Zaverecna Prace

Copenhagen Business School
Strategic and financial analysis and valuation of B&O
0 Executive Summary
The thesis is conducted on theory obtained at Cand Merc Applied Economics and Finance.
Through systematic strategic analysis, the qualitative issues affecting B&O have been
established and the conc lusion is that the current macro economic situation has a negative
impact on B&O with general insecurities about future sales for B&O and more specifically in
terms of currency risks just to name a few.
On the industry level B&O faces competition from competitors eager to take over market
shares from niche market leader B&O. On the supplier bargaining side B&O is weak towards
especially one supplier, however on the consumer bargaining side, B&O stand stronger.
The company level analysis showed that the biggest negative factor for B&O was its product
portfolio, which has not lived up to market demands and thus negatively affected B&O’s
bottom line. B&O however also has a unique concept with the BeoLiving, integrating many
of B&O’s products which in turn ge nerate more sales.
B&O’s historic key figures have all been decreasing from the fiscal year of 2006/07 to
2007/08 and for the most part peaking in 2006/07 for the period analysed. With the world
economy in a strong recession, the historic key figures have only been used as a starting point
for the forecasting period and an indicator as to where the company is expected to be heading
after the crisis ends in the terminal period.
Furthermore the author has reclassified the NIBD to include other debts and thus getting a
significantly higher financial gearing than the one derived at by B&O, which affect the
following forecast and valuation conducted in this thesis.
The fair value of B&O as of 31st March 2009 is found to be 84 DKK per share in both the
DCF and EVA models. The estimated fair value is compared to the observable price of 71
DKK per share. This gives a BUY recommendation of B&O. The fair value is seen against a
multiple comparison analysis, comparing B&O to selected peers.
To verify the estimated share price a sensitivity analysis has been conducted on the main
critical valuation inputs, in particularly WACC and beta, to which the fair value was sensitive.
2
Graduate Thesis
By Teia R. Merring
0 Executive Summary................................................................................2
1 Introduction............................................................................................6
1.1 Motivation.................................................................................................................. 6
1.2 Problem Specification................................................................................................ 8
1.3 Problem Identification................................................................................................ 8
1.4 Problem Handling .................................................................................................... 10
1.5 Structure and Methodology...................................................................................... 12
1.5.1 Introduction and Presentation........................................................................... 12
1.5.2 Strategic Analysis............................................................................................. 12
1.5.3 Financial Statement Analysis ........................................................................... 13
1.5.4 Prognoses and Budgets..................................................................................... 14
1.5.5 Valuation.......................................................................................................... 14
1.6 Limitations ............................................................................................................... 14
1.7 Source Criticism....................................................................................................... 16
2 Company Presentation of Bang and Olufsen........................................17

2.1 History...................................................................................................................... 17
2.1.1 Strategic Decisions ........................................................................................... 19
2.1.2 Company Structure Diagram............................................................................ 20
2.1.3 Vision and Values ............................................................................................ 21
2.1.4 International Positioning .................................................................................. 22
2.2 Ownership Structure................................................................................................. 22
2.3 Board of Directors and Management ....................................................................... 23
2.4 Products .................................................................................................................... 25
2.5 Markets ..................................................................................................................... 26
2.6 Distribution............................................................................................................... 27
2.7 Economics ................................................................................................................ 28
3 Strategic Analysis .................................................................................29

3.1 Macro Economic Overview ..................................................................................... 29
3.2 Porter’s Five Forces ................................................................................................. 31
3.2.1 Degree of Rivalry............................................................................................. 31
3.2.2 Threats of Substitutes....................................................................................... 33
3.2.3 Buyer Power ..................................................................................................... 34
3.2.4 Barriers to Entry............................................................................................... 35
3.2.5 Supplier Power ................................................................................................. 36
3.3 Product Analysis ...................................................................................................... 37
3.4 Ansoff’s Growth Matrix........................................................................................... 39
3.4.1 Market Penetration........................................................................................... 39
3.4.2 Market Development ........................................................................................ 40
3.4.3 Product Development ....................................................................................... 40
3.4.4 Diversification.................................................................................................. 41
3.4.5 Analysis on Growth Strategy ........................................................................... 41
3.5 Value Chain.............................................................................................................. 41
3.5.1 Inbound Logistics ............................................................................................. 42
3.5.2 Operations – Development ............................................................................... 43
3
Graduate Thesis
By Teia R. Merring
3.5.3 Operations – Production................................................................................... 44

3.5.4 Outbound Logistics .......................................................................................... 44
3.5.5 Marketing/Sales................................................................................................ 44
3.5.6 Services ............................................................................................................ 45
3.5.7 Summary .......................................................................................................... 46
3.6 Conclusion – SWOT ................................................................................................ 47
3.6.1 Strength ............................................................................................................ 47
3.6.2 Weaknesses ...................................................................................................... 48
3.6.3 Opportunities .................................................................................................... 49
3.6.4 Threats .............................................................................................................. 50
4 Financial Statement Analysis................................................................51

4.1 Accounting Principles .............................................................................................. 51
4.1.1 IASB Conceptual Framework .......................................................................... 51
4.1.2 Annual Report as Basis for Data Analysis ....................................................... 52
4.2 Accounting Reclassification..................................................................................... 53
4.2.1 Operating Activities ......................................................................................... 53
4.2.2 Financial Activities .......................................................................................... 54
4.3 Key Ratios................................................................................................................ 55
4.3.1 ROIC ................................................................................................................ 55
4.3.2 Decomposition of ROIC................................................................................... 56
4.3.3 Growth Analysis............................................................................................... 58
4.3.4 Risk Analysis .................................................................................................... 59
4.3.5 Cash Flow Analysis.......................................................................................... 61
4.4 Peer Group Analysis ................................................................................................. 62
4.4.1 Revenues .......................................................................................................... 63
4.4.2 EBIT margin..................................................................................................... 64
4.4.3 ROIC of Peer Group ......................................................................................... 65
4.4.4 Financial Gearing ............................................................................................. 65
4.4.5 Share price Index for technology peers ............................................................ 66
4.4.6 Peer Group Analysis Summary........................................................................ 67
4.5 Conclusion................................................................................................................ 67
5 Prognoses and Budgets.........................................................................69

5.1 Forecasts ................................................................................................................... 69
5.1.1 Strategic Forecast ............................................................................................. 69
5.1.2 Financial Forecast ............................................................................................ 70
5.1.3 P&L Forecast.................................................................................................... 70
5.1.4 Balance Sheet Forecast..................................................................................... 71
5.1.5 Cash Flow Forecast .......................................................................................... 72
6 Valuation ..............................................................................................74
6.1 Valuation Methods ................................................................................................... 74
6.1.1 Net Present Value Based Valuation Methods .................................................. 76
6.1.2 Relative Valuation Models ............................................................................... 77
6.1.3 Peer Identification Methodology and Issues .................................................... 78
4
Graduate Thesis
By Teia R. Merring
6.2 Key Figures .............................................................................................................. 79

6.2.1 BETA ............................................................................................................... 79
6.2.2 Calculating of Re .............................................................................................. 80
6.2.3 Calculating WACC .......................................................................................... 81
6.2.4 EVA.................................................................................................................. 82
6.3 DCF and EVA Valuation ......................................................................................... 82
6.3.1 Analyst Valuation............................................................................................. 83
6.3.2 Sensitivity Analysis.......................................................................................... 84
6.4 Multiples Comparison.............................................................................................. 86
6.4.1 Peer Group Multiples ....................................................................................... 87
6.4.2 Multiples for Valuation.................................................................................... 88
6.5 Conclusion................................................................................................................ 89
7 Final Conclusion...................................................................................90
8 Index of Figures....................................................................................94
9 Index of Tables .....................................................................................95
10 References.............................................................................................96
10.1 Articles ..................................................................................................................... 96
10.2 Literature .................................................................................................................. 97
10.3 Documents................................................................................................................ 97
10.4 Homepages............................................................................................................... 98
11 Appendices............................................................................................99
11.1 Company Profile ...................................................................................................... 99
11.2 Peer group analysis ................................................................................................... 99
11.3 Financial................................................................................................................. 100
11.3.1 Income statement as reported ......................................................................... 100
11.3.2 Income statement reclassified ........................................................................ 100
11.3.3 Balance sheet as reported ............................................................................... 101
11.3.4 Balance sheet reclassified............................................................................... 102
11.3.5 Cash flow statement ....................................................................................... 103
11.4 Forecasts ................................................................................................................. 104
11.4.1 Income statement ............................................................................................ 104
11.4.2 Balance sheet .................................................................................................. 105
11.4.3 Cash flow statement ....................................................................................... 106
11.5 Valuation................................................................................................................ 107
11.5.1 Valuation........................................................................................................ 107
11.5.2 Sensitivity....................................................................................................... 110
5
Graduate Thesis
By Teia R. Merring
1 Introduction
As global recession sets in, the demand for luxury goods decreases with high speed. This is
especially painful after having experienced a period with extreme growth which can lead to
riding a wave of optimism and lack of risk management in terms of continuous product
development and keeping up productivity per worker amongst others.
1.1 Motivation
The motivation for the chosen topic is based on a number of factors:
- It is related to my degree within corporate finance
- It is interesting and large enough to cover the work in a master thesis
- It is the foundation of the work I will be doing in my immediate future career
Valuation
The reason for choosing valuation is based on the current market situation with falling share
prices especially within the chosen sector. This has led me to ponder over whether this vast
decrease in share price for Bang and Olufsen (onwards referred to as B&O) can be reasonably
justified and if the value has really decreased or if the market is acting based on general
insecurity and lack of understanding of the underlying product. Furthermore the value of a
luxury good has historically not been closely interlinked with the market, making the current
possible connection with high fluctuations in market shares all the more interesting.
Luxury sector
As the luxury sector sells more than just material goods, but also to a certain extend the brand
associated with the commodities, the value of the luxury goods companies is not just based on
material assets but also the brand value selling the products.
In a downturn market the luxury sector has historically not been highly correlated with the
market, but the current recession is so severe that times have changed and even the luxury
market faces decrease in sales. This makes this sector interesting as it open up for new issues
to the companies in this segment as well as how institutes now have to value them.
6
Graduate Thesis
By Teia R. Merring
Bang and Olufsen

Bang and Olufsen (B&O) is one of the leaders in the retailing luxury furniture segment in
terms of audio, televisions and landline telephones as well as complementary products such as
remote controls and add-ons to its systems.
As B&O is solely focusing on luxury goods, it has been severely affected by the current
recession which started in the USA in summer 2007 with the subprime crisis and which has
later spread to almost all economic areas in the entire world, thus decreasing the demand for
luxury goods worldwide 1 . The direct affect for B&O has been a decrease in share price from
757 DKK (high) on 18th January 2007 to a low of 59 DKK on 30th December 2008 2 . This in
market terms means a loss of 8.182 million DKK in market capitalisation3 .
The important and interesting question is if the significant drop in share price value is
justified and what has caused it. Is it all due to a long-term drop in the demand for luxury
goods (external factors) or are the fundamentals of how B&O as a company is performing the
main reason for the decrease?
Figure 1, B&O and C20 share price index for 5 years
350 1,60
index = 100 at 1 Jan 2004
300 1,40
250 1,20 Volume (mn)
1,00
200
0,80
150
0,60
100 0,40
50 0,20
0 0,00
02 8
02 8
09
02 4
02 4
02 5
02 5
02 6
02 7
-06
02 7
0
-0
-0
-0
-0
-0
-0
-0
1-
7-
1-
-01
-07
-01
-07
-01
-07
-07
-01
-0
-0
-0
02
02
B&O volume B&O sharepriced index C20 index
Source: http://www.nasdaqomxnordic.com
1
http://www.economist.com“Flight to value” 19.11.2008
2
OMX data pulled 24/1-2009
3
Using an average number of shares outstanding for the years 2007 and 2008 to calculate the difference in
market capitalisation. Average number of shares outstanding is taken from the B&O annual report 2007/08
page 16, after having taken options into account. This lead to the following mkt. caps for the listed high and
low share prices: 8.182 Million DKK.
7
Graduate Thesis
By Teia R. Merring
The share price was 71 DKK as of March 31st , 2009, indicating only a small increase
compared to the observed bottom of 59 DKK on 30th Dec 2008.
In this market four brokers have been singled out who follow B&O and give their view on the
fair value of B&O. These brokers price B&O’s share in a range between 56 DKK and 80
DKK. The brokers and their indicating fair values for B&O will be further discussed in
section 6.
I believe the share price decline of B&O is not only an interesting case as the company is
facing a difficult market situation, but also because of the company facing increased pressure
from competitors offering technology on the same high level of B&O or for a lower price,
nonetheless within the same luxury category. Furthermore the ownership structure and
management style of B&O could have an important impact on the way B&O is valued as the
market might not agree with the current situation (for further comparison with peers see
section 4.4.4).
In doing this valuation of B&O, I would like to establish if the current market valuation
(observed share price) truly reflects the future potential of the company in its competitive
arena and, in that case, what is the cause of the decrease and how should the current
shareholders as well as prospective shareholders behave in the current situation.
The bottom line of the valuation presented in this work is : Buy, hold or sell?
1.2 Problem Specification

This report will seek to answer the following question:
What is the fair value of Bang and Olufsen’s equity (share price),
on a stand alone basis, as of March 31st , 2009?
1.3 Problem Identification

The understanding of a business can be analysed in various ways; through product mix,
immaterial assets such as know-how or by looking at goodwill just to name a few. In order to
8
Graduate Thesis
By Teia R. Merring
dig deeper into the discovery of the fair value of B&O, I have chosen to look at the core
business of the company, as well as some of the aspects for which the company is known,
such as brand value and product mix 4 .
The luxury goods industry, especially in the technology area in which B&O operates, where
the price paid of a upper-range television could be enough to buy a small car, is usually
believed to be insulated for small fluctuations in the market as the rich people usually
preserve their wealth, however the current recession is hitting hard and demand is declining 5 .
Due to the above, companies in this category need to have a diversified, well established and
popular product line to keep them floating in times of hard recession and economic turmoil in
order to secure a steady income.
When making a valuation of B&O, I perceive of utmost relevance to consider not just the
performance of B&O per se, but also the peer performance in the technology as well as the
general luxury industry as that will work as a general benchmark for B&O’s performance.
In valuing a listed company like B&O, there are a number of routes which can be followed,
each with advant ages and disadvantages.
As finding the fair price is very much subjective and dependent upon which data about the
company one has put emphasis on, it can also be valued differently. Hence, a lot of thought
needs to be put into the valuation models used for the company in question, as the right mix
of models may vary depending on which company is to be valued.
In theory there is only one fair price which is correct and that is the quoted share price for the
traded shares. Theoretically the capital market is efficient in the strong sense 6 , which entails
that it quickly and accurately has incorporated all known information about the company into
the share price. In general I believe in the market being correct in valuing shares, however the
turmoil which the market has been under lately has made me doubt that these heavy
4
The two examples mentioned are not exclusive for the analysis and are merely meant as examples in this
context.
5
http://edition.cnn.com “As economy worsens, high-end feels a chill” 15.1.2009
6
http://openlearn.open.ac.uk/mod/resource/view.php?id=161857
9
Graduate Thesis
By Teia R. Merring
fluctuations in share prices from day to day are justified and hence a valuation of one of the
companies affected the most, in terms of share price drop, seems in order.
Various models can be taken into consideration when valuing a share. Given the scope of this
assignment it is impossible to take all such models into consideration, further some of these
would add very little value to the end result and will as such be left out.
1.4 Problem Handling

This thesis handles the issue of valuation through strategic analysis and financial statement
analysis, followed by the forecasted prognoses and budgets made on the basis of the findings
in the prior analysis and on broker reports, the forecasts and budgets will then be used to
perform a valuation of B&O to compute the true value of the company.
Strategic analysis
In the strategic analysis, the focus will be on the qualitative value drivers which should carry
B&O forward and make its position stronger. This should thus give an insight into current
external as well as internal conditions faced by B&O and hence help identify where B&O is
now and what it can expect in the future with regard to future development as well as
profitability.
The strategic analysis will be based on:

- Industry factors affecting B&O (Porter’s Five Forces)
- Product Growth Strategy (Ansoff’s Growth Matrix)
- Value chain (Porter’s Value Chain)
The overall effect found in the strategic analysis will be summarised in a SWOT7 analysis, to
highlight the qualitative value drivers and found obstacles for B&O.
Financial statement analysis

The financial statement analysis is conducted to show the financial side of what is driving the
B&O business. The financial statement will to some extend undergo reclassification and
important key figures will be calculated on this basis and analysed.
7
Strength, Weaknesses, Opportunities and Threats. As by Albert Humphrey (1960’s)
10
Graduate Thesis
By Teia R. Merring
The financial statement analysis will be based on:

- Historic levels and trends in key financial figures
- Growth analysis, based on research reports
- Risk analysis
- Peer group comparison
Prognoses and budgets

As some banks and financial institutions follow B&O closely and have done so for at least a
few years it is interesting to see what prognoses they have come up with for the company and
how they derived at them. This is to be seen in relation to what B&O itself expects for the
future.
The prognoses and budgets will be dealing with:

- Short-term forecasts made by B&O
- Forecasts and budgets made by brokers
- Assumed correct forecasts and budgets made by the author
Valuation analysis
This part will be based on the three previous parts in creating a qualified answer to how future
cash flow, P&L and financial estimates will be.
More specifically the valuation will be based on:

- Appropriate WACC
- Different valuation methods for this segment
- Current market value of B&O and what it is based on
Sensitivity analysis
As the valuation can be carried out in different manners with regard to the forecast figures and
as such is subjective, it is likely to be sensitive to some of the underlying value drivers used.
This analysis points out how sensitive the valuation is to changes in those drivers such as
WACC and beta.
11
Graduate Thesis
By Teia R. Merring
1.5 Structure and Methodology

Figure 2, Structure and Methodology
Strategic
analysis
Forecast
Presentation
Introduction and Valuation Conclusion
of B&O
Budgeting
Financial
analysis
Source: Authors own creation, CBS Jan 2009
As explained above there are more than one model that can be used in determining the
situation faced by a company, hence the analytical tools chosen for this assignment are briefly
explained below in connection with the analysis.
1.5.1 Introduction and Presentation

The importance of having a deep knowledge of a company and the meaning behind valuing it
is essential to a valuation. This gives the foundation of how the company in question should
be handled, i.e. which models are applicable and which areas deserve more attention than
others in such a task. Therefore these two sections of the assignment will form the basis of the
outlook of the thesis.
1.5.2 Strategic Analysis

Through the strategic analysis the estimation of the earnings and growth potentials in the long
term future will be made for B&O. The strategic analysis will be based on the industry level
as well as on the company level to assess the conditions the company faces and how these
drive the value of B&O.
Various models can be used in identifying the strategic circumstances. On the industry level
the Porter’s Five Forces (1979) model will be applied as this model takes into consideration
the key elements that a company must be aware of in order to have the optimal strategy and
thereby get an optimum profit level.
12
Graduate Thesis
By Teia R. Merring
On the company level two different models will be utilised, namely the Ansoff’s Growth
Matrix (1957) and Porter’s Value Chain model (1985). These models are chosen to help get a
sense of B&O’s activities, discover where profit is created and where it is not. The Ansoff’s
Growth Matrix will help clarify what product and market growth strategy B&O currently
follow and the Porter Value Chain goes in depth with the entire value chain of B&O.
To finish of this section the conclusion will be in form of a SWOT analysis summarising the
important findings from this section and indicating more visually where the strength and
weaknesses are for B&O today and where the opportunities and threats lie in the future.
1.5.3 Financial Statement Analysis

This part of the paper is intended to identify the historical trends and growth levels, which
have driven the company up until now. Subsequently the findings in this section will be used
as basis for establishing the future possible value creation for B&O.
The part will contain an analysis of the accounting practises applied by B&O and corrections
will be made to the statements when necessary, the corrected data material will then form the
basis of any further analysis.
General analysis as to how the company has been performing in creating value for its
shareholders, ge nerate growth and control its risks, both operational as well as financial, will
help reveal some of the financial aspects for the company.
A thorough look at the key financial ratios and an analysis of their meaning and how they
have developed over the past years will help form the starting point for the budgeting
following in the next part.
Looking at the key financial ratios for only B&O however gives very little indication as to
where the company stands as there are no absolute measures for what the ratios should be. To
give an indication of where B&O stands, a peer comparison with a chosen set of B&O’s
competitors in the technology as well as the luxury sector will be made and analysed.
13
Graduate Thesis
By Teia R. Merring
The analysis is intended to give an investor the insight into the profitability for B&O in the
future as well as other financial insights as they are key indicators to any valuations.
The analysis period will be for the accounting period of 2004/2005 to 2007/2008.
1.5.4 Prognoses and Budgets

