Contenu connexe Similaire à Pepsi inc (11) Pepsi inc1. SRI KRISHNA CONSULTING
COMPANY FINALYTICS
PepsiCo Inc
Exclusive Fundamental Analysis of US Stocks
Prepared and Edited By‐
SRI KRISHNA CONSULTING
Download more reports from http://www.srikrishnaconsulting.com
Disclaimer
The information, opinions, estimates and forecasts contained in this document have been arrived at or obtained from public sources believed to be
reliable and in good faith which has not been independently verified and no warranty, express or implied, is made as to their accuracy, completeness or
correctness.
For more information about this sample and our other services, please write to info@srikrishnaconsulting.com
Monday, June 04, 2012
2. Description Page
Summary 3
Latest Result 3
Valuation Matrix 3
ROE Analysis 3
Income Statement 4
Balance Sheet 5
Cash flow Statement 6
Quarterly Result 6
Growth Analysis 7
Comparative Analysis 8
Income Statement 8
Balance Sheet 8
Index Analysis 9
Income Statement 9
Balance Sheet 9
Ratio Analysis 10
Annual 10
Quarterly 11
TTM Analysis 11
Valuation and Projection 12
CONTENT Technical Analysis 13
About Sri Krishna Consulting
We provide financial research and analytics services to our worldwide client. Our research is customized and
proprietary to our clients and often provided in client formats and templates. Our expert team of analyst add
crucial values to client proprietary methodology and add efficiencies.
We have four areas of practice:
‐‐Equity Research
‐‐Credit Research
‐‐Commodities Research
‐‐Consultancy and Strategy.
With a zeal to perform, we adopt best quality driven process and approaches. Our quality driven process and
approaches have already give us a place as a top‐tire provider of Financial Research and Analytics.
Financial Research Team
We have a robust investment research team with expertise in the financial domain. These professionals
include CFAs, CAs and MBAs specializing in finance, with expertise in investment and retail banking, equity
research, financial and sectoral analysis, etc. Our delivery teams are the core of our business, and we maintain
their exceptional quality by selecting personnel on the basis of educational and functional experience. Our HR
teams are always searching for outstanding performers.
Contact Us: info@srikrishnaconsulting.com
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 2
3. Summary
Latest Results At a glance
Annual Quarterly TTM Business Summary
% Change % Change % Change
12/31/2011 2012 Q1 2012 Q1
Sales 66504.00 14.98 12428.00 (38.35) 66995.00 0.74 PepsiCo, Inc. consists of: Frito‐Lay Company, Pepsi‐Cola
EBITDA 12166.00 8.06 2275.00 (0.27) 12328.00 0.28 Company, and Tropicana Products. PepsiCo brands are
Adjusted PAT 6462.00 1.96 1133.00 (0.19) 6451.00 (0.17) among the best known and most respected in the world
Reported PAT 6443.00 1.95 1127.00 (0.20) 6427.00 (0.25) and are available in countries and territories throughout
EPS 4.46 10.82 0.71 (0.20) 4.07 (0.17) the world.
Industry Beverages ‐ Soft Drinks
Valuation Data Latest 10 K filing 12/31/2011
Latest 10 Q Filing 3/24/2012
Company Industry Next Report Date 7/25/2012
P/E(TTM) 15.48 23.29 No. of Employee 297,000
No. Equity Share
P/E(Forward) 16.47 NA 1621
(Million)
PEG Ratio 3.08 NA Price 67.51
Price/Sales 1.58 1.24 Market Cap (Million) 109433.71
Dividend Yield(%) 3.18 2.78 Total Debt 34260.00
