LBS Bina Group Berhad's financial condition from FY2013 to FY2015 is analyzed. Key financial ratios like current ratio, quick ratio, inventory turnover, average collection period, debt ratio, times interest earned, gross profit margin, net profit margin, and return on assets declined from FY2013 to FY2014 but recovered slightly or remained stable from FY2014 to FY2015. Total assets increased over the period while debt levels also rose. Profits fell sharply from FY2013 to FY2014 and recovered modestly from FY2014 to FY2015.
This document is a semester project report submitted by a student analyzing the strategic situation of Ghandhara Nissan Limited. It includes a strategic audit analyzing Ghandhara Nissan's past performance, external and internal environments, strategic factors, and recommendations. Financial analysis shows low market share and profitability issues. The student recommends strategies to improve Ghandhara Nissan's position such as converting debt to equity or new ownership.
The document provides financial information for DLF, a real estate company, over a 5 year period from 2006-2010. It includes balance sheets, profit and loss statements, cash flows, key financial ratios, and comparisons to competitors. The balance sheets show DLF growing its net worth, total assets, secured loans, and current assets over this period. The profit and loss statements show increasing sales turnover, net profit, and earnings per share for most years. Key financial ratios indicate improving profitability, liquidity, and returns.
Money CapitalHeight Research Pvt Ltd is a leading Stock Advisory Company, having a strong hold in providing most authentic and accurate Equity Tips as well as Commodity Tips.
We are a team of highly qualified and experienced analysts, who deliver their expertise in providing stock market calls for traders which include tips like Stock Tips, Commodity Tips, MCX Tips, Equity Tips and Intraday Tips. All services are provided through SMS and Instant Messenger.
Our research is based around these services:
• Stock Tips
• Commodity Tips
• Equity Tips
• Intraday Tips
• NCDEX Tips
For 2 Days Free Trial, please visit our site at http://www.capitalheight.com or please call our 24/7 Customer Care Support us at +91 9993066624, 0731 - 4295 - 950 Or email us at: contact@capitalheight.com
This document contains Discounted cash flow (DCF) analysis of NTPC which tells future free cash flow projections and discounts them (most often using the weighted average cost of capital) to arrive at a present value, which is used to evaluate the potential for investment. If the value arrived at through DCF analysis is higher than the current cost of the investment, the opportunity may be a good one.
Note:
1) The figures of Balance Sheet, Profit and Loss and Cash Flow Statements are in crores.
2) For reference XL sheet is attached in this document ,where it included all the calculations to arrive Discounted Cash Flow of NTPC.
The document analyzes various financial ratios of Tata Motors over several years from 2004-2008. It shows that the gross profit ratio, net profit ratio, and return on networth have generally decreased from 2004 to 2008. However, the debt-equity ratio and operating ratio have increased in this period. The document also provides details on the company's profit and loss account and balance sheet over these years.
This document contains the balance sheet and profit/loss statements for Bajaj Auto Limited Company from March 2013 to March 2009 and Indian Airlines Ltd from March 2006 to March 2000. Some key details:
- Bajaj Auto's net worth increased from Rs. 2.9 billion in March 2010 to Rs. 7.9 billion in March 2013. Net profit increased from Rs. 1.7 billion to Rs. 3 billion over the same period.
- Indian Airlines had consistent losses, with reported net losses of Rs. 673.2 crore in March 2004 and Rs. 514.05 crore in March 2000. Its net current assets position also steadily deteriorated from negative Rs. 1.1 billion to negative
This document is a semester project report submitted by a student analyzing the strategic situation of Ghandhara Nissan Limited. It includes a strategic audit analyzing Ghandhara Nissan's past performance, external and internal environments, strategic factors, and recommendations. Financial analysis shows low market share and profitability issues. The student recommends strategies to improve Ghandhara Nissan's position such as converting debt to equity or new ownership.
The document provides financial information for DLF, a real estate company, over a 5 year period from 2006-2010. It includes balance sheets, profit and loss statements, cash flows, key financial ratios, and comparisons to competitors. The balance sheets show DLF growing its net worth, total assets, secured loans, and current assets over this period. The profit and loss statements show increasing sales turnover, net profit, and earnings per share for most years. Key financial ratios indicate improving profitability, liquidity, and returns.
Money CapitalHeight Research Pvt Ltd is a leading Stock Advisory Company, having a strong hold in providing most authentic and accurate Equity Tips as well as Commodity Tips.
We are a team of highly qualified and experienced analysts, who deliver their expertise in providing stock market calls for traders which include tips like Stock Tips, Commodity Tips, MCX Tips, Equity Tips and Intraday Tips. All services are provided through SMS and Instant Messenger.
Our research is based around these services:
• Stock Tips
• Commodity Tips
• Equity Tips
• Intraday Tips
• NCDEX Tips
For 2 Days Free Trial, please visit our site at http://www.capitalheight.com or please call our 24/7 Customer Care Support us at +91 9993066624, 0731 - 4295 - 950 Or email us at: contact@capitalheight.com
This document contains Discounted cash flow (DCF) analysis of NTPC which tells future free cash flow projections and discounts them (most often using the weighted average cost of capital) to arrive at a present value, which is used to evaluate the potential for investment. If the value arrived at through DCF analysis is higher than the current cost of the investment, the opportunity may be a good one.
Note:
1) The figures of Balance Sheet, Profit and Loss and Cash Flow Statements are in crores.
2) For reference XL sheet is attached in this document ,where it included all the calculations to arrive Discounted Cash Flow of NTPC.
The document analyzes various financial ratios of Tata Motors over several years from 2004-2008. It shows that the gross profit ratio, net profit ratio, and return on networth have generally decreased from 2004 to 2008. However, the debt-equity ratio and operating ratio have increased in this period. The document also provides details on the company's profit and loss account and balance sheet over these years.
This document contains the balance sheet and profit/loss statements for Bajaj Auto Limited Company from March 2013 to March 2009 and Indian Airlines Ltd from March 2006 to March 2000. Some key details:
- Bajaj Auto's net worth increased from Rs. 2.9 billion in March 2010 to Rs. 7.9 billion in March 2013. Net profit increased from Rs. 1.7 billion to Rs. 3 billion over the same period.
