Tata Steel Ltd

Steel & Iron Products

Tata Steel Ltd

Steel & Iron Products

Milars Portfolio

CMP
Rs. 742.90
Rating:
Buy
February 25, 2021

Stock Info

BSE
500470
NSE
TATASTEEL
Bloomberg
TATA:IN
Reuters
TISC.NS
Sector
Steel & Iron Products
Face Value (Rs)
10
Equity Capital (Rs cr)
1145
Mkt Cap (Rs cr)
89454.03
52w H/L (Rs)
745.00 - 250.85
Avg Daily Vol (BSE+NSE)
17,859,788

Shareholding Pattern

(as on 31-Dec)
%
Promoter
34.41
FIIs
16.87
DIIs
26.09
Public & Others
22.62
Source: Ace equity, StockAxis Research

Price performance

Return (%)
1m
3m
12m
Absolute
13.92
37.32
76.31
Sensex
5.57
16.45
26.71
Source: Ace equity, StockAxis Research

Indexed Stock Performance

Tata Steel Ltd Sensex
Tata Steel Ltd
Source: Ace equity, StockAxis Research

Established Player in the Steel industry

Company Profile
Tata Steel Ltd is a part of the widely diversified Tata Group and is present across the entire value chain of steel manufacturing from mining and processing iron ore and coal to producing and distributing finished products. The Company offers a broad range of steel products including a portfolio of high value added downstream products such as hot rolled, cold rolled, coated steel, rebar’s, wire rods, tubes and wires. Further the product profile of the company comprises both flat and long products. In addition to different varieties of steel, it is also a large producer of ferro-chrome products. The company has an annual crude steel capacity of 34 million tons per annum, of which 19.6 million tons of crude steel capacity is in India, and 12.1 million tons’ capacity is in Europe. In May 2018, it completed acquisition of Bhushan Steel (BSL) Tata Steel BSL also completed acquisition of Bhushan Energy in June 2019 to improve cost efficiency. In April 2019, it completed acquisition of Usha Martin’s steel business through its subsidiary Tata Sponge Iron (now known as Tata Steel Long Products), thereby expanding its long products portfolio.

Rationale for Investment

Established market position with a wide distribution reach
The company is world’s second-most geographically diversified steel producer having operations that are fully integrated - from mining to the manufacturing and marketing of finished products. The company’s operations are spread across 26 countries and commercial presence in over 50 countries. The company has a high market share in the Eastern and Northern regions of India. Further we believe the company has been able to operate the steel assets in India at its maximum capacity due to superior product quality and wide distribution network. The company’s channel partners and the Sampoorna digital platform is enabling efficient distribution and enhancing customer experience through better collaboration along the distribution network.

Diversified product segment with focus on innovative products
The company’s product portfolio spans across the flat and long product categories, characterised by a high share of value-added and branded products, which support higher margins and strengthen its operating profile. In FY20 for India operations, ~78% of sales was contributed by flat products and ~22% by long products. The company has four segments such as i) Automotive & special products ii) Branded products and retail iii) Industrial products and projects iv) downstream division. The company has an established position in the domestic automobile flat product segment and with the acquisition of Bhushan Steel and the alloy steel business of Usha Martin Limited, we expect the company will further consolidate its leadership position in the domestic automotive market.

Captive iron ore and coal provides cost efficiency
Tata Steel standalone steel business is amongst the lowest cost steel producers globally, as it procures 100% of its iron ore requirement and around 30% of its coking coal requirement from its captive mines, thus providing a distinct competitive advantage over its peers. Due to captive consumption, the company’s domestic profitability has remained partly insulated from the volatility in raw material prices. Further we believe, this backward integration benefits the company in getting significant operating leverage and aids in reporting healthy earnings through the steel upcycle.

Debt reduction strategy shall lead to leaner and stronger balance sheet
The company is focused on debt reduction with deleveraging commitment of $ 1 billion annually. Additionally, the company has reduced net debt by Rs 18609 crore in 9MFY21 whereas it reduced leverage by Rs 10325 crore in Q3FY21 and its net debt stood at Rs 86170 crores as of December 2020. During Q3FY21, the company received ~ Rs 6000 crore on account of export advances (forward sell of export volumes), which helped in reducing net debt. As part of the continued de-leveraging strategy, the company aims to further reduce its gross debt by more than Rs 12000 crores in Q4FY21.

Outlook & Valuation

We believe the company shall capitalize on growth opportunities supported by i) elevated steel prices ii) deleveraging balance sheet and diversified product segments. Further we expect Tata steel BSL and Tata steel long products to continue deliver improvements in operating business which will translate into better profitability and also Tata steel Europe to turnaround its business performance through transformation program. Further we expect the company to focus on conserving cash and ensuring adequate liquidity to face potential disruptions. At CMP, the stock is trading at 4.8x FY23E EV/EBITDA and we initiate our coverage on Tata Steel with a Buy Rating.

