Final Report
Final Report
Final Report
SUBMITTED BY:
Table of Contents
Contents
1.0 Introduction ................................................................................................................................ 3
1.1 History and Overview ............................................................................................................. 3
1.2 Mission statement.................................................................................................................. 4
1.3 Vision statement .................................................................................................................... 4
1.4 Products & Markets................................................................................................................ 5
1.4.1 PVC .................................................................................................................................. 5
1.4.2 New PVC markets ........................................................................................................... 5
1.4.3 Caustic Soda .................................................................................................................... 5
1.4.4 Hydrogen Peroxide ......................................................................................................... 6
1.4.5 Caustic Flakes.................................................................................................................. 6
1.4.6 Other products ............................................................................................................... 6
1.5 Organization Structure ........................................................................................................... 6
3.0 Internal Environment Analysis................................................................................................... 9
3.1 Human Resources & Management ........................................................................................ 9
3.2 Sales & Marketing ................................................................................................................ 10
1
3.3 Finance .................................................................................................................................. 11
3.4 Production and Operations .................................................................................................. 11
3.5 Supply Chain ......................................................................................................................... 12
3.6 Health, Safety and Environment .......................................................................................... 12
4.0 External Analysis ...................................................................................................................... 13
4.1 Global .................................................................................................................................... 13
4.2 Political ................................................................................................................................. 13
4.3 Economic............................................................................................................................... 14
4.4 Social ..................................................................................................................................... 15
4.5 Technological ........................................................................................................................ 15
5.0 SWOT ........................................................................................................................................ 16
5.1 Strengths............................................................................................................................... 16
5.2 Weaknesses .......................................................................................................................... 16
5.3 Opportunities ....................................................................................................................... 17
5.4 Threats .................................................................................................................................. 18
6 Analysis – Strategic Group Map & SPACE Matrix ........................................................................ 19
6.1 Strategic Group Map ............................................................................................................ 19
6.2 SPACE Matrix ........................................................................................................................ 20
6.2.1 Space Matrix – Diagram ............................................................................................... 21
7.0 Problems and Alternate Strategies .......................................................................................... 21
7.1 Major Problem – Devaluation and Current Economic Climate........................................... 21
7.2 Minor Problems .................................................................................................................... 22
7.2.1 Minor problem 1 – Managing Cash Flows ................................................................... 22
7.2.2 Minor problem 2 – Market Size ................................................................................... 22
7.2.3 Minor problem 3 – Competition from Imports ........................................................... 22
7.2.4 Minor problem 4 – Managing Ethylene Supply ........................................................... 22
7.3 Strategic alternatives and choice......................................................................................... 23
7.4 Recasted Financial Statements ............................................................................................ 24
8.0 Distribution of work ................................................................................................................. 24
9.0 Interviews taken ....................................................................................................................... 24
ANNEXURES .......................................................................................................................................... 25
ANNEXURE A..................................................................................................................................... 25
Table 1 .......................................................................................................................................... 25
Graph 1 ......................................................................................................................................... 25
Annexure B ....................................................................................................................................... 26
Annexure C ....................................................................................................................................... 27
2
Annexure D ....................................................................................................................................... 28
Annexure E ....................................................................................................................................... 29
Annexure F........................................................................................................................................ 30
1.0 Introduction
Engro Polymers & Chemicals Limited (EPCL) is a subsidiary of Engro Corporation
manufactures and markets Chlor-Vinyl products which include Polyvinyl Chloride (PVC),
Vinyl Chloride Monomer (VCM), Caustic Soda, Hydrochloric Acid and Sodium Hypochlorite.
self-sufficient in. PVC’s sole supplier in the country is EPCL but its downstream market
consists of SMEs. Belonging to the chlor-alkali sector, EPCL’s domestic demand is about
240,000 tons with import substitution being carried out to the tune of $150 million.While
EPCL’s core offering is its flagship PVC brand “SABZ”, it produces other products within the
chlor-vinyl products which include Vinyl Chloride Monomer, Caustic Soda, Hydrochloric Acid
and SodiumHypochlorite.
3
Currently, Engro Corp holds 56% of EPCL’s shares and Mitsubishi Corporation holds
11%.EPCL is working towards increasing PVC production by 100,000 tons for which Rs10.3
billion investments is planned. The project aims to increase its capacity to 295,000 tons from
195,000 tons.In Pakistan, per capita PVC consumption is only about 1.2 kg as per EPCL
Annexure A Graph 1.