- Indian Airlines had consistent losses, with reported net losses of Rs. 673.2 crore in March 2004 and Rs. 514.05 crore in March 2000. Its net current assets position also steadily deteriorated from negative Rs. 1.1 billion to negative
This document contains financial statements for Bharat Petroleum Company for the years ending March 31, 2013 and March 31, 2012. It includes statements of profit and loss, balance sheets, cash flow statements, and comparative analyses. The statements show that revenue from operations increased by 13.27% from the previous year. Net profit also increased from the previous year. Key financial ratios like expense to sales, gross profit, and net profit ratios improved from the previous year.
This document provides valuation information for Chang'an Auto, including:
- Key financial data such as beta, market cap, share price, and growth rates.
- Financial analysis comparing Chang'an Auto's liquidity, solvency, activity, and profitability ratios to industry averages.
- Two valuation methods are used: price multiples based on comparable companies, and a discounted cash flow model using Chang'an Auto's historical financial cash flow figures.
- Under the price multiples method, ranges for Chang'an Auto's stock price are calculated using P/E, P/S, and P/B ratios from comparable companies.
- The discounted cash flow model discounts Chang'an Auto
Compensation in the petroleum industry in 2011 continues to follow the growth trend of recent years, with an overall increase in average base pay globally of 6.5%, according to the annual SPE Salary Survey.
Shree Cement reported quarterly earnings in line with expectations. Earnings were impacted by an 8% decline in cement realizations, though volume growth of 7.6% partially offset the impact. While the company maintains strong operations and growth potential, further upside is limited given its expensive valuation at current levels. The report maintains an "Accumulate" rating with a target price of Rs11,080, citing low return potential and rich valuations.
- WonderApp Ltd. is a company that provides various app-related services and products through four main offerings. It has created a 5-year financial forecast model to project its income statement, cash flows, balance sheet, funding sources and uses of funds.
- In the first 12 months, WonderApp expects to generate $638k in revenue and require $582k in total funding from a mix of equity and debt sources. It plans to use the funds for operating expenses, capital expenditures, payroll and financing costs.
- Over the 5-year forecast period, WonderApp projects its revenue to grow from $623k to $6.1m while its net profit is expected to increase from a $32k loss
Engro Foods Limited was officially launched in 2004 as a subsidiary of Engro. It has established dairy processing units in Sukkur and Sahiwal, Pakistan along with an ice cream production facility in Sahiwal. The main plant located in Sukkur sits on 23 acres of land and has a raw milk reception capacity of 300,000 liters per day. The plant was established at a cost of Rs. 1 billion and provides direct employment to 750 people.
CapitalHeight Financial Services is a leading Stock Advisory Company, having a strong hold in providing most authentic and accurate Equity Tips as well as Commodity Tips.
We are a team of highly qualified and experienced analysts, who deliver their expertise in providing stock market calls for traders which include tips like Stock Tips, Commodity Tips, MCX Tips, Equity Tips and Intraday Tips. All services are provided through SMS and Instant Messenger.
Our research is based around these services :
• Stock Tips
• Commodity Tips
• Equity Tips
• Intraday Tips
• NCDEX Tips
CapitalHeight always aim at providing services in accordance with the comfort levels of all traders and investors in stock market ranging from small investors to HNI’s, who trade in vast domain of share market such as Intraday, Index Trading (NIFTY & BANK NIFTY ), Equity Market, F&O, MCX, NCDEX.
For stock tips, mcx tips, commodity tips and equity tips, please visit our site at http://www.capitalheight.com or please call our 24/7 Customer Care Support us at +91 9993066624, 0731 - 4295 - 950
Or email us at: contact@capitalheight.com
ACC Q1FY15: Earnings mildly below expectation; outlook remains strongIndiaNotes.com
ACC reported earnings for Q2CY14 that were below expectations due to higher-than-expected costs. Volumes grew nearly 4% year-over-year but costs increased more than expected, leading to an 11% decline in EBITDA per tonne. However, the analyst maintains a "BUY" rating based on strong demand outlook for ACC's key regions in southern and western India and potential for improved operations from recent plant modernizations. The stock trades at a lower valuation than peers and is seen as benefiting from rising Indian cement demand.
This document contains calculations for the net present value of holding periods for multiple companies. For each company, it calculates a one-year holding period value and a multiple year holding period value using constant dividend growth models. It also includes calculations for growth rates, earnings per share, and price-earnings ratios for each company. The document contains these calculations for six different companies over multiple dates and years.
Comparative statement of reliance industries ltdvijay jha
Reliance Industries Ltd is an Indian conglomerate founded as a textile company by Dhirubhai Ambani. The company has diversified into petrochemicals, oil and gas exploration, refining and other industries. The balance sheet comparison from 2009 to 2010 shows an increase in total assets but a decrease in total liabilities. Key increases include net block, inventories and debtors. However, capital work in progress and unsecured loans decreased significantly. The current financial position is assessed as weak due to negative working capital in both years.
This document contains the financial statements of Asian Paints Company for the years ended March 31, 2013 and March 31, 2012. It includes the statement of profit and loss, balance sheet, key financial ratios and common size statements for both years. The company saw increases in total revenue, net profit, assets and liabilities from 2012 to 2013. Revenue increased by 14.71% to Rs. 9,990.04 crores and net profit increased by 9.55% to Rs. 1,050 crores. Total assets grew by 17.77% to Rs. 5,648.28 crores over the period.
This Slideshare presentation is a partial preview of the full business document. To view and download the full document, please go here:
http://flevy.com/browse/business-document/Excel-Model-for-Banking--119
This is a valuation model of Axis bank. This model covers the different valuation types to arrive at the fair value of a stock.
