TRIVENI ENGINEERING AND INDUSTRIES LIMITED REPORT RESEARCH

TRIVENI ENGINEERING AND INDUSTRIES LIMITED REPORT RESEARCH

         Market Price: ₹279   Recommendation: BUY     Target: ₹465   Time Horizon: 1 Year

 

Q4FY2023 REVIEW

Triveni Engineering & Industries Limited reported net revenue of ₹1818.29 crores for the quarter ended March 31, 2023, compared to ₹1192.12 crores for March 31, 2022. Profit After Tax was ₹190.31 crores for the quarter ended March 31, 2023, compared to ₹109.17 crores during the corresponding quarter of the previous year, respectively.

 

OVERVIEW

 

BENCHMARK COMPARISON

 

Beta: 0.99

Alpha: 55.22

Risk Reward Ratio: 2.32

Margin of Safety: 38%

 

 

 

 

 

STOCK DATA

52 Week H/L

311.4/217.60

Market Cap (crores)

6,120

Face Value (₹)

1.00

Book Value

121.76

EPS TTM

74.58

NSE Code

TRIVENI

 

 

SHAREHOLDING PATTERN (%)

 

 

Sep-22

Dec-22

Mar-23

Promoter

68.25

61.22

60.98

Public

21.28

25.40

25.80

FIIs

4.43

5.29

4.67

DIIs

6.02

8.10

8.54

 

 

   BUSINESS

  • An Indian conglomerate called Triveni Engineering & Industries Limited (TEIL) is involved in the sugar, alcohol, power transmission, water & wastewater treatment, and military industries. Kanpur, Uttar Pradesh, serves as the company's headquarters. It was established in 1964.
  • Here is a more thorough breakdown of TEIL's business divisions.
    1. Sugar: One of India's largest integrated sugar manufacturers, TEIL, has a crushing capacity of more than 10 million tonnes annually. 13 sugar mills owned by the firm are spread throughout Uttar Pradesh, Bihar, Madhya Pradesh, and Jharkhand. A captive power plant with a 200 MW capacity is also owned by TEIL.
    2. Alcohol: TEIL, which has an annual capacity of 1.5 million litres, is a major producer of alcohol in India. Drinks, medicines, and cosmetics are just a few of the businesses that employ the company's alcohol.
    3. Power transmission: In India, TEIL is a major player in the transmission of power industry. The firm produces a variety of insulators, gearbox towers, and other associated machinery. Power utilities, developers, and EPC contractors all throughout India employ TEIL's products.
    4. Treatment of water and wastewater: In India, TEIL is a top supplier of water and wastewater treatment systems. The business provides a wide range of goods and services, such as desalination, wastewater, and water treatment plants. Numerous sectors, including desalination, municipal water & wastewater treatment, and industrial water & wastewater treatment, utilise TEIL's solutions.
    5. Defence: In India, TEIL is a major provider of defence goods. The firm produces a broad variety of goods, such as artillery weapons, ammunition, and other ancillary machinery. The Indian Armed Forces and other military organisations employ TEIL's goods.
  • Business Segments:
    1. Sugar & allied businesses- (89% of revenue in FY23 vs 88% in FY22) comprises the manufacture of sugar and distillation of alcohol.
    2. Engineering business- (11% of revenue in FY23 vs 12% in FY22) comprises the manufacture of high-speed gears, gearboxes and providing water/waste-water treatment solutions.

