Professional Documents
Culture Documents
Sample Valuation Report PDF
Sample Valuation Report PDF
Date
Summary of financials
Key forecast
(Rs Mn) FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E
Operating income
EBITDA
Adj Net income
EPS-Rs
EPS growth (%)
RoCE(%)
RoE(%)
Source: Company, CRISIL Forecast
Disclaimer:
CRISIL has taken due care and caution in preparing this valuation report (report) solely for the internal use only of XYZ
Company Ltd. (company) on the basis of the information / documents provided by the company and/or obtained by CRISIL
from sources considered reliable. CRISIL does not guarantee the accuracy, adequacy or completeness of the information /
documents / report and is not responsible for any errors or for the results obtained from the use of the same. CRISIL
especially states that it has no financial liability whatsoever to the company / any other user of the report.
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of
this report
Valuation Analysis – XYZ Company Limited
Engagement Background
Scope and purpose
XYZ Company Limited (hereinafter referred to as “XYZ” or “the company”) is an
integrated XX manufacturing company and markets its products under the brand name
BBB in the XX region.
We understand that the management of XYZ wants to evaluate the business of the
company for the purpose of internal analysis. In this regard, the management of the
company has engaged CRISIL Limited (hereinafter referred to as CRISIL Research or
CRISIL Equities) to conduct a report on a valuation analysis of the business of the
company as at 21 July 2010.
This descriptive report is our deliverable against the same.
Sources of information
Company-specific information – All company-specific information, including but not
limited to, past profit and loss accounts and balance sheet of XYZ Company, future
profitability and cash flow projections and qualitative information on the company, were
sourced from the management of the company, either in the written hard copy or digital
form, or through a series of discussions with the management of the company. The
information provided by the management of the company includes historical annual
reports, company presentations and other relevant data.
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 2
Valuation Analysis – XYZ Company Limited
In the course of the valuation, CRISIL Equities was provided with both written and verbal
information, including market, technical, financial and operating data. We have, however,
evaluated the information provided to us by the company through broad inquiry, analysis
and review (but have not carried out a due diligence or audit of the company for the
purpose of this engagement, nor have we independently investigated or otherwise verified
the data provided). Through the above evaluation, nothing has come to our attention to
indicate that the information provided was materially mis-stated/incorrect or would not
afford reasonable grounds upon which to base the report. We do not imply and it should
not be construed that we have verified any of the information provided to us, or that our
inquiries could have verified any matter, which a more extensive examination might
disclose. The terms of our engagement were such that we were entitled to rely upon the
information provided by the company without detailed inquiry. Also, we have been given
to understand by the management that it has not omitted any relevant and material factors
and that it has checked out relevance or materiality of any specific information to the
present exercise with us in case of any doubt. Accordingly, we do not express any opinion
or offer any form of assurance regarding its accuracy and completeness. Our conclusions
are based on these assumptions, forecasts and other information given by/on behalf of the
company. The management of the company has indicated to us that it has understood that
any omissions, inaccuracies or misstatements may materially affect our valuation
analysis/results. Accordingly, we assume no responsibility for any errors in the above
information furnished by the company and their impact on the present exercise. Also, we
assume no responsibility for technical information furnished by the company and believe
it to be reliable.
We express no opinion on the achievability of the forecasts given to us. The assumptions
used in their preparation, as we have been explained, are based on the management’s
present expectation of both - the most likely set of future business events and
circumstances, and the management’s course of action related to them. It is usually the
case that some events and circumstances do not occur as expected or are not anticipated.
Therefore, actual results during the forecast period may differ from the forecast and such
differences may be material.
No investigation of the company’s claim to title of assets has been made for the purpose
of this valuation and the company’s claim to such rights has been assumed to be valid. No
consideration has been given to liens or encumbrances against the assets, beyond the
loans disclosed in the accounts. Therefore, no responsibility is assumed for matters of a
legal nature. The fee for the report is not contingent upon the results reported.
Others
We owe responsibility to only the directors of the company that has retained us and
nobody else.
CRISIL Equities does not accept any liability to any third party in relation to the issue of
this valuation report.
Neither the valuation report nor its contents may be referred to or quoted in any
registration statement, prospectus, offering memorandum, annual report, loan agreement
or other agreement or document given to third parties without our prior written consent.
We retain the right to deny permission for the same.
