In crores |
2009 - 10 |
2008 - 09 |
2007 - 08 |
2006 - 07 |
2005 - 06 |
Total Income |
274.02 |
195.82 |
57.9 |
43.81 |
31.55 |
Expenditure |
-203.03 |
-157.6 |
-50.03 |
-38.65 |
-26.03 |
Net Profit |
45.27 |
23.81 |
4.54 |
4.27 |
2.48 |
|
|
|
|
|
|
Growth in |
2009 - 10 |
2008 - 09 |
2007 - 08 |
2006 - 07 |
|
Income |
40% |
238% |
32% |
39% |
|
Expenditure |
29% |
215% |
29% |
48% |
|
Net Profit |
90% |
424% |
6% |
72% |
|
.
Current MCAP = 2300 crores
Trailing profit = 45 crores
Trailing PE Ratio: 51x
Let us just play with some numbers:
So without doing any real market analysis and product analysis, let us work with a couple of scenarios
Case 1: 30% profit growth and maintains a few years
- FY11 PAT = 58 crores
And because the growth has gone down drastically
- the trailing PE = 30x (for argument sake one can even say it can become 25x but I would like be less pessimistic
)
- Therefore, MCAP = 1750 crores [24% downside from cmp] ... after 1 year.
Case 2: 40% profit growth and maintains a few years
- FY11 PAT = 63 crores
- the trailing PE = 40x
- Therefore, MCAP = 2520 crores [10% upside from cmp]
Case 3: 50% profit growth and maintains a few years
- FY11 PAT = 67.5 crores
- the trailing PE = 50x
- Therefore, MCAP = 3375 crores [46% upside from cmp]
------------------
So basically the assumptions can make us rich and poor like anything.
The questions now comes is:
What can be the sales growth for a couple of years? The answer lies in understanting the pointers below:
1. Understanding the market size of this kind of products (Suger Free and Nutralite) and checking out
2. Entry Barriers for others to enter this business
3. Existing Competitors
4. Capital Requirement to grow
5. <<some one please add more comprehensive parameters>>
----
Also one more thing ... In the case 1 (with 30% growth) above where there seems to be a 24% loss at the end of 1 year ... if we keep the stock for 1 more year and if the company does 30% growth for FY12 ... one will break even at the end of 2 years.
So what I mean is that there is decent capital protection here and as Basantjee says (also in transcripts) that the risk is to a great extent gone in high growth companies.
Not to forget that these kind of stocks can give a +ve surprises.
What if it gives a 60-70% growth in a particular year?
That is why I feel that more time needs to be spent in answering the above question ... and a few more that people will add.
Then we just have to sit tight.
-------------
P.S: I think I am making sense but there is a possible that I might be missing something big and the above theory goes total false...
Senior members .. Am I missing something badly?
------------
Also Basantjee ... to sit tight after all the arguments needs conviction ... And it would be great if you can highlight something on it.
Also how do you predict or roughly gauge the Sales growth? Do you?
Something like meeting distributor of 1 region and assuming the same is repeated in every region ... is it safe to do that?