SlideShare une entreprise Scribd logo
1  sur  22
Télécharger pour lire hors ligne
Running Head: A financial statement analysis of Vodafone Group and China Mobile




           A financial statement analysis of Vodafone Group and China Mobile


                                     Toru Sekiguchi



                                      May 16th, 2010




                                             i
Table of Contents

Title Page…………………………………………………………………………………............ i

Table of Contents…………………………………………………………………….................. ii

Abstract…………………………………………………………………………….................... iii

I. Introduction…………………………………………………………………………………. 1

II. Financial Ratio Analysis …………………………………………………………………… 3

III. Profitability Measures…………………………………………………................................ 4

   3.1 An overview of the profitability ratios ………………...………...……………................ 4
   3.2 Profit Margin Ratio.……………………………………………………………............... 4
   3.3 EBITDA Margin Ratio………………………………………………………................... 5

IV. Tests of Capital Utilization …………………………………...………................................ 7

   4.1 An overview of the capital utilization ratios.....……….……………………………….... 7
   4.2 Current Ratio……...……………………………………………………………............... 7
   4.3 Debt Ratio……………...………………………………………………………............... 9

V. Overall Financial Measures of Performance……………………………………………. 11

   5.1 An overview of overall performance ratios…………………………………………….. 11
   5.2 Return on Common Equity (ROE) Ratio....……..………………………....................... 11
   5.3 Earnings per Share Ratio .….…………………………………………………............... 13

VI. Conclusions………………………………………………………………………............... 15

VII.   Bibliography…………………………………………………………………………... 18




                                          ii
Abstract

   Vodafone Group and China Mobile are similarly the most influential companies in mobile

telecommunications industry and have prominent advantages of economic scale but their

strategic initiatives are very different. While Vodafone Group has implemented smart growth

initiatives and not offered lower price than other competitors to attract new customers and retain

existing customers around the world, China Mobile has relatively focused on driving growth and

cost leadership initiatives in its domestic market.

   Their financial statements are analyzed by utilizing the profitability (profit margin ratio and

EBITDA margin ratio), capital utilization (current ratio and debt ratio), and overall performance

(return on common equity ratio and earnings per share ratio) ratios and compared to the industry

norm to ensure how those different strategies have an impact on the different financial positions.

Evidently, all these ratios of China Mobile have outperformed the industry norms for the three

straight accounting periods but most of ratios of Vodafone Group have been reported relatively

lower than the industry norm for the same accounting period. However, while those financial

positions are very different, both operators have had better understanding of the positions, and

formulated and implemented appropriate strategies.




                                                 iii
I. Introduction

   Vodafone Group Plc, which was established in 1982, is one of the world‟s largest mobile

operator managing ultra large-scale mobile networks in 25 countries and has a presence through

partnerships in another 39 countries. “Based on the registered customers of mobile

telecommunications ventures in which it had ownership interests at that date, the Group had 333

million customers” (Vodafone, 2010). While Vodafone Group has reinforced strong international

presence and brand recognition, and controlled the interest in strong growth market such as

Romania, Egypt, Turkey, and India, more than 70% of revenues still have been generated in

European market where higher mobile penetration and fierce competition leave little room for

growth than other regions.

   China Mobile Limited, which was incorporated in 1997, is the dominant market leader in

China managing the largest domestic mobile network. China Mobile has “a customer base of

522.283 million and enjoyed a market shares of approximately 70% in Mainland China” (China

Mobile, 2009, p. 3). China mobile has continued to expand its business in the tremendous

potential market whose mobile penetration rate is approaching 50% although the rate in some

European countries has increased to more than 100%.

   Vodafone Group and China Mobile are similarly the most influential companies in mobile

telecommunications industry but their strategic initiatives are very different. Vodafone Group

has implemented smart growth initiatives and not offered lower price than other competitors to

attract new customers and retain existing customers. Vodafone Group has established their

entities through the acquisition, joint-venture, and strategic alliance to expand their business

globally. China Mobile has relatively focused on driving growth and cost leadership initiatives.

China Mobile has not been globally diversified but pursued the domestic rural area market



                                                  1
development strategy of “Lower ARPU, Lower MOU, and Lower cost” (China Mobile, 2009,

p.18) and spent huge amount of money on capital expenditures to construct mobile

communications networks that enable China Mobile to meet the demands of stable growth in

customer base.

   Vodafone Group and China Mobile have prominent advantages of economic scale despite

different strategies. The objective of this paper is to analyze and compare their financial

statements by utilizing the profitability, capital utilization, and overall performance ratios to

ensure how those different strategies have an impact on the different financial positions.




                                                  2
II. Financial Ratio Analysis

   The financial statements don‟t provide a complete picture of an entity‟s performance because

“they report only past events, do not report market values, and are based on judgments and

estimates” (Breitner and Anthony, 2009, p. 156). The statements however provide important

information and are usually analyzed by using ratios rather than absolute values which are

directly derived from the financial statements in order to assess an entity‟s financial strength and

weakness. Raito analysis involves comparing an entity‟s performance to that of other entities in

the same industry and an entity with its own performance and trends in an entity‟s financial

position over time. Different stakeholders have different levels of interest in an entity‟s

performance and the ratio analysis is used to assess overall performance, profitability, capital

utilization, and other aspects. For example, a creditor is concerned with an entity‟s short-term

liquidity to decide whether to extend a short-term loan. On the other hand, another long-term

creditor focuses on an entity‟s ability to continuously generate revenues and its operational

efficiency. Shareholders are interested in the long-run profitability of an entity to expect

appreciation in the market price of stocks and dividends. Managements are interested in every

aspects of the financial analysis since they must identify how an entity is recognized by

stakeholders.

   The financial statements of Vodafone Group and China Mobile are analyzed by using ratios

from the viewpoint of profitability, capital utilization, and overall performance, and compared to

the industry norm cited from the Hoover‟s, Strategy Analytics and Ycharts.




                                                  3
III. Profitability Measures

3.1 An overview of the profitability ratios

   A primary goal of an entity is to earn a profit. Profitability ratios indicate the results of a

number of operating decisions and financing policies and provide useful clues to improve its

operational effectiveness. They also show “the combined effects of liquidity, asset management,

and debt management policies on operating results” (Park, 2010, p.49)



3.2 Profit Margin Ratio

   The profit margin ratio shows how efficiency an entity is using its resources in its operational

process and a high profit margin indicates that an entity can earn a reasonable profit on sales as

long as it maintains overhead costs in control. The profit margin is calculated by dividing net

income by sales revenue.

                       Net income
Profit Margin =
                     Sales Revenue

Vodafone Group
   Account         31 March 2009            31 March 2008           31 March 2007          Hoover’s
Revenue                    £41,017m                   £35,478m               £31,104m                N/A
Net income                   £3,080m                  £6,756m               (£5,222m)                N/A
Profit Margin                    7.5%                   19.0%                   -16.7%         15.8%


China Mobile
   Account        31 December 2009        31 December 2008        31 December 2007         Hoover’s
Revenue              RMB 452,103m             RMB 411,810m            RMB 356,959m                   N/A
Net income           RMB 115,465m             RMB 112,395m              RMB 87,179m                  N/A
Profit Margin                  24.7%                     27.3%                   24.4%          15.8%




                                                  4
Both Vodafone Group and China Mobile have increased sales revenues every year along

with an increase in the number of their mobile subscribers. The profit margin ratio of China

Mobile are continuously reported much higher than the industry norm, and China Mobile can

subsequently afford to focus on driving growth and cost leadership initiatives.

   On the contrary, the profit margin ratio of Vodafone Group is not always reported higher

than the industry norm because the goodwill in relation to Vodafone Group‟s operations and

mobile joint-ventures in Spain, Turkey Ghana, Germany, and Italy, is impaired by £5,900m and

£11,600m for the year ended March 31, 2009 and 2007 respectively in line with its international

expansion strategy to establish their entities through the acquisition, joint-venture, and strategic

alliance. No impairment losses are reported for the year ended March 31, 2008 and therefore the

profit margin for the year ended March 31, 2008 are relatively higher than for the years ended

2009 and 2007. To improve its bottom-line performance, Vodafone Group has implemented its

strategic initiative, „One Vodafone‟ program, which transforms 16 operating companies into a

united operation to achieve streamlined cost effective and efficiency group.



3.3 EBITDA Margin Ratio

The EBITDA, Earnings before Interest, Taxes, Depreciation and Amortization, to sales ratio is a

measure of cash flows from the entity‟s operations. The EBITDA margin is calculated by

dividing EBITDA by sales revenue.

