Value Pick 4 : Agre Developers Ltd

Note : SOLD ALL Holding  at loss of 30% . Buying it was was mistake

Happy Republic Day!

                  I occasionally go through mutual fund holdings to check something new interesting pick from Mutual Funds. Agre Developers Ltd caught my eye but I ignored it , because I thought it might be a another plain real estate stock and right now I am not bullish on real estates stocks . Then I saw Agre Developers Ltd in couple of more mutual funds portfolio. Then, my curiosity toward Agre Developers Ltd increased . I verified, how many MFs are holding Agre Developers Ltd ? I was surprise to see that around 49 MF schemes holding Agre Developers Ltd and it is having market cap of merely 57 crores . How is that possible ? I had never heard about this company . So first of all I started to see history of Agre Developers Ltd.
History : 
               Agre Developers Ltd  is future group of company , which came in to existence 3 weeks back when Agre Developers Ltd was demerged from Pantaloon Retail (India) Ltd. Agre Developers Limited (ADL) was originally incorporated on March 10, 2008 with the name Future Mall Management Limited . So Agre Developers Ltd  is having very short history. Agre Developers Limited is a Future Group company that will provide a comprehensive mall/property management and services in India including positioning, finance management and mall advisory services.Agre Developers currently operates six shopping malls: Orchid City Centre and Milan Mall in Mumbai; Cosmos and Lido Malls in Bengaluru; Ahmedabad City Centre in Ahmedabad and Cosmos Mall in Siliguri. 

Reason for Value Buy (CMP Rs 51) :

              First of all brand name, Future Group. Agre Developers Ltd has shown loss of 1 cr on consolidated account for six months from 1 April 2010 to 30 Sep 2010, then also I believe, it should get reasonable valuation . Current market cap is merely 57 Crores for well reputed future group is quite low. Pursuant to the Scheme, the Mall Management Undertaking and Project Management undertaking of Pantaloon Retail (India) Limited (PRIL) got demerged and vested in Agre Developers Limited (ADL) (Formerly: Future Mall Management Limited) and inconsideration ADL has allotted 1,11,70,966 equity shares to the shareholders of the PRIL in the ratio of 1 fully paid equity share of Rs.10/- each of ADL for every 20 equity shares of Rs.2/- each held in PRIL.

             First of all we will do layman's maths . Pantaloon Retail (India) Limited has market cap of 7000 crores and shareholder of PRIL got a share of Agre Developers Ltd in the ratio of 20:1 . So if we do basic maths then we will divide 7000 by 20 that should be market cap of Agre Developers Ltd if we ignore other details like cash , debt and assets on the book. This comes to 350 cr and current market cap of Agre Developers Ltd is merely 57 crores.

             Now have a look at balance sheet of Agre Developers Ltd.

            
            Agre Developers Ltd has investment worth 254.79 crores at book value in Subsidiary Company Agre Properties & Services Ltd .

             If we see consolidated balance sheet for the period from april 1, 2010 to September 30, 2010 Agre Developers Ltd has Net Current Asset of 114 crores and investment of 16 crores (Gupta Infrastructure (India) Private Limited 7.68 cr ) and debt of 86 crores . So we are getting company which is having current liquidation value of 44 crores  against market cap of 57 crores.So in the balance 13 crores we are getting all the fixed assets , goodwill etc.

Particulars	As at September 30, 2010 (crores)
Share Capital	11.17
Reserves & Surplus	254.49
Unsecured loans	85.69
Investments	16.32
Inventories	3
Sundry Debtors	33.36
Cash and Bank balances	2.1
Loans and Advances	105.4
Current liabilities & Provisions	29.44
Net Current Assets	114.4

Catalyst to achieve intrinsic value :

               Most of retail investor are not aware about this company . As & when investor will aware about Agre Developers Ltd and it belongs to future group then it will start to get premium valuation . Same time I feel most of the MF and FI will exit from this stock and retail investor will enter in it. Agre Developers currently operates six shopping malls . Agre Developers Ltd is engaged in setting up of over 24 shopping malls and consumption centers, all of which will be operational by 2011. That will boost financial performance of this stock.

Downside Risk :

               Downside risk is quite limited but same time we should have to understand that it can not immune from real estate sector risk. Company had amendment to the ‘main objects clause’ of the Memorandum of Association of the Company which would enable the Company to undertake construction and development activities.

             If you like my blog and wish to receive my value picks in your email inbox as soon as I publish, then for subscription click here . It is absolutely free. 
HAVE A NICE DAY ..............



SiteMap