Price/Book 4.65 2.88 Enterprise Value 140031.71
Price/Free Cash Flow 72.92 21.64
Price/Enterprise Value 0.78 NA Market Data
Exchange Traded NYSE
Ticker PEP
ROE Analysis 52 Week High 70.75
52 Week Low 58.5
Particulars 2007 2008 2009 2010 2011 Short Interest Ratio 1.33
Reported PAT / PBT 0.74 0.73 0.74 0.77 0.73 Beta 0.48
Normalized PAT / PBT 0.74 0.79 0.76 0.78 0.80 Average Target Price 71.62
PBT / PBIT 0.97 0.96 0.95 0.90 0.91 One Year Return ‐2.12
PBIT / Sales 0.20 0.17 0.20 0.16 0.15 Three Months Return 6.9
Sales / Total Assets 1.47 1.59 1.39 1.11 1.22 One Month Return 2.44
Total Assets / Net
Worth(Without Treasury Analyst Rating
Stock) 96.98 103.35 102.64 137.46 141.86
Reported ROE (Excluding
Treasury Stock) 20.50 19.53 19.63 16.62 16.70
Normalized ROE(Excluding Strong
Treasury Stock) 20.46 21.14 20.14 16.89 18.28 Buy
Reported ROE (Including 9
Treasury Stock) 32.80 42.14 35.17 29.71 31.12
Normalized ROE(Including
Hold
Treasury Stock) 32.73 45.60 36.08 30.18 34.07
4
ROE
45.60
66.93
36.08
32.73 34.07
30.18 Ownership (%)
20.46 21.14 20.14
16.89 18.28
23.2
1.27 0.65
2007 2008 2009 2010 2011 Institutional Top 10 Mutual Fund 5%/Insider
Ownership Institutions Ownership Ownership
(%) (%) (%) (%)
Normalized ROE(Excluding Treasury Stock) Normalized ROE(Including Treasury Stock)
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 3
4. Income Statement
Particulars (in Millions) 2007 2008 2009 2010 2011
Sales 39474.00 43251.00 43232.00 57838.00 66504.00
Operating Income
66,504
cost of goods sold 16734.00 18929.00 18599.00 24451.00 29117.00 14000.00
57,838
12000.00
Gross profit 22740.00 24322.00 24633.00 33387.00 37387.00
General selling and 43,251 43,232 10000.00
administrative expenses 13972.00 15160.00 14215.00 20867.00 23577.00 39,474
Research and development 8000.00
expenses 0.00 388.00 414.00 0.00 0.00
other operating 6000.00
income/(Expenses) 403.00 22.00 (28.00) (1261.00) (1644.00)
4000.00
Operating profit 9171.00 8796.00 9976.00 11259.00 12166.00 2000.00
Other non‐operating
income/(expenses) 0.00 0.00 0.00 0.00 0.00 0.00
2007 2008 2009 2010 2011
EBITDA 9171.00 8796.00 9976.00 11259.00 12166.00
Depreciation 1304.00 1422.00 1500.00 2124.00 2476.00
EBIT 7867.00 7374.00 8476.00 9135.00 9690.00 Operating profit EBITDA Sales
Interest expenses 224.00 329.00 397.00 903.00 856.00
EBT 7643.00 7045.00 8079.00 8232.00 8834.00
Tax 1973.00 1879.00 2100.00 1894.00 2372.00
Financial Data Mining
EAT 5670.00 5166.00 5979.00 6338.00 6462.00
Non recurring income 0.00 0.00 0.00 0.00 0.00 Get a Free Quote
Reported profit 5682.00 5142.00 5946.00 6320.00 6443.00
Minority Interest 12 ‐24 ‐33 ‐18 ‐19
Profit Levels
2007 2008 2009 2010 2011
Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit
Profit Margins
2011 56.22 18.29 18.29 14.57 13.28 9.72
2010 57.73 19.47 19.47 15.79 14.23 10.96
2009 56.98 23.08 23.08 19.61 18.69 13.83
2008 56.23 20.34 20.34 17.05 16.29 11.94
2007 57.61 23.23 23.23 19.93 19.36 14.36
Gross profit Operating profit EBITDA EBIT EBT EAT
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 4
5. Balance Sheet
Particulars (in Millions) 2007 2008 2009 2010 2011
Sources of Fund
Owners Fund
Sources of Fund
Redeemable Preferred Stock 0.00 0.00 0.00 0.00 0.00
Preferred Stock ‐ Non
Redeemable, Net (91.00) (97.00) (104.00) (109.00) (116.00)
Common Stock 30.00 30.00 30.00 31.00 31.00
Additional Paid‐In Capital 450.00 351.00 250.00 4527.00 4461.00
