bhel group 1
TRANSCRIPT
-
8/6/2019 Bhel Group 1
1/16
A
Report on
Financial Analysis
Of
Bharat Heavy Electricals Ltd.
Under the guidance of
Prof. Anirban Dutta
Finance Department
BY GROUP 1:
Indranil Chatterjee
Rupank Pal
Stuti Kapoor
Sushma Vegesna
-
8/6/2019 Bhel Group 1
2/16
Executive Summary
BHEL is the largest engineering and manufacturing enterprise in India in the energy
related/infrastructure. It was established more than four decades ago and has built over the
years, a robust domestic market position by becoming the largest supplier of power plant
equipment, and by developing huge market presence in select segments of the Industrial
sector. Presently, 80% of the Nuclear power generated in the country is through BHEL sets.
Under long term assets and liabilities, the debt equity has reduced from 0.8 in 2006 to 0.1 in
2008, and has been constant till last fiscal year. Interest coverage ratio has increased in last five
years by 25% from 2009 to 2010.Capitalization ratio has performed in the similar way as debt
equity ratio. Overall, the liquidity position is strong.
The working capital, which the difference between current assets and current liabilities of a
company has been increasing over a period of time. Also for better comparison, ratios like
current ratio, quick ratio and cash ratio has been considered. These ratios depict a better
solvency position of the company.
There has been consistent increase in the net profit margin from 2006 to 2008.This shows that
the net profit margin of the company is stable. Also with increase in sales, net profit has
increased too over the last five years. But still there was a decline in 2009, mainly due to high
administration expenses, which has also affected return on capital employed.
The cash flow from operating activities has been good for last four years, but in 2010 it has
fallen drastically due to fall in trade payables. Company has invested in fixed assets continually
for last five years. The company has been consistently paying good dividend to its shareholders
and has not raised equity capital in last five years. Investments increased in 2009 by 7times.This
are due to large contributions made in joint venture companies. The share price of BHEL has
always outperformed the Sensex and also has much more volatility than the index.
From the research done, it can be recommended that the short term investors can make use of
volatility in prices, and for long term investors, the future performance of the company is going
to be better, so there is a hope that the share price will further increase.
-
8/6/2019 Bhel Group 1
3/16
Industry Overview:
Indias manufacturing sector is in full swing. While revival of automation projects typically one
of the first indicators for any growth in the economy is already under way, an 11.3% rise in the
electrical equipment industry has underscored the overall growth story in the worlds second
fastest growing economy. The Rs 52,000-crore industry, which sells cables, switchgears,
transformers and other large electrical products, saw a major part of its growth come in the
second half of 2009-10, after liquidity improved and companies resumed expansion plans.
According to the Indian Electrical and Electronics Manufacturers Association (IEEMA), an apex
body representing the Indian electrical equipment industry, the sector grew about 20% in the
second quarter, compared with 1.7% in the first half. This demand growth could likely see atwo-fold increase in the next 2-3 years, said the associations director-general Sunil More,
Demand for power equipment is expected to rise as India is targeting at least 9% GDP growth
for the year ahead, said Kuljit Singh, partner and head of transactions advisory at Ernst &
Young. The government has also taken policy initiatives to speed up power sector development,
such as the Rajiv Gandhi Gramin Vidyutikaran Yojana.
Bharat Heavy Electricals (BHEL) and Larsen & Toubro, the two of the largest constituents of BSE
Capital Goods Index accounting little over 55% of revenue and 65% of PAT has turned in strong
performance, even while the performance from other players have been mixed. While players
such as Lakshmi Machine Works, Usha Martin, and Jyoti Structures have turned in all-round
strong performance the other players especially those in the electrical/ T&D equipment
business had subdued performance.
Company Overview
BHEL, is the largest engineering and manufacturing enterprise in India in the energy-
related/infrastructure sector. It was incorporated in the year 1964. It is one of the leading
international companies in the field of power equipment manufacture and is engaged in power
generation, transmission, industry LIKE transportation, renewable energy etc and overseas
business. It has been more than realized with a well-recognized track record of performance. BHEL
-
8/6/2019 Bhel Group 1
4/16
is a ISO 9000, ISO 9001-2000, ISO 14001 and also OHSAS-18001 certified public sector corporate
situated in New Delhi.
In 1991-92, it had divested a part of its equity shares to public and financial institutions. At
present the government of India holds 67.72% in the total equity capital of the company. In
India alone BHEL have 14 manufacturing units, 4 power sector regional offices, 8 service centers
and 15 business offices for manufactures, over 180 products under 30 major product groups
and provides high level of quality & reliability of its products at prompt time. BHEL supplied
equipment accounts and contributes approx. 73% of the total Generation in the country.BHEL
has over the years established its references in 68 countries of the world spanning across all the
six-inhabited continents.
