Professional Documents
Culture Documents
Financial Analysis of An Energy Company
Financial Analysis of An Energy Company
MSc (Finance)
By
Alfa 1ere
Submitted in partial IulIilment oI the requirement Ior the degree oI MSc Finance
March 2011
iii
TABLE OF CONTENTS
LIST OF
TABLES ............................................................................
.......................................... v
LIST OF
FIGURES ...........................................................................
........................................ vi
ABBREVIATIONS .....................................................................
............................................. vii
ABSTRACT ..........................................................................
..................................................viii
CHAPTER ONE:
INTRODUCTION ......................................................................
.................... 1
1.1
OVERVIEW ..........................................................................
............................................... 1
1.2 FORTUNE OIL PLC: A BRIEF
BACKGROUND ................................................................ 2
1.2.1 Historical
Background ........................................................................
................................ 2
1.2.2 Fortune Oil`s
Strategy ..........................................................................
.............................. 2
1.2.3 Structure oI the
Company ...........................................................................
........................ 3
1.2.4 Recent Trading
Development .......................................................................
...................... 4
1.2.5 Financial Accounts and Reporting
Standards ...................................................................... 4
1.2.6 The Company`s Treasury Risk
Management ...................................................................... 5
1.3 FINANCIAL ANALYSIS AND VALUATION
APPROACH .............................................. 6
2.3.1
Overview ..........................................................................
............................................... 27
2.3.2 The Miller and Modigliani Irrelevance
Theory ................................................................. 28
2.3.3 Capital Structure: The Trade-oII
Theory ...........................................................................
28
2.3.4 The Pecking Order
Theory ............................................................................
................... 28
2.3.5 Fortune Oil Plc`s Capital
Structure .........................................................................
.......... 29
CHAPTER FOUR:
CONCLUSION ........................................................................
.................. 43
REFERENCES ........................................................................
................................................. 45
APPENDIX 1: BALANCE SHEETS (2005 2009) FORTUNE OIL
PLC ............................ 46
APPENDIX 2: INCOME STATEMENTS (2005 2009) FORTUNE OIL PLC .................... 47
LIST OF TABLES
vi
LIST OF FIGURES
vii
ABBREVIATIONS
viii
ABSTRACT
The proiect study Iocuses on undertaking the Iinancial analysis oI Fortune Oil
perIormance Irom
year 2005 to 2009. The trend analysis has been adopted as a bench mark
Ior analysis and
interpretation. The Introduction Chapter shows a summary oI company activities and
its current
position. Chapter Two conducts a Iinancial perIormance and capital structure
analysis oI Fortune
Oil Plc.
The study also involves looking at the prediction ratios and seeing whether the
dividend policy
and company structure as well as what should be done to inIluence
shareowner`s returns on
capital employed and investment prospects oI the company. In addition, the proiect
looks on the
strength, weakness, opportunities and threats analysis oI the company and
tries to recommend
what actions should be taken to resolve the problems.
The analysis evaluation is done on the view oI potential investors and to provide
the evaluation
oI the company shares. The report issued annually by a corporation to
its stockholders is
important as it provides basic Iinancial statements, as well as management`s
opinion oI the past
year`s operations and the company`s Iuture proiection. It should be noted that iI
the management
is to sustain the company`s value; it must take beneIit or the company`s strengths
and correct its
weaknesses.
CHAPTER ONE
INTRODUCTION
1.1 OVERVIEW
Business activities oI a company always attract certain attention Irom various
market participants
such as associates, investors, competitors or authorities, who are
expressly or by implication
interested in its business and Iinancial results. The third parties are able to
estimate business and
Iinancial perIormance by analyzing accounting statements available Ior public use.
To become a leading integrated gas supplier in north and central China, with
annual gas
sales oI 1 billion cubic metres by 2012 (equivalent to 1 per cent oI
the proiected total
domestic market); and
To develop opportunities Ior the supply oI Iuels to China, in
particular exploiting our
unique position in oil products supply and terminals.
In 2008 the Company established Fortune Gas Investment Holdings Limited ('Fortune
Gas¨) as
the holding company Ior all oI the Group`s gas operations, including
both gas distribution and
coal bed methane (CBM). Fortune Gas has a controlling interest in Fortune Liulin
Gas Company
4
(FLG), which is the Ioreign contractor in the PSC with CUCBM Ior the
Liulin CBM block in
Shanxi Province. The PSC has recently been extended Ior a Iurther two years to 29
March 2012.
