This document provides a detailed financial analysis of Britvic Plc and compares its performance with its competitor Nichols Plc. It includes ratio analysis, project financials, project risks, and a critical discussion of the methods. The document also provides a final recommendation based on the analysis.
Contribute Materials
Your contribution can guide someone’s learning journey. Share your
documents today.
Running head: ACCOUNTING AND MANAGERIAL FINANCE Accounting and managerial finance Name of the project Name of the university Student ID Author note
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
1ACCOUNTING AND MANAGERIAL FINANCE Table of Contents 1.Executive summary..................................................................................................................2 2.Rational of the project..............................................................................................................3 Question 1........................................................................................................................................3 Requirement (a)...........................................................................................................................3 3.Ratio analysis...........................................................................................................................4 Requirement (b)...........................................................................................................................4 Requirement (c).........................................................................................................................10 Requirement (d).........................................................................................................................11 4.Project financials....................................................................................................................14 Question 2......................................................................................................................................14 Requirement (a).........................................................................................................................14 Requirement (b).........................................................................................................................17 Requirement (c).........................................................................................................................19 5.Project risks............................................................................................................................21 6.Critical discussion of the methods..........................................................................................21 Requirement (d).........................................................................................................................21 7.Final recommendation............................................................................................................22 Reference.......................................................................................................................................23
2ACCOUNTING AND MANAGERIAL FINANCE 1.Executive summary Question one of the tasks is to carry out detailed financial analysis of Britvic Plc using the financial key ratios and analysing the financial statements of the entity. The report will further, compare the performance of the company against its main competitor Nichols Plc which is the supplier of soft drinks to the catering, wholesale, retail, licensed and leisure industries in UK. The report will focus on critical evaluation of Britvic Plc and will analyse its working capital management. Question 2 will analyse the project that is intended to be carry out by the company and taking into consideration various scenarios presentation will be prepared to the investment board regarding the acceptability of the project. Recommendation will be provided taking into consideration different funding choice and other information provided in the question.
3ACCOUNTING AND MANAGERIAL FINANCE 2.Rational of the project Question 1 Requirement (a) Introduction Britvic Plc which is the soft drink company is UK based entity. It operates in soft drink manufacturing and distribution industry and operates through 6 segments including GB carbs, GB stills, France, Brazil, Ireland and International. Across the 4 markets the entity has developed the strong portfolio of own iconic brands including Tango, Robinsons, J2O, MiWadi, Teisseire, Maguary, Fruite and DaFruta. Apart from that, In Ireland and GB it sells and produces various soft drinks for famous soft drink company PepsiCo including 7UP, Pepsi, Mountain Dew and SoBe under the exclusive agreement with PepsiCo. It is the largest supplier for branded soft drinks and number 2 suppliers for branded carbonated soft drinks in GB and is the industry leader in France and Ireland (Britvic.com 2019). Looking into the financial performance of the entity for the last 5 years it can be identified that the revenues as well as the net profit margin of the entity are in increasing trend. Further, the entity is regular paying dividend the payment of dividend for the last 5 years is in increasing trend. However, it has been observed that apart from the cost of sales, selling and distribution expenses is one of the major expenses for the entity and the entity is spending considerable amount in this head (Britvic.com 2019). Looking into the balance sheet of the entity it can be identified that current ratio of the company has been reduced after the year 2015 as the liabilities started increasing as compared to the current assets. However, the leverage position of
