Date post: | 22-Jan-2015 |
Category: |
Business |
Upload: | sri-krishna-consulting |
View: | 644 times |
Download: | 2 times |
SRI KRISHNA CONSULTING
American Express Co
Download more reports from http://www.srikrishnaconsulting.com
For more information about this sample and our other services, please write to [email protected]
Monday, June 04, 2012
Disclaimer
The information, opinions, estimates and forecasts contained in this document have been arrived at or obtained from public sources believed to be reliable and in good faith which has not been independently verified and no warranty, express or implied, is made as to their accuracy, completeness or
correctness.
COMPANY FINALYTICS
Exclusive Fundamental Analysis of US Stocks
Prepared and Edited By‐
SRI KRISHNA CONSULTING
Page
Summary 3Latest Result 3Valuation Matrix 3ROE Analysis 3
Income Statement 4
Balance Sheet 5
Cash flow Statement 6
Quarterly Result 6
Growth Analysis 7
Comparative Analysis 8Income Statement 8Balance Sheet 8
Index Analysis 9Income Statement 9Balance Sheet 9
Ratio Analysis 10Annual 10Quarterly 11
TTM Analysis 11
Valuation and Projection 12
Technical Analysis 13CONTENT
About Sri Krishna ConsultingWe provide financial research and analytics services to our worldwide client. Our research is customized and proprietary to our clients and often provided in client formats and templates. Our expert team of analyst add crucial values to client proprietary methodology and add efficiencies.We have four areas of practice:‐‐Equity Research‐‐Credit Research‐‐Commodities Research‐‐Consultancy and Strategy.With a zeal to perform, we adopt best quality driven process and approaches. Our quality driven process and approaches have already give us a place as a top‐tire provider of Financial Research and Analytics.
Financial Research TeamWe have a robust investment research team with expertise in the financial domain. These professionals include CFAs, CAs and MBAs specializing in finance, with expertise in investment and retail banking, equity research, financial and sectoral analysis, etc. Our delivery teams are the core of our business, and we maintain their exceptional quality by selecting personnel on the basis of educational and functional experience. Our HR teams are always searching for outstanding performers.
Description
Contact Us: [email protected]
Page 2© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
Annual Quarterly TTM Business Summary12/31/2011 2012 Q1 2012 Q1
32282.00 7.59 8188.00 (1.55) 32846.00 1.7510005.00 9.61 2601.00 0.04 10243.00 0.484899.00 20.75 1256.00 0.05 4978.00 1.614935.00 21.64 1256.00 0.05 5014.00 1.60
3.77 30.83 1.07 0.06 4.27 1.35
IndustryCredit Services
Latest 10 K filing 12/31/2011
Latest 10 Q Filing 3/31/2012Next Report Date 7/18/2012No. of Employee 62,500No. Equity Share (Million)
1173
Price 53.43Market Cap (Million) 62673.39Total Debt 126497.00Enterprise Value 189170.39
Exchange Traded NYSE
Ticker AXP
52 Week High 61.42
52 Week Low 41.32007 2008 2009 2010 2011 Short Interest Ratio 2.290.70 0.75 0.75 0.68 0.71 Beta 1.830.59 0.67 0.53 0.58 0.65 Average Target Price 63.330.59 0.50 0.56 0.71 0.75 One Year Return 8.420.31 0.22 0.19 0.28 0.29 Three Months Return 0.430.25 0.29 0.23 0.22 0.23 One Month Return ‐11.1
