Академический Документы
Профессиональный Документы
Культура Документы
Feras Musmar
Senior Research Analyst
Awraq Investments
Firas.Musmar@awraq.com
Hazem Mraish
Research Analyst
Awraq Investments
Hmraish@awraq.com
Stock Data
Price
41.50
Fair Value
Market Cap (Mn)
52 Week High
52 Week Low
Bloomberg
Reuters
Free Float
44.45
3,697
51 JD
35 JD
APOT JR
APOT AMM
2.19%
Libyan Arab
Foreign Inv.
4.06%
Iraqi Gov.
4.71%
# of Shares (million)
Stock Price (JD)
Revenues (JD m)
Earnings (JD m)
EPS (JD)
P/E
Sh. Equity (JD m)
BV per share (JD)
P/BV
Dividends (JD m)
Div. per Share (JD)
Dividend Yield
Kuwait Inv.
Authority
3.94%
2009
2010
83.3175
36.21
374
131.77
1.58
22.9
715.49
8.59
4.22
58.32
0.7
0.0193
83.3175
43.5
559
162.7
1.95
22.28
819.88
9.84
4.42
58.32
0.7
0.0161
2011 E
83.3175
42.12
715
275
3.30
12.76
910.3
10.92
3.86
58.32
0.7
0.0166
Pcs Jordan
Llc 27.96%
Islamic
Development
Bank 5.16%
Social
Security
5.17%
Free Float
2.19%
Arab Metals
Co. 19.92%
Jordan's
Ministry of
Finance
26.88%
Awraq Investments
www.awraq.com Tel: 962 6 550 3803 Fax: 962 6 550 3801 Toll Free: 080022248
Company Brief
Arab Potash Company (Ticker: APOT) is a Jordanian company with a capital of 83.318
million Jordanian Dinars, the company benefits from a 100 years concession from the
Jordanian Government allowing the company to exploit, manufacture and market the mineral
resources of the dead sea, the concession will last up until the year 2058. The company
focuses on the production of potash and currently holds a 3.6% share of the global market
share.
The company has completed the expansion of its factory during year 2010, now the company
operates under the capacity of 2.45 MMT annually, and is currently studying further
expansion through a project that is estimated to cost around JD 800 million to JD 1 billion
which is rumored to increase the capacity by 1 MMT annually.
Company Sales and Profitability
The sales of the company has witnessed a sharp increase in year 2010, even surpassing the
previous sales record of year 2008 that amounted to 1,89MMT to reach 2.08 MMT in year
2010. This can be attributed to the fact that consumption of grains was higher than production
which raised the price of grains and increased the demand for fertilizers, in addition to the
fact that application rates of fertilizers in years 2008 and 2009 were low and inventories were
limited, causing the demand for fertilizers to soar during the year 2010.
Figure 2: Quarterly Potash Sales (JD million)
JD million
200
188
173
158
139
150
121
115
147
113
97
100
74
62
58
61
77
67
67
50
Sales revenue has improved during year 2010 reaching JD 559 million which is higher than
2009 revenues of JD374 million but still not as high as the record sales of year 2008 of JD
668 million due to lower selling prices in year 2010. Sales during the first three quarters of
year 2011 are picking up where total revenues amounted to JD 555 million. The net income
after tax for the three quarters of year 2011 amounted to JD 217 Million, an 84.8% increase
from net income of the same period during 2010 which was JD 117.5 million. The net profit
margin is around 39% which is higher than 2010 net margin of 29%.
Earnings per share reached JD 2.605 for the first three quarters of year 2011 compared to JD
1.410 during the first three quarters of year 2010.
Awraq Investments
www.awraq.com Tel: 962 6 550 3803 Fax: 962 6 550 3801 Toll Free: 080022248
Net Profit
JD million
800
60%
52%
700
47%
50%
600
39%
40%
35%
500
28%
400
19%
300
30%
311
668
19%
559
555
217
14%
200
100
150
291
186
225
27
43
207
20%
163
374132
10%
39
0%
Quantity produced
180
163
154
155
160
140
153
115
120
86
100
73
80
60
45
600
500
474
424
501
592
570
542
488 485
561 577
535
466
400
400
314
109
83
52
71
61
40
144
700
300
62
47
142
Thousand Tons
207
200
52
20
100
8
0
0
Page 3 of 14
Company financing
The company maintained its dividend distribution policy, distributing JD 0.70 per share
during 2008, 2009 and 2010. The company plans to finance its future projects internally
which explains the higher retention in year 2010.The companys current capital structure is
24% debt 76% equity, the debt of the company has been decreasing during the last five years
were it decreased from JD 66 million in year 2007 to JD 26 million in Q32011.
