Hindalco
CMP: INR118
TP: INR
BUY
Capex will peak in FY13; valuations factor most negatives; 70%
cash flows insulated from LME; BUY
We met the management of Hindalco (HNDL IN, Mkt Cap USD4.4b, CMP118, BUY) to
get a detailed update on the projects pipeline. Key takaways:
- Hindalco remains focused on execution of key projects with planned
expenditure of INR90b on Indian projects (despite low IRR at current LME) and
another USD600-700m capex at Novelis in FY13. Capex of another INR80b is
planned in India and USD450m in Novelis during FY14-15. Importantly, capex
cycle is expected to peak in FY13.
- Mahan smelter (359ktpa aluminum) is expected to start production in Dec-12
with 40 pots; commercial production of 140kt is expected in FY14. Captive
power plants will be operated on coal purchased in e-auction and imports.
Alumina will be sourced from Utkal project. INR86b out of the project cost of
INR107b has been spent so far. INR28b has been spent during 1HFY13 out of the
total target of INR38b for FY13. Another INR21b will be spent in FY14. About half
of the project cost will be capitalized in FY14.
- Utkal Alumina (1.5mtpa alumina refinery) is expected to complete mechanical
commissioning by Dec-12 and commercial production is expected to start in
1QFY14. Alumina production is expected to be 400kt in FY14. The 22kms road to
the bauxite mines has been made ready. The conveyor will be completed later
at a capex of INR10b. Bauxite mining is expected to start by Mar-13. INR44b out
of the total project cost of INR72b has already been spent.
- Aditya smelter (359ktpa aluminum) project cost has escalated to INR132b.
INR67b has already been spent on the projects. INR28b was spent in 1HFY13
while another INR18b will be spent in 2HFY13. The project is expected to be
completed over 2 years. Talabira-2 coal block is being developed in JV with MCL,
which holds a 70% stake in the mine while Hindalco has a 15% stake in the mine.
- INR1.8b has been spent so far in Jharkhand for land acquisition and INR2b
towards Aditya Alumina. The Jharkhand smelter has been allotted Tubet coal
block in JV with Tata Power, while Aditya Alumina has been allotted Kodigamali
bauxite mine. These projects are being pursued along with the progress on
mines.
- Hirakud smelter’s captive power plant is partially closed due to breach of ash
pond recently, which is likely to affect production for couple of quarter. The
expansion of capacity to 213kt and the relocated FRP facilities are expected to
be commissioned by end of FY13.
- Copper smelter’s performance is expected to bounce back in 2QFY13 with
improved production.
- Aluminum demand remains strong in India and high physical spot premiums are
helping margins.
Valuations already factor most negatives; conversion business provides 70% of
operating cash flows and is insulated from LME volatility; BUY
- We expect consolidated EBITDA to increase 14% YoY to INR100.8b in FY14
driven by 28% growth in primary aluminum production to 700kt and 36%
growth in alumina production to 1.9mt in India and 6% growth in volumes of
01 Oct 2012
Update |Sector: Metals
1
 Motilal Oswal Financial Services
Hindalco
-
-
-
-
Novelis. EPS growth, however, will be lower at 9% to INR20.6 due to higher
interest and depreciation charge.
We believe that the annual group capex will peak in FY13 at INR130b and halve
in FY14 to INR68b. Since most of the capex at Novelis will be completed in FY14,
there is a possibility of dividend in FY15.
IRR of Mahan and Aditya smelter is low at 6.6% and 5.5% respectively at LME of
USD2100, as per our calculations. As a result, the NPV of these projects is
negative INR62b and negative INR87b respectively, assuming that coal will be
purchased at market price. Utkal Alumina has a positive NPV of INR4b assuming
that the bauxite will be available from captive mines. The implied value of CWIP
is at a discount of INR136b (INR229b of estimated CWIP at the end of FY14) to
the book value. Clearly, current valuations already factor the likely future value
destruction.