Though the bulk of Pakistan’s PVC requirements are fulfilled through local
production, about 16 percent of total PVC consumption is met through imported scrap. PVC
imports are tariffed at 13.4 percent at 4-digit level. At the 8-digit level most pertinent to
provisional anti-dumping duties ranging from 11 percent to 42 percent. EPCL maintains that
employees. Our commitment is to maintain the highest standards of ethics, safety and
environmental responsibility.”
While plant safety was highlighted as an aspect of the mission, especially in terms of
man hours, the vision statement appeared to be more taken to heart. It is possible, that the
vision statement is easier to understand and explain since EPCL is a leader in polymers
4
1.4 Products & Markets
1.4.1 PVC
PVC pipe manufacturing industry has presence in all major industrial cities of
Pakistan with around 350 - 400 manufacturing units. Lahore with 250 units is the biggest
pipe manufacturing cluster with Gujrat a far off second with 25 units. Pipe & fitting segment
has seen growth in recent year due to government projects, CPEC related spending, increase
in private housing, and tube well pipe refurbishment. Since demand is anticipated to grow
strongly, several pipe manufacturers have upgraded their facilities and added new
percent in the tube well sector and 15 and 20 percent respective penetrations in the
per its annual report, its star products for 2018 were PVC foam board and PVC wall panel
which posted double digit growth. To develop these markets, EPCL participates in trade
exhibitions, industry fairs, and conferences to educate potential customers. These include
Build Asia Conference and ABAD International Expo which showcased PVC products such as
doors, windows, roofing, panels, floorings, mater etc. In these exhibitions, EPCL acted as a
mediator between PVC product manufacturers and consumers like architects, builders, and
contractors. EPCL aims is to introduce multiple uses of PVC to downstream markets and
removal from edible oil & ghee, soap and water purification. Its main use is by the textile
sector. Despite several attempts by government, PML-N and PTI, growth in textile sector has
5
been sluggish. Latest figures by Pakistan Bureau of Statistics for 8MFY19 posted a sluggish
2% growth. If current trends continue then caustic soda’s market will remain oversupplied
by domestic players.
hydrogen is being used mainly as fuel so the company is planning to enter the hydrogen per
oxide business through a green field manufacturing facility. The company is also investing in
sodium hypochlorite and hydrochloric acid which mostly caters to the textile sector.
expected to come online this year to allow the company to supply the southern domestic
textile industry, as a disinfectant, and as a water treatment agent. The company expects this
EPCL is a public limited company listed on the PSX (Pakistan Stock Exchange) and therefore
it is not appropriate to overlook the stock price and performance. The stock outperformed
KSE 100 index by +54% posting areturn of 46% during CY18. The company reported
earnings of PKR 4.92bn (or PKR5.42/share) for CY18 which is 2.5 times higher than prior year
(PKR 2.05bn (EPS:2.26)- CY17; Reasons for this are a) better PVC-ethylene margins
6
amidweak PKR USD exchange rate, b) continuation of Anti-dumping and RegulatoryDuty, c)
volumetric growth in PVC sales leading to highest ever sales of PVC at growth rate of +9%
compared to last year and d) steady caustic soda market (minor growth of +2% in CY18 as
USD 920/ton. On the flip side, ethylene prices climbed aggressively(+9%YoY) to 1,165
USD/ton on the back of high feed costs and tight supply amidcracker turnarounds.
Global Ethylene prices remained volatile during 2018. As a result, core margins of PVC-
ethylene increased from an average of USD 362/ton during the 9MCY18 to 426USD/ton by
4QCY18. EPCL’s gross margins were however not reflective of this and saw a sequential
decline, from 29% in 1QCY18 to 20% in4QCY18. The reason for this includes upward gas
price revision effective from October 2018 with limited price pass-over and high cost
inventory on-hand.
From a long-term perspective, global ethylene capacity enhancements are in process for the
next nine years (totalingapprox...280mtpa). Major additions are coming up in China and
USA. Some of these capacities are expected to commence business in CY19 with suppliesin
Asia already increased to 3.5% in 2019 (S&P GlobalAnalytics). Demand for PVC in Asia is
developments. However, supply might be affected with China’s decision of cutting its
production (due to environmental regulations). Hence, prices are likely to stay firm, backed
EPCL plans to expand its business through PVC Capacity enhancement and product portfolio
enhancement (caustic flakes and hydrogen peroxide). Given factors mentioned above, we
7
foresee that earning will start to grow form 2020 onwards since impact of these expansions
will materialize.
