Explore BrainMass

Explore BrainMass

    Balance Sheet Analysis

    Not what you're looking for? Search our solutions OR ask your own Custom question.

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    Obtain the latest annual report and accounts of a company of your choice.* Consult the Balance Sheet and determine the company's net asset value.

    · What is the composition of the assets, i.e. the relative size of fixed and current assets?
    · What is the relative size of intangible fixed and tangible fixed assets?
    · What proportion of current assets is accounted for by stocks and debtors?
    · What is the company's policy towards asset revaluation?
    · What is its depreciation policy?

    Now consult the financial press to assess the market value of the equity. This is the current share price times the number of ordinary shares issued. (The notes to the accounts will indicate the number of shares issued.)

    · What difference do you find between the net asset value and the market value?
    · How can you explain this?
    · What is the P:E ratio of your selected company?
    · How does this compare with other companies in the same sector?
    · How can you explain any differences?
    · Do you think your selected company's shares are under- or over-valued?

    You chosen company MUST have a full listing on the London Stock Exchange.

    You MUST attach to your coursework a copy of the latest annual report and accounts of your chosen company. (This does not contribute towards the word count.)

    Your coursework should be no less than 1500 words and no more than 2500.
    Ratio analysis as well as company valuation methods are required, along with a critical appraisal of the techniques used.

    © BrainMass Inc. brainmass.com December 24, 2021, 5:07 pm ad1c9bdddf


    Solution Preview

    Unilever N.V. is the parent company of a group of companies primarily engaged in the business of supplying fast-moving consumer goods in foods, household care and personal product categories. The Company's operations are organized into two global divisions: Foods and Home and Personal Care (HPC). These divisions' operations are organized into businesses on a regional basis, with the exception of the global businesses of Prestige, the Company's fragrance business within HPC, and, within Foods, ice cream and frozen foods, Slim-Fast Worldwide and UBF Foodsolutions, which provides solutions for professional chefs and caterers. To support its consumer brands, the Company owns tea plantations in India, Kenya and Tanzania, and palm oil plantations in the Democratic Republic of Congo, Cote d'Ivoire and Ghana. Unilever N.V. and Unilever plc operate as a single entity.

    Share Stock exchange Latest Prior day close % Change
    NV Amsterdam (EUR) 47.46 47.45 0.02
    PLC London (Pence) 483.50 484.00 -0.10
    NV New York (USD) 62.17 62.17 0.00
    PLC ADR New York (USD) 36.53 36.53 0.00
    Last updated 24/11/2004 13:07 GMT

    Market Cap (intraday): N/A
    Enterprise Value (24-Nov-04)³: 50.73B
    Trailing P/E (ttm, intraday): 23.54

    Enterprise Value/Revenue (ttm)³: 1.02
    Enterprise Value/EBITDA (ttm)³: 7.87

    Fiscal Year
    Fiscal Year Ends: 31-Dec
    Most Recent Quarter (mrq): 30-Sep-04

    Profit Margin (ttm): 7.88%
    Operating Margin (ttm): 12.97%
    Management Effectiveness
    Return on Assets (ttm): 7.74%
    Return on Equity (ttm): 31.00%
    Income Statement
    Revenue (ttm): 49.68B
    Revenue Per Share (ttm): 50.376
    Revenue Growth (lfy)³: 4.90%
    Gross Profit (ttm)²: 27.00B
    EBITDA (ttm): 6.44B
    Net Income Avl to Common (ttm): 2.63B
    Diluted EPS (ttm): 2.641
    Earnings Growth (lfy)³: 5.80%
    Balance Sheet
    Total Cash (mrq): 3.46B
    Total Cash Per Share (mrq): 6.06
    Total Debt (mrq)²: 18.66B
    Total Debt/Equity (mrq): 2.002
    Current Ratio (mrq): 1.319
    Book Value Per Share (mrq): 0


    Stock Price History
    Beta: 0.166
    52-Week Change: 4.47%
    52-Week Change (relative to S&P500): -7.59%
    52-Week High (18-Feb-04): 75.02
    52-Week Low (13-Oct-04): 56.36
    Share Statistics
    Average Volume (3 month): 420,583
    Average Volume (10 day): 357,000

    Float: 565.90M
    % Held by Insiders: 0.99%
    % Held by Institutions: 17.27%
    Shares Short (as of 8-Nov-04): 1.34M
    Short Ratio (as of 8-Nov-04): 3.226
    Short % of Float (as of 8-Nov-04): 0.24%
    Shares Short (prior month): 1.58M

