Cigarette giant ITC has called a board meeting on September 21 2001, to consider a merger with its paperboard subsidiary, ITC Bhadrachalam. The proposed merger is expected to bring synergies in ITC’s operations as the company uses part of the paper and paperboard manufactured by ITC Bhadra.
ITC Bhadra, a Rs 5.3 bn company, has earnings of Rs 349 m as on FY01. The company’s size is just 12% of ITC’s total size. ITC along with its wholly owned subsidiary Russell Credit holds a 61% stake in ITC Bhadra. ITC Bhadra has incurred losses in the past three years (Rs 1.8 bn cumulative loss). The company’s financials in the past three years were affected by volatile paper prices. The paper prices showed some improvement in the second half of FY01, which fueled the earnings growth of the company. ITC’s Chairman has already indicated an expansion plan of Rs 15 bn for this paper product subsidiary.
ITC Bhadra’s financial ratios are not as encouraging as ITC’s. The company’s operating margins at 20% are almost half compared to 40% margin of ITC. This is likely to impact ITC’s future operating margins and consequently earnings quality. We have attempted to analyse the financial performance and valuations of both the companies and arrive at a merger ratio.
Profit after taxes
Number of shares (m)
Book value/share (Rs)
The outlook for the paper industry is not very encouraging; this could further affect the earnings growth of ITC Bhadra, consequently the merged entity. ITC’s decision to invest Rs 15 bn in this business only indicates low returns on investments (ROCE) going forward. ITC recorded a ROCE of 26%, as on FY01 as against 9% at ITC Bhadra. While the merger would add 26% to ITC’s fixed assets, its contribution to revenues would be 11% and to profits would be just 3%. This is likely to affect the valuations of ITC’s stock. Weakening cigarette demand and threat of smuggled cigarettes will also contribute in trimming the earnings growth of the merged entity.
We have arrived at the merger ratio of about 1 share of ITC for every 20 shares of ITC Bhadra. While ITC’s stock would under-perform the market considering this merger ratio, shareholders of ITC Bhadra are likely to benefit till the price is adjusted. ITC’s diversification into hotels and retailing also raises concerns, as returns in these businesses are relatively less than the returns on its tobacco business.
ITC Ltd has announced third quarter results of the financial year 2016-2017 (3QFY17). The company has reported 4.7% YoY and 5.7% YoY growth in revenues and net profits respectively. Here is our analysis of the results.
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: email@example.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407