Common Size Income Statement Analysis: The Market Cap Of Eisaalat

Improved Essays
Market Capitalization:

It is the number of outstanding share multiplied by the share price of one share. It is used by the investment community to understand the firms size viz Large –cap, small-cap or mid-cap. Larger the Market Capitalization lesser the risk associated with the stock. The market Cap of Etisalat is increasing trend YoY shows the increase in price per share and the high valuation the investment community places on Etisalat share price.

Common Size Income Statement Analysis
Net Sales
It represents the sales generated by the company after returns are deducted, allowances for missing and damaged goods accounted for and if any discount is given. As we can see the net sales value remains the same which indicates the sales of the company
…show more content…
WACC gives the cost of this capital raised by putting appropriate weights on the cost of equity and the cost of debt
R_E=R_f+〖(R〗_m-R_f)*β_M
R_f=risk free rate (govt. security bonds) R_m-R_f=risk premium β_M=systematic risk (regression of stock returns of company on market return)
The cost of equity is calculated via capital asset pricing model. Cost of debt is calculated by taking the interest rate for the year 2013 as Interest/EBIT.
WACC based on book value is calculated based on the book values of equity and debt and turns out to be about 3.64% while that based on market value is 3.579%. The return on capital employed is 14.311% which is way higher. The firm can thus expect higher and growing returns when it invests in the market and it would continue to grow. 2.Value of the firm
We have assumed an annual growth of 2% after 2013 and we have FCFF values for the year from 2004 to 2013. By taking our WACC as the required rate of return the present value of the firm has been calculated after taking care of the perpetuity component. The value of the firm as calculated on this basis turns out to be 69.62 billion AED.
Value of the firm=Value of equity + Value of

Related Documents

  • Decent Essays

    Good Morning, my name is Adam McNamara and I am a senior adviser for Imperial Financial Advisors. As Oliver has already said I will be analysing Dick Smith. Today I will share with you a brief history of the company, the main Deviations from the market in the last six months, the key financial data of Dick Smith, the Buy/Sell Decision, Dick Smith compared with Quickflix and research and observation.⇒ Dick Smith started as a very small business in 1968 and started with only having a capital of six hundred and ten dollars and only one store. When the store initially opened it focused on installing and fixing car radios, then soon widened to catering the needs of electronic hobbyists, In 1982 Woolworths bought the business and ran it for 30 years before selling 98 per cent of…

    • 805 Words
    • 4 Pages
    Decent Essays
  • Improved Essays

    Proforma Cash Flows & Valuation. The Gordon Company is considering starting up a new business line of paint. The equipment required to produce the paint will cost $1,600,000. It will cost an additional $200,000 to ship, install and prepare the equipment for operation. The cost of materials in permanent working capital amount to $320,000.…

    • 767 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Avery Dennison

    • 801 Words
    • 4 Pages

    Expected return of the company (based on our valuation) is 10%. Currently, AVY P/E ratio is 23.0 and justified P/E is…

    • 801 Words
    • 4 Pages
    Improved Essays
  • Superior Essays

    Kroger's Financial Ratios

    • 819 Words
    • 4 Pages

    This ratio is calculated by dividing net sales by the average inventory. Furthermore, it will determine the number of times a company has turned or sold its total average inventory during a specified period of…

    • 819 Words
    • 4 Pages
    Superior Essays
  • Improved Essays

    Case Study Graincorp

    • 1472 Words
    • 6 Pages

    5.2. Valuation Input Weighted Average Cost of Capital (WACC) would serve as one of the valuation input for this two-stage DCF model. WACC itself explain…

    • 1472 Words
    • 6 Pages
    Improved Essays
  • Great Essays

    Costco Capital Structure

    • 1954 Words
    • 8 Pages

    Capital Structure Debt and equity are the principal components of a company’s long term capital and capital structure describes this composition (combination of debt and equity) of the company’s permanent/long term capital. Capital structure is an indicator of how a firm finances its overall operations and growth using the different sources of funds available. It is a mix of long-term debt, short-term debt, common equity and preferred equity. Debt is in the form of bond issues or long-term notes payable while equity can be common stock, preferred stock or retained earnings. The proportion of short and long term debt is considered while analyzing the capital structure.…

    • 1954 Words
    • 8 Pages
    Great Essays
  • Improved Essays

    Executive summary California Plant Protection (CPP) is a medium sized security firm, which is considering expanding their business by buying a larger firm named Pinkerton. The first bid was $85 million but this was rejected, and CPP was informed that any bids under $100 million would face the same result. The key questions we have addressed are whether a $100 million bid for Pinkerton can be justified and if so, how the acquisition should be financed. We find the value of Pinkerton for CPP to be greater than $100 million and that financing alternative 1 generates the greatest value for CPP. Based on this we recommend Wathen to increase the bid to $100 million and finance this with 75% debt and 25% equity.…