1126.50 917.60 789.52 823.07 742.02
36.38 22.79 14.79 25.00 26.26
30.47 20.38 10.39 21.43 23.96
NA NA NA NA NA
NA NA NA NA NA
Summary
Particulars
Reported ROE (Including Treasury Stock)
Normalized ROE(Including Treasury Stock)
At a glance
American Express Company is primarily engaged in the business of providing travel related services, financial advisory services and international banking services
throughout the world.Reported PAT
EPS
Latest Results
EBITDA
% Change % Change % Change
Sales
Adjusted PAT
Market Data
Valuation Data
Company IndustryP/E(TTM)
P/E(Forward)
PEG RatioPrice/Sales
Dividend Yield(%)Price/Book
Price/Free Cash Flow
Price/Enterprise Value
12.69
12.33
1.051.871.503.135.43
0.33
27.46
NA
NA
Total Assets / Net Worth(Without Treasury
Stock)
Reported ROE (Excluding Treasury Stock)
Normalized ROE(Excluding Treasury Stock)
Reported PAT / PBTNormalized PAT / PBT
PBT / PBITPBIT / Sales
Sales / Total Assets
ROE Analysis
7.331.854.150.95
NA
Strong Buy 11 Hold
8
Analyst Rating
30.47
20.38
10.39
21.43 23.96
0.00 0.00 0.00 0.00 0.00
2007 2008 2009 2010 2011
ROE
Normalized ROE(Excluding Treasury Stock) Normalized ROE(Including Treasury Stock)
83.57
42
0.92 1
Institutional Ownership
(%)
Top 10 Institutions
(%)
Mutual Fund Ownership
(%)
5%/Insider Ownership
(%)
Ownership (%)
Page 3© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2007 2008 2009 2010 2011
31540.00 31920.00 26543.00 30005.00 32282.00
(601.00) (629.00) (930.00) (741.00) (729.00)
32141.00 32549.00 27473.00 30746.00 33011.00
17352.00 20010.00 19000.00 18754.00 19899.00
0.00 0.00 0.00 0.00 0.00
(4513.00) (4774.00) (2495.00) (2864.00) (3107.00)
10276.00 7765.00 5978.00 9128.00 10005.00
0.00 0.00 0.00 0.00 0.00
10276.00 7765.00 5978.00 9128.00 10005.00
601.00 629.00 930.00 741.00 729.00
9675.00 7136.00 5048.00 8387.00 9276.00
3981.00 3555.00 2207.00 2423.00 2320.00
5694.00 3581.00 2841.00 5964.00 6956.00
1568.00 710.00 704.00 1907.00 2057.00
4126.00 2871.00 2137.00 4057.00 4899.00
(114.00) (172.00) (7.00) 0.00 36.00
4012.00 2699.00 2130.00 4057.00 4935.000 0 0 0 0
Income Statement
Minority Interest
Particulars (in Millions)
EAT
Non recurring income
Reported profit
Depreciation
EBIT
Interest expenses
EBT
Tax
Research and development expenses
other operating income/(Expenses)
Operating profitOther non‐operating income/(expenses)
EBITDA
Sales
cost of goods sold
Gross profitGeneral selling and
administrative expenses
31,540 31,920
26,543
30,00532,282
0.00
2000.00
4000.00
6000.00
8000.00
10000.00
12000.00
2007 2008 2009 2010 2011
Operating Income
Operating profit EBITDA Sales
2007 2008 2009 2010 2011
Profit Levels
Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit
101.91
101.97
103.50
102.47
102.26
32.58
24.33
22.52
30.42
30.99
32.58
24.33
22.52
30.42
30.99
30.68
22.36
19.02
27.95
28.73
18.05
11.22
10.70
19.88
21.55
13.08
8.99
8.05
13.52
15.18
2007
2008
2009
2010
2011
Profit Margins
Gross profit Operating profit EBITDA EBIT EBT EAT
Financial Data Mining
Get a Free Quote
Page 4© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2007 2008 2009 2010 2011
