SlideShare a Scribd company logo
1 of 28
 Tanu jaiswal
 Yawar waqar
 Akhil sood
 Debangshu
 Laveena
 Zubair mailk
 Puneet puri
2/18/2012 HAMDARD BUSINESS SCHOOL
1
2/18/2012 HAMDARD BUSINESS SCHOOL
2
2/18/2012 HAMDARD BUSINESS SCHOOL
3
• Abbott Healthcare Private Limited, India
ACQUIRER
• Piramal Healthcare Limited, India
SELLER
• Domestic Formulation Business (including mass market) which
manufactures, markets and sells branded pharmaceutical products in finished
form.
ASSETSACQUIRED
• BusinessTransfer of the Formulation Business into AHPL as a going concern.
MODEOF ACQUISITION
• USD 3.72 billion (approx. INR 175 billion). Upfront payment: USD 2.12 billion
Future payment: USD 400 million payable upon each of the subsequent four
anniversaries of the closing commencing in 2011.
CONSIDERATION
• Cash on the balance sheet of AHPL.
MODEOF FUNDING
2/18/2012 HAMDARD BUSINESS SCHOOL
4
 Abbott is following a Emerging market
penetration strategy.
 Near saturation of the western market is
bringing MNC’s to India.
 This deal would help them give an edge over
their competitors.
 Added attraction: In India, individuals and not
govt pay for a big portion of the healthcare
costs.
2/18/2012 HAMDARD BUSINESS SCHOOL
5
2/18/2012 HAMDARD BUSINESS SCHOOL
6
• TheAbbott-Solvay-Piramal trio would emerge as the undisputed leader in the
lucrative Rs 4,350 crore gastrointestinal market with over 11% share.The trio
would outperform Cadila Healthcare, Dr Reddy’s and Alkem on its way.
Abbott-Solvay-Piramal
• Abbott & Piramal together can form a combined market share of over 8%.The
duo would surpass rival MNCs Novartis, Pfizer,GSK, Merck among host of other
companies.
Vitamins & nutrients
• Piramal holds 6.5% market share in the dermatology segment and with this
acquisitionAbbott will become among the top 5 players solely riding on this
acquisition.
Dermatology Segment
• Abbott-Piramal duo would make solid gains and jump straight to the second
position only trailing Sun Pharma
Neurology Space
• Abbott would gain significant presence riding on Piramal’s strength. In the
segment, whileAbbott figures nowhere in the top 10, Piramal commands a
market share of 5.6% and the sixth position
Core Anti-infectives
2/18/2012 HAMDARD BUSINESS SCHOOL
7
fjjj
Piramal Group
(Promoter Group)
Formulation
Business
Abott Healthcare
Pvt. Ltd.
Piramal
Healthcare Ltd.
Public
Shareholders
Abbott
Laboratories, US
A
100%
47.9%
52.1%
CASH USD
3.72bn
Business
Transfer
2/18/2012
HAMDARD BUSINESS SCHOOL
9
2/18/2012 HAMDARD BUSINESS SCHOOL
10
Target Company Acquirer
DealValue
(USD mn) EV/SALES Mode of Acquisition
Matrix Labs Mylan 736 4.1x Acquired whole company
Ranbaxy Labs Daiichi 4600 6.4x Acquired whole company
Dabur Pharma Fresenius Kabi 273 3.7x Acquired whole company
Santha Biotec Sanofi-Aventis 784 8.7x Acquired whole company
Orchid Chemicals Hospira 400 5x Acquired Injectable business only
Piramal
Healthcare Abbot 3700 8.1x
Acquired domestic formulation
business
2/18/2012 HAMDARD BUSINESS SCHOOL
11
 Net Cash flow= 4616 cr
 Equity share capital= 3358 cr
 Debt= 286.27 cr
 Return on sensex (rm)= 11%
 Beta β= 0.4
 Debt interest rate (rd)= 28%
 Risk free rate (rf )= 7.5
2/18/2012 HAMDARD BUSINESS SCHOOL
12
 Yearly growth rate:
o 1st year: 5.6%
o 2nd year: 10%
o 3rd year: 10%
 Terminal growth rate=2%
 Total number of share= 167210515
2/18/2012 HAMDARD BUSINESS SCHOOL
13
 Per share value = Equity share capital
No. of shares
= 33580000000
167210515
= Rs 200
2/18/2012 HAMDARD BUSINESS SCHOOL
14
Cash flows:
CF1 = 4874.4 Cr
CF2= 5361.84 Cr
CF3= 5898.024 Cr
re= rf +β (rm- rf)
= 7.5 + 0.4(11-7.5)
= 7.5+ 1.4
re = 8.9 % = 9 %
2/18/2012 HAMDARD BUSINESS SCHOOL
15
We* re + Wd* rd
We= E/D+E = 3358 = 3358
3358+286.27 3644.27
Wd= D/D+E = 286.27
3644.27
re= 9% rd= 28%
WACC= 3358 * 9 + 286.27 * 28
3644.27 3644.27
= 0.92*9 + 0.08*28 = 10.54
= 11%
2/18/2012 HAMDARD BUSINESS SCHOOL
16
TerminalValue = CF3* (1+g)
(r-g )
= 5898.024 *(1+0.02)
(.11-.02)
= 5898.024* 11.33
TV = 70490 Cr
Discounted Cash= 4874.4 + 5361.84 + 5898.024
(1+.11) (1+.11)2 (1+.11)3
= 4391+ 4597 + 4573.3
= 13561.3
2/18/2012 HAMDARD BUSINESS SCHOOL
17
DiscountingTV
= 70490 = 51830.8
1.36
EnterpriseValue =TV + CF
= 51830+ 13561.3