    Dividends & Splits
    Annual Dividend: 2.1689
    Dividend Yield: 2.59%
    Dividend Date: 26-Nov-04
    Ex-Dividend Date: 29-Oct-04
    Last Split Factor (new per old)²: 4:1
    Last Split Date: 21-Oct-97

    Splits:14-Jul-87 [5:1], 21-Oct-97 [4:1]

    Last Trade: 62.17
    Trade Time: Nov 23
    Change: 0.00 (0.00%)
    Prev Close: 62.17
    52wk Range: 56.36 - 75.02
    Volume: 0
    Avg Vol (3m): 420,583
    P/E (ttm): 23.54
    EPS (ttm): 2.641
    Div & Yield: 2.1689 (2.59%)
    Last Trade: 62.17
    Trade Time: Nov 23
    Change: 0.00 (0.00%)
    Prev Close: 62.17
    52wk Range: 56.36 - 75.02
    Volume: 0
    Avg Vol (3m): 420,583
    Market Cap: N/A
    P/E (ttm): 23.54
    EPS (ttm): 2.641
    Div & Yield: 2.1689 (2.59%)
    All numbers in thousands
    PERIOD ENDING 31-Dec-03 31-Dec-02 31-Dec-01
    Net Income 4,780,450 4,517,125 1,334,316

    Operating Activities, Cash Flows Provided By or Used In
    Depreciation 2,559,117 2,706,711 2,520,670
    Adjustments To Net Income (3,882,624) (3,473,018) (4,212,930)
    Changes In Accounts Receivables 686,868 92,250 (35,440)
    Changes In Liabilities (803,648) 485,363 389,840
    Changes In Inventories (134,360) (102,733) (156,822)
    Changes In Other Operating Activities - - -

    Total Cash Flow From Operating Activities 5,310,355 4,993,053 3,089,482

    Investing Activities, Cash Flows Provided By or Used In
    Capital Expenditures (1,303,417) (1,357,548) (1,360,896)
    Investments (301,368) (1,205,545) 11,518
    Other Cashflows from Investing Activities 1,048,510 1,993,867 4,206,728

    Total Cash Flows From Investing Activities (556,275) (569,227) 2,857,350

    Financing Activities, Cash Flows Provided By or Used In
    Dividends Paid (2,153,526) (1,656,314) (1,258,120)
    Sale Purchase of Stock (10,046) 9,435 (2,658)
    Net Borrowings (3,652,831) (2,725,580) (4,514,170)
    Other Cash Flows from Financing Activities - - -

    Total Cash Flows From Financing Activities (5,816,402) (4,372,459) (5,774,948)
    Effect Of Exchange Rate Changes - - -

    Change In Cash and Cash Equivalents ($1,062,322) $51,367 $171,884
    All numbers in thousands
    PERIOD ENDING 31-Dec-03 31-Dec-02 31-Dec-01
    Total Revenue 53,609,600 51,115,108 46,254,516
    Cost of Revenue 26,610,794 25,704,316 24,501,444

    Gross Profit 26,998,806 25,410,792 21,753,072

    Operating Expenses
    Research Development 1,337,320 - 1,043,708
    Selling General and Administrative 16,217,366 20,126,312 13,604,530
    Non Recurring 138,127 (94,347) 15,948
    Others 2,559,117 - 2,520,670

    Total Operating Expenses 20,251,930 - 17,184,856

    Operating Income or Loss 6,746,876 5,378,827 4,568,216

    Income from Continuing Operations
    Total Other Income/Expenses Net 1,148,966 2,163,691 (234,790)
    Earnings Before Interest And Taxes 7,895,842 6,888,379 3,909,918
    Interest Expense 1,120,084 1,596,561 1,507,086
    Income Before Tax 6,775,757 5,291,818 2,402,832
    Income Tax Expense 1,682,638 1,648,976 1,274,954
    Minority Interest (312,669) (327,070) (211,754)

    Net Income From Continuing Ops 4,780,450 3,969,912 1,339,632

    Effect Of Accounting Changes - 547,213 (5,316)
    Other Items - - -

    Net Income 4,780,450 4,517,125 1,334,316
    Preferred Stock And Other Adjustments (2,145,991) (1,783,158) (1,400,766)

