Professional Documents
Culture Documents
Report Om Sectoral Analysids On Capitalisation, Leverage and Dividend Policy
Report Om Sectoral Analysids On Capitalisation, Leverage and Dividend Policy
CIA3
Submitted by
SHAMBHAVI SINHA (21211466)
ADITIYA MITTAL (21211405)
ANSH AGARWAL (21211417)
ADVETA CHAUHAN (21211407)
MARICO LIMITED
INTRODUCTION
Marico Limited is one of India’s leading consumer goods companies operating in the
health, beauty and wellness space. With its headquarters in Mumbai, Marico is present in
over 25 countries across emerging markets of Asia and Africa. It nurtures leading brands
across categories of hair care, skin care, edible oils, healthy foods, hygiene, male
grooming, and fabric care. In 2019-20, the company generated a turnover of INR 73.1
billion (USD 1.03 billion) through its products sold in India and chosen markets in Asia
and Africa. Marico touches the lives of 1 out of every 3 Indians, through its portfolio of
brands such as Parachute, Saffola, Saffola FITTIFY Gourmet, Coco Soul, Parachute
Advansed, Hair & Care, Nihar Naturals, Livon, Set Wet, Set Wet Studio X, Veggie Clean,
Kaya Youth, Travel Protect, House Protect, Mediker, Revive and Beardo. Marico has 8
factories in India located at Pondicherry, Perundurai, Jalgaon, Guwahati, Baddi, Paonta
Sahib and Sanand. The international consumer products portfolio contributes to about
23% of the Group’s revenue, with brands like Parachute, Saffola, Parachute Advansed,
Mediker SafeLife, Just For Baby, HairCode, Fiancée, Caivil, Hercules, Black Chic, Code 10,
Ingwe, X-Men, Sedure, Thuan Phat and Isoplus.
ANALYSIS
1-Return on Assets ratio -The return on assets ratio measures how effectively a company
can earn a return on its investment on assets. So, In the year 2019 company utilises the
asset maximum and gained the maximum return from past 5 years Though the return on
asset is constantly maintained by the company above 18% but Asset of the company can
be utilized more efficiently.
2- Total Debt to Equity Ratio-The debt-to-equity ratio shows the percentage of company
financing that comes from creditors and investors. A higher debt to equity ratio indicates
that+-more creditor financing (bank loans) is used than investor financing (shareholders).
The debt to equity ratio is calculated by dividing total liabilities by total equity. The debt-
to-equity ratio here is much company not believing in using more shareholders finance
rather than taking loan from the banks
3- Return on Equity- Return on equity measures how efficiently a firm can use the money
from shareholders to generate profits and grow the company. The growth in the year
2019 was high but in 2020 it got down to 28.95 but the company remained in
profitability.
4-Earning per share -Earnings per share is calculated as a company's profit divided by the
outstanding shares of its common stock. The resulting number serves as an indicator of a
company's profitability.2019 was the year in which company earned most of the profit
from shares but then again in 2020 we can see the downfall.
5- Interest Coverage Ratio- The interest coverage ratio is used to determine how easily a
company can pay their interest expenses on outstanding debt. The ratio is calculated by
dividing a company's earnings before interest and taxes (EBIT) by the company's interest
expenses for the same period. The lower the ratio, the more the company is burdened by
debt expense. In 2020 interest coverage ratio of the company was less compared to
other years which means debt expense was more on the company.
6-Profitability ratio- It measures the percentage of net income of an entity to its net
sales. It represents the proportion of sales that is left over after all relevant expenses
have been adjusted. 2019 was one of the best years for the company. Net profit margin
for the company was high compared with the other years. In 2020 company faced some
downfall and net profit ratio decreased
7- Quick Ratio- It reveals a company’s ability to meet short-term operating needs by
using its liquid assets. It is similar to the current ratio, but is considered a more reliable
indicator of acompany’s short-term financial strength.
8-Return on Capital Employed- Return on capital employed or ROCE is a profitability
ratio that measures how efficiently a company can generate profits from its capital
employed by comparing net operating profit to capital employed. In other words, return
on capital employed shows investors how many dollars in profits each dollar of capital
employed generates.
9-Dividend pay-out Ratio-The dividend pay-out ratio is the proportion of earnings paid
out as dividends to shareholders, expressed as a percentage.
