Maintain ADD on Bharat Petroleum Corporation - Decent performance - HDFC Securities

Mr. Harshad Katkar, Institutional Research Analyst, HDFC Securities & Mr. Nilesh Ghuge, Institutional Research Analyst, HDFC Securities

We maintain ADD on Bharat Petroleum (BPCL) with a price target of INR 461, owing to an expected recovery in demand for petroleum products and, subsequently, refining margins. 3Q EBITDA/APAT was 2/2% higher than our estimates owing to 7% rise in revenue, lower-than-expected opex, higher-than- expected other income, offset by higher-than-anticipated finance cost. Total inventory gains were INR 8bn. Forex gain stood at INR 0.8bn. Adjusting for these, core EBITDA stood at INR 35bn (HSIE INR 30bn), +53/+178% YoY/QoQ.

Refining: Crude throughput in 3Q stood at 7.2mmt (-13.9/+28.6% YoY/QoQ). Utilisation at the refineries improved to 105% as demand recovery was witnessed post un-lock. Core GRM stood at USD 1.2/bbl vs. USD 2.2/1.5 YoY/QoQ.

Marketing: Domestic marketing sales volume was 11.1mmt (+1/24% YoY/QoQ). Blended gross margins stood at INR 5.6/lit (+36/8% YoY/QoQ), but these do not seem sustainable in the near term. We expect blended gross margins to correct to INR 4.6/4.7/lit in FY22/23E.

Call takeaways: (1) The FY21 Capex guidance has been revised from INR 80bn to INR 90bn, out of which INR 56bn was expended in 9MFY21. Capex guidance for FY22 is of INR 100bn (2) BPCL added 730 retail outlets in 3Q. (3) Net debt at the end of 3Q was INR 247bn, with a debt-equity ratio of 0.6x in 3Q. (4) Two out of the three units of the Propylene Derivatives Petrochemical Project at Kochi shall be commissioned by March'21, and one unit will be commissioned in May'21. (5) The Board has declared an interim dividend at 160% of the paid-up equity share capital i.e., INR 16/sh.

Change in estimates: We raise our FY21/22 EPS estimates by 170.0/11.9% to INR 98.7/53.2 per share to account for overall performance in 9MFY21, inventory gains for 9MFY21 and a change in crude oil price assumption.

Sum of the total parts-based valuation: Our price target comes to INR 461/sh (5.5x Dec-22E EV/e for the standalone refining and marketing businesses, 6x Dec-22E EV/e for the pipeline business, and INR 146/sh for other investments). The stock is currently trading at 7.9x on FY22E EPS.

Shares of BHARAT PETROLEUM CORPORATION LTD. was last trading in BSE at Rs.418.35 as compared to the previous close of Rs. 421.95. The total number of shares traded during the day was 584429 in over 2709 trades.

The stock hit an intraday high of Rs. 425.75 and intraday low of 415. The net turnover during the day was Rs. 245922047.

Source : Equity Bulls

Keywords