TABLE OF CONTENTS INTRODUCTION...........................................................................................................................1 Background of the company........................................................................................................1 2. Evaluation of Financial analysis.................................................................................................1 a. Ratio analysis...........................................................................................................................1 b. Analysing the limitations and the problems associated to financial ratios..............................6 3. Investment appraisal...................................................................................................................6 4. Potential acquisition of Nisa Retail Limited................................................................................9 Rationale in selecting the Target company.................................................................................9 Synergistic gain from the acquisition.......................................................................................10 Explaining and evaluating the financing within the acquisition................................................10 Assessing the risk and the uncertainties.....................................................................................10 Potential implications.................................................................................................................10 CONCLUSION..............................................................................................................................11 REFERENCES..............................................................................................................................12
INTRODUCTION Associated British Foods has attained the financial success over the previous five years and now is seeking to expand and acquiring the other company in order achieve its long term objectives with leading growth. The present report summarises the financial performance of Associated British Foods and the further analysis has been made in relation to the investment and the evaluation regarding the acquisition of the Nisa. Background of the company It is the multinational British food processing retailer headquartered in London. It deals in the ingredients division and is called as the second leading producer of the baker's yeast and the sugar and also produces the ingredients such as enzymes, lactose and the emulsifiers. 2. Evaluation of Financial analysis a. Ratio analysis Profitability ratio analysis NP ratio-It refers to the profitability ratio that reveals the income earned by the enterprise after making payment of all the costs and the expenses (Fallahpour, Lakvan and Zadeh, 2017). It is been computed dividing the net profit with that of the net sales. Higher the ratio, depicts the better position of the company. Year / companiesNestleAssociated British foods 201415.74%5.89% 201510.18%4.16% 20169.50%6.10% 20177.97%7.80% 201811.05%6.47% Interpretation- From the above table it has been interpreted that Net profit ratio of Nestle is greater than Associated British foods in all the years. This means that Nestle, a competitor of Associated British foods earns higher profits even after paying off all its expenses in relation to interest, taxes and other costs. This in turn depicts that the performance of Nestle is much better than the Associated British foods. Liquidity ratio analysis 1
Current ratio-It means the liquidity ratio that reflects the ability of the organization in meeting it current obligations. It indicates the ways in which an entity can make effective use of its short term assets in order to meet their current liabilities (Liu and et.al., 2019). It is calculated by dividing the current assets with that of the current liabilities. The greater the ratio, better is the liquidity position of the firm. Year / companiesNestleAssociated British foods 20141.031.35 20150.881.4 20160.851.41 20170.891.65 20180.951.63 Interpretation- The above table highlights that current ratio of Associated British foods is greater than its rivalry that is Nestle. It means that the liquidity position of Associated British foods is sound or good in comparison to other company as its ratio is close to an ideal current ratio that is 2:1. Associated British foods has sufficient cash to meet its short term liabilities and are making an effective use of their current assets through proper management of working capital. Solvency/financial gearing ratio analysis Debt-equity ratio-It is the measure that describes the relationship in between the long term debts and the shareholders funds within the organization (Gabric, 2018). In other words, it states about the capital invested by the shareholders and the creditors. It shows the extent towards which owners funds could meet the long term obligations of the company to its creditors. Year / companiesNestleAssociated British Foods 20140.180.09 20150.190.09 20160.170.09 20170.260.07 20180.450.03 Interpretation- From the above evaluation it has could be stated that financial health of Associated British foods is better than Nestle. This is because the debt-to -equity ratio of Associated British foods is lower than the ratio of Nestle and the lower the gearing ratio, better 2
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