Bnm analisis financiero banca comercial peru - dic 2000gonzaloromani
This document provides balance sheet data for the commercial banking system in Peru as of December 31, 2000. It shows totals for assets, liabilities, and equity for 14 major banks operating in Peru. Total assets for the banking system were 71.3 billion Nuevos Soles. Nearly half of assets were loans to customers, while deposits accounted for over 60% of liabilities. Equity for the banks totaled 6.8 billion Nuevos Soles. The data provides a snapshot of the size and composition of the Peruvian commercial banking sector at the end of 2000.
This document provides income statements and balance sheets for the parent company for 1997/98 and 1996/97. It shows increases in net profit of 46% and total shareholders' equity of 14% from the prior year. Notes provide additional details on bonds issued, principal participations, and holdings of own shares. Revenues increased 6% while expenses decreased 41%, contributing to the higher net profit.
Firstcall recommend Essel Propack, Q4FY15 net profit up 66.09% y/y to INR454.10mIndiaNotes.com
The document provides an analysis of Essel Propack Ltd, recommending the stock as a buy with a target price of Rs. 148. The key points are:
- For Q4 FY15, Essel Propack Ltd reported a 4.79% rise in revenue and 66.09% rise in net profit compared to the previous year.
- EPS for FY16E and FY17E are estimated to be Rs. 10.20 and Rs. 11.12 respectively, with net sales and PAT expected to grow at a CAGR of 55% and 60% from 2014-2017E.
- Based on various financial ratios like P/E, P/BV, EV/EB
This document provides financial information for Williams-Sonoma Inc. including income statements, balance sheets, and statements of cash flows for fiscal years 2011-2021. Key figures include total revenues of $5.2 billion in 2016, net income of $310 million in 2016, total current assets of $1.9 billion in 2017, total current liabilities of $1.2 billion in 2017, and property and equipment, net of $885 million in 2016. The company had $367 million in cash and cash equivalents as of the 2016 balance sheet date.
This document provides a 5-year financial forecast for company ABC. It includes forecast income statements, balance sheets, cash flows, and key performance ratios. The forecast was prepared by Syed Muhammad Ali and contains inputs, assumptions, and linked calculations for sales, expenses, assets, liabilities and cash flows for the years 0-4. Dashboards and dropdown menus allow interactive analysis of the forecast.
This document provides a financial report for January to December 2015. It summarizes key consolidated data such as total assets increasing 5.8% to €1,340 billion compared to 2014. Net customer loans increased 7.6% and customer deposits increased 5.5%. Underlying attributable profit to the group increased 12.9% to €6.566 billion compared to 2014. Capital and solvency ratios remained strong with a CET1 ratio of 12.55% and NPL ratio improving to 4.36%.
Ipotesi di massimizzazione del valore di mercato di un’azienda quotata: i managers scelgono le opzioni di investimento e finanziamento che ritengono massimizzino il valore di mercato dell’azienda
Il valore di un’azienda è pari al valore scontato degli utili attesi futuri generati dagli assets posseduti, più il valore presente netto delle nuove opportunità di investimento che coinvolgano nuove spese in conto capitale
Per opportunità d’investimento si intende investire in progetti che hanno un rendimento maggiore a quello del mercato VPN positivo
Se una azienda ha progetti con VPN positivo e annuncia nuove spese in conto capitale (CAPEX) è molto probabile che accresca il suo valore di mercato
- Ashok Leyland's total operating revenues increased 45% year-over-year to Rs. 107,035 crore in FY21 from Rs. 73,817 crore in FY20. Total expenses also increased 44% to Rs. 103,824 crore in FY21 from Rs. 72,341 crore in FY20.
- EBITDA more than doubled to Rs. 4,253 crore in FY21 from Rs. 2,377 crore in FY20, with the EBITDA margin expanding to 4% from 3%.
- Net profit for the year increased 24% to Rs. 6,422 crore in FY21 from Rs. 5
This document contains financial statements for Bharat Petroleum Company for the years ending March 31, 2013 and March 31, 2012. It includes statements of profit and loss, balance sheets, cash flow statements, and comparative analyses. The statements show that revenue from operations increased by 13.27% from the previous year. Net profit also increased from the previous year. Key financial ratios like expense to sales, gross profit, and net profit ratios improved from the previous year.
This document provides valuation information for Chang'an Auto, including:
- Key financial data such as beta, market cap, share price, and growth rates.
- Financial analysis comparing Chang'an Auto's liquidity, solvency, activity, and profitability ratios to industry averages.
- Two valuation methods are used: price multiples based on comparable companies, and a discounted cash flow model using Chang'an Auto's historical financial cash flow figures.
- Under the price multiples method, ranges for Chang'an Auto's stock price are calculated using P/E, P/S, and P/B ratios from comparable companies.
- The discounted cash flow model discounts Chang'an Auto
Compensation in the petroleum industry in 2011 continues to follow the growth trend of recent years, with an overall increase in average base pay globally of 6.5%, according to the annual SPE Salary Survey.
Shree Cement reported quarterly earnings in line with expectations. Earnings were impacted by an 8% decline in cement realizations, though volume growth of 7.6% partially offset the impact. While the company maintains strong operations and growth potential, further upside is limited given its expensive valuation at current levels. The report maintains an "Accumulate" rating with a target price of Rs11,080, citing low return potential and rich valuations.
- WonderApp Ltd. is a company that provides various app-related services and products through four main offerings. It has created a 5-year financial forecast model to project its income statement, cash flows, balance sheet, funding sources and uses of funds.
- In the first 12 months, WonderApp expects to generate $638k in revenue and require $582k in total funding from a mix of equity and debt sources. It plans to use the funds for operating expenses, capital expenditures, payroll and financing costs.
- Over the 5-year forecast period, WonderApp projects its revenue to grow from $623k to $6.1m while its net profit is expected to increase from a $32k loss
Engro Foods Limited was officially launched in 2004 as a subsidiary of Engro. It has established dairy processing units in Sukkur and Sahiwal, Pakistan along with an ice cream production facility in Sahiwal. The main plant located in Sukkur sits on 23 acres of land and has a raw milk reception capacity of 300,000 liters per day. The plant was established at a cost of Rs. 1 billion and provides direct employment to 750 people.