The Liulin block achieved a maior recognition and advancement in February
2009 when the
block was designated a State Science and Technology SigniIicant Proiect
under a scheme
administered by the State Council, the nation`s chieI administrative authority.
In November 2009 the Company acquired the 26.1 per cent interest in FLG
held by Molopo
Energy Ltd. ('Molopo¨) in exchange Ior US$4 million cash and US$2
million in new Fortune
Oil shares. The Iollowing month the Company agreed an alliance with
Arrow Energy
International Pte Ltd oI Australia ('Arrow International¨), wherein as a
Iirst step Arrow
International acquired a 35 per cent interest in FLG in a series oI transactions
which completed
aIter year-end Iollowing the renewal oI the PSC.
In our opinion the group Iinancial statements comply with IFRSs as issued by the
IASB.
estimation oI gas resources; and the work programme under the Group's
Production Sharing
Contract.
Currencv Risk
The Iunctional and presentation currency oI Fortune Oil Plc is pounds
sterling. The Iunctional
currencies oI overseas operations are the Hong Kong dollar and Chinese
renminbi. In the
accounts oI individual Group companies, the Group translates Ioreign currency
transactions into
the Iunctional currency at the rate oI exchange prevailing at the transaction date.
Monetary assets
and liabilities denominated in Ioreign currency are translated into the
Iunctional currency at the
rate oI exchange prevailing at the balance sheet date. Exchange diIIerences
arising are taken to
proIit and loss.
As at the reporting date, the assets and liabilities oI overseas operations are
retranslated into the
presentation currency oI Fortune Oil Plc at the rate oI exchange ruling at the
balance sheet date
and their income statements are translated at the average exchange rate
Ior the year. The
exchange diIIerences arising on the retranslation are taken directly to a
separate component oI
equity. On disposal oI a Ioreign operation, the cumulative amount recognised in
equity relating
to that particular Ioreign operation shall be recognised in the income statement.
There are many advantages oI this approach such as convenience, stability and
popularity oI the
soItware and relative accessibility (or easiness oI use). Additionally,
special analysis templates
have been created especially Ior this research proiect. With the help oI
these templates, the
calculation routine has been literally reduced. Nevertheless, regardless oI
the amount oI
calculations, all results have been grouped in the most compact resulting
tables as possible and
included in the Appendices.
CHAPTER TWO
FINANCIAL PERFORMANCE AND POSITION OF THE COMPANY
2.1 INTRODUCTION
Company Iinancial perIormance assessment is mainly conducted through the
use oI Iinancial
statements. However, Iinancial statements by themselves do not provide adequate oI
inIormation
about how well a company perIorms year to year or in comparison to
other businesses in its
industry. One oI the reasons why it is diIIicult to make comparisons is
that companies rarely
have exactly the same revenue.
Another reason is that companies have varying Iinancing structures. Ratios
and other
perIormance measures and techniques have been developed to make Iinancial
inIormation
comparable Irom company to company. These tools Iorm three broad
categories: estimation oI
operating perIormance, evaluation oI Iinancial perIormance and deIining level oI
Iinancial risk.
Operating perIormance deals with eIIiciency oI management. In other words,
it is important to
know iI a company uses its assets in an eIIicient and proIitable
manner. Financial perIormance
deals with issues related to a company`s Iinancial structure and ability
to meet its Iinancial
obligations. Analysis oI Iinancial risk is important to banks, suppliers, and
investors. The general
obiective oI Iinancial analysis is to evaluate the eIIectiveness in each oI these
areas.
2.2 FINANCIAL PERFORMANCE ANALYSIS
2.2.1 Overview
The inIormation contained in the main Iinancial statements has maior
signiIicance to various
interested parties who regularly need to have relative measures oI the
company`s business
eIIiciency. Financial analysis conducted Ior the need oI third parties is external
by its nature and
oIten called 'analysis oI Iinancial statements¨. The analysis oI Iinancial
statements is based on
the use oI ratios also known as relative values. Ratio analysis involves
methods oI calculating
and interpreting Iinancial ratios to analyze and monitor the Iirm`s perIormance.
