Date post: | 04-Jun-2018 |
Category: |
Documents |
Upload: | 07223336921 |
View: | 219 times |
Download: | 0 times |
of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
1/32
Kakuzi Limited Analytical Report
ANALYSIS OF THE FINANCIAL HEALTH OF KAKUZI LIMITED
Page 1of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
2/32
Kakuzi Limited Analytical Report
Table of Contents
1.0INTRODUCTION........................................................................................................... 4
1.1Company Profile......................................................................................................... 4
1.2Vision And Srae!y....................................................................................................4
1."Core Val#es................................................................................................................ $
1.4Company Sr#%#re.....................................................................................................$
1.$Corporae So%ial Responsi&iliy.................................................................................. '
2.0S(OT ANA)*SIS......................................................................................................... +
2.1Sren!,s.................................................................................................................... +
2.2(ea-ness...................................................................................................................
2."Oppor#niies..............................................................................................................
2.4T/RATS...................................................................................................................10
".0A)ANCD SCOR CARD.......................................................................................... 11
".1A)ANCD SCORCARD OR PROR3ANC 3ASUR3NT..................................12
".2T/ A)ANCD SCOR CARD DO3STICATD TO AU5I )TD................................1$
"."T,e inan%ial perspe%i6e.........................................................................................1$
".4T,e %#somer perspe%i6e........................................................................................ 1$
".$Inernal #siness Pro%esses......................................................................................1'
".')earnin! and 7ro8,................................................................................................ 1'
4.0ASSSS3NT O INANCIA) /A)T/ O AU5I......................................................1+
4.1Profia&iliy...............................................................................................................1+
4.2)i9#idiy.................................................................................................................... 1:
4."ffi%ien%y ................................................................................................................. 1
4.4)e6era!e................................................................................................................... 20
4.$In6esor Con%erns .................................................................................................... 21
Page 2of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
3/32
Kakuzi Limited Analytical Report
4.'CAPITA) STRUCTUR................................................................................................ 22
4.+COST O ;UIT*.......................................................................................................2"
4.:NO3INA) COST O DT.......................................................................................... 24
4.CTIV COST O DT........................................................................................ 24
4.10(I7/TD AVRA7 COST O CAPITA).................................................................2$
4.11VA)U O T/ CO3PAN*........................................................................................2'
4.125 SCORS< D(ARD A)T3AN=S 3OD)..................................................................2+
$.0INDIN7S AND OSRVATIONS ............................................................................... 2
'.0RCO33NDATIONS AND CONC)USIONS................................................................."0
'.1Re%ommendaions.................................................................................................... "0
'.2Con%l#sions..............................................................................................................."1
REFERENCES... !
Page 3of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
4/32
Kakuzi Limited Analytical Report
1. INT!ODUCTION
1.1 Co"#an$ %&of'le
Kakuzi Limited i" a li"ted company trading on #ot$ t$e Nairo#i and t$e London Stock E%c$ange.
&$e company engage" in t$e culti'ation( manufacture and marketing of tea( gro)ing and marketing
of a'ocado"( li'e"tock farming( and a *oint pineapple operation )it$ +el ,onte( macadamia and
fore"try de'elopment. Kakuzi i" t$e large"t producer of A'ocado in Ea"t Africa and e%port"
appro%imately -/ of t$e total 'olume from Kenya. Kakuzi i" al"o focu"ed on t$e de'elopment of
out gro)er and Small$older A'ocado gro)er".
Kakuzi limited0" parent company i" Camellia Plc( a 1K #a"ed corporate( )it$ a 2.3/ "$are$olding.Kakuzi Limited0" "u#"idiarie" include E"tate" Ser'ice" Limited( Siret &ea Company Limited( and
Kaguru 4EP56 Limited. Kakuzi Limited $a" a *oint 'enture agreement )it$ +el ,onte Kenya
Limited( for t$e gro)ing of pineapple".
Kakuzi Limited operate" in t)o "eparate location" in Kenya( t$e main operation and 7ead 8ffice i"
#a"ed at ,akuyu a#out 9 Km Nort$ Ea"t of Nairo#i and t$e ot$er operation mainly &ea( i" "ituated
in Nandi 7ill" a#out 2 Km Nort$ :e"t of Nairo#i.
;t" plantation" compri"e - $ectare" for fore"try and 32 fi%ed term contract "taff dependent on
t$e "ea"onality of acti'itie" 4Kakuzi( >2!6.
1.2 ('s'on An) St&ate*$
Vision
Similar to all Camellia Plc. #u"ine""e"( Kakuzi?" 'i"ion e"ta#li"$e" t$e long@term direction for t$e
company )$ic$ i" #a"ed on a num#er of guiding principle".
Page +of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
5/32
Kakuzi Limited Analytical Report
&$e de'elopment of a )orld)ide group of #u"ine""e" reuiring management to take a long
term 'ie).
&$e ac$ie'ement of long@term "$are$older return" t$roug$ "u"tained in'e"tment.
;n'e"ting in t$e "u"taina#ility( en'ironment and t$e communitie" in )$ic$ )e do #u"ine"".
En"uring t$at t$e uality and "afety of our product" meet t$e $ig$e"t international "tandard".
&$e continuou" refinement and impro'ement of t$e company0" e%i"ting #u"ine""e" u"ing our
internal e%perti"e and financial "trengt$.
Strategy
Kakuzi "trategy i" to continue focu"ing on a mi%ed agricultural portfolio to mitigate t$e profit cycle
ri"k to )$ic$ agriculture $a" $i"torically #een "u#*ect to. ;t" core #u"ine"" acti'itie" are tea(
a'ocado"( fore"try and macadamia nut production.