The prognoses and budgets segment looks into what is in store in the nearest future of B&O,
what have the institutions, covering B&O’s stock, forecasted and what has the company itself
said about its current situation and where it expects the company to go.
1.5.5 Valuation
The final part preceding the conclusion will be the actual valuation of B&O. Many possible
models for valuation exits each emphasising the different aspects of the business. This
assignment implements the DCF and EVA models. These models are both in the net present
value category in valuation theories.
The forecasting period will be four years. A longer period is estimated to be too insecure in
this market.
1.6 Limitations
The valuation will be made on a “stand alone” basis and therefore possible synergies with
regard to for example consolidation with other companies are not considered in the valuation.
Hence takeover premiums and the like are also not considered in this paper.
The valuation is made from the point of view of an external investor and will as such only be
based on publicly available information. The share price available at the 31st March 2009
when markets close will be used.
The impending share emission for B&O will be mentioned and dealt with, however the
financial statement analysis will not be changed according to the new changes. The reason for
this decision is that the emission is scheduled to be finalised and happen too far into the
process of the writing of this thesis.
14
Graduate Thesis
By Teia R. Merring
The implications of the announcement of the emission has however already had an effect on
the actual share price and therefore a short discussion of the emission is considered in order,
both as a strategic move as well as a financial one. After the share emission the direct effect
will be seen in terms of a lower share price as the number of floating shares will have
increased, but the value of B&O will have stayed the same, thus leaving the share price to
adjust. The new share price will not be taken into account in this thesis for the same reasons
as mentioned above.
Furthermore the data used will mainly be that of the latest annual report made by B&O and
only to a very limited extend the subsequent interim reports, the reason being that the annual
report is more detailed than the interim reports.
The forecasting period is only made four years forward as it is considered too arbitrary to
predict further ahead in the current turbulent market. After the four years a terminal growth of
three percent will be used as any specific forecast as to the performance of B&O is too
unpredictable. Any available financial information before the period 2004/2005 will not be
used in the valuation as it is considered too far back to have any relevant impact on the
business today.
In terms of models used for the strategic analysis, this thesis will not be using the BCG matrix
for the product analysis, though it might have seemed to be an obvious choice, the reason for
this is that B&O does not disclose the figures needed in order to make a useful and valuable
analysis. Furthermore this thesis will not make use of an actual macro analytical tool as it is
assessed that the added value is too little in relation to B&O in relation to the space it would
require and it has thus been deemed outside the scope of this report.
The peer group analysis has been limited to only contain direct comparison from one
competitor namely German Loewe, which is the only direct competitor also listed on a stock
exchange. Giant competitors, such as Sony and Philips, are also listed, but do not only have
high-end products. As companies like Sony and Philips do not segment their sales and
revenues into high-end and ordinary products, generating those figures would to a very large
extend be based on assumptions and guesses which are not founded on anything concrete.
Subsequently, they are only left in for comparative measures in the strategic analysis and
multiple comparison.
15
Graduate Thesis
By Teia R. Merring
Various methods for accounting analysis and valuation exist, however this thesis will restrain
from using any not mentioned in section 1.5.5. It is expected that the reader is familiar with
other valuation methods and hence these are not explained in this thesis. The pros and cons of
the chosen valuation methods are discussed in section 6.
1.7 Source Criticism

As the valuation is made from an external investor’s perspective the thesis is solely based on
secondary information. One of the primary sources used is the respective annual reports from
B&O and its peers. These have been written to make the company appear as good as possibly
and hence have a subjective tendency, the content however has been audited by an impartial
auditor and is thus considered valid enough for this thesis.
For general market information a range of databases has been used, such as yahoo finance,
Bloomberg and OMX. These are considered credible considering the lack of incentive to
fudge the numbers and provide wrong information. In many instances the databases used are
simply quoting the observed share prices in the market and are for that purpose completely
free of bias.
For forecasting and company analysis, research reports from various brokers have been taken
into use and have been the foundation of getting an understanding of how the market views
the company in the near future. These reports are made to “assist debt and equity
investments”8 , they are assumed credible as the credibility of the firm is at stake for giving
wrong or misleading information, further the validity is improved by looking at research
reports made by competing analysts and thus working with an average instead of just using
one analyst.
Newspapers with articles covering B&O and its competitors are used to link events with the
analysis performed. This data is most often covered in newspapers. The sour ces are here
deemed reliable as the y have no gain in delivering wrong information, further the validity is
secured by looking for information from more than one supplier of news, i.e. both “the
economist” and “the financial times”.
8
http://en.wikipedia.org/wiki/Research_report
16
Graduate Thesis
By Teia R. Merring
2 Company Presentation of Bang and Olufsen

In this section B&O is introduced. The timeline and development of B&O and how it operates
today is presented and coupled with the strategy laid out by the company. Following the
ownership structure and current management is analysed. Lastly B&O’s business areas,
markets and economics are described.
2.1 History
Founded in 1925 by the engineers Peter Bang and Sven Olufsen, B&O has its’ headquarter in
Struer, Denmark. B&O’s first product was the radio Eliminator and that was one of the first of
its kind in Denmark that did not need batteries and worked solely on electricity.
After having its factory bombed during World War II, B&O fought to survive in the market as
well as getting its factory up and running again. During the 1950’s and 1960’s B&O got itself
established as the “Danish quality brand”9 . The 1950’s was also the decade where B&O put
its first black/white television on the Danish market (1950) 10 . In 1967 the first colour
television followed.
Competition from cheap producers in Asia in late 1960’s made B&O move into the design
and high-quality segment of its business area and collaborated with architects as well as
designers. This was also the time when the company started selling its products outside of
Denmark.
In 1978 B&O went listed on the stock exchange to solve a liquidity problem as well as the
change in management arising from a generation shift. The company choose to divide its
shares into A and B shares so as to maintain the control on family hands 11 .
At the end of the 1980’s B&O faced difficulties as its earnings did not follow the turnover and
there were no savings. This led to a divestiture of non-core activities and at the same time a
new distribution strategy was implemented: B&O’s products should no longer just be sold by
stores that carried many different brands and had a wide range of products. The products
9
B&O Annual report 2007/2008 page 8
10
http://www.bang-olufsen.com/image-gallery?decade=1950
11
http://www.ld.dk/Files/HTML/LD/Oevrige_publikationer/jubilaeumsskrift/6.htm
17
Graduate Thesis
By Teia R. Merring
should now mainly be sold through dedicated stores (B1 stores) which only carried B&O
products.
In the new millennium B&O has continued its distribution strategy and proclaimed the
opening of new stores the world over.
B&O has primarily grown organically, however it entered into a joint venture with Karsten
Nielsen with the company ICEpower in 1999 (former Bang & Olufsen PowerHouse) 12 . B&O
owned 90% of the company producing fully integrated amplifiers. In 2008 B&O bought the
last 10% of ICEpower and thus became the sole owner.
In 2006 B&O opened a new factory in Koprivnice, Czech Republic, thus leaving the structure
of only having business in Struer. The new factory has its focus on producing audio products,
telephones as well as having pre-assembling tasks. The spare parts distribution has likewise
been moved to Koprivnice. Lastly B&O has set up a new development department in
Koprivnice.
Today B&O has more than 2.500 employees of whom most are situated at the headquarter in
Struer, about 260 people are working at the new factory in Koprivnice. There were 822 B1
shops by the time the annual report of 2007/08 came out and 421 shop- in-shop stores
worldwide. The number of B1 shops has decreased since then as the market downturn has
forced some stores to close and the number of B1 shops is thus currently 784 13 .
In the beginning of 2009 B&O declared that it would leave the current differentiation of A &
B shares in connection with a share emission with proceeds of 450 million DKK14 . The new
share structure is to consist of only one kind of shares all with equal voting rights (see section
2.2 Ownership structure).
12
http://www.icepower.bang-olufsen.com/en/company/history/
13
www.borsen.dk, ”Butikslukninger rammer B&O hårdt på bundlinien”. Fre. 17. Apr. 2009.
14
2Q report for B&O 2008/09
18
Graduate Thesis
By Teia R. Merring
2.1.1 Strategic Decisions

B&O has laid out a strategy plan aiming for it to do the following15 :
1. Focus on product development so that Bang & Olufsen can concentrate on fewer product
categories, i.e. primarily audio and video products.
2. Build one common digital technology platform as the future technological foundation for
the Group's products across its product portfolio.
3. Ensure more effective support for, and development of, Bang & Olufsen's dealer network
by creating one general global sales organisation.
4. Increase the number of shops in growth markets.
5. Adjust costs by DKK 160 million to achieve short-term profitability.
6. Appoint a new management team for the Group.
The stated current strategy is to be seen as a result of B&O having entered a very turmoil
period, arising from the recession in the global economy reducing the demand for its products.
Hence, it has set up a plan of action to get the business back on track as well as put some
confidence in shareholders with regard to B&O’s management team’s ability to run the
company. Point 2, 3 and 5 are about making the business more lenient by reducing costs in
the value chain by optimisation. Point 1 and 4 deals with cashing in on the areas in which
B&O is profitable i.e. audio and video products in fast growing markets, such as China and
Russia. Lastly point 6 implies that a new management team will be created to ensure that
there is fresh blood in the top decision- making of B&O, so that the tasks will be carried out as
soon and as efficient ly as possible.
In early 2009 the strategy of B&O was even further streamlined and focused on the core
business as CEO, Kalle Hvidt Nielsen, decided to leave the strategy of selling mobile phones
as well as MP3 players, leaving a strategy initially started to lure the consumers into
eventually buying the high-end products of B&O 16 and open up to adjacent business.
15
http://www.bang-olufsen.com “Bang and Olufsen rolls out new strategy plan”, 10.2008
16
http://www.forbes.com “More Bang and Olufsen for the Buck” 06.02.2009
19
Graduate Thesis
By Teia R. Merring
The new strategy is to focus solely on the core products of audio and video and from that
create a new line including wireless internet and at somewhat lower prices, though still in the
luxury/quality segment.
Financial strategies and risk management :

Financially B&O has a policy of not using financial instruments for speculations. Hence the
company only seeks to control the financial risks with regard to operations and financing.
Among financial risks B&O has identified the following:

• Currency risk
• Interest rate risk
• Credit risk
• Liquidity risk
It is in B&O’s strategy to increase its current equity ratio 17 from 35-40 to over 50. The
decrease of the equity ratio is expected to fall, largely do to the international economic crisis.
This is to be done with the already ment ioned share emission.
As B&O has chosen not to use financial instruments for speculations it has also chosen to
have a relatively low gearing of 0,2 18 . Most of its assets however 19 are tied in cash equivalents
of receivables and inventories and it can be debated whether these can be easily converted
into cash in an economic crisis where there is a general shortage of cash.
2.1.2 Company Structure Diagram

Figure 3, Company Diagram
Bang & olufsen A/S
Bang & Olufsen Bang & Olufsen Bang & Olufsen Bang & Olufsen OÜ BO-Soft* Bang & Olufsen Bang & Olufsen
Operations A/S s.r.o Koprivence Telecom A/S Enterprices A/S 51% owned ICEpower A/S GPS Taiwan
19 national and
3 daughter
soucing
companies
companies
Source: Author’s creation based on B&O 2007/08, page 7
17
Equity ratio: Total equity/total assets
18
The gearing is reported to be 0.23 in the annual report for 2007/08. The gearing will later be recalculated
19
According to Q2 report for B&O 2008/09, page 12 receivables account for 714 million
20
Graduate Thesis
By Teia R. Merring
As can be seen from the company diagram B&O is divided into the Bang and Olufsen A/S
with 7 sub divisions where B&O Operations A/S has 19 national sales and sourcing divisions
and B&O ICEpower has three daughter companies.
When analysing the company “B&O” is referring to the entire group.
2.1.3 Vision and Values

The vision of B&O has been formulated as follows:
“Courage to go beyond borders to create experiences which surprises and are sustainable”20
The vision is to be carried out by each year launching 3-5 new products as well as providing
service to all products up to 12 years after they go out of production, thus creating longer life
for each product. The experience is to be based upon both design and on quality sound and
image, hence the design and technology development teams work closely together in the
headquarter in Struer.
The values of B&O have been based upon the vision; this has led to the subsequent key
words:
• Refinement
• Synergy
• Originality
• Passion
The four values are describing the common platform for how employees at B&O think and
work. The first value “refinement” is to encapsulate the striving for the excellence in all work
progresses. B&O will use its forces in different areas of production to keep inventing and in
the end turn seemingly conflicting thoughts into new “never seen before” creations.
Originality fits with synergy in continuously reinventing itself and its products and thus create
new ideas and products. Lastly the passion is what is to carry the first three values through
and become reality.
20
http://www.bang-olufsen.com/page.asp?id=600
21
Graduate Thesis
By Teia R. Merring
With its vision and values B&O seeks to create shareholder value by staying in the forefront
of its segment and provide exclusivity and originality in its products.
2.1.4 International Positioning

B&O has the last couple of years been in the top five on the coolest brand survey for 2007/08,
this means that B&O is beating established brands such as Rolex, Ferrari and Dom Perignon.
B&O is only beaten by competitor iPod in the technology sector21 .
B&O has positioned itself in the luxury end of the business to business (B2B) ma rket by
selling products like sound systems and audios to five star hotels. This so far means that more
than 200 hotels around the world have B&O products installed. B&O sell its products to this
segment through the department Bang and Olufsen Enterprise.
Furthermore B&O has developed sound systems for high-end cars such as Audi, Aston Martin
and latest Mercedes-AMG 22 . This business has led to B&O receiving the award for “best
brand 2008” in the category of Car-Hifi
B&O enterprises is continuing to explore the B2B segment by making collaborations with
real estate developers for the delivering of audio/video products to exclusive real estate
projects primarily in the Middle East and Asia.
2.2 Ownership Structure

The company’s total share capital amounts to 12,08 million shares of a nominal value of 10
DKK each. The shares are divided into A and B shares, where the A-class shares has 10 votes
per nominal 10 DKK and every B-share has one vote per share of nominal 10 DKK. The
votes assigned to the A-shares accounted for 49,68% votes by the 31st May 2008.
With the proposed share emission, the A-shares are to be turned into B-shares with ratio 1:1.
The B-shares are currently traded on the Nordic stock exchange OMX on the code BO B. The
total number of publicly traded shares amounts to 11,33 million shares, however 318
21
http://www.superbrands.uk.com/pdfs/CB06%20Official%20Results.pdf
22
B&O annual report 2007/08, page 10
22
Graduate Thesis
By Teia R. Merring
thousand of these are A-shares and are thus not traded on a regulated marked. Up till now
existing A-share holders had purchase rights for A-shares, should some of them be for sale.
Table 1, Ownership Chart

Shareholder Name Nominel value, t. Capital Votes
DKK % %
Lønmodtagernes Dyrtidsfond 5.977 4,95 13,58
Nordea Pension Danmark A/S 2.000 1,66 9,15
Arbejdsmarkedets Tillægspension 14.358 11,88 6,57
Kirsten og Peter Bang a/s, c/o Lars Peter Bang 1.155 0,96 5,28
Chr. Augustinus Fabrikker A/S 1.360 1,13 5,05
Bang & Olufsen a/s 7.678 6,36 3,51
Source: Annual report 2007/08 p 49
As can be seen from table 1 Lønmodtagernes Dyrtidsfond is the biggest shareholder with
13,58% of the votes. Furthermore more than 43% of all votes are held by the 5 biggest
shareholders when looking at voting rights. With the upcoming share emission, voting rights
are bound to change as there will only be one class of shares.
2.3 Board of Directors and Management

B&O has a two tier corporate hierarchy consisting of the board of directors and the top
manage ment. The board of directors is elected by the shareholders and as such supervise the
daily management, the performance and the general company organisation. The board of
directors also participates in the deciding on the company strategy. On the other tier there is
the top management who has the day to day responsibility for B&O operations and decisions.
The tiers are separate according to Danish law and no person is a member of both.
Management
The executive management features Karl Kristian Hvidt Nielsen (CEO, called Kalle) as well
as Senior Vice President, Finance & Accounting, Randi Toftlund, Senior Vice President,
Operations, John Bennett- Therkildsen, Senior Vice President, Sales, Michael Aagaard
Andersen.
23
Graduate Thesis
By Teia R. Merring
Chairman: Jørgen Worming

Jørgen Worming, 67, is chairman of the board of B&O and has been since 2001 where he
took over from Peter Skak Olufsen. As Mr. Worming turns 70 in three years he is not holding
the position for longer than those three years as that is against company policy.
Mr. Worming has a degree in civil engineering. Mr. Worming has extensive board- as well as
managing-experience within many sectors, amongst which are; brewery (bryggeri gruppen),
cement industry (FLSmith), pharmaceutical research (Alk-Abello) and audio technology
(B&O). Regrettably he is best known for being in the centre of a family dispute regarding his
own pay as chairman for FLSmith. Fortunately Mr. Worming is also known to be a tough
business man who is not afraid of making the unpleasant decisions 23 .
CEO: Karl Kristian Hvidt Nielsen 24

Mr. Nielsen was appointed CEO of B&O in Aug. 2008. He replaced former CEO Torben
Ballegaard Sørensen after the latter had presented a bad interim report in January 2008. Mr.
Nielsen was previously employed at Brüel & Kjær as its CEO, a position he had held since
2002. Mr. Nielsen had been with Brüel & Kjær for 10 years before shifting to B&O. Mr.
Nielsen has degrees in marketing and civil engineering and is with his 45 years of age not up
for retirement in the near future.
Mr. Nielsens new responsibility will be to get B&O back on track, especially with regard to
streamlining the company’s financials. Chairman of the board Mr. Worming described him
and the choice of choosing him in the words below when the announcement was made:
”With the very impressive financial results that Kalle Hvidt Nielsen has created during his six
years as CEO of Brüel & Kjær, the Board is confident that he will be able to make a
significant contribution to Bang & Olufsen’s progress – not only in the strategic area but also
through his experience in sales, research and development – areas in which he has performed
with success in his previous positions.”
Up till now Mr. Nielsen has changed the main company strategy by returning to increased
focus on the core business and brand management. This has so far let to discarding the B&O
23
http://www.business.dk “En terrier med humoristisk sans” 14.1.2008
24
http://www.bang-olufsen.com/Userfiles/File/Investors/BO_0719_FUK.pdf
24
Graduate Thesis
By Teia R. Merring
mobile phone and other affordable items as described previously. Further the production and
development of iconic products are to receive increased focus under his management.
The financials are to be streamlined using restructuring and implementing a cost saving
program aimed to return B&O to profitability after having some quarters in the red 25 , one of
the methods for cost saving was a reduction in staff and lay offs were initiated.
Mr. Nielsen has in his first 6 months as CEO proven to be able to act on critical issues,
however the results of his implementations remains to be seen and he is not getting any help
from the current economic situation.
2.4 Products
B&O’s product portfolio consists of audio, video, speakers, telephones, digital media, home
integration and sound systems for cars. With a portfolio of more than 50 individual products,
many of which are produced in different varieties according to customer wishes and a policy
to be able to service products up to 12 years after they go out of production, B&O has large
sums tied to its production facilities. On top of that it has set a target of each year launching 3-
5 new products to remain on a cutting edge.
B&O’s primary activity is within the luxury technology segment to private consumers and
real estate projects such as hotels, for the delivery of audio, video (television) and telephones
(primarily landlines).
B&O market its products in a manor that opens up for having more than one product from the
product portfolio. The example of that is the home integration line which consists of remote
controls designed to control all of the other lines in just one remote control. In addition all
products carry the same type of design and thus fit together aesthetically.
B&O does not disclose the earnings within each category of products; hence it is not possible
to establish where the company is making money and where it is incurring losses.
25
http://www.bang-olufsen.com “Bang and Olufsen sharpens focus on R&D and sales” 22.10.2008
25
Graduate Thesis
By Teia R. Merring
2.5 Markets
As 88% 26 of all B&O sales come from foreign markets, the company is very international and
sells its products around the world. However Denmark still remains one of the largest
markets. The largest markets are Germany, Denmark, and Great Britain which account for
more than 38% of total sales. The distribution for the sales can be seen in the charts below:
Figure 4, Geographical segmentation
2007/08 3% 2% 14%
15% 2006/07
12% 15%
41%
43%
11%
13%
6% 9%
6% 10%
Germany Denmark Great Britain Asia Germany Denmark Great Britain Asia
North America Rest of Europe RoW North America Rest of Europe RoW
Source: Author’s creation based on annual report 2007/08 page 85
As can be seen, sales in Denmark for 2007/08 accounted for less than it did the year before,
by first glance it then appears that B&O’s foreign marketing has worked. The figures should
however also be looked at in absolute terms as they reveal that sales in Denmark has
decreased more than 25% from 2006/07 to 2007/8 whereas world sales has only decreased a
little less than 7%. Hence when looking at the absolute figures (see Appendix 11.1) they
reveal that B&O has had an overall loss in sales and a significant loss in Denmark 27 .
The new CEO has declared that B&O in the future will market itself more in developing
countries such as China and Russia and that those countries in the future are expected to
account for a significant amount of world sales 28 . Thus the CEO wants to enter growth
markets and not just sell B&O products to the saturated western markets where it currently
gets most of its sales from.
26
Annual report for B&O 2007/08 p 11
27
B&O annual report for 2007/08 page 85
28
http://www.bang-olufsen.com/page.asp?id=614
26
Graduate Thesis
By Teia R. Merring
Through its department Bang and Olufsen Enterprises, B&O has also gotten a foot in the door
in the Middle East with its supply of audio and video systems to real estate projects and top
class hotels.
B&O still focus on the luxury segment and has a clear strategy to stick to its core products.
B&O can be said to operate both in home audio and video entertainment as well as in the
luxury/life style segment.
2.6 Distribution
B&O has an extensive exclusive dealer network carrying only B&O products setting it apart
from regular audio and video brands, as shopping for a B&O product is meant to be a special
and exclusive experience and hence requires unique settings provided only in those special
shops (B1), on top of the B1 stores B&O is sold in special Shop- in-Shop stores which have
special segments for the B&O products imitating the feeling of being in a B1 shop. Each shop
carrying B&O products has specially trained personnel to give proper service to the customer.
For the year 2007/08 B1 shops accounted for 81 percentages of total sales, while shop-in-shop
accounted for the other 19%. There are approximately twice as many B1 shops (784) as there
are shop- in-shops (421) 29 .
29
Annual report for B&O 2007/08, page 11
27
Graduate Thesis
By Teia R. Merring
2.7 Economics
In the accounting year of 2007/08 net revenue decreased almost 7% from 2006/07. In absolute
terms the net revenue for 2007/08 was 4.092 million, which is lower than both 2006/07 and
2005/06.
Table 2, Basic financials

