Investment Summary
Lion Brewery (Ceylon) PLC (LION) is the leader in the soft alcohol market in Sri Lanka. LION has held market leadership since inception of its brand, “Lion Beer” by its parent, the Ceylon Brewery PLC (BREW) in 1881. Currently, LION commands 86% of the soft alcohol market in Sri Lanka, which despite difficult economic and security conditions has grown reasonably strongly by a CAGR of 3.6% over the past three years. LION’s beers are also exported to over 50 countries.
Strong links to Carlsberg. LION also brews, bottles and markets “Carlsberg” beer under license from the Danish brewer and is also 25% owned by that multinational. The links to Carlsberg has also enabled LION to acquire world class brewing technology, thus enhancing its operating efficiency.
Soft alcohol/beer market poised to grow. With the end of the military conflict,we expect strong revival in demand for beer, underpinned by opening up of new markets in the northern and eastern provinces, the likely sharp increase in tourist arrivals, improved security conditions which will prompt increased demand for recreation activity and of course rising disposable incomes underpinned by economic expansion.
Low per capita consumption of beer points to upside potential. Per capita consumption of soft alcohol/beer in Sri Lanka at 2.45 litres per annum is low by regional standards and thus offers tremendous opportunity for improvement as disposable incomes rise and inflation is maintained at sustainably low levels.
LION ventures into India with Carlsberg. LION has also begun to invest in a number of new breweries in India together with Carlsberg in order to exploit the vast untapped market in the sub-continent. LION has effective ownership of 22.5% of South Asian Breweries Limited, which has already constructed five breweries in India.
Earnings to grow by a near eight fold in FY10E. Underpinned by lower raw material costs and improved market conditions, LION’s net profit has grown by nearly a ten fold YoY in 1H10 to LKR 237.1 mn. We are projecting LION’s full FY10E earnings to grow by a further eight fold YoY to LKR 437.0 mn. As demand improves, we are projecting LION’s net profit to grow strongly by 30.1% YoY to LKR568.6 mn in FY11E.
Share attractive on 11.4X forecast FY11E net profit. Having hit a low of LKR42.75 in 7th January 2009, LION’s share price has risen strongly by 75.4%. Following this gain, LION trades on a relatively heady 13.7X projected FY10E net profit.
But given our expectation of a sharp increase in FY11E earnings to LKR568.6 mn, LION is attractive on a PER of 10.6X, given the expected strong growth in demand for soft alcohol/beer, the company’s near monopoly status, likely gains from the foray into India and high ROE. We rate LION a BUY
The LION's story
Lion Brewery (Ceylon) PLC (LION) is by far Sri Lanka's dominant manufacturer and marketer of soft alcohol. The company produces the highly popular "Lion" brand of beers and stouts and also "Carlsberg" beer (under licence from Carlsberg International of Denmark). LION commands a near monopoly share of the soft alcohol market in Sri Lanka and also exports its Lion brand of beers and stouts to Maldives, UK,Japan, Australia, France, Canada and West Africa, although export volumes are still small.
Owned by the Carsons Group. LION is 50.4% owned by Ceylon Brewery PLC [BREW:LKR112.00], which in turn is 66.63% owned by the diversified investment group Carson Cumberbatch [CARS: LKR90.00). CARS is owned and managed by the Selvanathan family, one of the oldest business families in Sri Lanka. The other major shareholders of LION are Carlsberg Brewery Malaysia Berhad (24.6%), HSBC Intl.Nom. Limited - BBH Genesis Smaller Companies (9.86%), HSBC Intl. Nom. Limited - SNFE-Arisaig India Fund Limited (5.95%) and Ceylon Guardian Investment Trust PLC (2.68%).
Pedigree of over a century. The Lion brand is owned by BREW and has a history of over 100 years. BREW was established in 1881 by British entrepreneur Sir Samuel Baker with the brewery being set up in the hill country town of Nuwara-Eliya (175 kilometres east of Colombo). The location of the brewery had apparently been influenced by a water fall that produced crystal clear water which gave Lion beer a unique flavour and hence its legendary popularity.
However, with expanding demand and age, the Nuwara-Eliya brewery had clearly reached the end of its life span by the late 1980s, as capacity and efficiency constraints (and of course high government taxes) began to be a drag on the financial performance of BREW. Consequently, a major re-organisation of the company was undertaken in the mid 1990s with LION being established to construct a brand new brewery and takeover the manufacturing and marketing of Lion beer.
