Tarsons Products Ltd

Plastic Products

Tarsons Products Ltd

Plastic Products

Multibagger Portfolio

CMP
Rs. 780
Rating:
Buy
Target
Rs. 1050
November 26, 2021

Stock Info

BSE
543399
NSE
TARSONS
Bloomberg
TARSONS:IN
Reuters
Sector
Plastic Products
Face Value (Rs)
2
Equity Capital (Rs cr)
10.6
Mkt Cap (Rs cr)
3379
52w H/L (Rs)
924.90 - 581.45
Avg Daily Vol (BSE+NSE)
56,588

Shareholding Pattern

(as on 30-Sep)
%
Promoter
47.3
FIIs
DIIs
Public & Others
52.7
Source: Ace equity, StockAxis Research

Price performance

Return (%)
1m
3m
12m
Absolute
-24.47
-
-
Sensex
-6.92
2.07
29.03
Source: Ace equity, StockAxis Research

Indexed Stock Performance

Tarsons Products Ltd Sensex
Tarsons Products Ltd
Source: Ace equity, StockAxis Research

Leading player in Labware Manufacturing

Tarsons Products Limited is an Indian labware company engaged in the designing, development, manufacturing and marketing of consumables, reusables and others including benchtop equipment, used in various laboratories across research organizations, academia institutes, pharmaceutical companies, Contract Research Organizations (CROs), Diagnostic companies and hospitals.

Their product portfolio is classified into 3 categories: Consumable, Reusable & Others

  1. Consumables includes products such as centrifuge ware, cryogenic ware, liquid handling, PCR consumables and petri dish, transfer pipettes and others.
  2. Reusables includes products such as bottles, carboys, beakers, measuring cylinders and tube racks.
  3. Others includes benchtop instrumentation such as vortex shakers, centrifuges pipettors and others. It has a diversified product portfolio with over 1,700 SKUs across 300 products Company is one of the leading Indian companies in terms of revenue in the plastic labware market in India.

They have over 36 years of experience in life sciences through which they gained expertise in the production of a wide range of labware products. Company have received CE-IVD certificate for their products such as micro and macro tips, cryo vials and centrifuge tubes.

Company supplies their products to over 40 countries across both developed and emerging markets through a blend of branded and ODM sales.

Tarsons Products

Consolidated Financial Statements

Rs in Cr Net Sales EBITDA EBITDAM PAT EPS ROE P/E EV/EBITDA
FY19 178.75 71.67 40.00% 38.96 2029.06 29.00% 0.00 0.89
FY20 175.90 69.25 39.00% 40.53 2026.55 21.00% 0.00 0.14
FY21E 228.91 103.44 45.00% 68.87 13.52 28.00% 57.69 38.71
FY22E 274.80 133.28 49.00% 85.59 16.09 19.00% 48.49 30.80
FY23E 331.90 165.94 50.00% 110.74 20.81 20.00% 37.48 24.40

Investment Rationale

Leading supplier to life sciences sector with strong brand visibility:
In the year 2020, Tarsons had a market share of 12% of the labware market in India. Their end customers associate the brand ‘Tarsons’ with quality labware and benchtop equipment that incorporates quality, reliability and value.

Tarsons ‘PUREPACK™’ tips are individually packed to ensure sterility for each pipetting cycle. Some of their key products such as liquid handling ware, centrifuge ware and cryogenics are identified by their brand names including Maxipense, Spinwin, Cryochill, respectively. These brand names have gained prominence over the last few years and recognized by the scientific community in India.

Diverse range of Labware products:
Tarsons is among the Top-3 labware manufacturing companies in India, providing an extensive range of laboratory consumables, reusables and others product categories. With their expertise in precision manufacturing technologies, they have developed a diverse range of labware products such as pipette tips, petri dish, centrifuge tubes, cryo vials, transfer pipettes, bottles, carboys, measuring cylinder, desiccators, minicoolers, cryobox and test tube racks. As of June 30, 2021, they had a diversified product portfolio with over 1,700 SKUs products across 300 distinct products.

They have also developed customized products to suit specific requirements of their customers. They manufactured Ria vials for a CRO in India and PCR tube and strips for a diagnostics company in India, customized to their testing kit. They also manufactured a custom heavy duty bottle with capacity of 5 litres for a customer in Israel.

Wide geographic reach through with strong distribution network:
The company also has a comprehensive pan India distribution network with over 25-year long relationships with the top 10 distributors and has sold its products to over 40 countries via 45+ distributors.

Their distribution network across India comprises over 141 authorized distributors as at June 30, 2021. Most of their key distribution partners have been associated with them for more than the last 2 decades. One of the very few players to have global reach

For the 3 months ended June 30, 2021 and June 30, 2020 and in Fiscals 2021, 2020 and 2019, revenue generated from sales through their Top-10 distributors represented 37.45%, 41.95%, 55.90%, 54.80% and 59.70% of the revenue from operations, respectively.

