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.
MRPL: ONGC to the rescue - Views on News from Equitymaster
  • E-MAIL
  • A  A  A
  • Oct 4, 2002

    MRPL: ONGC to the rescue

    The share price of Mangalore Refinery & Petrochemicals Ltd. (MRPL), the first joint sector refinery in the country, had been on a decline for two years ending Nov '01. During this period, the scrip fell from Rs 21 to Rs 5 levels. Recently, the company was in focus as Oil & Natural Gas Corporation (ONGC) acquired co-promoter stake from the A.V. Birla group.

    Valuations: ONGC to the rescue
        MRPL*** KRL CPCL
    CMP** Rs 7.3 39.8 25.5
    No.of shares m 2,540.9 138.5 149.1
    Market Cap Rs bn 18.4 5.5 3.8
    Net sales Rs bn 53.9 58.1 60.5
    EBITDA Rs bn 2.4 3.1 2.6
    PAT Rs m (4,924.8) 688.0 637.1
    EPS Rs (1.9) 5.0 4.3
    P/E x (3.7) 8.0 6.0
    Mkt cap / sales x 0.3 0.1 0.1
    Enterprise value Rs bn 68.2 14.2 14.7
    EV / EBITDA x 27.9 4.6 5.7
    Book value/ share Rs 8.2 101.7 70.5
    CMP/BVPS x 0.9 0.4 0.4
    Refining capacity MMTPA 9.0 7.5 7.5
    Mkt Cap/ tonne x 2,046.8 734.8 507.0
    EV / tonne x 7,580.7 1,889.0 1,963.2
    NAV / share*   1.7 262.5 228.5
    *@ Rs 6,000 / MT ** Current market price
    *** Post financial restructuring
    Despite the East Asian crisis over FY98, which led to a sudden dip in commodity prices, the company reported healthy operating performance. Financials were not impacted, as the refining sector was under Government regulation with refiners' guaranteed a return on investment of 15%. Deregulation of the industry -- FY99 -- coincided with firming oil markets, as the Organisation of Petroleum Exporting Countries (OPEC) initiated production cuts to revive sagging oil prices. Sharply rising feedstock prices eroded operating margins/profits. Further, high (fixed) interest cost put pressure on cash flows and wiped out post-tax profits. Starting FY99, the company also initiated work on expanding refining capacity from 3 m metric tonnes per annum (MMTPA) to 9 MMTPA. The unfortunate turn in industry environment -- squeezing internal accruals -- delayed completion of project expansion, which is likely to have come onstream in FY02. The same is reflected in the dramatic rise in interest and depreciation costs for FY02.

    Considering large build up of losses, continuing weakness in refining margins and requirement of fresh capital, MRPL co-promoter A.V. Birla group expressed desire to exit the venture last year. Consequently, the stock price reacted upwards, as markets expected foreign majors to view the development favourably for establishing a foothold in the soon to be deregulated domestic petroleum sector. HPCL, having first right of refusal, was offered the stake at Rs 14 - Rs 16/ share. We hinted in our earlier report (Read More) of doubts about the deal consummating at the offer price. In August '02, A.V. Birla group sold their stake to oil exploration & production (E&P) major, ONGC for Rs 2/ share. Considering opportunites arising in leadership businesses, A.V. Birla group has been more compromising, expediting the deal. At time of acquisition, MRPL book value was Rs 4.3/ share and the acquisition price is in line with industry price/book value metric of 0.4x.

    ONGC acquistion - Pocket change
    No. of shares 794.7
    Promoter stake aquired 37.4%
    Shares purchased 297.1
    Price/ share 2.0
    Acquisition price 594.3
    ONGC acquired 37.4% stake in MRPL for a consideration of Rs 594.3 m. As per reports, under the scheme of financial restructuring, ONGC will infuse further a sum of Rs 10 bn with lenders converting an estimated Rs 7.5 bn of debt into equity. The restructuring will result in ONGC acquiring ownership control of 51% stake. The latest ONGC annual report states that the company has acquired 51% shareholding in MRPL. The table exhibits the salutary effect on capital structure.

    Pre-acquistion capital structure
    A.V. Birla group 2,971.4 37.5%
    HPCL 2,971.4 37.5%
    Others 1,978.8 25.0%
    Share capital 7,921.6  
    Reserves (4,489.6)  
    Networth 3,432.0  
    Net Debt 57,292.1  
    Debt / Equity (x) 16.7  
    EBITDA 2,448.4  
    Interest 6,722.9  
    Interest cover (x) 0.4  
    Post-acquisition capital structure*
    ONGC 12,971.4 51.1%
    HPCL 2,971.4 11.7%
    Others 9,465.9 37.3%
    Share capital 25,408.6  
    Reserves (4,489.6)  
    Networth 20,919.1  
    Net Debt 49,805.0  
    Debt / Equity (x) 2.4  
    * All nos are estimates ** All nos in Rs m
    The acquisition made ONGC the first integrated oil & gas company in the country -- Reliance merger came into effect later -- with E&P and refining assets. The global industry model is to be present along the entire petroleum value chain from E&P, refining, petroleum marketing and petrochemicals. ONGC has received license from the Government to enter the lucrative petroleum marketing business. As per reports, the company has a license to set up 600 retail outlets. The acquisition -- satisfying market entry conditions -- ensures access to supply of products. E&P, by nature is a cash rich business. We estimate, ONGC to have free cash flows in FY03 of Rs 8 bn. We do not expect the deal to put pressure on the company.

    Assuming ONGC has infused Rs 10 bn and lenders have converted debt of Rs 7.5 bn, the leverage ratio of MRPL has come to more manageable levels of 2.4x from 16.7x earlier. The scrip, however, based on most valuation metrics is at a premium to industry peers -- stand-alone refineries. However, with company making losses, stocks tend to trade within range of book value. We reckon, with access to cheaper crude oil from ONGC, refining margins are likely to improve. Also, foray into petroleum marketing expected over the next two years could lead to higher operating margins.

    Having said that, oil prices continues to rule firm and refining margins are likely to remain under pressure in FY03. Also, the product slate of MRPL, based on blended realisations, seems to be skewed towards heavy distillates, which are low value with higher volatility. To revive fortunes, besides decline in oil prices, MRPL may need to further reduce interest burden, alter production basket and roll out petroleum marketing business. Therefore, respite could only be in the medium term.



    Equitymaster requests your view! Post a comment on "MRPL: ONGC to the rescue". Click here!


    More Views on News

    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.

    Mahanagar Gas Ltd (IPO)

    Jun 21, 2016

    Should one subscribe to Mahanagar Gas IPO?

    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 Important Innovation in Finance Since Gold Coins(Vivek Kaul's Diary)

    Aug 10, 2017

    Bill connects the dots...between money and growth, real money and real resources, gold and cryptocurrencies...and between gold, cryptocurrencies, and time.

    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?

    5 Steps To Become Financially Independent(Outside View)

    Aug 16, 2017

    Ensure your financial Independence, and pledge to start the journey towards financial freedom today!

    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 22, 2017 03:36 PM



    Compare Company With Charts