SlideShare une entreprise Scribd logo
1  sur  31
1
Sharif University of Technology
Graduate School of Management and Economics
Reza Esmaeili
Worldwide automobile production from 2000 to 2014
2
Million vehicles
According to a forecast by
PwC, in 2017 a total of 102
million vehicles will be
manufactured worldwide.
One of the world's most
important economic
sectors by revenue
China, 26.43%, 26%
European Union, 18.92%,
19%
United States, 12.99%, 13%
Japan, 10.89%, 11%
Iran, 1.22%, 1%
Rest of the World, 29.55%,
30%
MOTOR VEHICLE PRODUCTION
3
Motor vehicle production by countries
Who exported Cars in 2012?
This map shows only gross
export amount.
USA was the largest net
importer, also UK and France
are net importers.
Net Export Worth: 645B USD
4
Leading automobile manufacturers worldwide
10.23
10.14
9.92
8.47
7.71
6.32
4.75
4.36
2.94
2.88
2.53
2.12
1.38
1.19
1.15
1.08
1.04
0.97
0 2 4 6 8 10 12
Toyota
Volkswagon
GM
Renault-…
Hyundai-Kia
Ford
Fiat-Chrystler
Honda
PSA
Suzuki
Daimler
BMW
Mazda
Dongfeng
Changan
Mitsubishi
BAIC
Tata
Million units
Leading automobile manufacturers in 2014, based on vehicle sales
5
Revenue of the leading automotive manufacturers
worldwide
202.46
188.16
129.87
128.82
119.03
96.09
87.36
80.4
79.35
67.56
53.61
41.06
35.65
21.19
20.77
15.25
0 50 100 150 200 250
Volkswagon
Toyota
Daimler
GM
Ford
Fiat-Chrysler
Honda
BMW
Nissan
Hyundai
Peugeot
Renault
Kia
Suzuki
Mazda
Mitsubishi
Billion euros
Revenue of the leading automotive manufacturers worldwide in 2014
6
Worlds most valuable brand in automotive industry (Forbes 2015)
7
Lexus # 66 $8 B
Brand World
Rank
Brand
Value
Volkswagen # 67 $8 B
Toyota # 8 $37.8 B
BMW # 16 $27.5 B
Honda # 23 $22.6 B
Mercedes-Benz # 24 $22.5 B
Audi # 39 $12.8 B
Ford # 41 $12.5 B
Chevrolet # 62 $9 B
Hyundai # 64 $8.4 B
The BMW Group
8
Bayerische Motoren Werke
Type: Aktiengesellschaft (AG)
Industry: Automotive
Founded: 1916
Headquarters: Munich, Bavaria, Germany
Area served: Worldwide
Products: Luxury vehicles, sports
cars, motorcycles
Services: Financial Service
2014 Overview
Production output: 2.12 million cars
123,000 motorcycles
Revenue: €80.40 billion
Operating income: €8.71 billion
Total assets: €154.80 billion
No of employees: 116,324
Diversity: 30 production facilities
in 14 countries
Sales Network: 142 countries
Global Ranking (Forbes 2015)
#16 Most Valuable Brands
#45 Biggest Public Companies
#52 in Sales
#61 in Profit
#151 in Assets
#7 America's Best Employers
Mission Statement
To be the most successful premium
manufacturer in the industry.
Slogan "Sheer Driving Pleasure“ (Worldwide)
"The Ultimate Driving Machine“ (United States)
"The Ultimate Driving Experience“ (Canada)
17.4
16.7
12.6
53.3
Stefan Quandt
Johanna Quandt
Susanne Klatten
Free Float
Age: 89
Matriarch of BMW Clan
77th richest person in the world
Age 53 Net Worth 15.3 billion USD
the richest woman in Germany
the 54th richest person in the world.
Age 49 Net Worth 13.4 billion USD
the 59th richest person in the world
Shareholder Structure
9
Deceased: August 3, 2015
New Shareholder Structure
25.8
20.9
53.3
Stefan Quandt
Susanne Klatten
Free Float
10
BMW Group in Figures
A big financial picture of BMW performance 2010-2014, For people
who are not interested in details of the report
Report of Supervisory
Board
Joachim
Milberg
Statement of Chairman of
the Board of Management
Norbert
Reithofer
Combined Management
Report
General Information on
the BMW Group
Group Financial Statement
Statement on Corporate
Governance
Other Information
BMW Annual Report
Issued: 31 Dec 2014
General Information on the BMW Group
• Business Model
• Management System
• Financial and Non-financial Performance Indicators
• Review of Operations
• Events after the End of the Reporting Period
• Risks and Opportunities
• Financial Reporting Process
• BMW Stock and Capital Markets in 2014
Group financial Statements
• Income Statements
• Balance Sheets
• Cash Flow
• Statement of Changes in Equity
• Notes to the Financial Statements
Statement on Corporate Governance
• Company’s Governing Constitution
• Members of the Boards
• Composition and Work Procedures
• Practices beyond Mandatory Requirements
• Responsibility Statement
• Auditor’s Report
Other Information
• BMW Group Ten-year Comparison
• BMW Group Locations
• Glossary
• Index
• Financial Calendar
• Contacts
Who are these guys?
11
Profitability of BMW?!
The answer is EVA…
Is it beneficial to run BMW?
First Question…!
If yes
By how much?!
What is it?
Economic value added (EVA) is an internal management performance
measure that compares net operating profit to total cost of capital.
How is it calculated?
EVA = Net Operating Profit After Tax (NOPAT) – Cost of Capital
Cost of Capital = Capital Invested x WACC
WACC: weighted average cost of capital
i.e.
Economic Value Added
Or
Economic Profit
12
Profitability of BMW?!
The pre-tax average weighted cost of
capital for the BMW Group in 2014 was
12 %, unchanged from the previous year.
13
BMW comparison with two
other prominent brands
Revenue 157,236,030 $ 97,341,491 $ 227,096,000 $
Revenue per Employee 561,000 $ 836,000 $ 670,000 $
Total Assets 229,591,095 $ 187,419,992 $ 397,997,000 $
No of Employees 279,972 116,324 338,875
