SlideShare a Scribd company logo
1 of 29
Prepared for…
Dr. Mahmood Osman Imam
Professor
Department of Finance
University Of Dhaka
Apex Foods Ltd.
Apex Foods Ltd. is the subsidiary of Apex Group Co. Ltd.
established in 1994.
Apex foods ltd. is a public limited company.
It’s authorized capital is 150,000,000 tk.
Issued, Subscribed & Paid up Capital: 57,024,000 tk.
The company mainly produce , Spicy Garlic Shrimp,
Shrimp Appetizer, Jumbo Shrimp Parmesan, Butterfly
Shrimp and Pasta, Chili Garlic Roasted Shrimp etc
Dividend Policy
Apex Foods Ltd. Provide cash dividend every year.
They don’t give stock dividend for the last five
years.Valuation.xlsx
Industry Analysis
The five competitive forces used to analyze the industry.
These are
1. Threat of new entrants: Low – Medium
The food industry is highly regulated and
administrated.
2. Threat of existing Competitor: High
 Low level of differentiation
 Switching cost for the consumers is low.
Industry Analysis
3. Threats of substitute products: Low
Consumers simply do not have any other options for
shrimp food substitutes.
4.Bargaining Power of Buyers: Moderate
 Majority of shrimp foods manufacturers have their own
wholesaling operations.
 The firms are able to successfully hedge themselves by
having greater control of downstream buyers.
Industry Analysis
5. Bargaining Power of suppliers: LOW
As there are many supplier in food industry so the
bargaining power of supplier is low in this industry.
Ratio Analysis(Liquidity Ratios)
 Valuation Apex.xlsx
Activity/efficiency ratio
Valuation Apex.xlsx
Activity/efficiency ratio
 Valuation Apex.xlsx
Leverage/solvency Ratio
Ratio analysis against Benchmark
Ratio analysis against Benchmark
Ratio analysis against
PeerValuation Apex.xlsx
Ratio analysis against Peer
Relative Valuation
Price with respect price earning multiple 59.85165546
Price with respect to sales 1395.080686
Price with respect to cash flow 601.24
Price with respect to Book value
Valuation Apex.xlsx 314.07
Dupont Analysis
From the year 2008 to 2012, the following CV’s have been
found-
O. Profit
Margin
Total Asset
Turnover
Interest Burden After tax
Retention rate
Financial
Leverage
CV 4155.01 490.62 230.81 -168.98 350.39
The higher the co-efficient of variation of a factor, the higher will be the
sensitivity of ROE. So, from this data it is apparent that the ROE of Apex Food
Limited is most sensitive to its operating profit margin.Valuation Apex.xlsx
Leverage Analysis
Leverage Analysis
Potential red flags of Apex Food
Ltd
1. Unusual increase in account receivable in relation to turnover Valuation
Apex.xlsx
Potential red flags of Apex Food
Ltd
2. Unusual increase in inventory in relation to sales
increase.Valuation Apex.xlsx
Potential red flags of Apex Food
Ltd
Reported income 23,672,984 -8,930,907 8,559,275 10,794,736 15,434,217
Cash flow from operating
activities 136611144 -72479592 46284431 -228925474 152091482
Gap between RI & OCF -112,938,160 63,548,685 -37,725,156 239,720,210
-
136,657,265
3. An increasing gap between a firm’s reported income and its cash flow
from operating activities.Valuation Apex.xlsx
Earnings Quality Evaluation
Comparative Earnings Quality Analysis
APEX BATBC
Accruals Ratio Cash Flow Basis 0.081911315 0.137791166
Accruals Ratio Balance Sheet Basis 0.113058645 0.333666151
Earnings quality is typically defined in terms of persistence and
sustainability. Valuation Apex.xlsx
From the table it is observed that Apex Foods Ltd has comparatively better
performance in maintaining the earnings or alternatively it has more
earnings manipulation than its Benchmark.
Analysis of cash flow Statement
Year OCF FCF Characteristics
2008 Positive Positive Cash Cow
2009 Negative Negative BMRE(Balancing, Modernization,
Rehabilitation and Expansion)
2010 Positive Positive Cash Cow
2011 Negative Positive Disinvest/Quit
2012 Positive Negative Growth CompanyValuation Apex.xlsx
Average OCF &FCF of the company is positive so the company is a cash cow co.
Analysis of cash flow Statement
Year OCF FCF Characteristics
2008 Positive Positive Cash Cow
2009 Negative Negative BMRE
2010 Positive Positive Cash Cow
2011 Negative Positive Disinvest/Quit
2012 Positive Negative Growth Company
Actual & Sustainable Growth Rate
Estimation of value addition
2012
NOPAT 224,285,567
Invested Capital 1,474,151,687
Cost of capital 0.098776412
Economic Value Added 78674152.38
The positive value of EVA tells us that generating BDT 224285566.5 in
after-tax net operating profits.
Recommendations
1. The company should reduce its debt from its capital
structure.
2. Apex foods need pay more attention in inventory
management.
Any
Queries?