CapitalHeight Financial Services is a leading Stock Advisory Company, having a strong hold in providing most authentic and accurate Equity Tips as well as Commodity Tips.
We are a team of highly qualified and experienced analysts, who deliver their expertise in providing stock market calls for traders which include tips like Stock Tips, Commodity Tips, MCX Tips, Equity Tips and Intraday Tips. All services are provided through SMS and Instant Messenger.
Our research is based around these services :
• Stock Tips
• Commodity Tips
• Equity Tips
• Intraday Tips
• NCDEX Tips
CapitalHeight always aim at providing services in accordance with the comfort levels of all traders and investors in stock market ranging from small investors to HNI’s, who trade in vast domain of share market such as Intraday, Index Trading (NIFTY & BANK NIFTY ), Equity Market, F&O, MCX, NCDEX.
For stock tips, mcx tips, commodity tips and equity tips, please visit our site at http://www.capitalheight.com or please call our 24/7 Customer Care Support us at +91 9993066624, 0731 - 4295 - 950
Or email us at: contact@capitalheight.com
ACC Q1FY15: Earnings mildly below expectation; outlook remains strongIndiaNotes.com
ACC reported earnings for Q2CY14 that were below expectations due to higher-than-expected costs. Volumes grew nearly 4% year-over-year but costs increased more than expected, leading to an 11% decline in EBITDA per tonne. However, the analyst maintains a "BUY" rating based on strong demand outlook for ACC's key regions in southern and western India and potential for improved operations from recent plant modernizations. The stock trades at a lower valuation than peers and is seen as benefiting from rising Indian cement demand.
This document contains calculations for the net present value of holding periods for multiple companies. For each company, it calculates a one-year holding period value and a multiple year holding period value using constant dividend growth models. It also includes calculations for growth rates, earnings per share, and price-earnings ratios for each company. The document contains these calculations for six different companies over multiple dates and years.
Comparative statement of reliance industries ltdvijay jha
Reliance Industries Ltd is an Indian conglomerate founded as a textile company by Dhirubhai Ambani. The company has diversified into petrochemicals, oil and gas exploration, refining and other industries. The balance sheet comparison from 2009 to 2010 shows an increase in total assets but a decrease in total liabilities. Key increases include net block, inventories and debtors. However, capital work in progress and unsecured loans decreased significantly. The current financial position is assessed as weak due to negative working capital in both years.
This document contains the financial statements of Asian Paints Company for the years ended March 31, 2013 and March 31, 2012. It includes the statement of profit and loss, balance sheet, key financial ratios and common size statements for both years. The company saw increases in total revenue, net profit, assets and liabilities from 2012 to 2013. Revenue increased by 14.71% to Rs. 9,990.04 crores and net profit increased by 9.55% to Rs. 1,050 crores. Total assets grew by 17.77% to Rs. 5,648.28 crores over the period.
This Slideshare presentation is a partial preview of the full business document. To view and download the full document, please go here:
http://flevy.com/browse/business-document/Excel-Model-for-Banking--119
This is a valuation model of Axis bank. This model covers the different valuation types to arrive at the fair value of a stock.
Bnm analisis financiero banca comercial peru - dic 2000gonzaloromani
This document provides balance sheet data for the commercial banking system in Peru as of December 31, 2000. It shows totals for assets, liabilities, and equity for 14 major banks operating in Peru. Total assets for the banking system were 71.3 billion Nuevos Soles. Nearly half of assets were loans to customers, while deposits accounted for over 60% of liabilities. Equity for the banks totaled 6.8 billion Nuevos Soles. The data provides a snapshot of the size and composition of the Peruvian commercial banking sector at the end of 2000.
This document provides income statements and balance sheets for the parent company for 1997/98 and 1996/97. It shows increases in net profit of 46% and total shareholders' equity of 14% from the prior year. Notes provide additional details on bonds issued, principal participations, and holdings of own shares. Revenues increased 6% while expenses decreased 41%, contributing to the higher net profit.
Firstcall recommend Essel Propack, Q4FY15 net profit up 66.09% y/y to INR454.10mIndiaNotes.com
The document provides an analysis of Essel Propack Ltd, recommending the stock as a buy with a target price of Rs. 148. The key points are:
- For Q4 FY15, Essel Propack Ltd reported a 4.79% rise in revenue and 66.09% rise in net profit compared to the previous year.
- EPS for FY16E and FY17E are estimated to be Rs. 10.20 and Rs. 11.12 respectively, with net sales and PAT expected to grow at a CAGR of 55% and 60% from 2014-2017E.
- Based on various financial ratios like P/E, P/BV, EV/EB
This document provides financial information for Williams-Sonoma Inc. including income statements, balance sheets, and statements of cash flows for fiscal years 2011-2021. Key figures include total revenues of $5.2 billion in 2016, net income of $310 million in 2016, total current assets of $1.9 billion in 2017, total current liabilities of $1.2 billion in 2017, and property and equipment, net of $885 million in 2016. The company had $367 million in cash and cash equivalents as of the 2016 balance sheet date.
This document provides a 5-year financial forecast for company ABC. It includes forecast income statements, balance sheets, cash flows, and key performance ratios. The forecast was prepared by Syed Muhammad Ali and contains inputs, assumptions, and linked calculations for sales, expenses, assets, liabilities and cash flows for the years 0-4. Dashboards and dropdown menus allow interactive analysis of the forecast.
This document provides a financial report for January to December 2015. It summarizes key consolidated data such as total assets increasing 5.8% to €1,340 billion compared to 2014. Net customer loans increased 7.6% and customer deposits increased 5.5%. Underlying attributable profit to the group increased 12.9% to €6.566 billion compared to 2014. Capital and solvency ratios remained strong with a CET1 ratio of 12.55% and NPL ratio improving to 4.36%.