EBITDA                 EBITDA
                 =
Margin               Sales Revenue




                                                  5
Vodafone Group
     Account        31 March 2009            31 March 2008        31 March 2007           Strategy
                                                                                          Analytics
Revenue                      £41,017m                  £35,478m               £31,104m             N/A
EBITDA                       £14,490m                  £13,178m               £11,960m             N/A
EBITDA Margin                    35.5%                    37.1%                   38.5%          41.0%


China Mobile
     Account        31 December 2009 31 December 2008              31 December 2007         Strategy
                                                                                            Analytics
Revenue                RMB 452,103m             RMB 411,810m           RMB 356,959m               N/A
EBITDA                 RMB 229,023m             RMB 216,267m            RMB 194,003m              N/A
EBITDA Margin                      50.7%                  52.5%                   54.3%          41.0%


    A robust network infrastructure is a source of competitive advantages for mobile operators

but they generally report large losses due to hugely spending capital expenditures to construct the

infrastructure. EBITDA enables operators to analyze their profitability of core business

operations while deducting the huge amount of interest, taxes, and capital expenses. The

EBITDA margin ratio of China Mobile is stable at more than 50% and higher than the industry

norm. China Mobile has continuously maintained a relatively high level of profitability due to its

solid capital structure and its solid financial strength is the foundations of cost leadership

initiatives.

    The EBITDA margin ratio of Vodafone Group are also stable but lower than the industry

norm due to the impact of acquisitions and disposals and foreign exchange that are associated

with its international expansion strategy.




                                                   6
IV. Test of Capital Utilization

4.1 An overview of the capital utilization ratios

    An entity needs capital to purchase new inventories, reinforce facilities, execute mergers and

acquisitions, make major investments, or achieve other business objectives. The capital

utilization ratios indicate how efficiently capital is used to generate revenues.



4.2 Current Ratio

    Current assets normally are comprised of cash, accounts receivable, inventories, and

marketable securities. Current liabilities include accounts payable, short-term notes payable,

current portion of long-term debt, accrued taxes, wage, and other accrued expenses. The current

ratio indicates “the extent to which current liabilities are covered by those assets expected to be

converted to cash in the near future” (Brigham and Houston, 2009, p. 88). The current ratio is

calculated by dividing current assets by current liabilities.

                        Current assets
Current Ratio =
                       Current liabilities



Vodafone Group
    Account            31 March 2009          31 March 2008              31 March 2007      Hoover’s
Current assets                 £13,029m                  £8,724m                £12,813m          N/A
Current liabilities            £27,947m                £21,973m                 £18,946m          N/A
Current Ratio                        0.47                       0.40                 0.68         0.89


China Mobile
     Account          31 December 2009       31 December 2008          31 December 2007     Hoover’s
Current assets           RMB 287,355m            RMB 240,170m             RMB 207,635m                N/A
Current liabilities      RMB 209,805m            RMB 183,559m              RMB 157,719m               N/A


                                                  7
Current Ratio                       1.37                    1.31                   1.32             0.89


   The current ratios of China Mobile are stable and much higher than the industry norm. A

total of cash and cash equivalents, and deposits with banks for the year ended December 31,

2009, 2008 and 2007, are reported at RMB 264,507m, RMB 218,259m, and RMB 188,544, and

account for 92.0%, 90.9%, and 90.8% of total current assets respectively. Excessively high

current ratio indicates that an entity may have used an excessive amount of inventory or account

receivables but a total of account receivables and inventory have captured only less than 10% of

current assets, relatively lower than a total of cash and cash equivalents and deposits with banks.

In addition, 82.5% of accounts receivable for the year ended December 31 are due for payment

within 60 days. Consequently, impairment losses on accounts receivable can be expected to be

relatively low. The amount of inventories, RMB 3,847m, only captures 1.3% of total current

assets for the year ended December 31, 2009 and potential inventory obsolesce will not have a

huge impact on current assets. China Mobile manages short-term liquidity by maintaining

sufficient cash balances and its strong financial position subsequently enables to pursue driving

growth and cost leadership initiatives while spending a huge amount of money to construct

mobile communications networks which are a source of its competitive advantages.

   On the other hand, the current ratios of Vodafone Group have been reported much lower than

the industry norm. Cash and cash equivalents, which are comprised of cash at bank and in hand,

money market funds, purchase agreement, and commercial paper, only capture 37.4% and 19.4%

of total current assets for the year ended March 31, 2009 and 2008 respectively. Vodafone Group

stated “The Group‟s key sources of liquidity in the foreseeable future are likely to be cash

generated from operations and borrowing through long term and short term issuances in the

capital markets as well as committed bank facilities” (Vodafone, 2009, p. 38). While net cash

                                                 8
flows from operating activities for the year ended March 31, 2009 have increased by 14.2% in

comparison to the previous period, short term borrowings have increased by 52.9%. While

current assets have increased by annually 33%, current liabilities have also increased annually

25% for the year ended March 31, 2009. Current assets are rising faster than current liabilities

and therefore Vodafone Group has slowly improved the short-term liquidity.



4.3 Debt Ratio

The debt ratio measures the percentage of funds provided by noncurrent liabilities and equity.

Non current liabilities are debt capital, and non current liabilities plus equity is the total

permanent capital. Ehrhardt and Brigham (2009) argued that “creditors prefer low debt ratios

because the lower the ratio, the greater the cushion against creditors‟ losses in the event of

liquidation”, and “stockholders, on the other hand, may want more leverage because it magnifies

expected earnings” (p. 123).

                       Noncurrent liabilities
Debt Ratio       =
                       Noncurrent liabilities + Equity



Vodafone Group
     Account             31 March 2009          31 March 2008            31 March 2007            Ycharts
Noncurrent                     £39,875m                   £28,826m                £23,378m             N/A
liabilities
Noncurrent                    £124,752m                  £105,297m                £90,671m             N/A
liabilities + Equity
Debt Ratio                         32.0%                      27.4%                   25.8%           17.2%


China Mobile
    Account            31 December 2009      31 December 2008         31 December 2007           Ycharts
Noncurrent                 RMB 33,929m              RMB 34,217m            RMB 34,301m                 N/A


                                                   9
liabilities
Noncurrent             RMB 541,563m            RMB 474,868m             RMB 406,450m              N/A
liabilities +
Equity
Debt Ratio                         6.2%                    7.2%                   8.4%           17.2%


    The debt ratio of China Mobile has decreased gradually due to an increase in total equity,

mainly from the retained earnings, while maintaining the amount of noncurrent liabilities. China

Mobile also manages long-term liquidity and credit risks by maintaining the retained earnings at

a high level and its strong financial position helps China Mobile spend a huge amount of money

when needed to pursue driving growth and cost leadership initiatives.

    On the contrary, the debt ratio of Vodafone Group has increased on a year-on-year basis as

the impact of business acquisitions and disposals, and of foreign exchange rates since more than

50% of net debt has been denominated in euro that are associated with Vodafone Group‟s

international expansion strategies and Vodafone‟s statement on its key sources of liquidity in the

foreseeable future. Vodafone Group stated “The Group‟s key sources of liquidity in the

foreseeable future are likely to be cash generated from operations and borrowing through long

term and short term issuances in the capital markets as well as committed bank facilities”

(Vodafone, 2009, p. 38).




                                                10
V. Overall Financial Measures of Performance

5.1 An overview of overall performance ratios

   The overall performance ratios are commonly used to analyze the overall performance and

efficiency of the optimal use of the available resources. Return on common equity, earnings per

share, price-earnings ratio, and return on permanent capital are included in the overall

performance ratios that are used widely by investors and an entity‟s management.



5.2 Return on Common Equity (ROE) Ratio

   ROE is the most important bottom-line accounting ratio. Net income is, however, an accrual-

based accounting measure of profits during the accounting period and may fundamentally differ

from the actual return earned by stockholders and the net cash flows during the period. DuPont

system is used to conduct a deeper analysis of the ROE ratios, and highlight the influence of the

profit margin, total assets turnover, and financial leverage called the equity multiplier on an

entity‟s overall performance.