More Related Content

What's hot

Financial Statement Analysis for 3i Infotech
Financial Statement Analysis for 3i InfotechFinancial Statement Analysis for 3i Infotech
Financial Statement Analysis for 3i Infotech
Chandra M. Verma
 
Financial ratios analysis project at Nestle and Engro Foods
Financial ratios analysis project at Nestle and Engro FoodsFinancial ratios analysis project at Nestle and Engro Foods
Financial ratios analysis project at Nestle and Engro Foods
raboz
 
Exxon strategic analysis
Exxon strategic analysisExxon strategic analysis
Exxon strategic analysis
Anirudh Jindal
 
17275993 summer-training-report-on-working-capital-mangement
17275993 summer-training-report-on-working-capital-mangement17275993 summer-training-report-on-working-capital-mangement
17275993 summer-training-report-on-working-capital-mangement
Animesh Mehta
 

What's hot (20)

Assignment on financial statement ratio analysis
Assignment on financial statement ratio analysisAssignment on financial statement ratio analysis
Assignment on financial statement ratio analysis
 
Dawlance
DawlanceDawlance
Dawlance
 
Financial Statement Analysis for 3i Infotech
Financial Statement Analysis for 3i InfotechFinancial Statement Analysis for 3i Infotech
Financial Statement Analysis for 3i Infotech
 
Strategy Management of Ford Motor Company.
Strategy Management of Ford Motor Company.Strategy Management of Ford Motor Company.
Strategy Management of Ford Motor Company.
 
Financial ratios analysis project at Nestle and Engro Foods
Financial ratios analysis project at Nestle and Engro FoodsFinancial ratios analysis project at Nestle and Engro Foods
Financial ratios analysis project at Nestle and Engro Foods
 
Exxon strategic analysis
Exxon strategic analysisExxon strategic analysis
Exxon strategic analysis
 
Financial Statement Analysis of Toyota Indus Motors
 Financial Statement Analysis of Toyota Indus Motors Financial Statement Analysis of Toyota Indus Motors
Financial Statement Analysis of Toyota Indus Motors
 
Cocacola
CocacolaCocacola
Cocacola
 
Corporate Governance - Coca Cola
Corporate Governance - Coca ColaCorporate Governance - Coca Cola
Corporate Governance - Coca Cola
 
Itc financial statement analysis
Itc financial statement analysisItc financial statement analysis
Itc financial statement analysis
 
Revlon, inc company
Revlon, inc companyRevlon, inc company
Revlon, inc company
 
Financial Analysis of the Financial Ratios of Indian Oil Corporation Ltd.
Financial Analysis of the Financial Ratios of Indian Oil Corporation Ltd.Financial Analysis of the Financial Ratios of Indian Oil Corporation Ltd.
Financial Analysis of the Financial Ratios of Indian Oil Corporation Ltd.
 
How we select stocks using FVMR
How we select stocks using FVMRHow we select stocks using FVMR
How we select stocks using FVMR
 
Application of space matrix
Application of space matrixApplication of space matrix
Application of space matrix
 
Slides ford 2015
Slides ford 2015 Slides ford 2015
Slides ford 2015
 
Dawlance presentation
Dawlance presentationDawlance presentation
Dawlance presentation
 
17275993 summer-training-report-on-working-capital-mangement
17275993 summer-training-report-on-working-capital-mangement17275993 summer-training-report-on-working-capital-mangement
17275993 summer-training-report-on-working-capital-mangement
 