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
4ACCOUNTING AND MANAGERIAL FINANCE the entity over the years has been improved as the entity started paying off the long term borrowing and additional funding has been raised through equity. Further, the earnings per share over the last 5 years are in increasing trends and the entity is regular in paying dividend (Britvic.com 2019). 3.Ratio analysis Requirement (b) Key financial ratios for the company – Britvic Plc Key financial ratios for the company – Nichols Plc
5ACCOUNTING AND MANAGERIAL FINANCE Analysis of Britvic Plc’s performance as compared to Nichols Plc Ratio analysis is the form of analyzing the financial reports that is used for obtaining quick indication regarding the financial performance of the entity in context of different key areas. Different ratios used for analyzing the overall performance of the entity are profitability ratios, liquidity ratio, debt ratio and efficiency ratio. Each of the ratios has its own importance and helps the users to analyze different financial areas of the entity (Robinson et al. 2015). Owing to different advantages of the ratio analysis this tool is used as a major tool for performance analysis. One of the major advantages is that data required for computing the ratios are readily available from the financial statements of the entity. Further, the ratios facilitate to
6ACCOUNTING AND MANAGERIAL FINANCE make comparison with other entity’s performance. Apart from that, it can be used to perform trend analysis and identifying the areas where the performances have been deteriorated or improved (Wahlen, Baginski and Bradshaw 2014) Liquidity ratio – In accounting, liquidity is depicted as the entity’s ability in terms of meeting the financial obligation as it becomes due. Hence, the liquidity ratio is used for measuring the ability of the organization to meet the short term debts. Liquidity ratio represents the number of times the current assets of the entity can cover up the short term payables. If the result is more than 1 it signifies that the current assets are sufficient to pay off the current obligations. On the contrary, the liquid ratio of less than 1 signifies that the company’s current assets are not sufficient to pay off the current obligations (Easton and Sommers 2018) One of the most used liquid ratios is current ratio that measures the current liabilities of the entity against its current assets. It is used to measure the entity’s liquidity position quickly. It is computed through dividing the current assets by the current liabilities. Here, all the current assets and all the current liabilities of the company are taken into consideration. Looking into the current ratio of the company it can be identified that current ratio of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 1.01 to 0.93. Major reason behind the reduction of current asset was decrease in cash and cash equivalent that was significantly reduced to $ 82.5 million in 2017 from $ 205.9 million (DeFusco et al. 2015). It is indicating that the company’s current assets are not sufficient to meet the current debt obligations. On the other hand, if the current ratio of its competitor Nichols Plc is considered it can be identified that through the company’s current ratio over the last 3 years has been reduced from 3.23 to 3.21, for
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
7ACCOUNTING AND MANAGERIAL FINANCE all the 3 years its current ratio is quite high as compared to Britvic Plc and are sufficient to meet the short term debt obligation (Nicholsplc.co.uk 2019). Activity ratio – Activity ratios are used to measure the company’s ability in context of converting the balance sheet accounts into the revenues. It is used for assessing the efficiency of the entity with regard to generation of revenues in cash form and the sales on the basis of its liability, assets, and capital accounts. It determines the relationship among the sales and the given assets, say, inventories. It indicates the ratio among how much investment is made for the particular assets and the time taken to convert the same into cash (Coates 2014) One of the most used activity ratios is inventory turnover ratio that measures the time taken by the entity to replace or to sale the entire stock of inventories. It focuses on relationship among the COGS and the average stock maintained by the entity (Entwistle 2015). Hence, it is also known as the stock velocity ratio. It is computed through dividing the COGS by the average inventories. Looking into the inventory turnover ratio of the company it can be identified that inventory turnover ratio of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 6.78 to 5.58. It is indicating that the company’s efficiency in replacing or selling its assets is reduced over the years. Major reason of the reduction is the cost of sales of the entity has been increased at higher pace as compared to the increase in inventories (Britvic.com 2019). On the other hand, if the inventory turnover ratio of its competitor Nichols Plc is considered it can be identified that though the company’s inventory turnover ratio over the last 3 years has been reduced from 13.01 to 10.92, for all the 3 years its inventory turnover ratio is quite high as