Consolidated Financial Statements

Rs in Cr Net Sales EBITDA EBITDAM PAT EPS ROE P/E EV/EBITDA
FY18 132315.00 21801.00 16.00% 13434.00 113.00 22.00% 4.90 6.30
FY19 167302.00 29619.00 18.00% 10218.00 86.00 14.00% 5.80 5.30
FY20 148972.00 17801.00 12.00% 1557.00 13.00 2.00% 19.80 7.70
FY21E 151081.00 25737.00 17.00% 8619.00 76.00 10.00% 9.50 6.90
FY22E 160986.00 30420.00 19.00% 13116.00 116.00 14.00% 6.20 5.80
FY23E 169234.00 34190.00 20.00% 16789.00 149.00 16.00% 4.90 4.80

Investment Rationale

Established market position with a wide distribution reach
The company is world’s second-most geographically diversified steel producer having operations that are fully integrated - from mining to the manufacturing and marketing of finished products. The company’s operations are spread across 26 countries and commercial presence in over 50 countries. The company has a high market share in the Eastern and Northern regions of India. Further we believe the company has been able to operate the steel assets in India at its maximum capacity due to superior product quality and wide distribution network. The company’s channel partners and the Sampoorna digital platform is enabling efficient distribution and enhancing customer experience through better collaboration along the distribution network.

Tata Steel

Diversified product segment with focus on innovative products
The company’s product portfolio spans across the flat and long product categories, characterised by a high share of value-added and branded products, which support higher margins and strengthen its operating profile. In FY20 for India operations, ~78% of sales was contributed by flat products and ~22% by long products. The company has four segments such as i) Automotive & special products: It launched digital VAVE2 platform “e-DRIVE” which is first in India, enabling to engage with automotive customers for the workshops virtually –ii) Branded products and retail: B2C brands Tata Shaktee and Tata Tiscon achieved best-ever quarterly sales, serving more than 1.5 lacs and 5.5 lacs consumers, respectively, in Q3FY21. A new coated brand “Galvanova” was launched to meet the evolving needs of customers with applications in appliances, false ceiling and solar segments and also “Tata Astrum” was recognised as India’s Leading Brand for 2020 by ‘The Brand Story’, iii) Industrial products and projects: The company entered into two new segments – Metro Railway and gas pipeline with launch of ‘Sm@rtFAB’ (a prefabricated welded wire fabric solution) , it also received order of Tata TISCON CRS rebars for the prestigious New Parliament Building Project with 100% share of business till date iv) downstream division includes tubes, wires and bearings and it’s Tubes division achieved best ever quarterly deliveries enabled by strong customers engagement and higher rural penetration.

Tata Steel

The company aims to be a technology and innovation leader in the steel industry and is leveraging its in house potential and that of the external ecosystem through carefully curated collaborations and partnerships. With the growth in the economy, there is a large opportunity for new materials and applications in existing and emerging sectors, the company is focussing on creating new businesses in high-potential new materials such as Fibre Reinforced Polymer (FRP) composite and Graphene. FRP is a composite material that comprises of glass/carbon/other fibres; it is corrosion resistant, light weight and offers flexibility in designing. This business completed its first year of operations in FY20 and has developed products for the infrastructure and railways sectors. Major FRP applications constitute fencing, street furniture, translucent poles and foot-over bridges. In the industries segment, it supplies pressure vessels for water filtration and FRP tanks for the chemicals, paper and pulp, textile and iron and steel sectors. The company has installed 100 TPA graphene powder production, the world’s largest single site facility, at Jamshedpur. The company expects these new businesses to contribute approx. 10% of total revenues by 2025 and reduce the impact of cyclicality of the steel business.

Tata Steel BSL ltd has a mix of blast furnace and electric furnace steelmaking capacity in the ratio of 75:25 and produces a mix of flat and long products. The company’s major products constitute - HR, pipe, sheets, cold rolled etc. The company’s downstream facilities were first Indian steel plant to supply skin panel to auto makers. It was also market leader in colour coated supplies to the appliances segment and had huge product range of tubes & pipes including world class large diameter pipes manufacturing. The company has an established position in the domestic automobile flat product segment and with the acquisition of Bhushan Steel and the alloy steel business of Usha Martin Limited, we expect the company will further consolidate its leadership position in the domestic automotive market.

Tata Steel

Tata Steel Long products is all set to scale up post-merger with Tata Metaliks (200 KTPA ductile iron pipe company in high growth water infrastructure segment) and Indian Steel and Wire Products (ISWP) (a downstream steel producer of nails, fasteners and welding products). The company is transforming into a high value added, diversified long product steel company with combination of integrated steel plants to drive scale and future growth. The company is continuously focusing on product mix enhancement and diversifying presence in automotive with strong recovery in market place.

