Professional Documents
Culture Documents
FAC - Financial Statement Analysis PDF
FAC - Financial Statement Analysis PDF
• Liquidity position
• Profitability
• Solvency
• Financial Stability
• Quality of the Management
LIQUIDITY RATIOS
Current assets Ability to satisfy current
Current ratio = liabilities using current assets
Current liabilities
Short−term Ability to satisfy current
Cash + + Receivables
Quick ratio = investments liabilities using the most liquid of
Current liabilities current assets.
Current Ratio
HUL Industry
2008 0.63 0.97
2009 0.9 1.11
2010 0.8 1.03
2011 1.05 1.07
2012 1.21 1.18
2013 0.99 1.16
2014 1.03 1.14
2015 1.05 1.11
2016 1.03 1
Source: www.moneycontrol.com/
Source: www.capitaline.com/SiteFrame.aspx?id=1
Current Ratio
FMCG Steel Software Airlines Oil Exploration Constuction
2008 0.97 1.68 2.5 1.11 1.25 1.48
2009 1.11 1.5 2.22 0.77 1.3 1.58
2010 1.03 1.24 2.05 0.58 1.23 1.7
2011 1.07 1.53 2.39 0.72 1.33 2.06
2012 1.18 1.68 2.85 0.98 1.49 2.4
2013 1.16 1.54 3.02 0.9 1.57 2.54
2014 1.14 1.44 3.14 0.93 1.6 2.48
2015 1.11 1.36 3.11 1.02 1.58 2.44
2016 1 1.32 2.92 1.07 1.61 2.53
Source: www.capitaline.com/SiteFrame.aspx?id=1
RATIOS INDICATING MANAGEMENT OF CURRENT ASSETS
Net Sales
Receivables turnover =
Average receivables
How many times accounts receivable are created and collected during the period
How many times inventory is created and sold during the period
In both the formula
Number of days of inventory =365 /Inventorty turnover meaning is same
and we have to take
the Cost of Goods
Average days it takes to collect on accounts receivable Sold = Opening
Inventory +
Purchase –Closing
Inventory
Note: Irrespective of what kind of inventory has been used i.e., company may use raw material, consumables,
supplies, packing materials we are expected to take all of them together. In the HUL Case they have two different
types of inventory but we are considering them all. This is because while taking the figure of inventory from B/S we
are not differentiating among different inventory category.
Accounts Payable Turnover Ratio= Cost of Goods Sold
Average Accounts Payable
• The measure shows how many times per period the company pays its average payable
amount.
365
Number of days of payables =
Accounts payables turnover
The lower the number the better, a low number compared to peers within an
industry indicates strong cash flow creation from internal operations.
Average Inventory
𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑑𝑦𝑎𝑠𝑐𝑜𝑠𝑡 𝑜𝑓 𝑔𝑜𝑜𝑑𝑠 𝑠𝑜𝑙𝑑
Average Receivables
Average days of revenues
• A high working capital turnover ratio can potentially give you a competitive edge in your
industry. It indicates you use up your working capital more times per year, which suggests that
money is flowing in and out of your small business smoothly. This gives you more spending
flexibility and can help avoid financial trouble.
Days Working Capital = Average Working Capital * 365/ Annual Sales Revenue
• It indicates how many days it will take for a company to convert its working capital into
revenue. The faster a company does this, the better. In other words, a high number is
indicative of an inefficient company and vice versa.
Over all Performance Measure
Price/Earnings Ratio (PE Ratio) Market Price Per Share
Net Income Per Share
2016-17 2016-17
Profit for the year 447000,00,000 449000,00,000
Authorised Shares 2,25,00,00,000 2,25,00,00,000
Outstanding and Issued Shares 2164349639 2164349639
Share Price (31st March 2017) 909.75 909.75
Market Cap 1969017084080.25 1969017084080.25
Earnings per share 20.65 20.75
Share Price (17th May 2017) 1006.35
P/E Ratio (31st March 2017) 43.85
P/E Ratio(17th May 2017) 48.51
ICICI REPORT SHARE PRICE 1158
ICICI Report 55.82
Earnings Yield (1/PE Ratio) 0.02
2016-17 2016-17
Profit for the year 447000,00,000 449000,00,000
Authorised Shares 2,25,00,00,000 2,25,00,00,000
Outstanding and Issued Shares 2164349639 2164349639 4,12,668
Share Price (31st March 2017) 909.75 909.75 21647,62,307
Market Cap 1969017084080.25 1969017084080.25 20.74
Earnings per share 20.65 20.75
Share Price (17th May 2017) 1006.35
P/E Ratio (31st March 2017) 43.85
P/E Ratio(17th May 2017) 48.51
ICICI REPORT SHARE PRICE 1158
ICICI Report 55.82
Earnings Yield (1/PE Ratio) 0.02
Price/Earnings Ratio Market Price Per Share
Net Income Per Share
Mar-16 Mar-15
Profit For the Year (PAT) 40823700000 43152600000
Authorised Shares 2250000000 2250000000
Outstanding Issued Shares 2163936971 2163464851
08 September 2016 08 September 2015
Share Price (NSE) 947.45 802.45
Market Capitalisation 2050222083173.95 1736072369684.95
Earnings Per Share (Profit/Share
Outstanding) EPS 18.87 19.95
Price/Earnings Ratio (PE Ratio)
50.22 40.23
Note: Earnings Yield = 1/ (PE Ratio) = Divide the earnings by the price (E/P). The earnings yield tells
an investor how much return (on a per-share basis) the stock's shareholders earned over the past
12 months, based on the current share price.
