3 views

Uploaded by Avi PG

fundamental analysis

- cell phone shop final
- Hakimisinternational Courier
- Akra
- Leach TB Chap04 Ed3
- anjt
- Panera Financial Statements & Ratios
- Case Study 1
- Mas Pinabonggang is at BS!!!
- AR_2009_2010
- NGO audited documents balance sheet and Profit and loss a/c
- Tally Group
- Accounting Terminology
- Chart of Accounts for Dilley and Company
- Financial Spread Sheet
- 5-year-financial-plan-manufacturing
- EKAD
- Revised Standalone Financial Results for December 31, 2016 [Result]
- Analysis
- PETR 3310 Homework 01 Solution Rev 1.pdf
- Financial Analytics

You are on page 1of 24

1 Company Name UltraTech Cement Ltd.

2 Industry Cement

3 Financial Year Ending 31st March, 2015

4 Designation of the quarter Q2

5 Dividend Record Date 23/04/14

6 Dividend Payment Date 24/07/14

7 NSE/BSE Ticker ULTRACEMCO/532538

Maharashtra

8 Registered Address 400093

9 Registrar Name Sharepro Services (India) Pvt.Ltd.

10 Face Value of Shares 10

11 No of Outstanding Shares 0.00

12 Market Capitalization In crore Rs. 80773.75

13 Promoters Holding 62.80

14 Public Share Holding 37.20

15 Mutual Fund Net Buyer Seller

1 Portfolio Name SIAPL

2 Purchase date of Shares

3 Purchase Price of Shares

4 No of Shares

5 Unrealized Profit and Loss

S. No. Performance

Net Sales of the company in Q2-2014 is Rs. 5821.48 compared to the previous quarter Rs. 6247

1 Rs. 5506.38

Gross profit of the company in Q2-2014 is Rs. 4928.99 compared to the previous quarter Rs. 53

2 quarters Rs. 4701.93

Net profit of the company in Q2-2014 is Rs. 414.24 compared to the previous quarter Rs. 626.9

3 Rs. 502.60

P/E in Q2-2014 is 173.85 compared to the previous year 113.71 with an CAGR of 52.89%. In the

4

EPS was 15.10 in Q2-2014 compared to the previous year 22.86 with an average of 18.32

5

Management Efficiency

S. No.

Board of Directors

Mr. Kumar Mangalam Birla is the No

Limited. He chairs the boards of all

Novelis, Columbian Chemicals, Adit

and Alexandria Carbon Black among

Mr. Kumar Mangalam Birla (Non-Executive Chairman of Aditya Birla Nuvo, UltraTech, Idea, A

1 the Board ) took over as Chairman of the Group

father. As Chairman, Mr. Birla has ta

trajectory. He holds several position

commerce graduate from the Mum

Master of Business Administration f

Mr. O. P. Puranmalka is the Managin

He was a member of Corporate Soc

1 The companies cash and bank balance in Q2-2014 Rs. 296.85 compared to the previous Q4-20

2 Reserves and surplus in Q2-2014 was Rs 17991.27 compared to the previous Q4-2013 Rs. 1690

1 Current ratio of the company is 1.09 compared to the previous quarter 1.45

2 Quick ratio was 0.80 compared to the previous quarter 1.06

3 The interest coverage ratio was 6.81 compared to the previous quarter of 10.44

1 Relative Graham Number for Current Quarter is 72.4184215144

2 PEG Ratio for Current Quarter is 3.40

3 The ORR is 2.49

4 The RSPE of the stock is 32.4917075103

5 The 5 year Beta value of the stock is

Epilogue: The company's financial performance have been good compared to the previous quarter with in

10.24% and 31.10%. EPS of the company have improved compared to the previous quarter with good ave

level. Interest coverage ratio of the company is impressive compared to the previous quarter which infere

the required level which spells out it may go bankrupt in future. Sloan ratio of the company is between th

accruals. ORR of the company is 2.57. RGN and PEG ratios indicate the stock is Overvalued. I would sugge

-15 Quarterly Analysis

Company Information

Ltd.

2538

(India) Pvt.Ltd.

