Buy OIL India; target Rs 557: P Lilladher

Prabhudas Lilladher is bullish on OIL India (OINL) and has recommended buy rating on the stock with a target price of Rs 557 in its December 18, 2012 research report.

"OINL's stock has corrected by ~5% over the last 12 months, underperforming ONGC (+4%), despite similar issues of ad-hoc subsidy burden. The stock has de-rated significantly, trading at ~23% below its historical average and 40% below its peak valuations. Valuations are compelling at the current juncture, offering strong downside protection. We believe the recent sharp correction in the stock is technical in nature (impending FPO by the government). Macro risks in terms of high under-recoveries/higher upstream subsidy burden seems to be priced into the stock (stock discounts US$50/bbl of long term net realization in our DCF), whereas positives from macro (lower crude, appreciating currency) /micro (value accretive acquisitions, gas price hike) can push the stock substantially upwards from the current levels. Given the extremely attractive risk reward at the current market price.

Significant relative de-rating unjustified: Despite being superior to ONGC on most comparable metrics, OIL is currently trading at a ~13% discount to ONGC, higher than historical discount of ~7%. On most micro parameters, OIL scores over ONGC, better production growth profile over the last four years (5% CAGR versus 0%), higher exploratory success ratio (60-65% versus 30-40%), better free cash flow profile owing to higher proportion of developed proved reserves (91% versus 61%). Given OIL's earnings sensitivity to macro variables, (ie $1 decline in crude increases EPS by ~4%) is higher than ONGC, and the worst in terms of under recoveries/ higher upstream subsidy burden has been priced in, we prefer OIL over ONGC.

Buy for absolute upside: Our DCF based valuation (long term net realization ~US$60/ bbl from FY15) throws up Rs239/ share value of the company's proved reserves, implying the market is ascribing zero value to probable (p2-p1) reserves and valuing cash plus investments at ~0.9x book, a reflection of the distressed scenario being discounted in the CMP.

OINL is currently at the lowest point in terms of 1-yr forward PE (7.1x) and 4.8x core earnings, coupled with a dividend yield of ~4.4%, offering an attractive risk-reward at the current price. Our DCF based valuation (long term net realization ~US$60/ bbl) throws up Rs239/ share value of the company's proved reserves, implying the market is ascribing zero value to probable (p2-p1) reserves and valuing cash plus investments at ~0.9x book, reflecting the distressed scenario being discounted in the CMP. Given the extremely attractive risk reward at the current market price, we upgrade the stock from 'Accumulate' to 'BUY', offering ~25% upside from the current levels (TP Rs 557). We have shifted our valuation method from PE to a combination of DCF, PE and EV/EBITDA," says Prabhudas Lilladher research report.

FIIs holding more than 30% in Indian cos

Disclaimer: The views and investment tips expressed by investment experts/broking houses/rating agencies on moneycontrol.com are their own, and not that of the website or its management. Moneycontrol.com advises users to check with certified experts before taking any investment decisions.

To read the full report click on the attachment

Read More