The above data represents the WACC of Marico ltd. which is 7.52
The working capital has likewise improved which demonstrates an excess of current
resources for cover current liabilities which shows a straight impending growth. The net
edge has seen some decrease which demonstrates that the organization can't totally
pass down its swelling related expenses to the clients, yet this is the idea of FMCG
business. Benefit is just accomplished with operational greatness and economies of scale.
Marico has had the option to do this effectively as demonstrated by the expanding
benefit edges over the years. The free income as a level of total compensation has
additionally observed a consistent decay because of expanded working capital. The free
and working income has seen positive development lately. This by and large
demonstrates improving money positions for the organization. Generally, the
effectiveness improved from 2016 to 2020 however again diminished because of
expanded rivalry and expanded dispersion reach of the company. The organization works
in the FMCG Industry which is described by direct development. The valuations, thus, see
a straight pattern alongside the profit of the organization. The offer cost products are
likewise upheld by some major full-scale factors like expanding populace, rising per
capita utilization and higher extra cash. Marico is preferable over its rivals to beat the
COVID-19 circumstance in India. Henceforth the stock can exchange at a higher valuation
soon.
PEPSICO
INTRODUCTION
In 1965, Donald Kendall, the CEO of Pepsi-Cola, and Herman Lay, the CEO of Frito-
Lay, recognized what they called “a marriage made in heaven,” a single company
delivering perfectly-salty snacks served alongside the best cola on earth. Their vision
led to what quickly became one of the world's leading food and beverage companies:
PepsiCo. PepsiCo products are enjoyed by consumers more than one billion times a
day in more than 200 countries and territories around the world. Pepsi Co generated
more than $70 billion in net revenue in 2020, driven by a complementary food and
beverage portfolio that includes Frito-Lay, Gatorade, Pepsi-Cola, Quaker, Tropicana
and SodaStream. PepsiCo's product portfolio includes a wide range of enjoyable
foods and beverages, including 23 brands that generate more than $1 billion each in
estimated annual retail sales. Guiding PepsiCo is our vision to Be the Global Leader in
Convenient Foods and Beverages by Winning with Purpose. "Winning with Purpose"
reflects our ambition to win sustainably in the marketplace and embed purpose into
all aspects of our business strategy and brands. Our company is made up of seven
divisions: PepsiCo Beverages North America; Frito-Lay North America; Quaker Foods
North America; Latin America; Europe; Africa, Middle East and South Asia; and Asia
Pacific, Australia/New Zealand and China. Each of these divisions has its own unique
history and way of doing business. PepsiCo Beverages North America (PBNA) Frito-
Lay North America (FLNA) Quaker Foods North America (QFNA) Latin America Europe
Africa, Middle East, South Asia (AMESA) Asia Pacific, Australia/New Zealand, China
(APAC) The roots of PepsiCo Beverages North America (PBNA) go back to 1898, when
Caleb Bradham, an entrepreneur from New Bern, North Carolina created Pepsi-Cola
and began offering it to his pharmacy customers.
10 YEAR FINANCIAL HIGHLIGHT OF PEPSICO
COST OF CAPITAL CALCULATION:
1. WEIGHTS:
Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula
is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the
Market - Risk-Free Rate of Return)
10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily.
The current risk-free rate is 4.14400000%. Please go to Economic Indicators page for
more information. Please note that we use the 10-Year Treasury Constant Maturity
Rate of the country/region where the company is headquartered. If the data for
that country/region is not available, then we will use the 10-Year Treasury Constant
Maturity Rate of the United States as default.
Beta is the sensitivity of the expected excess asset returns to the expected excess
market returns. PepsiCo's beta is 0.61.
(Expected Return of the Market - Risk-Free Rate of Return) is also called market
premium. GuruFocus requires market premium to be 6%.
3. COST OF DEBT:
GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year
average debt to get the simplified cost of debt.
As of Dec. 2021, PepsiCo's interest expense (positive number) was $1863 Mil. Its total
Book Value of Debt.
Procter & Gamble was founded by William Procter and James Gamble in 1837. It is an
American multinational consumer goods corporation headquartered in Cincinnati, Ohio.