= 65391.3
EquityValue = EV-(Debt- Cash)
= 65391.3-(286.27-0)
= 65105.03 Cr
2/18/2012 HAMDARD BUSINESS SCHOOL
18
price per share = 65105.03
167210515
= 389.35
Hence, undervalued
2/18/2012 HAMDARD BUSINESS SCHOOL
19
Particulars Amount
Up Front Payment (US $mn) 2120
NPV of Future Payments 400mn US $ for 4 years
from 2011 (Discounted at 10%) 1268
PVTotal Reciepts (US $ mn) 3388
PVTotal Payments (cr) 15856
Additional PaymentTo PEL(Rs) 350
EV/SALESValuation 8.1
2/18/2012 HAMDARD BUSINESS SCHOOL
20
 Current valuation of the deal is at 6.6x and 5.5x on basis of FY11e and FY12E sales.
 We see the valuation of Piramal’s DFB at 7x on basis of FY10 sales.
 The CompaniesAct, 1956
 Securities and Exchange Board of India
(SEBI)Takeover Code
 Foreign Exchange ManagementAct, 1999.
 CompetitionAct, 2000
2/18/2012 HAMDARD BUSINESS SCHOOL
21
Big Pharma companies has three big
problems —
 Its most important drugs are losing patent
protection, growth in developed markets is
slowing to a crawl, and much of its cash is
trapped overseas
 Abbott’s purchase of India’s Piramal
Healthcare’s generic drugs business for $3.7
billion offers a partial answer to all three
variables.
 Six of the world’s ten biggest drugs are likely
to lose U.S. patent protection by the end of
2012.
2/18/2012 HAMDARD BUSINESS SCHOOL
22
 Other major markets in Europe andAsia are
on similar timetables.The value of many big
franchises will be gutted as cheaper versions
of these compounds are introduced.
 As a result, growth of drug sales in developed
countries is likely to be between 3 and 6
percent over the next several
years, according to IMS.
2/18/2012 HAMDARD BUSINESS SCHOOL
23
 Of course, big drugs companies can console themselves with the fact
their businesses still generate substantial profits and cashflow.The
trouble is that much of this comes from foreign subsidiaries, where it
remains stashed away. Repatriating the cash to pay investors dividends
or buy back stock would generate a large tax bill.
 One way to deal with these myriad problems is to move into the generics
business, as Novartis , Sanofi-Aventis andAbbott have.
 Another is to expand into emerging markets. India, for example, is
growing about three times as fast as developed markets, and given the
state of medical care there, it is unlikely to slow any time soon.
 A third response is for drug makers to put their stashed cash to work
overseas buying foreign companies.
2/18/2012 HAMDARD BUSINESS SCHOOL
24
Unfortunately for Abbott, the answer doesn’t come cheap.
Piramal’s sales this year should be above $500 million, according
to the company.While Abbott’s only paying a chunk of the cash
over several years, the net present value is still 6.4 times trailing
sales.The typical generic company goes for around 3.5
times, according to Credit Suisse.
Abbott’s deal has other attractions.
 The return on the investment appears rather low, but is probably
better than leaving the funds smoldering in a bank. Moreover, the
Piramal business gives Abbott scale in India.With a population
greater than a billion, and the proportion that can afford medicine
rising rapidly, that’s a pretty good place to be.
2/18/2012 HAMDARD BUSINESS SCHOOL
25
 Cross-border mergers place Indian
companies on the global map.
 Being a significant part of the global
pharmaceutical sector will help the Indian
companies to take further steps in
maintaining the global pharmaceutical
standards
 Including exports, increased profitability,
increase in the R&D laboratories, funding
received by the companies, increased
number of patented products, expansion of
their market share etc.
2/18/2012 HAMDARD BUSINESS SCHOOL
26
 This in turn will be beneficial to the global
pharmaceuticals as well since the cost effective
techniques used by Indian companies and the huge
market India provides to this sector can help enhance
the research and creation of newer and improved
drugs.
 Although there always remains the risk of losing
individual identity of such companies or exposing the
industry to a threat of rampant takeovers, on the
whole Mergers elevates the economic graph of the
country.
2/18/2012 HAMDARD BUSINESS SCHOOL
27
THANKYOU !
2/18/2012 HAMDARD BUSINESS SCHOOL
28

