Professional Documents
Culture Documents
PHP CP9
PHP CP9
Equity security analysis is the evaluation of a firm and its prospects from the perspective of a current or potential
investor in the firm’s shares. Security analysis is one step in a larger investment process that involves:
1 Establishing the objectives of the investor.
2 Forming expectations about the future returns and risks of individual securities.
3 Combining individual securities into portfolios to maximize progress towards the investment objectives.
Security analysis is the foundation for the second step, projecting future returns and assessing risk. Security
analysis is typically conducted with an eye towards identification of mispriced securities in hopes of generat-
ing returns that more than compensate the investor for risk. However, that need not be the case. For analysts
who do not have a comparative advantage in identifying mispriced securities, the focus should be on gaining
an appreciation for how a security would affect the risk of a given portfolio, and whether it fits the profile that
the portfolio is designed to maintain.
Security analysis is undertaken by individual investors, by analysts at brokerage houses (sell-side analysts),
and by analysts who work at the direction of fund managers for various institutions (buy-side analysts). The
institutions employing buy-side analysts include collective investment funds, pension funds, insurance com-
panies, universities, and others.
A variety of questions are dealt with in security analysis:
●● A sell-side analyst asks: Is the industry I am covering attractive, and if so why? How do different firms
within the industry position themselves? What are the implications for my earnings forecasts? Given my
expectations for a firm, do its shares appear to be mispriced? Should I recommend this share as a buy, a
sell, or a hold?
●● A buy-side analyst for a “value share fund” asks: Does this security possess the characteristics we seek
in our fund? That is, does it have a relatively low ratio of price to earnings, low price-to-book value, and
other fundamental indicators? Do its prospects for earnings improvement suggest good potential for high
future returns on the security?
●● An individual investor asks: Does this security offer the risk profile that suits my investment objectives?
Does it enhance my ability to diversify the risk of my portfolio? Is the firm’s dividend payout rate low
enough to help shield me from taxes while I continue to hold the security?
As the preceding questions underscore, there is more to security analysis than estimating the value of equity
securities. Nevertheless, for most sell-side and buy-side analysts, the key goal remains the identification of
mispriced securities.
358
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 359
Investors in high tax brackets are likely to prefer to have a large share of their portfolio in shares that generate
tax-deferred capital gains rather than shares that pay dividends or interest-bearing securities.
Collective investment funds (mutual funds, unit trusts, OEICs, SICAVs, or BEVEKs as they are termed in some
countries) have become popular investment vehicles for savers to achieve their investment objectives.1 Collec-
tive investment funds sell shares in professionally managed portfolios that invest in specific types of equity and/
or fixed income securities. They therefore provide a low-cost way for savers to invest in a portfolio of securities
that reflects their particular appetite for risk.
The major classes of collective investment funds include:
1 Money market funds that invest in commercial paper, certificates of deposit, and treasury bills.
2 Bond funds that invest in debt instruments.
3 Equity funds that invest in equity securities.
4 Balanced funds that hold money market, bond, and equity securities.
5 Real estate funds that invest in commercial real estate.
Within the bond and equities classes of funds, however, there are wide ranges of fund types. For example,
bond funds include:
●● Corporate bond funds that invest in investment-grade rated corporate debt instruments.2
●● Government bond funds that invest in government debt instruments.
●● High yield funds that invest in non-investment-grade rated corporate debt.
●● Mortgage funds that invest in mortgage-backed securities.
Equity funds include:
●● Income funds that invest in equities that are expected to generate dividend income.
●● Growth funds that invest in equities expected to generate long-term capital gains.
●● Income and growth funds that invest in equities that provide a balance of dividend income and capital gains.
●● Value funds that invest in equities that are considered to be undervalued.
●● Short funds that sell short equity securities that are considered to be overvalued.
●● Index funds that invest in equities that track a particular market index, such as the MSCI World Index or
the DJ Euro Stoxx 50.
●● Sector funds that invest in equities in a particular industry segment, such as the technology or health sci-
ences sectors.
●● Regional funds that invest in equities from a particular country or geographic region, such as Japan, the
Asia-Pacific region, or the United States.
Since the 1990s hedge funds have gained increased prominence, and the assets controlled by these funds
have grown significantly. While generally open only to institutional investors and certain qualified wealthy
individuals, hedge funds are becoming an increasingly important force in the market. Hedge funds employ a
variety of investment strategies, including:
●● Market neutral funds that typically invest equal amounts of money in purchasing undervalued securities
and shorting overvalued ones to neutralize market risk.
●● Short selling funds, which short sell the securities of companies that they believe are overvalued.
●● Special situation funds that invest in undervalued securities in anticipation of an increase in value result-
ing from a favourable turn of events.
These fund types employ very different strategies. But, for many, fundamental analysis of companies is the criti-
cal task. This chapter focuses on applying the tools we developed in Part 2 of the book to analyze equity securities.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
360 PART III Business analysis and valuation applications
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 361
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
362 PART III Business analysis and valuation applications
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 363
D epending on whether fund managers follow a strategy of targeting equities with specific types of characteristics
or of screening shares that appear to be mispriced, the following types of questions are likely to be useful:
●● What is the risk profile of a firm? How volatile is its earnings stream and share price? What are the key possible
bad outcomes in the future? What is the upside potential? How closely linked are the firm’s risks to the health of
the overall economy? Are the risks largely diversifiable, or are they systematic?
●● Does the firm possess the characteristics of a growth share? What is the expected pattern of revenue and earn-
ings growth for the coming years? Is the firm reinvesting most or all of its earnings?
●● Does the firm match the characteristics desired by “income funds”? Is it a mature or maturing company, pre-
pared to “harvest” profits and distribute them in the form of high dividends?
●● Is the firm a candidate for a “value fund”? Does it offer measures of earnings, cash flow, and book value that are
high relative to the price? What specific screening rules can be implemented to identify misvalued shares?
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
364 PART III Business analysis and valuation applications
As useful as analysts’ forecasts of revenue and earnings are, they do not represent a complete description
of expectations about future performance, and there is no guarantee that consensus analyst forecasts are the
same as those reflected in market prices. Further, financial analysts typically forecast performance for only a
few years, so that even if these do reflect market expectations, it is helpful to understand what types of long-
term forecasts are reflected in share prices. Armed with the models in Chapters 7 and 8 that express price as a
function of future cash flows or earnings, an analyst can draw some educated inferences about the expectations
embedded in share prices.