There are as many diIIerent Iinancial ratios as there are possible combinations oI
items appearing
on the balance sheet, income statement and cash Ilow statement, and their
application is deIined
Irom an analyst point oI view. Financial management practitioners use
various approaches
depending on the goal oI analysis or business issue. Despite oI the
number oI ratios, they all
cohere through their classiIication.
Figure 2.1 Logical Scheme of the Discussion of Financial Results and Analysis
11
perIormance by analysing its balance sheet changes and assets structure only, as
well as there is
no way oI doing it by iust looking at a balance sheet. Only ratio analysis is
suitable.
The term 'analyzed period¨ means an interval in Iive years (Irom 2005
until 2009) that
corresponds with obtained Iinancial reports (see Appendix 2).
13
Table 2.1 Fortune Oil Plc`s Balance Sheet Structure (2005 - 2009)
No.
VALUE
illion C! (£)
2005 2006 2007 2008 2009
1 Total Assets 70,198 64,756 114,297 228,996 219,242
1.1a on-current Assets 50,062 49,182 77,211 137,564 143,399
1.1b In º to balance 71.32° 76° 68° 60° 65°
1.2a Current Assets 20,136 15,574 37,086 91,432 75,843
1.2b In º to balance 28.68° 24° 32° 40° 35°
2 Shareholders` Equity and
Liabilities
14
The inIormation gained Irom analysis Tables 2.1 and 2.2 allows estimating
capital structure oI
the balance sheets horizontally and vertically.
15
Financial Results of Fortune Oil !lc for the !eriod from 2ôô5 to 2ôô9
According to Table 2.3, net sales Ior the analyzed period increased Irom
£9.8 billion to £ 11
billion (¹11.8 °). At the same time, costs oI sales changed Irom £ 7.6 billion to £
8.2 billion (¹7
°). SpeciIic weight oI costs in net sales reduced Irom 77.7° to 74.3°.
Total amount oI gross
proIit increased in 2009 by 29.2 °.
16
C
h
a
n
g
e
Periods
Growth in Net Sales
Growth in Net Sales
29.00%
-7.98%
82.33%
64.42%
54.45%
-50.00%
0.00%
50.00%
100.00%
2005 2006 2007 2008 2009
%
C
h
a
n
g
e
Periods
Cost of Goods Sold
Cost of Goods Sold
2.90%
8.71%
-10.94%
0.34%
-15.27%
-20.00%
-10.00%
0.00%
10.00%
2005 2006 2007 2008 2009
%
C
h
a
n
g
e
Periods
Growth in Gross Profits
Growth in Gross
Profits
33.50%
78.07%
-5.22%
72.82%
7.75%
-50.00%
0.00%
50.00%
100.00%
2005 2006 2007 2008 2009
%
C
h
a
n
g
e
Periods
Growth in Net Ìncome
Growth in Net Ìncome
17
1.2 x (working capital / total assets) 0.14 0.12 0.17 0.19 0.07
1.4 x (retained earn / total assets) (0.36) 0.51 0.35 0.23 0.30
3.3 x (EBIT / total assets) 0.28 0.50 0.29 0.27 0.31
.6 x (market value equity / debt) 0.00 0.00 0.00 0.00 0.00
.999 x (sales / total assets) 2.04 2.71 1.92 1.59 1.84
Z Score 2.09 3.85 2.73 2.28 2.52
Receivable 1urnover:
The above iust give an overview oI the ratios. As it was mentioned earlier, ratios
themselves do
not provide enough inIormation without correct explanation. ThereIore,
ratio evaluation is the
18
Financial iquiditv
Calculated liquidity ratios conIirm results obtained with balance sheet liquidity
method discussed
above. Absolute liquidity value is associated with monetary assets
available Ior covering
immediate liabilities. Many experts agree that the 6uick ratio is the most
inIormative measure oI
Iinancial liquidity oI companies. The normal value that is internationally accepted
Ior quick ratio
is '1¨. This ratio is similar to the absolute liquidity ratio and
includes Iinancial instruments
besides cash and cash equivalents. Throughout the analysed period, Fortune Oil Plc
had good or
satisIactory values oI this ratio. The good quick ratio values during
the analyzed period most
probably have been creating a 'Iinancial cushion¨ Ior settlement oI the
company`s Iuture
liabilities.
