Thursday, September 6, 2007

Sharekhan Investor's Eye dated September 05, 2007

PULSE TRACK

  • Economy and exports grow above market estimates


STOCK UPDATE

Elder Pharmaceuticals    
Cluster: Apple Green
Recommendation: Buy
Price target: Rs508
Current market price:
Rs399

Biomeda acquisition to be earnings accretive from FY2009

Key points

  • Elder Pharmaceuticals (Elder) has acquired a 51% stake in Biomeda Group in Bulgaria for 5 million euros (around Rs28 crore) in an all-cash deal.
  • Biomeda is among Bulgaria's top ten oral dosage formulation manufacturer and distributor. The manufacturing division of the company includes a manufacturing facility to produce oral formulations and hard gelatin capsules. The company imports products from the global players and distributes them to clients all across the European Union through its warehouses.
  • In line with its strategy to expand its global footprint, Elder's acquisition of a 51% stake in Bulgaria's Biomeda group is expected to provide it with an entry point into the European markets. With Biomeda's stable of nine products and its strong relationships with global pharmaceutical companies, Elder hopes to grow the existing business of Biomeda at an annual rate of 15-20% in the next two-three years. Further, Elder is also planning to introduce products from its own portfolio into Bulgaria and the other European countries through Biomeda. 
  • We believe that through the introduction of Elder's products into the Bulgarian and other key European markets, Biomeda's sales will grow by 20% to 12 million euros in CY2008/FY2009 and by 50% to 18 million euros in CY2009/FY2010. Further, cheaper sourcing of the raw materials and rationalisation of operating costs will improve Biomeda's margins from the current level of 8-10% to 12% in the next three years. Our back-of-the-envelope calculations indicate that after minority interest, the Biomeda acquisition will dilute Elder's earnings by Rs0.06 per share in FY2008, but add Rs0.8 per share in FY2009 and Rs2.3 per share in FY2010. 
  • At the current market price of Rs399, Elder is quoting at 9.9x its estimated FY2008 earnings and at 8.8x its estimated FY2009 earnings. We maintain our Buy recommendation on the stock with a price target of Rs508. 

 

India Cements
Cluster: Ugly Duckling
Recommendation: Buy
Price target: Rs300
Current market price:
Rs263

Price target revised to Rs300 

Key points

  • With a revised capital expenditure (capex) plan of 14 million metric tonne (MMT) by the end of FY2009, India Cements will emerge as one of the top five cement players in India in terms of capacity. The company will witness a robust volume growth of 23% over FY2007-09. 
  • South India is expected to witness a strong cement demand in the next couple of years due to heightened industrial activity and upcoming government projects.
  • The company received the Madras High Court's approval for merger of Visaka Cements in Q1FY2008.
  • For Q1FY2008, the combined turnover of the company stood at Rs701 crore. The turnover was much in line with our expectations. Backed by higher realisations, the operating profit margin (OPM) improved by 400 basis points year on year (yoy) to 38%, whereas the earnings before interest, tax, depreciation and amortisation (EBITDA) per tonne stood at Rs1,150. Consequently, the profit before tax (PBT) stood higher at Rs215 crore beating our expectation of Rs200 crore for the same.
  • In the last couple of months, the cement retail price have touched Rs280 per bag in certain regions and the dealers expect it to touch Rs300 per bag in the coming months. Considering the rise in prices, we are upgrading our estimates by 33.9% for FY2008 and 32.5% for FY2009.
  • The company's strategy of augmenting its capacity through the brownfield route at a lower capital cost will enhance the company's return on capital employed (RoCE) going forward. The Lower capital cost coupled with higher profitability will put the company's financials in an enviable position.
  • Healthy financials, a leadership position in the South and a lower promoter stake make the company a potential target for acquisition. Whether the promoters will sell their stake is a question that time will answer but in case that happens we believe the acquirer will have to pay a hefty premium to the company as it will directly make them the market leader in the South.
  • We expect the earnings of the company to grow at a compounded annual growth rate (CAGR) of 27% over FY2007-09 on an enhanced equity capital of Rs260 crore. At the current market price of Rs263, the stock is currently trading at 9.5x its FY2009E earnings per share (EPS) and at an enterprise value (EV)/EBITDA of 5.1x. Considering all these aspects, we maintain our positive outlook on the stock with a revised price target of Rs300.

Read More...

Tuesday, September 4, 2007

Sharekhan Investor's Eye dated September 04, 2007

Tata Tea   
Cluster: Apple Green
Recommendation: Buy
Price target: Rs970
Current market price:
Rs762

Getting branded

Key points

  • In FY2007 the consolidated net sales of Tata Tea Ltd (TTL) grew by 29.6% year on year (yoy) to Rs4,024.9 crore. The growth was mainly driven by higher branded sales across the business and the inclusion of revenue of Rs558 crore from new acquisitions. The organic growth in FY2007 was 11.5%. Branded sales now constitute around 89% of the total sales compared with 85% in FY2006.
  • TTL reported a 24.6% year-on-year (y-o-y) jump in its consolidated net profit (adjusted for extraordinary items) to Rs366.2 crore. 
  • In the domestic market, the company reported a top line growth of 9% to Rs1,054 crore in FY2007. The branded business (which constitutes 80% of the sales) continued with its impressive performance during the year, registering a 9% growth in volume and a 12% rise in value compared with that in the last year.
  • For the same period, the turnover of the Tetley group (a 77.7% British subsidiary of TTL) was Rs2,298 crore, which was 13% higher than that in the previous year. The organic growth was 8.5% which includes the benefits of exchange transactions. For FY2007 the profit after tax (PAT) of Tetley was lower by 12% at Rs130 crore as against Rs147 crore in FY2006. The PAT was lower mainly on account of an interest charge incurred due to the acquisition of Energy Brands Inc., USA (EBI).
  • During the year the company acquired a 25% shareholding in EBI, commonly known as Glaceau®, for US$677 million (enterprise value of EBI was estimated at US$2.2 billion). Subsequently, TTL has agreed to sell its stake in EBI for an approximate consideration of $1 billion to the Coca Cola Company. This transaction is expected to result in a pre-tax profit of approximately $415 million.
  • TTL also acquired a 15% stake in Mount Everest Mineral Water (MEMW), the owner of the Himalayan brand, by subscribing to a preferential issue at a price of Rs140 per share. It will purchase another 9.15% stake in MEMW from the latter's current promoters at the same price. The company would also make an open offer to acquire an additional stake of up to 20% in MEMW at Rs140 per share This acquisition makes TTL a complete beverage company, having presence in all the verticals, ie tea, coffee and water.
  • TTL is selling North Indian Plantation Operations (NIPO), which includes 24 tea estates in northern India, to a new company called Amalgamated Plantation Pvt Ltd (APPL). The sale would be effective from April 1, 2007. We believe that this move is in line with TTL's overall strategy to focus on packaged and specialty tea.
  • We believe the company is poised to become a strong player in the beverage market by penetrating new geographies through the inorganic route as well as by gaining presence in every segment of the beverage industry. On the valuation front, the TTL stock looks attractive at 11x its FY2009E diluted consolidated earnings per share (EPS) when compared with its peers in the fast moving consumer goods (FMCG) sector, especially when with the sale of NIPO, TTL has become a pure branded FMCG play. We maintain our Buy recommendation on the stock with a price target of Rs970.