Ipotesi di massimizzazione del valore di mercato di un’azienda quotata: i managers scelgono le opzioni di investimento e finanziamento che ritengono massimizzino il valore di mercato dell’azienda
Il valore di un’azienda è pari al valore scontato degli utili attesi futuri generati dagli assets posseduti, più il valore presente netto delle nuove opportunità di investimento che coinvolgano nuove spese in conto capitale
Per opportunità d’investimento si intende investire in progetti che hanno un rendimento maggiore a quello del mercato VPN positivo
Se una azienda ha progetti con VPN positivo e annuncia nuove spese in conto capitale (CAPEX) è molto probabile che accresca il suo valore di mercato
- Ashok Leyland's total operating revenues increased 45% year-over-year to Rs. 107,035 crore in FY21 from Rs. 73,817 crore in FY20. Total expenses also increased 44% to Rs. 103,824 crore in FY21 from Rs. 72,341 crore in FY20.
- EBITDA more than doubled to Rs. 4,253 crore in FY21 from Rs. 2,377 crore in FY20, with the EBITDA margin expanding to 4% from 3%.
- Net profit for the year increased 24% to Rs. 6,422 crore in FY21 from Rs. 5
This document provides an overview and financial analysis of Yes Bank, an Indian private sector bank. Some key details:
- Yes Bank was founded in 2004 and is headquartered in Mumbai. It provides banking and financial services.
- As of 2015, Yes Bank had revenues of $3.7 billion, net income of $470 million, and total assets of $14 billion.
- The bank has received several awards and recognitions for its performance and innovation.
- Over the last 5 years, Yes Bank has seen significant growth in deposits, advances, and total assets, with profits also rising steadily over this period.
- Various ratios show improving performance and profitability from 2013-2017 across areas like margins,
This document summarizes Microsoft's financial statements for the years ending June 2023, 2022 and 2021. It shows that Microsoft's total revenue increased each year to $211.9 billion in 2023. Net income increased to $72.4 billion in 2022 but remained flat in 2023. Total assets grew to $412 billion in 2023, with current assets of $184.3 billion and non-current assets of $227.7 billion. Total equity increased to $206.2 billion in 2023.
This document provides an equity analysis of LSI Semiconductor (NYSE: LSI). It includes a company overview describing LSI as a designer and marketer of storage and networking semiconductors. The analysis also includes comparisons to the industry, a recommendation on the stock with a target price of $15, and forecasts for revenue, income, and the balance sheet through 2015. The recommendation is to buy LSI stock.
This document provides a financial analysis of Bajaj Finserv through consolidated balance sheets, profit and loss statements, and ratio, trend, and horizontal analyses for the years 2013-2017. Some key findings include:
- Total revenue grew at a CAGR of 37.03% from 2013-2017, reaching Rs. 24,522.06 Cr in 2017.
- Finance costs increased at a CAGR of 25.29% as long-term borrowings expanded significantly.
- Total assets increased at a CAGR of 28.66% from Rs. 20,315.18 Cr to Rs. 71,621.17 Cr with loans and advances being a major contributor.
- Net current assets
- Emaar Properties PJSC is the largest real estate developer in the United Arab Emirates, established in 1997 with capital of AED 1 billion.
- Its main activities include property investment and development, property management services, and investing in sectors like education, healthcare, retail and hospitality.
- In 2013, its revenue came primarily from real estate (55.65%), leasing and related activities (30.36%), and hospitality (13.99%). The majority (89%) of its revenue was from domestic markets in the UAE.
This Slideshare presentation is a partial preview of the full business document. To view and download the full document, please go here:
http://flevy.com/browse/business-document/excel-model-for-valuation-of-natural-gas-firm-1138
DESCRIPTION
This is an valuation model of Petronet LNG. This model covers the different valuation types to arrive at the fair value of a stock.
This document provides income and expense statements for Mahmud Group for the period of January 2020 to December 2020 and January 2021 to March 2021. It shows sales, gross profit, direct expenses including cost of goods sold and factory overhead, indirect expenses including administrative, financial, and selling/distribution expenses, return on sales, and net profit margin for the total group as well as breakdowns by business division. Overall net loss was $878 million for 2020 and $386 million for the 2021 period.
This document contains Discounted cash flow (DCF) analysis of NTPC which tells future free cash flow projections and discounts them (most often using the weighted average cost of capital) to arrive at a present value, which is used to evaluate the potential for investment. If the value arrived at through DCF analysis is higher than the current cost of the investment, the opportunity may be a good one.
Note:
1) The figures of Balance Sheet, Profit and Loss and Cash Flow Statements are in crores.
2) For reference XL sheet is attached in this document ,where it included all the calculations to arrive Discounted Cash Flow of NTPC.
This document contains financial statements and analysis for a company over several years:
1) Income statements, balance sheets, cash flow statements and key financial ratios are presented for years 2018-2025 with actual data for 2018-2021 and estimates for 2022-2025.
2) The income statement shows steady revenue growth of 10% per year along with trends in expenses, profits and tax rates.
3) The balance sheet outlines asset and liability accounts with growth assumptions. Major assets include property/equipment, investments and current assets.
4) Cash flow statements show cash from operations exceeding cash used in investing and financing activities, resulting in positive cash flow overall.
This document contains financial data for Hindustan Unilever from 2001 to 2011. It includes income statements with details on sales, costs, expenses, profits and other financial metrics. The data is presented annually and can be copied into an Excel sheet for analysis. Key financial figures such as net sales, operating profit, net profit and earnings per share are given for each year.
Muthengi mike bamburi financial model - enhancementMike Muthengi
The document contains a financial model for Bamburi Cement Limited including an income statement, balance sheet, cash flow statement, assumptions, and notes. It shows projected growth in revenue, earnings, and cash flows over the period 2017-2021. Key assumptions include revenue growth of 5% annually, declining cost of goods sold as a percentage of revenue, and increasing SG&A expenses. The model indicates increasing profitability, cash flows, and dividends over the projection period.
LBS Bina Group Berhad is a Malaysian property development and construction holding company with over 20 years of experience. Its principal business segments are property development, construction, management and investment, motor racing, and trading. Property development generates the majority of its revenue at around 80-85%. The company aims to grow organically through ongoing projects and land banking, focusing on affordable housing. It also seeks to diversify through expanding its motor racing business in China and strengthening operational efficiency across subsidiaries. Major capital investments include property, plant and equipment as well as land banking for property development.
