TCI EPRESS RESEARCH REPORT

TCI EPRESS RESEARCH REPORT

         Market Price: ₹1551   Recommendation: BUY     Target: ₹2172   Time Horizon: 1 Year

 

Q4FY2023 REVIEW

TCI Express Limited reported net revenue of ₹326.25 crores for the quarter ended March 31, 2023, compared to ₹298.18 crores for March 31, 2022. Profit After Tax was ₹38.85 crores for the quarter ended March 31, 2023, compared to ₹35.93 crores during the corresponding quarter of the previous year, respectively.

 

OVERVIEW

 

 

BENCHMARK COMPARISON

 

Beta: 0.84

Alpha: 22.40

Risk Reward Ratio: 1.56

Margin of Safety: 20%

 

 

 

 

STOCK DATA

52 Week H/L

2013/1374

Market Cap (crores)

5,942

Face Value (₹)

2.00

Book Value

139.94

EPS TTM

36.24

NSE Code

TCIEXP

 

SHAREHOLDING PATTERN (%)

 

Sep-22

Dec-22

Mar-23

Promoter

66.66

66.87

69.66

Public

21.04

20.98

10.06

FIIs

1.84

1.73

2.04

DIIs

10.45

10.43

10.2

 

BUSINESS

  • The headquarters of the logistics firm TCI Express Limited are in Gurugram, Haryana, India. It was founded in 1996 as a part of the Transport Corporation of India (TCI), and in 2007 it was separated to become a separate business.
  • With a wide range of services, including local and international air and surface express, e-commerce logistics, and cold chain logistics, TCI Express is a market leader in India's express cargo distribution industry.
  • Over 3,500 individuals work for the organisation, which has a network of over 40,000 pickup and delivery sites throughout India
  • TCI Express is a publicly traded business whose shares are traded on the Bombay Stock Exchange and the National Stock Exchange of India.
  • To meet the logistical requirements of both enterprises and people, TCI Express offers a wide range of services. Express delivery, which entails the quick transportation and distribution of products, is its main service. The firm also offers value-added solutions for e-commerce companies, including reverse logistics, cash-on-delivery, and logistical services.
  •  To support its activities, the firm has made significant infrastructure investments. TCI Express is the owner of a fleet of trucks and vans used only for deliveries that are outfitted with cutting-edge tracking technologies. To simplify the handling and storage of cargo, it also runs sorting facilities and warehouses that are strategically placed.
  • TCI Express makes use of technology to expand its line of services and boost productivity. The firm tracks shipments in real-time and notifies consumers of their progress using sophisticated tracking technologies, barcode scanning, and electronic data exchange (EDI). Additionally, it provides online resources for managing logistics procedures and tracking client shipments.
  • TCI Express is dedicated to offering its clients high-quality service, and it has won several honours, including the "Best Express Logistics Company" prize from the Indian Express Industry honours in 2012 and the Frost & Sullivan "Emerging Market Company of the Year" award in 2011.
  • Customers of TCI Express range from individuals to major organisations to small and medium-sized businesses (SMEs). Customers from a range of sectors, including e-commerce, automotive, healthcare, retail, and more, make up its clientele. The firm focuses on providing tailored solutions to satisfy the unique needs of various sectors and enterprises.

 

 

SWOT ANALYSIS

STRENGTH

WEAKNESS

OPPORTUNITIES

 

THREAT

  • Competition from other logistics companies.
  • Economic slowdown.                           

       

 

           LOGISTICS INDUSTRY ANALYSIS

  • Both businesses and the economy rely heavily on logistics. A nation with a strong and effective logistics industry has an efficient forward and reverse flow of products and services, which eventually leads to a rapid expansion of the economy.
  • By FY48, India is expected to expand to a US$26t economy. India's transport and logistics industry might serve as the foundation for the country's anticipated rapid expansion over the next 25 years. Road transport accounts for 66% of cargo traffic in India (measured in ton-km). Rail (31%) is followed by shipping (3%) and air (1%). Inequality in goods transportation by mode is still a problem in the sector, but it is being addressed.
  • Global use of technology-enabled solutions like blockchain, big data, cloud computing, and digital twins has surged as a result of recent supply chain disruptions and rising sustainability concerns. The government of India has introduced several digital solutions, including ICEGATE and E-Logs, which have decreased inefficiencies, increased transparency, and sped up the movement of products, despite the country's relatively low level of adoption.
  • The Government of India (GoI) has introduced initiatives like GatiShakti, Bharatmala, and Sagarmala to construct new transportation infrastructure, including highways, railroads, and ports. In addition to these efforts, steps are being conducted to raise private funding and adopt administrative changes that will make the planning and implementation of infrastructure improvements more efficient.
  • Infrastructure development has always been supported and funded primarily by the Indian government. To speed up infrastructure development, it is implementing more and more innovative measures to draw in private and outside capital. One such tool that is anticipated to attract investment of INR 50 lakh crore (about US$650 billion) is the National Infrastructure Pipeline (NIP). Although most transport infrastructure development ventures are permitted to accept 100% FDI, significant work will still be required to achieve the intended results.
  • The shipping and logistics industry in India is also compliant with national and international laws on sustainable practices. The industry is making efforts to comply with important international standards such as the Emissions Trading System, Carbon Intensity Rating, and Energy Efficiency Existing Ship Index.

