Indonesia Nickel - Nickel ore drives downstream prices

Mining MW EP 1.1K 16th Aug, 2024

Result review: Strong 2Q margin; Class-I were the winners

All local nickel producers under our coverage posted significant margin recoveries following the rise in intermediaries’ prices and the resolution of RKAB permits. Some players yielded better result – in particular, class-I producers such as NCKL (Buy). Going forward, we should see more nickel sales ramp-up backloaded in the last quarter of 2024, while we expect smelters’ cash margins to normalize from their 2Q highs following the fall in LME nickel prices. For context, we maintain our view for FY24F smelters’ margin as follows: ~USD1,000/t for NPI, ~USD2,000/t for Matte, and ~USD5,500/t for MHP. These number act as our basic assumptions determining the typical value of smelters and may vary depending on a company’s competitive positioning.

Nickel industry update: 1) Robust export growth; 2) Weather delayed miners’ production

Reiterating the view we presented in our most recent report: Volume growth vs normalizing margins, supported by high industry growth, we believe producers with volume growth and healthy margin will benefit most. Cumulative production until July 2024 reached 795kt in nickel content, reflecting a 3.8% y-y increase, according to SMM. To date, total 6M24 iron and steel exporst increased by 30% y-y from the same period last year (Fig. 5 and Fig. 6). Indonesia's nickel product exports saw significant growth, with NPI export increasing by 26% y-y in 6M24, with MHP posting strong 81% y-y export growth at 668kt (for the same period driven by expanded production capacity). Nickel matte saw a drop by -16% y-y.

In the second quarter, above-average rainfall affected mine production and ore deliveries across Indonesia's industrial park. Although the impact on nickel intermediaries’ production was limited, the disruption in high-grade ore supply forced some smelter producers to continue relying on lower-grade ore stockpiles within the park, which could put cost at risk.

Outlook: Cost push driving up intermediaries’ prices, while NPI demand stronger ahead of the peak stainless steel production season

Despite the RKAB approval quota for Indonesian laterite nickel ore reaching 240mn wmt in July (target FY24 250mn wmt), mining volumes remained constrained by heavy rainfall, keeping nickel ore prices elevated and trading at a premium vs the index. This situation is further evidenced by the rise in imported Philippine nickel ore (see Fig. 7). Class-I prices, such as for MHP and sulfate, have normalized (-7% and 14% q-q, respectively) following the decline in LME prices. In the Class-II market, a stronger yuan, limited ore inventory, and rising costs are driving NPI prices upward, reaching the USD12,500/t level in August. Moreover, although market data continues to show mixed signals, we believe demand for NPI should remain stable, approaching the peak stainless steel production season in China (Sep-Oct). However, with looming stainless steel price decline (see Fig. 3) and expected losses, the increase in production could face challenges. That being said, the upward price trend is unlikely to be sustainable in the long term for NPI, in our view.

This scenario, in our view, favors upstream companies such as ANTM (Buy) and MDKA (Buy), which could sell their ore at premium prices, while NCKL and MDKA are likely to benefit from rising NPI prices due to their integrated operations.

Recommendation: Maintain Buy stance on the covered companies, with nickel ore producers expected to be the key beneficiaries; stocks for action: ANTM > MDKA > NCKL > HRUM > INCO

We believe that current stock prices have largely accounted for market expectations, leaving limited impact on companies within our coverage. In the short term, we favor companies that 1) specialize in ore sales, 2) are ramping up production capacity, and 3) are integrated producers that are better positioned to protect against nickel ore price premiums. Based on the reason above, in the short term, our top picks are:

1) ANTM (Buy with TP of IDR1,900) — Growing nickel ore producer, strong 2HF recovery expected;

2) MDKA (Buy with TP of IDR3,700) — We expect recovery supported by increasing ore sales and commissioning of AIM project;

3) NCKL (Buy with TP of IDR1,260) — Still the most prudent integrated producer known for its lowest cash costs, strong execution, high ROE compared to peers, and attractive valuation;

4) HRUM (Buy with TP of IDR1,920) — One of beneficiaries of higher LME prices, with fastest production growth from its Class-I nickel matte, along with what we view as an undemanding valuation;

5) INCO (Neutral with TP of IDR4,000) — Top ESG producer with strong execution.

Fig. 1: Nickel intermediaries prices

 Unit20202021202220232024Q1 2023Q2 2023Q3 2023Q4 2023Q1 2024Q2 2024Q3 202420232024YTD
Metals (3Mo Fwd)               
AluminiumUSD/ton     1,730     2,483     2,716     2,289     2,398     2,437     2,289     2,203     2,231     2,245     2,563     2,373-15.7%-3.5%
Aluminium AlloyUSD/ton     1,402     2,226     2,078     1,874     1,979     2,125     2,007     1,695     1,675     1,835     1,959     2,324-9.8%48.1%
AluminaUSD/ton        270        328        361        344        333        356        349        336        334        333        333        333-4.9%0.0%
NickelUSD/ton   13,851   18,452   26,178   21,697   17,519   26,251   22,531   20,624   17,491   16,842   18,680   16,494-17.1%-2.7%
Nickel Sulfate (22%)USD/ton   14,755   21,714   24,087   18,442   16,004   21,982   18,412   17,401   16,049   15,344   17,215   14,840-23.4%9.3%
Indonesia MHP (35-40%)USD/ton       12,892       11,524   14,147   13,134 13.6%
NPI China (8-12%)USD/ton   13,016   17,278   18,762   14,215   11,747   16,977   13,748   13,710   12,479   11,540   11,809   12,054-24.2%9.7%
Indonesia Nickel HMAUSD/ton   13,506   17,717   25,094   23,298   17,256   26,626   25,062   21,771   19,822   16,714   17,010   18,920-7.2%6.6%
Phil 1.8% nickel oreUSD/wmt          77        102        113          90          73        102          82          87          87          76          72          71-20.6%-11.4%
Phil 1.5% nickel oreUSD/wmt          51          76          79          59          47          71          53          57          56          47          47          46-25.6%-2.0%
Indo 1.8% nickel oreUSD/wmt           43          61          55          41          67          57          50          45          39          43          45-10.1% 
CopperUSD/ton     6,191     9,289     8,814     8,525     9,238     8,940     8,499     8,401     8,266     8,550     9,868     9,364-3.3%3.6%
HMA ID Cu CathodeUSD/ton     5,904     8,860     9,135     8,458     8,741     8,280     8,934     8,366     8,255     8,242     8,680     9,924-7.4%24.2%
Lithium Carbonate (99.5%)USD/ton     6,383   18,645   71,640   36,628   13,824   59,855   35,097   33,208   18,842   14,080   14,523   11,802-48.9%-20.4%
TinUSD/ton   17,094   31,102   31,099   25,877   29,803   26,329   25,725   26,789   24,672   26,427   32,337   31,583-16.8%23.2%
CobaltUSD/ton   31,745   51,402   64,098   34,701   27,923   40,302   32,751   33,420   32,433   28,794   27,618   26,724-45.9%-9.0%
Source: Bloomberg Finance L.P., Verdhana research

