- The document provides financial data for Maruti Suzuki from March 2008 to the estimated March 2020, including revenues, expenses, profits, assets, liabilities, and other financial metrics.
- It shows steady annual revenue growth for Maruti Suzuki over this period, from around Rs. 18 billion in 2008 to an estimated Rs. 1,242.99 billion in 2020, with expenses also increasing but remaining a high percentage of total revenues.
- Profits have also increased substantially over time, with the net profit estimated at Rs. 161.58 billion for fiscal year ending March 2020, up significantly from Rs. 1,218.70 billion in 2008.
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.
In 2018, I sold a two-unit restaurant concept called Big Buns to the largest minority-owned contract food service company in the United States. The first location was delivered to me as a cold dark shell in a poorly located nine-story office building with a parking garage below. If you are ever considering putting a restaurant in a retail location that matches this description, please walk away now. The tenant improvement package was sizable, but ended up being insignificant after retrofitting a poorly planned retail space in a brand-new building with a restaurant. This project ended up costing roughly $425 a square foot to build-out – an $868k investment spread out over 2,042 square feet.
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.
In 2018, I sold a two-unit restaurant concept called Big Buns to the largest minority-owned contract food service company in the United States. The first location was delivered to me as a cold dark shell in a poorly located nine-story office building with a parking garage below. If you are ever considering putting a restaurant in a retail location that matches this description, please walk away now. The tenant improvement package was sizable, but ended up being insignificant after retrofitting a poorly planned retail space in a brand-new building with a restaurant. This project ended up costing roughly $425 a square foot to build-out – an $868k investment spread out over 2,042 square feet.
Financial Model Sample Format - Cement CompanyPranav Pareek
A sample of a basic financial model of a hypothetical cement company based in Kenya
Contains:
- Driver Sheet (with Revenue Model)
- Income Statement
- Balance Sheet
- Cash Flow
- DCF (including WACC calculation and Sensitivity Analysis)
- Ratio Analysis
'Financial Dashboard'. Dynamic and flexible dashboard for the finance team to monitor the progress of financial indicators. Ready dashboard, just plug your data. More:https://www.bizinfograph.com/dashboard-templates/52
Dynamic and flexible 'KPI Dashboard Template'. Ready dashboard template, just plug your actual data. Flexible for the organization or any department's KPI. More: https://www.bizinfograph.com/dashboard-templates/55
'CFO Dashboard'. Dynamic and flexible dashboard for CFO to monitor the progress of profitability, cash flow, and balance sheet indicators. Ready dashboard, just plug your data. More:https://www.bizinfograph.com/dashboard-templates/51
'CEO Dashboard'. Present monthly business performance to your CEO in a world-class, dynamic, and flexible dashboard. Ready dashboard, just plug your data. More: https://www.bizinfograph.com/dashboard-templates/50
'Cash Flow Dashboard'. Keep focusing on the indicators that matter to your cash flow management. Dynamic and flexible dashboard, just plug your data. More:https://www.bizinfograph.com/dashboard-templates/53
Presentation on Private Equity Valuation of Bkash. This presentation was performed for a National Financial Modeling Competition called " Blueprints," organized by NSU Finance Club
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-of-trading-firm-1067
DESCRIPTION
Valuation of trading firm which is outsource major percentage of manufacturing to third party vendors.
In this valuation methodology we would primarily look into brand equity and relative valuation compared to its peers
EPIC RESEARCH SINGAPORE - Daily SGX Singapore report of 13 March 2015Epic Research Singapore
Epic Research private limited have best technical research team, Our research team provide Daily report on SGX Singapore and SGX Exchange, You can get Daily Favorable Tips & future Strategy for SGX Stocks Market.
Financial Model Sample Format - Cement CompanyPranav Pareek
A sample of a basic financial model of a hypothetical cement company based in Kenya
Contains:
- Driver Sheet (with Revenue Model)
- Income Statement
- Balance Sheet
- Cash Flow
- DCF (including WACC calculation and Sensitivity Analysis)
- Ratio Analysis
'Financial Dashboard'. Dynamic and flexible dashboard for the finance team to monitor the progress of financial indicators. Ready dashboard, just plug your data. More:https://www.bizinfograph.com/dashboard-templates/52
Dynamic and flexible 'KPI Dashboard Template'. Ready dashboard template, just plug your actual data. Flexible for the organization or any department's KPI. More: https://www.bizinfograph.com/dashboard-templates/55
'CFO Dashboard'. Dynamic and flexible dashboard for CFO to monitor the progress of profitability, cash flow, and balance sheet indicators. Ready dashboard, just plug your data. More:https://www.bizinfograph.com/dashboard-templates/51
'CEO Dashboard'. Present monthly business performance to your CEO in a world-class, dynamic, and flexible dashboard. Ready dashboard, just plug your data. More: https://www.bizinfograph.com/dashboard-templates/50
'Cash Flow Dashboard'. Keep focusing on the indicators that matter to your cash flow management. Dynamic and flexible dashboard, just plug your data. More:https://www.bizinfograph.com/dashboard-templates/53
Presentation on Private Equity Valuation of Bkash. This presentation was performed for a National Financial Modeling Competition called " Blueprints," organized by NSU Finance Club
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-of-trading-firm-1067
DESCRIPTION
Valuation of trading firm which is outsource major percentage of manufacturing to third party vendors.
