Rural Electrification Corporation --subscribe for listing gains

CM RATING 47/100
Rural Electrification Corporation (REC), a public institutions financing power infrastructure in India, proposes to enter the capital markets with a public issue of 156.12 million equity shares of Rs 10 each through 100% book building process.

The issue comprises a fresh issue of up to 78.06 million equity shares by REC and an offer for sale of up to 78.06 million equity shares by the president of India acting through the ministry of power. The net issue to the public will be up to 152.21 million equity shares, after allowing for reservation of up to 3.90 million equity shares for subscription by eligible employees. The issue shall constitute nearly 18.18% of the fully diluted post-issue capital of REC.

Net proceeds from the fresh issue are to be utilised to augment capital base to meet the future capital requirement arising from the growth in assets, primarily its loan and investment portfolio.

REC was originally promoted to finance transmission and distribution (T&D) schemes aimed at improving the supply of electricity in rural areas and energise agricultural pump sets.

By this legacy, as the nodal agency for the RGGVY (Rajiv Gandhi Grameen Vidyutikaran Yojana), formed to promote electrification of all villages in India, REC has powers to administer grants and provides loans. It is also responsible for overseeing this programme from conception to completion.

Earlier, Power Finance Corporation (PFC) was the only government controlled financial institution focused on the power sector to fund across the entire chain of generation, T&D. But in 2002, the Union government granted permission to REC to fund power generation projects, too. Now the role of REC and PFC is almost identical: financing all types of power projects including T&D and generation throughout the country. REC enjoys an additional advantage: it gets 1% of the total disbursement under RGGVY as commission. The estimated share of REC in the approved outlay for RGGVY is about Rs 33000 crore in the current five-year plan (FY 2008-12), which is set to touch Rs 50000 crore in the next five-year plan.

Strengths

  • The Eleventh Five-Year Plan (FY 2008-12) envisages addition of 70,000 MW of power capacity in the plan period. The investment needed in the T&D sectors in this plan period is expected to be Rs 1000000 crore.
  • The loan sanctions and disbursements have grown at a CAGR of 28.37% and 13.51%, respectively, between the year ending March 2003 (FY 2003) and FY 2007.
  • The overall cost of funds was 6.55% in the six months ended September 2007, favorably low compared with competitors. The relationship with the government of India provides access to lower cost funds and source of additional foreign currency loans at competitive rates.

Weakness

  • Aggregate loans outstanding to state electricity coards (SEBs) and state power utilities (SPUs) stood at Rs 33764 crore, constituting 96.33% of the total loans outstanding, largely long-term, end September 2007. Thus, the weak credit quality of these public enterprises remains a business challenge as lending to these enterprises forms a major chunk of business.
  • Asset quality remains poor compared with peer. The gross non-performing assets (NPA) and net NPA as a percentage to advances stood at 0.90% and 0.67% end September 2007. This is high compared with peer PFC, whose gross NPA and net NPA as a percentage to advances was 0.06% and 0.02%.
  • Despite access to low-cost funds, net interest margin was comparable with PFCs 3.76% end September 2007.
  • Financial growth in the past is not encouraging with hardly any growth in profit over the years.
  • There is a possibility of the business operations being used as tool for public policy than engine for profit maximisation by the government. This remains a major concern for shareholders and their wealth creation would remain vulnerable.

Valuation

 FY 2007 EPS of REC on post-IPO equity comes to Rs 9. At the offer price band of Rs 90- Rs 105, the P/E works to 10 (on lower band) to 11.7 (on upper price band). Post-IPO, FY 2007 book value will be Rs 52.6- Rs 53.9 (depending on the final issue price). P/book value (BV) is 1.7-1.9. PFC currently trades around P/ FY 2007EPS of 21.5 and P/FY 2007 BV of 2.1.