PESTLE ANAYLSIS ON PHARMACEUTICAL INDUSTRY IN ITALY
PESTLE ANAYLSIS ON PHARMACEUTICAL INDUSTRY IN ITALYPESTLE ANAYLSIS ON PHARMACEUTICAL INDUSTRY IN ITALY
PESTLE ANAYLSIS ON PHARMACEUTICAL INDUSTRY IN ITALY
 
Nishat Mills
Nishat MillsNishat Mills
Nishat Mills
 
A Study of ratios as a Tool of Financial Statement Analysis GK Plastics Bhala...
A Study of ratios as a Tool of Financial Statement Analysis GK Plastics Bhala...A Study of ratios as a Tool of Financial Statement Analysis GK Plastics Bhala...
A Study of ratios as a Tool of Financial Statement Analysis GK Plastics Bhala...
 

Viewers also liked

Ratio Analysis of Apex Adelchi Footwear Ltd
Ratio Analysis of Apex Adelchi Footwear LtdRatio Analysis of Apex Adelchi Footwear Ltd
Ratio Analysis of Apex Adelchi Footwear Ltd
Moin Sarker
 
Capital Structure & Financial Leverage Analysis of Software Industry
Capital Structure & Financial Leverage Analysis of Software IndustryCapital Structure & Financial Leverage Analysis of Software Industry
Capital Structure & Financial Leverage Analysis of Software Industry
anujsurana
 
2014 Trafigura annual report
2014 Trafigura annual report2014 Trafigura annual report
2014 Trafigura annual report
GE 94
 
coventry health care 2004Proxy
coventry health care 2004Proxycoventry health care 2004Proxy
coventry health care 2004Proxy
finance27
 
Responsible Investment Report 2014
Responsible Investment Report 2014Responsible Investment Report 2014
Responsible Investment Report 2014
Harald Walkate
 
Latest_Resume_May_11_2016
Latest_Resume_May_11_2016Latest_Resume_May_11_2016
Latest_Resume_May_11_2016
Fazle Elahi
 
Resume.Supriya Ghosh. NGO
Resume.Supriya Ghosh. NGOResume.Supriya Ghosh. NGO
Resume.Supriya Ghosh. NGO
Supriya Ghosh
 

Viewers also liked (20)

Financial condition in apex food ltd.
Financial condition in apex food ltd.Financial condition in apex food ltd.
Financial condition in apex food ltd.
 
Ratio Analysis of Apex Adelchi Footwear Ltd
Ratio Analysis of Apex Adelchi Footwear LtdRatio Analysis of Apex Adelchi Footwear Ltd
Ratio Analysis of Apex Adelchi Footwear Ltd
 
Administrative policies changes in khaleda lead alliance ( 2006 07)
Administrative policies changes in khaleda lead alliance ( 2006 07)Administrative policies changes in khaleda lead alliance ( 2006 07)
Administrative policies changes in khaleda lead alliance ( 2006 07)
 
Capital Structure Analysis
Capital Structure Analysis Capital Structure Analysis
Capital Structure Analysis
 
Capital Structure & Financial Leverage Analysis of Software Industry
Capital Structure & Financial Leverage Analysis of Software IndustryCapital Structure & Financial Leverage Analysis of Software Industry
Capital Structure & Financial Leverage Analysis of Software Industry
 
Polo shirt for you
Polo shirt for youPolo shirt for you
Polo shirt for you
 
HARSHIT PPT
HARSHIT PPTHARSHIT PPT
HARSHIT PPT
 
Think polo think us
Think polo think usThink polo think us
Think polo think us
 
Stress testing Prime Bank Limited
 Stress testing Prime Bank Limited Stress testing Prime Bank Limited
Stress testing Prime Bank Limited
 
2014 Trafigura annual report
2014 Trafigura annual report2014 Trafigura annual report
2014 Trafigura annual report
 
Taradejna dmn decision
Taradejna dmn decisionTaradejna dmn decision
Taradejna dmn decision
 
coventry health care 2004Proxy
coventry health care 2004Proxycoventry health care 2004Proxy
coventry health care 2004Proxy
 
Climateworks Study on Energy Use & Engagement with Investors
Climateworks Study on Energy Use & Engagement with InvestorsClimateworks Study on Energy Use & Engagement with Investors
Climateworks Study on Energy Use & Engagement with Investors
 