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
232.00 232.00 237.00 238.00 232.00
10164.00 10496.00 11144.00 11937.00 12217.00
1075.00 2719.00 3737.00 4972.00 7221.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
(59.00) (779.00) 479.00 50.00 287.00
(383.00) (827.00) (1191.00) (967.00) (1163.00)
11029.00 11841.00 14406.00 16230.00 18794.00
55285.00 60041.00 52338.00 66416.00 59570.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
57928.00 36771.00 46994.00 50938.00 61091.00113213.00 96812.00 99332.00 117354.00 120661.00124242.00 108653.00 113738.00 133584.00 139455.00
2692.00 2948.00 2782.00 2905.00 3367.001508.00 2301.00 2328.00 2639.00 3172.00204.00 717.00 717.00 972.00 1149.00
20392.00 31499.00 39411.00 28221.00 28526.00
0.00 0.00 0.00 0.00 0.00
24965.00 3924.00 5171.00 7569.00 3459.0055670.00 44021.00 32174.00 60002.00 63663.00
105431.00 85410.00 82583.00 102308.00 103336.00
44312.00 40664.00 42562.00 44381.00 50001.00
25501.00 17421.00 11407.00 13105.00 13882.00
18811.00 23243.00 31155.00 31276.00 36119.00124242.00 108653.00 113738.00 133584.00 139455.00
Balance SheetParticulars (in Millions)
Sources of Fund
Uses of funds
Retained Earnings (Accumulated Deficit)
Treasury Stock ‐ Common
ESOP Debt Guarantee
Unrealized Gain (Loss)
Other Equity, Total
Owners Fund
Redeemable Preferred Stock
Preferred Stock ‐ Non Redeemable, Net
Common Stock
Additional Paid‐In Capital
Loan Fund
Long Term Debt
Capital Lease Obligations
Total Fund
Deferred Income Tax
Minority Interest
Other Liabilities, TotalTotal Loan Fund
Total Net Current AssetsTotal Assets
Total Current Liabilities
Total Current AssetsNet Current Assets
Note Receivable ‐ Long Term
Other Long Term Assets, TotalOther Assets, TotalTotal Fixed Assets
Fixed Assets
Property/Plant/Equipment, Total ‐ Net
Goodwill, NetIntangibles, Net
Long Term Investments
Total Equity
2007 2008 2009 2010 2011
Sources of Fund
Total Equity Total Loan Fund
2007 2008 2009 2010 2011
Application of Funds
Total Fixed Assets
Total Net Current Assets
Financial Data Mining
Get a Free Quote
91.12 89.10 87.33 87.85 86.52
8.88 10.90 12.67 12.15 13.48
2007 2008 2009 2010 2011
% of Total Fund
Total Loan Fund Total Equity
Page 5© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2007 2008 2009 2010 2011
8011.00 7773.00 6337.00 8935.00 10475.00
(16621.00) 7561.00 (6752.00) (1229.00) (491.00)
15466.00 (10440.00) (4647.00) (8084.00) (1384.00)166.00 20.00 7.00 135.00 (63.00)
7022.00 4914.00 (5055.00) (243.00) 8537.00
8246 16740 21654 16599 16356
15268 21654 16599 16356 24893
2011 Q1 2011 Q2 2011 Q3 2011 Q4 2012 Q17624.00 8195.00 8146.00 8317.00 8188.00(227.00) (278.00) (228.00) (185.00) (254.00)7851.00 8473.00 8374.00 8502.00 8442.00
4628.00 5184.00 4999.00 5177.00 5017.00
0.00 0.00 0.00 0.00 0.00
(671.00) (669.00) (861.00) (817.00) (824.00)2552.00 2620.00 2514.00 2508.00 2601.00
0.00 0.00 0.00 0.00 0.002552.00 2620.00 2514.00 2508.00 2601.00227.00 278.00 228.00 185.00 254.00
2325.00 2342.00 2286.00 2323.00 2347.00593.00 577.00 575.00 575.00 574.00
1732.00 1765.00 1711.00 1748.00 1773.00555.00 470.00 476.00 556.00 517.00
1177.00 1295.00 1235.00 1192.00 1256.000.00 36.00 0.00 0.00 0.00
