Post on 16-Apr-2017
Kraft Foods Inc. (KFT)Kraft Foods Inc. (KFT)Financial AnalysisFinancial Analysis
Leonard LosterLeonard LosterYaw OfosuYaw Ofosu
Ayesha TanveerAyesha TanveerGeneva ToddGeneva Todd
Financial Management - 5190 Financial Management - 5190 March 30, 2011March 30, 2011
2
Background / HistoryBackground / HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
AgendaAgenda
3
Background / HistoryBackground / HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
AgendaAgenda
Fast Company FactsFast Company Facts
Source: http://kraftfoodscompany.com
Largest food company in U.S. & World’s 2nd largest Headquartered in Northfield, Illinois Sector: Consumer goods Industry: Food Products NYSE Listed – KFT Part of S&P 500, Dow Jones Composite, Dow Industrials 127,000 employees worldwide Operations in more than 75 countries worldwide Sales in approximately 170 countries 180 manufacturing and processing facilities
4
Products & OperationsProducts & Operations
Consumer Sectors (Net Revenues)
Segments (Operating Income)
5
Source: 2011 10-K Filing
Financial Statement AnalysisFinancial Statement Analysis6
Income Statement Balance Sheet Cash Flow Statement
Revenue: $49.21B Gross Profit: $17.9B EBIT: $3.6 B Net Earnings: $4.1B Dividends Paid: $2B Retained Earnings: $2.1B
Total Assets: Total Assets: $95.2B$95.2B
Total Liabilities: Total Liabilities: $59.3B$59.3B
Total Equity: Total Equity: $35.9B$35.9B
Total Debt: $28.7BTotal Debt: $28.7B
Operating Activities: Operating Activities: $3.75B$3.75B
Investing Activities: Investing Activities: ($7.46B)($7.46B)
Financing Activities: Financing Activities: $4.18B$4.18B
Class A Common Stock, no par value. Stock Price: $31.16* Total shares outstanding: 1.75B Market Cap: $54.7B EPS: $2.37
Source: http://www.finra.org/ as of 3/24/2011
AgendaAgenda
Introduction/Background/HistoryIntroduction/Background/HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and Costs Capital Structure and Costs Dividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
7
Turnover 2010 2009 2008 2007 2006Days In Inventory 52.96 53.11 50.67 56.28 56.97Receivables Turnover 7.53 7.77 8.97 7.17 8.88Payables Turnover 9.10 10.72 12.51 9.16 13.20Working Capital Turnover 7.64 7.76 8.34 7.12 7.20
Average No. of Days 2010 2009 2008 2007 2006Operating Cycle 88 81 73 91 78Cash Conversion Cycle 48 47 44 51 51
Short-term (operating) ActivityShort-term (operating) Activity
Sources: 1. Morningstar 2. http://finapps.forbes.com/finapps/jsp/finance/compinfo/Ratios.jsp?tkr=kft
8
Efficiency 2010 2009 2008 2007 2006Fixed Asset Turnover 3.57 3.78 4.26 3.46 3.54Total Asset Turnover 0.52 0.61 0.67 0.55 0.62Equity Turnover 1.37 1.56 1.90 1.36 1.20
9
Long-term (investment) ActivityLong-term (investment) Activity
Sources: 1. 2011 10-K Filing 2. http://www.stock-analysis-on.net/NYSE/Company/Kraft-Foods-Inc/Ratios
Liquidity 2010 2009 2008 2007 2006Current Ratio 1.04 1.08 1.03 0.63 0.79Quick Ratio 0.58 0.64 0.54 0.34 0.39Debt 2010 2009 2008 2007 2006Debt-to-Equity 0.80 0.73 0.91 0.77 0.36Debt-to-Capital 0.44 0.42 0.48 0.43 0.26Valuation 2010 2009 2008 2007 2006P/E Ratio 13 13 14 19 19
Sources: 1. 2011 10-K Filing 2. http://www.stock-analysis-on.net/NYSE/Company/Kraft-Foods-Inc/Ratios
10
Liquidity, Debt and ValuationLiquidity, Debt and Valuation
Return on Sales (%)Industr
y(2010)
S&P 500
(2010)2010
2009
2008
2007
2006
Gross Margin 16.0 38.3 36.38
36.15
33.21
33.81
36.14
Net Margin 8.3 12.0 8.36 7.48 6.87 6.95 8.91
Return on Investment (%)
Industry
(2010)
S&P 500
(2010)2010
2009
2008
2007
2006
Return on Equity (ROE)
24.1 22.3 11.52
11.66
12.94
9.93 10.73
Return on Assets (ROA)
8.8 7.9 4.34 4.54 4.58 3.99 5.52
ProfitabilityProfitability