 

Bharat Electronics  
Cluster: Apple Green
Recommendation: Buy
Price target: Rs1,975 
Current market price: Rs1,775

Annual report review

Key points

  • Gross sales of Bharat Electronics Ltd (BEL) grew by 11.8% in FY2007 on the back of a healthy growth in the civilian segment whereas the defence business remained stagnant during the year. The earnings growth of 23.2% was aided by a jump of 65.6% in the other income component and a decline in the interest outgo. In terms of balance sheet, the huge jump in the sundry debtors resulted in a lower than expected growth in the free cash on its books.
  • The order backlog at the beginning of the year stood at a record level of Rs9,130 crore of which Rs3,969 crore is executable in the current fiscal. The company has agreed to a revenue target of Rs4,725 crore for FY2008.
  • BEL is gearing itself to meet the increasing competition through the roll-out of new products (leveraging its research capabilities) and tie-ups with suitable partners (domestic and foreign vendors). During the year, the company signed agreements with leading global defence vendors including Lockheed Martin, Boeing, Northrop Grumman and CASA.
  • At the current market price the stock trades at 13.7x FY2008 and 11.2x FY2009 earnings estimates (adjusted for the estimated free cash on its books). We maintain our Buy call on the stock with a price target of Rs1,975.

 

 

Tata Motors   
Cluster: Apple Green
Recommendation: Buy
Price target: Rs792 
Current market price: Rs691

Continued decline in key M&HCV segment

Key points

  • Tata Motors' overall sales for the month stood at 45,144 vehicles. The overall sales declined slightly by 0.4% on year-on-year basis. 
  • The commercial vehicle sales grew by 1.6% to 23,431 vehicles. The sales growth was driven by strong sales of light commercial vehicles (LCVs), which grew by 23% year on year on the back of its new launches Magic and Winger. The medium and heavy commercial vehicles (M&HCV) sales declined by 13.6% to 11,625 vehicles as the low demand continued in the segment. Our channel checks also reveal that the lower demand for M&HCV vehicles (particularly in the 12-16-tonne segment) led to a greater inventory creation in the system. Consequently, to fuel the growth the company has been offering attractive discounts of almost 4-6%.
  • Lower cargo availability during the monsoons caused the truck rentals to fall by about 1.5-2% on an average during the month. The lower cargo availability also led to a sharp decline in the round trips for truck operators, which is affecting their profitability slightly. The situation is expected to improve from the next month with the start of the festive season.
  • The passenger vehicle sales remained weak and declined by 5% in August to 16,620 vehicles. Indica sales dropped by 4% while Sumo and Safari sales dropped by 12% during the month. The lack of new product offerings has been the prime reason for the decline in the sales. The company has been offering discounts on most of its products and the discounts are likely to continue in September as well.
  • The exports remained stable and grew by 8% in August to 5,093 vehicles.
  • At the current market price of Rs691, the stock discounts its FY2009E consolidated earnings by 10.6x and is available at an enterprise value (EV)/earnings before interest, depreciation, tax and amortisation (EBIDTA) of 5.3x. We maintain our Buy recommendation on the stock with a price target of Rs792.

SECTOR UPDATE

Cement

Cement prices to pick up post-monsoon
Industry majors ACC and AV Birla Group have come out with their cement dispatch numbers for the month of August. ACC continued to record a healthy growth of 15% at 1.57 million metric tonne (MMT) whereas AV Birla Group recorded a dispatch growth of 12.25% to 2.36MMT. But on a sequential basis both the companies, ACC and AV Birla, witnessed a de-growth of 4% and 2% respectively because of the monsoons in August
.

Read More...

Elliot Wave Tutorial

Elliott Wave International's tutorial is the most comprehensive introduction to the Elliott Wave Principle available in cyberspace. All ten lessons have been adapted from Prechter and Frosts Wall Street bestseller, Elliott Wave Principle - Key to Market Behavior.

To start your Elliott wave education now, click here.




Read More...

Monday, September 3, 2007

Essel Propack: A Hidden Gem and Growth Stock

Name:Essel Propack
BSE:500135
NSE:ESSELPACK
CMP: Rs 58.60
TARGET:Rs 100 in 9-12 months
 
 
Business Profile
Essel Propack (ESSELPRO), earlier known as Essel Packaging, was incorporated in 1982. It is the second largest manufacturer of laminated tubes in the world. It commands over 70% of the domestic market for laminated tubes. It is part of the Essel Group, whose other interests include satellite communication and amusement parks. The company was started in 1984 in technical collaboration with American National Can Company of US, Karl Magerle Kusnacht of Switzerland, and Kaito Chemicals of Japan.

The company supplies tubes for toothpaste, cosmetics, pharmaceutical products, grease and adhesives. The oral care segment constitutes 70% of the company`s revenue. Essel supplies the basic laminate or the web to its operations in Nepal, Egypt and China. Apart from this export revenue, the parent company also get royalty between 5% to 8% of the sales and dividend from its overseas ventures.

The company`s current capacity is about 3,000,000,000 tubes per annum of which the Indian market accounts for 1,200,000,000 tubes, the Chinese market around 1,000,000,000, and the remaining is supplied to the rest of the world. The company, however, is not targeting markets of Australia and New Zealand. It enjoys a 70% market share in India and China while it commands a 25% market share globally.
 