The document is a profit and loss statement for a charity drive that shows total revenue of RM6,350 from sales of sandwiches, herbal tea, herbal jelly, and orange juice. Gross profit was RM2,912 after deducting the cost of goods sold. Total operating expenses were RM613.27, including selling expenses, typhoid injections, stock lost and a rest book. After accounting for a RM400 donation, the net profit was RM1,712.
This document provides information about a baby speaker product called The Aristotle Speaker founded by Kalyteros Technology. It discusses the product's features such as automatic swinging, playing nursery rhymes, translating languages, and using the mother's recorded voice. The document also outlines the company's locations, competitors, marketing strategies, and financial plan to launch the product.
This document analyzes the profitability and financial stability of YTL Corporation Berhad from 2012-2013 through various financial ratios. It finds that while profitability decreased slightly based on ROE, expenses were generally well-controlled. Financial stability remains strong with healthy working capital and interest coverage ratios, although debt levels are high. The summary recommends against investing currently due to lackluster profitability, despite an attractive share price and strong financial position otherwise.
This document provides a compare and contrast essay analyzing the films Titanic and The Wolf of Wall Street, focusing on the main characters, themes of love, occupations, and allies. It discusses how the lead character Rose in Titanic is unhappy with her life but cares for others, while Jordan in Wolf is a playboy who betrays his wives. Both films explore love, but Titanic shows familial and romantic love while Wolf depicts the love of money. Jack is a nude artist while Jordan runs an illegal stock broker firm. Jack's allies help him escape the sinking ship, while Jordan's ally teaches him drug abuse.
1) The document discusses concepts from social psychology that relate to a story about a character named Shao, including self-fulfilling prophecy, bystander effect, reciprocation, displaced aggression, and extrinsic motivation.
2) It explains how Shao's classmates laughing at him and calling him a nerd could lead to a self-fulfilling prophecy of him becoming a nerd.
3) It also discusses how onlookers may not help a victim being bullied due to the bystander effect and how Shao responded aggressively to his sister after being hit himself, an example of displaced aggression.
This document is a report for a social psychology video assignment completed by a group of 4 students. The video presented 3 scenes showing concepts like attitudes, prosocial behavior, stereotypes, self-fulfilling prophecies, and the halo effect. It discusses how the concepts were demonstrated through the interactions of characters in the video and conclusions about applying social psychology to daily life.
1. The document discusses various psychological concepts through personal examples and experiences.
2. It describes overcoming stereotypes and self-fulfilling prophecies by working hard in school despite challenges.
3. Various biases are explored like optimism bias, persuasion, first impressions and how initial judgments can change with more information and experience.
How to Setup Warehouse & Location in Odoo 17 InventoryCeline George
In this slide, we'll explore how to set up warehouses and locations in Odoo 17 Inventory. This will help us manage our stock effectively, track inventory levels, and streamline warehouse operations.
This presentation was provided by Racquel Jemison, Ph.D., Christina MacLaughlin, Ph.D., and Paulomi Majumder. Ph.D., all of the American Chemical Society, for the second session of NISO's 2024 Training Series "DEIA in the Scholarly Landscape." Session Two: 'Expanding Pathways to Publishing Careers,' was held June 13, 2024.
The chapter Lifelines of National Economy in Class 10 Geography focuses on the various modes of transportation and communication that play a vital role in the economic development of a country. These lifelines are crucial for the movement of goods, services, and people, thereby connecting different regions and promoting economic activities.
Gender and Mental Health - Counselling and Family Therapy Applications and In...PsychoTech Services
A proprietary approach developed by bringing together the best of learning theories from Psychology, design principles from the world of visualization, and pedagogical methods from over a decade of training experience, that enables you to: Learn better, faster!
Leveraging Generative AI to Drive Nonprofit InnovationTechSoup
In this webinar, participants learned how to utilize Generative AI to streamline operations and elevate member engagement. Amazon Web Service experts provided a customer specific use cases and dived into low/no-code tools that are quick and easy to deploy through Amazon Web Service (AWS.)
1. APPENDIX
h) Analyse LBS Bina Group Berhad's financial condition for the FY2015, evaluating trends in
the last 2 years (FY2013, FY2014) in the company's
FY2013 FY2014 FY2015
RM RM RM
1 Current Ratio X 1.52 1.46 1.43
2 Quick Ratio X 1.48 1.44 1.34
3 Inventory Turnover X 16.17 35.00 5.81
4 Average Collection Period Days 189.19 188.56 198.15
5 Average Payment Period Days 457.07 410.31 491.22
