8/3/2019 JubInd Update 121211
1/14
Jubilant Industries Ltd.[ NSE JUBLINDS ; BSE 533320 ]
Event Update -- 12th December 2011
Retail Business Merger Approval
8/3/2019 JubInd Update 121211
2/14
Contents :Retail Business Merger Approval
Consolidated Structure of JIL post Merger & DemergerOverview of each of the Operational SegmentsPast 3 Years' Revenue of Each Segment - IP
- ACP- Retail- ConsolidatedRetail Business EBITDAR & EBITDA Loss Marginssince InceptionCritical Financial & Valuation Ratios of JIL as ConsolidatedEntity (post merger) as at FY11Scenario post-merger of Retail Business
8/3/2019 JubInd Update 121211
3/14
Retail Business Merger ApprovalA court-directed Meeting of Shareholers of Jubilant Industries Ltd. (JIL) was held on 2nd
December 2011 in which shareholders approved the demerger of Agri & Consumer Products
(ACP) business of JIL into its wholly-owned subsidiary, Jubilant Agri & Consumer Products Ltd.
(JACPL) for a consideration of Rs. 164.88 cr. which will be received in the form of preferenceshares (of JACPL) by JIL. Simultaneously, Jubilant Bhartia group's Retail Mall-cum-
Hypermarket business is being merged into JACPL for a consideration of 3.835 mn. equity
shares of JIL.
Court approval is expected to be received before 31st December 2011 post which the
entire demerger (of ACP business) and merger (of Retail business) process is expected to be
completed within a fortnight.
Post this entire scheme of arrangement coming into effect, JIL will have three distinct
business lines viz., :
Industrial Products (IP) which will be directly under listed entity JIL
Agri & Consumer Products (ACP) which will be under listed JIL's wholly-owned subsidiary
JACPL.
Retail (Mall-cum-Hypermarket) which will also be under listed JIL's wholly-ownedsubsidiary JACPL.
8/3/2019 JubInd Update 121211
4/14
Jubilant Industries Ltd.(JIL)
IndustrialProducts
(IP)
Jubilant Agri
& Consumer
Products Ltd.(JACPL)
100 % owned
Subsidiary
Agri &
Consumer
Products
(ACP)
RetailMall cum
Hypermarket
Details of each of the Businesses ( IP, ACP & Retail ) are given in subsequent pages
FY11 Revenues =
`141.5 cr.
FY11 Revenues =
`378.8 cr.
FY11 Revenues =
`314.4 cr.
Consolidated FY11 Revenues=` 834.7 cr.
8/3/2019 JubInd Update 121211
5/14
Industrial Products (IP)Industrial Products (IP) business will be directly under listed JIL's fold and it comprises of
two sub-segments viz., :
Food Polymers (3rd
Largest Supplier Globally & Largest in India)
Latex (4th Largest Supplier Globally & Largest in India for VP Latex)
Food Polymer :
Under this segment, company manufactures and markets solid poly vinyl acetate
(SPVA), which is usedas an ingredient in making gum base for chewing gum and bubble
gum. Synthetic polymers, of which solid PVA is but one type, are the main gum base
constituent in 90% of the gum base manufactured worldwide.
Latex :
Under this segment, company manufactures and markets three kinds of latex namely,
Vinyl Pyridine (VP), Styrene Butadiene Rubber (SBR) and Nitrile Butadiene (NBR).
Vinyl Pyridine and SBR are used in dipping of tyre cord and conveyor belt fabric by tyre
manufacturers who have in-house dipping facilities and also by tyre cord fabric dippers.
In addition, they are also used to manufacture SBR Latex tyre carcasses, V-belts and
conveyor belts. NBRs are used in automotive gasket binding applications.
8/3/2019 JubInd Update 121211
6/14
Agri & Consumer Products (ACP)Agri & Consumer Products (ACP) business will be under listed JIL's 100 % owned
subsidiary JACPL's fold and it comprises of two sub-segments viz., :
Agri-Inputs (4th
Largest Producer of SSP fertilizer in India with established brand 'Ramban')
Consumer Products (2nd Largest Brand 'Jivanjor' in India next to Pidilite)
Agri-Inputs :
Under this segment, company manufactures and markets four broad categories of
products namely, crop nutrition, plant growth regulators, crop protection and industrialchemicals. All of the company's products under this segment are sold under the brand
name, Ramban and sales are primarily to the North and Central part of India and the
brand is well known in these markets by the farming community for its quality,
consistency and reliability. Company is the fourth largest producer of SSP fertilizer in
India next to Khaitan Chemicals, Liberty Phosphate and Rama Phosphate.
Consumer Products :
Under this segment, company produces a range of products for woodworking adhesives,
wood finishes, footwear adhesives and epoxy sealants. The products under this segment
are sold under the umbrella brand called Jivanjor and it occupies 2nd Largest Brand
status in Indian Consumer Adhesives & Polish market after Pidilite.
