Company Reports-Power Finance Corporation.pdf - Google Drive

http://valueinvesting-wealthvidya.blogspot.in/

Brief Analysis Report

Power Finance Corporation Ltd. Value Investment Analysis Report 22nd November 2016

Basic Filtering Criteria:

Critical prima-facie Observations: 1. PE Ratio: Power Finance Corporation (PFC)’s PE Ratio is 5.14 is very attractively below the ideal 10. 2. Price to Book Value Ratio: Very attractively placed at one third the maximum recommended 1.50 times the book value at 0.46. 3. Distance from 52 week low: The current price is 78.34% away from the 52 Week Low. On this parameter the scrip is NOT in the attractive zone – rather it is very near the 52 Week High. 4. Dividend Yield: Again very attractively at 11.12% compared to the recommended minimum four to five percent and above. In light of the above highly favorable conditions, Power Finance Corporation (PFC) shall definitely be accepted for further study.

Disclaimer: Opinions expressed here are the author’s personal opinions. Market conditions have a great bearing on many end results discussed in this report. No disrespect is intended towards the company, it’s management. Investors are advised not rely blindly on the opinions expressed herein but to exercise their own judgment. Neither the author nor the blog shall be responsible for any loss suffered by either acting or not acting based on the opinions expressed herein.

http://valueinvesting-wealthvidya.blogspot.in/ A. Company Performance Profitability Analysis POWER FINANCE CORPORATION (CONSOLIDATED) Rs. in Crores [10 Millions] Net sales % age rise (+) or fall (-)

Cost of sales: Interest, Finance & Other Charges Bonds Issue Expenses Provision for Contingency Personnel Expenses Provision for Decline in Value of Investments CSR and Sustainable Dev. Exp Other expenses Prior Period Items (Net) Depreciation Total cost of sales Operating profit after interest Other non-operating income Profit Before Tax Provision for taxes Profit After Tax (PAT) EBDITA (Operating Profits) EBDITA (Operating Profits) % Depreciation EBT EBT % Net Non-Operating Income FINAL PBT FINAL PBT % Income Tax PAT PAT %


March 31' 2013

March 31' 2014

March 31' 2015

March 31' 2016

17,302.61

21,522.42

24,861.32

27,780.21

32.95%

24.39%

15.51%

11.74%

10,992.87 97.33 80.85 90.91

13,199.59 79.09 469.89 79.56

15,438.18 31.40 842.91 85.81

16,645.38 33.44 1610.16 106.63

0.00

-0.15 63.23 83.30 -0.29 4.93 13,979.15 7,543.27 15.04 7558.31 2140.56 5417.75 7548.20 35.07% 4.93 7543.27 35.05% 15.04 7558.31 35.12% 2140.56 5417.75 25.17%

1.06 117.49 7.79 -2.16 6.09 16,528.57 8,332.75 45.48 8378.23 2418.90 5959.33 8338.84 33.54% 6.09 8332.75 33.52% 45.48 8378.23 33.70% 2418.90 5959.33 23.97%

96.26 146.81 61.97 -2.06 20.08 18,718.67 9,061.54 105.56 9167.10 2983.10 6184.00 9081.62 32.69% 20.08 9061.54 32.62% 105.56 9167.10 33.00% 2983.10 6184.00 22.26%

61.95 -8.92 5.96 11,320.95 5,981.66 11.86 5993.52 1555.78 4437.74 5987.62 34.61% 5.96 5981.66 34.57% 11.86 5993.52 34.64% 1555.78 4437.74 25.65%

Remarks: EBDITA margins are Excellent. The company has been in consistent profits at least since 2008-09. Under the profitability parameter, consistently good EBT and PAT margins urge strong recommendation for inclusion.


http://valueinvesting-wealthvidya.blogspot.in/ Balance Sheet Analysis: POWER FINANCE CORPORATION (CONSOLIDATED) Rs. in Crores [10 Millions] Liabilities Short-Term Borrowings Sundry Creditor (Trade) Current Maturities Of Long Term Borrowings Other Current Liabilities & Provisions Total Current Liabilities Long Term Borrowings-Secured Long Term Borrowings-Un-Secured Deferred Tax Liability Long Term Provisions Other Term Liabilities Total Term Liabilities Total Outside Liabilities (TOL) Ordinary Share Capital Reserves & Surplus Net Worth

TOTAL LIABILITIES Assets: Cash And Bank Balances Investments Receivables Current Maturities Of Long Term Loans Other Current Assets TOTAL CURRENT ASSETS Fixed Assets - NET BLOCK Non Current Investments Long Term Loans Other Non-Current Assets TOTAL OTHER NON-CURR.ASSETS Intangible Assets Intangible Assets under development

TOTAL ASSETS TANGIBLE NET WORTH (TNW) Current Ratio Total Outside Liabilities/ Tangible Net Worth (TOL/ TNW) Total Term Liabilities/Tangible Net Worth

Brief Analysis Report March 31' 2013

March 31' 2014

March 31' 2015

March 31' 2016

8,819.77 1.15 9,612.08 5,263.26 23,696.26 6,636.67 1,14,514.19 218.63 162.35 539.81 1,22,071.65 1,45,767.91 1320.02 22837.67 24,157.69

1,314.49 15,409.00 6,479.55 23,203.04 22,776.66 1,19,714.91 274.22 473.04 347.62 1,43,586.45 1,66,789.49 1320.04 26054.57 27,374.61

4,064.41 18735.28 7,185.38 29,985.07 20,786.66 1,44,186.80 189.25 963.61 333.81 1,66,460.13 1,96,445.20 1320.04 30899.17 32,219.21

