Deepak Nitrite Limited Research Report

Deepak Nitrite Limited Research Report

 

Industry

Market Price

Recommendation

Target

Time Horizon

Chemical

1,797.75

Buy

2,333

     1 year

 

Q4 FY 2022 Review

Deepak Nitrite Limited reported net revenue of ₹1,872.35 crores for the quarter ended March 31, 2022, compared to ₹1,463.23 crores for March 31, 2021. EBIT and Profit After Tax were ₹369.25 crores and ₹267.21 crores for the quarter ended March 31, 2022, as compared to ₹404.14 crores and ₹290.11 crores, during the corresponding quarter of the previous year.

 

Deepak Nitrite Limited - Investment Summary

CMP (₹)

1,797.75

52 Week H/L

1,700/3,020

Market Cap (crores)

24,520

Face Value (₹)

2.00

Promoter Holding (%)

45.72

Non-Promoter Holding (%)

54.28

Total (%)

100.00

Book Value

₹244.75

EPS TTM

₹78.20

 

Deepak Nitrite Limited - Overview

  • Deepak Nitrite Limited is a chemical manufacturing company based in Gujarat, India.

  • It is the leading manufacturer of organic, inorganic, fine, and specialty chemicals.

  • On June 2, 2022, the fire caused damages to the warehouse, offices, utilities, and part of the manufacturing facility; the impact is still being assessed, but no casualties are reported and both loss of assets, as well as loss of business, are covered under insurance.

  • The company has been assigned an AA credit rating on a long-term bank facility.

 

Deepak Nitrite Limited Overview

 

Beta: 1.11

Alpha: 60.33

Risk Reward Ratio: 1.48

Margin of Safety: 24%

 

Deepak Nitrite Limited - Quarterly Summary

Quarterly (INR in crores)

Mar-22

Dec-21

Sep-21

Jun-21

Mar-21

Revenue from Operations

1,872

1,722

1,681

1,526

1,463

Other income

4

26

8

8

6

Total Income

1,876

1,748

1,689.78

1,534

1,469

 

 

 

 

 

 

Total Expenditure

1507

1416

1339

1118

1065

EBIT

369

332

351

416

404

 

 

 

 

 

 

Finance cost

7

7

9

11

14

EBT before Exceptional Items

362

325

342

405

390

 

 

 

 

 

 

Tax Expenses

95

83

87

103

100

PAT

267

242

254

303

290

 

Business
  • Deepak Nitrite Limited (DNL) is the flagship of the Deepak Group, which was incorporated in 1970 by C.K. Mehta.

  • It began as a fully indigenous sodium nitrite and sodium nitrate manufacturer before gradually widening its product portfolio over the years.

  • The company has five manufacturing facilities, Nandesari and Dahej in Gujarat, Taloja and Roha in Maharashtra, and Hyderabad in Telangana.

  • DNL also has a research and development facility at Nandesari in Gujarat.

  • The company’s growth has also been aided by the strategic acquisition of companies with complementary product lines.

  • In November 2018, the company commissioned its phenol and acetone manufacturing plant at Dahej under its wholly-owned subsidiary, Deepak Phenolics Limited.

  • DNL caters to over 1000 customers in 6 countries with more than 100 products.

  • Some of the company’s notable clients include BASF, Biocon, Reliance, Syngenta, Aarti Drugs, PI Industries, Atul, Lupin, and many more.

  • The company is amongst the top 3 global players for the products like Xylidines, Cumidines, and Oximes.

  • The company’s product portfolio is broadly divided into three parts:

    • Basic Chemicals:

      • Within basic chemicals, DNL manufactures nitrites, nitrogen toluidines, and fuel additives.

      • As most of these chemicals are manufactured and sold in high volumes with higher price sensitivity, cost leadership plays a pivotal role in gaining competitive advantages, which drives growth and profitability.

      • User industries for Basic Chemicals:

        • Colourants.

        • Rubber Chemicals.

        • Pigments.

        • Explosives.

        • Dyes.

        • Pharmaceuticals.

        • And many more.

    • Fine Specialty Chemicals:

      • DNL manufactures niche and specialized products under the Fine and Specialty Chemicals segments.