Total assets and total equity in year 2010 and Q3 2011
Total assets reached JD 1.126 Million as of the End of the 3rd quarter of 2011 , up from JD
1,008 December 2010. Total equity increased from JD 819 million at the end of 2010 to reach
JD 933 million by the end of September 2011. In the first three quarters of year 2011 Arab
Potash Company had a positive operating cash flow of JD 219 million compared to the
operating cash flow during the same period in year 2010 which was JD 146 million. Total
change in cash flows from all activities amounted to JD 100 Million compared to the negative
cash flow of JD 12 million in same period in year 2010.
Figure 6: Average Potash Price and Sales Quantity
Sales Quantity (miilion tons)
$700
$600
2.08
2.05
1.94
530
1.86 1.89
1.81
467
1.64
$500
$400
379
$300
$200
135
106
$100
$0
406
433
339
443
192
175 178
439
409
499
254
1
0.63
0.98
0.43
Million Tons
0.51
0.35 0.31 0.37
0.58
0.51
0.61 0.58
1
0.16 0.16
0
Page 4 of 14
Date
52 Week High
Date
% Difference
Intrepid
USD22.47
10/4/2011
USD 40.22
2/14/2011
79%
Mosaic Company
USD 44.86
10/4/2011
USD 89.24
2/14/2011
99%
Potash Corp
USD 41.96
10/4/2011
USD 63.20
2/14/2011
51%
K+S
EUR 35.06
10/4/2011
EUR 58.85
2/15/2011
68%
JOD 35.00
11/22/2010
JOD 51.00
1/19/2011
46%
Agrium Inc.
USD 63.93
10/4/2011
USD 98.02
2/14/2011
53%
Source: Bloomberg
As it can be noted from the table below, the stocks prices of most of the potash companies
were strongly correlated during the first three quarters of year 2011, except for ICL and Arab
Potash Company, several reasons can attribute to the lack of correlation including the
location of the company in the Middle East compared to the location of the other potash
producers and the low trading volume of the Arab Potash Company stock due to its low free
float percentage. Arab Potash Companys stock price was highly correlated to Potash Corps
stock price in the past but it started deviating since 2009 year beginning, as the following
table shows, APOT stock shows a correlation of only 0.13 to POTs stock in the first three
quarters of year 2011, which further strengthens the assumption that the two stocks are no
longer correlated.
Figure 8: Correlation Coefficient for Stock Prices of Potash Producers (January 2011 September 2011)
AGU US
APOT JR
ICL IT
IPI US
MOS US
POT US
SDF GR
AGU US
1.00
0.19
0.26
0.67
0.74
0.81
0.44
APOT JR
0.19
1.00
0.22
0.25
0.14
0.13
0.30
ICL IT
0.38
0.22
1.00
0.37
0.38
0.32
0.41
IPI US
0.76
0.25
0.37
1.00
0.83
0.72
0.47
MOS US
0.81
0.14
0.38
0.83
1.00
0.84
0.42
POT US
0.81
0.13
0.32
0.72
0.84
1.00
0.38
SDF GR
0.52
0.30
0.41
0.47
0.42
0.38
1.00
Assumptions: Stock prices included for all days of the year. Non trading days carried the previous closing price
Source: Bloomberg
Page 5 of 14
2005
2006
2007
2008
2009
2010
Up to September
2011
0.26
-0.35
0.90
0.87
0.20
0.18
0.13
Source: Bloomberg
During the first nine months (of 2011) the APOT stock price has reported a correlation of
0.47 with the Amman Stock Exchange Free Float Index. The stock is considered to be stable
compared to other potash producers worldwide and has maintained its strength throughout the
last six months.
