SlideShare a Scribd company logo
By –
SUBHADEEP DASGUPTA
UID: 2019-0107-0001-0007
MBA Finance6/18/2020 1
6/18/2020 2
Contents
Conclusion
Business
Finance
Company
Information
Sectoral
Analysis
Economic
Analysis
Summary
of Reports
6/18/2020 3
Summary of Reports
Source: IBEF report on FMCG, March 2020
Opportunities
Market penetration, Innovative
products, Resources etc.
Regulatory Framework
Union Budget, GST,
FSB, FDI, SETU etc.
6/18/2020 4
Summary of Reports Continue
Source: Deloitte Report- “Unravelling the Indian Consumer”, 2019
Macro-Economic outlook of India:
5.6%
6/18/2020 5
Summary of Reports Continue
Source: Deloitte Report- “Unravelling the Indian Consumer”, 2019
30 29
36
Key Takeaways
• Adding new product lines in
Nutrition based foods.
• Expected growth is 2.5 times
of 2019 in next year.
6/18/2020 6Source: https://tradingeconomics.com/india/food-inflation
Sectoral Analysis
F
M
C
G
Food
Processing
Important Macro Economic Factors
Food grains
distributed
lower rate to
maintain
cost
Expected
Money Supply
50 billion+ in
2024
@CAGR
12.4%
Exchange
rate of food
industry is
INR 1 = US$
0.015
Fiscal
Deficit has
gone down
by 3.8% of
GDP
Cost of Food
processing index
Unemploym
-ent rate will
increase
6/18/2020 7
Sectoral Analysis Continue…
Bargaining power of buyers (High)
The switching cost of buyers is very
low.
And similar products are easily
available in the market.
Threats of new entrants (Moderate)
Entry cost is very low.
But marketing cost for promotions
and distribution is high.
Limited rules and regulations
Threats of substitute (High)
Product differentiation is very less
among the rivals and substitutes are
available. So threats of substitute are
very high.
Bargaining power of sellers (Low)
Mass raw materials are consumed by
the companies.
Many suppliers are available in the
market.
Competitive Rivalry
(High):
There are too many
competitions (e.g. Parle,
Amul, ITC etc.)
6/18/2020 8
Sectoral Analysis Continue…
POLITICAL
• Political Stability of INDIA.
• High taxation charges.
• “Vocal for Local” initiative.
• 20 lakh crore package for
MSMEs.
ECONOMICAL
• Current GDP in India is
slopping downwards
• Decrease in the CRR
• High unemployment rate.
• Exchange rate changes will
impact foreign trade.
TECHNOLOGICAL
• Digitalization
• AI & Machine Learning
• High tech application to
SCM helps in reducing the
cost of production.
SOCIAL
• Demographics in India
creates new segment.
• Health consciousness of
society.
ENVIORNMENTAL
• Covid-19 pandemic impact.
• Impact of super cyclone
Umfan in Bengal and East-
Cost areas.
• Lockdown reduced pollution
rate which is good for the
industry.
LEGAL
• Govt norms. For example,
laws to protect Intellectual
Property
• Laws to protect employees.
• Some safety norms also
provided for the employees.
6/18/2020 9
Sectoral Analysis Continue…
Industry life cycle - Hill and Jones model
Current trends
100% FDI is issued for FMCG sector by government
Adaptation of Digitalization
Trading using multiple channels like Amazon,
Flipkart etc.
D2C model is used to provide products directly
from customers to sellers.
New Consumer Protection bill is drafted.
GST became very beneficial for the FMCG sector
6/18/2020 10Source: http://britannia.co.in/milestones/
Company Information Milestones of the company
Still Continuing..
6/18/2020 Source: Company’s official website 11
Company Information Continue…
6/18/2020 12
Company Information Continue…
Tiger, 50-50 and
Little hearts
Bourbon, Pure
magic
Good Day, Marie
Gold and Treat
Nutrichoice
6/18/2020 13
Company Information Continue…
S W
OT
STRENGTH
OPPORTUNITY
WEAKNESS
THREAT
• EPS growth of company is very high.
• Quality Product offered by the company.
• Market share of 400 crore INR, No. 2 in
dairy segment.
• Strong brand recall value of Britannia.
• Deep pockets of the company.
• Strong market penetration.
• Inefficient management of cash.
• ROCE declined in last year.
• Only 5% contribution from dairy segment.
• Declining market share from 20% to 17%
in dairy segment.
• Input price hike contributing towards low
profitability.
• Upgradation in target price in last quarters.
• More market to cover, only cheese market
is of around 2000 crore.
• Dairy market growth at 10-12% annually.
• Showing huge potential of the segment.
• Changing lifestyle and preferences of
consumers.
• PE ratio is very high, more than 40.
• Competition from local as well as from
other giants like Amul, Hutson etc.
• Increasing input prices thus low
profitability.
• Brand switch due to reference group
influence or recommendations.
6/18/2020 14
Company Information Continue…
Company Life Cycle
News (Last 6/12 month) incl. corporate announcement
Source: https://www.moneycontrol.com/stocks/company_info/stock_notices.php?sc_did=BI&category=1
6/18/2020 15
Business Finance Rs. In Crores.
FY17
Actual
FY18
Actual
FY19
Actual
FY20
Forcasted
FY21
Forcasted
FY22
Forcasted
FY23
Forcasted
FY24
Forcasted
FY25
Forcasted
Sales of Goods 8,581.55 9,282.04 10,389.49 11,225.52 12,128.83 13,104.83 14,159.37 15,298.76 16,529.84
y-o-y growth % 8% 12% 8% 8% 8% 8% 8% 8%
Case 1: 12% 12% 12% 12% 12% 12%
Case 2: 10% 10% 10% 10% 10% 10%
Case 3: 8% 8% 8% 8% 8% 8%
Other operating revenues 102.84 98.13 92.96 86.52 80.53 74.96 69.77 64.94 60.44
y-o-y growth % -5% -5% -7% -7% -7% -7% -7% -7%
Case 1: -3% -3% -3% -3% -3% -3%
Case 2: -5% -5% -5% -5% -5% -5%
Case 3: -7% -7% -7% -7% -7% -7%
II. Other income 144.78 155.93 190.52 215.18 243.03 274.48 310.00 350.12 395.44
y-o-y growth % 8% 22% 13% 13% 13% 13% 13% 13%
Case 1: 17% 17% 17% 17% 17% 17%
Case 2: 15% 15% 15% 15% 15% 15%
Case 3: 13% 13% 13% 13% 13% 13%
Cost of materials consumed 4,342.78 4,405.17 4,944.77 5,745.97 6,208.35 6,707.93 7,247.71 7,830.93 8,461.07
% of revenue 51% 51% 58% 51% 51% 51% 51% 51% 51%
Case 1: 55% 55% 55% 55% 55% 55%
Case 2: 53% 53% 53% 53% 53% 53%
Case 3: 51% 51% 51% 51% 51% 51%
Total Operating Expenses 1,368.57 1,740.71 1,656.04 1,670.39 1,804.81 1,950.04 2,106.96 2,276.50 2,459.69
% of revenue 16% 19% 16% 15% 15% 15% 15% 15% 15%
Case 1: 19% 19% 19% 19% 19% 19%
Case 2: 17% 17% 17% 17% 17% 17%
Case 3: 15% 15% 15% 15% 15% 15%
D&A 96.43 119.76 135.00 (85.56) (92.45) (99.89) (107.93) (116.61) (126.00)
% of revenue 1% 1% 1% -1% -1% -1% -1% -1% -1%
Case 1: 3% 3% 3% 3% 3% 3%
Case 2: 1% 1% 1% 1% 1% 1%
Case 3: -1% -1% -1% -1% -1% -1%
Total Tax Expenses 407.47 497.31 593.91 681.74 795.32 918.80 1,053.02 1,198.89 1,357.42
% of EBIT 33% 34% 35% 32% 32% 32% 32% 32% 32%
Case 1: 36% 36% 36% 36% 36% 36%
Case 2: 34% 34% 34% 34% 34% 34%
Case 3: 32% 32% 32% 32% 32% 32%
6/18/2020 16
Business Finance Balance Sheet Assuptions
Rs. In Crore
FY17
Actual
FY18
Actual
FY19
Actual
FY20
Forecast
FY21
Forecast
FY22
Forecast
FY23
Forecast
FY24
Forecast
FY25
Forecast Notes
Trade receivables 126 230 351 379 410 443 478 517 558 DSO will remain same as FY2019in forcasted periods
Days Receivables 5.4 9.1 12.3 12.3 12.3 12.3 12.3 12.3 12.3
