Quadrant Future Tek (QFTL) is
engaged in manufacture of specialty cables used in railways rolling stock and
naval (defence) industry. It specializes in manufacturing a wide range of
Electron Beam Irradiated Cables for industrial usage and applications where
fire and safety, light weight and long-term performance are of utmost
importance. The company has also
recently expanded its operations to build an indigenously developed Automatic
Train Protection System that uses radio frequency identification to detect and
stop a possible train collision under the Kavach project developed by the
Research Designs & Standards Organisation (RDSO).
The product portfolio of the
company is wide and includes railways rolling stock cables, naval defence,
marine cables, solar PV cables, automotive cables, and connectors &
junction boxes. It also provides end-to-end solutions for electrical connectors
and wiring harnesses, with the complex arrangement of various wires and cables
as per the demand of the client.
The company is one of few
manufacturers in India approved by RDSO, DGQA and Indian Register of Shipping
with in-house capabilities of manufacturing and supply of Single Core / multi
core Control & Power Cables, Signalling Cables for use in Railway Coaches,
Locomotives & EMU‘s and for the supply of Single Core/Multi Core,
Screened/Un-Screened & Power Cables for Naval Ships.
The company has dedicated Railway
Signalling & Embedded System Design centre for the development of Train
Control Products & Solutions and is working towards development of Train
Collision Avoidance System and Electronic Interlocking System under KAVACH as a
means of Automatic Train Protection System to enable safety and capacity
augmentation in Indian Railways. It has built this indigenously developed Train
Collision Avoidance System that uses radio transmission & support LTE
technology meeting the Safety Critical standards as per SIL-4 requirements,
interoperability with other competing product & systems and to detect and
stop a possible train collision under the KAVACH project developed by the
Research Designs & Standards Organisation (RDSO) under the Ministry of
Railways. On March 23, 2023, the company
received the technical clearance for field trial of its Kavach product from
RDSO. There is no validity for such product approval. However, RDSO may, from
time to time, require such modifications or upgradations to be undertaken, as
may be required for operational efficiency of Indian Railways.
The company was incorporated with
the collaboration of four independent business groups, comprising of
technocrats and entrepreneurs i.e. (i) Mohit Vohra and Amit Dhawan
(collectively, “MV Group”); (ii) Rupinder Singh, Aikjot Singh and Parminder
Kaur (collectively, “NEC Group”); (iii) Amrit Singh Randhawa, Rajbir Singh
Randhawa, Swinder Kaur and Navneet Kaur (collectively, “ISG Group”); and (iv)
Mohan Krishan Abrol, Vivek Abrol, Vishesh Abrol and Vipin Abrol (collectively,
“Abrol Group”). All the four promoter groups have equal stake in the company.
For the half year ended September
2024, 91.29% revenue came from supply of W&C (Railways); 2.86% from W&C
(Defence), 4.14% from Train Control & Signalling division and 1.72% others.
For FY24, 77.02% revenue came from supply of W&C (Railways); 22.24% from
W&C (Defence), 0% from Train Control & Signalling division and 0.75%
from others.
The company entered entered into a
Memorandum of Understanding (MOU) with the President of India acting through
Executive Director (Tele-II) of RDSO for development of the KAVACH equipment
and system. Under the terms of the said MOU, the technical specification and
domain knowledge has been provided by RDSO and the company has conducted
research and developed said technology. The company developed the Train
Collision Avoidance System in strict compliance with the SIL-4 standards and
the specifications provided by RDSO. It works closely with RDSO to incorporate
their requirements into its system for TCAS.
The company have invested a
significant amount towards capital expenditure aggregating to Rs 59.441 crore
till date in developing its platform for Automatic Train Protection system,
including TCAS and intend to continue investing in upgradation of the said
system including addition of newer technologies to enhance its design and
development capabilities, particularly with a view to expand its operations.
