Professional Documents
Culture Documents
22PGP025 - CFI - Project 02
22PGP025 - CFI - Project 02
Section-A
Corporate finance - I
A Project Report on
Advantages
Disadvantages
Q2. Does the firm's current debt ratio meet your expectation?
FY Debt to Equity
Mar-18 0.013
Mar-19 0.003
Mar-20 0.003
Mar-21 0.004
Mar-22 0.010
The firm seems under-levered and has the capacity to take-on more debt.
Q3. Compute DOL, DFL, and DCL for your firm in the last year.
Profit & Loss Statement for the year 2021-2022
Contribution 20,352
EBIT 5,752
OPM % 7%
Other Income + 1,861
Interest 127
Depreciation 2,789
EBT 4,697
Tax % 17%
PAT 3,880
EPS in Rs 128.43
Dividend Payout % 47%
Degree of Operating
0.28
Leverage
Degree of Financing
1.22
Leverage
Degree of Combined
0.35
Leverage
Q4. Discuss details of your company's IPO and one-year stock market performance
post-listing for your firm.
Fundamental Analysis
Growth FY22
Revenue growth 25.0%
EBITDA growth 6.3%
EBIT growth -11.0%
Margin FY22
Gross Margin 8.4%
EBITDA Margin 5.3%
EBIT Margin 5.1%
ROE 7.25 %
Revenue vs EAT
100,000
90,000
80,000
70,000
60,000
50,000
40,000
30,000
20,000
10,000
0
Jan-17 Jan-18 Jan-19 Jan-20 Jan-21 Jan-22
Revenue EAT
Technical Analysis Jan 2022- Jan 2023
Summary Highest Lowest Difference Average Chg. %
EBIT 5,752
Assumtions
Risk Free Rate 5.68%
ICR Ratio Default Spread Interate Rate
>8.5 0.40% 6.08%
6.5-8.5 0.70% 6.38%
4.25-6.5 0.85% 6.53%
3-4.25 1.00% 6.68%
2.5-3 2.00% 7.68%
2.25-2.5 3.00% 8.68%
1.75-2.25 4.00% 9.68%
1.75-2 5.50% 11.18%
1.5-1.75 6.50% 12.18%
1.25-1.5 7.25% 12.93%
.8-1.25 8.75% 14.43%
.65-.8 9.50% 15.18%
.2-.65 10.50% 16.18%
.2> 12.00% 17.68%
Debt Debt Interest Interest Bond Pre Tax Tax After Tax
Ratio Expense coverage Ratin Cost of Rate Cost of
ratio g Debt Debt
0% 0 0.00 Infinite AAA 6.08% 17% 5.05%
5% 12885 822.05 7.00 AAA 6.38% 17% 5.30%
10% 25770 1721.42 3.34 AAA 6.68% 17% 5.54%
15% 38655 5577.85 1.03 AAA 14.43% 17% 11.98%
20% 51539 7823.68 0.74 AAA 15.18% 12% 13.28%
25% 64424 9779.60 0.59 AAA 16.18% 10% 14.56%
30% 77309 12508.61 0.46 AAA 16.18% 8% 14.92%
35% 90194 14593.38 0.39 AAA 16.18% 7% 15.10%
40% 103079 16678.15 0.34 AAA 16.18% 6% 15.23%
45% 115964 18762.92 0.31 A+ 16.18% 5% 15.34%
50% 128849 20847.69 0.28 A 16.18% 5% 15.42%
55% 141733 22932.46 0.25 A 16.18% 4% 15.49%
60% 154618 25017.22 0.23 A 16.18% 4% 15.55%
65% 167503 27101.99 0.21 A- 16.18% 4% 15.60%
70% 180388 29186.76 0.20 A- 16.18% 3% 15.64%
75% 193273 34170.62 0.17 A- 17.68% 3% 17.17%
80% 206158 36448.66 0.16 BBB 17.68% 3% 17.21%
85% 219042 38726.71 0.15 BBB 17.68% 3% 17.23%
90% 231927 41004.75 0.14 BB 17.68% 2% 17.26%
95% 244812 43282.79 0.13 B+ 17.68% 2% 17.28%
99% 255120 45105.22 0.13 B 17.68% 2% 17.30%
0% 100% 13.26%
5% 95% 13.18%
10% 90% 13.12%
15% 85% 14.01%
20% 80% 14.52%
25% 75% 15.16%
30% 70% 15.64%
35% 65% 16.10%
40% 60% 16.56%
45% 55% 17.03%
50% 50% 17.49%
55% 45% 17.95%
60% 40% 18.41%
65% 35% 18.87%
70% 30% 19.33%
75% 25% 20.91%
80% 20% 21.45%
85% 15% 21.98%
90% 10% 22.52%
95% 5% 23.06%
99% 1% 23.48%
WACC
25.00%
20.00%
15.00%
10.00%
5.00%
0.00%
0% 20% 40% 60% 80% 100% 120%
Q6.