8/3/2019 JubInd Update 121211
7/14
Retail Mall-cum-Hypermarket (Retail)Retail Mall-cum-Hypermarket (Retail) business will be under listed JIL's 100 % owned
subsidiary JACPL's fold and it comprises of a chain of state-of-the-art hypermarkets and malls
in Bangalore. The chain is run under the brand name 'Total' and it occupies 2 nd Largest
position in Bangalore with an overall 20 % marketshare. The chain currently has 5 storesunder operation in the mall-cum-hypermarket format with over 8 lakh square feet under
operation serving over 10 lakh customers.
Stores Under Operation
@ Mysore Road
Area =1,33,094sq.ft.@ Madiwala Road
Area =1,69,034sq.ft.
@ Sarjapur RoadArea =2,09,588sq.ft. @ Old Airport RoadArea =1,71,590sq.ft.
@ Outer Ring Road
Area =1,42,000sq.ft.
Stores Under Operation
5
Area Under Operation
8,25,306 sq.ft.
8/3/2019 JubInd Update 121211
8/14
Past 3 Years' Revenue of Each Segment - IP
(fig. In` cr.) FY11 FY10 FY09
Industrial Products(IP)
of which
Food Polymers
Latex
141.5
60.8
80.7
121.4
48.1
73.3
113.5
47.4
66.1
Industrial Products (IP)
8/3/2019 JubInd Update 121211
9/14
Past 3 Years' Revenue of Each Segment - ACP
(fig. In` cr.) FY11 FY10 FY09
Agri & ConsumerProducts (ACP)
of which
Agri-Input
Consumer Products
378.8
261.3
117.5
251.3
146.7
104.6
355.2
260
95.2
Agri & Consumer Products (ACP)
8/3/2019 JubInd Update 121211
10/14
Past 3 Years' Revenue of Each Segment - Retail
(fig. In` cr.) FY11 FY10 FY09
Retail Mall-cum-Hypermarket
(Retail)
314.4 281.8 166.3
Retail Mall-cum-Hypermarket (Retail)
8/3/2019 JubInd Update 121211
11/14
8/3/2019 JubInd Update 121211
12/14
Retail Business EBITDAR & EBITDA Loss Margins since InceptionJubilant Bhartia Group's Retail Mall-cum-Hypermarket business started with the launch
of first store under the brand 'Total' of 1,33,094 sq.ft. area in the year 2006 (December 2006)
at Mysore Road, Bangalore. After that 2nd store was launched in July 2007, 3rd in February
2008, 4th
in November 2008 and the latest 5th
store in July 2011.
Since Retail businesses are marred by the presence of operational losses, it is prudent to
assess a retail business by its EBITDAR Margins (R = Rent) as well as EBITDA level (Loss)
margins wherein a break-even can be gauged by the extent of reduction in loss margins w.r.t.
revenues. On this count, given below are the EBITDAR as well as EBITDA loss margins
achieved by JIL's Retail business since inception. Since the first store was opened in
December 2006, the inception financial year is FY08.
FY11 FY10 FY09 FY08
EBITDARMargin
(+) 6.8 % (+)4.1 % (-) 3.8 % (-) 15.4 %EBITDA
LossMargin
12.3 % 17.2 % 35.2 % 35.7 %
8/3/2019 JubInd Update 121211
13/14
Critical Financial & Valuation Ratios of JIL as ConsolidatedEntity (post merger) as at FY11Consolidated Equity
Capital 11.84 cr.
Consolidated Book Value
per share ` 77Consolidated Enterprise
Value 375.28 cr.
Consolidated
Debt-to-Equity (D/E) 1.9
Consolidated Revenues834.7 cr.
Current Marketcap 238 cr.
Marketcap-to-Sales 0.28
EV/Sales 0.44
Price-to-Book 2.6
8/3/2019 JubInd Update 121211
14/14
Scenario post-merger of Retail Business(1) Demerger of ACP business into a wholly owned subsidiary will allow residual IP business
to pursue its independent growth path in a more proper way. Residual IP business has strong
growth prospects, especially, Food Polymer business, in which JIL is the 3rd largest global
supplier of SPVA. IP business is expected to considerably improve margins going forwardbecause of better capacity utilisation of enhanced capacities which are already booked for
supply.
(2) JACPL, a 100 % owned subsidiary of JIL, is created to act as an umbrella of all well
established brands of JIL. JACPL will have three strong brands under its fold viz.,
Jivanjor (2nd largest brand in Indian Consumer Adhesives & Polish market), Ramban (4th largest brand in Indian SSP fertilizer market), Total (2nd largest brand in Bangalore Retail market with 20 % share).
(3) Retail (Total) business is close to break-even because of investment-phase in back-end
having got concluded with only capex required for expansion in front-end which itself will
drive break-even. Management expects Retail business to break-even at EBITDA-level in FY13.
(4) Jivanjor & Ramban brands will act as cash-cow because of tremendous growth
anticipated, especially in SSP fertilizer segment.
(5) Each of the three brands, viz., Jivanjor, Ramban & Total, are expected to be scaled upto aconsiderable level by FY14 so as to make each an independent profit-generating Unit.