19
The net working capital to sales (NWC/S) ratio represents share oI the
most Iinancially stable
capital in total amount oI net sales. The higher it is - the better Ior Iinancial
stability.
!rofitabilitv
ProIitability indicators allow giving perIormance evaluation oI a company`s
management by
study oI how well they use corporate assets. An overall managerial
perIormance is deIined by
parity oI proIit, identiIied in various ways, with assets used Ior earning this
proIit.
ross profit margin (GPM) shows how much money is leIt in revenues aIter accounting
Ior the
cost oI goods sold. During the analyzed period, Fortune Oil Plc had
gross proIit margin in the
range oI 6064°. It is high value, especially Ior a company operating in
the tobacco sector,
which is mostly governed by legal trade restrictions. Still, there is an
opinion among top-
managers that 20-30° oI gross proIit margin is acceptable in current economic
conditions. It is
also obvious, that negative GPM means absence oI any proIit Ior company.
%he net profit margin (NPM) ratio tells how much proIit Fortune Oil Plc
made Ior every £.1
generated in revenue. This is comparative indicator. The year 2006 has the
best perIormance in
terms oI NPM at 20°. The year 2009 was the worst with NPM dropping down to8°.
Return on assets (ROA) and complimentary ratios Return on fixed assets (ROFA) and
Return on
current assets (ROCA) are the most important proIitability indicators in
the thesis. They show
how eIIectively has been used each monetary unit involved in the
business cycle i.e. how a
company`s assets were allocated Ior earning its proIit. Fortune Oil Plc ROA ranged
Irom 28° to
40°, which indicates good perIormance. The ROA ratio is logically
connected with net proIit
margin and assets turnover.
20
Earnings before interest and taxes (EBIT) include all proIits Irom operations,
beIore interest and
income taxes are deducted. Normally, non-operating proIits and non-operating
expenses are not
included in the EBIT.
Activitv Ratios
Activity ratios measure a Iirm's ability to convert diIIerent accounts
(current assets and current
liabilities) Iound in their balance sheets (or in internal accounting
books) into cash or sales.
Companies will normally try to turn their production into cash or sales as Iast as
possible because
this leads to higher revenues.
Inventorv turnover (IT) is used Ior estimation oI how Iast a company's stock is
sold and replaced
over the period. There is no generally accepted Iigure Ior this ratio, but the
main idea is to turn
inventories as Iast as possible. During the analysed period, Fortune Oil
Plc demonstrated good
integrity oI this indicator with an average oI 34 times.
21
The Davs in Inventorv (DI) ratio is the opposite indicator Ior the
inventory turnover. It is
measured in days. It shows how many days were needed Ior companies to
convert their stocks
into products. Fewer days in inventories are better and conclusions are
the same as with the
previous ratio.
Figure 2.5 Fortune Oil Plc`s Inventory Days Comparison with Green Dragon Gas
0.00
10.00
20.00
30.00
40.00
50.00
60.00
70.00
2005 2006 2007 2008 2009
%
:
r
n
o
v
e
r
R
a
t
e
Periods
Inventory %:rnover
Ìnventory Turnover -
Company
0
10
20
30
40
50
60
70
80
90
100
2005 2006 2007 2008 2009
D
a
y
s
H
e
I
d
i
n
I
n
v
e
n
t
o
r
y
Periods
Inventory Days Comparison
Days in Ìnventory -
Green Dragon Gas
Days in Ìnventory -
Fortune Oil
22
The Average Collection Period (ACP) ratio measures average number oI days
that company`s
customers took to pay their bills, indicating eIIectiveness oI credit and
collection policies oI the
businesses. As it was mentioned earlier, the average collection period should not
be exceeding 30
days. Acceptable value oI this ratio Ior the industry is equal to one quarter (120
days) even iI it is
substantially longer than thirty days. Figure 3.5 shows the analysis.
As Figure 2.6 indicates, Fortune Oil Plc takes relatively long time to collect
its receivables and
this may not be a good sign. The reason Ior that includes many Iactors
starting Irom poor
perIormance oI the industry and Iinishing by geographical speciIicity such as
distances between
business partners and their Iacilities. More than 120 days Ior this indicator
may cause delays in
receiving payments and considerably increases risk oI Iinancial Iailure.