We believe that Hindalco offers the best risk adjusted returns for long term
investors although investment in greenfield projects will only yield low IRR’s
currently. Any run up in LME price for aluminum will result in stock performance
in short term as well. Current stock price already factors low LME price for
aluminum and all the future value destruction from greenfield projects.
Currently, conversion business accounts for approximately 70% of cash flows,
which is insulated from LME volatiltiy.
We value Hindalco at SOTP of INR161 based on 5.5x EV/EBTIDA for earnings
from operating assets and 72% value for unfinished capex as the average IRR on
CWIP is 7.2% against 10% WACC. Maintain BUY.
Valuations: CWIP valued at 58% discount to Book value
01 Oct 2012
2
 Motilal Oswal Financial Services
Hindalco
Disclosures
This report is for personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. This research report does not constitute an offer, invitation or
inducement to invest in securities or other investments and Motilal Oswal Securities Limited (hereinafter referred as MOSt) is not soliciting any action based upon it. This report is not for public distribution
and has been furnished to you solely for your information and should not be reproduced or redistributed to any other person in any form.
Unauthorized disclosure, use, dissemination or copying (either whole or partial) of this information, is prohibited. The person accessing this information specifically agrees to exempt MOSt or any of its
affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOSt or any of its affiliates or employees responsible for any such misuse and further agrees
to hold MOSt or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays.
The information contained herein is based on publicly available data or other sources believed to be reliable. While we would endeavour to update the information herein on reasonable basis, MOSt and/or
its affiliates are under no obligation to update the information. Also there may be regulatory, compliance, or other reasons that may prevent MOSt and/or its affiliates from doing so. MOSt or any of its
affiliates or employees shall not be in any way responsible and liable for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report . MOSt or any
of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of
merchantability, fitness for a particular purpose, and non-infringement. The recipients of this report should rely on their own investigations.
This report is intended for distribution to institutional investors. Recipients who are not institutional investors should seek advice of their independent financial advisor prior to taking any investment decision
based on this report or for any necessary explanation of its contents.
MOSt and/or its affiliates and/or employees may have interests/positions, financial or otherwise in the securities mentioned in this report. To enhance transparency, MOSt has incorporated a Disclosure of
Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report.
Disclosure of Interest Statement
1. Analyst ownership of the stock
2. Group/Directors ownership of the stock
3. Broking relationship with company covered
4. Investment Banking relationship with company covered
Hindalco
No
No
No
No
Analyst Certification
The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is,
or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. The research analysts, strategists, or research associates principally
responsible for preparation of MOSt research receive compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors and firm revenues.
Regional Disclosures (outside India)
This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use would be contrary
to law, regulation or which would subject MOSt & its group companies to registration or licensing requirements within such jurisdictions.
For U.K.
This report is intended for distribution only to persons having professional experience in matters relating to investments as described in Article 19 of the Financial Services and Markets Act 2000 (Financial
Promotion) Order 2005 (referred to as "investment professionals"). This document must not be acted on or relied on by persons who are not investment professionals. Any investment or investment activity
to which this document relates is only available to investment professionals and will be engaged in only with such persons.
For U.S.
MOSt is not a registered broker-dealer in the United States (U.S.) and, therefore, is not subject to U.S. rules. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities
Exchange Act of 1934, as amended (the "Exchange Act") and interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors
based in the U.S., Motilal Oswal has entered into a chaperoning agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo").
This report is intended for distribution only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major
institutional investors"). This document must not be acted on or relied on by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only
available to major institutional investors and will be engaged in only with major institutional investors.
The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered broker-
dealer, Marco Polo and therefore, may not be subject to NASD rule 2711 and NYSE Rule 472 restrictions on communication with a subject company, public appearances and trading securities held by a
research analyst account.
Motilal Oswal Tower, Level 9, Sayani Road, Prabhadevi, Mumbai 400 025
Phone: +91 22 3982 5500 E-mail: reports@motilaloswal.com
Motilal Oswal Securities Ltd
01 Oct 2012
3