Production (Units) 2,530,000 2,120,000 10,230,000
Net Profit 8,428,893 $ 7,019,639 $ 18,122,000 $ Do not Panic!
It’s only a mellow ratio!
14
Liquidity Measurement Ratios
Current Ratio
Profit Margin Analysis
Cash Flow To Debt Ratio
Quick Ratio
Cash Conversion Ratio
Cash Ratio
Profitability Indicator Ratios
Effective Tax Rate
Debt Ratios
Return On Assets
Return On Capital Employed
Return On Equity
Overview of Debt
Debt Ratio
Debt-Equity Ratio
Interest Coverage Ratio
Capitalization Ratio
Operating Performance Ratios
Fixed Asset Turnover
Sales/Revenue Per Employee
Operating Cycle
Operating Cash Flow/Sales Ratio
Cash Flow Indicator Ratios
Free Cash Flow/Operating Cash Ratio
Cash Flow Coverage Ratio
Investment Valuation Ratios
Dividend Payout Ratio
Per Share Data
Price/Book Value Ratio
Price/Earnings To Growth Ratio
Price/Cash Flow Ratio
Price/Sales Ratio
Dividend Yield
Enterprise Value Multiple
Price/Earnings Ratio
Financial Ratios
15
Liquidity Measurement Ratios
Current Ratio
Profit Margin Analysis
Quick Ratio
Profitability Indicator Ratios
Effective Tax Rate
Debt Ratios
Return On Assets
Return On Equity
Debt Ratio
Interest Coverage Ratio
Operating Performance Ratios
Fixed Asset Turnover
Investment Valuation Ratios
Price/Earnings Ratio
Financial Ratios
16
Current Ratio
What you need: Balance Sheet
The formula: Current Ratio = Current Assets / Current Liabilities
What it means: The current ratio measures a company's ability to
pay its short-term liabilities with its short-term assets. If the ratio
is over 1.0, the firm has more short-term assets than short-term
debts. But if the current ratio is less than 1.0, the opposite is true
and the company could be vulnerable to unexpected bumps in the
economy or business climate.
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
INDUSTRY
1.02 0.96 1.15 1.09 1.27
• current assets are not sufficient to cover short
term liabilities
• ratio is below the lowest permitted level
• if the current ratio is higher than the industry
standard level, there is an insufficient use of the
resources
17
Quick Ratio
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
INDUSTRY
0.83 0.77 0.84 0.96 0.63
What you need: Balance Sheet
The formula: Quick Ratio = (Current Assets - Inventory) / Current Liabilities
What it means: The quick ratio (also known as the acid-test ratio) is similar
to the current ratio in that it's a measure of how well a company can meet its
short-term financial liabilities. However, it takes the concept one step further.
The quick ratio backs out inventory because it assumes that selling inventory
would take several weeks or months. The quick ratio only takes into account
those assets that could be used to pay short-term debts today.
• they are not able to settle their current
liabilities instantaneously
• a low quick ratio suggests liquidity risk, or,
better credit terms with suppliers than the
competitors
• these three companies have higher ratio than
the industry average, it proves their superiority
over other brands.
18
Total Assets Turnover
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
INDUSTRY
0.55 0.52 0.68 0.57 0.91
What you need: Balance Sheet
The formula: Total assets turnover = Sales / Total Assets
What it means: A higher number is preferable, since it suggests that the
company is using its assets efficiently to make money. A lower number may
convince a company to try other methods to help maximize the efficiency
of its assets. Nevertheless, this ratio varies between industries and can only
be compared effectively between businesses in the same sector .
• lower than the industry standard
• Reasons could be excess production capacity,
poor inventory management, lax collection
methods
• improvement could be done via increasing
sales, decreasing fix assets, or decreasing
working capital
19
Debt Ratio
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
0.74 0.76 0.76 0.65
What you need: Balance Sheet
The formula: Total debt / Total assets
Where: Total Debt = Non-current provisions and liabilities + Current
provisions and liabilities = Total Equity and Liabilities - Equity
What it means: Measures the extent to which borrowed funds have
been used to finance the firm's operations. The higher this ratio, the
more leveraged the company is, implying greater financial risk. At the
same time, leverage is an important tool that companies use to grow,
and many businesses find sustainable uses for debt .
• lower value of debt ratio is favorable
• great value indicates:
1. higher portion of company’s assets are
claimed by its creditors
2. difficult to obtain loans for new projects
20
Interest Coverage Ratio
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
INDUSTRY
24.85 22.36 26.18 127.29 8.38
What you need: Income Statement
The formula: Interest Coverage Ratio = EBIT / Interest Expense
What it means: Both EBIT (aka, operating income) and interest
expense are found on the income statement. The interest coverage
ratio, also known as times interest earned (TIE), is a measure of
how well a company can meet its interest payment obligations. If
a company can't make enough to make interest payments, it will
be forced into bankruptcy. Anything lower than 1.0 is usually a