Group (mio. DKK)
Income statement 2007/08 2006/07 2005/06 2004/05 2003/04
Net Revenue 4.092 4.376 4.225 3.742 3.610
From forreign markets, % 88 85 82 82 83
Income from operating profit 195 530 439 372 337
Net financial records (30) (16) (7) 7 2
Income before taxes 154 524 431 380 341
Year income after taxes 112 373 296 265 266
Year income after taxes, mothercompany shareholders 105 367 294 265 264
Source: Annual report for B&O 2007/08 page 15
As can be seen from table 2 the income from operating profit for 2007/08 has decreased
significantly from the year before. The considerable loss appear to a large extend to be too
high costs as income has decreased only a little more than the difference in net turnover.
Table 3, Key figures

Group (mio DKK)
31-05-2008 31-05-2007 31-05-2006 31-05-2005
Balance as per 31.may 2.817,3 2.962,3 2.915,1 2.783,8
Equity 1.483,8 1.681,9 1.742,1 1.714,6
Profit Margin 3% 9% 7% 7%
Return on Equity 7% 22% 17% 16%
ROI exc goodwill 29% 51% 52% 48%
Source: Annual report for B&O 2007/08 page 15 and own calculations.
The key figures from the past four years, as given in the annual report of 2007/08, show the
same picture as above as important key figures such as ROI, ROE and profit margin have
decreased considerably from the fiscal year of 2006/07 to 2007/08. As seen in table 2 the net
turnover has decreased by a about than 6%, and yet the mentioned ratios have decreased by a
lot more than that. The key figures will be dealt with more thoroughly in the financial analysis
section.
28
Graduate Thesis
By Teia R. Merring
3 Strategic Analysis
In this section, B&O’s business is analysed from a strategic point of view. How the current
macro economic situation is likely to be affecting B&O is touched upon briefly. Following,
will be an analysis using Porter’s Five Forces on how B&O is positioned on the market it
operates in, in relation to its industry. Subsequently B&O’s product growth strategy is
evaluated through the Ansoff’s Growth Matrix. The last part of this analysis will consider
B&O’s value chain through Porter’s Value Chain analysis method. The section will be
summed up in a conclusion using the SWOT analysis.
3.1 Macro Economic Overview

The current macro economic situation is expected to have an effect on B&O’s business as
lack of liquidity and general economic instability makes it more likely for people and
businesses to hold on to their cash and not spend it on high priced consumer goods.
The economic crisis, in which the world is currently involved, differentiates itself by having a
large effect on the richer part of the worlds population as their personal values have fallen
dramatically with the large drop in share prices 30 as well as a drop in real estate prices31 . This
means that the consumers of high-end products, like B&O’s, will be less likely to spend as
much as previously, which in turn will have a negative effect on sales of high-end products.
Another aspect of the crisis is that the middle- income class in the segments in which B&O has
its highest turnover for business to consumers (B2C) are also largely affected by the crisis and
face possible lay offs and decrease in real estate value. The decrease or stagnation in real
estate value makes it harder to get pure consumption loans and when such loans are made
they will have a larger interest rate compared to stabile markets, as the banks issuing those
loans need higher risk premiums in insecure markets.
The conclusion to the above is that B&O is facing a difficult market with decreasing buying
power and high insecurity.
30
http://www.economist.com“Where have all your savings gone?” 4.12.2008
31
http://www.dailyfinance.com “Home prices drop at a record 19 percent” 31.3.2009
29
Graduate Thesis
By Teia R. Merring
Another macro economic factor faced by B&O is the currency exchange rate risk. With a
large part of B&O’s products produced in Denmark and with the Danish Krone (DKK)
pegged to the Euro, the sales within the Euro zone are not exposed to exchange risk.
However, revenue in the UK, which represent a large market share of B&O’s sales, is
exposed to the currency risk and B&O is likely to have suffered from the devaluation of the
Pound to the Euro which hit a low around new years 2008/09, where the exc hange rate was
1,04537 Euro to the Pound 32 .
The other side of the currency exposure is the production facility B&O started up in
Koprivnice in Czech Republic. Czech Republic uses the Czech Koruna which is not pegged to
the Euro.
Figure 5, Czeck Koruna to the Danish Krone
Source: http://www.x-rates.com/d/CZK/DKK/graph120.html
As can be seen from the above graph, production in Koprivince has become cheaper as the
Czeck Koruna has become cheaper to the DKK and hence the Euro. This means that B&O has
a gain from its production outside of Struer as sales in the Czech Republic is limited and thus
the lower exchange rate for Czeck Koruna to the DKK primarily has a positive effect.
Naturally the two above- mentioned cases are not the only ones where B&O are exposed to
currency risks, they are only meant as an example.
Unsurprisingly the two cases mentioned above are not the only macro economic issues B&O
need to take into account when deciding on its long and short term strategies. Several others
like trading barriers, VAT within countries, corporate tax, global trends etc are external
32
http://www.x-rates.com/d/EUR/GBP/data120.html
30
Graduate Thesis
By Teia R. Merring
variables which have an impact on B&O’s competitiveness and ability to generate turnover.
The two cases mentioned are however chosen for their present relevance.
3.2 Porter’s Five Forces

This part will establish an understanding of the competitive environment in which B&O is
operating. The dynamics within and around the industry is analysed to get an understanding
of which challenges B&O is exposed to. To do this analysis Porter’s Five Forces model has
been chosen as it deals well with the concept of a global industry.
Figure 6, Porters Five Forces
Supplier Power
Threats of
Barriers to entry Degree of Rivalry
Substitutes
Buyer Power
Source: Author’s creation, Feb. 2009
3.2.1 Degree of Rivalry

In order to perform the analysis of the competition intensity it is important to understand in
which markets B&O operates. As previously mentioned B&O can be said to be both in the
audio and video businesses as well as in the lifestyle high-end goods segment. For this
analysis the segment of audio and video has been chosen as the products in this segment are
comparable to those of B&O.
The audio and video segment is characterized by having many suppliers, most of which are
international businesses such as Sony, LG, Philips and Samsung just to mention a few. Most
of these producers carry a range of products in various qualities, thus targeting many different
customer segments ranging from price conscious to quality focused.
31
Graduate Thesis
By Teia R. Merring
B&O has historically differentiated itself from the above mentioned suppliers by offering high
quality and exclusive design products priced in the very high end in the category. B&O is
however not the only one to have placed itself in the niche of luxury high quality products.
Direct competitors for those products have been identified to be German Loewe and
American Bose.
Loewe
Loewe was founded in 1923 and put the world’s first television on the market in 1931. Just
like B&O, Loewe is known for its high quality and design of its products. Like most
television producers, Loewe has also entered the flat screen plasma television market.
Lately Loewe has decided to copy B&O’s strategy of having “stand alone stores” with two
stores opening in November 2008 33 . This will possibly lead to Loewe capturing customers
from B&O seeking the ultimate shopping experience in a special HiFi store.
Due to the above, Loewe is B&O’s closets competitor as it competes on almost every market
where B&O is present, even though B&O appears to still have an advantage in the audio area
as well as on its telephones to Loewe.
Loewe is listed on the Frankfurt Stock exchange.
Bose
Bose was founded in 1964 and has its primary focus on delivering high quality sound
systems, primarily speakers. Bose has won several awards34 for its advanced sound systems
and is a recognised quality brand all over the world. Bose and B&O differ as Bose market its
products to sound interested people interested in the best sound possible and not so focused
on the design of the products, were as B&O also very much target the consumers who are
looking for design and luxury.
Like Loewe and B&O, also Bose has independent stores only carrying Bose-products. On the
supply of sound systems to cars Bose is also a competitor, holding contracts with luxury car
dealers such as Ferrari, Alfa Romeo and Porsche. In total Bose can be found in 19 different
33
http://www.loewe -uk.com/uk “Tune into Loewe’s high street arrival” 27.11.2008
34
http://www.bose.com/controller?event=VIEW_STATIC_PAGE_EVENT&url=/automotive/whats_new.jsp
32
Graduate Thesis
By Teia R. Merring
car brands 35 and in most cases in several models within each brand, making Bose the closest
competitor in the car luxury HiFi segment and is currently the high-end CafFi market leader.
Bose is a privately-owned company, which makes a more thorough analysis difficult.
As flat screen television becomes a more common good, prices can be deemed to fall and
B&O will be likely to face harder competition on this product line. Furthermore new
technology makes the components to the televisions become still cheaper and B&O will have
to continue to improve its products not to have to lower its prices. Lately, B&O has sought to
meet those challenges by inventing the patented technolo gy: Automatic colour management 36 ,
a technology that ensures optimal colour and picture quality in the entire life of the plasma
televisions.
Everything considered B&O faces hard competition on practically all of its core products,
however not from the same supplier, leaving B&O to be the only one to supply the “whole
package” in terms of home entertainment. To take advantage of this strength, the company
needs to remain competitive not just in its design, but in the technology area.
3.2.2 Threats of Substitutes

In terms of substitutes to audio and video products, the only obvious product is the computer,
which has lately taken over many of the functions from B&O’s products, such as playing
music and watching television. In terms of audio, the computer has taken over many music
listening functions from the regular stereo systems and as such poses a threat, however it also
opens up to the possibility of B&O producing speakers made specially for computers and thus
expanding its product line 37 .
In the author’s opinion, computers are yet to take over completely in the area of television as
it is still preferred to have a regular television, especially since these are made with still larger
screens giving an “at the cinema ” feel to watching televisions which most computer screens
do not provide.
35
http://www.bose.com/controller?url=/automotive/index.jsp
36
Annual report for B&O 2007/08 page 29
37
I have however not found evidence that B&O should be attempting moving into this area of business
33
Graduate Thesis
By Teia R. Merring
In the luxury category in which B&O also operates, there are no evident substitutes. However
if a consumer is making a purchase primarily for the signalling effect of the purchase then
other designer interior products can be substitutes of B&O products. For the richer class, it is
argued to have little effect when markets are in recession, as the spending power for this
group is unchanged, however as previously mentioned this is not the case in the current
recession where the ric h class is also largely affected, which subsequently has an impact on
B&O sales. For the middle-class, however, saving for a longer period to buy a signalling
luxury product, a decrease in disposable income will make saving take longer 38 . Hence, it can
be argued that B&O could face significant competition from competing luxury products and
cheaper competitors in the current market, especially in competing for the middle-class
buyers to uphold sales.
3.2.3 Buyer Power

The buyers for B&O products are private consumers, five-star hotels, high-end real estate
properties and luxury car manufacturers.
They can be divided into to groups:

• Private customers
• B2B customers
Private customers:
The private customers are buying the B&O products in the various distribution facilities such
as B1 and shop- in-shop stores. They possess very little bargaining power as they are most
likely to buy only one of each product when they make purchases; however, they might obtain
a discount for larger quantities or multiple items (for instance both a television and a sound
system), but larger discounts are considered less probable, as the individual sale is small
relatively to total sales.
Private consumers can nevertheless choose to go elsewhere and get their products from
competitors, but once they have decided on a luxury, high-end audio or video product their
possibilities are limited.
38
http://www.economist.com“flight to value” 19.11.2008
34
Graduate Thesis
By Teia R. Merring
B2B Customers:
B&O also deals with other businesses and these are assumed to have a far better bargaining
power as they are more likely to buy several products at the same time and have a long
contract of orders for the products.
The car manufacturers are assumed to have the highest bargaining power as B&O both has
longer supply contracts as well as a possibility to profit on being associated with the brands of
the cars to which it is supplying its products 39 .
The luxury hotel chains are assumed to have the second highest bargaining power as they are
likely to order B&O’s products for several rooms in the hotel as well as to several of the
hotels. Further, it is assumed that they are more likely to gain from B&O’s brand than the
other way around. As argued previously B&O is almost alone in providing full home
entertainment packages, which gives it a higher bargaining power in relation to hotels looking
to give their guests a unique and high-end experience.
The least bargaining power is believed to be held by the real estate constructors as they are
most likely to make deals per project and thus foregoing of the possibility of making long-
term contracts, furthermore B&O is very unlikely to gain on the brand awareness side.
As for the private consumers, the B2B consumers have few choices for substitution once
high-end audio and video products have been chosen, thus limiting their bargaining power.
To conclude, the private consumers bargaining power is small and the B2B customers
bargaining power is higher, but neither pose a significant threat to B&O.
3.2.4 Barriers to Entry

There are several possibilities to enter the niche market of luxury audio and video products.
The threat can come from new competitors or existing suppliers of audio and video products.
39
The brand association however works both ways and it is assumed that the cars gain from the well known
brand of B&O as well.
35
Graduate Thesis
By Teia R. Merring
New competitors:
New competitors face many barriers of entry. Straight forward are the ones relating to
technology and product development. Starting in this business from scratch necessitates large
resources in terms of technology and capital. Penetration of this market will therefore mean
large negative cash flows before product launch.
It is however possible that producer’s of things, such as hearing aid, use their technology
know-how to expand into the luxury business of audio and video, but this is deemed to be
unlikely due to the lack of synergy effects.
The primary reason for the minor threat from new competitors in the short run is the fact that
many luxury goods are bought not just for quality, but also because of the brand of the
products. Hence, a new competitor would have the best basis for successful penetration if they
were already in the luxury business.
Existing suppliers:
Existing suppliers of audio and video products are assumed to already have access to the
technology behind the niche. It is however unlikely that they will enter the niche area of
luxury products as the main factor for those products is the brand behind and large producers
of affordable audio and video products face the risk of watering down the high-end brand
with their affordable lines. It is however possible to make exclusive lines within one brand in
the attempt to target luxury consumers, but this is assumed highly unlikely from the existing
producers in the current market, as the high- spending, middle class that they would be
targeting are loosing money in the current market.
Thus, the entry barriers to the high-end technology segment in which B&O operates does not
seem to be easily penetrated by new entrants. This is helped by the current financial situation,
which makes it less profitable to enter this niche business.
3.2.5 Supplier Power

Even though B&O has its own production facility in Struer and in Koprivnice, it does not
imply that it does not have to buy some of its components from other technology producers.
36
Graduate Thesis
By Teia R. Merring
One of those component suppliers is the Dutch electronic giant Philips which is also in the
technology business.
As B&O and Philips are competitors, they ha ve no interest in advertising the cooperation.
From B&O’s point of view, having Philips components might make consumers question
whether they get a 100% B&O product and thus make them reluctant to pay the significant
price premium on B&O products to those of Philips. As Philips is much larger than B&O, it
has high supplier power since the business with B&O account for a relatively little share of its
total business. For B&O, on the other hand, changing supplier could prove to be difficult, as it
has to find a new supplier who is capable of producing the high quality components B&O
require. Furthermore, that will leave Philips with a possible incentive to use its unused
capability to make a competitive high-end technology line.
So B&O faces high supplier bargaining power and thus increased risks.
3.3 Product Analysis

B&O has 51 products available on its website, without including its CarFi business. Each
B&O product has its own market share which can be bundled in segments; audio, video,
speakers, telephones, digital media and home integration. Unfortunately, B&O does not
disclose sales or market share for each product or segment, therefore a more thorough
analysis of how the different segments are performing and which of those are generating
profit and growth for the company, is impossible.
Furthermore, establishing the size of the high-end technology market in terms of turnover is
not feasible as many companies are not listed and it is hard to establish which turnover figures
come from the high-end lines for the ones which are listed.
For those reasons the analysis of the product portfolio will be of a qualitative nature and not
quantitative and will only be an introduction into what strategy B&O is intending to follow
with regard to which lines it will focus on.
The new CEO argued that B&O from now on will focus on its core business and thus getting
rid of its products in the “cheap end”. One of the segments that will not be further explored is
37
Graduate Thesis
By Teia R. Merring
the mobile phone line, which is viewed not to bring in other bus iness and which is not a core
business by itself. 40
The returning to the core business is viewed as a bold move in the current market situation.
Returning to only high-end products could help restore some of the potentially lost brand
value for B&O and regain focus on what makes the wheel spin. On the other hand cutting of
adjacent business like mobile phones might mean less revenue in recessions as middle income
consumers’ shift to less costly luxury goods which still has high signalling value.
The market observers41 have concluded that the reason for the decrease in B&O product sales
is coursed by a wrong product portfolio, especially in comparison with nearest competitor
Loewe. Hence, a streamlining of the product mix is a good strategy, but it is not one which
affect can be measured straight away as it depends on B&O getting it right in relation to
consumer demands.
In the long-run however the new strategy is assessed to bring more focus and hence help
streamline the company.
40
41
www.borsen.dk “B& O har ikke råd til flere fejl” 15.4.2009
38
Graduate Thesis
By Teia R. Merring
3.4 Ansoff’s Growth Matrix

Ansoff’s Growth Matrix has been chosen to establish what kind of product and growth
strategies B&O is following.
Figure 7, Ansoff’s Growth Matrix
Source: http://tutor2u.net/business/strategy/ansoff_matrix.htm
B&O has with Mr. Nielsen as CEO changed its strategy in relation to product portfolio as
well as with which markets will have increased investments in terms of opening new stores
and thus expand in new markets.
3.4.1 Market Penetration

B&O is not using market penetration (existing markets and existing products) as a growth
method. A reason for this is that the European markets in which B&O has its highest sales are
at the best case lagging in the current economic market and at worst in recessions, hence
growth requires competing on prices, which B&O is very reluctant to do, or by aggressive
advertising. Furthermore B&O is in the high-end segment, where exclusivity and signalling
value are important factors, thus it has to keep up with those values and remain on the cutting
edge, which makes market penetration a bad strategy.
39
Graduate Thesis
By Teia R. Merring
3.4.2 Market Development

With 88% of B&O’s sales coming from exports, it is important for the company to keep
investing in foreign markets to push up the growth rates. Geographically B&O is strongest in
Europe but has also spread to the US as well as to Asia. In trying to grow further and take
advantage of the high growth that has taken place in recent years in Russia and China, B&O
has decided to more than double the number of B&O stores in those two countries and thus
place itself in the market development area in the Ansoff’s Matrix.
B&O is also planning to expand on other emerging markets and increase its presence in those
geographical areas. Though not specifically mentioned, a likely area is India, which is
experiencing high growth and increasing wealth.
As can be detected in the above, B&O is trying to grow by increasing the number of
distribution channels.
Growth in new markets is appropriate for a business like B&O as its core competencies are
related to products and not to geographic areas. Thus it can carry on its expertise into new
markets. There are however still some drawbacks as moving into new markets is generally
associated with higher risks than if market penetration, as a strategy, had been chosen.
Growth in new markets is especially important for B&O as it has most of its sales in only
three countries and it is thus largely affected by the fluctuations in those three markets.
3.4.3 Product Development

At the same time, B&O has focused on the product development side as it aims to launch 3-5
new products each year and have 25 pct of sales coming from newly launched products 42 .
This strategy entails developing new products to launch in existing markets. The strategy is
necessary if B&O wants to uphold its position as a luxury high quality good, as remaining on
the cutting edge of technology along-side keeping up with modern design is the only valid
foundation for charging premium prices.
42
B&O currently has 10 pct of sales coming from new products
40
Graduate Thesis
By Teia R. Merring
3.4.4 Diversification
This strategy of growth is the most risky of the four possibilities given in the Ansoff’s growth
matrix. B&O does not use to the full extent this method. However when it enters a new
market, it is likely to enter it with its entire portfolio of products, including new ones. Still
B&O can not be said to use the diversification growth strategy in the same sense as described
in the Ansoff’s Growth Matrix.
3.4.5 Analysis on Growth Strategy

The growth strategy chosen by B&O fits with its niche industry where growth in the saturated
western market requires either price cuts or launching new products. B&O however, can not
just make advanced versions of already existing products every year as that will make its
products loose value. The reason for this is that B&O brands itself on making long lasting
products which have a long life and should not need replacement for many years.
The growth strategy for new markets also fits with B&O’s niche industry as presence in high
growth areas is important to have a growing turnover. Furthermore the difference between
rich and poor is much more significant in developing countries than it is in developed
countries hence a rise in BNP is likely to mean more wealthy people and thus more possible
buyers of B&O products as the rich will have already have met their primary needs.
3.5 Value Chain

The general idea behind Porter’s Value Chain is that a product gains value as it moves
through the production process. Analysis through the use of the value chain can establish
where in the process B&O add value and thus where it has its strength and weaknesses.
Figure 8, Porter’s Value Chain
Inbound Outbound Marketing

Operations Service
Logistics logistics and Sales
Source: Author’s creation, March 2009, CBS 43 .
43
Based on: http://www.quickmba.com/strategy/value-chain/
41
Graduate Thesis
By Teia R. Merring
The Porter’s Value Chain model as depicted above shows which activities Porter broke the
chain down to; inbound logistics, operations, outbound logistics, marketing and sales and
lastly service.
Table 4: Value chain analysis of B&O

Value chain element Value creating activities Value creation
Inbound logistics • Purchasing of quality components - High
• Storage - Low
Operations – Development • Design - High
• Technology - High
• IcePower - High
• Other daughter companies - Medium
Operations – Production • On – Demand production - Medium

• Primary production in Struer - Low
Outbound logistics • Distribution from Koprivnice + - Low
Struer
• Effective inventory management - Medium
Marketing/Sales • Specia lly trained sales staff in shop- - High
in-shop as well as in B1 shops
• World wide sales - High
Services • Own service staff at dealers - Medium
• Installation service - High
• 12 year service after product has - High/Low
been taken out of production
Author’s creation, May 2009.
3.5.1 Inbound Logistics

B&O has made strategic cooperation’s with suppliers of high technology components needed
in the production of its high quality products. The value of this to B&O is very important. The
importance is based on competitive advantage in terms of innovative techno logy, another
aspect is that a reliable and competent collaborator means that B&O saves on having to
develop components itself and can instead focus on its core business and competences.
42
Graduate Thesis
By Teia R. Merring
Another inbound logistics is storage. This link in the value chain carries little value to B&O
as it does not add actual value to the end product, therefore it is viewed to be a link which
should be as short and cheap as possible.
3.5.2 Operations – Development