Kakuzi key "trategic t$ru"t i" de'eloping macadamia nut production )$ic$ )ill add "cale and
cu"tomer "er'ice to parent company?" e%i"ting operation" in ,ala)i and Sout$ Africa 4Kakuzi(
>2!6.
1.3 Co&e (al,es
&$e "ummary code of conduct i" toB
1nder"tand and comply )it$ all legal reuirement"
e $one"t( open and co@operati'e )it$ all regulator"
Pro$i#it #ri#ery in any form
Compete independently and not enter into any anti@competiti'e agreement"
Properly record( report and re'ie) financial and ta% information
1.+ Co"#an$ St&,-t,&e
Page of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
6/32
Kakuzi Limited Analytical Report
&$e Kakuzi oard con"i"t" of t$e C$airman( )$o $a" non@e%ecuti'e re"pon"i#ilitie"( four ot$er non@
e%ecuti'e director" and t)o e%ecuti'e director". &$e oard meet" uarterly and i" re"pon"i#le for
e"ta#li"$ing t$e corporate go'ernance pillar"( "etting t$e "trategic direction( re'ie)ing #u"ine""
performance and "uper'i"ion of t$e management of Kakuzi operation". &$e director" $a'e t$e
kno)ledge( e%perience( autonomy and "kill" ena#ling t$em to carry out t$eir oard re"pon"i#ilitie"
4Kakuzi( Annual Report"( >2!6.
,r. Kennet$ &arplee C$airman
,r. C$ri"top$er Ame" +irector
,r. Ric$ard Kemoli +irector 41pto 3t$Augu"t >2!>6
,r. Nic$ola" Nganga +irector
,r. Step$en :aru$iu +irector 4Appointed on >=t$No'em#er >2!>6
,r. +aniel Ndonye +irector 4Appointed on >=t$No'em#er >2!>6
E/e-,t'0e D'&e-to&s,r. Dra$am ,clean ,anaging +irector
,r. Ketan S$a$ Finance +irector
Co"#an$ Se-&eta&$
,r. .L.D ,aonga
1. Coo&ate So-'al !es#ons'b'l't$
Kakuzi Company continue" to dedicate a part of it" profit to "ocial re"pon"i#ility acti'itie" aimed at
en$ancing t$e li'ing "tandard" of t$o"e li'ing clo"e to it" in"tallation". Kakuzi #u"ine""e" $a'e t$e
potential to impact t$e communitie" in )$ic$ t$ey operate. Kakuzi continue to make a po"iti'e
contri#ution to t$e"e communitie" )$ere'er po""i#le in t$e pa""ionate #elief t$at t$e )ell@#eing of
t$e community $a" a po"iti'e impact on t$eir operation".
The companys CSR mandated is to:
Con"ult t$e local communitie" affected #y our #u"ine""e" and en"ure t$at all comment" are
re"ponded to and( )$ere appropriate( acted upon
1nder"tand $o) our #u"ine""e" can mo"t effecti'ely "upport t$e need" of t$eir local
communitie" and contri#ute to local program" and initiati'e"
En"ure t$e "ocial effect" of ma*or in'e"tment" are a""e""ed and monitored at t$e planning
"tage.
Page of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
7/32
Kakuzi Limited Analytical Report
;na addition to t$eir CSR acti'itie" t$e company al"o en"ure" t$e pro'i"ion of #a"ic "er'ice" to
employee" and t$eir dependent". &$i" may include
Acce"" to running( pota#le fre"$ )ater and food"tuff"
Acce"" to primary $ealt$ care for employee" and t$eir dependent"
En"uring t$at re"ident c$ildren of employee" of primary "c$ool age are in "c$ool
Acce"" to company $ou"ing t$at meet" or e%ceed" local norm" or "tatutory reuirement.
2. SOT ANALYSIS
&$e S:8& analy"i" i" #eneficial to companie" in t$at it $elp" in analy"ing t$e o'erall "trategic
po"ition of a #u"ine""( it" re"ource"( and it" en'ironment.
2.1 St&en*ts
%&o),-t )'0e&s'f'-at'on &$e proce"" of e%panding #u"ine"" opportunitie" t$roug$ additional
market potential of an e%i"ting product. +i'er"ification may #e ac$ie'ed #y entering into
additional market" andGor pricing "trategie". Kakuzi $a" di'er"ified #y entering into t$e dairy
Page 4of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
8/32
Kakuzi Limited Analytical Report
product" market( fore"try( li'e"tock rearing( macadamia nut production( fre"$ pineapple
production( a'ocado of )$ic$ it i" t$e large"t e%porter( among ot$er".
CS! an) En0'&on"ental In't'at'0es5 Kakuzi $a" gi'en "trong emp$a"i" to t$i" "ignificant
operational area. :e $a'e en"ured t$at all )ater "upply "ource" )it$in out control are
protected t$roug$ planting and de'elopment of indigenou" tree "pecie". 8ur tea factory i"
"elf@"u"taina#le in fire )ood "upplie" and ourproduction factorie" for tea and a'ocado $a'e
attained top le'el international certification"( "uc$ a" ;S8 >>222( Dlo#al DAP and Rain
Fore"t Alliance. 8ur community outreac$programme" $a'e #een "ucce""ful and )e )ill
continue to gi'e a "trong emp$a"i" to t$i"'ery important area of our operation. :e $a'e !>/
of our total land area co'ered #yfore"try 4Kakuzi( Annual Report"( >2!6
&$e company operate" in t$e agricultural( food and #e'erage" indu"try and produce" 'alua#le
agricultural product" t$at are on con"tant demand in t$e e%port market and locally. &$e
company0" recent entry into a'ocado production $a" "een remarka#le "ucce"" dri'ing profit"
for >2!! and >2!>. ;t" $ig$@performing Fuerte" and 7a"" a'ocado crop 'arietie" e"pecially at
it" ,akuyu operation $a'e $ad increa"ing 'alue e"pecially in t$e European e%port market.