8ACCOUNTING AND MANAGERIAL FINANCE compared to Britvic Plc and are efficient in replacing or selling its inventories (Nicholsplc.co.uk 2019). Debt ratio – Debt ratio is used to signify the debt proportion of the entity as compared to the assets. It indicates how much the entity is dependent on debt for financing its assets. It provides the users with quick measure of debt amount the company reported in its balance sheet as compared to the equity for financing the assets. Higher ratio indicates that the company’s operation is exposed to higher level of risk. Conversely, lower ratio indicates that the entity has conservative financing that provides the opportunity to borrow in future with lower risk (Nobes 2014) One of the most used debt ratios is debt to equity ratio that measures the comparative contribution of the shareholders and the creditors in capital employed by the business. To be more specific, the ratio of total liabilities against total equity capital is termed as the debt equity ratio (Brigham et al. 2016). Looking into the debt equity ratio of the company it can be identified that though the debt equity ratio of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 5.13 to 3.75, debt, for all the 3 years under concern the entity is highly leveraged as the debt equity ratio is significantly high. Reason behind the high leverage ratio is that the company has financed through higher amount of long term as well as short term borrowings as compared to the equity finance. For instance, the entity has $ 582.7 million long term borrowing whereas the amount of issued share capital with share premium accounts for $ 186.7 million (Britvic.com 2019). On the other hand, if the debt equity ratio of its competitor Nichols Plc is considered it can be identified that the company’s debt equity ratio over the last 3 years has been reduced from 0.34 to 0.28 and for all the 3 years its debt equity ratio is
9ACCOUNTING AND MANAGERIAL FINANCE significantly low as compared to Britvic Plc and are hence, it will be considered as lower leverages and less exposed to financial risk (Nicholsplc.co.uk 2019). Profitability ratio – Profitability ratio compares the income statements items and categorise the same to measure the ability of the entity to generate the profits from operation. It is used by the creditors and investors to analyse the return provided by the entity on shareholder’s investment. To be more specific, the profitability ratio can be used for judging whether the entity is generating sufficient operation al profit from the assets (Loughran and McDonald 2014) One of the most widely profitability ratios is net profit margin that measures the net earnings earned by the entity from selling the goods or providing the services or simply, the amount of profit generated by the entity at particular sales level. It shows the revenues or earnings left for the equity as well as preference shareholders after paying all operating expenses, financial expenses and tax expenses. Looking into the net profit margin of the company it can be identified that net profit margin of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 7.98% to 7.24%. The reason behind the reduction is the increase is revenue was at lower rate as compared to increase in cost of sales (Britvic.com 2019). It is indicating that the company’s efficiency in generating profit from sales after paying the expenses are reduced over the years. On the other hand, if the net profit margin of its competitor Nichols Plc is considered it can be identified that through the company’s net profit margin has been reduced over the last 3 years from 20.35% to 17.45%, for all the 3 years its net profit margin is quite high as compared to Britvic Plc and it is efficient in generating higher percentage profit from sales after paying the expenses (Nicholsplc.co.uk 2019).
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
10ACCOUNTING AND MANAGERIAL FINANCE Hence, if the overall financial performance of Britvic Plc is compared with its competitor Nichols Plc it can be stated that the Nichols Plc’s performance is better as compared to Britvic Plc in all aspects including liquidity, solvency, efficiency and profitability. Requirement (c) Interpreting the performance of Britvic Plc for 2017 as compared to previous years Current ratio – Looking into the current ratio of the company it can be identified that current ratio of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 1.01 to 0.93. Generally, the current ratio of more than one signifies that the current assets of the entity are sufficient to meet the short term debt obligation. However, the current ratio trend of the company is indicating that the company’s current assets are not sufficient to meet the current debt obligations. Further, the current ratio for 2017 is lowers as compared to previous 2 years (Britvic.com 2019). Inventory turnover ratio – Looking into the inventory turnover ratio of the company it can be identified that inventory turnover ratio of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 6.78 to 5.58. It is indicating that the company’s efficiency in replacing or selling its assets is reduced over the years. Further, the efficiency of the company in 2017 has been reduced as compared to previous 2 years (Britvic.com 2019). Debt equity ratio – Looking into the debt equity ratio of the company it can be identified that though the debt equity ratio of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 5.13 to 3.75, debt for all the 3 years under concern of the entity is highly leveraged as the debt equity ratio is significantly high. However, if the leverage position of 2017
