StockAxis

Solar Industries India Ltd

Explosives

Solar Industries India Ltd

Explosives

Emerging Market Leaders

CMP
Rs. 3557.35
Rating:
Buy
Target
Rs. 4465
September 15, 2022

Stock Info

BSE
532725
NSE
SOLARINDS
Bloomberg
SOIL:IN
Reuters
SLIN.NS
Sector
Explosives
Face Value (Rs)
2
Equity Capital (Rs cr)
18
Mkt Cap (Rs cr)
32187.77
52w H/L (Rs)
3638.95 - 1874.05
Avg Daily Vol (BSE+NSE)
67,568

Shareholding Pattern

(as on 30-Jun)
%
Promoter
73.15
FIIs
6.63
DIIs
14.73
Public & Others
5.50
Source: Ace equity, StockAxis Research

Price performance

Return (%)
1m
3m
12m
Absolute
7.70
29.34
79.03
Sensex
0.15
14.07
2.06
Source: Ace equity, StockAxis Research

Indexed Stock Performance

Solar Industries India Ltd Sensex
Solar Industries India Ltd
Source: Ace equity, StockAxis Research

Strong earnings continues

Company Overview:
Solar Industries India is India’s largest manufacturer and exporter of industrial explosives and initiating systems. Founded in 1995, SIL has evolved from a single site manufacturing firm to a globally recognized industrial explosives company with 34 manufacturing facilities. It has attained a large presence in global markets with footprints in 55 countries.

Industrial explosive sector has two components namely bulk explosives and packaged explosives. Bulk explosives are used in coal mining & other deep underground form of mining, where larger intensity of explosion is required. Packaged explosives (also known as cartridge explosives) are used in sectors such as housing, roads and infrastructure, where relatively lesser intensity of explosion is needed during construction.

SIL’s business can be broadly divided in three categories of domestic market, overseas market and defence. The domestic market forms 55% of consolidated sales. SIL is the market leader in the domestic market with 25% market share. SIL has the highest licensed capacity in India’s explosive industry at 450,000 MTPA (total industry capacity is 1.7 mn MTPA). SIL has the largest single location manufacturing capacity for packaged explosives in the world at Nagpur.

The exports and overseas market forms 40% of SIL’s consolidated revenue. Over the past decade, it has set up manufacturing plants in 6 African countries. Now it is in the process of setting up plants in the Asia Pacific region. The current overseas manufacturing capacity of SIL stands at 130,000 MTPA. The defence business currently forms 5%-7% of consolidated sales.

Solar Industries India

Investment Rationale

Robust market position in the explosives industry
The group is one of India's largest manufacturers and exporters of explosives and initiating systems, with a market share of around 24% in the explosives industry. Its Nagpur manufacturing facility is the world's largest single-location cartridge plant. It is one of the few players with a comprehensive product portfolio and the ability to develop and supply customised products. In addition to experiencing healthy growth in the domestic market, it has expanded significantly in the international market in recent years. It is Coal India Ltd's largest supplier of explosives.

In 2010, the group entered the defence industry, gaining a competitive advantage by establishing manufacturing facilities for high energy explosives, delivery systems, ammunition, rocket/missile integration, pyros, igniters, and fuse. Limited explosive shelf life, continuous consumption by the armed forces, a focus on make in India, and typical long-term defence contracts provide consistent medium-term revenue visibility.

Bulk Explosives
The bulk explosives are used for high-intensity blasting operations. As a result, mining is the primary end-user industry for bulk explosives. Coal mining is the largest end-user of bulk explosives in India, accounting for 80% of total off-take, with Coal India being the largest customer, followed by other miners such as Singareni Colliers.

Mining companies obtain bulk explosives through the tender process. One tonne of coal requires approximately 1.6kg of explosives. Ammonium nitrate is a critical raw material that accounts for 65% to 70% of total raw material costs. SIL obtains these raw materials primarily from domestic fertiliser companies such as Deepak Fertilizer, GNFC, RCF, and others, with imports accounting for less than 10% of total requirements.

Bulk explosives account for approximately 30% of SIL's total revenue. As of FY22, Coal India accounts for 17% of total sales, while other miners (such as Singareni Colliers) account for 13% of total sales.

Solar Industries India

Company has gradually reduced its dependence on Coal India from 31% of total sales in FY14 to 18% in FY22 by scaling up its presence in packaged explosives as well as overseas markets. Company’s market share in explosives supplies to Coal India has remained steady in 20% range.