The Train Collision Avoidance System
(KAVACH equipment) developed by the company has received proto-type approval by
Indian Railways / RDSO and further technical clearance for deployment of its
systems on a stretch of 43.6 km at “Moula-Ali (Excluding) - Raghunathapalli
section of the South Central Railway - Reach 2” covering 5 stations and 10
train sets. The said order is for an aggregate value of Rs 16.86 crore.
Subsequently, on December 12, 2024,
it received a purchase order from Chitaranjan Loco Works (CLW) for the supply,
installation, testing, and commissioning of On-board Kavach equipment in 1,200
locomotives for an aggregate value of Rs 978.606 crore (including taxes). But
before the supply of material under the said order, the company should obtain
the final approval from RDSO for Ver 4.0 of Kavach System after ISA
(Independent Safety Assessment) Certificate. Further, after completion of the
warranty period under the said purchase order, the company will receive a
maintenance charge equivalent to a sum of 3% per annum of the total capital
cost of onboard Kavach equipment supplied by it for the maintenance period of
11 years thereafter.
On May 01, 2024, it entered into a
Memorandum of Understanding with RailTel Corporation of India (“RailTel”), a
Government of India undertaking, to define a framework of inter-se co-operation
to (i) establish high level understanding of intended opportunities to pursue
within the said MoU, (ii) KAVACH as a means of Automatic Train Protection
System for Railways in India and abroad, and (iii) to re-align and broaden the
above targeted scope as per the opportunities within other countries and their
Railway System. This MOU has made it eligible to supply KAVACH equipment as an
OEM to RailTel for the projects awarded to RailTel, and includes the component
of implementation of KAVACH too, in India and abroad.
It has one manufacturing facility
situated in Basma (Mohali, Punjab) and this caters to both the business
divisions of the company i.e. Specialty Cables Division and Train Control &
Signalling Division. This facility is
equipped with advanced equipment, modern technology and an automated PCB
assembly line. This facility has installed a 2.5 MeV Electron Beam Industrial
Accelerator for cable manufacturing plant which helps it to offer Specialty
cables with improved mechanical properties, abrasion and thermal resistance,
flame propagation resistance and deformation resistance properties without
producing heat and an increased life as compared to chemically cross-linked
cables. For the specialty cable division, it had an installed capacity of
1,887.60 metric tonnes as on September 30, 2024. This facility also possesses end-to-end
infrastructure capabilities for production of Solar & EV Cables. It has vertically integrated manufacturing
operations for the hardware and software required for Train Control and
Signalling Division which allow it to manage manufacturing processes in-house,
from design and development to manufacturing and delivery. For the Train
Control & Signalling division, it had an installed capacity of 4492 Station
TCAS, 2264 Locomotive TCAS and 3744 Remote Interface Unit, based on the
estimated speed of the SMT machine installed at its factory at Basma,
Mohali.
Additionally, it has two Railway
Signalling & Embedded System Design centre based at Bengaluru, Karnataka
and Hyderabad, Telangana.
The
Issue, Object of the Issue
The Initial Public Offer comprises only
fresh issue of equity shares of Rs 290 crore.
Of the net proceeds from the fresh
issue of equity shares, about Rs 149.722 crore is towards funding long-term
working capital requirements of thecompany; Rs 24.375 crore towards capital
expenditure for development for Electronic Interlocking System; Rs 23.619 crore
towards prepayment or repayment of all or a portion of outstanding working capital
term loan availed by the company; andthe balance towards general corporate
purposes.
As of September 30, 2024, it had total
borrowings (inclusive of fund based and non-fund based, but excluding unsecured
loan from Promoter and Promoter Group) of Rs 98.011 crore.
Strengths
Unique technology for the
manufacture of cables that meets the stringent requirements for multiple
industries, namely Railways, Naval Defence, Renewable Energy & Electric
Vehicle sectors
In-house design and product
development capabilities powering its Rail Signalling Products & Solutions
including Automatic Train Protection Systems.
Entered an exclusive MoU with RailTel
for delivering the specific targeted opportunities related to KAVACH in Indian
Railways and other Countries Railways.