Sources: 1. Morningstar 2. 2011 10-K Filing
11
Return on Equity Return on Equity Comparison Comparison (2010 Competitors)(2010 Competitors)
Source: http://investing.businessweek.com/research/stocks/financials/ratios.asp?ticker=KFT:US
12
Valuation Kraft Industry S&P 500P/E Ratio 5-Year High 15.6 3.9 17.8P/E Ratio 5-Year Low 15.6 0.8 2.8
Profitability Kraft Industry S&P 500Gross Profit Margin 35.1 40.3 37.9Net Profit Margin 7.7 8.4 10.9
Return Investment (%) Kraft Industry S&P 500Return on Equity 11.4 25.5 19.1Return on Assets 4.6 8.3 7.5Return on Capital 4.6 12.5 10.0
Growth Rates % Kraft Industry S&P 500Sales 7.60 4.97 7.71Dividends 5.80
%8.33% 4.79%
5-Year Annual Averages5-Year Annual Averages
Sources: 1. http://finapps.forbes.com/finapps/jsp/finance/compinfo/Ratios.jsp?tkr=kft 2. http://moneycentral.msn.com/investor/invsub/results/compare.asp?Symbol=KFT
13
AgendaAgenda
Introduction/Background/HistoryIntroduction/Background/HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
14
External Funds Needed $4.53BSustainable Growth Rate 5.99%Internal Growth Rate 21.12%COGS $33.6BAssets $102.5BLiabilities $63.8BNet Earnings $4.4BEquity $36.6B
ProjectionsProjections
Sources: 1. Forbes.com 2. http://www.marketwatch.com/investing/stock/KFT
Growth 7.6%
15
AgendaAgenda
Introduction/Background/HistoryIntroduction/Background/HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
16
FinancingFinancing17
Sources and Uses for year ending December Sources and Uses for year ending December 3131
18
AgendaAgenda
Introduction/Background/HistoryIntroduction/Background/HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
19
Source: 2011 10-K Filing
Capital StructureCapital Structure20
Structured financially through Debt and Equity Debt-to-Equity: 0.80 Debt-to-Capital: 0.44 Not highly levered
44.5% 55.5%
Volatility (Beta) Volatility (Beta)
A low risk / risk neutral Capital StructureA low risk / risk neutral Capital Structure Relatively low β = 0.55Relatively low β = 0.55
Between 0.55 and 0.63 for past 5 yearsBetween 0.55 and 0.63 for past 5 years Comparison to industry Peers – Most support a Comparison to industry Peers – Most support a
low low ββ
Industry performance is less volatile than marketIndustry performance is less volatile than marketSources: 1. 2011 10-K Filing 2. http://www.federalreserve.gov/releases/h15/update/ 3. http://finance.yahoo.com/q/ks?s=kft
21
Cost of EquityCost of Equity
CAPMCAPM7.26% = 4.44% + 0.55 (9.56% - 4.44%)7.26% = 4.44% + 0.55 (9.56% - 4.44%)
Risk free rate based on 30-year Treasury rateRisk free rate based on 30-year Treasury rate Expected market return is CAGR for time period 1900–2010Expected market return is CAGR for time period 1900–2010
Source: Risk free rate is taken from Federal Reserve treasury rates as of 3/24/2011 Expected market return is taken from Moneychimp.com
22
Cost of DebtCost of Debt
Multiple periodic bond issuesMultiple periodic bond issues Good credit rating: Baa2 (Moody’s)Good credit rating: Baa2 (Moody’s) As debt is retired, Kraft issues new debtAs debt is retired, Kraft issues new debt
Average Cost of Debt Average Cost of Debt RRdd = 5.91% = 5.91%
Sources: 1. 2011 10-K Filing 2. http://www.federalreserve.gov/releases/h15/update/
23
Bond Symbol Issuer Name Coupon Maturity Callable Moody's S&P Fitch Price YieldKFT.GZ KRAFT FOODS INC 6.5 2/9/2040 No Baa2 BBB- BBB- 107.6 5.945KFT.GU KRAFT FOODS INC 6.88 1/26/2039 No Baa2 BBB- BBB- 114.85 5.793KFT.GS KRAFT FOODS INC 6.88 2/1/2038 No Baa2 BBB- BBB- 112.444 5.94KFT.GP KRAFT FOODS INC 7 8/11/2037 No Baa2 BBB- BBB- 114.184 5.929KFT.GE KRAFT FOODS INC 6.5 11/1/2031 No Baa2 BBB- BBB- 106.307 5.963
Average bond yield 5.914Data taken from finra.org as of 3/24/2011.