Return on
                    = Profit Margin        X Total Assets Turnover X Equity Multiplier
common equity
                        Net income              Sale revenue                  Total assets
                    =                      X                             X
                        Sales revenue           Total assets                  Equity


Vodafone Group
    Account         31 March 2009              31 March 2008          31 March 2007      Hoover’s
Revenue                         £41,017m                £35,478m             £31,104m             N/A
Net income                      £3,080m                  £6,756m             (£5,222m)            N/A
Profit Margin                      7.5%                    19.0%                -16.7%        15.8%
Total Assets                 £152,699m                  £127,270m            £109,617m            N/A
Total Assets                        0.26                       0.27               0.28            0.3


                                                   11
Turnover
Total Equity                   £84,777m                £76,471m            £67,293m            N/A
Equity Multiplier                     1.8                      1.7                 1.6         N/A
ROE                                 3.5%                    8.7%                -7.5%        10.8%



China Mobile
    Account         31 December 2009        31 December 2008 31 December                 Hoover’s
                                                             2007
Revenue                 RMB 452,103m            RMB 411,810m RMB 356,959m                           N/A
Net income              RMB 115,465m            RMB 112,395m         RMB 87,179m                    N/A
Profit Margin                     24.7%                   27.3%               24.4%            15.8%
Total Assets            RMB 751,368m            RMB 658,427m         RMB 563,493m                   N/A
Total Assets                        0.60                    0.63                 0.63               0.3
Turnover
Total Equity            RMB 507,634m            RMB 440,651m         RMB 372,149m               N/A
Equity Multiplier                     1.5                     1.5                 1.5           N/A
ROE                               22.2%                   25.8%               23.0%           10.8%


    The ROE ratio of Vodafone has been reported slightly lower mainly due to lower profit

margin than the industry norm. The lower profit margin percentages for the year ended March 31,

2009 and 2007 have come from the huge amount of the goodwill associated with Vodafone

Group‟s operations and mobile joint-ventures around the globe impaired by £5,900m and

£11,600m respectively. While continuously implementing its international expansion strategies,

it also has formulated and implemented „One Vodafone‟ program to improve the bottom-line

performance.

    The ROE of China Mobile has been relatively reported much higher due to higher profit

margin percentages and total asset turnover than the industry norm. Its higher profit margin

reflects its stable growth on significant financial strength. Total assets turnover indicates that an

                                                  12
entity‟s effectiveness of use of its total asset base. An excessively higher assets turnover than the

industry norm may imply that an entity has used obsolete or fully depreciated assets that does not

generate high sales volumes. However, 77.6% and 78.3% of current assets are the property, plan

and equipment that are depreciated, and the accumulated depreciations for them are reported at

RMB 350,192 million and 302,793 million and the net book values are RMB 306,075 million

and 327,783 million at December 31, 2009 and 2008 and consequently those property, plant and

equipment are not obsolete and fully depreciated.



5.3 Earnings per Share Ratio

   The earnings per share ratio is one of the most important indicators of an entity‟s

performance for common stockholders to assess the return on investment and risk of an entity.

Nikolai, Bazley, and Jones (2009) argued that “the amount of earnings per share, the change in

earnings per share from the previous period, and the trend in earnings per share are all important

indicators of a corporation‟s success” (p. 840). The earnings per share ratio is calculated by

dividing net income by numbers of shares of common stock outstanding.

                                    Net income
Earnings per share             =    Number of shares of common
                                    stock outstanding


Vodafone Group
       Account           31 March 2009        31 March 2008 31 March 2007                Ycharts
Net income                         £3,080m            £6,756m          (£5,222m)            N/A
Number of shares of                52,737m            53,019m            55,144m            N/A
common stock
outstanding
Earnings per share                   £0.17               £0.13             £-0.09         £-0.03




                                                 13
China Mobile
       Account             31 December        31 December       31 December       Ycharts
                               2009               2008              2007
Net income               RMB 115,465m        RMB 112,395m       RMB 87,179m            N/A
Number of shares of       20,057,674,088      20,043,933,958 20,005,123,269            N/A
common stock
outstanding
Earnings per share             RMB 5.76              RMB 5.61        RMB 4.36     RMB -0.4

   The earnings per share ratio of Vodafone Group has increased by 37.4% to 17.17 pence due

to a favorable foreign exchange environment and a one-off tax benefit. Excluding those factors,

adjusted earnings per share ratio has increased around 3%. The trend in earnings per share

reflects that Vodafone Groups has made further progress in implementing the „drive operational

performance‟ strategy. The main objective of the strategy is value enhancement and cost

reduction while launching new products in a number of markets, which offer customers more

value in return for increased commitment and accelerate £1 billion cost reduction program.

Dividends per share ratios have also increased by 3.5% to 7.77 pence due to the underlying

earnings and cash performance of Vodafone Group.

   The earnings per share ratio of China Mobile has been continuously reported much higher

than the industry norm and gradually increased on a year-on-year basis. The amount of net

income for the year ended December 31, 2009 and 2008 has increased by 2.6% and 22.4%

respectively while numbers of shares of common stock outstanding slightly increased by 0.06%

and 0.19% respectively. The results can help China Mobile collect money from investors when

needed to focus on driving growth and cost leadership initiatives.




                                                14
VI. Conclusions

    A following table shows the results of the financial statement analysis of Vodafone Group

and China Mobile by using the financial ratios from the viewpoint of profitability, capital

utilization, and overall performance. Evidently, all six ratios, which are used to analyze the

profitability, capital utilization, and overall performance of China Mobile, have outperformed the

industry norms for the three straight accounting periods. With regard to the profitability, China

Mobile has been significantly stable and continuously maintained its solid capital structure and a

high level of the profitability due to a larger market share in the emerging domestic market and

therefore it can afford to make huge investments in a robust network infrastructure to gain and

maintain competitive advantages. China Mobile has also performed well from the viewpoint of

the capital utilization due to very strong cash position and managed both short-term and long-

term liquidity risks effectively. Consequently, the results of financial statements analysis indicate

its outstanding overall performance that enables China Mobile to focus on driving growth and

cost leadership initiatives.

    On the contrary, most of financial ratios of Vodafone Group analyzed in this research are

lower than the industry norm. Its profitability ratios are reported relatively lower than the

industry norm but the results are derived from the impact of acquisitions and disposals and

foreign exchange that are associated with its international expansion strategies. In addition,

Vodafone Group has already implemented its strategic initiative, „One Vodafone‟ program to

achieve streamlined cost effectiveness and efficiency in order to improve its bottom-line

performance. An increase in short-term borrowings has been relatively higher than an increase in

the cash flows from operating activities, and its long-term debt ratio has increased on a year-on-

year as the impact of business acquisitions and disposal, and foreign exchange rates. Vodafone



                                                 15
Group has acknowledged its short-term and long-term liquidity risks that are associated with its

international expansion strategies and subsequently implemented „One Vodafone‟ program to

significantly reduce its costs. Vodafone Group, however, may need further challenges in taking

higher priority in investing in existing businesses to improve the average revenues per users from

existing customer basis, generating cash from its existing assets, and expanding its business to

new countries where Vodafone Group can expect immediate turnaround rather than huge and

long-term investments in new areas to pursue high returns. Generally, its overall performance is

reported relatively lower than the industry norm due to its international expansion strategies.

   The sizes of business in both Vodafone Group and China Mobile are significantly large

enough to capture prominent advantages of economic scale but China Mobile is in the much

stronger financial position than Vodafone Group. While those financial positions are very

different, both operators have had better understanding of the positions, and formulated and

implemented appropriate strategies.




                                                16
Categories       Ratios     The Industry    Vodafone Group              China Mobile
                               Norm
                               2009        2009    Comparison        2009     Comparison
                                                   with the                   with the
                                                   industry norm              industry norm
                Profit         15.8%       7.5%       Inferior      24.7%        Superior
                Margin
Profitability
                EBITDA         41.0%       35.5%      Inferior      50.7%        Superior
                Margin
                Current         0.89       0.47       Inferior       1.37        Superior
 Capital        Ratio
Utilization     Debt           17.2%       32%        Inferior       6.2%        Superior
                Ratio
                Return on      10.8%       3.5%       Inferior      22.2%        Superior
                common
  Overall       equity
Performance
                Earnings      £-0.03       £0.17      Superior     RMB 5.76      Superior
                per share   (RMB -0.4)




                                             17
VII.   Bibliography

Breitner, L. K., & Anthony, R. N. (2009). Core concepts of accounting (10th ed.). New York,

NY: Prentice Hall.



Brigham, E. F., & Houston, J. F. (2009). Fundamentals of Finance Management, Concise Edition

(with Thomson One – Business School Edition). Florence, KY: South-Western College

Publishing.



China Mobile. (2009). China Mobile Limited: Annual Report 2009. Retrieved May-13, 2010

from http://www.chinamobileltd.com/ir.php?menu=3



Coffey, D., & Lee, C. (2010). Investing in Telecom for Tomorrow‟s Innovations:

Recommendations for Telecommunications Research and Development. Arlington, VA: TIA.



Ehrhardt, M. C., & Brigham, E. F. (2009). Corporate Finance: A Focused on Approach. Florence,

KY: Cengage Learning.



Hoover‟s. (2010). Vodafone Group Plc: Comparison data. Retrieved May-14, 2010 from

http://www.hoovers.com/globaluk/sample/co/fin/comparison.xhtml?ID=ffffcksxttxssyjkxy



Nikolai, L. A., Bazley, J. D., & Jones, J. P. (2009). Intermediate Accounting. Florence, KY:

Cengage Learning.




                                               18
Park, C. S. (2010). Contemporary Engineering Economics. New York, NY: Prentice Hall.



Strategy Analytics. (2009). Wireless Operator Performance Benchmarking Q3 2009. Santa Fe,

NM: Strategy Analytics.



