Post on 09-Apr-2018
transcript
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 1/17
Financial Analysis of
Sidhee Cement
&
Ambuja Cement
Prepared By:-Mihir Baliya(9)
Bhartendu Khatri (11)
Khilav Joshi(26)
Siddharth Manani(32)
Naveen Kumar Jain (40)
1 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 2/17
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 3/17
GSCL's range of products (i.e. various grades of cements) are with long lasting strength and
suited for all applications that are requiring high compressive strengths. Following table
indicates compressive strength chart for GSCL 53 Grade cement.
Ratio Analysis:
Financial ratios are meaningful links between different entries of financial statements, as by
themselves the financial entries offer little to examine a company. In addition to providing
information about the financial health and prospects of a company, financial ratios also allow a
company to be viewed, in a relative sense, in comparison with its own historical performance,
others in its sector of the economy, or between any two companies in general. Major financial
ratios are discussed as below:
Measures of Profitability: RoA, RoE
Return on Assets (RoA) in its simplest form denotes the firm’s ability to generate profits given
its assets :
RoA = (Net Income + Interest Expenses)*(1- Tax Rate) / Average Total Assets
Return on Equity (RoE) is the return to the equity investor :
RoE = Net Income / Shareholder Funds
Sometimes this ratio is also calculated as RoAE, to account for recent capital raising by
the firm
Return on Average Equity = Net Income / Average Shareholder Funds
Return on Total Capital = Net Income + Gross Interest Expense / Average total capital
Measures of Liquidity
Short-term liquidity is imperative for a company to remain solvent. The ratios below get
increasingly conservative in terms of the demands on a firm to meet near-term payables.
Current ratio = Current Assets / Current Liabilities
Quick Ratio = (Cash + Marketable Securities + Receivables) / Current Liabilities
Acid test ratio = (Cash + Marketable Securities) / Current Liabilities
Cash Ratio = (Cash + Marketable Securities) / Current Liabilities
3 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 4/17
Capital Structure and Solvency Ratios
Total debt to total capital = (Current Liabilities + Long-term Liabilities) /
(Equity + Total Liabilities)
Long-term Debt-Equity = Long-term Liabilities / Equity
Operating Performance
Gross Profit Margin = Gross Profit / Net Sales
Operating Profit Margin = Operating Income / Net Sales
Net Profit Margin = Net Income / Net Sales
Asset Utilization
These ratios look at the effectiveness of a firm to utilize its assets, especially its fixed assets. A
high turnover implies optimal use of assets. In addition to the two below there are others like
Sales to inventories and Sales to Working capital.
Total Asset Turnover = Net Sales / Average Total Assets
Fixed Asset Turnover = Net Sales / Average Net Fixed Assets
Ratio Analysis of Gujarat Ambuja Cement
InvestmentValuation Ratios Jun '05 Dec '06 Dec '07 Dec '08 Dec '09
Face Value 2 2 2 2 2Dividend Per Share 1.8 3.3 3.5 2.2 2.4
Operating ProfitPer Share (Rs) 5.4 14.25 13.49 11.72 12.58
Earnings Per Share 3.46 9.91 11.62 9.21 8Net OperatingProfit Per Share(Rs) 19.21 41.05 37.25 40.6 46.49
Free Reserves Per Share (Rs) 12.08 19.66 27.48 34.13 39.35
Bonus in EquityCapital 71.98 64.15 63.92 63.91 63.86
Profitability Ratios
Operating ProfitMargin(%) 28.12 34.71 36.2 28.85 27.07
Profit BeforeInterest And Tax
20.39 29.13 31.35 24.04 22.32
4 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 5/17
Margin(%)
Gross ProfitMargin(%) 25.44 33.74 36.26 24.65 22.87
Cash Profit
Margin(%) 25.29 29.04 34.61 21.17 20.46
Adjusted CashMargin(%) 23.41 28.29 23.44 21.17 20.46
Net ProfitMargin(%) 17.85 23.86 30.53 22.11 16.78
Adjusted Net ProfitMargin(%) 15.93 23.09 19.35 22.11 16.78