Inventories 603 595 719 835 903 975 1,054 1,138 1,230 DIO will remain same as FY2019in forcasted periods
Days Inventory 50.6 49.3 53.1 53.1 53.1 53.1 53.1 53.1 53.1
Trade Payables 643 866 1,033 1,200 1,296 1,401 1,513 1,635 1,767 DPO will remain same as FY2019in forcasted periods
Days payable 54.0 71.8 76.2 76.2 76.2 76.2 76.2 76.2 76.2
PP&E 857 1,224 1,385 1,366 1,476 1,595 1,723 1,862 2,011
as a % of Revenue 10.0% 13.2% 13.3% 12% 12% 12% 12% 12% 12%
Other Assets 23 23 30 30 32 35 38 41 44
as a % of Revenue 0.3% 0.2% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%
Other Current Liabilities 261 254 274 315 340 367 397 429 463
as a % of Revenue 3.0% 2.7% 2.6% 3% 3% 3% 3% 3% 3%
Other Non Current Liabilities 1.44 0.72 3.87 2.31 2.50 2.70 2.92 3.15 3.40
as a % of Revenue 0.02% 0.01% 0.04% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
6/18/2020 17
Business Finance
Source: Annual report of Britannia 2019
Rs. in Crore
FY17
Actual
FY18
Actual
FY19
Actual
FY20
Forecast
FY21
Forecast
FY22
Forecast
FY23
Forecast
FY24
Forecast
FY25
Forecast
Sales of Goods 8,581.55 9,282.04 10,389.49 11,225.52 12,128.83 13,104.83 14,159.37 15,298.76 16,529.84
Other operating revenues 102.84 98.13 92.96 86.52 80.53 74.96 69.77 64.94 60.44
I. Revenue from operations 8,684.39 9,380.17 10,482.45 11312.048 12,209.37 13,179.79 14,229.13 15363.697 16,590.28
II. Other income 144.78 155.93 190.52 215.18 243.03 274.48 310.00 350.12 395.44
III. Total Income (I+II) 8,829.17 9,536.10 10,672.97 11,527.23 12,452.39 13,454.27 14,539.14 15,713.82 16,985.72
IV. Expenses:
Cost of materials consumed 4,342.78 4,405.17 4,944.77 5,745.97 6,208.35 6,707.93 7,247.71 7,830.93 8,461.07
Gross Profit 4,486.39 5,130.93 5,728.20 5,781.25 6,244.05 6,746.34 7,291.43 7,882.90 8,524.64
Excise duty - 270.02 76.11 -
Purchases of stock-in-trade 904.78 1,372.46 1,381.88
Changes in inventories of finished
goods,work-in-progress and stock- in- (49.25) (4.18) (49.02)
Employee benefits expense 241.68 294.87 321.64
Finance costs 1.34 1.45 1.54
Total Operating Expenses 1,368.57 1,740.71 1,656.04 1,670.39 1,804.81 1,950.04 2,106.96 2,276.50 2,459.69
EBITDA 3,117.82 3,390.22 4,072.16 4,110.86 4,439.24 4,796.30 5,184.47 5,606.39 6,064.95
Depreciation and amortisation expense 96.43 119.76 135.00 (85.56) (92.45) (99.89) (107.93) (116.61) (126.00)
Other expenses 1,770.23 1,825.26 2,221.05 2,221.05 2,221.05 2,221.05 2,221.05 2,221.05 2,221.05
EBIT 1,251.16 1,445.20 1,716.11 1,975.38 2,310.64 2,675.14 3,071.35 3,501.95 3,969.90
V. Profit before tax (III-IV) 1,251.16 1,445.20 1,716.11 1,975.38 2,310.64 2,675.14 3,071.35 3,501.95 3,969.90
(i) Current tax 390.20 499.56 581.36 669.19 782.77 906.25 1,040.47 1,186.34 1,344.87
31% 35% 34% 34% 34% 34% 34% 34% 34%
(ii) Deferred tax 17.27 (2.25) 12.55 12.55 12.55 12.55 12.55 12.55 12.55
VI. Tax expense: 407.47 497.31 593.91 681.74 795.32 918.80 1,053.02 1,198.89 1,357.42
VII. Profit for the year (V-VI) 843.69 947.89 1,122.20 1,293.64 1,515.32 1,756.34 2,018.33 2,303.06 2,612.48
VIII. Other comprehensive income
Remeasurements of the net defined
benefit (liability)/asset (0.37) (0.58) (3.21)
Income-tax relating to items not to be
reclassified subsequently to statement of
profit or loss 0.13 0.20 1.12
Other comprehensive income, net of tax (0.24) (0.38) (2.09) - - - - - -
IX. Total comprehensive income for the
year (VII+VIII) 843.45 947.51 1,120.11 1,293.64 1,515.32 1,756.34 2,018.33 2,303.06 2,612.48
No of outstanding shares 24.00 24.01 24.03 24.00 24.00 24.00 24.00 24.00 24.00
Earnings per share (face value of Rs 1
each)
Basic EPS (Rs) 35.14 39.46 46.61 53.90 63.14 73.18 84.10 95.96 108.85
Profit &Loss
Output
6/18/2020 18
Business Finance
Source: Annual report of Britannia 2019
Profit &Loss
Output
Revenue and EBITDA
Rs. in
Crore
FY17
Actual
FY18
Actual
FY19
Actual
FY20
Forecast
FY21
Forecast
FY22
Forecast
FY23
Forecast
FY24
Forecast
FY25
Forecast
Revenue 8,829.17 9,536.10 10,672.97 11,527.23 12,452.39 13,454.27 14,539.14 15,713.82 16,985.72
EBITDA 3,117.82 3,390.22 4,072.16 4,110.86 4,439.24 4,796.30 5,184.47 5,606.39 6,064.95
EBITDA % 35% 36% 38% 36% 36% 36% 36% 36% 36%
35% 36%
38%
36% 36% 36% 36% 36% 36%
33%
34%
35%
36%
37%
38%
39%
-
2,000
4,000
6,000
8,000
10,000
12,000
14,000
16,000
18,000
FY17
Actual
FY18
Actual
FY19
Actual
FY20
Forecast
FY21
Forecast
FY22
Forecast
FY23
Forecast
FY24
Forecast
FY25
Forecast
inCrore
Revenue EBITDA %
Historical Figures Forcasted Figures
EBITDA Bridge
EBITDA in FY19 4,072.16
Delta in Revenue 836.03
Delta in COGS (801.20)
Delta in OPEX 14.35
EBITDA in FY20 4,110.86
6/18/2020 19
Business Finance
Source: Annual report of Britannia 2019
Working Capital
Rs. in Crore
FY17
Actual
FY18
Actual
FY19
Actual
FY20
Forecast
FY21
Forecast
FY22
Forecast
FY23
Forecast
FY24
Forecast
FY25
Forecast
Inventory 602.61 594.58 718.89 835.37 902.59 975.22 1,053.70 1,138.49 1,230.10
Trade Receivables 126.41 230.32 350.96 379.20 409.72 442.69 478.31 516.80 558.38
Trade Payables 642.82 866.36 1,032.54 1,199.84 1,296.39 1,400.71 1,513.43 1,635.21 1,766.80
Working Capital 86.20 (41.46) 37.31 14.73 15.92 17.20 18.58 20.08 21.69
DSO 5.38 9.06 12.33 12.33 12.33 12.33 12.33 12.33 12.33
DIO 50.65 49.27 53.07 53.07 53.07 53.07 53.07 53.07 53.07
DPO 54.03 71.78 76.22 76.22 76.22 76.22 76.22 76.22 76.22
5.38 9.06 12.33 12.33 12.33 12.33 12.33 12.33 12.33
50.65 49.27
53.07 53.07 53.07 53.07 53.07 53.07 53.0754.03
71.78
76.22 76.22 76.22 76.22 76.22 76.22 76.22
(50)
(30)
(10)
10
30
50
70
90
FY17
Actual
FY18
Actual
FY19
Actual
FY20
Forecast
FY21
Forecast
FY22
Forecast
FY23
Forecast
FY24
Forecast
FY25
Forecast
Working Capital DSO DIO DPO
6/18/2020 20
Business Finance Calculation and Interpretation of Ratios
Source: Annual report of Britannia 2019
Years 2017 2018 2019 2020 2021 2022 2023 2024 2025
Current Ratio 1.84 2.03 1.94 2.49 3.04 3.61 4.21 4.83 5.46
Inventory turnover ratio 14.41 7.36 7.53 7.39 7.14 7.14 7.14 7.14 7.14
Total Asset turnover ratio 4.70 2.25 2.04 1.79 1.58 1.41 1.28 1.16 1.06
Liquidity Ratios
Years 2017 2018 2019 2020 2021 2022 2023 2024 2025
Debt Ratio 0.30 0.30 0.29 0.26 0.23 0.20 0.18 0.16 0.15
Equity Ratio 0.70 0.70 0.71 0.76 0.81 0.85 0.88 0.90 0.92
Debt to Equity Ratio 0.43 0.43 0.40 0.34 0.28 0.24 0.21 0.18 0.16
SolvencyRatios
Years 2017 2018 2019 2020 2021 2022 2023 2024 2025
Profit margin ratio 0.10 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.15
Gross margin ratio 0.51 0.54 0.54 0.50 0.50 0.50 0.50 0.50 0.50
Return on total assets 0.46 0.23 0.22 0.20 0.20 0.19 0.18 0.17 0.17
BVPS 155.07 155.01 154.88 155.07 155.07 155.07 155.07 155.07 155.07
Basic EPS 35.14 39.46 46.61 53.90 63.14 73.18 84.10 95.96 108.85
ProfitabilityRatios
6/18/2020 21
Business Finance Share Price Analysis
Source: money control data
Current Market Price (as of 26.05.2020): 3196.40 (BSE India)
Volume: 8394 (BSE India)
52 week Low: 2100.55
52 week High: 3443.90
Beta: 0.81 (as Beta <1 we can say there is low risk.)