As per Table 1 in Annexure A, EPCL is in the process of expanding its capacity in PVC by 100k
financethis investment, the company raised PKR 5.4bn through right shares issue and
recently availed Ijarah based financing facility of US 35mn (PKR 5.0bn) with IFC.
technology (capex approx.. USD 9mn), which is expected to reduce its raw material
consumptionby 2%, and further reduce cost of sales (this could lead to a positive EPS impact
of circa PKR0.5/share). The project will be funded through internal cash generation.
Recently the government has withdrawn regulatory duty (2%) onimported resin, the impact
The stock of EPCL is currently trading at P/E ratio of 7.8 and offers a dividend yield of 2.7%.
Although on P/E basis, the stock is tradingrelatively higher (7.80x), but keeping a
conservative view, we would project market P/E of 7.6x. The real impact of this shall be
Higher gross profit during 2018 has significantly impacted the Company’s profitability which
3,139 Mn. Additionally, profit margin ratio has also shown improvement by rising from 7.4%
in the previous yearto 13.98% in the current year, which measures effectiveness of
convertibility of the Company’s sales into net income.Gross Profit ratio also improved from
8
Liquidity ratios have been showing significant improvement since 2013 including current ratio for the
year which improved to 41 basis points due to availability of excess cash generated from operations
and raised through issuance of right shares for funding of expansion project. Due to better
management of working capital cycle, quick ratio has also improved by 63 basis points.
Engro will divest EPCL. Things started changing for the better from 2015 onwards. Then
there was a change in upper management with EPCL’s CEO becoming Engro Corp’s CEO and
Imran Anwar (IA) took over CEO EPCL. Since the change, the company took a turn for the
better financially. There were three aspects internally when IA took over. First, the base
business of PVC was in trouble. To combat that, IA brought in optimization in every process.
The second was investing in plant debottlenecking and increasing reliability. Third, was
As per various interviews, EPCL promotes internally as well hires from outside the
organization. Succession planning is taken serious at EPCL. Every year "Talent Review
Sessions' are conducted with the objective to map the succession plan of a department, as
regards its capacity, potential and career development needs of employees. Then a
employees (direct reports) are reviewed in terms of their key strengths, career goals, stage
of readiness, and areas for development and action plans. Learning Framework has been
9
launched in 2018 for all career levels comprising of specific programs not only for people
managers and supervisors, but also for individual’s contributors. The collaboration with
Harvard Manage Mentor to provide online digital learning opportunity for people has been
appreciated and gives a flexibility to the employees to choose area where they want to
develop and learn more from the best in class modules designed by Harvard.The flagship
initiative of EPCL Cares - an initiative which combines experiences & gestures to touch at
employee’s heartstrings and show the organization cares about our employees and their
HR has continued the tradition of organizing monthly Face2Face with CEO – monthly
skip level meetings in order to have free flowing communication across all levels with 91%
resolution rate of issues by Dec 2018.With repeated interactions with different employees
There is general optimism in the success of the company. Employees seem to buy
levels and productivity. EPCL’s offices were observed to be beautiful with lots of
in a global crunch resulting in a downward trending market because of excess supply. While
EPCL has lobbied for anti-dumping duties, those are limited to 4 countries: China, Taiwan,
South Korea and Thailand. It faces competition from imports from countries such as the US.
To combat this competition, the company offers technical support to customers and helps in
10
training them. But the company is facing competition from US, Germany, Indonesia, and
To combat this, EPCL focuses on its sales and marketing to develop long term
relationships with its customers. It carries inventory exposure for its customers and delivers
PVC when required so that their customers do not need to maintain extensive inventories.
