Anda di halaman 1dari 4

INDIA Pharma

Q4FY12 Result update/Estimate change 22 May 2012
Key Data
Recco (Prev) Target (Prev) CMP Upside (%) Buy (Buy) Rs1,353 (Rs1,267) Rs854 58.5% Bloomberg Code Reuters Code Current Shares O/S (mn) Diluted Shares O/S(mn) Mkt Cap (Rsbn/USDmn) WYH IN WLED.BO 22.7 22.7 19.4/350.5 1,075/794 5,142 10

Brands driven growth

Wyeth Q4FY12 results were better than our expectations. The company reported 25%YoY sales growth against the industrys 15%. The results of the two quarters are not comparable as the previous quarter was 4m period ending 31st March11. Wyeths EBIDTA margin declined by 270bps YoY from 38.2% to 35.5% due to an increase in material cost and other expenses. The companys other income grew by 28%YoY from Rs60mn to Rs77mn. Wyeths tax rate has come down from 32.6% to 30.5% of PBT. Net profit grew by 23%YoY. Wyeth has cash per share of Rs160. We have retained Buy rating for the scrip with a target price of Rs1353 (based on15x FY14E EPS of Rs90.2). Strong revenue growth: During the quarter, the pharma business (94% of revenues) grew by 26%YoY from Rs1.19bn to Rs1.50bn. OTC business (6% revenues) grew by 12% from Rs80mn to Rs89mn. Margin under pressure: Wyeth reported 270bps drop in EBIDTA margin from 38.2% to 35.5% due to the increase in material cost and other expenses. Wyeths material cost increased by 180bps from 32.6% to 34.4% of revenues due to the increase in cost of imported raw materials, with the depreciation of rupee. Other expenses grew by 240bps from 22.7% to 25.1% due to higher marketing expenses. The PBIT margin of pharma business dropped by 40bps YoY from 38.1% to 37.7%. PBIT margin of OTC declined by 3160bps from 19.2% to (-)12.4%.
Y/E Mar (Rsmn) Total revenues EBIDTA EBIDTA margin (%) Other income PBDIT Depreciation Interest PBT Prov. For tax % of PBT PAT Reported PAT Equity capital EPS (Rs) Q4FY12 Q4FY11* 1,587 564 35.5 77 640 10 2 629 192 30.5 437 437 227 19.2 1,273 486 38.2 60 546 16 2 528 172 32.6 356 356 227 15.7 YoY (%) 24.6 16.0 28.0 17.3 (41.4) 53.3 19.0 11.4 22.7 22.7 22.7 Q3FY12 QoQ (%) Q4FY12E Var (%) 1,384 282 20.4 76 358 17 1 341 95 27.8 246 246 227 10.8 14.6 99.6 0.9 78.7 (42.8) 91.7 84.5 103.0 77.4 77.4 77.4 1,565 351 22.4 82 433 17 1 415 118 28.4 297 297 227 13.1 1 61

Price Performance (%)*

1M Wyeth NIFTY (6.8) (8.0) 6M (12.5) 1.1 1Yr (3.0) (11.3)

52 Wk H / L (Rs) Daily Vol. (3M NSE Avg.) Face Value (Rs) USD = Rs55.4

*as on 21st May 2012 Source: Bloomberg, Centrum Research

Trend in EBIDTA margin QoQ (%)

45.0 40.0 35.0 30.0 25.0 20.0 15.0 10.0 5.0 0.0


37.6 28.7 20.4







(6) Source: Company, Centrum Research *proportionate figures for 3m ending March11 48 (44) Trend in Material Cost QoQ (%) 130 45.0 51 40.0 63 35.0 47 47 0 47
30.0 25.0 20.0 15.0 10.0 5.0 0.0