For example, consider the valuation of apparel retailer Burberry plc. On June 30, 2018, Burberry’s share
price was 2,272 pence. For the year ended March 31 2018, the company reported that earnings per share had
increased from 77 pence the prior year to 82 pence, reflecting the company’s solid performance in a challeng-
ing environment. Burberry’s book value of equity per share was 331 pence. By the end of June analysts were
forecasting that Burberry would experience a moderate decline in profitability in fiscal 2018, with earnings per
share projected to go down by 2 percent to 80 pence. Gradually increasing growth was projected for the follow-
ing years: 6 percent in 2019 (85 pence), 13 percent in 2020 (96 pence), and 13 percent in 2021 (108 pence).10
Analysts expected Burberry to pay out approximately 55 percent of its annual earnings in dividends.
How do consensus forecasts by analysts reconcile with the market valuation of Burberry? What are the mar-
ket’s implicit assumptions about the short-term and long-term earnings growth for the company? By altering
the amounts for key value drivers and arriving at combinations that generate an estimated value equal to the
observed market price, the analyst can infer what the market might have been expecting for Burberry in June
2018. Table 9.1 summarizes the combinations of earnings growth, book value growth, and cost of capital that
generate prices comparable to the market price of 2,272 pence.
Burberry has an equity beta of 0.9. Given a risk-free rate of 4 percent and a market risk premium between
4.5 and 5.5 percent (see Chapter 8), Burberry’s cost of equity capital probably lies between 8.1 and 9.0 percent.
Critical questions for judging the market valuation of Burberry include how quickly the company’s abnormal
profitability will erode and how quickly earnings growth will revert to the same level as average firms in the
economy, historically around 4 percent. The analysis reported in Table 9.1 presents three scenarios for Burb-
erry’s earnings growth that are consistent with an observed market price of 2,272 pence. The three scenarios
assume that earnings growth reverts to the economy average after 2021 and that Burberry’s dividend payout
ratio between 2018 and 2021 is 55 percent.
Table 9.1 shows the implications for Burberry’s earnings growth in 2020 and 2021 if competition drives
down earnings in 2018 and 2019. This analysis indicates that with an 8.1 percent cost of equity and a significant
deterioration of earnings performance (i.e., 10 percent decline in 2018 and 2019), earnings need to grow by
close to 38 percent per year in 2020 and 2021 to justify the 2,272 pence share price. However, if growth is –2
and 6 percent in 2018 and 2019, respectively, as the consensus predicts, expected earnings growth remains close
to its longer-term historical average during the next two years (before approaching the economy average of 4
percent after 2021). The 2,272 pence share price is also consistent with a scenario that predicts constant earn-
ings growth of 11.5 percent between 2018 and 2021. The value of Burberry’s equity is computed as in Table 9.2.
Because one quarter of the fiscal year passed on June 30, two adjustments must be made in the analysis. First,
the present value factor for the first five years equals (1 2 re)2(t 2 0.25). Second, the book value on June 30 is set
equal to the book value on April 1 times (1 1 re)0.25.
Unless the analyst has good indications that Burberry’s abnormal profitability will rebound after two years,
given the company’s 2,272 pence share price, it is unlikely that the market anticipates that earnings will be
hit by competition or other adverse factors in 2018 and 2019. Burberry’s share price more likely reflects the
expectation that earnings growth will remain close to its historical average of 10–15 percent in the near term,
before reverting to the economy average in the longer term. This type of scenario analysis provides the analyst
with insights about investors’ expectations for Burberry and is useful for judging whether the share is correctly
valued. Security analysis need not involve such a detailed attempt to infer market expectations. However,
whether or not the analysis is explicit, a good analyst understands what economic scenarios could plausibly be
reflected in the observed price.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 365
TABLE 9.1 Alternative assumptions about value drivers for Burberry consistent with the observed market price of 2,272 pence
Implied
earnings per
2018 2019 2020 2021 After 2021 share in 2021
Assumed equity costs of capital of 8.1%
Earnings growth:
Scenario 1 22.0% 6.0% 22.1% 22.1% 4.0% 127 pence
Scenario 2 210.0% 210.0% 38.4% 38.4% 4.0% 127 pence
Scenario 3 11.5% 11.5% 11.5% 11.5% 4.0% 127 pence
Assumed equity cost of capital of 9.0%
Earnings growth:
Scenario 1 22.0% 6.0% 42.8% 42.8% 4.0% 154 pence
Scenario 2 210.0% 210.0% 52.5% 52.5% 4.0% 154 pence
Scenario 3 16.9% 16.9% 16.9% 16.9% 4.0% 153 pence
Earnings Abnormal
Beginning (11.5% annual profit (8.1% PV of abnormal
Year book value growth) cost of equity) PV factor profit
B y using the discounted abnormal profit/ROE valuation model, analysts can infer the market’s expectations for
a firm’s future performance. This permits analysts to ask whether the market is overvaluing or undervaluing a
company. Typical questions that analysts might ask from this analysis include the following:
●● What are the market’s assumptions about long-term ROE and growth? For example, is the market forecasting
that the company can grow its earnings without a corresponding level of expansion in its asset base (and hence
equity)? If so, how long can this persist?
●● How do changes in the cost of capital affect the market’s assessment of the firm’s future performance? If the
market’s expectations seem to be unexpectedly high or low, has the market reassessed the company’s risk? If
so, is this change plausible?
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
366 PART III Business analysis and valuation applications
I n developing expectations about the firm’s future performance using the financial analysis tools discussed throughout
this book, the analyst is likely to ask the following types of questions:
●● How profitable is the firm? In light of industry conditions, the firm’s corporate strategy, and its barriers to compe-
tition, how sustainable is that rate of profitability?
●● What are the opportunities for growth for this firm?
●● How risky is this firm? How vulnerable are operations to general economic downturns? How highly levered is the
firm? What does the riskiness of the firm imply about its cost of capital?