Po"iti'e ca"$ return" from cattle rearing 'enture.
6oo) e/#o&t "a&7et #&esen-e &$e Company en*oy" a "trong pre"ence in t$e e%port market
and acce"" to t$e European market t$roug$ it" parent company( Camellia Plc.
&o meet t$e international tea "tandard" one mu"t $a'e top notc$ product input"( t$u" for
Kakuzi $a'ing top of t$e range tea input produce" uality output" )$ic$ are "oug$t after in
many foreign countrie"( Kakuzi e%port" only t$e fine"t uality tea.
:ell de'eloped and recognized #rand.
Strong financial foundation.
&$e location of it" main #u"ine""e" )it$in t$e Nairo#i metropolitan( )it$ t$e main
e"ta#li"$ment #eing at ,akuyu fa'or" t$e company in term" of a""et 'alue and in operation"
Page 8of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
9/32
Kakuzi Limited Analytical Report
t$roug$ ea"y acce"" to t$e local market in t$e capital city and pro%imity to t$e international
airport.
&$e company $a" large o)ner"$ip of land a""et" including an agro fore"try farm in &$ika( tea
farm in Nandi 7ill"( )$ic$ pro'ide a "trong a""et #a"e for t$e company.
2.2 ea7ness
&$e company i" part of t$e #ig 9 tea producing companie" of t$e country( making t$e tea
market a 'ery competiti'e "u# "ector.
Poor and infreuent communication of t$eir product to t$e target market( little to no
ad'erti"ing i" done to create a)arene"" of t$eir product" locally i" a ma*or $indrance to t$eir
o'erall profita#ility.
&$e $ig$ fluctuation of price" for agricultural produce locally and internationally cau"ed #y
c$ange" in )eat$er affecting o'erall production affect" t$e e%pected re'enue and "ale" 'alue
for t$e company 4K7RC( >22>6.
2.3 O##o&t,n't'es
Kakuzi $a" t$e potential to furt$er di'er"ify t$eir portfolio #eyond t$o"e product" t$ey
currently $a'e.
Large market" from t$e a'ocado and macadamia nut 'enture" t$e company $a" recently
di'er"ified into.
&$e current $ig$ 'alue of tea and fre"$ a'ocado e"pecially in t$e international market
continue" to #ol"ter t$e company0" financial po"ition. &$e e%pected entry into t$e lucrati'e
macadamia and proce""ed agricultural fruit market( and it" long@term approac$ for agro
fore"try are e%pected to #ring "u"taina#le #u"ine"" for t$e company in coming year"
4Dikun*u( >2236
Page 9of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
10/32
Kakuzi Limited Analytical Report
&$e "trategic alliance" )it$ t$e parent firm( t$e company0" local "u#"idiarie" and ot$er agro
proce""ing companie" nota#ly +el ,onte 4K6 Ltd pre"ent )ider #u"ine"" opportunitie" for
t$e company and it" product".
Kakuzi0 " entry into marketing of a'ocado fruit internationally pre"ent" a ne) market
opportunity )it$ $ig$ potential and 'ery lo) competition from ot$er ma*or producer" in t$e
region. Currently Kakuzi i" t$e large"t a'ocado e%porter
;ncrea"ing t$eir fre"$ pineapple e%port" from / to a $ig$er 'alue.
2.+ TH!EATS
Fo&e'*n E/-an*e !ate (olat'l't$ &$e group operate" internationally and i" e%po"ed to
foreign e%c$ange ri"k ari"ing from 'ariou" currency e%po"ure"( primarily )it$ re"pect to t$e
1S dollar and Euro. Foreign e%c$ange ri"k ari"e" from future commercial tran"action"( and
recognized a""et" and lia#ilitie". &$i" i" a ri"k faced #y t$e company on a yearly #a"i" and
could re"ult to ad'er"e lo""e" for t$e company.
At ! +ecem#er >2!>( if t$e S$illing )a" )eaker G "tronger #y / again"t t$e 1S dollar )it$
all ot$er 'aria#le" $eld con"tant( t$e con"olidated po"t ta% profit )ould $a'e #een S$".
=2(92 4>2!! -(3(2226 $ig$erGlo)er mainly a" a re"ult of 1S dollar trade recei'a#le"4Kakuzi( Annual Report"( >2!6.
Cas Flo: Inte&est !ate !'s7 &$e Droup $a" #orro)ing" and #ank o'erdraft facilitie" at
'aria#le rate"( )$ic$ e%po"e" t$e Droup to ca"$ flo) intere"t rate ri"k. &$e group regularly
monitor" financing option" a'aila#le to en"ure optimum intere"t rate" are o#tained 4K7RC(
>22
8/13/2019 ANALYSIS Kakuzi Report Final 2013
11/32
Kakuzi Limited Analytical Report
&$e company face" litigation "urrounding it" *oint 'enture )it$ +el ,onte Ltd affecting t$e
company0" marketing acti'ity for it" pineapple produce. &$e company lack" proce""ing plant
for pineapple fruit and *eopardy "urrounding it" #u"ine"" relation"$ip )it$ +el ,onte could
potentially lead to lo) return" and lo"" of "ignificant market for t$e produce.
&$reat of "u#"titute product" e.g. $er#al tea.
