Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Executive Summary
This report evaluates the financials of ITC Ltd. with respect to its past performance and
financial health. A recommendation to investors has been provided based on the financial
analysis and companies strategies. The report covers common size as well as comparative
analysis of income statements and balance sheets.
ITC is the market leader in the Indian cigarette space. It has diversified its operations since
1975 and forayed into hotels. Subsequently, it has also diversified into other FMCG markets.
The sales turnover for the company stands at about 53,160 crores in FY2015. The company
has demonstrated considerable skill in managing its working capital as well as reining in their
operating expenses. Companys net profits have increased over the years and it has a very
comfortable net profit margin. The debt levels are extremely low, and almost entire profits
are available to the equity investors. The return on capital employed is about 50%. ITC Ltd. is
thus a good opportunity for investors to pursue.
1|Page
Contents
Executive Summary.................................................................................................................... 1
Introduction ............................................................................................................................... 3
Financial Analysis ....................................................................................................................... 3
Common-Size Income Statement Analysis............................................................................. 3
Common-Size Balance Sheet Analysis .................................................................................... 3
Comparative Income Statement Analysis .............................................................................. 4
Comparative Balance Sheet Analysis ..................................................................................... 4
Ratio Analysis.......................................................................................................................... 5
Current Ratio ....................................................................................................................... 5
Debt to Equity Ratio ............................................................................................................ 5
Inventory Turnover Ratio .................................................................................................... 5
Fixed Assets Turnover Ratio................................................................................................ 5
Return on Assets ................................................................................................................. 5
Return on Net Worth .......................................................................................................... 5
Return on Capital Employed ............................................................................................... 5
Price to Earnings Ratio ........................................................................................................ 5
Summary of Financial Performance and Recommendations .................................................... 6
Appendix A: Common Size Income Statement ITC Ltd. .......................................................... 7
Appendix B: Common Size Balance Sheet ITC Ltd. ................................................................. 8
Appendix C: Comparative Income Statement ITC Ltd. ......................................................... 10
Appendix D: Comparative Balance Sheet ITC Ltd. ................................................................ 11
Appendix E: Ratio Analysis ITC Ltd. ....................................................................................... 13
2|Page
Introduction
ITC Ltd. is a leading firm in the Indian FMCG space. It boasts of a wide product portfolio from
branded packaged foods, personal care products, cigarettes, lifestyle retailing, education and
stationary products, and safety matches and incense sticks. It also operates in the hotel
industry and agri business. ITC is one of the largest agri business players in India. ITC is also
present in paperboard and packaging industry and information technology space. Cigarettes,
however, forms about 60% of gross turnover of the company. The closest competitor to ITC
in the cigarette sector is Godfrey Phillips India Ltd.
ITCs corporate strategy is to create multiple growth drivers and leverage its brand building
capability, deep distribution networks, rural linkages, expertise in agri commodity sourcing,
and packaging knowhow. Consequently, the company has invested heavily in diversifying its
products and creating multiple brands. The company aims at achieving a revenue of 1,
00,000 crore from the FMCG business by 2030 and become Indias number one FMCG player.
Financial Analysis
Common-Size Income Statement Analysis
The common-size analysis of ITC Ltd.s income statement reveals an increase in the COGS to
net sales of the company. An increase from 36.15% of the net sales in FY2011 to 38.04% of
net sales in FY2015 with a five year average of 37.27% of net sales does not bode well for the
company, indicating a drop in its gross margin. The company, however, has been successful
in reducing its operating expenses to net sales from 32.88% in FY2011 to 27.98% in FY2015.
Consequently, operating profit as a percentage of net sales have increased for the company
over the five year period in review. Five year average operating profit for the company was
32.78% of the net sales. Selling and Administrative expenses per unit of net sales have
reduced considerably from 12.78% in FY2011 to 9.98% in FY2015. Use of technology and
predictive analytics has been helping the company to capture quick and accurate data which
is being leveraged towards geography-specific trade promotion schemes. This has clearly
benefitted the company since the advertising and marketing expenses as a percentage of net
sales has declined from 3.03% to 2.10% during the five years from FY2011, even though these
expenses have increased from 567.8 crores to 813.75 crores in actual terms.
The net profit to sales for ITC increased throughout FY2011 to FY2015; the five year average
being 24.24%. Contrasting this to the net profit margin for Godfrey Phillips India Ltd. which
stands at 7.04% in FY2014, it is a spectacular feat by the company.
3|Page
The long term borrowings as a percentage of total shareholders equity and liabilities has
declined from 0.34% in FY2011 to 0.13% in FY2015. The company has been clearing off its
long term debts without resorting to additional debts. This has reduced the interest burden
on the company and at the same time increased its tax liabilities over the five year period.
The current liabilities of the company have been decreasing on account of decreasing trade
payables from 5.68% of total owners equity and liabilities in FY2011 to 4.39% in FY2015.