Reducing dependence on Coal India revenues

Solar Industries India

Defence - the future growth engine
SIL's core competency is to carve out a dominant position in a highly regulated industry with a long gestation period and high entry barriers. SIL has consistently focused on consumable products that have a strong synergy with their existing industrial explosives business. It first entered the defence market in 2010, and has since invested Rs. 700 crores in this sector. The defence has an extremely time-consuming award-winning process that begins with "First Trial," then "RFP," and "Qualification Stage" (which includes product development, technical scrutiny and field trails). Following this, 'Price bidding' begins, followed by 'Order wins.'

Solar Industries India

Company has consistently been ahead of the curve when it comes to investing in the defence industry. It has consistently generated strong cash flows from its core industrial explosives business, which it has invested in future growth opportunities such as defence, where there is a large mega opportunity.

In FY22, the defence order book stands at Rs 475 crore, up from Rs 360 crore in FY20.

Solar Industries India

Domestic explosives order book trend

Solar Industries India

Export market- key growth drivers and game changer for Solar
Company now exports to 55 countries and has manufacturing facilities in Nigeria, Zambia, Ghana, South Africa, Turkey, and Australia. It entered the overseas manufacturing market in FY11, and its overseas revenues have grown at a CAGR of 20% between FY12 and FY22. SIL is the largest exporter of explosives and accessories from India. The plants at Ghana and South Africa have started in the past five years while Tanzania has started in FY22. Moving forward, the company intends to expand capacity in existing geographies while also establishing new manufacturing facilities in 3-4 new countries over the next 2-3 years.

The overseas market will continue to be the main growth driver of SIL, driven by (1) healthy market share in established geographies, (2) increased market share in newly forayed geographies, and (3) entry into large mining markets such as South Africa, Australia, and Indonesia, where market size is equal to or larger than India.

Exports & Overseas revenues have clocked robust CAGR of 25% over FY17-22

Solar Industries India

Country-wise sales

Solar Industries India

Backward integration and wider manufacturing presence provides cost leadership
SIL has manufacturing plants in 23 locations across India, with six more in the works. The majority of these plants are being built closer to the mines (within 60 kilometres), giving SIL a critical advantage in terms of lower transportation costs (as explosives must be transported from the plant to the mine multiple times per year) and quick supplies. This also helps in lowering of the total cost of operations, which in turn, helps company in bidding competitively in a tender.

Majority of raw materials such as detonator components, emulsifiers, sodium nitrate and calcium nitrate are manufactured internally, leading to cost savings, quality control and stable operating margin of around 20% over the five fiscals through 2022. The group has the ability to pass on fluctuations in raw material prices to customers through price escalation clause in the contracts.

Presence of a price variation clause helps them to protect margin:
The presence of a price variation clause, which assists explosive manufacturers in managing commodity cost volatility, is one of the key features of supplying explosives to mining companies via tender. Mining companies such as Coal India and Singareni Colliers provide price variation clauses for bulk explosives because contracts to supply explosives are typically for one to two years. Coal India provides a price variation clause for ammonium nitrate, diesel, and labour index, as well as quarterly price revisions. Singareni Colliers offers monthly price revisions. These price changes are based on a predetermined formula that tracks the prices of the input costs.

In the case of packaged explosives (The packaged explosives are required to carry out medium to low intensity blasts. Hence, the core end user industry is infrastructure and housing sector for construction work such as building of roads, railways, bridges, tunnels, etc.) because it is a dealer-driven business model, explosive firms have the freedom to set prices based on their cost structure at regular intervals of 10-15 days. This aids in better cost management and pricing of explosives, typically with a quarter lag. This has aided SIL in managing its operating margins, which have consistently ranged between 19% and 21% over the last seven years.

Q1FY23 Results Update

  • Revenue for the quarter came in at Rs 1615.9 crore, up 95.8% YoY & 22.7% QoQ. Volume growth was seen in Explosives were YoY, volumes rose 12.8% YoY and dipped 3.9% QoQ, whereas realisations jumped 96.8% YoY and 4.6% QoQ. Accessories segment registered an improvement of 19.8% YoY to Rs 115 crore. Defence segment revenue came in at Rs 64.3 crore, up 36.9% YoY and dipped 11.5% QoQ. Overseas and Exports segment revenue came in at Rs 593.2 crore, up 90.2% YoY and 74.7% QoQ.
  • Gross margins expanded 40 bps YoY & expanded 550 bps QoQ (Gross margins expanded QoQ due to higher realisation). EBIDTA margins dipped QoQ and YoY and came in at 17.5% vs 20% in Q4FY22 (EBITDA margins dipped QoQ due higher other expenses). Posted an EBIDTA of Rs 252.4 crore, up 62% YoY & 7.7% QoQ.
  • Solar posted a PAT (Post Minority interest) of Rs 170.2 crore in Q1FY23 vs Rs 167.9 crore in Q4FY22 & Rs 97.5 crore in Q1FY22.
  • Company has maintained its revenue growth guidance of 30% out of which 15-17% will be volume growth and rest will be value growth. EBITDA margins to be in range of 20-22% in coming quarters mainly on relief in raw material prices.
  • Current Order Book stands at Rs 3850 crore out of which Rs 538 crore is from defence sector.
  • Revenue from defence is expected to touch Rs 400 crore mark in FY23 from 249 Crores in FY22.
  • Pinaka test is in final stage and company will update about any order they received.