However, the Lion brand continues to be owned by BREW and hence, it is recorded to have paid a royalty of LKR53.98mn in FY09 to BREW for its use.
State-of-the-art brewery. LION's brewery was constructed in Biyagama (25 kilometres east of Colombo) and began commercial production in early 1998. The modern brewery with an initial capacity of 300,000 hectolitres p.a. cost LKR 1.8 bn to complete in 1997 and was funded by equity of LKR 1 bn and bank borrowings of LKR 0.5 bn.
BREW took up 50.4% of the initial equity and Carlsberg Brewery Malaysia invested 24.6%. The balance 25% of the equity was raised via an IPO, which listed LION on the Colombo Stock Exchange in 1997. Capacity of the brewery has subsequently been increased to 500,000 hectolitres p.a. funded largely by retained earnings.
Links to Carlsberg of Denmark. LION also brews, bottles and markets beers under the world renowned "Carlsberg" brand with licensing from Carlsberg International of Denmark. Its strong relationship with Carlsberg gained evidence with its tie up to float South Asian Breweries in 2006, and now its present foray into India.
Background
Strong Management. Being part of Carson Cumberbatch group has enabled LION to assemble a highly competent management team in addition to being able to draw on the expertise of the parent. CARS is a diversified group with investments in oil palm plantations (in Indonesia and Malaysia), property, insurance underwriting (Union Assurance), listed equities, hotels and beverages. LION's Chief Executive, Suresh Kumar Shah has been with the Company for about 18 years and was instrumental in setting up the new brewery. Further, the senior management of the company have extensive experience in the retailing industry.
BEER MARKET POISED FOR GROWTH
Demand for soft alcohol/beer has been dampened by inflationary pressure and hence lower disposable incomes, relatively high government taxes (which also deflected demand towards illegal and illicit hard liquor), negligible levels of tourist arrivals, security conditions that have curtailed recreational activity and the ban on media advertising. Despite the tough market conditions, demand for soft alcohol/beer has grown over the past two years with sales/production volumes reaching 57.3mn litres, as per the Administrative Report of the Commissioner General of Excise for the year 2008, up by 15% YoY. We also estimate that sales/production volume to remain stagnant at 57.3mn litres in 2009.
However, with the end of the military conflict, we expect strong revival in demand for beer, underpinned by opening up of new markets in the northern and eastern provinces, the likely sharp increase in tourist arrivals, improved security conditions which will prompt increased demand for recreation activity and of course rising disposable incomes underpinned by economic expansion.
Further, per capita consumption of soft alcohol/beer in Sri Lanka at 2.45 litres per annum is low by regional standards and thus offers tremendous opportunity for improvement as disposable incomes rise and inflation is maintained at sustainably low levels.
Against the above backdrop, we are projecting demand for soft alcohol/beer to grow by 18% YoY to 67.6mn litres in 2010 and further by 19% YoY to 80.5mn litres in 2011.
Lower relative prices likely as inflation eases
The biggest deterrent to the growth of the soft alcohol/beer market in Sri Lanka is the high incidence of Government Taxes. The final retail price of a typical 625 millilitre bottle of beer has risen from Rs. 60.00 in 2004 to Rs. 110.00 in 2009, roughly at a CAGR of 10.8% p.a. And the major part of this increase has been due to Government Taxes. Currently, 40% of the retail price of a bottle of beer is accounted for by Government Taxes. The high incidence of Government Taxes coupled with the historically high level of general price inflation in the country has put the relative price of soft alcohol/beer beyond the reach of the average consumer. This has compelled consumers to shift to consumption of hard liquor and more so to illegal and illicit hard liquor (with high content of alcohol), which are perceived as providing a “greater kick per rupee spent”.
However, we believe that as general price inflation in the country falls to sustainably low levels, the relative price of soft alcohol/beer will decline vis-a-vis hard liquor. This will also provide greater space for soft alcohol/beer producers to negotiate tax increases with the Government that could be absorbed by the market/consumer, making the products more affordable. A further step by the Government to ease its policies on the soft alcohol segment, would contract the vast illicit portion constituting approximately 60%-90% of the alcohol market. Thus giving room for LION to further utillize its potential outlay.