+ifficult dealing" )it$ t$e la#or union o'er employee condition"( )$ic$ i" common in mo"t
$orticultural and ot$er plantation firm" in Kenya( $a" affected it" dealing" )it$ )orker".
1nruly #e$a'ior among"t rioting )orker" $a" put #u"ine"" operation"( per"onnel and property
at ri"k at t$e company0" ,akuyu operation( denting t$e company0" image and creating
unnece""ary co"t" t$roug$ ar"on and de"truction of crop" 4:ere( >22
8/13/2019 ANALYSIS Kakuzi Report Final 2013
12/32
Kakuzi Limited Analytical Report
:$ile t$ere are difference" in de'elopment and implementation of "corecard "y"tem" for pri'ate(
pu#lic and nonprofit organization"( t$e di"ciplined proce"" of "trategic di"co'ery u"ed to de'elop
"corecard "y"tem" $a" more "imilaritie" t$an difference"( "o t$e frame)ork )e )ill de"cri#e applie"
eually )ell to different type" of organization".
3.1 ;ALANCED SCO!ECA!D FO! %E!FO!MANCE MEASU!EMENT
T&anslat'n* ('s'on an) St&ate*$5 Fo,& %e&s#e-t'0es
&$e #alanced "core card con"i"t" of t$e follo)ing element" "trategic management frame)ork(
mea"urement "y"tem( and communication tool. &$e #alanced "corecard "ugge"t" t$at )e 'ie) t$e
organization from four per"pecti'e"( and to de'elop metric"( collect data and analyze it relati'e to
eac$ of t$e"e per"pecti'e"
&$e Financial per"pecti'e
&$e Cu"tomer per"pecti'e
;nternal u"ine"" Proce""
Learning and Dro)t$
Page 12of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
13/32
Kakuzi Limited Analytical Report
Page 13of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
14/32
Kakuzi Limited Analytical Report
6,')e to te ;alan-e) S-o&e Ca&)
ENTE!%!ISE SCO!E CA!DS SOU!CE OF ENTE!%!ISE SYNE!6IES
F;NANC;AL SHNERDH I7o) can )e increa"e t$e
"$are$older 'alue of our PortfolioJ I&o "ucceed
financially $o) "$ould )e appear to our
"$are$older"J :$at are t$e o#*ecti'e"( mea"ure"(
target" and initiati'e"J
!. ;nternal Capital ,anagement Create "ynergy
t$roug$ effecti'e management of internal capital
M la#or market".
>. Corporate rand ;ntegrate a di'er"e "et of
#u"ine""e" around a "ingle #rand( promoting
common 'alue" or t$eme".
. Producti'ity "trategy@Lead" to ;mpro'ed Co"t
Structure( ;ncrea"ed A""et 1tilization(
-. Dro)t$ "trategy @ E%pand Re'enue
8pportunitie" S$are$older alue( M E%pand
Cu"tomer alue
C1S&8,ER SHNERDH 7o) can )e "$are t$e
cu"tomer ;nterface to increa"e total cu"tomer
'alueJ I&o ac$ie'e our 'i"ion( $o) "$ould )e
appear to our cu"tomer"J
!. Cro""@Selling Create 'alue #y cro""@"elling a
#road range of product"G"er'ice" from "e'eral
#u"ine"" unit".
>. Common alue Propo"ition Create a
con"i"tent #uying e%perience( conforming to
corporate "tandard" at multiple outlet"
. Product G "er'ice attri#ute" Cu"tomer
Per"pecti'e( Cu"tomer alue Propo"ition Price(
Ouality M A'aila#ility Selection Functionality
-. Relation"$ip @ Ser'ice( rand( Partner"$ip
!. S$ared Ser'ice" Create economie" of "cale #y
"$aring t$e "y"tem"( facilitie" and per"onnel in
critical "upport proce""e".
>. alue C$ain ;ntegration Create 'alue #y
integrating continuou" proce""e" in t$e indu"try
'alue c$ain.
. 8peration" ,anagement Proce""e"
Supply(Produce(+i"tri#ute(,anage Ri"k.
-. Cu"tomer ,anagement Proce""e" Select
Page 1+of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
15/32
Kakuzi Limited Analytical Report
;N&ERNAL 1S;NESS PR8CESSI7o) can )e
manage proce""e" to ac$ie'e economie" of
"cale or 'alue c$ain integrationJ0 I&o "ati"fy our
"$are$older" and cu"tomer"( )$at #u"ine"" proce""e"
mu"t )e e%cel atJ
Cu"tomer"(Acuire Ne) Cu"tomer" Retain
E%i"ting Cu"tomer"(Dro) u"ine"" )it$
Cu"tomer".
. Regulatory M Social Proce""e"
9. En'ironment(Safety M 7ealt$(Employment
3. Community
8/13/2019 ANALYSIS Kakuzi Report Final 2013
16/32
Kakuzi Limited Analytical Report
performance from t$i" per"pecti'e i" t$u" a leading indicator of future decline( e'en t$oug$ t$e
current financial picture may look good. &$u" a" per t$e "core card a#o'e( "er'ice e%cellence i" of
utmo"t importance for t$e longe'ity of t$e company. Kakuzi0" attention to uality production
continue" to recei'e international recognition 4Paul( >226.
3.5 Internal Business Processes
Reduction of t$e ca"$ con'er"ion cycleG impro'ed efficiency i" al"o of importance a" a longer CCC
)ill impact on t$e profita#ility of t$e company and lead" t$e company into #ad de#t". &$u" reduced
paya#le" day" of $olding "$ould #e con"idered.