Retained Earnings
(Accumulated Deficit) 28184.00 30638.00 33805.00 37090.00 40316.00
Treasury Stock ‐ Common (10387.00) (14122.00) (13383.00) (16745.00) (17875.00)
ESOP Debt Guarantee 0.00 0.00 0.00 0.00 0.00
Unrealized Gain (Loss) 0.00 0.00 0.00 0.00 0.00
Other Equity, Total (952.00) (4694.00) (3794.00) (3630.00) (6229.00)
Total Equity 17234.00 12106.00 16804.00 21164.00 20588.00
Loan Fund
Long Term Debt 4203.00 7858.00 7400.00 19999.00 20568.00
Capital Lease Obligations 0.00 0.00 0.00 0.00 0.00 2007 2008 2009 2010 2011
Deferred Income Tax 646.00 226.00 659.00 4057.00 4995.00
Total Equity Total Loan Fund
Minority Interest 0.00 476.00 638.00 312.00 311.00
Other Liabilities, Total 4792.00 6541.00 5591.00 6729.00 8266.00
Total Loan Fund 9641.00 15101.00 14288.00 31097.00 34140.00
Total Fund 26875.00 27207.00 31092.00 52261.00 54728.00
Application of Funds
Uses of funds
Fixed Assets
Property/Plant/Equipment,
Total ‐ Net 11228.00 11663.00 12671.00 19058.00 19698.00
Goodwill, Net 5169.00 5124.00 6534.00 14661.00 16800.00
Intangibles, Net 2044.00 1860.00 2623.00 13808.00 16445.00
Long Term Investments 4354.00 3883.00 4573.00 2021.00 1566.00
Note Receivable ‐ Long Term 121.00 115.00 118.00 165.00 159.00
Other Long Term Assets, Total 1561.00 2543.00 758.00 871.00 773.00
Other Assets, Total 0.00 0.00 0.00 0.00 0.00 2007 2008 2009 2010 2011
Total Fixed Assets 24477.00 25188.00 27277.00 50584.00 55441.00
Net Current Assets Total Fixed Assets
Total Current Assets 10151.00 10806.00 12571.00 17569.00 17441.00
Total Net Current Assets
Total Current Liabilities 7753.00 8787.00 8756.00 15892.00 18154.00
Total Net Current Assets 2398.00 2019.00 3815.00 1677.00 (713.00)
Total Assets 26875.00 27207.00 31092.00 52261.00 54728.00
% of Total Fund
64.13 62.38
59.50
55.50 54.05
44.50 45.95
35.87
40.50 37.62 Financial Data Mining
Get a Free Quote
2007 2008 2009 2010 2011
Total Loan Fund Total Equity
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 5
6. Cash flow Statement
Particulars (in Millions) 2007 2008 2009 2010 2011
Cash Flow
Cash from Operating Activities 6934.00 6999.00 6796.00 8448.00 8944.00
Cash from Investing Activities (3744.00) (2667.00) (2401.00) (7668.00) (5618.00)
Cash from Financing Activities (4006.00) (3025.00) (2497.00) 1386.00 (5135.00)
Foreign Exchange Effects 75.00 (153.00) (19.00) (166.00) (67.00)
Net Change in Cash (741.00) 1154.00 1879.00 2000.00 (1876.00)
2007 2008 2009 2010 2011
Net Cash ‐ Beginning Balance 1651 910 2064 3943 5943
Net Cash ‐ Ending Balance 910 2064 3943 5943 4067
Cash from Operating Activities
Cash from Investing Activities
Quarterly Income Statement Cash from Financing Activities
Particulars (in Millions) 2011 Q1 2011 Q2 2011 Q3 2011 Q4 2012 Q1
Sales 11937.00 16827.00 17582.00 20158.00 12428.00
cost of goods sold 4949.00 7339.00 7800.00 8901.00 5359.00
Gross profit 6988.00 9488.00 9782.00 11257.00 7069.00
General selling and
administrative expenses 4504.00 5813.00 5920.00 7340.00 4592.00
Research and development
expenses
other operating
0.00 0.00 0.00 0.00 0.00
Financial Data Mining
income/(Expenses) (243.00) (277.00) (308.00) (816.00) (202.00)
Operating profit 2241.00 3398.00 3554.00 3101.00 2275.00
Other non‐operating Get a Free Quote
income/(expenses) 0.00 0.00 0.00 0.00 0.00
EBITDA 2241.00 3398.00 3554.00 3101.00 2275.00
Depreciation 498.00 624.00 652.00 830.00 530.00