There however, is a jump in short term borrowings to total owners equity and liabilities from
0.09% in FY2011 to 0.42% in FY2015. Part of the cash raised through short term borrowing is
used to pay the companies creditors. At the same time, the total current assets to total assets
have increased from 52.54% in FY2011 to 55.61% in FY2015. Cash and Bank balances is the
major contributor to this increase. Inventories to total assets have decreased from 20.19% in
FY2014 to 18.67% to FY2015.
4|Page
Ratio Analysis
Current Ratio
The current ratio of the company in FY2015 stands at 1.24. This has steadily increased from
0.95 in FY2011 to the current levels. The average 5 year current ratio is 1.07. The company is
prudently handling is current assets and liabilities.
Return on Assets
ITC Ltd.s return on asset is 22.23% on average from FY2011 to FY2015. Thus the company
makes a profit of 0.22 for every rupee invested in its assets. Godfrey Phillips India Ltd. on
the other hand earns about 0.12 for every rupee invested in its assets. The performance of
ITC in this regard is far superior to Godfrey Phillips in this regards.
5|Page
6|Page
FY2014
FY2013
FY2012
FY2011
Net Sales
Raw Material Consumed
100.00
38.04
100.00
37.49
100.00
38.32
100.00
36.36
100.00
36.15
5 Year
Average
100.00
37.27
Gross Profit
61.96
62.51
61.68
63.64
63.85
62.73
1.57
7.14
3.79
9.98
2.85
2.65
27.98
1.83
7.09
3.95
9.52
3.10
2.73
28.22
1.83
6.78
3.84
11.20
2.63
2.72
29.00
1.80
7.30
4.17
11.98
3.60
2.81
31.65
1.98
7.57
4.45
12.78
3.01
3.10
32.88
1.80
7.18
4.04
11.09
3.04
2.80
29.95
Operating Profit
33.98
34.29
32.68
31.99
30.97
32.78
Interest Expense
Other Income
0.23
3.24
0.08
2.75
0.34
2.77
0.38
2.96
0.41
2.37
0.29
2.82
36.98
36.96
35.11
34.56
32.93
35.31
Tax Expense
11.84
11.50
10.79
10.73
10.48
11.07
Net Profit
25.15
25.46
24.33
23.84
22.46
24.24
7|Page
FY2014
FY2013
FY2012
FY2011
Share Capital
Reserves and Surplus
Minority Interests
1.74
67.26
0.49
1.95
64.67
0.50
2.24
63.27
0.51
2.60
62.05
0.52
2.93
59.52
0.53
5 Year
Average
2.29
63.35
0.51
Long-term Borrowings
Deferred Tax liabilities (Net)
Other Long Term Liabilities
Long-term Provisions
Total Non-current Liabilities
0.13
3.57
0.09
0.27
4.07
0.19
3.20
0.10
0.32
3.81
0.26
3.43
0.11
0.41
4.21
0.35
2.93
0.17
0.40
3.85
0.34
3.07
0.21
0.40
4.02
0.25
3.24
0.14
0.36
3.99
Short-term Borrowings
Trade Payables
Other Current Liabilities
Short-term Provisions
Total Current Liabilities
0.42
4.39
8.22
13.40
26.44
0.37
5.15
8.98
14.57
29.07
0.00
5.01
10.07
14.69
29.77
0.01
5.11
11.39
14.48
30.99
0.09
5.68
11.86
15.37
32.99
0.18
5.07
10.11
14.50
29.85
100.00
100.00
100.00
100.00
100.00
100.00
Tangible Assets
Intangible Assets
Capital Work-in-progress Tangible Assets
Intangible Assets Under
Development
Less: Provision for Assets Given
on Lease
Total Fixed Assets
31.85
0.92
5.81
30.71
0.18
7.54
33.17
0.28
5.77
31.82
0.40
7.94
33.19
0.55
5.14
32.15
0.47
6.44
0.06
0.09
0.06
0.03
0.04
0.06
0.00
0.01
0.02
0.02
0.02
0.01
38.64
38.50
39.28
40.16
38.89
39.10
Goodwill on Consolidation
Non-current Investments
Deferred Tax Assets (Net)
Long-term Loans and Advances
Other Non-current Assets
Total Non-current Assets
0.50
1.76
0.08
3.40
0.00
5.75
0.73
1.95
0.09
3.50
0.00
6.26
0.90
2.30
0.07
3.53
0.00
6.80
1.04
2.54
0.05
3.64
0.00
7.28
1.02
2.93
0.05
4.57
0.00
8.57
0.84
2.30
0.07
3.73
0.00
6.93
Current Investments
Inventories
Trade Receivables
Cash and Bank Balances
Short-term Loans and Advances
Other Current Assets