the financial state or solvency of an enterprise. Over the last five years, the solvency ratio of Associated British foods is low and this results in better position of an entity in the overall market. Efficiency ratio analysis Fixed assets turnover ratio-It is the most important efficiency ratio that is been used for measuring return gained by the company on its fixed assets like plant, machinery and equipment (Linares-Mustaros,CoendersandVives-Mestres,2018).Ithelpsindeterminingthe effectiveness of the enterprise in making use of their fixed assets in order to generate higher sales. Year / companiesNestleAssociated British foods 20143.322.81 20153.242.8 20163.322.79 20173.262.91 20183.182.8 Interpretation-By summing up the above table it has been concluded that fixed asset turnover ratio of Nestle is better than Associated British foods which clearly means that the company is utilizing its fixed asset in an efficient way in order to attain larger sales. However, this ratio of Associated British foods is lower than its rivalry so it has adopt necessary measures for making effective use of its non-current assets. Working note:- Ratio analysis of Nestle Particulars Formul a Profitability ratio analysis 20142015201620172018 Net profit1445690668531718310135 Net sales9186589083897869012191750 NP ratioNet profit / 15.74%10.18%9.50%7.97%11.05% 3
sales * 100 Liquidity ratio analysis 20142015201620172018 Current assets3396129434320423219041003 Current liabilities3289533321375173605443030 Current ratio Curren t assets / current liabiliti es1.030.880.850.890.95 Solvency ratio analysis 20142015201620172018 Long-term debt1239611601110911593225700 Shareholder's equity7013062338645906150457363 Debt-equity ratio Long- term debt / shareho lders’ equity0.180.190.170.260.45 Efficiency ratio analysis 20142015201620172018 Turnover or sales revenue9186589083897869012191750 Average fixed assets3042516259134361338314511 Fixed assets turnover ratio Net sales/A verage fixed assets3.323.243.323.263.18 4
Ratio analysis of Associated British foods Particular sFormula Profitabili ty ratio analysis 20142015201620172018 Net profit76253281811981007 Sales revenue1294312800133991535715574 NP ratio Net profit / sales * 1005.894.166.17.86.47 Liquidity ratio analysis 20142015201620172018 Current assets36263849443751905285 Current liabilities26842742314531533284 Current ratio Current assets / current liabilities1.351.41.411.651.63 Solvency ratio analysis 20142015201620172018 Long-term debt595565627599346 Shareholde r's equity64376336705483399211 Debt- equity ratio Long-term debt / shareholders’ equity0.090.090.090.070.03 Efficiency ratio analysis 20142015201620172018 Turnover1294312800133991535715574 5
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
or sales revenue Average fixed assets684636345295431293417 Fixed assets turnover ratio2.812.82.792.912.8 b. Analysing the limitations and the problems associated to financial ratios In accordance with theRupert and Essila,(2019) it has been stated that financial ratios are evaluated on the basis of the accounting figures that are present in the financial reports . Therefore, as accountingfiguresare based ontheapproximations,manipulation and the deficiencies which in turn results in the drawing incorrect conclusions regarding the results of the performance and the position. On the other hand it is been viewed by theWarren and Seal, (2018)that ratios comprises of the problem in terms of comparability as the other similar companies employs the several accounting methods that poses the problem in making the comparison in between the key relationship. For instance, stock turnover could be different for different companies at the time when one enterprise is using the FIFO method and the other similar organization is using the LIFO method for making the valuation of its inventory. Thus, the differences occurs in relation to the depreciation, amortisation and estimations could lead to create problem in respect of comparability within the companies in same kind of the industry. Chalamandaris and Vlachogiannakis, (2018)also highlighted that inflation might limit utility of the financial ratios as because of the inflation, the financial reports that are based on historical figures the does not reflect the current or true value of the figures. It has also been determined that accounting ratios entirely depends upon the economic conditions, firm's position and the situation of the industry as these are the major components that creates dissimilarity in between different firms. 3. Investment appraisal It refers to the collection of the different tools that are been used for determining the attractiveness of the specific investment. The main purpose of using the investment appraisal technique is to analyse project viability, making portfolio decisions and valuing the programme. 6
The discounted cash flow is been categorised into two parts that includes Net present value and the internal rate of return. Evaluating NPV- As per theKonstantin and Konstantin, (2018), Net present value refers to the difference that is present in between the present value of the outflows and the inflow of cash over the time. This capital budgeting method is used for assessing the projected profitability of the particular investment or the project. Positive NPV reflects that the earnings generated by the project is higher than the estimated cost. It has viewed that investment that is resulting positive NPV is been considered as profitable and the proposal with negative NPV results in the losses. Thus, overall it has been concluded that only those projects must be selected that are resulting a positive net present value. As stated by theDeBoeuf and et.al., (2018)it has been viewed that NPV is better technique for assessing the proposal because it the considers the concept relating to time value of money. It also giver higher priority to the profitability and the risk within the project. It also