As part of its strategy, EPCL also provides technical expertise to its customers. So for
example, PVC resin kadanais used to make pipes. If the pipe producing company has a
problem manufacturing, EPCL provides technical expertise to help with it. This is how the
3.3 Finance
The company faced major financing challenges till 2015. From 2016 onwards its
profitability improved and with loans from Engro it survived its liquidity crunch. The
company is working towards Rs10.3 billion expansion plan for its production plants of PVC,
Vinyl Chloride Monomer, and caustic soda. EPCL has raised Rs5.4 billion through rights share
issue and $35 million for International Finance Corporation, a member of the World Bank
Group. As per recent company notices to the bourse, EPCL also issued a Shariah-compliant
Sukkuk of Rs8.75 billion in January this year with the purpose of re-profiling its long term
loans. As per 3QCY18’s report, JCR VIS assigned a rating of AA-/A1+ and PACRA upgraded
entity rating to AA-/A1+. This seems to bear witness to EPCL’s robust business model and
towards making its production process more streamlined and efficient. This was one of the
changes made by Anwar when he took over as CEO – to ensure that the plant is running
optimally. As a result, the plant had its highest number of man hours (15.67 million) without
11
loss through work injury till date. These efforts resulted in the highest ever PVC being
produced till data from 178,000 tons to 195,000 tons. However, it came to light during one
of the interviews that the plant is close to optimum efficiency and there may be little left in
makes up for 65% of its cost of production. But sourcing ethylene is difficult for multiple
reasons.
Firstly, it is hard to procure. There are a lot of plants that are integrated in Middle
East, Africa, North East Asia and North America. What these plants do is that they produce
ethylene but use it internally. Product availability for trade is low which is why EPCL’s supply
chain has to go out in the market to procure a commodity that is rare.Secondly, it requires
cryogenic vessels that can cool at the level of -104 degree Celsius. These vessels are hard to
come by. Storage is another problem since its requires high levels of cooling. EPCL has the
capacity to only store one month’s raw material supply so the team is always working
After moving to the new head office, initiative on Green Office Certification by WWF for
head office was taken. An audit was carried on in December 2018 which was found
satisfactory by WWF and head office was green office certified by WWF. In 2018, EPCL was
audited by consultant for BSC Five Star Environment in which EPCL secured a score of 89%
and “Four Star” rating. It is a jump from the previous rating of “Three Star”.The company
met all its safety KPIs defined for 2018. The total recordable injury rate was at 0.05 which
was below the target of 0.17 for 2018. Fleet accident frequency rate was at 0.994 and
12
process safety total incident rate was 1.6 for 2018. Since the annual report does not outline
what that targets were, it is hard to gauge whether the numbers met the target or were
above targets. Automation and digitization of major business process and significant
reduction in paper usage. Their strategy has 5 aspects: 1) paperless, 2) wireless systems
development of business information dashboards. Milestones have been set and are being
growth has seen strong trends. In 2017, PVC demand in the region stood approximately at
3.5 million tons while supply gap was 1.8 million tons, creating a gap between demand and
supply of nearly 100 percent. This makes the region a net importer and provides potential
Globally, the prices of caustic soda remained volatile during 2018. In Asia, new
import regulation on caustic soda has increased the inventory level for Japanese producers,
resulting in availability of export cargos and decline in prices. Going forward, strong
downstream expansion is expected to come online in South Korea which will support
4.2 Political
There are two main domestic political factors that influence EPCL’s operations and
profitability. On one hand is CPEC projects pertaining to infrastructure and PTI’s promise to
build new houses. If the houses materialize, there will be a huge boost for EPCL since it is
part of the construction chain and pipes are used in all homes. Similarly, construction of
more roads requires laying of pipes for wires and would resultantly increase demand. The
13
other major political factor is anti-dumping duties. While the company has successfully
imposed anti-dumping duties on China, Taiwan, South Korea and Thailand, it still faces
International politics impact availability and price of gas in the country. Talking to an
analyst from BR Research regarding the gas supply, the situation appeared bleak. Iran
Pakistan pipelines would ensure a secure gas supply but given US sanctions, that project is a
pipe dream. The other project is TAPI but since it involves Afghanistan, the project may not
materialize in its timeline of 2025, especially if US troops are pulling out of Afghanistan.