The design of the B&O is highly important for the value creation, as the design is a great part
of the B&O product and brand. The design is the exterior appeal of B&O’s products; thus it
has to follow the design line which B&O uses, but it must also be creative, innovative and of
high standard.
Where the design has the exterior appeal for the B&O products the technology is the interior
appeal of the products. Premium prices on B&O products cannot be charged on design alone
and equally important is the implementation of the latest technology. B&O has its own
development division whose sole purpose is the development of new products.
ICEpower is the most important daughter company of B&O as it is a vital source for new
technology used in B&O products. As ICEpower is wholly owned by B&O, that means B&O
get first access to the new technology produced there and hence get an advantage to its
competitors. Consequently, full access to ICEpower’s research and development adds high
value creation for B&O.
B&O’s other daughter companies and divisions are only adding little value to the final
product, they do, however, add to the brand value and thus to the revenue for B&O. An
example is the division of Bang and Olufsen Enterprise which both adds value to the bottom
line as well as helps the B&O brand as it is connected with high-end five star hotels.
The major issue with this part of the value chain is that the R&D division has lately gotten the
market wrong and has therefore been developing an unsatisfactory product line, not living up
to consumer demands. Furthermore the division has failed to develop enough new products
needed by B&O to uphold its sales. The future R&D is thus highly important for B&O in
terms of growth and value creation. The division has been restructured and new goals for the
product line has been put forward, but it is still to be seen whether the new strategy will be
efficient and get B&O back on track.
43
Graduate Thesis
By Teia R. Merring
3.5.3 Operations – Production

On – Demand production is the term used to describe B&O’s capability to deliver many of its
products on an on demand basis meaning that products to a large extend are not produced till
the order is received. This logistic strategy does not directly add value to the product,
however it does make the production more cost efficient as B&O is less likely to be left with
an over production not absorbed my the market without price reductions.
Most of B&O’s production takes place in Struer and consequently wages are in the high end
compared to what cost B&O could be hiring at in other countries as Denmark has among the
highest wages in the world 44 . The argument from B&O is that the best workforce for its
products is in Struer and thus this optimises the products in terms of quality. In the author’s
opinion, however, it would be possible to produce the same components B&O produces at a
much lower labour cost if they were produced elsewhere, such as in India where they both
have the skills and a lower labour cost45 . Production in Struer is therefore seen to be of low
value to B&O’s value chain as it is too costly compared to alternative solutions.
3.5.4 Outbound Logistics

All outbound distribution of B&O products is currently from Koprivnice and Struer, this
means that B&O has high shipping costs. The costs are especially high to outside of Europe
as distances are longer. The high shipping cost does not add value to the value chain. It is,
though, not likely that a production facility represents a cost efficient solution; however some
sort of assembling facility in each region might cut some of the shipping cost.
Another side of having all outbound logistics in only two places is that it makes effective
inventory management easier and thus this is valued to have a medium positive effect on the
value chain.
3.5.5 Marketing/Sales
With specially trained sales staff in shop- in-shops as well as in B1 shops, B&O produc ts
separate themselves from other products as the sales personnel will have a more thorough
knowledge of its products than of cheaper competitors. Furthermore, this added service adds
44
http://www.highbeam.com/doc/1G1-126167846.html
45
http://www.ft.com“India fights to slay the dragon” May 2006
44
Graduate Thesis
By Teia R. Merring
to the legitimacy of charging some the premium price on B&O products and hence it is an
important link in the value creation for B&O.
With shops all over the world, B&O has made a good foundation for reaching its customers
directly. These shops lift sales for B&O products and increase the awareness of the B&O
brand. Hence, wo rld wide sales support the growth in sales to a large extent and give
significant value creations to B&O as a company.
3.5.6 Services
The services provided by B&O are one of the key factors that significantly differentiate B&O
from cheaper competitors 46 . The extra service starts in the stores distributing B&O products
where each division has specially-trained staff to give the best possible guidance in terms of
which products are best suited for the customers. This service is just valued to have medium
value in terms of value creation as competitive companies to some degree provide the same
service, one such company is Bose, which also has stores only selling Bose products and with
specially trained personnel47 .
The individual installation ensures that customers get the most out of their products and
consequently become more likely to add more products to their private B&O portfolio. The
above average service is provided to both private as well as B2B customers.
The last significant service provided by B&O is the provision of 12 years of service after
products have been taken out of production. This service adds to the reliability of the B&O
products and brands, but is also a large cost in terms of capacity. Therefore, this service is
both indirectly adding value to the B&O brand, as well as being an extra cost for B&O in
terms of reserving some of the production facility for producing spare parts for discontinued
items and the direct cost of producing these parts.
46
http://www.bang-olufsen.com/custom-installation
47
Authors own experience from travelling in Asia
45
Graduate Thesis
By Teia R. Merring
3.5.7 Summary
Optimisation of the company’s value chain contributes to B&O’s strategy of being as lenient
as possible. A thorough look at B&O reveals that it has taken some necessary steps to be as
cost efficient and value creating as possible.
In general, B&O is living up to the standards demanded for an international company in terms
of value creation in each link. There are, however, some areas in which B&O does not create
value according to its potential – the question is if that is possible considered its size and the
niche market in which B&O operates. One example is the outbound logistics that B&O could
optimise by having more production sights. Having more sights, however, might compromise
the close relationship between production workers and the research and development
department that B&O benefits from as it is now.
46
Graduate Thesis
By Teia R. Merring
3.6 Conclusion – SWOT

The result of the above strategic analysis has been summarised below in a SWOT matrix. This
gives a more concise picture of B&O’s strategic position.
Table 5, SWOT
Strength Weaknesses
§ Well known brand § Expensive Danish labour
§ High quality § High dependency of supplier
§ High service level § Small company à no economies of
§ Cutting edge technology scale
§ Small storage § Costly outbound logis tics from Struer
§ Flexible products and Koprivnice
§ Competent employees § Weak product line
§ Fall in B1 stores
§ Most of sales is in three countries
Opportunities Threats
§ Further establishment in new markets § Competitive technology from close
§ More CarFi sales competitors
§ Further implementation of BeoLiving § Less purchasing power for consumers
in hotels § Currency risks
§ Product integration with personal § Consumers playing music on PC’s
computers (PC)
Source: Author’s creation, May 2009.
3.6.1 Strength
Many of B&O’s strengths are closely related to its core competencies as a high-end provider
of audio and video. It is these strengths which has made B&O one of the strongest luxury
brands in the world.
The service provided to the B&O customers is what ties the entire sales process together.
Most of the sales come from the specialised B1 stores where customers are greeted by
personnel providing an analysis of what the customer wants and later help customize it to fit
47
Graduate Thesis
By Teia R. Merring
each customers need. This ensure more consumer happiness and in the end more loyalty from
customers. An extra feature is that many of the products come in different varieties such as
size and colour, which naturally also adds to the service provided to fit customer needs. The
extra services are naturally included in the price of the products along side the high-end
technology and design.
As B&O uses expensive components in its products, having a small storage decrease the risk
of tying up capital in this link. Therefore, the small storage and on-demand principle frees up
capital to be used in other areas of the value chain.
Combining cutting-edge technology both from the daughter company ICEpower on the sound
systems side, in- house development of patented automatic colour management on the visual
systems side and all-round competent employees striving to break boarders, B&O holds the
key to hold on to its position and continue growth in the high-end technology sector.
3.6.2 Weaknesses
There are, however, some internal weaknesses that are holding B&O back in the quest of
being as competitive as possible. One such set-back is the holding on to the very expensive
production facility in Struer. B&O has to some extent considered the drawbacks of costly
Danish production by starting up a production facility in Koprivnice, but the main production
site is still Struer. B&O is thus not cost optimising as it is incurring all expenses in terms of
rent and labour in the costly Danish market. Another related weakness is the outbound
logistics which only takes place from two production sites and thus incur high shipping costs.
The one-sided dependency on some of the specially produced components supplied by large
multinational companies also puts a strain on B&O. As it is now B&O is highly dependent on
maintaining a good relationship with its suppliers at it would be very costly for B&O to shift
supplier.
The fact that B&O is a small company compared to many of the multinational companies
existing on the cheaper audio and video product market mean that B&O cannot take
advantage of economies of scale in its production. Hence it is facing higher prices than its
larger competitors which determine for B&O a higher marginal cost per product.
48
Graduate Thesis
By Teia R. Merring
The combined fall in the number of B1 stores and having most of the B&O sales in three
countries is another hurdle for B&O as that puts strains on the future revenue for B&O.
Lastly B&O is he ld back due to a mistaken forecast and hence a weak product portfolio which
has led to a fall in customers. This means consumers have shifted to competing brands such as
Loewe and Bose, who have gained market share as a consequence of B&O’s mistake. The
future for B&O is thus highly dependant on R&D to get the company back on track.
3.6.3 Opportunities
On the opportunities side, many possibilities lie open to B&O. Having its primary sales in the
saturated western market, further establishment in new markets especially in Russia and other
Asian countries would help stabilise B&O’s income as these markets are historically not
affected by market fluctuations simultaneously with the western markets, but with a lag.
Furthermore, these markets have experienced high growth in disposable income, thus creating
a larger customer base. However in a severe global recession like the one the world is
currently experiencing, the Asian countries will also be affected 48 .
With three car manufacturers using B&O’s products in its high-end cars there is basis for
expanding both the existing collaborations as well as creating new ones with other producers.
This provides diversification for B&O in terms of origination of sales and revenue.
Further implementation of BeoLiving in hotels would also provide a stable income in the B2B
area for B&O; this would also give more potential private customers the opportunity to try the
products before buying them as well as become acquainted with what complete packages
B&O can deliver. Consequently, increased sales to luxury hotels, not only brings in direct
sales, it also works as a showroom and could increase B&O awareness to private consumers.
With the new products BeoSound 549 , B&O has started taking advantage of the possibility of
integration with internet and the personal computers, the area has though by no means been
exhausted by this development, and B&O should explore this new form of home integration
to maintain customer loyalty.
48
http://borsen.dk ”Recession truer med at blive global” 18.8.2008
49
http://www.bang-olufsen.com/beosound5
49
Graduate Thesis
By Teia R. Merring
3.6.4 Threats
Although market-leader in the niche business of high-end technology goods, B&O faces
increased competition from close competitors trying to take market share from B&O as it
struggles with its product portfolio. To compensate, B&O needs to continue advancing its
technology to stay on the edge with adding new and improved products to the market or it
will be overtaken by competitors.
The current market situation is not creating a friendly environment for B&O’s businesses, as
many years of high turnover in a booming market has turned into an economic recession in
many of the areas in which B&O had the majority of sales.
Another aspect of the economic turmoil is unstable currencies in the biggest markets for
B&O; especially the United Kingdom has been facing a large decrease in exchange rate to the
Euro, leading to unstable income for B&O.
The last major threat identified is the possibility for consumers of audio opting out of buying
stereo systems altogether and instead uses other means for playing music, such as computers
or portable MP3 players.
50
Graduate Thesis
By Teia R. Merring
4 Financial Statement Analysis

In the following section historical key figures for B&O will be analysed so as to be used later
in the thesis. In the analysis the annual reports of the past four years will be used, which
ensures that all of the annual reports in the investigated period follow the same accounting
standards 50 .
The accounting analysis will help give an insight into the historical value drivers for B&O as
well as clarify how these have affected the value creation. The historical value drivers will
along with the strategic analysis form the basis of the valuation, though with some
modification to adjust for the current economic crisis.
Before the analysis, parts of the annual report will be reclassified, reviewed and assessed, so
that it is useful for the analysis purpose.
4.1 Accounting Principles

B&O is using the international accounting principle “International Financial Reporting
Standards” (IFRS) which was made the only legal accounting principle on 1st Jan. 2005 51 for
the entire European Union. Hence, there will have been a change in accounting principles in
the analysed period. The principles were first implemented fo r the accounting year of
2005/0652 . In the annual report for 2005/06 the comparable data for the accounting year of
2004/05 are corrected and allow a better comparability.
4.1.1 IASB Conceptual Framework53

IFRS are adopted and interpreted by the International Accounting Standard Board (IASB).
With many elements making up the conceptual framework of IASB, only a selection has been
chosen from the underlying assumptions of the statement to give an indication as to how it
should be used for financial statement creation. The underlying assumptions are briefly
discussed below for clarification.
50
The annual report of 2004/05 does not follow the IFRS but the numbers has been corrected in the annual
report for 2005/06
51
http://www.iasplus.com/country/denmark.htm
52
B&O annual report 2004/05 page 61
53
http://www.hkicpa.org.hk/hksaebk/HKSA_Members_Handbook_Master/volumeII/framework.pdf
51
Graduate Thesis
By Teia R. Merring
Relevance:
The content of the financial statement should be rele vant enough to make decisions for
readers, such as investors. The quality of the information should be of standards allowing
readers to make economic decisions and help to evaluate past, present and future events.
Reliability
Information needs to be reliable and free from bias (neutral). Thus numbers mentioned in the
financial statement s should faithfully represent the most likely scenario of income and losses.
Comparability
The financial statements need to be comparable through time. Furthermore it should be
comparable to the financial statements of other entities.
Prudence
The financial statements have to be prudent, meaning potential losses should be booked as
soon as they become feasible and income should not be booked till it is certain. Over- or
understatement in any direction should not occur as that does not present a reliable picture of
the company.
4.1.2 Annual Report as Basis for Data Analysis

In doing an accounting analysis, assessment of the validity of the annual report in relation to
the standards given according to IFRS is relevant. This part will consider the quality of the
financial statement for B&O.
As the annual reports are based on the IFRS throughout the period used there is clear
comparability over time. The annual report has been authorised by an independent audit
company (Deloitte) so any lack in quality and any potential flaws has been discarded and so
the annual report is viewed to be a good data tool for the analysis.
The EU has adopted new accounting standards which are applicable to the new annual reports
for B&O in the future. These changes will however not have any effect on the analysis as they
52
Graduate Thesis
By Teia R. Merring
will not be implemented till 2008/09 and thus making the accounting practices used here
continuous and comparable 54 .
Consequently, as there has been detected no weaknesses in the annual reports used for this
analysis, the data will be used with no reservations.
4.2 Accounting Reclassification

In connection with the above a reclassification of parts of the annual report is necessary to
undertake an identification of the value drivers. The reason for the reclassification is to ensure
consistent key figures free of “noise”, as noise can be the cause of discontinuity and weaken
the comparability.
The following analysis is made primarily on the basis of the book: Accounting analysis and
valuation – a practical approach, by Jens O. Elling 55 .
The income statement is reclassified so that profit and loss for B&O is more transparent, and
therefore gives a better overview of operational effectiveness and earnings for the company.
The balance sheet is divided into operating activities and financial activities. This division is
necessary as operating activities are the main drivers for future value creation. In addition the
cash flows from the financial activities are irrelevant in relation to the valuation as these are
incorporated in the weighted average cost of capital (WACC). The reclassifications of the
income statement and the balance sheet are located in appendix 11.3.2 and appendix 11.3.4. It
has not been deemed necessary to make a reclassification of the cash flow statement and the
equity statement.
4.2.1 Operating Activities

The operating activities are according to Jens O. Elling 56 made up of: Incoming logistics
(supplies from subcontractors), production, sales and similar forms of current business
54
B&O annual report 2007/08 page 71
55
Translated from: Regnskabsanalyse og værdiansættelse – en praktisk tilgang.
56
Elling, Jens O., Regnskabsanalyse og værdiansættelse, page 19
53
Graduate Thesis
By Teia R. Merring
activities. In the following the items, which are not self-evident in the reclassification for
operating activities, are briefly described.
4.2.1.1 Other Receivables

In the notes of the balance sheet for B&O 2007/08 other receivables are described as partly a
VAT paid on all goods and services and thus referring to operational costs. The other part of
this post is other receivables and is assumed to be of the same type, thus placing this post in
the operational activity.
4.2.1.2 Other Debt

The post other debt is in the notes for balance sheet for B&O 2007/08 divided into wage
related posts, taxes, phantom shares and others. As the three first posts are related to the
operations it is assumed that the last part is of the same sort and thus this category is also
placed under operation activities. This post is interest bearing and thus part of the NIBD, due
to its nature it is however still classified as operational.
4.2.1.3 Debt to Associated Companies

Debt to associated companies does not have a note attached to it in the Balance sheet of B&O
2007/08. However the debt is assumed to be product related as a payment for services or
goods and hence is classified as a post under operating activities.
4.2.2 Financial Activities

The financial activities are made up of: Financial income, financial costs, financial activities
and financial obligations (interest bearing debt). Posts would be placed in financial activities
if they were not directly related to the operations. Posts such as debt to mortgage and credit
institutions have been placed under financial activity as they are not directly connected with
the operation activities.
Had B&O made use of direct hedging, for example against currency exchange rate changes,
then this would have also been placed under financial activities. This is however not the case
and therefore B&O has few financial activities. Instead B&O use forward contracts to ensure
the future cash flows in different currencies and these are part of the receivables and deposits
in monetary institutions.
54
Graduate Thesis
By Teia R. Merring
4.3 Key Ratios

The reclassification of the income statement and the balance sheet can now be used to
calculate some key ratios to get a deeper understanding of how B&O has been performing in
the recent years and how it has generated value to its shareholders.
4.3.1 ROIC
The ratio Return On Invested Capital (ROIC) is used as the widest measure of profitability for
a company’s operations. It measures profitability independently of capital structure as
opposed to Return On Equity (ROE) which measures the return according to an equity
investor’s point of view.
Equation 1, ROIC
ROIC = (Net income-dividends)/Invested Capital

Source: Authors creation, CBS, Apr. 2009
Based on: www.investopedia.com
The historical development of ROIC for B&O is depicted below.
Figure 9: Historical ROIC for B&O
20%
16%
12%
ROIC
8%
4%
2005 2006 2007 2008
Source: Authors own creation based on reclassified company data
55
Graduate Thesis
By Teia R. Merring
Following returns around 16-17%, B&O experienced a significant drop in ROIC in the year
2007/08, where the ROIC fell to under 5% due to slightly increased investment in capital but
a significant decrease in net income of about 70%.
Research institutes following B&O in January 2009 calculated B&O’s ROIC between 10,2%
and 16,0%. This differs from the author’s calculation, which is most likely due to a different
calculation of invested capital for B&O.
With a positive net income and a consequently positive ROIC it does not follow that there has
been value creation for the shareholders. If the ROIC is lower than the WACC, then the
shareholders have not been fully compensated for the risk they have been undertaking in their
investment and the economic value added is therefore negative and B&O can be said to
destroy value for its shareholders.
WACC is in section 6.3.2 found to be 9,29%. This means that B&O failed to generate value
for its shareholders in the latest fiscal year. This is realised when looking at the equation for
Economic Value Added (EVA).
Equation 2, EVA
EVA = (ROIC - WACC) * Invested Capital

Based on: Petersen, Christian V., Plenborg, Thomas (2007) p 180
On the other hand, B&O has in the previous years, managed to create value for its
shareholders and the latest decrease in ROIC might thus just reflect a general decrease in
demand for the whole industry and not be specifically related to B&O. In the strategic
analysis however it was seen that B&O had a wrong product mix and it is likely that this is
adding to the fall in ROIC for the latest fiscal year.
4.3.2 Decomposition of ROIC

ROIC can be decomposed into profit margin and turnover rate, which can help deciphering
the development in profitability, something ROIC on its own does not explain.
56
Graduate Thesis
By Teia R. Merring
Equation 3, Profit margin
Profit margin = (Net income-dividends)/Net Revenue

Equation 4, Turnover rate
Turnover rate = Net Revenue/Invested Capital

The profit margin is thus a measurement tool used to calculate how much profit each unit of
revenue makes. The turnover rate describes how capital intensive the company is to net
revenue.
As capital intensive industries can sell their products and services with a high profit margin
due to the natural barrier of high investment costs, profit margin and turnover rate is generally
negatively correlated as the above also usually means a low turnover rate.
Figure 10, Profit margin and turnover rate for B&O
9,0% 2,8x
8,0% 2,6x
7,0%
2,4x
6,0%
2,2x
5,0%
2,0x
4,0%
Profit margin
3,0% 1,8x Turnover Rate
2,0% 1,6x
2005 2006 2007 2008 2005 2006 2007 2008
Source: Author’s creation based on reclassified company data from annual reports
From the figures it is seen that the turnover rate for B&O has been steadily decreasing, while
the profit margin has been flat for the flat two years of the analysis period, then rising to
almost 9% and finally falling to under 3%.
57
Graduate Thesis
By Teia R. Merring
This low turnover rate for B&O confirms the assumption of B&O being in a capital intensive
industry with high R&D costs. The decreasing turnover rate also follows the line of B&O
pursuing a strategy of constant innovation in the luxury technology goods segment, as argued
in the strategic analysis. The decrease in profit margin is however a bad signal for B&O as the
company is profiting less on its products, which means added risks for B&O.
In comparison the commercial services has an average profit margin of 4% and a turnover rate
of 3,0x57 . A closer analysis of B&O’s performance in the market will be analysed in relation
to its peer group in the part section; Peer Group Analysis (section 4.4).
4.3.3 Growth Analysis

This part looks at the historical growth for B&O. The future growth is derived on the basis of
these figures, though with higher weight on the figures from the la test annual report due to the
current global economic crisis.
The performance of B&O includes market growth, the competitive situation and the company
specific strategy. Growth only adds value if ROIC exceeds WACC, as established in 4.3.1.
Table 6 shows that B&O has had negative growth in both revenue, NOPAT, net income and
equity from 2006/08 to 2007/08, the most noticeable being NOPAT which has a negative
CAGR of 20,7% per year. This is especially bad for B&O as it has had an average increase in
revenue of 2,3% yearly. This indicates that costs have increased more than the revenue. On
top of that, debt has increased over the years making B&O more risky as a company.
Table 6: Yearly growth/decline rates