Market Capital (Rs. Cr): 77334.60
BVPS (Rs) 167.98
Face Value (Rs) 1.00
Relative market share
comparison.
Britannia Vs Sensex
6/18/2020 22
Business Finance
Note
Goal seek is used to find WAAC for Enterprice value @ 4000
Perpetuity grow th lies betw een 2-6%
Cash Flows
WAAC 31%
Perpetuity Growth (g) 3%
PV of Cash Flow s 2,978.5 74.5%
Continuing Value 5,213.1 4,000.0 30% 31% 32% 33% 34%
PV of Continuing Value 1,021.5 25.5% 1% 4,090.3 3,943.8 3,807.1 3,679.3 3,559.6
Enterprice Value 4,000.0 2% 4,137.6 3,986.3 3,845.4 3,713.9 3,590.9
Less: Financial Liabilities (303.1) 3% 4,188.5 4,031.9 3,886.4 3,750.8 3,624.2
Add: Cash 24.7 4% 4,243.3 4,080.9 3,930.3 3,790.3 3,659.7
Equity Value 3,721.7 5% 4,302.5 4,133.6 3,977.4 3,832.5 3,697.7
Current Equity Value 3,196.4
Upside 16%
DCF Valuation
WACC
g
Scenario Analysis
1.0 2.0 3.0 4.0 5.0 6.0
Rs. In Crores.
FY18
Actual
FY19
Actual
FY20
Forecast
FY21
Forecast
FY22
Forecast
FY23
Forecast
FY24
Forecast
FY25
Forecast
UFCF 622.2 481.7 1,093.6 1,036.0 1,137.5 1,236.6 1,333.3 1,427.9
Discounting Factor 0.8 0.6 0.4 0.3 0.3 0.2
PV of UFCF 833.5 601.8 503.5 417.2 342.8 279.8
No of Years/ Periods
6/18/2020 23
Business Finance
DCF Result
Enterprice Value 5000 Enterprice Value 4000 Enterprice Value 7000
CFs in Forcasted Period 67.5% CFs in Forcasted Period 74.5% CFs in Forcasted Period 56.4%
Continuing Value 32.5% Continuing Value 25.5% Continuing Value 43.6%
Scenario 1 Scenario 2 Scenario 3
67.5%
32.5%
Enterprice Value: Scenario 1
CFs in
Forcasted
Period
Continuing
Value
5000.0
74.5%
25.5%
Enterprice Value: Scenario 2
CFs in
Forcasted
Period
Continuing
Value
4000.0
56.4%
43.6%
Enterprice Value: Scenario 3
CFs in
Forcasted
Period
Continuing
Value
7000.0
6/18/2020 24
Business Finance
Source: money control data
Competition Analysis
Company Name
For Year End 2017 2018 2019 2017 2018 2019 2017 2018 2019
Particulars
Total Income 8,829.17 9,536.10 10,672.97 10,186.52 11,551.19 12,759.97 42,074.68 42,757.38 44,995.65
Total Expenses 7,578.01 8,090.90 8,956.86 8,255.32 9,010.29 9,651.79 26,548.68 25,819.03 29,001.84
PBT 1,251.16 1,445.20 1,716.11 1,931.20 2,540.90 2,671.99 15,525.91 16,938.35 18,478.35
Net Profit 843.45 947.51 1,120.11 1,225.19 1,606.93 1,966.55 10,200.90 11,223.25 12,464.32
Britannia Nestle ITC
-
5,000
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
50,000
2017 2018 2019 2017 2018 2019 2017 2018 2019
Britannia Nestle ITC
Total Income
Total Expenses
PBT
Net Profit
6/18/2020 25
Business Finance
Source: money control data
Competition Analysis
Company Name
For Year End 2017 2018 2019 2017 2018 2019 2017 2018 2019
Equity and Liabilities
Share Capital 24.00 24.01 24.03 96.42 96.42 96.42 1,214.74 1,220.43 1,225.86
Researve & Surplus 2,672.42 3,382.22 4,229.22 3,324.17 3,577.32 1,835.84 44,126.22 50,179.64 54,725.99
Current Liabilities 1,345.40 1,647.97 1,851.41 1,492.71 1,854.95 2,147.51 6,830.07 8,856.60 9,621.56
Other Liabilities 66.98 133.72 137.16 2,449.29 2,559.29 2,978.43 2,044.92 2,124.64 4,224.51
Total Liabilities 4,108.80 5,187.92 6,241.82 7,362.59 8,087.98 7,058.20 54,215.95 62,381.31 69,797.92
Assets
Fixed Assets 1,062.22 1,420.22 1,659.17 2,710.34 2,505.82 2,370.01 18,417.26 20,591.57 21,887.76
Current Assets 2,339.24 3,151.28 3,526.34 3,937.39 4,736.95 3,817.17 24,537.39 24,503.00 29,568.96
Other Assets 707.34 616.42 1,056.31 714.86 845.31 871.02 11,261.30 17,286.74 18,341.20
Total Assets 4,108.80 5,187.92 6,241.82 7,362.59 8,088.08 7,058.20 54,215.95 62,381.31 69,797.92
Britannia Nestle ITC
24.00
24.01
24.03
96.42
96.42
96.42
1,214.74
1,220.43
1,225.86
2017 2018 2019 2017 2018 2019 2017 2018 2019
BRITANNIA NESTLE ITC
SHARE CAPITAL
6/18/2020 26
Business Finance
Source: money control data
Competition Analysis – Liability pattern
6/18/2020 27
Business Finance
Source: money control data
Competition Analysis – Asset pattern
6/18/2020 28
Business Finance
Source: Annual report of Britannia 2019
Qualitative Analysis of Annual Reports
Related to Industry Development
Business Strategy
Segment
Outlook
Opportunities
Risk and Concerns
• Bakery is expected that it will grow by 11.27%
CAGR from 2018 to 2022. There will be a
collaboration with Chipita. Britannia’s mission is to
be the “Total Foods Company”.
• Britannia is strengthening the position of
Bakery by strong categories, competitive
mixes and innovations.
• Food Processing
• External environment and economy has
impacted badly in the business, but Britannia
is expecting to overcome it soon.
• Growing aspiration, positioning uniquely to
consumers, past capability, brand recognition
are the best opportunities for Britannia.
• Changes in the economy is the primary risk
for the company and volatility in price is also
the risk that is to be concerned.
Management
Discussion
6/18/2020 29
Business Finance
Source: Annual report of Britannia 2019
Qualitative Analysis of Annual Reports
Auditors Comments
Revenue recognition
• It is the key audit matter for the Company because external
stakeholders take revenue as a KPI. Incentive for revenue could
be created to be recognized before transferring the control.
Related Party Transfer
• During 2018-2019 company has done many transactions which
could be a risk in completing financial statements. According to
Companies Act 2013, SEBI regulations involved in related party
transactions are undertaken at arm’s length.
Tax Litigations – Provisions and Contingencies
• Management should take judgements in related to litigations.
Some tax laws are having a very significant impact in Financial
statements which company should take care.
6/18/2020 30
Business Finance
Source: Annual report of Britannia 2019
Qualitative Analysis of Annual Reports
Revenue
Structure
6/18/2020 31
Business Finance
Source: Annual report of Britannia 2019
Qualitative Analysis of Annual Reports
Cost Structure
6/18/2020 32
Business Finance
Source: Annual report of Britannia 2019
Qualitative Analysis of Annual Reports
Cost Structure
6/18/2020 33Source: Annual report of Britannia 2019
CONCLUSION
01
02
Financial statements of the company for last three
years shows that Britannia is stable in nature.
From the P&L statement we can easily understand that
since 2017 to 2019 total revenue has increased and the
net profit is nearly same for the past three years. But
Britannia is unable to control the cost. For which Net
profit of the company is not increased.
03
Current market of Britannia is going very good it is bullish in
nature.
6/18/2020 34
CONCLUSION
04
Beta factor is less than 1.00. Those who are safe players can invest
in Britannia.
06
05
Due to Cocid-19 Food processing industry is also effected and it is
expected that next two years the revenue from sales will be
hampered.
Work from home for the manufacturing companies is not possible
in current scenario. So Britannia should take very hard safety
measures in reopening to protect their employees and to protect
their business.
Help the Fighters,
Stay at Home,
Stay Safe….

