Enviar búsqueda
Cargar
Financial Modeling Case on FMCG Sector
•
2 recomendaciones
•
6,179 vistas
Pristine Careers
Seguir
Empresariales
Denunciar
Compartir
Denunciar
Compartir
1 de 9
Descargar ahora
Descargar para leer sin conexión
Recomendados
PROJECT ON WORKING CAPITAL MANAGEMENT
PROJECT ON WORKING CAPITAL MANAGEMENT
CHANDRA SEKHAR MOHANTY
Factor affecting Private Equity In India
Factor affecting Private Equity In India
Vinaysingh Tomar
CASE STUDY ON KOTAK MAHINDRA BANK’S INCEPTION OF MOBILE BANKING APP KOTAK BHA...
CASE STUDY ON KOTAK MAHINDRA BANK’S INCEPTION OF MOBILE BANKING APP KOTAK BHA...
VARUN KESAVAN
Presentation M&A Grasim Aditya Birla Nuvo
Presentation M&A Grasim Aditya Birla Nuvo
ANIRBAN BHATTACHARYA
Causes and Effects of Failure
Causes and Effects of Failure
Dipesh Pandey
Dividend distribution of ITC Ltd. by ratio analysis.
Dividend distribution of ITC Ltd. by ratio analysis.
DipanRajbanshi
Chapter 3
Chapter 3
farhana rahman
APOLLO TYRES – COOPER TIRE DEAL
APOLLO TYRES – COOPER TIRE DEAL
Ankit Kumar Gupta
Recomendados
PROJECT ON WORKING CAPITAL MANAGEMENT
PROJECT ON WORKING CAPITAL MANAGEMENT
CHANDRA SEKHAR MOHANTY
Factor affecting Private Equity In India
Factor affecting Private Equity In India
Vinaysingh Tomar
CASE STUDY ON KOTAK MAHINDRA BANK’S INCEPTION OF MOBILE BANKING APP KOTAK BHA...
CASE STUDY ON KOTAK MAHINDRA BANK’S INCEPTION OF MOBILE BANKING APP KOTAK BHA...
VARUN KESAVAN
Presentation M&A Grasim Aditya Birla Nuvo
Presentation M&A Grasim Aditya Birla Nuvo
ANIRBAN BHATTACHARYA
Causes and Effects of Failure
Causes and Effects of Failure
Dipesh Pandey
Dividend distribution of ITC Ltd. by ratio analysis.
Dividend distribution of ITC Ltd. by ratio analysis.
DipanRajbanshi
Chapter 3
Chapter 3
farhana rahman
APOLLO TYRES – COOPER TIRE DEAL
APOLLO TYRES – COOPER TIRE DEAL
Ankit Kumar Gupta
Infosys Financial Analysis
Infosys Financial Analysis
Shwet Kashyap
Mercury athletic footwear
Mercury athletic footwear
antonesc
Merger & acquisition
Merger & acquisition
Prayash Neupane
Merger case study
Merger case study
Akash Pandya
Gsk merger sets stage for hul , nestle
Gsk merger sets stage for hul , nestle
Maulik Sharma
Mergers and Acquisitions Framework PowerPoint Presentation Slides
Mergers and Acquisitions Framework PowerPoint Presentation Slides
SlideTeam
M&A Case Study
M&A Case Study
Shreya Raithatha
THE BIG FOUR
THE BIG FOUR
ICFAI Business School
HDFC_ HDFC BANK MERGER.pdf
HDFC_ HDFC BANK MERGER.pdf
Khushboo Dange
Abbott Piramal Deal
Abbott Piramal Deal
Varghese Mathew
Capital structure Analysis of Indian Oil Corporation Limited (IOCL)
Capital structure Analysis of Indian Oil Corporation Limited (IOCL)
Kangkan Deka
Lehman Collapse
Lehman Collapse
lakshmankvs
financial statement analysis
financial statement analysis
Nikesh Patra
03.06.13 mercury athletic slides
03.06.13 mercury athletic slides
Gasimovsky
MTNL REPORT - FINANCIAL ANALYSIS
MTNL REPORT - FINANCIAL ANALYSIS
pam_nagar
working capital management project
working capital management project
satishgedela
Cocacola ratio analysis
Cocacola ratio analysis
gathondu
Banking Management
Banking Management
priyankpatel2811
Project report on working capital management
Project report on working capital management
Projects Kart
Merger and Acquisition
Merger and Acquisition
Shk Jaseem
occidental petroleum 2006 Annual Report
occidental petroleum 2006 Annual Report