Position Details

Performance

to the previous quarter Rs. 6247.33 with an CAGR of -6.82%. In the average of last 5 quarters

ed to the previous quarter Rs. 5337.86 with an CAGR of -7.66%. In the average of last 5

to the previous quarter Rs. 626.92 with an CAGR of -33.92%. In the average of last 5 quarters

Management Efficiency

Board of Directors

Kumar Mangalam Birla is the Non-Executive Chairman of the Board of Ultratech Cement

ited. He chairs the boards of all of the Group's companies in India and globally, including

velis, Columbian Chemicals, Aditya Birla Minerals, Aditya Birla Chemicals, Thai Carbon Black

d Alexandria Carbon Black among others. In India, he chairs the Boards of Hindalco, Grasim,

tya Birla Nuvo, UltraTech, Idea, Aditya Birla Financial Services and Aditya Birla Retail. Mr. Birla

k over as Chairman of the Group in 1995, at the age of 28, after the untimely demise of his

her. As Chairman, Mr. Birla has taken the Aditya Birla Group to an altogether higher growth

ectory. He holds several positions on various regulatory and professional boards. He is a

mmerce graduate from the Mumbai University. He is a chartered accountant. He earned a

ster of Business Administration from the London Business School.

O. P. Puranmalka is the Managing Director, Whole Time Director of Ultratech Cement Limited.

was a member of Corporate Social Responsibility Committee.

Financial Strength

compared to the previous Q4-2013 Rs. 348.49

o the previous Q4-2013 Rs. 16907.66

Financial Risk

quarter 1.45

quarter of 10.44

Analyst Opinion

4184215144

0

9

4917075103

ed to the previous quarter with increase in Net Sales, Gross profit and Net Profit by 16.31%,

e previous quarter with good average. Liquidity ratios of the company is below the required

he previous quarter which inferes its ability to pay its debts. Z Score of the company is below

tio of the company is between the required threshold which infers the company is good at its

ock is Overvalued. I would suggest to hold the stock till next quarter.

Balance Sheet

S. No Particulars Q2-2014

1 Share Capital

2 Share Option Outstanding

3 Share Appliction Money pending allotment

4 Optional Convertible Warrants

5 Reserves and Surplus

Share Holders Fund -

Minority Interest

Non Current Liabilities

6 Long-term borrowings

7 Deferred tax liabilities (Net)

8 Other Long term liabilities

9 Long-term provisions

Total Non Current Liabilities -

Current Liabilities

10 Short-term borrowings

11 Trade payables

12 other current Liabilities

13 Short-term provisions

Total Current Liabilities -

Total liabilities -

Non Current Assets

14 Fixed Assets

15 Non-current investments

16 Deferred tax Assets (Net)

17 Long-term loans and advances

18 Other non-current assets

Total Non current Assets -

Current Assets

19 Current investments

20 Inventories

21 Trade receivables

22 Cash and bank balances

23 Short-term loans and advances

24 Other current assets

Total current Assets -

Total Assets -

25 Net Sales/Income from operations

26 Other income

27 Total Income 0.00

28 Cost of material consumed

29 Share holders fund(in Rs) 0.00

30 No of Outstanding Shares(in units)

Total Expenditure(Except Finance

cost+Depreciation+Amortisation)

31

32 Finance costs

33 Profit before Depreciation and Tax -

34 Depreciation and Amortisation expense 319.48

35 Others Write of

36 Profit before Interest and Tax (PBIT) -319.48

37 Extraordiary Items

38 Profit Before Tax (PBT) (319.48)

39 Tax After Tax but before Share of Profit of Associates &

Profit 99.12

40 Minority Interest (418.60)

41 Share of Profit of Associates

42 Share of Minority Interest 1.63

43 Profit / Loss for the Year (420.23)

44 Statutory Appropriation

Profit After Tax, Share ofAssociates, Minority Interest &

45 Statutory Appropriation (420.23)

46 EPS 15.10

47

Cash Flow

51 Cash Flow from Operations -

52 Cash Flow from Investments -

53 Cash Flow from Financing activities -

54 Book Value of Shares #DIV/0!

55 Market Price 2,625.20

56 Capital Expenditure -

57 Owners Earning -

58 Working Capital -

59 Gross Profit -

60 Operating Profit -

61 Dividend Paid -

62 Retained Earning -

63 Purchase of Goods -

Cost (Rs in lakhs)