●● How do answers to the preceding questions compare to the expectations embedded in the observed share price?
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 367
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
368 PART III Business analysis and valuation applications
hedge funds, which actively seek shares to short sell. In contrast, traditional money management firms are
typically restricted from short selling and are more interested in analysts’ buy recommendations than their
sells. Second, regulatory changes require tight separation between investment banking and equity research
at investment banks.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 369
Summary
Equity security analysis is the evaluation of a firm and its prospects from the perspective of a current or poten-
tial investor in the firm’s shares. Security analysis is one component of a larger investment process that involves:
1 Establishing the objectives of the investor or fund.
2 Forming expectations about the future returns and risks of individual securities.
3 Combining individual securities into portfolios to maximize progress towards the investment objectives.
Some security analysis is devoted primarily to assuring that a share possesses the proper risk profile and other
desired characteristics prior to inclusion in an investor’s portfolio. However, especially for many professional
buy-side and sell-side security analysts, the analysis is also directed towards the identification of mispriced
securities. In equilibrium, such activity will be rewarding for those with the strongest comparative advantage.
They will be the ones able to identify any mispricing at the lowest cost and exert pressure on the price to
correct the mispricing. What kinds of efforts are productive in this domain depends on the degree of market
efficiency. A large body of existing evidence is supportive of a high degree of efficiency in stock markets, but
recent evidence has reopened the debate on this issue.
In practice, a wide variety of approaches to fund management and security analysis are employed. However,
at the core of the analyses are the same steps outlined in Chapters 2 through 8 of this book: business strategy
analysis, accounting analysis, financial analysis, and prospective analysis (forecasting and valuation). For the
professional analyst, the final product of the work is, of course, a forecast of the firm’s future earnings and cash
flows, and an estimate of the firm’s value. But that final product is less important than the understanding of
the business and its industry that the analysis provides. It is such understanding that positions the analyst to
interpret new information as it arrives and infer its implications.
Finally, the chapter summarizes some key findings of the research on the performance of both sell-side and
buy-side security analysts.
Core concepts
Active versus passive portfolio management Active portfolio management involves the use of security analysis to
identify mispriced securities; passive portfolio management implies holding a portfolio of securities to match the risk
and return of a market or sector index.
Collective investment funds Funds selling shares in professionally managed portfolios of securities with similar
risk, return, and/or style characteristics.
Market efficiency Degree to which security prices reflect all available information. Market inefficiencies can lead
to security mispricing and increase opportunities for earning abnormal investment returns through the use of com-
prehensive security analysis.
Security analysis Projecting future returns and assessing risks of a security with the objective of identifying mis-
priced securities or understanding how the security affects the risk, return, and style characteristics of a portfolio.
Steps of security analysis Comprehensive security analysis consists of the following steps:
1. Selection of candidates for analysis on the basis of risk, return, or style characteristics, industry membership, or
mispricing indicators.
2. Inferring market expectations about the firm’s future profitability and growth from the current security price.
3. Developing expectations about the firm’s profitability and growth using the four steps of business analysis.
4. Making an investment decision after comparing own expectations with those of the market.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
370 PART III Business analysis and valuation applications
Questions
1 Despite many years of research, the evidence 6 There are two major types of financial analysts:
on market efficiency described in this chapter buy-side and sell-side. Buy-side analysts work
appears to be inconclusive. Some argue that for investment firms and make recommenda-
this is because researchers have been unable to tions that are available only to the management
precisely link company fundamentals to share of funds within that firm. Sell-side analysts work
prices. Comment. for brokerage firms and make recommenda-
2 Geoffrey Henley, a professor of finance, states: tions that are used to sell shares to the brokerage
“The capital market is efficient. I don’t know firms’ clients, which include individual investors
why anyone would bother devoting their time and managers of investment funds. What would
to following individual shares and doing funda- be the differences in tasks and motivations of
mental analysis. The best approach is to buy and these two types of analysts?
hold a well-diversified portfolio of shares.” Do 7 Many market participants believe that sell-side
you agree? Why or why not? analysts are too optimistic in their recommenda-
3 What is the difference between fundamental and tions to buy shares and too slow to recommend
technical analysis? Can you think of any trading sells. What factors might explain this bias?
strategies that use technical analysis? What are the 8 Joe Klein is an analyst for an investment banking
underlying assumptions made by these strategies? firm that offers both underwriting and broker-
4 Investment funds follow many different types age services. Joe sends you a highly favourable
of investment strategies. Income funds focus on report on a share that his firm recently helped
shares with high dividend yields, growth funds go public and for which it currently makes the
invest in shares that are expected to have high market. What are the potential advantages and
capital appreciation, value funds follow shares disadvantages in relying on Joe’s report in decid-
that are considered to be undervalued, and short ing whether to buy the share?
funds bet against shares they consider to be over- 9 Intergalactic Software’s shares have a market
valued. What types of investors are likely to be price of €20 per share and a book value of €12
attracted to each of these types of funds? Why? per share. If its cost of equity capital is 15 per-
5 Intergalactic Software Plc went public three cent and its book value is expected to grow
months ago. You are a sophisticated investor at 5 percent per year indefinitely, what is the
who devotes time to fundamental analysis as a market’s assessment of its steady state return on
way of identifying mispriced shares. Which of equity? If the share price increases to €35 and
the following characteristics would you focus on the market does not expect the firm’s growth
in deciding whether to follow this share? rate to change, what is the revised steady state
ROE? If instead the price increase was due to an
●● The market capitalization.
increase in the market’s assessments about long-
●● The average number of shares traded per day.
term book value growth rather than long-term
●● The bid–ask spread for the share.
ROE, what would the price revision imply for
●● Whether the underwriter that took the firm
the steady state growth rate?
public is a Top Five investment banking firm.
●● Whether its audit company is a Big Four firm. 10 Joe states, “I can see how ratio analysis and valu-
●● Whether there are analysts from major bro- ation help me do fundamental analysis, but I
kerage firms following the company. don’t see the value of doing strategy analysis.”
●● Whether the share is held mostly by retail or Can you explain to him how strategy analysis
institutional investors. could be potentially useful?