More Related Content

What's hot

Pharmaceutical industry India
Pharmaceutical industry IndiaPharmaceutical industry India
Pharmaceutical industry India
Sushant Mishra
 
Ranbaxy daichii acquisition final presentation
Ranbaxy daichii acquisition   final presentationRanbaxy daichii acquisition   final presentation
Ranbaxy daichii acquisition final presentation
Ashutosh Mantry
 
Competitive Analysis in Pharmaceutical Industry
Competitive Analysis in Pharmaceutical IndustryCompetitive Analysis in Pharmaceutical Industry
Competitive Analysis in Pharmaceutical Industry
Yee Jie NG
 
Why Should the Doctor Rx Your Product?
Why Should the Doctor Rx Your Product?Why Should the Doctor Rx Your Product?
Why Should the Doctor Rx Your Product?
Anup Soans
 

What's hot (20)

Sun pharma Presentation
Sun pharma PresentationSun pharma Presentation
Sun pharma Presentation
 
Pharmaceutical industry India
Pharmaceutical industry IndiaPharmaceutical industry India
Pharmaceutical industry India
 
Sun pharma- A complete company review, analysis of crisis and realistic recom...
Sun pharma- A complete company review, analysis of crisis and realistic recom...Sun pharma- A complete company review, analysis of crisis and realistic recom...
Sun pharma- A complete company review, analysis of crisis and realistic recom...
 
Mergers & Acquisitions in Pharmaceutical Sector
Mergers & Acquisitions in Pharmaceutical SectorMergers & Acquisitions in Pharmaceutical Sector
Mergers & Acquisitions in Pharmaceutical Sector
 
Ranbaxy daichii acquisition final presentation
Ranbaxy daichii acquisition   final presentationRanbaxy daichii acquisition   final presentation
Ranbaxy daichii acquisition final presentation
 
DABUR NEPAL ST PPT
DABUR NEPAL ST PPTDABUR NEPAL ST PPT
DABUR NEPAL ST PPT
 
Sunpharma present13
Sunpharma present13Sunpharma present13
Sunpharma present13
 
Sun pharma ib
Sun pharma ibSun pharma ib
Sun pharma ib
 
Mergers and Acquisitions in Indian Pharma Industry
Mergers and Acquisitions in Indian Pharma IndustryMergers and Acquisitions in Indian Pharma Industry
Mergers and Acquisitions in Indian Pharma Industry
 
SWOT Analysis of Sunpharma
SWOT Analysis of SunpharmaSWOT Analysis of Sunpharma
SWOT Analysis of Sunpharma
 
Britania industries limited marketing mix PPT.
Britania industries limited marketing mix PPT.Britania industries limited marketing mix PPT.
Britania industries limited marketing mix PPT.
 
