Established in 1997, PT Wijaya Karya Beton Tbk (WTON), a subsidiary of PT Wijaya Karya (Persero) (WIKA) is currently one of the largest precast concrete producers in Indonesia, and even in Southeast Asia. The company primarily deals with concrete trading and manufacturing, construction services and other related businesses. Supported by high order book, its FY17 revenue came at IDR 5.4 Tn (+54% YoY). Concrete segment which contributed most to WTON revenue (89%) grew by 43.5%, while quarry (0.8% contribution) and services (10.2%) figures went up 91% and 310.5% respectively.
This year, we expect another solid contracts achievement reflected by the continued infrastructure development in the country. Furthermore, given its dominance in the precast industry, WTON is very well positioned to benefit most from infrastructure projects in the country. We reinitiate our coverage on WTON with a BUY rating and target price of IDR 640/share.
Expanding Capacity
WTON’s production capacity, from 14 Concrete Products Plants spread across Indonesia, reached 3 million tons in 2017, a 20% increase from 2016’s 2.5 million tons. Having utilization rate of 103% last year, WTON plans to increase capacity up to 3.6 million tons this year to keep up with the demand. With the operational commencement of line 4 at Lampung precast factory in January 2018, WTON production capacity has reached 3.2 million tons.
In addition, WTON currently undergoes capacity expansion of its Makassar factory to reach 300-500 thousand tons (from 200,000 capacity) to cater precast concrete needs of infrastructure projects, particularly in Eastern Indonesia.
MTN Issuance
WTON plans to issue medium-term notes (MTN) worth IDR 400 bn which matures in 2-3 years to finance capital expenditure (capex) and working capital needs. About 50% of the capex will be allocated for production capacity’s expansion. While, the rest will be used for operational purposes including land acquisition to build new office.
Contract Achievement
Up to 4M18, WTON has obtained new contracts worth IDR 2.05 Tn (+15.5% YoY). This represents 27.1% of WTON’s 2018 new contracts target of IDR 7.56 Tn. Last year, WTON secured order book worth IDR 11 tn (7 tn of new contracts & 4 tn of carryovers). This year we foresee WTON’s order book to reach around IDR 13 tn. Out of that amount, new contracts accounted for IDR 7.5 tn, a similar amount compared to company’s target, while the rest comes from carryovers from last year.
Reinitiate with BUY
We reinitiate our coverage on WTON with a BUY rating and 12-month forward price target of IDR 640 per share using Discounted Cash Flow valuation method implying upside potential of 49.5%. The valuation assumes terminal growth of 6% and WACC of 9.5% to arrive at the target price which implies 12.8x FY18F P/E ratio and 7.8x FY18F EV/EBITDA. Downside risks to our call include lower contract achievement, lower margins, delays in infrastructure development and slow funds disbursement.
Important Information
This report is prepared and/or distributed by Phillip Securities Research Pte Ltd ("Phillip Securities Research"), which is a holder of a financial adviser’s licence under the Financial Advisers Act, Chapter 110 in Singapore.
By receiving or reading this report, you agree to be bound by the terms and limitations set out below. Any failure to comply with these terms and limitations may constitute a violation of law. This report has been provided to you for personal use only and shall not be reproduced, distributed or published by you in whole or in part, for any purpose. If you have received this report by mistake, please delete or destroy it, and notify the sender immediately.
The information and any analysis, forecasts, projections, expectations and opinions (collectively, the “Research”) contained in this report has been obtained from public sources which Phillip Securities Research believes to be reliable. However, Phillip Securities Research does not make any representation or warranty, express or implied that such information or Research is accurate, complete or appropriate or should be relied upon as such. Any such information or Research contained in this report is subject to change, and Phillip Securities Research shall not have any responsibility to maintain or update the information or Research made available or to supply any corrections, updates or releases in connection therewith.
Any opinions, forecasts, assumptions, estimates, valuations and prices contained in this report are as of the date indicated and are subject to change at any time without prior notice. Past performance of any product referred to in this report is not indicative of future results.
This report does not constitute, and should not be used as a substitute for, tax, legal or investment advice. This report should not be relied upon exclusively or as authoritative, without further being subject to the recipient’s own independent verification and exercise of judgment. The fact that this report has been made available constitutes neither a recommendation to enter into a particular transaction, nor a representation that any product described in this report is suitable or appropriate for the recipient. Recipients should be aware that many of the products, which may be described in this report involve significant risks and may not be suitable for all investors, and that any decision to enter into transactions involving such products should not be made, unless all such risks are understood and an independent determination has been made that such transactions would be appropriate. Any discussion of the risks contained herein with respect to any product should not be considered to be a disclosure of all risks or a complete discussion of such risks.
Nothing in this report shall be construed to be an offer or solicitation for the purchase or sale of any product. Any decision to purchase any product mentioned in this report should take into account existing public information, including any registered prospectus in respect of such product.
Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may provide an array of financial services to a large number of corporations in Singapore and worldwide, including but not limited to commercial / investment banking activities (including sponsorship, financial advisory or underwriting activities), brokerage or securities trading activities. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have participated in or invested in transactions with the issuer(s) of the securities mentioned in this report, and may have performed services for or solicited business from such issuers. Additionally, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have provided advice or investment services to such companies and investments or related investments, as may be mentioned in this report.
Phillip Securities Research or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report may, from time to time maintain a long or short position in securities referred to herein, or in related futures or options, purchase or sell, make a market in, or engage in any other transaction involving such securities, and earn brokerage or other compensation in respect of the foregoing. Investments will be denominated in various currencies including US dollars and Euro and thus will be subject to any fluctuation in exchange rates between US dollars and Euro or foreign currencies and the currency of your own jurisdiction. Such fluctuations may have an adverse effect on the value, price or income return of the investment.
To the extent permitted by law, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may at any time engage in any of the above activities as set out above or otherwise hold an interest, whether material or not, in respect of companies and investments or related investments, which may be mentioned in this report. Accordingly, information may be available to Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, which is not reflected in this report, and Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may, to the extent permitted by law, have acted upon or used the information prior to or immediately following its publication. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited its officers, directors, employees or persons involved in the issuance of this report, may have issued other material that is inconsistent with, or reach different conclusions from, the contents of this report.
The information, tools and material presented herein are not directed, intended for distribution to or use by, any person or entity in any jurisdiction or country where such distribution, publication, availability or use would be contrary to the applicable law or regulation or which would subject Phillip Securities Research to any registration or licensing or other requirement, or penalty for contravention of such requirements within such jurisdiction.
This report is intended for general circulation only and does not take into account the specific investment objectives, financial situation or particular needs of any particular person. The products mentioned in this report may not be suitable for all investors and a person receiving or reading this report should seek advice from a professional and financial adviser regarding the legal, business, financial, tax and other aspects including the suitability of such products, taking into account the specific investment objectives, financial situation or particular needs of that person, before making a commitment to invest in any of such products.
This report is not intended for distribution, publication to or use by any person in any jurisdiction outside of Singapore or any other jurisdiction as Phillip Securities Research may determine in its absolute discretion.
IMPORTANT DISCLOSURES FOR INCLUDED RESEARCH ANALYSES OR REPORTS OF FOREIGN RESEARCH HOUSE
Where the report contains research analyses or reports from a foreign research house, please note:
