Diffusion Engineers, promoted by Prashant Garg, manufactures
welding consumables, wear plates and wear parts and heavy engineering machinery
for core industries. It provides
specialized repairs and reconditioning services for heavy machinery and
equipment and trades anti-wear powders and welding and cutting machinery.
The company provides super conditioning process at its
manufacturing facilities, a surface treatment solution for machine components
that enhances wear resistance, eliminates stress and improves their
repairability ultimately extending their lifespan and reducing production
costs.
Its products and services portfolio can be classified into
welding and anti-wear consumables[special purpose electrodes, flux cored wires,
cold repair compounds]; wear plates / wear parts [includes Welding service job
work], heavy engineering equipment [air separator, high pressure grinding rollers,
FD fan, mill body, RAPH rotter] and trading [thermal spray powder, welding
equipment].
Of the FY 2024 consolidated revenue, 30.4% was from welding
and anti-wear consumables; 34.9% from wear plate/wear parts; 26% from heavy
engineering equipment, and 8.7% from trading.
A special purpose electrode (SPE) is specially formulated
maintenance purpose welding electrodes to ensure the enhancement of working performance
with minimum heat input. The company manufactures a range of electrodes using
alloys such as tungsten, nickel, chromium, cobalt, molybdenum, niobium, andvanadium.
Flux-cored wire (FCW) is a type of welding consumable used in various welding
processes.
About 20.25% and 77.01% of the total volume of SPE and FCW
manufactured in FY2024 were captively (in-house) consumed and balance sold to
customers in domestic and international market.
Of the FY2024 standalone revenue, the SPE and FCW accounted for 20.27%
and 7.9%, respectively.
Wear plates are used to reduce wear and tear on equipment
surface caused by harsh working environment prevalent in industries and are
used across various industries and find its application where abrasion, wear,
tear and impact requirements are particularly critical. Wear plates and wear
parts accounted for 13.28% and 14.2% of the FY2024 standalone revenue from
operations.
In India, the company sells its products through a network of
distributors, who further distribute its products to the end-use customers. It
sells products under various brand labels including but not limited to `Diffusion’,
`Diffcor’, `Corodur’ and `SOP’. Products are sold in Asian, APEC, Africa,
Middles east, Europe and US. Thus, a sizeable 9.47% revenue was from exports in
FY2024, with the balance 90.53% coming from domestic market. Of the FY2024 standalone revenue, about
36.66% come from cement, 13.92% from engineering, 12.92% from steel, 7.31% from
power, 4.47% from sugar, and balance 24.72% from others.
Currently operating four manufacturing units. All are in
Nagpur, Maharashtra. Unit 1 manufacturesspecial purpose welding electrodes(700 tpa
installed capacity). Unit II manufactures flux cored wires, wear plates and
wear parts through fabrication and machining (3204 tpa installed capacity);
Unit III produces coatings for abrasion and corrosion resistance (810 tpa
installed capacity); and Unit IV manufactures flux cored wires (444 tpa), wear
plates and heavy engineering machinery (9000 tpa). It has overseas presence
through subsidiaries in Singapore, Turkey and Philippines, and JVs and associates
in United Kingdom and Malaysia.
Intends to venture into manufacturing of nickel, cobalt and
iron-based powders to cater to the growing demand for these powders from its
customer and outside. It intends to
enter into a technical collaboration agreement with associate LSN Diffusion
(UK), from whom it currently sources thermal spray powders for trading.
Looks to extend its anti wear solutions and heavy engineering
equipment business beyond its current focus on cement, steel and power sectors
into new industries such as mining, defence etc. It also looks at strategic leasing of heavy
equipment for pre-determined leasing and maintenance fees from customers.
The Issue and Object of
the Issue
The IPO comprises fresh issue of equity shares of 9405000
equity share of Rs 10 face value.
Of the net proceeds from the fresh issue, about Rs 71.38
crore will be used for funding capital expenditure requirements towards
expansion of its existing manufacturing facility Unit IV at Khapri (Uma) in
Nagpur; Rs 30.385 crore towards setting up of a new manufacturing facility
located at Hingna in Sonegaon District of Maharashtra; Rs 22 crore towards funding
working capital requirements of the company; and balance for general corporate
purposes.
On completion of the expansion project, the installed
capacity of Unit IV for wear plates and heavy engineering fabrication will
increase to 16920 tpa [4920 tpa of wear plates, 12000 tpa of heavy engineering
fabrication] from 9000 tpa, and 1080tpa from 444 tpa of FCW. The expansion of
Unit IV is expected to commence production by November 2025.
The proposed new plant at Hingna will have the capacity to
manufacture SPE and wire strips to be utilized
in the production of FCW signaling backward integration. This plant will have an installed capacity to
produce 600 tpa of SPE and 1200 tpa of CR coil slitting line and is expected to
commence production by November 2025.