Ultra tech
Ultra techUltra tech
Ultra tech
 
Arcelormittal
ArcelormittalArcelormittal
Arcelormittal
 
Project on Production and Packaging in Pharmaceutical Industry Emcure By Nikh...
Project on Production and Packaging in Pharmaceutical Industry Emcure By Nikh...Project on Production and Packaging in Pharmaceutical Industry Emcure By Nikh...
Project on Production and Packaging in Pharmaceutical Industry Emcure By Nikh...
 
Mr. Kumar Mangalam Birla
Mr. Kumar Mangalam BirlaMr. Kumar Mangalam Birla
Mr. Kumar Mangalam Birla
 
Dr reddy's
Dr reddy'sDr reddy's
Dr reddy's
 
Competitive Analysis in Pharmaceutical Industry
Competitive Analysis in Pharmaceutical IndustryCompetitive Analysis in Pharmaceutical Industry
Competitive Analysis in Pharmaceutical Industry
 
Dileep Shanghvi
Dileep ShanghviDileep Shanghvi
Dileep Shanghvi
 
Ranbaxy daiichi
Ranbaxy  daiichiRanbaxy  daiichi
Ranbaxy daiichi
 
Why Should the Doctor Rx Your Product?
Why Should the Doctor Rx Your Product?Why Should the Doctor Rx Your Product?
Why Should the Doctor Rx Your Product?
 

Similar to Abbott piramal outlook

Dr Reddy's Initiating Coverage
Dr Reddy's Initiating CoverageDr Reddy's Initiating Coverage
Dr Reddy's Initiating Coverage
Gaurav Singh
 
Contract Manufacturing In India
Contract Manufacturing  In IndiaContract Manufacturing  In India
Contract Manufacturing In India
kaushik2541984
 
4th annual pharmaceutical leadership summit
4th  annual pharmaceutical leadership summit4th  annual pharmaceutical leadership summit
4th annual pharmaceutical leadership summit
Indian Affairs
 
4th annual pharmaceutical leadership summit
4th  annual pharmaceutical leadership summit4th  annual pharmaceutical leadership summit
4th annual pharmaceutical leadership summit
pharmaleaders
 
4th annual pharmaceutical leadership summit
4th  annual pharmaceutical leadership summit4th  annual pharmaceutical leadership summit
4th annual pharmaceutical leadership summit
Indian Affairs
 

Similar to Abbott piramal outlook (20)

Dr.reddy labs financial analysis
Dr.reddy labs financial analysisDr.reddy labs financial analysis
Dr.reddy labs financial analysis
 
Bcg Matrix + Porters Five Force Model - Anuj Gandhi
Bcg Matrix + Porters Five Force Model - Anuj GandhiBcg Matrix + Porters Five Force Model - Anuj Gandhi
Bcg Matrix + Porters Five Force Model - Anuj Gandhi
 
Pharmaceuticals in india
Pharmaceuticals in indiaPharmaceuticals in india
Pharmaceuticals in india
 
Fin301 Term Paper - The Drug Scene
Fin301 Term Paper - The Drug SceneFin301 Term Paper - The Drug Scene
Fin301 Term Paper - The Drug Scene
 
Frost & Sullivan - Initiation of Coverage - Oramed Pharmaceuticals
Frost & Sullivan - Initiation of Coverage - Oramed Pharmaceuticals Frost & Sullivan - Initiation of Coverage - Oramed Pharmaceuticals
Frost & Sullivan - Initiation of Coverage - Oramed Pharmaceuticals
 
Jefferies pharma (1)
Jefferies   pharma (1)Jefferies   pharma (1)
Jefferies pharma (1)
 
A review of marketing
A review of marketingA review of marketing
A review of marketing
 
A review of marketing
A review of marketingA review of marketing
A review of marketing
 
Dr Reddy's Initiating Coverage
Dr Reddy's Initiating CoverageDr Reddy's Initiating Coverage
Dr Reddy's Initiating Coverage
 
DSP Healthcare Fund
DSP Healthcare FundDSP Healthcare Fund
DSP Healthcare Fund
 
The Mankind Pharma Story by Dr. Sumit Ghoshal
The Mankind Pharma Story by Dr. Sumit GhoshalThe Mankind Pharma Story by Dr. Sumit Ghoshal
The Mankind Pharma Story by Dr. Sumit Ghoshal
 