Lion is king of the market
LION is the undisputed leader of the soft alcohol/beer market in Sri Lanka and commands a composite 86% share of the market. The second largest producer, Asia Pacific Brewery, has only a 15% share, whilst McCallum Brewery holds approximately 2%. Imports account for a very minute portion of the market but locally manufactured soft alcohols are protected by lower Government Taxes and hence imports are unlikely to be a significant threat.
One of LION’s key competitive advantages is also its extensive distribution network.LION distributes its products across the length and breadth of the country via a network of 2,500 retail distributors. This strong retail chain has enabled LION to overcome the Government’s ban on advertising its products in public media and continue to dominate the market.
LION also exports its Lion brand to Maldives, UK, Japan, Australia, France, Canada and West Africa, with Maldives being the largest destination. LION expects export sales volumes to continue to grow at around 50% per annum over the next three years as global economic recovery takes hold.
We are also projecting LION’s export sales revenue to grow on the underpinned by global economic recovery.
The brand strength of a lion
LION’s key strength is its legendary product brand “LION BEER”. The Lion brand has been nurtured for over a hundred years and is one of Sri Lanka’s oldest and most recognised brands. Lion beer’s legendary popularity is apparently derived from the location of the original brewery in the salubrious climes of Nuwara-Eliya. The story is that the brewery was constructed adjacent to a water fall that yielded pristine clear water, which when used in the brewing process gave Lion beer an apparently distinct flavour. Over the years, Lion beer has also won many international accolades further augmenting its brand image/equity.
Strong brands are a significant asset in Sri Lanka’s consumer market place as customer loyalty once earned is not easily swayed by competitors, not even by multinationals. The prevailing restrictive market in the country also deters competition allowing LION to continue its roar as the king of the leading brand.
Lion lager leads the way
LION brews, bottles and markets three beers under the Lion brand – Lion Lager, Lion Strong Beer and Lion Special Brew, a stout also under the Lion logo – Lion Stout and Carlsberg beer under licence from its original Danish brewer.
The most popular product by far is “Lion Lager” accounts for majority of LION’s sales volume. The second largest seller is Carlsberg, accounting for the next largest.
A bulk of LION’s products are packed in 625 millilitre bottles. LION also sells beers in smaller 300 millilitre bottle aimed at the impulse market and now even in cans. Further, in FY2009, the company set up a brand new canning plant in order to pack it products in aluminium cans. The canned beers are an important addition to LION’s product line in the light of revival of the tourism industry, likely growth of the impulse and convenience segments of the market and also the company’s export ambitions.
Raw material costs can rise
LION’s gross margin has come under pressure over the past years falling from a 35% in FY07 to 32% in FY09. The decline in gross margin has been inline with the increase in global prices of raw materials. However, LION’s gross margin is on a recovery phase in FY10E, reaching 32.2% in 1H10 following lower commodity prices. The costs will be continue in the same phase with the falling prices of raw material in the year 2010 and will remain static afterward avoiding the prevailing inflationary impact. Successful research to back up the management’s thinking of using cheaper materials, with no impact on the quality or taste, has been largely accepted in the past years and would do so even in the future.
However, a gross margin of about 33%-34% has been maintained over time. EBITDA margins at 9.9% for FY09 is expected to reach 13.8% in FY10 and 15.2% in FY11 The main raw material used in the brewing process has been Malt, which is derived from Barley. Hops and Wheat (used in the brewing process), ox and Yeast (used in the fermenting process) are the other inputs.
We estimate that the raw material costs accounts for nearly 67% of LION’s production cost. However, in recent times LION has been substituting rice for malt given the fact that the commodity is abundantly available in the home country with no impact to taste or quality. This has been largely accepted by the consumers.
A major internal strength of LION would be its sophisticated manufacturing plants which is highly technical driven proving it to be a highly capital intensive manufacturer. This indicates its high reliance on electricity as a major source of energy, although gas plants have been set up within the premises as pilot experiments to cut down on the future reliance on Ceylon Electricity Board’s supply.
India, the new hunting ground
Having successfully marked its strong presence of the ‘Lion Brand’ in the First World regions such as UK, Canada, Australia, Japan, West Africa and Maldives, it has now successfully tapped the vast Indian Beer market. The Indian beer industry, with the third largest market in the world for alcoholic beverages, is savouring significant growth and is attracting large investments from brewing giants across the world. The Indian beer market is pegged at 13mn hectolitres, which is 26 times of Sri Lanka and is expected to double in the next few years. LION’s investment in Carlsberg India through South Asia Breweries (LION has an effective ownership of 22.5% of the joint venture brewery in India whilst the remainder is held by Carlsberg and Industrialization Fund for Developing Countries [IFU]). We see huge potential in that investment over the medium long term with the expansion into their fifth brewery at Andhra Pradesh.