Increasing Global Footprint:
Over the last few years, international business has been a key contributor to the growth of the Company. In order to serve its existing customer base as well as to secure new direct end customers, thereby expanding the reach of the products to new markets, TPL intends to expand its distribution network globally to increase its share.

Tarsons Products
Tarsons Products

Long-Standing Relationships with Customers:
Company caters to a diverse range of end customers across various sectors which include research organizations, academic institutions, pharmaceutical companies, CROs, diagnostic companies, and hospitals.

Some of the end customers include customers such as Indian Institute of Chemical Technology, National Centre for Biological Sciences across academic institutes and research organizations;

Dr Reddy's Laboratories, Enzene Biosciences across pharmaceutical sectors; Syngene International, Veeda Clinical Research across CROs

Molbio Diagnostics, Agappe Diagnostic, Metropolis Healthcare, Dr. Lal Path Labs, Mylab Life Solutions across other sectors such as diagnostics.

They distribute the products to these end customers on a pan-India basis through their authorised distributors.

Tarsons Products

The company is focused on strengthening its customer relationships through various measures like regular feedback on quality and cost, maintaining industry leading standards, customization of products and so on.

Well-Equipped & Automated Manufacturing Facilities:
TPL has 5 vertically integrated manufacturing capabilities with design & development being carried out in-house. Its production process is free from human touch and thus helps to achieve the desired levels of purity required for use in life sciences products. The company plans to develop a 6th capacity in Panchla, West Bengal from part of the proceeds of the IPO and another in Amta, West Bengal which will be a fulfilment center with in-house sterilization capability both the projects are expected to complete by middle of 2023.

Tarsons Products

Financials

The company has shown stable growth in revenue in the last 3 years where they saw a minor dip in FY20 due to COVID-19. Revenue of the company has grown from Rs 178.7 cr to Rs 228.9 cr over the period of FY19 to FY21; during the same period profit has grown from Rs 39 cr in FY19 to Rs 68.9 cr in FY21. EBITDA margin expanded by 510bps from 40.1% in FY19 to 45.2% in FY21. Tarsons has good ROE of 28.2% for FY21 aided by high margins which can sustain with growing scale of operations. Company is also planning for CAPEX which will further increase the revenues.

Industry

  • The global labware market was valued at INR 1131 bn in FY20 and is expected to grow at 4.9% to reach INR 1437 bn by FY25.
  • One of the major drivers of this growth is expected increase in investments by pharmaceutical companies to advance research into the treatment of various chronic diseases.
  • With high penetration expected in the coming years, plastic labware is expected to replace glassware products by another 15% to reach a market share of approximately 67% in the global laboratory equipment market by Fiscal 2025, given plastic products are superior in terms of shelf life, handling, and safety benefits.
  • The global plasticware lab equipment market is expected to grow at 10.5% to reach INR 969 bn by FY25.
  • The Indian labware market is expected to grow at 7.8% and only plasticware is expected to grow at a robust 16.0%.
  • Underpenetrated healthcare sector is likely to provide significant room for growth
  • The growth in pharmaceutical R&D being outsourced to India will also provide huge catalyst for the labware space.
Tarsons Products
Tarsons Products

Outlook & valuation

Tarsons has built a recognized brand in the domestic market with strong market share of 9-12% in India. company is well placed to capture the growth arising from shift from glassware to plastic ware, growth for end users and, continued gains for domestic manufacturers among others. There is a respectable import market for the company to capture and also a huge export opportunity arising from the “China plus one” strategy. As per our estimates, the stock is currently trading at a price of 780 at 38x FY23 EPS. We Initiate coverage on Tarson Products Ltd with a ‘Buy’ rating.

Financial Statement

Profit & Loss statement

Yr End March (Rs Cr) 2019 2020 2021 2022E 2023E
Net Sales 178.70 175.90 228.90 274.80 331.90
Expenditure
Material Cost 61.70 57.90 72.70 76.90 89.60
Employee Cost 16.10 20.10 24.40 30.50 33.20
Other Expenses 29.30 28.70 28.30 34.10 43.10
EBITDA 71.70 69.30 103.40 133.30 165.90
EBITDA Margin 40.10% 39.40% 45.20% 48.50% 50.00%
Depreciation & Amortization 14.60 14.20 13.70 21.00 25.40
EBIT 57.10 55.10 89.80 112.30 140.50
EBIT Margin % 31.90% 31.30% 39.20% 40.90% 42.30%
Other Income 6.00 4.20 5.40 5.30 5.40
Interest & Finance Charges 7.20 6.10 2.70 3.20 2.10
Profit Before Tax - Before Exceptional 55.80 53.10 92.40 114.40 143.80
Profit Before Tax 55.80 53.10 92.40 114.40 143.80
Tax Expense 16.90 12.60 23.60 28.80 33.10
Effective Tax rate 30.20% 23.70% 25.50% 25.20% 23.00%
Net Profit 39.00 40.50 68.90 85.60 110.70
Net Profit Margin 21.80% 23.00% 30.10% 31.10% 33.40%
Consolidated Net Profit 39.00 40.50 68.90 85.60 110.70
Net Profit Margin after MI 21.80% 23.00% 30.10% 31.10% 33.40%