6 Total Asset Turnover X 0.27 0.30 0.28
7 Debt Ratio % 56.58% 56.67% 58.42%
8 Times Interest Earned X 29.14 5.36 5.88
9 Fixed Charge Coverage Ratio 4.06 2.40 4.47
10 Gross Profit Margin % 31.60% 31.78% 34.58%
11 Operating Profit Margin % 82.86% 18.88% 18.86%
12 Net Profit Margin % 74.47% 10.04% 10.36%
13 Return on Total Assets % 19.77% 3.02% 2.90%
14 Return on Common Equity % 45.53% 6.98% 6.96%
15 Earning Per Share RM 96.09 sen 14.06 sen 14.09 sen
16 Price/ Earning (P/E) X 1.53 11.10 10.00
17 Price/ Book Ratio (P/B) X 0.69 0.81 0.75
ITEM UNITRATIO
2. APPENDIX
h) Analyse LBS Bina Group Berhad's financial condition for the FY2015, evaluating trends in the last 2 years (FY2013,
FY2014) in the company's
FY2013 FY2014 FY2015
RM RM RM
1 925,492,766 1,223,704,038 1,332,051,755
609,599,483 839,094,406 934,070,044
X = 1.52 = 1.46 = 1.43
2 902,917,650 1,210,679,947 1,255,514,483
609,599,483 839,094,406 934,070,044
X = 1.48 = 1.44 = 1.34
3 364,955,568 455,874,300 445,041,756
22,575,116 13,024,091 76,537,272
X = 16.17 = 35.00 = 5.81
4 174,316,241 181,575,618 196,123,831
921,404.123 962,933.951 989,786.784
Days = 189.19 = 188.56 = 198.15
5
Days = 457.07 = 410.31 = 491.22
6 533,532,722 668,265,030 680,295,861
2,009,812,670 2,219,634,894 2,434,777,794
X = 0.27 = 0.30 = 0.28
7 1,137,172,437 1,257,780,460 1,422,405,095
2,009,812,670 2,219,634,894 2,434,777,794
% = 56.58% = 56.67% = 58.42%
8 442,098,118 126,171,744 128,300,833
15,170,850 23,533,952 21,831,551
X = 29.14 = 5.36 = 5.88
9
566,601,544 176,019,511 137,193,748
139,674,276 73,383,719 30,724,466
= 4.06 = 2.40 = 4.47
10 168,577,154 212,390,730 235,254,105
533,532,722 668,265,030 680,295,861
% = 31.60% = 31.78% = 34.58%
11 442,098,118 126,171,744 128,300,833
533,532,722 668,265,030 680,295,861
% = 82.86% = 18.88% = 18.86%
12 397,323,654 67,093,761 70,495,985
533,532,722 668,265,030 680,295,861
% = 74.47% = 10.04% = 10.36%
13
397,323,654 67,093,761 70,495,985
2,009,812,670 2,219,634,894 2,434,777,794
% = 19.77% = 3.02% = 2.90%
= =
= = =
= = =
= = =
= = =
= = =
= = =
= = =
=
:
ITEM
Average
Payment Period
:
Total Asset
Turnover
:
RATIO
Inventory
Turnover
:
:
Operating Profits
Interest Expense
Operatings Profits
Sales
Net Income
Debt Ratio :
Times Interest
Earned
:
Net Profit Margin :
Return on Total
Assets (ROA)
:
Earning Available for Common
Stockholders
Total Assets
Sales
Fixed-Charge
Coverage Ratio
:
Gross Profit
Margin
:
Operating Pofit
Margin
UNITFORMULA
EBIT + Fixed Charge (before
taxes)
Fixed Charge (before taxes) +
Interest
Sales - Cost of Good Sold
Sales
= = =
= = =
=
Current Assets
Current Liabilities
Cost of Good Sold
Inventory
Sales
Total Assets
Total Debt
Total Assets
Account Receivable
Annual Credit Sales / 365
Current Assets - Inventory
Average
Collection Period
Account Payble
Account Purchase
x 365
= =Current Ratio :
Quick Ratio :
Current Liabilities
= = =
= = =
457,014,224
364,955,568
x 365
512,464,914
455,874,300
𝑥 365
598,944,944
445,041,756
𝑥 365
3. APPENDIX
h) Analyse LBS Bina Group Berhad's financial condition for the FY2015, evaluating trends in the last 2 years (FY2013,
FY2014) in the company's
FY2013 FY2014 FY2015
RM RM RM
ITEM RATIO UNITFORMULA
14 397,323,654 67,093,761 70,495,985
872,640,233 961,854,434 1,012,372,699
% = 45.5% = 7.0% = 7.0%
15 392,662,537 69,929,925 76,074,430
408,618,153 497,413,874 539,759,293
RM = 0.9610 = 0.1406 = 0.1409
16 1.47 1.56 1.41
0.96 0.14 0.14
X = 1.53 = 11.10 = 10.00
17 1.47 1.56 1.41
2.14 1.93 1.88
X = 0.69 = 0.81 = 0.75
= = =
= =
= = =
=
=
==
Market Price Per Share
Earnings Per Share
Market Price Per Share
Equity Book Value Per Share
Number of Share of Common
Stock Outstanding
Return on
Common Equity
:
Earning Per
Share
:
Price/ Earning
(P/E)
:
Price/ Book Ratio
(P/B)
:
Earning Available for common
stockholders
Net Income
Total Common Equity
4. APPENDIX
Balance Sheet
FY2013 FY2014 FY2015
RM RM RM
Non-Current Assets
Property, plant and equipment 212,749,463 214,444,731 240,941,611
Capital work-in-progress 3,306,077 208,447 6,229,079
Land and property development costs 392,462,614 347,549,001 515,026,439
Investment properties 6,524,170 33,197,563 33,767,090
Investment in subsidiary compaines - - -
Investment in associated companies 2,993,256 13,868,068 13,879,340
Trade receivables 13,726,217 - -
Promissory notes 219,098,880 159,661,639 100,498,924
Other investments 138,449,101 136,869,815 94,983,631
Goodwill on consolidation 94,154,754 87,142,327 84,217,235
Deferred tax assets 855,372 2,989,265 13,182,690
Total Non-Current Assets 1,084,319,904 995,930,856 1,102,726,039
Current Assets
Land and property development costs 237,730,432 383,729,714 437,734,614
Inventories 22,575,116 13,024,091 76,537,272
Amount owing by customers on contracts - 3,693,953 56,017
Accrued bulling in respect of propety
development cost 71,047,149 123,689,261 149,080,582
Trade receivables 174,316,241 181,575,618 196,123,831
Others receivables 23,496,646 63,631,041 92,873,289
Promissory note 100,573,440 85,866,581 105,523,704
Other investments - 27,070,770 38,488,161
Amount owing by subsidiary companies - - -
Tax recoverable 5,712,285 8,984,728 8,042,029
Fixed deposits with licensed banks 152,756,932 160,983,954 33,471,075
Cash held under Housing Developmeny Accounts 57,977,521 89,132,344 87,735,381
Cash and bank balances 78,610,013 82,321,983 106,385,800