Advanced manufacturing facilities
with a diverse range of power and control cables with focus on innovation and
cost competitiveness
One of few manufacturers in India
approved by RDSO, DGQA and Indian Register of Shipping with in-house
capabilities of manufacturing and supply of Single Core / multi core Control
& Power Cables, Signalling Cables.
Global emergence of market for Specialty
cables in renewable energy and electric vehicles and supply of such Specialty
cables to OEMs with high global market penetration
Strong growing opportunity for
Automatic Train Protection systems such as Train Collision Avoidance System in
the country to prevent dangerous train collisions.
Weakness
Present business operations and
revenues comprising of specialty cables and the proposed business operations
under Train Control Products and Solutions are substantially dependent on Railways
(particularly Indian Railways) and Naval (Defence) manufacturing units with
former account for 77% of FY24 revenue and latter 22.24%.
Top 1/5/10 customers accounted for
41.23%/82.27%/95.66% and 47.36%/72.99%/86.20% of the revenue in H1FY25 and FY24,
respectively.
Capacity utilization of specialty
cables in FY24 and FY23 stood at 49.42% and 54.26%, respectively.
Do business with its customers on
purchaseorder or through tenders issued by them from time to time and do not
have long-term contracts with most of them.
Expanded its operations into Train
Control Systems only recently and it may be difficult to predict and evaluate
its performance and prospects. Moreover,
the Promoters do not have significant background or experience in the train
control systems segment under the railways industry.
Do not have a product or process
patent for the Train Collision Avoidance System.
Entered and will continue to enter
related party transactions that may involve conflict of interest. About 20.08%,
19.38% and 43.66% of total income of the company in FY23, FY25 and H1FY25 come
from sales transaction with related parties.
Experienced negative cash flows
from operating activities in FY22 and H1FY25.
Passed through incidence of
litigation among four independent promoter groups in removing one group
nominees from Board of directors for carrying out certain competing activities
was escalated to NCLT but was subsequently settled among promoters 4 promoter
groups.
Certain of its Promoter and
Promoter Group shareholders have sold in aggregate 2000000 equity shares of
face value Rs 10 each at a consideration of Rs 240 per Equity Shares on October
25, 2024.
Aikjot Singh, one of the promoters
and Non-Executive Director on the Board of the company is party to a criminal
litigation relating to accidental death of two persons from the car driven by
Aikjot Singh.
Certain group companies are
involved or authorized to undertake business similar to its business
activities, which could create conflicts of interest
Significant shortages of, or delay
or disruption in the supply of raw materials for Train Collision Avoidance
could impact timely implementation of the orders.
Subject to risks associated with
the performance of contractors, subcontractors and consultants being involved
in its projects relating to Train Control & Signalling division.
There are instances of delayed
filings and lapses in various regulatory filings made with the concerned
Registrar of Companies and other regulatory authorities under the provisions of
the Companies Act.
There are certain defaults / delays
in payment of statutory dues such as PF, ESI, and TDS.
Audit Report for the Fiscal 2022
has a qualified opinion.
One Company, along with Vivek
Abrol, Promoter & Director of the company and Mohan Krishan Abrol have
filed a settlement application under Securities and Exchange Board of India
(Settlement Proceedings) Regulations, 2018 for delayed compliance under
Regulation 54 of the SEBI (Issue of Capital and Disclosure Requirements)
Regulations, 2018. Any adverse outcome in relation to such a settlement
application may impact its reputation.
Valuation
Consolidated re-stated revenue for
the fiscal ended March 2024 stood lower by 1% to Rs 151.76 crore. With OPM
expanded by 680 bps to 24.1%, the growth at operating profit was up by 39% to
Rs 36.60 crore. Finally, the net profit was up by 6% to Rs 14.71 crore.
For the half year ended Sep 2024, the
sales were up 6% to Rs 65.14 crore but at net level it was a loss of Rs 12.10
crore against a profit of Rs 14.89 crore.