1177.00 1331.00 1235.00 1192.00 1256.000 0 0 0 0
Cash flow Statement
Quarterly Income Statement
Operating profitOther non‐operating income/(expenses)
EBITDADepreciation
EBITInterest expenses
EBTTaxEAT
Non recurring income Reported profitMinority Interest
Cash from Operating Activities
Cash from Investing Activities
Cash from Financing ActivitiesForeign Exchange Effects
Net Change in Cash
Net Cash ‐ Beginning Balance
Net Cash ‐ Ending Balance
Particulars (in Millions)Sales
cost of goods soldGross profit
General selling and administrative expenses
Research and development expenses
other operating income/(Expenses)
Particulars (in Millions)
2007 2008 2009 2010 2011
Cash Flow
Cash from Operating Activities
Cash from Investing Activities
Cash from Financing Activities
Financial Data Mining
Get a Free Quote
2011 Q1 2011 Q2 2011 Q3 2011 Q4 2012 Q1
Sales and Profit Margin
Sales Operating Profit Margin PAT Margin
Page 6© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2008 2009 2010 2011Average Growth
Median Growth
5 Year CAGR
1.20 (16.85) 13.04 7.59 1.25 4.40 1.004.66 47.85 (20.32) (1.62) 7.64 1.52 1.041.27 (15.59) 11.91 7.37 1.24 4.32 1.01
15.32 (5.05) (1.29) 6.11 3.77 2.41 1.03
0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.78 (47.74) 14.79 8.48 (4.67) 7.13 0.93(24.44) (23.01) 52.69 9.61 3.71 (6.70) 0.99
0.00 0.00 0.00 0.00 0.00 0.00 0.00(24.44) (23.01) 52.69 9.61 3.71 (6.70) 0.994.66 47.85 (20.32) (1.62) 7.64 1.52 1.04
(26.24) (29.26) 66.15 10.60 5.31 (7.82) 0.99(10.70) (37.92) 9.79 (4.25) (10.77) (7.48) 0.90(37.11) (20.66) 109.93 16.63 17.20 (2.02) 1.04(54.72) (0.85) 170.88 7.87 30.80 3.51 1.06(30.42) (25.57) 89.85 20.75 13.65 (2.41) 1.0350.88 (95.93) (100.00) 0.00 (36.26) (47.97) (0.79)(32.73) (21.08) 90.47 21.64 14.58 0.28 1.040.00 0.00 0.00 0.00 0.00 0.00 0.00
Growth Analysis
Minority Interest
Particulars (%)
Salescost of goods sold
Gross profit
General selling and administrative expenses
Research and development expenses
other operating income/(Expenses)Operating profit
Other non‐operating income/(expenses)
EBITDADepreciation
EBITInterest expenses
EBTTaxEAT
Non recurring income Reported profit
2008 2009 2010 2011
Growth Rates (Year on Year)
Sales Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit
2007 2008 2009 2010 2011
Profit Index (Year on Year)
Sales Gross profit Operating profit EBITDA EBIT EAT Reported profit
Page 7© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2007 2008 2009 2010 2011100.00 100.00 100.00 100.00 100.00(1.91) (1.97) (3.50) (2.47) (2.26)
101.91 101.97 103.50 102.47 102.26
55.02 62.69 71.58 62.50 61.64
0.00 0.00 0.00 0.00 0.00
(14.31) (14.96) (9.40) (9.55) (9.62)32.58 24.33 22.52 30.42 30.99
0.00 0.00 0.00 0.00 0.0032.58 24.33 22.52 30.42 30.991.91 1.97 3.50 2.47 2.26
30.68 22.36 19.02 27.95 28.7312.62 11.14 8.31 8.08 7.1918.05 11.22 10.70 19.88 21.554.97 2.22 2.65 6.36 6.37
13.08 8.99 8.05 13.52 15.18(0.36) (0.54) (0.03) 0.00 0.1112.72 8.46 8.02 13.52 15.290.00 0.00 0.00 0.00 0.00
2007 2008 2009 2010 2011
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.000.19 0.21 0.21 0.18 0.178.18 9.66 9.80 8.94 8.760.87 2.50 3.29 3.72 5.180.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00(0.05) (0.72) 0.42 0.04 0.21(0.31) (0.76) (1.05) (0.72) (0.83)8.88 10.90 12.67 12.15 13.48