Accounts receivable turnover (ART) is connected with the average collection period
ratio within
one-year business cycle. It shows how many times the studied companies
collected their
0
50
100
150
200
250
2005 2006 2007 2008 2009
D
a
y
s
t
o
C
o
I
I
e
c
t
A
/
R
Periods
ReceivabIe CoIIection Comparison
Days to Collect A/R -
Green Dragon Gas
Days to Collect A/R -
Fortune Oil
23
Figure 2.7 Fortune Oil Plc`s Receivable Turnover Comparison with Green Dragon Gas
0.00
2.00
4.00
6.00
8.00
10.00
12.00
2005 2006 2007 2008 2009
%
:
r
n
o
v
e
r
R
a
t
e
Periods
ReceivabIe %:rnover Comparison
Receivable
Turnover - Green
Dragon Gas
Receivable
Turnover - Fortune
Oil
24
Figure 2.8 Fortune Oil`s Asset Turnover Comparison with Green Dragon Gas
The fixed assets turnover (FAT) ratio is similar to the previous indicator. It is
narrower measure
and determines eIIectiveness oI sales generated by investments in Iixed
assets. It does not
include current assets. This ratio is most likely to be useIul in such capital-
intensive industry as
oil and gas exploration and distribution.
R
a
t
e
Periods
Asset %:rnover Comparison
Asset Turnover -
Green Dragon
Gas
Asset Turnover -
Fortune Oil
25
The debt ratio (D/A) shows share oI company`s assets that is Iinanced
at the expense oI loan
proceeds, irrespective oI their sources. Some Iinancial experts commend keeping
this indicator at
stably at good levels. During the analyzed period, Fortune Oil Plc had good
values oI this ratio
although it was steadily increasing Irom 52° in 2005 (see Figure 2.9).
And Fortune Oil had
highest debt-to-equity ratio indicates that the company is mostly Iinanced
by debt than internal
sources oI Iinance (retained earnings).
Figure 2.9 Fortune Oil`s Debt to E6uity Comparison with Green Dragon Gas
The last calculated indicator in this group oI leverage ratios is the gearing ratio
(GR). Gearing is
a measure oI Iinancial leverage, demonstrating degree to which a Iirm`s activities
are Iunded by
owner`s Iunds versus creditor's Iunds. The higher degree oI leverage, the
more the company is
considered risky. Fortune Oil Plc`s leverage was mostly above 50° during the
analysed period,
keeping its Iinancial risk at high levels and this is not good Ior the company.
0%
20%
40%
60%
80%
100%
120%
140%
160%
2005 2006 2007 2008 2009
D
e
b
t
t
o
E
q
:
i
t
y
R
a
t
i
o
Periods
Debt to Eq:ity Comparison
Debt to Equity -
Ìndustry
Debt to Equity -
Fortune Oil
26
with European analogues since the analysis is perIormed on the diIIerent data
basis. It is
true, that the diIIerences oI accounting policies may distort inter-company
comparisons;
Results can be distorted bv inflation. which can cause the book values
oI inventory and
depreciable assets to diIIer greatly Irom their true (replacement) values.
Additionally,
inventory costs and depreciation write-oIIs can diIIer Irom their true
values, thereby
distorting proIits. Without adiustment, inIlation tends to cause older
Iirms (older assets)
to appear more eIIicient and proIitable than newer Iirms (newer assets).
Ratio analysis is a useIul tool, but a person who deals with it has
to be always aware oI these
limitations and make adiustments as necessary and whenever possible. First, the
ratio analysis is
not iust a mechanical process, as it seems to be. It involves an accurate results
interpretation. For
instance, a correct conclusion about Iinancial ratio value is impossible
without analysis oI
economical situation both in the industry and in the country. Knowing oI
environment where
studied companies operate helps to make better conclusions Ior an analyst.
28
A number oI principles underlie the theorem, which holds under the assumption oI
both taxation
and no taxation. The two most important principles are that, Iirst, iI there are no
taxes, increasing
leverage brings no beneIits in terms oI value creation, and second, that
where there are taxes,
such beneIits, by way oI an interest tax shield, accrue when leverage
is introduced and/or
increased. The theory compares two companies: one un-levered (i.e. Iinanced purely
by equity)
and the other levered (i.e. Iinanced partly by equity and partly by debt)and
states that iI they
are identical in every other way the value oI the two companies is the same.
