Partner With Us NRI
Triveni Engineering and Industries Ltd>
  • CMP : 223.4 Chg : -3.25 (-1.43%)
  • Target : 350.0 (48.31%)
  • Target Period : 12 Month

05 Aug 2022

Distillery capex to make TEL biggest ethanol supplier

About The Stock

Triveni Engineering (TEL) is one of the largest sugar companies in India with sugar crushing capacity of 60,000 TCD, distillery capacity of 660 KLD & co-generation power of 104 MW. It also has power transmission & waste water management business contributing 10% to revenues.

  • The company announced distillery capacity expansion of 450 KLD (14 crore litre) with the capex of Rs 460 crore. This would take its total distillery capacity from 21 crore litres now to ~35 crore litres by FY25.
Q1FY23 Results

TEL saw 18.2% sales jump led by strong sugar, ethanol volumes.

  • Sales was up 18.2% YoY with 66.7% growth in distillery sales
  • EBITDA was at Rs 113.9 crore, down 23.9% YoY, with margins at 9.3%
  • PAT was at Rs 66.5 crore, down 28.0% YoY, due to Rs 45.3 crore export subsidy in base quarter, higher cost of production & high interest cost
What should Investors do?

TEL’s share price has gone up 176% in the last five years (from Rs 85 in August 2017 to Rs 236 in August 2022).

  • We expect 47.4% volume CAGR in distillery volumes to boost distillery revenue by 56.8% CAGR during FY22-24E
  • We maintain our BUY rating on the stock
Target Price Valuation

We value the stock at Rs 350, valuing the business at 14x FY24 PE

Key triggers for future price performance
  • With distillery capex, TEL would be able to increase its ethanol volumes 3x to 35 crore litre by FY25. Distillery sales to see 56.8% CAGR to Rs 1632.7 crore in FY22-24E, which would be 28% of total revenues
  • The company has announced further capacity addition of 450 KLD (14 crore litre) with the capex of Rs 460 crore. TEL would be utilising sugarcane juice as well as grain route to produce ethanol from these distilleries
  • The company is expected to generate Rs 1588 crore of operating cash flow in the next two years, which would be utilised for ~Rs 900 crore capex (including some currently concluded), debt reduction, buybacks & dividends
Alternate Stock Idea

We also like Dwarikesh Sugar in our sugar coverage.

  • The company is one of the most efficient with highest sugar recovery and abundant sugarcane availability. It is increasing its distillery capacity to 3x in the next three years
  • We value the stock at Rs 150/share with BUY recommendation

Key Financial Summary

Key Financials FY20 FY21 FY22 5 Year CAGR % (FY17-FY22) FY23E FY24E (Blank) CAGR % (FY22-24E)
Total Operating Income 4,436.6 4,674.2 4,291.0 8.7 5,136.3 5,417.8 - 12.4
EBITDA 543.2 558.2 634.4 4.0 766.6 928.4 - 21.0
EBITDA Margin % 12.2 11.9 14.8 - 14.9 17.1 - -
Net Profit 335.1 294.6 424.1 10.9 496.6 604.9 - 19.4
EPS (Rs) 13.5 12.2 17.5 12.3 20.5 25.0 - 19.4
P/E 17.5 19.4 13.5 - 11.5 9.4 - -
RoNW % 19.9 18.9 22.4 - 21.9 22.4 - -
RoCE (%) 17.6 19.4 15.8 - 18.3 20.5 - -
Source: Company, ICICI Direct Research