In this valuation methodology we would primarily look into brand equity and relative valuation compared to its peers
EPIC RESEARCH SINGAPORE - Daily SGX Singapore report of 13 March 2015Epic Research Singapore
Epic Research private limited have best technical research team, Our research team provide Daily report on SGX Singapore and SGX Exchange, You can get Daily Favorable Tips & future Strategy for SGX Stocks Market.
Following is a valuation of Tata motors submitted for Stage 2, Holt Valuation challenge.
Awarded the Status of HOLT Champion.
Students certified as HOLT Champion are the best performers in the HOLT Valuation
Challenge.
Rewarded the Paid License of HOLT Lens Software developed by Credit Suisse until i graduate.
What is the HOLT Valuation Challenge?
Stage 1 – The HOLT Challenge stage 1 is a three-week game that will help you learn or improve your understanding of accounting, finance and valuation.
Stage 2 - You could qualify to participate in the 2nd round of the challenge; you will be asked to submit a video presentation to showcase your finance knowledge by preparing a stock pitch that will be evaluated by Credit Suisse professionals and members of Project Firefly’s Academic Review Board.
Stage 3 - The best participants will be invited to stage 3, an interview with Credit Suisse and affiliates: You will be invited to interview with Credit Suisse and affiliates for 1 of 10 internship or co-op positions in 2016.
http://www.holtvaluationchallenge.com/less
Maruti Suzuki India Ltd Financial Statement AnalysisMaruthi Nataraj K
Maruti Suzuki India Ltd Financial Statement Analysis
We have considered Tata Motors in whole as its competitor but it is advised to take the related segments for better results.
Example Presentation Of Financial Reports Powerpoint Presentation SlidesSlideTeam
"You can download this product from SlideTeam.net"
If you are looking to represent your financial statements, then use our example presentation of financial reports PowerPoint presentation slides. Incorporate this financial statement analysis presentation template to provide a detailed financial detail about your company to your business creditors, investors and analysts which will help them to know about the financial position of the business stability. This financial results PPT template will further result in taking the effective business decisions in accordance to your company’s prevailing position in the competitive market. Utilize this financial report of a company PowerPoint slide as a device which directs your administration to have a control on different business errands. Our financial statement example PowerPoint design is crafted by our group of professional experts for your business development. Thus, showcase your financial record with this interesting PPT layout. Place a bet on our Example Presentation Of Financial Reports Powerpoint Presentation Slides. They will come up trumps everytime. https://bit.ly/3mjRFIJ
Example Presentation Of Financial Reports PowerPoint Presentation Slides SlideTeam
Every organization needs to adapt to the ever-changing business environment. Sensing this need, we have come up with these content-ready change management PowerPoint presentation slides. These change management PPT templates will help you deal with any kind of an organizational change. Be it with people, goals or processes. The business solutions incorporated here will help you identify the organizational structure, create vision for change, implement strategies, identify resistance and risk, manage cost of change, get feedback and evaluation, and much more. With the help of various change management tools and techniques illustrated in this presentation design, you can achieve the desired business outcomes. This business transition PowerPoint design also covers certain related topics such as change model, transformation strategy, change readiness, change control, project management and business process. By implementing the change control methods mentioned in the presentation, you will be able to have a smooth transition in an organization. So, without waiting much, download our extensively researched change management framework presentation. With our Change Management Presentation slides, understand the need for change and plan to go through it without any hassles.