Market Related Measures
• Earnings Per Share (EPS) = Net Profit/ No. of outstanding shares
• Price Earning Ratio (PE Ratio) = Market Price Per Share/ Earnings per share
• Diluted earnings per share, or Diluted EPS, is a firm's net income divided by the
sum of it's average shares and other convertible instruments.
• Cash earnings per share (Cash EPS) is a measure of financial performance that
looks at the cash flow generated by a company on a per share basis.
Return on Asset Ratio Earning Before Interest and Tax (EBIT)
Average Total Asset
Mar-16 Mar-15
Profit Before Tax (PBT) 5870.59 6187.42
Interest Expenses 0.18 16.82
EBIT (PBT + Interest Expenses) 5870.77 6204.24
Total Assets (from Balance Sheet) 14167.03 13634.06
Average Total Assets 13900.545 13634.06
Return on Total Asset(%) 42.23 45.51
Mar-16 Mar-15
Profit Before Tax (PBT) 5870.59 6187.42
Interest Expenses 0.18 16.82
EBIT (PBT + Interest Expenses) 5870.77 6204.24
Mar-16 Mar-15
EQUITIES AND LIABILITIES
Equity Share Capital 216.39 216.35
Reserves and Surplus 3,470.90 3,508.43
Total Shareholders Funds 3,687.29 3,724.78
Average Sharehlder Fund 3706.035 3,724.78
Profit For the Year (PAT) 4082.37 4315.26
Retrun on Equity (ROE) % 110.15 115.85
Note: For all practical purpose whenever data is available it is advised to take average shareholder
equity.
Some More Concepts
• Price Earnings Growth Ratio (PEG ratio) = PE Ratio/Annual EPS Growth Rate
• PE Ratio = Market Price Per Share/ Earnings per share
• P/E ratio shows how much you are paying in relation to earnings, the PEG ratio
expresses how much you are paying in relation to the growth.
• PEG < 1 as meaning that you are getting more growth than you are paying for.
• PEG > 1 as getting less growth than what you are paying for.
• PEG ratio =1 implies that the stock is fairly valued given the expected growth
rate.
• There can be a negative PEG ratio.
• If the PEG ratio is negative because of a negative P/E ratio it is a red warning of
poor performance.
• If PEG ratio is negative due to company’s growth is negative. But, companies
lose growth every once in a while, especially temporarily.
PEG Ratio: A Comparison
HUL PEG Ratio
Mar-16 Mar-15
PE Ratio 50.22 40.23
Earnings Yield (1/PE Ratio) 0.020 0.025
Basic EPS (Rs.) 18.87 19.95
Growth Rate in EPS -5.41
PEG Ratio -9.28
Agro Tech Foods Mar-16 Mar-15
PE Ratio 50 50
Earnings Yield 0.02 0.02
Basic EPS (Rs.) 9.59 15.3
Growth Rate in EPS -37.32
PEG Ratio -1.34
Equity Turnover (Times) 8.63 8.27 Net Sales Revenue /Shareholder Equity
Invested Capital Turnover (Times) 8.63 8.27 Net Sales Revenue/Invested Capital
Capital Intensity (Times) 11.98 12.65 Net Sales Revenue/Tangible Fixed Assets
Fixed Asset Turnover Ratio of Different Industry
Year Software Construction
Automobiles
Farma FMCG Entertainment CEMENT Steel
2008 4.9 4.4 3.04 2.31 1.96 1.75 1.27 1.28
2009 4.55 3.23 2.54 2.23 7.4 1.68 1.2 1.22
2010 3.53 3.2 2.72 2.13 4.87 1.63 1.22 1.12
2011 3.76 3.23 3.05 2.53 4.71 1.55 1.02 1.11
2012 4.02 2.76 3.11 1.52 5.49 1.46 1.12 1.11
2013 4.19 3.06 3.06 1.37 5.42 1.27 1.09 0.95
2014 4.64 2.4 2.78 1.42 5.24 1.27 1.03 0.92
2015 3.85 1.8 2.38 0.76 4.78 0.97 0.99 0.78
2016 4.29 0.49 1.68 0.62 4.65 0.54 0.76 0.43
DuPont Analysis Components
• DuPont analysis breaks ROE into three components to determine which of these
components is most responsible for changes in ROE.
• ROE = Profit Margin x Asset Turnover Ratio x Equity Multiplier (or leverage Ratio).