Responsible Investment Report 2014
Responsible Investment Report 2014Responsible Investment Report 2014
Responsible Investment Report 2014
 
Scotia Howard Weil Conference
Scotia Howard Weil ConferenceScotia Howard Weil Conference
Scotia Howard Weil Conference
 
Latest_Resume_May_11_2016
Latest_Resume_May_11_2016Latest_Resume_May_11_2016
Latest_Resume_May_11_2016
 
Valuation and financial analysis
Valuation and financial analysis Valuation and financial analysis
Valuation and financial analysis
 
MTBiz April, 2012
MTBiz April, 2012MTBiz April, 2012
MTBiz April, 2012
 
Corporate governance and financial reporting disclosures
Corporate governance and financial reporting disclosuresCorporate governance and financial reporting disclosures
Corporate governance and financial reporting disclosures
 
Resume.Supriya Ghosh. NGO
Resume.Supriya Ghosh. NGOResume.Supriya Ghosh. NGO
Resume.Supriya Ghosh. NGO
 

Similar to Financial Statement Analysis and Valuation Of Apex Foods Ltd

Compose a paper using the five sources attached. The paper should .docx
Compose a paper using the five sources attached. The paper should .docxCompose a paper using the five sources attached. The paper should .docx
Compose a paper using the five sources attached. The paper should .docx
donnajames55
 
Financial Report and Ratio Analysis of Square Pharmaceuticals Limited
Financial Report and Ratio Analysis of Square Pharmaceuticals LimitedFinancial Report and Ratio Analysis of Square Pharmaceuticals Limited
Financial Report and Ratio Analysis of Square Pharmaceuticals Limited
MD TOWFIQUR RAHMAN
 
Financial analysis of novartis pharmaceuticals
Financial analysis of novartis pharmaceuticalsFinancial analysis of novartis pharmaceuticals
Financial analysis of novartis pharmaceuticals
yashicaj9
 

Similar to Financial Statement Analysis and Valuation Of Apex Foods Ltd (20)

Chesepeake Health Plan
Chesepeake Health PlanChesepeake Health Plan
Chesepeake Health Plan
 
Afs 2 Ratios
Afs 2 RatiosAfs 2 Ratios
Afs 2 Ratios
 
Business analysis ppt babasab patil
Business analysis ppt babasab patil Business analysis ppt babasab patil
Business analysis ppt babasab patil
 
gty
gtygty
gty
 
Maintaining plant value
Maintaining plant value  Maintaining plant value
Maintaining plant value
 
L Pch22
L Pch22L Pch22
L Pch22
 
Accounting-ad-Cost-Management-ppt.pptx
Accounting-ad-Cost-Management-ppt.pptxAccounting-ad-Cost-Management-ppt.pptx
Accounting-ad-Cost-Management-ppt.pptx
 
Business analysis ppt
Business analysis ppt Business analysis ppt
Business analysis ppt
 
Fundamental analysis
Fundamental analysisFundamental analysis
Fundamental analysis
 
Large Cap Stocks With High NPM...........
Large Cap Stocks With High NPM...........Large Cap Stocks With High NPM...........
Large Cap Stocks With High NPM...........
 
Www
WwwWww
Www
 
Ratio analysis.pptx
Ratio analysis.pptxRatio analysis.pptx
Ratio analysis.pptx
 
CH 4 PART 1 RATIO ANALYSIS.pdf
CH 4 PART 1 RATIO ANALYSIS.pdfCH 4 PART 1 RATIO ANALYSIS.pdf
CH 4 PART 1 RATIO ANALYSIS.pdf
 
sharechart Fundamental Analysis from Student Nikesh Aryal Presentation on EB...
sharechart Fundamental Analysis from Student Nikesh Aryal  Presentation on EB...sharechart Fundamental Analysis from Student Nikesh Aryal  Presentation on EB...
sharechart Fundamental Analysis from Student Nikesh Aryal Presentation on EB...
 