Financials
 
 
MF Holding
Portfolio Scheme Date No. of Shares   Value   %*
DSP Merrill Lynch Small and Mid Cap Fund 31-JUL-07 4454369   266.59   1.90
Baroda Global Fund 31-JUL-07 24363   1.46   2.04
UTI Mid Cap Fund 31-JUL-07 223627   13.38   0.33
SBI Magnum Sector Funds Umbrella - FMCG Fund 31-JUL-07 99979   5.98   6.59
UTI Balanced Fund 31-JUL-07 515198   30.84   0.27
UTI Childrens Career Plan Balanced 31-JUL-07 4176380   249.96   0.95
UTI Dividend Yield Fund 31-JUL-07 1853023   110.90   1.68
UTI Master Value Unit Plan 31-JUL-07 3271283   195.79   3.35
 
Reliance MF has recently(In Aug '07) eneterd with 14 lca shares at Rs 55.50.
 
News Item 1: Essel Propack to review RAS Group Cos - RAS Propack Lamipack & RAS Extrusions Dated 13th Aug
 

 

Essel Propack Ltd has announced that the Company has agreed to participate with the promoters of RAS Group in filing a Rehabilitation package with BIFR for the group's two companies namely RAS Propack Lamipack Ltd (RPL) and RAS Extrusions Ltd (REL).

Announcing these developments, Ashok Goel, Vice Chairman & Managing Director said, "The Rehabilitation Proposal has already been worked out jointly with the Management of the RAS Group. This proposal is in the process of being filed with BIFR. Subject to the approval of our proposal by BIFR, we will announce the details as we go forward", Regarding Ras Propack Lamipack and RAS Extrusions, Ashok Goel added, "The Technology platform adopted by RPL and REL is the same as that adopted by Essel Propack. This will be a great advantage while integrating the organization and will further enhance our capabilities at the market place."

RPL and REL are in the same line of business as the Company manufacturing Laminated Tubes Laminates respectively. This move will give the Company access to further capacities for tubes and laminate other than consolidation of capacities in the India market in due course of time, the operation of RAS Propack Lamipack & RAS Extrusions may be integrated with the operations of the Company.

REL manufactures multilayered laminates used for the manufacturing of Laminated Tubes. REL has its manufacturing facility at Chakan in Pune District. The Company's customers include multinationals operating in India. REL has entered into long term arrangements for supply of laminates with RPL. Besides REL also exports Laminates to Iran, Srilanka etc.

RPL is engaged in manufacturing and supply of soft squeeze laminates tubes. RPL has its manufacturing facility at Chakan, in Pune District.

RPL's Laminated Tubes are used in industries such as Oral care (dentifrice tooth paste), Pharmaceutical, Cosmetics, Adhesive etc. RPL's key customers are Hindustan Lever Ltd, Dabur, Choice Laboratories, Himalaya Drug Company, Personna Cosmetics and other private labels in the Indian Market RPL's tubes are also exported to Iran, Unilever Srilanka etc.

PRL has a modern state-of-the-art production facility including the latest Laboratory & Testing facilities. Besides RPL adopts the best processes practices and systems for manufacturing, and quality standards such as:

- TPM (Total Product Maintenance) for manufacturing activity

- GMP (Good Manufacturing Practices) at the shop floor for manufacturing activity

- HACCP (Hazard Analysis and Critical Control Point) during manufacturing process

- BIS (Bureau of Indian Standard) for product testing and certification

- FIFO (First in First Out) system for raw material utilization.
 
 
News Item 2:Dated 20th Apr
 
Essel Propack Ltd has informed BSE about the following:

During the quarter, the extruded tubes plant of Arista Tubes in Danville, USA, has streamlined its production and is in a ramp-up mode. In the coming months this plant will be servicing and increasing customer profile. The laminated tube operations in the UK and Mexican operations have stabilized and has begun to contribute to this bottom line.

The loss making unit of Arista, UK, has stabilized and is expected to further add to the bottom line in the coming quarters.

Arista Tubes plant in Poland which is in the process of being set up will be commissioned in August 2007. This plant will cater the needs of European market during the time to come.

Avalon Medical Services, Singapore, manufacturing medical devices, has completed its expansion program and is in a capacity stabilization and ramp-up mode.

Packaging India Pvt Ltd manufacturing Specialty Packaging Material has performed steadily. The plans for a green-field unit to manufacture Specialty Packaging focussed on pharmaceuticals industry is on the anvil.

In near term, the Company's focus is on improving the efficiency of operations to realize higher output while controlling the costs. At the same time, the impetus is on shuffle products and customer base to improve margins. The efforts are also along the direction to increase penetration of tubes into pharmaceuticals sector.

In medium term, the efforts are along the expansion of tube business into higher value segments. At the same time the business is being broad by adding higher value segments into the current portfolio. Simultaneously, the impetus is on reducing the capital intensity of the business.
 
 
Sectoral Report  for Packaging
 

The role of packaging has changed from that of a carrier and protector to that of a marketing tool, performing a vital role in brand communication and on-shelf differentiation. Technological advancement has been one of the key drivers of growth in this industry. This industry is largely dependent on the fast moving consumer goods sector.

The Indian packaging industry holds a lot of potential. The industry is still at a very nascent stage. The importance of packaging has still not been fully realised in the Indian market.

The Indian packaging Industry has faltered in the past two years after registering a high growth rate of 25-30% p.a between FY92 and FY97. Lower growth in industrial production has been adversely affecting the demand for quite some time now. Capacity expansions by the large producers, as well as the entry of new companies have compounded matters. Most of the companies registered marginal growth in sales in FY99 though realisations suffered.

The packaging Industry is witnessing several changes on the technology front. The industry is poised to grab the opportunity being thrown open by increasing sophistication in packaging consumer products. Adoption of sophisticated technologies such as lamination and development of modern products such as lami tubes and FFS pouches are the recent developments in this sector. New concepts such as convenience packaging and shrinkage packaging are being introduced thereby giving a new dimension to the industry.

Types of packages

Packages can broadly be classified as rigid and flexible. Rigid packaging represents the oldest and most conventional form of packaging in India with a share of nearly 80% of the total packaging used in the industry. Although, plastic is increasingly replacing conventional rigid materials, rigid packaging would continue to dominate certain segments of the industries such as pharmaceuticals and food processing on account of their excellent qualities of product preservation and longer shelf life.

