Stove Kraft Ltd

Consumer Durables - Domestic Appliances

Stove Kraft Ltd

Consumer Durables - Domestic Appliances

Milars Portfolio

CMP
Rs. 980
Rating:
Buy
January 11, 2022

Stock Info

BSE
543260
NSE
STOVEKRAFT
Bloomberg
STOVEKRA:IN
Reuters
Sector
Consumer Durables - Domestic Appliances
Face Value (Rs)
10
Equity Capital (Rs cr)
32.6
Mkt Cap (Rs cr)
3144.92
52w H/L (Rs)
1133.70 - 406.10
Avg Daily Vol (BSE+NSE)
169,987

Shareholding Pattern

(as on 31-Dec)
%
Promoter
54.01
FIIs
9.80
DIIs
7.09
Public & Others
29.10
Source: Ace equity, StockAxis Research

Price performance

Return (%)
1m
3m
12m
Absolute
0.51
-10.69
-
Sensex
4.00
0.80
23.03
Source: Ace equity, StockAxis Research

Indexed Stock Performance

Stove Kraft Ltd Sensex
Stove Kraft Ltd
Source: Ace equity, StockAxis Research

High growth to continue with sustainable margins

Company Profile:
Stovekraft (SKL) manufactures cooking appliances under Pigeon and Gilma brands. The company was founded in 1999 and is headquartered in Bangalore, Karnataka. It also has an exclusive licensing agreement with Black & Decker for manufacturing of appliances in the premium category. Stovekraft operates two manufacturing plant in India located at Bangalore, Karnataka, and Baddi, Himachal Pradesh. At Bengaluru in Karnataka, the company has an installed annual production capacity of 38.4mn units, with the capability to manufacture pressure cookers, non-stick cookware (roller coated and spray coated), LPG stoves, mixer grinders, LED bulbs, iron and induction cooktops categories. Its Baddi Facility in Himachal Pradesh, has an installed capacity of 2.8mn units per annum, with the capability to manufacture products such as LPG stoves and inner lid cooker. SKL operates through 646 distributors, 61400+retail outlets and 62 exclusive GILMA stores. SKL’s products are exported to 14 countries, including USA, Mexico and Saudi Arabia. The company also undertakes original equipment manufacturing for retail chains in the USA.

Stove Kraft Ltd

Consolidated Financial Statements

Rs in Cr Net Sales EBITDA EBITDAM PAT EPS ROE P/E EV/EBITDA
FY19 640.90 29.80 4.70% 0.60 0.30 -1.00% 1783.70 47.70
FY20 669.90 33.80 5.00% 3.20 1.30 -5.30% 358.30 42.50
FY21 859.00 113.50 13.20% 81.50 24.90 27.00% 18.30 13.40
FY22E 1154.00 129.20 11.20% 98.50 30.00 24.60% 30.40 23.00
FY23E 1419.40 180.30 12.70% 125.90 38.40 23.90% 23.80 16.10

Investment Rationale

Diversified product portfolio:
Stove Kraft has a diversified product portfolio comprising of a wide and diverse suite of kitchen solutions. It is a dominant player in Pressure Cooker and amongst the market leaders in the sale of free standing Hobs and Cook-tops. The company follows a multi-brand approach to capture the entire value chain. It covers the entire range of value, semi-premium and premium kitchen solutions through Pigeon, Gilma and BLACK+DECKER brands, respectively. Apart from kitchen solutions, the company has also started to establish its presence in home solutions by offering consumer lighting products under the brand ‘Pigeon LED’. Also, the company is in a sweet spot given ~86% of its revenue is derived from products manufactured in-house which help in better supply chain management and quicker introduction of new range/product categories.

Stove Kraft Ltd

“Value-for-money” brand positioning in highly fragmented market:
SKL’s Pigeon (~93% of total FY21 sales) is the preferred brand when a consumer is shifting from an unorganized brand to an organized brand due to its attractive price points in a highly fragmented market. The company is a volume leader in the Gas stove category and among the Top-3 players in Pressure Cooker & Non-stick Cookware (TTK Prestige & Hawkins are the other two players).

Backward-Integrated Manufacturing Units:
Currently, the company has two active state-of-the-art and backward integrated manufacturing facilities at Bengaluru, Karnataka and Baddi, Himachal Pradesh which enables it to manufacture its products (Pigeon and Gilma brands) at low costs while ensuring high quality assurance. The company has in-house component manufacturing capabilities for its products. It has the ability to manufacture components such as Bakelite Handle, Sheet Metal Components, Moulded parts, Die Cast parts, Mould Dyes and Fixtures in-house for the manufacturing of its products. Backward integration of its manufacturing facilities has reduced dependence on third-party suppliers and OEMs for such components. Stove Kraft’s Bengaluru facility is spread over ~43 acres out of which ~25 acres is available for future expansion. SKL is confident of achieving EBITDA margin guidance of 13-14% as they are focusing more on backward integration.

