2008 | 2009 | ||||||
Price: | 5.85 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 106 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
India Globalization Capital (IGC) is a SPAC targeting infrastructure companies in
Industry Overview
It is an understatement to say that rapid economic growth in
The road network in
There are three types of road building contracts: maintenance, third-party road building and Build Operate and Transfer (BOT). BOT is a government mechanism common in infrastructure initiatives that can attract private investment as well as rapidly build out world-class roads. A participant will fund the construction of the project, such as a toll road, operate it for a specified period such as 20 years and then transfer the asset back to the government. As I will detail below, IGC will focus its early efforts on executing simple road building contracts but will also endeavor to build out a portfolio of BOT projects. Maintenance will also provide an ongoing revenue stream to the company.
Business Description
India Globalization Capital is a SPAC that raised $62.8m in March 2006 to acquire an operating business in
IGC is buying 63% of Sricon and 77% of TBL for $40m. Sricon and TBL are infrastructure companies that specialize in road maintenance and road building, in
Sricon is an engineering and construction company that is engaged in the execution of civil construction and structural engineering projects. It has $195m of project backlog. It is involved in the design, building and maintenance of roads, highways, toll booths, overpasses, as well as industrial infrastructure development such as power plants, water supply systems and mining. Sricon also has a BOT contract for one of the highways in
TBL (Techni Bharathi Limited) is also an engineering and construction company that is engaged in the execution of civil construction and structural engineering projects, such as the design and building of roads, highways, bridges, tunnels, airport runways, railroads and dams. Its project backlog is $47m. TBL has a regional focus in the states of Andhra Pradesh, Karnataka and Tamil Nadu. It is also experienced in
The key insight that IGC brings to these transactions revolves around the immediate increase in net profitability by injecting capital into these two businesses. IGC believes several straightforward changes can improve net margins from 3-5% to 14-18%. As can be observed in the financials in the next section, neither of these companies have grown in the last few years and they have both been marginally profitable or loss-making. IGC cites numerous benefits from shoring up the company’s balance sheet and providing it with an American sponsor. These improvements fall into three categories:
Due to the holding company structure, IGC believes its two infrastructure companies will be perceived as local, but it will also benefit from being an American company. This will give it the local advantage to partner with governments on projects that may not be as easily available to the Bechtels of the world. Yet the company will also bask in the prestige of an American listing and will obtain an American cost of capital.
For the medium term these companies will be run separately. However, IGC will be able to exploit certain synergies: (1) IGC will organize a joint-risk management committee and the companies will share equipment where geographically appropriate; (2) there will also be scale in project bidding as IGC estimates a 1 in 7 win rate on projects and plans on bidding 2/3 a month; and (3) longer term IGC may combine Sricon and TBL then take that entity public in India.
Also in the long term, IGC would like to build a portfolio of 100% owned assets such as BOT projects. It is also moving into the power generation business. As part of this transaction, IGC will purchase a 24-megawatt wind energy farm to be built by an engineering firm called CWEL. According to Ernst and Young, 60% of
Financial Summary and Valuation:
The following chart lays out the fully diluted capitalization of IGC. In addition to the typical SPAC common shares and warrants, there are additional shares and warrants associated with two bridge financings. IGC has a 7% stake in MBL, another roadbuilder not involved in this transaction, through a convertible bridge financing that it did back when it thought it was going to invest in MBL. This is held on the balance sheet at $3m. While this is not in the proxy, Ram states that MBL will do $80m of revenues this year and its net income will be $5m. Capitalizing this investment at 20x implies a $7m value which I have backed out of the valuation. I have also backed out the book value of the wind business, although it is arguably worth more. Though it is conservative, I have assumed that the $19m of excess cash on the balance sheet does not get deployed. There is a substantial warrant overhang which I have addressed by quoting all valuations as fully diluted treasury method.