31-maj 31-maj 31-maj CAGR
Growth/decline 2007/08 2006/07 2005/06 04/05-07/08
Revenue -6,5% 3,6% 12,9% 2,3%
NOPAT -71,5% 25,0% 10,9% -20,7%
Net Income -70,1% 26,8% 11,9% -19,3%
Invested Capital 1,6% 14,2% 22,5% 9,2%
Equity -11,8% -3,5% 1,6% -3,5%
NIBD 48,9% 222,7% 185,4% NM
Source: Reclassified company data from annual reports
57
Elling, Jens O., Sørensen, Ole: Regnskabsanalyse og værdiansættelse, 2005, page 187
58
Graduate Thesis
By Teia R. Merring
It appears that B&O has tried to capitalise on the general global economic market boom from
2005 to 2007 (before the current recession started) as capital investments have increased,
however the downturn has still led to a decrease in NOPAT. Lastly B&O’s NIBD has
increased significantly, due to a decrease in cash and cash equivalents and to higher loans.
4.3.4 Risk Analysis

The purpose of the risk analysis is determining the risks and uncertainties B&O might face in
the future with regard to its earnings. As investors are assumed to be risk averse, they will
demand a premium on risks undertaken when investing. The risk premium logically applies
for both debt and equity holders. The total risk is ROE, which can be divided into operating
risks and financial risks.
4.3.4.1 Operating risk

The operating risks can be divided into the following sub-categories; external risk, strategic
risk and operational risk 58 .
The external risks were to some extent analysed in section 3.1. Here it was established that the
economic factors, such as the decrease in consumer purchasing power of the middle-class,
will have a negative and noticeable effect on the B&O’s revenue. B&O is also subject to other
external macro-economic factors such as changes in exchange rates.
The strategic risks are dependent on the industry and were analysed in section 3.2. As there
are few players in the niche market of luxury technology goods, prices are not given by the
market but can to a large extend be decided by B&O. B&O is dependent on one large sub-
supplier, who is a giant in the technology industry.
The operational risks are specific to B&O and were analysed in sections 3.3, 3.4 and 3.5.
B&O has built its business on selling luxury technology goods and thus operates in a niche
market with few direct competitors. The niche market of luxury technology means B&O has
to stay on the cutting edge both with technology and design, not to loose market share. This
makes B&O vulnerable to market fluctuations as it will have capital tied up in development
and research. This however, is no different from its direct competitors. B&O is though more
58
Petersen, Christian V., Plenborg, Thomas, Regnskabs analyse for beslutningstagere (2007) page 227
59
Graduate Thesis
By Teia R. Merring
vulnerable than competitors as it is dealing with a weak product portfolio and thus dependent
on its R&D being efficient as it will otherwise lag behind its competitors.
4.3.4.2 Financial risk

The financial risks can be divided into the following sub-categories: Financial gearing and
borrowing characteristics. The financial borrowing is not releva nt for B&O at this stage as it
has just had a share emission whic h has been subscribed with 50 million DKK more than
expected. The share emission is therefore expected to bring 450 million DKK to B&O.
The financial gearing (FGEAR) is defined as NIBD to Eq uity where NIBD is net interest
bearing debt.
Figure 11, FGEAR for B&O
0,80
FGEAR
0,60
0,40
0,20
0,00
2005 2006 2007 2008
Source: Author’s creation based on reclassified company data from annual reports
Figure 12 shows that the financial gearing of B&O has increased from 2006/07 to 2007/08
primarily due to a decrease in equity and in cash equivalents.
With the approved share emission B&O is seeking to lower its financial gearing with an
increase of equity. The aim is to get the equity/total assets up to 0,5 by increasing the equity,
which consequently will decrease the gearing assuming no new debt is undertaken. B&O is
however undertaking now debt, which can be seen in the forecasts. This post is based on all
four of the research reports utilised in this thesis.
60
Graduate Thesis
By Teia R. Merring
The largest debt positions B&O holds are other debts in the form of short term debt payable
within 1 year and long term mortgage and credit debt. The “other debt” is payable in DKK as
it is made up of primarily on wages and taxes, the debt to mortgage and credit institutions is
also payable in DKK and thus B&O does not face any exchange rate risk.
In general the higher the gearing the higher the ROE as the risk associated with the higher
gearing will lead to a higher required return on equity. The higher gearing however is risky in
a bear market as the interests become harder to pay with less cash flow and new debt becomes
more expensive 59 .
In conclusion both the operational as well as the financial risks for B&O are considered high.
The operational risks are high as B&O currently has an unsatis factory product mix and
decreasing NOPAT. The financial risks are smaller than the operational risks as B&O has
successfully done a share emission which more than fulfilled expectations, but still present
due to the financial situation.
4.3.5 Cash Flow Analysis

B&O’s cash flow will in the following be analysed to find the performance of the cash
generation over the past four years.
Table 7, Cash flow performance for B&O

Group (mio. DKK)
Cash flow statement 2007/08 2006/07 2005/06 2004/05
Cash flow from operating activities 331,8 520,8 394,6 740,1
Cash flow from investment activities -254,3 -378,4 -378,5 -233,4
Cash flow from financing activities -181 -488 -245,5 -247,8
Change in cash and cash equivalents -103,5 -345,6 -229,4 258,9
Cash and cash equivalents 31 May 53,4 156,9 502,5 731,9
Source: Authors own creation based on cash flow statement
From table 7 it shows that B&O’s cash and cash equivalents have been decreasing over the
entire period of analysis. In basic terms B&O has more cash outflow then cash inflow. So it is
59
http://finance.factexpert.com/527-financial-gearing.php
http://www.ft.com”Gearing levels fall amid fears over risks” 29.04.2005
61
Graduate Thesis
By Teia R. Merring
spending more than it generates. This does not necessarily mean it is doing bad business as
the cash could just be reinvested in projects expected to generate higher cash flow in the
future. From the figure it shows that the cash flow from operations has been decreasing,
where the most significant reason is a decrease in net income.
B&O’s working capital is a part of the cash flow from operating activities (see appendix
11.3.5) and this shows a decrease in working capital over the entire analysed period, though
still a much larger total current asset base than total current liability base. For now B&O is
still not in the risk area for bankruptcy, but it is a red flag that net working capital is
decreasing over the whole period.
The cash flow from investing activities was the highest in the two middle terms, due to larger
purchases of tangible and intangible assets.
Lastly the financial activities were highest in 2006/07 mostly due to large dividends paid and
repurchase of own shares.
Overall B&O’s cash flow is not optimal and B&O needs to take a closer look at its expenses
as it seems to be the biggest inhibition in terms of cash generation.
4.4 Peer Group Analysis

Many of the financial key figures do not make sense on a stand alone basis but need
comparison with the peers which B&O compete with. The following will give some average
comparable key figures based on research reports prepared by institutions following B&O and
its competitors.
The peer group is based on the most common peer group selected by the institutions
performing peer group analysis for B&O. Furthermore the selected peer group represents both
the luxury and technology sectors, both of which B&O operates in.
62
Graduate Thesis
By Teia R. Merring
The following have been selected as peer group for B&O :
- Loewe: Electronics, audio and video

- Philips: Electronics, audio and video
- Sony Corp.: Electronics, audio and video
- LVMH: Luxury goods
- Hermes Int.: Luxury goods
The above have been selected as they represent both the electronics sector and the luxury
sector in which B&O is positioned. As the analysis is based on key figures, it is not taken into
account the differences in which currency the companies report in.
The data used is not directly comparable as the companies do not have the same fiscal year;
B&O for instance has a fiscal year that runs from 1st of June to the 31st of May and Loewe has
one that runs from the 1 st of January to the 31st of December.
In order to be directly comparable the peer group needs to have the same accounting practises.
It is assumed that the companies traded on European stock exchanges use IFRS as those are
the standards required to be used by European law. Sony however obey by US law and use
GAAP 60 and is thus not directly comparable.
Further peer group relevance is conducted in section (6.1.3).
4.4.1 Revenues
Table 8, Revenue, peer group comparison
EV Market Cap Share price Revenues
Currency 31/09/2009 31/09/2009 31/09/2009 2006 2007 2008
B&O DKK 1.475,0 852,4 71,0 4225,2 4375,7 4092,0
Loewe EUR 68,8 101,5 7,8 341,9 372,5 374,0
Philips EUR 10.689,6 10.226,6 11,1 26682,0 26793,0 26385,0
Sony YEN 2.954.206,1 2.053.283,3 1.998,0 7510597,0 8295695,0 8871414,0
Hermes EUR 8.810,1 9.144,1 87,6 1514,9 1625,1 1764,6
LVMH EUR 27.343,1 22.371,1 47,3 15306,0 16481,0 17193,0
Source: Author’s creation, using data from FactSet
60
General Accepted Accounting Principles
63
Graduate Thesis
By Teia R. Merring
The above table shows that B&O, unlike its closets competitor Loewe, has had a decrease in
revenue. The reason behind could be that Loewe, has managed to take market share from
B&O due to the poor product portfolio held by B&O. There is no general picture in terms of
revenue in the technology sector, as two companies have had declines in revenue from the
previous fiscal year and two have had growth. In the luxury peer group, both companies have
had growth, thus performing better than B&O.
4.4.2 EBIT margin

Table 9, EBIT margin peer group analysis
EV Market Cap Share price EBIT/Revenue
Currency 31/09/2009 31/09/2009 31/09/2009 2006 2007 2008
B&O DKK 1.475,0 852,4 71,0 10,6% 12,2% 4,8%
Loewe EUR 68,8 101,5 7,8 3,8% 5,3% 7,2%
Philips EUR 10.689,6 10.226,6 11,1 4,1% 6,7% 4,4%
Sony YEN 2.954.206,1 2.053.283,3 1.998,0 4,7% 1,1% 4,1%
Hermes EUR 8.810,1 9.144,1 87,6 26,8% 25,7% 25,5%
LVMH EUR 27.343,1 22.371,1 47,3 20,4% 21,4% 20,8%
More saying than the various revenues for the peer group is the EBIT to revenue margin
shown in table 9. This margin is useful when comparing companies as it directly shows a
company’s ability to generate profit. The numbers show that B&O in the past has been better
than its technology peers on EBIT margin as its margin has been higher. The last year
however B&O has had a decrease in EBIT margin and it was lower than the margin for its
direct competitor Loewe. B&O is though still better than Philips and Sony.
On the luxury side B&O is far from its peers as they have EBIT margins of over 20% for
every year.
For absolute EBIT figures see appendix 11.2
64
Graduate Thesis
By Teia R. Merring
4.4.3 ROIC of Peer Group

The next comparison is on ROIC and the decomposition of ROIC into profit margin and
turnover rate.
Table 10, ROIC, Profit margin and Turnover rate for peer group.
ROIC Profit margin Turnover rate
2006 2007 2008 2006 2007 2008 2006 2007 2008
B&O 15,6% 17,0% 4,8% 7,0% 8,4% 2,6% 2,2x 2,0x 1,9x
Loewe 8,6% 9,2% 20,3% 1,9% 1,9% 5,0% 4,5x 4,8x 4,0x
Philips 20,0% 16,5% -0,9% 20,2% 15,5% -0,7% 1,0x 1,1x 1,3x
Sony 2,8% 2,8% 7,7% 1,6% 1,5% 4,2% 1,7x 1,8x 1,8x
Hermes 18,0% 18,4% 17,1% 17,7% 17,7% 16,4% 1,0x 1,0x 1,0x
LVMH 11,1% 11,2% 10,4% 12,3% 12,3% 11,8% 0,9x 0,9x 0,9x
The latest ROIC figures show B&O to perform worse than its closets competitor Loewe in the
latest fiscal year and the reason is found in a decrease in profit margin for B&O and an
increase in the same for Loewe. The turnover rate has been kept more or less constant for both
B&O and Loewe in the period, but interestingly not at the same level.
From the profit margin it is seen that the luxury companies behave as expected from the
theory discussed earlier with low turnover rate and high profit margin, which is expected in
this industry.
From the above it is seen that B&O is placed somewhere in between the profit margin and
turnover rate as for the technology and luxury sector in relative terms, though with
disappointing key figures in the latest fiscal year placing B&O in the high risk area.
4.4.4 Financial Gearing

Table 11, FGEAR for peer group
FGEAR
2006 2007 2008
B&O 8,5% 28,4% 48,1%
Loewe 15,5% 7,8% 3,7%
Philips 16,8% 16,4% 25,8%
Sony 34,4% 32,5% 31,3%
Hermes 4,8% 6,0% 6,1%
LVMH 50,3% 48,4% 43,3%
65
Graduate Thesis
By Teia R. Merring
Table 11 shows a mixed picture as half the companies have had an increase in FGEAR,
meaning a higher NIBD/Equity ratio and half have had a decrease in FGEAR. Looking at the
growth however no company has had as high consistent growth as B&O and only LVMH
practise a high gearing. Given the vast increase in gearing for B&O compared to its peers,
B&O could be loosing control with its debts and this is assessed to add risk to B&O’s share.
4.4.5 Share price Index for technology peers

Figure 12, Share price index
120
100
80
60
40
20
0
07
08
07
08
08
08
09
07
09
07
20
-20
20
-20
-20
-20
-20
20
-20
-20
-5-
-3-
-7-
-05
-12
-07
-08
-10
-04
-09
23
27
20
10
21
03
08
24
05
01
Loewe B&O SONY PHILIPS
Source: Author’s creation based on historic share price data from datastream
From the share price index graph it is seen that all B&O’s peers have a share price performing
better than B&O’s, though they are all trading at less than half what they traded at two years
back.
The graph underlines the previous analysis findings in the peer group comparison as B&O on
those figures has performed worse than its peers with an unsatisfactory product portfolio and
this is reflected in the share price.
The decrease in share price for all four companies also supports the general tendency in the
market where almost every company has faced a decrease in market cap. This has most likely
66
Graduate Thesis
By Teia R. Merring
happened as there has been a general run for cash for investors and with a high LIBOR61 the
cheapest way to extra liquidity was through the stock market.
4.4.6 Peer Group Analysis Summary

The peer group analysis has shown that B&O is performing worse than its peers on key
figures and to a larger extend worse than its peers in facing decreases in revenues and EBIT
margin.
The peer group analysis also showed that B&O being in the niche market of high-end
technology goods makes it close to impossible to find a compatible peer group to evaluate the
company against as it is placed somewhere in between technology goods and luxury goods.
This means that potential multiples are not directly comparable to B&O and can thus not be
used for valuation, but only for comparison purposes.
Lastly an illustration of share prices evolution of the four technology companies showed that
even the companies generating growth had seen a decrease in market cap, most likely due to
the general run for cash and fresh liquidity in the market.
4.5 Conclusion
Both the income statement and the balance sheet needed reclassification, whereas the equity
and cash flow statement did not need alterations for the financial analysis.
B&O’s ROIC was calculated to be under 5% for the latest fiscal year, which is a large
decrease from 16-17% from the previous years. B&O does not disclose its own calculation of
ROIC, but according to research reports from January ROIC is calculated to lie between 10,2-
16,0%. As the ROIC is based on what is considered invested capital, ROIC can differ
depending on who does the calculations. The autho r has unlike B&O also taken “other debt”
into account as NIBD which gives a lower ROIC compared to the market.
The composition of the ROIC indicated a turnover rate combined of around 2x with a profit
margin between 9% and 3%. Furthermore both a decrease in turnover rate as well as profit
61
http://www.businessopportunitystartup.com/blog/fall-in-libor-bodes -well-for-global-economy/
67
Graduate Thesis
By Teia R. Merring
margin contributed to the decrease in ROIC for the year 2007/08 where the lowest points
were observed for both the figures.
The risk analysis showed that B&O has a high-risk-profile with a general increase in FGEAR
and decrease in NOPAT. The risk is primarily driven by the operational risks which are
considered high due to an unsatisfactory product portfolio. The financial risks are analysed to
be less risky compared to the strategic risks, but more risky than compared to the chosen
peers. In general the peer group including B&O has had increased risks attributable to the
economic crisis.
The peer group comparison sho wed B&O performing worse than its closest peer Loewe on all
aspects looked upon for the latest fiscal year. B&O also has weaknesses compared to its peers
in the technology and luxury group. The underperformance has been reflected in a share price
drop by more than its peers when looking at an index over two years.
68
Graduate Thesis
By Teia R. Merring
5 Prognoses and Budgets

This section uses the strategic as well as the financial analysis conducted in section 3 and 4, to
forecast the market situation for the next four years for B&O (short-term), after the four years
consistent growth rates (long-term, terminal) are used as it is too unpredictable to forecast
more specifically as to individual outlook per year. A drawback of the short forecast is the
assumption of a steady state following the four years in the terminal period as this gives a
very high emphasis on steady state which can only be guessed upon. This is however assessed
to be the best practice for this thesis.
5.1 Forecasts
The strategic forecast has uncertainty attached to it as it depends on future development of
micro and macro economic factors. The forecast aims to give as realistic as possible outlook
for the future of B&O. However, not all uncertainties can be mitigated and uncertainty
especially to when the financial crisis is over can only be guessed upon. Hence the forecast is
made on a deemed most likely scenario.
The first four years of the forecast (2009-2012) is based on an assumption that the financial
crisis has hit the bottom by winter 2009 and hence that markets will start climbing upwards
after that also increasing the demand for B&O products, though in a slow pace and not reach
stability till after 2012 62 (terminal period).
5.1.1 Strategic Forecast

The strategic analysis forecasts that the main issue for B&O is whether or not it will manage
to structure a better product portfolio. In the author’s opinion B&O is on the right track with
streamlining the product line and focusing on the core business. B&O however has been slow
in recognising this error and is likely to suffer from this in the near future.
From the strategic analysis it is also shown that the supporting activities with enterprise
projects and CarFi will continue to bring value added to B&O as these are based on long term
contracts which are likely to bring more business to B&O.
62
http://www.erhvervsbladet.dk “Krisen vender hurtigst I USA” 20.3.2009
69
Graduate Thesis
By Teia R. Merring
In the forecast it is assumed that the hurdle with the problematic product portfolio is solved by
mid 2010 where B&O is likely to have had time to phase in the improved portfolio. B&O is
also expected to be negatively affected by the global financial crisis in the near future.
5.1.2 Financial Forecast

The financial forecast is like the strategic forecast vitiated with uncertainties primarily due to
the economic downturn. The forecast is made on the basis of the author’s own findings in the
financial and strategic analysis as well as on research reports made by established institutions
following B&O.
5.1.3 P&L Forecast

The income for B&O is due to the financial crisis forecasted to have negative growth for the
year 2008/09 and 2009/10 and then small increase in growth prospects after that assuming
that B&O has had time to phase in its improved product portfolio and a better market outlook.
Table 12, Author’s forecast for B&O

Income statement forcast
(mio DKK.) 07/08R 08/09E 09/10E 10/11E 11/12E Terminal
Net Revenue 4.092,0 3.109,9 3.172,1 3.299,0 3.562,9 3.652,0
Production costs -2.200,0 -1.760,0 -1.830,4 -1.867,0 -1.960,4 -2.019,2
Gross profit 1.892,0 1.349,9 1.341,7 1.432,0 1.602,6 1.632,8
EBITDA 493,9 -366,3 193,1 387,1 460,6 473,1
Depreciation -299,2 -274,1 -253,8 -237,5 -224,7 -231,5
EBITA 194,7 -640,3 -60,7 149,5 235,9 241,6
Amortisation 0,0 0,0 0,0 0,0 0,0 -1,0
EBIT 194,7 -640,3 -60,7 149,5 235,9 240,6
Net financing -29,8 -30,7 -31,6 -32,6 -33,5 -34,5
Associated companies -11,2 0,0 0,0 0,0 0,0 0,0
Ord. res. Before tax 153,7 -671,0 -92,3 117,0 202,4 206,1
Extra ord. posts 0,0 0,0 0,0 0,0 0,0 0,0
Result before tax 153,7 -671,0 -92,3 117,0 202,4 206,1
Tax -41,4 167,8 22,6 -29,8 -51,4 -51,5
Res. before minorities 112,3 -503,3 -69,7 87,2 151,0 154,6
Minorities -7,6 -7,6 -7,6 -7,6 -7,6 -7,6
Result for the year (Net income) 104,7 -510,9 -77,3 79,6 143,4 147,0
EPS 9,2 -42,3 -6,4 6,6 11,9 12,2
Source: Author’s creation, based on strategic and financial analysis and forecasts made by
Jyske Bank, Capinordic and Goldman Sachs
The analysis is based on a mix of assumed gross profit/sales, EBITDA/Sales and EBIT/Sales
and forecast based on qualitative value drivers.
70
Graduate Thesis
By Teia R. Merring
From the forecast it is predicted that B&O will have negative results for first two years.
Posts like associated companies, extra ordinary posts and minorities have been deemed too
insecure and minor to be given any value and are thus in the forecast set equal to zero.
B&O itself forecasts a negative profit before tax of 510 million DKK for the year 2008/09 63 .
B&O estimates a break-even for the FY of 2009/10 based on net revenues of 3.200 million
DKK. The author agrees with the forecast of profit before tax of a loss of 510 million DKK.
The author believes that the forecast made by B&O is based on too positive assumptions for
2009/10. The reason behind, is that B&O has seen a decrease in B1 shops which account for
most of the revenue, hence the required increase in profit per B1 shop has gone up and the
projection of 20% increase in shop revenue seems unattainable, leading to the difference in
forecasts made by B&O and the author64 .
With regard to taxation it is analysed that the company tax of 25% does not differ from the
effective tax rate.
5.1.4 Balance Sheet Forecast

The balance forecast for operational and financial assets and liabilities is like the income
forecast based on research reports as well the strategic and financial analysis performed.
Table 13, Balance forecast for B&O