 

 

FINANCIAL OVERVIEW

QUARTERLY SUMMARY

Quarterly (INR in crores)

Mar-23

Dec-22

Sep-22

Jun-22

Mar-22

Revenue from Operations

       326.25

       314.42

       309.90

       290.44

       298.18

Other income

            1.67

            1.30

            2.27

            1.93

            2.10

Total Income

       327.92

       315.72

       312.17

       292.37

       300.28

 

 

 

 

 

 

Total Expenditure

        276.31

        272.63

        261.91

        250.98

        251.14

EBIT

          51.61

          43.09

          50.26

          41.39

          49.14

 

 

 

 

 

 

Finance cost

            0.74

            0.44

            0.35

            0.29

            0.29

PBT Before Exceptional Items

          50.87

          42.65

          49.91

          41.10

          48.85

 

 

 

 

 

 

Exceptional Items

                -  

                -  

                -  

                -  

                -  

PBT

          50.87

          42.65

          49.91

          41.10

          48.85

 

 

 

 

 

 

Tax Expenses

          12.42

          10.63

          12.12

          10.09

          12.92

PAT

          38.45

          32.02

          37.79

          31.01

          35.93

 

 

PROFIT AND LOSS STATEMENT (₹ in crores)

 

Mar-21

Mar-22

Mar-23

Revenue from Operations

      843.99

   1,081.47

      1,241.01

Other Income

         7.65

         8.17

            7.17

Total Income

      851.64

   1,089.64

      1,248.18

 

 

 

 

Operating Expenses

      566.73

      732.97

        849.70

Gross Profit

      284.91

      356.67

        398.48

 

 

 

 

Employee Benefits Expense

       87.34

      109.94

        124.29

Other Expenses

       55.60

       63.83

          72.54

EBITDA

      141.97

      182.90

        201.65

 

 

 

 

Depreciation and Amortisation Expense

         8.97

         9.98

          15.31

EBIT

      133.00

      172.92

        186.34

 

 

 

 

Finance Costs

         0.78

         0.91

            1.81

EBT before Share of Profit/(Loss) of Joint Venture and Associates

      132.22

      172.01

        184.53

 

 

 

 

Share of Profit/(Loss) of Joint Venture and Associates

            -  

            -  

               -  

EBT before Exceptional Items

      132.22

      172.01

        184.53

 

 

 

 

Exceptional Items

            -  

            -  

               -  

EBT

      132.22

      172.01

        184.53

 

 

 

 

Tax Expense

       31.62

       43.17

          45.25

PAT Non-Controlling Interests

      100.60

      128.84

        139.28

 

 

 

 

Non-Controlling Interests

            -  

            -  

               -  

PAT

      100.60

      128.84

        139.28

 

 

 

 

EPS

 

 

 

Basic

       26.19

       33.49

          36.24

Diluted

       26.15

       33.45

          36.20

 

 

 

 

Number of Shares

 

 

 

Basic

         3.84

         3.85

            3.84

Diluted

         3.85

         3.85

            3.85

 

 

Balance Sheet (₹ in crores)

 

Mar-21

Mar-22

Mar-23

ASSETS:

 

 

 

Non-Current Assets:

 

 

 

Property, Plant and Equipment

      224.43

      314.74

        343.88

Right-of-Use Assets

         2.18

         2.02

          27.18

Capital Work-in-Progress

       27.75

         6.09

          61.14

Other Intangible Assets

         1.77

         3.04

            3.01

Finance Assets:

 

 

 

Investments

         1.02

         1.05

            1.05

Other Financial Assets

       13.65

            -  

               -  

Total Non-Current Assets

      270.80

      326.94

        436.26

 

 

 

 

Current Assets:

 

 

 

Financial Assets:

 

 

 

Investments

       58.71

       87.00

          32.11

Trade Receivables

      169.46

      189.54

        211.47

Cash and Cash Equivalents

         9.16

       15.74

          13.49

Other Bank Balances

       18.06

         2.26

            2.88

Other Financial Assets

       10.79

         9.54

            9.89

Current Tax Assets

         2.01

         4.09

            4.93

Other Current Assets

         7.53

       21.92

          23.91

Total Current Assets

      275.72

      330.09

        298.68

 

