SlideShare a Scribd company logo
1 of 18
PRESENTED BY- KRITI MITTAL
ROLL NO.- 18059
CREDIT MODEL ANALYSIS
INTRODUCTION
 Nike is an American multinational corporation that
is engaged in the design, development,
manufacturing and worldwide marketing and
sales of footwear, apparel, equipment,
accessories and services. The company is
headquartered near Beaverton, in the Portland
metropolitan area. It is one of the world's largest
suppliers of athletic shoes and apparel and a
major manufacturer of sports equipment.
POOL OF COMPETITORS
Beta of the concerned
company:0.76
Analysis
 Cost of Equity : 4.52%
 Avg Net Cost of Debt : 2.52%
 Cost Of preferred share : 0.00%
 Cost of Capital(WACC) : 3.34%
HISTORICAL RR & ROC
-30.00%
-20.00%
-10.00%
0.00%
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
1 2 3
historical reinvestment rate
historical ROC
PAST RECORDS
 Avg Historical ROI : 50.06%
 Avg Historical ROC : 16.98%
RATING ANALYSIS
On 18th october, 2016, Nike Inc. sold $1.5 billion of notes, reflecting
demand for higher yields than those offered by government bonds.
Thus, we will add new debt issue to total debt of the company. An
increase in leverage reduces the weighted average cost of capital (or
WACC), because the required rate of return on debt is lower than on
equity. Interest on borrowing is also tax deductible, which further
reduces the cost of funding and enhances shareholder returns.
 For calculating total debt, I calculated year on
year contractual obligations apart from long term
debt for year on year basis for the coming 5
years.
 The cost of long term borrowings was used to
discount future contractual obligations so as to
calculate P.V. of long term contractual obligations.
EXPECTED IMPROVEMENTS
 NIKE expects revenues to grow by $6.5 billion by
fiscal year 2017. Latin America, particularly Brazil,
is expected to be a key growth driver. The
company expects Brazil to become its third-
largest market globally in time for the Olympic
Games in Rio slated for 2016. NIKE is looking at
the Running, Soccer, and Women’s Training
categories to drive growth.
 The company expects the Japanese market to
grow in the mid-single digits through fiscal year
2017.
 NIKE, Inc. (NKE) is now re-positioning itself in the
Chinese market. It’s trying to create a more
differentiated product portfolio.
BEST CASE- ROC IMPROVED BY
1%
 Despite having operations in 190 countries across the
world, North America continues to be the most
important of NIKE’s growth drivers. North American
sales make up about 44% of its total revenues
worldwide. And, NIKE’s projecting high single digit
top-line growth in North America through 2017.
 Brazil already has a healthy sports culture, even apart
from soccer. NIKE was a sponsor at the FIFA 2014
soccer World Cup and is also a sponsor at Rio’s
Olympic Games, slated for 2016. The company
wants to use these opportunities to enhance its image
not only in Brazil, but all over the world.
 NIKE has targeted women’s training as a growth
opportunity. A $4 billion business in 2013, the
company plans to grow its Women’s division by ~$3
billion by fiscal year 2017.
WORST CASE
 Despite the improvement in NIKE, Inc.’s gross profit
margins, SG&A costs have been on the rise over the past
year. Digital infrastructure, increased overheads, and
event-driven promotional expenditures are also likely to
increase SG&A.
 NIKE’s manufacturing operations are concentrated in
lower-cost countries such as China, Vietnam, and
Indonesia. Although its manufacturing is contracted out, an
increase in costs, especially on the labor front, would
adversely affect profitability targets.
 capex has risen from 2.4% in fiscal year 2015 to 3.2%
in 2017. NIKE, Inc. (NKE) expects capex to range from 3%
to 4% of sales over the next few years.
 Nike's most recent quarterly earnings fell below its
forecast. What's worse is future orders also missed the
mark, meaning things could get even more bleak from
here.
1. Competitiveness, similar strategies adopted by
rivals-Although NIKE leads the market by a wide
margin, rivals could possibly emulate its premium
strategy in an attempt to eat into its market share.
Still, it would take years to build the brand that
NIKE’s got.
2. Consumer price sensitivity-Higher-priced
products also leave NIKE vulnerable to consumer
preferences. Although the company proved to
be relatively resilient in the most recent recession,
an economic downturn could reduce demand and
unit sales.
3. Supply chain risks- As mentioned earlier in the
series, all of NIKE’s manufacturing is outsourced to
third-party contractors in countries including China,
Indonesia, and Vietnam. Government legislation
regulating factories or an increase in input costs,
When market and industry is facing slow down,
ROC improvement will be 10%.
RATINGS FINALIZED
THANKYOU