Financials

Key financial summary
SIL has delivered a healthy revenue growth CAGR of 16% over FY12-22, aided by consistent focus on capacity expansion in the domestic markets and constant scale-up of exports and overseas business. The contribution of exports and overseas business has increased from 22% in FY12 to 36% of overall revenues as on FY22. Going forward, we expect overall SIL revenues to grow at CAGR of 20% over FY22-25E. Export and overseas and defence to be the key growth drivers for SIL. We expect these segments to grow at CAGR of 28/37% respectively over FY22-25E.

Its EBITDA and PAT grew by CAGR 15.9/16% respectively over FY12-22. Despite volatile raw material prices and higher capex, SIL has been able to operate at stable gross margins and has been reporting steady earnings growth over the past decade. Its operating performance has been consistent despite higher opex on the back of constant expansion both in domestic, international markets and in defence segment. Going forward, we expect its operational performance to improve with EBITDA and PAT likely to grow at CAGR of 29% and 33% respectively over FY22-25E.

Despite constant capacity expansion across geographies and in the defence segment (capex of Rs. 2228Cr over FY10-22), the company has been able to constantly able to generate strong cash flow generation (FY12-22 cumulative Rs. 597cr).

Solar Industries India
Solar Industries India
Solar Industries India
Solar Industries India

Risks & Concerns

Volatility in raw material prices
Any prolonged volatility in raw material (Ammonium Nitrate) prices, along with the inability to completely pass on higher prices due to stiff competitive intensity, can impact overall profitability.

Delay in getting defence orders
SIL’s Q1FY23 order book in defence is Rs. 538 Cr, going forward considering the high gestation period of technical evaluation & ordering process there is a potential risk of delay in getting new defence orders.

Slowdown in mining and infrastructure sectors
Mining and infrastructure are the two key customer segments for SIL. Any slowdown in these could impact the growth in revenues. These two customer segments also face regulatory risks in terms of Govt.’s changing policies by incumbent governments.

Outlook & valuation

The positive earnings growth trajectory is expected to continue as a result of the key growth drivers of leadership, strong demand for packaged explosives, rising opportunities in the defence sector, improving overseas market dynamics, and a buoyant margin profile. We initiate Buy on Solar Industries Ltd with target price of Rs 4465 Valuing the stock at 38x FY25E EPS.

Solar Industries India

Financial Statement

Profit & Loss statement

Year End March (Rs. in Crores) 2020 2021 2022 2023E 2024E 2025E
Net Sales 2237.30 2515.60 3947.60 4849.70 5998.80 7741.00
Expenditure
Material Cost 1215.00 1346.80 2327.30 2812.90 3479.30 4489.80
Employee Cost 196.00 222.00 267.50 354.00 419.90 541.90
Other Expenses 590.10 1644.30 1299.50 1638.10 2278.20 -5031.70
EBITDA 434.30 514.60 734.60 955.40 1193.80 1563.70
EBITDA Margin 19.40% 20.50% 18.60% 19.70% 19.90% 20.00%
Depreciation & Amortization 84.50 93.50 109.30 126.00 144.00 154.00
EBIT 349.80 421.10 625.30 829.40 1049.80 1409.70
EBIT Margin % 15.60% 16.70% 15.80% 17.10% 17.50% 18.20%
Other Income 41.10 21.40 32.40 48.50 60.00 75.00
Interest & Finance Charges 55.00 45.40 50.30 63.40 53.90 63.80
Profit Before Tax - Before Exceptional 335.80 397.10 607.40 814.50 1055.80 1420.90
Profit Before Tax 335.80 397.10 607.40 814.50 1055.80 1420.90
Tax Expense 57.10 109.00 152.00 205.00 265.80 357.60
Effective Tax rate 17.00% 27.50% 25.00% 25.20% 25.20% 25.00%
Net Profit 278.70 288.10 455.50 609.50 790.10 1063.30
Net Profit Margin 12.50% 11.50% 11.50% 12.60% 13.20% 14.00%