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 371
Notes
1 OEIC stands for “Open-Ended Investment Company” Cash Flows about Future Earnings?” The Accounting
and is a UK collective investment fund. SICAV stands Review 71 (July 1996): 298–325.
for “Société d’Investissement a Capital Variable” and is 9 For an overview of research in behavioural finance, see
an open-ended collective investment fund in France and Advances in Behavioral Finance by R. Thaler (New York:
Luxembourg. BEVEK stands for “Beleggingsvennoot- Russell Sage Foundation, 1993), and Inefficient Markets:
schap met Veranderlijk Kapitaal” and is an open-ended An Introduction to Behavioral Finance by A. Shleifer
collective investment fund in Belgium. (Oxford: Oxford University Press, 2000).
2 Investment-grade rated bonds have received a credit 10 These forecasts were taken from I/B/E/S.
rating by Moody’s of Baa or above and/or a credit rating 11 Time-series model forecasts of future annual earnings
by Standard & Poor’s of BBB or above. We discuss these are the most recent annual earnings (with or without
rating categories in more detail in Chapter 10. some form of annual growth), and forecasts of future
3 P. Healy and K. Palepu, “The Fall of Enron,” Journal of quarterly earnings are a function of growth in earnings
Economic Perspectives 17(2) (Spring 2003): 3–26, discuss for the latest quarter relative to both the last quarter
how weak money manager incentives and long-term and the same quarter one year ago. See L. Brown and
analysis contributed to the share price run-up and M. Rozeff, “The Superiority of Analyst Forecasts as
subsequent collapse for Enron. A similar discussion on Measures of Expectations: Evidence from Earnings,”
factors affecting the rise and fall of dot-com shares is Journal of Finance 33 (1978): 1–16; L. Brown, P. Grif-
provided in “The Role of Capital Market Intermediar- fin, R. Hagerman, and M. Zmijewski, “Security Analyst
ies in the Dot-Com Crash of 2000,” Harvard Business Superiority Relative to Univariate Time-Series Models in
School Case 101–110, 2001. Forecasting Quarterly Earnings,” Journal of Accounting
4 See R. Bhushan, “Firm Characteristics and Analyst Fol- and Economics 9 (1987): 61–87; and D. Givoly, “Finan-
lowing,” Journal of Accounting and Economics 11(2/5), cial Analysts’ Forecasts of Earnings: A Better Surrogate
July 1989: 255–275, and P. O’Brien and R. Bhushan, for Market Expectations,” Journal of Accounting and Eco-
“Analyst Following and Institutional Ownership,” Journal nomics 4(2) (1982): 85–108.
of Accounting Research 28, Suppl. (1990): 55–76. 12 See D. Givoly and J. Lakonishok, “The Information Con-
5 Reviews of evidence on market efficiency are provided tent of Financial Analysts’ Forecasts of Earnings: Some
by E. Fama, “Efficient Capital Markets: II,” Journal of Evidence on Semi-Strong Efficiency,” Journal of Account-
Finance 46 (December 1991): 1575–1617; S. Kothari, ing and Economics 2 (1979): 165–186; T. Lys and S. Sohn,
“Capital Markets Research in Accounting,” Journal “The Association between Revisions of Financial Ana-
of Accounting and Economics 31 (September 2001): lysts’ Earnings Forecasts and Security Price Changes,”
105–231; and C. Lee, “Market Efficiency in Accounting Journal of Accounting and Economics 13 (1990): 341–364;
Research,” Journal of Accounting and Economics 31 (Sep- and J. Francis and L. Soffer, “The Relative Informative-
tember 2001): 233–253. ness of Analysts’ Stock Recommendations and Earnings
6 For example, see V. Bernard and J. Thomas, “Evidence Forecast Revisions,” Journal of Accounting Research 35(2)
That Stock Prices Do Not Fully Reflect the Implica- (1997): 193–212.
tions of Current Earnings for Future Earnings,” Journal 13 See M. Barth and A. Hutton, “Information Intermediar-
of Accounting and Economics 13 (December 1990): ies and the Pricing of Accruals,” working paper, Stanford
305–341. University, 2000.
7 Examples of studies that examine a “value share” strategy 14 See P. O’Brien, “Forecasts Accuracy of Individual Ana-
include J. Lakonishok, A. Shleifer, and R. Vishny, “Con- lysts in Nine Industries,” Journal of Accounting Research
trarian Investment, Extrapolation, and Risk,” Journal of 28 (1990): 286–304.
Finance 49 (December 1994): 1541–1578; and R. Frankel 15 See G. Bolliger, “The Characteristics of Individual
and C. Lee, “Accounting Valuation, Market Expectation, Analysts’ Forecasts in Europe,” Journal of Banking and
and Cross-Sectional Stock Returns,” Journal of Account- Finance 28 (2004): 2283–2309; M. Clement, “Analyst
ing and Economics 25 (June 1998): 283–319. Forecast Accuracy: Do Ability, Resources, and Port-
8 For example, see J. Ou and S. Penman, “Financial State- folio Complexity Matter?” Journal of Accounting and
ment Analysis and the Prediction of Stock Returns,” Economics 27 (1999): 285–304; J. Jacob, T. Lys, and M.
Journal of Accounting and Economics 11 (November Neale, “Experience in Forecasting Performance of Secu-
1989): 295–330; R. Holthausen and D. Larcker, “The rity Analysts,” Journal of Accounting and Economics 28
Prediction of Stock Returns Using Financial Statement (1999): 51–82; and S. Gilson, P. Healy, C. Noe, and K.