11ACCOUNTING AND MANAGERIAL FINANCE is compared with previous 2 years it can be identified that the leverage position has been improved in 2017 (Britvic.com 2019). Net profit margin – Looking into the net profit margin of the company it can be identified that net profit margin of Britvic Plc is in reducing trend and over the last 3 years it has been reduced from 7.98% to 7.24%. Hence, the profitability position of the entity for the year 2017 has been deteriorated as compared to previous 2 years. It is indicating that the company’s efficiency in generating profit from sales after paying the expenses are reduced over the years (Britvic.com 2019). Requirement (d) Approach of the entity to working capital management Working capital is the measure of the entity’s efficiency and the short-term financial health. It refers to the capital of the entity that is required to finance the short-term or current assets like inventories, debtors and short term marketable securities. It is the surplus current assets of the entity over the current liabilities that measure the level to which it is able to finance any increase in the turnover from different sources (Vogel 2014). Hence, the funds invested in the current assets keep rotating and are converted into cash on constant basis and are converted into cash and the cash flow is used again in exchange of the current assets. Looking into the working capital of the entity for the last 3 years it can be identified that the working capital for the company are as follows – 201720162015 Current assets572722.6631.1 Current liabilities617.8779.4627.9 Working capital-45.8-56.83.2
12ACCOUNTING AND MANAGERIAL FINANCE It can be identified from the above table that though the current liabilities of the company has been reduced over the years, current assets also reduced over the same period and that too in higher rate as compared to the current liabilities. Hence, the gap of current assets and current liabilities has been increased over the years from 2015 to 2017 and except for the year 2015 for other 2 years that is for 2016 and 2017 the current liabilities of the company exceeded current assets (Britvic.com 2019). Hence, it can be stated that the working capital has not been managed by the company efficiently. Share price movement of the entity
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
13ACCOUNTING AND MANAGERIAL FINANCE From the above table regarding the stock movement of the entity for the period of 2015 to 2018 it can be identified that the stock movement of the entity was in downwards since 2015. The reason of the downward movement was majorly the weak working capital management by the entity, reduction in efficiency regarding conversion of its balance sheet items into income statement item, higher proportion of its debt as compared to the equity and reducing trend of profitability (Finance.yahoo.com 2019). The shareholders are mainly concerned about the return on theirinvestment.Hence,if theentityisnot ableto increasethereturn providedto shareholders, definitely they will not be interested in purchasing the shares that will eventually reduce the share price.
14ACCOUNTING AND MANAGERIAL FINANCE 4.Project financials Question 2 Requirement (a) Requirement of initial outlay is£48 million. Expected projected life = 3 years At present the entity has£10 million in its retained earnings. Hence, it will require to finance the balance amount that is (£48 million -£10 million) =£38 million. The debt finance of the project is 30% that is (£38 million * 50%) =£11.4 million. Balance 70% that is (£38 million -£11.4 million) =£26.6 million will be raised through right issue. Cost of right issue =£26.6 million * 2% =£0.532 million. Cost of debt issue =£11.4 million * 1% =£0.114 million. Computation of cost of capital Calculated beta of the company is 0.840365 Risk free rate of UK = Rf= 1.22%, Market risk premium = Rm= 4.90% Therefore, cost of equity for company’s share = R = Rf+β( Rm– Rf) (Barberis et al., 2015).
15ACCOUNTING AND MANAGERIAL FINANCE Where R = required rate of return, Rf= Risk free rate, Rm= Market risk premium andβ = Beta. Therefore, R = 1.22% + 0.84* (4.90% – 1.22%) = 4.31% Computation of WACC The WACC is computed as follows – WACC = E/V * Re+D/V * Rd* (1-Tc) (Frank and Shen 2016) Where, E/V = Equity percentage in the capital structure = 70% D/V = Debt percentage in the capital structure = 30% Re= Cost of equity = 4.31% Rd= Rate of debt = 12% Tc= corporate tax rate = 19% Capital structure of the company is as follows – ItemsAmountPercentage Equity26.6 million70% Debt11.4 million30% Total38 million100% WACC = 0.70 * 0.0431 + 0.30*0.12 * (1-0.19) WACC = 0.05933 or 5.93%
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
16ACCOUNTING AND MANAGERIAL FINANCE NPV of the project – APV = NPV + PV of debt financing advantage NPV =£1476.04 million PV of debt financing advantage = (0.19 * (26.6 * 0.12)) / (1- (1 / (1+0.12))) =£5.66 million APV =£1476.04 million +£5.66 million APV =£ 1481.7 million As the APV is positive, the project is acceptable.