Tata Steel

Captive iron ore & coal provides cost efficiency
Tata Steel standalone steel business is amongst the lowest cost steel producers globally, as it procures 100% of its iron ore requirement and around 30% of its coking coal requirement from its captive mines, thus providing a distinct competitive advantage over its peers. Due to captive consumption, the company’s domestic profitability has remained partly insulated from the volatility in raw material prices. Further we believe, this backward integration benefits the company in getting significant operating leverage and aids in reporting healthy earnings through the steel upcycle.

The company has captive mines for iron ore, coking coal, chrome ore, manganese ore and dolomite and has significantly expanded its captive iron ore production from 14mtpa in FY15 to 27mtpa in FY20 and also supplies iron ore to Tata BSL and Tata long products. Further Tata Steel mines are under the ‘captive’ category as of now and their leases shall terminate in March 2030. The company’s chromite mine leases were classified under the ‘merchant’ category and their leases had expired in March 2020. It has acquired these mines again through auctions by disbursing high premiums of 90-95% through its new mining vertical ‘Tata Steel Mining’ (formerly TS Alloys). The management estimates an additional annual outgo of Rs 500 crores as premium for these mines. The company’s standalone operations have had one of the highest EBITDA margins amongst other steel producers. The company’s robust product pipeline and low cost of conversion are among the key factors contributing to growth.

Tata Steel

Debt reduction strategy shall lead to leaner and stronger balance sheet
The company is focused on debt reduction with deleveraging commitment of $ 1 billion annually. Additionally, the company has reduced net debt by Rs 18609 crore in 9MFY21 whereas it reduced leverage by Rs 10325 crore in Q3FY21 and its net debt stood at Rs 86170 crores as of December 2020. During Q3FY21, the company received ~ Rs 6000 crore on account of export advances (forward sell of export volumes), which helped in reducing net debt. As part of the continued de-leveraging strategy, the company aims to further reduce its gross debt by more than Rs 12000 crores in Q4FY21.

The company has revised its target of domestic capacity to 25mtpa by 2025 from earlier target of 30 mtpa. We believe this is a step in the right direction as this will lead to avoidance of expensive acquisitions or additional leverage. Further we believe the emphasis on deleveraging is positive in the near-term and would allow for better focus towards integrating Bhushan Steel and rationalizing its numerous subsidiaries and business verticals. The company deleverages its balance sheet through internal cash flows and asset monetisation.

Tata Steel

Capacity expansion to be margin accretive
The company has partly commenced the Kalinganagar Phase II (KPO II) expansion project to increase its capacity from 3 million tons’ per annum to 8 million tons per annum. This expansion shall consolidate its presence in the domestic market in the long run and strengthen its product mix. The expansion project also involves the setting up of raw material handling facilities and a cold rolling mill complex. At present the company has been prioritizing the pellet plant for cost minimization and the cold rolling mill for value addition due to capital restraint. The project will be commissioned in phases and the proposed 5mtpa blast furnace will be amongst the largest in the country.

Commissioned in 2016, the Kalinganagar plant Phase I (KPO I) attained production levels at its rated capacity in less than two years. The company’s major aim is to expand its capacity at KPO II by the end of FY22 as KPO I has proven to be very profitable due to its close proximity to iron ore mines leading to logistical benefits and being a state of the art mill with a better product profile. This capacity expansion to 8 mtpa (Phase II) shall augment their product portfolio with new value-added products while driving operational efficiency.

Focus on downstream product portfolio shall drive growth
The company has started the process of winding up non performing subsidiaries and has proposed new structure for rationalizing subsidiaries and this is a positive step as this would drive synergies across the group. The company has increased its focus on the retail business and downstream product portfolio, to reduce the cyclical pressures inherent in the steel business. It has commenced on building a Services and Solutions (S&S) business for steel based solutions for end user industries experiencing significant growth. The company developed 155 new products in FY20 in the high strength automotive structural applications. In long-products, it has commercialised high-strength, high ductility rebar-grade products and low nitrogen steel grade wire-rods.