More Related Content

What's hot

Britannia by venus group
Britannia by venus groupBritannia by venus group
Britannia by venus group
Mallikarjuna Tr
 
Marketing project maggi
Marketing project   maggiMarketing project   maggi
Marketing project maggi
tinuupadhyay
 
Analysis for Britannia Biscuits
Analysis for Britannia BiscuitsAnalysis for Britannia Biscuits
Analysis for Britannia Biscuits
Mayank Devlal
 
Mc vitie slides
Mc vitie slidesMc vitie slides
Mc vitie slides
aftabiqbal
 

What's hot (20)

Britannia Industries Limited
Britannia Industries LimitedBritannia Industries Limited
Britannia Industries Limited
 
Britannia by venus group
Britannia by venus groupBritannia by venus group
Britannia by venus group
 
Britannia
Britannia Britannia
Britannia
 
Britannia group- 11
Britannia   group- 11Britannia   group- 11
Britannia group- 11
 
Strategic analysis on britannia
Strategic analysis on britanniaStrategic analysis on britannia
Strategic analysis on britannia
 
Marketing project maggi
Marketing project   maggiMarketing project   maggi
Marketing project maggi
 
britannia cs part 2
britannia cs part 2britannia cs part 2
britannia cs part 2
 
Analysis for Britannia Biscuits
Analysis for Britannia BiscuitsAnalysis for Britannia Biscuits
Analysis for Britannia Biscuits
 
Britannia
BritanniaBritannia
Britannia
 
Strategy assignment britannia_industries
Strategy assignment britannia_industriesStrategy assignment britannia_industries
Strategy assignment britannia_industries
 
Organisation Study on Britannia Industries
Organisation Study on Britannia IndustriesOrganisation Study on Britannia Industries
Organisation Study on Britannia Industries
 
Fmcg ppt
Fmcg pptFmcg ppt
Fmcg ppt
 
Britannia company
Britannia companyBritannia company
Britannia company
 
Mc vitie slides
Mc vitie slidesMc vitie slides
Mc vitie slides
 
Britannia Industries
Britannia IndustriesBritannia Industries
Britannia Industries
 
Bcg matrix of itc ltd
Bcg matrix of itc ltdBcg matrix of itc ltd
Bcg matrix of itc ltd
 
Summer Internship Project report "Britannia industries limited"
Summer Internship Project report "Britannia industries limited"Summer Internship Project report "Britannia industries limited"
Summer Internship Project report "Britannia industries limited"
 
Britannia marketing mix
Britannia marketing mixBritannia marketing mix
Britannia marketing mix
 
Britannia Project Report
Britannia Project Report Britannia Project Report
Britannia Project Report
 
FMCG sector presentation
FMCG sector presentationFMCG sector presentation
FMCG sector presentation
 

Similar to Britannia Industries Ltd. - Fundamental Analysis

Corporate presentation-itc
Corporate presentation-itcCorporate presentation-itc
Corporate presentation-itc
Amulya15
 
Third Quarter of Fiscal Year Ending March 2021 (FY2020) Financial Highlights
Third Quarter of Fiscal Year Ending March 2021 (FY2020) Financial HighlightsThird Quarter of Fiscal Year Ending March 2021 (FY2020) Financial Highlights
Third Quarter of Fiscal Year Ending March 2021 (FY2020) Financial Highlights
RicohLease
 

Similar to Britannia Industries Ltd. - Fundamental Analysis (20)

Analyst report magni 12.22.19
Analyst report magni 12.22.19Analyst report magni 12.22.19
Analyst report magni 12.22.19
 
Corporate Due Dilaigence Powerpoint Presentation Slides
Corporate Due Dilaigence Powerpoint Presentation SlidesCorporate Due Dilaigence Powerpoint Presentation Slides
Corporate Due Dilaigence Powerpoint Presentation Slides
 
en_randco_2019_fy_presentation.pdf
en_randco_2019_fy_presentation.pdfen_randco_2019_fy_presentation.pdf
en_randco_2019_fy_presentation.pdf
 
1 q19 hcs_presentation_web_eng_190529.vf
1 q19 hcs_presentation_web_eng_190529.vf1 q19 hcs_presentation_web_eng_190529.vf
1 q19 hcs_presentation_web_eng_190529.vf
 
1 q19 hcs_presentation_web_eng_190529.vf
1 q19 hcs_presentation_web_eng_190529.vf1 q19 hcs_presentation_web_eng_190529.vf
1 q19 hcs_presentation_web_eng_190529.vf
 
1 q19 hcs_presentation_web_eng_190529.vf
1 q19 hcs_presentation_web_eng_190529.vf1 q19 hcs_presentation_web_eng_190529.vf
1 q19 hcs_presentation_web_eng_190529.vf
 
ITC-Quarterly-Result-Presentation-Q2-FY2023.pdf
ITC-Quarterly-Result-Presentation-Q2-FY2023.pdfITC-Quarterly-Result-Presentation-Q2-FY2023.pdf
ITC-Quarterly-Result-Presentation-Q2-FY2023.pdf
 
20210119 Strategy Transformation Update Board Meeting.pdf
20210119 Strategy Transformation Update Board Meeting.pdf20210119 Strategy Transformation Update Board Meeting.pdf
20210119 Strategy Transformation Update Board Meeting.pdf
 
Cox Automotive The Market Landscape - July 2020
Cox Automotive   The Market Landscape - July 2020Cox Automotive   The Market Landscape - July 2020
Cox Automotive The Market Landscape - July 2020
 
11/05/2013 - 3Q13 Earnings Conference Call
11/05/2013 - 3Q13 Earnings Conference Call11/05/2013 - 3Q13 Earnings Conference Call
11/05/2013 - 3Q13 Earnings Conference Call
 
Recession
RecessionRecession
Recession
 
Financial Analysis Module PowerPoint Presentation Slides
Financial Analysis Module PowerPoint Presentation SlidesFinancial Analysis Module PowerPoint Presentation Slides
Financial Analysis Module PowerPoint Presentation Slides
 
Corporate presentation
Corporate presentationCorporate presentation
Corporate presentation
 
ir-presentation.pdf
ir-presentation.pdfir-presentation.pdf
ir-presentation.pdf
 
Blx webcast presentation 3 q19
Blx webcast presentation 3 q19Blx webcast presentation 3 q19
Blx webcast presentation 3 q19
 
Hcc 3 q_eng_ir
Hcc 3 q_eng_irHcc 3 q_eng_ir
Hcc 3 q_eng_ir
 
Evaluation Of Companys Performance Powerpoint Presentation Slides
Evaluation Of Companys Performance Powerpoint Presentation SlidesEvaluation Of Companys Performance Powerpoint Presentation Slides
Evaluation Of Companys Performance Powerpoint Presentation Slides
 
