Dangote Sugar: Rating Upgraded to BUY on Upward Revision to 2018-2019F Estimates

Image result for dangote sugar refinery by InvestAdvocate

November 18, 2017/Cordros Report

Despite cuts to sales estimates, we raise DANGSUGAR’s 2017F EBITDA and net profit by 50% each, and for 2018-2019F by 55% and 56% respectively. The upward revision follows better margin outlook on declining per tonne production cost (see below), which we expect will offset price cuts. Our revised estimates translate to EBITDA and net profit growth of 158% (+131% in 9M-17) and 155% (+162% in 9M-17) respectively in 2017F, and 3% and 5% average growth in 2018-2019F. On net, we raise TP for the stock by 39% to NGN19.03/share and upgrade our rating to BUY. We roll forward our estimates and valuation by one year.

We cut revenue estimates for 2017-2019F by 10% average, on downwardly revised volume (for 2017F only) and selling price estimates. Sales volume (-17% in 9M-17) has been hit by weakened demand, and more recently, by both the influx of smuggled sugar and the terrible condition of the road to the Apapa factory. And since reaching N17,010 average  per bag in Q1, we estimate that average selling price is down by 12% based on Q3-17 price of NGN14,912/bag. Compared to 2017F, we estimate DANGSUGAR’s selling price over 2018-2019F will be lower by 4% average as management focuses on market share growth (we estimate average 7% volume growth), having more than surpassed the gross margin target of 20% (by 120 bps) between Apr-Sep 2017 following significant decline in per tonne production cost. While retaining average growth of 10% in freight income, net impact is for 2% growth in gross revenue over our forecast period.

We raise gross margin estimate for 2017F by 983 bps to 27%, following the significant formation over 9M-17 (+895 bps vs. 9M-16), particularly the last two quarters (33% average). We also raise estimates for 2018-2019F by about 1,000 bps average, on the assumption that the expected cut in selling price will trail decline in per tonne production cost. Upside risks to our per tonne production estimate (down consistently q/q to -34% between Q3-17 and Q4-16) include (1) better energy efficiency and stronger exchange rate, (2) stable outlook of global raw sugar prices, and (3) positive mix from growing contribution of higher margin Savannah. Downside risks to our margin estimate include (1) deeper-than-expected cut in selling price and (2) an upturn in global prices of raw sugar (sugar prices for 2019 delivery are higher by 4% for November contracts).

DANGSUGAR’s share price has gained 6% QtD and 138% YtD, and we estimate the stock is trading on 2018F P/E of 4.5x, a material discount to both its five-year historical average P/E of 7.7x, and Bloomberg’s MEA 1-year forward peer average of 14x.

Click here to download full PDF copy of report