Sustainable growth in Europe operations remains the key
The company initiated its inorganic expansion route in 2005 with the acquisition of NatSteel, Singapore for $48.6 crores and a 67% stake in Millennium Steel, Thailand. Consequently, it acquired a 20 mtpa steelmaking capacity in Europe through its extravagant acquisition of Anglo-Dutch steel producer Corus Plc. for $13 billion in 2006 through a bidding process and this acquisition was funded through a mix of equity and long-term debt. This acquisition was the biggest overseas acquisition by an Indian company and Tata Steel emerged as the fifth largest steel producer in the world after the acquisition. There were many likely synergies between Tata Steel, the lowest-cost producer of steel in the world, and Corus, a large player with a significant presence in value-added steel segment and a strong distribution network in Europe. Among the benefits to Tata Steel was the fact that it would be able to supply semi-finished steel to Corus for finishing at its plants, which were located closer to the high-value markets. Corus' expertise in making the grades of steel used in automobiles and in aerospace could be used to boost Tata Steel's supplies to the Indian automobile market. Corus in turn was expected to benefit from Tata Steel's expertise in low cost manufacturing of steel. Corus had a wide variety of products and services which comprise of the manufacturing of electrical steel, narrow strip, plates, packaging steel, plated steel strip, semi-finished steel, tube products, wire rod and rail products and services.

However, there were some pitfalls with the acquisition whereby Corus EBITDA margin at 8% was much lower than that of Tata Steel which was at 30% during the acquisition. Secondly the company started on taking on massive debt to fulfil this acquisition, considering Corus was almost 4x (in volumes) the size of the company at the time of acquisition. However, Corus saw sharp permanent decline in steel demand in Europe due to Global Financial Crisis. Over the years, the company has been rationalizing its European capacities, especially in the UK where it has sold majority of its capacity.

The company’s UK operations at Port Talbot Steel Works, Wales reported liquid steel production of 3.5 MT (Total Europe production: 10.3 MT) in FY20. Tata Steel Europe has commenced a company-wide “Transformation programme” to improve the performance of the business, helping it to become more sustainable and enabling investments necessary to secure its long-term future. We believe improvements in performance will come from productivity improvements, increase in sales of higher-value steels, and employment cost savings. During FY20, the “Transformation programme” delivered over £200 million worth of sustainable benefits and The Port Talbot Hot Strip Mill recorded its highest ever availability with inherent capability to exceed record production. Thereafter, the UK operations extended the successful ‘Sustainable Operational Excellence’ programme across the hub with many areas entering the sustainable phase. We believe such improvement initiatives like ‘Delivering Our Future’ programme shall lead to significant improvement in UK operations, thereby aiding the consolidated profits.

The company has also attempted to hive off its European steel operations by entering into a joint venture with German steel producer, ThyssenKrupp AG which was protested by anti-trust regulators in Europe and has since been called off. The company has also planned to divest its Asian steelmaking operations but nothing has been fructifying yet.

Tata Steel

Financials

Revenue is expected to grow @~ 6% CAGR over FY21E-FY23E
We expect the company’s consolidated revenue to grow at ~6% CAGR over FY21E-FY23E supported by i) buoyant Indian steel demand led by economic recovery, government spending and easy liquidity. ii) robust Indian steel prices led by steel demand recovery iii) Europe steel prices are expected to improve further due to strong global steel prices iv) steady volume growth in Indian operations.

Tata Steel

The company’s standalone operations have witnessed a steady volume growth over the last five years. The initial volume expansion was driven by the 3mtpa brownfield expansion at Jamshedpur, Jharkhand, followed by the 3mtpa greenfield expansion at Kalinganagar, Odisha.

Tata Steel

EBITDA is expected to grow @~ 15% CAGR over FY21E-FY23E
We expect EBITDA to grow at ~15% CAGR over FY21E-FY23E to Rs 34,190 crores and EBITDA margins to expand by 320 bps to 20% over FY21E-FY23E aided by i) higher capacity utilization at its Indian steel plants ii) softening of coking coal prices and cost savings initiatives iii) favourable product mix on commissioning of Kalinganagar plant second phase iv) shift in geographical mix from export market to domestic region as realisations are higher.

Tata Steel

Net Profit is expected to grow @~ 39% CAGR over FY21E-FY23E
We expect Net profit to grow at ~39% CAGR over FY21E-FY23E to Rs 16788 crores and PAT margins to expand by 420 bps to 9.9% over FY21E-FY23E aided by i) Debt reduction strategy shall lead to leaner and stronger balance sheet ii) reduction in losses from overseas operations iii) steady growth in volumes in domestic market.

Tata Steel

Return Ratios
Return ratios fell in FY20 majorly due to weak pricing environment and are likely to recover from base level in FY21, albeit minimal due to major impact on demand due to pandemic scenario. Going forward, we expect big improvement in return ratios over FY22-23 as volumes are likely to return to normal levels.

