LM with a sparse track record whose last 3 issues have become multi bagger’s.
MM can make you multi beggar.
19 year old company with hands on highly qualified (academically and operationally) promoters.
It caters primarily to customers in Western India and has storage facilities (owned, leased, pay per usage) at Kandla and JNPT
Company imports and sells hydrocarbon based chemicals. It also provides analytical insights to customers and suppliers and offers storage solutions to its customers. It’s products find use in diverse industries like paints, coatings, agrochemicals, speciality polymers, speciality industrial chemicals, pharmaceutical products.
Company states that it aggregates orders from local customers and in turn places back to back order on vendors. It also sells some of its inventory on spot basis. Spot sales can be risky as price could vary due to exchange rate fluctuations, oil price volatility and geo political risks. Management needs to be sharp and proactive to handle such volatility.
For Q1FY25, it had 43+ products in its portfolio for servicing 700 customers
IPO proceeds to be used for working capital needs and general corporate purpose.
Based on working capital projections, company is targeting turnover of Rs 2271 cr for FY25.
For FY24, it had sales of Rs 1535 cr and for Q1FY25, sales was Rs 566 cr.
Top 10 customers gave 16.8% of revenue while top 10 suppliers provided 61% of purchases for Q1FY24.
Difference in revenue from top 10 customers and others seems to be large. 700 odd customers would give revenue of Rs 2270 crs. Excluding top 10 customers giving revenue of Rs 380 crs (16.8%), the remaining 690 customers average annual revenue would be Rs 2.72 cr (1880 cr / 690 customers). So company needs strong credit control and customer relationship management to prevent bad debts.
With EBIDTA of 3.3 %, even 1 customers default could wipe out OPM generated from 33 customers.
Company disclosed that for certain customers it keeps post dated cheques as security and has customer advances of Rs 11.57 cr as on 30-Jun-24.
Since it is a trading company, it hardly has any fixed assets. Out of Gross Block of Fixed Assets as on 30-Jun-24 of Rs 1.8 cr, Rs 1.09 cr is vehicles.
Company has deployed significant capital in inventory, it has increased from Rs 130 cr as on 31-Mar-22 to Rs 406 cr as on 30-Jun-24. Correspondingly, it’s inventory turnover ratio has reduced from 12.35 for FY22 to 3.9 for FY24.
Typically trading is a high volume low margin business with strong emphasis on timely collection and faster stock rotation. Company seems to have added more products and large customer base in previous years which has resulted in high inventory and debtors.
Debtors of Rs 215 cr as on 30-Jun-24, all of which are outstanding for more than 6 months. Company is confident of 100% recovery and has not accounted any Bad Debt Provision in the last 3 years and 1 quarter.
Company’s business model appears to hold large inventory and liberal credit to customers thereby positioning itself as 1st choice supplier.
Even though all of its material is imported, company does not seem to hedge its foreign exchange exposure as not hedging related costs / gains / losses can be seen in the financials.
Other income for Q1FY25 includes storage and handling charges of Rs 92 lacs whereas for FY24 whole year it was Rs 71 lacs.
Promoters and related parties have given loans of Rs 38.3 cr to company as on 30-Jun-24. While the rate of interest is not disclosed from related party transactions it is assumed to be around 2-3 % per annum, quite low.
No change in statutory auditor in the last 3 years is a good sign.
Company had 59 permanent employees as on 30-Jun-24.
Bank borrowings carry interest rate of 9 – 11%.
2 major litigations, 1 against company for Rs 13 cr for breach of contract and 1 by the company for Rs 1.6 cr for cheque bouncing.
Bank and other borrowings at FY25 exit estimated at Rs 375 cr with avg interest rate of 10%
Standard anchor book
Post IPO, BV is assumed to be Rs 130/- per share, P/BV at issue price works out to be 1.3 (for EBITDA of 3.3%)
Anmol Ltd, in coal trading, with TTM EBITDA margin of 1% trades at P/BV of 1.8
Agarwal Industrial Corp, trading in petro products, LPG etc, having TTM EBITDA of 9% trades at P/BV of 3.3
FY 25, EPS estimate
Turnover, based on working capital projections, Rs 2270 cr
EBITDA @ 3.3 % will be Rs 75 cr
Interest @ 10% on bank loans of Rs 275 cr – Rs 27.5 cr
Interest on other borrowings (9% on Rs 60 cr) – Rs 5.5 cr
Depreciation – immaterial value, Tax @ 25%
PAT at Rs 31.5 cr on equity of 2.32 cr shares, giving EPS of 13.6 and PE of 12.2 on issue price, without considering other income.