Information,” Journal of Accounting and Economics 15 Palepu, “Analyst Specialization and Conglomerate Stock
(June/September 1992): 373–411; and R. Sloan, “Do Breakups,” Journal of Accounting Research 39 (December
Stock Prices Fully Reflect Information in Accruals and 2001): 565–573.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
372 PART III Business analysis and valuation applications
16 See L. Brown, G. Foster, and E. Noreen, “Security Ana- Zeckhauser, “Hot Hands in Mutual Funds: Short-Run
lyst Multi-Year Earnings Forecasts and the Capital Mar- Persistence of Relative Performance,” Journal of Finance
ket,” Studies in Accounting Research, No. 21 (Sarasota, 48 (March 1993): 93–130, find evidence of persistence
FL), American Accounting Association; M. McNichols in mutual fund returns. However, M. Carhart, “On
and P. O’Brien, in “Self-Selection and Analyst Cover- Persistence in Mutual Fund Performance,” The Journal
age,” Journal of Accounting Research, Supplement (1997): of Finance 52 (March 1997): 57–83, shows that much of
167–208, find that analyst bias arises primarily because this is attributable to momentum in stock returns and
analysts issue recommendations on firms for which they to fund expenses; B. Malkiel, “Returns from Investing in
have favourable information and withhold recommend- Equity Mutual Funds from 1971 to 1991,” The Journal of
ing firms with unfavourable information. Finance 50 (June 1995): 549–573, shows that survivor-
17 See H. Lin and M. McNichols, “Underwriting Relation- ship bias is also an important consideration.
ships, Analysts’ Earnings Forecasts and Investment 21 See M. Grinblatt, S. Titman, and R. Wermers, “Momen-
Recommendations,” Journal of Accounting and Econom- tum Investment Strategies, Portfolio Performance, and
ics 25(1) (1998): 101–128; R. Michaely and K. Womack, Herding: A Study of Mutual Fund Behavior,” The Ameri-
“Conflict of Interest and the Credibility of Underwriter can Economic Review 85 (December 1995): 1088–1105.
Analyst Recommendations,” Review of Financial Stud- 22 For example, J. Lakonishok, A. Shleifer, and R. Vishny,
ies 12(4) (1999): 653–686; and P. Dechow, A. Hutton, “Contrarian Investment, Extrapolation, and Risk,” Jour-
and R. Sloan, “The Relation between Analysts’ Forecasts nal of Finance 49 (December 1994): 1541–1579, find
of Long-Term Earnings Growth and Stock Price Per- that value funds show superior performance, whereas
formance Following Equity Offerings,” Contemporary M. Grinblatt, S. Titman, and R. Wermers, “Momentum
Accounting Research 17(1) (2000): 1–32. Investment Strategies, Portfolio Performance, and Herd-
18 See L. Brown, “Analyst Forecasting Errors: Additional ing: A Study of Mutual Fund Behavior,” The American
Evidence,” Financial Analysts’ Journal (November/ Economic Review 85 (December 1995): 1088–1105, find
December 1997): 81–88; and D. Matsumoto, “Manage- that momentum investing is profitable.
ment’s Incentives to Avoid Negative Earnings Surprises,” 23 See D. Scharfstein and J. Stein, “Herd Behavior and
The Accounting Review 77 (July 2002): 483–515. Investment,” The American Economic Review 80 (June
19 For example, evidence of superior fund performance is 1990): 465–480; and P. Healy and K. Palepu, “The Fall of
reported by M. Grinblatt and S. Titman, “Mutual Fund Enron,” Journal of Economic Perspectives 17(2) (Spring
Performance: An Analysis of Quarterly Holdings,” Jour- 2003): 3–26.
nal of Business 62 (1994): 393–416, and by D. Hendricks, 24 For evidence on performance by pension fund manag-
J. Patel, and R. Zeckhauser, “Hot Hands in Mutual ers, see J. Lakonishok, A. Shleifer, and R. Vishny, “The
Funds: Short-Run Persistence of Relative Performance,” Structure and Performance of the Money Management
The Journal of Finance 48 (1993): 93–130. In contrast, Industry,” Brookings Papers on Economic Activity (Wash-
negative fund performance is shown by M. Jensen, “The ington, DC: American Accounting Association, 1992),
Performance of Mutual Funds in the Period 1945–64,” 339–392; T. Coggin, F. Fabozzi, and S. Rahman, “The
The Journal of Finance 23 (May 1968): 389–416, and Investment Performance of US Equity Pension Fund
B. Malkiel, “Returns from Investing in Equity Mutual Managers: An Empirical Investigation,” The Journal
Funds from 1971 to 1991,” Journal of Finance 50 (June of Finance 48 (July 1993): 1039–1056; and W. Ferson
1995): 549–573. and K. Khang, “Conditional Performance Measure-
20 M. Grinblatt and S. Titman, “The Persistence of Mutual ment Using Portfolio Weights: Evidence for Pension
Fund Performance,” Journal of Finance 47 (December Funds,” Journal of Financial Economics 65 (August 2002):
1992): 1977–1986, and D. Hendricks, J. Patel, and R. 249–282.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
CASE
Valuation at Novartis
In early 2007, Novartis announced record annual earnings of $7.2 billion for the year ended December 31,
2006, representing a 17 percent increase over the prior year. The company’s return on beginning book equity
of 21.7 percent far exceeded the company’s estimate of its cost of equity (8.5 percent). Further, since 2003, the
company had grown earnings by an average of 17 percent per year, and its return on beginning book equity
had increased steadily from 16.8 percent. Despite this superior performance, the company’s stock performance
had lagged that of the S&P500 and Swiss Market indexes, growing by an average of 10 percent per year (see
Exhibit 1). In addition, its price-to-earnings multiple had declined steadily from 22.9 2003 to 19.4 in 2006
(see Exhibit 9).
Several explanations for the gap between the company’s earnings and stock performance were plausible. First,
given the sustained strong performance of the pharmaceutical industry and the company’s past success, mar-
ket expectations were likely to be high. Merely meeting those heady expectations would generate only normal
stock price appreciation. A second explanation was that the market questioned whether Novartis could sustain
such strong performance, perhaps because of heightened regulatory oversight and proposed changes in the US
medical system, or as a result of concerns about the viability of the company’s unique strategy of investing in
both branded pharmaceuticals and generics. Finally, it was possible that investors had under-estimated Novartis
and the stock was undervalued. For Novartis’s management, understanding which of these best explained the
company’s situation was a necessary first step before deciding on an appropriate course of action.
Professor Paul Healy prepared this case. This case was developed from published sources. HBS cases are developed solely as the basis
for class discussion. Cases are not intended to serve as endorsements, sources of primary data, or illustrations of effective or ineffective
management.