Meyers (1984) and Meyers and MailuI (1984) contended that there are three sources
oI Iunding
available to Iirms, which are retained earnings, debt and equity.
Retained earnings have no
adverse selection problem; equity is subiect to serious adverse selection problem
while debt has
only a minor adverse selection problem. Due to adverse selection problems, Iirms
preIer internal
to external Iinance. But when outside Iunds are necessary, Iirms preIer debt to
equity because oI
the lower inIormation costs associated with debt issue.
From the point oI view oI the outside investors, equity is strictly riskier than
debt. However, both
have an adverse selection risk premium, but the premium is larger on
equity, which inIluences
the outside investors to demand a high rate oI return on equity than on debt.
Whereas Irom the
perspective oI those inside the Iirm, retained earnings are a better source oI
Iunds than debt and
debt is better than equity.
During 2009, 10,682,192 ordinary shares oI 12.5p were allotted and issued upon the
exercise oI
share options. The nominal value oI ordinary shares issued during the
year was £1.3 million.
There were no other changes in the issued ordinary share capital oI the
Company during 2009.
During 2008, 11,528,687 ordinary shares oI 12.5p were allotted and issued upon the
exercise oI
share options .The nominal value oI ordinary shares issued during the
year was £1.4 million.
There were no other changes in the issued ordinary share capital oI the
Company during 2008.
During 2007, 8,446,409 ordinary shares oI 12.5p were allotted and issued
upon the exercise oI
share options. The nominal value oI ordinary shares issued during the year was £1.1
million.
The company committed both long and short term debt / borrowings at
Iixed and Iloating rate
iust to maintain its debt capital program Ior the period under review. The Gross
debt as at 31
st
,
December, 2002, 2003, 2004, 2005 and 2006 shows £2,318 million, £4,644
million£4,216
million, £4,279 million and £3,304 million respectively. Generally the
company is highly
Iinanced through borrowings and these borrowings were secured by the
company group
properties.
31
CHAPTER THREE
VALUATION OF THE COMPANY
3.1 OVERVIEW
This chapter presents the valuation oI Fortune Oil Plc by applying diIIerent
valuation methods.
There are several valuation methods. However, this proiect uses the
methods in the Iollowing
sections. To Iully understand the application oI the valuation models to Fortune
Oil plc, we start
with a review oI the literature on the selected valuation models.
held Ior a given time period and then sold at the expected price
(based on the payoII expected
Irom holding stocks in present value terms).
The cash Ilow consists oI the dividends expected by shareholders and the
process predictable
Irom the sale oI the share at the end oI holding period. Increase in dividend
payout increases the
value oI company. Current dividends are preIerable to Iuture dividends as the
Iuture ones that are
associated with uncertainties.
Graham and Dodd (1934) commended that, the typical investor would most
certainly preIer to
have his dividend today and that let tomorrow take care oI it. There
seems to be a natural
clientele Ior high payout shares because dividends are regarded as payout income
where capital
gains are additions to capital. Gordon (1961) and Lintner (1962) cited that
investors view current
dividends as less risky than Iuture dividends or capital gains.
The expected rate oI return on a share bought in the market comprises dividends
paid until share
sold and the price on sale`. In order to make a purchase decision, the
shareholder must believe
that the current price is below the value oI the receipts, i.e. Current price. P
o
Dividends to sale
¹ Sale price Discount rate i. Algebraically, iI the share is held Ior n years then
sold at a price Pn
and annual dividends to year n are D1, D2, D3,...Dn.
Then:
Po · D1/(1¹i)' ¹ D2/(1¹i)· ¹ D3/(1¹i)³ ¹ (Dn ¹ Pn)/(1¹i)·
The model tells us that the price oI a share oI stock should equal the present
value oI all Iuture
dividends paid by the share.
Table 2.4 Value of the Fortune Oil Plc using Dividend Valuation Models
Dividend Valuation Model 2007 2008 2009
Po÷D/r D÷ dividend(million) 247 260 272
r ° 23 23 23
Po 10.739 11.3043 11.826
No(million) 2,027 2,051 2,072
Vo ÷ Po*No (million) 21,767.953 23,185.1193 24,503.472
Note: 'r¨ assumed to be constant Irom 2005 to 2009
This study Iocussed on the Iollowing key assumptions governing the Gordon Valuation
Model:
O Dividends continue to grow at a constant rate Ior an extended period oI time.