finance13
smithfield food 2001 AR
smithfield food 2001 AR
finance23
Más contenido relacionado
La actualidad más candente
Infosys Financial Analysis
Infosys Financial Analysis
Shwet Kashyap
Mercury athletic footwear
Mercury athletic footwear
antonesc
Merger & acquisition
Merger & acquisition
Prayash Neupane
Merger case study
Merger case study
Akash Pandya
Gsk merger sets stage for hul , nestle
Gsk merger sets stage for hul , nestle
Maulik Sharma
Mergers and Acquisitions Framework PowerPoint Presentation Slides
Mergers and Acquisitions Framework PowerPoint Presentation Slides
SlideTeam
M&A Case Study
M&A Case Study
Shreya Raithatha
THE BIG FOUR
THE BIG FOUR
ICFAI Business School
HDFC_ HDFC BANK MERGER.pdf
HDFC_ HDFC BANK MERGER.pdf
Khushboo Dange
Abbott Piramal Deal
Abbott Piramal Deal
Varghese Mathew
Capital structure Analysis of Indian Oil Corporation Limited (IOCL)
Capital structure Analysis of Indian Oil Corporation Limited (IOCL)
Kangkan Deka
Lehman Collapse
Lehman Collapse
lakshmankvs
financial statement analysis
financial statement analysis
Nikesh Patra
03.06.13 mercury athletic slides
03.06.13 mercury athletic slides
Gasimovsky
MTNL REPORT - FINANCIAL ANALYSIS
MTNL REPORT - FINANCIAL ANALYSIS
pam_nagar
working capital management project
working capital management project
satishgedela
Cocacola ratio analysis
Cocacola ratio analysis
gathondu
Banking Management
Banking Management
priyankpatel2811
Project report on working capital management
Project report on working capital management
Projects Kart
Merger and Acquisition
Merger and Acquisition
Shk Jaseem
La actualidad más candente
(20)
Infosys Financial Analysis
Infosys Financial Analysis
Mercury athletic footwear
Mercury athletic footwear
Merger & acquisition
Merger & acquisition
Merger case study
Merger case study
Gsk merger sets stage for hul , nestle
Gsk merger sets stage for hul , nestle
Mergers and Acquisitions Framework PowerPoint Presentation Slides
Mergers and Acquisitions Framework PowerPoint Presentation Slides
M&A Case Study
M&A Case Study
THE BIG FOUR
THE BIG FOUR
HDFC_ HDFC BANK MERGER.pdf
HDFC_ HDFC BANK MERGER.pdf
Abbott Piramal Deal
Abbott Piramal Deal
Capital structure Analysis of Indian Oil Corporation Limited (IOCL)
Capital structure Analysis of Indian Oil Corporation Limited (IOCL)
Lehman Collapse
Lehman Collapse
financial statement analysis
financial statement analysis
03.06.13 mercury athletic slides
03.06.13 mercury athletic slides
MTNL REPORT - FINANCIAL ANALYSIS
MTNL REPORT - FINANCIAL ANALYSIS
working capital management project
working capital management project
Cocacola ratio analysis
Cocacola ratio analysis
Banking Management
Banking Management
Project report on working capital management
Project report on working capital management
Merger and Acquisition
Merger and Acquisition
Similar a Financial Modeling Case on FMCG Sector
occidental petroleum 2006 Annual Report
occidental petroleum 2006 Annual Report
finance13
smithfield food 2001 AR
smithfield food 2001 AR
finance23
Petrobras Day in New York
Petrobras Day in New York
Petrobras
Pricing for profit
Pricing for profit
Azure Group
Worksheet for budgeting 2010
Worksheet for budgeting 2010
Dick Lam
MRC case
MRC case
Dan Saguy
Fra coca - cola case study
Fra coca - cola case study
Rajendra Inani
4Q09 and fy09 Earnings Results
4Q09 and fy09 Earnings Results
Gafisa RI !
