Published on 26/02/2021 10:20:06 AM | Source: Motilal Oswal Financial Services Ltd

Buy NMDC Ltd For Target Rs.140 - Motilal Oswal

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

Margin outlook strong despite recent price cut

Retain Buy despite risk of higher levies

* NMDC is a play on strong iron ore prices and volumes, which is well reflected in its 3QFY21 result. EBITDA at INR27.7b (+70% YoY) and EBITDA/t at INR2,982 (+54%) were the highest ever.

* Margin should rise further in 4QFY21 as the spot price (even after the correction in Feb’21) is still ~17% higher than its 3QFY21 average. Moreover, volume should get a boost in FY22 from the restart of Donimalai mines. Reiterate Buy.


EBITDA up 70% YoY on better volume and pricing

* Reported revenue/EBITDA/adjusted PAT rose 45%/70%/49% YoY to INR43.6b/INR27.7b/INR21/1b and was 7%/4%/2% below our estimate.

* Volume rose 10% YoY to 9.3mt (v/s our expectation of 9.4mt), led by a strong improvement in domestic demand and 14% growth in exports (at 0.74mt). EBITDA/t rose 54% YoY to INR2,982 (3% below our estimate ) due to higher iron prices.

* Blended realization increased 31% YoY to INR4,691/t (+39% QoQ) due to higher prices, but was 5% below our expectation. Derived domestic realization was up INR1,271/t QoQ to INR4,469/t (v/s our estimate of INR4,782/t). However, realization net-of royalties and cess was 2% below our expectation.

* Revenue/EBITDA/adjusted PAT stood at INR85.2b/INR45.5b/INR34.2b in 9MFY21, flat/-3%/flat YoY. Volumes stood 3% lower YoY at 22.2mt.


Valuation and view

* NMDC is a play on strong iron ore prices and volumes. We expect margin to rise in 4QFY21 as the spot price is ~17% higher than its 3QFY21 average. We expect margin to peak out in 4QFY21, but still stay robust.

* We expect volume growth to be strong at 10% CAGR over FY21-23E, aided by the restart of Donimalai mines, which should start contributing soon. We have factored in 4mt (13% of total) volume from Donimalai mines in FY22E.

* The government’s proposal to levy an additional premium on NMDC’s renewed mining leases has emerged as a key overhang on the stock. If a premium of 22.5% of revenue is levied on all mines of NMDC, it poses a downside risk of ~30% to our FY22E EBITDA.

* We value the stock at INR140 on a SoTP basis, valuing the iron ore business at 4x FY22E EV/EBITDA, amid uncertainty over the levy an additional premium on Chhattisgarh (renewed in FY20) and Kumaraswamy mines (renewal due in Oct’22), and the steel plant (~25% of book value). At the CMP, the stock is trading at 3.4x its core iron ore mining business and provides an attractive dividend yield of ~8.5%. 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