Industry tailwinds:
Rising disposable incomes and easy access to credit is driving the Indian consumer appliances market. Tier-II and Tier-III cities will be the upcoming high disposable-income cities due to greater purchasing power, high internet penetration and increasingly brand-conscious young population. The presence of e-commerce players such as Amazon, Flipkart & Paytm provides a huge platform for Consumer Appliance manufacturers to market & sell products easily. SKL derives 45% of its total revenue from the e-commerce channel as on Q2FY22. Moreover, shift from unorganized to organized should help organized players like SKL witness strong topline growth in next three years.

Stove Kraft Ltd
Stove Kraft Ltd

Source: Company Presentation

Strong distribution network and spending on advertising & marketing to aid revenue growth
SKL added 8,247 retail outlets in Q2FY22 taking the total number to 63,428 outlets as of September 2021. Of the total retail touch-points, PIGEON accounts for ~52,000, GILMA ~10,500 and BLACK & DECKER ~500. The company is focused on increasing distribution network across the country and bringing more customers onboard through increasing the number of retail outlets. As per the management estimates, the total addressable touch-points in PIGEON are 100,000. During Q2FY22, the company increased spending on branding & marketing through focused and consistent initiatives to develop brand awareness. We believe these initiatives will help the company to deliver consistent growth going forward.

Strong operational performance in Q2FY22:
Stove Kraft Limited (SKL) reported strong Q2FY22 numbers whereby revenue increased by 53% YoY to Rs 362 crores driven by growth across all channels – general trade, modern retail and e-commerce. Ebitda was up ~15% YoY however margins were down by ~360 bps 11.2% due to higher raw material costs. PAT was down by ~15% YoY to Rs 23 crores as the company has started providing for income tax after setting off accumulated losses brought forward from previous years. During the quarter, the Company introduced Distributor Management System across 100% of its outlets. This tool helps improve operations and provide effective sales & inventory management related only to Pigeon products. SKL added 8,247 retail outlets in the quarter gone by. In Q3FY22, SKL is planning to launch Plastic Storage Containers. Also, it will have a full range of LEDs (0.5watt to 50watt) from Q3FY22. In Q2FY22, Pressure Cooker volume grew by 53% YoY, Gas Cooktop by 31% YoY, Induction Cooktop by 53% YoY, Non-stick Cookware by 14% YoY, LED by 70% YoY and Small Appliances/Mixer/Others grew by 34% YoY.

Risks & Concerns

Increase in competitive intensity:
The company operates in an industry where players such as TTK Prestige, Hawkins, Bajaj Electricals etc have strong presence. These players can easily disrupt the value for money segment on the back of strong distribution reach and brand awareness.

Slowdown in consumer spending:
Significant slowdown in consumer spending can adversely impact the demand and it might affect the Stove Kraft’s growth.

The BLACK + DECKER (B&D) Brand License Agreement contains certain provisions and a failure to comply with any provision could result in termination of brand license agreement:
SKL is required to get all the products that it intends to sell under the Black + Decker Marks approved by B&D at the development stage, maintain certain quality standards, and achieve minimum total sales per year as laid out in the B&D Brand License Agreement, failing which B&D may at its sole discretion terminate the Brand License Agreement.

Rise in key raw material prices:
Rise in key raw material prices could adversely impact the profitability, if not passed on to the consumers.

Outlook & valuation

The company has transformed from a single brand LPG stove manufacturing company to become one of India’s leading manufacturers of kitchen appliances with a distribution network spread across the entire country. It is well placed to reap the benefits of having a strong presence in Tier-2 and Tier-3 cities and is working to establish its presence in Tier-1 cities too. The management is confident of achieving 20-25% volume growth and 13-14% EBITDA margins on a sustainable basis. We believe the company has taken the right steps towards delivering sustainable growth. Focus on expanding distribution network and introduction of innovative products will be the key growth driver. As per our estimates, the stock is currently trading at ~24x FY23 EPS and we initiate our coverage on Stove Kraft Ltd with a Buy Rating.

Financial Statement

Profit & Loss statement

Yr End March (Rs Cr) 2019 2020 2021 2022E 2023E
Net Sales 640.90 669.90 859.00 1154.00 1419.40
Growth % 22.40% 4.50% 28.20% 34.30% 23.00%
Expenditure
Material Cost 438.70 441.90 558.20 763.90 922.60
Employee Cost 68.60 82.00 80.60 108.50 134.80
Other Expenses 103.80 112.20 106.60 152.30 181.70
EBITDA 29.80 33.80 113.50 129.20 180.30
Growth % 199.10% 13.30% 235.70% 13.90% 39.50%
EBITDA Margin 4.70% 5.00% 13.20% 11.20% 12.70%
Depreciation & Amortization 12.40 12.40 14.30 17.30 20.70
EBIT 17.40 21.40 99.20 112.00 159.60
EBIT Margin % 2.70% 3.20% 11.50% 9.70% 11.20%
Other Income 1.70 3.10 1.50 5.00 10.00
Interest & Finance Charges 17.90 20.90 19.20 2.50 1.70
Profit Before Tax - Before Exceptional 1.10 3.50 81.50 114.50 167.90
Profit Before Tax 1.10 3.50 81.50 114.50 167.90
Tax Expense 0.50 0.40 - 16.00 42.00
Effective Tax rate 43.50% 10.30% 0.00% 14.00% 25.00%
Exceptional Items - - - - -
Net Profit 0.60 3.20 81.50 98.50 125.90
Growth % -105.00% 399.40% 2468.80% 20.90% 27.90%
Net Profit Margin 0.10% 0.50% 9.50% 8.50% 8.90%
Consolidated Net Profit 0.60 3.20 81.50 98.50 125.90
Growth % -105.00% 397.80% 2476.90% 20.90% 27.90%
Net Profit Margin after MI 0.10% 0.50% 9.50% 8.50% 8.90%