Capitalization Summary:
Share Price |
$ 5.85 |
|
|
Common Shares |
14.0 |
Bridge Shares |
0.8 |
Warrants |
22.9 |
Bridge Warrants |
0.4 |
Fully Diluted Shares Outstanding |
38.1 |
|
|
Primary Market Cap |
$ 86.2 |
Fully Diluted Market Cap |
$ 222.9 |
|
|
Warrant Strike Price |
$ 5.00 |
Warrant Proceeds |
116.9 |
Shares Bought Back |
20.0 |
|
|
Treasury Method Shares |
18.1 |
|
|
Treasury Market Cap |
$ 106.0 |
|
|
Excess Cash |
19.0 |
Book Value of Wind Business |
8.4 |
MBL Investment |
7.0 |
Total Non-Infrastructure |
34.4 |
Non-Infrastructure Per Treasury Share |
$ 1.90 |
|
|
Infrastructure Business Value |
$ 3.95 |
The following chart lays out the historical and projected financials of the target companies. All financials are US GAAP. Sricon’s projections through FY 2010 are based on the lower of proxy or earnout targets through 2010 while 2011 and 2012 represent simple 15% growth which I feel is reasonable. TBL’s historical financials exclude a one-time gain while 2008-2009 projections are based on the presentation which has lower numbers than the earnout targets in the proxy. Years 2010 through 2012 are based on earnout targets. I have included all earnout shares as if they are earned to calculate IGC’s share of net income. Note that the earnout shares are not in IGC stock but rather in the stock of the individual companies. There is further detail in the proxy that I have chosen not to delve into here. I would also add that the company has hired a consulting firm of ex-PWC accountants to supplement the existing internal finance team make sure controls are adequate and there is never an issue with the numbers.
The most recent six month period show a significant uptick in the business level that is in part due to a bridge loan from IGC, but also reflects the fact that IGC’s commitment to invest once the deal closes allowed the companies to receive soft loans to push execution up. Together, this is early evidence that IGC’s investment will drive much stronger performance going forward. There are also no BOTs in the projections though these projects can offer 25-30% IRRs. It is possible that the company could benefit from BOTs in FY 3/10.
Finally, these projections do not include any benefit from either the $19m of cash on IGC’s balance sheet or from warrant proceeds which are incorporated via the treasury method. In reality, investing this cash in the business should be extremely accretive.
Financial Summary |
|
|
|
|
|
|
|
|
|
|
| |||
($ in Million) |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
3/03 |
3/04 |
3/05 |
3/06 |
3/07 |
1H06 |
1H07 |
TTM |
3/08E |
3/09E |
3/10E |
3/11E |
3/12E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sricon |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
4.6 |
15.3 |
11.6 |
11.1 |
10.8 |
4.5 |
7.3 |
13.6 |
21.7 |
92.5 |
175.0 |
201.3 |
231.4 |
Earnings |
|
0.3 |
0.4 |
0.5 |
0.5 |
0.4 |
0.2 |
0.7 |
1.0 |
2.8 |
13.0 |
25.0 |
28.8 |
33.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TBL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
13.1 |
8.8 |
9.9 |
2.9 |
4.9 |
0.5 |
5.5 |
7.2 |
8.5 |
27.6 |
56.3 |
81.3 |
125.0 |
Earnings |
|
0.4 |
(2.7) |
(3.3) |
(2.3) |
0.5 |
(0.9) |
2.7 |
4.0 |
3.2 |
3.6 |
5.6 |
8.1 |
12.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IGC Sricon Ownership |
|
|
|
63.0% |
63.0% |
63.0% |
63.0% |
61.8% |
63.0% |
61.8% |
60.6% |
59.4% | ||
IGC TBL Ownership |
|