EBIT 1743.00 2774.00 2902.00 2271.00 1745.00
Interest expenses 180.00 199.00 205.00 272.00 198.00
EBT 1563.00 2575.00 2697.00 1999.00 1547.00
Tax 419.00 670.00 686.00 597.00 414.00
EAT 1144.00 1905.00 2011.00 1402.00 1133.00
Non recurring income 0.00 0.00 0.00 0.00 0.00
Reported profit 1143.00 1885.00 2000.00 1415.00 1127.00
Minority Interest ‐1 ‐20 ‐11 13 ‐6
Sales and Profit Margin
2011 Q1 2011 Q2 2011 Q3 2011 Q4 2012 Q1
Sales Operating Profit Margin PAT Margin
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 6
7. Growth Analysis
Average Median
Particulars (%) 2008 2009 2010 2011 5 Year CAGR
Growth Growth
Sales 9.57 (0.04) 33.79 14.98 14.57 12.28 1.11
cost of goods sold 13.12 (1.74) 31.46 19.08 15.48 16.10 1.12
Gross profit 6.96 1.28 35.54 11.98 13.94 9.47 1.10
General selling and
administrative expenses 8.50 (6.23) 46.80 12.99 15.51 10.74 1.11
Research and development
expenses 0.00 6.70 (100.00) 0.00 (23.32) 0.00 0.00
other operating
income/(Expenses) (94.54) (227.27) 4403.57 30.37 1028.03 (32.08) (1.32)
Operating profit (4.09) 13.42 12.86 8.06 7.56 10.46 1.06
Other non‐operating
income/(expenses) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA (4.09) 13.42 12.86 8.06 7.56 10.46 1.06
Depreciation 9.05 5.49 41.60 16.57 18.18 12.81 1.14
EBIT (6.27) 14.94 7.77 6.08 5.63 6.93 1.04
Interest expenses 46.88 20.67 127.46 (5.20) 47.45 33.77 1.31
EBT (7.82) 14.68 1.89 7.31 4.01 4.60 1.03
Tax (4.76) 11.76 (9.81) 25.24 5.61 3.50 1.04
EAT (8.89) 15.74 6.00 1.96 3.70 3.98 1.03
Non recurring income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reported profit (9.50) 15.64 6.29 1.95 3.59 4.12 1.03
Minority Interest (300.00) 37.50 (45.45) 5.56 (75.60) (19.95) (1.10)
Growth Rates (Year on Year)
2008 2009 2010 2011
Sales Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit
Profit Index (Year on Year)
2007 2008 2009 2010 2011
Sales Gross profit Operating profit EBITDA EBIT EAT Reported profit
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 7
8. Comparative Analysis
Income Statement
Particulars (%) 2007 2008 2009 2010 2011
Sales 100.00 100.00 100.00 100.00 100.00
cost of goods sold 42.39 43.77 43.02 42.27 43.78
Gross profit 57.61 56.23 56.98 57.73 56.22
General selling and
administrative expenses 35.40 35.05 32.88 36.08 35.45
Research and development
expenses 0.00 0.90 0.96 0.00 0.00
other operating
income/(Expenses) 1.02 0.05 (0.06) (2.18) (2.47) Source of Fund (%) 2011
Operating profit 23.23 20.34 23.08 19.47 18.29
Other non‐operating
income/(expenses) 0.00 0.00 0.00 0.00 0.00
EBITDA 23.23 20.34 23.08 19.47 18.29
Depreciation 3.30 3.29 3.47 3.67 3.72 38%
EBIT 19.93 17.05 19.61 15.79 14.57
Interest expenses 0.57 0.76 0.92 1.56 1.29
EBT 19.36 16.29 18.69 14.23 13.28 62%
Tax 5.00 4.34 4.86 3.27 3.57
EAT 14.36 11.94 13.83 10.96 9.72
Non recurring income 0.00 0.00 0.00 0.00 0.00
Reported profit 14.39 11.89 13.75 10.93 9.69
Minority Interest 0.03 (0.06) (0.08) (0.03) (0.03)
Total Equity Total Loan Fund
Balance Sheet
Particulars 2007 2008 2009 2010 2011
Sources of Fund
Owners Fund
Redeemable Preferred Stock 0.00 0.00 0.00 0.00 0.00
Preferred Stock ‐ Non
Redeemable, Net (0.34) (0.36) (0.33) (0.21) (0.21)
Common Stock 0.11 0.11 0.10 0.06 0.06
Additional Paid‐In Capital 1.67 1.29 0.80 8.66 8.15
Retained Earnings 104.87 112.61 108.73 70.97 73.67 ‐1% Application of Fund (%)
Treasury Stock ‐ Common (38.65) (51.91) (43.04) (32.04) (32.66) 2011
