fundamental analysis

© All Rights Reserved

3 views

fundamental analysis

© All Rights Reserved

- Reseller Registration Form_India
- Expenses - Accounting Theory
- Operating Concern SAP FICO.doc
- Annual Report 0607
- RO Plant Business Plan
- ACCT 504 Acct Fin Managerial Use Anlys Week 5_CaseStudy 2_Comparing_Oracle_and_Microsoft
- Assignment 1 Solution
- Statement of Financial Position.ppt- Accounts Titles
- Exercises Lesson 7 0809 Solucionados
- FSA-Oil Sector.xlsx
- Computer Project Esaystw
- 9706_s15_ms_211
- Peetch by Slidor (Windows)
- LBO-Model
- Liquidity vs solvency.ppt
- Accounting Theories
- 10-21-13 Packet
- Vocabulary E4A
- BA 99.2 Current Liabilities Additional Exercises
- KEYINDICATORS-3-02

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

- Reseller Registration Form_IndiaUploaded byRama Krishna
- Expenses - Accounting TheoryUploaded bybonny99
- Operating Concern SAP FICO.docUploaded byrajiv2856
- Annual Report 0607Uploaded bySudhir Yadav
- RO Plant Business PlanUploaded byramsekher
- ACCT 504 Acct Fin Managerial Use Anlys Week 5_CaseStudy 2_Comparing_Oracle_and_MicrosoftUploaded byKathy Chugg
- Assignment 1 SolutionUploaded bySaidurRahaman
- Statement of Financial Position.ppt- Accounts TitlesUploaded byMg Garcia
- Exercises Lesson 7 0809 SolucionadosUploaded bysaiful2522
- FSA-Oil Sector.xlsxUploaded byAbhishek Pratap Singh
- Computer Project EsaystwUploaded byspectrum_48
- 9706_s15_ms_211Uploaded bynistha4444_89385228
- Peetch by Slidor (Windows)Uploaded byBG
- LBO-ModelUploaded byMarc
- Liquidity vs solvency.pptUploaded byAnup Mohapatra
- Accounting TheoriesUploaded byChristian Reyes
- 10-21-13 PacketUploaded byPreston Lewis
- Vocabulary E4AUploaded byMi Nhon
- BA 99.2 Current Liabilities Additional ExercisesUploaded byAlison Black
- KEYINDICATORS-3-02Uploaded bylenovoji
- ACG 2021 - Definitions for Block 1Uploaded byerg534
- rdfinancial.xlsUploaded byAmranul Haque
- Ice Nine.xlsxUploaded byPolene Gomez
- ABDM ppt Gr-13Uploaded byrdx216
- UntitledUploaded byeurolex
- bud 09Uploaded byantiochpapers
- Sbisht SwatiUploaded byPranshik Warrior
- example of financial statementUploaded byShendy Acosta
- EskerUploaded byRoxi Mara
- BA Chapter 1Uploaded bySumit Kumar Dam

- EI EuroStoxx50Uploaded byAvi PG
- E Commerce September 2013Uploaded byanuj.arora02001021
- Sun Pharma to Acquire Ocular TechnologiesUploaded byAvi PG
- SIT Case Writing Airline IndustryUploaded byAvi PG
- SBUXUploaded byAvi PG
- Fivebelow 2016 Annual ReportUploaded byAvi PG
- Delta Reports Financial and Operating Performance for Nov 2016Uploaded byAvi PG
- Cost BehaviorUploaded byAvi PG
- Module 3 Chapter 15 DCF ModelUploaded byAvi PG
- PMO Project Programme Status Update RAID Milestones Template 6 Month ViewUploaded byAvi PG
- Benchmarking CompaniesUploaded byAvi PG
- Press Release Sun Pharma Q1 FY17 Financial ResultUploaded byAvi PG
- Press Release Sun Pharma Announces US Launch of Generics for OlmesartanUploaded byAvi PG
- NYSF Walmart Templatev2Uploaded byAvi PG
- NISM-Series-XV-Research Analyst Workbook (February 2015).pdfUploaded byJerin Peter
- ICFLCFABooklet.pdfUploaded byAvi PG
- Accenture-Digital-Learning-Business-Case-Tool.xlsxUploaded byMusadaq Hanandi
- Union Budget 2014-15 - A ReviewUploaded byAvi PG
- NCFM FUNDAMENTAL ANALYSIS MODULEUploaded byamo
- Ratios AppleUploaded byAvi PG
- Info SysUploaded byAvi PG
- Transfer PricingUploaded byAvi PG
- Market Analysis ToolUploaded byAvi PG
- exideUploaded byAvi PG
- Budgeting for StartupsUploaded byurprincecharming
- A_fundamental_Analysis_on_Three_Indian_F.pdfUploaded byAvi PG
- Understanding_Economic.pdfUploaded byAvi PG

- Book of Abstracts_2012 BorUploaded byMilena Marijanović Ilić
- Sundance Proposal Checklist 2015Uploaded byshhtikla
- Dental considerations in Thalassemic patientsUploaded byInternational Organization of Scientific Research (IOSR)
- Dr Meddy LeukemiaUploaded bySemesta
- notice of dishonorUploaded byCocoy Licaros
- MaxisUploaded byWaniey Madden
- PSYCHODYNAMICSUploaded byskymate64
- Jurnal 1 Faal MastifikasiUploaded byfeby
- GMM Research ProcessUploaded byManish Bazarh
- 2010iPSLEExamTimetableUploaded byjingwei222
- Adobe cs3 web premium reviewUploaded bycharliker8159
- Macroeconomics IndicatorsUploaded bySagar Bansal
- 07.Airtel vs HutchUploaded bypratikgosavi2007t
- ColorsUploaded byLadyWillowMist
- Feedback and Next Step Marking for WebsiteUploaded bySherwin Edwin
- TTTP2543 Proposal ProjectUploaded byJjo Cheau Ling
- Complete Works of Flavius Josephus - Vol 1Uploaded bylimlerian
- Aliens_in_America.pdfUploaded byRaymond Muparadzi Kamundimu
- 2015 Simplified Accounting HandbookUploaded byChristy Sanguyu
- Rekayasa - BQ Pusri STG & Coal Boiler ProjectUploaded bySamuel Sinaga
- Infection Control Training ProgramUploaded byalbadrycom
- Media UsageUploaded byNiyi Seidu
- Sophie Morel-Representation Theory [Lecture Notes]-Princeton University (2018)Uploaded byrene
- Jenni Parker CVUploaded byjenniparker
- Minnesota Wing - Nov 2002Uploaded byCAP History Library
- Figurative Language Poem 6Uploaded byMaria
- Ankiita (Videocon Refrigerators)Uploaded byKinshuk Mittal
- Lg Bh9520twUploaded bydanielradu27
- The Birth of Music Out of the Spirit of DramaUploaded bycallie
- Borrowing Powers PptUploaded bySaptak Roy