"Assuming that Vedanta sells down the equity stake (BPCL has) in (city gas firm) Indraprastha Gas Ltd and (LNG importer) Petronet LNG Ltd, the net cost of the acquisition would be Rs 52,200 crore to Rs 85,500 crore. At 8 per cent interest cost, the interest cost would range from Rs 4,100 crore to Rs 6,800 crore.
"On our conservative FY23 standalone earnings estimates, even at a 75 per cent dividend payout, this would service the debt cost even assuming the dividend income is taxed at 25 per cent," it said.
This does not take into account any additional divestments such as Mozambique LNG stake sale, additional profits if BPCL acquires management control of Bina refinery and any further asset sales.
"However the question is how would Vedanta secure any funding?" JP Morgan said. "While Vedanta on a consolidated basis is not very levered, the key question has been the leverage at the unlisted parent and inter-company loans to the parent (currently at USD 1 billion). In this context, we struggle to see how Vedanta secured funding."
But an SPV structure which is ring-fenced and services the debt from dividends from BPCL could be possible, it said.
PTI on Wednesday reported that a special purpose vehicle (SPV) of BSE-listed Vedanta Ltd and its London-based parent Vedanta Resources had earlier this week put a preliminary expression of interest (EoI) for buying government stake in BPCL.
Vedanta owns oilfields in Rajasthan and BPCL would give it refineries that could process and turn the crude oil it produces into value-added fuels such as petrol and diesel. Adding India's second-largest fuel retailer is a natural downstream integration as it would hedge risks associated with the upstream business such as volatile prices, analysts said.
"While a ring-fenced SPV structure, where the debt is secured by the BPCL stake and serviced by dividends from the company, is possible, we would highlight that Vedanta primarily has interests in operating upstream assets, and not downstream," JP Morgan said.
Vedanta, however, has a track record of successfully creating value out of state-owned assets (Hindustan Zinc, Balco) and it could bring in other partners in any SPV, which would reduce the risk, it said.
It went on to add that an EoI does not automatically translate into an actual bid and Vedanta could very well drop off in the financial round.
Vedanta, JP Morgan said, has no experience in running refining and fuel marketing, but has been able to create significant value from state-owned companies.
Also, BPCL's FY23 profits would not reflect steady-state profits and would be below mid-cycle profitability, it added.
(Only the headline and picture of this report may have been reworked by the Business Standard staff; the rest of the content is auto-generated from a syndicated feed.)
Business Standard has always strived hard to provide up-to-date information and commentary on developments that are of interest to you and have wider political and economic implications for the country and the world. Your encouragement and constant feedback on how to improve our offering have only made our resolve and commitment to these ideals stronger. Even during these difficult times arising out of Covid-19, we continue to remain committed to keeping you informed and updated with credible news, authoritative views and incisive commentary on topical issues of relevance.
We, however, have a request.
As we battle the economic impact of the pandemic, we need your support even more, so that we can continue to offer you more quality content. Our subscription model has seen an encouraging response from many of you, who have subscribed to our online content. More subscription to our online content can only help us achieve the goals of offering you even better and more relevant content. We believe in free, fair and credible journalism. Your support through more subscriptions can help us practise the journalism to which we are committed.
Support quality journalism and subscribe to Business Standard.