|
|
76.9% |
76.9% |
76.9% |
76.9% |
76.3% |
76.9% |
76.3% |
75.2% |
74.2% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sricon Net Income to IGC |
|
|
0.3 |
0.1 |
0.5 |
0.6 |
3.2 |
9.4 |
0.6 |
1.7 |
7.9 | |||
TBL Net Income to IGC |
|
|
0.4 |
(0.7) |
2.1 |
3.2 |
2.0 |
3.0 |
3.1 |
2.4 |
2.7 | |||
Total Infrastructure Net Income |
|
0.7 |
(0.5) |
2.6 |
3.8 |
5.2 |
12.4 |
19.0 |
3.7 |
4.2 | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IGC Corporate Overhead |
|
|
(1.5) |
(0.8) |
(0.8) |
(1.5) |
(1.5) |
(1.5) |
(1.5) |
(1.5) |
(1.5) | |||
Interest on IGC Cash |
19.0 |
4% |
|
0.8 |
0.4 |
0.4 |
0.8 |
0.8 |
0.8 |
0.8 |
0.8 |
0.8 | ||
IGC Costs |
|
|
|
|
(0.7) |
(0.4) |
(0.4) |
(0.7) |
(0.7) |
(0.7) |
(0.7) |
(0.7) |
(0.7) | |
IGC Costs After-Tax |
35% |
|
|
(0.5) |
(0.2) |
(0.2) |
(0.5) |
(0.5) |
(0.5) |
(0.5) |
(0.5) |
(0.5) | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Net Income |
|
|
0.2 |
(0.8) |
2.3 |
3.3 |
4.7 |
11.9 |
3.2 |
3.7 |
10.1 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding (Treasury Method) |
18.1 |
18.1 |
18.1 |
18.1 |
18.1 |
18.1 |
18.1 |
18.1 |
18.1 | |||||
EPS |
|
|
|
|
|
$ 0.01 |
(0.04) |
$0.13 |
$ 0.18 |
$ 0.20 |
$ 0.56 |
$ 1.02 |
$ 1.24 |
$ 1.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IGC price (ex. Cash & BV of Wind biz) |
|
$ 3.95 |
|
|
$ 3.95 |
$ 3.95 |
$ 3.95 |
$ 3.95 |
$ 3.95 |
$ 3.95 | ||||
P/E |
|
|
|
|
|
NM |
|
|
22.1x |
19.4x |
7.1x |
3.9x |
3.2x |
2.5x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following chart shows IGC’s dramatic undervaluation relative to its construction peers. It is also worth noting that Noida Toll Bridge, a company not in the comp list, is a $250m market cap pure BOT company that trades at 36x 08 EPS and 29x 09 EPS which a premium to the other comps. Should IGC be successful in building-out a BOT portfolio then it would raise its valuation.
Comparable Companies Analysis (As of 2/12/08) |
|
|
|
|
|
| |
(US $ in Millions) |
|
|
|
|
|
|
|
|
|
US $ |
|
P/E Ratio: | |||
Company Name |
Ticker |
Mkt Cap |
|
TTM |
3/08 |
3/09 |
3/10 |
|
|
|
|
|
|
|
|
Nagarjuna Construction |
NJCC IN |
$ 1,355 |
|
50.2x |
27.4x |
21.4x |
16.7x |
IVRCL Infrastructure |
IVRC IN |
$ 1,373 |
|
29.6x |
27.7x |
20.3x |
15.2x |
Gammon |
GMON IN |
$ 1,012 |
|
118.0x |
33.5x |
24.8x |
NA |
|
HCC IN |
$ 1,012 |
|
164.6x |
39.5x |
26.3x |
20.8x |
Patel Engineering |
PEC IN |
$ 968 |
|
30.9x |
33.8x |
25.7x |
18.6x |
B.L. Kashyap |
KASH IN |
$ 765 |
|
51.4x |
30.5x |
21.0x |
NA |
Simplex Infrastructure |
SINF IN |
$ 702 |
|
32.2x |
28.4x |
16.8x |
11.4x |
Madhucon Projects |
MDHPJ IN |
$ 553 |
|
43.1x |
39.2x |
26.0x |
18.9x |
Sadbhav Engineering |
SADE IN |
$ 323 |
|
43.1x |
23.8x |
17.1x |
12.6x |
JMC Projects |
JMCP IN |
$ 146 |
|
25.5x |
20.5x |
11.7x |
7.7x |
Gayatri Projects |
GAYP IN |
$ 115 |
|
18.1x |
14.3x |
11.0x |
8.9x |
|
|
|
|
|
|
|
|
Average |
|
|
|
55.2x |
29.0x |
20.2x |
14.5x |
|
|
|
|
|
|
|
|
|
IGC |
$ 106 |
|
22.1x |
19.4x |
7.1x |
3.9x |
|
|
|
|
|
|
|
|
The following tables show the potential value of IGC at more reasonable multiples as well as if it was market to the average comp valuation. As 3/08E is essentially trailing and does reflect the large ramp in revenues and improved profitability, 3/09E is a better period to reflect this investment’s potential. I feel some discount is warranted as it is a holding company and has yet to fully execute on its projections.