Return On CapitalEmployed(%) 16.94 43.76 38.84 28.19 27.04
Return On NetWorth(%) 21.5 43.05 37.95 24.73 18.83
Adjusted Return onNet Worth(%) 19.24 41.77 24.09 19.07 18.35
Return on AssetsExcludingRevaluations 11.45 27.56 30.58 37.23 42.45
Return on AssetsIncludingRevaluations 11.45 27.56 30.58 37.23 42.45
Return on LongTerm Funds (%) 16.94 43.77 38.84 28.19 27.04
Liquidity And SolvencyRatios
Current Ratio 0.76 1.08 1.03 1.26 0.89
Quick Ratio 0.35 0.7 0.64 0.74 0.57
Debt Equity Ratio 0.52 0.25 0.07 0.05 0.03
Long Term DebtEquity Ratio 0.52 0.25 0.07 0.05 0.03
Debt Coverage Ratios
Interest Cover 6.28 17.61 26.02 52.66 80.15
Total Debt toOwners Fund 0.52 0.25 0.07 0.05 0.03
Financial ChargesCoverage Ratio 8.24 19.73 28.68 60.58 93.32
Financial ChargesCoverage RatioPost Tax 8.24 17.17 27.45 52.89 68.63
5 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 6/17
Management EfficiencyRatios
Inventory Turnover Ratio 8.28 15.41 9.96 7.54 11.36
Debtors Turnover
Ratio 58.66 91.7 48.14 33.39 37.6InvestmentsTurnover Ratio 9.55 17.19 11.13 7.54 11.36
Fixed AssetsTurnover Ratio 1.07 2.28 1.68 1.1 1.15
Total AssetsTurnover Ratio 0.79 1.43 1.14 1.05 1.08
Asset Turnover Ratio 0.7 1.37 1.09 1.1 1.15
Cash Flow Indicator Ratios
Dividend PayoutRatio Net Profit 46.06 34.98 35.22 27.94 35.1
Cash EarningRetention Ratio 64.89 70.49 54.13 70.81 71.21
Book Value 16.11 23.01 30.62 37.26 42.47
Ratio Analysis of Gujarat Sidhee Cement:
InvestmentValuation ratios
Mar '05
Mar '06 Mar '07
Sep'08
Mar '10
Face Value 10 10 10 10 10
Dividend Per Share 0 0 0 0 0
Earnings Per Share
-1.39 0.89 3.62 3.37 3.96
Operating ProfitPer Share (Rs) -0.28 2.73 5.23 4.61 6.6
Net Operating
Profit Per Share(Rs) 12.72 20.12 27.52 39.71 44.73
Free Reserves Per Share (Rs) -15.21 -14.06 -10.22 -6.85 -2.89
Bonus in EquityCapital -- -- -- -- --
6 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 7/17
ProfitabilityRatios
Operating ProfitMargin (%)
-2.18 13.57 18.98 11.59 14.75
Profit Before
Interest And TaxMargin (%)
-7.29 10.45 16.52 9.84 13.56
Gross ProfitMargin(%)
-6.13 10.6 16.6 9.92 13.62
Cash ProfitMargin(%)
-5.77 7.5 14.75 5.41 9.6
Adjusted CashMargin(%)
-5.73 6.4 14.75 5.41 9.6
Net ProfitMargin(%)
-10.88 4.41 13.08 8.42 8.81
Adjusted Net Profit
Margin(%) -10.84 3.31 13.08 8.42 8.81
Return On CapitalEmployed(%)
-7.39 18.19 34.3 52.14 75.44
Return On NetWorth(%)
24.56 -21.83-
1,825.0106.24 55.5
Adjusted Return onNet Worth(%)
-- -- -- 47.35 53.37
Return on AssetsExcludingRevaluations
-8.37 5.36 -0.2 3.18 7.14
Return on AssetsIncludingRevaluations
-8.37 5.36 -0.2 3.18 7.14
Return on LongTerm Funds(%)
-7.57 18.88 34.76 52.14 75.45
Liquidity AndSolvency Ratios
Current Ratio 2.6 2.07 2.59 1.52 1.51
Quick Ratio 0.62 0.44 0.93 0.46 0.79
Debt Equity Ratio -- -- -- 1.58 0.17
Long Term Debt
Equity Ratio-- -- -- 1.58 0.17
Debt CoverageRatios
Interest Cover -1.65 3.37 5.81 35.74 40.35
Total Debt toOwners Fund
-- -- -- 1.58 0.17
7 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 8/17
Financial ChargesCoverage Ratio
-0.44 4.35 6.62 41.3 43.6
Financial ChargesCoverage RatioPost Tax
-0.36 3.37 6.27 34.77 29.62
ManagementEfficiency Ratios
Inventory Turnover Ratio
7.14 11.82 29.64 73.51 44.26
Debtors Turnover Ratio
8.98 20.51 23.34 29.43 22.22
InvestmentsTurnover Ratio
16.16 26.44 29.64 73.51 44.26
Fixed AssetsTurnover Ratio
3.14 4.34 1.84 2.52 2.75
Total Assets
Turnover Ratio 1.05 1.7 2.01 4.85 5.36Asset Turnover Ratio
0.96 1.52 1.84 2.52 2.75
Cash FlowIndicator Ratios
Mar '05
Mar '06
Mar '07Sep'08
Mar '10
Dividend PayoutRatio Net Profit
0 0 0 0 0
Cash EarningRetention Ratio
-- 100 100 100 100
AdjustedCashFlow Times
-- 12.31 3.41 2.32 0.28
Earnings Per Share
-1.39 0.89 3.62 3.37 3.96
Book value per share
-5.73 -4.25 -0.20 3.18 7.14
Altman’s model:A predictive model created by Edward Altman in the 1960s. This model combines five different
financial ratios to determine the likelihood of bankruptcy amongst companies.