Key takeaways of recent quarter

Q1FY23 Results: Post capex, distillery volume to reach 3x to 35 crore litre

  • Consolidated sales witnessed growth of 18.2% to Rs 1225.7 crore led by 17.2% growth in sugar sales, 66.7% growth in distillery sales, 49.2% growth in water segment & 7% growth in gears business
  • Sugar volumes increased 11.9% to 2.39 lakh tonnes, which is entirely domestic sales given the company has not exported any quantities of sugar in 2021-22 sugar season. Sugar realisation was up 5.7% to Rs 35.3 /kg. The base quarter included Rs 45.31 crore of export subsidy pertaining to FY21. Co-generation sales witnessed growth of 19% to Rs 16.9 crore
  • Distillery sales witnessed growth of 66.7% to Rs 379.2 crore led by 42.4% increase in distillery volumes driven by commissioning of new 200 KLD capacity in March 2022. The distillery realisation was up 7% on account of higher proportion of B-heavy ethanol. B-Heavy ethanol constitutes 90% of the total sales volumes. OMCs increased ethanol prices by Rs 1.0-2.5/litre for different feedstock in June-2022
  • The company is looking to clock ~18 crore distillery volumes in FY23E & ~25 crore in FY24E. With the new capacity addition available for full year in FY25, total distillery volumes to touch ~35 crore litre in FY25
  • IMIL sales volume increase 112.3% to 6.56 lakh cases on a low base as company started its IMIL operations last year. The segment is currently posting small loss. However, with the increase in volumes, it is likely to be profitable from FY24
  • The company is holding sugar inventory to the tune of 4.68 lakh tonnes (lt) valued at Rs 32.2/kg. Operating profit declined 23.9% to Rs 113.9 crore given base quarter includes export subsidy of Rs 45.31 crore. However, cost of production also increased by Rs 2.5/kg due to increase in sugarcane prices & 16 bps lower sugar recovery in 2021-22 season
  • The engineering business saw growth of 32.9% in Q1. Power transmission (gears) business witnessed sales growth of 7.6% to Rs 30.4 crore & PBIT margin of 28.8% (down 34 bps). Order book was at Rs 243.4 crore including long duration orders of Rs 110 crore. Water business saw 49.2% revenue growth of Rs 65.2 crore (low Covid-19 base). During the quarter, the company secured its second international project, in Bangladesh. This project is an EPC order and under a joint-venture arrangement with a Bangladeshi company. Order book for water business is at Rs 1645.5 crore, which includes Rs 950 crore O&M contracts
  • Interest cost increased 38.4% to Rs 21.7 crore due to higher working capital debt given company accelerate farmer payment in current season. Net profit de-grew 28% to Rs 66.5 crore
  • Triveni’s distillery capacity has reached 660 KLD (21 crore litre) after completion of capex in the current quarter. This includes 60 KLD grain based distillery. The company has announced further capacity addition of 450 KLD, which would take its total capacity to 1110 KLD (35 crore litre). This would require investment of Rs 460 crore and it would get commissioned in December 2023
  • The new distillery would be fungible for sugarcane juice, B-heavy & grain based ethanol. The company would decide the product mix according to working economics at the time of commencement
  • Total debt for the company increased marginally to Rs 1541.5 crore as of June-2022 against Rs 1503.7 crore in corresponding quarter last year. The higher debt level is mainly due to increased sugar inventory for the company given it has chosen not to export during 2021-22 season. Moreover, farmer’s payment has been much faster in the season. Overall cost of debt is 5.07%

Triveni Engineering is one of the most efficient sugar company in the country with sizable crushing capacity. With the current announcement of distillery capex, the company would be utilising sugarcane juice route to produce ethanol supplemented by grain based ethanol production. It’s sugar realisation is also better compared to other sugar millers given 45% of its sugar production is refined sugar. With the increasing sugarcane diversion towards ethanol & aggressive exports of 11 million tonnes, sugar inventory in the country would reach to 5.5 million tonnes by September 2022, which would keep sugar prices firm above Rs 35 / kg. However, we believe sugarcane production by farmers is also increasing at a faster pace. We believe sugar industry in India is required to further increase distillery capacities to utilise excess sugarcane to produce ethanol. We believe Triveni’s capex announcement is the step in right direction. We maintain our BUY recommendation and target price of Rs 350 / share, valuing it at 14x FY24E PE.

Terms & conditions and Other disclosures


I/We, Sanjay Manyal MBA (FINANCE) Research Analyst, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. It is also confirmed that above mentioned Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months and do not serve as an officer, director or employee of the companies mentioned in the report.

Terms & conditions and other disclosures:

ICICI Securities Limited (ICICI Securities) is a full-service, integrated investment banking and is, inter alia, engaged in the business of stock brokering and distribution of financial products.

ICICI Securities is Sebi registered stock broker, merchant banker, investment adviser, portfolio manager and Research Analyst. ICICI Securities is registered with Insurance Regulatory Development Authority of India Limited (IRDAI) as a composite corporate agent and with PFRDA as a Point of Presence. ICICI Securities Limited Research Analyst SEBI Registration Number – INH000000990. ICICI Securities Limited SEBI Registration is INZ000183631 for stock broker. ICICI Securities is a subsidiary of ICICI Bank which is India’s largest private sector bank and has its various subsidiaries engaged in businesses of housing finance, asset management, life insurance, general insurance, venture capital fund management, etc. (“associates”), the details in respect of which are available on www.icicibank.com. 

