Analyze The Performance Of Metcash And Woolworths

2488 words - 10 pages

ABSTRACT
In this valuation report, we will analyze the performance of Metcash and Woolworths (Australia) in the past six years from 2007 to 2012 and make some forecasts in order to aid investors in making decisions about investments between these two companies. Two methods of DCF valuation and relative valuation are used during the analysis. Firstly, we estimate FCFF with calculated WACC to determine the two companies’ stock price, comparing their actual current stock price. Secondly, we analyze P/E Ratio, P/S Ratio and EV/EITDA Ratio to make a comparison between the two companies and average industry. Our estimation will show that both Metcash and Woolworth are undervalued and suitable for ...view middle of the document...

The group employs approximately 5,700 employees and is administered from its head office in Macquarie Park, New South Wales. It leads wholesale distribution and marketing company specializing in grocery, fresh produce, liquor, hardware, automotive parts and other fast moving consumer goods. The company has four main business pillars: Metcash Food & Grocery (IGA), Australian Liquor Marketers (ALM), Hardware Distribution (Mitre 10) and Automotive Brands Group. Among these segments, food distribution is the main growth driver, realizing solid growth and margin improvement through scale efficiencies.

1.2 Woolworths Limited

Woolworths Limited (WOW) is a retailer with primary activities in supermarket that is ranked number of 4 out of the top 2000 companies in Australia[2]. Its operations include: food and liquor (Woolworth supermarkets, Thomas grocery stores, BWS, Dan Murphy’s, Woolworths Liquor and so on), petrol (Woolworths/Caltex alliance), consumer electronics (Dick Smith, Powerhouse and Tandy) and general merchandise retailer (Big W), and it also engage in the hospitality and gaming sector. Supermarkets are also operated in New Zealand. “Fresh Food Price” and “Everyday Low Prices”[3] are the company’s business strategy, achieving well above average earnings growth successfully.

2. Metcash DCF valuation within FCFF approach:

2.1 Weighted average cost of capital:

The WACC is computed as follows:
[pic]
It is an important tool when we try to obtain the present value of FCFF.

2.1.1 Cost of equity:

Assumptions:
1. Beta of Metcash limited (MTS) =0.11[4]
2. Risk free rate =2.733%, which is the Australia 1-year bond yield at 20 April 2013.
3. Expected market return rate=12.2%. The ASX 200 index increased from 4396.60 at 2 April 2012 to 4931.90 at 2 April 2 2013. The increasing rate the ASX 200 index for the most recent year should be assumed as market return rate currently.
According to CAPM model and all the assumptions above:
E (RMTS) = RF + β MTS [E (RM) – RF]
= 2.733% + 0.13 *[12.2% – 2.733%]
= 3.96%

2.1.2 Cost of debt:

Based on annual balance sheets and income statements as reported from 2007 to 2012, annual costs of debt are shown in the following table.
Table1. Cost of debt from 2007 to 2012.
|($millions) |2007 |2008 |2009 |2010 |2011 |2012 |
|L/T Debt |605.73 |610.62 |638.20 |749.40 |826.70 |974.00 |
|Cost of debt |10.58% |10.05% |10.88% |9.47% |9.28% |8.10% |
|Total Liabilities |1964.0 |1954.5 |2007.1 |2261.4 |2357.1 |2702.9 |
|D/D+E ratio |62.8% |61.2% |61.1% |62.1% |62% |66.9% |

(Data Source: Metcash Annual Reports; www.aspectfinancial.com.au)
From...

Other Papers Like Analyze the Performance of Metcash and Woolworths

The Improvement of Performance Level of Jaw Crusher and Mill

518 words - 3 pages production quality and energy consumption of crusher are very strict. Therefore, the energy-saving crusher came into being. Our energy-saving crusher has been widely used; the performance of China’s mining machinery such as crusher, mill and sand maker has reached international leading level, it is the most versatile, practical and reliable crusher.concrete crusher: http://www.china-hxjq.com/p124.html

Analyze the Effects of Education on Development of Countries

2463 words - 10 pages Analyze the Effects of Education on Development of Countries In the past few years, many countries are in the high speed of development process. During this competitive period, the demand for talent worldwide is increasing rapidly. The governments are gradually aware of the importance in investing in education to improve their governance. For instance, around the world 78 percent of children graduated from primary school in 2000, while by 2005

Critically Asses the Validity and Reliability of Performance Evaluation

3185 words - 13 pages USE FIELDWORK/STUDENT EXPERIENCES TO CRITICALLY ASSES THE VALIDITY AND RELIABILITY OF PERFORMANCE EVALUATION Performance Evaluation Performance evaluation has several synonyms used by various businesses: Performance evaluation, performance audit, performance review etc. In essence, it can be said that performance evaluation is an attempt to evaluate the performance of employees of a company and use the assessment as a basis for

Family Values and Academic Performance of the Students

1459 words - 6 pages Arguments for and against the existence of God have been proposed by philosophers, theologians, scientists, and others for thousands of years. Inphilosophical terms, arguments for and against the existence of God involve primarily the sub-disciplines of epistemology (theory of knowledge) andontology (nature of god) and also the theory of value, since concepts of perfection are connected to notions of God. The debate concerning the existence of