It specializes in a wide variety of personal health/consumer health, and personal care and
hygiene products, these products are organized into several segments including Beauty,
Grooming, Health Care, fabric & Home Care, and Baby, Feminine & Family Care. Foods,
snacks and beverages are also included in the product portfolio. P&G has operations in
some 70 countries worldwide and markets its products in more than 180 countries. It
generates about 45% of its revenue from business in the US and Canada. P&G's
remaining revenue comes from International businesses. To support its operations, the
Cincinnati, Ohio-based company owns some two dozen manufacturing sites across more
than 15 US states. Additionally, it owns about 85 production facilities in 35-plus other
countries.
P&G's primary regional general offices are located in Switzerland, Panama, Singapore,
Dubai, and China while its primary regional shared service centers are in Costa Rica, the
UK, and the Philippines.
ANALYSIS
RETURN ON ASSETS (ROA)
Is an indicator of how profitable a company is relative to its total Assets. The ROA figure
gives investors an idea of how effective the company is in converting the money it invests
into net income. The higher the ROA number, the better, because the company is earning
more money on less investment.
From the analysis we can notice that the ROE Increased to 8.64% in 2019 from 24.10%,
this indicates that the company increased its profit generation without needing much
capital. It indicates that the company's management deploys shareholder capital in a
proper manner and the investors will be pleased and will have a high interest in investing
more. Then from 2020, ROE follows the downward movement. Competitors try and
replicate a firm’s special advantages in product offerings, cost efficiencies, innovation,
technology, distribution network and brand. This adversely affected the firm’s ability to
maintain supernormal profit. And also the decrease in ROE was caused by the lower and
decreasing ROA.
PROFIT MARGIN
Profit margin represents what percentage of sales has turned into profits, the percentage
figure indicates how many cents of profit the business has generated for each dollar of
sale. From the analysis we can see that the Procter and Gamble had highest profit margin
for the year 2019, which indicates that the 17.89% percent of the sales was turned into
profit, and in all the five years’ company has managed to maintain a decent which
indicates that the company's financial health is good and has a growth potential.
Higher ROCE indicates that a larger chunk of profits can be invested back into the
company for the benefit of shareholders. However, we can notice that there is a
high decrease of 60.72% in 2020 and then again decreased by 5.85% and 14.24% in
2021 and 2022 respectively which indicates that the company has to make serious
efforts to increase this ratio by either reducing the costs, increasing sales, and
paying off debt or restructuring financing.
EPS indicates how much money a company makes for each share of its stock, and is
a widely used metric to estimate corporate value. Here, EPS of the Procter and
Gamble have gone up from Rs.130.37 to Rs.133.42,it is mainly due to increase in
profit and net income made by the company and shows that the company is more
valuable and investors are comfortable paying a higher price for shares, though it
decreased to 115.4 in the year 2020, because of the decline in stock price.
From this it can be observed that Procter and Gamble focuses on pleasing the
shareholders, as by the trend we can observe that on an average company is
willing to share more than half of its earnings in the year 2019, 2020 and 2021.
And even though for the year 2021, the economy was impacted by COVID 19.
Financial Leverage
2022 2021 2020 2019 2018
Financial leverage 2.52 2.57 2.59 2.44 2.26
GRAPHICAL REPRESENTATION
CONCLUSION
As a result of the nationwide lockdown imposed by the Government of India in
view of the Covid-19 pandemic, the operations of the Company were temporarily
disrupted at its manufacturing, warehouse and distribution locations from the
second half of March 2020. Though there is no significant impact of this
pandemic on the Company’s assets, capital and financial resources, profitability
parameters or liquidity positions as at June 30, 2020. After all the calculation
and analysis, we can see that The Procter and Gamble Health and Hygiene
Limited is standing out as the profit margin for the company has increased. Also
the company is paying a good dividend to its shareholders as both the EPS and
DPS But then the ROCE of the company has declined in 2020, which is a negative
sign for the company as it shows inability to utilize its financial resources
efficiently and less generation of cash from the investments. And high Return on
Capital employed indicates more efficient use of capital employed.
invest less on its assets and focus more on increasing its revenue.
● To increase the interest coverage ratio, P&G should try to decrease its
operating expenses and try to decrease its borrowing amount and increase
its operating income.
● As the ROE of P&G decreased by 8.71% in 2020, the company should try