17ACCOUNTING AND MANAGERIAL FINANCE Requirement (b) Capital structure of the company is as follows – ItemsAmountPercentage Debt38 million79% Equity10 million21% Total48 million100% WACC = 0.21 * 0.0431 + 0.79*0.12 * (1-0.19) WACC = 0.085839 or 8.58% Calculation of NPV –
18ACCOUNTING AND MANAGERIAL FINANCE APV = NPV + PV of debt financing advantage NPV =£1404.03 million PV of debt financing advantage = (0.19 * (10 * 0.12)) / (1- (1 / (1+0.12))) =£5.66 million APV =£1476.04 million +£2.13 million APV =£ 1406.16 million As the APV is positive, the project is acceptable. Benefits and the disadvantages of APV method Advantage – It is a step by step method and provides clear understanding of element for decision making purposes This approach is most straightforward as compared to adjustment of WACC that can be complex It can be used for evaluating any kind of the financing packages (Damodaran 2016) Disadvantages – Risk is not considered while discount rate is determined which is a difficult choice to be made. APV approach solely focuses on the valuation of the projects and total return is ignored completely APV approach does not provide overall dynamic view of the entity’s activities (Briston 2017)
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
19ACCOUNTING AND MANAGERIAL FINANCE Requirement (c) Computation NVP assuming the debt of 50% Requirement of initial outlay is£48 million. Expected projected life = 3 years At present the entity has£10 million in its retained earnings. Hence, it will require to finance the balance amount that is (£48 million -£10 million) =£38 million. The debt finance of the project is 50% that is (£38 million * 50%) =£19 million. Balance 50% that is£19 million will be raised through right issue. Cost of right issue =£19 million * 2% =£0.38 million. Cost of debt issue =£19 million * 1% =£0.19 million. Computation of cost of capital Calculated beta of the company is 0.840365 R = 1.22% + 0.84* (4.90% – 1.22%) = 4.31% Computation of WACC The WACC is computed as follows – WACC = E/V * Re+D/V * Rd* (1-Tc), Where, E/V = Equity percentage in the capital structure = 50% D/V = Debt percentage in the capital structure = 50%
20ACCOUNTING AND MANAGERIAL FINANCE Re= Cost of equity = 4.31% Rd= Rate of debt = 12% Tc= corporate tax rate = 19% Capital structure of the company is as follows – ItemsAmountPercentage Equity19 million50% Debt19 million50% Total38 million100% WACC = 0.5 * 0.0431 + 0.50*0.12 * (1-0.19) WACC = 0.070 or 7% Calculation of NPV (Amount in£’m)
21ACCOUNTING AND MANAGERIAL FINANCE 5.Project risks Financial risk – due to investment in the new project the company may face financial risk and shortage of fund for operating regular business operation as large amount has been invested in new project (Chandra 2017) Non-financial risk – while any new project is started the entity may face various non- financialrisks includinglegalobligation,government regulation.For instance, the company may requite to fulfil legal obligations before starting up the project which may take long time (Chandra 2017). 6.Critical discussion of the methods Requirement (d) Contrasting the scenarios and methods – In the 1stscenario, the debt equity proportion will be 30% debt and 70% equity. Hence, the WACC will be 5.93%. Resulted APV for the project is£ 1481.7 million. As the APV of the project is positive the project is acceptable (DeFusco et al. 2015). In the 2ndscenario, the debt equity proportion will be 71% debt and 29% equity. Hence, the WACC will be 8.98%. Resulted APV for the project is£ 1406.16 million. As the APV of the project is positive the project is acceptable (Chisholm et al., 2016). In the 3rdscenario, the debt equity proportion will be 50% debt and 50% equity. Hence, the WACC will be 7%. Resulted NPV for the project is£1446.06 million. As the NPV of the project is positive the project is acceptable (DeFusco et al. 2015).