ESOP Debt Guarantee 0.00 0.00 0.00 0.00 0.00
Unrealized Gain (Loss) 0.00 0.00 0.00 0.00 0.00
Other Equity, Total (3.54) (17.25) (12.20) (6.95) (11.38)
Total Equity
0 64.13 44.50 54.05 40.50 37.62
Loan Fund
Long Term Debt 15.64 28.88 23.80 38.27 37.58
Capital Lease Obligations 0.00 0.00 0.00 0.00 0.00
Deferred Income Tax 2.40 0.83 2.12 7.76 9.13
Minority Interest 0.00 1.75 2.05 0.60 0.57
Other Liabilities, Total 17.83 24.04 17.98 12.88 15.10 99%
Total Loan Fund 35.87 55.50 45.95 59.50 62.38
Total Fund 100.00 100.00 100.00 100.00 100.00
Total Fixed Assets
Uses of funds
Fixed Assets Total Net Current Assets
Property/Plant/Equipment,
Total ‐ Net 41.78 42.87 40.75 36.47 35.99
Goodwill, Net 19.23 18.83 21.02 28.05 30.70
Intangibles, Net 7.61 6.84 8.44 26.42 30.05
Long Term Investments 16.20 14.27 14.71 3.87 2.86
Note Receivable ‐ Long Term 0.45 0.42 0.38 0.32 0.29 Equity Research Report
Other Long Term Assets, Total 5.81 9.35 2.44 1.67 1.41
Other Assets, Total 0.00 0.00 0.00 0.00 0.00
Total Fixed Assets 91.08 92.58 87.73 96.79 101.30 Get a Free Quote
Net Current Assets
Total Current Assets 37.77 39.72 40.43 33.62 31.87
Total Current Liabilities 28.85 32.30 28.16 30.41 33.17
Total Net Current Assets 8.92 7.42 12.27 3.21 (1.30)
Total Assets 100.00 100.00 100.00 100.00 100.00
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 8
9. Index Analysis
Income Statement
Particulars 2007 2008 2009 2010 2011
(Base Year)
Sales 100.00 109.57 109.52 146.52 168.48
cost of goods sold 100.00 113.12 111.14 146.12 174.00
Gross profit 100.00 106.96 108.32 146.82 164.41 Credit/Bond Analysis
General selling and 100.00 108.50 101.74 149.35 168.74
Research and development 0.00 0.00 0.00 0.00 0.00
other operating
Operating profit
100.00
100.00
5.46
95.91
(6.95)
108.78
(312.90)
122.77
(407.94)
132.66
Get a Free Quote
Other non‐operating 0.00 0.00 0.00 0.00 0.00
EBITDA 100.00 95.91 108.78 122.77 132.66
Depreciation 100.00 109.05 115.03 162.88 189.88
EBIT 100.00 93.73 107.74 116.12 123.17
Interest expenses 100.00 146.88 177.23 403.13 382.14
EBT 100.00 92.18 105.70 107.71 115.58
Tax 100.00 95.24 106.44 96.00 120.22
EAT 100.00 91.11 105.45 111.78 113.97
Non recurring income 0.00 0.00 0.00 0.00 0.00
Reported profit 100.00 90.50 104.65 111.23 113.39
Minority Interest 100.00 (200.00) (275.00) (150.00) (158.33)
Balance Sheet
Particulars 2007 2008 2009 2010 2011
Sources of Fund
Owners Fund
Index of Loan Fund and Fixed
Redeemable Preferred Stock 0.00 0.00 0.00 0.00 0.00 Assets
Preferred Stock ‐ Non 100.00 106.59 114.29 119.78 127.47
Common Stock 100.00 100.00 100.00 103.33 103.33
Additional Paid‐In Capital 100.00 78.00 55.56 1006.00 991.33
Retained Earnings 100.00 108.71 119.94 131.60 143.05
Treasury Stock ‐ Common 100.00 135.96 128.84 161.21 172.09
ESOP Debt Guarantee 0.00 0.00 0.00 0.00 0.00
Unrealized Gain (Loss) 0.00 0.00 0.00 0.00 0.00
Other Equity, Total 100.00 493.07 398.53 381.30 654.31
Total Equity 100.00 70.24 97.50 122.80 119.46
Loan Fund
Long Term Debt 100.00 186.96 176.06 475.83 489.36 2007 2008 2009 2010 2011
Capital Lease Obligations 0.00 0.00 0.00 0.00 0.00
Deferred Income Tax 100.00 34.98 102.01 628.02 773.22
Minority Interest 0.00 0.00 0.00 0.00 0.00 Total Loan Fund Total Fixed Assets
Other Liabilities, Total 100.00 136.50 116.67 140.42 172.50
Total Loan Fund 100.00 156.63 148.20 322.55 354.11