44.50 55.26 46.02 49.72 42.720.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.0046.63 33.84 41.32 38.13 43.8191.12 89.10 87.33 87.85 86.52100.00 100.00 100.00 100.00 100.00
2.17 2.71 2.45 2.17 2.411.21 2.12 2.05 1.98 2.270.16 0.66 0.63 0.73 0.8216.41 28.99 34.65 21.13 20.46
0.00 0.00 0.00 0.00 0.00
20.09 3.61 4.55 5.67 2.4844.81 40.52 28.29 44.92 45.6584.86 78.61 72.61 76.59 74.10
35.67 37.43 37.42 33.22 35.85
20.53 16.03 10.03 9.81 9.95
15.14 21.39 27.39 23.41 25.90100.00 100.00 100.00 100.00 100.00
Comparative Analysis
Total Net Current AssetsTotal Assets
Other Long Term Assets, TotalOther Assets, TotalTotal Fixed Assets
Net Current AssetsTotal Current Assets
Total Current Liabilities
Total Loan FundTotal Fund
Uses of fundsFixed Assets
Property/Plant/Equipment, Total ‐ Net
Goodwill, NetIntangibles, Net
Long Term Investments
Note Receivable ‐ Long Term
Income Statement
ParticularsSources of FundOwners Fund
Redeemable Preferred Stock
Preferred Stock ‐ Non Redeemable, NetCommon Stock
Additional Paid‐In CapitalRetained Earnings
Treasury Stock ‐ CommonESOP Debt GuaranteeUnrealized Gain (Loss)Other Equity, Total
Total Equity0Loan Fund
Long Term DebtCapital Lease ObligationsDeferred Income TaxMinority Interest
Other Liabilities, Total
Non recurring income Reported profitMinority Interest
Balance Sheet
other operating income/(Expenses)Operating profit
DepreciationEBIT
Interest expensesEBTTaxEAT
Particulars (%)Sales
cost of goods soldGross profit
General selling and administrative expenses
Research and development expenses
Other non‐operating income/(expenses)
EBITDA13%
87%
Source of Fund (%) 2011
Total Equity Total Loan Fund
74%
26%
Application of Fund (%) 2011
Total Fixed Assets
Total Net Current Assets
Equity Research Report
Get a Free Quote
Page 8© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2007 2008 2009 2010 2011(Base Year)
100.00 101.20 84.16 95.13 102.35100.00 104.66 154.74 123.29 121.30100.00 101.27 85.48 95.66 102.71100.00 115.32 109.50 108.08 114.680.00 0.00 0.00 0.00 0.00
100.00 105.78 55.28 63.46 68.85100.00 75.56 58.17 88.83 97.36
0.00 0.00 0.00 0.00 0.00100.00 75.56 58.17 88.83 97.36100.00 104.66 154.74 123.29 121.30100.00 73.76 52.18 86.69 95.88100.00 89.30 55.44 60.86 58.28100.00 62.89 49.89 104.74 122.16100.00 45.28 44.90 121.62 131.19100.00 69.58 51.79 98.33 118.73100.00 150.88 6.14 0.00 (31.58)100.00 67.27 53.09 101.12 123.01
0.00 0.00 0.00 0.00 0.00
2007 2008 2009 2010 2011
0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00
100.00 100.00 102.16 102.59 100.00100.00 103.27 109.64 117.44 120.20100.00 252.93 347.63 462.51 671.720.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00
100.00 1320.34 (811.86) (84.75) (486.44)100.00 215.93 310.97 252.48 303.66100.00 107.36 130.62 147.16 170.41
100.00 108.60 94.67 120.13 107.750.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00
100.00 63.48 81.12 87.93 105.46100.00 85.51 87.74 103.66 106.58100.00 87.45 91.55 107.52 112.24
100.00 109.51 103.34 107.91 125.07100.00 152.59 154.38 175.00 210.34100.00 351.47 351.47 476.47 563.24100.00 154.47 193.27 138.39 139.89