helps in the maximizing the value of the firm. On the other hand, author also reviewed that it is the most difficult technique and could not provide accurate decision making in case the investment amount of the projects that are mutually exclusive does not equates. This technique is resulted as difficult for calculating the discount rate. It does not facilitate correct decision making in case the projects are having unequal life. Evaluating IRR- It refers to the rate of interest at which present value in relation to all cash flows from the specific project or the investment equated to zero. This investment appraisal technique is been used for evaluating attractiveness associated within the project or the investment. In case the internal rate of return for the new proposal exceeds the required return rate of the company the the project is said to be desirable. However, if the IRR declines below the return rate the project needs to be rejected. Author states that this method is useful for the managers in order to rank the projects on the basis of their overall return rate instead of the NPV (Florio, Morretta and Willak, 2018). The investment project with higher rate of the IRR is preferred. Such an easy comparison results the IRR as attractive but there exist some limits towards its usefulness. Author indicated that it is the method that assumes for reinvestment of the earnings at the IRR for remaining project life. It also accounts for tedious calculations and gives importance to the profitability 7
aspect and does not considers recouping of the capital expenditure which is not possible in condition of uncertainty. Investment appraisal results- Computation of NPV Year Project A: cash inflow (in millions) PV factor @ 10% Discounted cash inflows Project B: cash inflow (in millions) Discoun ted cash inflows 170.9096.487.3 290.8267.4108.3 380.7516.096.8 4120.6838.2149.6 5150.6219.3169.9 51 Total discounted cash inflows37.341.8 Less: initial investment3535 NPV2.36.8 Computation of IRR YearProject AProject B -35-35 178 2910 389 41214 51516 Internal rate of return12%16% Interpretation/implications- From the above table it has been analysed that there are two proposal that is project A and project B which has different values of cash inflow but the initial investment of both the projects is same that resulted as 35. After evaluating the discounting factor, the total discounted cash inflows resulting as 37.3 for project A and 41.8 for project B. Thereafter, for computing the net present value, the initial outlay is been deducted from total 8
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
discounted cash inflows and the resulting NPV equated to 2.3 for project A and 6.8 for project B. This means as the NPV of both the project is positive so both will be profitable but as the value of Project B is higher than project A, this reflects that project B will be generating higher sum of profits. On the other hand, as the internal rate of return for project B is resulting as greater than project A so the overall assessment depicts that selecting Project B is the better option For Associated British Foods in order to gain larger returns and to attain growing success in the future as well. 4. Potential acquisition of Nisa Retail Limited Nisa Retail Limited is the wholesaler that deals in grocery items operating within the UK. It is been said as the wholly owned subsidiary of cooperative limited. This company is been formed as the mutual organization that is been owned by the members and facilitates supplies to the small supermarkets and the convenience shops. Rationale in selecting the Target company Nisa Retail Limited is referred as the small retailer and this benefits the Associated British Foods in acquiring the company at relatively cheaper price by making the arrangement of the finance through from the cash reserves, profits and the by taking the borrowings at lower rate of interest. This is called as the small retailer deals in the grocery items as similar to Associated British foods in the UK. Friendly acquisition could be made by Associated British foods as it is small company and the cannot get control over any of the company. This acquisition is been made by an enterprise in order to diversify its business all over the world. By acquiring Nisa, the organizationcouldoptforthegrowthstrategythatincludesmarketpenetration,market development, diversification and the product development (van Wyk and et.al., 2019). This will help the organization in reaching to long run growth with higher profit margins and stability. The reason for acquisition by Associated British Foods is for making benefits from the strength of the Nisa and grabbing the opportunities that are associated with Nisa. It contains strengths like offering unique product at low price that attracts larger customers so has the lager customer base. Economies of scale is also one of the big strength that could benefit the acquiring company in gaining higher profits. Quick growth and quality control are also one of the important benefits that could be enjoyed by the firm. Wider market and new customers are the 9