      • These are developed in-house, using the company’s expertise in process engineering and technical know-how.

      • Among other things, it produces specialty chemicals such as Xylidines, Oximes, and Cumidines.

      • User industries for Fines Speciality Chemicals:

        • Agro-Chemicals.

        • Colourants.

        • Pigments

        • Pharmaceuticals and Personal Wellness.

    • Performance Products:

      • The Performance Products segment of the company has two essential products at present: Optical Brightening Agents and DASDA.

      • These products have specific attributes and serve to enable particular characteristics to the end-products.

      • User industries for Performance Products:

        • Paper.

        • Detergents.

        • Textiles.

  • Out of the total revenue, 62% of revenue have generated from Phenolics, 18% from Basic Chemicals, 12% from Fine & Speciality Chemicals, and 8% from Performance Products in FY 2022, compared to 58%, 17%, 17% and 7% in FY 2020.

Deepak Nitrite Limited Revenue Breakup

 

Deepak Nitrite Limited - Revenue Trend

Topline and Bottomline trend (crores)

Deepak Nitrite Limited Revenue Trend

 

Deepak Nitrite Limited EBIT Margin

 

Deepak Nitrite Limited Shareholding Pattern

 

Deepak Nitrite Limited Major Shareholder

 

Ratio Analysis

 

Mar-19

Mar-20

Mar-21

Mar-22

Profitability Ratio

 

 

 

 

Gross Profit

40%

45%

49%

40%

EBITDA Margin

15.89%

25.08%

29.10%

24.20%

EBIT Margin

13.01%

21.78%

25.60%

21.59%

Pre-Tax Margin

9.93%

19.07%

23.89%

21.09%

Net Profit Margin

6.43%

14.45%

17.79%

15.68%

 

       

Return on Investment

       

Return on Asset – ROA

6.29%

19.91%

22.92%

26.70%

Return on Capital Employed – ROCE

19.58%

40.91%

40.83%

43.90%

Return on Equity – ROE

17.42%

46.23%

39.60%

37.52%

 

       

Liquidity Ratio

       

Current ratio (x)

1.31

1.54

2.62

3.06

Quick Ratio

0.85

1.02

1.93

2.28

 

       

Turnover Ratio

       

Receivables Turnover

5.47

7.12

6.36

7.21

Inventory Turnover

4.47

5.89

5.82

8.50

Payables Turnover

3.45

5.77

5.81

9.13

Asset Turnover

0.97

1.37

1.28

1.70

 

       

Solvency Ratio

       

Debt to Equity

0.81

0.50

0.22

0.06

Interest Coverage Ratio

4.22

8.02

15.04

43.14

 

Deepak Nitrite Limited - Financial Overview

Deepak Nitrite Limited - Profit and Loss Statement (₹ in crores)

 

Mar-19

Mar-20

Mar-21

Mar-22

Revenue from Operations

2699.92

4229.71

4359.75

6802.19

Other Income

15.12

35.2

21.52

42.61

Total Revenue

2715.04

4264.91

4381.27

6844.8

 

 

 

 

 

Cost of Goods Sold

1646.7

2373.5

2264.26

4114.35

Gross Profit

1068.34

1891.41

2117.01

2730.45

 

 

 

 

 

Excise Duty

0

0

0

0

Employee Benefits Expense

179.77

216.96

247.04

274.11

Power & Fuel Expense

207.33

285.19

264.74

438.61

Other Expenses

252.23

328.26

336.68

371.54

EBITDA

429.01

1061

1268.55

1646.19

 

 

 

 

 

Depreciation and Amortisation

77.79

139.73

152.63

177.7

EBIT

351.22

921.27

1115.92

1468.49

 

 

 

 

 

Finance Costs

83.24

114.87

74.2

34.04

EBT

267.98

806.4

1041.72

1434.45

 

 

 

 

 

Tax Expenses

94.32

195.37

265.91

367.81

PAT

173.66

611.03

775.81

1066.64

 

 

 

 

 

EPS

 

 

 

 

Basic

12.73

44.8

56.88

78.2

Diluted

12.73

44.8

56.88

78.2

 

 

 

 

 

Number of Shares

 

 

 

 

Basic

13.64

13.64

13.64

13.64

Diluted

13.64

13.64

13.64

13.64

 