Generally speaking, the lower the score, the higher the odds of bankruptcy. Companies with Z-
Scores above 3 are considered to be healthy and, therefore, unlikely to enter bankruptcy. Scores
8 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 9/17
in between 1.8 and 3 lie in a grey area.
This is a relatively accurate model -- real world application of the Z-Score successfully predicted
72% of corporate bankruptcies two years prior to these companies filing for Chapter 7.
The original Z-score formula was as follows: Z = 1.2T1 + 1.4T2 + 3.3T3 + 0.6T4 + 1.0T5
T1 = Working Capital / Total Assets. Measures liquid assets in relation to the size of the
company.
T2 = Retained Earnings / Total Assets. Measures profitability that reflects the company's age and
earning power.
T3 = Earnings Before Interest and Taxes / Total Assets. Measures operating efficiency apart fromtax and leveraging factors. It recognizes operating earnings as being important to long-term
viability.
T4 = Market Value of Equity / Book Value of Total Liabilities. Adds market dimension that can
show up security price fluctuation as a possible red flag.
T5 = Sales/ Total Assets. Standard measure for sales turnover (varies greatly from industry to
industry).
Altman’s model for Gujarat Ambuja Cement:
Jun '05 Dec '06 Dec '07 Dec '08 Dec '09
T1(0
.07)(0
.06)(0
.05)(0
.02)(0
.09)
T2 0.08 0.24 0.25 0.18 0.13
T3 0.18 0.45 0.56 0.33 0.27
T4 0.12 0.02 0.02 0.01 0.02
T5 0.92 1.61 1.30 1.19 1.17
Z Score 1.63 3.36 3.44 2.53 2.14Avg ZScore
2.62
The Z value of the company is has decreased in the year 08’ and 09’ which puts it in the
grey zone.
9 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 10/17
Altman’s model for Sidhee cement:
Mar '05 Mar '06 Mar '07 Sep '08 Mar '10
T1
(0
.11)
(0
.13)
0.03
(0
.22)
0.04
T2(0
.11) 0.08 0.26 0.41 0.47
T3(0
.07) 0.19 0.35 0.74 0.76
T4 0.07 0.10 0.09 0.12
0.13
T5 1.18 1.87 2.21 5.43 5.80
Z Score 0.69 2.51 3.82 8.25 9.10
Avg ZScore
4.87
The Z value except for first two years has been above three which shows the healthy condition of
the company.
Calculation of Beta:
Ambuja Cement:
Return onEquity
Return onMarket
Dec '0643.0659088
2 48.11966833
Dec '07 37.9533387 34.87282237
Dec '08
24.72036287
-16.05861458
Dec '09
18.82914571 6.470557135
Beta 0.336
10 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 11/17
The beta of the Ambuja Cement is 0.336. This shows that the return of the Ambuja cement and
the return of market move in same direction. Also it is volatile. If the market return increases by
10%, the return on security decreases by 21.88%. The intercept is -49.80%. This is the expected
return of Ambuja Cement is -49.80% when the market return is zero.
Sidhee Cement:
Return onEquity Return on Market
Mar '063.73371839
5 44.622857
Mar '0717.9186201
7 46.72602
Sep '0820.0435461
3 31.61177
Mar '1030.7795626
7 -15.98784
Beta -0.308
11 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 12/17
The beta of the Sidhee Cement is -0.308. This shows that the return of the Sidhee cement and the
return of market move in opposite direction. Also it is volatile. If the market return increases by
10%, the return on security decreases by 17.42%. The intercept is 50.009. This is the expected
return of Sidhee Cement is 50% when the market return is zero.