13.34
18.67
4.31
17.17
1.24
0.88
15.86
20.19
5.97
8.54
2.00
2.68
14.62
21.28
3.95
10.83
1.50
1.76
14.76
21.35
3.99
10.40
1.61
0.45
15.51
21.72
4.12
9.19
1.64
0.36
14.82
20.64
4.47
11.22
1.60
1.23
8|Page
55.61
55.23
53.93
52.55
52.54
53.97
Total Assets
100.00
100.00
100.00
100.00
100.00
100.00
9|Page
FY2014
FY2013
FY2012
FY2011
Net Sales
Raw Material Consumed
9.06
10.37
10.45
8.47
16.13
20.42
14.89
15.38
15.23
14.39
5 Year
Average
13.15
13.81
Gross Profit
8.25
11.63
13.47
14.62
15.71
12.74
-5.62
9.67
5.30
10.08
14.32
13.03
17.80
9.81
8.83
6.31
11.71
9.19
8.12
14.03
12.63
7.34
11.91
9.79
13.29
0.84
6.13
8.27
-5.43
24.20
10.97
7.96
10.35
-14.88
13.23
8.48
9.20
28.81
6.22
11.58
15.49
-1.76
7.89
12.03
8.58
7.44
8.89
9.66
Operating Profit
8.23
14.65
17.90
17.62
19.63
15.61
Interest Expense
Other Income
67.93
22.73
-270.69
9.61
5.63
10.63
10.16
31.65
-0.13
-20.09
-37.42
10.91
9.12
14.91
17.45
18.91
17.01
15.48
Tax Expense
11.65
15.98
16.60
16.87
13.97
15.01
Net Profit
7.94
14.43
17.82
19.82
18.43
15.69
10 | P a g e
FY2014
FY2013
FY2012
Share Capital
Reserves and Surplus
Minority Interests
0.78
16.99
10.88
0.65
18.21
12.86
1.07
19.76
14.51
1.04
18.84
11.55
5 Year
Average
0.88
18.45
12.45
Long-term Borrowings
Deferred Tax liabilities (Net)
Other Long Term Liabilities
Long-term Provisions
Total Non-current Liabilities
-20.58
25.69
-0.16
-5.76
20.05
-15.86
7.70
5.61
-8.98
4.58
-13.84
37.59
-19.83
21.00
28.69
17.42
8.73
-10.26
13.34
8.92
-8.21
19.93
-6.16
4.90
15.56
Short-term Borrowings
Trade Payables
Other Current Liabilities
Short-term Provisions
Total Current Liabilities
30.05
-4.07
2.97
3.45
2.30
18.89
3.18
14.67
12.92
-100.00
15.16
3.82
19.16
12.84
-92.13
2.66
9.50
7.44
7.09
-54.02
8.16
4.87
11.18
8.79
12.49
15.64
17.45
14.00
14.90
Tangible Assets
Intangible Assets
Capital Work-in-progress Tangible Assets
Intangible Assets Under
Development
Less: Provision for Assets Given
on Lease
Total Fixed Assets
16.66
474.27
-13.30
7.06
-26.57
50.94
22.44
-16.22
-14.55
9.32
-16.86
76.02
13.87
103.65
24.78
-20.59
74.64
172.20
-29.72
49.13
-81.48
0.00
0.00
0.00
-20.37
12.90
13.37
14.85
17.73
14.71
Goodwill on Consolidation
Non-current Investments
Deferred Tax Assets (Net)
Long-term Loans and Advances
Other Non-current Assets
Total Non-current Assets
-21.93
1.15
8.59
9.56
0.00
3.26
-6.12
-1.92
47.32
14.65
0.00
6.62
0.76
6.42
48.28
13.70
0.00
9.56
16.16
-0.99
23.84
-9.17
-3.10
-2.78
1.17
32.01
7.18
0.00
4.08
Current Investments
Inventories
Trade receivables
Cash and Bank Balances
Short-term Loans and Advances
Other Current Assets
-5.40
4.02
-18.74
126.24
-30.33
-62.96
25.52
9.75
74.76
-8.83
54.11
75.77
16.33
17.04
16.29
22.31
9.39
358.40
8.46
12.07
10.45
28.98
11.95
41.10
11.23
10.72
20.69
42.17
11.28
103.08
FY2011
11 | P a g e
13.26
18.44
20.52
14.03
16.56
Total Assets
12.49
15.64
17.45
14.00
14.90
(All figures in %)
12 | P a g e
FY2014
FY2013
FY2012
FY2011
Debt-Equity Ratio
Long Term Debt-Equity Ratio
Current Ratio
0
0
1.24
0
0
1.11
0
0
1.05
0.01
0
0.99
0.01
0.01
0.95
Turnover Ratios
Fixed Assets
Inventory
Debtors
Interest Cover Ratio
PBIDTM (%)
PBITM (%)
PBDTM (%)
CPM (%)
APATM (%)
ROCE (%)
RONW (%)
2.51
6.63
25.92
179.43
29.84
27.93
29.69
20.98
19.07
49.19
33.77
2.66
6.74
28.28
536.72
28.86
26.95
28.81
20.58
18.66
51.94
36.27
2.72
6.88
39.25
101.88
27.52
25.63
27.26
19.51
17.62
52.14
36.21
2.63
6.46
37.72
91.83
27.52
25.54
27.25
19.48
17.5
51.31
35.58
2.5
6.28
35.05
83.61
26
23.87
25.71
18.31
16.18
48.67
33.35
13 | P a g e