    • 715 Words
    • 3 Pages
    Improved Essays
  • Improved Essays

    The return-on-equity ratio for 2014 is 15.4% under the tab, Under Armour Balance Sheet in W2 in cell N13. Finally, the return-on-equity ratio for 2015 is 13.9% under the tab, Under Armour Balance Sheet in W2 in cell M13. When it comes to the return on assets ratio it is 0.95 USD for 2013 under the tab, Under Armour Income Statement in W2 in cell P11. The return on assets ratio for 2014 is 1.17 USD under the tab, Under Armour Income Statement in W2 in cell O11. Finally, the return on assets ratio for 2015 is 1.28 USD under the tab, Under Armour Income Statement in W2 in cell N11.…

    • 1147 Words
    • 5 Pages
    Improved Essays
  • Superior Essays

    Capital Structure I will discuss the stock and capital structure of Oracle Corporation used to grow the corporation worldwide and strengthen research and development efforts. Corporations raise capital by issuing common and preferred stock, by exchanging an ownership stake and sharing profits with investors. The corporation experienced significant growth since the inception growing to over a $30B in recent years. Publicly traded corporations have risk associated with the stock price in relation to the market and investors use the beta in the capital asset pricing model to understand the risk of corporations. Stock Structure Public corporations organize shares under the stock structure that consists of common shares, preferred stocks, and restricted stocks.…

    • 865 Words
    • 4 Pages
    Superior Essays
  • Improved Essays

    3 The cost of Equity Capital represents the expected return of equity investors. The WACC is measured by taking the weight of debt outstanding and multiplying it by the cost of debt and the tax shield, then adding to that the weight of equity and multiplying that by the cost of equity, as shown in the following equation: Equation 1: [D/V*(Rd)*(1-T)+E/B*(Rd)] As the WACC holds true, the increased weight in the lower cost of debt along with the additional tax shield and the decrease in weight in the higher cost of equity will result in a decrease in the overall cost of equity to the firm. In theory the more debt you add to the capital structure the lower your WACC will be Cost of Equity: Using the formula given, cost of equity can be calculated as:…

    • 976 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    A. Suppose the company is considering a potential investment project to add to its portfolio. Calculate the following items: Before Home Depot calculates the net present value (NPV), internal rate of return (IRR), terminal value (TV), and modified internal rate of return (MIRR) of its newest potential investment project, the company must first calculate its free cash flows. The calculation begins by subtracting the operating costs and the 20% depreciation expenses from the cash flows derived from sales revenues. Next, the income tax (35%) is then subtracted from the resulting operating income to arrive at the company’s after-tax earnings before income tax. The final step is for Home Depot to add back the depreciation to the after-tax…

    • 1739 Words
    • 7 Pages
    Improved Essays
  • Improved Essays

    This is obtained from enterprise value of Broadway and Landmark after acquisition. To have this value, we have to find the enterprise value for both companies after acquisition. Because the companies’ growth is projected, we have free cash flows for Broadway and Landmark. Therefore, there only one missing variable is cost of capital. The cost of capital I used is 8.42% which is obtained from the information on industrial performance in exhibit 4.first…

    • 967 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Coca-Cola Company is one of the multinational companies in the United State. Its capital structure plays an influential role in Shareholder’s Wealth Maximization. Normally, US multinational companies have the relatively higher indebtedness, so they often use the debt financing (Dobrica, 2007). According to Puravankara (2007), Coca-Cola Company uses debt financing to reduce the overall cost of capital, which can increase the return on shareholders’ equity.…

    • 747 Words
    • 3 Pages
    Improved Essays
  • Great Essays

    This statement shows revenue minus the cost of goods sold, minus operating expenses. This may not seem like an important statement, but this statement is effective because this will allow the company to see what goods are moving, and what goods are not, this statement also comes in handy because just having goods, means nothing if you do not have any idea what they are doing for the…

    • 1599 Words
    • 7 Pages
    Great Essays
  • Superior Essays

    Nike Case Study Summary

    • 1659 Words
    • 7 Pages

    As she was still unsure of her findings she had her assistant, Joanna Cohen, estimate Nike’s cost of capital. Cohen used WACC, weighted average cost of capital for the estimate of 8.3. WACC is the weighted average cost of capital. Its calculations consist of a firm’s cost of capital in which each category of…

    • 1659 Words
    • 7 Pages
    Superior Essays