sign of trouble.
advisable to maintain an interest coverage of at least 2
times
• interest cover of lower than 1.5 times: fluctuations
in profitability and potential to delays in interest
payments
21
Revenue
Sales (revenue) $20,438
Operating expenses
Cost of goods sold $7,943
Selling, general and administrative expenses $8,172
Depreciation and amortization $960
Other expenses $138
Total operating expenses $17,213
Operating income $3,225
Non-operating income $130
Earnings before Interest and taxes (EBIT) $3,355
Financial income $45
Income before interest expense (IBIE) $3,400
Financial expense $190
Earnings before income taxes (EBT) $3,210
Income taxes $1,027
Net income $2,183
Examplestatementofincome(figuresinthousands)
Profitability Ratios
Profitability Ratios
Basically, it is the amount of
profit (at the gross, operating,
pretax or net income level)
generated by the company as a
percent of the sales generated.
22
Operating Margin
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
INDUSTRY
10.29% 11.18% 7.20% 10.71% 12.40%
What you need: Income Statement
The formula: Operating Margin (Return on Sale) =
Profits before taxes and interest / Sales
What it means: Operating margin measures a company's
pricing strategy and operating efficiency. Operating margin is a
measurement of what proportion of a company's revenue is left
over after paying for variable costs of production such as
wages, raw materials, etc.
the BMW’s operating margin is quite high it is
preferred because the company make more money
for each euro of sales
• BMW is more profitable than BENZ and TOYOTA
23
Net Profit Margin
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
INDUSTRY
6.97% 7.21% 5.36% 7.98% 10.38%
What you need: Income Statement
The formula: Profit Margin = Net Income / Sales
What it means: Profit margin calculates how much of a
company's total sales flow through to the bottom line. As you
can probably tell, higher profits are better for shareholders, as
is a high (and/or increasing) profit margin.
• net profit margin of BMW is higher than BENZ but
lower than TOYOTA and the average of cars industry
• It implies the lower tax rate in Japan than in Germany
24
Return On Equity (ROE)
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
14.96% 15.55% 15.94% 12.95%
What you need: Income Statement, Balance Sheet
The formula: ROE = Net Income / Average Stockholder Equity
What it means: Equity is another word for ownership. ROE
tells you how good a company is at rewarding its shareholders
for their investment. For example, if Company B reported
$10,000 of net income and its shareholders have $200,000 in
equity, its ROE is 5%. For every $1 of equity shareholders own,
the company generates $0.05 in profits each year. As with ROA,
higher is better.
• BMW is outperforming TOYOTA
25
Return On Assets (ROA)
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
3.93% 3.96% 3.89% 4.53%
What you need: Income Statement, Balance Sheet
The formula: ROA = Net Income / Average Total Assets
What it means: A company buys assets (factories, equipment,
etc.) in order to conduct its business. ROA tells you how good
the company is at using its assets to make money. For example,
if Company A reported $10,000 of net income and owns
$100,000 in assets, its ROA is 10%. For ever $1 of assets it
owns, it can generate $0.10 in profits each year. With ROA,
higher is better.
• for ROA, it’s important to consider the industry and
the sector of company
26
Price/Earnings Ratio
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
10.50 10.20 10.58 10.13
What you need: Income Statement, Most Recent Stock Price
The formula: P/E Ratio = Price per Share / Earnings Per Share
What it means: Think of the price-to-earnings ratio as the price
you'll pay for $1 of earnings. A very, very general rule of thumb
is that shares trading at a "low" P/E are a value, though the
definition of "low" varies from industry to industry.
• BMW shows a desirable value, but TOYOTA’s status
is more promissing
27
Effective Tax Rate
BMW
DEC.2013
BMW
DEC.2014
BENZ
DEC.2014
TOYOTA
MAR.2015
34.1 % 33.6 % 32.0 % 30.8 %
What you need: Income Statement
The formula: Income Tax Expense / Pretax Income
What it means: The average rate at which an individual or
corporation is taxed. The effective tax rate for individuals is the
average rate at which their earned income is taxed.
• Toyota incurs less tax rate
Effective Tax Rate
28
29
I. www.bmw.com
II. https://www.daimler.com
III. www.toyota.com
IV. http://www.forbes.com/powerful-brands/list/
V. http://www.statista.com/statistics/262747/worldwide-automobile-production-since-2000/
VI. http://csimarket.com/Industry/Industry_Data.php?ind=404
VII. https://en.wikipedia.org/wiki/Automotive_industry
VIII.https://en.wikipedia.org/wiki/Earnings_before_interest_and_taxes
IX. http://www.hl.co.uk/shares/shares-search-results/b/bayerische-motoren-werke-ag-eur1
X. http://www.gurufocus.com/term/pe/DDAIF/P%252FE%2BRatio/Daimler%2BAG
XI. http://www.gurufocus.com/term/pe/TM/P%252FE%2BRatio/Toyota%2BMotor%2BCorp
References
30
Thanks to my wife, Samira,
who helped me all the way.
Contact:
Esmaeili_reza@gsme.sharif.edu
Esmaeili.rza@gmail.com
31