More Related Content

What's hot (9)

Project report on nike
Project report on nikeProject report on nike
Project report on nike
 
nike Q3FY08_Transcript
 nike Q3FY08_Transcript nike Q3FY08_Transcript
nike Q3FY08_Transcript
 
18 3 pii rjames conf 3-6-18 f
18 3 pii rjames conf 3-6-18 f18 3 pii rjames conf 3-6-18 f
18 3 pii rjames conf 3-6-18 f
 
Balance
BalanceBalance
Balance
 
Nike Final
Nike FinalNike Final
Nike Final
 
Bike lubricants in BD. pptx
Bike lubricants in BD. pptxBike lubricants in BD. pptx
Bike lubricants in BD. pptx
 
Outdoor Products Industry Insights 2016
Outdoor Products Industry Insights 2016Outdoor Products Industry Insights 2016
Outdoor Products Industry Insights 2016
 
BMO Conference - December 2018
BMO Conference - December 2018BMO Conference - December 2018
BMO Conference - December 2018
 
Sidoti NDR - November, 2018
Sidoti NDR - November, 2018Sidoti NDR - November, 2018
Sidoti NDR - November, 2018
 

Similar to CREDIT MODEL ANALYSIS

Running head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docx
Running head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docxRunning head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docx
Running head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docx
cowinhelen
 
Financial Modeling and Valuation about Nike, Inc
Financial Modeling and Valuation about Nike, IncFinancial Modeling and Valuation about Nike, Inc
Financial Modeling and Valuation about Nike, Inc
Baozheng (Michael) Ge
 
QUMMIF Nike Equity Research Report
QUMMIF Nike Equity Research ReportQUMMIF Nike Equity Research Report
QUMMIF Nike Equity Research Report
Tung Le
 
ProblemThis is a comprehensive problem all contained on this sprea.docx
ProblemThis is a comprehensive problem all contained on this sprea.docxProblemThis is a comprehensive problem all contained on this sprea.docx
ProblemThis is a comprehensive problem all contained on this sprea.docx
briancrawford30935
 
Nike Initiating Coverage Report
Nike Initiating Coverage ReportNike Initiating Coverage Report
Nike Initiating Coverage Report
Kevin "Kevo" Vo
 
Success report on_marketing_strategy_for_nike_inc
Success report on_marketing_strategy_for_nike_incSuccess report on_marketing_strategy_for_nike_inc
Success report on_marketing_strategy_for_nike_inc
Neenad Mba
 
nike FY2007Q1sep21
 nike FY2007Q1sep21 nike FY2007Q1sep21
nike FY2007Q1sep21
finance16
 
nike FY2007Q1sep21
 nike FY2007Q1sep21 nike FY2007Q1sep21
nike FY2007Q1sep21
finance16
 
nike Q3FY08_Transcript
 nike Q3FY08_Transcript nike Q3FY08_Transcript
nike Q3FY08_Transcript
finance16
 
nike FY2007Q2dec20
 nike FY2007Q2dec20 nike FY2007Q2dec20
nike FY2007Q2dec20
finance16
 
nike Q12009EarningsTranscript
 nike Q12009EarningsTranscript nike Q12009EarningsTranscript
nike Q12009EarningsTranscript
finance16
 