O The growth rate is assumed to be less than the required return on equity, ke.
Gordon demonstrated that iI this were not so, in the long run the Iirm
would grow impossibly
large. Theoretically, the best method oI stock valuation is the dividend valuation
approach. But,
iI a Iirm is not paying dividends or has an erratic growth rate, the
approach will not work.
Consequently, other methods are required.
34
The problem with the model is that it requires one perpetual growth rate greater
than negative 1
and less than the cost oI capital.
P
0
÷ (D
0
(1¹g)
1
(1¹r)
1
) (D
0
(1¹g)
2
(1¹r)
2
) ... (D0 (1¹g)
·
(1¹r)
·)
Where:
D0 ÷ the most recently paid dividend.
g ÷ the expected growth rate in dividends
r ÷ the required return on equity investments
·
÷ inIinite time.
Predicting Iuture dividends Ior two or three periods is hard enough; the equation
above needs an
estimate oI dividends perpetually. A pragmatic approach oI providing such
estimates is to
presume that the dividend will grow steadily evenly hence high dividend policy is
the best.
35
Algebraicallv model ÷ P0 ÷ D0 (1 ¹ g) (r - g) ÷ D1 (r g)
They argued that dividend policy is irrelevant given the perIect capital
market and Irictionless
world. The value oI the company depends only on the proIitable
investment strategies to be
undertaken by a company and working decisions that produce cash Ilows. M&M study
based on
the assumptions that there are perIect capital markets, no transaction
costs, no taxes/tariIIs, no
brokerage/commission Iees, inIormation is costless and the market has
homogeneous belieIs.
Modigliani and Miller relaxed some oI their assumptions such that
transaction costs and tax.
Dividends are more certain than retentions as they increase payout ratio. Expected
dividends are
generally perceived to be critical determinants oI the value on the share price but
dividend policy
is somehow controversial.
A high pay out dividend policy means more dividends and less retained
earnings, which may
accordingly leads to slower growth and perhaps lower share price. Low
pay out policy means
less dividends, more retained earnings, higher capital gains, and perhaps
higher share price.
Capital gains are Iuture earnings while dividends are current earnings. Dividends
in most cases
are taxed more than capital gains. ThereIore, it is somewhat reasonable
that some investors
would preIer high-payout companies while others may preIer low-payout companies.
Earnings valuation model, assumes value is based upon the sum oI Net
present value Irom
contribution obtained on the expected earnings and the expected returns oI the
company.
'÷E/r¹P',
Where:
P' ÷
P't¹P'/(r-g) (1¹r)
t
,
G ÷retention times rate oI return Irom investment, and
NPV ÷ Eb (k/r-1) ÷ Eb (k/r-1),
V0 ÷ stands Ior the value oI the company
E ÷ expected earnings,
R ÷ Ior required rate oI return,
g ÷ Ior growth rate,
b ÷ Ior retention,
k ÷ Ior investment rate oI return and
PVGO ÷ Present Value oI Growth Opportunity
37
Let b÷ Retention ÷ the earnings aIter interest and tax Ior six years subtracts
dividend paid, hence
average retentions rate obtained and get 77° and (1-b)÷dividend payout ÷23°.
Earning model:
V0 ÷ E/r ¹ PVGO, but PVGO ÷ NPV
1
/ (1¹r)
1
¹ NPV
2
/ (1 ¹ r)
2
¹ ......NPV
n
/ (1¹r)
n
Amount in £ million
V0 ÷ 1,169 ¹ 273.95 ¹ 337.23 ¹ 415.25 ¹ 511.17 ¹ 629.25
¹ 774.60
0.23 1.23 (1.23)
2
(1.23)
3
(1.23)
4
(1.23)
5
(1.23)
6
÷£6,421.91 million
38
The Fortune Oil`s book value grew to 13° in 2005 beIore Ialling by 9° in 2006 and
the growth
shoot up to 76.5° and 91.8° in 2007 and 2008 respectively with a marginal growth oI
4.4° in
2009(see Table 40 above).
Figure 2.11 Fortune Oil Book Value Trend
From Table 2.6, Fortune Oil`s earnings Ior 2009 were £8,842 million and P/E ratio
oI 14.468, the
lowest compared to the company`s perIormance in the preceding Iour years
and this gives the
value Ior the company to be £127,927 million in 2009.