Contenu connexe

Tendances

JP Morgan Deal Case Study 2012 - BMW and Harley Davidson
JP Morgan Deal Case Study 2012 - BMW and Harley DavidsonJP Morgan Deal Case Study 2012 - BMW and Harley Davidson
JP Morgan Deal Case Study 2012 - BMW and Harley DavidsonAnirban Ghosh
 
An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...
An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...
An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...Siddharth Sinha
 
Analyse Marketing Communicatie Plan BMW-i_final (15)
Analyse Marketing Communicatie Plan BMW-i_final (15)Analyse Marketing Communicatie Plan BMW-i_final (15)
Analyse Marketing Communicatie Plan BMW-i_final (15)Tim Hindriks
 
Vishal arora(mhs1007028) m.m assignment
Vishal arora(mhs1007028) m.m assignmentVishal arora(mhs1007028) m.m assignment
Vishal arora(mhs1007028) m.m assignmentvishalginni
 
Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...
Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...
Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...Luca Buffolano
 
BMW of North America: Dream It. Build It. Drive It.
BMW of North America: Dream It. Build It. Drive It.BMW of North America: Dream It. Build It. Drive It.
BMW of North America: Dream It. Build It. Drive It.Anggriawan Sugianto
 
BMW Presentation.pptx
BMW Presentation.pptxBMW Presentation.pptx
BMW Presentation.pptxMoses Seriki
 
Economic Report Africa 2014 feature story SOUTH AFRICA
Economic Report Africa 2014 feature story SOUTH AFRICAEconomic Report Africa 2014 feature story SOUTH AFRICA
Economic Report Africa 2014 feature story SOUTH AFRICADr Lendy Spires
 
BMW Term Paper.docx (1)
BMW Term Paper.docx (1)BMW Term Paper.docx (1)
BMW Term Paper.docx (1)Moses Seriki
 
Brand tracker 2012_aug_france
Brand tracker 2012_aug_franceBrand tracker 2012_aug_france
Brand tracker 2012_aug_franceJocelyn Jarnier
 
Italy AutoBook 2019 Preview
Italy AutoBook 2019 PreviewItaly AutoBook 2019 Preview
Italy AutoBook 2019 PreviewUli Kaiser
 
Study of marketing strategies of bmw
Study of marketing strategies of bmw  Study of marketing strategies of bmw
Study of marketing strategies of bmw Parv Sadh
 
BMW - Case Study Analysis
BMW - Case Study AnalysisBMW - Case Study Analysis
BMW - Case Study AnalysisSounak Deb
 

Tendances (19)

JP Morgan Deal Case Study 2012 - BMW and Harley Davidson
JP Morgan Deal Case Study 2012 - BMW and Harley DavidsonJP Morgan Deal Case Study 2012 - BMW and Harley Davidson
JP Morgan Deal Case Study 2012 - BMW and Harley Davidson
 
An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...
An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...
An Assessment and Analysis of the Marketing Techniques and Strategies of BMW ...
 
Analyse Marketing Communicatie Plan BMW-i_final (15)
Analyse Marketing Communicatie Plan BMW-i_final (15)Analyse Marketing Communicatie Plan BMW-i_final (15)
Analyse Marketing Communicatie Plan BMW-i_final (15)
 
Bmw swot analysis
Bmw swot analysis Bmw swot analysis
Bmw swot analysis
 
Vishal arora(mhs1007028) m.m assignment
Vishal arora(mhs1007028) m.m assignmentVishal arora(mhs1007028) m.m assignment
Vishal arora(mhs1007028) m.m assignment
 
Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...
Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...
Luca Buffolano : "BMW vs VOLKSWAGEN: TWO LEADING AUTOMAKER COMPANIES IN COMPA...
 
BMW Final
BMW FinalBMW Final
BMW Final
 
BMW of North America: Dream It. Build It. Drive It.
BMW of North America: Dream It. Build It. Drive It.BMW of North America: Dream It. Build It. Drive It.
BMW of North America: Dream It. Build It. Drive It.
 
BMW Presentation.pptx
BMW Presentation.pptxBMW Presentation.pptx
BMW Presentation.pptx
 
Economic Report Africa 2014 feature story SOUTH AFRICA
Economic Report Africa 2014 feature story SOUTH AFRICAEconomic Report Africa 2014 feature story SOUTH AFRICA
Economic Report Africa 2014 feature story SOUTH AFRICA
 
Bmw p series
Bmw p seriesBmw p series
Bmw p series
 
Pestel analysis of bmw
Pestel analysis of bmwPestel analysis of bmw
Pestel analysis of bmw
 
BMW Case Study
BMW Case StudyBMW Case Study
BMW Case Study
 
BMW Term Paper.docx (1)
BMW Term Paper.docx (1)BMW Term Paper.docx (1)
BMW Term Paper.docx (1)
 
Brand tracker 2012_aug_france
Brand tracker 2012_aug_franceBrand tracker 2012_aug_france
Brand tracker 2012_aug_france
 
Italy AutoBook 2019 Preview
Italy AutoBook 2019 PreviewItaly AutoBook 2019 Preview
Italy AutoBook 2019 Preview
 
Study of marketing strategies of bmw
Study of marketing strategies of bmw  Study of marketing strategies of bmw
Study of marketing strategies of bmw
 
Airline
AirlineAirline
Airline
 
BMW - Case Study Analysis
BMW - Case Study AnalysisBMW - Case Study Analysis
BMW - Case Study Analysis
 

Similaire à BMW Valuation 2014

Imperial Capital - Daimler - Final
Imperial Capital - Daimler - FinalImperial Capital - Daimler - Final
Imperial Capital - Daimler - FinalIgor Kalota
 