 

SWOT ANALYSIS

STRENGTH

WEAKNESS

OPPORTUNITIES

THREAT

                                   

                                                                                                                                                                                                                     

SUGAR INDUSTRY ANALYSIS

  1. Sugar Industry Overview:
  • After Brazil, India is the second-largest producer of sugarcane worldwide. India increased its sugarcane production from 379.7 million tonnes to 385.7 million tonnes in the crop year 2022–2023. Favourable weather and a larger area under cultivation were the causes of the rise in production.
  •  India's top three sugarcane-producing states are Uttar Pradesh, Maharashtra, and Bihar. The largest producer in the nation, Uttar Pradesh accounts for nearly 40% of all output. With roughly 20% of the nation's overall production, Maharashtra is the second-largest producer. With nearly 10% of the nation's overall production, Bihar ranks third among producers.
  • In India, sugar is mostly produced from sugarcane. The nation produces roughly 26 million tonnes of sugar annually, or 10% of the total amount produced worldwide. Ethanol, a biofuel that may be used in automobiles, is also made from sugarcane.
  •  By 2025, the Indian government hopes to produce 400 million tonnes of sugarcane. The government intends to accomplish this goal by expanding the area under cultivation, enhancing sugarcane yield, and encouraging the use of biofuels derived from sugarcane.

Ethanol Outlook:

  • To meet the anticipated increase in demand in 2025 when it expects to introduce 20% ethanol-blended petrol across the nation, India is actively encouraging the construction of both traditional and second-generation (2G) ethanol plants.
  •  The Indian government began selling 20% ethanol-blended petrol in February, two months before the scheduled launch date of 1 April. They plan to make it available nationwide by the financial year 2025–26.
  • By the end of the year 2023, the government projects a 25% increase in the nation's overall ethanol production capacity.
  • Sugarcane is used to produce nearly 70% of the current capacity, while grains like rice and maize contribute the remaining 30%.
  •  India now has the potential to manufacture 9.5 billion liters of ethanol annually, of which 6.2 billion liters are made from sugarcane and 3.3 billion liters from grain, according to official government figures.
  •  The government is also aggressively supporting the construction of 2G ethanol facilities to significantly enhance output.

 

 

FINANCIAL OVERVIEW

QUARTERLY SUMMARY

Quarterly (INR in lakhs)

Mar-23

Dec-22

Sep-22

Jun-22

Mar-22

Revenue from Operations

  1,81,829

  1,65,871

  1,47,162

  1,36,148

  1,19,212

Other income

        2,157

        3,727

        1,171

           986

           296

Total Income

  1,83,986

  1,69,598

  1,48,333

  1,37,134

  1,19,508

 

 

 

 

 

 

Total Expenditure

  1,57,949

  1,48,914

  1,44,965

  1,26,938

  1,03,768

EBIT

     26,037

     20,684

        3,368

     10,196

     15,740

 

 

 

 

 

 

Finance cost

           980

           813

        1,716

        2,165

        1,461

Profit/(loss) before share of profit/(loss) of associates

     25,057

     19,871

        1,652

        8,031

     14,279

 

 

 

 

 

 

share of profit/(loss) of associates

              -  

              -  

           796

           837

           733

PBT Before Exceptional Items

     25,057

     19,871

        2,448

        8,868

     15,012

 

 

 

 

 

 

Exceptional Items

              -  

              -  

  1,40,120

              -  

         -671

PBT

     25,057

     19,871

  1,42,568

        8,868

     14,341

 

 

 

 

 

 

Tax Expenses

        6,026

        5,143

        3,792

        2,223

        3,424

PAT

     19,031

     14,728

  1,38,776

        6,645

     10,917

 

PROFIT AND LOSS STATEMENT (₹ in lakhs)

 

 

Mar-21

Mar-22

Mar-23

Revenue from Operations

      4,70,335

      4,69,404

      6,31,010

Other Income

          3,040

          2,219

          8,041

Total Income

      4,73,375

      4,71,623

      6,39,051

 

 

 

 

Cost of Goods sold

      3,43,607

      2,85,917

      4,08,649

Gross Profit

      1,29,768

      1,85,706

      2,30,402

 

 

 

 

Excise Duty

          2,918

        40,310

        69,326

Employee Benefits Expense

        27,077

        30,265

        34,828

Other Expenses

        40,573

        49,472

        56,615

EBITDA

        59,201

        65,659

        69,633

 

 

 

 

Depreciation and Amortisation Expense

          8,249

          8,074

          9,348

EBIT

        50,952

        57,585

        60,285

 

