X

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.
Henkel recast: What's the implication? - Views on News from Equitymaster
 
 
  • PRINT
  • E-MAIL
  • FEEDBACK
  • A  A  A
  • Nov 25, 2004

    Henkel recast: What's the implication?

    As the small and mid cap rally is picking up, Henkel Spic India is also among the key gainers. The company is the third largest MNC in the detergent space in terms of sales and has recently approved a major restructuring proposal. Let us evaluate the merits of the restructuring and the pitfalls for investors who want to cash in on this opportunity.

    (Rs m) 3QCY03 3QCY04 Change 9mCY03 9mCY04 Change
    Gross sales 979 569 -41.9% 2,600 2,530 -2.7%
    Other income 1 0 -100.0% 2 10 350.0%
    Expenditure 934 527 -43.6% 2,467 2,422 -1.8%
    Operating profit (EBDIT) 45 43 -4.3% 133 108 -19.1%
    Operating profit margin (%) 4.5% 7.5%   5.1% 4.3%  
    Interest 14 18 32.1% 53 49 -7.0%
    Depreciation 17 16 -6.0% 48 46 -2.9%
    Profit before tax 15 9 -41.8% 35 22 -36.4%
    Tax - -   - -  
    Profit after tax/(loss) 15 9 -41.8% 35 22 -36.4%
    Net profit margin (%) 1.6% 1.6%   1.3% 0.9%  
    No. of shares (m) 116.4 116.4   116.4 116.4  
    Diluted earnings per share (Rs)* 0.5 0.3   0.4 0.3  
    P/E ratio (x)         94.4  
    *(annualised)            

    Just to give a brief background, the company is a 51% subsidiary of Henkel AG, the Euro 9.4 bn German MNC, and is in the business of manufacturing eco-friendly detergents (zeolite based). Tamilnadu Petroproducts also has a 17% stake in the company. Its key brands are Henko, Brisk (detergents), Limeshot, Pril (cleaning solutions), Fa range of personal care products, Margo, Aramusk (toilet soaps) and Neem (oral care). The company is yet to find sustained profitability in its operations. In the recent months the company has been caught in the tug of price war between its bigger MNC peers.

    In most of 2004, detergent prices have nearly halved, owing to the price war between key players HLL and P&G. Henkel was thus, forced to follow suit. Though the move seems to have helped volumes and consequently sales, which grew in double digits, profitability declined considerably in the first six months of 2004. The company's detergent's and cleansers segment grew by 15% during the June quarter and by 21% during the first half of the year. But as mentioned earlier, PBIT margins shrunk by two third to 1.4% for this segment. Henkel's cosmetics division too witnessed nearly 20% growth (during the quarter, as well as the first half).But again, margin pressure took a toll on profitability. Margo grew by 9% and Fa soaps and Deodorants grew by 13%, higher than the market growth. The company launched a new brand, Chek Beauty toilet soap, catering to the economy price segment. This too is likely to aid the company's growth going forward. However, the results were quite different for the September quarter of 2004.

    During the September quarter, the company announced a restructuring proposal, which involved a reverse merger of Henkel Spic with its own subsidiary (over 90% stake), Henkel India (formerly known as Calcutta Chemicals). The share capital of the company however, will remain unchanged, as each shareholder of Henkel Spic will get an equal number of shares in the new company - Henkel India. That is not all. Henkel Spic will now be involved only in manufacturing and will sell its products to its subsidiary Henkel Marketing India (formerly known as Detergents India).

    Cost break-up
    as a % to sales 2QCY03 2QCY04 1HCY03 1HCY04
    Material cost 61.0% 59.8% 60.5% 60.9%
    Staff cost 3.9% 8.1% 3.6% 4.4%
    Other expenditure 30.5% 24.7% 30.7% 30.4%
    Total expenditure 95.5% 92.5% 94.9% 95.7%

    In our view, Henkel Spic will cease to exist as it is, and the new listed entity will be 'Henkel India'. This entity will sell its products to its subsidiary - Henkel Marketing and its revenues will depend on the transfer price at which the products are sold to the subsidiary. The parent - Henkel AG will hike its stake in the marketing subsidiary and support it. It will also use Henkel Marketing as a vehicle to market and introduce new products and brands from its global folio. The listed entity - Henkel India will receive a dividend income from Henkel Marketing as its gets profitable and grows.

    The important thing to note is that because of this restructuring, the consolidated entity's miscellaneous expenditure which had not been written off (stood at Rs 2.5 bn in December 2003) and its accumulated losses of Rs 551 m will get written off against the company's share premium account (Rs 1.8 bn in December 2003) and also through increasing the goodwill and asset values. Though the later part of the deal is largely a book entry, the aforesaid transactions will clean up the company's balance sheet significantly. Another very significant detail is that in the company's new name 'Spic' is absent. This signifies the German parent's growing interest and pro-active role that it wants to play in the Indian region.

    Though the restructuring plan is silent on what will happen to the company's preference equity (Rs 680 m), to what extent the German parent will invest in this recast and what will be Spic's role in the future, the longer term implications are encouraging for the shareholders.

    Past few quarters trend
      3QCY03 4QCY03 1QCY04 2QCY04 3QCY04
    Sales growth (YoY) 6.8% 11.1% 26.0% 16.6% -41.9%
    OPM (%) 4.5% 5.4% 3.8% 2.9% 7.5%
    Net profit growth (YoY) -26.4% 44.3% 17.3% -50.0% -41.8%

    In the short term, HLL and P&G's price competition in detergents, shampoos and impending competition in the oral care market, indicates daunting times for Henkel in terms of profitability. But the company can very well utilise this pressure to increase its share in these categories over the long term. The company has done well in 2004 so far, in terms of growth. But profitability concerns are likely to haunt the company till price competition stays. Nevertheless, Henkel AG's involvement is likely to be a positive in the long run. Having said that, considering the intensity of competition, the small size and a weak balance sheet, the risk profile of the stock is significantly higher as compared to its peers.

     

     

    Equitymaster requests your view! Post a comment on "Henkel recast: What's the implication?". Click here!

      
     

    More Views on News

    Marico: Earnings Hit by Lower Volumes and Firming Input Prices (Quarterly Results Update - Detailed)

    Aug 9, 2017

    While GST implementation brought down volumes and profitability in the short run, Marico remains optimistic in the long run.

    More Views on News

    Most Popular

    Demonetisation Barely Made Any Difference to Tax Collections(Vivek Kaul's Diary)

    Aug 7, 2017

    The data tells us quite a different story from the one the government is trying to project.

    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.

    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.

    7 Financial Gifts For Your Sister This Raksha Bandhan(Outside View)

    Aug 7, 2017

    Raksha Bandhan signifies the brother-sister bond. Here are 7 thoughtful financial gifts for sisters...

    More
    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

    TRACK HENKEL SPIC

    • Track your investment in HENKEL SPIC with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
    • Add To MyStocks

    MARKET STATS