Recent budgeting developments - Mohammed Reezal Amad, Malaysia
Recent budgeting developments - Mohammed Reezal Amad, MalaysiaRecent budgeting developments - Mohammed Reezal Amad, Malaysia
Recent budgeting developments - Mohammed Reezal Amad, Malaysia
 
Corporate presentation-itc
Corporate presentation-itcCorporate presentation-itc
Corporate presentation-itc
 
Third Quarter of Fiscal Year Ending March 2021 (FY2020) Financial Highlights
Third Quarter of Fiscal Year Ending March 2021 (FY2020) Financial HighlightsThird Quarter of Fiscal Year Ending March 2021 (FY2020) Financial Highlights
Third Quarter of Fiscal Year Ending March 2021 (FY2020) Financial Highlights
 

More from SUBHADEEP DASGUPTA

More from SUBHADEEP DASGUPTA (12)

Marketing plan of IRCTC
Marketing plan of IRCTCMarketing plan of IRCTC
Marketing plan of IRCTC
 
Travel industry and related things
Travel industry and related thingsTravel industry and related things
Travel industry and related things
 
Bank of New York (BNY) Mellon- Annual Report
Bank of New York (BNY) Mellon- Annual Report  Bank of New York (BNY) Mellon- Annual Report
Bank of New York (BNY) Mellon- Annual Report
 
Presentation on OYO and Ritesh Agarwal
Presentation on OYO and Ritesh AgarwalPresentation on OYO and Ritesh Agarwal
Presentation on OYO and Ritesh Agarwal
 
PPT on IDBI Federal Life Insurance Co. Ltd.
PPT on IDBI Federal Life Insurance Co. Ltd.PPT on IDBI Federal Life Insurance Co. Ltd.
PPT on IDBI Federal Life Insurance Co. Ltd.
 
Netflix
NetflixNetflix
Netflix
 
PPT on Godrej Properties
PPT on Godrej PropertiesPPT on Godrej Properties
PPT on Godrej Properties
 
Samsung live project report in Croma, Pune
Samsung live project report in Croma, PuneSamsung live project report in Croma, Pune
Samsung live project report in Croma, Pune
 
PPT on KFC
PPT on KFCPPT on KFC
PPT on KFC
 
Nike changing the sneakers game
Nike changing the sneakers gameNike changing the sneakers game
Nike changing the sneakers game
 
Business model of Lyft ("Make a new friend everyday")
Business model of Lyft ("Make a new friend everyday")Business model of Lyft ("Make a new friend everyday")
Business model of Lyft ("Make a new friend everyday")
 
Jio
Jio Jio
Jio
 

Recently uploaded

Accounting and finance exit exam 2016 E.C.pdf
Accounting and finance exit exam 2016 E.C.pdfAccounting and finance exit exam 2016 E.C.pdf
Accounting and finance exit exam 2016 E.C.pdf
YibeltalNibretu
 

Recently uploaded (20)

slides CapTechTalks Webinar May 2024 Alexander Perry.pptx
slides CapTechTalks Webinar May 2024 Alexander Perry.pptxslides CapTechTalks Webinar May 2024 Alexander Perry.pptx
slides CapTechTalks Webinar May 2024 Alexander Perry.pptx
 
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
 
Sectors of the Indian Economy - Class 10 Study Notes pdf
Sectors of the Indian Economy - Class 10 Study Notes pdfSectors of the Indian Economy - Class 10 Study Notes pdf
Sectors of the Indian Economy - Class 10 Study Notes pdf
 
How to Break the cycle of negative Thoughts
How to Break the cycle of negative ThoughtsHow to Break the cycle of negative Thoughts
How to Break the cycle of negative Thoughts
 
Forest and Wildlife Resources Class 10 Free Study Material PDF
Forest and Wildlife Resources Class 10 Free Study Material PDFForest and Wildlife Resources Class 10 Free Study Material PDF
Forest and Wildlife Resources Class 10 Free Study Material PDF
 
Instructions for Submissions thorugh G- Classroom.pptx
Instructions for Submissions thorugh G- Classroom.pptxInstructions for Submissions thorugh G- Classroom.pptx
Instructions for Submissions thorugh G- Classroom.pptx
 
PART A. Introduction to Costumer Service
PART A. Introduction to Costumer ServicePART A. Introduction to Costumer Service
PART A. Introduction to Costumer Service
 
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
 
Salient features of Environment protection Act 1986.pptx
Salient features of Environment protection Act 1986.pptxSalient features of Environment protection Act 1986.pptx
Salient features of Environment protection Act 1986.pptx
 
Home assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdfHome assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdf
 
Accounting and finance exit exam 2016 E.C.pdf
Accounting and finance exit exam 2016 E.C.pdfAccounting and finance exit exam 2016 E.C.pdf
Accounting and finance exit exam 2016 E.C.pdf
 
Palestine last event orientationfvgnh .pptx
Palestine last event orientationfvgnh .pptxPalestine last event orientationfvgnh .pptx
Palestine last event orientationfvgnh .pptx
 
B.ed spl. HI pdusu exam paper-2023-24.pdf
B.ed spl. HI pdusu exam paper-2023-24.pdfB.ed spl. HI pdusu exam paper-2023-24.pdf
B.ed spl. HI pdusu exam paper-2023-24.pdf
 
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
 
Solid waste management & Types of Basic civil Engineering notes by DJ Sir.pptx
Solid waste management & Types of Basic civil Engineering notes by DJ Sir.pptxSolid waste management & Types of Basic civil Engineering notes by DJ Sir.pptx
Solid waste management & Types of Basic civil Engineering notes by DJ Sir.pptx
 
Mattingly "AI & Prompt Design: Limitations and Solutions with LLMs"
Mattingly "AI & Prompt Design: Limitations and Solutions with LLMs"Mattingly "AI & Prompt Design: Limitations and Solutions with LLMs"
Mattingly "AI & Prompt Design: Limitations and Solutions with LLMs"
 
Danh sách HSG Bộ môn cấp trường - Cấp THPT.pdf
Danh sách HSG Bộ môn cấp trường - Cấp THPT.pdfDanh sách HSG Bộ môn cấp trường - Cấp THPT.pdf
Danh sách HSG Bộ môn cấp trường - Cấp THPT.pdf
 
Operations Management - Book1.p - Dr. Abdulfatah A. Salem
Operations Management - Book1.p  - Dr. Abdulfatah A. SalemOperations Management - Book1.p  - Dr. Abdulfatah A. Salem
Operations Management - Book1.p - Dr. Abdulfatah A. Salem
 
2024_Student Session 2_ Set Plan Preparation.pptx
2024_Student Session 2_ Set Plan Preparation.pptx2024_Student Session 2_ Set Plan Preparation.pptx
2024_Student Session 2_ Set Plan Preparation.pptx
 
The Art Pastor's Guide to Sabbath | Steve Thomason
The Art Pastor's Guide to Sabbath | Steve ThomasonThe Art Pastor's Guide to Sabbath | Steve Thomason
The Art Pastor's Guide to Sabbath | Steve Thomason
 

