Sharescart Research Club logo
Apollo Green Energy 122 (56.4%)AVPL 49 (0%)CIAL 460 (-1.1%)CSK 174 (-0.6%)GFCL EV Product LTD 45 (0%)Goodluck Defence 378 (0.8%)Goodluck Green Energy 140 (1.4%)Groww 130 (1.6%)Hinduja Leyland Finance 265 (0%)HPX India 34 (0%)Inkel Ltd 19 (0%)Innov8 Workspaces India Ltd 56 (0%)KLM Axiva Finvest 18 (0%)MSEI 3.25 (0%)NSE India 1915 (-0.5%)Onix Renewable 95 (-3.1%)Orbis Financial 495 (-2%)OYO 29 (3.6%)Parag Parikh Financial Advisory 17600 (-0.8%)Pharmeasy 6.95 (3%)Physics Wallah 148 (0%)Pine Labs Pvt Ltd 292 (-10.2%)PolicyX 62 (0%)Polymatech Electronics Pvt Ltd 68 (0%)PXIL 555 (-3.5%)RRP S4E Innovation 350 (-1.4%)Spray Engineering Devices 275 (3.8%)Sterlite Power 538 (-0.7%)Taparia Tools Ltd 6050 (0%)Transline Technologies 152 (-1.9%)

15 Days Price Change

A Detail Equity Research Report on Pidilite Industries Limited
A Detail Equity Research Report on Pidilite Industries Limited

A Detail Equity Research Report on Pidilite Industries Limited

KFO KFO
KFO

KFO

KFO do only fundamental based research for Investors. Our belief is in the top down appro... KFO do only fundamental based research for Investors. Our belief is in the top down approach and fundamentally strong company and industry . Read more

25

Articles

6

Likes

3

Followers
27 Jun, 2022
PIDILITE
Current Price: ₹1444.6
Exclusive Access to Unlisted Shares
  • Early Entry Advantage
  • High-Growth Potential
  • Trusted & Secure

Summary

A Detail Equity Research Report on Pidilite Industries Limited with a tagline Building Bonds in a New Ways.


PIDILITE INDUSTRIES LIMITED

CMP: Rs. 2454/-   Target : Rs. 2796/-

SENSEX:  66079/-   NIFTY:   19689/-

KEY STOCK STATISTICS:

Market Capitalization (crs):  1,24,567/-

Book Value: Rs.150.30 /-

Face Value: Rs.1 /-

52 week High/Low:  2796/2250

P/E Ratio: 89.90

P/BV: 16.30/-

Dividend Yield: 0.45/-

Company Background:

ü  Pidilite Industries Limited is a leading manufacturer of adhesives and sealants, construction chemicals, craftsmen products, DIY products and polymer emulsions in India. Most of the products have been developed through strong in-house R&D.

ü  Our brand name Fevicol has become synonymous with adhesives to millions in India and is ranked amongst the most trusted brands in the country.

ü  Some of our other major brands are M-Seal, Fevikwik, Fevistik, Roff, Dr. Fixit, Fevicryl, Motomax, Hobby Ideas, Araldite.

ü  The company's adhesive business in the country of India with a 70% market share.

SHAREHOLDING PATTERN (%):

source: Company , KFO Research

RETURNS(%):

  3 MONTHS 6 MONTHS 12 MONTHS
SENSEX -1.04 -10.42 2.8
PIDILITE -0.81 -15.56 3.03

source: Company , KFO Research

BUSINESS OUTLOOK:

The Indian economy provides a large opportunity to the Company to market its differentiated products. The additional spending in Government programmes like rural employment schemes and higher capex spending emphasizes the focus on infrastructure and increasing disposable income in the hands of common people. This will act as a catalyst for the growth of the economy which will eventually create demand for the Company’s products. Further, the home improvement area offers opportunities for growth given the focus on affordable housing, new construction as well as renovation.

Slower growth of the Indian economy and stress in sectors such as construction could impact the performance of the Company. While there are near term concerns around increased interest rates and the consequent impact of this on market growth, the Company is confident of the medium to long-term prospects of the home improvement sector and remains focused on delivering consistent and profitable volume-led growth.