Total Fund 100.00 101.24 115.69 194.46 203.64
Uses of funds
Fixed Assets
Property/Plant/Equipment,
Total ‐ Net 100.00 103.87 112.85 169.74 175.44
Goodwill, Net 100.00 99.13 126.41 283.63 325.01
Intangibles, Net 100.00 91.00 128.33 675.54 804.55
Long Term Investments 100.00 89.18 105.03 46.42 35.97
Note Receivable ‐ Long Term 100.00 95.04 97.52 136.36 131.40
Other Long Term Assets, Total 100.00 162.91 48.56 55.80 49.52
Other Assets, Total 0.00 0.00 0.00 0.00 0.00
Total Fixed Assets 100.00 102.90 111.44 206.66 226.50
Net Current Assets
Total Current Assets 100.00 106.45 123.84 173.08 171.82
Total Current Liabilities 100.00 113.34 112.94 204.98 234.15
Total Net Current Assets 100.00 84.20 159.09 69.93 (29.73)
Total Assets 100.00 101.24 115.69 194.46 203.64
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 9
10. Ratio Analysis‐Annual
Particulars 2007 2008 2009 2010 2011
Per Share Ratio
Normalized EPS 3.50 3.52 3.89 4.02 4.46
Basic EPS 3.50 3.26 3.81 3.97 4.08
Diluted EPS 3.43 3.21 3.77 3.92 4.03
Adjusted Cash EPS 4.30 4.19 4.80 5.32 5.67 EPS Trend
Dividend Per Share 1.43 1.65 1.78 1.89 2.03
Operating Profit per Share 5.66 5.59 6.40 7.08 7.72
Book Value Per Share
(Excluding Treasury Stocks) 17.04 16.67 19.38 23.84 24.41
Book Value Per Share
(Including Treasury Stocks) 10.63 7.70 10.79 13.31 13.06
Net Operating Income Per
Share 24.35 27.50 27.75 36.38 42.20
Free Reserve Per Share 17.39 19.48 21.70 23.33 25.58
Profitability Ratio (%) 2007 2008 2009 2010 2011
Operating Margin 23.23 20.34 23.08 19.47 18.29
Gross Profit margin 57.61 56.23 56.98 57.73 56.22
Normalized EPS Basic EPS
Net profit Margin 14.39 11.89 13.75 10.93 9.69
Normalized Net Profit Margin 14.36 12.86 14.11 11.10 10.61 Diluted EPS
Adjusted Cash Margin 17.67 15.23 17.30 14.63 13.44
Effective Tax Rate 25.81 26.67 25.99 23.01 26.85
Normalized Return on Net
Worth (Excluding Treasury
Stock) 20.46 21.14 20.14 16.89 18.28
Reported Return on Net Worth
(Excluding Treasury Stock) 20.50 19.53 19.63 16.62 16.70 Debt‐Equity Ratio
Return on Long Term Fund 21.14 18.90 19.12 12.09 11.77
Leverage Ratio
Long term Debt/Equity 0.15 0.30 0.25 0.53 0.53
Total Debt/Equity 0.35 0.58 0.47 0.82 0.89
Owned Fund as % of Total
Fund 102.78 96.40 97.09 72.54 70.28
Fixed Assets Turnover Ratio 1.61 1.72 1.58 1.14 1.20
Liquidity Ratio 2007 2008 2009 2010 2011
Current Ratio 1.31 1.23 1.44 1.11 0.96
Current Ratio (Including St.
Loans) 1.31 1.23 1.44 1.11 0.96
Long term Debt/Equity
Quick Ratio 1.01 0.94 1.14 0.89 0.75 Total Debt/Equity
Inventory Turnover Ratio 17.24 17.98 16.82 19.31 18.48
Payout Ratio(%)
Dividend Payout Ratio 45.66 50.12 46.30 47.78 49.40
Dividend Pay out Ratio (Cash Liquidity Ratio
Profit) 37.12 39.30 37.01 35.78 35.71
Earning Retention Ratio 54.34 49.88 53.70 52.22 50.60
Cash Earning Retention Ratio 62.88 60.70 62.99 64.22 64.29
Coverage Ratio
Adjusted Cash flow Time Total
Debt 0.72 0.46 0.48 0.27 0.26
Financial Charges Coverage 2007 2008 2009 2010 2011
Ratio (Pre Tax) 35.12 22.41 21.35 10.12 11.32
Financial Charges Coverage
Current Ratio
Ratio (Post Tax) 26.31 16.70 16.06 8.02 8.55
Current Ratio (Including St. Loans)
Quick Ratio
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 10
11. Ratio Analysis‐Quarter
Per Share Ratio Per Share Ratio (QoQ)
Particulars 2011 Q1 2011 Q2 2011 Q3 2011 Q4 2012 Q1
Operating Income Per
Share(Rs.) 7.44 10.48 11.00 12.73 7.85
Operating Profit Per Share(Rs.)