Evaluate Dividend Policy of your company by commenting on what they can afford to p
ay Vs.What they pay. Do you find evidence of certain stylized facts for your company?
In year 2022 From the free cash flow of -1483 crs company paid 3717 Crs as dividend as per
the dividend policy mentioned below
Pursuant to the aforesaid change in the Listing Regulations, the Board has approved this
Dividend Distribution Policy (‘Policy’) of the Company on March 23, 2017. The Company
shall declare and pay dividend in accordance with the provisions of the Companies Act 2013,
rules made thereunder and Listing Regulations as amended from time to time.
Following points shall be considered while declaring dividend:
Consistency with the Dividend Guidelines as laid out by the Board
Sustainability of dividend payout ratio in future
Dividend payout ratio of previous years
Macroeconomic factors and business conditions
Retained earnings are intended to be utilized for:
Investments for future growth of the business
Dealing with any possible downturns in the business
Strategic investment in new business opportunities
The Company currently has only one class of shares i.e. equity shares. As and when it
proposes to issue any other class of shares, the policy shall be modified accordingly.
Sr Stylized facts Conclusion
No of Dividend
.
1 Dividends are Company paid its first dividend in 2004 and thereafter it is paying
sticky dividend consistently till date without any fail in any of the year
notwithstandin the fact that FCFE is in (-)ive
4 Dividend Initially when company came up with IPO they didn’t gave any
policy tends to dividend untill year 2003 because it was in growth stage and when
follow the life company beacme mature with more stable earnings they rolled out
cycle of the dividends with stable growth in dividends every year
firm
Chart Title
9,000.00 3,000.00
8,000.00
2,500.00
7,000.00
6,000.00 2,000.00
5,000.00
1,500.00
4,000.00
3,000.00 1,000.00
2,000.00
500.00
1,000.00
0.00 0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Advantages
Disadvantages
Assessment: Seems to be tilted in favour of benefits, hence the low to moderate level of debt
may be suitable.
Q2. Does the firm's current debt ratio meet your expectation?
FY Debt to Equity
Mar-18 0.13
Mar-19 0.08
Mar-20 0.11
Mar-21 0.21
Mar-22 0.14
As per the guess the firm has maintained a low level of debt with around 10-15% of debt of
entire capital.
Q3. Compute DOL, DFL, and DCL for your firm in the last year.
Profit & Loss Statement for the year 2021-2022
Mar-22 All figures in INR Crs
Particulars ₹
Sales + 3,886
Expenses - 3,099
Material Cost % 44%
Manufacturing Cost % 8%
Contribution 2,275
EBIT 787
OPM % 20%
Other Income + 21
Interest 34
Depreciation 65
EBT 709
Tax % 24%
PAT 537
EPS in Rs 481.02
Dividend Payout % 77%
Degree of Operating
0.35
Leverage
Degree of Financing
1.11
Leverage
Degree of Combined
0.38
Leverage
Q4. Discuss details of your company's IPO and one-year stock market performance
post-listing for your firm.
Last 1 year performance of Stock
Fundamental Analysis
Growth FY22
Revenue growth -6.4%
EBITDA growth -20.0%
EBIT growth -21.0%
Margin FY22
Gross Margin 21.0%
EBITDA Margin 20.7%
EBIT Margin 19.1%
4,500
4,000
3,500
3,000
2,500
2,000
1,500
1,000
500
0
Jan-17 Jan-18 Jan-19 Jan-20 Jan-21 Jan-22
Revenue Pat
Technical Analysis Jan 2022- Jan 2023
EBIT 787
Assumtions
Risk Free Rate 5.68%
ICR Ratio Default Spread Interate Rate
>8.5 0.40% 6.08%
6.5-8.5 0.70% 6.38%
4.25-6.5 0.85% 6.53%
3-4.25 1.00% 6.68%
2.5-3 2.00% 7.68%
2.25-2.5 3.00% 8.68%
2-2.25 4.00% 9.68%
1.75-2 5.50% 11.18%
1.5-1.75 6.50% 12.18%
1.25-1.5 7.25% 12.93%
.8-1.25 8.75% 14.43%
.65-.8 9.50% 15.18%
.2-.65 10.50% 16.18%
.2> 12.00% 17.68%
Debt Debt Interest Interest Bond Pre Tax Tax After Tax
Ratio Expense coverage Ratin Cost of Rate Cost of
ratio g Debt Debt
0% 0 0.00 Infinite 6.08% 22% 4.74%
5% 2038 133.10 5.91 6.53% 22% 5.09%
.3
10% 4076 313.08 2.51 7.68% 22% 5.99%
.6
15% 6114 882.38 0.89 14.43% 20% 11.60%
.9
20% 8153 1176.51 0.67 15.18% 15% 12.95%
.2
25% 1019 1547.07 0.51 16.18% 11% 14.37%
2
30% 1223 1978.78 0.40 16.18% 9% 14.76%
0
35% 1426 2308.58 0.34 16.18% 7% 14.97%
8
40% 1630 2638.38 0.30 16.18% 7% 15.12%
6
