NOTE: Mention about the comparision of Proxy companies & the market indexes usedTax rate for pure play firms 33.99% (as per the Income Tax Act, 1961)Tax rate for ITC 32%Assumptions madeCapital employed in each business segment of ITC Ltd. = Segment Assets – Segment Liabilities. At the time of relevering beta (β) of each pure play firm to reflect the financial risk of ITC Ltd., the Debt-Equity ratio of entire ITC Ltd is used.
NOTE: The Market value is considered based on Share price as on 31st March 2009 i.e. Market Capitalization.
GLIMPSE market capitalization of nearly US $ 19 billion Employs over 26,000 people corporate positioning statement "Enduring Value. For the nation. For the Shareholder." Ranks among India's `10 Most Valuable (Company) Brands' turnover of over US $ 5 billion more than 3, 41,000 shareholders Asia's 50 best performing companies -Business Week. Asia's 'Fab 50' 60 locations across India
The debt-to-equity ratio has been hovering around 0.02:1 since the past 7 years. This shows that investment is not risky in this firm as the company is not depends on debt financing. But is also implies that the firm has not leveraged at all.
Equity in the form of
The firm has Equity in form of Retained Earnings. The Shares comprise of Equity shares of Re 1 each. Total No. of shares as on 31st of March 2009 were Approx 377.44 Crores. And the Retained earnings comprises of Rs. 13650.72 Crs. Also the Company issues ESOPs (Employee Stock Option Plans) Regularly.
The net turn-over grew by 10.3 %, driven by a robust 20% growth in the non-cigarette FMCG business. The Company’s relentless efforts to create value through international quality products, significant investments in technology and product development and a strong portfolio of brands have enabled it to maintain its leadership position in terms of market standing and share. Segment revenues in FMCG (Others) grew by 20% over last year and Education & Stationery Products business registered an impressive sales growth of 60% over the previous year.
Cost of Debt INTEREST : the interest paid on Term Loans is as on 31st March, 2009 is 9.47 Crores. TAX RATE: Tax rates taken for computation of cost of debt are 32.60% for the year 2009. In the previous year, tax rate was 32.02% 1 ASSUMPTION : the assumption has been made that the loan has been raised at middle of the year. Thus Interest is calculated on the average of Opening and closing balance of loans.
Cost of Debt Computation of Cost of Debt Kd = Long Term Interest / Long Term Debt Kd = 9.47/46.365 = 20.42% 20.42 X (1 – t) = 20.42 X (1 – 0.32) = 13.89 %
Cost of Equity Regression Equation Y= 0.000349752 + 0.652006636X
Cost of Equity The value of the intercept (α=0.000349752) shows that the security provides a return of 0.000349752% when there is no movement in the market i.e. x=0. Also, The value of the slope (β=0.652006636) reflects the sensitivity of stock returns as 0.652006636 times the market returns.
Pure Play Approach Why Use It ??? ITCis engaged in multiple businesses (ITC has 4+SBU) Each business has different risks and operates in different environments A Firm has:
Business Risk ( Due to market conditionsExternal environments )
Financial Risks ( Due to its capital structure )
So we neutralize the financial risk and only take the business risk of the Proxy firm into consideration