Tata Steel

Industry

Global Steel Industry
In 2019, the global crude steel production stood at 1,875.2 MT, compared to 1,825.5 MT in 2018, a growth of 2.72% YoY (Source: Worldsteel). This increase was primarily due to the growth in steel consumption in infrastructure, manufacturing, and equipment sectors. China, India, Japan and the USA continued to be the major contributors in crude steel production, contributing 69.05% of the total world crude steel production. In the wake of a protective market environment in key economies, the global steel industry faced pricing pressure for most parts of 2019 which was further aggravated due to country-specific demand slowdown. The consumer industries of steel undertook active destocking which led to stunted capacity utilisation and resulted in net excess capacity globally. This was further complemented by addition of new capacities and resulted in downward pressure on steel prices.

Tata Steel

Source: WorldSteel

China produces the largest quantity of steel in the world every year, producing more than half of the world’s steel. In 2019, China produced 996.3 MT of steel, a growth of 7.33% compared to last year. India is the second-largest producer of steel in the world. India’s crude steel production for 2019 was 111.2 MT, an increase of 1.9% from 2018. This is still a fraction of what China produces in a year. Japan produced 99.3 MT in 2019, a decrease of 4.8% vs 2018. The US produced 87.9 MT of steel in 2019, a growth of 1.33% from 2018.

Tata Steel

Source: WorldSteel

The Covid-19 pandemic has severely affected economies and industries globally and the steel industry is no exception. As a result, the World Steel Association (World steel) forecasts that the steel demand will contract by 2.4% to 1,725.1 MT in 2020. Further, the association expects steel demand to recover to 1,795.1 MT in 2021, an increase of 4.1% compared to 2020. This view is more optimistic compared with the Short Range Outlook the association released in June 2020. The strong recovery in China will mitigate the reduction in global steel demand, while the post lockdown recovery in demand in the RoW has been stronger than that was earlier expected. However, that reduction in demand still resulted in a deep contraction in 2020 in both developed and emerging economies, with only a partial recovery expected in 2021.

A strong rebound in manufacturing will be counterbalanced by supply chain issues. However, steel consumers suffered less from the lockdown and are recovering faster than the hospitality, aviation and entertainment sectors. The construction sector has been more resilient as many governments focused on implementing public projects. Following the easing of lockdowns, construction sector recovery continued in the advanced economies, mostly driven by infrastructure investment, pent-up demand, low mortgage rates and easier access to credit.

Indian Steel Industry
India’s steel industry has witnessed a robust growth in the last 10-12 years on account of sustained domestic demand. Since 2008, production has gone up by ~75% while domestic demand has grown by ~80%. Further, the Government of India has supported the industry and introduced the National Steel Policy in 2017 which envisions the growth trajectory of the country’s steel industry till 2030.

India is the second-largest crude steel producer in the world after China. As of 2019, the crude steel production stood at 111.35 MT. The production has grown at a CAGR of 5.75% between 2015 – 2019. Further, as per the National Steel Policy (NSP) 2017, the crude steel production is expected to reach at 255 MT by 2030 at a capacity utilisation of 85%. In 2020, the production was hit by -2.56% compared to 2019 and a sharp contraction of 19% in March due to Covid-19 pandemic. However, the production has witnessed growth from October 2020 and in the month of January 2021, the production stood at ~10MT, a growth of 7% compared to January 2020.

Tata Steel

Source: WorldSteel, IBEF, StockAxis Research.

The National Infrastructure Pipeline (NIP) is a noteworthy initiative of the Government of India which holds tremendous opportunities for the growth of steel sector. The NIP announced an investment of ~102 lakh crores by FY 2024-25. NIP was launched with 6,835 projects which is now expanded to 7,400 projects. ~217 projects worth Rs. 1.10 lakh crores have been completed. In Budget 2021-22, total capital expenditure outlay for infrastructure has increased from Rs. 4.39 lakh crores to Rs. 5.54 lakh crores.

India’s consumption of finished steel has grown at a CAGR of 5.24% between FY16 - FY20 and stood at 100.01 MMT as of FY20. After a decline in consumption in April 2020, due to the covid-19 pandemic, the consumption of the steel has been witnessing a growth every month starting from May 2020 and in the month of Jan-2021, the consumption stood at ~10MT, a growth of ~9% YoY and ~3% MoM. The growth in the month Jan-2021 was despite the strong base in Jan-2020, which has seen a growth of 9% YoY. The growth in demand has been backed by the robust demand from infrastructure and double-digit growth in auto, white goods, and consumer durables.

Tata Steel

India’s per capita steel consumption was at 75.1 kgs. in 2019, which has grown from 61.2 kgs. in 2015 (Source: WorldSteel). It is expected that consumption per capita would increase, supported by rapid growth in the industrial sector and rising infra expenditure projects in railways, roads and highways, etc. The National Steel Policy aims to increase per capita steel consumption to 160 kgs by 2030. The government has objective of increasing rural consumption of steel from the current 19.6 kg/per capita to 38 kg/per capita by 2030. It is to be noted that even at 160 kgs. of the consumption, India will be still far from the average global consumption of 190.5 kgs as of 2019.