4Q09 Presentation
4Q09 Presentation
Gafisa RI !
eBay Q2-2007 Earnings Slides
eBay Q2-2007 Earnings Slides
Phil Wolff
Engro Foods Ratio Analysis
Engro Foods Ratio Analysis
Toufeeq Ahmed ♕
Webcast Business Plan 2011-2015 Presentation
Webcast Business Plan 2011-2015 Presentation
Petrobras
Eletropaulo 1 q10_eng_final
Eletropaulo 1 q10_eng_final
AES Eletropaulo
Eletropaulo 1 q10_eng_final
Eletropaulo 1 q10_eng_final
AES Eletropaulo
Eletropaulo 1 q10_eng_final [modo de compatibilidade]
Eletropaulo 1 q10_eng_final [modo de compatibilidade]
AES Eletropaulo
Raytheon Reports 2006 Second Quarter Results
Raytheon Reports 2006 Second Quarter Results
finance12
raytheon Q2 Earnings Presentation
raytheon Q2 Earnings Presentation
finance12
Mock Startup - Deal Analytics Pvt. Ltd.
Mock Startup - Deal Analytics Pvt. Ltd.
Jayanth Kashyap
Pirooz Pourdad - Valuation and Exit Strategies for Family Enterprise
Pirooz Pourdad - Valuation and Exit Strategies for Family Enterprise
Estate Planning Council of Abbotsford
Stock Analysis - Tata Motors Special Report By www.capitalheight.com
Stock Analysis - Tata Motors Special Report By www.capitalheight.com
Money CapitalHeight Research Investment Advisers Pvt Ltd
Similar a Financial Modeling Case on FMCG Sector
(20)
occidental petroleum 2006 Annual Report
occidental petroleum 2006 Annual Report
smithfield food 2001 AR
smithfield food 2001 AR
Petrobras Day in New York
Petrobras Day in New York
Pricing for profit
Pricing for profit
Worksheet for budgeting 2010
Worksheet for budgeting 2010
MRC case
MRC case
Fra coca - cola case study
Fra coca - cola case study
4Q09 and fy09 Earnings Results
4Q09 and fy09 Earnings Results
4Q09 Presentation
4Q09 Presentation
eBay Q2-2007 Earnings Slides
eBay Q2-2007 Earnings Slides
Engro Foods Ratio Analysis
Engro Foods Ratio Analysis
Webcast Business Plan 2011-2015 Presentation
Webcast Business Plan 2011-2015 Presentation
Eletropaulo 1 q10_eng_final
Eletropaulo 1 q10_eng_final
Eletropaulo 1 q10_eng_final
Eletropaulo 1 q10_eng_final
Eletropaulo 1 q10_eng_final [modo de compatibilidade]
Eletropaulo 1 q10_eng_final [modo de compatibilidade]
Raytheon Reports 2006 Second Quarter Results
Raytheon Reports 2006 Second Quarter Results
raytheon Q2 Earnings Presentation
raytheon Q2 Earnings Presentation
Mock Startup - Deal Analytics Pvt. Ltd.
Mock Startup - Deal Analytics Pvt. Ltd.
Pirooz Pourdad - Valuation and Exit Strategies for Family Enterprise
Pirooz Pourdad - Valuation and Exit Strategies for Family Enterprise
Stock Analysis - Tata Motors Special Report By www.capitalheight.com
Stock Analysis - Tata Motors Special Report By www.capitalheight.com
Más de Pristine Careers
Pristine fra-participants-cfa-l1v5
Pristine fra-participants-cfa-l1v5
Pristine Careers
Pristine equity-participant-cfa-l2-v8
Pristine equity-participant-cfa-l2-v8
Pristine Careers
Frm va r-preparation-pristine-participants-v2
Frm va r-preparation-pristine-participants-v2
Pristine Careers
Pristine quant-frm demo-annotations
Pristine quant-frm demo-annotations
Pristine Careers
Pristine quant-frm demo
Pristine quant-frm demo
Pristine Careers
Fcff fcfe
Fcff fcfe
Pristine Careers
Free cash flow to firm
Free cash flow to firm
Pristine Careers
CFA II Quantitative Analysis
CFA II Quantitative Analysis
Pristine Careers
FSA tips for CFA Preparation by Pristine (Annotated)
FSA tips for CFA Preparation by Pristine (Annotated)
Pristine Careers
FSA tips for CFA Preparation by Pristine
FSA tips for CFA Preparation by Pristine
Pristine Careers
FRM VaR-preparation-pristine
FRM VaR-preparation-pristine
Pristine Careers
Más de Pristine Careers
(11)
Pristine fra-participants-cfa-l1v5
Pristine fra-participants-cfa-l1v5
Pristine equity-participant-cfa-l2-v8
Pristine equity-participant-cfa-l2-v8
Frm va r-preparation-pristine-participants-v2
Frm va r-preparation-pristine-participants-v2
Pristine quant-frm demo-annotations
Pristine quant-frm demo-annotations
Pristine quant-frm demo
Pristine quant-frm demo
Fcff fcfe
Fcff fcfe
Free cash flow to firm
Free cash flow to firm
CFA II Quantitative Analysis
CFA II Quantitative Analysis
FSA tips for CFA Preparation by Pristine (Annotated)
FSA tips for CFA Preparation by Pristine (Annotated)
FSA tips for CFA Preparation by Pristine
FSA tips for CFA Preparation by Pristine
FRM VaR-preparation-pristine
FRM VaR-preparation-pristine
Último
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
Workforce Group
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
priyanshujha201
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
Paul Menig
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Admir Softic
John Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdf
AmzadHosen3
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
Matteo Carbone
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Dave Litwiller
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Dipal Arora
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...