This move had been identified as one of the fastest growing ventures exhibited by an international brewer. Carlsberg now operates 4 breweries in India. First one in Aurangabad Maharashthra, Kolkata, then in Himachal through the acquisition of small breweries in that region and a more recent one which began operation in 2008 in Alwar- Rajasthan. Each of these has a combined capacity of 825,000 hectolitre or nearly 10 million cases (of 7.8 litre each) annually. Carlsberg had also reported to have started off with its fifth brewery in Andra Pradesh. Sale of alcohol has been growing steadily at 6% and is estimated to grow at the rate of 8% per year.
Beer sales in India is forecasted to grow at a CAGR of 17.2% to 2011. So, with the Indian beer industry seeing steady growth, Carlsberg had proved to have been able to capture about 10 per cent market share in Delhi and Kolkata and about five per cent in Western India in just 6 months after initiation. Carlsberg’s claim of 450,000 hectolitre of domestic sales in 2009 has surprised industry watchers, who have tracked the global beer maker’s investments into manufacturing keenly. While the beer market is growing at a YoY rate of about eight to ten per cent, Carlsberg had also planned to capture about 15 per cent of the total market share in two years and increase its current capacity of 15 mn hectolitres p.a with the loosening of Quantity Restrictions.
All these ensure substantial capital gains in the future though this investment had proven to have a prolonged pay back period.
Profit Outlook
LION has a strong medium term profit outlook on the back of recovery in market conditions. Its established position in the market will enable it to maintain its share and is not likely to be seriously threatened.
Strong growth expected in the upcoming years
Revenues are expected to grow by over 28% YoY in FY10E with the opening up of the war zone areas and the economy at large recovering carrying forward higher levels of celebrations during the festive seasons, when compared to only a 17% YoY in FY09.
A close to eight fold YoY increase in net profit at LKR437.0 mn for the next FY10E is forecasted, having the festive and high peak seasons in mind, reporting a PBT of LKR470.7 mn with a YoY increase of close to four fold. A further increase in profits by 30.1% YoY to LKR586.8 mn with a PBT YoY increase of 31.6% at LKR619.3 mn is forecasted with the North and East markets gain momentum by FY11E.
However 2Q10 revenue had increased by 12.9% QoQ to a near LKR1,880.5 mn and a QoQ decrease of 23.4% finance cost to LKR77.1 mn relieves the gearing level of the Company and broadens the financing scope of the highly aggressive investment theme of the present management.
A huge portion of the FY09’s profits were offset by the finance costs which is expected to ease in the next year with decreasing interest rates and thus providing LION to extend its capacity more easily with its current safe gearing.
It is evident that LION would recover from its fluctuating profit levels and report a more stable and upward moving profit figures shooting up the reported half year earnings of LKR237.1 mn with an EPS of LKR4.30, assuming that the policies of the nation remains favourable.
Despite the unsatisfactory global conditions, LION had been able to remain strong and mark satisfactory contributions. With the recovery from the global economic slowdown coupled with the company’s continuous efforts in new product development (canning facility) and its market penetration strategies as we believe set opportunistic boundaries.
Valuation
LION is on the course of a sharp revival with earnings expected to grow by CAGR of 61.7 % over the next three years. Underpinned by lower raw material costs and improved market conditions, LION’s net profit has grown by nearly a ten fold YoY in 1H10 to LKR 237.1 mn. We project LION’s earnings to grow by a further eight fold YoY to LKR 437.0 mn in FY10E. As demand improves with the North and East markets gaining momentum, we project LION’s net profit to grow by a strongly 30.1% YoY to LKR568.6 mn in FY11E.
Share attractive on 10.6X forecast FY11E net profit. Having hit a low of LKR42.75 in 7th January 2009, LION’s share price has risen strongly by 75.4%. Following this gain, LION trades on a relatively heady 13.7X projected FY10E net profit. But given our expectation of a sharp increase in FY11E earnings to LKR568.6 mn, LION is attractive on a PER of 10.6X, given the expected strong growth in demand for soft alcohol/beer, the company’s near monopoly status, likely gains from the foray into India and high ROE. We rate LION a BUY.
Source - Asia Securities Research