Figure 10: Arab Potash Companys Stock Price vs. Amman Stock Exchange Free Float Index
General Index
6000
JOD 120
5000
JOD 100
4000
JOD 80
3000
JOD 60
2000
JOD 40
1000
JOD 20
JOD 0
Source: Bloomberg
Page 6 of 14
Valuation
The current demand for potash is increasing and companies are expanding their capacities to
match the anticipated demand, the main concerns faced by the company are possible future
economic downturns which will affect the demand for grains, over supply starting from year
2014 due to all expansion projects of the potash producers, and the situation of crops
production and consumption. While the factors that support the positive outlook are the
current strong situation of the agriculture sector, potash having no real substitute, the
expected increase in demand for the bio-fuel in the future, and the high barriers of entry.
This valuation is based on the Discounted Cash Flow model. Potash prices and sales volumes
are prime variables affecting the companys future cash flow. The current selling price of JD
331 ($467) per MMT is expected to be maintained in during the fourth quarter of year 2011.
Due to the fact that usually the selling prices of Arab Potash lag the spot prices we estimated
a lower selling price than the expected JD 376 ($530) for china and JD 425 ($600) for India
in the first quarter of 2012 for other potash producers, We assumed JD 354 ($500) for 2012;
JD 379 ($535) for 2013, JD 405 ($571) for the remaining forecasted period. Estimated
Earnings per Share are JD 3.30 per share in 2011 and JD 3.78 in year 2012. We assumed that
demand for potash will keep its current momentum and the company will be able to increase
its sales volume from 1.8 MMT in 2010 to 2.16 MMT in year 2011 and then to reach on
average 2.27 MMT annually for the remaining forecasted period.
Figure 11: Actual and Projected Earnings per Share
Earnings Per Share
5
4.39
4.5
4.39
4.08
3.78
3.74
3.30
3.5
3
2.5
1.8
1.95
1.58
1.5
1
0.52
0.47
0.5
0
We applied a risk free rate of 5.16%, and market return of 11%. Using Beta of 1.09, the cost
of equity is 11.50%. With 76% weight of equity, 24% weight of debt; and 7.18% before tax
cost of debt, the Weighted Average Cost of Capital (WACC) is 10.24%. The tax rate is 14%
as of 2010 according to Arab Potash Company. Based on these assumptions, the DCF method
yielded JD 44.45 per share.
The discounted cash flows (using FCFE) yielded a fair value of JD 44.45 per share for Arab
Potash Company. The sensitivity analysis in Figure 12 provides the results of the weighted
valuation using different assumptions for estimated revenues. Figure 13 illustrates the
sensitivity of value to changes in Cost of Equity and the terminal growth rate.
Page 7 of 14
-15%
-10%
-5%
0%
5%
10%
15%
36.50
39.15
41.80
44.45
47.10
49.76
52.41
10.50%
2.50%
11.00%
11.50%
12.00%
12.50%
Change in Weighted Valuation
13.00%
3.00%
48.03
50.36
45.22
47.23
42.71
44.45
40.47
42.01
38.46
39.81
36.63
37.84
3.50%
53.01
49.50
46.44
43.73
41.32
39.17
The outlook for potash prices and demand in the coming years are uncertain, although the
current situation of the industry is promising, the expected increase in supply once the
expansion projects for factories internationally might oversupply the industry. Current stock
recommendation is HOLD based on our estimated fair value for the stock price which is JD
44.45, which is 7% higher than the stock price on November 29, 2011 that closed at JD 41.5.
Peer Multiples
For peer analysis we have considered the following potash producers: Potash Corp (POT),
The Mosaic Company (MOS), Israel Chemicals (ICL), Agrium (AGU), and K+S. The
average P/E multiple for peer companies was 11.43 times on November 20, 2011, which is
very close to the estimated P/E for APOT which is 12.76. As for the Price to Book, the
average P/BV for the considered peers is 3.28 which is also slightly lower than the estimated
P/BV for APOT which is 3.86. On November 20, 2011 APOT had the highest P/E multiple
at 13.03 times which is very similar to Potash Corps P/E of 12.93. While APOTs P/BV was
came in third place at 3.66 times compared to Potash Corps P/BV of 4.96 times and Israel
Chemicals P/BV of 4.56 times.