 

 

 

Finance Costs

          5,163

          5,453

          5,674

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

        45,789

        52,132

        54,611

 

 

 

 

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

             121

          5,914

          1,633

EBT before Exceptional Items

        45,910

        58,046

        56,244

 

 

 

 

Exceptional Items

              -67

            -671

      1,40,120

EBT

        45,977

        57,375

      1,96,364

 

 

 

 

Tax Expense

        16,516

        14,969

        17,184

PAT Non-Controlling Interests

        29,460

        42,406

      1,79,180

 

 

 

 

Non-Controlling Interests

               -  

               -  

               -  

PAT

        29,460

        42,406

      1,79,180

 

 

 

 

EPS

 

 

 

Basic

               12

               18

               75

Diluted

               12

               18

               75

 

 

 

 

Number of Shares

 

 

 

Basic

          2,453

          2,418

          2,403

Diluted

          2,453

          2,418

          2,403

 

Balance Sheet (₹ in lakhs)

 

Mar-21

Mar-22

Mar-23

ASSETS:

 

 

 

Non-Current Assets:

 

 

 

Property, Plant and Equipment

 1,05,898

 1,06,308

 1,45,441

Capital Work-in-Progress

      2,223

    25,653

      2,831

Investment Property

      1,210

      1,210

      1,210

Other Intangible Assets

        124

          68

          68

Intangible Assets Under Development

           -  

            3

           -  

Finance Assets:

 

 

 

Investments

        658

        635

        616

Trade Receivables

    11,982

    16,469

    17,109

Loans

            2

            2

            3

Other Financial Assets

      1,397

      1,646

      1,538

Total Non-Current Assets

 1,40,732

 1,73,983

 1,71,247

 

 

 

 

Current Assets:

 

 

 

Inventories

 1,73,375

 2,03,687

 1,99,649

Financial Assets:

 

 

 

Trade Receivables

    20,839

    26,680

    39,197

Cash and Cash Equivalents

      1,128

      2,328

      7,201

Other Bank Balances

        132

        462

        754

Other Financial Assets

        259

        650

      1,726

Other Current Assets

    23,027

    21,912

    25,612

Total Current Assets

 2,21,264

 2,55,765

 2,74,197

 

 

 

 

Total Assets

 3,61,995

 4,29,748

 4,45,444

 

 

 

 

EQUITY AND LIABILITIES:

 

 

 

Equity:

 

 

 

Equity Share Capital

      2,418

      2,418

      2,189

Other Equity

 1,53,150

 1,88,867

 2,64,336

Total Equity

 1,55,567

 1,91,285

 2,66,525

 

 

 

 

Liabilities:

 

 

 

Non-Current Liabilities:

 

 

 

Financial Liabilities

 

 

 

Borrowings

    30,891

    31,918

    22,240

Lease Liabilities

        973

        977

      1,228

Provisions

      5,175

    13,542

    10,872

Deferred Tax Liabilities

    13,409

        509

      3,394

Total Non-Current Liabilities

    51,519

    50,297

    39,953

 

 

 

 

Current Liabilities:

 

 

 

Financial Liabilities:

 

 

 

Borrowings

    66,831

 1,24,058

    68,890

Lease Liabilities

        353

        554

        569

Trade Payables:

 

 

 

Total Outstanding Dues of Micro and Small Enterprises

        539

        798

        862

Other Creditors

    61,891

    34,286

    40,606

Other Financial Liabilities

      4,735

      8,005

      7,562

Other Current Liabilities

    14,920

    14,313

    15,948

Provisions

      3,728

      4,829

      4,429

Current Tax Liabilities

      1,912

      1,323

        100

Total Current Liabilities

 1,54,909

 1,88,166

 1,38,966

 

 

 

 

Total Equity & Liabilities

 3,61,995

 4,29,748

 4,45,444

 

Cash Flow Statement (₹ in lakhs)

 