4.3 Economic
From PML-N to PTI the economy has gone through a bit of a roller coaster. The start
of 2018 started off on a high note with strong project spending driving domestic sectors. But
with the devaluation of the rupee, rising fiscal deficit, and contractionary cycle that the
While EPCL import substitutes to about $150 million, TradeMap data indicates $75
million of imports in Pakistan 2017 of PVC which indicates a more potential for further
import substitution. Though it’s a small percentage of total imports, given the current trade
deficit it would aid in reducing pressure on foreign exchange reserves. In the last quarter of
2018, the government raised gas prices by 30% which increases EPCL’s cost. While EPCL has
multiple times tried to convince the government that as caustic soda is part of the textile
chain, therefore the gas rates extended to the export-oriented sector should be extended to
Going forward, Pakistan is most likely to enter into the IMF program in the next few
months, reports Dawn. It is expected that gas tariff will be increased by 15-22%,
notwithstanding gas companies’ demand for up to 145% increase. While the latter scenario
14
is likely to materialise, needless to say that the higher gas rates not only impact EPCL’s
profitability but also the textile sector that consumes caustic soda. Thus higher gas prices
will reduce EPCL’s profit hence impact the bottom line directly, while decreasing demand for
its product hence decreasing topline which will have a trickle down impact on the bottom
line.
Another aspect is the removal of 2% FD on PVC resin which makes imports, the
company’s main competition, more competitive. A report by Arif Habib estimates a 6.3%
decrease in EPCL’s 2019 estimated earnings. This news, along with higher gas prices and
reduction in overall demand in the economy indicates that the economic environment is not
4.4 Social
EPCL has undertaken several initiatives as part of its corporate social responsibility.
Their worth for 2018 was Rs.85 million which were used for the development and
two schools that will provide education to 1,200 children. An agreement has also been
signed with SINA to establish heath care unit for nearby community residents.
4.5 Technological
Being a manufacturing company EPCL works with different machines, equipment’s
and even processes which are a part of technology. EPCL will have to keep itself updated
with the latest PVC manufacturing technology to avoid any technology obsolescence risk.
EPCL is producing PVC with the raw material known as VCM which is the common
international technology; the other traditional method was the production of PVC resin
through calcium carbide. EPCL has to keep track of the PVC manufacturing technology to
15
5.0 SWOT
5.1 Strengths
The parent brand name of Engro Group lends the market a financial strength to all its
EPCL is the sole producer and marketer of PVC (Poly Vinyl Chloride) resin in the
market, thus operating as a monopoly. It covers 70%-80% of the total market for PVC
resin.
which are the basic raw material in the production of PVC. These raw material
facilities are achieved through backward integration plan of EPCL, which means that
at least part of its supply chain of raw material is in their control, assured, and of the
required quality.
Loyal customer base established through years of strategic long term relationship
building.
High entry barriers in the PVC manufacturing market also serve as one of the major
investments and since EPCL services most of the market, there is little threat of a
Diversification with emphasis not on PVC alone, in line with its vision statement.
EPCL has over the years built unique technical expertise in Chlor-Vinyls which allows
Despite the financial crunch of past years, EPCL now has a strong credit rating.
5.2 Weaknesses
Dependence on specialized raw material ethylene creating supply chain and storage
constraints
16
Increased exposure due to volatility in international commodity prices for ethylene
Oversupplied caustic soda market while textile have not shown strong growth
5.3 Opportunities
Low consumption per capita of PVC in Pakistan with limited uses of PVC means that
PTI’s housing scheme – though it may not be possible to build 5 million houses in 5
years, even a proportion of the promise fulfilled would give a boost to EPCL since
PVC is used for making pipes and all homes require pipes.
Construction within CPEC, especially of roads would be a boost for EPCL since roads
The region is a net importer of PVC which means it has some opportunity to export
PVC. (EPCL’s exports however have been limited as yet – 2.2% of net sales in 2018)
Increased awareness of water shortage, thus a shift in agriculture from flood farming
to drip irrigation system. This drip irrigation system includes PVC pipes as a major
part of the system thus directly increasing the demand for PVC pipes and indirectly
While a weaker rupee makes ethylene more expensive, it also makes EPCL’s
competition imports more expensive. Whether the price hike of a more expensive
ethylene will be offset by more expensive PVC imports due to devaluation is hard to
gauge.
