Published on 31/08/2020 9:43:30 AM | Source: Motilal Oswal Financial Services Ltd

Buy NMDC Ltd For Target Rs.132 - Motilal Oswal

Posted in Broking Firm Views - Long Term Report| #Mining Sector #Broking Firm Views Report #Motilal Oswal #NMDC Ltd. #Quarterly Result

Follow us Now on Telegram ! Get daily 10 - 12 important updates on Business, Finance and Investment. Join our Telegram Channel 

Download Telegram App before Joining the Channel

Demerger of steel plant to unlock value

Raised EPS estimates on favorable pricing environment

* The proposed demerger of NMDC’s steel plant should unlock value. Investment in steel plant stands at ~INR170b (INR55/share) and we value it at 50% discount.

* While 1QFY21 results were weak as expected (EBITDA plunged 61% YoY) due to the impact of COVID-19, the pricing outlook has improved substantially on better domestic steel prices and demand. We, thus, have raised our FY21/FY22E EBITDA estimates by 15%/13% and our TP by 10% to INR132. Reiterate Buy. Valuation is supportive at 5.4x FY22 EV/EBITDA.


EBITDA plunges 61% YoY on lower volume and pricing

* NMDC reported rev/EBITDA/PAT of INR19.4b/INR7.5b/INR5.3b, down 41%/61%/57% YoY (v/s est. +3%/-1%/-8%).

* The company contributed INR1.5b to the ‘PM CARES’ fund in 1QFY21 (factored into our estimates). Adj. for this, EBITDA from operations stood at INR9.0b.

* Volumes declined 28% YoY to 6.3mt on low iron ore demand. Export volumes declined 50% YoY to 0.3mt.

* Blended realization per ton declined 18% YoY/17% QoQ to INR3,088/t on sharp price cuts taken during the quarter. Derived domestic realization was down INR629/t QoQ to INR2,870/t.

* Reported EBITDA/t declined 45% YoY to INR1,203/t (v/s est. INR1,194/t). Operational EBITDA (excl. INR1.5b contribution) stood at INR1,442/t (down 34% YoY).

* Other income declined 42% YoY to INR717m.

* PAT came in at INR5.3b (8% below est.) due to higher tax rate of 29.6% (v/s est. 25.2%).

* NMDC in its board meeting approved the demerger of its 3mtpa Nagarnar steel plant. Its investment in the steel plant stood at ~INR170b (INR55/share) at end-1QFY21.


Demerger of steel plant positive

* NMDC has taken cumulative price hikes of INR700/t in Jul-Aug’20, thereby, reversing most of the INR900/t price cuts take in 1QFY21. It expects pricing to improve further.

* Management expects de-merger of the Nagarnar steel plant to get completed in 9-10 months. Shareholding pattern in the demerged entity would remain as that of NMDC. It is evaluating options of listing or divestment in the demerged entity.

* NMDC aims to raise debt of INR50b in phases for to meet capex and working capital requirement of the steel plant.

* It expects to commission the steel plant by Jun’21. Ownership of iron ore/ coal mines would remain in the hands of NMDC. The company would supply iron ore/coal to the steel plant at arm’s length price.

* Management expects to receive lease renewal approval for the Donimalai mine. Clearance for expansion of the Kumaraswamy mine from 7mtpa to 10mtpa is also expected over the next 3-4 months.


Valuation and view

* We see NMDC as a second order beneficiary of improving domestic steel demand and prices. We expect both iron ore prices and volumes to improve on higher demand from secondary steel players. Jul-Aug’20 has already seen price hikes of INR700/t (30%), thereby reversing most of the INR900/t correction seen in 1QFY21. A 10% price hike improves EBITDA by 15%.

* The company also has a few optionalities, which have not been priced in currently: (a) any favorable decision on the Donimalai mine in Karnataka would increase volumes by ~20%, and (b) planned divestment of the 3mtpa Nagarnar steel plant would unlock value (~INR55/share investment in steel plant done so far).

* Valuation is also attractive at 3.70x FY22E EV/EBITDA for the core iron ore business (after netting out steel plant @50% of the book value/cash pile).

* We expect NMDC’s EBITDA to decline at 5% CAGR over FY20-22E to INR55.9b, due to the likely flat volumes and 4% lower blended iron ore realization during the period.

* Also, the stock provides dividend yield of ~5% at current prices. We value the stock at INR132/share on SOTP basis – 5x FY22E EV/EBITDA for its core iron ore mining business and 50% book value for the Nagarnar plant. Reiterate Buy.


To Read Complete Report & Disclaimer Click Here


For More Motilal Oswal Securities Ltd Disclaimer SEBI Registration number is INH000000412


Above views are of the author and not of the website kindly read disclaimer