Source: Company, Centrum Research *proportionate figures for 3m ending March11






Brands doing well: Four out of six leading brands of Wyeth reported a growth rate higher than market growth of 15%. These are, Mucaine antacid 20.7%, Ovral L oral contraceptive 39.1%, Ativan sedative 15.6% and Prevenar 13 pnemonia vaccine 137.1%. Excellent growth of Prevenar 13: As per IMS MAT-Mar12 data, Prevenar 13, the companys pneumococcal vaccine has reported annual sales of Rs330mn and a growth rate of 137.1% in the domestic market. This is despite stiff competition from Synflorix of Glaxo SK Pharma, which was launched in Dec11 at around half the price of Prevenar. Attractive valuations, Reiterate Buy: We expect Wyeth to report good growth in the domestic market due to its strong brands and its leading position in oral contraceptives (OC) and vaccines. We have revised the EPS estimates upwards by 9% for FY13 and 7% for FY14. At the CMP of Rs854, the stock trades at 11.2x FY13E EPS of Rs75.9 and 9.5x FY14E EPS of Rs90.2. We reiterate the Buy rating for the scrip with a target price of Rs1353 (based on 15x FY14 earnings).
Rev YoY (%) EBITDA EBITDA (%) Adj PAT YoY (%)

Source: Company, Centrum Research *proportionate figures for 3m ending March11

Earning Revision
FY13E Particulars Sales EBITDA EBITDA margin (%) Net Profit EPS (Rs) Current 6,980 2,202 31.5 1,725 75.9 Earlier Chg (%) Current 7,003 2,004 28.6 1,588 69.9 (0.3) 9.9 290bps 8.6 8.6 8,219 2,623 31.9 2,050 90.2 FY14E Earlier Chg (%) 8,220 (0.0) 2,415 8.6 29.4 250bps 1,919 6.8 84.5 6.8

Source: Company, Centrum Research

Ranjit Kapadia +91 22 4215 9645

Fully DEPS RoE (%) RoCE (%) P/E (x) EV/EBITDA (x)

Y/E Mar (Rsmn) FY11(16 months) FY12 FY13E FY14E FY15E

6,365 5,941 6,980 8,219 9,636

11.1 24.5 17.5 17.8 17.3

2,222 1,834 2,202 2,623 3,122

34.9 30.9 31.5 31.9 32.4

1,653 1,449 1,725 2,050 2,441

40.0 16.9 19.0 18.8 19.1

72.7 63.8 75.9 90.2 107.5

37.4 33.5 32.0 30.8 29.7

37.2 33.4 32.0 30.8 29.7

11.7 13.4 11.2 9.5 7.9

7.5 10.3 8.5 7.1 5.9

Source: Company, Centrum Research Estimates

Please refer to important disclosures/disclaimers inside

Centrum Equity Research is available on Bloomberg, Thomson Reuters and FactSet

Exhibit 1: Income Statement
Y/E March (Rs mn) Net Sales Growth (%) Operating Expenses % of sales EBIDTA EBIDTA margin (%) Depreciation EBIT Interest Income/(exps.) PBT from operations Other non op. income PBT PBT margin (%) Provision for tax Effective tax rate (%) Net profit Growth (%) Net profit margin (%) FY11(16m) 6,365 11.1 9,857 154.9 2,222 34.9 90 2,132 (6) 2,125 231 2,357 37.0 704 29.9 1,653 26.0 FY12 5,941 24.5 9,087 152.9 1,834 30.9 59 1,776 (10) 1,766 287 2,052 34.5 603 29.4 1,449 24.4 FY13E 6,980 17.5 10,383 148.8 2,202 31.5 64 2,138 (9) 2,129 331 2,460 35.2 735 29.9 1,725 24.7 FY14E 8,219 17.8 11,757 143.1 2,623 31.9 71 2,552 (11) 2,542 384 2,926 35.6 876 29.9 2,050 24.9 FY15E 9,636 17.3 13,227 137.3 3,122 32.4 80 3,042 (12) 3,030 448 3,478 36.1 1,037 29.8 2,441 25.3

Exhibit 3: Cash flow

Y/E March (Rs mn) Cash flow from op. Net Profit Dep. & amortization Change in working cap. Deferred tax liability Other non-cash charges Cash flow from op. Cash flow from inv. Capex Cash flow from inv. Cash flow from fin. Dividends paid Cash flow from fin. Net Cash Flow FY11(16m) 1,653 90 (417) 3 1,329 FY12E 1,449 59 290 6 1,804 FY13E 1,725 64 358 (12) 1 2,135 FY14E 2,050 71 (451) (7) (2) 1,660 FY15E 2,441 80 (585) (0) 1,937