Vodafone. (2010). About Vodafone. Retrieved May-13, 2010 from

http://www.vodafone.com/start/about_vodafone/who_we_are.html



Vodafone. (2009). Vodafone Group Plc: Annual Report for the year ended 31 March 2009.

Bershire, UK: Vodafone Group Plc.



Ycharts. (2010). Wireless Communications Industry Stock Charts. Retrieved May-14, 2010 from

http://ycharts.com/industries/Wireless%20Communications/charts




                                            19

Contenu connexe

Tendances

Vodafone - Market Survey in Pune
Vodafone - Market Survey in PuneVodafone - Market Survey in Pune
Vodafone - Market Survey in Punejitesh1406
 
Vodafone Ppt
Vodafone PptVodafone Ppt
Vodafone Pptmarksh970
 
A SURVEY REPORT ON Comparative analysis of Marketing Strategies of Vodafone...
A SURVEY REPORT ON Comparative analysis of Marketing Strategies of   Vodafone...A SURVEY REPORT ON Comparative analysis of Marketing Strategies of   Vodafone...
A SURVEY REPORT ON Comparative analysis of Marketing Strategies of Vodafone...kushalrohatgi
 
Vodafone summer internship- Branding & Pos Material development
Vodafone  summer internship- Branding & Pos Material developmentVodafone  summer internship- Branding & Pos Material development
Vodafone summer internship- Branding & Pos Material developmentAbhimanyu Singh
 
Marketing Strategies of Bharti Airtel
Marketing Strategies of Bharti AirtelMarketing Strategies of Bharti Airtel
Marketing Strategies of Bharti AirtelShreya Mishra
 
Summer Internship Project on Vodafone South Ltd.
Summer Internship Project on Vodafone South Ltd.Summer Internship Project on Vodafone South Ltd.
Summer Internship Project on Vodafone South Ltd.Manik Mukherjee
 
A project report on comparative analysis of marketing strategies of vodafone ...
A project report on comparative analysis of marketing strategies of vodafone ...A project report on comparative analysis of marketing strategies of vodafone ...
A project report on comparative analysis of marketing strategies of vodafone ...Projects Kart
 
Competitive Analysis Of Airtel
Competitive Analysis Of AirtelCompetitive Analysis Of Airtel
Competitive Analysis Of AirtelMabin P.Varughese
 
Indian Telecom Industry & role of HR in it, With emphasis on Airtel
Indian Telecom Industry & role of HR in it, With emphasis on AirtelIndian Telecom Industry & role of HR in it, With emphasis on Airtel
Indian Telecom Industry & role of HR in it, With emphasis on Airtelmini244
 
project report file on telecommunication(report file on vodafone)
project report file on telecommunication(report file on vodafone)project report file on telecommunication(report file on vodafone)
project report file on telecommunication(report file on vodafone)Mukesh Kumar
 
BHARTI AIRTEL PROJECT CVV - Nirupam Varma
BHARTI AIRTEL PROJECT CVV - Nirupam VarmaBHARTI AIRTEL PROJECT CVV - Nirupam Varma
BHARTI AIRTEL PROJECT CVV - Nirupam VarmaBhupathi Raju Varma
 
Vodafone Brand Analysis
Vodafone Brand AnalysisVodafone Brand Analysis
Vodafone Brand AnalysisHitaishi Gupta
 
Brand Management- vodafone project
Brand Management- vodafone projectBrand Management- vodafone project
Brand Management- vodafone projectLufthansa
 
mba project on vodafone
mba project on vodafonemba project on vodafone
mba project on vodafoneProjects Kart
 
A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...
A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...
A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...ASIF KHAN
 

Tendances (20)

Vodafone - Market Survey in Pune
Vodafone - Market Survey in PuneVodafone - Market Survey in Pune
Vodafone - Market Survey in Pune
 
Vodafone Ppt
Vodafone PptVodafone Ppt
Vodafone Ppt
 
PROJECT ON AIRTEL
PROJECT ON AIRTELPROJECT ON AIRTEL
PROJECT ON AIRTEL
 
A SURVEY REPORT ON Comparative analysis of Marketing Strategies of Vodafone...
A SURVEY REPORT ON Comparative analysis of Marketing Strategies of   Vodafone...A SURVEY REPORT ON Comparative analysis of Marketing Strategies of   Vodafone...
A SURVEY REPORT ON Comparative analysis of Marketing Strategies of Vodafone...
 
Vodafone summer internship- Branding & Pos Material development
Vodafone  summer internship- Branding & Pos Material developmentVodafone  summer internship- Branding & Pos Material development
Vodafone summer internship- Branding & Pos Material development
 
Vodafone
VodafoneVodafone
Vodafone
 
Marketing Strategies of Bharti Airtel
Marketing Strategies of Bharti AirtelMarketing Strategies of Bharti Airtel
Marketing Strategies of Bharti Airtel
 
Summer Internship Project on Vodafone South Ltd.
Summer Internship Project on Vodafone South Ltd.Summer Internship Project on Vodafone South Ltd.
Summer Internship Project on Vodafone South Ltd.
 
A project report on comparative analysis of marketing strategies of vodafone ...
A project report on comparative analysis of marketing strategies of vodafone ...A project report on comparative analysis of marketing strategies of vodafone ...
A project report on comparative analysis of marketing strategies of vodafone ...
 
Vodafone KPIs
Vodafone KPIsVodafone KPIs
Vodafone KPIs
 
Analysis an airtel
Analysis an airtelAnalysis an airtel
Analysis an airtel
 
Competitive Analysis Of Airtel
Competitive Analysis Of AirtelCompetitive Analysis Of Airtel
Competitive Analysis Of Airtel
 
Indian Telecom Industry & role of HR in it, With emphasis on Airtel
Indian Telecom Industry & role of HR in it, With emphasis on AirtelIndian Telecom Industry & role of HR in it, With emphasis on Airtel
Indian Telecom Industry & role of HR in it, With emphasis on Airtel
 
project report file on telecommunication(report file on vodafone)
project report file on telecommunication(report file on vodafone)project report file on telecommunication(report file on vodafone)
project report file on telecommunication(report file on vodafone)
 
BHARTI AIRTEL PROJECT CVV - Nirupam Varma
BHARTI AIRTEL PROJECT CVV - Nirupam VarmaBHARTI AIRTEL PROJECT CVV - Nirupam Varma
BHARTI AIRTEL PROJECT CVV - Nirupam Varma
 
Vodafone Brand Analysis
Vodafone Brand AnalysisVodafone Brand Analysis
Vodafone Brand Analysis
 
Brand Management- vodafone project
Brand Management- vodafone projectBrand Management- vodafone project
Brand Management- vodafone project
 
mba project on vodafone
mba project on vodafonemba project on vodafone
mba project on vodafone
 
A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...
A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...
A Comparative Study of Mobile Services Provided By Vodafone & Other Telecom C...
 
Introduction
IntroductionIntroduction
Introduction
 

En vedette

Vodafone Muzni
Vodafone MuzniVodafone Muzni
Vodafone Muzninetwizlk
 
Ratio Analysis (Siescoms)
Ratio Analysis (Siescoms)Ratio Analysis (Siescoms)
Ratio Analysis (Siescoms)Sanjay Gupta
 
Nestle report group 5
Nestle report  group 5Nestle report  group 5
Nestle report group 5milan agrawal
 
Ratio analysis project on ONGC of year 2010-11 & 2011-12
Ratio analysis project on ONGC of  year 2010-11 & 2011-12Ratio analysis project on ONGC of  year 2010-11 & 2011-12
Ratio analysis project on ONGC of year 2010-11 & 2011-12Arjun Negi
 
Balance sheet analysis
Balance sheet analysisBalance sheet analysis
Balance sheet analysisBachir Jamali
 
Profit and Loss, Balance Sheets and RATIO ANALYSIS
Profit and Loss, Balance Sheets and RATIO ANALYSIS Profit and Loss, Balance Sheets and RATIO ANALYSIS
Profit and Loss, Balance Sheets and RATIO ANALYSIS Patrick Rubix
 
Vodafone Comprehensive Strategic Management Model
Vodafone  Comprehensive Strategic Management ModelVodafone  Comprehensive Strategic Management Model
Vodafone Comprehensive Strategic Management ModelToru Sekiguchi
 
Balance Sheet and Ratio Analysis of a Listed Company
Balance Sheet and Ratio Analysis of a Listed CompanyBalance Sheet and Ratio Analysis of a Listed Company
Balance Sheet and Ratio Analysis of a Listed CompanyShreyansh Kejriwal
 
Analysis Of Annual Report Nestle
Analysis Of Annual Report NestleAnalysis Of Annual Report Nestle
Analysis Of Annual Report NestleAshish Khera
 