Roland Driesen
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
Aggregage
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Lviv Startup Club
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
rajveerescorts2022
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
dollysharma2066
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
Ravindra Nath Shukla
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
Any kyc Account
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Service
ritikaroy0888
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
anilsa9823
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
Neil Kimberley
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
amitlee9823
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
Andy Lambert
Último
(20)
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
John Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdf
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Service
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
Financial Modeling Case on FMCG Sector
1.
© Pristine
www.edupristine.com NOTES TO THE CANDIDATES 1. The case describes the situation of a company. Please note that the situation is purely hypothetical and used for instructional purpose only. Any resemblance to any real company is purely incidental. 2. For best understanding of the case and to appreciate the results, the participants are advised to develop the complete financial model on their own. However, owing to time constraint, the participants would be given some pre-filled templates at various stages of the training. The participants should be able to get from one template level to another in the time prescribed in the class. 3. Participants should read the case carefully till the end to know the various assignments based on the case 4. Participants should check their model at each stage with the next level of the template to verify their approach. 5. Instructor would facilitate an interactive session 6. Participants should raise questions and challenge the approach 7. This case pack would be incomplete without the accompanying template sheets
2.
© Pristine
www.edupristine.com 1. FINANCIAL MODELING CASE STUDY: FMCG SECTOR Looking through the window of his office, Akshay was wondering how quickly time has passed by. The day was pleasant with bright sunshine outside. With a mug of coffee in his hand, he was looking at the day to day activities in the premises of Renuka Consumer Products Limited (“RCPL”). Akshay had just completed his MBA when his father expired in late 2004. Since then he had taken control of RCPL, a company started by his father and named after his mother Mrs. Renuka Devi. RCPL, a popular name in one of the western states of India, operates in fast moving consumer products segments. It manufactures and sells three products: 1. Soaps in packets of 100 gms 2. Hair colour in bottles of 250 ml 3. Liquid Detergents in the bottles of 500 ml Since the time Akshay took control of the operations at RCPL, the company has grown leaps and bounds. The volumes sold across each of the three categories of products have shown significant growth over last five years. Exhibit 1: Volumes sold over FY05 – FY09 Sales Volume (Units) FY05A FY06A FY07A FY08A FY09A Soaps (100 gms packet) 187,500 215,625 240,000 285,000 337,500 Hair Colour (250 ml bottle) 281,250 300,000 315,938 333,750 348,188 Detergents (500 ml bottle) 131,250 150,000 163,125 173,438 182,813 Besides, RCPL has also managed to consistently increase the sale prices of its products primarily because of lack of competition in the areas where it has achieved good marketability. Exhibit 2: Sales Price Movement Sales Price (Rs. / Unit) FY05A FY06A FY07A FY08A FY09A Soaps (100 gms packet) 32 36 40 43 45 Hair Colour (250 ml bottle) 75 80 88 92 95 Detergents (500 ml bottle) 100 112 125 135 145 However, Akshay knows that things are no longer going to be as comfortable as they are right now. Specially, in a situation when a leading listed player in the consumer products area has announced plans to expand in the geographies where RCPL operates. Given the changing
3.