Q1-2014 Q4-2013 Q3-2013 Q2-2013 Q4-2012

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

0.00 0.00 0.00 0.00 0.00

- - - 0.00

281.65 278.45 264.48 257.25

275.98 138.39 139.08 106.97

-557.63 (416.84) (403.56) (364.22)

1.16

-558.79 (416.84) (403.56) (364.22)

22.86 30.56 13.49 9.63

- - - -

- - - -

- - - -

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

2,599.45 2,188.90 1,763.35 1,809.55

- - - -

- - - -

- - - -

- - - - -

- - - - -

- - - -

0 0 0 0

- - - -

Q2-2014

Return on Capital #DIV/0!

Return on Networth #DIV/0!

Return on Asset #DIV/0!

Net Sales -

Gross Profit -

operaing profit -

Net Profit after tax (420.23)

EPS 15.10

P/E 173.8543046358

P/BV #DIV/0!

Owners earning per share #DIV/0!

Price to owners earning #DIV/0!

Long term Debt Equity Ratio #DIV/0!

Current Ratio #DIV/0!

Quick Ratio #DIV/0!

Long Term debt to Owners Earning #DIV/0!

Interest Coverage Ratio #DIV/0!

CROIC #DIV/0!

Debtor Turnover Ratio #DIV/0!

Creditors Turnover Ratio #DIV/0!

Inventory Turnover Ratio #DIV/0!

Fixed Asset Turnover Ratio #DIV/0!

Total Asset Turnover Ratio #DIV/0!

Cost Income ratio #DIV/0!

Gross profit Margin #DIV/0!

Operating Profit margin #DIV/0!

Net Profit Ratio #DIV/0!

Efective Tax Rate 131.03

Dividend Yield -

Sloan Ratio #DIV/0!

M Score

Altman Z Score #DIV/0!

PEG 3.40

Relative graham Number 72.4184215144

EPS(TTM) 84.04

Q1-2014 Q4-2013 Q3-2013 Q2-2013 Q4-2012 Average(5 yrs)

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

- - - - - 0

- - - - - 0

- - - - - 0

(558.79) (416.84) (403.56) (364.22) - -432.728

22.86 30.56 13.49 9.63 - 18.328

113.7117235346 71.6263089005 130.7153447 187.90758048 #DIV/0! 135.56305245

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

197.99 149.70 152.59 141.58 #DIV/0! 154.576146117

- - - - #DIV/0! 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Q2-2013 9.63

Q3-2013 13.49

Q4-2013 30.56

Q1-2014 22.86

Q2-2014 15.10

EPS (TTM) 82.01

Govt. Bond Rate 8.4

Sensex Price 26630.51

Parameters Q2-2013

Market Risk Interest Rate Sensitivity

Forex Sensitivity

Credit Risk Probability of Default(Altman Z Score) #DIV/0!

Performance Sales 0

Gross profit 0

Operating Profit 0

Net Profit after tax -364

P/E ratio 187.9075804777

Operational Risk Ligitation

Regulatory Notes

News Events

Liquidity Risks Current Ratio #DIV/0!

Quick Ratio #DIV/0!

Interest coverage ratio #DIV/0!

Efficiency Ratios Debtor turnover ratio #DIV/0!

Creditor turnover ratio #DIV/0!

Fixed Asset turnover ratio #DIV/0!

Total asset turnover ratio #DIV/0!

Inventory Turnover ratio #DIV/0!

Cost income ratio #DIV/0!

Profitability & Growth Gross profit Margin #DIV/0!

Operating Profit Ratio #DIV/0!

Net Profit Ratio #DIV/0!

Efective tax rate 141.5821185617

Return on Capital employed #DIV/0!

Return on Networth #DIV/0!

Return on asset #DIV/0!