Budgeting And Forecasting In Accounting PowerPoint Presentation SlidesSlideTeam
Are you in charge of making a PowerPoint presentation for account budgeting and forecasting? Our team of expert designers have come up with a 70 slides ready-made Budgeting And Forecasting In Accounting Powerpoint Presentation Slides. This financial forecasting planning and budgeting PowerPoint presentation will help you in showcasing the accounting budget with the help of slides like balance sheet, cash flow statements, financial projections, key financial ratios, liquidity ratios, profitability ratios, activity and solvency ratio analysis, income statement overview, etc. Furthermore, our pre-designed budgeting and forecasting ppt will aid help managers to interpret the organisation’s budget to top management. If you are planning to create a detailed professional presentation on the budget forecast, demand forecast, cash flow prediction, economic forecasting, fiscal modelling, qualitative forecasting etc. then our Budgeting And Forecasting In Accounting PowerPoint Presentation Slides example is what you require. As this visual PPT cover all the crucial slides for this topic. The best part is that all the slides in this PowerPoint presentation slides are editable, and you can easily edit them as per your need. There are multiple icons for the related topic too. Click Download so you can comfortably sail through the mind-bending task of planning everything on your own and from scratch. Grab hold of the day with our Budgeting And Forecasting In Accounting PowerPoint Presentation Slides. Chart out important aims to achieve.
Financial Ratio Analysis PowerPoint Presentation SlidesSlideTeam
Whenever you want to inform about your financial updates and projections to management and stakeholders, you have the perfect answer to choose from our financial ratio analysis PowerPoint presentation slides. This Financial Ratio Analysis presentation slide has been crafted by our team of artists to accommodate your need to represent financial details like balance sheet of your company, financial achievements of company, liabilities of company, income and profit and loss statements. This multi icons-based template can be used to update wide variety of information to clients and investors such as your financial projections, companies’ achievements and income statement analysis on yearly basis or monthly basis. Financial ratio analysis PPT template is useful to showcase your business strategy, comparison of business income reports, balance sheet updates, profitability, liquidity updates and activity ratios. This financial ratio presentation covers many areas related to financial, general business overview, funding updates or financial dashboards of your enterprise. Acquire an effective counter with our Financial Ratio Analysis PowerPoint Presentation Slides. They are good for convincing critics.
Twitter Q1 2014 Selected Company Metrics and Financials - First Ever TWTR Pub...lonelybrand
Accompanying financial information presented to investors of Twitter (TWTR) during it's Q1 2014 earnings release. This is the first selected metrics and financials document ever released by Twitter as part of a quarterly earnings call post-IPO.
In case you need to present economic status of your company then our content-ready financial statement analysis PowerPoint Presentation is ideal for you. This income statement PPT presentation having multiple slides such as financial projections, key financial ratios, liquidity ratios, cash flow statement KPIs, profitability ratios, activity ratios, solvency ratios, income statement overview and funding updates etc. This cash flow assessment PowerPoint template goes well with topics like profitability analysis, business impact analysis, financial health, and income statement, balance sheet, statement of cash flow, business performance analysis, financial health, and future prospects of an organization, project future performance, economic analysis, company analysis, business valuation, fundamental analysis. For successful business presentation, PowerPoint background is as important as the content in the slides. Our accounting statement PPT slide provides you both content rich as well as professional slides. Download our financial statement analysis presentation slides to project your business future performance. Elucidate on your ideas with our Financial Statement Analysis PowerPoint Presentation Slides. Drive your team to excellence.
In case you need to present economic status of your company then our content-ready financial statement analysis PowerPoint Presentation is ideal for you. This income statement PPT presentation having multiple slides such as financial projections, key financial ratios, liquidity ratios, cash flow statement KPIs, profitability ratios, activity ratios, solvency ratios, income statement overview and funding updates etc. This cash flow assessment PowerPoint template goes well with topics like profitability analysis, business impact analysis, financial health, and income statement, balance sheet, statement of cash flow, business performance analysis, financial health, and future prospects of an organization, project future performance, economic analysis, company analysis, business valuation, fundamental analysis. For successful business presentation, PowerPoint background is as important as the content in the slides. Our accounting statement PPT slide provides you both content rich as well as professional slides. Download our financial statement analysis presentation slides to project your business future performance. Elucidate on your ideas with our Financial Statement Analysis Powerpoint Presentation Slides. Drive your team to excellence. https://bit.ly/2VtddrR
Perform due diligence using Investment Audit PowerPoint Presentation Slides. Review financial records, transactions and more with the help of due diligence report PPT slides. Fund managers, dealers, equity research analysts can avail these professionally designed investment audit PowerPoint show to make acquisitions with the buyers. Assess the total value of the company, understand company’s gross revenue, profit margins, total assets, and more by incorporating due diligence asset purchase PPT templates. Get to know about the buyer’s intellectual property, customer sales, customer focus areas, business compatibility, etc, before investing into a company. These investment audit presentation slides will help you create a contract and insurance checklist before you make a deal. Download this professionally designed investment audit PPT slides to evaluate whether the company you are investing in is viable or not. Every detail gets duly emphasized with our Investment Audit PowerPoint Presentation Slides. They enable you to give a good break down.