(60) (60)

(19) (19)

(137) (137)

(77) (77)

(158) (158)

(581) (581) 689

(486) (486) 1,299

(581) (581) 1,417

(660) (660) 924

(705) (705) 1,074

Source: Company, Centrum Research Estimates, FY11(16m) figures

Source: Company, Centrum Research Estimates, FY11(16m) figures

Exhibit 2: Balance Sheet

Y/E March (Rs mn) Share capital Reserves & surplus Total shareholder's fund Loan fund Deferred tax liability Total capital employed Gross block Accumulated depreciation Net Block Capital WIP Net fixed assets Cash and bank Inventories Debtors Ot. curr. assets & loans & adv. Tot. curr. assets & loans & adv. Current liab. & provisions Net current assets Total assets FY11(16m) 227 3,621 3,848 25 (66) 3,807 798 (542) 256 40 296 2,745 746 341 800 4,632 1,122 3,510 3,807 FY12E 227 4,584 4,811 25 (61) 4,776 847 (601) 247 10 257 4,043 1,200 545 293 6,081 1,562 4,519 4,775 FY13E 227 5,728 5,956 25 (73) 5,908 974 (664) 310 20 330 5,460 1,112 502 350 7,424 1,846 5,578 5,908 FY14E 227 7,118 7,345 25 (80) 7,290 1,046 (735) 311 25 336 6,384 1,530 722 395 9,031 2,078 6,954 7,290 FY15E 227 8,853 9,080 25 (80) 9,025 1,119 (735) 384 30 414 7,457 1,630 772 440 10,299 1,688 8,611 9,025

Exhibit 4: Key Ratios

Y/E March (Rs mn) Profitability ratios (%) EBIDTA margin PBIT margin PBT margin PAT margin Return ratios (%) ROCE ROE Turnover Ratios Working capital (days) Inventory (days) Debtors (days) Creditors (days) Per share (Rs) Basic EPS Book value Valuation P/E (x) P/BV (x) Market Cap/Sales (x) EV/EBIDTA (x) EV/Sales (x) FY11(16m) 34.9 37.1 37.0 26.0 37.2 37.4 43.9 51.3 20.5 77.5 72.7 169.4 11.7 5.0 3.0 7.5 2.6 FY12E 30.9 34.7 34.5 24.4 33.4 33.5 29.2 59.8 27.2 74.9 63.8 211.8 13.4 4.0 3.3 10.3 3.2 FY13E 31.5 35.4 35.2 24.7 32.0 32.0 6.2 60.5 27.4 75.9 75.9 262.1 11.2 3.3 2.8 8.5 2.7 FY14E 31.9 35.7 35.6 24.9 30.8 30.8 25.3 58.7 27.2 75.6 90.2 323.3 9.5 2.6 2.4 7.1 2.3 FY15E 32.4 36.2 36.1 25.3 29.7 29.7 43.7 59.8 28.3 76.3 107.5 399.7 7.9 2.1 2.0 5.9 1.9

Source: Company, Centrum Research Estimates, FY11(16m) figures

Source: Company, Centrum Research Estimates, FY11 (16m) figures


Appendix A
Centrum Broking Limited (Centrum) is a full-service, Stock Broking Company and a member of The Stock Exchange, Mumbai (BSE) and National Stock Exchange of India Ltd. (NSE). Our holding company, Centrum Capital Ltd, is an investment banker and an underwriter of securities. As a group Centrum has Investment Banking, Advisory and other business relationships with a significant percentage of the companies covered by our Research Group. Our research professionals provide important inputs into the Group's Investment Banking and other business selection processes. Recipients of this report should assume that our Group is seeking or may seek or will seek Investment Banking, advisory, project finance or other businesses and may receive commission, brokerage, fees or other compensation from the company or companies that are the subject of this material/report. Our Company and Group companies and their officers, directors and employees, including the analysts and others involved in the preparation or issuance of this material and their dependants, may on the date of this report or from, time to time have "long" or "short" positions in, act as principal in, and buy or sell the securities or derivatives thereof of companies mentioned herein. Centrum or its affiliates do not own 1% or more in the equity of this company Our sales people, dealers, traders and other professionals may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed herein. We may have earlier issued or may issue in future reports on the companies covered herein with recommendations/ information inconsistent or different those made in this report. In reviewing this document, you should be aware that any or all of the foregoing, among other things, may give rise to or potential conflicts of interest. We and our Group may rely on information barriers, such as "Chinese Walls" to control the flow of information contained in one or more areas within us, or other areas, units, groups or affiliates of Centrum. Centrum or its affiliates do not make a market in the security of the company for which this report or any report was written. Further, Centrum or its affiliates did not make a market in the subject companys securities at the time that the research report was published. This report is for information purposes only and this document/material should not be construed as an offer to sell or the solicitation of an offer to buy, purchase or subscribe to any securities, and neither this document nor anything contained herein shall form the basis of or be relied upon in connection with any contract or commitment whatsoever. This document does not solicit any action based on the material contained herein. It is for the general information of the clients of Centrum. Though disseminated to clients simultaneously, not all clients may receive this report at the same time. Centrum will not treat recipients as clients by virtue of their receiving this report. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. Similarly, this document does not have regard to the specific investment objectives, financial situation/circumstances and the particular needs of any specific person who may receive this document. The securities discussed in this report may not be suitable for all investors. The securities described herein may not be eligible for sale in all jurisdictions or to all categories of investors. The countries in which the companies mentioned in this report are organized may have restrictions on investments, voting rights or dealings in securities by nationals of other countries. The appropriateness of a particular investment or strategy will depend on an investor's individual circumstances and objectives. Persons who may receive this document should consider and independently evaluate whether it is suitable for his/ her/their particular circumstances and, if necessary, seek professional/financial advice. Any such person shall be responsible for conducting his/her/their own investigation and analysis of the information contained or referred to in this document and of evaluating the merits and risks involved in the securities forming the subject matter of this document. The projections and forecasts described in this report were based upon a number of estimates and assumptions and are inherently subject to significant uncertainties and contingencies. Projections and forecasts are necessarily speculative in nature, and it can be expected that one or more of the estimates on which the projections and forecasts were based will not materialize or will vary significantly from actual results, and such variances will likely increase over time. All projections and forecasts described in this report have been prepared solely by the authors of this report independently of the Company. These projections and forecasts were not prepared with a view toward compliance with published guidelines or generally accented accounting principles. No independent accountants have expressed an opinion or any other form of assurance on these projections or forecasts. You should not regard the inclusion of the projections and forecasts described herein as a representation or warranty by or on behalf of the Company, Centrum, the authors of this report or any other person that these projections or forecasts or their underlying assumptions will be achieved. For these reasons, you should only consider the projections and forecasts described in this report after carefully evaluating all of the information in this report, including the assumptions underlying such projections and forecasts. The price and value of the investments referred to in this document/material and the income from them may go down as well as up, and investors may realize losses on any investments. Past performance is not a guide for future performance. Future returns are not guaranteed and a loss of original capital may occur. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to change without notice. Centrum does not provide tax advice to its clients, and all investors are strongly advised to consult regarding any potential investment. Centrum and its affiliates accept no liabilities for any loss or damage of any kind arising out of the use of this report. Foreign currencies denominated securities are subject to fluctuations in exchange rates that could have an adverse effect on the value or price of or income derived from the investment. In addition, investors in securities such as ADRs, the value of which are influenced by foreign currencies effectively assume currency risk. Certain transactions including those involving futures, options, and other derivatives as well as non-investment-grade securities give rise to substantial risk and are not suitable for all investors. Please ensure that you have read and understood the current risk disclosure documents before entering into any derivative transactions. This report/document has been prepared by Centrum, based upon information available to the public and sources, believed to be reliable. No representation or warranty, express or implied is made that it is accurate or complete. Centrum has reviewed the report and, in so far as it includes current or historical information, it is believed to be reliable, although its accuracy and completeness cannot be guaranteed. The opinions expressed in this document/material are subject to change without notice and have no obligation to tell you when opinions or information in this report change. This report or recommendations or information contained herein do/does not constitute or purport to constitute investment advice in publicly accessible media and should not be reproduced, transmitted or published by the recipient. The report is for the use and consumption of the recipient only. This publication may not be distributed to the public used by the public media without the express written consent of Centrum. This report or any portion hereof may not be printed, sold or distributed without the written consent of Centrum. This report has not been prepared by Centrum Securities LLC. However, Centrum Securities LLC has reviewed the report and, in so far as it includes current or historical information, it is believed to be reliable, although its accuracy and completeness cannot be guaranteed. The distribution of this document in other jurisdictions may be restricted by law, and persons into whose possession this document comes should inform themselves about, and observe, any such restrictions. Neither Centrum nor its directors, employees, agents or representatives shall be liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information. This document does not constitute an offer or invitation to subscribe for or purchase or deal in any securities and neither this document nor anything contained herein shall form the basis of any contract or commitment whatsoever. This document is strictly confidential and is being furnished to you solely for your information, may not be distributed to the press or other media and may not be reproduced or redistributed to any other person. The distribution of this report in other jurisdictions may be restricted by law and persons into whose possession this report comes should inform themselves about, and observe any such restrictions. By accepting this report, you agree to be bound by the fore going limitations. No representation is made that this report is accurate or complete. The opinions and projections expressed herein are entirely those of the author and are given as part of the normal research activity of Centrum Broking and are given as of this date and are subject to change without notice. Any opinion estimate or projection herein constitutes a view as of the date of this report and there can be no assurance that future results or events will be consistent with any such opinions, estimate or projection. This document has not been prepared by or in conjunction with or on behalf of or at the instigation of, or by arrangement with the company or any of its directors or any other person. Information in this document must not be relied upon as having been authorized or approved by the company or its directors or any other person. Any opinions and projections contained herein are entirely those of the authors. None of the company or its directors or any other person accepts any liability whatsoever for any loss arising from any use of this document or its contents or otherwise arising in connection therewith. Centrum and its affiliates have not managed or co-managed a public offering for the subject company in the preceding twelve months. Centrum and affiliates have not received compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for service in respect of public offerings, corporate finance, debt restructuring, investment banking or other advisory services in a merger/acquisition or some other sort of specific transaction. As per the declarations given by them, Mr. Ranjit Kapadia, research analyst and/or any of his family members do not serve as an officer, director or any way connected to the company/companies mentioned in this report. Further, as declared by him, he has not received any compensation from the above companies in the preceding twelve months. Our entire research professionals are our employees and are paid a salary. They do not have any other material conflict of interest of the research analyst or member of which the research analyst knows of has reason to know at the time of publication of the research report or at the time of the public appearance. While we would endeavor to update the information herein on a reasonable basis, Centrum, its associated companies, their directors and employees are under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent Centrum from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or Centrum policies, in circumstances where Centrum is acting in an advisory capacity to this company, or any certain other circumstances Key to Centrum Investment Rankings Buy: Expected outperform Nifty by>15%, Accumulate: Expected to outperform Nifty by +5 to 15%, Hold: Expected to outperform Nifty by -5% to +5%, Reduce: Expected to underperform Nifty by 5 to 15%, Sell: Expected to underperform Nifty by>15%


Centrum Broking Limited

Member (NSE, BSE, MCX-SX), Depository Participant (CDSL) and SEBI registered Portfolio Manager Registration Nos. CAPITAL MARKET SEBI REGN. NO.: BSE: INB011454239, NSE: INB231454233 DERIVATIVES SEBI REGN. NO.: NSE: INF231454233 (TRADING & SELF CLEARING MEMBER) CDSL DP ID: 12200. SEBI REGISTRATION NO.: IN-DP-CDSL-20-99 PMS REGISTRATION NO.: INP000000456 MCX SX (Currency Derivative segment) REGN. NO.: INE261454236 Website: Investor Grievance Email ID: Compliance Officer Details : Mr. Praveen Malik; Tel: (022) 42159703; Email ID: Correspondence Address Centrum House 6th Floor, CST Road, Near Vidya Nagari Marg, Kalina, Santacruz (E), Mumbai 400 098. Tel: (022) 4215 9000 Registered Office Address Bombay Mutual Building ,2nd Floor, Dr. D. N. Road, Fort, Mumbai - 400 001