Overseas subsidiaries, by virtue of their relatively smaller size, remain vulnerable to the political and economic uncertainties of their respective countries and the rise in geo-political tensions could dampen the performance of the subsidiaries.

Source:Company, KFO Research

FUTURE OUTLOOK:

The Company is taking actions to drive demand generation initiatives to deliver profitable volume growth. The existing subsidiaries in India have delivered strong sales and profit growth, despite demand and inflationary pressures. A series of actions and initiatives have been taken to maintain and strengthen the performance in the year. New manufacturing facilities for three subsidiaries are to be commissioned in the current year which will enable them to address the market opportunity. The Company’s major international subsidiaries are in Brazil, Sri Lanka, Thailand, Egypt, Dubai and Bangladesh. The business environment in some of these countries remains subdued due to geo-political tensions, currency challenges and inflation. However, the management is taking various steps to increase sales and market share in their respective geographies along with improvement in performance of these subsidiaries. The subsidiary in USA has decided to wind down its business in the current year.

Source:Company, KFO Research

BUSINESS HIGHLIGHT & ANALYSIS:

PROS

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 41.4%

CONS

  • Stock is trading at 17.5 times its book value

Growth Drivers:

ü  Investing in future-ready supply chain (stepped up capex, 24 capacity building projects, digitization & automation).

ü  Maintaining people as a competitive edge ('Great place to work’, continued hiring)

ü  Investing in emerging areas/ business models (digital platforms, Pidilite Ventures)

ü  Significant thrust on sustainability.

ü  Premiumization, innovation, and reinforcing brand leadership in the Core (e.g., Fevicol)

ü  Scaling-up Growth categories through penetration, brand, and portfolio (e.g., Roff, Dr. Fixit)

ü  Managing unprecedented input cost inflation effectively through pricing interventions.

ü  Executing on a large pipeline of productivity initiatives.

ü  Growing presence in most African countries through distribution expansion.

VALUATIONS:

ü  On the basis of Discount Cash Flow Valuation Method, we are recommending ‘Buy’ for the stock. Since the stock offers good opportunity, we initiate a ‘BUY’ signal on the stock with 12-month price target of Rs 2796/- share an upside of 13.94 % from current levels.

PEER COMPARISON:

# Company CMP M Cap 52W High 52W Low PE PB ROCE Last Yr ROE Last Yr PAT TTM Div Yield
1 Pidilite Industries Ltd. 2454.6 124567 2796.2 2250.8 89.9 17.4 25.2 19 1403 0.5
2 SRF Ltd. 2228.9 66078 2639.8 2050 34.5 6.4 22.6 22.9 1914 0.3
3 Solar Industries India Ltd. 5155 47166 5360 3457 59.5 17.9 36.3 35.9 830 0.2
4 Gujarat Fluorochemicals Ltd. 2798.3 30739 4129.4 2534.1 25.1 5.6 29.7 27.1 1221 0.1
5 Deepak Nitrite Ltd. 2069.8 28231 2373 1731 36.8 6.9 30.1 22.9 767 0.4
6 Tata Chemicals Ltd. 1024 25872 1214.6 877.9 11.6 1.3 12.4 12.9 2411 1.8
7 Godrej Industries Ltd. 675.8 22754 733.3 395.2 24 2.9 10.7 18.8 957 0
8 Atul Ltd. 6884.1 20314 8946.6 6469.2 44.9 4.3 15 11.1 441 0.5
9 Vinati Organics Ltd. 1824.3 18744 2193.5 1693 42.6 8.5 30.4 22.6 440 0.4
10 Navin Fluorine International Ltd. 3705.3 18368 4922 3650 50.7 8.5 21 18.7 362 0.3