Copyright © 2007 President and Fellows of Harvard College. To order copies or request permission to reproduce materials, call 1-800-
545-7685, write Harvard Business School Publishing, Boston, MA 02163, or go to http://www.hbsp.harvard.edu. No part of this
publication may be reproduced, stored in a retrieval system, used in a spreadsheet, or transmitted in any form or by any means –
electronic, mechanical, photocopying, recording, or otherwise – without the permission of Harvard Business School.
1
Source: Capital IQ.
2
See “Pharmaceutical Industry Profile 2007,” Pharmaceutical Research and Manufacturers of America website, www.phrma.org/publications.
373
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
374 PART III Business analysis and valuation applications
of extensive testing and regulatory approval to ensure drug efficacy and safety, total drug development time
lasted around fourteen years and cost more than $800 million per drug. On average, in 2006 pharmaceutical
companies spent $55.2 billion (17.5 percent of sales) on research and development.3 However, patent protection
of new compounds prevented competitors from copying successful new innovations and enabled innovators
to recover the heavy costs of drug discovery and development. The average effective patent life for branded
drugs was 11.5 years.4
A second factor behind the industry’s performance was its strong sales and marketing capability. On average,
pharmaceutical companies spent around 30 percent of sales on sales and marketing costs. In many markets,
drug companies employed an army of sales reps who visited doctors to convince them to prescribe their firms’
drugs. However, given the time constraints faced by physicians, sales rep visits were typically short, enabling the
reps to drop off promotional materials and free sample drugs. Drug companies therefore frequently organized
educational conferences, dinners, and other events to enable sales reps to spend time with doctors. Firms also
appealed directly to patients by consumer advertising. By 2005, direct-to-consumer advertising was $4.2 billion.5
In early 2007, the pharmaceutical industry faced a number of challenges. Public concern over the cost of
medical care and drugs had escalated, particularly in the US, the most expensive (and also most profitable)
health care market in the world. For the first time in fifteen years politicians had seriously begun debating
whether the health care system in the US needed to be changed. Candidates for the 2008 presidential elections
from both political parties were in the process of developing new health care initiatives to solve dual problems of
a large uninsured population and the increased cost of health care. While increased access to health care could
potentially benefit the pharmaceutical industry, there was also a significant risk that changes would increase
the power of health care providers (including federal and state governments) which would use their leverage
to obtain price cuts of as much as 40 percent, reducing the industry’s profitability and the financial resources
available for developing new drugs.
A second challenge had emerged following publication of research showing adverse cardiac risks for
patients using Merck’s blockbuster Vioxx painkiller. Merck had voluntarily withdrawn Vioxx from the market
in September 2004 following the publication. However, research findings from a 2001 study presented to the
company also showed cardiac risks, leading critics to allege that the company had over-promoted the drug
and underplayed its risks. By early 2007, roughly 22,000 lawsuits in US state and federal courts had been filed
against Merck. Analysts estimated that company’s legal liabilities could range from $4 billion to more than $25
billion. Merck opted to defend each suit separately on its merits. Of the 17 cases tried as of March 28, 2007,
Merck won ten, lost five, and two had ended in mistrials.6 Merck planned to or had appealed the cases it had
lost. However, the problems had increased pressure on the Food and Drug Administration, which regulated
drug approvals in the US, to be more cautious in approving new drugs and to respond more promptly to drug
safety questions.
In addition, it appeared that the industry was becoming less productive in discovering and commercializing
new drugs to replace those going off patent. Drug development costs had increased from $54 million per new
drug in 1976 to $231 million in 1987 and to $802 million in 2001.7 A study by Bain & Co. discovered that by
2003, only one in thirteen drugs that reached animal testing actually reached the market, down from one in
eight in the late 1990s. Opinions were divided on the causes of this decline. Some argued that it was becoming
more difficult to discover breakthrough drugs. Others pointed to increased regulatory oversight to improve
drug safety. Despite questions about research productivity, spending on R&D continued to grow, both in dollar
3
Ibid.
4
Ibid.
5
Julie M. Donohue, Marisa Cevasco, and Meredith B. Rosenthal, “A Decade of Direct-to-Consumer Advertising of Prescription Drugs,” New
England Journal of Medicine, Vol. 357 (August 16, 2007): 673–681.
6
Standard & Poor’s Healthcare, “Pharmaceuticals Industry Survey,” May 10, 2007.
7
”Pharmaceutical Industry Profile 2007, Pharmaceutical Research and Manufacturers of America website, www.phrma.org/publications.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 375
terms and as a percentage of sales. In 2006, industry R&D totaled $55.2 billion, a 7.8 percent increase over the
prior year. As a percentage of sales, R&D increased from 12.9 percent in 1985 to 17.5 percent in 2006.8
Finally, the industry faced increased pricing pressure from generics companies that produced and marketed
drugs for which patent protection had expired. Generics drugs sold at 30 percent to 90 percent discounts relative
to prices of brand-name drugs prior to patent expiration. Analysts estimated that in the first year after patent
expiration, a brand-name drug could lose more than 80 percent of its volume to generics. The generics share
of the US prescription drug market had grown from 19 percent in 1994, to 47 percent in 2000, and 54 percent
in 2005.9 This growth was driven by managed care providers, which substituted generics drugs for the brand
names to reduce costs. Generics companies followed a very different business model than traditional pharma
companies. They spent much less on research and development, and on marketing and sales. Their focus was
on aggressively challenging existing brand name drugs about to lose patent protection since the first to market
was granted six-month period of market exclusivity. Once this six-month period ended, however, other generics
firms were free to enter the market, leading to intense competition.
Novartis
Novartis was founded in 1996 through the merger of Ciba-Geigy and Sandoz. Under the leadership of Daniel
Vasella, who was appointed CEO in 1999, Novartis grew through a combination of successful new drug dis-
coveries and selected acquisitions. From 1999 to 2006, revenues increased from $20.4 billion to $36 billion,
and operating earnings grew from $4.6 to $8.1 billion (see Exhibit 2 for Novartis’s income statement and bal-
ance sheet data for the period 1999 to 2006).10 During this period Novartis was among the industry leaders in
introducing new drugs, including Femura (for breast cancer), Excelon (for Alzheimers), Dio-van/Co-Diovan
(for hypertension), Visudyne (for age-related macular degeneration), Glee-vac/Gilvec (for chronic myeloid leu-
kemia), and Zometa (for cancer complications).11 It also successfully refocused by divesting its agribusiness and
made several key acquisitions, including contact lens maker Wesley Jessen for $845 million in 2000, generics
companies Lek ($959 million in 2002), Eon and Hexal ($8.4 billion in 2005), and Chiron, a biopharmaceutical,
vaccine, and diagnostics firm for $6.3 billion in 2006.12
By early 2007, Novartis comprised four divisions: Pharmaceuticals, Sandoz (its generics business), Consumer
Health, and Vaccines and Diagnostics. The company’s strategy was to provide customers with a full c omplement
of the health care products they needed, including branded drugs, generic drugs, vaccines, and over-the-counter
medicines.