12 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 13/17
Capital Asset Pricing Model (CAPM):
A model that describes the relationship between risk and expected return and that is used in the
pricing of securities.
The general idea behind CAPM is that investors need to be compensated in two ways: time value
of money and risk. The time value of money is represented by the risk-free (rf) rate in the
formula and compensates the investors for placing money in any investment over a period of
time. The other half of the formula represents risk and calculates the amount of compensation the
investor needs for taking on additional risk. This is calculated by taking a risk measure
(beta) that compares the returns of the asset to the market over a period of time and to the market
premium (Rm-rf).
The CAPM says that the expected return of a security or a portfolio equals the rate on a risk-free
security plus a risk premium. If this expected return does not meet or beat the required return,
then the investment should not be undertaken. The security market line plots the results of the
CAPM for all different risks (betas).
Using the CAPM model and the following assumptions, we can compute the expected return of a
stock in this CAPM example: if the risk-free rate is 3%, the beta (risk measure) of the stock is 2
and the expected market return over the period is 10%, the stock is expected to return 17% (3%
+2(10%-3%)).
AmbujaCement
SidheeCement
Rm 18.35 18.35
Rf 8 8
Beta 0.336 -0.308
Ri 11.4776 4.8122
13 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 14/17
Free cash flow & free cash flow to equity:A measure of financial performance calculated as operating cash flow minus capital
expenditures. Free cash flow (FCF) represents the cash that a company is able to generate
after laying out the money required to maintain or expand its asset base. Free cash flow is
important because it allows a company to pursue opportunities that enhance shareholder value.
Without cash, it's tough to develop new products, make acquisitions, pay dividends and reduce
debt.
It is important to note that negative free cash flow is not bad in itself. If free cash flow is
negative, it could be a sign that a company is making large investments. If these investments earn
a high return, the strategy has the potential to pay off in the long run.
Free cash flow to equity is a measure of how much cash can be paid to the equity shareholders
of the company after all expenses, reinvestment and debt repayment.
Calculated as: FCFE = Net Income - Net Capital Expenditure - Change in Net Working
Capital + New Debt - Debt Repayment
FCFE is often used by analysts in an attempt to determine the value of a company.
Ambuja Cement
Jun '05 Dec '06 Dec '07 Dec '08 Dec '09 12 mths 18 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 518.54 1841.6 2712.35 1969.84 1803.3
Net Cash FromOperating Activities 548.15 1796.18 1558.67 966.22 2129.15
capital expenditure(177.5
5)(795.3
9)(800.2
5)(1,661.44)
(1,347.54)
Free Cash Flow889.1
42,842.39
3,470.77
1,274.62
2,584.91
FCF Equity
Jun '05 889.14 59.725
Dec '06
2842.39 142.9
Dec '073470.7
7 149
Dec '08
1274.62 70.825
14 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 15/17
Dec '092584.9
1102.52
5
Sidhee Cement
Mar '05 Mar '06 Mar '07 Sep '08 Mar '10
12 mths 12 mths 12 mths 18 mths 18 mths
PROFIT BEFORE TAX 24.72 59.18NET CASHFLOW FROM OPT.ACTIVITIES 44.85 62.29
CAPITAL EXPENDITURES -33.01 -4.63
FREE CASH FLOW 36.56 116.84
FCF Equity
Mar '05
Mar '06 36.56 16.6
Mar '07116.8
4 16.95
Sep '08
Mar '10
15 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 16/17
Market value to book value ratio of Ambuja Cements Ltd:
A ratio used to find the value of a company by comparing the book value of a firm to its market
value. Book value is calculated by looking at the firm's historical cost, or accounting value.
Market value is determined in the stock market through its market capitalization.
The market to book ratio attempts to identify undervalued or overvalued securities by taking the
book value and dividing it by market value.
Dec '06 Dec '07 Dec '08 Dec '09Book Value/shares 16.11 23.02 30.62 37.26 42.47
Market Value 59.73 142.90 149.00 70.83 102.53
Market value to book value ratio of Sidhee cements Ltd:
March05'
March06'
March07'
Sep08'
March10'
Book Value -5.65662 -4.07456
-0.19846
3.175328
7.1368821
16 | P a g e
8/8/2019 Report of GP
http://slidepdf.com/reader/full/report-of-gp 17/17
MarketValue 12.1 16.6 16.95 14.75 16.15
17 | P a g e