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 3
Valuation Analysis – XYZ Company Limited
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 4
Valuation Analysis – XYZ Company Limited
Industry Overview
XXXX is a regional play
An explanation on the Indian XXX industry – details on current peculiarities, trends, etc.
CHART
xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 5
Valuation Analysis – XYZ Company Limited
Company Positioning
Positioning of the company vis-avis peers; geographic presence – sales mix/market share
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 6
Valuation Analysis – XYZ Company Limited
SWOT Analysis
Strengths Weakness
• xx • xx
Opportunities Threats
• xx • xx
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 7
Valuation Analysis – XYZ Company Limited
Financial Summary
Revenues to grow at a …………
XXXX
.
Revenues Table
Key forecast
(Rs Mn) FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E
Net Revenues
% growth (Y-o-Y)
Source: Company, CRISIL Equities Estimates
Installed Capacity
FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E
Grinding Capacity (MTPA)
Additions
Clinker Capacity
Additions
Expected
Particulars Capacity Cost (Rs mn) commissioning date
Cement grinder ,000 MTPA FY12
Clinker ,000 MTPA FY12
Power plant MW FY12
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 8
Valuation Analysis – XYZ Company Limited
XYZ’s PAT margin and return ratios to..
Going forward, we expect the company’s total debt-equity to peak in FY11E at __x and
then decline to __x in FY12E and __x in FY13E, respectively.
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 9
Valuation Analysis – XYZ Company Limited
Valuation
Valuation methodology
We have used the following methods for valuation:
● Comparable company multiples
o EV/EBITDA
o EV/tonne
● Discounted cash flow
● Book value
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 10
Valuation Analysis – XYZ Company Limited
Income Statement
(Rs mn) FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E
Net sales
Operating Income
EBITDA
Depreciation
Interest
Other Income
PBT
PAT
No. of shares
Earnings per share (EPS)
Balance Sheet
(Rs mn) FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E
Equity capital (FV - Rs 10)
Reserves and surplus
Debt
Current Liabilities and Provisions
Deferred Tax Liability/(Asset)
Minority Interest
Capital Employed
Net Fixed Assets
Capital WIP
Intangible assets
Investments
Loans and advances
Inventory
Receivables
Cash & Bank Balance
Applications of Funds
Source: Company, CRISIL Equities Estimates
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 11
Valuation Analysis – XYZ Company Limited
Cash Flow
(Rs mn) FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E
Pre-tax profit
Total tax paid
Depreciation
Change in working capital
Cash flow from operating activities
Capital expenditure
Investments and others
Cash flow from investing activities
Equity raised/(repaid)
Debt raised/(repaid)
Dividend (incl. tax)
Others (incl extraordinaries)
Cash flow from financing activities
Change in cash position
Opening Cash
Closing Cash
Ratios
FY08 FY09 FY10 FY11E FY12E FY13E FY14E FY15E
Growth ratios
Sales growth (%)
EBITDA growth (%)
EPS growth (%)
Profitability Ratios
EBITDA Margin (%)
PAT Margin (%)
Return on Capital Employed (RoCE) (%)
Return on equity (RoE) (%)
Dividend and Earnings
Dividend per share (Rs)
Dividend payout ratio (%)
Dividend yield (%)
Earnings Per Share (Rs)
Efficiency ratios
Asset Turnover (Sales/GFA)
Asset Turnover (Sales/NFA)
Sales/Working Capital
Financial stability
Net Debt-equity
Interest Coverage
Current Ratio
Source: Company, CRISIL Equities Estimates
This report has to be read in full but especially with the statement of limiting conditions appearing in pages 2 & 3 of this report 12
Notes
Notes
Notes
CRISIL Independent Equity Research Team
Mukesh Agarwal magarwal@crisil.com +91 (22) 3342 3035
Director
Analytical Contacts
Sector Contacts
Client Servicing
Client Servicing clientservicing@crisil.com +91 22 3342 3561
CRISIL is India's leading Ratings, Research, Risk and Policy Advisory Company
CRISIL Research is India's largest independent, integrated research house. We leverage our unique,
integrated research platform and capabilities spanning the entire economy-industry-company
spectrum to deliver superior perspectives and insights to over 600 domestic and global clients,
through a range of subscription products and customised solutions.
Bangaluru Kolkata
Chennai
www.ier.co.in