2007 | 2008 | ||||||
Price: | 25.99 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 2,608 | 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.
Rhodia SA – RHA FP
Thesis
Rhodia SA (
Company Description
RHA FP is a global specialty chemicals company with positions in performance materials, functional chemicals and the organics and services clusters. Partnering with players in the automotive, electronics, pharmaceuticals, agrochemicals, consumer care, tires, paints and coatings markets, the company offers tailor-made solutions combining original molecules and technologies to respond to customers’ needs. Rhodia has seven enterprises: Polyamide, Acetow, Novecare, Silcea, Eco Services, Organics and Energy Services.
Sales breakdown |
|
Polyamide |
39% |
Acetow |
9% |
Novecare |
19% |
Silcea |
9% |
Eco Services |
4% |
Organics |
16% |
Energy Services |
4% |
Total |
100% |
|
|
EBITDA breakdown |
|
Polyamide |
33% |
Acetow |
11% |
Novecare |
13% |
Silcea |
11% |
Eco Services |
8% |
Organics |
12% |
Energy Services |
20% |
Corproate |
-8% |
Total |
100% |
Polyamide
Accounting for 40% of group sales, polyamide is a main driver for Rhodia's performance. Results in the segment have been strong, reflecting a tight supply/demand balance for upstream nylon intermediates (ADN, HMDA and Adipic Acid). Divestitures of the commodity fibers businesses have shifted the portfolio upstream, with 45% of segment sales now in intermediates. This was a well-timed strategic shift for Rhodia, as tight markets upstream have allowed rapidly rising raw material costs to be passed through the chain. Management does not see any new ADN capacity until 2011 and it will likely then be one or two facilities. There is good visibility in builds because it takes three years and costs approx. eur 300 million. Rhodia has been successful in passing price increases on here. On the adipic acid side, there has been no new capacity announced. Facilities cost approx. eur 150-200 million.
Acetow
The acetow division is a leading global producer of acetate tow, the material from which cigarette filters are made. This business is cash generative and carries high margins. There are 3 players in the acetow business. Recent margin issues have stemmed from currency as operations are based in
Novecare
Novecare provides high performance chemicals to a wide range of industries, from cosmetics and detergent products to the oil industry. The business has developed niche positions and holds leading positions in a number of markets.
Silcea
Rhodia is the leading global producer of high performance silica, most of which is used in tires. Silica reduces the resistance between the rubber and the road by 25% vs. the competing product, carbon black. This reduced friction yields 5% savings in both fuel consumption and carbon emissions, making it an environmentally and economically attractive product. Customers do pay for this performance, with silica commanding a 30-40% premium to carbon black. However, the difference to the producer is negligible. Fillers (carbon black or silica) only represent 1% of a tire's production cost. Such a niche, but critical application, allows for pricing power.
Eco Services
Eco Services is the leading company in the North American market for sulfuric acid regeneration services with eight production units at six different sites in the Gulf region, the
Organics
There are three seemingly disparate businesses in the organics segment: flavor and fragrance additives (40% of segment sales), contract TDI production for Lyondell chemical and isocyanates (40% of segment sales) and aspirin/paracetamol (20% of segment sales). Management is committed to divesting the aspirin/paracetamol business in the next two years. Overall, management is targeting 14-15% EBITDA margins in 2009/10. This is from 8.5% in 2006 and 10% in 2007.
Energy Services
Rhodia Energy Services is in charge of energy supply management and production, as well as management of greenhouse gas emissions and optimization of the emission credits portfolio. Rhodia expects to receive between 11 and 13 million tons of CER credits per year beginning in 2007 and through 2013.
Summary Financials
The following summary financials are from the 2006 20F. Although simplified, Rhodia’s financial progress is notable. The company has increased sales each year and improved profitability while reducing invested capital. Net debt has been reduced by eur 713 mm and RHA FP achieved its net debt / recurring EBITDA target of <2x a year ahead of commitment. Despite this, RHA FP shares are down 20% in 2007. Management has reduced and restructured debt to longer maturities and lower rates with improved operating cash flow and asset sale proceeds. Prior to the refinancing, Rhodia had major bond maturities in 2010 and 2011. As of
3Q YTD Summay financials 2004 2005 2006 2007 Net sales 4,184 4,521 4,810 3,814 Operating profit / (loss) (135) 66 359 364 Profit / (loss) from continuing ops (490) (419) 111 43 PP&E (net book value) 2,245 2,135 1,760 1,704 Total debt 2,971 3,014 2,435 2,005 Cash 617 925 486 382 Net debt 2,354 2,089 1,949 1,623
Valuation
|
|
Share price (EUR) |
25.56 |
Diluted shares OS (mm) |
101.5 |
Market cap |
2,594 |
|
|
Plus: debt |
2,005 |
Plus: other liabilities |
1,182 |
Plus: minority interest |
19 |
Less: cash and equiv |
395 |
|
5,405 |
|
|
B/S data as of Sep 30, 07 |
|
Other liabilities include the pension shortfall |
However, when comparing Rhodia multiples with comps, an adjustment is needed for its Certified Emission Reduction (CER) credits. The value and profit contribution should be accounted for separately given the terminal nature of the business. Based on a discounted cash flow analysis, the value of Rhodia’s CER credits is eur 750 mm or eur 7.5 per share. There is upside in the CER valuation based on an extension of the Kyoto Protocol or more liquid trading platform for RHA FP’s CERs. However, we do not include this in the valuation but estimate this could be an additional eur 2.5-5 per share.
Based on management guidance and primary research checks, 2009 consolidated EPS should be approx. eur 4.20. This implies a 6.2x EPS multiple based on RHA FP’s current price. Backing out the CER contribution yields eur 2.85 of core chemical earnings. Applying a 13x multiple (low end of comps) to the core earnings gives a eur 37 target. The CER credits are worth an additional eur 7.5 based on an NPV analysis for a total share target of eur 44. As a check, using a 7x EBITDA multiple on the core chemical earnings yields a eur 35 share target including the NPV of Rhodia’s CER credits.
Risks
Execution, inability to pass through higher raw material prices and macro slowdown are the primary risks.
Examining these risks one by one:
Execution: So far, management has tracked in line with operating targets. It achieved its leverage target one year earlier than planned. In addition, management going forward will not be as preoccupied with business disposals as it has mostly accomplished this over the past few years.
Raw material inflation: Rhodia has been successful in passing through raw material prices increases. Management expects volumes and pricing power to remain strong. The company has high market share in most end markets now. According to one estimate, in 75% of sales, Rhodia has a top three position.
Macro slowdown: A macro slowdown is a risk but management has materially changed its portfolio over the last few years to be less cyclical. After disposing of approx. 15 businesses or parts of businesses, the portfolio is much less cyclical. However, the full extent is yet to be seen. According to one estimate, almost 60% of sales now is non-cyclical and the remaining 40% is more technology driven (lighter materials for vehicles) than cyclical.
Catalysts
There is no one specific catalyst for RHA FP shares. Continued execution is important as it will improve the market’s perception of Rhodia’s higher margin and less cyclical portfolio. The company reports 2007 results on February 28. Positive news with respect to carbon credits and
show sort by |
Are you sure you want to close this position Rhodia SA?
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 Rhodia SA 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, "".