924,795,775 1,223,704,038 1,332,051,755
Non-Current asstes classified as held for sale 696,991 -
Total Current Assets 925,492,766 1,223,704,038 1,332,051,755
Total Assets 2,009,812,670 2,219,634,894 2,434,777,794
Equity
Share capital 479,651,357 538,298,257 551,437,117
Share premium 26,641,899 44,586,608 48,298,035
Treasury Shares (9,541,438) (14,678,685) (8,634,411)
Other reserves (42,942,110) (38,422,577) (24,605,115)
Retained profits/ (Accumulated losses) 415,847,590 439,277,991 465,165,545
Equity attributable to owners of the Parent 869,657,298 969,061,594 1,031,661,171
Non-controlling interest 2,982,935 (7,207,160) (19,288,472)
Total Equity 872,640,233 961,854,434 1,012,372,699
5. APPENDIX
Balance Sheet
FY2013 FY2014 FY2015
RM RM RM
Non-Current Liabilities
Islamic Securities 30,000,000 - -
Bank borrowings 287,969,337 274,566,258 287,939,163
Trade payables 119,328,319 50,854,138 93,613,370
Other payables 47,432,572 48,591,303 56,228,935
Finance lease payables 3,303,044 3,688,384 5,099,292
Amount owing to a subsidiary company - - -
Deferred tax liabilities 39,539,682 40,985,971 45,454,291
Total Non-Current Liabilities 527,572,954 418,686,054 488,335,051
Current Liabilities
Amount owing to customers on Contracts 3,612,851 5,093,951 5,602,800
Progress billing in respect of property
development costs 77,221,417 116,799,940 45,209,124
Trade payables 199,457,872 277,401,479 315,942,280
Other payables 256,536,875 234,037,527 281,302,004
Bank overdrafts 761,587 13,263,668 43,665,940
Finance lease payables 1,019,477 1,025,908 1,700,660
Islamic Securities - 10,000,000 -
Bank borrowings 60,035,307 173,964,415 229,765,752
Amount owing to subsidiary companies - - -
Tax payables 10,954,097 7,507,518 10,881,484
Total Current Liabilities 609,599,483 839,094,406 934,070,044
Total Liabilities 1,137,172,437 1,257,780,460 1,422,405,095
Total Equity and Liabilities 2,009,812,670 2,219,634,894 2,434,777,794
6. APPENDIX
Income Statement
FY2013 FY2014 FY2015
RM RM RM
Revenue 533,532,722 668,265,030 680,295,861
Cost of sales (364,955,568) (455,874,300) (445,041,756)
Gross Profit 168,577,154 212,390,730 235,254,105
Other income 359,117,909 29,795,333 28,072,285
Admistrative and operating expenses (85,596,945) (116,014,319) (135,025,557)
Profit from operations 442,098,118 126,171,744 128,300,833
Finance costs (15,170,850) (23,533,952) (21,831,551)
Share of profit in associated companies (25,347) 1,493,262 1,618,371
Profit before taxation 426,901,921 104,131,054 108,087,653
Taxation (32,886,164) (37,035,293) (37,591,668)
Profit from continuing operations 394,015,757 67,095,761 70,495,985
Discontinued operations
Profit from discontinued operations 3,307,897 - -
Net profit for the financial year 397,323,654 67,095,761 70,495,985
Other comprehensive income, net of tax:
Exchange transiation differences for
foreign operations 13,682,663 29,514,783 64,911,675
Transactions with non-controlling interests 271,036 - -
(Loss)/ Gain on revaluation of available-for-
sale financial asstes - 4,646,143 (21,232,278)
Reclassification adjustment for disposal of
available-for-sale-financial asstes - 1,465,100 1,888,206
13,953,699 35,626,026 45,567,603
Total comprehensive income for the
financial year 411,277,353 102,721,787 116,063,588
Net profit for the financial year
attributable to :
Owners of the Parent 392,662,537 69,929,925 76,074,430
Non-controlling interests 4,661,117 (2,836,164) (5,578,445)
397,323,654 67,093,761 70,495,985
7. APPENDIX
Income Statement
FY2013 FY2014 FY2015
RM RM RM
Total comprehensive income for the
financial year attributable to:
Owners of the Parent 399,978,862 106,711,661 126,835,601
Non-controlling interest 11,298,491 (3,991,874) (10,772,013)
411,277,353 102,719,787 116,063,588
Earnings per share attributable to owners
of the Parent (sen)
Basic earnings per share
Profit from continuing operations 95.40 14.06 14
Profit from discontinued operations 0.69 - -
Total 96.09 14.06 14.09
Diluted earnings per share
Profit from cotinuing operations 91.39 13.45 13.13
Profit from discontinued operations 0.66 - -
Total 92.05 13.45 13.13
8. APPENDIX
Earning Per Share
FY2013 FY2014 FY2015
RM RM RM
Net profit for the financial year attributable
to owners of the Parent (RM)
- continuing operations 389,839,892 69,929,925 76,074,430
- discontinued operations 2,822,645 - -
392,662,537 69,929,925 76,074,430
Weighted average number of ordinary
shares in issue
Ordinary shares in issue as at 1 January 386,552,557 479,651,357 538,298,257
Effect of ordinary shares issed during the year 29,858,404 27,097,602 7,650,033
Effect of trasury shares held (7,792,808) (9,335,085) (6,188,997)
Weighted average number of ordinary shares 408,618,153 497,413,874 539,759,293
as at 31 December
Basic earning per share (sen)
- continuing operations 95.40% 14.06% 14.09%
- discontinued operations 0.69% - -
96.10% 14.06% 14.09%
9. APPENDIX
Share Capital
FY2013 FY2014 FY2015
Number of Sharholders
Issued and fully paid-up capital : RM498,287,257* RM530,066,257* RM551,613,617*
No.of Shareholders : 6,301 6,127 5,966
Share
Market Price per Share * : 1.47 1.56 1.41
Equity Book Value per Share : 2.14 1.93 1.88
*Source from : https://finance.yahoo.com/quote/5789.KL/history?period1=1356969600&period2=
1388419200&interval=1d&filter=history&frequency=1d
Cash Flow
Changes in working capital
Trade receivables 27,239,262 18,147,184 16,427,273