Packaging

Polymers used

Conventional Material Replaced

Milk

LDPE film pouches

Coated paper, metals

Beverages

PET

Glass

Beverage Crates

HDPE, PP, PPCP

Wood

Pharmaceuticals

PVC, HDPE, PP

Glass, paper

Squeeze tubes

HDPE, LLDPE, PP

Metal

Soaps

Polyester film, LLDPE

Paper

Retail carrier bag

LDPE, HDPE, HM

Paper, jute bag

Pallet wrap

LDPE, LLDPE

Heavy duty paper

Fertilizer

HDPE/PP woven sacks

Jute

Cement

HDPE/PP woven sacks

Jute

Mineral

LDPE heavy duty sacks

jute

Flexible packaging consists of multi-layer laminated sheets that allow printability and ensure moisture resistance, aroma retention and gloss. The market for flexible packaging is estimated to be around Rs 24 bn and includes products such as overwraps, multi-layered/co-extruded films, laminated products and polysacks. On account of recent changes in consumption trends and spurt in branded products, flexible packaging is emerging as a major marketing tool. This has led to a shift in the converter profile from the unorganized to the organised sector in certain segments of the market, which use superior technology and cater to high value added products. However, in FY99, the flexible packaging industry continued to suffer from 40%-45% of unutilised capacity and this has seen drastic lowering of prices for most of the players. The capacity utilisation decline is mainly a result of fall in demand for consumer goods and sharp increases in capacities in 1995-96. The overall growth rates in this industry have tapered down to 10-15%. Leading players in this industry are Paper Products (over 50% market share) Ltd., Flex Industries and Akar Group.

The demand for flexible packaging typically can be classified as follows- for premium brands from MNCs and other leading players in the FMCG market and the quality of packing is very good, demand from lesser known brands especially pan masalas, soaps and finally from the unorganised sector.

Industry Structure

Raw material manufacturers (RMM) and converters are the two major sets of companies in this sector (barring the glass bottle-manufacturing sector, which does not have the RMM stage).

Raw Material Manufacturers (RMM)

Aluminium foil manufacturers and manufacturers of plastic films such as Polyester films, Low density polyethylene (LDPE) films, High density Polyethylene (HDPE) films and biaxially oriented polypropylene (BOPP) films cater to the flexible packaging segment. The rigid packaging includes the manufacture of tinplate, rolled aluminium products, steel sheets, paperboards and PET chips. Many of the raw material manufacturing companies are present in the organised sector on account of high capital costs required for setting up a unit.

Converters

Converters are engaged in the processing of packaging material into packaging products and they act as the link between the customer and the raw material manufacturer as nearly 60% of BOPP films and around 100% of polyester films are used only after conversion. In the flexible packaging sector, conversion involves the coating, lamination, metallising and printing of films, while in the rigid packaging sector it mainly involves the injection moulding, labeling etc. In the flexible packaging sector, conversion provides a value addition of around 35%-40% on the basic raw materials. The total production of printed laminates using films such as PET, BOPP or CPP in the country is estimated to be around 120,000 tons, out of which almost 50% is produced by seven units in the organised sector.

According to industry estimates, there are around 16,000 converters, largely in the SSI sector, scattered all over the country. The profusion of players in this segment is due to low entry barriers, a fragmented end user profile and restrictive government policies. Also, most of the raw material manufacturers have not ventured into conversion because of this being a highly personalised business requiring close interaction with the end users. However, an increasing need for sophisticated packaging has led to the emergence of a few large players in the organised sector. Most of the demand for converters is expected to be generated from the food-processing segment.

Market Scenario

The per capita consumption of the packaging industry is only 3 kgs as compared to 100 kgs in developed countries. This is an indication of the market potential of the packaging industry. In the flexible packaging segment, laminated products is the fastest growing segment, which was growing at a rate of 25%-30% p.a till FY97, before faltering to nearly 15% in FY98. The flexible packaging sector is highly dependent on the FMCG and pharmaceutical sectors. Robust growth in these industries would augur well for the packaging industry.

Laminated Packaging

Laminated packaging has caught on a big way in India . There are three categories of laminated products- FFS pouches, tubes and tetrapacks.

FFS pouches has a market size of nearly Rs 10 bn with the organised sector accounting for 50% of the total capacity and 50% -60% of the total market in value terms. The market is divided into three segments-premium, medium quality and low priced segments. Since these are aesthetically appealing products, printing technology plays an important role. This market is also characterised by low entry barriers and investment costs and intense competition ( in terms of quality and costs of production). The main companies in this segment are Flex Industries, Paper Products and the Akar group.

Laminated Tubes

The laminated tube market is still a nascent one but however experiencing very high rates of growth. Essel Packaging is a leader in this market with over 80% of the market share. Laminated tubes are replacing aluminum tubes in various sectors like pharmaceuticals, cosmetics on account of their better aesthetic appeal and convenience in usage. In India, the laminated tube market is 52% and aluminium tube market is 48%. Currently toothpaste market is the largest end user. Cosmetics is a growing market in this segment. This segment recorded a growth of over 20% in the past two years and is expected to have a future growth rate of around 15% over the next four or five years.

Tetrapacks

Tetrapacks were first used in India for packaging of fruit drinks. Even today they are predominantly used for packaging of fruit drinks and oil. Materials used for the manufacture of tetrapacks include paperboards, LDPE/LLDPE films and aluminium foil.

Inputs in Flexible Packaging

Over the years, developments in packaging technologies and products have led to the use of increasingly sophisticated polymers in India. From cellophane and PVC, the market has now progressed to the usage of modern plastics such as Polyethylene Terephthalate (PET) and Polypropylene.

 

Polymer Film

Usage in flex. Packaging

Application

LDPE/LLDPE

Sealant layer in laminations, co-ext. films, lami tubes

Carrier bags, milk, edible oils, vanaspati

HDPE

Polysacks, barrier film in co-extrusion

Cement, jute, edible oil, vanaspati

Polyester

Outer reverse printed layer in laminations, metallising lami tubes

Food processing, pan masala, confectionary

BOPP

Sealant and non sealant layer in laminations

Cigarette, food processing, adhesive tapes

LDPE/LLDPE film

Features such as heat salability and flexibility have led to its wide use in flexible packaging applications. It is normally used as an extruded film in food packaging (baked goods, meat produce and carrier bags) and non-food packaging (industrial liners, shrink wraps, shipping sacks) and as a co-extruding film in flexible laminations, edible oil packaging etc.