Valuation Analysis |
|
|
| |
|
|
3/08E |
3/09E |
3/10E |
|
|
|
|
|
EPS |
|
$ 0.20 |
$ 0.56 |
$ 1.02 |
Target Multiple |
25.0x |
17.5x |
12.5x | |
Target Price |
|
$ 5.09 |
$ 9.77 |
$ 12.78 |
Add Cash + BV Wind |
$ 1.90 |
$ 1.90 |
$ 1.90 | |
Total Price |
|
$ 6.99 |
$ 11.67 |
$ 14.68 |
% Upside |
|
20.1% |
100.5% |
152.2% |
|
|
|
|
|
Valuation Analysis at Comp Multiples |
|
| ||
|
|
3/08E |
3/09E |
3/10E |
|
|
|
|
|
EPS |
|
$ 0.20 |
$ 0.56 |
$ 1.02 |
Target Multiple |
32.2x |
29.0x |
20.2x | |
Target Price |
|
$ 5.90 |
$ 11.28 |
$ 14.82 |
Add Cash + BV Wind |
$ 1.90 |
$ 1.90 |
$ 1.90 | |
Total Price |
|
$ 7.80 |
$ 13.18 |
$ 16.72 |
% Upside |
|
34.0% |
126.4% |
187.3% |
|
|
|
|
|
From a downside perspective, IGC’s revenue is locked-in for FY 3/09 but if it is unable to achieve its margin improvement goals to the tune of a 700bps difference from its projections then their EPS would be $0.34 in FY 3/09. At a depressed 7.5x multiple after taking into account the $1.90 of cash and other assets, the stock would trade to $4.40 implying 25% downside.
Investment Concerns
Trust Buyers Could Hold Up the Deal: As in some other SPACs, there is a large trust buyer presence in the shareholder base. These funds arb the spread between their purchase price and the cash in the trust of $5.89. Looking at what happened with the MQC deal (which I previously wrote up), there is a chance that management might have to cut a deal at the last minute and offer some of its shares to investors who step up and bring the deal across the finish line. I will keep the VIC community abreast of that situation in the event it is necessary and takes place. The deadline is March 8th so all of this might happen in short order.
SPAC CEO’s prior experience includes a bankruptcy: Ram founded one of the first ethnically-focused international long distance telecom carriers back in the 1990s called Startec Global Communications. The company IPO’ed on the NASDAQ in 1997, generated $300m in revenue and turned a profit. At its peak, its market cap exceed $1 billion. Ram was approached to do a convert which ensnared the company in a liquidity crisis as the tech boom imploded. Ram led the company through a long restructuring which ultimately returned all the senior debt’s capital. Interestingly of the 25 public companies with similar business models, only 3 survived including Ram’s company. His model worked but he got in trouble on the capital structure. The two main items I take from this is that 1) Ram is an honorable individual who committed himself to a multi-year painful restructuring to get his lenders their money back and 2) I think it is unlikely that Ram will allow any venture he leads to find itself in a liquidity crisis again.
CEO is New to Industry: Ram has excellent business judgment but he is new to the industry. He has spent a year digging into MBL before passing on that opportunity and he also passed on two other similar companies. I have not met other management at the target companies. They have strong backgrounds, however, and I suspect they will remain the key operators post-deal.
Lots to Execute: Taking a step back, it looks like hyper-growth is a lot to ask of two tiny companies, particularly as it relates to bid activity for new projects. In reality, its quite doable. It takes 4 people to create one bid team. One team can bid on two contracts per month. Collectively, IGC’s targets have three teams in place now (two in Sricon and one at TBL). IGC expects to put together one more team. Ram believes that getting more contracts is the smallest risk, because of the number of contracts available and the inroads that these companies already have. Rather, the keys are a strong balance sheet, technical qualifications which the companies have (they are pre-approved to bid on contracts up to $116m), and adequate contacts/influence.
Margin Improvement on the Come: As simple as the margin expansion sounds here, it still needs to happen. The market might not be willing to reward the company with a full multiple until it posts a few quarters of solid financial performance.
Indian Economic Risk: Future growth is dependent on the Indian government following through on its spending programs. I think
Holding Company Structure: Given that IGC is a holding company, it may trade at a discount. On the plus side, it is a majority shareholder in Sricon and TBL so their financials will flow through the IGC P&L.
DISCLOSURE: We and our affiliates are long India Globalization Capital and may buy additional shares or sell some or all of our shares, at any time. We have no obligation to inform anybody of any changes in our views of IGC. This is not a recommendation to buy or sell shares.
show sort by |
Are you sure you want to close this position India Globalization Capital?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea India Globalization Capital for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".