• ROE = (Net Income/Revenues) x (Revenues/Total Assets)
x (Total Assets/ Shareholders' Equity)
Or (ROE X b)
Mar-16 Mar-15
Profit For the Year (Rs. in Crore) 4082.37 4315.26
Profit For the Year (PAT) 40823700000 43152600000
Authorised Shares 2250000000 2250000000
Outstanding Issued Shares 2163936971 2163464851
08 September 2016 08 September 2015
Share Price (NSE) 947.45 802.45
Dividend Paid (Rs. in Crore) 3342.62 2912.3
Dividend Paid 33426200000 29123000000
Dividend Per Share 15.45 13.46
Dividend Yield (%) 1.63 1.68
Dividend Pay-out Ratio (%) 81.88 67.49
Retention Rate 0.18 0.24
Retrun on Equity (ROE) 1.10 1.16
Implied Growth Rate 0.20 0.27
Other Valuation Ratios
Shareholder’s Equity - Preferred Stock
Book Value Per Share No. of Shares Outstanding
Mar-16 Mar-15
Equity Share Capital 216.39 216.35
Reserves and Surplus 3,470.90 3,508.43
Total Shareholders Funds (Rs. in Crore) 3,687.29 3,724.78
Total Shareholders Funds 36872900000 37247800000
Outstanding Issued Shares 2163936971.00 2163464851.00
Book Value Per Share 17.0397292 17.21673453
08 September 2016 08 September 2015
Share Price (NSE) 947.45 802.45
Book-To Market Ratio 1.80 2.15
Price-to-Sales Ratio Price Per Share
Note: Is the perceived value of a stock by the market
compared to the revenues of the company.
Revenue Per Share
Mar-16 Mar-15
Revenue From Operations [in Crore)] 31987.17 30805.62
Revenue From Operations 319871700000.00 308056200000.00
Outstanding Issued Shares 2163936971.00 2163464851.00
Sales Per Share 147.82 142.39
08 September 2016 08 September 2015
Share Price (NSE) 947.45 802.45
Sales to Price Ratio 0.16 0.18
Free Cash Flow to Equity
• Interest cost is a cash flow to one of the stakeholder’s of the firm
(debt holders) and hence, it forms a part of FCFF
• This definition of working capital excludes cash and cash equivalents
and short-term debt (notes payable and the current portion of long
term debt payable).
Net Operating Profit After Tax (NOPAT)
• Net operating profit after tax (NOPAT) is a measure of profit that
excludes the costs and tax benefits of debt financing.
• NOPAT is a company's potential cash earnings if its capitalization
were unleveraged – that is, if it had no debt.
• It is a profitability measurement that calculates the theoretical
amount of cash that a company could distribute to its shareholders
if it had no debt.
• NOPAT = Operating Income x (1 - Tax Rate)
• NOPAT = Net Profit + Net Interest x (1 - Tax rate)
• NOPAT = EBIT(1-Tax rate)
The Economist has pointed out during the four years
under Cyrus Mistry most Tata companies had registered a
negative economic value add, which means their earnings
before interest and tax were less than the cost of capital.
For instance, for every Rs.100 of the capital employed the
average interest paid was about Rs.8.5 but the earnings
were less than that.
• Profit ignores the cost of equity capital. Companies only generate wealth when they
generate a return in excess of the return required by providers of capital – both equity
and debt. In financial statements, the calculation of profit does take into account the cost
of debt finance, but ignores the cost of equity finance.
• Economic Value Added is calculated as the difference between the Net Operating Profit
After Tax (NOPAT) and the opportunity cost of invested Capital. This opportunity cost is
determined by multiplying the Weighted Average Cost of debt and equity Capital
(WACC) and the amount of Capital employed. EVA = NOPAT - WACC*Capital
Economic Value Added#
• EVA = Net Operating Profit after Taxes (NOPAT) - Cost of Capital
Employed (COCE)
where,
• NOPAT = Profits after depreciation and taxes but before interest costs.
NOPAT thus represents the total pool of profits available on an ungeared
basis to provide a return to lenders and shareholders, and
• COCE = Weighted Average Cost of Capital (WACC) x Average Capital
Employed
• We can calculate Economic Value Added® by multiplying Capital by the
difference between the Return on Capital (ROC) and the WACC. EVA =
Capital*(ROC - WACC)
• #Developed by Stern Stewart & Co
Market Value Added (MVA)
• The MVA is derived by comparing the total market value of the firm and
the book value of the invested capital.
• The higher the MVA, the better. Investors apparently want their invested
capital to grow.
Additional Readings Discussed in The class
• http://www.livemint.com/Home-
Page/AChB65bPgQqACtcGmsCCUI/The-curious-case-of-Ricoh-Indias-
balance-sheet.html
• http://www.moneycontrol.com/news/current-affairs/ricoh-india-
case-identical-to-satyam-fraud-anil-singhvi_6712421.html
• http://www.livemint.com/Money/Y0UJEQnYpRlkCMNSYSje5K/Ricoh-
India-its-parent-company-and-investors-have-all-lived.html