0.00 0.00 0.00 0.00 0.00
100.00 15.72 20.71 30.32 13.86100.00 79.07 57.79 107.78 114.36100.00 81.01 78.33 97.04 98.01
100.00 91.77 96.05 100.16 112.84
100.00 68.31 44.73 51.39 54.44
100.00 123.56 165.62 166.26 192.01100.00 87.45 91.55 107.52 112.24
Index Analysis
Total Net Current AssetsTotal Assets
Property/Plant/Equipment, Total ‐ Net
Goodwill, NetIntangibles, Net
Long Term Investments
Note Receivable ‐ Long Term
Other Long Term Assets, TotalOther Assets, TotalTotal Fixed Assets
Uses of fundsFixed Assets
Net Current AssetsTotal Current Assets
Total Current Liabilities
Loan FundLong Term Debt
Capital Lease ObligationsDeferred Income TaxMinority Interest
Other Liabilities, TotalTotal Loan Fund
Total Fund
Preferred Stock ‐ Non Common Stock
Additional Paid‐In CapitalRetained Earnings
Treasury Stock ‐ CommonESOP Debt GuaranteeUnrealized Gain (Loss)Other Equity, Total
Total Equity
EATNon recurring income
Reported profitMinority Interest
Balance SheetParticulars
Sources of FundOwners Fund
Redeemable Preferred Stock
other operating Operating profit
Other non‐operating EBITDA
DepreciationEBIT
Interest expensesEBTTax
Income StatementParticulars
Salescost of goods sold
Gross profitGeneral selling and
Research and development
2007 2008 2009 2010 2011
Index of Loan Fund and Fixed Assets
Total Loan Fund Total Fixed Assets
Credit/Bond Analysis
Get a Free Quote
Page 9© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2007 2008 2009 2010 2011
2.84 2.08 1.00 2.88 3.773.40 2.33 1.54 3.37 4.143.34 2.32 1.54 3.35 4.124.03 3.03 2.63 4.04 4.780.63 0.72 0.72 0.72 0.728.76 6.73 5.12 7.68 8.49
9.40 10.26 12.33 13.66 15.95
9.40 10.26 12.33 13.66 15.95
26.89 27.66 22.73 25.26 27.400.92 2.36 3.20 4.19 6.13
32.58 24.33 22.52 30.42 30.99101.91 101.97 103.50 102.47 102.2612.72 8.46 8.02 13.52 15.2910.66 7.56 5.64 11.59 13.9514.99 10.96 11.55 15.99 17.4327.54 19.83 24.78 31.98 29.57
30.47 20.38 10.39 21.43 23.96
36.38 22.79 14.79 25.00 26.263.23 2.48 1.87 3.04 3.54
5.01 5.07 3.63 4.09 3.1710.27 8.18 6.90 7.23 6.42
8.88 10.90 12.67 12.15 13.48
0.30 0.37 0.32 0.29 0.31
1.74 2.33 3.73 3.39 3.60
1.74 2.33 3.73 3.39 3.601.74 2.33 3.73 3.39 3.60NA NA NA NA NA
17.94 29.12 40.01 21.37 17.47
15.65 23.89 27.88 18.07 15.2182.06 70.88 59.99 78.63 82.53
84.35 76.11 72.12 81.93 84.79
0.07 0.08 0.06 0.08 0.09
2.43 2.01 2.29 3.46 4.00
2.04 1.81 1.97 2.67 3.11
Ratio Analysis‐Annual
Book Value Per Share (Including Treasury Stocks)
Particulars
Financial Charges Coverage Ratio (Pre Tax)
Financial Charges Coverage Ratio (Post Tax)
Effective Tax Rate
Current Ratio
Current Ratio (Including St. Loans)
Quick RatioInventory Turnover Ratio
Dividend Payout RatioDividend Pay out Ratio (Cash
Profit)Earning Retention Ratio
Cash Earning Retention Ratio
Adjusted Cash flow Time Total Debt
Liquidity Ratio
Payout Ratio(%)
Coverage Ratio
Fixed Assets Turnover Ratio
Leverage Ratio
Operating MarginGross Profit marginNet profit Margin
Normalized Net Profit MarginAdjusted Cash Margin
Normalized Return on Net Worth (Excluding Treasury
Stock)
Reported Return on Net Worth (Excluding Treasury Stock) Return on Long Term Fund
Normalized EPSBasic EPS
Total Debt/EquityOwned Fund as % of Total