The company's major clients are State Electricity Boards, NTPC, World Bank aided projects, the
Railways and a host of private companies in domestic, in case of overseas company's products
are exported mainly to the middle-east and the far-east countries.
Achievements of BHEL
Installed equipment for over 90,000 MW of power generation -- for Utilities, Captive
and Industrial users.
Supplied over 2,25,000 MVA transformer capacity and other equipment operating in
Transmission & Distribution network up to 400 kV (AC & DC).
Supplied over 25,000 Motors with Drive Control System to Power projects,
Petrochemicals, Refineries, Steel, Aluminum, Fertilizer, Cement plants, etc.
Supplied Traction electrics and AC/DC locos to power over 12,000 kms Railway network.
Supplied over one million Valves to Power Plants and other Industries.
BHEL's operations are organized around three business sectors, namely Power, Industry -
including Transmission, Transportation and Renewable Energy and Overseas Business.
This enables BHEL to have a strong customer orientation, to be sensitive to his needs and
respond quickly to the changes in the market.
-
8/6/2019 Bhel Group 1
5/16
BHEL has two joint venture companies, namely:
1) BHEL-GEGas Turbine services Ltd with GE,USA for repair & servicing of GE designed Gas
Turbines
2)
Power Plant Performance Improvement Ltd with Siemens AG, Germany for plant
Performance improvement of old fossil fuel power plant.
The company opened a new line of business in the form of Gas Insulated Substations
(GIS) in April 2007. The Corporate R&D department of BHEL has successfully developed
an indigenous GIS.
As on May 2007 BHEL signed a memorandum of understanding with Toshiba of Japan for know-
how in higher horsepower locomotives, it may help the company to shift from the production
locomotives capacity 6,000 hp to 10,000-hp range The company completed Phase I of its latest
modernization drive in December 2007, with an investment of Rs 190 crore, to take its
manufacturing capacity to 10,000 MW from 6,000 MW a year. Phase II in 2008 would add
about 1.25 million sq ft of shop floor and associated office space, spread over about 130 acres
in the 3,000-acre of BHEL campus. On-site fabrication work is under way to erect additional
shop floors and 75 different types of machines would be install, after this expansion the
company's manufacturing capacity would go up to 15,000 MW equivalent of power plant
equipment a year and may to be in a position to supply over 75,000 MW equivalent of plant
equipment over a five-year period. From April 2008, BHEL's projects can monitored online, the
implementation of a new Web-based project monitoring system covered this and it would
enable to get a real-time status on project schedules.
The greatest strength of BHEL is its highly skilled and committed 42,600 employees. Every
employee is given an equal opportunity to develop himself and grow in his career. Continuous
training and retraining, career planning, a positive work culture and participative style of
management all these have engendered development of a committed and motivated workforce
setting new benchmarks in terms of productivity, quality and responsiveness.
-
8/6/2019 Bhel Group 1
6/16
FINANCIAL ANALYSIS
A.ANALYSIS OF LONG TERM ASSETS & LIABILITIES
The firms debt ratio has been constant for three years i.e. for 2008, 2009 and 2010.Though it
became half in the year 2007 from 0.08 in 2006 to 0.04 in 2007.This decrease is mainly due to
the companys secured loans, Rs.500 crores which were paid off in 2007.Overall, the ratio is low
which implies that the company is using less leverage and has a stable and strong equity
position.
40238 39873 39508 39142 38777
Debt-Equity Ratio 0.01 0.01 0.01 0.04 0.08
0
0.010.02
0.03
0.04
0.05
0.06
0.07
0.08
0.09
Debt-EquityRatio
Debt-Equity Ratio
-
8/6/2019 Bhel Group 1
7/16
B.ANALYSIS OF INTEREST COVERAGE RATIO.
The company has a very good interest coverage ratio. The ratio indicates that the company has
enough profits to pay interest on loans borrowed. The company is not burdened by its debts
expenses, and has an extremely high margin of safety.
C.ANALYSIS OF CAPTILIZATION RATIO.
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Interest Coverage Ratio 197.73 158.89 126.08 87.22 44.65
0
50
100
150
200
250
InterestCoverageRatio
Interest Coverage Ratio
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Capitalization Ratio 0.01 0.01 0.01 0.01 0.07
0.00
0.01
0.02
0.03
0.04
0.05
0.06
0.07
0.08
CapitalizationRatio
Capitalization Ratio
-
8/6/2019 Bhel Group 1
8/16
This ratio focuses on the relationship of debt liabilities as a part of the companys total capital
base, which is the capital raised by shareholders and lenders. Overall, the capitalization ratio is
low which indicates a healthy proportion of equity in the companys capital structure.