Polyester Film

In India, 76% of polyester film is consumed in flexible packaging sector. It is normally used as an outer layer on which reverse printing is done (film is either in plain or metallised lacquered form). At present there are five players in the industry, Garware Polyester being the largest. This segment is also facing excess capacity inspite of a reported increase in consumption to the extent of 30%. The demand for polyester film is expected to grow at a rate of 10%-15% p.a.

Biaxially oriented Polypropylene (BOPP film)

BOPP finds use mainly as overwraps in products such as cigarettes, textiles and broad lamination. It is widely used in food processing segment as an overwrap or an innerwrap in biscuits, bread and other confectionery products. BOPP film due to its superior moisture prevention properties is used as one of the substrates in flexible packaging. The contribution by value added products of BOPP such as synthetic paper, capacitor grade film are quite low. The usage of BOPP is low due to early introduction of polyester film in the Indian market. However BOPP is expected to play a major role in the field of flexible packaging as a printed laminate or a metallised laminate.

The total installed capacity in the BOPP industry is around 51,050 tpa with Flex Industries having the largest capacity of 15,000 mt. This industry has also been facing the problem of excess capacity as several players added on to the existing capacities in 1995-96 and this market has become more of a buyers market than a sellers market. This industry is growing at the rate of 20% p.a.

Prospects

Technological developments play a very important role in this industry. In India there has been a slow progress in the technology adoption and upgradation.

The FMCG sector is the largest customer for the packaging industry. Several innovations are sweeping across this industry thus placing larger demands on the packaging industry. Leading players like HLL, Marico are not only resorting to smaller packs but also different methods of packaging for the same product. Several players are now using packaging as a means of differentiating their product in the market. For instance oils are sold in bottles and tetrapacks too. Increasing competitiveness in this industry will again call for continuous developments and innovations in the packaging industry. Another growing sector is the pharmaceutical industry (largely untapped) where several innovations in packaging have taken place, especially in the OTC segment. Gujarat Glass is a leading player catering largely to the pharmaceutical industry.

The future shall see a fall in operating margins along with volume growth for the players. Even this industry shall witness consolidation, like its global partners. This consolidation might get accelerated with the entry of several multinationals into the country. As growth in established markets (American, European and Japanese) slows, suppliers will increasingly look for growth in emerging international markets and for this companies are likely to look at acquisitions to geographically complement their existing business. Several players in the packaging industry (raw material manufacturers & converters) are facing losses and are likely to be targets for takeovers and acquisitions. Also several domestic players might strike an alliance with MNCs. Leading players like HLL and Procter & Gamble might also enter into a tie-up with international firms for meeting their needs. Already requirements of several leading players in the FMCG and food processing sectors are met through just one or two players. Recent developments have been ITC buying out the stake of Rollatainers and the Flex Industries Limited spinning off their polyester film business to merge with Polyplex's capacity (creating the largest capacity for polyester film in India). On the other hand, the international packaging major, Van Leer has increased its stake in Paper Products Limited to 51%. However inspite of the consolidation, excess capacity shall remain over the next few years.

Read More...

Sunday, September 2, 2007

ITC: A Hot Stock

ITC Limited
Hold (Target Price: Rs 224)
Market Data
Price on reco. date (Rs) 161 (BSE)
Mkt. Price BSE / NSE (Rs) 168 / 169
Change since reco.  4.3%
52-week High/Low (Rs) 196 / 140
NSE Symbol ITC
BSE Code 500875
No. of shares 3762 m
Free float 100.0%
Market cap (Rs m) 605,682

 

 

Shareholding
Category (%)
Promoters 0.0
Banks, MFs and UTI 37.6
FIIs 12.7
Public 13.3
Others 36.3
Total 100.0

By this recommendation of HOLD, what we mean is that existing shareholders would be better off holding onto the stock with a long-term perspective. However, if an investor would like to BUY this stock, then the upside from the current levels is about 13.4% CAGR. Investors could take the investment decision based on this premise.

Investment Rationale

Multi growth drivers: ITC is moving in the right direction by de-risking its business model and entering new areas. The company has successfully invested strong cash flows from its cigarette business into growth businesses such as hotels, food s and rural retailing. Strong cash flows (around Rs.20 bn) had enabled ITC to establish a dominant position in the hotel and paper business. It has also successfully executed its various businesses to ensure that the firms ROE stays at a healthy 25%. On back of these parameters we estimate a 20% CAGR growth in earnings over the next 3 years.

Near monopoly in cigarettes: Despite campaigns against smoking and punitive tax rates, ITC has managed to grow its core cigarette business at a CAGR of 9.9% during the period FY02 to FY07. ITC's profits from cigarettes tend to grow even in an adverse tax environment (9% YoY growth in 1QFY08 despite tax hikes). Net price realisations (net of all taxes) tend to outpace volume falls in a declining market, resulting in growth in net sales. In the 2007 budget, the excise duty on cigarettes was further hiked by 5%. Also, a 12.5% VAT by states governments has become applicable. ITC has passed on the increase in taxes by a ~20% effective hike in prices. This proves ITC's strong positioning in cigarettes in the domestic market, where it has a share of 72%. We believe ITC's dominance is unlikely to diminish in the medium term as it has the best brand recognition, distribution and portfolio of products across price points.

Cigarette business continues to remain the mainstay of ITC, accounting for 66% of FY07 revenues. The company is looking at upgrading its cigarette units to beat competition from imports and contrabands.

Currently, out of the total amount of tobacco produced in the country, around 48% is in the form of chewing tobacco, 37% as bidis and only 15% as cigarettes. In the rest of the world, production of cigarettes is 90% of total production of tobacco related products. Although the market is huge in absolute numbers, per capita consumption of cigarettes in India stands at approximately 1/10th the world average and this underlines the vast hidden potential. As disposable income increases, people might shift from bidis to cigarettes. Being the leading player in the segment, ITC is likely to be a big beneficiary of this change. We have factored in a modest 8% compounded rate of growth in revenues for the cigarette division for the next three years. It should be remembered that the same has grown at a CAGR of 10% between FY02 and FY07.