Project report on ratio analysis of axis bank
Project report on ratio analysis of axis bankProject report on ratio analysis of axis bank
Project report on ratio analysis of axis bankSukhchain Aggarwal
 
Vodafone Marketing Strategy
Vodafone Marketing StrategyVodafone Marketing Strategy
Vodafone Marketing Strategysayazhar2010
 
Project on ratio analysis
Project on ratio analysisProject on ratio analysis
Project on ratio analysisRanobir Dey
 

En vedette (20)

Vodafone Muzni
Vodafone MuzniVodafone Muzni
Vodafone Muzni
 
Ratio Analysis (Siescoms)
Ratio Analysis (Siescoms)Ratio Analysis (Siescoms)
Ratio Analysis (Siescoms)
 
Balance sheet analysis
Balance sheet analysisBalance sheet analysis
Balance sheet analysis
 
Nestle report group 5
Nestle report  group 5Nestle report  group 5
Nestle report group 5
 
Ratio analysis in bhel
Ratio analysis in  bhelRatio analysis in  bhel
Ratio analysis in bhel
 
Annual Report Analysis Project
Annual Report Analysis ProjectAnnual Report Analysis Project
Annual Report Analysis Project
 
Ratio analysis project on ONGC of year 2010-11 & 2011-12
Ratio analysis project on ONGC of  year 2010-11 & 2011-12Ratio analysis project on ONGC of  year 2010-11 & 2011-12
Ratio analysis project on ONGC of year 2010-11 & 2011-12
 
Nestle india
Nestle india Nestle india
Nestle india
 
Balance sheet analysis
Balance sheet analysisBalance sheet analysis
Balance sheet analysis
 
Profit and Loss, Balance Sheets and RATIO ANALYSIS
Profit and Loss, Balance Sheets and RATIO ANALYSIS Profit and Loss, Balance Sheets and RATIO ANALYSIS
Profit and Loss, Balance Sheets and RATIO ANALYSIS
 
Vodafone Comprehensive Strategic Management Model
Vodafone  Comprehensive Strategic Management ModelVodafone  Comprehensive Strategic Management Model
Vodafone Comprehensive Strategic Management Model
 
ratio analysis assignment
ratio analysis assignmentratio analysis assignment
ratio analysis assignment
 
Balance Sheet and Ratio Analysis of a Listed Company
Balance Sheet and Ratio Analysis of a Listed CompanyBalance Sheet and Ratio Analysis of a Listed Company
Balance Sheet and Ratio Analysis of a Listed Company
 
Analysis Of Annual Report Nestle
Analysis Of Annual Report NestleAnalysis Of Annual Report Nestle
Analysis Of Annual Report Nestle
 
Financial ratio analysis
Financial ratio analysisFinancial ratio analysis
Financial ratio analysis
 
Ratio Analysis
Ratio AnalysisRatio Analysis
Ratio Analysis
 
Vodafone Case Study
Vodafone Case StudyVodafone Case Study
Vodafone Case Study
 
Project report on ratio analysis of axis bank
Project report on ratio analysis of axis bankProject report on ratio analysis of axis bank
Project report on ratio analysis of axis bank
 
Vodafone Marketing Strategy
Vodafone Marketing StrategyVodafone Marketing Strategy
Vodafone Marketing Strategy
 
Project on ratio analysis
Project on ratio analysisProject on ratio analysis
Project on ratio analysis
 

Similaire à Vodafone China Mobile Financial Statement Analysis

Contents1.0Background11.1 Industry Overview11.2 Financi.docx
Contents1.0Background11.1 Industry Overview11.2 Financi.docxContents1.0Background11.1 Industry Overview11.2 Financi.docx
Contents1.0Background11.1 Industry Overview11.2 Financi.docxmaxinesmith73660
 
Vodafone Optimal Capital Structure
Vodafone  Optimal Capital StructureVodafone  Optimal Capital Structure
Vodafone Optimal Capital StructureToru Sekiguchi
 
The Main Costs And Benefits Of The Financial Sector Of Uk
The Main Costs And Benefits Of The Financial Sector Of UkThe Main Costs And Benefits Of The Financial Sector Of Uk
The Main Costs And Benefits Of The Financial Sector Of UkCandice Him
 
Corporate finance strategy project on digi analysis
Corporate finance strategy project on digi analysis Corporate finance strategy project on digi analysis
Corporate finance strategy project on digi analysis ks Chan
 
Payment System Interoperability and Oversight: The International Dimension
Payment System Interoperability and Oversight: The International DimensionPayment System Interoperability and Oversight: The International Dimension
Payment System Interoperability and Oversight: The International DimensionITU
 
Looking back in time for benchmarking - developing countries
Looking back in time for benchmarking - developing countriesLooking back in time for benchmarking - developing countries
Looking back in time for benchmarking - developing countriesSokrates advisors
 
ACCT301a_project
ACCT301a_projectACCT301a_project
ACCT301a_projectYung Le
 
Top ten challenges for investment banks 2015 restructuring challenge 7
Top ten challenges for investment banks 2015 restructuring challenge 7Top ten challenges for investment banks 2015 restructuring challenge 7
Top ten challenges for investment banks 2015 restructuring challenge 7accenture
 
Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.
Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.
Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.Neda Petkova
 
Making Connections
Making ConnectionsMaking Connections
Making ConnectionsTina Jordan
 
Q3 2007 Earnings Press Release and Financial Tables
Q3 2007 Earnings Press Release and Financial TablesQ3 2007 Earnings Press Release and Financial Tables
Q3 2007 Earnings Press Release and Financial Tablesfinance7
 
Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...
Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...
Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...iosrjce
 
Study and Analysis of Financial Ratios of Bharti Airtel .pptx
Study and Analysis of Financial Ratios of Bharti Airtel  .pptxStudy and Analysis of Financial Ratios of Bharti Airtel  .pptx
Study and Analysis of Financial Ratios of Bharti Airtel .pptxChandTesin1
 
Lenovo Q3 2013 earnings presentation
Lenovo Q3 2013 earnings presentationLenovo Q3 2013 earnings presentation
Lenovo Q3 2013 earnings presentationPaul Bischoff
 
Fintech and market structure in financial services: Market developments and p...
Fintech and market structure in financial services: Market developments and p...Fintech and market structure in financial services: Market developments and p...
Fintech and market structure in financial services: Market developments and p...Paperjam_redaction
 

Similaire à Vodafone China Mobile Financial Statement Analysis (20)

Contents1.0Background11.1 Industry Overview11.2 Financi.docx
Contents1.0Background11.1 Industry Overview11.2 Financi.docxContents1.0Background11.1 Industry Overview11.2 Financi.docx
Contents1.0Background11.1 Industry Overview11.2 Financi.docx
 
Vodafone Optimal Capital Structure
Vodafone  Optimal Capital StructureVodafone  Optimal Capital Structure
Vodafone Optimal Capital Structure
 
The Main Costs And Benefits Of The Financial Sector Of Uk
The Main Costs And Benefits Of The Financial Sector Of UkThe Main Costs And Benefits Of The Financial Sector Of Uk
The Main Costs And Benefits Of The Financial Sector Of Uk
 
Corporate finance strategy project on digi analysis
Corporate finance strategy project on digi analysis Corporate finance strategy project on digi analysis
Corporate finance strategy project on digi analysis
 
Payment System Interoperability and Oversight: The International Dimension
Payment System Interoperability and Oversight: The International DimensionPayment System Interoperability and Oversight: The International Dimension
Payment System Interoperability and Oversight: The International Dimension
 
Looking back in time for benchmarking - developing countries
Looking back in time for benchmarking - developing countriesLooking back in time for benchmarking - developing countries
Looking back in time for benchmarking - developing countries
 
Kota Fibres, Ltd
Kota Fibres, LtdKota Fibres, Ltd
Kota Fibres, Ltd
 
ACCT301a_project
ACCT301a_projectACCT301a_project
ACCT301a_project
 
Financial Management
Financial ManagementFinancial Management
Financial Management
 
Top ten challenges for investment banks 2015 restructuring challenge 7
Top ten challenges for investment banks 2015 restructuring challenge 7Top ten challenges for investment banks 2015 restructuring challenge 7
Top ten challenges for investment banks 2015 restructuring challenge 7
 
Primer on Managed Futures
Primer on Managed FuturesPrimer on Managed Futures
Primer on Managed Futures
 
Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.
Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.
Valuation Analysis and Structured Management Buy-Out of SolarTech Inc.
 