Balance Sheet

Yr End March (Rs Cr) 2019 2020 2021 2022E 2023E
Share Capital 24.70 24.70 32.60 32.60 32.60
Total Reserves -87.30 -85.80 267.10 365.60 491.60
Shareholders' Funds -62.40 -60.00 301.40 399.90 525.90
Minority Interest 0.20 0.20 - - -
Non Current Liabilities
Long Term Burrowing 210.00 204.80 20.70 0.20 -4.80
Deferred Tax Assets / Liabilities - - - - -
Long Term Provisions 4.60 6.30 7.20 5.00 4.90
Current Liabilities
Short Term Borrowings 99.90 122.10 29.80 29.80 29.80
Trade Payables 134.10 150.90 176.60 198.50 253.80
Other Current Liabilities 29.20 34.30 14.80 10.00 10.00
Short Term Provisions 2.00 2.00 2.20 2.20 2.20
Total Equity & Liabilities 427.10 471.30 569.70 662.80 838.90
Assets
Net Block 180.50 193.20 219.60 266.90 300.20
Non Current Investments - - - - -
Long Term Loans & Advances 6.70 8.60 14.80 16.00 16.00
Current Assets
Currents Investments - - - - -
Inventories 97.40 116.60 156.00 157.20 197.40
Sundry Debtors 89.70 103.00 84.70 110.30 141.00
Cash and Bank 31.50 19.40 37.30 53.40 125.50
Short Term Loans and Advances 7.50 13.90 34.00 34.40 34.30
Total Assets 427.10 471.30 569.70 662.80 838.90

Cash Flow Statement

Yr End March (Rs Cr) 2019 2020 2021 2022E 2023E
Profit After Tax 0.60 3.20 81.50 98.50 125.90
Depreciation 12.40 12.40 14.30 17.30 20.70
Changes in Working Capital -18.00 -27.50 -8.10 -4.80 -15.70
Cash From Operating Activities 13.20 15.60 110.00 110.90 131.00
Purchase of Fixed Assets -7.40 -26.10 -63.40 -64.60 -53.90
Free Cash Flows 5.70 -10.50 46.60 46.40 77.10
Cash Flow from Investing Activities -6.80 -27.30 -66.40 -64.60 -53.90
Increase / (Decrease) in Loan Funds 40.30 16.30 -100.80 -22.40 -5.00
Equity Dividend Paid - - - - -
Cash from Financing Activities 21.80 -1.80 -29.10 -22.40 -5.00
Net Cash Inflow / Outflow 28.10 -13.50 14.40 24.00 72.10
Opening Cash & Cash Equivalents 0.40 28.50 15.00 29.50 53.40
Closing Cash & Cash Equivalent 28.50 15.00 29.50 53.40 125.50

Key Ratios

Yr End March 2019 2020 2021 2022E 2023E
Basic EPS 0.30 1.30 24.90 30.00 38.40
Diluted EPS 0.30 1.30 24.90 30.00 38.40
Cash EPS (Rs) 5.30 6.40 29.20 35.30 44.70
DPS - - - - -
Book value (Rs/share) -25.20 -24.60 92.00 122.00 160.40
ROCE (%) Post Tax 4.70% 8.50% 32.50% 25.70% 25.90%
ROE (%) -1.00% -5.30% 27.00% 24.60% 23.90%
Inventory Days 57.70 58.30 57.90 57.00 56.00
Receivable Days 48.20 52.50 39.90 40.00 40.00
Payable Days 79.50 77.70 69.60 72.00 72.00
PE 1783.70 358.30 18.30 30.40 23.80
P/BV -18.20 -18.60 5.00 7.50 5.70
EV/EBITDA 47.70 42.50 13.40 23.00 16.10
Dividend Yield (%) 0.00% 0.00% 0.00% 0.00% 0.00%
P/Sales 1.80 1.70 1.70 2.60 2.10
Net debt/Equity - - 0.00 - -
Net Debt/ EBITDA 9.70 9.40 0.10 -0.20 -0.60
Sales/Net FA (x) 3.50 3.60 4.20 4.70 5.00