Dec 6, 2002|
L&T: What is the fair value?
Larsen & Toubro (L&T) has been the limelight in the media for a number of reasons ranging from cement demerger and disagreements with the AV Birla Group and so on. But since the L&T board is expected to meet today for finalising on cement division demerger, we did an analysis to gauge the fair value of this division.
L&T, apart from its EPC business, also operates a huge cement capacity of nearly 16 m tonnes. The companyís competency in constructing cement plants enabled it to enter the cement sector in the mid 90s. But over the years, the cement division has been a drain on profit of the company as a whole.
Aggressive cement capacity additions since start of the business has made L&T the second largest producer of cement but it has also meant a high incidence of debt in the books of L&T. Even though the operating profits of the cement division have been higher compared to other divisions, the high debt has led to a higher incidence of interest expenses. The profits of the cement division and consequently the whole company have suffered due to this reason. The poor overall performance, pulled down by cement, is affecting the companyís return on equity.
Lately, the cement division, which contributes 30% towards the turnover of the company, has been affected by poor realisations, which has impacted profitability further. This has further delayed breakeven of the cement division. Falling cement realisations have also put a strain on the operating margins of the division.
The L&T board had proposed demerger of the cement division, as early as 2000. Since then the company has been non-committal and the demerger is still just a proposal. Significant progress was made in October 2001 when Grasim acquired 10.1% stake in L&T from Reliance industries. But after the Grasim open offer saga, the management has once again opened up the process and going by reports, one cane expect some positive news on this front soon.
L&T Ė Cement valuations
We have tried to value the cement business on replacement cost basis. On the replacement cost basis, a 1 m tonne plant with a captive power generation capacity of 15 mw could cost an estimated Rs 3,250 m. Based on this assumption, the per tonne value of L&Tís 16 m tonne cement capacity works out to US $ 65 per tonne. On a per share basis, value of the cement business works out to Rs 91 per share. Just to put things in perspective, over the years, various acquisition deals in India involving cement companies (both multinationals and domestic majors) have taken place in the country. On an average, the cost of acquisition has been nearly US$ 55 per tonne.
L&T: Cement valuations
* Assuming a debt of Rs 25 bn for L&T's cement division.
||Cemex of Mexico
|Enterprise Value (EV/ tonne in US $)
|Enterprise Value (EV in Rs m)
|EV net of debt* (EV in Rs m)
|Value per share (Rs)
L&T Ė EPC valuations
To arrive at a fair value of the EPC businesses, we can compare the EPC operations of L&T with companies like ABB and BHEL. ABB commands a market cap to sales ratio of nearly 1 time, as it is an efficiently managed company. BHEL has a much lower market cap to sales ratio of 0.6, which may be due to the fact that it is a PSU. Taking the above figures into consideration L&T can be given a market cap to sales valuation of 1. Consequently, the per share value of L&Tís EPC business works out to Rs 191 per share.
A comparative view on EPC valuations
|Total market cap
|Market cap/ sales
The above valuation exercise illustrates that reasonable value of the cement business works out to Rs 91, while the value of L&Tís other businesses mainly EPC works out to Rs 191, as compared to a the current market price of Rs 200. A demerger of the cement business is likely to unlock value and reward shareholders. Looks like the ball is in the managementís court.
Aug 10, 2017
Don't miss these proxy bets on growing companies or in a few years you will be looking back with regret.
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.'
Aug 8, 2017
Bharat-22 is one of the most diverse ETFs offered so far by the Government. Know here if you should invest...
Aug 12, 2017
The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.
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: firstname.lastname@example.org. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407