Balance 07/08R 08/09E 09/10E 10/11E 11/12E Terminal
Total assets 2817,3 2670,7 2602,6 2588,7 2791,2 2827,0
Working capital 771,50 703,1 703,7 855,5 993,7 1.023,5
Invested Capital 2194,1 2121,5 2095,7 1837,2 1808,9 1731,2
Net operationel assets 1.686,60 1.601,6 1.510,5 1.450,2 1.395,8 1.388,3
Net financial liabilities 201,0 466,7 424,5 266,3 -51,0 -71,8
Minority Interests -7,60 -7,6 -7,6 -7,6 -7,6 -7,6
Equity 1485,6 1134,9 1086,0 1183,9 1446,8 1460,1
NIBD 708,50 986,6 1.009,7 653,2 362,1 271,0
FGEAR 0,48 0,87 0,93 0,55 0,25 0,19
Jyske Bank, Capinordic and Goldman Sachs
63
http://www.reuters.com ”Update 3 – Denmark’s B&O posts loss, cuts FY outlook” 14.04.2009
64
Based on calculation of increase in sales per B1 shop to attain goal, assuming the shops still account for 81%
of sales
71
Graduate Thesis
By Teia R. Merring
The working capital is forecasted to decrease in the next two years as current liabilities
increases by more than the current assets; this is due to the fa ct that same of the current
liabilities are harder to adjust in the short run and furthermore B&O is expected to invest in
the R&D etc which will also increase current liabilities. The total assets are also forecasted to
decrease, especially as accounts receivables are decreasing over the next two years.
As can be seen it has been forecasted that there will be a drop in equity held by B&O caused
by a decrease in operational assets as well as a decrease in financial liabilities.
Table 14, Balance forecast for B&O, Growth rates

Balance 2009 2010 2011 2012 Terminal
Total assets -5% -3% -1% 8% 3%
Working capital -9% 0% -22% 16% 3%
Invested Capital -3% -1% -12% -2% 3%
Net operationel assets -5% -6% -4% -4% 3%
Net financial liabilities -132% 9% 37% 119% 3%
Minority Interests 0% 0% 0% 0% 3%
Equity -24% -4% 9% 22% 3%
Source: Author’s creation based on table 11
Looking at the growth rates the most volatile are working capital, net financial liabilities and
equity. This corresponds well with the outlook for the next four years, which are driven by
turmoil and are thus likely to experience instability. As can be seen the terminal growth rate
has been set to 3%, the reason behind this is that B&O is assumed to grow with the market
when markets stabilise and start growing again.
5.1.5 Cash Flow Forecast

The cash flow is derived from posts from the balance, equity statement and the income
statement and does as such not carry any forecasting variables.
Though all of the posts in the cash flow derive from other statements, it has been deemed
necessary to make assumption straight into the forecast as some of the posts are only dealt
with specifically in the cash flow forecast.
The capital expenditure is assumed to be downward sloping as B&O is not expected to invest
heavily in new capital. The acquisitions on the other hand are assumed to be decreasing the
72
Graduate Thesis
By Teia R. Merring
first two years and then increase due to expected decrease and following increase in the net
purchase of intangible assets. The dividends paid is based on a no-dividend policy in the years
of negative returns and subsequent a dividend of 2 DKK pr 10 DKK nominal share for
2010/11 and 7 DKK pr 10 DKK nominal share for 2011/12.
Finally the other financing cash flow for B&O in year 2008/09 is for the assumed share
emission of 450 million DKK.
Table 15, Cash flow forecast for B&O

Cash flow from operations 07/08R 08/09E 09/10E 10/11E 11/12E Terminal
Net income 104,7 -510,9 -77,3 79,6 143,4 147,0
D&A add-back (incl. ESO) 299,20 274,07 253,79 237,54 224,72 232,46
Minority interest add-back 7,6 7,6 7,6 7,6 7,6 7,6
Net (inc)/dec working capital -22,20 -68,4 0,6 151,8 138,2 29,8
Other operating cash flow -57,5 0,0 0,0 0,0 0,0 1,0
Cash flow from operations 331,80 -297,6 184,7 476,5 513,9 417,8
Capital expenditures -190,4 -156,1 -143,6 -136,5 -131,0 -127,1

Acquisitions -63,90 -70,3 -75,9 -73,6 -71,4 -69,3
Divestitures 0,0 0,0 0,0 0,0 0,0 0,0
Others 0,0 0,0 0,0 0,0 0,0 0,0
Cash flow from investing -254,3 -226,418 -219,6 -210,1 -202,4 -196,4
Dividends paid (common & pref) -247,7 0,0 0,0 -24,2 -84,6 -120,8
Other financing cash flows 66,70 450,0 0,0 0,0 0,0 0,0
Cash flow from financing -181,0 450,0 0,0 -24,2 -84,6 -120,8
Total cash flow -103,5 -74,1 -34,9 242,3 226,9 100,7
Cash and cash equivalents 1 June prev. year 156,9 53,4 -20,7 -55,5 186,7 413,6
Cash and cash equivalents 31 May 53,4 -20,7 -55,5 186,7 413,6 514,3
Goldman Sachs
73
Graduate Thesis
By Teia R. Merring
6 Valuation
Having established the forecasts, the valuation can be done. There are however many
alternatives to make a valuatio n, each with different emphases and different outcomes.
Therefore this section starts with a clarification of what models exist and what the pros and
cons are. Based on the clarification the preferred models are selected.
Subsequently the valuation is made on the basis of the forecasts and the chosen models and
the estimated target price is compared with the observed share price in the market.
As the valuation is sensitive to the input variables primarily due to insecurity in the forecast
this section ends with a sensitivity analysis.
6.1 Valuation Methods

Figure 13, Valuation models
Valuation models
Relative Liquidation
NPV based Option based
valuation based
Dividend P/E Short run
Cash flow K/IV Long run
EVA EV/EBIT
Residual EV/Sales
Earning-
capitalisation
Source: Authors creation, April 2009, CBS, translated from Petersen, Christian V., Plenborg
Thomas. (2007) page 26.
74
Graduate Thesis
By Teia R. Merring
There are four different types of valuation methods. When choosing a valuation method, not
only the ability to provide fundamental valuation is important, but also the provision of
usability of the end result of the valuation is significant to reach a solution which can be
useful to the investor.
The fundamental of a valuation is comprised in the precision and conditions of the model.
Without a thorough fundamental valuation, the likelihood of making wrong investments
increases. The usability comes second and is not directly linked to the models, but to their
limitations. The usability is self-evidently important when choosing a valuation method.
Furthermore a model should be simple, not be resource intensive and be understandable.
Analysts preferred choice

Looking at a selection of institutions following B&O the preferred choice of valuation is
described in the table below
Table 16: Selected analysts preferred practise
Selected analysts preferred practise
Preferred valuation Preferred absolute valuation
P/E, EV/EBIT, EV/Sales, EV/EBITDA,

Goldman Sach Tangible book value per share
EV/EBITDAR, P/Book
Capinordic P/E, EV/EBIT, EV/Sales, EV/EBITDA, K/I DCF
Jyske bank P/E, EV/EBITDA DCF
Carnegie P/E, EV/EBITDA DCF
Source: Author’s creation, April 2009, based on research reports
As it can be seen the preferred method to value B&O is the DCF method why this will be
used in this thesis. Furthermore multiples are widely used in practise and will thus also be
provided here.
75
Graduate Thesis
By Teia R. Merring
6.1.1 Net Present Value Based Valuation Methods

The methodology underlying the NPV based valuation is discounting future cash flow with a
discount factor which reflects the underlying risks and thus represents the required return for
the shareholders 65 .
As it is close to impossible to forecast to infinity a terminal value is estimated which forecasts

the expected growth after the budget period.
In a normal market with small fluctuations the terminal value can be derived using historical
key figures. In a highly fluctuating market however the historic figures are not necessarily
usable as they do not represent a stable market. In B&O’s case for example the analysed
picture for B&O would be a negative growth value, therefore the author has chosen a terminal
value of 3% which includes general expected inflation of 1-2% and a premium as B&O is
expected to regain some value as markets rise again in the future.
The EVA model is subsequently used to measure B&O’s future financial performance and
estimate the true economic profit of the company.
This thesis will use DCF and EVA valuation as they adhere by the fundamental demands for a
valuation. Furthermore they both give an exact estimate of the price of B&O and are generally
accepted for their accuracy in practical use as well as in theory. Lastly the DCF model meets
the requirements of easy usability and transparency.
The strength of the DCF is that it works irrespectively of the accounting standards. It works
on the basis that all liquidity is either paid out to the company’s investors or reinvested in the
company’s projects with a NPV of zero, this assumption ensures that the required return
maintain the same whether the cash is paid out or not.
The DCF model is flawed as it is based on free cash flow; hence the value of a company will
increase if capital expenditure decreases or the company postpones capital expenditure. This
is unfortunate as that means that management can embellish the outlook of the company. The
flaw however can be mitigated by providing the right input to the model.
65
Petersen, Christian V., Plenborg, Thomas, 2007, page 26
76
Graduate Thesis
By Teia R. Merring
Another drawback is that the DCF works best when there is a large degree of confidence in
the forecast – hence a DCF needs to be done on a regular basis as inputs are bound to change
over the cause of time. The model is very sensitive to having the right discount rate (WACC)
and growth forecast.
Lastly the DCF is not suitable for measuring performance for a single year as it is based on
free cash flow. The EVA is better at fulfilling this task.
EVA is also sensitive to WACC and growth rate and it is also largely dependent on having a
correct terminal value.
To compensate for the drawbacks of the used methods a sensitivity analysis is provided after
the valuation.
6.1.2 Relative Valuation Models

The peer group comparison is made on the basis of multiples for the peer group and B&O.
The relative valuation would if utilised be constructed as shown in the following equations:
Relative valuation models are used as they are easy to make and understand. The method is
used to determine whether a company is over- or undervalued relative to its peers.
There is however some drawbacks to the model as it is based on snapshots taken on a specific
period. They do not assume discrepancies in the performance evolution of compared
77
Graduate Thesis
By Teia R. Merring
companies. Furthermore a relative valuation assumes that the peer group is almost exactly the
same as the target company and that the only variable is fluc tuations in the market which is
naturally not the case in general. Due to the above important issues regarding the chosen peer
group are identified.
6.1.3 Peer Identification Methodology and Issues

In order to have a useful peer group analysis, the peer group should be directly comparable to
B&O. As can be seen from the chosen peers, this has not been possible except for Loewe
which can be reasonable expected to be directly comparable in size, market and product
portfolio. The other companies differ from B&O in size, target market and product portfolio.
They have however been chosen to help give a broader picture of B&O’s situation.
Another issue is that the peer group is assumed to have a correct market capitalisation, hence
there is an implicit assumption of market efficiency and therefore that B&O should also be
correctly priced. The above creates a paradox as this thesis is based upon a flawed market
valuation of B&O and thus an inefficient market pricing.
Due to the latter issue, valuation using multiples is best applied when valuing non-public
companies. The conclusion to the above is that the peer available is inadequate to be used for
a valuation; however it is useful to make a general comparison and through that get more
clarification on B&O’s situation and performance.
6.1.3.1 Using multiples, best practice

Applying multiples is relatively straight- forward in valuations and comparisons. However
there are a certain number of best practices which should be followed none the less66 :
- Choose comparables with similar prospects for ROIC and growth
- Use multiples based on forward looking estimates
- Use enterprise value (EV) multiples based on EBITA to mitigate problems with
capital structure and one-time gains and losses
- Adjust the enterprise- value multiple for non-operating items, such as excess cash,
operating leases, employee stock options, and pension expenses
66
Source: Koller, Goedhart and Wessel. Valuation – Measuring and Managing the value of Companies, page
376
78
Graduate Thesis
By Teia R. Merring
Additionally to the best practise it is deemed important to base the multiples on several years
due to market fluctuations, as it can help detect if there are any inconsistencies in any one
year.
As mentioned above, the current market crisis, using multiples might not give as clear a
picture as when applied in more stable times, furthermore the peer group is not optimal due to
the niche market and thus few close competitors. Hence the multiples used in this thesis will
only be used as a supporting tool and will not be the direct foundation for a valuation. With
EV being based on share price, the large decreases in share price over the last year will have
let to significantly lower multiples for EV/EBIT, EV/Sales and EV/EBITDA compared to
previous years and thus possibly leading to the creation of an incomplete picture as the EV is
kept constant on the 31 st of March.
6.2 Key Figures

To make use of the projections, the WACC for B&O needs to be calculated to get a discount
rate for future earnings. This estimation is used in section 4 to establish whether B&O has had
economic value added to its ROIC. The EVA is used to establish whether or not B&O is
creating value to its share holders and ultimately if the share should be bought, held or sold.
The equation for the WACC is given below:
Equation 7, WACC
WACC = E/V * Re + D/V * Rd * (1 - Tc)

Based on: http://www.investopedia.com/terms/w/wacc.asp
6.2.1 BETA
The primary task for calculating the WACC for B&O is to establish how risky the company
is. This risk is later to be used in pricing the required interest on equity for B&O. The risk of a
company is given by its beta value, where a beta value of one suggests volatility equal to the
general volatility of the entire market and a volatility of zero is the volatility of a risk free
investment. For simplicity I have chosen to use a beta calculation from a research report from
19th January 2009 from Capinordic that covers B&O. The beta is here found to be 1,3 which
79
Graduate Thesis
By Teia R. Merring
is coherent with the previous analysis that B&O should be in the high risk area. The beta
however might in this case even be set a little too low considering the expected increase in
NIBD to equity in the near future. The sensitivity analysis will therefore deal with the
implications should the risk for B&O be higher than what is used for finding the fair value of
B&O in this thesis.
6.2.2 Calculating of Re
To calculate the WACC the required interest rate on equity can be found by also using the
risk free rate, the risk premium and the company tax rate.
The interest rate on equity is found by the following:
Equation 8, Re
Re = Rf + beta * (Rm - Rf)

Based on: http://www.investopedia.com/terms/c/capm.asp
6.2.2.1 Risk free rate

Given the beta, the next step is finding the risk free rate. In reality however there is no such
thing as a risk free rate; the closest approximation is using government bonds. For this
calculation I have chosen to use an average of the 10 year and 30 year Danish government
bond as the risk free rate since the Danish government is expected to have minimal risks of
defaulting. The risk free rate is in that case found to be (4% + 4,5%)/2 = 4,25% pr annum.
6.2.2.2 Risk premium

The risk premium determines the premium given for taking risks. It is defined as the risk
market rate less the risk free rate (Rp = Rm – Rf), where the market rate is assumed to be given
for a beta (risk) equal to one.
The risk premium is found in the same research report as the beta value. The risk premium
used is 4,5%. Looking at the report conducted by PwC in 2007 67 the risk premium has been
stable around 4,4 to 4,6 percent verifying the found risk premium. The market however is in
turmoil and the risk premiums are thus likely to be higher than what is found in reports
67
PriceWaterhouseCoopers 2007, Prisfastsættelse på aktiemarkedet
80
Graduate Thesis
By Teia R. Merring
conducted in more stable market situations. Hence the found risk premium is deemed too low
for this thesis and an additional 1,5% has been added to compensate for the higher risks in the
market leading to a higher risk premium.
The Re is thus calc ulated to be: 4,25% + 1,3*6,0% =12,05% pr annum for B&O.
6.2.3 Calculating WACC

68
After having calculated the Re, the tax (Tc) for B&O is found to be 25% . The interest rate
on debt (Rd) is found to be 7,1% in the same report as the beta and risk premium.
From the above it is seen that an increase in WACC means a decrease in valuation and an
increase of risks as that will mean an increase in the interest rate paid on the equity. All else
held equal the WACC increase as the beta and ROE increase.
The WACC should be based on market value for debt and equity. The equity is directly
observable through the stock market.
This thesis however is made on the assumption that the va lue given by the market can be
questioned and it would thus be contradictory to use the market given values. Unfortunately
the other alternative creates a circular reference as the found value of the equity is used to
calculate WACC, but WACC is used to calculate the value of equity.
The problem is solved starting with an estimation of WACC using book values. This will give
an indication of WACC, but as the book value is not consistent with the calculated equity, the
WACC found using this method will also give an incorrect value. Following iterative
procedure will run to calculate equity from the found WACC and back, till WACC and equity
between the two iterations are the same.
The book value of the debt is considered a good approximation for the actual va lue and will
thus be left as reported by B&O.
Using the above given data and book values gives a WACC of 9,29%
68
http://www.skm.dk/tal_statistik/satser_og_beloeb/368.html
81
Graduate Thesis
By Teia R. Merring
With the impending share emission the debt/equity ratio is assessed to fall and thus lowering
the required return on equity, however the WACC is assumed to remain the same due to the
current market and new debt undertaken by B&O.
6.2.4 EVA
The EVA has the last three years looked like the following for B&O with the above calculated
WACC:
Table 17, EVA for B&O

31-maj 31-maj 31-maj 31-maj
EVA for B&O 2007/08 2006/07 2005/06 2004/05
EVA -99,06 166,86 118,38 121,79
Source: Author’s creation using reclassified data for B&O
Because of a WACC exceeding the value of the calculated ROIC B&O fails to generate value
to its shareholders in the latest fiscal year and instead destroys value.
6.3 DCF and EVA Valuation

The findings in the DCF and EVA analysis are consistent and are shown below.
Table 18, DCF and EVA valuation results

DCF valuation March 31, EVA result March 31,
DKKm 2009 DKKm 2009
+ PV FCFF (short-term): 151,8 # PV EVA (short-term) -885,9
+ PV Terminal 1577,3 # PV EVA (Terminal) 269,8
+ Enterprise Value 1729,0 + Sum PV -616,2
- NIBD may 31st 2008 708,5 + Invested capital May 31, 2008 2345,3
= Equity value 1020,6 = Enterprise Value 1729,2
= Equity value 1020,7
Price per share DKK 84 Price per share DKK 84
Source: Author’s creation based on forecast for B&O
The share price value for B&O is found to be 84 DKK which is higher than the observed
share price for B&O on March 31st 2009 of 71 DKK.
82
Graduate Thesis
By Teia R. Merring
This implies, based on the valuation of B&O that the fair value of B&O is 18,3% higher than
the observed share price.
In the authors opinion the current market valuation does not reflect the full potential of the
B&O share and has a too negative view of the future for B&O. However the author also
recognises that the immediate future for B&O is highly insecure mostly due to the
unsatisfactory product line and the current market situation. According to the author B&O has
a brighter outlook compared to what the market thinks and will thus give a long term BUY
recommendation.
6.3.1 Analyst Valuation

For comparative reasons a sample of research institutions valuations of B&O will be listed to
assess how different future outlook affect the fair price of B&O. This part is created to give a
deeper understanding of the insecurity associated with the future faced by B&O.
Unfortunately no institute have made valuation on the same day as used in this thesis and
therefore the fair values are not directly comparable, however they are assumed to be made on
the same foundation as this thesis and thus give an indication of how different future outlook
affect the share price valuation.
Goldman Sachs, 21/01-2009

Goldman Sachs is valuing B&O to have a fair value of 56 DKK, and thus have a sell
recommendation. The main driver for Goldman Sachs is a negative growth rate in revenue for
B&O leading to negative EBIT for the three forecasted years and a subsequent low cash flow.
The outlook is based on the negative market in general and a specifically prudent valuation of
B&O assuming a share price equal to tangible book value per share. The company states that
the key risk to its valuation is not taking into account the possible gains of a better economic
market as well as an improved product line for B&O.
Capinordic, 19/01-2009
Capinordic have made a valuation giving B&O a fair value of B&O of 65, thus giving a sell
recommendation for B&O. The company base its valuation on high insecurity regarding the
new product line for B&O, which it fears is not going to turn sales around as the main
83
Graduate Thesis
By Teia R. Merring
problem regarding the line is the design and not technical or size-related. Hence the long-term
forecast for B&O is far more negative than the one derived at in this thesis.
Jyske Bank 15/1-2009

Jyske bank has assessed B&O to have a fair value of 80 DKK. This implies as buy
recommendation for B&O. However Jyske bank has a reduce short term recommendation
based on short term pressure on B&O. Jyske bank get to a long-term buy recommendation as
it has a more positive view of the future compared to the two previous research institutes.
Carnegie 12/1-2009
The last research institute, Carnegie, has a fair value of B&O of 70 DKK, giving a small sell
recommendation. The focus is on a weak pipeline and assumed weak key figures for the year.
All in all, three companies out of four have a sell recommendation on B&O and the last has a
short-term reduce. This signals very little faith in the outlook for B&O even with a share price
which has decreased about 90% since its peak two years back.
6.3.2 Sensitivity Analysis

This section aims to analyse the sensitivity associated with the found fair value of the share
price in this thesis.
The DCF valuation indicated that the terminal value for B&O comprised of approximately 90
pct. This high percentage is caused by the negative outlook in the forecasting years followed
by a more stable and positive long-term period. Lastly it has effect on the weight of the
terminal value when the forecasting period is only four years as in this case.
In the EVA analysis, the short-term forecasting period generates a negative return to share
holders, so the short term period will over the four years destroy value for B&O shareholders.
The terminal value however will generate value, but not enough to compensate for the first
four years. The value holding B&O afloat in the EVA valuation is the invested capital.
84
Graduate Thesis
By Teia R. Merring
Table 19, Sensitivity for WACC and Terminal growth

Terminal growth
84,47 2,0% 2,5% 3,0% 3,5% 4,0%
8,1% 113,42 117,95 123,38 130,00 138,22
8,3% 107,11 111,03 115,69 121,32 128,27
8,5% 101,18 104,56 108,55 113,34 119,20
8,7% 95,61 98,50 101,90 105,96 110,89
8,9% 90,35 92,82 95,71 99,13 103,25
WACC
9,1% 85,39 87,48 89,91 92,77 96,20