Mar-21

Mar-22

Mar-23

Net Profit Before Tax

         45,977

         57,375

         1,96,364

Net Cash from Operating Activities

         79,083

        -17,339

             39,744

Net Cash Used for Investing Activities

        -10,786

        -25,675

         1,41,365

Net Cash From (Used For) Financing Activities

      -70,373

       44,214

      -1,76,236

Net Increase in Cash and Cash Equivalents

       -2,076

         1,200

           4,873

Cash And Cash Equivalents at The Beginning of The Year

         3,204

         1,128

           2,328

Cash And Cash Equivalents at The End of the Year

         1,128

         2,328

           7,201

 

 

Ratio Analysis

 

Mar-21

Mar-22

Mar-23

Profitability Ratio

 

 

 

Gross Profit

27.59%

39.56%

36.51%

EBITDA Margin

12.59%

13.99%

11.04%

EBIT Margin

10.83%

12.27%

9.55%

Pre-Tax Margin

9.78%

12.22%

31.12%

Net Profit Margin

6.26%

9.03%

28.40%

 

 

 

 

Return on Investment

 

 

 

Return on Asset – ROA

8%

11%

41%

Return on Capital Employed – ROCE

25%

26%

22%

Return on Equity – ROE

20%

24%

25%

 

 

 

 

Liquidity Ratio (x)

 

 

 

Current ratio

1.43

1.36

1.97

Quick Ratio

0.31

0.28

0.54

 

 

 

 

Solvency Ratio

 

 

 

Debt to Equity

0.20

0.17

0.08

Interest Coverage Ratio

10

11

11

 

Technical Analysis

 

  • Stock is in upward trend on monthly and weekly charts, ₹248 and ₹300 are support and resistance levels
  • One can accumulate this stock at current levels.

 

 

CONCALL (Q4FY2023)

  • Achieving multiple milestones, including the highest-ever crush in the sugar season of 2022–2023, record gross and net turnover, and considerable development in the engineering and alcohol industries, Triveni Engineering & Industries Limited reported good financial results for Q4 and FY23. Additionally, the business sold all of its stock in Triveni Turbine Limited, generating a payout to stockholders of Rs. 800 crore.
  •  For FY23, the business has suggested a final dividend of $3.25 per share.
  • Six out of seven sugar units reported their highest-ever crush rates, giving the sugar industry its highest-ever sugarcane crush. Additionally, the business generated the largest amount of medicinal quality sugar ever and made a sizable profit from sugar exports on an independent basis, the company's overall debt has greatly decreased.
  •  An extra 85 crore in capital expenditures has been approved by the firm for the sugar industry. Triveni's sugarcane fields are situated along well-connected canal networks, which lessens the possibility that farmers may be adversely affected by bad weather.  For the 2022–2023 season, India is expected to produce 32.8 million tonnes of sugar, which will be enough to fulfill local needs, the needs of the ethanol blending programme, and export market demand.
  • Triveni has made the strategic choice to increase its capacity and provide many feed options for the manufacture of ethanol, giving it the freedom to choose based on the relative cost of each raw material. A total of 305 crores in CapEx have been approved by Triveni for the Sugar Business Group, with the majority of the 175 crores from the past two Board meetings taking place this year and around 30% to 35% in the next year.
  • With ethanol accounting for the majority of sales, Triveni's alcohol division saw the greatest level of production and increased realisation. The Milak Narayanpur distillery is producing alcohol at a successful rate, and the alcohol industry is increasing its distillation capacity and effectively managing its ethanol sales strategy. In Q4 of the current fiscal year, the business plans to sequentially commission the Rani Nangal and Sabitgarh distilleries. Triveni is building two distilleries for the alcohol industry at a cost of 460 crore, with most of the cost being expended this year.
  • Triveni expects that the state government would shift towards a higher-quality product, such as grain-based ENA, which will free up molasses for ethanol production. The total liquor industry in Uttar Pradesh is expanding at a rapid rate. Although the nation's ability to produce ethanol is now below the 20% mark, additional distilleries are anticipated to open by 2025 or 2026.
  •  In FY 24, they plan to produce more than 21 crore litres of ethanol, and between 28 and 32 crore litres in FY 25.