For efficiency and effecti'ene"" of operation" Kakuzi $a" #een a#le to in'e"t in internal capacity and
to modernize it" operation" in order to en$ance it" efficiency a" )ell a" in'e"t in inno'ation in all it"
#u"ine"" "p$ere" a" "een from t$e di'er"ification of t$eir portfolio.
3.6 Learning and Growth
Alignment of per"onal goal" to t$e company0" goal" )ill en"ure all employee" are )orking to a
common goal. &$e feeling of #elonging )ill $elp increa"e t$eir morale )$ic$ impro'e" producti'ity.
&$i" in turn $a" po"iti'e impact" on t$e o'erall producti'ity of t$e company.
Kakuzi encourage" t$e profe""ional and $ig$er learning a" )ell a" continuou" de'elopment(
continuou" de'elopmentG learning i" nece""ary to keep a#rea"t of all t$e c$ange" in t$e #u"ine""
en'ironment. ;n addition to continuou" de'elopment and general profe""ional training t$e company
"$ould en"ure t$at t$ey $ire t$e key tec$nical talent to en"ure proce""e" are performed accordingly.
7a'ing $ig$ly trained profe""ional "taff al"o re"onate" )ell )it$ t$e con"umer" a" t$ey kno) t$at
t$ey can get 'alue for t$eir money 4Paul( >226.
Page 1of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
17/32
Kakuzi Limited Analytical Report
+. ASSESSMENT OF FINANCIAL HEALTH OF KAKUZI
-.! Profita#ility
5 !"# "$"L%I% &''( &'') &'*' &'**
i+ Pro,ita-ilit
a+ Gross Pro,it /argin0mar1 up 2 Gross pro,it *''
Turnover
7ross Profi '+">'4$.00 :+'>++:.00 $4>12.00 1>1'+>41:.00 +"">22
T#rno6er 1>'1">21'.00 2>00:>1$+.00 2>11">++4.00 2>"+'>:'2.00 1>$'4>+
4*.6 43.66 45.*4 4).*& 46
-+ $et pro,t as a percentage o, sales 2$et pro,it *''
%ales
$et Pro,it 2:2>1: "0>2$ ":$>"+ '44>"+ 40:
Turnover 1>'1">21' 2>00:>1$+ 2>11">++4 2>"+'>:'2 1>$'4
? *.54 *).44 *(.&3 &.** &6
c+ #eturn on Investment 2 $et Pro,it *''
Total "ssets
$et Pro,it 2:2>1: "0>2$ ":$>"+ '44>"+ 40:
Total "ssets 2>2:">:" 2>"4">1 2>'14>:: ">:1+>"20 ">$+1
? *&.3) *6.66 *4.4 *6.(( **
d+ #eturn on !uit 2$et pro,it *''!uit
$et Pro,it 2:2>1: "0>2$ ":$>"+ '44>"+ 40:
Turnover 1>'1">21' 2>00:>1$+ 2>11">++4 2>"+'>:'2 1>$'4
Total "ssets 2>2:">:" 2>"4">1 2>'14>:: ">:1+>"20 ">$+1
!uit 1>"'>141 1>+0+>4$" 1>::2>'04 2>+$'>+'$ 2>:01
$et pro,it0TurnoverTurnover0Total "ssets ?
Total assets0!uit
$et pro,it0Turnover
Turnover0Total "ssets
Total assets0!uit
? &'.&6 &&.(6 &'.4 &3.3( *4
T7! 89/P"$ 7"%7IG7 P#9FIT /"#GI$%:7I87 :ILL B! B!$!FI8I"LF9#
F;T;#! 9P!#"TI9$%
T7! 9
8/13/2019 ANALYSIS Kakuzi Report Final 2013
18/32
Kakuzi Limited Analytical Report
-.> Liuidity
ii+ Liuidit
Focus on liuidit as it is normall the main cause o, compan down,all
a+ 8urrent #atio 28urrent "ssets
8urrent lia-ilities
8urrent "ssets 22>4++ 2+$>21+ 4"2>:00 1>1+4>'4$ 1>2"+>4+
8urrent Lia-ilities "12>"22 1"4>224 222>"4 "$1>1$+ 14'>02
? '.3 &.'5 *.)5 3.35 (.
-+ >uic1 #atio 2?8urrent assets @ Inventor+
8urrent lia-ilities
8urrent "ssets 22>4++ 2+$>21+ 4"2>:00 1>1+4>'4$ 1>2"+>4+
8urrent Lia-ilities "12>"22 1"4>224 222>"4 "$1>1$+ 14'>02
Inventories "4>10" 4:>+ 41>$': 1+>:"0 '$>42
? '.63 *.6) *.6 &.(3 (.
c+ "cid test ratio 28ash and euivalents
8urrent Lia-ilities
8ash and !uivalents '>01 :$>4'4 21+>:'' :+>""2 :+>$4
8urrent Lia-ilities "12>"22 1"4>224 222>"4 "$1>1$+ 14'>02
? '.'& '.64 '.)( &.56 6.