1.40 2.12 2.22 1.96 1.44
Adjusted EPS(Rs.) 0.71 1.17 1.25 0.89 0.71
Profitability Ratio
Operating Profit Margin 18.77 20.19 20.21 15.38 18.31
EBITDA Margin 18.77 20.19 20.21 15.38 18.31 2011 Q1 2011 Q2 2011 Q3 2011 Q4 2012 Q1
EBIT Margin 14.60 16.49 16.51 11.27 14.04
PAT Margin 9.58 11.32 11.44 6.96 9.12
Operating Income Per Share(Rs.)
Operating Profit Per Share(Rs.)
Adjusted EPS(Rs.)
TTM Analysis
Particulars (in Millions) 2011 Q4 % of Sales 2012 Q1 % of Sales Changes
Sales 66504.00 100.00 66995.00 100.00 0.74
cost of goods sold 28989.00 43.59 29399.00 43.88 1.41
Gross profit 37515.00 56.41 37596.00 56.12 0.22
General selling and 23577.00 35.45 23665.00 35.32 0.37
Research and development
other operating
0.00
(1644.00)
0.00
(2.47)
0.00
(1603.00)
0.00
(2.39)
NA
(2.49)
Fundamental Analysis and
Operating profit
Other non‐operating
12294.00
0.00
18.49
0.00
12328.00
0.00
18.40
0.00
0.28
NA
Modeling
EBITDA 12294.00 18.49 12328.00 18.40 0.28
Depreciation 2604.00 3.92 2636.00 3.93 1.23
EBIT 9690.00 14.57 9692.00 14.47 0.02 Get a Free Quote
Interest expenses 856.00 1.29 874.00 1.30 2.10
EBT 8834.00 13.28 8818.00 13.16 (0.18)
Tax 2372.00 3.57 2367.00 3.53 (0.21)
EAT 6462.00 9.72 6451.00 9.63 (0.17)
Non recurring income 0.00 0.00 0.00 0.00 NA
Reported profit 6443.00 9.69 6427.00 9.59 (0.25)
Minority Interest (19.00) (0.03) (24.00) (0.04) 26.32
EPS 4.08 4.07 (0.17)
SPS 41.98 42.29 0.74
Profit Margins (TTM)
2012 Q1 56.12 18.40 18.40 14.47 13.16 9.63 9.59
2011 Q4 56.41 18.49 18.49 14.57 13.28 9.72 9.69
Gross profit Operating profit EBITDA EBIT EBT EAT Reported profit
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 11
12. Valuation and Projection
Price Estimates Analyst Recommendation
Average Target 71.62
Median Target 72.00
Strong Buy Buy Hold Underperform Sell
High Target 77.00
Low Target 66.00 0% 0%
No. of Analyst 13.00 17%
Projection 33%
Quarter Quarter Year Ending Year Ending
Ending Jun‐12 Ending Sep‐12 Dec‐12 Dec‐13
50%
Sales 16785.00 17654.70 67325.80 70285.80
EPS 1.10 1.21 4.10 4.44
Growth (0.25) 0.41 1.24 4.40
Performance Over Industry
Particulars Company Industry
Earning Surprise
Dividend Yield 3.18 2.78
Dividend Yield ‐ 5 Year Avg. 2.7 2.35
3%
Dividend 5 Year Growth Rate 11.79 2.52
Payout Ratio(TTM) 50.44 49.77
Quick Ratio (MRQ) 0.79 1.51 2%
Current Ratio (MRQ) 1.03 1.87
LT Debt to Equity (MRQ) 97.41 35.55
Total Debt to Equity (MRQ) 122.39 50.43 1%
Interest Coverage (TTM) 11.19 1.38
Gross Margin (TTM) 52.18 49.18
Gross Margin ‐ 5 Yr. Avg. 53.39 49.49 0%
EBITD Margin (TTM) 18.51 ‐‐
EBITD ‐ 5 Yr. Avg 19.74 12.54 Q1 Q2 Q3 Q4
Operating Margin (TTM) 14.37 8.9
Operating Margin ‐ 5 Yr. Avg. 16.04 8.77
Pre‐Tax Margin (TTM) 13.16 8.86
Pre‐Tax Margin ‐ 5 Yr. Avg. 15.91 8.99
Net Profit Margin (TTM) 9.63 6.02
Net Profit Margin ‐ 5 Yr. Avg. 11.83 6.29
Effective Tax Rate (TTM) 26.84 38.28
Effective Tax Rate ‐ 5 Yr. Avg. 25.65 38.15 Excel‐VBA Based Model
Revenue/Employee (TTM) 225572 15921187 Get a Free Quote
Net Income/Employee (TTM) 21721 297499
Receivable Turnover (TTM) 9.51 11.58
Inventory Turnover (TTM) 7.96 8.89
Asset Turnover (TTM) 0.91 1.29
Return on Assets (TTM) 8.75 5.66
Return on Assets ‐ 5 Yr. Avg. 12.87 6.39
Return on Investment (TTM) 11.56 7.79
Return on Investment ‐ 5 Yr.
Avg. 16.95 8.79
Return on Equity (TTM) 28.63 13.21