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
22ACCOUNTING AND MANAGERIAL FINANCE 7.Final recommendation Comparing all the scenarios it can be recommended that the company shall go with the option 1 where the debt will be 30% and the equity will be 70% as the earnings from the project under this project is highest as compared to other 2 method. Further, the weighted average cost of capital under this method is lowest among all. Reason of selecting this option is that the equity involves less risk as no fixed monthly loan payment is to be made. It is specifically important for the business with start-ups or when the business is required to expand and do not have higher amount of positive cash flows. On the other hand, for financing through loan the entity is required to have the acceptable credit rating for qualifying to obtain the loan. Further, debt finance requires fixed payment of interest as well as principle instalments. Hence, business with unpredictable cash flows may face issues in making the repayments. Further, debt finance generally demands for collateral of certain assets that may impose additional burden on the company.
23ACCOUNTING AND MANAGERIAL FINANCE Reference Barberis, N., Greenwood, R., Jin, L. and Shleifer, A., 2015. X-CAPM: An extrapolative capital asset pricing model.Journal of financial economics,115(1), pp.1-24. Brigham, E.F., Ehrhardt, M.C., Nason, R.R. and Gessaroli, J., 2016.Financial Managment: Theory And Practice, Canadian Edition. Nelson Education. Briston, R.J., 2017.The stock exchange and investment analysis. Routledge. Britvic.com. 2019.Home. [online] Available at: https://www.britvic.com/ [Accessed 19 Apr. 2019]. Chandra, P., 2017.Investment analysis and portfolio management. McGraw-Hill Education. Chisholm, D., Sweeny, K., Sheehan, P., Rasmussen, B., Smit, F., Cuijpers, P. and Saxena, S., 2016.Scaling-uptreatmentofdepressionandanxiety:aglobalreturnoninvestment analysis.The Lancet Psychiatry,3(5), pp.415-424. CoatesIV,J.C.,2014.Cost-benefitanalysisoffinancialregulation:Casestudiesand implications.Yale LJ,124, p.882. Damodaran, A., 2016.Damodaran on valuation: security analysis for investment and corporate finance(Vol. 324). John Wiley & Sons. DeFusco, R.A., McLeavey, D.W., Pinto, J.E., Anson, M.J. and Runkle, D.E., 2015.Quantitative investment analysis. John Wiley & Sons.
24ACCOUNTING AND MANAGERIAL FINANCE DeFusco, R.A., McLeavey, D.W., Pinto, J.E., Anson, M.J. and Runkle, D.E., 2015.Quantitative investment analysis. John Wiley & Sons. Easton, M. and Sommers, Z., 2018. Financial Statement Analysis & Valuation, 5e. Entwistle,G.,2015.Reflectionsonteachingfinancialstatementanalysis.Accounting Education,24(6), pp.555-558. Finance.yahoo.com.2019.YahooisnowpartofOath.[online]Availableat: https://finance.yahoo.com/quote/bvic.l?ltr=1 [Accessed 19 Apr. 2019]. Frank, M.Z. and Shen, T., 2016. Investment and the weighted average cost of capital.Journal of Financial Economics,119(2), pp.300-315. Loughran, T. and McDonald, B., 2014. Measuring readability in financial disclosures.The Journal of Finance,69(4), pp.1643-1671. Nicholsplc.co.uk.2019.NicholsPLC-Home.[online]Availableat: https://www.nicholsplc.co.uk/ [Accessed 19 Apr. 2019]. Nobes, C., 2014.International classification of financial reporting. Routledge. Robinson, T.R., Henry, E., Pirie, W.L. and Broihahn, M.A., 2015.International financial statement analysis. John Wiley & Sons. Vogel, H.L., 2014.Entertainment industry economics: A guide for financial analysis. Cambridge University Press. Wahlen, J., Baginski, S. and Bradshaw, M., 2014.Financial reporting, financial statement analysis and valuation. Nelson Education.
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser