0 Up votes0 Down votes

3 views24 pagesfundamental analysis

Dec 03, 2017

© © All Rights Reserved

XLSX, PDF, TXT or read online from Scribd

fundamental analysis

© All Rights Reserved

3 views

fundamental analysis

© All Rights Reserved

- Results Press Release for March 31, 2016 [Result]
- Midterm Examination in Basic Accounting.docx
- 2010 Annual Report
- TAX 1 (1)
- Revised Sch VI - A Presentation
- MASB9 Revenue Pg4
- Business Outline
- 07 DEC Question
- ch1_5_1sol_6e
- 10 Accounting Concepts
- Corporate Presentation to KimengJan10[1]
- Hotel Budgeting Project Report 4635
- vodafonechinamobilefinancialstatementanalysis-12923960441847-phpapp02
- Workbook
- Main 4
- Responsibiliy Accounting
- pgbp sec 43-44
- Ratios Prblms
- Business Plan Writing Guidemodule School
- 02 18 14 Kikkoman Results Q3 1

You are on page 1of 24

1 Company Name UltraTech Cement Ltd.

2 Industry Cement

3 Financial Year Ending 31st March, 2015

4 Designation of the quarter Q2

5 Dividend Record Date 23/04/14

6 Dividend Payment Date 24/07/14

7 NSE/BSE Ticker ULTRACEMCO/532538

Maharashtra

8 Registered Address 400093

9 Registrar Name Sharepro Services (India) Pvt.Ltd.

10 Face Value of Shares 10

11 No of Outstanding Shares 0.00

12 Market Capitalization In crore Rs. 80773.75

13 Promoters Holding 62.80

14 Public Share Holding 37.20

15 Mutual Fund Net Buyer Seller

1 Portfolio Name SIAPL

2 Purchase date of Shares

3 Purchase Price of Shares

4 No of Shares

5 Unrealized Profit and Loss

S. No. Performance

Net Sales of the company in Q2-2014 is Rs. 5821.48 compared to the previous quarter Rs. 6247

1 Rs. 5506.38

Gross profit of the company in Q2-2014 is Rs. 4928.99 compared to the previous quarter Rs. 53

2 quarters Rs. 4701.93

Net profit of the company in Q2-2014 is Rs. 414.24 compared to the previous quarter Rs. 626.9

3 Rs. 502.60

P/E in Q2-2014 is 173.85 compared to the previous year 113.71 with an CAGR of 52.89%. In the

4

EPS was 15.10 in Q2-2014 compared to the previous year 22.86 with an average of 18.32

5

Management Efficiency

S. No.

Board of Directors

Mr. Kumar Mangalam Birla is the No

Limited. He chairs the boards of all

Novelis, Columbian Chemicals, Adit

and Alexandria Carbon Black among

Mr. Kumar Mangalam Birla (Non-Executive Chairman of Aditya Birla Nuvo, UltraTech, Idea, A

1 the Board ) took over as Chairman of the Group

father. As Chairman, Mr. Birla has ta

trajectory. He holds several position

commerce graduate from the Mum

Master of Business Administration f

Mr. O. P. Puranmalka is the Managin

He was a member of Corporate Soc

1 The companies cash and bank balance in Q2-2014 Rs. 296.85 compared to the previous Q4-20

2 Reserves and surplus in Q2-2014 was Rs 17991.27 compared to the previous Q4-2013 Rs. 1690

1 Current ratio of the company is 1.09 compared to the previous quarter 1.45

2 Quick ratio was 0.80 compared to the previous quarter 1.06

3 The interest coverage ratio was 6.81 compared to the previous quarter of 10.44

1 Relative Graham Number for Current Quarter is 72.4184215144

2 PEG Ratio for Current Quarter is 3.40

3 The ORR is 2.49

4 The RSPE of the stock is 32.4917075103

5 The 5 year Beta value of the stock is

Epilogue: The company's financial performance have been good compared to the previous quarter with in

10.24% and 31.10%. EPS of the company have improved compared to the previous quarter with good ave

level. Interest coverage ratio of the company is impressive compared to the previous quarter which infere

the required level which spells out it may go bankrupt in future. Sloan ratio of the company is between th

accruals. ORR of the company is 2.57. RGN and PEG ratios indicate the stock is Overvalued. I would sugge

-15 Quarterly Analysis

Company Information

Ltd.

2538

(India) Pvt.Ltd.

Position Details

Performance

to the previous quarter Rs. 6247.33 with an CAGR of -6.82%. In the average of last 5 quarters

ed to the previous quarter Rs. 5337.86 with an CAGR of -7.66%. In the average of last 5

to the previous quarter Rs. 626.92 with an CAGR of -33.92%. In the average of last 5 quarters

Management Efficiency

Board of Directors

Kumar Mangalam Birla is the Non-Executive Chairman of the Board of Ultratech Cement

ited. He chairs the boards of all of the Group's companies in India and globally, including

velis, Columbian Chemicals, Aditya Birla Minerals, Aditya Birla Chemicals, Thai Carbon Black

d Alexandria Carbon Black among others. In India, he chairs the Boards of Hindalco, Grasim,

tya Birla Nuvo, UltraTech, Idea, Aditya Birla Financial Services and Aditya Birla Retail. Mr. Birla

k over as Chairman of the Group in 1995, at the age of 28, after the untimely demise of his

her. As Chairman, Mr. Birla has taken the Aditya Birla Group to an altogether higher growth

ectory. He holds several positions on various regulatory and professional boards. He is a

mmerce graduate from the Mumbai University. He is a chartered accountant. He earned a

ster of Business Administration from the London Business School.

O. P. Puranmalka is the Managing Director, Whole Time Director of Ultratech Cement Limited.

was a member of Corporate Social Responsibility Committee.

Financial Strength

compared to the previous Q4-2013 Rs. 348.49

o the previous Q4-2013 Rs. 16907.66

Financial Risk

quarter 1.45

quarter of 10.44

Analyst Opinion

4184215144

0

9

4917075103

ed to the previous quarter with increase in Net Sales, Gross profit and Net Profit by 16.31%,

e previous quarter with good average. Liquidity ratios of the company is below the required

he previous quarter which inferes its ability to pay its debts. Z Score of the company is below

tio of the company is between the required threshold which infers the company is good at its

ock is Overvalued. I would suggest to hold the stock till next quarter.

Balance Sheet

S. No Particulars Q2-2014

1 Share Capital

2 Share Option Outstanding

3 Share Appliction Money pending allotment

4 Optional Convertible Warrants

5 Reserves and Surplus

Share Holders Fund -

Minority Interest

Non Current Liabilities

6 Long-term borrowings

7 Deferred tax liabilities (Net)

8 Other Long term liabilities

9 Long-term provisions

Total Non Current Liabilities -

Current Liabilities

10 Short-term borrowings

11 Trade payables

12 other current Liabilities

13 Short-term provisions

Total Current Liabilities -

Total liabilities -

Non Current Assets

14 Fixed Assets

15 Non-current investments

16 Deferred tax Assets (Net)

17 Long-term loans and advances

18 Other non-current assets

Total Non current Assets -

Current Assets

19 Current investments

20 Inventories

21 Trade receivables

22 Cash and bank balances

23 Short-term loans and advances

24 Other current assets

Total current Assets -

Total Assets -

25 Net Sales/Income from operations

26 Other income

27 Total Income 0.00

28 Cost of material consumed

29 Share holders fund(in Rs) 0.00

30 No of Outstanding Shares(in units)

Total Expenditure(Except Finance

cost+Depreciation+Amortisation)

31

32 Finance costs

33 Profit before Depreciation and Tax -

34 Depreciation and Amortisation expense 319.48

35 Others Write of

36 Profit before Interest and Tax (PBIT) -319.48

37 Extraordiary Items

38 Profit Before Tax (PBT) (319.48)

39 Tax After Tax but before Share of Profit of Associates &

Profit 99.12

40 Minority Interest (418.60)

41 Share of Profit of Associates

42 Share of Minority Interest 1.63

43 Profit / Loss for the Year (420.23)

44 Statutory Appropriation

Profit After Tax, Share ofAssociates, Minority Interest &

45 Statutory Appropriation (420.23)

46 EPS 15.10

47

Cash Flow

51 Cash Flow from Operations -

52 Cash Flow from Investments -

53 Cash Flow from Financing activities -

54 Book Value of Shares #DIV/0!

55 Market Price 2,625.20

56 Capital Expenditure -

57 Owners Earning -

58 Working Capital -

59 Gross Profit -

60 Operating Profit -

61 Dividend Paid -

62 Retained Earning -

63 Purchase of Goods -

Cost (Rs in lakhs)

Q1-2014 Q4-2013 Q3-2013 Q2-2013 Q4-2012

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

0.00 0.00 0.00 0.00 0.00

- - - 0.00

281.65 278.45 264.48 257.25

275.98 138.39 139.08 106.97

-557.63 (416.84) (403.56) (364.22)

1.16

-558.79 (416.84) (403.56) (364.22)

22.86 30.56 13.49 9.63

- - - -

- - - -

- - - -

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

2,599.45 2,188.90 1,763.35 1,809.55

- - - -

- - - -

- - - -

- - - - -

- - - - -

- - - -

0 0 0 0

- - - -

Q2-2014

Return on Capital #DIV/0!

Return on Networth #DIV/0!

Return on Asset #DIV/0!

Net Sales -

Gross Profit -

operaing profit -

Net Profit after tax (420.23)

EPS 15.10

P/E 173.8543046358

P/BV #DIV/0!

Owners earning per share #DIV/0!

Price to owners earning #DIV/0!

Long term Debt Equity Ratio #DIV/0!

Current Ratio #DIV/0!

Quick Ratio #DIV/0!

Long Term debt to Owners Earning #DIV/0!

Interest Coverage Ratio #DIV/0!

CROIC #DIV/0!

Debtor Turnover Ratio #DIV/0!

Creditors Turnover Ratio #DIV/0!

Inventory Turnover Ratio #DIV/0!

Fixed Asset Turnover Ratio #DIV/0!

Total Asset Turnover Ratio #DIV/0!

Cost Income ratio #DIV/0!

Gross profit Margin #DIV/0!

Operating Profit margin #DIV/0!

Net Profit Ratio #DIV/0!

Efective Tax Rate 131.03

Dividend Yield -

Sloan Ratio #DIV/0!

M Score

Altman Z Score #DIV/0!

PEG 3.40

Relative graham Number 72.4184215144

EPS(TTM) 84.04

Q1-2014 Q4-2013 Q3-2013 Q2-2013 Q4-2012 Average(5 yrs)

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

- - - - - 0

- - - - - 0

- - - - - 0

(558.79) (416.84) (403.56) (364.22) - -432.728

22.86 30.56 13.49 9.63 - 18.328

113.7117235346 71.6263089005 130.7153447 187.90758048 #DIV/0! 135.56305245

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

197.99 149.70 152.59 141.58 #DIV/0! 154.576146117

- - - - #DIV/0! 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Q2-2013 9.63

Q3-2013 13.49

Q4-2013 30.56

Q1-2014 22.86

Q2-2014 15.10

EPS (TTM) 82.01

Govt. Bond Rate 8.4

Sensex Price 26630.51

Parameters Q2-2013

Market Risk Interest Rate Sensitivity

Forex Sensitivity

Credit Risk Probability of Default(Altman Z Score) #DIV/0!

Performance Sales 0

Gross profit 0

Operating Profit 0

Net Profit after tax -364

P/E ratio 187.9075804777

Operational Risk Ligitation

Regulatory Notes

News Events

Liquidity Risks Current Ratio #DIV/0!

Quick Ratio #DIV/0!

Interest coverage ratio #DIV/0!

Efficiency Ratios Debtor turnover ratio #DIV/0!

Creditor turnover ratio #DIV/0!

Fixed Asset turnover ratio #DIV/0!

Total asset turnover ratio #DIV/0!

Inventory Turnover ratio #DIV/0!

Cost income ratio #DIV/0!

Profitability & Growth Gross profit Margin #DIV/0!

Operating Profit Ratio #DIV/0!

Net Profit Ratio #DIV/0!

Efective tax rate 141.5821185617

Return on Capital employed #DIV/0!

Return on Networth #DIV/0!

Return on asset #DIV/0!

Valuation Relative Graham Number

PEG Ratio

Industry Industry/Sector Growth

Q2-2014 Five year average Weightage Rating(1/2/3)

5

5

#DIV/0! 4

0 0 4 3

0 0 4 3

0 0 4 3

-420 -433 5 3

173.8543046 135.56 4 2

4 3

4 3

4 3

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 3

#DIV/0! 4 3

#DIV/0! 3 2

#DIV/0! 3 3

#DIV/0! 3 3

131.0254163 154.5761461167 3 3

#DIV/0! 4 3

#DIV/0! 3 3

#DIV/0! 3 3

72.41842151 2 2

3.40058401 2 2

1 3

ORR 2.49

METHOD1

P/E 173.8543046358

K 0.0057519427

Dividend Per Share 0

Expected Price 2640.3

1.26

3625.38

28.11 0.035575

91.41996

3753.091

YEAR Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014 CAGR

Gross Profit in crores 0.00 0.00 0.00 0.00 0.00 #DIV/0!

Operating Profit in crores 0.00 0.00 0.00 0.00 0.00 #DIV/0!

Net Profit in crores -3.64 -4.04 -4.17 -5.59 -4.20 3.64%

EPS 9.63 13.49 30.56 22.86 15.10 11.90%

P/E 187.91 130.72 71.63 113.71 173.85 -1.92%

Increase

over Increase over Average

Previous last year

Quarter

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

-24.80% 15.38% -4.32728

-33.95% 56.80% 18.328

52.89% -7.48% 135.5631

Net Sales (in crores)

1.00

0.90

0.80

0.70

0.60

0.50

0.40

0.30

0.20

0.10

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

1.00

0.90

0.80

0.70

0.60

0.50

0.40

0.30

0.20

0.10

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

EPS in Rs.

35.00

30.00

25.00

20.00

15.00

10.00

30.00

25.00

20.00

15.00

10.00

5.00

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

EPS

12

10

0

Q2-2014 Q1-2014 Q4-2013 Q3-2013 Q2-2013

Sloan Ratio

Gross Profit(in crores)

1.00

0.90

0.80

0.70

0.60

0.50

0.40

0.30

0.20

0.10

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

-1.00

-2.00

-3.00

-4.00

-5.00

-6.00

P/E

200.00

180.00

160.00

140.00

120.00

100.00

80.00

60.00

40.00

160.00

140.00

120.00

100.00

80.00

60.00

40.00

20.00

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

P/E

Year Mar-14 Mar-13 Mar-12 Mar-11 Mar-10

EPS 80.69 98.04 87.47 49.67 88.11

RSPE 32.491708

- Results Press Release for March 31, 2016 [Result]Uploaded byShyam Sunder
- Midterm Examination in Basic Accounting.docxUploaded byCarlo
- 2010 Annual ReportUploaded byRyan O'Keefe
- TAX 1 (1)Uploaded byAJIT SHARMA
- MASB9 Revenue Pg4Uploaded byhyrald
- Revised Sch VI - A PresentationUploaded byJameskutty Antony
- Business OutlineUploaded byJao Austin Bondoc
- 07 DEC QuestionUploaded bykhengmai
- ch1_5_1sol_6eUploaded byAtif Rehman
- 10 Accounting ConceptsUploaded byVijaya Shree
- Corporate Presentation to KimengJan10[1]Uploaded bynp1x
- Hotel Budgeting Project Report 4635Uploaded byrajkishorsahu
- vodafonechinamobilefinancialstatementanalysis-12923960441847-phpapp02Uploaded byZainab Ali
- WorkbookUploaded byGlenn Teves
- Main 4Uploaded bySafoura Mir
- Responsibiliy AccountingUploaded byIshpreet Singh Bagga
- pgbp sec 43-44Uploaded byDinesh Vidhani
- Ratios PrblmsUploaded byAbraz Khan
- Business Plan Writing Guidemodule SchoolUploaded byDavid Tan Khai Wen
- 02 18 14 Kikkoman Results Q3 1Uploaded byTom Jones
- Ratios.pdfUploaded byaftab20
- ChapUploaded byJamie Bagundol
- answers 5Uploaded byapi-308823932
- Result Presentation for March 31, 2016 [Result]Uploaded byShyam Sunder
- Income ProjectionUploaded byJawwad Ansari
- ABMM.pdfUploaded byyohannestampubolon
- SHRIMPVEST - 34JewelsUploaded byAhmad Furqon
- PICPA Chapter PolicyUploaded bymilleran
- 11 Bioprocess Design Consideration.pdfUploaded bysodgoweisjd
- UWPUploaded byBiswajit Sarma

- 01 BIWS Accounting Interview ReferenceUploaded bySvinoPukas
- c# language documentUploaded byAvinash Ganesan
- BIWS Excel ShortcutsUploaded byLeo Dahut
- Growth and Term ValueUploaded byprabhat127
- Pranayam AUploaded byRO-AM-BD
- EI EuroStoxx50Uploaded byAvinash Ganesan
- E Commerce September 2013Uploaded byanuj.arora02001021
- Sun Pharma to Acquire Ocular TechnologiesUploaded byAvinash Ganesan
- SIT Case Writing Airline IndustryUploaded byAvinash Ganesan
- SBUXUploaded byAvinash Ganesan
- Fivebelow 2016 Annual ReportUploaded byAvinash Ganesan
- Delta Reports Financial and Operating Performance for Nov 2016Uploaded byAvinash Ganesan
- Cost BehaviorUploaded byAvinash Ganesan
- Module 3 Chapter 15 DCF ModelUploaded byAvinash Ganesan
- PMO Project Programme Status Update RAID Milestones Template 6 Month ViewUploaded byAvinash Ganesan
- Benchmarking CompaniesUploaded byAvinash Ganesan
- Press Release Sun Pharma Q1 FY17 Financial ResultUploaded byAvinash Ganesan
- Press Release Sun Pharma Announces US Launch of Generics for OlmesartanUploaded byAvinash Ganesan
- NYSF Walmart Templatev2Uploaded byAvinash Ganesan
- NISM-Series-XV-Research Analyst Workbook (February 2015).pdfUploaded byJerin Peter
- ICFLCFABooklet.pdfUploaded byAvinash Ganesan
- Accenture-Digital-Learning-Business-Case-Tool.xlsxUploaded byMusadaq Hanandi
- Union Budget 2014-15 - A ReviewUploaded byAvinash Ganesan
- NCFM FUNDAMENTAL ANALYSIS MODULEUploaded byamo
- Ratios AppleUploaded byAvinash Ganesan
- Info SysUploaded byAvinash Ganesan

- Economic Reforms in IndiaUploaded byAakash Goyal
- The Molex Inc Case StudyUploaded byWan Lie
- EtisalatGroup Q&A English on the Impact of the New Decree by Law and Articles of AssociationUploaded byTarek Hoteit
- Group Assignment Fm2 a112Uploaded byHo-Ly Victor
- the-social-business-model-canvas.pdfUploaded byCristina Alcón Giner
- IFRS Statement of Financial Position.pdfUploaded bymonne
- TMG%20Presentation%20-June%202010.pdfUploaded byMaha Diwan
- EOG September 2016Uploaded byEhab Abowarda
- Timesaver Newest 11 2010Uploaded bylstheodore
- Foreign Direct Investment Scenario Bangladesh Perspective_93287Uploaded byrashed_8929685
- Accounting under ideal conditionUploaded byHideoYoshida
- Outlook Business 2 Feb 2013Uploaded bymayanksh
- EXECUTIVE SUMMARY.pdfUploaded bymistie
- CREDIT_MANAGEMENT_PRELIM_HANDOUTS.ppt;filename= UTF-8''CREDIT MANAGEMENT PRELIM HANDOUTSUploaded byCharisse Leonardo
- texto argumentativo sobre teorias de paridad jaime lopez - camilo cotamo - english version.docUploaded byJaime A. López
- Guide to Foreign Direct Investment in KoreaUploaded byRepublic of Korea (Korea.net)
- FDI Trends in Bangladesh Over the Last 5 YearsUploaded byAhsan Habib
- ADR,GDRUploaded bysanky23
- 20140731095621169.docUploaded bysaqikhan
- Social Security at Various AgesUploaded byisch91
- Presentation on BCG Matrix on Coca-ColaUploaded byMohammad Imran Hossain
- ABL-DecUploaded byGhulam Habib
- Benjamin Graham eBook-finalUploaded byRohitash Agnihotri
- Hba 236 Deaf Sob December 2016Uploaded bymimi
- FAR450 APR11 Q1Uploaded byAishah Saman
- Iconix-Note-20150827.pdfUploaded bymoonflye8222
- executive compensationUploaded byDenis Urso
- 46204922 Project Union Bank of IndiaUploaded byranjitmnit09
- ScriptUploaded byTiễu Li Li
- August 12, 2016 Strathmore TimesUploaded byStrathmore Times

## Much more than documents.

Discover everything Scribd has to offer, including books and audiobooks from major publishers.

Cancel anytime.