Fundamentals of Financial Ratio Analysis
Fundamentals of Financial Ratio AnalysisFundamentals of Financial Ratio Analysis
Fundamentals of Financial Ratio Analysis
 
Compose a paper using the five sources attached. The paper should .docx
Compose a paper using the five sources attached. The paper should .docxCompose a paper using the five sources attached. The paper should .docx
Compose a paper using the five sources attached. The paper should .docx
 
COMPANY ANALYSIS-HINDUSTAN UNILEVER LTD
COMPANY ANALYSIS-HINDUSTAN UNILEVER LTDCOMPANY ANALYSIS-HINDUSTAN UNILEVER LTD
COMPANY ANALYSIS-HINDUSTAN UNILEVER LTD
 
Financial Report and Ratio Analysis of Square Pharmaceuticals Limited
Financial Report and Ratio Analysis of Square Pharmaceuticals LimitedFinancial Report and Ratio Analysis of Square Pharmaceuticals Limited
Financial Report and Ratio Analysis of Square Pharmaceuticals Limited
 
Value investing for klse market
Value investing for klse marketValue investing for klse market
Value investing for klse market
 
Financial analysis of novartis pharmaceuticals
Financial analysis of novartis pharmaceuticalsFinancial analysis of novartis pharmaceuticals
Financial analysis of novartis pharmaceuticals
 

Recently uploaded

QUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lesson
QUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lessonQUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lesson
QUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lesson
httgc7rh9c
 
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSSpellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
AnaAcapella
 

Recently uploaded (20)

80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...
80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...
80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...
 
Graduate Outcomes Presentation Slides - English
Graduate Outcomes Presentation Slides - EnglishGraduate Outcomes Presentation Slides - English
Graduate Outcomes Presentation Slides - English
 
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdfFICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
 
How to Manage Call for Tendor in Odoo 17
How to Manage Call for Tendor in Odoo 17How to Manage Call for Tendor in Odoo 17
How to Manage Call for Tendor in Odoo 17
 
Python Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docxPython Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docx
 
VAMOS CUIDAR DO NOSSO PLANETA! .
VAMOS CUIDAR DO NOSSO PLANETA!                    .VAMOS CUIDAR DO NOSSO PLANETA!                    .
VAMOS CUIDAR DO NOSSO PLANETA! .
 
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
NO1 Top Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
 
Model Attribute _rec_name in the Odoo 17
Model Attribute _rec_name in the Odoo 17Model Attribute _rec_name in the Odoo 17
Model Attribute _rec_name in the Odoo 17
 
OS-operating systems- ch05 (CPU Scheduling) ...
OS-operating systems- ch05 (CPU Scheduling) ...OS-operating systems- ch05 (CPU Scheduling) ...
OS-operating systems- ch05 (CPU Scheduling) ...
 
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptxOn_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
 
Tatlong Kwento ni Lola basyang-1.pdf arts
Tatlong Kwento ni Lola basyang-1.pdf artsTatlong Kwento ni Lola basyang-1.pdf arts
Tatlong Kwento ni Lola basyang-1.pdf arts
 
Wellbeing inclusion and digital dystopias.pptx
Wellbeing inclusion and digital dystopias.pptxWellbeing inclusion and digital dystopias.pptx
Wellbeing inclusion and digital dystopias.pptx
 
On National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan FellowsOn National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan Fellows
 
Our Environment Class 10 Science Notes pdf
Our Environment Class 10 Science Notes pdfOur Environment Class 10 Science Notes pdf
Our Environment Class 10 Science Notes pdf
 
Understanding Accommodations and Modifications
Understanding  Accommodations and ModificationsUnderstanding  Accommodations and Modifications
Understanding Accommodations and Modifications
 
OSCM Unit 2_Operations Processes & Systems
OSCM Unit 2_Operations Processes & SystemsOSCM Unit 2_Operations Processes & Systems
OSCM Unit 2_Operations Processes & Systems
 
How to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptxHow to setup Pycharm environment for Odoo 17.pptx
How to setup Pycharm environment for Odoo 17.pptx
 
QUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lesson
QUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lessonQUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lesson
QUATER-1-PE-HEALTH-LC2- this is just a sample of unpacked lesson
 
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSSpellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
 
AIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.pptAIM of Education-Teachers Training-2024.ppt
AIM of Education-Teachers Training-2024.ppt
 