Hotels: ITC is the second largest player in the hospitality industry in India, only trailing Indian Hotels (The Taj Group). This division continues to benefit from capacity expansion as well as the upturn in occupancy rates. This division displayed a staggering topline CAGR of 43% between FY02 and FY07. To strengthen its position and to ride the boom in hotels in India, the company consolidated operations by merging subsidiaries ITC Hotels and Ansal Hotels with itself during FY05. The company is likely to invest around Rs10 bn in the Bangalore, Chennai and Hyderabad hotels in the next 3 to 4 years. It is also constructing a resort at its golf course at Gurgaon and is looking for land in the city to set up a hotel. It also plans to set up a mid-sized three-star hotel in Chandigarh and two or three properties in state capitals and metropolises. The vision of the management is to have a hotel in every state capital. With 75 hotels (5,500 rooms) under the chain, ITC is expecting to add another 27 properties (3,000 rooms) under its management in the coming years. Recently, it had tied up with Starwood Hotels & Resorts to bring the latter's premium brand, the Luxury Collection to India.

According to recent estimates of the WTTC (World Travel and Tourism Council), Indian tourism demand will grow at 8.8% CAGR over the next nine years (2006-15), which would place India as the second most rapidly growing tourism market in the world. However, addition to the room inventory over the next 2-3 years is not expected to be commensurate with the growth in demand. As per industry estimates, India will require around 120,000 hotel rooms over the next 3 years. Overall, the increased business and leisure related travel, strong room demand, and higher occupancies would help the players in the sector to sustain their pricing power.

Paperboard - Expansion benefits: ITC is the leader in the domestic paperboards market having a share of 30% in value terms. It is also the only player in the premium value added paperboard segment. It has a market share of 77% in Cigarette Tissue segment, The paper segment provides synergies to its business as more than one-third of its paper production is used for internal consumption. This division has grown at a CAGR of 14% during the period between FY02 and FY07.

The paper industry is capital intensive and prone to global cycles. The capital intensity of the business is bound to increase as environmental norms tighten. Although the overall paper and paperboard industry in India is growing at around 7%, the value-added paperboard segment continues to grow at a substantially faster pace of around 20%. ITC is making investments in the paper business to capitalize on trends in the industry. Over the next 2 to 3 years, the company plans to invest Rs 10 bn to expand its capacities. It is also in the process of doubling pulp capacity to 200,000 tonnes per annum, which would help it reduce dependence on the global pulp cycle and cut costly imports. We expect the paperboard segment to grow at a CAGR of 14% over the next three years, in line with its historical growth rates.

Paper: Capacity addition
(TPA) FY07 FY09E
Coated and uncoated boards 320,000 400,000
Paper 30,000 30,000
Specialty paper 24,000 125,000
Total paper 54,000 155,000
Pulp 100,000 200,000

Non-cigarette FMCG: ITC has very cleverly used its distribution and procurement network to build its new consumer (FMCG) businesses.

FMCG businesses
Category Mkt size (Rs m) ITC share (%)
Biscuits 50,000 9%
Match sticks 12,000 10%
Branded atta 12,000 52%
Ready to eat 800 24%
Confectionery 20,000 20%

Since the launch of its ready-to-eat Kitchens of India brand in 2001, ITC has established itself in key FMCG segments like atta, ready-to-eat meals and biscuits through its Aashirvaad, Kitchens of India and Sunfeast brands respectively. The company is now looking to expand into new product categories. It is using its established procurement network to source wheat and other agri inputs at a price lower than the competition, also ensuring high quality control as a result of direct control over procurement. In four years, the company's turnover has touched Rs 17 bn from Rs 1 bn in FY03 in this segment

Let us have a look at the company's future plans and prospects of each of the divisions in the non-cigarette FMCG segment.

Foods: The product portfolio now comprises more than 100 distinct food products under five brands. In Biscuits (Sunfeast brand) ITC has seen robust growth and has captured a 9% market share of the Rs 46 bn biscuits sector. The company is constantly introducing innovations and variants within a category. ITC has recently launched its Bingo brand in the Rs.20 bn snack market. ITC is targeting 25% market share over next 2 years. The snack food market is growing at 30% annually.

Staple Foods (wheat flour and salt) under the Ashirwad brand has been one of the key growth drivers in packaged foods. The branded atta enjoy 55 % market share of the Rs 10 bn organized market. ITC has successfully captured a market share of about 24% in the Rs 800 m ready-to-eat foods segment. It has also entered the branded spice market valued at Rs 4.5 bn and is aiming for a 20 % market share in the first year itself.

Retailing: ITC is also a strong player in lifestyle retailing and has established its brands like Wills Lifestyle and John Players. ITC is targeting a 30% plus growth in its lifestyle retailing business by expanding its stores

ITC's Expressions has emerged as the largest greeting card brand sold with 25% of the share in Rs 3 bn domestic greeting card market. It has launched stationery under the Classmate and paper Craft brands. The market size is estimated at Rs 6 bn and is growing at 10% per annum. It also controls 12% market share in Rs 10 bn matchbox market. It acquired WIMCO (through its subsidiary) to increase its market share.

Personal care: ITC is also gearing up for the launch of a mass brand in the home and personal care space. The company has already set up a separate strategic business unit (SBU) for this purpose. Given its immense distribution strength, ITC shouldn't find it hard to make a successful entry into the Rs 80 bn home and personal care segment. However, it would face tough competition from the existing players.

Though currently the segment is suffering a loss at the PBIT levels, we expect it to turn profitable in FY10. We expect the division to grow by 43% over then next three years, much lower than the 78% growth the segment achieved in the previous three years.

Agri business: ITC is one of the largest exporter of agricultural commodities and has a significant presence in soya, wheat, rice and marine products. Currently, ITC sources 13 commodities and plans to enter the fruits and vegetable markets. ITC plans to increase exports of value-added aqua-products, processed fruit and organic products. Exports of leaf tobacco, nonbasmati rice and wheat are also expected to drive exports in the coming years. It also has tied up with Japanese trading house Marubeni for food business including exports of Indian beans. Currently, it contributes 13% (post inter-segment transfers) to the total revenues and we expect it to touch to 17% going forward.