India was net exporter of finished steel during April-January of FY21 with net trade surplus of 5.05 MT. During the current FY21 till January 2021, exports of finished steel from India stood at 8.84MT, a growth of 22.5% while the imports stood at 3.79MT, a de-growth of 36.7% compared to same period last year. India became a net importer of finished steel during January 2021 with a marginal net trade deficit of 0.06 MT. In the recent months, the demand has increased on the back of gradual unlocking of the economy and improving economic activities which has resulted in decline in exports and increase in imports with imports exceeding exports for the first time during the fiscal year in January 2021 (See chart below)

Tata Steel

End usage of Steel in India
Construction & Infrastructure
This segment contributes approx. 55% of India’s steel demand and includes physical infrastructure and real estate. The construction sector contributed to about ~7.5% of the GDP in FY20. The real estate sector and the affordable housing and smart cities initiatives will enable strong growth in this sub‐segment. Various government initiatives will provide impetus to growth in this sector as well as overall steel demand. A few of the major government initiatives are as follows: i) Road connectivity through the Bharatmala programme depicts the development of 34,800 kms of roads under the National Highways Development Project ii) Port connectivity through the Sagarmala programme depicts industrial development covering all major maritime zones in India iii) Under the Atal Mission for Rejuvenation and Urban Transformation (AMRUT), basic facilities are being upgraded.

Tata Steel

Automobiles
This segment contributes to around 12% of steel demand in India. Steel demand from the automotive sector is likely to sustain, despite the temporary blip in growth this year. India’s automobile sector is domestic market‐oriented; whereby domestic demand constitutes over 80% of sales.

Capital Goods
The sector contributes to about 10% of steel demand. It has several sub‐segments, of which electrical equipment followed by plant equipment are the largest segments. A significant gap exists in technology capabilities due to the low acceptance of domestically manufactured products, leading to a lower capacity utilisation ratio, weak support infrastructure and inadequate R&D spending.

Steel industry production process
Globally, two distinct processes make up bulk of worldwide steel production: the blast furnace‐basic oxygen furnace (BOF) route and the induction furnace‐electric arc furnace (EAF) route. The key difference between the routes is the type of raw materials they consume. The BOF route predominantly uses iron ore, coking coal and recycled steel while the EAF route produces steel using mainly recycled steel and electricity.

Basic Oxygen Furnace (BOF)
In basic oxygen furnace, iron is combined with varying amounts of steel scrap (less than 30%), after that very pure oxygen is blown into the vessel causing a rise in temperature to 1700 degree Celsius. The scrap melts, impurities are oxidized and carbon content is reduced by 90%, resulting in liquid steel. Other processes can follow secondary steel‐making processes where the properties of steel are determined by the addition of other elements such as boron, chromium and molybdenum, ensuring that exact specification can be met.

Currently about 71% of the world’s steel is produced through BOF route remaining ~29% of steel is produced in Electric Arc Furnaces.

Electric Arc Furnaces (EAF)
Electric Arc Furnace or mini-mill, does not involve iron making. It reuses existing steel (scrap), avoiding the need for raw material and their processing. The furnace is charged with steel scrap, it can also include some Direct Reduced Iron (DRI) and pig iron for chemical balance. The electric arc operates with an electric charge between two electrodes providing heat for the process. This furnace does not require coke as raw material but depends heavily on the electricity generated by coal-fired power plant elsewhere in the grid.

Tata Steel

Peer comparison
We have compared the company with its listed peers- JSW steel and SAIL. As far as JSW steel & SAIL is concerned volumes were impacted due to benign demand in FY20 and lockdown in the wake of the pandemic. However, the output has improved significantly after H1FY21 and the companies are now operating at near-full capacity levels. The disruptions due to pandemic impacted the smaller steel producers more severely, leading to market share consolidation in favour of larger steel players that could tap the robust export markets in South East Asia and China.

Particulars FY16 FY17 FY18 FY19 FY20
Tata Steel 114716 115423 132315 167302 148972
JSW Steel 60536 60536 73211 84757 73326
SAIL 43294 49180 58297 66267 61025

Further in comparison to its peers like JSW steel and SAIL which is trading at EV/EBITDA of 4.3x/4.8x FY23E basis, we believe Tata Steel is fairly valued. Tata Steel has distinct advantage of captive iron ore as well as coking coal thus can demand higher valuation. JSW steel is currently doubling its 5mtpa capacity at Dolvi in the state of Maharashtra and the

company has a robust near-term capacity addition profile in comparison to its peers, which could potentially increase its domestic market share. Thereafter, SAIL aims to double the share of high-value yielding cold rolled coils/sheets to 11% going forward post-expansion from 6% in FY20. The improvement in its product mix will have a positive bearing on its realisations.