d+ Free cash ,lows
2$et pro,it A0@ change in ,ied assets A0@ change in :or1ingcapital
8hange 8hange 8hange 8hange 8han
8hange in Fied assets *C')) *4C46 **4C**6 46'C5 @3'(C4
8hange in :or1ing8apital @&&5C3) @*3&C35( *36C&) ('C6'( @*4&C3
$et Pro,it
? 4)*C&*6 5'(C* *34C534 @6(6C(( (5)C4
The companDs liuidit ratio does not meet the reuired &E* ratioC thus in
some ears e.g&''(C &'*' its -arel a-le and sa,e to meet maturing
o-ligationsC when the ,all due
e8een 200: @ 2010> ,e 9#i%- raio is lo8> indi%ain! ,e
%ompany doesn= -eep eA%ess %as, in ,and> and relies oo
m#%, on in6enory o pay is s,or erm lia&ilies> 8,ile in
2011B12 ,e opposie is r#e
Page 18of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
19/32
Kakuzi Limited Analytical Report
-. Efficiency
iii+ !,,iciencInventories "4>10" 4:>+ 41>$': 1+>:"0 '
#eceiva-les 1$4>'$+ 140>++4 1+">"'' +>4:" 2
Paa-les 110>42 0>'04 210>:0+ 2:">2$2 12
8ost o, Goods %old 1>121>010 1>1$>41 1>2:4>41 1>42'>:'' :
Turnover 1>'1">21' 2>00:>1$+ 2>11">++4 2>"+'>:'2 1>$'
a+Inventor das o, holding 2 Inventor 365
8ost o, goods sold
I=97 ? ** *5 *& 46
11 Days 1$ Days 12 Days 4' Days 2
-+ #eceiva-le das o, holding 2 #eceiva-les 365
Turnover
#=97 2 35 &6 3' *5
c+ Paa-le das o, holding 2 Paa-les 365
8ost o, goods sold
P=97 ? 36 &( 6' &
36 =as &( =as 6' =as & =as 5
d+ 8ash conversion ccle
2Inventor das o, holding A#eceiva-le das o, holding @ Paa-le das o, holding
? *' *3 @*( @**
T,e lon!er ,e %as, %on6ersion %y%le ,e !reaer ,e a&iliy o eperien%e &ad
de&s > ,e lesser ,e effi%ein%y of ,e %ompany> a-#i is 9#ie effi%ien as
,e CCC is ,ro#!, ,e years is si!nifi%anly lo8.
RDO/ ,i!,er ,an $0 may indi%ae %olle%ion pro&lems and press#re on %as,
flo8s> ,#s in 2012 ,e RDO/ 8as ,i!,er ,an $0 si!nifyin! %olle%ion
pro&lems
Page 19of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
20/32
Kakuzi Limited Analytical Report
-.- Le'erage
iv+ Leverage ?Gearing+
a+ Long term de-t!uit
Long Term de-t ':$>+.00 '04>$1$.00 '24>40:.00 +0>":.00 '24>4$2
!uit 1>$'+>'"" 1>'4>'0 2>210>$04 2>+$'>+'$ 2>:01>2
? 43.6 3'. &(.&5 &5.3 &&.&
-+ Long term de-tA8urrent lia-ilities
!uit
Long Term de-t ':$>+.00 '04>$1$.00 '24>40:.00 +0>":.00 '24>4$2
!uit 1>$'+>'"" 1>'4>'0 2>210>$04 2>+$'>+'$ 2>:01>2
8urrent Lia-ilities "12>"22 1"4>224 222>"4 "$1>1$+ 14'>0
63.6( 3.6' 3(.3* 3(.4 &.5
% 9#iy 3#liplier ? Toal Asses
!uit
!uit 1>$'+>'"" 1>'4>'0 2>210>$04 2>+$'>+'$ 2>:01>2
Total "ssets 2>2:">:" 2>"4">1 2>'14>:: ">:1+>"20 ">$+1>+
? *.5 *.& *.& *.4
d T.I.! 2!uit Be,ore Interest and Taes ?!BIT+
T.I. ? 9#iy efore Ineres and Taes "0>1: $$:>:0 $$">"4 20>0" 4+>2
inan%ial %oss $1>" 1>4+" 414 0
( &) *C33( '
Financial costs
T,e %apial raio ,as s#rpassed ,e pres%ri&ed amo#ns and s,o#ld &e
ree6al#aed as ,is %o#ld pro6e derimenal o ,e %ompany
T,e e9#iy m#liplier is &elo8 ,e pres%ri&ed le6els> ,#s ,e n#m&er of
imes e9#iy %an &e deri6ed from asses is also lo8.
T,e more imes yo#r T.I. ,e &eer > if ,e T.I. is lo8 ,is means ,e%ompany ,as a lo8er %apa%iy o pay de&s> ,#s in 2011 @ 2012> ,e %ompany
,as no %apa%iy o pay de&s
Page 2of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
21/32
Kakuzi Limited Analytical Report
-. ;n'e"tor Concern"
v+ Investor
1.00 2.$0 2.$0 ".+$ "
2".00 "1.+$ :1.$0 '.$0!arnings Per %hare 1".12 1+."4 1$.:+ 2:.0' 1
a+ #eturn o, shares E !P%eild 2 !arnings per share *'
/ar1et price
? 5.'4 54.6* *).4 4'.3 4(.3
-+ =ividend eild 2 =ividend per share *''
/ar1et price
? 4.35 .( 3.' 5.4' ).3
=ividend Polic 2 =ividend per share
!arnings per share
.6& *4.4& *5.5 *3.36 *).3
#etention )&.3( (5.5( (4.&5 (6.64 ('
c+ Price earnings ratio 2 /ar1et price
!arnings per share
? *.53'4(( *.(3 5.*4 &.4( &
T,e %ompany ,as a !ood ,i!, reenion raio 8,i%, is an indi%aor of a !ood
!ro8,. T,e %ompany also seems o 6ary is iss#in! of di6idends in ea%, year
PS is si!nifyin! !ood re#rns for a-#Ci
T,is s,o8s ,a ,e %ompanyEs s,ares are no sa&le and fl#%#ae yearly> ,e
iss#in! of di6idends 6aries yearly as 8ell.