E Choupal- rural initiative: ITC's rural initiative is likely to be one of the key long-term growth drivers for the company in our view. ITC has built on its sourcing scale to establish an enabling infrastructure, called e-choupal. It also saves about 3% to 5% of the procurement costs. Started as a sourcing venture for ITC's non-cigarette FMCG business, e-Choupal is now undergoing transition to become a highly effective distribution channel and would be known as Choupal Sagar. There are over 6,400 E-choupals spread across 29,000 villages and reaching over 3 m farmers. ITC has also entered into collaboration with over 40 companies to sell seeds, pesticides, fertilizers, farm equipment, consumer product goods, finance and insurance.

The company plans to expand this initiative to 100,000 villages and reach over 10 m farmers by 2010 and source a wider range of products like spices, cotton and vegetables. It is also planning to set up new small format stores in rural areas on the lines of its existing hypermarket chain, Choupal Sagar. The company would open 140 stores (currently 3 stores) in 54 towns in the next three-four years. Though currently, it is in an investment phase, we expect by 2011, the company would generate revenues from e- choupals.

Comparative Valuations

FY07/CY06 Unit ITC Altria GPI HUL
Current price Rs 161 2813.8 1,270 199
Market cap US$ m 14,861 144,480 319 10,707
Revenues US$ m 3,017 101,407 186 2,952
EBDITA margin % 32.0% 17.7% 12.6% 13.6%
Net profit margin % 21.8% 11.9% 11.6% 15.3%
Return on capital employed % 33% 19% 130% 67%
Return on equity % 26% 30% 21% 68%
Price to earnings TTM, x 21.5 492.8 14.8 23.6
Price to book value TTM, x 5.8 199.3 3.1 16.1

Investment Concerns

Cigarette taxes: The domestic cigarettes industry has been facing pressures in the sphere of taxation and regulation with respect to advertisements. The government has increased excise duty by 5% and allowed the imposition of VAT by states. It is estimated that cigarettes are taxed 34 times higher than other tobacco products on a per kg basis. This results in low per capita consumption of cigarettes compared to that in neighboring countries, since around 61% of cigarette consumption comes from price-sensitive 'dual consumers,' i.e., those using cigarettes as well as other tobacco products. Also, there are more chances of excise duty on cigarettes rising than falling, as is the case internationally. To that extent, this star in the company's portfolio is under pressure. The domestic cigarette industry is also increasingly under threat from smuggled brands, which would now increase by the imposition of VAT. However, the sector is characterised by moderate competition on account of the strong brand loyalty. Further the union health ministry has stepped up its campaign against smoking in the recent past. Regulations have been passed against smoking in public places. Also globally, tobacco companies are in the eye on storm over health related issues and have been on the receiving end of penal action for damage claims. Though Indian consumers are not active on the libel side currently, this may change due to consumer activism. We have not factored in any negative impact on volumes due to these measures, as it is still early days.

Background

ITC is the largest cigarette company in India and has diversified into multiple businesses over the years. It commands around 70% of India's Rs 130 bn domestic cigarette market (value terms). Out of the top 10 cigarette brands in India, 6 belong to the ITC stable. The growing awareness of the harmful effects of tobacco has resulted in ITC focusing on de-risking its revenue profile (like any other international player in the last 25 years). Consequently, it merged the paperboards subsidiary with itself and invested in growing the hospitality, retailing, packaged foods and IT businesses.

The company has emerged as the second largest luxury hotel chain after Indian Hotels. In packaged foods, its product range includes ready-to-eat (Kitchens of India), staples (Aashirvaad Atta and Salt), confectionery (Mint-O and Candyman) and biscuits. ITC has also entered into garment retailing. Other initiatives include greeting cards (20% market share), safety matches and incense sticks. Also it took the e-Choupal initiative to reach Indian villages where nearly two-thirds of the country's population lives. Started as a sourcing venture for ITC's non-cigarette FMCG business, e-Choupal is now undergoing transition to become a highly effective distribution channel and would be known as Choupal Sagar.

Industry Prospects

The Indian tobacco industry is unlike most other countries. Inspite of being the second largest producer of tobacco in the world after China, it holds a meager 0.7% share of the US$ 30 bn global trade in tobacco, with cigarettes accounting for 85% of the country's total tobacco exports.

Per capita consumption of cigarettes in India is merely a tenth of the world average. In India, three major cigarette players dominate the market, primarily ITC with 72% market share, Godfrey Phillips with 13% and VST with 8% share of the market.

The company is also present in hotels, paper, agri business and retail venture. The overall paper and paperboard industry in India is growing at around 7%, while the hospitality industry of the country is at a high growth pace due to favourable sector scenario.

Currently, the size of the snack food market is estimated to be Rs 45 bn of which branded players account for Rs 20 bn. The snack food market is growing at 30% annually.

Risk Analysis

Sector:ITC has diversified interests across various sectors. Besides being a leader in cigarette business, it is gaining market share across its various other segments like paper, hotels and retailing. The company is moving in the right direction by de-risking its business model and entering new areas. ITC has successfully invested strong cash flows Seeing the diversified nature, we assign a medium rating of 5.

Sales:ITC earned average revenues of US$ 1.9 bn m between FY03 and FY07 and revenues to the tune of nearly US$ 2.8 bn in FY07. Further, during FY07 to FY09, the company is expected to generate average annual revenues of US$ 4 bn. These are sizeable figures and hence, we assign a low-risk rating of 8 to the stock.

Current ratio:ITC's average current ratio during the period FY03 to FY07 has been 1.3 times. This indicates that it is comfortably placed to pay off its short-term obligations. We assign a medium risk rating of 5.

Debt to equity ratio:A highly leveraged business is the first to get hit during times of economic downturn, as companies have to consistently pay interest costs, despite lower profitability. We believe that a debt to equity ratio of greater than 1 is a high-risk proposition. ITC being a debt free company, we have assigned a low risk rating of 10.

Long term EPS growth:ITC has grown its net profits at a CAGR of 17.8% in the past five years. Further, on the back of its strong position and increase in sales, earnings are expected to grow at a compounded rate of 13% during FY07 to FY10. As such, the rating assigned to the stock on this factor is 4.

Dividend payout:A stable dividend history inspires confidence in the management's intentions of rewarding shareholders. ITC's average payout ratio has been 36% over the past 5 fiscals. Thus, we have assigned a low-risk rating of 8.

Promoter holding:A larger share of promoter holding indicates the confidence of the people who run it. We believe that a greater than 40% promoter holding indicates safety for retail investors. There is no promoter holding in the company. We have hence assigned a high-risk rating of 1 to the stock.