Return on Equity ‐ 5 Yr. Avg. 34.38 12.77
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 12
13. Technical Analysis
Price Chart
70 30000000
68 25000000
66 20000000
64 15000000
62 10000000
60 5000000
58 0
22‐Nov 1‐Feb 16‐Apr
Volume Adj Close EMA(200) EMA(50)
1.50
1.00
0.50
0.00
‐0.50
‐1.00
MACD Signal line
100
80
60
40
20
0
RSI(14)
Technical Indicators
Price 67.51 AS On: 6/1/2012
EMA(13) 67.24 ADX 10
EMA(26) 66.29 DX 13
Technical Analysis
Get a Free Quote
EMA(50) 65.32 +DI 16
EMA(200) 63.55 ‐DI 21
RSI(14) 64.20 %K(Fast) 40.74
MACD 0.95 %K(Slow) 60.22
William(%R) ‐59.26 %d(Slow) 76.89
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 13
14. Service Description
We provide financial research and analytics services to our worldwide client. Our research is
customized and proprietary to our clients and often provided in client formats and templates. Our
expert team of analyst add crucial values to client proprietary methodology and add efficiencies.
Equity Research
SKC Provides a broad range of services in this segment. We serve both buy side and sell side clients
like, bulge bracket equity research departments, hedge funds, investment advisers and independent
research houses. Our analytical capabilities includes: bottom‐up earnings forecasts, discounted cash
flow valuation models, thematic sector research, and research summaries etc.
Financial Modeling & Analytics
SKC provides all investment research and Financial Modeling solution to the clients. Our Quantitative
team comprises of highly qualified professionals with vast experience in Financial Modeling. Our
Expert team of statisticians provides financial modeling design suggestion to clients.
Fixed Income & Credit Research
We serve bulge bracket banks as well as credit hedge funds in Fixed Income and Credit research
segments. Our investment analysis involves forecasting of interest rate structure, Risk analysis and E‐I‐
C research.
Technical Analysis
We are leading provider of technical analysis strategies and methodology. Our technical strategies
cover equity, index, Forex, commodities and fixed‐income markets. Our chartists and mathematical
approaches match requirements of various investment styles, from intraday trading to swing trading
and long term investments.
Commodity Research and Analysis
We are focused on fundamental and technical analysis of global commodities market. Our unique
commodity research and market insights will enable our customers to grasp the present scenario of the
market and what will it be in the future. Our commodity research team provides a complete solution
from price discovery to analysis.
Forex Research and Analysis
Our Forex Research expert team can delivers Forex‐related insight, tools, and information that you
need to make great decisions about your Forex trading. We are at industry forefront in terms of Forex
research service quality with extensive market experience and effective qualified specialist expertise.
Our goal and focus is to provide the intelligence, opinion, and analysis of the currency that will meet
your needs and foster your trading success.
We Are Always Open For A Free Trial
© Sri Krishna Consulting. Please write us for more information: iinfo@srikrishnaconsulting.com |www.srikrishnaconsulting.com
Page 14