Valuation Relative Graham Number

PEG Ratio

Industry Industry/Sector Growth

Q2-2014 Five year average Weightage Rating(1/2/3)

5

5

#DIV/0! 4

0 0 4 3

0 0 4 3

0 0 4 3

-420 -433 5 3

173.8543046 135.56 4 2

4 3

4 3

4 3

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 2

#DIV/0! 4 3

#DIV/0! 4 3

#DIV/0! 3 2

#DIV/0! 3 3

#DIV/0! 3 3

131.0254163 154.5761461167 3 3

#DIV/0! 4 3

#DIV/0! 3 3

#DIV/0! 3 3

72.41842151 2 2

3.40058401 2 2

1 3

ORR 2.49

METHOD1

P/E 173.8543046358

K 0.0057519427

Dividend Per Share 0

Expected Price 2640.3

1.26

3625.38

28.11 0.035575

91.41996

3753.091

YEAR Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014 CAGR

Gross Profit in crores 0.00 0.00 0.00 0.00 0.00 #DIV/0!

Operating Profit in crores 0.00 0.00 0.00 0.00 0.00 #DIV/0!

Net Profit in crores -3.64 -4.04 -4.17 -5.59 -4.20 3.64%

EPS 9.63 13.49 30.56 22.86 15.10 11.90%

P/E 187.91 130.72 71.63 113.71 173.85 -1.92%

Increase

over Increase over Average

Previous last year

Quarter

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

#DIV/0! #DIV/0! 0

-24.80% 15.38% -4.32728

-33.95% 56.80% 18.328

52.89% -7.48% 135.5631

Net Sales (in crores)

1.00

0.90

0.80

0.70

0.60

0.50

0.40

0.30

0.20

0.10

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

1.00

0.90

0.80

0.70

0.60

0.50

0.40

0.30

0.20

0.10

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

EPS in Rs.

35.00

30.00

25.00

20.00

15.00

10.00

30.00

25.00

20.00

15.00

10.00

5.00

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

EPS

12

10

0

Q2-2014 Q1-2014 Q4-2013 Q3-2013 Q2-2013

Sloan Ratio

Gross Profit(in crores)

1.00

0.90

0.80

0.70

0.60

0.50

0.40

0.30

0.20

0.10

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

-1.00

-2.00

-3.00

-4.00

-5.00

-6.00

P/E

200.00

180.00

160.00

140.00

120.00

100.00

80.00

60.00

40.00

160.00

140.00

120.00

100.00

80.00

60.00

40.00

20.00

0.00

Q2-2013 Q3-2013 Q4-2013 Q1-2014 Q2-2014

P/E

Year Mar-14 Mar-13 Mar-12 Mar-11 Mar-10

EPS 80.69 98.04 87.47 49.67 88.11

RSPE 32.491708

- cell phone shop finalUploaded byapi-249675528
- Hakimisinternational CourierUploaded byGodfrey Jatho
- AkraUploaded bydiankrisandi
- Leach TB Chap04 Ed3Uploaded bybia070386
- anjtUploaded byroxas
- Panera Financial Statements & RatiosUploaded by0dian
- Case Study 1Uploaded byBHASKAR SANKAR
- Mas Pinabonggang is at BS!!!Uploaded byKim Barrios
- AR_2009_2010Uploaded byJudy Ross
- NGO audited documents balance sheet and Profit and loss a/cUploaded byMitesh Khatri
- Tally GroupUploaded bysavitapoonia
- Accounting TerminologyUploaded byAbhinav Behl
- Chart of Accounts for Dilley and CompanyUploaded byCharitycharity
- Financial Spread SheetUploaded byAsif Rahman
- 5-year-financial-plan-manufacturingUploaded bysmute20
- EKADUploaded byRomzi
- Revised Standalone Financial Results for December 31, 2016 [Result]Uploaded byShyam Sunder
- AnalysisUploaded byRacraquin Engel
- PETR 3310 Homework 01 Solution Rev 1.pdfUploaded byBrian Anderson
- Financial AnalyticsUploaded byRajat Pani
- Accounting Cycle OverviewUploaded byanon-831011
- Maruti Valuation FileUploaded bysumezone91
- PBB Sheet9 3Uploaded bycheskarreyes
- Fete n Fiesta Word DocUploaded byMuskan Ali
- Budget Statement 2013 14Uploaded bysujaraghups
- Financial Report - 2016 Buddy's GrillUploaded byPatricia S. Gabisay
- Fme Accounting Terminology ChecklistUploaded byPartha Boyal
- chap019-131230191816-phpapp02Uploaded byDewi Pertiwi
- Financial AccountingBSCUploaded byWaqar Amjad
- Adubon Project HandoutUploaded bycalembe9246