Similar to CREDIT MODEL ANALYSIS (20)

Nike_Marketing Policy
Nike_Marketing PolicyNike_Marketing Policy
Nike_Marketing Policy
 
Assignment on Marketing Plan of Nike shoes
Assignment on Marketing Plan of Nike shoes Assignment on Marketing Plan of Nike shoes
Assignment on Marketing Plan of Nike shoes
 
Marketing Strategy Plan_Nike athletic shoes_2019
Marketing Strategy Plan_Nike athletic shoes_2019Marketing Strategy Plan_Nike athletic shoes_2019
Marketing Strategy Plan_Nike athletic shoes_2019
 
234613740 41082023-nike-case
234613740 41082023-nike-case234613740 41082023-nike-case
234613740 41082023-nike-case
 
Running head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docx
Running head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docxRunning head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docx
Running head GLOBAL STRATEGIC ANALYSIS-NIKEGLOBAL STRATEGIC ANA.docx
 
Financial Modeling and Valuation about Nike, Inc
Financial Modeling and Valuation about Nike, IncFinancial Modeling and Valuation about Nike, Inc
Financial Modeling and Valuation about Nike, Inc
 
QUMMIF Nike Equity Research Report
QUMMIF Nike Equity Research ReportQUMMIF Nike Equity Research Report
QUMMIF Nike Equity Research Report
 
FINAL REPORT
FINAL REPORTFINAL REPORT
FINAL REPORT
 
ProblemThis is a comprehensive problem all contained on this sprea.docx
ProblemThis is a comprehensive problem all contained on this sprea.docxProblemThis is a comprehensive problem all contained on this sprea.docx
ProblemThis is a comprehensive problem all contained on this sprea.docx
 
Nike Initiating Coverage Report
Nike Initiating Coverage ReportNike Initiating Coverage Report
Nike Initiating Coverage Report
 
Success report on_marketing_strategy_for_nike_inc
Success report on_marketing_strategy_for_nike_incSuccess report on_marketing_strategy_for_nike_inc
Success report on_marketing_strategy_for_nike_inc
 
nike FY2007Q1sep21
 nike FY2007Q1sep21 nike FY2007Q1sep21
nike FY2007Q1sep21
 
nike FY2007Q1sep21
 nike FY2007Q1sep21 nike FY2007Q1sep21
nike FY2007Q1sep21
 
Nike Coverage Report
Nike Coverage ReportNike Coverage Report
Nike Coverage Report
 
Nike campaign
Nike campaignNike campaign
Nike campaign
 
nike Q3FY08_Transcript
 nike Q3FY08_Transcript nike Q3FY08_Transcript
nike Q3FY08_Transcript
 
37283908 nike
37283908 nike37283908 nike
37283908 nike
 
nike FY2007Q2dec20
 nike FY2007Q2dec20 nike FY2007Q2dec20
nike FY2007Q2dec20
 
Nike
NikeNike
Nike
 
nike Q12009EarningsTranscript
 nike Q12009EarningsTranscript nike Q12009EarningsTranscript
nike Q12009EarningsTranscript
 