Financial Statement Analysis and Valuation Of Apex Foods Ltd

  • 1.
  • 2. Prepared for… Dr. Mahmood Osman Imam Professor Department of Finance University Of Dhaka
  • 3. Apex Foods Ltd. Apex Foods Ltd. is the subsidiary of Apex Group Co. Ltd. established in 1994. Apex foods ltd. is a public limited company. It’s authorized capital is 150,000,000 tk. Issued, Subscribed & Paid up Capital: 57,024,000 tk. The company mainly produce , Spicy Garlic Shrimp, Shrimp Appetizer, Jumbo Shrimp Parmesan, Butterfly Shrimp and Pasta, Chili Garlic Roasted Shrimp etc
  • 4. Dividend Policy Apex Foods Ltd. Provide cash dividend every year. They don’t give stock dividend for the last five years.Valuation.xlsx
  • 5. Industry Analysis The five competitive forces used to analyze the industry. These are 1. Threat of new entrants: Low – Medium The food industry is highly regulated and administrated. 2. Threat of existing Competitor: High  Low level of differentiation  Switching cost for the consumers is low.
  • 6. Industry Analysis 3. Threats of substitute products: Low Consumers simply do not have any other options for shrimp food substitutes. 4.Bargaining Power of Buyers: Moderate  Majority of shrimp foods manufacturers have their own wholesaling operations.  The firms are able to successfully hedge themselves by having greater control of downstream buyers.
  • 7. Industry Analysis 5. Bargaining Power of suppliers: LOW As there are many supplier in food industry so the bargaining power of supplier is low in this industry.
  • 16. Relative Valuation Price with respect price earning multiple 59.85165546 Price with respect to sales 1395.080686 Price with respect to cash flow 601.24 Price with respect to Book value Valuation Apex.xlsx 314.07
  • 17. Dupont Analysis From the year 2008 to 2012, the following CV’s have been found- O. Profit Margin Total Asset Turnover Interest Burden After tax Retention rate Financial Leverage CV 4155.01 490.62 230.81 -168.98 350.39 The higher the co-efficient of variation of a factor, the higher will be the sensitivity of ROE. So, from this data it is apparent that the ROE of Apex Food Limited is most sensitive to its operating profit margin.Valuation Apex.xlsx
  • 20. Potential red flags of Apex Food Ltd 1. Unusual increase in account receivable in relation to turnover Valuation Apex.xlsx
  • 21. Potential red flags of Apex Food Ltd 2. Unusual increase in inventory in relation to sales increase.Valuation Apex.xlsx
  • 22. Potential red flags of Apex Food Ltd Reported income 23,672,984 -8,930,907 8,559,275 10,794,736 15,434,217 Cash flow from operating activities 136611144 -72479592 46284431 -228925474 152091482 Gap between RI & OCF -112,938,160 63,548,685 -37,725,156 239,720,210 - 136,657,265 3. An increasing gap between a firm’s reported income and its cash flow from operating activities.Valuation Apex.xlsx
  • 23. Earnings Quality Evaluation Comparative Earnings Quality Analysis APEX BATBC Accruals Ratio Cash Flow Basis 0.081911315 0.137791166 Accruals Ratio Balance Sheet Basis 0.113058645 0.333666151 Earnings quality is typically defined in terms of persistence and sustainability. Valuation Apex.xlsx From the table it is observed that Apex Foods Ltd has comparatively better performance in maintaining the earnings or alternatively it has more earnings manipulation than its Benchmark.
  • 24. Analysis of cash flow Statement Year OCF FCF Characteristics 2008 Positive Positive Cash Cow 2009 Negative Negative BMRE(Balancing, Modernization, Rehabilitation and Expansion) 2010 Positive Positive Cash Cow 2011 Negative Positive Disinvest/Quit 2012 Positive Negative Growth CompanyValuation Apex.xlsx Average OCF &FCF of the company is positive so the company is a cash cow co.
  • 25. Analysis of cash flow Statement Year OCF FCF Characteristics 2008 Positive Positive Cash Cow 2009 Negative Negative BMRE 2010 Positive Positive Cash Cow 2011 Negative Positive Disinvest/Quit 2012 Positive Negative Growth Company
  • 26. Actual & Sustainable Growth Rate
  • 27. Estimation of value addition 2012 NOPAT 224,285,567 Invested Capital 1,474,151,687 Cost of capital 0.098776412 Economic Value Added 78674152.38 The positive value of EVA tells us that generating BDT 224285566.5 in after-tax net operating profits.
  • 28. Recommendations 1. The company should reduce its debt from its capital structure. 2. Apex foods need pay more attention in inventory management.