9,29% 80,70 82,45 84,47 86,85 89,68
9,5% 76,25 77,70 79,37 81,32 83,63
9,7% 72,03 73,21 74,57 76,14 77,99
9,9% 68,03 68,96 70,04 71,28 72,73
10,1% 64,22 64,94 65,76 66,71 67,81
10,3% 60,59 61,11 61,71 62,40 63,20
10,5% 57,13 57,48 57,88 58,34 58,86
Source: Author’s creation, CBS, May 2009
The WACC sensitivity analysis shows that the share price is sensitive to WACC as less than
0,5% change in WACC to either side means a change in value of more than 10%.
The share price is less sensitive to the terminal growth value then WACC. This is interesting
as the terminal value comprise of so much of the value of B&O.
According to the sensitivity analysis a WACC of around 9,8% would yield a fair value of 71
DKK per share which is the observable share price. Surprisingly not even a terminal growth
of zero would entail a value of 71 DKK with the given WACC (see appendix 11.4.2).
As the valuation is sensitive to WACC the decision to keep it constant over time becomes
more significant in terms of validity of the found fair value.
The WACC is made up of the required return on equity and the risk (beta) of the given
company.
85
Graduate Thesis
By Teia R. Merring
Table 20, Beta and Re Sensitivity

Beta Share price Sensitivity Re Share price Sensitivity
84,47 84,47
1,00 118,03 39,7% 0,00% 530,12 527,6%
1,05 111,53 32,0% 1,00% 340,49 303,1%
1,10 105,44 24,8% 4,00% 137,69 63,0%
1,15 99,72 18,1% 4,50% 121,44 43,8%
1,20 94,34 11,7% 5,00% 107,43 27,2%
1,25 89,27 5,7% 5,50% 95,22 12,7%
1,30 84,47 0,0% 6,00% 84,47 0,0%
1,35 79,94 -5,4% 6,50% 74,95 -11,3%
1,40 75,64 -10,5% 7,00% 66,44 -21,3%
1,45 71,57 -15,3% 7,50% 58,80 -30,4%
1,50 67,69 -19,9% 8,00% 51,89 -38,6%
1,55 64,01 -24,2% 8,50% 45,62 -46,0%
1,60 60,49 -28,4% 9,00% 39,90 -52,8%
1,65 57,15 -32,4% 10,00% 29,83 -64,7%
1,70 53,95 -36,1% 11,00% 21,25 -74,8%
Source: Author’s creation, CBS, May 2009
From the above table it is seen that the share price is highly dependent of the chosen risk and
Re. An Re of the suggested 4,5% instead of 6,0% would have yielded a fair share price of 121
DKK per share, 44% higher than the found share price.
The constant beta used for the forecasting assumes constant risk over time. Given the current
market situation it is likely that the risk of B&O is higher in the more immediate future and
then decrease as markets stabilise. Increased systematic risk is according to the sensitivity
analysis lowering the expected fair value of B&O.
As the analysis for B&O has not been divided into segments, no further sensitivity analysis
has been conducted. The fair value of B&O is however, very likely sensitive to the growth
prospects for its different segments such as CarFi and Enterprise. Unfortunately the specific
area figures are not disclosed by B&O and a more detailed sensitivity analysis on those areas
would be based on weak assumptions.
For further insights into sensitivity see appendix 11.4
86
Graduate Thesis
By Teia R. Merring
6.4 Multiples Comparison

This section is based on the peer group of B&O identified in previous sections. The section
identifies key ratios most commonly used for comparison purposes.
6.4.1 Peer Group Multiples

The comparison is made up into three groups; 1: Direct competitor, 2: Technology, 3: Luxury
goods.
Table 21, Peer Group Multiples

EV Mkt Cap EV/EBIT EV/EBITDA EV/Sales
Currency 31/09/2009 31/09/2009 2006 2007 2008 2006 2007 2008 2006 2007 2008
B&O DKK 1.475,0 852,4 3,3x 2,8x 7,5x 2,7x 2,3x 4,2x 0,3x 0,3x 0,4x
Loewe EUR 68,8 101,5 5,4x 3,5x 2,6x 5,4x 3,5x 2,6x 0,2x 0,2x 0,2x
Philips EUR 10.689,6 10.226,6 9,7x 5,9x 9,2x 8,5x 5,4x 7,0x 0,4x 0,4x 0,4x
Sony YEN 2.954.206,1 2.053.283,3 8,4x 32,0x 8,1x 7,7x 23,5x 7,3x 0,4x 0,4x 0,3x
Hermes EUR 8.810,1 9.144,1 21,7x 21,1x 19,5x 21,7x 21,1x 19,2x 5,8x 5,4x 5,0x
LVMH EUR 27.343,1 22.371,1 8,8x 7,7x 7,7x 8,8x 7,7x 7,4x 1,8x 1,7x 1,6x
Source: Author’s creation based on data pulled from FactSet
From the above table it is seen that the only direct comparable is Loewe in terms of size. The
other companies have merely been added for comparison reasons and as can be seen they
trade at larger multiples compared to B&O for EV/EBIT and EV/EBITDA multiples.
Keeping EV fixed on the 31st March 2009, the increase in multiples for EV/EBIT,
EV/EBITDA and EV/Sales for B&O directly means that EBIT, EBITDA and Sales has
decreased which is consistent with the findings in the peer group analysis in section 4.
Interestingly the conglomerates trade at much higher multiples than B&O and Loewe,
indicating a general higher expectation of the performance and growth of these companies.
The multiples for EV/Sales in the technology industry are very much the same for all four
companies, so the difference for B&O to its technology peers is most likely found in the EBIT
and EBITDA. For simplicity only EBIT will be dealt with in this thesis.
For the EV/EBIT the formula below can be used to calculate the size multiple 69 :
69
The book uses EBITA, but as B&O has no amortisations EBITA equals EBIT.
87
Graduate Thesis
By Teia R. Merring
Equation 9, EV/EBIT
EV/EBIT = ((1-T)*(1-g/ROIC))/(WACC-g)
Source: Authors creation, CBS, Mar. 2009
Based on: Koller, Goedhart and Wessels (2007) p 364
By plotting the variables into this formula, B&O should be trading at an EV/EBIT multiple of
around 6x. The difference between the observed multiple and the calculated one can most
likely be attributed to a too low expected growth for B&O by the author or/and a too low
calculated ROIC.
A sensitivity analysis shows70 that the low ROIC is more likely the cause of B&O having
smaller multiples compared to its larger peers.
Lastly the EV/Sales is compared and surprisingly all the technology companies trade for less
than what they have in revenues. The reason for this is to be found the variables used. The EV
is made up of market cap, debt, minority interests and preferred shares; hence EV measures
how the company is expected to perform in the future, whereas sales is a figure given in the
income statement. As the market is in need of cash and an easy way is through the stock
market that will have driven the market cap down and with it the EV, at the same time the
immediate future is facing a recession both driving EV down.
6.4.2 Multiples for Valuation

When using multiples for valuation, more than one year should fo rm the basis for the analysis
as that will make it easier to spot any possible abnormalities for the companies analysed. One
such abnormality could be for Sony’s EV/EBIT and EV/EBITDA for the year 2007 as that is
a lot higher that the other years. The multiples for the years 2006 and 2008 are here assumed
to be more in line with normal for Sony.
Multiples can as described earlier be used for valuation; this however, is predominantly used
for valuing unlisted companies. Unfortunately using multiples for valuation would not make
sense in this case as the peer group is simply not comparable enough to B&O. Only Loewe
70
See appendix 11.4
88
Graduate Thesis
By Teia R. Merring
lives up to the requirements of a close comparable and one company is not enough for a
useful analysis.
In the case of the EV/sales the peer group for electronics seem to be trading at the same
multiples; unfortunately this is not useful information as that is the only similarity in multiples
and that in itself does not make up for the lack of comparability in the peer group.
Should a valuation have been conducted then it should be done according to forecasted values
as research shows that those outperform historic values 71 .
6.5 Conclusion
The DCF and EVA valuation, both based on the NPV, indicate a higher fair value for B&O
on a stand alone basis on the 31st March 2009 for B&O than what could be observed in the
market for the same day. The DCF and the EVA valuation both gave a share price of 84 DKK
per share for B&O whereas the market had valued it to be 71 DKK per share.
The reason for the deviation from the share price is affected by many variables, but it is not
possible to say exactly what the biggest reason for the deviation is, however, giving the size,
it is most likely caused by a more positive future out-look by the author for the product line
than what is generally expected in the market for B&O.
The multiple comparisons of B&O showed that B&O is trading around the same multiples as
its closets competitor, Loewe, when looking at the EV/EBIT, EV/EBITDA and EV/Sales. The
comparison also showed that there is no comparison in multiples with the other competitors in
the peer group as they are not comparable enough. The lack of comparability is also the
reason for not using the multiples for a valuation of B&O as that would be conducted on
misleading grounds.
71
Koller, Goedhart and Wessels, page 369
89
Graduate Thesis
By Teia R. Merring
7 Final Conclusion
The primary goal of this thesis was to identify the fair value of B&O’s equity on the 31st
March 2009 on a stand-alone basis. To reach an appropriate forecast for B&O, extensive
strategic and financial analysis was conducted and used as the fundamentals for the
forecasting for B&O and subsequent valuation.
Strategic
On a macro economic level, B&O was analysed briefly and it could be established that B&O,
like the entire world, is affected by the global economic turmoil. In this market the rich- and
middle-class are loosing wealth and this is analysed to have a negative impact on B&O’s sales
in the near future as average spending decreases.
Furthermore B&O is more specifically affected on its income as one of its biggest markets,
the United Kingdom, has seen its currency weakening against the Euro and B&O is therefore
facing increased currency risks. The general macro economic outlook for B&O is that the
company will be negatively affected in the short term.
On an industry level, B&O was analysed using Porters Five Forces. B&O operates in a niche
market of the home technology industry and has as such only a few direct and comparable
competitors. There are however many providers of the same type of products B&O provide,
when taking into account substitutes in all price ranges and so B&O is facing hard
competition from its rivals.
It is further analysed that the industry is unlikely to have any significant threat of substitutes
for its products as there are no obvious choice of alternative. If however B&O is seen as a
luxury provider and the products it sells is only a luxury commodity then the possibility of
getting a good with equal signalling power increases vastly. Adding the B2B prospects to the
industry analysis, it shows a neutral short-term future for B&O with both strengths and
weaknesses.
The company analysis was conducted using Ansoff’s Growth Matrix and Porter’s Value
Chain. The company analysis showed B&O to be an overall well run company, though with
some strategic weaknesses in terms of drop in number of B1 stores where most of the sales
90
Graduate Thesis
By Teia R. Merring
for B&O come from and the a high percentage of sales generated in only three countries. The
most profound weakness for B&O was to be found in an inadequate product portfolio which
had not managed to be what the market was requesting.
On the positive side, B&O has a very close cooperation between its design and technical
development teams and the company has a well functioning value chain supporting its
position as a high-end luxury commodity with its extensive service provision.
The strategic analysis for B&O was concluded with a SWOT analysis and the overall findings
were a negative short term outlook for B&O primarily driven by the negative macroeconomic
outlook for the industry and an insufficient product portfolio, though with long term
possibilities provided the company could get its product portfolio back on track.
Financial
The purpose of the financial analysis was to determine the financial historical key figures for
B&O and determine what the trend in the various value drivers had been historically.
The data material used for the analysis was first analysed to identify any items preventing the
performance of a useful analysis. Subsequently a reclassification of the income statement as
well as the balance sheet was necessary to identify the value drivers for B&O.
The ROIC for B&O showed a decrease in the most recent fiscal year from 17% to 5%. The
ROIC was broken into turnover rate and profit margin and here it became evident that the
decrease in ROIC was driven by a decrease in both turnover rate and profit margin though
mainly by the latter which saw a decrease from 9% to 3%.
The FGEAR showed a large increase through the entire analysed period peaking in 2007/08 at
almost 0,5. The increase in FGEAR was led primarily by an increase in NIBD, and only to a
small extend on a fall in equity.
The EVA calculation showed negative value creation for B&O in the latest fiscal year,
underlining the effect the recession and inadequate product portfolio has had on B&O. The
EVA however also showed that B&O in the past had been capable of creating value for its
shareho lders.
91
Graduate Thesis
By Teia R. Merring
The revenue generated by B&O has likewise been decreasing in the latest fiscal year
compared to previous years. The fall in revenue combined with steady production costs has
led to a decrease in net income for B&O.
The cash flow analysis showed a decrease in cash available for the entire period.
The peer group comparison revealed that B&O is loosing grounds to its closets competitor
Loewe on all important key figures.
Valuation
The valuation is conducted using DCF and EVA valuation as that has been the general
preferred choice of methodology by the industry regularly performing valuations of B&O,
furthermore they both proved to best live up to the requirements of a useful valuation. Both of
the preferred models are based on NPV and are as such by and large sensitive to some of the
same input variables such as WACC and beta.
The cash flows were discounted using WACC. The required return on equity was made on the
basis that the CAPM holds, using two government bonds as a proxy for the risk free rate and a
risk premium taking the into account the instability in the market. WACC was estimated to be
9,29%. As WACC was used to estimate the equity for the beginning of the period and equity
was used to calculate WACC a circular reference appeared. This was solved using an iterative
solution.
The forecast period was chosen to be four years as further out in the future would be too
unpredictable in this global economic crisis, though this is most likely too short a period to
ensure a completely steady state for the terminal period, this is however still assumed despite
of the heavy weight on the terminal period for the found share price.
Qualitative and quantitative research made up the foundation of the forecast and subsequent
valuation. The findings were a deep world crisis making B&O a risky investment with highly
uncertain outlooks for the future. This combined with a poor product portfolio gave a negative
short-term outlook for B&O for the first two periods. The streamlining of B&O’s business
combined with the assumptions that the financial crisis will improve gives a more positive
outlook for the last two periods of the forecast.
92
Graduate Thesis
By Teia R. Merring
The fair value for B&O’s equity as of 31st March 2009 on a stand-alone basis was found
to be 84 DKK per share.
The share price is to be seen in relation to the observed share price of 71 DKK per share and
this gives B&O a BUY recommendation according to the findings of this thesis.
Following the valuation a sensitivity analysis was conducted to verify the findings and
determine how small changes in key variables would affect the estimated fair value. The
analysis showed that the fair value is sensitive to WACC, beta and growth. Deciphering the
WACC showed very high sensitivity towards Re as a 0,5% in either direction gives a change
in share price of more than 10%. Even though the share price is also sensitive to growth, it is
much less so then to WACC and beta.
Lastly a multiple comparison was made to evaluate how B&O is performing compared to its
peers. The peer group analysis showed that B&O and Loewe are trading at multiples smaller
than the conglomerates in form of Sony and Philips when looking at EV/EBIT and
EV/BITDA and at around the same multiples for EV/Sales. The peer group comparison in
general showed that B&O performed the worst on important key figures such as EBIT,
EBITDA and Sales indicating higher risk for B&O compared to its peers. Furthermore B&O
had one of the highest FGEARs adding to its risk.
The peer group comparison is due to lack of comparability in terms of important aspects such
as size, markets and products not comparable enough to use the data found for a valuation of
B&O. Similarly the figures used in the comparison and the subsequent findings, should be
used with care.
93
Graduate Thesis
By Teia R. Merring
8 Index of Figures
Figure 1, B&O and C20 share price index................................................................................. 7
Figure 2, Structure and Methodology ...................................................................................... 12
Figure 3, Company Diagram.................................................................................................... 20
Figure 4, Geographical segmentation....................................................................................... 26
Figure 5, Czeck Koruna to the Danish Krone .......................................................................... 30
Figure 6, Porters Five Forces ................................................................................................... 31
Figure 7, Ansoff’s Growth Matrix ........................................................................................... 39
Figure 8, Porter’s Value Cha in................................................................................................. 41
Figure 9: Historical ROIC for B&O ......................................................................................... 55
Figure 10, Profit margin and turnover rate for B&O ............................................................... 57
Figure 11, FGEAR for B&O .................................................................................................... 60
Figure 12, Share price index .................................................................................................... 66
Figure 13, Valuation models .................................................................................................... 74
94
Graduate Thesis
By Teia R. Merring
9 Index of Tables
Table 1, Ownership Chart ........................................................................................................ 23
Table 2, Basic financials .......................................................................................................... 28
Table 3, Key figures................................................................................................................. 28
Table 4: Value chain analysis of B&O..................................................................................... 42
Table 5, SWOT ........................................................................................................................ 47
Table 6: Yearly growth/decline rates ....................................................................................... 58
Table 7, Cash flow performance for B&O ............................................................................... 61
Table 8, Revenue, peer group comparison............................................................................... 63
Table 9, EBIT margin peer group analysis .............................................................................. 64
Table 10, ROIC, Profit margin and Turno ver rate for peer group. .......................................... 65
Table 11, FGEAR for peer group ............................................................................................. 65
Table 12, Author’s forecast for B&O....................................................................................... 70
Table 13, Balance forecast for B&O ........................................................................................ 71
Table 14, Balance forecast for B&O, Growth rates ................................................................. 72
Table 15, Cash flow forecast for B&O .................................................................................... 73
Table 16: Selected analysts preferred practise ......................................................................... 75
Table 17, EVA for B&O .......................................................................................................... 82
Table 18, DCF and EVA valuation results............................................................................... 82
Table 19, Sensitivity for WACC and Terminal growth........................................................... 85
Table 20, Beta and Re Sensitivity............................................................................................. 86
Table 21, Peer Group Multiples ............................................................................................... 87
95
Graduate Thesis
By Teia R. Merring
10 References
10.1 Articles
http://www.economist.com “Flight to value” 19.11.2008
http://edition.cnn.com “As economy worsens, high-end feels a chill” 15.1.2009
http://openlearn.open.ac.uk “The efficient market hypothesis”
http://en. wikipedia.org “research reports”
http://www.ld.dk “Fra familieejet til offentligt noteret virksomhed”
www.borsen.dk, ”Butikslukninger rammer B&O hårdt på bundlinien”. 17.4.2009.
http://www.bang-olufsen.com “Bang and Olufsen rolls out new strategy plan”, 10.2008
http://www.business.dk “En terrier med humoristisk sans” 14.01.2008
http://www.bang-olufsen.com “Bang and Olufsen sharpens focus on R&D and sales”
22.10.2008
http://www.economist.com “Where have all your savings gone?” 4.12.2008
http://www.dailyfinance.com “Home prices drop at a record 19 percent” 31.3.2009
http://www.loewe-uk.com/uk “Tune into Loewe’s high street arrival” 27.11.2008
http://www.economist.com “flight to value” 19.11.2008
www.borsen.dk “B&O har ikke råd til flere fejl” 15.4.2009
http://www.ft.com India fights to slay the dragon, May 2006
http://borsen.dk ”Recession truer med at blive global” 18.8.2008
http://www.ft.com ”Gearing levels fall amid fears over risks” 29.04.2005
http://www.erhvervsbladet.dk “Krisen vender hurtigst I USA” 20.3.2009
http://www.reuters.com ” Denmark’s B&O posts loss, cuts FY outlook” 14.04.2009
96
Graduate Thesis
By Teia R. Merring
10.2 Literature
Elling, Jens O., Sørensen, Ole, Regnskabsanalyse og værdiansættelse - en praktisk tilgang, 2.

udgave 2005, Gjellerup
Petersen, Christian V., Plenborg, Thomas, Regnskabsanalyse for beslutningstagere, 2007,

Thomson
Koller, Tim, Goedhart, Marc, and Wessels, David, Valuation – Measuring and Managing the
value of Companies, 2005, John Wiley & Sons
10.3 Documents
Annual reports
Bang and Olufsen annual report 2004/05 – 2007/08
Research Reports
Capinordic 21.1.2009
Carnegie 12.1.2009
Goldman Sachs 22.1.2009
Jyske bank 15.1.2009
PriceWaterhouseCoopers, Prisfastsættelse på aktiemarkedet, 2007
CPA, Framework for the preparation and presentation of financial statements, 1997
http://www.bang-olufsen.com/Userfiles/File/Investors/BO_0719_FUK.pdf
97
Graduate Thesis
By Teia R. Merring
10.4 Homepages
www.bang-olufsen.com
www.borsen.dk
www.bose.com
http://finance.factexpert.com
www.hermes.com
www.iasplus.com/country/denmark.htm
www.icepower.bang-olufsen.com
www.investopedia.com
www.loewe.de
www.lvmh.com
www.nasdaqomxnordic.com
www.omx.dk
www.philips.com
www.quickmba.com
www.skm.dk
www.sony.com
www.wikipedia.com
www.x-rates.com
98
Graduate Thesis
By Teia R. Merring
11 Appendices
11.1 Company Profile

Geographic sales for B&O in DKK Millions:
% of world sales Absolute numbers
2007/08 2006/07 2007/08 2006/07 % change
Germany 15,0% 13,5% 612 592,3 3,3%
Denmark 12,0% 15,1% 490,9 661,5 -25,8%
Great Britain 11,4% 13,0% 466 570,2 -18,3%
Asia 9,5% 8,6% 389 378 2,9%
North America 5,7% 6,2% 234,2 271,3 -13,7%
Rest of Europe 43,3% 41,5% 1773,8 1815,4 -2,3%
RoW 3,1% 2,0% 126,1 87 44,9%
Total 100,0% 100,0% 4.092,00 4.375,70 -6,9%
11.2 Peer group analysis
EBIT
EV Market Cap Share price EBIT
Currency 31/09/2009 31/09/2009 31/09/2009 2006 2007 2008
B&O DKK 1.475,0 852,4 71,0 448,9 533,0 197,1
Loewe EUR 68,8 101,5 7,8 12,8 19,6 26,8
Philips EUR 10.689,6 10.226,6 11,1 1.103,0 1.798,0 1.161,0
Sony YEN 2.954.206,1 2.053.283,3 1.998,0 352.799,0 92.385,0 364.124,0
Hermes EUR 8.810,1 9.144,1 87,6 405,6 417,9 450,8
LVMH EUR 27.343,1 22.371,1 47,3 3.115,0 3.535,0 3.571,0
99
Graduate Thesis
By Teia R. Merring
11.3 Financial
11.3.1 Income statement as reported