=ividend Per %hare
/ar1et price
Page 21of 32
8/13/2019 ANALYSIS Kakuzi Report Final 2013
22/32
Kakuzi Limited Analytical Report
-.9 CAP;&AL S&R1C&1RE
28 < 29 < 21 < 211 < 212 %&o#o&t'ons A"o,nt=ss> ? %&o#o&t'ons A"o,nt=ss> ? %&o#o&t'onA"o,nt =ss> ? %&o
Euity !(93(9 32/ !(=9-(92= 3-/ >(>!2(2- 3(39(39 (>
99/ 9>-(-2>/ 32=(=2/ 9>-(->
2@23@3 1< 2@9@12+ 1< 2@83+@912 1< 3@+@13 1< 3@+2@44
CA%ITAL ST!UCTU!E
St&,-t,&e
A" a rule of t$um# Euity "$ould ne'er #e #elo) 93/ and Long &erm de#t "$ould ne'er e%ceed / at t$e ma%imum ( t$e figure" a#o'e indicate
t$at Kakuzi i" )it$in t$e pre"cri#ed amount" of euity and long term de#t for t$e fi'e year period.
L&+
Pa!e F 22
8/13/2019 ANALYSIS Kakuzi Report Final 2013
23/32
Kakuzi Limited Analytical Report
-.3 C8S& 8F EO1;&H
28 29 21 211 212
Cost of E,'t$@ A"o,nt=ss> ? %&o#o&t'ons A"o,nt=ss> ? %&o#o&t'ons A"o,nt=ss> ? %&o#o&t'ons A"o,nt=ss> ? %&o#o&t'ons A"o,nt=ss> ? %&o#o&
+PS !.22 >.2 >.2 .3 .3
>.22 !.3
Ke 2.2--39! 2.23
8/13/2019 ANALYSIS Kakuzi Report Final 2013
24/32
Kakuzi Limited Analytical Report
-.< N8,;NAL C8S& 8F +E&
28 29 21 211 212
%&o#o&t'ons %&o#o&t'ons %&o#o&t'ons %&o#o&t'ons %&o#o
No"'nal -ost o f Debt@ K)
Finance co"t .!(== !=(-3 -!- @ Long term de#t 9--2< 32=(=-
Corro)ing" 2 2 2 2
Kd 4.+92983+ 3.221218 .3282
K) K) C 4.+9< K) C 3.22< K) C .< K) C < K) C
-.= EFFEC&;E C8S& 8F +E&
Effe-t'0e Cost of Debt@ K' 28 29 21 211 21Kd 3.-=>=>!>922> 2.2992>< 2
!@& 2.3 2.3 2.3 2.3 2
.2++8188 2.2+8821 .++119
K' .2+< 2.2< .< < 2/ !-/ >/ 2.2/ 2/ 2/
.< < 2< +< 8 2.2- 2.2
KoDACC
Pa!e F 2$
8/13/2019 ANALYSIS Kakuzi Report Final 2013
26/32
Kakuzi Limited Analytical Report
-.!! AL1E 8F &7E C8,PANH
28 29 21 211
A"o,nt =ss>? A"o,nt =ss>? A"o,nt =ss>? A"o,nt =ss>? A"o,nt =ss>
EA& >(=!=(222 2.2-
(al,e @8@3@ 9(2-(=!9(993 !=(>9(222 @3@8
(al,e of Ka7,E'
Pa!e F 2'
8/13/2019 ANALYSIS Kakuzi Report Final 2013
27/32
Kakuzi Limited Analytical Report
+.12 Z SCO!ES5 EDA!D ALTMANS MODEL
score ,or G"G;I ltd F &''( H &'*&
%core 2*.&" A*.4B A3.3 8 A'.6= A'.)) !
(,ere
" 2:or1ing 8apital 0 Total "ssets
B 2#etained !arnings 0 Total "ssets
8 2!BIT 0 Total "ssets= 2/ar1et 01>4$0 ? 0."0' 0."''+ 1.2 A (CBTA ? :2">4:: ? 0.21' 0.2$:
">$+1>+00 ">:1+>"20
1 RBTA ? 2>+0">22$ ? 0.+$+ 1.0$' 1.4 RBTA ? 2>'$:>+'$ ? 0.'+ 0.+$1
">$+1>+00 ">:1+>"20
" C ITBTA ? 4+>2 ? 0.1"4 0.442: "." C ITBTA ? 20>0" ? 0.241 0.+$4
">$+1>+00 ">:1+>"20
1 D BT) ? 2>:01>22$ ? ".'"' 2.1:14 0.' D BT) ? 2>+$'>+'$ ? 2.$ 1.$$'
++0>4+$ 1>0'0>$$$
1 SBTA ? 1>$'4>+2 ? 0.4": 0.4""+ 0. SBTA ? 2>"+'>:'2 ? 0.'2" 0.'1'4
">$+1>+00 ">:1+>"20
4.4( 4.&*
Pa!e F 2+
8/13/2019 ANALYSIS Kakuzi Report Final 2013
28/32
Kakuzi Limited Analytical Report
!"# &'*' F @ score !"# &'') F @ score
1 A (CBTA ? +$>$+0 ? 0.24+ 0.2'' 1.2 A (CBTA ? "14>"0+ ? 0.10 0.1"1"
">21:>$1 2>:+">2$$
1 RBTA ? 2>112>$04 ? 0.'$' 0.1: 1.4 RBTA ? 1>:''>'0 ? 0.'$0 0.0$
">21:>$1 2>:+">2$$
" C ITBTA ? $$">"4 ? 0.1+2 0.$'+ "." C ITBTA ? $$:>:0 ? 0.1$ 0.'41
">21:>$1 2>:+">2$$
1 D BT) ? 2>210>$04 ? 2.1" 1."1$+ 0.' D BT) ? 1>'4>'0 ? 2.1'2 1.2+"
1>00:>0:+ 0:>'4'
1 SBTA ? 2>11">++4 ? 0.'$+ 0.'$02 0. SBTA ? 2>00:>1$+ ? 0.' 0.'1
">21:>$1 2>:+">2$$
3.45 3.64
!"# &''( F @ score
1 A (CBTA ? "0>4+2 ? 0.011 0.01"+
2>''2>$1
1 RBTA ? 1>4'>'"" ? 0.$$2 0.++2:
2>''2>$1
" C ITBTA ? "0>1: ? 0.14+ 0.4:"'
2>''2>$1
1 D BT) ? 1>$'+>'"" ? 1.4"2 0.:$1
1>04>::'
1 SBTA ? 1>'1">21' ? 0.'0' 0.$:
2>''2>$1
&.43
Pa!e F 2:
8/13/2019 ANALYSIS Kakuzi Report Final 2013
29/32
Kakuzi Limited Analytical Report
&$e 5 "core for Kakuzi Ltd $a" #een impro'ing o'er t$e year" i.e. from >.3 in >22< to -. in >2!>
Current 5 "core of -. i" an indication t$at t$e firm i" "ol'ent and liuidation i" out of ue"tion.