The Relationship Between The Academic Performance And The Living Accommodation Of Student Nurses

1680 words - 7 pages environment of your living arrangement. In each case, you will be asked to indicate how often you felt or thought a certain way. Although some of the questions are similar, there are differences between them and you should treat each one as a separate question. The best approach is to answer each question fairly quickly. That is, don’t try to count up the number of times you felt a particular way, but rather indicate the alternative that seems

Interrelationship of Leadership Traits, Behavior, and Subsequent Performance of the Leader

1106 words - 5 pages those of others. EI is a wide array of competencies and skills that drive leadership performance. Self-awareness, self-regulation, motivation, empathy and social skills attributes Performance: Performance reflects those behaviors directed towards the organization’s mission or goals, or the products or services resulting from those behaviors. Performance differs from effectiveness, which generally involves making judgments about the adequacy of

The Effect of Using Social Networking Sites on Acedemic Performance of Secondary and Tertiary Level

1952 words - 8 pages THE EFFECT OF USING SOCIAL NETWORKING SITES ON ACEDEMIC PERFORMANCE OF SECONDARY AND TERTIARY LEVEL ____________________ A Thesis Proposal Presented to the Faculty of the College of Information and Communications Technology Bulacan State University Malolos City ____________________ In Partial Fulfillment of the Requirements for the Degree Bachelor of Science in Information Technology

Distance Of Travel And Academic Performance

1122 words - 5 pages Distance Travel and Academic Performance of BSBA Students The study aimed to determine the distance of travel and academic performance of BSBA students. Specifically, it sought to answer the following questions: 1. What is the personal profile of the respondent as to: 1. age 2. gender 3. parent’s occupation 4. ordinal position 2. What are the levels of the academic performance

Performance and Characteristics of Cone crusher

546 words - 3 pages and equipments are also available. Performance features: 1. There are inner and outer copper sleeve (i.e., the inner and outer copper), a a steel spherical seat and a spherical copper. The dust ring is placed in a spherical seat spring float regulatory role in the operation of the machine process; 2. Using a set of external lubrication system, including pumps, tanks, piping. Will turn off automatically when the oil temperature is too high or

Analyse a Performance You Have Seen by Identifying and Discussing the Constituent Features of the Performance Text. Were the Theatrical Elements Woven Together Satisfactorily?

1424 words - 6 pages Analyse a performance you have seen by identifying and discussing the constituent features of the performance text. Were the theatrical elements woven together satisfactorily? The Woman In Black, performed at the Fortune Theatre in London on Tuesday 5th January 2010, tells the chilling story of a wounded spectre’s search for revenge. The victim of the ghost’s unmerciful curse is a young solicitor named Arthur Kipps, who, later in life

Organizational Performance And Organizational Development Are Two Sides Of The Same Coin

3084 words - 13 pages -fulfilling, and spirit-growing for employees and still be financially rewarding at the same time. Organizational performance and Organizational development, although “Are very closely related but seems different”. OP and OD are two inter related elements of every successful organization, that builds on the synergy between planning, assessment and results in the acumen of impact and value. It promotes a set of practices that enable the Organizations to

Related Essays

Analyze: Causes Of The Great Depression

553 words - 3 pages IntroThe Great Depression was the worst economic slump ever in U.S. history, and one which spread to virtually all of the industrialized world. The depression began in late 1929 and lasted for about a decade. Many factors played a role in bringing about the depression; however, the main cause for the Great Depression was the combination of the greatly unequal distribution of wealth throughout the 1920's, and the agricultural distress of the

Analyze The Relationship Of The Literature To Its Societal Influences: Langston Hughes And Many Others

3985 words - 16 pages Section A: Analyze the relationship of the literature to its societal influences.In the Caribbean, Jamaica Kincaid's "Girl" is a short story about how it was to be a girl growing up in Antigua. This short piece is one of Kincaid's best representatives of the theme of a young woman's relationship with an older female relative, and of gender roles. Kincaid chooses to write her story in a very detailed, chronological, and unique way so the impact

Essay Question: Sociologically Analyze And Describe The Ill Health Condition Of Smoking. Includes Extensive Bibliography

2496 words - 10 pages Sociologically analyze and describe the ill health condition of smokingIntroductionTobacco smoking has been used all over the world for hundreds of years. Tobacco is a plant that contains the stimulant drug, nicotine, which can be found in the leaves of the plant. Tobacco can be smoked in many forms, including cigarettes, cigars and through pipes. It may also be chewed or inhaled as a powder. Since the 1800's smoking became more frequent due to

The Effects Of Employee Satisfaction On Productivity, Performance, Customer Satisfaction And The Organization Financial Performance

1958 words - 8 pages Executive Summary According to modern scientific management theories, Employee satisfaction, Productivity, Performance, Customer satisfaction and the organization financial performance are interlinked. Any changes caused to any one of the above parameters may have strong impacts upon other parameters. Even though an organization may have lot of resources, human resources or the employees seem to be the most vital one because of the necessity of