Tata Steel or Hindalco: Where will you invest? - Views on News from Equitymaster

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks


Login Failure
(Please do not use this option on a public machine)
  Sign Up | Forgot Password?  

Tata Steel or Hindalco: Where will you invest?

Dec 23, 2008

Tata Steel and Hindalco, behemoths in the domestic metal industry, have seen their share prices getting battered over the past few months, even faring worse than the benchmark Sensex. The key culprit, according to us, was the leveraged buyout that both these companies indulged in. Hence, any assessment of the future outlook and the investment worthiness of these companies should not only include the analysis of their historical standalone performances but should also include an analysis of their leveraged buyouts. In this article, we have attempted to do the same. If you want to compare Tata Steel with any of its peers in the steel industry please click here

Let us first glance through the historical standalone performances of each company.

ParametersTata SteelHindalco
IndustrySteelAluminium and Copper
Profit & Loss A/c (5 yr cagr)
Sales growth 18.0%31.0%
Bottomline growth 36.0%37.0%
Profitability ratios (5 year avg)
Operating margins 37.7%22.1%
Net profit margins 22.3%14.2%
Return ratios (5 year avg)
Dividend payout21.9%12.3%
Leverage Ratios
Debt to Equity*0.60.5
Interest Coverage*8.010.0
Price/Book value - (5 year avg)2.51.5
1HFY09 performance
Topline growth44.9%7.2%
Bottomline growth35.8%13.7%
Operating margins47.0%18.8%
Net profit margins25.5%13.7%
* FY08

Profit and Loss A/c: As far as growth in revenues is considered between the period FY03 and FY08, Hindalco registered higher than Tata Steel, while bottomline growth for both the companies stood at nearly same levels.

Profitability Ratios: The operating margins of Tata Steel are best in the steel industry owing to its own captive iron and coal mines. Hindalco is among the lowest cost producer of aluminium in the world. However, its copper business drags the operating margins as it is not 100% reliant on its own copper mines and has to depend on external source for the raw material, which in recent years had become quite costly.

Return ratios: The average return on networth (RONW) between FY03 and FY08 of Tata Steel is twice that of Hindalco. This is an impressive achievement by Tata Steel as its debt equity ratio was nearly the same as Hindalco. Even the average ROIC of Tata Steel is higher than that of Hindalco, thus pointing to the former's better ability at allocating capital as well as the fundamentally strong nature of its business. As far as dividend payout ratio is concerned, here too, the average payout ratio of Tata Steel is higher, nearly double that of Hindalco during the same period.

Now, let us move on to the highly leveraged acquisitions done by both the companies in recent years.

Tata Steel and Hindalco did a leverage buyout of Corus and Novelis respectively. Tata Steel's shareholders made equity contribution to the tune of Rs. 159 bn for Corus while Hindalco's shareholders shelled out Rs. 125 bn for Novelis (assuming the remaining fund raising will have a D/E ratio of 1). Now for the deal to be value neutral, the contribution made by both the company's shareholders will have to be atleast worth the average valuations enjoyed by them in the past five years i.e. 2.5x for Tata Steel and 1.5x for Hindalco. Thus, the value that has to be created for equity holders of Tata Steel is roughly in the region of Rs. 397 bn while for Hindalco's shareholders, it is Rs 188 bn.

As per the last available copy of Corus' consolidated balance sheet, its 2006 book value was around Rs 287.2 bn in rupee terms. Thus, assuming P/BV multiple of 1x (a huge discount to Tata Steel considering Corus's lower margins and returns on capital), we arrive at the intrinsic value of Corus, which we believe to be in the region of Rs 287 bn. Furthermore, Tata Steel's management expects synergies of Rs 20.3 bn (US$ 450 m) per year from the Corus acquisition. Thus, if we value these synergies to perpetuity considering a discount rate of 10%, the total value of synergies is around Rs 203 bn (assuming an exchange rate of Rs.45/US$). Thus, the total value from the Corus deal is sum of the total value of synergies and intrinsic value of Corus i.e. Rs. 490 bn. Since this is slightly higher than the sum of Rs 397 bn that was required for the deal to be value neutral, we believe that if all our assumptions hold true, then the Corus acquisition might turn out to be a value creator for Tata Steel shareholders.

Moving on to Novelis, although no official figures are available, it was being believed that at the time of acquisition, Novelis' book value stood in the region of Rs 17 bn. Here too, we assume a P/BV multiple of 1, thus resulting into intrinsic value of Novelis of Rs 17 bn. However, unlike Tata Steel, there seems to far less scope for synergy exploitation for Hindalco as business models of both the companies appear vastly different. While Hindalco is heavily focused on the upstream segment, Novelis' business model is geared heavily towards the downstream segment. Thus, with no huge tangible synergies in sight, we expect the deal to remain value destructive atleast in the near term.

Conclusion: As far as valuations are concerned, both the companies are currently trading at attractive valuations. However, considering the financial track record and a simple back of the envelope analysis of acquisition made by both the companies, it is not going to be a difficult task to pick one over the other.

Equitymaster requests your view! Post a comment on "Tata Steel or Hindalco: Where will you invest?". Click here!

1 Responses to "Tata Steel or Hindalco: Where will you invest?"


Oct 20, 2009

v good

Equitymaster requests your view! Post a comment on "Tata Steel or Hindalco: Where will you invest?". Click here!

More Views on News

Do Metal Stocks Really Track Metal Prices? (Views On News)

Sep 11, 2021

A close look at the performance of base metals and key companies in that sector.

A Peek into Tata Steel's Stellar June Quarter Performance (Views On News)

Aug 13, 2021

Tata Steel's June quarter profits were higher than the full-year profits reported for fiscal 2021.

TATA STEEL 2020-21 Annual Report Analysis (Annual Result Update)

Jul 8, 2021 | Updated on Jul 8, 2021

Here's an analysis of the annual report of TATA STEEL for 2020-21. It includes a full income statement, balance sheet and cash flow analysis of TATA STEEL. Also includes updates on the valuation of TATA STEEL.

5 Indian Companies Embracing Blockchain Technology (Views On News)

Nov 23, 2021

Blockchain adoption in India was slow in the past. Now, the technology is being well received.

From Paytm to Reliance Power: Big IPOs with the Worst Debut Day Performance (Views On News)

Nov 22, 2021

Paytm's flop show should not come as a surprise. This is not the first time a high-profile IPO has eroded investors' wealth on listing day.

More Views on News

Most Popular

Infosys vs TCS: Which is Better? (Views On News)

Nov 26, 2021

In the post pandemic era, the top two IT companies in India are fighting to capture the growing demand for IT.

This Multibagger Stock Zooms 20% After Dolly Khanna Buys Stake (Views On News)

Nov 24, 2021

Shares of this edible oil company zoomed over 50% in three days after ace investor bought around 1% stake.

Don't Sell these Stocks if the Market Falls (Profit Hunter)

Nov 17, 2021

These are the 3 types of stocks that you should not sell in a market crash.

How to Find Your Next 10-Bagger in this Market (Profit Hunter)

Nov 19, 2021

The #1 make or break factor in your portfolio you shouldn't ignore.

MobiKwik IPO Opens for Subscription Soon. Key Things to Know Before Subscribing. (Views On News)

Nov 20, 2021

The Rs 19 bn issue is set to hit the market soon.


Become A Smarter Investor
In Just 5 Minutes

Multibagger Stock Guide 2022
Get our special report Multibagger Stocks Guide (2022 Edition) Now!
We will never sell or rent your email id.
Please read our Terms


Nov 29, 2021 (Close)


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