    Net Income Applicable To Common Shares $2,634,459 $2,733,966 ($66,450)

    All numbers in thousands
    PERIOD ENDING 31-Dec-03 31-Dec-02 31-Dec-01

    Current Assets
    Cash And Cash Equivalents 2,328,068 2,360,772 1,649,732
    Short Term Investments 1,872,249 1,285,216 388,954
    Net Receivables 6,692,881 7,147,309 7,645,294
    Inventory 5,242,548 4,717,350 4,733,898
    Other Current Assets 691,891 1,481,248 1,297,990

    Total Current Assets 16,827,636 16,991,895 15,715,868
    Long Term Investments 332,760 788,322 669,816
    Property Plant and Equipment 8,356,684 7,795,159 8,186,640
    Goodwill 20,981,491 18,841,096 18,739,786
    Intangible Assets 8,629,170 8,101,262 8,202,588
    - - -
    Other Assets 1,877,272 348,036 1,040,164
    - - -

    Total Assets 57,005,013 52,865,769 52,554,862

    Current Liabilities
    Accounts Payable 12,104,948 11,626,695 10,572,638
    Short/Current Long Term Debt 9,334,874 9,970,381 9,993,194
    Other Current Liabilities - - -

    Total Current Liabilities 21,439,822 21,597,077 20,565,832
    Long Term Debt 10,630,756 11,461,064 12,599,806
    Other Liabilities 6,681,580 6,356,891 4,790,602
    Deferred Long Term Liability Charges 938,008 528,343 2,002,360
    Minority Interest 552,508 658,332 588,304
    Negative Goodwill - - -

    Total Liabilities 40,242,674 40,601,707 40,546,904

    Stockholders' Equity

    Common Stock 806,159 673,009 568,812
    Retained Earnings 7,772,783 6,056,029 5,864,434
    Treasury Stock - - -
    Capital Surplus 1,921,221 1,615,430 1,374,186
    Other Stockholder Equity 6,262,176 3,919,594 4,200,526

    Total Stockholder Equity 16,762,339 12,264,062 12,007,958

    Net Tangible Assets ($12,848,322) ($14,678,297) ($14,934,416)

    Weak dollar may boost firms with overseas revenues
    Tue Nov 23, 2004 04:10 PM ET

    NEW YORK, Nov 23 (Reuters) - Investors in U.S. stocks may look to shares of companies that make revenues in foreign currencies as safe havens if the dollar's decline proves to be prolonged, investment strategists said on Tuesday.
    However, simply buying those stocks may not be enough to make up for the dollar's weakness, because the hedging practices of some U.S. companies and funds may mute any currency gains, the experts said.
    A weaker dollar can help U.S. companies that export and make revenues in foreign currencies, as it makes their goods more competitive in world markets.
    Sam Stovall, chief investment strategist at Standard & Poor's, wrote in a research note that information technology companies in the S&P 500 index made 53 percent of their revenues overseas in 2003.
    Consumer staples companies in the S&P 500 made 41 percent of their revenues overseas last year, while industrial companies made 35 percent in foreign markets, Stovall wrote.
    Michael Metz, chief investment strategist at Oppenheimer & Co., said, "Generally, dollar assets will be under pressure, but you could argue those (companies) with big foreign operations like some information technology companies will gain from translation profits, because a stronger euro will be translated into more dollars."
    The dollar resumed its decline on Tuesday after news that Russia might increase its euro reserves, with the greenback falling to a record low against the euro at $1.3103.
    Andrew Clark, a senior research analyst with fund research firm Lipper Inc., cautioned that stock picking in a low dollar environment is not as simple as choosing big U.S. exporters for a currency gain.
    "Its very difficult to, let's say, do this based upon buying Kodak or Microsoft, because their hedging strategies are pretty much cloaked," Clark said.
    "This also plays into funds. You can't necessarily buy a large-cap growth fund or large-cap value fund which may be dominated by, let's say, GE or Kodak and expect to get a currency play that way. That's unknown."
    Frank Holmes, chief executive of U.S. Global Investors Inc., said exporters like consumer goods giant Procter & Gamble Co. , computer maker Dell Inc., heavy equipment maker Caterpillar Inc. (and software behemoth Microsoft Corp. may attract investors looking for currency gains.
    "I would also take a look at steel companies," Holmes said. "As the U.S. dollar falls, our steel prices in the U.S. become very competitive on the global scene."
    Other U.S. investors are simply buying more foreign stocks.
    Gordon Fowler, chief investment officer at Glenmede Trust Co., which manages assets for people with $3 million or more to invest, said, "We are quite oriented at this point towards investing overseas. Not just because of the dollar but because the valuations look quite attractive.
    "We are recommending an allocation of about 25 percent of equity weighting overseas, which for high-net-worth individuals is a relatively high level in the United States."
    Lipper is a unit of Reuters Group Plc