EPCL also has plans to introduce a variant of caustic soda, namely, caustic flake in its
chlor-alkali segment. The production capacity will be 20,000 tons. With this new
17
product addition, the company can also tap in to export markets, in addition to the
local industry, enhancing its market share. The new variant is expected to be offered
5.4 Threats
Ethylene prices in the international market pose as major threat to EPCL as the
prices are volatile and influence by oil prices since ethylene and PVC are part of
petro chains
Current economic downturn may result in lower demand of PVC resin by the
High depreciation and interest charges due to recent facility expansion also serve as
a major threat to EPCL. In case of any further breakdowns on the plant EPCL can
Repeated bouts of PKR devaluation makes importing ethylene more expensive and
Rise in gas prices in Pakistan which impact its bottom line as well as reduce demand
Imports of PVC from regions where anti-dumping duty has not been imposed is a
major threat to EPCL because it can easily undercut EPCL’s prices as explained above.
Increase in interest rates due to economy’s contractionary cycle could put further
pressure on EPCL’s financials as raises capital for its Rs.10.3 billion expansion plans.
Sitara Peroxide and DesconOxychem are the main players within the hydrogen
peroxide market. They have 60-70% market share with the rest being supplied from
imports. Both are intending to expand as well so the hydrogen peroxide market may
18
get oversupplied with EPCL’s expansion and therefore not generate the returns
If there was a catastrophic loss in supply (e.g. catastrophic Property Damage event at
Jubail -Kingdom of Saudi Arabia) the continued global demand for ethylene versus a
reduction inproduction could drive the price higher and lead to increased cost of
There could also be an initial period in which Engro Polymer may be unable to find
replacement cargoes for the materials supplied by the long-term agreement with
their suppliers as there may be limited spot cargoes available for purchase. This may
factors. Additional shipping costs may need to be paid to open the arbitrage for
cargoes loading within Europe and the United States of America to disport in
Pakistan. Should the price of raw materials increase, the marginal economies to
manufacture PVC would diminish which may lead toeconomic sparing of Engro
commodity, and its quality (excluding hazardous scrap) is consistent among international players as
well EPCL, the two factors being considered are price and quality, but quality here has multiple
dimensions. Excluding scrap, which is hazardous, quality is roughly the same since PVC is a
EPCL versus quality of imports from, for example, Belgium. However, EPCL claims its point of
difference is in providing quality customer service from taking on exposure of inventory and delivery,
19
to aiding downstream industries to develop new markets and providing technical expertise for
troubleshooting. Therefore, the x-axis dimension of quality includes customer service in the below
graph.
The graph shows that imported scrap are lower priced and also have a far lower quality,
given that it is hazardous waste that should be destroyed. Competition from countries that have
anti-dumping duty imposed on them have a higher price point and a lower quality in terms of
customer service. Similarly, countries that do not have anti-dumping duties imposed on them have a
lower price point than EPCL but also a lower quality in terms of customer service. EPCL is priced
higher than imports from countries that do not have anti-dumping duties but its level of quality is
higher as well. EPCL’s main competition is from the green strategic group since it beats EPCL on
price. If the price difference increase or customers do not value superior service from EPCL than the
20
6.2.1 Space Matrix – Diagram
Conservative Aggressive
0.6
0.5
0.4
0.3
0.2
0.1
1 2
Defensive Competitive
The SPACE matrix shows that EPCL has the internal strengths and competitive
advantage to continue to pursue its aggressive strategies. With its strong brand name,
EPCL can continue to expand as per its current path. They can opt for strategies such as
anticipating increase in market demand and therefore has Rs.10.3 billion plans in the
pipeline to expand. These plans accommodate a double digit growth in PVC demand for
other segments such as hydrogen peroxide and caustic flakes. However, those plans were
made before the contractionary economic cycle and repeated bouts of devaluation. Since
the machinery required for expansion has to be imported, and therefore will cost in dollars,
EPCL may face major financial crunch in the months and years to come as the rupee
21
devalues. It could derail the entire expansion plan and leave EPCL with a huge debt on its
hands.
when earnings are in rupees but purchases are in dollars. Some of the interest payments will
be in dollars as well since the company has taken $35 million loan for International Finance
economy does not improve, the market size may at best remain stable or decrease which
may leave the company with excess capacity and limited export potential.
more competitive than imports from other countries that do not have anti-dumping duties
it requires cryogenic storage of below 104 degrees Celsius. Increasing capacity would
require enhanced supply chain management and storage facilities which are limited in
Pakistan.