Page 8 of 14
70
Million Tonnes KCI
60
50
40
30
20
10
0
Page 9 of 14
Also it should be noted that the US policy regarding the bio-fuel is an important driver for
marginal demand for potash. If fuel prices maintain their uptrend, the urge for bio-fuel
production could actually push the prices of grains higher. In year 2010 about 28.7% of all
US grain crops were used for bio-fuel, which is about 120 million tons of 400 million tons
that were planted during that year. The US is mainly focusing on Corn bio-fuel while Brazil
is focusing on sugarcane bio-fuel. However, due to the currently limited usage of bio- fuel it
is expected that the effect on potash demand will be more evident in the long run.
The following figures illustrate the consumption for Grains, Oilseeds, Fruits and Vegetables.
As it can be noted from the figures below the world crop consumption is growing steadily
due to the constant population growth, which is mostly effecting the demand for fruits and
vegetables which constitutes 22% of potash fertilizer uses.
Figure 15: World Crop Consumption
Grains
12
Oilseeds
Cotton
Sugar
Billion Tonnes
10
Coffee
Palm Oil
Corn
Soybean
Rice
Wheat
0
1970
1980
1990
2000
2010
2020F
50
100
150
200
Potash Supply
As a response to the expected increase in demand, potash producers have either initiated or
planning to initiate projects for expansion of their factories, which according to the
international fertilizers association (IFA) might lead to oversupply in either year 2014 or
2015 if all expansion projects are completed according to their current scheduled time line.
About 30 potash-related expansion projects are planned which will add around 34% to the
current supply, making the capacity for 2014 to be around 74 MMT, which could be growing
in faster rate than the demand
Figure 17: Potash Expected Supply and Shipments
Historical
Operational
Capability
Expected
Operational
Capability
Historical
Shipments
Expected
Shipments
80
Page 10 of 14
Potash uses
Potash helps plants develop strong root systems and retain water, contributing to higher
yields and greater resistance to drought, disease and insects. It also improves the taste and
nutritional value of food, and, in animals, helps growth, maintenance and milk production. In
the US, more than 45 percent of potash is applied to corn. In China, fruits and vegetables
consume half of the potash applied, with rice taking a further 28 percent. In Brazil, almost 75
percent of the potash is used to produce soybean, sugar cane and corn. In Malaysia and
Indonesia, oil palm accounts for more than 70 percent of potash consumed. The fact that the
potash is applied on a diversified range of corps makes it less vulnerable to low application
rates on one type. As the following figure shows, 22% of the potash application is for fruits
and vegetables, while 14% is for corn and 13% for Rice.
Figure 18: Potash Prices versus other Fertilizers
Type
Percentage
Corn
14%
14%
13%
6%
8%
9%
5%
22%
23%
Corn
Rice
Wheat
Soybeans
Sugar Crops
Palm Oil
Fruits and Vegetables
All other crops
Rice
23%
Wheat
13%
Soybeans
Sugar Crops
6%
22%
Palm Oil
8%
5%
9%
Other non-fertilizer uses of potash include water treatment, soap making, textiles and several
other processes. Although potash is used mainly as a fertilizer other non-fertilizer uses has
been increasing, for an example 15% of the potash consumption in the US is for non fertilizer
uses. While the global consumption of potash for non fertilizers uses is around 5%.
Potash Prices versus other Fertilizers
Although Potash is currently the third most used fertilizer, the demand for it is expected to
increase by a higher percentage than other fertilizers, the following figure illustrates the
estimated growth rates for the three primary fertilizers.
Figure 19: World Fertilizer Consumption Growth (2011F Percent)
Potash
Phosphate
Nitrogen
Source: IFA
Currently China makes potash purchases through a global contracting process with the main
global suppliers. Historically, this has been an annual - and then semi-annual - process. Prices
Page 11 of 14
to Chinese buyers now sit at US470 per ton. But it is expected that this price will move
significantly higher in 2012. The reasons are: one, the most recent price to India of US530
ton likely presages a similar move for shipments to China; two, global pricing momentum has
the potential to hike what China and India are paying to $US600 ton next year and beyond.