- BOJA 06-11-2015Uploaded byAvi PG
- SIT Case Writing Airline IndustryUploaded byAvi PG
- Walmart_10Q_20120906.pdfUploaded byAvi PG
- EI EuroStoxx50Uploaded byAvi PG
- WalMart_AR.pdfUploaded byAvi PG
- Module 3 Chapter 15 DCF ModelUploaded byAvi PG
- Delta Reports Financial and Operating Performance for Nov 2016Uploaded byAvi PG
- ShakUploaded byAvi PG
- Sun Pharma to Acquire Ocular TechnologiesUploaded byAvi PG
- E Commerce September 2013Uploaded byanuj.arora02001021
- E Commerce September 2013Uploaded byanuj.arora02001021
- Fivebelow 2016 Annual ReportUploaded byAvi PG
- SBUXUploaded byAvi PG
- Cost BehaviorUploaded byAvi PG
- WFMUploaded byAvi PG
- Accenture-Digital-Learning-Business-Case-Tool.xlsxUploaded byMusadaq Hanandi
- Info SysUploaded byAvi PG
- Ratios AppleUploaded byAvi PG
- Benchmarking CompaniesUploaded byAvi PG
- Press Release Sun Pharma Announces US Launch of Generics for OlmesartanUploaded byAvi PG
- Union Budget 2014-15 - A ReviewUploaded byAvi PG
- Transfer PricingUploaded byAvi PG
- Press Release Sun Pharma Q1 FY17 Financial ResultUploaded byAvi PG
- NISM-Series-XV-Research Analyst Workbook (February 2015).pdfUploaded byJerin Peter
- NYSF Walmart Templatev2Uploaded byAvi PG
- NYSF Walmart Templatev2Uploaded byAvi PG
- ICFLCFABooklet.pdfUploaded byAvi PG
- NCFM FUNDAMENTAL ANALYSIS MODULEUploaded byamo
- PMO Project Programme Status Update RAID Milestones Template 6 Month ViewUploaded byAvi PG

- Case Study on AAC Business caseUploaded byninadchitale
- Hemani Ltd GFMUploaded byRenu Kumari
- Friedlan4e SM Ch02Uploaded byTracy Bang
- Role and Functions of IRDAUploaded byEknath Birari
- VW ratios analysedUploaded bySrinivas Kannan
- Juniper Networks AnalysisUploaded bydrthorson
- Drifting Icebergs: Perceptions and Reality in Trading CostsUploaded byWayne H Wagner
- Tecumseh Products Company FinanceUploaded byshiva_online
- US Internal Revenue Service: irb04-11Uploaded byIRS
- FIM Final ReportUploaded bymozubhatti
- iw8beneUploaded bycaptkc
- Legal Requisites for Tax ExemptionUploaded bymarygracepronquillo
- Curriculum IFM (MBA 403)Uploaded bysharadkulloli
- Fine Arts - Art Dealers & Gallery Owners RevUploaded byvikrant
- Financial Accounting Part 1Uploaded byChristopher Price
- Edepotaamazonir t55a3922b 001 (1)Uploaded bySid Roy
- 2nd Midterm ReviewUploaded bykhan
- WelComeUploaded byNarayana Moorthy
- International Accounting Ppt (1)Uploaded byashish3009
- 25. 160427 - GEO Form 10K - Admitted Exhibit 10 - HighlightedUploaded byNational Catholic Reporter
- Sec Guide to Proxy BrochuresUploaded byShahid Rasheed
- Ch 10 - All AnswersUploaded byDustin De Souza
- Worldwide Business Standards-EnglishUploaded bymparratt
- phovie toyhorada.docxUploaded byphoevie
- Evstafyeva_Anna_Fall+2009Uploaded byuneelle2010
- SMChap031Uploaded byTracywong
- 04. CIN-Configuration,Master Data and MM ProcessUploaded byNeel Kumar
- Graham & Doddsville - Spring 2013Uploaded byWall Street Wanderlust
- A Study of Various Company Meetings UnderUploaded byniyorsaikia
- The Journal of Corporate Accounting & Finance11Uploaded bySekar Murugan