5. Mar-08
#REF!
Sum of Discounted FCFF 38778.45
Terminal Value (Growth 5%) 870102.5
Dicsounted Terminal Value (t=5) 620371
Value of company (Sum of Discounted FCFF+Discounted Terminal Value) 659149.5
Shares Outstanding 151
FCFF per share 4365.228
Current Market Price(31 March 2016) 3719
UPSIDE 17%
BUY CALL
9. Valuation Ratios
DATA Required 2015
CMP ON 31 MARCH 2016 3719.1 P/E 151.3214324
EPS ON 31 MARCH 2016 24.57748344 P/B 23.69133318
REVENUE ON 31 MARCH 2016 49,970.60 P/SALES RATIO 11.23829011
NO . O/S SHARE 151 PRICE TO CASH FLOW 87.60242411
NET WORTH 23,704.20 PRICE TO EARNING GROWTH RATIO 42.45430464
ANNUAL DIVIDEND 500.00 DIVIDEND YIELD 0.134441128
CASH FLOW FROM OPERATION 6410.6 MARKET CAP 561584.1
EPS GROWTH 33% ENTERPRISE VALUE 561422.2
SHORT TERM BORROWING 35.4 NET DEBT 161.9
LONG TERM BORROWING 144.8 EV/EBITDA 83.63333284
CASH & CASH EQUIVALENT 18.3 EV/SALES 11.23505021
EBITDA 6,712.90 EV/EBIT 132.3297506
Net Debt= SHORT TERM BORROWING+LONG TERM BORROWING-CASH & CASH EQUIVALENT
10. Analysis
Company Profiles:
Company 1: Maruti Suzuki: Maruti Suzuki India Limited, formerly known as Maruti Udyog Limited, is an automobile manufacturer in India. It is a subsidiary of
Japanese automobile and motorcycle manufacturer Suzuki Motor Corporation. As of January 2016, it had a market share of 47% of the Indian passenger car
market. Maruti Suzuki manufactures and sells popular cars such as the Alto, Swift, Zen, Celerio, Swift DZire, SX4 and Omni. The company is headquartered
at New Delhi.
Discounted Cash Flow Valuation
1. Revenue Growth: The revenue growth of the companies has been assumed as follows:
Company 1: Maruti Suzuki: Maruti Suzuki has an potential to grow with an average growth of 22-25 % and the car industry is going to give 5 million car
industry by 2020(as per live mint Dated : 26 Jul,2016) and on this basis the future operating revenue forecasting has been done with an growth rate of 18-22%.
According to sales estimates from analysts polled by Thomson-Reuters, the company is among the best with regard to growth. Maruti Suzuki India (MSIL)
maintained its leadership position with ~45% market share and its presence in the value for money segment, new launches and an extensive sales network,
getting a boost from reviving domestic demand and rising export volumes. With strong export growth and an expanding domestic market, we expect MSIL’s
net sales to grow at 18-22% CAGR.
2. The other financials are based on the revenue and the average/estimated of the last three –five years.
3. WACC (Weighted Average Cost of Capital) for all the three companies are calculated as follows:
WACC Calculation Maruti Suzuki
WACC 7%
Weight of Debt 30.0%
Weight of Equity 70.0%
After-tax Cost of Debt 2.1%
Corporate tax rate 29.0%
Cost of Debt 3.0%
11. Cost of Equity 9.1%
Adjusted Risk free Rate 5.0%
Annual inflation rate 9.0%
Country Risk Premium 1.5%
Risk free Rate 8.0%
Unlevered Beta 0.92
Market Premium 4.0%
4. Terminal Growth Rate Assumption: T growth rate is taken 5 % assumption for all the three companies.
5. After calculating the value of the company the following recommendation can be given for each of the companies:
Name of the Company FCFF/ Share
(Rs)
Current Market Price (Rs) Upside
(%)
Recommendation
Maruti Suzuki 4365.228347 3719 ( As on 31 March 2016) 17% BUY
This report has been prepared by Aakash Singh, MBA Finance Student (SIBM HYD) only for the learning purpose. It includes research analysis, projections, forecasts and other
predictive statements providing a basis for investment decisions. The views expressed therein are based solely on information available publicly/internal data/other reliable
sources believed to be true. The information is provided merely as a complementary service and do not constitute an offer, solicitation for the purchase or sale of any financial
instruments or neither me nor anyone responsible for the risk held by the investor.