2017 OECD Business and Finance Outlook Key Findings
2017 OECD Business and Finance Outlook Key Findings2017 OECD Business and Finance Outlook Key Findings
2017 OECD Business and Finance Outlook Key Findings
 
Making Connections
Making ConnectionsMaking Connections
Making Connections
 
Q3 2007 Earnings Press Release and Financial Tables
Q3 2007 Earnings Press Release and Financial TablesQ3 2007 Earnings Press Release and Financial Tables
Q3 2007 Earnings Press Release and Financial Tables
 
PE_Group5_Paytm
PE_Group5_PaytmPE_Group5_Paytm
PE_Group5_Paytm
 
Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...
Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...
Financial Statements Analysis: Wealth Creation and Wealth Maximisation at Tel...
 
Study and Analysis of Financial Ratios of Bharti Airtel .pptx
Study and Analysis of Financial Ratios of Bharti Airtel  .pptxStudy and Analysis of Financial Ratios of Bharti Airtel  .pptx
Study and Analysis of Financial Ratios of Bharti Airtel .pptx
 
Lenovo Q3 2013 earnings presentation
Lenovo Q3 2013 earnings presentationLenovo Q3 2013 earnings presentation
Lenovo Q3 2013 earnings presentation
 
Fintech and market structure in financial services: Market developments and p...
Fintech and market structure in financial services: Market developments and p...Fintech and market structure in financial services: Market developments and p...
Fintech and market structure in financial services: Market developments and p...
 