© Pristine
www.edupristine.com dynamics of the business, Akshay was thinking through the potential course of actions he can take to counter the increasing competition. As a first step he decided to take stock of the situation. He asked the chartered account for the historical financial statements of the company. Exhibit 3: Historical P&L Statement of RCPL P&L Statement (Rs. Lakhs) FY05A FY06A FY07A FY08A FY09A Revenues 402 486 578 664 748 Costs Raw Material Cost 128 163 184 205 232 Manpower, Salary & Bonus Cost 51 58 72 86 94 Power cost 2 2 3 4 4 Packaging cost 9 10 12 14 16 Advertisement cost 20 41 42 44 46 Commission 20 24 29 33 37 Maintenance Cost 1 1 1 1 1 Insurance Premium 2 2 2 2 2 EBITDA 169 184 233 274 315 Depreciation 100 100 105 110 110 EBIT 69 84 128 164 205 Interest expense 60 59 56 53 50 PBT 9 25 72 112 156 Tax rate 34.0% Taxes 3 9 25 38 53 PAT 6 17 48 74 103
4.
© Pristine
www.edupristine.com Exhibit 4: Historical Balance Sheet of RCPL (Rs. Lakhs) FY05A FY06A FY07A FY08A FY09A Sources of Funds Shareholders Equity Paid up Capital 550 550 550 550 550 Retained Earnings - 6 23 70 144 Profit for the year 6 17 48 74 103 Equity infusion during the year - - - - - Total shareholders equity 556 573 620 694 797 Loan funds Secured Loans - - - - - Unsecured Loans 500 475 450 425 400 Total Loan Funds 500 475 450 425 400 Total sources of Funds 1,056 1,048 1,070 1,119 1,197 Usage of Funds Fixed Assets Gross Block 1,000 1,000 1,050 1,100 1,100 Accumulated depreciation 100 200 305 415 525 Net Block 900 800 745 685 575 WIP - - - - - Investments 37 50 60 80 100 Current Assets (Excluding Cash) Inventory 36 60 65 69 72 Account Receivables 33 52 55 60 51 Loans & Advances 10 14 15 20 16 Total Current Assets 79 126 135 149 139 Current Liabilities & Provisions Provisions for Employees fund 10 6 8 9 9 Advances from customers 5 8 12 4 7 Commission payable 4 4 10 6 6 Insurance premium payable 2 2 2 2 2 Accounts payable 16 18 25 22 25 Total Current Liabilities & 36 38 57 43 49 Provisions Net Current Assets (Working 43 88 78 107 89 Capital) Cash & Bank Balances 76 110 187 248 433 Total Usage of Funds 1,056 1,048 1,070 1,119 1,197
5.
© Pristine
www.edupristine.com While the past performance looked phenomenal, he knew that he along-with his management team has to constantly improve and think ahead of curve lest RCPL should be eaten by the competition. He was well aware of the fact that however good his team might be, past performances may not be sustained in future unless he does plan well in advance. He quickly summoned his Sales and Marketing team to seek their inputs on the future sale price points for the various products RCPL manufacture. Excerpts from the discussion he had with his Sales & Marketing team: “ .Soap segment has seen a high growth phase so far, but due to enhanced penetration in the rural markets, this segment will see a tapering growth rate from the expected 15% in FY10 to 12% in five years time. Due to lack of fashion consciousness in the villages, hair colour segment will, at the best see a CAGR of 0.5% less than historical CAGR over a five period time frame. ..Liquid detergents have gained popularity in the rural markets and will continue to display a growth rate of 5% - 6% over the same time frame, very much in line with its growth rate last year ” “ .While RCPL has so far controlled the sale prices of these products at its will, the same may not happen in future. It will be almost impossible to increase the prices of soaps and detergents for the next two years and even beyond that, the increase will be limited to 2% to 3%. Hair colour segment still has a possibility of seeing a price CAGR growth rate same at historical levels ” Akshay quickly realized that in the competitive world, revenue growth alone may not fetch the desired shareholders’ value creation. He quickly turned his attention to the key cost elements in the P&L statement. He knew that raw material was the key constituent of the total cost base. There were just four categories of raw materials required for the operations of RCPL. Exhibit 5: Raw materials requirement of key products of RCPL 100 gms 250 ml hair 500 ml Raw Materials volume requirement (ml) soap colour detergent Acid 105 255 505 Specialty chemicals 10 12 25 Ordinary chemicals 5 8 15 Perfumes 10 5 12 Acids were the single primary key raw material in terms of quantum of consumption. Specialty chemicals were added to achieve the desired colour and perfumes were added for fragrance. Akshay quickly noticed the raw materials price trend from the exhibit overleaf provided to him by the Materials Department
6.