Indian Pharma-36.pdf
Indian Pharma-36.pdfIndian Pharma-36.pdf
Indian Pharma-36.pdf
 
PowerPoint Presentation
PowerPoint Presentation PowerPoint Presentation
PowerPoint Presentation
 
Contract Manufacturing In India
Contract Manufacturing  In IndiaContract Manufacturing  In India
Contract Manufacturing In India
 
Daily equity report
Daily equity reportDaily equity report
Daily equity report
 
Hem recommend this pharma scrip on Q4FY15 operating profits of Rs495.87cr
Hem recommend this pharma scrip on Q4FY15 operating profits of Rs495.87crHem recommend this pharma scrip on Q4FY15 operating profits of Rs495.87cr
Hem recommend this pharma scrip on Q4FY15 operating profits of Rs495.87cr
 
4th annual pharmaceutical leadership summit
4th  annual pharmaceutical leadership summit4th  annual pharmaceutical leadership summit
4th annual pharmaceutical leadership summit
 
4th annual pharmaceutical leadership summit
4th  annual pharmaceutical leadership summit4th  annual pharmaceutical leadership summit
4th annual pharmaceutical leadership summit
 
4th annual pharmaceutical leadership summit
4th  annual pharmaceutical leadership summit4th  annual pharmaceutical leadership summit
4th annual pharmaceutical leadership summit
 
Seed Treatment Market PPT: Trends and Dynamics, Drivers, Competitive landscap...
Seed Treatment Market PPT: Trends and Dynamics, Drivers, Competitive landscap...Seed Treatment Market PPT: Trends and Dynamics, Drivers, Competitive landscap...
Seed Treatment Market PPT: Trends and Dynamics, Drivers, Competitive landscap...
 

Recently uploaded

Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
dlhescort
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
amitlee9823
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
dollysharma2066
 
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Anamikakaur10
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
lizamodels9
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
amitlee9823
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
lizamodels9
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
amitlee9823
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Sheetaleventcompany
 
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
lizamodels9
 

Recently uploaded (20)

Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
 
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLBAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
 
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
 
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
 
Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024Marel Q1 2024 Investor Presentation from May 8, 2024
Marel Q1 2024 Investor Presentation from May 8, 2024
 
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
Call Girls From Raj Nagar Extension Ghaziabad❤️8448577510 ⊹Best Escorts Servi...
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLWhitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
Whitefield CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
 