22
7.3 Strategic alternatives and choice
There could be a revenue shortfall in being able finance the debt for expansion. In that
Increase efficiencies to boost production and bring down cost, which as mentioned
Increase in price of PVC as a monopoly but that would lead them more vulnerable to
We propose that EPCL works actively and aggressively on pushing non-traditional sectors
of PVC consumption. Higher urbanization rates would help drive demand and revenue
would be supported since décor could potentially have higher margins than pipes. Since
EPCL will be working closely with downstream sectors in providing support and technical
expertise it could have a captive market to absorb its excess PVC. During one of the
interviews we were informed that EPCL is going to unveil some important plans to develop
downstream markers. The information could not be shared with us because it was
confidential but it was asserted that before the end of the semester it will be public
knowledge. However, the end of the semester is here but no news has come to light
indicating a lag and a delay in plans. To overcome these obstacles, EPCL needs to get out of
its analysis paralysis and be more proactive in developing alternate and non-convention
international and work towards strengthening its exports abroad to support its revenue
streams. Currently, it has capacity to store only one’s month’s ethylene. It needs to invest in
23
7.4 Recasted Financial Statements:As per Annexure E
24
ANNEXURES
ANNEXURE A
Table 1
Cumulativ
Additio Estimated e Capital
nal Commenc Capital Expenditur
Capacit ement Expenditure (in e (in PKR
Projects Planned Project Type y (ktpa) Date PKR bn) bn)
Sodium
Hypochlorite/chloride Debottlenecking - Sep-18 0.2 0.2
Caustic Soda Membrane
for Effeciency Effeciency - Sep-18 0.6 0.8
Gas Turbines Efficiency - Sep-18 0.2 1
Others Efficiency - Dec-18 1.4 2.4
Caustic Flakes Greenfield 20 Mar-19 0.3 2.7
Graph 1
Graph 1 - Per capita PVC consumption
Pakistan
kg per capita
Bangladesh
Indonesia
Malaysia
Thailand
South Korea
World
India
China
0 5 10 15 20 25
Source: EPCL annual reports and plastics insight
25
Annexure B
SPACE Matrix
S. no: Particulars Ratings
Financial strength (FS)
1 Profitability 4
2 Revenue 4
Average 4
Industry Strength (IS)
1 Growth potential 5
2 Profit potential 5
3 Ease of entry into market 1
4 Capacity utilization/productivity 5
Average 4
Environmental Stability (ES)
1 Competitive pressures -3
2 Gas prices -3
3 GDP growth -3
4 Demand variability -2
5 Ease of exit from the market -6
Average -3.4
Competitve Advantage (CA)
1 Market share -1
2 Control over suppliers -5
3 Customer loyatly -2
4 Product quality -2
Average -2.5
Directional vector coordinates: x-axis: IS +CA = +4+(-
Results 2.5)=+1.5
y-axis: FS+ES = +4+(-3.4) = +0.6
26
Annexure C
16%
84%
27
Annexure D
28
Annexure E
Income statement
Rs. Mn 2018 2017 2016 2015 2014 2013
Net revenue 35,272 27,731 22,854 22,264 23,619 24,592
Cost of sales (26,536) (21,665) (18,919) (19,490) (21,998) (19,681)
Gross profit 8,736 6,065 3,935 2,773 1,821 4,911
Distribution expenses (1,375) (1,328) (1,180) (1,211) (1,428) (1,344)
Administrative expenses (669) (584) (519) (515) (628) (606)
Other operating expenses (872) (356) (149) (325) (309) (521)
Other income 1,234 133 20 57 174 278
Operating profit 7,055 3,930 2,107 778 (370) 2,718
Finance costs (606) (821) (927) (1,144) (1,065) (1,374)
Profit before tax 6,449 3,109 1,180 (366) (1,435) 1,344
Tax (1,531) (1,060) (525) (283) 419 (627)
Profit after tax 4,917 2,049 655 (649) (1,016) 717
EPS 6.21 2.93 0.99 (0.98) (1.53) 1.08
Gross profit margin 25% 22% 17% 12% 8% 20%
Net profit margin 14% 7% 3% -3% -4% 3%
Balance Sheet
Rs. Mn 2018 2017 2016 2015 2014 2013
Assets
Non-current assets 19,639 16,203 16,719 17,363 18,058 17,740
Current assets 16,331 8,162 7,702 6,879 8,244 7,500
Total Assets 35,970 24,364 24,421 24,242 26,301 25,240
29
Annexure F
30