Gujarat Gas Q3 FY21 EBITDA/APAT was 27/40% above HDFC Securities estimates owing to, higher-than-expected per unit gross margin, 16% higher-than- anticipated volumes at 11.45mmscmd, lower-than-anticipated depreciation and finance cost, offset by a higher-than-expected tax outgo.
 
HDFC Securities ADD recommendation on Gujarat Gas with a price target of Rs 404 is premised on:
 
(1) Gujarat Gas volume growth of 17% CAGR over FY21-23E
(2) Gujarat Gas portfolio of mature, semi-mature and new geographical areas (GAs)
(3) Gujarat Gas compelling valuations, given superior return ratios among the city gas distribution players.

COMMERCIAL BREAK
SCROLL TO CONTINUE READING

See Zee Business Live TV Streaming Below:

 
Gujarat Gas Volumes:
 
Blended volume stood at 11.45mmscmd (HSIE 9.90), pushed by strong industrial demand (9.16mmscmd or 80% of volume mix). CNG/Domestic PNG/Commercial PNG volumes stood at 1.54/0.64/0.10mmscmd in 3Q vs 1.28/0.64/0.07mmscmd in 2Q. Volumes were at a record high in 3Q, the highest ever in a quarter in the past five years. The company’s gas sales volume has shown a robust recovery post lockdown.
 
Gujarat Gas Margin: 
 
Per unit gross spread of Gujarat Gas expanded by Rs 1.25 YoY to INR 7.8/scm. This is attributable to part retention of the benefit of falling RMC. Per unit EBITDA came to INR 5.8/scm (vs. INR 4.3/8.1 per scm in 3QFY20/2QFY21). However, we believe that these margins are not sustainable, and expect them to correct from the current levels in the future. For FY21/22E, we are factoring in a per unit EBITDA margin of INR 5.1/5.1/scm.
 
Change in estimates for Gujarat Gas: 
 
HDFC Securities raised their FY21/22E EPS estimate by 17.1/8.0% each to Rs 18.8/20.1 to factor in better than expected volumes and the overall performance in 9M FY21.
 
Gujarat Gas DCF-based valuation:
 
HDFC Securities target price of Rs 404 is based on Dec-22E free cash flows (WACC 11%, terminal growth rate 3.0%). The stock is currently trading at 18.9x FY22E EPS.