    Unaudited, Constant 2003 Average Exchange Rates, Unless Stated ENGLEWOOD CLIFFS, N.J.--(BUSINESS WIRE)--Oct. 27, 2004--Urgent action is being taken to restore top line growth, as stated in the outlook given on 20 September. Low single digit EPS (beia*) growth is expected for the year. FINANCIAL HIGHLIGHTS - EUR millionsThird Quarter Nine Months 2004 2004--------------- --------------10,641 -4 % Turnover 31,264 -3 %--------------- -------------- 1,848 -3 % Operating profit - beia* 4,916 -2 %--------------- -------------- 1,318 -2 % Pre-tax profit 3,419 +2 %--------------- -------------- 883 +6 % Net profit 2,183 +8 %--------------- -------------- 1,187 +3 % Net profit - beia* 3,074 +6 %--------------- ----------------------------- -------------- 1.23 +3 % EPS NV - beia* (Euros) 3.17 +7 %--------------- -------------- 18.38 +3 % EPS PLC - beia* (Euro cents) 47.50 +7 %--------------- --------------* Before exceptional items and amortisation of goodwill and intangible assetsAt current rates of exchange EPS (beia) was flat in the quarter and higher by 4% in the first nine months. Including exceptional items and amortisation of goodwill and intangibles, current rate EPS grew by 4% in the quarter and by 6% in the first nine months. KEY FEATURES OF THE QUARTER Underlying sales declined by 1.3% with a particularly poor performance in Western Europe including significant declines in ice cream and ready-to-drink tea and lower sales in Home & Personal Care in weaker markets. In Asia, competition remains intense in laundry and hair care in a number of key countries. Operating margin (beia) increased by 20 basis points. Continued cash generation has enabled net debt to be reduced to EUR 11.8 billion at the quarter end, down by EUR 2.5 billion over the last twelve months. EPS (beia) grew by 3%. Interim dividend of EUR 0.63 per NV ordinary share and 6.33p per PLC ordinary share. CHAIRMEN'S COMMENT In September we lowered our outlook for EPS beia growth for the year to low single digits following poorer than expected sales in July and August and pressure on some of our market positions. This revision includes an increase in the investment behind our brands from the fourth quarter to re-ignite growth. We remain fully committed to driving long-term total shareholder return through increasing Free Cash Flow and Return on Invested Capital. A strong focus on the top line is a pre-requisite for this and is our immediate priority. We are dissatisfied with our performance and actions are being taken to improve the market competitiveness of our products. We are making adjustments to price points where necessary, stepping up support behind key innovations and increasing media spend for a number of our leading brands. These actions will be sustained into 2005 and we are accelerating the savings programmes already announced. We are reviewing our assumptions for the period to 2010 and will communicate the outcome of this review together with the full year results. Antony Burgmans Patrick Cescau Chairmen of Unilever27 October 2004THIRD QUARTER AND NINE MONTHS FINANCIAL RESULTS (at constant exchange rates) Notes: Unilever uses 'constant rate', 'underlying' and 'beia' measures primarily for internal performance analysis and targeting purposes. Unilever believes that the use of such measures provides additional information for shareholders on underlying business performance trends. Such measures are not defined under UK, Netherlands or US GAAP and are not intended to be a substitute for GAAP measures of turnover and profit. Fuller definitions and reconciliations between such measures and the equivalent GAAP measures are available on our website: www.unilever.com. Underlying sales declined by 1.3% in the quarter and by 0.6% in the first nine months. Within this, leading brands, now 95% of the portfolio, declined by 0.9% in the quarter. After the impact of disposals, turnover was 4% lower than last year in the quarter and 3% lower in the year to date. Operating margin (beia) was 20 basis points higher than last year in the quarter. Gross margin was lower through the impact of poorer mix from lower ice cream sales in Europe and increased trade and consumer value promotions within pricing. These effects were offset by ongoing cost saving programmes and ...