Innovation Assumptions
Innovation AssumptionsInnovation Assumptions
Innovation AssumptionsAngie Lee
 
Daimler 2007 Annual Report
Daimler 2007 Annual ReportDaimler 2007 Annual Report
Daimler 2007 Annual Reportearningsreport
 
William Blair 2017 Growth Stock Conference
William Blair 2017 Growth Stock ConferenceWilliam Blair 2017 Growth Stock Conference
William Blair 2017 Growth Stock Conferencecorporationlkq
 
Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018
Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018
Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018Mercer Capital
 
Volkswagen Financial ratio analysis for 2015 & 2016
Volkswagen Financial ratio analysis for 2015 & 2016Volkswagen Financial ratio analysis for 2015 & 2016
Volkswagen Financial ratio analysis for 2015 & 2016Priya Gujaran, MBA
 
Lkq corporation bairds 2017 global consumer technology and services conference
Lkq corporation bairds 2017 global consumer technology and services conferenceLkq corporation bairds 2017 global consumer technology and services conference
Lkq corporation bairds 2017 global consumer technology and services conferencecorporationlkq
 
Under Armour_Security Analysis
Under Armour_Security AnalysisUnder Armour_Security Analysis
Under Armour_Security AnalysisTrang Nguyen
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglêsLocaliza
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglêsLocaliza
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglêsLocaliza
 
Financial Ratio analysis asian paints
 Financial Ratio analysis   asian paints Financial Ratio analysis   asian paints
Financial Ratio analysis asian paintsTushar Sadhye
 
Institutional Presentation - August/16
Institutional Presentation - August/16Institutional Presentation - August/16
Institutional Presentation - August/16Localiza
 
Financial analysis techniques
Financial analysis techniques  Financial analysis techniques
Financial analysis techniques Neven Erfan
 

Similaire à BMW Valuation 2014 (20)

Account
AccountAccount
Account
 
Imperial Capital - Daimler - Final
Imperial Capital - Daimler - FinalImperial Capital - Daimler - Final
Imperial Capital - Daimler - Final
 
Innovation Assumptions
Innovation AssumptionsInnovation Assumptions
Innovation Assumptions
 
Daimler 2007 Annual Report
Daimler 2007 Annual ReportDaimler 2007 Annual Report
Daimler 2007 Annual Report
 
William Blair 2017 Growth Stock Conference
William Blair 2017 Growth Stock ConferenceWilliam Blair 2017 Growth Stock Conference
William Blair 2017 Growth Stock Conference
 
IFE Matrix Report 2018
IFE Matrix Report 2018IFE Matrix Report 2018
IFE Matrix Report 2018
 
Volkswagen Financial Services AG Annual Report 2009
Volkswagen Financial Services AG Annual Report 2009Volkswagen Financial Services AG Annual Report 2009
Volkswagen Financial Services AG Annual Report 2009
 
Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018
Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018
Mercer Capital's Value Focus: Auto Dealer Industry | Year-End 2018
 
Volkswagen Financial ratio analysis for 2015 & 2016
Volkswagen Financial ratio analysis for 2015 & 2016Volkswagen Financial ratio analysis for 2015 & 2016
Volkswagen Financial ratio analysis for 2015 & 2016
 
Lkq corporation bairds 2017 global consumer technology and services conference
Lkq corporation bairds 2017 global consumer technology and services conferenceLkq corporation bairds 2017 global consumer technology and services conference
Lkq corporation bairds 2017 global consumer technology and services conference
 
Lean Manufacturing - Toyota Production System
Lean Manufacturing - Toyota Production SystemLean Manufacturing - Toyota Production System
Lean Manufacturing - Toyota Production System
 
Under Armour_Security Analysis
Under Armour_Security AnalysisUnder Armour_Security Analysis
Under Armour_Security Analysis
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglês
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglês
 
Localiza institucional inglês
Localiza institucional   inglêsLocaliza institucional   inglês
Localiza institucional inglês
 
Financial Ratio analysis asian paints
 Financial Ratio analysis   asian paints Financial Ratio analysis   asian paints
Financial Ratio analysis asian paints
 
Enterprise Partners Valuation
Enterprise Partners ValuationEnterprise Partners Valuation
Enterprise Partners Valuation
 
Institutional Presentation - August/16
Institutional Presentation - August/16Institutional Presentation - August/16
Institutional Presentation - August/16
 
Financial management
Financial managementFinancial management
Financial management
 
Financial analysis techniques
Financial analysis techniques  Financial analysis techniques
Financial analysis techniques
 