Deepak Nitrite Limited - Cash Flow Statement (₹ in crores)

 

Mar-19

Mar-20

Mar-21

Mar-22

Net Profit Before Tax

267.98

806.4

1041.72

1434.45

Net Cash from Operating Activities

60.27

764.66

1001.9

823.84

Net Cash Used for Investing Activities

-162.55

-427.92

-396.16

-424.05

Net Cash From (Used For) Financing Activities

345.32

95.81

-337.56

-598.99

Net Increase in Cash and Cash Equivalents

-6.47

-0.82

6.75

13.97

Cash And Cash Equivalents at The Beginning of The Year

9.42

2.95

2.13

8.88

Cash And Cash Equivalents at The End of the Year

2.95

2.13

8.88

22.85

 

Deepak Nitrite Limited - Balance Sheet (₹ in crores)

 

Mar-19

Mar-20

Mar-21

Mar-22

ASSETS:

 

 

 

 

Non-Current Assets

 

 

 

 

Property, Plant, and Equipment

1700.56

1787.56

1835.69

1932.68

Right-of-use Assets

0

14.35

0

0

Capital Work-in-Progress

33.87

172.27

206.76

103.69

Intangible Assets

15.27

30.07

28.05

30.75

Intangible Assets Under Development

0

0

13.68

18.54

Financial Asset:

 

 

 

 

Investment

2.39

2.38

2.5

2.23

Loans

1.36

1.06

0.79

0.76

Other Financial Assets

6.76

8.8

8.76

8.89

Non-Current Tax Assets

2.04

6

0

0.98

Other Non-Current Assets

3.81

29.82

11.89

47.2

Total Non-Current Assets

1766.06

2052.31

2108.12

2145.72

 

 

 

 

 

Current Assets:

 

 

 

 

Inventories

410.73

394.5

382.69

584.55

Financial Assets:

 

 

 

 

Investments

0

0

186.79

436.79

Trade Receivables

574.96

612.72

756.3

1129.06

Cash and Cash Equivalents

2.96

2.14

8.89

22.85

Other Bank Balances

22.81

29.26

24.54

18.94

Loans

0

0

0.57

0.41

Other Financial Assets

1.91

1.62

2.76

2.98

Current Assets

0

0

5.09

6.16

Other Current Assets

148

113.83

82.83

81.61

Assets Classified as Held for Sale

0.35

2.23

1.72

1.39

Total Current Assets

1161.72

1156.3

1452.18

2284.74

 

 

 

 

 

Total Assets

2927.78

3208.61

3560.3

4430.46

 

 

 

 

 

EQUITY & LIABILITIES:

 

 

 

 

Equity:

 

 

 

 

Equity Share Capital

27.28

27.28

27.28

27.28

Other Equity

1044.31

1544.63

2319.37

3311.16

Total Equity

1071.59

1571.91

2346.65

3338.44

 

 

 

 

 

Liabilities:

 

 

 

 

Non-Current Liabilities:

 

 

 

 

Financial Liabilities:

 

 

 

 

Borrowings

869.86

779.43

524.04

187.49

Lease Liabilities

0

13.46

10.76

12.88

Provisions

11.44

14.4

17.2

21.86

Deferred Tax Liabilities

77.46

79.61

107.81

122.87

Other Non-Current Liabilities

13.8

0.85

0.36

0

Total Non-Current Liabilities

972.56

887.75

660.17

345.1

 

 

 

 

 

Current Liabilities:

 

 

 

 

Financial Liabilities:

 

 

 

 

Borrowings

255.05

248.42

53.5

113.19

Lease Liabilities

0

1.93

1.44

1.47

Trade Payables:

 

 

 

 

Micro and Small Enterprises

7.77

6.7

15.04

32.37

Other Creditors

464.66

357.56

421.7

479.34

Other Financial Liabilities

115.9

108.57

32.44

42.11

Other Current Liabilities

28.89

12.76

17.39

68.35

Provisions

7.62

12.04

10.38

7.7

Current Tax Liabilities

3.74

0.97

1.59

2.39

Total Current Assets

883.63

748.95

553.48

746.92

 

 

 

 

 

Total Equity & Liabilities

2927.78

3208.61

3560.3

4430.46

 

Industry Overview
  • India is the 6th largest producer of chemicals in the world and the 3rd largest in Asia.