ICICI Securities is one of the leading merchant bankers/ underwriters of securities and participate in virtually all securities trading markets in India. We and our associates might have investment banking and other business relationship with a significant percentage of companies covered by our Investment Research Department. ICICI Securities and its analysts, persons reporting to analysts and their relatives are generally prohibited from maintaining a financial interest in the securities or derivatives of any companies that the analysts cover. 

Recommendation in reports based on technical and derivative analysis centre on studying charts of a stocks price movement, outstanding positions, trading volume etc as opposed to focusing on a companys fundamentals and, as such, may not match with the recommendation in fundamental reports. Investors may visit icicidirect.com to view the Fundamental and Technical Research Reports. 

Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein. 

ICICI Securities Limited has two independent equity research groups: Institutional Research and Retail Research. This report has been prepared by the Retail Research. The views and opinions expressed in this document may or may not match or may be contrary with the views, estimates, rating, and target price of the Institutional Research. 

The information and opinions in this report have been prepared by ICICI Securities and are subject to change without any notice. The report and information contained herein is strictly confidential and meant solely for the selected recipient and may not be altered in any way, transmitted to, copied or distributed, in part or in whole, to any other person or to the media or reproduced in any form, without prior written consent of ICICI Securities. While we would endeavour to update the information herein on a reasonable basis, ICICI Securities is under no obligation to update or keep the information current. Also, there may be regulatory, compliance or other reasons that may prevent ICICI Securities from doing so. Non-rated securities indicate that rating on a particular security has been suspended temporarily and such suspension is in compliance with applicable regulations and/or ICICI Securities policies, in circumstances where ICICI Securities might be acting in an advisory capacity to this company, or in certain other circumstances. 

This report is based on information obtained from public sources and sources believed to be reliable, but no independent verification has been made nor is its accuracy or completeness guaranteed. This report and information herein is solely for informational purpose and shall not be used or considered as an offer document or solicitation of offer to buy or sell or subscribe for securities or other financial instruments. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. ICICI Securities will not treat recipients as customers by virtue of their receiving this report. Nothing in this report constitutes investment, legal, accounting and tax advice or a representation that any investment or strategy is suitable or appropriate to your specific circumstances. The securities discussed and opinions expressed in this report may not be suitable for all investors, who must make their own investment decisions, based on their own investment objectives, financial positions and needs of specific recipient. This may not be taken in substitution for the exercise of independent judgment by any recipient. The recipient should independently evaluate the investment risks. The value and return on investment may vary because of changes in interest rates, foreign exchange rates or any other reason. ICICI Securities accepts no liabilities whatsoever for any loss or damage of any kind arising out of the use of this report. Past performance is not necessarily a guide to future performance. Investors are advised to see Risk Disclosure Document to understand the risks associated before investing in the securities markets. Actual results may differ materially from those set forth in projections. Forward-looking statements are not predictions and may be subject to change without notice. 

ICICI Securities or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. 

ICICI Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking or merchant banking, brokerage services or other advisory service in a merger or specific transaction. 

ICICI Securities or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the companies mentioned in the report in the past twelve months. 

ICICI Securities encourages independence in research report preparation and strives to minimize conflict in preparation of research report. ICICI Securities or its associates or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. Accordingly, neither ICICI Securities nor Research Analysts and their relatives have any material conflict of interest at the time of publication of this report. 

Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. 

ICICI Securities or its subsidiaries collectively or Research Analysts or their relatives do not own 1% or more of the equity securities of the Company mentioned in the report as of the last day of the month preceding the publication of the research report. 


ICICI Direct endeavours to provide objective opinions and recommendations. ICICI Direct assigns ratings to its stocks according -to their notional target price vs. current market price and then categorizes them as Buy, Hold, Reduce and Sell. The performance horizon is two years unless specified and the notional target price is defined as the analysts valuation for a stock

Buy: >15%

Hold: -5%to 15%;

Reduce: -15% to -5%;

Sell: <-15% 

Pankaj Pandey

Head – Research




ICICI Direct Research Desk,

ICICI Securities Limited,

1st Floor, Akruti Trade Centre,

Road No 7, MIDC,

Andheri (East)

Mumbai – 400 093




Read More