main opportunities that help Associated British Foods in developing the scope of their business and creating a well known presence across the world. Synergistic gain from the acquisition As the result of an acquisition of Nisa, both acquiring and the acquired company could generate larger sales which in turn helps in gaining synergies in respect of revenues. Cost synergies can also be achieved by the combined organizations as the resources of the both the companies are accumulated which results getting the goods at the lower cost with unique quality of the products (Castles, Rastle and Nation, 2018). Financial synergies could be resulted from the acquisition as the funds, reserves and the profits of the both the companies are gained which leads to larger funds so that the growth in the long term could be reached. Explaining and evaluating the financing within the acquisition Although the sales of Nisa is decreasing in the year 2017 as compared to 2016, which in turn resulted as decline in gross margins which resulted as 142070 in the year 2016 and 135713 in the year 2017. However, for the year 2016 the company was resulting a loss of 4465 but in the year 2017, it attained a positive returns amounting to 2029. This is because the administration expense and the depreciation of the company reduces during the year 2017. This reflects that the net profit margin of Nisa is increasing over the year so it will benefit Associated British Foods expanding their business. Assessing the risk and the uncertainties It has been suggested that the financial information and the ratio analysis is counted as the useful tool in identifying the performance and the position of the company. However, It fails in making the predictions regarding the net income that the company will gain (Chen and et.al., 2018). It is majorly based on estimations and does not provide for accurate evaluation. This creates risk and the uncertainty for the acquiring company that is Associated British Foods in making the estimations and the decisions in relation to acquiring Nisa.For example- If the profits figures are been manipulated in order to show better performance of the company then it creates a high risk for Associated British Foods as it cannot make appropriate evaluation. Potential implications As low sales is been generated by Nisa in the year 2017, Associated British Foods must have to ensure about developing appropriate marketing strategy that attracts the customers towards the products. In the year 2017, as the net profit margins of Nisa is increasing so this 10
could be taken as opportunity for Associated British Goods as it can make the re-investment of the profits in the high growth projects and could earn higher returns (Frank,Walton and Rollins, 2019). This also helps the firm in raising the loan or finance for increasing the risk exposure and also could be able to maximise the wealth by distributing dividend to the shareholders. CONCLUSION By summing up the above report it can be concluded that ratio analysis plays a crucial role in assessing the trend and in making the effective comparison with the competitors so that the company could be able gain competitive edge against its rivalry. By making use of the investment appraisal technique, Associated British Foods can leads in choosing the most suitable project or proposal that provides for higher returns. Acquisition of the Nisa helps an enterprise in gaining different synergies and economies of scale within its business. 11
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
REFERENCES Books and Journals Castles, A., Rastle, K. and Nation, K., 2018. Ending the reading wars: Reading acquisition from novice to expert.Psychological Science in the Public Interest.19(1). pp.5-51. Chalamandaris, G. and Vlachogiannakis, N. E., 2018. Are financial ratios relevant for trading credit risk? Evidence from the CDS market.Annals of Operations Research.266(1-2). pp.395-440. Chen, C.W. and et.al., 2018. Financial statement comparability and the efficiency of acquisition decisions.Contemporary Accounting Research.35(1). pp.164-202. DeBoeuf, D. and et.al., 2018. Purchasing power return, a new paradigm of capital investment appraisal.Managerial Finance.44(2). pp.241-256. Fallahpour, S., Lakvan, E. N. and Zadeh, M. H., 2017. Using an ensemble classifier based on sequential floating forward selection for financial distress prediction problem.Journal of Retailing and Consumer Services.34.pp.159-167. Florio, M., Morretta, V. and Willak, W., 2018. Cost-Benefit Analysis and European Union Cohesion Policy: Economic Versus Financial Returns in Investment Project Appraisal.Journal of Benefit-Cost Analysis.9(1). pp.147-180. Frank, B., Walton, M. and Rollins, R., 2019. Public Support for Land Acquisition: A Key Instrument for Successful Land Conservation, Governance and Management.Society & Natural Resources.32(6). pp.720-729. Gabric, D., 2018. Determination of Accounting Manipulations in the Financial Statements Using Accrual Based Investment Ratios.Economic Review: Journal of Economics and Business.16(1). pp.71-81. Konstantin, P. and Konstantin, M., 2018. Investment appraisal methods. InPower and energy systems engineering economics(pp. 39-64). Springer, Cham. Linares-Mustaros, S., Coenders, G. and Vives-Mestres, M., 2018. Financial performance and distress profiles. From classification according to financial ratios to compositional classification.Advances in Accounting.40.pp.1-10. 12
Liu, Q. and et.al., 2019. Integrated modeling and optimization of material flow and financial flow of supply chain network considering financial ratios.Numerical Algebra, Control & Optimization.9(2). pp.113-132. Rupert, M. and Essila, J.C., 2019. Forecasting: Investigating the Structural Relationship Among Financial Ratios and Stock Prices. InManaging Operations Throughout Global Supply Chains(pp. 119-135). IGI Global. van Wyk, F. and et.al., 2019. A Cost-Benefit Analysis of Automated Physiological Data Acquisition Systems Using Data-Driven Modeling.Journal of Healthcare Informatics Research.3(2). pp.245-263. Warren, L. and Seal, W., 2018. Using investment appraisal models in strategic negotiation: The cultural political economy of electricity generation.Accounting, Organizations and Society.70.pp.16-32. 13