 

 

 

Total Assets

      546.52

      657.03

        734.94

 

 

 

 

EQUITY AND LIABILITIES:

 

 

 

Equity:

 

 

 

Equity Share Capital

         7.69

         7.70

            7.66

Other Equity

      426.18

      528.49

        588.71

Equity Attributable to the Owners

      433.87

      536.19

        596.37

 

 

 

 

Non-Controlling Interest

            -  

            -  

               -  

Total Equity

      433.87

      536.19

        596.37

 

 

 

 

Liabilities:

 

 

 

Non-Current Liabilities:

 

 

 

Financial Liabilities

 

 

 

Borrowings

         1.01

         0.21

               -  

Lease Liabilities

         0.12

         0.12

            3.84

Deferred Tax Liabilities

         5.37

         7.86

          10.49

Total Non-Current Liabilities

         6.50

         8.19

          14.33

 

 

 

 

Current Liabilities:

 

 

 

Financial Liabilities:

 

 

 

Borrowings

         0.96

         0.78

            0.73

Lease Liabilities

         0.15

         0.01

            2.50

Trade Payables:

 

 

 

Total Outstanding Dues of Micro and Small Enterprises

         1.62

         1.00

            1.50

Other Creditors

       73.57

       72.72

          86.91

Other Financial Liabilities

         8.84

       16.14

            9.04

Other Current Liabilities

       16.74

       16.45

          18.44

Provisions

         4.27

         5.55

            5.12

Total Current Liabilities

      106.15

      112.65

        124.24

 

 

 

 

Total Equity & Liabilities

      546.52

      657.03

        734.94

 

 

Cash Flow Statement (₹ in crores)

 

Mar-21

Mar-22

Mar-23

Net Profit Before Tax

       132.22

        172.01

         184.53

Net Cash from Operating Activities

       102.28

        127.56

         146.81

Net Cash Used for Investing Activities

       -96.01

         -90.27

          -65.32

Net Cash From (Used For) Financing Activities

       -8.22

       -30.71

       -83.74

Net Increase in Cash and Cash Equivalents

       -1.95

          6.58

         -2.25

Cash And Cash Equivalents at The Beginning of The Year

       12.60

        10.65

         17.23

Cash And Cash Equivalents at The End of the Year

       10.65

        17.23

         14.98

 

 

Ratio Analysis

 

Mar-21

Mar-22

Mar-23

Profitability Ratio

 

 

 

Gross Profit

33.76%

32.98%

32.11%

EBITDA Margin

16.82%

16.91%

16.25%

EBIT Margin

15.76%

15.99%

15.02%

Pre-Tax Margin

15.67%

15.91%

14.87%

Net Profit Margin

11.92%

11.91%

11.22%

 

 

 

 

Return on Investment

 

 

 

Return on Asset – ROA

21%

21%

20%

Return on Capital Employed – ROCE

34%

35%

32%

Return on Equity – ROE

26%

27%

25%

 

 

 

 

Liquidity Ratio (x)

 

 

 

Current ratio

2.60

2.93

2.40

 

 

 

 

Solvency Ratio

 

 

 

Debt to Equity

0.00

0.00

0.00

Interest Coverage Ratio

171

190

103

 

 

Technical Analysis

 

  • Stock is in an upward trend on the monthly and weekly chart, ₹1,400 and ₹2,076are support and resistance zone levels.
  • One can accumulate this stock at current levels.

 

CONCALL (Q4FY2023)

  • Despite macroeconomic difficulties and inflationary tendencies, achieved double-digit sales growth and profitability margins in FY23.
  •  Delivered its greatest revenue ever in the fourth quarter of FY23, largely due to robust demand from corporate and MSME sectors and excellent utilisation in recently built sorting centres. estimates a 15–16% increase in revenue in FY24, in line with the 7% economic growth expected for the nation. A 17–18% increase in revenue is anticipated this year, with a 17.5% target EBITDA margin.
  • aims to raise prices by at least 2% over the whole year to boost its EBITDA margin by 100 basis points in FY24.
  • In FY23, it increased its presence by opening 35 additional branches.
  •  Plans call for the opening of 50–75 new branches in FY24, with a growth plan that relies on 40–50% more new consumers and a 50–60% increase in current customers.
  •  The firm intends to establish seven to eight additional automated centres by FY26 to increase margin efficiency. By FY25, the income generated by the railway industry is anticipated to increase by more than 5%. Plans call for revenue growth of 18% to 20% above GDP growth rates. It should take no more than 8 to 9 months to operationalize the next automation centres.
  •  expects the car industry to develop, as well as the two-wheeler and consumer durable industries.
  •  The railway industry is highly dependent on small consumers, with the top 10 customers only accounting for 10 to 15% of the total revenue.
  • The Railways business's strategy for acquiring consumers is to buy rival air customers and serve them at a cost of one-fourth or one-third with comparable service levels. The small Cold Chain Pharma firm has a clear strategy, and the C2C and Rail companies have bigger aspirations.
  • successfully finished a 42.5 crore rupee share repurchase programme.
  • received the esteemed GEM 5 Certification in recognition of its dedication to advancing ecologically friendly green building design and construction methods. strategically positioned to take advantage of the Indian economy's tremendous growth potential, supported by robust economic recovery and infrastructural development measures.  The firm is unwilling to give up earnings in exchange for more clients at a cheaper price. Although margin expansion is not being slowed down by competition, margins are determined by the status of the national economy. The only pure-play Express business in the nation. Automotive, pharmaceuticals, electronics, lifestyle, and engineering are the main sources of income, with no other sector providing more than 13%.