Tata Steel

Risks & Concerns

Failure to turnaround Tata Steel Europe business:
The company’s European operations are dragging down its consolidated margins and also the conversion spreads in Europe were at historic lows, thereby it may have an impact on demand revival.

Higher outgo of premiums due to bidding
Captive chromite mines were a major source of profitability, but many of their leases expired in FY20 as they were classified under the ‘Merchant’ category. Although, the company has done aggressive bidding and managed to retain these mines, it shall have an additional outgo on account of premiums thereby impacting the profitability.

Manoeuvring mining laws may have a negative impact:
The Ministry of Mines is most likely to suggest a change in mining laws to remove the distinction between captive and non-captive mines and also lower the tenure period of captive mines from 2030 to 2025. This action may have a negative impact on a longer term.

Outlook & valuation

We believe the company shall capitalize on growth opportunities supported by i) elevated steel prices ii) deleveraging balance sheet and diversified product segments. Further we expect Tata steel BSL and Tata steel long products to continue deliver improvements in operating business which will translate into better profitability and also Tata steel Europe to turnaround its business performance through transformation program. Further we expect the company to focus on conserving cash and ensuring adequate liquidity to face potential disruptions. At CMP the stock is trading at 4.8x FY23E EV/EBITDA and we initiate our coverage on Tata Steel with a Buy Rating.

Financial Statement

Profit & Loss statement

Yr End March (Rs Cr) 2018 2019 2020 2021E 2022E 2023E
Net Sales 132315.00 167302.00 148972.00 151081.00 160986.00 169234.00
Growth % 15.00% 26.00% -11.00% 1.00% 7.00% 5.00%
Expenditure
Material Cost 52229.00 67442.00 63607.00 64965.00 68419.00 71586.00
Employee Cost 17657.00 19356.00 19152.00 19297.00 20272.00 21061.00
Other Expenses 40628.00 50885.00 48412.00 41082.00 41875.00 42397.00
EBITDA 21801.00 29619.00 17801.00 25737.00 30420.00 34190.00
Growth % 66.00% 36.00% -40.00% 45.00% 18.00% 12.00%
EBITDA Margin 16.00% 18.00% 12.00% 17.00% 19.00% 20.00%
Depreciation & Amortization 5962.00 7579.00 8708.00 8750.00 9200.00 9500.00
EBIT 15839.00 22040.00 9093.00 16987.00 21220.00 24690.00
EBIT Margin % 12.00% 13.00% 6.00% 11.00% 13.00% 15.00%
Other Income 1016.00 1423.00 1821.00 1879.00 1982.00 2038.00
Interest & Finance Charges 5502.00 7742.00 7581.00 7348.00 5674.00 4292.00
Profit Before Tax - Before Exceptional 11353.00 15721.00 3333.00 11519.00 17528.00 22436.00
Profit Before Tax 20952.00 15585.00 -1568.00 11519.00 17528.00 22436.00
Tax Expense 3405.00 6709.00 -2553.00 2899.00 4412.00 5647.00
Effective Tax rate 0.00 0.00 -1.00 0.00 0.00 0.00
Exceptional Items 9599.00 -136.00 -4902.00 0.00 0.00 0.00
Net Profit 17547.00 8876.00 984.00 8619.00 13116.00 16789.00
Growth % -520.00% -49.00% -89.00% 776.00% 52.00% 28.00%
Net Profit Margin 13.00% 5.00% 1.00% 6.00% 8.00% 10.00%
Consolidated Net Profit 13434.00 10218.00 1557.00 8619.00 13116.00 16789.00
Growth % -417.00% -24.00% -85.00% 454.00% 52.00% 28.00%
Net Profit Margin after MI 10.00% 6.00% 1.00% 6.00% 8.00% 10.00%