CREDIT MODEL ANALYSIS

  • 1. PRESENTED BY- KRITI MITTAL ROLL NO.- 18059 CREDIT MODEL ANALYSIS
  • 2. INTRODUCTION  Nike is an American multinational corporation that is engaged in the design, development, manufacturing and worldwide marketing and sales of footwear, apparel, equipment, accessories and services. The company is headquartered near Beaverton, in the Portland metropolitan area. It is one of the world's largest suppliers of athletic shoes and apparel and a major manufacturer of sports equipment.
  • 3. POOL OF COMPETITORS Beta of the concerned company:0.76
  • 4. Analysis  Cost of Equity : 4.52%  Avg Net Cost of Debt : 2.52%  Cost Of preferred share : 0.00%  Cost of Capital(WACC) : 3.34%
  • 5.
  • 6. HISTORICAL RR & ROC -30.00% -20.00% -10.00% 0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 60.00% 1 2 3 historical reinvestment rate historical ROC
  • 7. PAST RECORDS  Avg Historical ROI : 50.06%  Avg Historical ROC : 16.98%
  • 8. RATING ANALYSIS On 18th october, 2016, Nike Inc. sold $1.5 billion of notes, reflecting demand for higher yields than those offered by government bonds. Thus, we will add new debt issue to total debt of the company. An increase in leverage reduces the weighted average cost of capital (or WACC), because the required rate of return on debt is lower than on equity. Interest on borrowing is also tax deductible, which further reduces the cost of funding and enhances shareholder returns.
  • 9.  For calculating total debt, I calculated year on year contractual obligations apart from long term debt for year on year basis for the coming 5 years.  The cost of long term borrowings was used to discount future contractual obligations so as to calculate P.V. of long term contractual obligations.
  • 10.
  • 11. EXPECTED IMPROVEMENTS  NIKE expects revenues to grow by $6.5 billion by fiscal year 2017. Latin America, particularly Brazil, is expected to be a key growth driver. The company expects Brazil to become its third- largest market globally in time for the Olympic Games in Rio slated for 2016. NIKE is looking at the Running, Soccer, and Women’s Training categories to drive growth.  The company expects the Japanese market to grow in the mid-single digits through fiscal year 2017.  NIKE, Inc. (NKE) is now re-positioning itself in the Chinese market. It’s trying to create a more differentiated product portfolio.
  • 12. BEST CASE- ROC IMPROVED BY 1%  Despite having operations in 190 countries across the world, North America continues to be the most important of NIKE’s growth drivers. North American sales make up about 44% of its total revenues worldwide. And, NIKE’s projecting high single digit top-line growth in North America through 2017.  Brazil already has a healthy sports culture, even apart from soccer. NIKE was a sponsor at the FIFA 2014 soccer World Cup and is also a sponsor at Rio’s Olympic Games, slated for 2016. The company wants to use these opportunities to enhance its image not only in Brazil, but all over the world.  NIKE has targeted women’s training as a growth opportunity. A $4 billion business in 2013, the company plans to grow its Women’s division by ~$3 billion by fiscal year 2017.
  • 13. WORST CASE  Despite the improvement in NIKE, Inc.’s gross profit margins, SG&A costs have been on the rise over the past year. Digital infrastructure, increased overheads, and event-driven promotional expenditures are also likely to increase SG&A.  NIKE’s manufacturing operations are concentrated in lower-cost countries such as China, Vietnam, and Indonesia. Although its manufacturing is contracted out, an increase in costs, especially on the labor front, would adversely affect profitability targets.  capex has risen from 2.4% in fiscal year 2015 to 3.2% in 2017. NIKE, Inc. (NKE) expects capex to range from 3% to 4% of sales over the next few years.  Nike's most recent quarterly earnings fell below its forecast. What's worse is future orders also missed the mark, meaning things could get even more bleak from here.
  • 14. 1. Competitiveness, similar strategies adopted by rivals-Although NIKE leads the market by a wide margin, rivals could possibly emulate its premium strategy in an attempt to eat into its market share. Still, it would take years to build the brand that NIKE’s got. 2. Consumer price sensitivity-Higher-priced products also leave NIKE vulnerable to consumer preferences. Although the company proved to be relatively resilient in the most recent recession, an economic downturn could reduce demand and unit sales. 3. Supply chain risks- As mentioned earlier in the series, all of NIKE’s manufacturing is outsourced to third-party contractors in countries including China, Indonesia, and Vietnam. Government legislation regulating factories or an increase in input costs,
  • 15. When market and industry is facing slow down, ROC improvement will be 10%.
  • 17.