Britannia Industries Ltd. - Fundamental Analysis

  • 1. By – SUBHADEEP DASGUPTA UID: 2019-0107-0001-0007 MBA Finance6/18/2020 1
  • 3. 6/18/2020 3 Summary of Reports Source: IBEF report on FMCG, March 2020 Opportunities Market penetration, Innovative products, Resources etc. Regulatory Framework Union Budget, GST, FSB, FDI, SETU etc.
  • 4. 6/18/2020 4 Summary of Reports Continue Source: Deloitte Report- “Unravelling the Indian Consumer”, 2019 Macro-Economic outlook of India: 5.6%
  • 5. 6/18/2020 5 Summary of Reports Continue Source: Deloitte Report- “Unravelling the Indian Consumer”, 2019 30 29 36 Key Takeaways • Adding new product lines in Nutrition based foods. • Expected growth is 2.5 times of 2019 in next year.
  • 6. 6/18/2020 6Source: https://tradingeconomics.com/india/food-inflation Sectoral Analysis F M C G Food Processing Important Macro Economic Factors Food grains distributed lower rate to maintain cost Expected Money Supply 50 billion+ in 2024 @CAGR 12.4% Exchange rate of food industry is INR 1 = US$ 0.015 Fiscal Deficit has gone down by 3.8% of GDP Cost of Food processing index Unemploym -ent rate will increase
  • 7. 6/18/2020 7 Sectoral Analysis Continue… Bargaining power of buyers (High) The switching cost of buyers is very low. And similar products are easily available in the market. Threats of new entrants (Moderate) Entry cost is very low. But marketing cost for promotions and distribution is high. Limited rules and regulations Threats of substitute (High) Product differentiation is very less among the rivals and substitutes are available. So threats of substitute are very high. Bargaining power of sellers (Low) Mass raw materials are consumed by the companies. Many suppliers are available in the market. Competitive Rivalry (High): There are too many competitions (e.g. Parle, Amul, ITC etc.)
  • 8. 6/18/2020 8 Sectoral Analysis Continue… POLITICAL • Political Stability of INDIA. • High taxation charges. • “Vocal for Local” initiative. • 20 lakh crore package for MSMEs. ECONOMICAL • Current GDP in India is slopping downwards • Decrease in the CRR • High unemployment rate. • Exchange rate changes will impact foreign trade. TECHNOLOGICAL • Digitalization • AI & Machine Learning • High tech application to SCM helps in reducing the cost of production. SOCIAL • Demographics in India creates new segment. • Health consciousness of society. ENVIORNMENTAL • Covid-19 pandemic impact. • Impact of super cyclone Umfan in Bengal and East- Cost areas. • Lockdown reduced pollution rate which is good for the industry. LEGAL • Govt norms. For example, laws to protect Intellectual Property • Laws to protect employees. • Some safety norms also provided for the employees.
  • 9. 6/18/2020 9 Sectoral Analysis Continue… Industry life cycle - Hill and Jones model Current trends 100% FDI is issued for FMCG sector by government Adaptation of Digitalization Trading using multiple channels like Amazon, Flipkart etc. D2C model is used to provide products directly from customers to sellers. New Consumer Protection bill is drafted. GST became very beneficial for the FMCG sector
  • 10. 6/18/2020 10Source: http://britannia.co.in/milestones/ Company Information Milestones of the company Still Continuing..
  • 11. 6/18/2020 Source: Company’s official website 11 Company Information Continue…
  • 12. 6/18/2020 12 Company Information Continue… Tiger, 50-50 and Little hearts Bourbon, Pure magic Good Day, Marie Gold and Treat Nutrichoice
  • 13. 6/18/2020 13 Company Information Continue… S W OT STRENGTH OPPORTUNITY WEAKNESS THREAT • EPS growth of company is very high. • Quality Product offered by the company. • Market share of 400 crore INR, No. 2 in dairy segment. • Strong brand recall value of Britannia. • Deep pockets of the company. • Strong market penetration. • Inefficient management of cash. • ROCE declined in last year. • Only 5% contribution from dairy segment. • Declining market share from 20% to 17% in dairy segment. • Input price hike contributing towards low profitability. • Upgradation in target price in last quarters. • More market to cover, only cheese market is of around 2000 crore. • Dairy market growth at 10-12% annually. • Showing huge potential of the segment. • Changing lifestyle and preferences of consumers. • PE ratio is very high, more than 40. • Competition from local as well as from other giants like Amul, Hutson etc. • Increasing input prices thus low profitability. • Brand switch due to reference group influence or recommendations.
  • 14. 6/18/2020 14 Company Information Continue… Company Life Cycle News (Last 6/12 month) incl. corporate announcement Source: https://www.moneycontrol.com/stocks/company_info/stock_notices.php?sc_did=BI&category=1
  • 15. 6/18/2020 15 Business Finance Rs. In Crores. FY17 Actual FY18 Actual FY19 Actual FY20 Forcasted FY21 Forcasted FY22 Forcasted FY23 Forcasted FY24 Forcasted FY25 Forcasted Sales of Goods 8,581.55 9,282.04 10,389.49 11,225.52 12,128.83 13,104.83 14,159.37 15,298.76 16,529.84 y-o-y growth % 8% 12% 8% 8% 8% 8% 8% 8% Case 1: 12% 12% 12% 12% 12% 12% Case 2: 10% 10% 10% 10% 10% 10% Case 3: 8% 8% 8% 8% 8% 8% Other operating revenues 102.84 98.13 92.96 86.52 80.53 74.96 69.77 64.94 60.44 y-o-y growth % -5% -5% -7% -7% -7% -7% -7% -7% Case 1: -3% -3% -3% -3% -3% -3% Case 2: -5% -5% -5% -5% -5% -5% Case 3: -7% -7% -7% -7% -7% -7% II. Other income 144.78 155.93 190.52 215.18 243.03 274.48 310.00 350.12 395.44 y-o-y growth % 8% 22% 13% 13% 13% 13% 13% 13% Case 1: 17% 17% 17% 17% 17% 17% Case 2: 15% 15% 15% 15% 15% 15% Case 3: 13% 13% 13% 13% 13% 13% Cost of materials consumed 4,342.78 4,405.17 4,944.77 5,745.97 6,208.35 6,707.93 7,247.71 7,830.93 8,461.07 % of revenue 51% 51% 58% 51% 51% 51% 51% 51% 51% Case 1: 55% 55% 55% 55% 55% 55% Case 2: 53% 53% 53% 53% 53% 53% Case 3: 51% 51% 51% 51% 51% 51% Total Operating Expenses 1,368.57 1,740.71 1,656.04 1,670.39 1,804.81 1,950.04 2,106.96 2,276.50 2,459.69 % of revenue 16% 19% 16% 15% 15% 15% 15% 15% 15% Case 1: 19% 19% 19% 19% 19% 19% Case 2: 17% 17% 17% 17% 17% 17% Case 3: 15% 15% 15% 15% 15% 15% D&A 96.43 119.76 135.00 (85.56) (92.45) (99.89) (107.93) (116.61) (126.00) % of revenue 1% 1% 1% -1% -1% -1% -1% -1% -1% Case 1: 3% 3% 3% 3% 3% 3% Case 2: 1% 1% 1% 1% 1% 1% Case 3: -1% -1% -1% -1% -1% -1% Total Tax Expenses 407.47 497.31 593.91 681.74 795.32 918.80 1,053.02 1,198.89 1,357.42 % of EBIT 33% 34% 35% 32% 32% 32% 32% 32% 32% Case 1: 36% 36% 36% 36% 36% 36% Case 2: 34% 34% 34% 34% 34% 34% Case 3: 32% 32% 32% 32% 32% 32%