 

Recommendation Rationale

  1. One of India's biggest sugar producers with effective operations
    • With a 61,000 TCD capacity, TEIL is one of the biggest sugar producers in the nation and continues to have one of the greatest recovery rates in UP. Due to poor agro-climatic circumstances, the recovery rate significantly decreased to 11.46% in FY2023 (PY: 11.78%). In FY2022 (PY: 11.55), the net recovery rate decreased to 10.23% as a result of increased cane diversion to B-heavy molasses.
    • The net recovery rates may be moderated in the near term by a larger divergence towards ethanol, but this effect is anticipated to be mitigated by the increasing contribution from the distillery division with a favourable feedstock composition.
  2. Operations and engineering businesses that are forward-integrated protect the sugar industry against cyclicality:
    • With a distillery capacity of 660 KLPD and a cogeneration capacity of 104.5 MW, TEIL's activities are forward-integrated and offer protection against the sugar industry's cyclicality as well as alternate income sources. By raising its distillery capacity to 885 KLPD by the fourth quarter of FY2024 from 660 KLPD, the business will boost its operational profile.
    • Revenue for Triveni Engineering & Industries (TEIL) increased by 52.5% year over year to Rs. 1,818.3 crore in Q4FY2023, driven by 2.1x year over year growth in the distillery business to Rs. 591.8 crore, 38% year over year growth in the sugar business to Rs. 1,170.9 crore, and 12% year over year growth in the engineering business to Rs. 188 crore. Due to a shift in mix, gross margins dropped 674 basis points year over year to 29.4%, while EBITDA margins remained constant at 14.5%. With higher other income and improved EBIT margins, the adjusted PAT increased by 74.3% year over year to Rs. 190.3 crore. Revenue increased by 34.4% year over year to Rs. 6,310.1 crore for FY2023, driven by solid performance across businesses.
  3. Strong capital structure and healthy coverage metrics:
    • As of March 31, 2023, TEIL's total debt decreased from Rs. 1,568 crore on March 31, 2022, to Rs. 913 crore. A capex of Rs. 85 crore has been approved by the Board for the sugar industry.
    • Better coverage indicators in FY2023, as a result of a sound capital structure and increased operating profitability. Moving forward, favourable cash accruals are anticipated to keep the credit metrics strong throughout the medium term.

 

Valuation

  • Triveni Engineering & Industries Limited has shown revenue growth of 18.35% CAGR for FY2019-2023.
  • Net Profit has shown a growth rate of 27% CAGR for FY2019-2023.
  • The company’s ROE and ROCE are 25% & 22% 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 lakhs)

 

Mar-24

Mar-25

Mar-26

Mar-27

Mar-28

 

2024-E

2025-E

2026-E

2027-E

2028-E

Revenue

7,59,123

11,49,327

15,42,448

20,70,759

27,80,792

COGS

5,40,431

8,21,008

11,03,665

14,83,633

19,94,417

Gross Profit

2,18,692

3,28,318

4,38,784

5,87,126

7,86,375

Excise Duty

73,461

73,461

73,461

73,461

73,461

Employee Expenses

44,912

68,229

91,719

1,23,296

1,65,744

Other Expenses

5,795

1,11,243

1,49,542

2,01,027

2,70,236

EBITDA

1,67,986

1,48,846

1,97,523

2,62,803

3,50,395

Depreciation

12,325

14,101

16,868

20,749

26,115

EBIT

1,55,661

1,34,745

1,80,655

2,42,054

3,24,280

Financial Cost

7,737

5,768

10,089

15,868

23,607

EBT

1,47,924

1,28,977

1,70,566

2,26,186

3,00,673

Tax expenses

6,516

4,858

8,498

13,365

19,884

PAT

67,947

50,658

88,607

1,39,360

2,07,329

 

 

 

 

 

 

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.

 

 

<