BMW Valuation 2014

  • 1. 1 Sharif University of Technology Graduate School of Management and Economics Reza Esmaeili
  • 2. Worldwide automobile production from 2000 to 2014 2 Million vehicles According to a forecast by PwC, in 2017 a total of 102 million vehicles will be manufactured worldwide. One of the world's most important economic sectors by revenue
  • 3. China, 26.43%, 26% European Union, 18.92%, 19% United States, 12.99%, 13% Japan, 10.89%, 11% Iran, 1.22%, 1% Rest of the World, 29.55%, 30% MOTOR VEHICLE PRODUCTION 3 Motor vehicle production by countries
  • 4. Who exported Cars in 2012? This map shows only gross export amount. USA was the largest net importer, also UK and France are net importers. Net Export Worth: 645B USD 4
  • 5. Leading automobile manufacturers worldwide 10.23 10.14 9.92 8.47 7.71 6.32 4.75 4.36 2.94 2.88 2.53 2.12 1.38 1.19 1.15 1.08 1.04 0.97 0 2 4 6 8 10 12 Toyota Volkswagon GM Renault-… Hyundai-Kia Ford Fiat-Chrystler Honda PSA Suzuki Daimler BMW Mazda Dongfeng Changan Mitsubishi BAIC Tata Million units Leading automobile manufacturers in 2014, based on vehicle sales 5
  • 6. Revenue of the leading automotive manufacturers worldwide 202.46 188.16 129.87 128.82 119.03 96.09 87.36 80.4 79.35 67.56 53.61 41.06 35.65 21.19 20.77 15.25 0 50 100 150 200 250 Volkswagon Toyota Daimler GM Ford Fiat-Chrysler Honda BMW Nissan Hyundai Peugeot Renault Kia Suzuki Mazda Mitsubishi Billion euros Revenue of the leading automotive manufacturers worldwide in 2014 6
  • 7. Worlds most valuable brand in automotive industry (Forbes 2015) 7 Lexus # 66 $8 B Brand World Rank Brand Value Volkswagen # 67 $8 B Toyota # 8 $37.8 B BMW # 16 $27.5 B Honda # 23 $22.6 B Mercedes-Benz # 24 $22.5 B Audi # 39 $12.8 B Ford # 41 $12.5 B Chevrolet # 62 $9 B Hyundai # 64 $8.4 B
  • 8. The BMW Group 8 Bayerische Motoren Werke Type: Aktiengesellschaft (AG) Industry: Automotive Founded: 1916 Headquarters: Munich, Bavaria, Germany Area served: Worldwide Products: Luxury vehicles, sports cars, motorcycles Services: Financial Service 2014 Overview Production output: 2.12 million cars 123,000 motorcycles Revenue: €80.40 billion Operating income: €8.71 billion Total assets: €154.80 billion No of employees: 116,324 Diversity: 30 production facilities in 14 countries Sales Network: 142 countries Global Ranking (Forbes 2015) #16 Most Valuable Brands #45 Biggest Public Companies #52 in Sales #61 in Profit #151 in Assets #7 America's Best Employers Mission Statement To be the most successful premium manufacturer in the industry. Slogan "Sheer Driving Pleasure“ (Worldwide) "The Ultimate Driving Machine“ (United States) "The Ultimate Driving Experience“ (Canada)
  • 9. 17.4 16.7 12.6 53.3 Stefan Quandt Johanna Quandt Susanne Klatten Free Float Age: 89 Matriarch of BMW Clan 77th richest person in the world Age 53 Net Worth 15.3 billion USD the richest woman in Germany the 54th richest person in the world. Age 49 Net Worth 13.4 billion USD the 59th richest person in the world Shareholder Structure 9 Deceased: August 3, 2015
  • 10. New Shareholder Structure 25.8 20.9 53.3 Stefan Quandt Susanne Klatten Free Float 10
  • 11. BMW Group in Figures A big financial picture of BMW performance 2010-2014, For people who are not interested in details of the report Report of Supervisory Board Joachim Milberg Statement of Chairman of the Board of Management Norbert Reithofer Combined Management Report General Information on the BMW Group Group Financial Statement Statement on Corporate Governance Other Information BMW Annual Report Issued: 31 Dec 2014 General Information on the BMW Group • Business Model • Management System • Financial and Non-financial Performance Indicators • Review of Operations • Events after the End of the Reporting Period • Risks and Opportunities • Financial Reporting Process • BMW Stock and Capital Markets in 2014 Group financial Statements • Income Statements • Balance Sheets • Cash Flow • Statement of Changes in Equity • Notes to the Financial Statements Statement on Corporate Governance • Company’s Governing Constitution • Members of the Boards • Composition and Work Procedures • Practices beyond Mandatory Requirements • Responsibility Statement • Auditor’s Report Other Information • BMW Group Ten-year Comparison • BMW Group Locations • Glossary • Index • Financial Calendar • Contacts Who are these guys? 11
  • 12. Profitability of BMW?! The answer is EVA… Is it beneficial to run BMW? First Question…! If yes By how much?! What is it? Economic value added (EVA) is an internal management performance measure that compares net operating profit to total cost of capital. How is it calculated? EVA = Net Operating Profit After Tax (NOPAT) – Cost of Capital Cost of Capital = Capital Invested x WACC WACC: weighted average cost of capital i.e. Economic Value Added Or Economic Profit 12
  • 13. Profitability of BMW?! The pre-tax average weighted cost of capital for the BMW Group in 2014 was 12 %, unchanged from the previous year. 13
  • 14. BMW comparison with two other prominent brands Revenue 157,236,030 $ 97,341,491 $ 227,096,000 $ Revenue per Employee 561,000 $ 836,000 $ 670,000 $ Total Assets 229,591,095 $ 187,419,992 $ 397,997,000 $ No of Employees 279,972 116,324 338,875 Production (Units) 2,530,000 2,120,000 10,230,000 Net Profit 8,428,893 $ 7,019,639 $ 18,122,000 $ Do not Panic! It’s only a mellow ratio! 14
  • 15. Liquidity Measurement Ratios Current Ratio Profit Margin Analysis Cash Flow To Debt Ratio Quick Ratio Cash Conversion Ratio Cash Ratio Profitability Indicator Ratios Effective Tax Rate Debt Ratios Return On Assets Return On Capital Employed Return On Equity Overview of Debt Debt Ratio Debt-Equity Ratio Interest Coverage Ratio Capitalization Ratio Operating Performance Ratios Fixed Asset Turnover Sales/Revenue Per Employee Operating Cycle Operating Cash Flow/Sales Ratio Cash Flow Indicator Ratios Free Cash Flow/Operating Cash Ratio Cash Flow Coverage Ratio Investment Valuation Ratios Dividend Payout Ratio Per Share Data Price/Book Value Ratio Price/Earnings To Growth Ratio Price/Cash Flow Ratio Price/Sales Ratio Dividend Yield Enterprise Value Multiple Price/Earnings Ratio Financial Ratios 15
  • 16. Liquidity Measurement Ratios Current Ratio Profit Margin Analysis Quick Ratio Profitability Indicator Ratios Effective Tax Rate Debt Ratios Return On Assets Return On Equity Debt Ratio Interest Coverage Ratio Operating Performance Ratios Fixed Asset Turnover Investment Valuation Ratios Price/Earnings Ratio Financial Ratios 16
  • 17. Current Ratio What you need: Balance Sheet The formula: Current Ratio = Current Assets / Current Liabilities What it means: The current ratio measures a company's ability to pay its short-term liabilities with its short-term assets. If the ratio is over 1.0, the firm has more short-term assets than short-term debts. But if the current ratio is less than 1.0, the opposite is true and the company could be vulnerable to unexpected bumps in the economy or business climate. BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 INDUSTRY 1.02 0.96 1.15 1.09 1.27 • current assets are not sufficient to cover short term liabilities • ratio is below the lowest permitted level • if the current ratio is higher than the industry standard level, there is an insufficient use of the resources 17
  • 18. Quick Ratio BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 INDUSTRY 0.83 0.77 0.84 0.96 0.63 What you need: Balance Sheet The formula: Quick Ratio = (Current Assets - Inventory) / Current Liabilities What it means: The quick ratio (also known as the acid-test ratio) is similar to the current ratio in that it's a measure of how well a company can meet its short-term financial liabilities. However, it takes the concept one step further. The quick ratio backs out inventory because it assumes that selling inventory would take several weeks or months. The quick ratio only takes into account those assets that could be used to pay short-term debts today. • they are not able to settle their current liabilities instantaneously • a low quick ratio suggests liquidity risk, or, better credit terms with suppliers than the competitors • these three companies have higher ratio than the industry average, it proves their superiority over other brands. 18
