Strong revenue & cash flow generation visibility: At 4QFY2016-end, IL&FS
Transportation Networks Ltd (ITNL) reported gross Toll & Annuity income of
Rs7.8cr/day (Toll Income at Rs5.4cr/day and Annuity Income at Rs2.9cr/day). 7 BOT
projects (2 Annuity + 5 Toll) are expected to be operational in next few months.
On being fully operational, all 5 Toll projects (BKEL, PSRDCL, BAEL, KNCL, KSEL)
in FY2017E would contribute additional toll of Rs1.5cr/day. Further, there’s strong
visibility on assured revenues from Annuity projects. Of the 3 Annuity projects,
JSEL, has already received provisional completion certificate and other 2, CNTL &
TRDCL P-III are expected to be operational in 1Q/2QFY2017E. Annuity business
insulated from traffic volumes is expected to generate assured gross revenue of
Rs2.2cr/day in FY2017E (~58% of incremental revenues in FY2017E would be
from the assured Annuity business).
Profit to grow 13.6% CAGR during FY2016-18E: Commencement of 7 BOT
projects coupled with ongoing strategic initiatives such as asset sales, debt
re-financing (across project levels), listing of InvITs, in our view would help ITNL
PAT report 13.6% CAGR during FY2016-18E, to Rs915cr.
Attractive Valuation: In the backdrop of strong surge in profitability, ITNL stock
price looks very attractive from valuation point of view. ITNL stock (on consol.
basis) is trading at FY2018E P/E and P/BV multiple of 8.7x and 0.4x, respectively.
Alternatively, we value construction business at EV/EBITDA of 5x FY2018E EBITDA
and domestic Road BOT projects on FCFE basis at Cost of Equity of 14%. Also,
we value Elsamex, YuHe Expressway, Metro and other Infra Projects (other than
road projects) using Investment multiple. On adding up all the projects’ value, we
arrive at SOTP-based target price of Rs93. Given the strong case of improvement
in business outlook, we maintain BUY rating on the stock.
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...
Please Wait...