Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.

Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
BPCL: Disinvestment trigger - Views on News from Equitymaster
  • E-MAIL
  • A  A  A
  • May 25, 2002

    BPCL: Disinvestment trigger

    BPCL: Current Status
    CMP Rs 282
    No. of shares nos 300
    Net sales* Rs m 354,591
    EBITDA* Rs m 16,132
    PAT* Rs m 6,549
    OPM % 4.5%
    NPM % 1.8%
    EPS Rs 21.8
    BVPS Rs 136
    Mkt cap Rs m 84,450
    Enterprise value Rs m 119,297
    P/E x 12.9
    Price/book value x 2.1
    Mkt cap / sales x 0.2
    EV / EBITDA x 7.4
    * annualised figs.    
    The Bharat Petroleum Corporation Ltd. scrip has sky-rocketed on the bourses rising by 86% over the past year while a basket of oil stocks are higher by 72%. Much of this increase has occurred in the last three months due to positive news flow in the sector. Indo-Burmah Petroleum, the first divestment of FY02, has got the market's pulse racing.

    Investor sentiment towards the oil sector has improved significantly in 2002, which primarily is due to the government-owned status of companies. As a corollary, much of the improved sentiment is really the upshot of increased market confidence in the disinvestment programme. An indicator of government seriousness towards the programme can be gauged from the sale of Indian Petrochemicals Corporation Ltd. (IPCL) at the height of possible military exercise on the Northwestern border. Through this entire period of cross-border military rhetoric, the intensity of announcements by the Department of Disinvestment (DoD) has not flinched. Therefore, disinvestment has been amongst the only trigger to keep investor interest alive.

    With completion of IBP sale, next on the list from the petroleum sector are the much awaited heavy weights, Bharat Petroleum (BPCL) and Hindustan Petroleum (HPCL). The ingredients look right for aggressive bidding. Reportedly, several international majors are waiting in the wings to establish a foothold in India and acquisitions is likely to be high on entry strategy. Therefore, more number of serious bidders are likely to participate. IBP and IPCL attracted sizable premiums and with stakes higher on HPCL and BPCL, valuations could be at equal, if not higher, premiums. The disinvestment momentum could build up the tempo for financial bids.

    Sum of part valuation*
    Sum of part valuation*
    Refining assets MMT 8.0
    Replacement cost / MT Rs 5,000
    Value of refining assets Rs m 40,000
    Marketing assets    
    No. of retail outlets nos. 4,562
    Replacement cost / outlet Rs m 8
    Value of retail outlets Rs m 36,496
    Product tankage MKl 2.9
    Replacement cost / Kl Rs 4,500
    Value of product tankages Rs m 13,230
    LPG Bottling plant MMT 1.4
    Replacement cost / MT Rs 7,330
    Value of bottling plants Rs m 10,262
    No. of ATF stations nos. 19
    Replacement cost / station Rs m 100
    Value of ATF stations Rs m 1,900
    Value of marketing assets Rs m 61,888
    Replacement cost of assets Rs m 101,888
    Investments** Rs m 10,341
    Total asset value Rs m 112,229
    Net debt Rs m 37,054
    Net asset value Rs m 75,175
    No. of shares m 300
    NAV / per share Rs 251
    * All figs. are estimates
    ** Investments in KRL, NRL and others

    In February '02, at time of IBP disinvestment, the DoD indicated that process of disinvestment in the concerned companies would in all likelihood begin within three months of APM dismantling. Petroleum product prices were decontrolled at start of the fiscal. Therefore, one can expect the process to start before June end. As per reports, advisors to disinvestment were to be appointed by May end. Having said that, certain issues need to be addressed before disinvestment. But we do not believe they are likely to stall the process.

    Among the concerns are timing of divestment - which company should be divested first, if sold separately? As per reports, first on the blocks is likely to be BPCL due to higher valuations commanded by the company compared to its peer. Owned retail assets of BPCL are an estimated 65%, as compared to 50% for HPCL and 30% for IOC. Further, percentage of owned retail assets is much higher in urban centres. Therefore, company has a higher buffer against predators in a competitive environment. Management of BPCL is considered to be more marketing savvy -- company has launched several initiatives including Petro Bonus & Smart Fleet pre-paid cards to ensure customer loyalty. BPCL also has a favourable marketing / refining capacity ratio, which is important considering the wafer thin refining margins.

    Both BPCL and HPCL have undertaken new refining projects. BPCL has planned a 6 m metric tonne (MMT) refinery at Bina, Madhya Pradesh. Consequently, the status on project completion needs to be addressed. Most importantly, financial bids are likely to be invited only after the regulatory bills has been passed in parliament. The bill will be debated in the monsoon session. However, we believe this should not delay appointment of advisors and other ground work -- setting the stage ready for post passage of regulatory bill. We reckon the sale to be completed by third quarter of FY03.