Fund
Diluted EPSAdjusted Cash EPSDividend Per Share
Operating Profit per Share
Book Value Per Share (Excluding Treasury Stocks)
Net Operating Income Per Share
Free Reserve Per Share
Long term Debt/Equity
Per Share Ratio
Profitability Ratio (%) 2007 2008 2009 2010 2011
EPS Trend
Normalized EPS Basic EPS
Diluted EPS
2007 2008 2009 2010 2011
Debt‐Equity Ratio
Long term Debt/Equity
Total Debt/Equity
2007 2008 2009 2010 2011
Liquidity Ratio
Current Ratio
Current Ratio (Including St. Loans)
Quick Ratio
Page 10© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
2011 Q1 2011 Q2 2011 Q3 2011 Q4 2012 Q1
6.36 6.85 6.90 7.15 7.02
2.13 2.19 2.13 2.16 2.230.97 1.07 1.03 1.01 1.07
33.47 31.97 30.86 30.16 31.7733.47 31.97 30.86 30.16 31.7730.50 28.58 28.06 27.93 28.6615.44 15.80 15.16 14.33 15.34
2011 Q4 % of Sales 2012 Q1 % of Sales Changes32282.00 100.00 32846.00 100.00 1.75(918.00) (2.84) (945.00) (2.88) 2.94
33200.00 102.84 33791.00 102.88 1.7819988.00 61.92 20377.00 62.04 1.95
0.00 0.00 0.00 0.00 NA(3018.00) (9.35) (3171.00) (9.65) 5.0710194.00 31.58 10243.00 31.18 0.48
0.00 0.00 0.00 0.00 NA10194.00 31.58 10243.00 31.18 0.48
918.00 2.84 945.00 2.88 2.949276.00 28.73 9298.00 28.31 0.242320.00 7.19 2301.00 7.01 (0.82)6956.00 21.55 6997.00 21.30 0.592057.00 6.37 2019.00 6.15 (1.85)4899.00 15.18 4978.00 15.16 1.61
36.00 0.11 36.00 0.11 0.004935.00 15.29 5014.00 15.27 1.60
0.00 0.00 0.00 0.00 NA
4.21 4.27 1.3527.76 28.17 1.49
Ratio Analysis‐Quarter
TTM Analysis
Particulars
EPSSPS
DepreciationEBIT
Interest expensesEBTTaxEAT
Non recurring income Reported profitMinority Interest
Salescost of goods sold
Gross profitGeneral selling and
Research and development other operating Operating profit
Other non‐operating EBITDA
Operating Profit MarginEBITDA MarginEBIT MarginPAT Margin
Per Share Ratio
Profitability Ratio
Particulars (in Millions)
Operating Income Per Share(Rs.)
Operating Profit Per Share(Rs.)
Adjusted EPS(Rs.)
2011 Q12011 Q22011 Q32011 Q42012 Q1
Per Share Ratio (QoQ)
Operating Income Per Share(Rs.)Operating Profit Per Share(Rs.)Adjusted EPS(Rs.)
102.84
102.88
31.58
31.18
31.58
31.18
28.73
28.31
21.55
21.30
15.18
15.16
15.29
15.27
2011 Q4
2012 Q1
Profit Margins (TTM)
Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit
Fundamental Analysis and Modeling
Get a Free Quote
Page 11© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
63.3365.0072.0050.0021.00
Quarter Ending Jun‐12
Quarter Ending Sep‐12
Year Ending Dec‐12
Year Ending Dec‐13
8108.39 8096.58 32150.00 34429.001.09 1.07 4.33 4.79(1.06) (0.61) (0.41) 7.09
Valuation and Projection
Projection
SalesEPS
Growth
Performance Over Industry
Median TargetHigh TargetLow Target
No. of Analyst
Price EstimatesAverage Target
Company IndustryParticularsDividend Yield
Dividend Yield ‐ 5 Year Avg.
Dividend 5 Year Growth RatePayout Ratio(TTM)Quick Ratio (MRQ)Current Ratio (MRQ)
LT Debt to Equity (MRQ)Total Debt to Equity (MRQ)Interest Coverage (TTM)Gross Margin (TTM)
Gross Margin ‐ 5 Yr. Avg.EBITD Margin (TTM)EBITD ‐ 5 Yr. Avg
Operating Margin (TTM)
Operating Margin ‐ 5 Yr. Avg.Pre‐Tax Margin (TTM)
Pre‐Tax Margin ‐ 5 Yr. Avg.Net Profit Margin (TTM)
Net Profit Margin ‐ 5 Yr. Avg.