Pharmaceuticals, the largest division with sales of $26.6 billion, boasted highly successful drugs in the cardio-
vascular, oncology, and neuroscience areas (see Exhibit 3 for data on the company’s top twenty drug sales and
Exhibit 4 for sales by drug maturity). Sales growth at Pharma exceeded 12 percent for 2006 with profit margins
of 28.7 percent. The unit’s strong performance was expected to continue in 2007 and 2008 with approvals pend-
ing in the US and Europe for a number of new drugs, including Exforge and Tek-turna (hypertension), Galvus
(type 2 diabetes), and Lucentis (for blindness). A total of 138 new projects were in progress at the end of 2006,
36 percent classified as new molecular entities, and the remainder as life cycle management projects. Fifteen proj-
ects had been submitted to regulatory authorities, thirteen were in phase III (large clinical trials), and another
8
Ibid.
9
“Insights 2006, Highlights from the Pharmaceutical Industry Profile, Pharmaceutical Research and Manufacturers of America website, www.
phrma.org/publications.
10
Source: Novartis annual reports, 1999 to 2006.
11
Ibid.
12
Source: Capital IQ.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
376 PART III Business analysis and valuation applications
76 were in phase II clinical trials.13 The company’s major competitors in this sector included G
laxoSmithKline,
Johnson & Johnson, Merck, and Pfizer (see Exhibit 5 for data on the performance of these firms).
Sandoz, with sales of $5.6 billion in 2006, was the world’s second-largest generics business. In 2003, Novartis
consolidated its different generics businesses using the Sandoz brand. It subsequently invested in building the
generics business with acquisitions of Lek, Hexal, and Eon. Novartis was the only major pharma company with
a generics drug business. In commenting on the strategy, CEO Vasella explained that the company viewed
“generic medicines as a critical complement to innovative medicines.” Large purchasers like Wal-Mart, and
private and state-run health care providers want to buy a range of generic and patented products. 14 Also, generic
drugs were projected to increase their market share as patents for many large drug companies were scheduled
to expire in the US market. However, some analysts expressed doubts about the move, pointing out that “com-
petition is high in the (generics) sector, fueled by the entry of low-cost producers from emerging markets like
India which (has) hurt (generic drug) margins and profitability.”15 In 2006, Sandoz sales grew by 27 percent and
operating profit margins increased to 12 percent as a result of the completion of the Hexal and Eon acquisi-
tions, and rapid growth in the US and Eastern European markets. Key competitors in this sector included Teva
Pharmaceutical Industries, Watson Pharmaceuticals, and a range of smaller companies (see Exhibit 6 for data
on the performance of key competitors in the industry).
The Consumer Health division included several businesses, Over-the Counter (OTC), Animal Health, CIBA
Vision, and Gerber. In 2006, the group’s Medical Nutrition unit was sold to Nestlé for $2.5 billion. Consumer
Health sales from continuing operations grew by 8 percent to $6.5 billion. This was led by strong performance
in OTC, which jumped from sixth largest in sales to the fourth largest in the world, and in Animal Health
which jumped three positions to number five. The group’s other major business units included eye lens firm
CIBA Vision and Gerber, the leading baby nutrition company in the US Key competitors in this sector included
Johnson & Johnson, Schering-Plough, Reckitt and Benkiser, and Pfizer (see Exhibit 7 for data on the perfor-
mance of key competitors).
The Vaccines and Diagnostics unit arose from the acquisition of Chiron. 2006 sales for the post-acquisition
eight months were $956 million, up 42 percent over the comparable period for 2005. This increase was driven
by a sharp increase in influenza vaccines in the US market. Novartis reported that given novel new products
and innovations in manufacturing technologies it anticipated double digit growth in this segment during the
following decade. Key competitors in this sector included Johnson & Johnson, Sanofi-Aventis, Merck, and
Abbott Laboratories (see Exhibit 8 for data on the performance of competitors).
Valuation
The health care industry had experienced declining stock multiples from 2003 to 2006. Price-to-earnings
multiples during the period had dropped steadily from 47.8 to 33.0, despite strong earnings growth in 2006.
Price-to-book multiples had declined from 6.0 to 4.0 during the same period despite sustained strong returns
on book equity (see Exhibit 9).
In early 2007, Novartis’s price to earnings multiple was higher than that of three of its five leading competi-
tors (GlaxoSmithKline, Pfizer, and Johnson & Johnson). Yet its price to book multiple was lower than that all but
Pfizer (see Exhibit 10). Despite continued strong earnings performance, its record of new drug introductions,
13
Source: Novartis 2006 annual report.
14
Tom Wright, “Novartis to become generics leader,” International Herald Tribune, February 22, 2005.
15
Ibid.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 377
and its strong pipeline of future new drugs, management was puzzled by the stock’s three-year record of merely
tracking the S&P index. What assumptions was the market making about Novartis’s future performance? How
were questions about the future of the industry, and the company’s unique strategy affecting its valuation? And
what actions if any should the company’s management team take to respond to market’s assessments?
EXHIBIT 1 Stock performance for Novartis and indices for the period 2003 to 2006
Novartis Swiss Market Index S&P 500 Index Morgan Stanley World Pharmaceutical Index
2003 13% 21% 26% 3%
2004 4% 5% 9% −8%
2005 22% 36% 3% 19%
2006 2% 17% 14% 7%
Average 10% 20% 13% 5%
Sources: Novartis 2006 annual report for performance of Novartis stock, Swiss market index, and Pharmaceutical Index, and Standard & Poor’s for S&P500 Index.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
EXHIBIT 2 Novartis’s income statement for the years ended December 31, 1999, to 2006 in $US millions
378
EBT Excl. Unusual Items 4,953 5,115 4,368 5,777 5,648 6,402 7,454 8,237
EBT Incl. Unusual Items 5,347 5,599 4,692 5,698 5,734 6,410 7,162 8,301
Income Tax Expense 1,151 1,123 844 959 947 1,045 1,090 1,282
Minority Int. in Earnings (17) (26) (12) (14) (44) (15) (11) (27)
Earnings from Continuing Operations 4,180 4,450 3,836 4,725 4,743 5,350 6,061 6,992
Earnings of Discontinued Operations — — — — — 15 69 183
Net Income 4,180 4,450 3,836 4,725 4,743 5,365 6,130 7,175
Per Share Items
Basic EPS $1,575 $1,703 $1,492 $1,878 $1,993 $2,278 $2,628 $3,059
Basic EPS Excluding Extra Items 1.575 1.703 1.492 1.878 1.993 2.271 2.598 2.981
Weighted Average Basic Shares Outstanding 2,653.8 2,613.5 2,571.7 2,515.3 2,380.1 2,355.5 2,332.8 2,345.2
Dividends per Share $0.5 $0.52 $0.54 $0.68 $0.8 $0.86 $0.94 $1.11
Payout Ratio % 29.1% 28.6% 33.1% 28.9% 35.0% 35.3% 34.4% 28.6%
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
EXHIBIT 2 Novartis’s income statement for the years ended December 31, 1999, to 2006 in $US millions (Continued)
Total Liabilities and Equity 41,134 35,919 40,222 45,025 49,317 52,488 57,732 68,008
Source: Standard & Poor’s Capital IQ data.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
379
EXHIBIT 3 Sales for Novartis pharmaceutical division’s top 20 drugs in 2006
380
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 381
5 000
Non-patented
0 products
2002 2003 2004 2005 2006
EXHIBIT 5 Performance of key competitors in the pharmaceutical industry (in $US mn)
Weighted average sales growth 2.1% 12.1% 22.1% 53.6% 6.0% 11.2%
EBIT
AstraZeneca plc 4,008 3,954 4,356 4,202 4,770 6,502 8,216
GlaxoSmithKline plc 6,455 6,256 8,157 10,348 10,400 10,586 13,958
Johnson & Johnson 4,175 4,928 5,787 5,896 7,376 6,365 6,894
Merck & Co. Inc. 11,564 12,200 12,723 13,250 13,507 13,158 13,649
Novartis 3,334 3,420 4,353 4,423 5,253 6,014 6,703
Pfizer 8,859 10,936 12,920 6,837 21,510 19,594 20,718
Weighted average EBIT margin 34.0% 36.2% 37.4% 30.5% 35.0% 34.2% 34.8%
Net Operating Assets
AstraZeneca plc na na 21,576 23,573 25,616 24,840 29,932
GlaxoSmithKline plc 29,017 26,278 29,950 33,927 36,165 28,242 33,179
Johnson & Johnson 9,209 10,591 11,112 15,351 16,058 16,091 18,799
Merck & Co. Inc. na na na na na na na
Novartis 10,423 11,225 12,118 13,836 14,914 14,655 20,418
Pfizer 15,854 16,881 18,541 81,522 81,651 74,406 72,497
Weighted average revenues 1.09 1.22 1.17 0.75 0.81 0.90 0.90
to net operating assets
Notes: Data are actual reported segment data reported at each year end. Changes in the performance measures therefore include the effect of any acquisitions or divestitures, such as
Pfizer’s acquisition of Pharmacia in mid-2003. EBIT are earnings before interest and taxes. Net operating assets are operating assets less non-interest-bearing liabilities.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
382 PART III Business analysis and valuation applications
EXHIBIT 6 Performance of key competitors in the generics industry (in $US mn)
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
Chapter 9 Equity security analysis 383
EXHIBIT 7 Performance of key competitors in the consumer health industry (in $US mn)
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
384 PART III Business analysis and valuation applications
EXHIBIT 8 Performance of key competitors in the vaccines and diagnostics industry (in $US mn)
EXHIBIT 9 Health care industry and Novartis valuation multiples for the period 2003 to 2006
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
EXHIBIT 10 Valuation and multiples for leading pharmaceutical companies based on financial statement data for fiscal year-end 2006 and stock price data on
March 31, 2007
Johnson & Johnson 60.26 174,451 176,960 39,318 4.4 3.734 16.1 28.3% 0.33
Pfizer Inc. 25.26 178,761 159,169 71,217 2.5 1.515 16.7 16.1% 0.69
Roche Holding AG 177.64 153,227 146,024 32,590 4.7 7.46 23.8 21.6% 0.16
GlaxoSmithKline plc 27.37 153,337 158,650 18,388 8.3 1.85 14.8 64.6% 0.27
Novartis AG 57.59 135,233 134,780 41,111 3.3 2.962 19.4 17.5% 0.33
Merck & Co. Inc. 44.17 95,848 96,377 17,560 5.5 2.027 21.8 25.0% 0.96
Weighted average 4.7 18.4 24.1% 0.43
Notes: Market capitalization is the stock price multiplied by the number of shares outstanding. Earnings per share are diluted earnings per share excluding extraordinary items. Enterprise value is the market equity capitalization plus the book value
of interest-bearing debt and minority interest, less cash and marketable securities and earnings. ROE is net income as a percentage of average book equity. Beta is the systematic risk of the stock, estimated by regressing the firm’s stock for the
previous 36 months on the S&P 500 index returns. The weighted average price-book and PE multiples are weighted by the market capitalizations of the firms, whereas the weighted ROE is weighted by their relative book equity values. Data for Glaxo-
SmithKline plc and Roche Holding AG are translated into $US using exchange rates on March 31, 2007.
Copyright 2019 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part. Due to electronic rights, some third party content may be suppressed from the eBook and/or eChapter(s).
Editorial review has deemed that any suppressed content does not materially affect the overall learning experience. Cengage Learning reserves the right to remove additional content at any time if subsequent rights restrictions require it.
385