    Considering the imminent sale of stake. We undertook a valuation exercise to get some indication of price bids. On conservative basis, we believe the fair value of BPCL share to be Rs 251. Assuming a 25% premium to fair value the price works out to Rs 313. However, assigning a similar value to retail outlets based on Royal Dutch Shell's bid for IBP (Rs 13.4m/outlet), the price rises to Rs 333/ share and with a premium of 25% the share price stands at Rs 416. On EV/EBITDA of 6.5x (based on 9mFY02 annualised EBITDA), the share price works out to Rs 226. The Government also needs to clarify the disinvestment process in BPCL. Currently, the Government holds 66.2% in BPCL while 51% in HPCL. Consequently, the Government could go in for a public issue prior to strategic sale -- similar to Nalco -- to bring down its stake to 51%. But in case of IPCL the Government holding 60% did not reduce its stake prior to sale. Based on our conservative valuation, we believe the market has already factored in any positive upside from disinvestment. However, on aggressive estimates, the break-even price on our FY03 earnings estimates trades at attractive valuations.
    Case 1
    Shareholding pattern*
    Shares Outstanding 300.0
    Government holding 120.6
    Strategic buyer 78.0
    Free float (33.8%) 101.4
    Open offer (@20%) 60.0
    * shares in m  
    Arbitrage Opportunity?
    buy back % of free float* 59.2%
    Open offer price 313.0
    CMP** 281.5
    Premium to CMP 11.2%
    Realisation from open offer 185.2
    Break-even price (BEP) 235.8
    FY03E EPS 26.0
    P/E Ratio on BEP 9.1
    *Assuming all non-strategic shareholders
    tender in their shares   **Current market price
    Case 1 - no IPO
    Case 2
    Shareholding pattern*
    Shares Outstanding 300.0
    Government holding 75.0
    Strategic buyer 78.0
    Free float (49%) 147.0
    Open offer (@20%) 60.0
    * shares in m  
    Arbitrage Opportunity?
    buy back % of free float* 40.8%
    Open offer price 313.0
    CMP** 281.5
    Premium to CMP 11.2%
    Realisation from open offer 127.8
    Break-even price (BEP) 259.8
    FY03E EPS 26.0
    P/E Ratio on BEP 10.0
    *Assuming all non-strategic shareholders
    tender in their shares   **Current market price
    Case 2 - IPO



    Equitymaster requests your view! Post a comment on "BPCL: Disinvestment trigger". Click here!


    More Views on News

    BPCL: Inventory gains boost profits (Quarterly Results Update - Detailed)

    Sep 10, 2016

    BPCL has reported 3.1% decline in the topline and 11% growth in the bottomline for the year ended June 2016.

    GAIL: A Good Show (Quarterly Results Update - Detailed)

    Mar 27, 2017

    GAIL (India) Ltd has announced results for the quarter ended December 2016. reported 9.4% year on year (YoY) decline in sales, while bottom-line grew 45.4% YoY.

    ONGC: Higher Realisations on Crude Support Performance (Quarterly Results Update - Detailed)

    Mar 17, 2017

    ONGC has announced results for the quarter ended December 2016. The company has reported 9.2 % year on year (YoY) growth in sales, while bottom-line grew 197% YoY.

    BPCL: Higher other income boosts profits (Quarterly Results Update - Detailed)

    Jan 20, 2016

    BPCL has reported 25.1 % YoY decline in the topline while bottomline for the quarter grew 119% YoY.

    BPCL: A strong quarter (Quarterly Results Update - Detailed)

    Sep 10, 2015

    BPCL has reported 22.2% YoY decline in the topline while bottomline grew by 95.4% YoY in the quarter ended June 2015.

    More Views on News

    Most Popular

    A 'Backdoor' to Multibaggers: It's Like Investing in Asian Paints Ten Years Ago(The 5 Minute Wrapup)

    Aug 10, 2017

    Don't miss these proxy bets on growing companies or in a few years you will be looking back with regret.

    The Most Profitable Investment in the History of the World(Vivek Kaul's Diary)

    Aug 8, 2017

    'Yes, it looks like a bubble. And, yes, it's like buying a lottery ticket. But there's something happening that has never happened before. It's an evolutionary leap in money itself.'

    Should You Invest In Bharat-22 ETF? Know Here...(Outside View)

    Aug 8, 2017

    Bharat-22 is one of the most diverse ETFs offered so far by the Government. Know here if you should invest...

    Signs of Life in the India VIX(Daily Profit Hunter)

    Aug 12, 2017

    The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

    Bitcoin Continues Stellar Rise(Chart Of The Day)

    Aug 10, 2017

    Bitcoin hits an all-time high, is there more upside left?

    Copyright © Equitymaster Agora Research Private Limited. All rights reserved.
    Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.

    LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA or Canada, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.

    SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.

    Equitymaster Agora Research Private Limited. 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
    Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407

    Become A Smarter Investor In
    Just 5 Minutes

    Multibagger Stocks Guide 2017
    Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
    We will never sell or rent your email id.
    Please read our Terms


    Aug 21, 2017 12:48 PM



    Detailed Financial Information With Charts