Rural Electrification Corporation: Issue Details

 

Sector Term Lending Institutions
Total issue size 156120000
Fresh issue 78060000
Face value (Rs) 10
Price band (Rs) 90-105
Post-issue equity (Rs crore) 858.66
Post-issue promoter stake (%) 81.82
Issue open date 19-02-2008
Issue close date 22-02-2008
Listing NSE & BSE
Rating  47/100

REC: Financial result for six months ended Sep07

 

Particulars 0709(6) 0609(6) Var.(%)
Income from Operations 1561.28 1200.25 30
Profit on Sale of Assets 0.00 0.00 0
Other Income 230.46 114.57 101
Total Income 1791.74 1314.82 36
Interest Expenses 964.97 835.05 16
Other Expenses 45.24 46.67 -3
Gross Profit 781.53 433.1 80
Depreciation 0.68 0.55 24
Provisions and Contingencies 38.07 8.55 345
Profit before Tax and EO 742.78 424.00 75
Provision for Tax 219.91 135.26 63
Profit after Tax and Before EO 522.87 288.74 81
EO (net of tax) 0.00 0.00 0
Net Profit 522.87 288.74 81
EPS*(Rs) 12.2 6.7
* Annualised on current equity of Rs 858.66 crore.
Face Value: Rs 10
Figures in Rs crore
Source: Capitaline Corporate Database

REC: Financial Highlights

 

Particulars 2007 2006 2005 2004 2003
Income from Operations 2651.70 2058.35 2189.28 1814.30 2033.60
Profit on Sale of Assets 0.04 0.00 0.00 0.02 0.00
Other Income 281.10 391.46 1466.67 346.40 269.17
Total Income 2932.84 2449.81 3655.95 2160.72 2302.77
Interest Expenses 1715.50 1340.34 1205.95 1143.40 1204.12
Other Expenses 86.53 64.09 60.655 52.64 73.14
Gross Profit 1130.81 1045.377 2389.345 964.68 1025.513
Depreciation 1.13 1.09 1.16 1.04 1.03
Provisions and Contingencies 21.05 0.51 0.33 0.00 13.43
Profit before Tax and EO 1108.63 1043.78 2387.86 963.64 1011.05
Provision for Tax 332.16 246.00 374.13 236.45 281.15
Profit after Tax and before EO 776.47 797.78 2013.73 727.19 729.90
EO (net of tax) -1.44 10.12 8.13 131.84 0.00
Net profit 775.03 807.90 2021.86 859.03 729.90
EPS*(Rs) 9.0 9.4 23.5 10.0 8.5
* Annualised on current equity of Rs 858.66 crore.
Face Value: Rs 10
Figures in Rs crore
Source: Capitaline Corporate Database

REC: Ratios

 

Details Sep '07 2007 2006 2005 2004
NIM 3.76 3.30 3.20 5.22 4.40
Yield 9.93 9.57 9.16 11.81 11.98
Cost of funds 6.55 6.40 6.17 7.08 8.20
Spread 3.37 3.17 2.99 4.72 3.78
Loan disbursements per employee (mn) 82 154 106 111 89
Profit per employee (mn) 7 11 11 30 13
GNPA 0.90 2.39 1.73 3.14 10.97
NNPA 0.67 1.87 0.78 1.00 1.13
Net worth (mn) 41762.83 36827.14 31232.75 26105.67 9089.42
Source: RHP

Peer Group Comparison

 

Particulars PFC REC
Equity share capital (latest) 1147.77 858.66
FV 10 10
PAT (end March 2007) 986.14 775.03
Price (as on 14 Feb 2007) 184.75 90-105
EPS 8.6 9.0
P/E 21.5 10-11.7
Book Value (FY 2007) 85.6 52.6-53.9
Price/Book Value 2.1 1.7-1.9
Market Capital 21205.05 7727.94-9015.93
Source: Capitaline Corporate Database

Powered byCapital Market - Live News

SKP Securities - Subscribe.
R S Iyer (KR Choksey)- Apply.
Manish Bhatt - Apply.
SP Tulsian - Apply.

crisil rating--3

money control ipo rating--4

call: subscribe for listing gains