BALANCE SHEET (RS. IN CRS):ssBBALANCEALANCEE

#(Fig in Cr.) Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Shareholder's Funds 1652 1953 2271 2638 3471 3574 4148 4456 5593 6404 7212
Minority's Interest 1 4 5 43 127 175 207 216 240 199 234
Borrowings 0 0 1 6 5 7 9 25 12 2 0
Other Non-Current Liabilities 67 86 80 112 145 234 239 212 534 565 648
Total Current Liabilities 897 886 959 915 1022 1208 1301 1615 2435 2325 2411
Total Liabilities 2616 2928 3315 3714 4770 5199 5904 6523 8814 9494 10505
Fixed Assets 646 729 978 1137 1275 1342 1448 1807 4418 4703 4914
Other Non-Current Assets 534 558 666 425 361 548 874 955 881 775 1029
Total Current Assets 1436 1642 1671 2151 3134 3302 3582 3761 3515 4016 4562
Total Assets 2616 2928 3315 3714 4770 5199 5904 6523 8814 9494 10505

CASHFLOW STATEMENT (RS. IN CRS):

#(Fig in Cr.) Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Opening Cash & Cash Equivalents 77 65 118 56 100 55 102 73 606 0 0
Cash Flow from Operating Activities 472 394 552 907 794 796 845 1280 1392 955 1558
Cash Flow from Investing Activities -144 -99 -436 -491 -879 39 -513 103 -1688 -558 -899
Cash Flow from Financing Activities -339 -242 -165 -371 41 -790 -361 -849 -76 -468 -656
Net Cash Inflow / Outflow -12 54 -49 45 -45 46 -29 533 -372 -71 2
Closing Cash & Cash Equivalent 65 118 69 101 56 102 73 606 327 256 258

 

PROFIT AND LOSS ACCOUNT (RS. IN CRS):PROFIT AND LOSS ACCOUNTSPource : O sOURCEURCE

#(Fig in Cr.) Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23
Net Sales 3678 4283 4844 5361 5617 6078 7078 7294 7293 9921 11799
Other Income 70 45 45 78 112 148 147 149 79 36 50
Total Income 3749 4328 4890 5439 5729 6227 7225 7444 7372 9957 11849
Total Expenditure 3085 3612 4073 4188 4357 4737 5710 5718 5612 8074 9815
Operating Profit 664 716 816 1251 1372 1490 1515 1725 1760 1884 2034
Interest 16 16 16 13 14 16 26 34 37 42 48
Depreciation 69 81 118 100 115 120 133 170 201 240 270
Exceptional Income / Expenses 2 -6 -5 0 0 0 -18 -55 -4 0 0
Profit Before Tax 581 612 678 1141 1248 1359 1342 1470 1522 1614 1723
Provision for Tax 160 165 169 334 385 393 413 348 396 407 434
Profit After Tax 422 447 509 807 863 966 928 1122 1126 1207 1289
Adjustments 2 3 4 -4 -3 -4 -3 -6 5 1 -16
Profit After Adjustments 424 450 513 803 860 962 925 1116 1131 1208 1273
Adjusted Earnings Per Share 8.3 8.8 10 15.7 16.8 19 18.2 22 22.3 23.8 25

OURCS

source: www.sharescart.com

 

so

urce:  Company, KFO Research

Join the Discussion

User

UNLISTED COMPANIES

Top Unlisted Shares to Invest In

national-stock-exchange
oravel-stays-limited
parag-parikh-financial-advisory
orbis-financial-corporation-ltd
pine-labs-private-limted
billionbrains-garage-ventures-ltd
onix-renewable
sterlite-power-transmission-limited
polymatech-electronics-ltd
metropolitan-stock-exchange-of-india-limited
physicswallah-limited
policyx
aitmc-ventures-ltd
hindustan-power-exchange-limited
apollo-green-energy
api-holdings-ltd
innov8-workspaces-india-limited
transline-technologies-limited
goodlulck-defence-and-aerospace-ltd
power-exchange-india-limited
spray-engineering-devices-limited
cochin-international-airport-limited
gfcl-ev-products-limited
rrp-s4e-innovation-private-limited
chennai-super-kings-cricket-limited
Investor

Invest In Unlisted Companies

Independent Research Powered By - Actionable data

Investor
whatsapp