Abbott piramal outlook

  • 1.  Tanu jaiswal  Yawar waqar  Akhil sood  Debangshu  Laveena  Zubair mailk  Puneet puri 2/18/2012 HAMDARD BUSINESS SCHOOL 1
  • 4. • Abbott Healthcare Private Limited, India ACQUIRER • Piramal Healthcare Limited, India SELLER • Domestic Formulation Business (including mass market) which manufactures, markets and sells branded pharmaceutical products in finished form. ASSETSACQUIRED • BusinessTransfer of the Formulation Business into AHPL as a going concern. MODEOF ACQUISITION • USD 3.72 billion (approx. INR 175 billion). Upfront payment: USD 2.12 billion Future payment: USD 400 million payable upon each of the subsequent four anniversaries of the closing commencing in 2011. CONSIDERATION • Cash on the balance sheet of AHPL. MODEOF FUNDING 2/18/2012 HAMDARD BUSINESS SCHOOL 4
  • 5.  Abbott is following a Emerging market penetration strategy.  Near saturation of the western market is bringing MNC’s to India.  This deal would help them give an edge over their competitors.  Added attraction: In India, individuals and not govt pay for a big portion of the healthcare costs. 2/18/2012 HAMDARD BUSINESS SCHOOL 5
  • 7. • TheAbbott-Solvay-Piramal trio would emerge as the undisputed leader in the lucrative Rs 4,350 crore gastrointestinal market with over 11% share.The trio would outperform Cadila Healthcare, Dr Reddy’s and Alkem on its way. Abbott-Solvay-Piramal • Abbott & Piramal together can form a combined market share of over 8%.The duo would surpass rival MNCs Novartis, Pfizer,GSK, Merck among host of other companies. Vitamins & nutrients • Piramal holds 6.5% market share in the dermatology segment and with this acquisitionAbbott will become among the top 5 players solely riding on this acquisition. Dermatology Segment • Abbott-Piramal duo would make solid gains and jump straight to the second position only trailing Sun Pharma Neurology Space • Abbott would gain significant presence riding on Piramal’s strength. In the segment, whileAbbott figures nowhere in the top 10, Piramal commands a market share of 5.6% and the sixth position Core Anti-infectives 2/18/2012 HAMDARD BUSINESS SCHOOL 7
  • 8. fjjj Piramal Group (Promoter Group) Formulation Business Abott Healthcare Pvt. Ltd. Piramal Healthcare Ltd. Public Shareholders Abbott Laboratories, US A 100% 47.9% 52.1% CASH USD 3.72bn Business Transfer
  • 11. Target Company Acquirer DealValue (USD mn) EV/SALES Mode of Acquisition Matrix Labs Mylan 736 4.1x Acquired whole company Ranbaxy Labs Daiichi 4600 6.4x Acquired whole company Dabur Pharma Fresenius Kabi 273 3.7x Acquired whole company Santha Biotec Sanofi-Aventis 784 8.7x Acquired whole company Orchid Chemicals Hospira 400 5x Acquired Injectable business only Piramal Healthcare Abbot 3700 8.1x Acquired domestic formulation business 2/18/2012 HAMDARD BUSINESS SCHOOL 11
  • 12.  Net Cash flow= 4616 cr  Equity share capital= 3358 cr  Debt= 286.27 cr  Return on sensex (rm)= 11%  Beta β= 0.4  Debt interest rate (rd)= 28%  Risk free rate (rf )= 7.5 2/18/2012 HAMDARD BUSINESS SCHOOL 12
  • 13.  Yearly growth rate: o 1st year: 5.6% o 2nd year: 10% o 3rd year: 10%  Terminal growth rate=2%  Total number of share= 167210515 2/18/2012 HAMDARD BUSINESS SCHOOL 13
  • 14.  Per share value = Equity share capital No. of shares = 33580000000 167210515 = Rs 200 2/18/2012 HAMDARD BUSINESS SCHOOL 14
  • 15. Cash flows: CF1 = 4874.4 Cr CF2= 5361.84 Cr CF3= 5898.024 Cr re= rf +β (rm- rf) = 7.5 + 0.4(11-7.5) = 7.5+ 1.4 re = 8.9 % = 9 % 2/18/2012 HAMDARD BUSINESS SCHOOL 15
  • 16. We* re + Wd* rd We= E/D+E = 3358 = 3358 3358+286.27 3644.27 Wd= D/D+E = 286.27 3644.27 re= 9% rd= 28% WACC= 3358 * 9 + 286.27 * 28 3644.27 3644.27 = 0.92*9 + 0.08*28 = 10.54 = 11% 2/18/2012 HAMDARD BUSINESS SCHOOL 16
  • 17. TerminalValue = CF3* (1+g) (r-g ) = 5898.024 *(1+0.02) (.11-.02) = 5898.024* 11.33 TV = 70490 Cr Discounted Cash= 4874.4 + 5361.84 + 5898.024 (1+.11) (1+.11)2 (1+.11)3 = 4391+ 4597 + 4573.3 = 13561.3 2/18/2012 HAMDARD BUSINESS SCHOOL 17
  • 18. DiscountingTV = 70490 = 51830.8 1.36 EnterpriseValue =TV + CF = 51830+ 13561.3 = 65391.3 EquityValue = EV-(Debt- Cash) = 65391.3-(286.27-0) = 65105.03 Cr 2/18/2012 HAMDARD BUSINESS SCHOOL 18
  • 19. price per share = 65105.03 167210515 = 389.35 Hence, undervalued 2/18/2012 HAMDARD BUSINESS SCHOOL 19
  • 20. Particulars Amount Up Front Payment (US $mn) 2120 NPV of Future Payments 400mn US $ for 4 years from 2011 (Discounted at 10%) 1268 PVTotal Reciepts (US $ mn) 3388 PVTotal Payments (cr) 15856 Additional PaymentTo PEL(Rs) 350 EV/SALESValuation 8.1 2/18/2012 HAMDARD BUSINESS SCHOOL 20  Current valuation of the deal is at 6.6x and 5.5x on basis of FY11e and FY12E sales.  We see the valuation of Piramal’s DFB at 7x on basis of FY10 sales.