The loss in H1FY25 is on account of expenses for Train Control &
Signalling division now being charged to profit and loss account since the
capitalization of intangible asset created for development of Kavach System. The
development phase of Kavach system was concluded by the management as completed
in Fiscal 2024 and the amount incurred towards capital expenditure on the same
was capitalized on October 18, 2023. However, the operations of the wires and cable
division are positive at EBITDA and PBT level.For the TTM period ended Sep
2024, the sales were Rs 155.36 crore, and the net loss was Rs 12.29 crore.
The EPS for FY2024 on expanded
equity (on the upper price band) was Rs 2.9. The PE on upper price band works
out to 100 times of its FY24 EPS. The company quotes at a P/BV of 3.6.
There are no listed companies that
exclusively undertake the manufacturing of Specialty cables and Train Controls
and Signalling business for comparison. However, in comparison, Apar
Industries, which also manufactures Electron Beam Irradiated Cables along with
conductors and transformer oil quotes at P/BV of 10.3. Cords Cables, which
manufactures cables for industrial usage, quotes at a P/BV of 1.6. HBL
Engineering that is also into TCAS, quotes at a P/BV of 12.7. Kernex
Microsystems quotes at P/BV of 20.4.
Quadrant Future Tek : Issue
Highlights
|
|
Fresh Issue (Rs crore)
|
290
|
Offer for sale (in equity share
nos.)
|
0
|
Price band (Rs.)
|
|
Upper
|
290
|
Lower
|
275
|
Post-issue equity (Rs crore)
|
|
in Upper price band
|
40.00
|
in Lower Price Band
|
40.55
|
Post-issue promoter (including
promoter group) stake (%)
|
70.00
|
Minimum Bid (in nos.)
|
50
|
Issue Open Date
|
07-01-2025
|
Issue Close Date
|
09-01-2025
|
Listing
|
BSE, NSE
|
Rating
|
45/100
|
Quadrant Future Tek : Re-stated Consolidated Financials
|
|
|
|
|
|
|
|
2203 (12)
|
2303 (12)
|
2403 (12)
|
2309 (6)
|
2406 (6)
|
|
Sales
|
104.26
|
152.80
|
151.76
|
61.54
|
65.14
|
|
OPM (%)
|
9.1
|
17.3
|
24.1
|
39.9
|
1.3
|
|
OP
|
9.47
|
26.41
|
36.60
|
24.53
|
0.82
|
|
Other income
|
0.03
|
0.14
|
0.07
|
0.01
|
0.00
|
|
PBIDT
|
9.51
|
26.55
|
36.67
|
24.54
|
0.82
|
|
Interest
|
3.36
|
2.91
|
4.50
|
1.55
|
3.75
|
|
PBDT
|
6.14
|
23.64
|
32.17
|
22.99
|
-2.94
|
|
Depreciation
|
3.20
|
3.71
|
10.29
|
1.62
|
9.56
|
|
PBT
|
2.95
|
19.93
|
21.89
|
21.37
|
-12.50
|
|
EO Exp
|
0.00
|
0.00
|
-0.04
|
-0.01
|
0.00
|
|
PBT after EO
|
2.95
|
19.93
|
21.92
|
21.38
|
-12.50
|
|
Tax
|
1.01
|
6.03
|
7.21
|
6.48
|
-0.39
|
|
PAT from Continuing Biz
|
1.94
|
13.90
|
14.71
|
14.89
|
-12.10
|
|
Share of Profit from Associates
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
PAT from Continuing Biz
|
1.94
|
13.90
|
14.71
|
14.89
|
-12.10
|
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
Net profit
|
1.94
|
13.90
|
14.71
|
14.89
|
-12.10
|
|
EPS (Rs)*
|
0.5
|
3.5
|
3.7
|
7.4
|
-6.1
|
|
* on post IPO fully dilluted
equity (on upper price band) of Rs 40 crore. Face Value: Rs 10
|
EPS is calculated after excluding
EO and relevant tax
|
|
|
|
Figures in Rs crore
|
|
|
|
|
|
|
|
Source: Capitaline Corporate
database
|
|
|
|
|
|