  • 16. 6/18/2020 16 Business Finance Balance Sheet Assuptions Rs. In Crore FY17 Actual FY18 Actual FY19 Actual FY20 Forecast FY21 Forecast FY22 Forecast FY23 Forecast FY24 Forecast FY25 Forecast Notes Trade receivables 126 230 351 379 410 443 478 517 558 DSO will remain same as FY2019in forcasted periods Days Receivables 5.4 9.1 12.3 12.3 12.3 12.3 12.3 12.3 12.3 Inventories 603 595 719 835 903 975 1,054 1,138 1,230 DIO will remain same as FY2019in forcasted periods Days Inventory 50.6 49.3 53.1 53.1 53.1 53.1 53.1 53.1 53.1 Trade Payables 643 866 1,033 1,200 1,296 1,401 1,513 1,635 1,767 DPO will remain same as FY2019in forcasted periods Days payable 54.0 71.8 76.2 76.2 76.2 76.2 76.2 76.2 76.2 PP&E 857 1,224 1,385 1,366 1,476 1,595 1,723 1,862 2,011 as a % of Revenue 10.0% 13.2% 13.3% 12% 12% 12% 12% 12% 12% Other Assets 23 23 30 30 32 35 38 41 44 as a % of Revenue 0.3% 0.2% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% Other Current Liabilities 261 254 274 315 340 367 397 429 463 as a % of Revenue 3.0% 2.7% 2.6% 3% 3% 3% 3% 3% 3% Other Non Current Liabilities 1.44 0.72 3.87 2.31 2.50 2.70 2.92 3.15 3.40 as a % of Revenue 0.02% 0.01% 0.04% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
  • 17. 6/18/2020 17 Business Finance Source: Annual report of Britannia 2019 Rs. in Crore FY17 Actual FY18 Actual FY19 Actual FY20 Forecast FY21 Forecast FY22 Forecast FY23 Forecast FY24 Forecast FY25 Forecast Sales of Goods 8,581.55 9,282.04 10,389.49 11,225.52 12,128.83 13,104.83 14,159.37 15,298.76 16,529.84 Other operating revenues 102.84 98.13 92.96 86.52 80.53 74.96 69.77 64.94 60.44 I. Revenue from operations 8,684.39 9,380.17 10,482.45 11312.048 12,209.37 13,179.79 14,229.13 15363.697 16,590.28 II. Other income 144.78 155.93 190.52 215.18 243.03 274.48 310.00 350.12 395.44 III. Total Income (I+II) 8,829.17 9,536.10 10,672.97 11,527.23 12,452.39 13,454.27 14,539.14 15,713.82 16,985.72 IV. Expenses: Cost of materials consumed 4,342.78 4,405.17 4,944.77 5,745.97 6,208.35 6,707.93 7,247.71 7,830.93 8,461.07 Gross Profit 4,486.39 5,130.93 5,728.20 5,781.25 6,244.05 6,746.34 7,291.43 7,882.90 8,524.64 Excise duty - 270.02 76.11 - Purchases of stock-in-trade 904.78 1,372.46 1,381.88 Changes in inventories of finished goods,work-in-progress and stock- in- (49.25) (4.18) (49.02) Employee benefits expense 241.68 294.87 321.64 Finance costs 1.34 1.45 1.54 Total Operating Expenses 1,368.57 1,740.71 1,656.04 1,670.39 1,804.81 1,950.04 2,106.96 2,276.50 2,459.69 EBITDA 3,117.82 3,390.22 4,072.16 4,110.86 4,439.24 4,796.30 5,184.47 5,606.39 6,064.95 Depreciation and amortisation expense 96.43 119.76 135.00 (85.56) (92.45) (99.89) (107.93) (116.61) (126.00) Other expenses 1,770.23 1,825.26 2,221.05 2,221.05 2,221.05 2,221.05 2,221.05 2,221.05 2,221.05 EBIT 1,251.16 1,445.20 1,716.11 1,975.38 2,310.64 2,675.14 3,071.35 3,501.95 3,969.90 V. Profit before tax (III-IV) 1,251.16 1,445.20 1,716.11 1,975.38 2,310.64 2,675.14 3,071.35 3,501.95 3,969.90 (i) Current tax 390.20 499.56 581.36 669.19 782.77 906.25 1,040.47 1,186.34 1,344.87 31% 35% 34% 34% 34% 34% 34% 34% 34% (ii) Deferred tax 17.27 (2.25) 12.55 12.55 12.55 12.55 12.55 12.55 12.55 VI. Tax expense: 407.47 497.31 593.91 681.74 795.32 918.80 1,053.02 1,198.89 1,357.42 VII. Profit for the year (V-VI) 843.69 947.89 1,122.20 1,293.64 1,515.32 1,756.34 2,018.33 2,303.06 2,612.48 VIII. Other comprehensive income Remeasurements of the net defined benefit (liability)/asset (0.37) (0.58) (3.21) Income-tax relating to items not to be reclassified subsequently to statement of profit or loss 0.13 0.20 1.12 Other comprehensive income, net of tax (0.24) (0.38) (2.09) - - - - - - IX. Total comprehensive income for the year (VII+VIII) 843.45 947.51 1,120.11 1,293.64 1,515.32 1,756.34 2,018.33 2,303.06 2,612.48 No of outstanding shares 24.00 24.01 24.03 24.00 24.00 24.00 24.00 24.00 24.00 Earnings per share (face value of Rs 1 each) Basic EPS (Rs) 35.14 39.46 46.61 53.90 63.14 73.18 84.10 95.96 108.85 Profit &Loss Output
  • 18. 6/18/2020 18 Business Finance Source: Annual report of Britannia 2019 Profit &Loss Output Revenue and EBITDA Rs. in Crore FY17 Actual FY18 Actual FY19 Actual FY20 Forecast FY21 Forecast FY22 Forecast FY23 Forecast FY24 Forecast FY25 Forecast Revenue 8,829.17 9,536.10 10,672.97 11,527.23 12,452.39 13,454.27 14,539.14 15,713.82 16,985.72 EBITDA 3,117.82 3,390.22 4,072.16 4,110.86 4,439.24 4,796.30 5,184.47 5,606.39 6,064.95 EBITDA % 35% 36% 38% 36% 36% 36% 36% 36% 36% 35% 36% 38% 36% 36% 36% 36% 36% 36% 33% 34% 35% 36% 37% 38% 39% - 2,000 4,000 6,000 8,000 10,000 12,000 14,000 16,000 18,000 FY17 Actual FY18 Actual FY19 Actual FY20 Forecast FY21 Forecast FY22 Forecast FY23 Forecast FY24 Forecast FY25 Forecast inCrore Revenue EBITDA % Historical Figures Forcasted Figures EBITDA Bridge EBITDA in FY19 4,072.16 Delta in Revenue 836.03 Delta in COGS (801.20) Delta in OPEX 14.35 EBITDA in FY20 4,110.86
  • 19. 6/18/2020 19 Business Finance Source: Annual report of Britannia 2019 Working Capital Rs. in Crore FY17 Actual FY18 Actual FY19 Actual FY20 Forecast FY21 Forecast FY22 Forecast FY23 Forecast FY24 Forecast FY25 Forecast Inventory 602.61 594.58 718.89 835.37 902.59 975.22 1,053.70 1,138.49 1,230.10 Trade Receivables 126.41 230.32 350.96 379.20 409.72 442.69 478.31 516.80 558.38 Trade Payables 642.82 866.36 1,032.54 1,199.84 1,296.39 1,400.71 1,513.43 1,635.21 1,766.80 Working Capital 86.20 (41.46) 37.31 14.73 15.92 17.20 18.58 20.08 21.69 DSO 5.38 9.06 12.33 12.33 12.33 12.33 12.33 12.33 12.33 DIO 50.65 49.27 53.07 53.07 53.07 53.07 53.07 53.07 53.07 DPO 54.03 71.78 76.22 76.22 76.22 76.22 76.22 76.22 76.22 5.38 9.06 12.33 12.33 12.33 12.33 12.33 12.33 12.33 50.65 49.27 53.07 53.07 53.07 53.07 53.07 53.07 53.0754.03 71.78 76.22 76.22 76.22 76.22 76.22 76.22 76.22 (50) (30) (10) 10 30 50 70 90 FY17 Actual FY18 Actual FY19 Actual FY20 Forecast FY21 Forecast FY22 Forecast FY23 Forecast FY24 Forecast FY25 Forecast Working Capital DSO DIO DPO
  • 20. 6/18/2020 20 Business Finance Calculation and Interpretation of Ratios Source: Annual report of Britannia 2019 Years 2017 2018 2019 2020 2021 2022 2023 2024 2025 Current Ratio 1.84 2.03 1.94 2.49 3.04 3.61 4.21 4.83 5.46 Inventory turnover ratio 14.41 7.36 7.53 7.39 7.14 7.14 7.14 7.14 7.14 Total Asset turnover ratio 4.70 2.25 2.04 1.79 1.58 1.41 1.28 1.16 1.06 Liquidity Ratios Years 2017 2018 2019 2020 2021 2022 2023 2024 2025 Debt Ratio 0.30 0.30 0.29 0.26 0.23 0.20 0.18 0.16 0.15 Equity Ratio 0.70 0.70 0.71 0.76 0.81 0.85 0.88 0.90 0.92 Debt to Equity Ratio 0.43 0.43 0.40 0.34 0.28 0.24 0.21 0.18 0.16 SolvencyRatios Years 2017 2018 2019 2020 2021 2022 2023 2024 2025 Profit margin ratio 0.10 0.10 0.10 0.11 0.12 0.13 0.14 0.15 0.15 Gross margin ratio 0.51 0.54 0.54 0.50 0.50 0.50 0.50 0.50 0.50 Return on total assets 0.46 0.23 0.22 0.20 0.20 0.19 0.18 0.17 0.17 BVPS 155.07 155.01 154.88 155.07 155.07 155.07 155.07 155.07 155.07 Basic EPS 35.14 39.46 46.61 53.90 63.14 73.18 84.10 95.96 108.85 ProfitabilityRatios
  • 21. 6/18/2020 21 Business Finance Share Price Analysis Source: money control data Current Market Price (as of 26.05.2020): 3196.40 (BSE India) Volume: 8394 (BSE India) 52 week Low: 2100.55 52 week High: 3443.90 Beta: 0.81 (as Beta <1 we can say there is low risk.) Market Capital (Rs. Cr): 77334.60 BVPS (Rs) 167.98 Face Value (Rs) 1.00 Relative market share comparison. Britannia Vs Sensex