Vodafone China Mobile Financial Statement Analysis

  • 1. Running Head: A financial statement analysis of Vodafone Group and China Mobile A financial statement analysis of Vodafone Group and China Mobile Toru Sekiguchi May 16th, 2010 i
  • 2. Table of Contents Title Page…………………………………………………………………………………............ i Table of Contents…………………………………………………………………….................. ii Abstract…………………………………………………………………………….................... iii I. Introduction…………………………………………………………………………………. 1 II. Financial Ratio Analysis …………………………………………………………………… 3 III. Profitability Measures…………………………………………………................................ 4 3.1 An overview of the profitability ratios ………………...………...……………................ 4 3.2 Profit Margin Ratio.……………………………………………………………............... 4 3.3 EBITDA Margin Ratio………………………………………………………................... 5 IV. Tests of Capital Utilization …………………………………...………................................ 7 4.1 An overview of the capital utilization ratios.....……….……………………………….... 7 4.2 Current Ratio……...……………………………………………………………............... 7 4.3 Debt Ratio……………...………………………………………………………............... 9 V. Overall Financial Measures of Performance……………………………………………. 11 5.1 An overview of overall performance ratios…………………………………………….. 11 5.2 Return on Common Equity (ROE) Ratio....……..………………………....................... 11 5.3 Earnings per Share Ratio .….…………………………………………………............... 13 VI. Conclusions………………………………………………………………………............... 15 VII. Bibliography…………………………………………………………………………... 18 ii
  • 3. Abstract Vodafone Group and China Mobile are similarly the most influential companies in mobile telecommunications industry and have prominent advantages of economic scale but their strategic initiatives are very different. While Vodafone Group has implemented smart growth initiatives and not offered lower price than other competitors to attract new customers and retain existing customers around the world, China Mobile has relatively focused on driving growth and cost leadership initiatives in its domestic market. Their financial statements are analyzed by utilizing the profitability (profit margin ratio and EBITDA margin ratio), capital utilization (current ratio and debt ratio), and overall performance (return on common equity ratio and earnings per share ratio) ratios and compared to the industry norm to ensure how those different strategies have an impact on the different financial positions. Evidently, all these ratios of China Mobile have outperformed the industry norms for the three straight accounting periods but most of ratios of Vodafone Group have been reported relatively lower than the industry norm for the same accounting period. However, while those financial positions are very different, both operators have had better understanding of the positions, and formulated and implemented appropriate strategies. iii
  • 4. I. Introduction Vodafone Group Plc, which was established in 1982, is one of the world‟s largest mobile operator managing ultra large-scale mobile networks in 25 countries and has a presence through partnerships in another 39 countries. “Based on the registered customers of mobile telecommunications ventures in which it had ownership interests at that date, the Group had 333 million customers” (Vodafone, 2010). While Vodafone Group has reinforced strong international presence and brand recognition, and controlled the interest in strong growth market such as Romania, Egypt, Turkey, and India, more than 70% of revenues still have been generated in European market where higher mobile penetration and fierce competition leave little room for growth than other regions. China Mobile Limited, which was incorporated in 1997, is the dominant market leader in China managing the largest domestic mobile network. China Mobile has “a customer base of 522.283 million and enjoyed a market shares of approximately 70% in Mainland China” (China Mobile, 2009, p. 3). China mobile has continued to expand its business in the tremendous potential market whose mobile penetration rate is approaching 50% although the rate in some European countries has increased to more than 100%. Vodafone Group and China Mobile are similarly the most influential companies in mobile telecommunications industry but their strategic initiatives are very different. Vodafone Group has implemented smart growth initiatives and not offered lower price than other competitors to attract new customers and retain existing customers. Vodafone Group has established their entities through the acquisition, joint-venture, and strategic alliance to expand their business globally. China Mobile has relatively focused on driving growth and cost leadership initiatives. China Mobile has not been globally diversified but pursued the domestic rural area market 1
  • 5. development strategy of “Lower ARPU, Lower MOU, and Lower cost” (China Mobile, 2009, p.18) and spent huge amount of money on capital expenditures to construct mobile communications networks that enable China Mobile to meet the demands of stable growth in customer base. Vodafone Group and China Mobile have prominent advantages of economic scale despite different strategies. The objective of this paper is to analyze and compare their financial statements by utilizing the profitability, capital utilization, and overall performance ratios to ensure how those different strategies have an impact on the different financial positions. 2
  • 6. II. Financial Ratio Analysis The financial statements don‟t provide a complete picture of an entity‟s performance because “they report only past events, do not report market values, and are based on judgments and estimates” (Breitner and Anthony, 2009, p. 156). The statements however provide important information and are usually analyzed by using ratios rather than absolute values which are directly derived from the financial statements in order to assess an entity‟s financial strength and weakness. Raito analysis involves comparing an entity‟s performance to that of other entities in the same industry and an entity with its own performance and trends in an entity‟s financial position over time. Different stakeholders have different levels of interest in an entity‟s performance and the ratio analysis is used to assess overall performance, profitability, capital utilization, and other aspects. For example, a creditor is concerned with an entity‟s short-term liquidity to decide whether to extend a short-term loan. On the other hand, another long-term creditor focuses on an entity‟s ability to continuously generate revenues and its operational efficiency. Shareholders are interested in the long-run profitability of an entity to expect appreciation in the market price of stocks and dividends. Managements are interested in every aspects of the financial analysis since they must identify how an entity is recognized by stakeholders. The financial statements of Vodafone Group and China Mobile are analyzed by using ratios from the viewpoint of profitability, capital utilization, and overall performance, and compared to the industry norm cited from the Hoover‟s, Strategy Analytics and Ycharts. 3
  • 7. III. Profitability Measures 3.1 An overview of the profitability ratios A primary goal of an entity is to earn a profit. Profitability ratios indicate the results of a number of operating decisions and financing policies and provide useful clues to improve its operational effectiveness. They also show “the combined effects of liquidity, asset management, and debt management policies on operating results” (Park, 2010, p.49) 3.2 Profit Margin Ratio The profit margin ratio shows how efficiency an entity is using its resources in its operational process and a high profit margin indicates that an entity can earn a reasonable profit on sales as long as it maintains overhead costs in control. The profit margin is calculated by dividing net income by sales revenue. Net income Profit Margin = Sales Revenue Vodafone Group Account 31 March 2009 31 March 2008 31 March 2007 Hoover’s Revenue £41,017m £35,478m £31,104m N/A Net income £3,080m £6,756m (£5,222m) N/A Profit Margin 7.5% 19.0% -16.7% 15.8% China Mobile Account 31 December 2009 31 December 2008 31 December 2007 Hoover’s Revenue RMB 452,103m RMB 411,810m RMB 356,959m N/A Net income RMB 115,465m RMB 112,395m RMB 87,179m N/A Profit Margin 24.7% 27.3% 24.4% 15.8% 4
  • 8. Both Vodafone Group and China Mobile have increased sales revenues every year along with an increase in the number of their mobile subscribers. The profit margin ratio of China Mobile are continuously reported much higher than the industry norm, and China Mobile can subsequently afford to focus on driving growth and cost leadership initiatives. On the contrary, the profit margin ratio of Vodafone Group is not always reported higher than the industry norm because the goodwill in relation to Vodafone Group‟s operations and mobile joint-ventures in Spain, Turkey Ghana, Germany, and Italy, is impaired by £5,900m and £11,600m for the year ended March 31, 2009 and 2007 respectively in line with its international expansion strategy to establish their entities through the acquisition, joint-venture, and strategic alliance. No impairment losses are reported for the year ended March 31, 2008 and therefore the profit margin for the year ended March 31, 2008 are relatively higher than for the years ended 2009 and 2007. To improve its bottom-line performance, Vodafone Group has implemented its strategic initiative, „One Vodafone‟ program, which transforms 16 operating companies into a united operation to achieve streamlined cost effective and efficiency group. 3.3 EBITDA Margin Ratio The EBITDA, Earnings before Interest, Taxes, Depreciation and Amortization, to sales ratio is a measure of cash flows from the entity‟s operations. The EBITDA margin is calculated by dividing EBITDA by sales revenue. EBITDA EBITDA = Margin Sales Revenue 5
  • 9. Vodafone Group Account 31 March 2009 31 March 2008 31 March 2007 Strategy Analytics Revenue £41,017m £35,478m £31,104m N/A EBITDA £14,490m £13,178m £11,960m N/A EBITDA Margin 35.5% 37.1% 38.5% 41.0% China Mobile Account 31 December 2009 31 December 2008 31 December 2007 Strategy Analytics Revenue RMB 452,103m RMB 411,810m RMB 356,959m N/A EBITDA RMB 229,023m RMB 216,267m RMB 194,003m N/A EBITDA Margin 50.7% 52.5% 54.3% 41.0% A robust network infrastructure is a source of competitive advantages for mobile operators but they generally report large losses due to hugely spending capital expenditures to construct the infrastructure. EBITDA enables operators to analyze their profitability of core business operations while deducting the huge amount of interest, taxes, and capital expenses. The EBITDA margin ratio of China Mobile is stable at more than 50% and higher than the industry norm. China Mobile has continuously maintained a relatively high level of profitability due to its solid capital structure and its solid financial strength is the foundations of cost leadership initiatives. The EBITDA margin ratio of Vodafone Group are also stable but lower than the industry norm due to the impact of acquisitions and disposals and foreign exchange that are associated with its international expansion strategy. 6
  • 10. IV. Test of Capital Utilization 4.1 An overview of the capital utilization ratios An entity needs capital to purchase new inventories, reinforce facilities, execute mergers and acquisitions, make major investments, or achieve other business objectives. The capital utilization ratios indicate how efficiently capital is used to generate revenues. 4.2 Current Ratio Current assets normally are comprised of cash, accounts receivable, inventories, and marketable securities. Current liabilities include accounts payable, short-term notes payable, current portion of long-term debt, accrued taxes, wage, and other accrued expenses. The current ratio indicates “the extent to which current liabilities are covered by those assets expected to be converted to cash in the near future” (Brigham and Houston, 2009, p. 88). The current ratio is calculated by dividing current assets by current liabilities. Current assets Current Ratio = Current liabilities Vodafone Group Account 31 March 2009 31 March 2008 31 March 2007 Hoover’s Current assets £13,029m £8,724m £12,813m N/A Current liabilities £27,947m £21,973m £18,946m N/A Current Ratio 0.47 0.40 0.68 0.89 China Mobile Account 31 December 2009 31 December 2008 31 December 2007 Hoover’s Current assets RMB 287,355m RMB 240,170m RMB 207,635m N/A Current liabilities RMB 209,805m RMB 183,559m RMB 157,719m N/A 7
  • 11. Current Ratio 1.37 1.31 1.32 0.89 The current ratios of China Mobile are stable and much higher than the industry norm. A total of cash and cash equivalents, and deposits with banks for the year ended December 31, 2009, 2008 and 2007, are reported at RMB 264,507m, RMB 218,259m, and RMB 188,544, and account for 92.0%, 90.9%, and 90.8% of total current assets respectively. Excessively high current ratio indicates that an entity may have used an excessive amount of inventory or account receivables but a total of account receivables and inventory have captured only less than 10% of current assets, relatively lower than a total of cash and cash equivalents and deposits with banks. In addition, 82.5% of accounts receivable for the year ended December 31 are due for payment within 60 days. Consequently, impairment losses on accounts receivable can be expected to be relatively low. The amount of inventories, RMB 3,847m, only captures 1.3% of total current assets for the year ended December 31, 2009 and potential inventory obsolesce will not have a huge impact on current assets. China Mobile manages short-term liquidity by maintaining sufficient cash balances and its strong financial position subsequently enables to pursue driving growth and cost leadership initiatives while spending a huge amount of money to construct mobile communications networks which are a source of its competitive advantages. On the other hand, the current ratios of Vodafone Group have been reported much lower than the industry norm. Cash and cash equivalents, which are comprised of cash at bank and in hand, money market funds, purchase agreement, and commercial paper, only capture 37.4% and 19.4% of total current assets for the year ended March 31, 2009 and 2008 respectively. Vodafone Group stated “The Group‟s key sources of liquidity in the foreseeable future are likely to be cash generated from operations and borrowing through long term and short term issuances in the capital markets as well as committed bank facilities” (Vodafone, 2009, p. 38). While net cash 8