Balance Sheet

As of March (Rs. in Crores) 2020 2021 2022 2023E 2024E 2025E
Share Capital 18.10 18.10 18.10 18.10 18.10 18.10
Total Reserves 1362.00 1561.30 1896.20 2406.10 3069.50 3969.80
Shareholders' Funds 1431.60 1642.10 2014.90 2424.20 3087.60 3987.90
Non Current Liabilities
Long Term Burrowing 252.80 433.20 435.90 709.30 639.30 709.30
Deferred Tax Assets / Liabilities 53.30 46.10 42.30 42.30 42.30 42.30
Long Term Provisions 1.90 0.90 1.00 1.00 1.00 1.00
Current Liabilities
Short Term Borrowings 357.40 194.00 236.80 236.80 236.80 236.80
Trade Payables 154.40 286.10 464.90 421.80 668.70 752.90
Other Current Liabilities 208.60 310.70 382.80 189.30 189.30 189.30
Short Term Provisions 11.80 28.70 33.40 33.40 33.40 33.40
Total Equity & Liabilities 2480.80 2959.40 3629.40 4075.60 4915.90 5970.40
Assets -
Net Block 1208.60 1287.50 1492.70 1766.70 2022.70 2268.70
Non Current Investments 2.30 1.00 18.20 18.20 18.20 18.20
Long Term Loans & Advances 98.20 67.80 95.90 95.90 95.90 95.90
Current Assets
Inventories 331.00 440.50 718.90 723.10 1040.30 1261.10
Sundry Debtors 370.30 455.50 541.10 662.80 817.40 1091.70
Cash and Bank 120.10 181.20 98.80 144.90 257.50 570.90
Short Term Loans and Advances 66.00 63.00 202.30 202.30 202.30 202.30
Total Assets 2480.80 2959.40 3629.40 4075.50 4915.80 5970.30

Cash Flow Statement

Year End March (Rs. in Crores) 2020 2021 2022 2023E 2024E 2025E
Profit After Tax 278.70 288.10 455.50 609.50 790.10 1063.30
Depreciation 84.50 93.50 109.30 126.00 144.00 154.00
Changes in Working Capital -33.40 -105.30 -312.30 -169.10 -224.80 -411.00
Cash From Operating Activities 324.80 356.70 297.80 566.40 709.30 806.30
Purchase of Fixed Assets -239.10 -265.00 -287.40 -400.00 -400.00 -400.00
Free Cash Flows 85.80 91.70 10.40 166.40 309.30 406.30
Cash Flow from Investing Activities -212.20 -250.70 -303.10 -486.60 -400.00 -400.00
Increase / (Decrease) in Loan Funds 97.10 81.00 65.90 80.00 -70.00 70.00
Equity Dividend Paid -76.40 -54.30 -54.30 -99.50 -126.70 -162.90
Cash from Financing Activities -33.60 -26.10 -45.40 -19.50 -196.70 -92.90
Net Cash Inflow / Outflow 79.00 79.90 -50.70 60.30 112.60 313.40
Opening Cash & Cash Equivalents 61.00 92.60 169.90 84.70 144.90 257.50
Closing Cash & Cash Equivalent 92.60 169.90 84.70 144.90 257.50 570.90

Key Ratios

Year End March 2020 2021 2022 2023E 2024E 2025E
Basic EPS 29.60 30.50 48.80 67.30 87.30 117.50
Diluted EPS 29.60 30.50 48.80 67.30 87.30 117.50
DPS 6.00 6.00 7.50 11.00 14.00 18.00
Book value (Rs/share) 158.20 181.40 222.60 267.90 341.20 440.70
ROCE (%) Post Tax 17.10% 14.90% 19.90% 22.00% 23.00% 25.00%
ROE (%) 18.70% 16.80% 21.90% 25.00% 26.00% 27.00%
Inventory Days 50.10 56.00 53.60 54.30 53.60 54.30
Receivable Days 62.80 59.90 46.10 45.30 45.00 45.00
Payable Days 25.90 32.00 34.70 33.40 33.20 33.50
PE 30.90 42.00 57.40 52.50 40.50 38.00
P/BV 5.80 7.10 12.60 13.20 10.40 10.10
EV/EBITDA 20.40 23.70 35.50 34.30 27.30 26.10
Dividend Yield (%) 0.70% 0.50% 0.30% 0.30% 0.40% 0.40%
P/Sales 3.70 4.60 6.40 6.60 5.30 5.20
Net debt/Equity 0.40 0.40 0.40 0.30 0.20 0.10
Net Debt/ EBITDA 1.40 1.20 1.00 0.80 0.50 0.20
Sales/Net FA (x) 2.00 2.00 2.80 3.00 3.20 3.60