  • 22. 6/18/2020 22 Business Finance Note Goal seek is used to find WAAC for Enterprice value @ 4000 Perpetuity grow th lies betw een 2-6% Cash Flows WAAC 31% Perpetuity Growth (g) 3% PV of Cash Flow s 2,978.5 74.5% Continuing Value 5,213.1 4,000.0 30% 31% 32% 33% 34% PV of Continuing Value 1,021.5 25.5% 1% 4,090.3 3,943.8 3,807.1 3,679.3 3,559.6 Enterprice Value 4,000.0 2% 4,137.6 3,986.3 3,845.4 3,713.9 3,590.9 Less: Financial Liabilities (303.1) 3% 4,188.5 4,031.9 3,886.4 3,750.8 3,624.2 Add: Cash 24.7 4% 4,243.3 4,080.9 3,930.3 3,790.3 3,659.7 Equity Value 3,721.7 5% 4,302.5 4,133.6 3,977.4 3,832.5 3,697.7 Current Equity Value 3,196.4 Upside 16% DCF Valuation WACC g Scenario Analysis 1.0 2.0 3.0 4.0 5.0 6.0 Rs. In Crores. FY18 Actual FY19 Actual FY20 Forecast FY21 Forecast FY22 Forecast FY23 Forecast FY24 Forecast FY25 Forecast UFCF 622.2 481.7 1,093.6 1,036.0 1,137.5 1,236.6 1,333.3 1,427.9 Discounting Factor 0.8 0.6 0.4 0.3 0.3 0.2 PV of UFCF 833.5 601.8 503.5 417.2 342.8 279.8 No of Years/ Periods
  • 23. 6/18/2020 23 Business Finance DCF Result Enterprice Value 5000 Enterprice Value 4000 Enterprice Value 7000 CFs in Forcasted Period 67.5% CFs in Forcasted Period 74.5% CFs in Forcasted Period 56.4% Continuing Value 32.5% Continuing Value 25.5% Continuing Value 43.6% Scenario 1 Scenario 2 Scenario 3 67.5% 32.5% Enterprice Value: Scenario 1 CFs in Forcasted Period Continuing Value 5000.0 74.5% 25.5% Enterprice Value: Scenario 2 CFs in Forcasted Period Continuing Value 4000.0 56.4% 43.6% Enterprice Value: Scenario 3 CFs in Forcasted Period Continuing Value 7000.0
  • 24. 6/18/2020 24 Business Finance Source: money control data Competition Analysis Company Name For Year End 2017 2018 2019 2017 2018 2019 2017 2018 2019 Particulars Total Income 8,829.17 9,536.10 10,672.97 10,186.52 11,551.19 12,759.97 42,074.68 42,757.38 44,995.65 Total Expenses 7,578.01 8,090.90 8,956.86 8,255.32 9,010.29 9,651.79 26,548.68 25,819.03 29,001.84 PBT 1,251.16 1,445.20 1,716.11 1,931.20 2,540.90 2,671.99 15,525.91 16,938.35 18,478.35 Net Profit 843.45 947.51 1,120.11 1,225.19 1,606.93 1,966.55 10,200.90 11,223.25 12,464.32 Britannia Nestle ITC - 5,000 10,000 15,000 20,000 25,000 30,000 35,000 40,000 45,000 50,000 2017 2018 2019 2017 2018 2019 2017 2018 2019 Britannia Nestle ITC Total Income Total Expenses PBT Net Profit
  • 25. 6/18/2020 25 Business Finance Source: money control data Competition Analysis Company Name For Year End 2017 2018 2019 2017 2018 2019 2017 2018 2019 Equity and Liabilities Share Capital 24.00 24.01 24.03 96.42 96.42 96.42 1,214.74 1,220.43 1,225.86 Researve & Surplus 2,672.42 3,382.22 4,229.22 3,324.17 3,577.32 1,835.84 44,126.22 50,179.64 54,725.99 Current Liabilities 1,345.40 1,647.97 1,851.41 1,492.71 1,854.95 2,147.51 6,830.07 8,856.60 9,621.56 Other Liabilities 66.98 133.72 137.16 2,449.29 2,559.29 2,978.43 2,044.92 2,124.64 4,224.51 Total Liabilities 4,108.80 5,187.92 6,241.82 7,362.59 8,087.98 7,058.20 54,215.95 62,381.31 69,797.92 Assets Fixed Assets 1,062.22 1,420.22 1,659.17 2,710.34 2,505.82 2,370.01 18,417.26 20,591.57 21,887.76 Current Assets 2,339.24 3,151.28 3,526.34 3,937.39 4,736.95 3,817.17 24,537.39 24,503.00 29,568.96 Other Assets 707.34 616.42 1,056.31 714.86 845.31 871.02 11,261.30 17,286.74 18,341.20 Total Assets 4,108.80 5,187.92 6,241.82 7,362.59 8,088.08 7,058.20 54,215.95 62,381.31 69,797.92 Britannia Nestle ITC 24.00 24.01 24.03 96.42 96.42 96.42 1,214.74 1,220.43 1,225.86 2017 2018 2019 2017 2018 2019 2017 2018 2019 BRITANNIA NESTLE ITC SHARE CAPITAL
  • 26. 6/18/2020 26 Business Finance Source: money control data Competition Analysis – Liability pattern
  • 27. 6/18/2020 27 Business Finance Source: money control data Competition Analysis – Asset pattern
  • 28. 6/18/2020 28 Business Finance Source: Annual report of Britannia 2019 Qualitative Analysis of Annual Reports Related to Industry Development Business Strategy Segment Outlook Opportunities Risk and Concerns • Bakery is expected that it will grow by 11.27% CAGR from 2018 to 2022. There will be a collaboration with Chipita. Britannia’s mission is to be the “Total Foods Company”. • Britannia is strengthening the position of Bakery by strong categories, competitive mixes and innovations. • Food Processing • External environment and economy has impacted badly in the business, but Britannia is expecting to overcome it soon. • Growing aspiration, positioning uniquely to consumers, past capability, brand recognition are the best opportunities for Britannia. • Changes in the economy is the primary risk for the company and volatility in price is also the risk that is to be concerned. Management Discussion
  • 29. 6/18/2020 29 Business Finance Source: Annual report of Britannia 2019 Qualitative Analysis of Annual Reports Auditors Comments Revenue recognition • It is the key audit matter for the Company because external stakeholders take revenue as a KPI. Incentive for revenue could be created to be recognized before transferring the control. Related Party Transfer • During 2018-2019 company has done many transactions which could be a risk in completing financial statements. According to Companies Act 2013, SEBI regulations involved in related party transactions are undertaken at arm’s length. Tax Litigations – Provisions and Contingencies • Management should take judgements in related to litigations. Some tax laws are having a very significant impact in Financial statements which company should take care.
  • 30. 6/18/2020 30 Business Finance Source: Annual report of Britannia 2019 Qualitative Analysis of Annual Reports Revenue Structure
  • 31. 6/18/2020 31 Business Finance Source: Annual report of Britannia 2019 Qualitative Analysis of Annual Reports Cost Structure
  • 32. 6/18/2020 32 Business Finance Source: Annual report of Britannia 2019 Qualitative Analysis of Annual Reports Cost Structure
  • 33. 6/18/2020 33Source: Annual report of Britannia 2019 CONCLUSION 01 02 Financial statements of the company for last three years shows that Britannia is stable in nature. From the P&L statement we can easily understand that since 2017 to 2019 total revenue has increased and the net profit is nearly same for the past three years. But Britannia is unable to control the cost. For which Net profit of the company is not increased. 03 Current market of Britannia is going very good it is bullish in nature.
  • 34. 6/18/2020 34 CONCLUSION 04 Beta factor is less than 1.00. Those who are safe players can invest in Britannia. 06 05 Due to Cocid-19 Food processing industry is also effected and it is expected that next two years the revenue from sales will be hampered. Work from home for the manufacturing companies is not possible in current scenario. So Britannia should take very hard safety measures in reopening to protect their employees and to protect their business.
  • 35. Help the Fighters, Stay at Home, Stay Safe….