Market value
The method assumes that shareowners will buy investments oI equal value
interchangeably and
the company value is determined in the Iollowing way:
Market value per share ÷ dividend per share divided bv dividend vield
Market Prospects
Market measures are valuable Ior analyzing companies registered in stock exchange.
The market
measures use share prices, which reIlect the market`s prospects oI both company
return and risk
as the market perceives it.
These assumptions might not, and probably do not, reIlect the actual
situation oI the market in
which the business might be sold. However, these conditions are assumed because
they yield the
same standards oI value, aIter applying generally-accepted valuation
methods, which allows
meaningIul comparison between businesses which are similarly situated.
The market approach to business valuation is rooted in the economic
principle oI competition:
that in a Iree market the market Iorces will drive the price oI
business assets to certain
equilibrium. Buyers would not pay more Ior the business, and the sellers
will not accept less,
than the price oI a comparable business enterprise. It is alike in many
respects to the
'comparable sales¨ technique that is regularly used in real estate evaluation. The
market price oI
the shares oI publicly traded companies engaged in the same or a similar line oI
business, whose
shares are actively traded in a Iree and open market, can be a valid indicator
oI value when the
transactions in which shares are traded are adequately similar to allow meaningIul
comparison.
The problem lies in identiIying public companies that are adequately comparable to
the company
Ior this purpose. Also, as Ior a private company, the equity is less
liquid (in other words its
shares are less easy to buy or sell) than Ior a public company, its value is taken
to be somewhat
lower than such a market-based valuation would give.
42
Gordon Dividend
Valuation Model
24,503
Earnings Valuation 6,421
Net Assets Valuation 228,996
Price Earnings Model 127,927
Market Value
43
CHAPTER FOUR
CONCLUSION
Financial analysis through various techniques including balance sheet
structure and income
statement structure analysis and the use oI ratios has been Iound to be very
helpIul in evaluating
the company perIormance, compared to previous years and to competitors
and the industry,
setting benchmarks or standards Ior perIormance, highlighting areas that need to be
improved, or
areas that oIIer the most hopeIul Iuture potential and enable external parties,
such as investors or
lenders, to measure the creditworthiness and proIitability oI the company.
The Iinancial statements oI Fortune Oil show that it was doing some how
good in terms oI
revenue, gross proIit, operating proIits as well as proIit aIter tax and
interest, especially Ior the
years under review. However, the Iinancing structure is set to be against the
shareholders oI the
company as its Iinancial leverage hangs above 50°. This puts the company
at higher Iinancial
risk.
The analysis also evaluated the company`s capital structure and this
involved a review oI the
irrelevancy theory propounded by Modigliani and Miller (1958). The
irrelevancy theory oI
capital structure by Modigliani and Miller (1958) argued that the value
oI the company is
independent with its capital structure. Friend and Puckett (1964) and Black and
Scholes (1974)
were incapable to Iind any considerable relationship between dividend policy and
total returns on
a risk-adiusted basis. Barnes, Haugen and Senbet (1981) concluded that as
the level oI gearing
increases, the agency costs increase as well. The conIlicting interest
between shareowners and
debt owners arise due to this agency costs. There are two assumptions presented by
researchers
'the principle and the agent motivated by selI-interest and they are
capable oI Iorming rational
anticipation concerning the likely outcomes and the actions oI the decision takers.
45
REFERENCES
Vance, D. I. (2003) Financial Analvsis and Decision Making. %ools and %echniques to
Solve
Financial Problems and Make Effective Business Decisions. McGraw Hill, Chicago
Modigliani and Miller (1958) 'The Capital Corporate Finance and the
Theory oI Investment,¨
American Economic Review, Vol. 48, 261-297
Gordon (1959) 'Dividends, Earnings and Stock prices,¨ Review of Economics
and Statistics.
Vol. 99-105
Lintner (1956) 'Distribution oI Incomes oI Corporations among Dividends,
Retained earnings
and Taxes,¨ %he American Economic Review Journal, Vol.46, No 2, 97-113
Myers S, (1984) 'The Determinants oI Corporate Borrowing,¨ Journal of Finance,
Vol.32, 147-
175
46
Millions of GBP
Millions of GBP