 

Fig. 2: Nickel intermediaries prices

Source: Bloomberg Finance L.P., Verdhana research

Fig. 3: Limited movement for stainless steel price

Source: SMM, Verdhana research

Fig. 4: Chinese smelters still operate at loss

Source: Bloomberg Finance L.P., Verdhana research

 

Fig. 5: Indonesia iron and steel (I&S) and nickel intermediaries exports: ~30% increase y-y contributed by stainless steel, NPI and MHP

Indonesia export (in Mt)20226M236M24y-y
FeNi/NPI        5.8        3.6        4.626%
Flat-rolled        2.3        1.1        0.5-60%
Semi-finished        3.7        1.3        2.275%
Matte        0.3        0.2        0.1-16%
Others semi finished        3.2        2.1        3.252%
MHP        0.5        0.4        0.781%
Total I&S      15.7        8.7      11.330%
Source: NBS, Verdhana research

Fig. 6: Nickel intermediaries exports

Source: CEIC, Verdhana research

 

Fig. 7: Indonesia imported more ore from the Philippines

Source: NBS, Verdhana research

 

Fig. 8: We maintain our 2024F cash margin assumption on the back of better nickel prices
*The cash margin assumption is based on a typical smelter operation using coal-sourced energy and third-party ore.

Source: Company data, Verdhana estimates

Fig. 9: Nickel stock share price performance

Source: Bloomberg Finance L.P., Verdhana research

Fig. 10: Peer comparison

Note: Rated stock using our forecast. Not rated stock using Bloomberg consensus’. Stock price as of 154 August 2024.
Source: Company data, Verdhana estimates

INVESTMENT RATINGS
A rating of ‘Buy’, indicates that the analyst expects the stock to outperform the Benchmark over the next 12 months. A rating of ‘Neutral’, indicates that the analyst expects the stock to perform in line with the Benchmark over the next 12 months. A rating of ‘Reduce’, indicates that the analyst expects the stock to underperform the Benchmark over the next 12 months. A rating of ‘Suspended’, indicates that the rating, target price, and estimates have been suspended temporarily to comply with applicable regulations and/or firm policies. Securities and/or companies that are labelled as ‘Not Rated’ or ‘No Rating’ are not in regular research coverage. Benchmark is Indonesia Composite Index (‘IDX Composite’). A ‘Target Price’, if discussed, indicates the analyst’s forecast for the share price with a 12-month time horizon, reflecting in part of the analyst’s estimates for the company’s earnings, and may be impeded by general market and macroeconomic trends, and by other risks related to the company or the market in general. 

GENERAL DISCLOSURE/DISCLAIMER 
This report is prepared by PT Verdhana Sekuritas Indonesia (“PTVSI”) a securities company registered in Indonesia, supervised by Indonesia Financial Services Authority (OJK) and a member of the Indonesia Stock Exchange (IDX).

This report is intended for client of PTVSI only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of PTVSI.

The research set out in this report is based on information obtained from sources believed to be reliable, but PTVSI do not make any representation or warranty as to its accuracy, completeness or correctness. The information in this report is subject to change without notice, its accuracy is not guaranteed, it may be incomplete or condensed and it may not contain all material information concerning the company (or companies) referred to in this report. Any information, valuations, opinions, estimates, forecasts, ratings or targets herein constitutes a judgment as of the date of this report is published, and there is no assurance that future results or events will be consistent.


This report is not to be construed as an offer or a solicitation of an offer to buy or sell any securities or financial products. PTVSI and its associates, its directors, and/or its employees may from time to time have interests in the securities mentioned in this report or it may or will engage in any securities transaction or other capital market services for the company (companies) mentioned herein.

ANALYST CERTIFICATION
The research analyst primarily responsible for the content of this report and certifies that the views about the companies including their securities expressed in this report accurately reflect his/her personal views.  The analyst also certifies that no part of his/her compensation was, is, or will be, directly, or indirectly, related to specific recommendations or views expressed in this report.


RESTRICTIONS ON DISTRIBUTION

By accepting this report, the recipient hereof represents and warrants that you are entitled to receive such report in accordance with the restrictions and agrees to be bound by the limitations contained herein. Neither this report nor any copy hereof may be distributed except in compliance with applicable Indonesian capital market laws and regulations. 

Indonesia Research Team


Michael Wildon (michael.wildon@verdhana.id) 

Edward Prima (edward.prima@verdhana.id)