FII holding:We believe that FII holding of greater than 25% can lead to high volatility in the stock price. The FII holding in ITC, at the end of June 2007, stood at 12%. Based on our parameters, the rating assigned is 4.

Liquidity:The average daily trading volumes of ITC in the last 5 years stand at 3,200,000 shares. This is high and hence the rating assigned is 10.

Margin of safety:This is to determine the value of the stock relative to its price and the returns over a risk free rate. Margin of safety of a stock lies in its earning power, which is calculated as EPS divided by market price (reciprocal of P/E). Considering ITC's P/E of 21 times its trailing 12-month earnings, the earning power is 3.5%. This is still less than the yield on 10-year government paper. Thus, the rating assigned is 1.

Considering the above parameters, the total ranking assigned to the company is 56. This makes the stock a medium-risk investment from a long-term perspective.


 
Risk Matrix

High Risk Medium Risk Low Risk
Rating (1 to 3) (4 to 6) (7 to 10)
Sector High Medium Low
Sales (US$ m) < 500 501 - 1,000 > 1,000
Current Ratio (x) < 1 1 - 2 > 2
Debt to equity ratio (x) > 1 0.5 - 1 < 0.5
Long term EPS growth (%) < 10 10 - 20 > 20
Dividend Payout (%) < 15 15 - 25 > 25
Promoter holding (%) < 25 25 - 40 > 40
FII holding (%) > 25 10 - 25 < 10
Liquidity (Nos. '000) < 100 100 - 200 > 200
Margin of Safety (%) < 3 3 - 6 > 6
Final Rating < 30 30 - 60 > 60

Valuations

At the current price of Rs 161, the stock is trading at a earnings multiple of 15.8 times our FY10 estimates. We have valued ITC based on the sum-of-parts valuation method, and have used different valuation metrics to arrive at a fair value for each division.

We have given a multiple of 17 times our estimated FY10 capital invested to the cigarette business. Paper is an asset-intensive global commodity. While paperboard (a predominant portion of ITC's sales) is relatively more insulated from global cycles, execution risks exist. We have given it a multiple of 1.4 times the capital employed.

As far as the hotel segment is concerned we value it at 1.7 times the FY10 employed capital. Though the sector fundamentals look good, it requires huge investment and upside to the higher room rates is limited over the next few years due to higher competition. Agri business valued at 5.8 times the capital employed seeing the huge growth and e choupal benefits. ITC's FMCG business excluding cigarettes is still in aggressive investment mode and is unlikely to report profits until FY010E. We have valued it at 20 times its FY10 segmental earnings due to high growth rate and strong return profile.

(Rs m) FY07 FY08E FY09E FY10E
Revenues 123,693 147,791 175,695 210,891
PAT 27,000 29,443 32,959 38,591
EPS (Rs) 7.2 7.8 8.8 10.3
Price to earnings (x) 22.3 20.4 18.3 15.6
Price to book val. (x) 5.8 5.0 4.4 3.8

Sum of the parts valuation
(FY10E) Valuation
multiple
Value
(Rs m)
Value
per share (Rs)
Cigarettes 17x cap.employed 510,143 136
Hotels 1.7xcap.employed 41,927 11
Paper 1.4xcap.employed 49,833 13
Agri 5.8x cap.employed 103,240 27
Non-FMCG 20x earnings 74,900 20
ITC's business value 780,044 207
Add: Cash & investments 60,068 16
Less: Debt 3,000 1
ITC's total value (FY10E) 843,112 224

Further we have added the cash and the investment per share and subtracted the debt the company is expected to have in FY10. We have arrived at a fair value of Rs.224 from a FY10 perspective and this translates into an upside of 13% CAGR from the current price. We thus recommend a 'HOLD' on the stock from a FY10 perspective.

Financials at a glance
(Rs m) FY07 FY08E FY09E FY10
Sales 123,693 147,791 175,695 210,891
Sales growth (%) 26.3% 19.5% 18.9% 20.0%
Operating profit 39,565 44,309 49,957 58,723
Operating profit margin (%) 32.0% 30.0% 28.4% 27.8%
Net profit 27,000 29,443 32,959 38,591
Net profit margin (%) 21.8% 19.9% 18.8% 18.3%
 
Balance Sheet
Current assets 62,897 76,785 86,043 98,989
Fixed assets 56,109 57,515 64,363 70,393
Investments 30,678 36,948 43,924 52,723
Total Assets 149,683 171,247 194,330 222,104
 
Current liabilities 38,576 43,249 47,833 53,968
Net worth 104,371 120,270 138,068 158,908
Loan funds 2,009 2,500 2,700 3,000
Other liabilities 4,727 5,228 5,729 6,228
Total liabilities 149,683 171,247 194,330 222,104

Source: Equity Master : http://plethora-news.blogspot.com/2007_08_26_archive.html

Read More...

Bloomberg - UTV

Must Watch...Ad may come initially.. wait for video.Also keep volume on

Disclaimer



This Document is subject to changes without prior notice and is intended only for the person or entity to which it is addressed to and may contain confidential and/or privileged material and is not for any type of circulation. Any review, retransmission, or any other use is prohibited. Kindly note that this document does not constitute an offer or solicitation for the purchase or sale of any financial instrument or as an official confirmation of any transaction.


The information contained herein is from publicly available data or other sources believed to be reliable. While I would endeavour to update the information herein on reasonable basis, I am under no obligation to update or keep the information current. Also, there may be regulatory, compliance, or other reasons that may prevent me from doing so. I do not represent that information contained herein is accurate or complete and it should not be relied upon as such. This document is prepared for assistance only and is not intended to be and must not alone betaken as the basis for an investment decision. The user assumes the entire risk of any use made of this information. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and should consult its own advisors to determine the merits and risks of such an investment. The investment discussed or views expressed may not be suitable for all investors. I do not undertake to advise you as to any change of my views. I may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject me to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction. I may have used the information set forth herein before publication and may have positions in, may from time to time purchase or sell or may be materially interested in any of the securities mentioned or related securities. I may from time to time solicit from, or perform investment banking, or other services for, any company mentioned herein. Without limiting any of the foregoing, in no event shall I or any third party involved in, or related to, computing or compiling the information have any liability for any damages of any kind.