  • 19. Total Assets Turnover BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 INDUSTRY 0.55 0.52 0.68 0.57 0.91 What you need: Balance Sheet The formula: Total assets turnover = Sales / Total Assets What it means: A higher number is preferable, since it suggests that the company is using its assets efficiently to make money. A lower number may convince a company to try other methods to help maximize the efficiency of its assets. Nevertheless, this ratio varies between industries and can only be compared effectively between businesses in the same sector . • lower than the industry standard • Reasons could be excess production capacity, poor inventory management, lax collection methods • improvement could be done via increasing sales, decreasing fix assets, or decreasing working capital 19
  • 20. Debt Ratio BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 0.74 0.76 0.76 0.65 What you need: Balance Sheet The formula: Total debt / Total assets Where: Total Debt = Non-current provisions and liabilities + Current provisions and liabilities = Total Equity and Liabilities - Equity What it means: Measures the extent to which borrowed funds have been used to finance the firm's operations. The higher this ratio, the more leveraged the company is, implying greater financial risk. At the same time, leverage is an important tool that companies use to grow, and many businesses find sustainable uses for debt . • lower value of debt ratio is favorable • great value indicates: 1. higher portion of company’s assets are claimed by its creditors 2. difficult to obtain loans for new projects 20
  • 21. Interest Coverage Ratio BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 INDUSTRY 24.85 22.36 26.18 127.29 8.38 What you need: Income Statement The formula: Interest Coverage Ratio = EBIT / Interest Expense What it means: Both EBIT (aka, operating income) and interest expense are found on the income statement. The interest coverage ratio, also known as times interest earned (TIE), is a measure of how well a company can meet its interest payment obligations. If a company can't make enough to make interest payments, it will be forced into bankruptcy. Anything lower than 1.0 is usually a sign of trouble. advisable to maintain an interest coverage of at least 2 times • interest cover of lower than 1.5 times: fluctuations in profitability and potential to delays in interest payments 21
  • 22. Revenue Sales (revenue) $20,438 Operating expenses Cost of goods sold $7,943 Selling, general and administrative expenses $8,172 Depreciation and amortization $960 Other expenses $138 Total operating expenses $17,213 Operating income $3,225 Non-operating income $130 Earnings before Interest and taxes (EBIT) $3,355 Financial income $45 Income before interest expense (IBIE) $3,400 Financial expense $190 Earnings before income taxes (EBT) $3,210 Income taxes $1,027 Net income $2,183 Examplestatementofincome(figuresinthousands) Profitability Ratios Profitability Ratios Basically, it is the amount of profit (at the gross, operating, pretax or net income level) generated by the company as a percent of the sales generated. 22
  • 23. Operating Margin BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 INDUSTRY 10.29% 11.18% 7.20% 10.71% 12.40% What you need: Income Statement The formula: Operating Margin (Return on Sale) = Profits before taxes and interest / Sales What it means: Operating margin measures a company's pricing strategy and operating efficiency. Operating margin is a measurement of what proportion of a company's revenue is left over after paying for variable costs of production such as wages, raw materials, etc. the BMW’s operating margin is quite high it is preferred because the company make more money for each euro of sales • BMW is more profitable than BENZ and TOYOTA 23
  • 24. Net Profit Margin BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 INDUSTRY 6.97% 7.21% 5.36% 7.98% 10.38% What you need: Income Statement The formula: Profit Margin = Net Income / Sales What it means: Profit margin calculates how much of a company's total sales flow through to the bottom line. As you can probably tell, higher profits are better for shareholders, as is a high (and/or increasing) profit margin. • net profit margin of BMW is higher than BENZ but lower than TOYOTA and the average of cars industry • It implies the lower tax rate in Japan than in Germany 24
  • 25. Return On Equity (ROE) BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 14.96% 15.55% 15.94% 12.95% What you need: Income Statement, Balance Sheet The formula: ROE = Net Income / Average Stockholder Equity What it means: Equity is another word for ownership. ROE tells you how good a company is at rewarding its shareholders for their investment. For example, if Company B reported $10,000 of net income and its shareholders have $200,000 in equity, its ROE is 5%. For every $1 of equity shareholders own, the company generates $0.05 in profits each year. As with ROA, higher is better. • BMW is outperforming TOYOTA 25
  • 26. Return On Assets (ROA) BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 3.93% 3.96% 3.89% 4.53% What you need: Income Statement, Balance Sheet The formula: ROA = Net Income / Average Total Assets What it means: A company buys assets (factories, equipment, etc.) in order to conduct its business. ROA tells you how good the company is at using its assets to make money. For example, if Company A reported $10,000 of net income and owns $100,000 in assets, its ROA is 10%. For ever $1 of assets it owns, it can generate $0.10 in profits each year. With ROA, higher is better. • for ROA, it’s important to consider the industry and the sector of company 26
  • 27. Price/Earnings Ratio BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 10.50 10.20 10.58 10.13 What you need: Income Statement, Most Recent Stock Price The formula: P/E Ratio = Price per Share / Earnings Per Share What it means: Think of the price-to-earnings ratio as the price you'll pay for $1 of earnings. A very, very general rule of thumb is that shares trading at a "low" P/E are a value, though the definition of "low" varies from industry to industry. • BMW shows a desirable value, but TOYOTA’s status is more promissing 27
  • 28. Effective Tax Rate BMW DEC.2013 BMW DEC.2014 BENZ DEC.2014 TOYOTA MAR.2015 34.1 % 33.6 % 32.0 % 30.8 % What you need: Income Statement The formula: Income Tax Expense / Pretax Income What it means: The average rate at which an individual or corporation is taxed. The effective tax rate for individuals is the average rate at which their earned income is taxed. • Toyota incurs less tax rate Effective Tax Rate 28
  • 29. 29
  • 30. I. www.bmw.com II. https://www.daimler.com III. www.toyota.com IV. http://www.forbes.com/powerful-brands/list/ V. http://www.statista.com/statistics/262747/worldwide-automobile-production-since-2000/ VI. http://csimarket.com/Industry/Industry_Data.php?ind=404 VII. https://en.wikipedia.org/wiki/Automotive_industry VIII.https://en.wikipedia.org/wiki/Earnings_before_interest_and_taxes IX. http://www.hl.co.uk/shares/shares-search-results/b/bayerische-motoren-werke-ag-eur1 X. http://www.gurufocus.com/term/pe/DDAIF/P%252FE%2BRatio/Daimler%2BAG XI. http://www.gurufocus.com/term/pe/TM/P%252FE%2BRatio/Toyota%2BMotor%2BCorp References 30
  • 31. Thanks to my wife, Samira, who helped me all the way. Contact: Esmaeili_reza@gsme.sharif.edu Esmaeili.rza@gmail.com 31