© Pristine
www.edupristine.com Exhibit 6: Raw Materials Price movement Raw Materials prices (Paise/ml) FY05A FY06A FY07A FY08A FY09A Acid 7.7 8.8 9.2 9.5 10.0 Specialty chemicals 3.7 4.5 5.0 5.3 5.5 Ordinary chemicals 1.7 2.5 2.8 3.0 3.5 Perfumes 5.8 6.5 7.0 7.5 8.0 He quickly invited Mr. Rao, Head of Materials Department for a discussion on the prices of the raw materials. Excerpts from the discussion he had with Mr. Rao “ For the acids, RCPL has entered into a long term contract with the leading supplier in the region. Under the terms of the contract, acids will see a price escalation of 5% over the next five years. For specialty chemicals, he has multiple vendors and due to high bargaining power RCPL enjoys with the suppliers, the price rise in this segment will be restricted to 5%. Ordinary chemicals will display a price rise of 15% to 16% over the same time horizon while perfumes will display the historical CAGR in terms of its price growth Power cost will display a growth rate in the range of 10% – 11%...” As soon as the discussion was concluded and Mr. Rao left the room; a very commanding and authoritative female voice shouted at him, “You never seem to keep track of time. It’s lunch time, where had you been?” From the authority and power in the voice, it was evident that the voice was of none other than Raveena, Akshay’s wife. Raveena was Akshay’s childhood friend and was also his father’s choice as his wife. The two got married in early 2005 when Akshay took control of RCPL and Raveena of Akshay. A wife’s entry into the scene need not always be welcome when one is thinking about the future, however this time Raveena’s entry was perfect in time. Raveena, besides being Akshay’s wife, was also the HR head of RCPL. Over lunch, Akshay figured out that his HR department had been quite cautious in growing the manpower in the organization. Exhibit 7: Manpower in RCPL Manpower (Nos.) FY05A FY06A FY07A FY08A FY09A Manufacturing 28 30 35 40 40 Marketing 5 5 7 8 9 Corporate 2 2 2 3 3 Raveena told him that manpower count will remain the same for this year while she had budgeted a headcount increase of 5% beyond. Knowing that he must be thinking of the cost control, she anticipated his next question, thus displaying a quality rare in HR and provided information on the monthly salary figures of the employees in different categories.
7.
© Pristine
www.edupristine.com Exhibit 8: Average monthly salary Monthly salary (Rs./employee) FY05A FY06A FY07A FY08A FY09A Manufacturing 10,000 10,500 11,000 11,100 11,700 Marketing 15,000 16,000 17,000 17,500 18,000 Corporate 16,000 16,500 17,200 17,800 18,200 Bonus (% of salary) 10% 12% 12% 12% 15% She also indicated that the employees have not received any salary hike this year; however she had budgeted for 5% hike year on year for the next five years. The firm will continue to pay 15% of the salary as bonus in the years to come unless something unforeseen happens. The two had finished lunch, post which she left the room without any debate; something you won’t expect at least from an HR professional who has been queried about the “resources”. Post lunch, it was time for a quick walk and he was joined by none other than Mr. Tibrewala, the guy behind the operations of RCPL. Akshay was aware that the packaging of the end products of RCPL was outsourced to another firm through a long term contract. Mr. Tibrewala clarified that packaging cost will see a meager rise of 2% after remaining constant this year (with respect to FY09). Besides, he promised to mail Akshay the historical packaging rates. At times, our mailbox is so flooded with mails that we simply keep staring at it without knowing which ones to open first. But Akshay was quite clear in his mind and he clicked open the mail from Mr. Tibrewala as soon as he reached his office after the walk. Exhibit 9: Packaging cost per unit Packaging Cost (Rs. /Unit) FY05A FY06A FY07A FY08A FY09A Soaps (100 gms packet) 1.0 1.1 1.2 1.3 1.3 Hair Colour (250 ml bottle) 1.5 1.6 1.8 1.9 1.9 Detergents (500 ml bottle) 2.0 2.2 2.3 2.5 2.5 Akshay knew that RCPL had not been an aggressive advertiser so far. However, in order to increase penetration of the products and reach wider markets, advertisement-spend had to increase. He has increased the budgetary allocation of advertising spend to 10% of sales this year and he decided to raise it to ~ 14% gradually over next few years. Besides to prevent the retailers and salesman from partnering with any new player in the area, he knew he would have to gradually increase their commission to 7% from the current levels of 5%. Having been through key items of revenues and growth, it was now time to interact with Corporate Finance department about the future capital expenditure and their funding plans. The firm had raised a debt of Rs. 500 Lakhs at an interest rate of 12% in FY05 to be repaid in 20 equal installments beginning FY06. The capital expenditure plans for the firm was as follows
8.