  • 21.  The CompaniesAct, 1956  Securities and Exchange Board of India (SEBI)Takeover Code  Foreign Exchange ManagementAct, 1999.  CompetitionAct, 2000 2/18/2012 HAMDARD BUSINESS SCHOOL 21
  • 22. Big Pharma companies has three big problems —  Its most important drugs are losing patent protection, growth in developed markets is slowing to a crawl, and much of its cash is trapped overseas  Abbott’s purchase of India’s Piramal Healthcare’s generic drugs business for $3.7 billion offers a partial answer to all three variables.  Six of the world’s ten biggest drugs are likely to lose U.S. patent protection by the end of 2012. 2/18/2012 HAMDARD BUSINESS SCHOOL 22
  • 23.  Other major markets in Europe andAsia are on similar timetables.The value of many big franchises will be gutted as cheaper versions of these compounds are introduced.  As a result, growth of drug sales in developed countries is likely to be between 3 and 6 percent over the next several years, according to IMS. 2/18/2012 HAMDARD BUSINESS SCHOOL 23
  • 24.  Of course, big drugs companies can console themselves with the fact their businesses still generate substantial profits and cashflow.The trouble is that much of this comes from foreign subsidiaries, where it remains stashed away. Repatriating the cash to pay investors dividends or buy back stock would generate a large tax bill.  One way to deal with these myriad problems is to move into the generics business, as Novartis , Sanofi-Aventis andAbbott have.  Another is to expand into emerging markets. India, for example, is growing about three times as fast as developed markets, and given the state of medical care there, it is unlikely to slow any time soon.  A third response is for drug makers to put their stashed cash to work overseas buying foreign companies. 2/18/2012 HAMDARD BUSINESS SCHOOL 24
  • 25. Unfortunately for Abbott, the answer doesn’t come cheap. Piramal’s sales this year should be above $500 million, according to the company.While Abbott’s only paying a chunk of the cash over several years, the net present value is still 6.4 times trailing sales.The typical generic company goes for around 3.5 times, according to Credit Suisse. Abbott’s deal has other attractions.  The return on the investment appears rather low, but is probably better than leaving the funds smoldering in a bank. Moreover, the Piramal business gives Abbott scale in India.With a population greater than a billion, and the proportion that can afford medicine rising rapidly, that’s a pretty good place to be. 2/18/2012 HAMDARD BUSINESS SCHOOL 25
  • 26.  Cross-border mergers place Indian companies on the global map.  Being a significant part of the global pharmaceutical sector will help the Indian companies to take further steps in maintaining the global pharmaceutical standards  Including exports, increased profitability, increase in the R&D laboratories, funding received by the companies, increased number of patented products, expansion of their market share etc. 2/18/2012 HAMDARD BUSINESS SCHOOL 26
  • 27.  This in turn will be beneficial to the global pharmaceuticals as well since the cost effective techniques used by Indian companies and the huge market India provides to this sector can help enhance the research and creation of newer and improved drugs.  Although there always remains the risk of losing individual identity of such companies or exposing the industry to a threat of rampant takeovers, on the whole Mergers elevates the economic graph of the country. 2/18/2012 HAMDARD BUSINESS SCHOOL 27
  • 28. THANKYOU ! 2/18/2012 HAMDARD BUSINESS SCHOOL 28

Editor's Notes

  1. A private limited company, incorporated under the Companies Act, 1956 (“Companies Act”) on January 1, 1997. AHPL is a wholly owned direct subsidiary of Abbott Lab and is into manufacture and saleofallopathic pharmaceutical preparations; sale of chemicals, scientific, medical & surgical instruments / equipment / devices, and nutritional products.
  2. Piramal is a 22 year old pharma company, which is one of the earliest players of theindianpharmamarket.Through strategic acquisitions in the early years, Piramal healthcare has developed an enviable position in the Indian pharma sector. It is incorporated under the Companies Act and is currently listed on Bombay Stock Exchange Limited (“BSE”) and National Stock Exchange of India Limited (“NSE”). The promoter holding in Piramal Healthcare is currently around 52.10%.