  • India is the 4th largest producer of agrochemicals in the world and manufactures more than 50% of technical-grade pesticides.

  • The chemicals and petrochemicals industry is expected to reach $300 billion by 2025.

  • The chemical sector is the integral constituent of the growing Indian industry.

  • The diversification within the chemical industry is large and covers more than eighty thousand commercial products.

  • The total budget allocation for FY 2022-23 towards the Department of Chemicals and Petrochemicals is ₹209 crore.

  • The total budget allocation for FY 2022-23 towards the Department of Fertilizers is ₹1,05,262.23 crore.

  • The Government of India has conceptualized PCPIRs as clusters that provide investors with transparent and investment-friendly policy and facility regimes.

  • The Department of Chemicals and Petrochemicals has formulated the Scheme for setting up Plastic Parks with the objective of synergizing and consolidating the various units of the Indian Plastic Industry.

  • The structure of China’s chemical industry is changing due to the stricter environmental norms, tighter financing, and consolidation. These could cause uncertainty for international players that source chemicals from China. That could create opportunities for India’s chemical companies in certain value chains and segments.

 

Concall Overview (Q4FY2022)
  • Volume growth for several products during Q4FY 2022 enabled the company to deliver traction in revenue.

  • In Fine and Specialty Chemicals, Deepak Nitrite would gain a new multi-year contract with leading customers, with pass-through cost mechanisms in place.

  • Phenolics business utilization was around 118% for Q4FY2022.

  • Domestic export stood at 80:20 in Q4FY2022.

  • Over the next two years, the company will invest 15 billion in new upstream/downstream products besides debottlenecking projects in the existing product line.

  • Performance products segment EBIT is expected to normalize as there is tepid demand in the European markets, experiencing the highest energy prices.

 

Deepak Nitrite Limited - Technical Analysis

Deepak Nitrite Limited Technical Analysis

 

  • Stock is trading above EMA 200 and MA 200 indicators, with a strong support level of ₹1,691 and a resistance level at ₹2,400.

  • One can accumulate this share at the current price.

 

Recommendation Rationale:
  • In FY 2022, Deepak Nitrite Limited’s revenue increased by 56.02% to ₹6,802.19 crores, compared to the previous year at ₹4,359.74. Profit After Tax increased by 37.48% to ₹1,066.64 crores compared to the last year at ₹775.81 crores.

  • The company has long operating history and established position in the global chemical intermediates industry.

  • The company started with a limited portfolio of low-value bulk chemicals; it has grown its product portfolio to include high-value specialty chemicals for multiple end-user applications.

  • Deepak Nitrite has a 70% market share in sodium nitrite and nitro toluidines in India.

  • Healthy improvement in financials of the company.

  • The company has negligible debt.

  • Besides India, DNL has developed a strong presence in key geographies, including the United States, Europe, and China.

  • DNL has successfully substituted imports of key products such as phenol and acetone, saving millions of dollars of foreign exchange and ensuring self-sufficiency.

  • The intention of global majors to minimize the reliance on China gives existing chemical intermediate players in India new opportunities to demonstrate their capabilities on a global level.

 

Valuation
  • The company’s revenue has increased at a CAGR of 42% from FY 2018-2022.

  • The company can sustain healthy revenue growth and profit margins on a consolidated basis, backed by a change in the product mix towards more value-added products.

  • The company’s ROE and ROCE are 37.52% and 43.90%.

  • The company could face challenges like volatility in prices of raw materials, fluctuation in foreign exchange, and scarcity of energy exchange.

  • We have taken data for the last five years (2018-2022) and forecasted revenue for FY 2023-2027. Revenue growth is assumed to be 10%-12%.

 

Estimated Income Statement (₹ in crores):
  • We initiate coverage on Deepak Nitrite Limited with a “BUY” and a 1-year Target Price of 2,333.

 

Disclaimer: This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind.

Post a Comment
Error message
Error message
Error message

 

DISCLAIMER

This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind. ATS and/or its group companies do not as assume any responsibility or liability resulting from the use of such information.

 

 

<