 

 

Recommendation Rationale

  1. Strong brand recognition and a vast network/infrastructure in the express distribution industry -
    • TCI Express provides consumers with last-mile connections because of its well-established brand recognition and robust pan-Indian distribution network. To save expenses, the corporation uses a hub-and-spoke strategy, with 28 express sorting facilities dispersed around the nation serving as hubs and several distribution facilities serving as spokes.
    • The company's new Rail Express service, which has already grown to cover 125 routes within a year of its inception, has been seeing great demand among the other new services. The business gains from long-standing connections with its clients and truck providers as well as timely upgrades to its physical and IT infrastructure that allow clients to follow shipments in real-time.
  2. Asset-light models with a fleet attached assist reduce idle capacity during any downturns.
    • There is no fleet listed on the company's records. The company relies on 5,500 containerized cars from affiliated business partners and affiliates to satisfy client demands in the absence of any owned fleet.
    • In the case of any business downturns, the asset-light structure of its operations enables it to avoid large fixed expenses (connected to the fleet) and helps TCI Express retain excellent profitability margins.
  3. Any end-user sector may be protected from demand declines by having a diverse client base.
    • Less than 10% of TCI Express's income in FY2023, which was generated by a diverse group of customers, has come from the top ten clients. The company also serves a variety of industries, with revenue shares of between 10 and 15 percent coming from, among others, the automotive, pharmaceutical, textile, engineering products, machinery, and telecom sectors.
    • The company is protected from any demand downturns in any market because of its business mix, which also ensures good revenue visibility.

 

Valuation

  • TCI Express Limited has shown revenue growth of 4.95% CAGR for FY2019-2023.
  • Net Profit has shown a growth rate of 18% CAGR for FY2019-2023.
  • The company’s ROE and ROCE are 25% & 32% for FY2023.
  • We estimate the company could generate higher revenue and net profit for the following FY 2024, comparable to the prior year, based on the company's present performance in FY 2023.
  • To project income for the fiscal years 2024–2028, we used data from the previous five years (2019–2023).

 

Estimated Income Statement (₹ in crores)

 

Mar-24

Mar-25

Mar-26

Mar-27

Mar-28

 

2025-E

2024-E

2026-E

2027-E

2028-E

Revenue

1,431.97

1,642.84

1,884.79

2,162.38

2,480.88

Operating Expenses

975.05

1,118.89

1,283.95

1,473.36

1,690.71

Gross Profit

456.92

523.95

600.84

689.02

790.17

Employee Expenses

143.70

164.90

189.22

217.14

249.17

Other Expenses

83.65

95.99

110.15

126.40

145.04

EBITDA

229.58

263.07

301.47

345.49

395.96

Depreciation

17.44

22.29

27.77

33.95

40.96

EBIT

212.14

240.78

273.70

311.54

355.00

Financial Cost

2.06

2.34

2.66

3.03

3.45

EBT

210.08

238.44

271.04

308.51

351.55

Tax expenses

51.51

58.47

66.46

75.65

86.21

PAT

158.56

179.97

204.58

232.86

265.34

 

 

 

 

Nayan Nahar                                                                                                      Shubham Titvilasi

Equity Research Analyst                                                                               Equity Research Analyst

Ph: 8149629086                                                                                               Ph: 7415440968

Email: nayannahar23@gmail.com                                                               Email: shubham.titvilasi@gmail.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Disclaimer: This report is only for the information of our customer Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind.

Post a Comment
Error message
Error message
Error message

 

DISCLAIMER

This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind. ATS and/or its group companies do not as assume any responsibility or liability resulting from the use of such information.

 

 

<