&$i" can al"o #e demon"trated #y C$ep"$y?" Confidence Le'el a" #elo)
Conf')en-e Le0el 1 B 1Z s,a&e)
! @ !G4-.-22< $ad t$e pre"cri#ed ratio.
Pa!e F 2
8/13/2019 ANALYSIS Kakuzi Report Final 2013
30/32
Kakuzi Limited Analytical Report
&$e de#t compo"ition i" )it$in t$e pre"cri#ed amount".
et)een >22< M >2!2( t$e uick ratio i" lo)( indicating t$e company doe"n0t keep
e%ce"" ca"$ in $and( and relie" too muc$ on in'entory to pay it" "$ort term lia#ilitie"(
)$ile in >2!!G!> t$e oppo"ite i" true.
R+87 $ig$er t$an 2 may indicate collection pro#lem" and pre""ure on ca"$ flo)"( t$u"
in >2!> t$e R+87 )a" $ig$er t$an 2 "ignifying collection pro#lem".
&$e longer t$e ca"$ con'er"ion cycle t$e greater t$e a#ility to e%perience #ad de#t" ( t$e
le""er t$e efficiency of t$e company( Kakuzi i" uite efficient a" t$e CCC i" t$roug$ t$e
year" i" "ignificantly lo).
8'er t$e period under e'aluation( t$e capital ratio $a" "urpa""ed t$e pre"cri#ed amount"
and "$ould #e ree'aluated a" t$i" could pro'e detrimental to t$e company.
&$e more time" your &.;.E t$e #etter ( if t$e &.;.E i" lo) t$i" mean" t$e company $a" a
lo)er capacity to pay de#t"( t$u" in >2!! M >2!>( t$e company $a" no capacity to pay
de#t".
&$e company $a" a good $ig$ retention ratio )$ic$ i" an indicator of a good gro)t$.
&$e company al"o "eem" to 'ary it" i""uing of di'idend" in eac$ year
. !ECOMMENDATIONS AND CONCLUSIONS
6.* #ecommendations
&$e company $a" greater capacity for di'er"ification( t$u" it "$ould look at ot$er additional area"
'enture into.
Pa!e F "0
8/13/2019 ANALYSIS Kakuzi Report Final 2013
31/32
Kakuzi Limited Analytical Report
&$e company0" marketing "trategy "$ould #e made more aggre""i'e( t$i" i" in a #id to creat
increa"e a)arene"" of t$e #rand and it" product offering".
6.& 8onclusions
1"ing C$ep"$y0" Confidence le'el0" ,odel( Kakuzi Ltd $a" a#o'e a'erage confidence le'el".
&$e z@"core of Kakuzi Ltd are a#o'e t$e margin ( "ignifying t$at Kakuzi Ltd0" future
can #e accurately predicted.
A confidence le'el of =/ i" 'ery $ig$( $ence t$i" "upport" t$e conclu"ion t$at t$e firm i" n
any)$ere near liuidation.
8'erall profita#ility i" goodB t$i" i" profita#le for t$e company0" future operation".
Pa!e F "1
8/13/2019 ANALYSIS Kakuzi Report Final 2013
32/32
Kakuzi Limited Analytical Report
!EFE!ENCES
oard@of@+irector"@Kakuzi. 4>2!!6.Kakuzi Limited Annual Report and Financial Statements for
the Year Ended 31 December !11"Nairo#i( Kenya Kakuzi Limited.
Dikun*u( :. 4>223( No'em#er 6. Kenya Ki#aki &ip" Scale" for Kakuzi +irector" in Spat 8'er
&ea Farm.#usiness Dail$.
Kakuzi. 4>2!( No'em#er !=6.About %s"Retrie'ed from $ttpGG))).kakuzi.co.keGa#out@u"
Kakuzi. 4>2!( No'em#er !=6. Annual Reports& !1! and !11" Retrie'ed from
$ttpGG))).kakuzi.co.keGin'e"tor@relation".
Kakuzi Financial Report" >22< @>2!>
K7RC. 4>2222!6. 'orporate Finance 2th Edition ed""Ne) Hork ,cDra) 7ill.
:ere( E. 4>226. Kenya Kakuzi Record" Profit +e"pite Strong S$illing. #usiness
Dail$.
http://www.kakuzi.co.ke/investor-relationshttp://www.kakuzi.co.ke/investor-relations