45% 1834 2968.17 0.27 16.18% 6% 15.24%
5
50% 2038 3297.97 0.24 16.18% 5% 15.33%
3
55% 2242 3627.77 0.22 16.18% 5% 15.41%
1
60% 2446 3957.56 0.20 16.18% 4% 15.47%
0
65% 2649 4684.83 0.17 17.68% 4% 17.03%
8
70% 2853 5045.20 0.16 17.68% 3% 17.07%
6
75% 3057 5405.57 0.15 17.68% 3% 17.11%
5
80% 3261 5765.94 0.14 17.68% 3% 17.15%
3
85% 3465 6126.31 0.13 17.68% 3% 17.18%
1
90% 3668 6486.69 0.12 17.68% 3% 17.21%
9
95% 3872 6847.06 0.11 17.68% 3% 17.23%
8
99% 4035 7135.35 0.11 17.68% 2% 17.25%
8
Debt Equity WACC
0% 100% 10.24%
5% 95% 10.16%
10% 90% 10.16%
15% 85% 10.96%
20% 80% 11.47%
25% 75% 12.14%
30% 70% 12.64%
35% 65% 13.11%
40% 60% 13.58%
45% 55% 14.05%
50% 50% 14.52%
55% 45% 14.99%
60% 40% 15.46%
65% 35% 16.90%
70% 30% 17.45%
75% 25% 17.99%
80% 20% 18.54%
85% 15% 19.09%
90% 10% 19.63%
95% 5% 20.18%
99% 1% 20.61%
WACC
25.00%
20.00%
15.00%
10.00%
5.00%
0.00%
0% 20% 40% 60% 80% 100% 120%
Q6.
Evaluate Dividend Policy of your company by commenting on what they can afford to p
ay Vs. What they pay. Do you find evidence of certain stylized facts for your company?
Aug Aug Sep 3, Aug Sep Sep 5, Sep 6,
11, 12, 2020 14, 12, 2017 2016
Ex-Date 2022 2021 2019 2018
Total 334.62 278.85 179.58 377 134.96 107.08 94.81
Dividends
536.53 340.58 343.22 393.94 346.98 266.28 232.66
PAT
350
500.00
300
400.00
250
300.00 200
150
200.00
100
100.00
50
0.00 0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
In year 2022 From the free cash flow of 229 crs company paid 334.62Crs as dividend as per
the dividend policy mentioned below
Page Industries Dividend Policy
Regulatory Framework: SEBI introduced Regulation 43A, which requires the top 500
listed companies to formulate a policy on dividend distribution based on market
capitalization of each financial year. This policy is aimed at complying with the
requirements of the SEBI (Listing Obligations and Disclosure Requirements) Regulations,
2015.
KEY PARAMETERS TO BE CONSIDERED WHILE DECLARING THE
DIVIDEND
1. Financial Parameters / Internal Factors:
The Board of Directors of the Company would consider the following financial
parameters before declaring or recommending dividend to shareholders:
· Net operating profit after tax;
· Working capital requirements;
· Capital expenditure requirements;
· Resources required to fund acquisitions and / or new businesses
· Cash flow required to meet contingencies; if any
· Outstanding borrowings and
· Past Dividend Trends
2. External Factors:
The Board of Directors of the Company would further consider prevailing legal
requirements, regulatory conditions or restrictions laid down under the Applicable Laws
including tax laws external factors before declaring or recommending dividend to
shareholders.
3. Range of Dividend
Subject to this policy and the factors which are necessarily to be considered at the time of
declaring / recommending the Dividend, the Board would endeavor to maintain a Dividend
pay‐out approximately 50% of PAT of the audited / limited reviewed financials.
4. The circumstances under which the shareholders of the Company may or may not
expect dividend:
Considering the past trend, the shareholders of the Company can have optimistic
expectation on dividend. However, the dividend may not be rolled out under the
following circumstances:
· If the Company undertakes or proposes to undertake an unexpected expansion
project requiring higher allocation of capital;
· Significantly unexpected higher working capital requirements adversely impacting
free cash flow;
· Whenever it undertakes any acquisitions or joint ventures requiring significant
allocation of capital;
· Whenever it proposes to utilize surplus cash for buy‐back of securities;
· In the event of inadequacy of profits / losses; or
· Any change in the regulatory frame works
1 Dividends are Company paid its first dividend in 2004 and thereafter it is
sticky paying dividend consistently till date without any fail in any of
the year
4 Dividend Initially when company came up with IPO they didn’t gave any
policy tends to dividend untill year 2002 because it was in growth stage and
follow the life when company beacme mature with more stable earnings they
cycle of the rolled out dividends with stable growth in dividends every year
firm