  • 12. flows from operating activities for the year ended March 31, 2009 have increased by 14.2% in comparison to the previous period, short term borrowings have increased by 52.9%. While current assets have increased by annually 33%, current liabilities have also increased annually 25% for the year ended March 31, 2009. Current assets are rising faster than current liabilities and therefore Vodafone Group has slowly improved the short-term liquidity. 4.3 Debt Ratio The debt ratio measures the percentage of funds provided by noncurrent liabilities and equity. Non current liabilities are debt capital, and non current liabilities plus equity is the total permanent capital. Ehrhardt and Brigham (2009) argued that “creditors prefer low debt ratios because the lower the ratio, the greater the cushion against creditors‟ losses in the event of liquidation”, and “stockholders, on the other hand, may want more leverage because it magnifies expected earnings” (p. 123). Noncurrent liabilities Debt Ratio = Noncurrent liabilities + Equity Vodafone Group Account 31 March 2009 31 March 2008 31 March 2007 Ycharts Noncurrent £39,875m £28,826m £23,378m N/A liabilities Noncurrent £124,752m £105,297m £90,671m N/A liabilities + Equity Debt Ratio 32.0% 27.4% 25.8% 17.2% China Mobile Account 31 December 2009 31 December 2008 31 December 2007 Ycharts Noncurrent RMB 33,929m RMB 34,217m RMB 34,301m N/A 9
  • 13. liabilities Noncurrent RMB 541,563m RMB 474,868m RMB 406,450m N/A liabilities + Equity Debt Ratio 6.2% 7.2% 8.4% 17.2% The debt ratio of China Mobile has decreased gradually due to an increase in total equity, mainly from the retained earnings, while maintaining the amount of noncurrent liabilities. China Mobile also manages long-term liquidity and credit risks by maintaining the retained earnings at a high level and its strong financial position helps China Mobile spend a huge amount of money when needed to pursue driving growth and cost leadership initiatives. On the contrary, the debt ratio of Vodafone Group has increased on a year-on-year basis as the impact of business acquisitions and disposals, and of foreign exchange rates since more than 50% of net debt has been denominated in euro that are associated with Vodafone Group‟s international expansion strategies and Vodafone‟s statement on its key sources of liquidity in the foreseeable future. Vodafone Group stated “The Group‟s key sources of liquidity in the foreseeable future are likely to be cash generated from operations and borrowing through long term and short term issuances in the capital markets as well as committed bank facilities” (Vodafone, 2009, p. 38). 10
  • 14. V. Overall Financial Measures of Performance 5.1 An overview of overall performance ratios The overall performance ratios are commonly used to analyze the overall performance and efficiency of the optimal use of the available resources. Return on common equity, earnings per share, price-earnings ratio, and return on permanent capital are included in the overall performance ratios that are used widely by investors and an entity‟s management. 5.2 Return on Common Equity (ROE) Ratio ROE is the most important bottom-line accounting ratio. Net income is, however, an accrual- based accounting measure of profits during the accounting period and may fundamentally differ from the actual return earned by stockholders and the net cash flows during the period. DuPont system is used to conduct a deeper analysis of the ROE ratios, and highlight the influence of the profit margin, total assets turnover, and financial leverage called the equity multiplier on an entity‟s overall performance. Return on = Profit Margin X Total Assets Turnover X Equity Multiplier common equity Net income Sale revenue Total assets = X X Sales revenue Total assets Equity Vodafone Group Account 31 March 2009 31 March 2008 31 March 2007 Hoover’s Revenue £41,017m £35,478m £31,104m N/A Net income £3,080m £6,756m (£5,222m) N/A Profit Margin 7.5% 19.0% -16.7% 15.8% Total Assets £152,699m £127,270m £109,617m N/A Total Assets 0.26 0.27 0.28 0.3 11
  • 15. Turnover Total Equity £84,777m £76,471m £67,293m N/A Equity Multiplier 1.8 1.7 1.6 N/A ROE 3.5% 8.7% -7.5% 10.8% China Mobile Account 31 December 2009 31 December 2008 31 December Hoover’s 2007 Revenue RMB 452,103m RMB 411,810m RMB 356,959m N/A Net income RMB 115,465m RMB 112,395m RMB 87,179m N/A Profit Margin 24.7% 27.3% 24.4% 15.8% Total Assets RMB 751,368m RMB 658,427m RMB 563,493m N/A Total Assets 0.60 0.63 0.63 0.3 Turnover Total Equity RMB 507,634m RMB 440,651m RMB 372,149m N/A Equity Multiplier 1.5 1.5 1.5 N/A ROE 22.2% 25.8% 23.0% 10.8% The ROE ratio of Vodafone has been reported slightly lower mainly due to lower profit margin than the industry norm. The lower profit margin percentages for the year ended March 31, 2009 and 2007 have come from the huge amount of the goodwill associated with Vodafone Group‟s operations and mobile joint-ventures around the globe impaired by £5,900m and £11,600m respectively. While continuously implementing its international expansion strategies, it also has formulated and implemented „One Vodafone‟ program to improve the bottom-line performance. The ROE of China Mobile has been relatively reported much higher due to higher profit margin percentages and total asset turnover than the industry norm. Its higher profit margin reflects its stable growth on significant financial strength. Total assets turnover indicates that an 12
  • 16. entity‟s effectiveness of use of its total asset base. An excessively higher assets turnover than the industry norm may imply that an entity has used obsolete or fully depreciated assets that does not generate high sales volumes. However, 77.6% and 78.3% of current assets are the property, plan and equipment that are depreciated, and the accumulated depreciations for them are reported at RMB 350,192 million and 302,793 million and the net book values are RMB 306,075 million and 327,783 million at December 31, 2009 and 2008 and consequently those property, plant and equipment are not obsolete and fully depreciated. 5.3 Earnings per Share Ratio The earnings per share ratio is one of the most important indicators of an entity‟s performance for common stockholders to assess the return on investment and risk of an entity. Nikolai, Bazley, and Jones (2009) argued that “the amount of earnings per share, the change in earnings per share from the previous period, and the trend in earnings per share are all important indicators of a corporation‟s success” (p. 840). The earnings per share ratio is calculated by dividing net income by numbers of shares of common stock outstanding. Net income Earnings per share = Number of shares of common stock outstanding Vodafone Group Account 31 March 2009 31 March 2008 31 March 2007 Ycharts Net income £3,080m £6,756m (£5,222m) N/A Number of shares of 52,737m 53,019m 55,144m N/A common stock outstanding Earnings per share £0.17 £0.13 £-0.09 £-0.03 13
  • 17. China Mobile Account 31 December 31 December 31 December Ycharts 2009 2008 2007 Net income RMB 115,465m RMB 112,395m RMB 87,179m N/A Number of shares of 20,057,674,088 20,043,933,958 20,005,123,269 N/A common stock outstanding Earnings per share RMB 5.76 RMB 5.61 RMB 4.36 RMB -0.4 The earnings per share ratio of Vodafone Group has increased by 37.4% to 17.17 pence due to a favorable foreign exchange environment and a one-off tax benefit. Excluding those factors, adjusted earnings per share ratio has increased around 3%. The trend in earnings per share reflects that Vodafone Groups has made further progress in implementing the „drive operational performance‟ strategy. The main objective of the strategy is value enhancement and cost reduction while launching new products in a number of markets, which offer customers more value in return for increased commitment and accelerate £1 billion cost reduction program. Dividends per share ratios have also increased by 3.5% to 7.77 pence due to the underlying earnings and cash performance of Vodafone Group. The earnings per share ratio of China Mobile has been continuously reported much higher than the industry norm and gradually increased on a year-on-year basis. The amount of net income for the year ended December 31, 2009 and 2008 has increased by 2.6% and 22.4% respectively while numbers of shares of common stock outstanding slightly increased by 0.06% and 0.19% respectively. The results can help China Mobile collect money from investors when needed to focus on driving growth and cost leadership initiatives. 14
  • 18. VI. Conclusions A following table shows the results of the financial statement analysis of Vodafone Group and China Mobile by using the financial ratios from the viewpoint of profitability, capital utilization, and overall performance. Evidently, all six ratios, which are used to analyze the profitability, capital utilization, and overall performance of China Mobile, have outperformed the industry norms for the three straight accounting periods. With regard to the profitability, China Mobile has been significantly stable and continuously maintained its solid capital structure and a high level of the profitability due to a larger market share in the emerging domestic market and therefore it can afford to make huge investments in a robust network infrastructure to gain and maintain competitive advantages. China Mobile has also performed well from the viewpoint of the capital utilization due to very strong cash position and managed both short-term and long- term liquidity risks effectively. Consequently, the results of financial statements analysis indicate its outstanding overall performance that enables China Mobile to focus on driving growth and cost leadership initiatives. On the contrary, most of financial ratios of Vodafone Group analyzed in this research are lower than the industry norm. Its profitability ratios are reported relatively lower than the industry norm but the results are derived from the impact of acquisitions and disposals and foreign exchange that are associated with its international expansion strategies. In addition, Vodafone Group has already implemented its strategic initiative, „One Vodafone‟ program to achieve streamlined cost effectiveness and efficiency in order to improve its bottom-line performance. An increase in short-term borrowings has been relatively higher than an increase in the cash flows from operating activities, and its long-term debt ratio has increased on a year-on- year as the impact of business acquisitions and disposal, and foreign exchange rates. Vodafone 15
  • 19. Group has acknowledged its short-term and long-term liquidity risks that are associated with its international expansion strategies and subsequently implemented „One Vodafone‟ program to significantly reduce its costs. Vodafone Group, however, may need further challenges in taking higher priority in investing in existing businesses to improve the average revenues per users from existing customer basis, generating cash from its existing assets, and expanding its business to new countries where Vodafone Group can expect immediate turnaround rather than huge and long-term investments in new areas to pursue high returns. Generally, its overall performance is reported relatively lower than the industry norm due to its international expansion strategies. The sizes of business in both Vodafone Group and China Mobile are significantly large enough to capture prominent advantages of economic scale but China Mobile is in the much stronger financial position than Vodafone Group. While those financial positions are very different, both operators have had better understanding of the positions, and formulated and implemented appropriate strategies. 16
  • 20. Categories Ratios The Industry Vodafone Group China Mobile Norm 2009 2009 Comparison 2009 Comparison with the with the industry norm industry norm Profit 15.8% 7.5% Inferior 24.7% Superior Margin Profitability EBITDA 41.0% 35.5% Inferior 50.7% Superior Margin Current 0.89 0.47 Inferior 1.37 Superior Capital Ratio Utilization Debt 17.2% 32% Inferior 6.2% Superior Ratio Return on 10.8% 3.5% Inferior 22.2% Superior common Overall equity Performance Earnings £-0.03 £0.17 Superior RMB 5.76 Superior per share (RMB -0.4) 17
  • 21. VII. Bibliography Breitner, L. K., & Anthony, R. N. (2009). Core concepts of accounting (10th ed.). New York, NY: Prentice Hall. Brigham, E. F., & Houston, J. F. (2009). Fundamentals of Finance Management, Concise Edition (with Thomson One – Business School Edition). Florence, KY: South-Western College Publishing. China Mobile. (2009). China Mobile Limited: Annual Report 2009. Retrieved May-13, 2010 from http://www.chinamobileltd.com/ir.php?menu=3 Coffey, D., & Lee, C. (2010). Investing in Telecom for Tomorrow‟s Innovations: Recommendations for Telecommunications Research and Development. Arlington, VA: TIA. Ehrhardt, M. C., & Brigham, E. F. (2009). Corporate Finance: A Focused on Approach. Florence, KY: Cengage Learning. Hoover‟s. (2010). Vodafone Group Plc: Comparison data. Retrieved May-14, 2010 from http://www.hoovers.com/globaluk/sample/co/fin/comparison.xhtml?ID=ffffcksxttxssyjkxy Nikolai, L. A., Bazley, J. D., & Jones, J. P. (2009). Intermediate Accounting. Florence, KY: Cengage Learning. 18
  • 22. Park, C. S. (2010). Contemporary Engineering Economics. New York, NY: Prentice Hall. Strategy Analytics. (2009). Wireless Operator Performance Benchmarking Q3 2009. Santa Fe, NM: Strategy Analytics. Vodafone. (2010). About Vodafone. Retrieved May-13, 2010 from http://www.vodafone.com/start/about_vodafone/who_we_are.html Vodafone. (2009). Vodafone Group Plc: Annual Report for the year ended 31 March 2009. Bershire, UK: Vodafone Group Plc. Ycharts. (2010). Wireless Communications Industry Stock Charts. Retrieved May-14, 2010 from http://ycharts.com/industries/Wireless%20Communications/charts 19