D.Analysis of Working Capital
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
CURRENT RATIO 1.37 1.40 1.45 1.47 1.54
1.25
1.3
1.35
1.4
1.45
1.5
1.55
1.6
Curren
tRatio
Current Ratio
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06QUICK RATIO 1.20 1.24 1.34 1.70 1.67
0.00
0.20
0.40
0.60
0.80
1.00
1.20
1.40
1.60
1.80
QuickRatio
Quick Ratio
-
8/6/2019 Bhel Group 1
9/16
The following observations can be made from above:
The current ratio has been declining from last five years. Total current assets have been
increasing, but when individual items are seen, its been noticed that loans and
advances have been constantly decreasing. Advance Tax paid reduced in last few years.
In 2006, advance tax paid was Rs.1475.46 crores, whereas in the year 2010, Rs231.85
was paid, showing a downfall of around 84.28%.
The cash at bank fell in 2010 by Rs.524.59 crores; thereby a fall was witnessed in quick
ratio from 1.24 in 2009 to 1.20 in 2010.
The major concern is companys current liabilities which have been increasing from last
five years. Two major items need to taken care of. One is sundry creditors which have
increased from Rs.2804.09 crores to Rs.7579.80, and the other item is credit balance
which has increased 3 times in 2009 from 2006.Therefore, the company must collect all
its dues from creditors on time.
The cash ratio is decent, as it is known that it can never be 1:1, because very few
companies have enough cash to cover its current liabilities.
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Cash Ratio 0.35 0.44 0.51 0.50 0.47
0.00
0.10
0.20
0.30
0.40
0.50
0.60
CashRatio
Cash Ratio
-
8/6/2019 Bhel Group 1
10/16
Overall, the working capital position is good, but a little more care has to be taken with
respect to creditors.
E. ANALYSIS OF PROFITS
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Net Profit Margin 12.98 11.79 14.67 13.94 12.48
0.00
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00
NetProfitmargin(%)
Net Profit Margin
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Return on Capital
Employed26.86 23.94 26.30 27.19 21.34
0.00
5.00
10.00
15.00
20.00
25.00
30.00
returnOnCapitalEmployed(%)
Return on Capital Employed
-
8/6/2019 Bhel Group 1
11/16
The profitability of the company can be ascertained as follows:
There has been consistent increase in the net profit margin from 2006 to
2008.It reached 14.67% in 2008.In March 2009, it fell to 11.79%, and again went
up to 12.98%.This shows that the net profit margin of the company is stable as
the difference between the net profit margin between two years i.e. 2008 and
2009 is not much. Also with increase in sales, net profit has increased too over
the last five years. But still there was a decline in 2009, mainly due to high
administration expenses.
The return on capital employed Measures Companys ability to generate returnsfrom its available capital base. The return on capital employed of this company
depicts that in last five years, it hasnt reached below the minimum level i.e.
below 21.34%(this was the figure in 2006).This tells us that the company has
been able to earn over and above its cost of capital fairly well. Fluctuations in
returns have been due to change in net profits.
F.ANALYSIS OF CASH FLOWS
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
sales ratio 4.77 12.38 17.85 16.29 12.08
0.00
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00
18.00
20.00
SalesRatio
Sales Ratio
-
8/6/2019 Bhel Group 1
12/16
This ratio gives investors an idea of thecompany's ability to turn sales into cash. This
ratio has been good for last four years, but in 2010 it has fallen drastically. This is due to
fall in cash flow from operating activities. The cash flow decreased from Rs3291.22
crores in 2009 to Rs.1585.06 crores. This might be due to fall in trade payables which
were Rs.3864.54 crores only, as compared to Rs.8210.22 crores in 2009.Cash flow from
extraordinary items has also become half i.e. Rs.1585.06 crores of what it was in the
previous year i.e. Rs.3291.22 crores.
In last five years, cash has been used extensively in investing activities. This shows that
the company has been purchasing fixed assets every year. This means that the business
is expanding on a large scale. In last five years, cash has also been used in financing activities. This is mainly due to
high amounts of dividend being paid. Dividend paid in 2006 was Rs.473.73 crores, and in
2010 it was Rs.1087.85 crores.
