Holcim Indonesia (SMCB IJ, Rp 2,175 HOLD) Rich valuation / Danareksa

Holcim Indonesia

Rich valuation

Upcoming expansion

In late December 2010 Holcim commenced ground breaking for the construction of the new plant in East Java near Semen Gresik’s production facility. Holcim plans to add capacity of 1.7mn tonnes at a total investment cost of US$450mn through implementation of a green field project (unlike Semen Gresik which is expanding by way of a brownfield project). Consequently, the investment cost of this project is high at US$264 per tonne, or even higher than Holcim’s current EV/tonne of US$230. Completion of the plant is expected in late 2012 or early 2013. For the time being we do not incorporate the expansion into our forecast due to the limited information from the company on the capex outlay.

Sacrificing margins for market share

Since last year Holcim has focused its marketing beyond Java in an effort to penetrate new areas. Fortunately, Semen Gresik has production capacity constraints, allowing Holcim to enter new markets. Yet as a new player in certain areas, Holcim needs to offer more competitive pricing. This explains why Holcim’s ASP remains well below its rivals. From a group perspective, we think this strategy has received the blessing of the parent company since Holcim Indonesia operated with an EBITDA margin of 28.1% in 1Q11, or way above the 20.9% EBITDA margin of the parent company in FY10.

Dividends at last

Holcim has finally decided to distribute dividends of Rp23 per share for FY10, translating into a dividend yield of less than 1% - but admittedly quite low compared to the market average of 2-3%. The payment of dividends was made possible thanks to the quasi-reorganization which meant that Holcim booked positive retained earnings, allowing the company to distribute dividends. Looking ahead, we don’t think that Holcim will make a significantly higher dividend payout despite improving cash flows from operations. This is because the upcoming expansion will need additional financing which will limit the company’s financial flexibility to increase dividend payments.

Downgrade to HOLD

Holcim’s upcoming expansion tells us two things: 1) cash flow might be tight especially in FY11-12 as total capex is about US$450mn, 2) full capacity may soon be reached limiting the short-term growth prospects. At the same time, it is evident that the company is willing to sacrifice margins to capture market share. This can be seen in the increase in the company’s market share from 13.6% in FY10 to 15.4% in 1Q11. Moreover, the investment cost of the green field project is above its current EV/tonne suggesting that the expansion plans will average up Holcim’s EV/tonne and reduce the discount relative to its rivals. As such, the stock looks fully valued at the moment. HOLD with a Target Price or Rp2,300.

DISCLAIMER
The information contained in this report has been taken from sources which we deem reliable. However, none of P.T. Danareksa Sekuritas and/or its affiliated companies and/or
their respective employees and/or agents makes any representation or warranty (express or implied) or accepts any responsibility or liability as to, or in relation to, the accuracy or
completeness of the information and opinions contained in this report or as to any information contained in this report or any other such information or opinions remaining
unchanged after the issue thereof.
We expressly disclaim any responsibility or liability (express or implied) of P.T. Danareksa Sekuritas, its affiliated companies and their respective employees and agents whatsoever
and howsoever arising (including, without limitation for any claims, proceedings, action , suits, losses, expenses, damages or costs) which may be brought against or suffered by
any person as a results of acting in reliance upon the whole or any part of the contents of this report and neither P.T. Danareksa Sekuritas, its affiliated companies or their respective
employees or agents accepts liability for any errors, omissions or mis-statements, negligent or otherwise, in the report and any liability in respect of the report or any inaccuracy
therein or omission therefrom which might otherwise arise is hereby expresses disclaimed.
The information contained in this report is not be taken as any recommendation made by P.T. Danareksa Sekuritas or any other person to enter into any agreement with regard to
any investment mentioned in this document. This report is prepared for general circulation. It does not have regards to the specific person who may receive this report. In
considering any investments you should make your own independent assessment and seek your own professional financial and legal advice.