The first quarter of 2012 potash deliveries are expected to be priced around $530 MMT, the
2012 market is expected to be tight due to the incompletion of expansion projects and
limitations on productions, while in year 2015 the supply will have greatly increased while
the demand might have decreased or not increased as the supply, china is expected to be %75
potash independent in year 2015.
Fertilizers prices have not achieved the peak prices of year 2008, but the prices of fertilizers
are picking up in year 2011 (except for Urea which remained stable around 2009 levels),
what also can be noted from the graphs is that potash tends to have different trends that other
fertilizers.
Figure 20: Potash Prices versus other Fertilizers
1200
1000
600
400
200
Source: Bloomberg
The prices of potash were higher than other fertilizers only during year 2009, after that the
prices of other fertilizers regained and returned to be higher than potash prices (again, except
of Urea which remained stable and lower than potash prices).
Figure 21: Fertilizer Prices/ Potash Price
6.00
5.00
4.00
3.00
2.00
1.00
0.00
Source: Bloomberg
Page 12 of 14
Month
Anhydrous
ammonia
Nitrogen
solutions
(30%)
Urea
44-46%
nitrogen
Ammonium
nitrate
Sulfate of
ammonium
Diammonium
phosphate (1846-0)
Potassium
chloride 60%
potassium
1995
Apr.
2.13
1.09
1.72
1.44
1.17
1.51
1.70
1.00
1996
Apr.
1.98
1.19
1.82
1.52
1.20
1.69
1.92
1.00
1997
Apr.
1.99
1.05
1.69
1.49
1.22
1.69
1.79
1.00
1998
Apr.
1.55
0.82
1.20
1.18
1.15
1.55
1.62
1.00
1999
Apr.
1.26
0.76
1.05
1.08
1.02
1.52
1.57
1.00
2000
Apr.
1.38
0.79
1.21
1.18
1.01
1.41
1.45
1.00
2001
Apr.
2.35
1.11
1.65
1.53
1.13
1.39
1.44
1.00
2002
Apr.
1.52
0.77
1.16
1.19
1.14
1.35
1.38
1.00
2003
Apr.
2.26
0.98
1.58
1.47
1.18
1.47
1.52
1.00
2004
Apr.
2.09
0.98
1.52
1.45
1.13
1.47
1.52
1.00
2005
Apr.
1.70
0.88
1.36
1.19
1.00
1.22
1.24
1.00
2006
Apr.
1.91
0.85
1.33
1.34
0.97
1.19
1.23
1.00
2007
Apr.
1.87
0.99
1.62
1.36
1.03
1.49
1.58
1.00
2008
Apr.
1.35
0.71
0.98
0.91
0.70
1.43
1.52
1.00
2009
Mar.
0.80
0.38
0.57
0.51
0.44
0.75
0.75
1.00
2010
Mar.
0.98
0.55
0.88
0.78
0.64
0.99
0.99
1.00
2011
Mar.
Source: USDA
1.25
0.58
0.88
0.8
0.7
1.05
1.17
Page 13 of 14
Disclaimer
Awraq Investments and its affiliates obtain information from sources they believe to be
reliable, but do not warrant its accuracy or fitness for a particular purpose, and disclaim for
themselves and their information providers all liability arising from the use.
The Information in this publication is provided in good faith for informational purposes only.
The information provided is not offered as tax, legal, or investment advice, or an offer to buy
or sell securities or otherwise. The information provided in this publication may be displayed
and printed for your personal, non-commercial use only. You may not reproduce, re-transmit,
distribute, disseminate, sell, publish, broadcast, or circulate the information in any form or
media to anyone, without the expressed written consent of Awraq Investments.
Awraq Investments is not liable for any loss resulting from any action taken or reliance made
by any person on any information or material posted by it. You should make your own
inquiries and seek independent advice from relevant industry professionals before acting or
relying on any information or material made available to you in this publication. You rely on
this information at your own risk.
Awraq Investments, its subsidiaries, parent, and/or any connected parties, may act or trade
and/or enter into any transaction that maybe inconsistent or disregard any information
contained herein.
Page 14 of 14