G.ANALYSIS OF INVESTMENTS
Mar '06 Mar '07 Mar '08 Mar '09 Mar '10
Price/Earning per Share 10.32 11.65 43.66 21.43 27.32
0.00
5.0010.00
15.00
20.00
25.00
30.00
35.00
40.00
45.00
50.00
Price/earningpershare
Price/Earning per Share
-
8/6/2019 Bhel Group 1
13/16
This is the best known ratio of investment valuation indicator. It shows how many times a stock
is trading (its price) per each rupee of EPS).Price/earning share a happy picture in 2008, when it
was the maximum i.e. Rs 43.66.At that time, stock price per share was Rs.2550.05, and earnings
per share wasRs.58.41. Now, the stock with a low P/E ratio suggests that investors have modest
expectations for its future growth compared to the market as a whole. When price/earning per
share increases, there is high expectations by short term investors and speculators to invest in
short period and book profits. While it creates a difference for long term investors as they have
to pay excessive price over the original price of a shares.
In 2009, the companys investments increased almost 7 times. It was Rs.52.34 crores in
2009.This is on account of equity contribution of Rs.5.05 crores in joint venture companies and
Rs.38.95 crores paid as advance for issue of shares in subsidiary companies and joint venture
companies.
Mar 10 Mar 09 Mar 08 Mar 07 Mar 06
Investments 79.84 52.34 8.29 8.29 8.29
0
10
20
30
40
50
60
70
80
90
Investments
Investments
-
8/6/2019 Bhel Group 1
14/16
ANALYSIS OF SHARE PRICE
From the above graph, it can see that the share price of BHEL has always outperformed the
sensex and also has much more volatility than the index. Between 2007-2008, the rise in stock
has been more than 300% which is far better than the other stocks in the same industry, also
we can see that whenever the company has announced its interim and final dividend, the share
price rose by 3-4% ,but has again came back to the same level within 15days. This is due to the
speculation done by the market participants. Also the major increase in the stock prices during
3rd
quarter of 2007 and 2nd
quarter of 2009 was generally due to the large contracts bagged by
the company. The major drop in prices in 2008 was due to the global turmoil where sensex also
reached its minimum after a long period at around 8000. But the performance of the company
helped it to maintain its prices to a level higher than the 100% from the period after 2005 share
prices. And after achieving of 280% high, it has been able to maintain consistency for past 7
quarters which is really good for the companys valuation and gives us an idea that the future
growth of the company is strong.
-
8/6/2019 Bhel Group 1
15/16
FUTURE OUTLOOK OF THE COMPANY:
The EPS of the stock is accepted to be at Rs 118.1 and Rs 138.1 for the earning of FY11F
and FY12F respectively.
Price to Book Value of the stock is expected to be at 5.79 (x) for FY11F and 4.58 (x) for
FY12F.
It has witnessed a robust growth in new orders over the past 5 years.
Its initiative in nuclear power and super critical segment as key positives for future
growth.
As the Government of India (GoI) plans to enhance total power generation capacity (~78
GW in XIth five year plans) and renew the power transmission and distribution
infrastructure of the country, we expect the Companys order book would get a further
boost.
BHEL, with its dominant market position and capacity expansion plans of 5 GW by
March 2012, is well positioned to capitalize on these opportunities in the power sector.
From Income statement it can be concluded that the revenue is increasing at the rate of
20 % in FY11F and 12 % in FY12F.
There is a significant increase projected in cash flow from operations in FY11F and
FY12F.
The free cash flow is negative in present year i.e. FY10A and there is an radical increase
projected in FY11F and FY12F.
Sales growth rate of the company is projected to increase by 25.9% in FY11F and by
16.5% FY12F which is more than that compared to the close competitors like ABB Ltd.
and Larsen & Toubro.
EBIT margin of FY10A is 17.6% which is projected to increase up to 19.0% in FY11F which
is far better than that of ABB ltd. and Larsen & Toubro.
-
8/6/2019 Bhel Group 1
16/16
Conclusion
As ratios calculated above for the long term assets and liabilities, the debt equity ratio is fairly
well as the company is using its own funds; therefore it faces low liquidity risk. But has a high
working capital requirement which is increasing over the period of time. Increase in share price
data over last two years with constant earnings of the company has increased the market
capitalization of the company which is good for investors. But the increase in Price/earnings per
share ratio tells us that the company is good for short term investment and can create a
problem for those who want to invest for long term. This is due the reason that companys
share price are over-valued, if compared with the book value of the company. On the other
hand, looking at the future projects like its R&D initiatives, BEHL has been able to expand the
load on existing power equipment to generate more power without much additional cost. So
investors can hope of having high returns in future and increase in book value of the company.
Therefore, there are chances that the future price of share will increase, and will maintain
consistency in the long term.