Effective Tax Rate (TTM)
Effective Tax Rate ‐ 5 Yr. Avg.
Revenue/Employee (TTM)
Net Income/Employee (TTM)
Receivable Turnover (TTM)
Inventory Turnover (TTM)
Asset Turnover (TTM)
Return on Assets (TTM)
Return on Assets ‐ 5 Yr. Avg.
Return on Investment (TTM)
Return on Investment ‐ 5 Yr. Avg.
Return on Equity (TTM)
Return on Equity ‐ 5 Yr. Avg.
1.51.74
4.7817.64‐‐‐‐
285.55304.433.67‐‐10033.0728.7521.3
16.4421.316.4415.16
11.88
28.86
27.74
525536
79648
0.61
‐‐
0.22
3.37
2.63
3.73
3
26.32
25.84
1.851.61
17.3318.770.171.13359.67394.640.1441.4260.63‐‐
29.2730.37
21.7730.5421.72
2.36
2.41
3.09
3.1
19.44
19.79
21.44
14.84
27.98
32.02
1081578
94373
23.31
11.6
0.1
26%
26%41%
7% 0%
Analyst Recommendation
Strong Buy Buy Hold Underperform Sell
8%7%
2%
7%
Q1 Q2 Q3 Q4
Earning Surprise
Excel‐VBA Based ModelGet a Free Quote
Page 12© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
Price 53.43 AS On: 6/1/2012
EMA(13) 56.85 ADX 18
EMA(26) 56.78 DX 45
EMA(50) 55.18 +DI 14
EMA(200) 49.39 ‐DI 37
RSI(14) 28.08 %K(Fast) 0
MACD 0.06 %K(Slow) 3.85
William(%R) ‐100.00 %d(Slow) 9.82
Technical Indicators
Technical Analysis
0
2000000
4000000
6000000
8000000
10000000
12000000
14000000
16000000
0
10
20
30
40
50
60
70
22‐Nov 1‐Feb 16‐Apr
Price Chart
Volume Adj Close EMA(200) EMA(50)
‐1.000.001.002.003.00
MACD Signal line
020406080100
RSI(14)
Technical AnalysisGet a Free Quote
Page 13© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com
Service Description
We provide financial research and analytics services to our worldwide client. Our research is customized and proprietary to our clients and often provided in client formats and templates. Our expert team of analyst add crucial values to client proprietary methodology and add efficiencies.
Equity ResearchSKC Provides a broad range of services in this segment. We serve both buy side and sell side clients like, bulge bracket equity research departments, hedge funds, investment advisers and independent research houses. Our analytical capabilities includes: bottom‐up earnings forecasts, discounted cash flow valuation models, thematic sector research, and research summaries etc.
Financial Modeling & AnalyticsSKC provides all investment research and Financial Modeling solution to the clients. Our Quantitative team comprises of highly qualified professionals with vast experience in Financial Modeling. Our Expert team of statisticians provides financial modeling design suggestion to clients.
Fixed Income & Credit ResearchWe serve bulge bracket banks as well as credit hedge funds in Fixed Income and Credit research segments. Our investment analysis involves forecasting of interest rate structure, Risk analysis and E‐I‐C research.
Technical AnalysisWe are leading provider of technical analysis strategies and methodology. Our technical strategies cover equity, index, Forex, commodities and fixed‐income markets. Our chartists and mathematical approaches match requirements of various investment styles, from intraday trading to swing trading and long term investments.
Commodity Research and AnalysisWe are focused on fundamental and technical analysis of global commodities market. Our unique commodity research and market insights will enable our customers to grasp the present scenario of the market and what will it be in the future. Our commodity research team provides a complete solution from price discovery to analysis.
Forex Research and AnalysisOur Forex Research expert team can delivers Forex‐related insight, tools, and information that you need to make great decisions about your Forex trading. We are at industry forefront in terms of Forex research service quality with extensive market experience and effective qualified specialist expertise.Our goal and focus is to provide the intelligence, opinion, and analysis of the currency that will meet your needs and foster your trading success.
We Are Always Open For A Free Trial
Page 14© Sri Krishna Consulting. Please write us for more information: [email protected] |www.srikrishnaconsulting.com