Relatively low Relatively low ββ (0.55) → (0.55) → RRe e = 7.26= 7.26%%
High credit rating → low High credit rating → low RRdd = 5.91% = 5.91% before tax before tax shieldshield
Corporate tax rate 31.5% → Further reduces Corporate tax rate 31.5% → Further reduces WACCWACC
Total Debt = $28.7B, Market Value of Equity = Total Debt = $28.7B, Market Value of Equity = $54.7B$54.7B
WACC = 6.15%
24
Cost of CapitalCost of Capital
AgendaAgenda
Introduction/Background/HistoryIntroduction/Background/HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
25
Dividend PolicyDividend Policy
Initial Public Offering (IPO): June 13, 2001Initial Public Offering (IPO): June 13, 2001
Prospectus provides Dividend Payout PolicyProspectus provides Dividend Payout Policy Dividends to be paid quarterlyDividends to be paid quarterly
Dividend Reinvestment Program managed by Wells Dividend Reinvestment Program managed by Wells FargoFargo
Fiscal year: January 1 – December 31Fiscal year: January 1 – December 31
26
Source: https://us.etrade.com/e/t/home/beta-a?PageName=3X-horiz?PageName=hp_beta
27
Source: http://www.dividend.com/
Dividend HistoryDividend History
2010 2009 2008 2007 2006Dividends declared per share 1.16 1.16 1.12 1.04 0.96
Dividend growth 3.57% 7.69% 8.33% 10.34%
Total Dividend paid out (in million) 2027.68 1714.48 1645.28 1595.36 1570.56
Dividend Payout Ratio 48.99% 56.62% 56.87% 58.57% 51.24%
Dividend Yield 3.68% 4.27% 4.17% 3.19% 2.69%
AgendaAgenda28
29
Source: http://moneycentral.msn.com/investor/charts/chartdl.aspx?symbol=US:KFT
Price HistoryPrice History
KFT Current Market Price: $31.16
Constant dividend = $1.16Constant dividend = $1.16 Discount Rate = 7.26%Discount Rate = 7.26% Retention Ratio = 51%Retention Ratio = 51% ROE = 11.52%ROE = 11.52% Dividend Growth Rate = 5.87%Dividend Growth Rate = 5.87% Market Value of a Stock = Market Value of a Stock = $31.16$31.16
Value of a Stock (DDM) = Value of a Stock (DDM) = Dividend per Share Dividend per Share = $83.95= $83.95
Discount Rate – Dividend Growth Discount Rate – Dividend Growth RateRate
Value of a Stock Value of a Stock = = Debt + Equity Debt + Equity= $36.99= $36.99
(Total Corporate Value Model) # of shares outstanding(Total Corporate Value Model) # of shares outstanding
30
Stock ValueStock Value
AgendaAgenda
Introduction/Background/HistoryIntroduction/Background/HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
31
Street OpinionStreet Opinion
Analysts’ ThoughtsAnalysts’ Thoughts
Asian Market PotentialAsian Market PotentialCadbury AcquisitionCadbury Acquisition
Current Market Value: Current Market Value: $31.16/Share$31.16/Share Calculated Stock Value based on DDM: Calculated Stock Value based on DDM: $83.95/Share$83.95/Share Calculated Stock Value based on TCVM: Calculated Stock Value based on TCVM: $36.99/Share$36.99/Share
32
AgendaAgenda
Introduction/Background/HistoryIntroduction/Background/HistoryKey RatiosKey RatiosProjectionsProjectionsFinancingFinancingCapital Structure and CostsCapital Structure and CostsDividend PolicyDividend PolicyStock ValueStock ValueStreet OpinionStreet OpinionRecommendationRecommendation
33
StrengthsStrengths• Excellent Excellent Reputation and ImageReputation and Image• Marketing Expenditure Paying Off Marketing Expenditure Paying Off • New Focus on Innovation and New Focus on Innovation and SuccessSuccess• Sucessful Core Brands Sucessful Core Brands • Strong organic top-line growthStrong organic top-line growth
OpportunitiesOpportunities• Cadbury acquisition - New markets Cadbury acquisition - New markets • Leverage value proposition to Leverage value proposition to compete against other brandscompete against other brands• Correctly predict and interpret Correctly predict and interpret changes in consumer preferences changes in consumer preferences and demandand demand
ThreatsThreats• Increased or unanticipated costs Increased or unanticipated costs of Cadbury integrationof Cadbury integration• Increase in Commodity CostsIncrease in Commodity Costs• Changes in relationships with Changes in relationships with significant customers or supplierssignificant customers or suppliers• Currency RiskCurrency Risk
WeaknessesWeaknesses• Average Operating ResultsAverage Operating Results• Subject to risks associated with Subject to risks associated with operating in a global marketplaceoperating in a global marketplace• Pressure on European Sales Pressure on European Sales • Highly competitive industryHighly competitive industry
SWOT ANALYSIS: Kraft Foods Inc. (KFT)SWOT ANALYSIS: Kraft Foods Inc. (KFT)34
35
AA A
A
A
A
A
A
A
A
AA
A
A
A
A A
BUY
We remain confident that we will We remain confident that we will deliver earnings growth in 2011 that’s deliver earnings growth in 2011 that’s
both ahead of our long-term targets both ahead of our long-term targets and within the top tier of our peer group.and within the top tier of our peer group.
~ Irene Rosenfeld, Chairman and CEO~ Irene Rosenfeld, Chairman and CEO
Questions?Questions?36
Source: http://www.marketwatch.com