Notes de l'éditeur

  1. http://www.statista.com/statistics/262747/worldwide-automobile-production-since-2000/ PricewaterhouseCoopers is a multinational professional services network. It is the largest professional services firm in the world, and is one of the Big Four auditors, along with Deloitte, EY and KPMG.
  2. https://en.wikipedia.org/wiki/Automotive_industry
  3. DEFINITION of 'Corporate Governance' The system of rules, practices and processes by which a company is directed and controlled. Corporate governance essentially involves balancing the interests of the many stakeholdersin a company - these include its shareholders, management, customers, suppliers, financiers, government and the community. Since corporate governance also provides the framework for attaining a company's objectives, it encompasses practically every sphere of management, from action plans and internal controls to performance measurement and corporate disclosure.
  4. equity capital and debt capital
  5. https://en.wikipedia.org/wiki/Earnings_before_interest_and_taxes
  6. BMW Historical Data: http://www.hl.co.uk/shares/shares-search-results/b/bayerische-motoren-werke-ag-eur1 Daimler Historical Data: http://www.gurufocus.com/term/pe/DDAIF/P%252FE%2BRatio/Daimler%2BAG Toyota Historical Data: http://www.gurufocus.com/term/pe/TM/P%252FE%2BRatio/Toyota%2BMotor%2BCorp
  7. BMW Historical Data: http://www.hl.co.uk/shares/shares-search-results/b/bayerische-motoren-werke-ag-eur1 Daimler Historical Data: http://www.gurufocus.com/term/pe/DDAIF/P%252FE%2BRatio/Daimler%2BAG Toyota Historical Data: http://www.gurufocus.com/term/pe/TM/P%252FE%2BRatio/Toyota%2BMotor%2BCorp