© Pristine
www.edupristine.com Exhibit 10: Capital expenditure plans Rs. Lakhs FY10P FY11P FY12P FY13P FY14P Capital expenditure 500 100 - 250 220 The firm depreciated all capex items using a straight line method over a period of 10 years. Knowing the cash balance available with RCPL and good results so far in FY10, he realized that no additional external funding will be required in order to carry out the planned expansion. Having assimilated all the information now, Akshay was now wondering how to make use of them to figure out the cash position of the company, its financial health and projected performance. He was also thinking of a possible way of arriving at the valuation of the company his father had created. He knew that he had a tough task in his hand. He was reminded of an investment banker, Christopher, his batch mate from his MBA College. However, he did not want to employ his services as he feared the magnitude of the fees. Eventually, he called him to seek information on trading multiples of the listed companies in this sector and also an update on the recent M&A or PE transactions that might have happened. Gone are the days when investment bankers used to be working 100 hours a week. Thanks to the recent downturn, bankers now enjoy some free evenings with their loved ones. However, greed for fees never leaves them. Within minutes of the call, Akshay saw a mail from Christopher who has concisely compiled the data he was looking for. Exhibit 11: Trading multiples of the listed companies in FMCG sector Comp M EV* EV/Sales EV/EBITDA P/E β D/E any Cap* FY09 FY10 FY11 FY09 FY10 FY11 FY09 FY10 FY11 A 1,169 989 2.0 1.8 1.6 8.2 7.3 6.7 18.2 15.3 13.5 1.4 2.0 B 1,321 1,254 2.1 1.9 1.5 9.4 8.5 7.1 19.5 16.4 12.4 1.5 1.9 C 1,456 1,342 2.5 2.3 1.9 9.6 8.8 7.5 20.1 17.2 14.3 1.2 1.5 D 1,289 1,432 2.0 1.8 1.5 8.1 7.7 6.9 19.1 16.6 12.9 1.3 1.3 E 987 1,100 1.9 1.4 1.2 7.5 6.9 6.1 15.1 14.1 12.4 1.0 1.4 Note: *EV and M Cap in Rs. Lakhs Exhibit 12: Transaction Multiples Transaction Multiples Recent Transactions in the same sector/ Industry Year EV/sales EV/EBITDA P/E % stake Co. X acquired Co. Y 2007 2.20 11.20 21.30 100% PE firm F invested in Co. Z 2008 1.20 6.80 12.30 10% Co. A acquired Co. B 2008 2.50 10.00 18.00 51% PE investment in Co. G 2009 1.30 6.20 10.10 5% Co. P acquired Co. Q 2009 2.40 12.00 18.10 26%
9.
© Pristine
www.edupristine.com Akshay has a voluminous and strenuous task at hand to determine the value of his firm. However, he had been quick to break a big problem into a series of smaller problems to facilitate his task. Assignment 1 As a first step, prepare cash flow statements from the historical P&L and Balance sheet statements for the period of FY05 to FY09 Assignment 2 Conduct ratio analysis based on financial statements available so far and examine the trends in them. Besides, observe the growth rates and key trends in the revenue and cost items. Quickly examine if revenue and cost build up are accurate. Assignment 3 Identify key drivers of the revenue and cost. Prepare projected financial statements based on the historical trends and the inputs gathered from various departments. Conduct what-if scenario and check the sensitivity of the business model on various variables Assignment 4 Based on projected financial statements, build a DCF model to arrive at an approximate equity value of the firm. Examine this valuation with respect to the trading multiples and transaction multiples in the industry
Descargar ahora