Strengths
Long experience in welding consumables and wear plates, with expertise
in designing, developing and manufacturing complex and specialized industrial
equipment and components for OEMs and end-user industries such as cement, steel
and power sector. Revenue contribution from OEMs stood at 27.75% of FY2024
total operational revenue and balance 72.25% from direct end customers.
Synergistic business models focused on forward integration
Has a diversified customer base with which it has long
standing relationship. Has served 503, 500 and 444 customers for Fiscals 2024,
2023 and 2022, respectively. The Top 10 customers contribute just 29.43% of
FY2024 standalone revenue.
Weakness
Operates in a competitive and fragmented industry with low
barriers to entry and may be unable to compete with the unorganized sector.
Had negative operating cash flows in FY2023 and may incur negative
cash flow in the future also.
All its four manufacturing facilities are in Nagpur,
Maharashtra.
Made allotment of equity shares in the past to more than 49
investors, which may have been in non-compliance with the Companies Act, 1956.
Group companies MecdiffSdnBhd and Benvira Forward Algorithms
Private Limited and certain subsidiaries are engaged in similar business. Has not
entered any non-compete agreements with such group companies and subsidiaries.
Some instances of incorrect filings with the Registrar of
Companies and other non-compliances under the Companies Act in the past.
Cyclical nature of industrial capex in the country
Valuation
Consolidated re-stated revenue stood higher by 9% to Rs 278.14
crore in FY 2024. But with the OPM expanding by a strong 310 bps to 14% on the
back of better product mix, OP jumped up by 39% to Rs 38.87 crore. Eventually,
Pat after MI stood higher by 39% to Rs 30.80 crore.
At the upper price band, the PE works out to 20.2 times of
its FY2024 EPS, the P/BV works out to 1.8 times and EV/Sales works out to 2.4
times.
In comparison, welding consumable players such as Ador
Welding, Esab India, GEE, D&H India quotes at a PE of 29.3 times, 59.9
times, 36.3 times and 44.6 times and at P/BV of 5.1 times, 31.5 times, 3.6
times and 2.8 times. AIA Engineering and
Tega Industries, who are into mill liners and other related consumables, quotes
at a PE of 36.8 times and 62.5 times, respectively, and P/BV of 6.3 times and
10.2 times. Ador Welding, Esab India,
GEE, D&H India, AIA Engg and Tega Industries in comparison quote at
EV/sales of 18.2 times, 13.6 times, 32.6 times, 101.7 times, 3.6 times and 2.8
times, respectively. But these companies
are not apple-to-apple comparisons.
Diffusion Engineers : Issue
Highlights
|
|
Fresh Issue (in equity share nos.)
|
9405000
|
Offer for sale (in equity share
nos.)
|
0
|
Price band (Rs.) *
|
|
Upper
|
168
|
Lower
|
159
|
Post-issue equity (Rs crore)
|
37.43
|
Post-issue promoter (including
promoter group) stake (%)
|
69.70
|
Minimum Bid (in nos.)
|
88
|
Issue Open Date
|
26-09-2024
|
Issue Close Date
|
30-09-2024
|
Listing
|
BSE, NSE
|
Rating
|
46 /100
|
* Employee Discount Rs 8/share
|
|
Diffusion Engineers : Re-stated Consolidated Financials
|
|
|
|
|
|
2203 (12)
|
2303 (12)
|
2403 (12)
|
|
Sales
|
204.59
|
254.88
|
278.14
|
|
OPM (%)
|
11.0
|
10.9
|
14.0
|
|
OP
|
22.49
|
27.88
|
38.87
|
|
Other income
|
4.16
|
3.80
|
7.42
|
|
PBIDT
|
26.65
|
31.67
|
46.29
|
|
Interest
|
1.38
|
2.30
|
1.76
|
|
PBDT
|
25.27
|
29.38
|
44.53
|
|
Depreciation
|
4.16
|
3.84
|
4.55
|
|
PBT
|
21.10
|
25.54
|
39.98
|
|
EO Exp
|
0.00
|
0.00
|
0.26
|
|
PBT after EO
|
21.10
|
25.54
|
39.72
|
|
Tax
|
4.93
|
6.52
|
10.28
|
|
PAT from Continuing Biz
|
16.17
|
19.02
|
29.44
|
|
Share of Profit from Associates
|
0.88
|
3.12
|
1.36
|
|
PAT from Continuing Biz
|
17.05
|
22.14
|
30.80
|
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
|
Net profit
|
17.05
|
22.14
|
30.80
|
|
EPS (Rs)*
|
4.6
|
5.9
|
8.3
|
|
* on post IPO fully
dillutedequity of Rs 37.43 crore. Face
Value: Rs 10
|
|
|
EPS is calculated after excluding
EO and relevant tax
|
|
|
|
|
|
|
Figures in Rs crore
|
|
|
|
|
|
|
Source: Capitaline Corporate
database
|
|
|
|
|
|
|
|