7,571.57 69.65 20474.00 8,380.25 36,495.47 19,869.75 1,52,744.82 301.96 1230.59 548.85 1,74,695.97 2,11,191.44 1320.04 34708.27 36,028.31

1,69,925.60 1,94,164.10

2,28,664.41

2,47,219.75

5070.80 504.04

301.55 410.74 111.21 33634.42 9,941.27 44,399.19

4753.81 3.83 15455.85 5,992.87 26,206.36

60.14 3.83 18042.95 6,636.42 24,743.34

16312.09 8,296.78 30,183.71

70.56 187.18 142494.64 854.04 1,43,535.86 3.78

68.18 348.34 168792.11 209.68 1,69,350.13 2.45

64.06 347.28 197842.91 224.72 1,98,414.91 1.73

197.02 1,819.23 200380.71 375.51 2,02,575.45 1.46 46.63

1,69,816.56 1,94,164.10

2,28,664.41

2,47,219.75

32,217.48 1.01 6.10 5.17

35,980.22 1.22 5.87 4.86

24,153.91 1.11 6.03 5.05

27,372.16 1.07 6.09 5.25

Highlights: Many liquidity and solvency ratios appear poor. But these ratios cannot be applied just mechanically to a term lending institution like Power Finance Corporation, which meets payment obligations from recoveries of loans. These are applicable for non-financial, manufacturing, trading and similar businesses. Therefore there are no negatives as far as balance sheet analysis is concerned and PFC can be included.


http://valueinvesting-wealthvidya.blogspot.in/ Dividends Distribution of net Profits Let us study the dividend distribution pattern of PFC:

Dividend Dividend % of PAT


March 31' 2013

March 31' 2014

March 31' 2015

March 31' 2016

4437.74 2775.30 62.54%

5417.75 3370.01 62.20%

5959.33 1441.46 24.19%

6184.00 2207.72 35.70%

The above table shows that the company has been generously distributing about 25-35% of the net profits as dividends. On this count the company performance very good. Uninterrupted Dividend Payment History Announcement Date

Effective Date

25/05/2016

11/08/2016

Dividend Type Final

03/02/2016

16/02/2016

Interim

11/12/2015

23/12/2015

Interim

28/05/2015

15/09/2015

Final

23/02/2015

04/03/2015

Interim

27/05/2014

10/09/2014

Final

17/01/2014

07/02/2014

Interim

30/05/2013

10/09/2013

Final

18/01/2013

04/02/2013

Interim

22/05/2012

05/09/2012

Final

20/01/2012

08/02/2012

Interim

20/06/2011

12/09/2011

Final

11/01/2011

21/01/2011

Interim

18/06/2010

03/09/2010

Final

13/01/2010

03/02/2010

Interim

15/06/2009

07/09/2009

Final

04/02/2009

24/02/2009

Interim

12/05/2008

14/07/2008

Final

23/01/2008

11/02/2008

Interim

18/06/2007

07/09/2007

Final

The above table shows uninterrupted dividend payment for the last 10 years. On the dividends front Power Finance Corporation has impeccable credentials. Dividend Yield: Dividend Yield, is a combination of both the company’s dividend policy and performance as well as market condition. On this count too, a yield is very attractive at 11.12% compared to the minimum recommended 45% is excellent. This shows that not only the company is handsomely distributing dividends but also that the price of the share is not unreasonably high to pull down the yield. Disclaimer: Opinions expressed here are the author’s personal opinions. Market conditions have a great bearing on many end results discussed in this report. No disrespect is intended towards the company, it’s management. Investors are advised not rely blindly on the opinions expressed herein but to exercise their own judgment. Neither the author nor the blog shall be responsible for any loss suffered by either acting or not acting based on the opinions expressed herein.

http://valueinvesting-wealthvidya.blogspot.in/


Five-year price graph:

The graph above shows that the stock price of PFC having dipped to about Rs.75 in June 2016 (on the back of severe hammering inflicted by the market on banking finance stock for high levels of Non Performing Assets (NPAs), has recovered steeply and is not in any specially favorable condition.


http://valueinvesting-wealthvidya.blogspot.in/ Five years returns (price rise):


Besides the price graph, the five years return of +55.57% indicates that the price of the scrip has appreciated that much in the past five years and therefore there is no special advantageous condition here.

Distance from 52 Week Low: 52 Week Low: Rs.70.12 52 Week High: Rs.130.40 Current Market Price (CMP) on 22nd November 2016: Rs.124.35 Distance from 52 Week Low is 78.34% which is not favorable. In fact it indicates that it is just 21.66% less than its 52 Week High. This means that the CMP is very near the highest price of the scrip in the last one year. However please note that there is still opportunity for price increase from the present level of Rs.125 as we ourselves have bought this share at Rs.200 levels.


http://valueinvesting-wealthvidya.blogspot.in/ Brief Analysis Report Final Conclusions: 1. The above brief analysis proves that Power Finance Corporation is without doubt a wonderful company and brand. 2. PE Ratio of 5.14 is very low and the company’s earnings will recover the investment in just 5.11 years. 3. Price to Book Value Ratio (P2BV) of just 0.46 means we are able to buy the net assets of this wonderful company at whopping 54% discount! 4. The EBDITA, EBT and PAT margins are very good. 5. The company is consistently profitable for many years into the past. 6. There are no adverse observations from the balance sheet angle. 7. Even though the market condition parameters of five-year price graph and distance from 52 Week low and five year returns do not bestow any special privilege, the market of the scrip is reasonable as shown by low PE and P2BV ratios and dividend yield. Final Investment Advice: Power Finance Corporation (PFC) is a wonderful company that will be a feather in the capo of any value investing portfolio and a must include at the current price levels.