Balance Sheet

Yr End March (Rs Cr) 2018 2019 2020 2021E 2022E 2023E
Share Capital 3420.00 3420.00 3420.00 3420.00 3420.00 3420.00
Total Reserves 57451.00 65505.00 70156.00 78172.00 90370.00 105983.00
Shareholders' Funds 61807.00 71290.00 76163.00 84179.00 96377.00 111990.00
Minority Interest 937.00 2364.00 2587.00 2587.00 2587.00 2587.00
Non Current Liabilities
Long Term Burrowing 72789.00 80343.00 94105.00 87144.00 77144.00 67144.00
Deferred Tax Assets / Liabilities 9534.00 11651.00 7991.00 7991.00 7991.00 7991.00
Long Term Provisions 6855.00 6700.00 7833.00 7833.00 7833.00 7833.00
Current Liabilities
Short Term Borrowings 15885.00 10802.00 19184.00 19184.00 19184.00 19184.00
Trade Payables 20414.00 21717.00 21381.00 24662.00 26504.00 28951.00
Other Current Liabilities 17199.00 26509.00 18681.00 15642.00 15642.00 15642.00
Short Term Provisions 2163.00 2006.00 2415.00 2415.00 2415.00 2415.00
Total Equity & Liabilities 208722.00 232773.00 249149.00 250446.00 254487.00 262547.00
Assets
Net Block 96105.00 124442.00 134551.00 131883.00 142683.00 150183.00
Non Current Investments 2991.00 3213.00 2853.00 2853.00 2853.00 2853.00
Long Term Loans & Advances 23856.00 25114.00 32895.00 32895.00 32895.00 32895.00
Current Assets
Currents Investments 14909.00 2525.00 3432.00 3432.00 3432.00 3432.00
Inventories 28331.00 31656.00 31069.00 28772.00 29924.00 31665.00
Sundry Debtors 12416.00 11811.00 7885.00 10687.00 11542.00 12214.00
Cash and Bank 7938.00 3341.00 8055.00 11192.00 2425.00 572.00
Short Term Loans and Advances 3092.00 3702.00 2778.00 2778.00 2778.00 2778.00
Total Assets 208722.00 232773.00 249149.00 250446.00 254487.00 262547.00

Cash Flow Statement

Yr End March (Rs Cr) 2018 2019 2020 2021E 2022E 2023E
Profit After Tax 17547.00 8876.00 984.00 8619.00 13116.00 16789.00
Depreciation 5962.00 7579.00 8708.00 8750.00 9200.00 9500.00
Others -6759.00 4008.00 19.00 0.00 0.00 0.00
Changes in Working Capital -9276.00 2591.00 4196.00 2776.00 -165.00 34.00
Cash From Operating Activities 8023.00 25336.00 20169.00 20145.00 22151.00 26323.00
Purchase of Fixed Assets -7479.00 -9091.00 -10398.00 -6082.00 -20000.00 -17000.00
Free Cash Flows 545.00 16245.00 9771.00 14063.00 2151.00 9323.00
Others -4726.00 -20587.00 -4518.00 0.00 0.00 0.00
Cash Flow from Investing Activities -12026.00 -29211.00 -14530.00 -6082.00 -20000.00 -17000.00
Increase / (Decrease) in Loan Funds 4225.00 8267.00 8636.00 -10000.00 -10000.00 -10000.00
Equity Dividend Paid -982.00 -1186.00 -1507.00 -603.00 -918.00 -1175.00
Others 3595.00 -7516.00 -8516.00 0.00 0.00 0.00
Cash from Financing Activities 6640.00 -673.00 -1695.00 -10603.00 -10918.00 -11175.00
Net Cash Inflow / Outflow 2638.00 -4548.00 3944.00 3460.00 -8767.00 -1852.00
Opening Cash & Cash Equivalents 4850.00 7784.00 3270.00 7732.00 11192.00 2425.00
Closing Cash & Cash Equivalent 7784.00 3270.00 7732.00 11192.00 2425.00 572.00

Key Ratios

Yr End March 2018 2019 2020 2021E 2022E 2023E
Basic EPS 113.00 86.00 13.00 76.00 116.00 149.00
Diluted EPS 113.00 86.00 13.00 76.00 116.00 149.00
Cash EPS (Rs) 163.00 150.00 87.00 154.00 197.00 233.00
DPS 10.00 13.00 10.00 5.00 8.00 10.00
Book value (Rs/share) 518.00 601.00 646.00 745.00 853.00 991.00
ROCE (%) Post Tax 9.00% 9.00% 11.00% 7.00% 9.00% 10.00%
ROE (%) 22.00% 14.00% 2.00% 10.00% 14.00% 16.00%
Inventory Days 73.00 65.00 77.00 72.00 67.00 66.00
Receivable Days 33.00 26.00 24.00 22.00 25.00 26.00
Payable Days 54.00 46.00 53.00 56.00 58.00 60.00
PE 4.90 5.80 19.80 9.50 6.20 4.90
P/BV 1.10 0.90 0.40 1.00 0.90 0.70
EV/EBITDA 6.30 5.30 7.70 6.90 5.80 4.80
Dividend Yield (%) 0.00 0.00 0.00 0.00 0.00 0.00
P/Sales 0.50 0.40 0.20 0.50 0.50 0.50
Net debt/Equity 1.10 1.30 1.40 1.10 1.00 0.70
Net Debt/ EBITDA 3.20 3.20 5.90 3.70 3.10 2.40
Sales/Net FA (x) 1.40 1.50 1.20 1.10 1.20 1.20