Balance Sheet

Yr End March (Rs Cr) 2019 2020 2021 2022E 2023E
Share Capital 0.20 0.20 0.20 10.60 10.60
Total Reserves 135.10 197.40 244.10 441.70 544.70
Shareholders' Funds 135.30 197.60 244.30 452.30 555.30
Minority Interest - - - - -
Non Current Liabilities
Long Term Burrowing 18.70 5.90 3.30 - -
Deferred Tax Assets / Liabilities 3.90 3.20 3.30 3.30 3.30
Current Liabilities
Short Term Borrowings 36.30 18.80 23.10 - -
Trade Payables 2.00 5.90 6.00 3.50 4.20
Other Current Liabilities 13.50 14.70 11.20 4.10 4.10
Short Term Provisions 2.20 1.10 1.50 1.50 1.50
Total Equity & Liabilities 212.00 248.70 296.00 468.00 571.70
Assets
Net Block 89.00 92.00 120.40 163.40 200.00
Long Term Loans & Advances 18.80 17.50 40.40 40.40 40.40
Current Assets
Currents Investments - - - - -
Inventories 46.40 48.70 46.70 25.50 30.80
Sundry Debtors 44.60 38.20 47.00 26.20 31.60
Cash and Bank 0.90 26.30 3.10 174.10 230.60
Short Term Loans and Advances 3.50 4.80 9.80 9.80 9.80
Total Assets 212.00 248.70 296.00 468.00 571.70

Cash Flow Statement

Yr End March (Rs Cr) 2019 2020 2021 2022E 2023E
Profit After Tax 39.00 40.50 68.90 85.60 110.70
Depreciation 14.60 14.20 13.70 21.00 25.40
Others 80.20 -1.60 -9.20 - -
Changes in Working Capital -8.80 6.40 -16.00 39.50 -9.90
Cash From Operating Activities 51.30 64.20 68.20 146.00 126.30
Purchase of Fixed Assets -33.90 -26.00 -61.90 -64.00 -62.00
Free Cash Flows 17.40 38.20 6.30 82.00 64.30
Others 0.10 0.60 -2.20 - -
Cash Flow from Investing Activities -33.60 -25.40 -63.90 -64.00 -62.00
Increase / (Decrease) in Loan Funds -29.50 -11.40 -6.80 -33.50 -
Equity Dividend Paid - - - -6.00 -7.80
Others 11.30 -2.40 -20.50 - -
Cash from Financing Activities -18.20 -13.80 -27.20 -39.40 -7.80
Net Cash Inflow / Outflow -0.50 25.00 -23.00 42.60 56.50
Opening Cash & Cash Equivalents 1.00 0.50 25.30 2.30 44.90
Closing Cash & Cash Equivalent 0.50 25.30 2.30 44.90 101.40

Key Ratios

Yr End March 2019 2020 2021 2022E 2023E
Basic EPS 2029.10 2026.60 13.50 16.10 20.80
Diluted EPS 2029.10 2026.60 13.50 16.10 20.80
Cash EPS (Rs) 2787.60 2735.10 16.20 20.00 25.60
DPS - - - 1.10 1.50
Book value (Rs/share) 7045.50 9878.50 48.00 85.00 104.40
ROCE (%) Post Tax 46.30% 21.90% 28.80% 24.30% 22.30%
ROE (%) 28.80% 20.50% 28.20% 18.90% 19.90%
Inventory Days 47.40 98.70 76.10 37.00 37.00
Receivable Days 45.50 85.90 68.00 38.00 38.00
Payable Days 2.10 8.20 9.50 5.00 5.00
PE - - 57.70 48.50 37.50
P/BV - - 16.30 9.20 7.50
EV/EBITDA 0.90 0.10 38.70 30.80 24.40
Dividend Yield (%) - - 0.00% 0.10% 0.20%
P/Sales - - 17.40 15.10 12.50
Net debt/Equity 0.50 0.00 0.10 - -
Net Debt/ EBITDA 0.90 0.10 0.30 -0.30 -0.60
Sales/Net FA (x) 4.00 1.90 2.20 1.90 1.80