Income statement as reported for B&O
2004/05 2005/06 2006/07 2007/08
Net turnover 3.742,20 4.225,20 4.375,70 4.092,00
Production costs -2.005,70 -2.282,70 -2.338,00 -2.199,60
Gross profit 1.736,50 1.942,50 2.037,70 1.892,40
Development costs -393,3 -442,9 -458,8 -545,5
Distribution and marketing costs -833,6 -910,6 -910,2 -1.003,50
Administration costs -137,4 -150,1 -138,7 -148,7
Operating profit 372,2 438,9 530 194,7
Results from investments in associates after tax 0,4 -1 -1,1 -11,2
Gains on sale of securities 0 0 11,5 0
Financial income 30,7 17,7 15,7 20
Financial costs -23,5 -24,9 -31,7 -49,8
Net financials 7,2 -7,2 -16 -29,8
Result before taxes 379,8 430,7 524,4 153,7
Tax on result for the year -114,9 -134,7 -151,9 -41,4
Result for the year 264,9 296 372,5 112,3
Attributable to
Shareholders of parent company 265,1 294 367,4 104,7
Minority interests -0,2 2 5,1 7,6
264,9 296 372,5 112,3
Earnings per share
Basic earnings per share, DKK 21,9 24,8 31,4 9,2
Diluted earnings per share, DKK 21,9 24,7 31,4 9,2
Basiv earnings per share from continuing operations, DKK 21,9 24,8 31,4 9,2
Diluted earnings per share from continuing operations, DKK 21,9 24,7 31,4 9,2
11.3.2 Income statement reclassified

Reclassified
2004/05 2005/06 2006/07 2007/08 2005/06 2006/07 2007/08 CAGR
Net revenues 3.742,20 4.225,20 4.375,70 4.092,00 12,9% 3,6% -6,5% 2,3%
Production costs -2.005,7 -2.282,7 -2.338,0 -2.199,6 13,8% 2,4% -5,9% 2,3%
Gross profit (operating profit) 1.736,50 1.942,50 2.037,70 1.892,40 11,9% 4,9% -7,1% 2,2%
Development costs -393,3 -442,9 -458,8 -545,5 12,6% 3,6% 18,9% 8,5%
Distribution and marketing costs -833,6 -910,6 -910,2 -1.003,50 9,2% 0,0% 10,3% 4,7%
Administration costs -137,4 -150,1 -138,7 -148,7 9,2% -7,6% 7,2% 2,0%
Share of profit after tax, associates 0,4 -1 -1,1 -11,2 -350,0% 10,0% 918,2% NM
EBIT 372,60 437,90 528,90 183,50 17,5% 20,8% -65,3% -16,2%

Tax expense operations 112,7 136,6 153,4 49,3 21,2% 12,3% -67,9% -18,7%
Operating profit after tax (NOPAT) 259,85 301,28 375,52 134,23 15,9% 24,6% -64,3% -15,2%
Gains on sale of securities 0 0 11,5 0

Finanical income 30,7 17,7 15,7 20 -42,3% -11,3% 27,4% -10,2%
Financial expenses -23,5 -24,9 -31,7 -49,8 -6,0% -27,3% -57,1% -20,7%
Finacial, net 7,2 -7,2 -16 -29,8 -200,0% -122,2% -86,3% NM
Tax shield -2,2 2,2 4,6 8,0 -203,1% 106,6% 72,4% NM
Net Income 264,9 296,3 375,7 112,4 11,9% 26,8% -70,1% -19,3%
Attributable to:
Minority interests -0,2 2 5,1 7,6 -1100,0% 155,0% 49,0% NM
Shareholder in Bang & Olufsen A/S 265,1 294 367,4 104,7 10,9% 25,0% -71,5% -20,7%
Effective tax rate 30,3% 31,2% 29,0% 26,9% 3,1% -7,1% -7,4% -2,9%
Net financial costs 7,20 -7,20 -16,00 -29,80 -200,0% 122,2% 86,3% NM
EBITDA 616,1 670,2 777,8 482,7 8,8% 16,1% -37,9% -5,9%
100
Graduate Thesis
By Teia R. Merring
11.3.3 Balance sheet as reported

Balance assets
31-05-2005 31-05-2006 31-05-2007 31-05-2008
Immaterial assets
Goodwill 19,3 18 44,8 44,8
Acquired rights 14,3 12,1 44,4 41,1
Completed development 176,3 216,3 244,6 218,8
Development projects under construction 81,9 109,8 116,2 112,5
Immaterielle assets total 291,8 356,2 450 417,2
Material assets
Land and buildings 282,5 332,8 252,1 274,4
Plant and machinery 201,5 200,7 203,8 221,8
Other tools and equipment 49,7 58,2 70,7 50
Refurbishment of leased premises 29,9 26,6 29,1 28,7
Tangible assets under construction etc 53,4 49,1 62,2 80,8
Material assets total 617 667,4 617,9 655,7
Investment property 0,8 0,7 56,4 52,8
Finansial assets
Investments in associated companies 7 6 15,8 6,3
Deferred tax assets 44,4 28,8 21,2 22,7
Other financial assets 28,7 36,4 88,2 52
Finansial assets total 80,1 71,2 125,2 81
Long-term assets total 989,70 1.095,50 1.249,50 1.206,70
Inventories 429,7 567,4 694,3 801,4
Receivables
Receivables from sales 548,8 655,1 733,8 593
Receivables from associated companies - - 8,5 -
Receivables, Company tax 22,6 16,6 27 39,7
Other receivables 45,9 51,4 30 38,9
Accruals 15,2 25,5 22,8 30,5
Receivables total 632,5 748,6 822,1 702,1
Cash 731,9 502,5 196,4 107,1
Long term assets held for sale - 1,1 - -
short-term assets total 1.794,10 1.819,60 1.712,80 1.610,60
Assets total 2.783,80 2.915,10 2.962,30 2.817,30
Balance, Passives
31-05-2005 31-05-2006 31-05-2007 31-05-2008
Equity
Share Capital 124,1 124,5 120,8 120,8
Paid premium 9,4 14,6 14,6 14,6
Reserves for currency regulation 1,1 -4,7 -17,3 -42,9
Reserve of accounting hedge of future cash flows - - 0,1 -
Retained earnings 1.577,9 1.603,6 1.557,7 1.379,2
Equity for parent shareholders 1.712,5 1.738,0 1.675,9 1.471,7
Mnority interests 2,1 4,1 6,00 12,1
Equity total 1.714,60 1.742,10 1.681,90 1.483,80
Long-term liabilities
Deferred tax 65,5 63,7 67,8 64,2

Liabilities 63,6 86,6 97 77,3
Mortgage Institutions 120,7 107,2 93,4 235,7
Credit institutions 87,5 129,7 97,1 101,1
Other non-current liabilities - - 6,1 6,6
Long term obligations, Total 337,3 387,2 361,4 484,9
Short-term liabilities
Mortgage Institutions, repayment within 1 year of long-term debt 37,4 44,9 14 8,5
Credit institutions, repayment within 1 year of long-term debt 1,8 1,4 32,4 42,9
Credit institutions, Others 39,5 53,7
Deferred liabilities 50,9 31,1 33,3 46
Suppliers of goods and services 208 208 213,7 216
Debt to associated companies 0 0 0 1,8
Company tax 72 78,3 122,3 66,3
Other Debt 311,8 366,7 356,2 320
Accruals 41,5 39,9 97,9 83,9
Short-term liabilities total 723,4 770,3 909,3 839,1
Liabilities total 1.060,70 1.157,50 1.270,70 1.324,00
Passives total 2.775,30 2.899,60 2.952,60 2.807,80
101
Graduate Thesis
By Teia R. Merring
11.3.4 Balance sheet reclassified

Reclassified
31-05-2005 31-05-2006 31-05-2007 31-05-2008
Operationel assets
Goodwill 19,3 18 44,8 44,8
Acquired rights 14,3 12,1 44,4 41,1
Completed development 176,3 216,3 244,6 218,8
Development projects under construction 81,9 109,8 116,2 112,5
Land and buildings 282,5 332,8 252,1 274,4
Plant and machinery 201,5 200,7 203,8 221,8
Other tools and equipment 49,7 58,2 70,7 50
Refurbishment of leased premises 29,9 26,6 29,1 28,7
Tangible assets under construction etc 53,4 49,1 62,2 80,8
Inventories 429,7 567,4 694,3 801,4
Receivables from sales 548,8 655,1 733,8 593
Receivables from associated companies 0 0 8,5 0
Receivables, Company tax 22,6 16,6 27 39,7
Other receivables 45,9 51,4 30 38,9
Accruals 15,2 25,5 22,8 30,5
Operationel assets 1971,0 2339,6 2584,3 2576,4
Financial assets
Investments in associated companies 7 6 15,8 6,3
Deferred tax assets 44,4 28,8 21,2 22,7
Other financial assets 28,7 36,4 88,2 52
Cash 731,9 502,5 196,4 107,1
Long term assets held for sale - 1,1 - -
Investment Property 0,8 0,7 56,4 52,8
Total financial assets 812,8 575,5 378,0 240,9
Total assets 2783,8 2915,1 2962,3 2817,3
Operationel Liabilities
Pensions* 8,5 15,5 9,70 9,5
Deferred Tax 65,5 63,7 67,8 64,2
Other non-current liabilities - - 6,1 6,6
Deferred liabilities 50,9 31,1 33,3 46
Suppliers of goods and services 208 208 213,7 216
Company tax 72 78,3 122,3 66,3
Debt to associated companies - - - 1,8
Other Debt 311,8 366,7 356,2 320
Accruals 41,5 39,9 97,9 83,9
Total Operationel Liabilities 821,8 889,8 1004,0 891,6
Financial liabilities
Mortgage Institutions 120,7 107,2 93,4 235,7
Credit institutions 87,5 129,7 97,1 101,1
Mortgage Institutions, repayment within 1 year of long-term debt 37,4 44,9 14 8,5
Credit institutions, repayment within 1 year of long-term debt 1,8 1,4 32,4 42,9
Credit institutions, Others 39,5 53,7
Total Financial Liabilities 247,4 283,2 276,4 441,9
Total Liabilities 1069,2 1173 1280,4 1333,5
Net operationel assets 1149,2 1449,8 1580,3 1684,8
Net financial liabilities 565,4 292,3 101,6 -201,0
Invested Capital 1541,9 1889,5 2157,6 2192,3
102
Graduate Thesis
By Teia R. Merring
11.3.5 Cash flow statement

Cash Flow Statement
31-05-2005 31-05-2006 31-05-2007 31-05-2008
Net Income 264,9 296 372,5 112,3
Depreciations, amortisations and impairment losses 243,5 232,3 248,9 299,2
Adjustments 111,8 162,1 162,6 92,6
Change in working capital 69,8 -188,2 -142,2 -22,2
Interest received etc. 30,7 17,7 15,7 20
Interest paid etc -23,5 -24,9 -31,7 -49,8
Income tax paid 42,9 -100,4 -105 -120,3
Cash flow from operating activities 740,1 394,6 520,8 331,8
Purchase of intangible non-current assets -124,7 -171,4 -210,1 -124,9

Purchase of tangible non-current assets -122,9 -185,2 -157,6 -190,4
Purchase to investment property 0 0 0 0
Purchase to investment in subsidiaries 0 0 0 0
Sale of intangible non-current assets 2,1 0 0,7 1,5
Sale of tangible non-current assets 22,1 13,5 9,8 23,3
Sale of investment property 0 0 0 0
Dividend recieved from associates 2 0 0 0
Acquisitions of activities 0 -27,7 0 0
Disposals of activities 0 0 32,7 0
Change in financial receivables -12 -7,7 -53,9 36,2
Cash flow from investment activities -233,4 -378,5 -378,4 -254,3
Proceeds from long-term loans 0 74,6 0 200

Repayment of long-term loans -69,5 -38,8 -46,3 -48,7
Dividend paid -86,7 -149 -200,2 -247,7
Dividend, own shares 3,2 5,7 11,3 14
Repurchase of own shares -105,5 -148,9 -271,3 -100,2
Subscription of employee shares 4 5,6 0 0
Tax relating to share option programme 0,2 0 0 0
Sale of own shares 6,5 5,3 18,5 1,6
Cash flow from financing activities -247,8 -245,5 -488 -181
Change in cash and cash equivalents 258,9 -229,4 -345,6 -103,5

Cash and cash equivalents 1 June prev. year 473 731,9 502,5 156,9
Cash and cash equivalents 31 May 731,9 502,5 156,9 53,4
103
Graduate Thesis
By Teia R. Merring
11.4 Forecasts
11.4.1 Income statement

(mio DKK.) 07/08R 08/09E 09/10E 10/11E 11/12E Terminal
Net Revenue 4.092,0 3.109,9 3.172,1 3.299,0 3.562,9 3.652,0
Production costs -2.200,0 -1.760,0 -1.830,4 -1.867,0 -1.960,4 -2.019,2
Gross profit 1.892,0 1.349,9 1.341,7 1.432,0 1.602,6 1.632,8
EBITDA 493,9 -366,3 193,1 387,1 460,6 473,1
Depreciation -299,2 -274,1 -253,8 -237,5 -224,7 -231,5
EBITA 194,7 -640,3 -60,7 149,5 235,9 241,6
Amortisation 0,0 0,0 0,0 0,0 0,0 -1,0
EBIT 194,7 -640,3 -60,7 149,5 235,9 240,6
Net financing -29,8 -30,7 -31,6 -32,6 -33,5 -34,5
Associated companies -11,2 0,0 0,0 0,0 0,0 0,0
Ord. res. Before tax 153,7 -671,0 -92,3 117,0 202,4 206,1
Extra ord. posts 0,0 0,0 0,0 0,0 0,0 0,0
Result before tax 153,7 -671,0 -92,3 117,0 202,4 206,1
Tax -41,4 167,8 22,6 -29,8 -51,4 -51,5
Res. before minorities 112,3 -503,3 -69,7 87,2 151,0 154,6
Minorities -7,6 -7,6 -7,6 -7,6 -7,6 -7,6
Result for the year (Net income) 104,7 -510,9 -77,3 79,6 143,4 147,0
EPS 9,2 -42,3 -6,4 6,6 11,9 12,2

(mio DKK.) 200900% 201000% 201100% 201200% Terminal
Net Revenue -24% 2% 4% 8% 3%
Production costs -20% 4% 2% 5% 3%
Gross profit -29% -1% 7% 12%
EBITDA -174% 153% 101% 19% 3%
Depreciation -8% -7% -6% -5% 3%
EBITA -429% -91% -346% 58%
Amortisation 0% 0% 0% 0% 0%
EBIT -429% 91% 346% 58% 3%
Net financing 3% 3% 3% 3% 3%
Associated companies 0% 0% 0% 0%
Ord. res. Before tax -537% -86% -227% 73% 3%
Extra ord. posts 0% 0% 0% 0%
Result before tax -537% 114% 227% 73%
Tax -505% 113% 232% 72%
Res. before minorities -548% 114% 225% 73% 2%
Minorities 0% 0% 0% 0% 0%
Result for the year (Net income) -588% NM 203% 80% 2%
EPS
104
Graduate Thesis
By Teia R. Merring
11.4.2 Balance sheet

31-05-2008 08/09E 09/10E 10/11E 11/12E Terminal
Operationel assets
Net Intangible assets 417,2 413,0 408,9 404,8 400,8 400,8
Tangible assets 655,7 649,1 642,7 636,2 629,9 623,6
Inventories 801,4 793,4 674,4 606,9 546,2 546,2
Receivables 671,6 604,4 634,7 653,7 673,3 693,5
Accruals 30,5 31,4 32,4 33,3 34,3 35,4
Financial assets
Financial assets 81 72,9 76,5 80,4 92,4 95,2
Cash 107,1 53,6 80,3 120,5 361,5 379,5
Investment Property etc 52,8 52,8 52,8 52,8 52,8 52,8
Total financial assets 240,9 179,3 209,7 253,7 506,7 527,5
Total assets 2817,3 2670,7 2602,6 2588,7 2791,2 2827,0
Pensions* 9,5 9,5 9,5 9,7 10,0 10,3
Non-current liabilities, except pensions 148,1 148,1 148,1 151,1 155,6 160,3
Liabilities, current 46 46,0 38,6 35,2 35,9 36,9
Suppliers of goods and services 216 216,0 216,0 220,3 226,9 233,7
Company tax 66,3 66,3 66,3 66,3 66,3 66,3
Other debt 320 320,0 320,0 320,0 320,0 329,6
Accruals 83,9 83,9 83,9 82,2 74,0 74,0
Total Operationel Liabilities 889,8 889,8 882,4 884,8 888,7 911,1
Long term debt 336,8 535,5 535,5 428,4 364,1 364,1
Short term debt 51,4 51,4 51,4 51,4 51,4 51,4
Credit institutions, Others 53,7 59,1 47,3 40,2 40,2 40,2
Total Financial Liabilities 441,9 646,0 634,2 520,0 455,7 455,7
Total Liabilities 1331,7 1535,8 1516,6 1404,7 1344,4 1366,8
Total interest bearing debt 761,9 966,0 954,2 840,0 775,7 785,3
NIBD 708,5 986,6 1009,7 653,2 362,1 271,0
2009 2010 2011 2012 Terminal

Operationel assets
Net Intangible assets -1% -1% -1% -1% 0%
Tangible assets -1% -1% -1% -1% -1%
Inventories -1% -15% -10% -10% 0%
Receivables -10% 5% 3% 3% 3%
Accruals 3% 3% 3% 3% 3%
Financial assets
Financial assets -10% 5% 5% 15% 3%
Cash -50% 50% 50% 200% 5%
Investment Property etc 0% 0% 0% 0% 0%
Total financial assets
Total assets
Pensions* 0% 0% 2% 3% 3%
Non-current liabilities, except pensions 0% 0% 2% 3% 3%
Liabilities, current 0% -16% -9% 2% 3%
Suppliers of goods and services 0% 0% 2% 3% 3%
Company tax 0% 0% 0% 0% 0%
Other debt 0% 0% 0% 0% 3%
Accruals 0% 0% -2% -10% 0%
Total Operationel Liabilities
Long term debt 59% 0% -20% -15% 0%
Short term debt 0% 0% 0% 0% 0%
Credit institutions, Others 10% -20% -15% 0% 0%
Total Financial Liabilities
105
Graduate Thesis
By Teia R. Merring
11.4.3 Cash flow statement
Cash flow from operations 07/08R 08/09E 09/10E 10/11E 11/12E Terminal
Net income 104,7 -510,9 -77,3 79,6 143,4 147,0
D&A add-back (incl. ESO) 299,20 274,07 253,79 237,54 224,72 232,46
Minority interest add-back 7,6 7,6 7,6 7,6 7,6 7,6
Net (inc)/dec working capital -22,20 -68,4 0,6 151,8 138,2 29,8
Other operating cash flow -57,5 0,0 0,0 0,0 0,0 1,0
Cash flow from operations 331,80 -297,6 184,7 476,5 513,9 417,8
Capital expenditures -190,4 -156,1 -143,6 -136,5 -131,0 -127,1

Acquisitions -63,90 -70,3 -75,9 -73,6 -71,4 -69,3
Divestitures 0,0 0,0 0,0 0,0 0,0 0,0
Others 0,0 0,0 0,0 0,0 0,0 0,0
Cash flow from investing -254,3 -226,418 -219,6 -210,1 -202,4 -196,4
Dividends paid (common & pref) -247,7 0,0 0,0 -24,2 -84,6 -120,8
Other financing cash flows 66,70 450,0 0,0 0,0 0,0 0,0
Cash flow from financing -181,0 450,0 0,0 -24,2 -84,6 -120,8
Total cash flow -103,5 -74,1 -34,9 242,3 226,9 100,7
Cash and cash equivalents 1 June prev. year 156,9 53,4 -20,7 -55,5 186,7 413,6
Cash and cash equivalents 31 May 53,4 -20,7 -55,5 186,7 413,6 514,3
106
Graduate Thesis
By Teia R. Merring
11.5 Valuation
11.5.1 Valuation
Key drivers 07/08R 08/09E 09/10E 10/11E 11/12E Terminal
Revenue (LHS) 4.092,0 3.109,9 3.172,1 3.299,0 3.562,9 3.652,0
EBITDA (RHS) 493,9 -366,3 193,1 387,1 460,6 473,1
EBIT 194,7 -640,3 -60,7 149,5 235,9 243,0
Tax -41,4 167,8 22,6 -29,8 -51,4 -52,9
NOPAT (RHS) 153,3 -472,6 -38,1 119,7 184,5 190,1
NIBD_costs -29,8 -30,7 -31,6 -32,6 -33,5 -34,5
EBT 153,7 -671,0 -92,3 117,0 202,4 202,4
Net_Income 104,7 -510,9 -77,3 79,6 143,4 147,0
Free cash flow, firm 141,4 -453,8 41,1 340,1 382,9 290,8
Financial fixed assets 133,8 125,7 129,3 133,2 145,2 148,0
Net borrowing costs -29,8 -30,7 -31,6 -32,6 -33,5 -34,5
New Debt 232,8 278,1 23,0 -356,5 -291,2 -91,1
Free cash flow, equity 478,2 -80,6 161,8 84,2 203,4 313,2
Key drivers margins 07/08R 08/09E 09/10E 10/11E 11/12E Terminal

Revenue_m 100,0% 100,0% 100,0% 100,0% 100,0% 100,0%
EBITDA_m 12,1% -11,8% 6,1% 11,7% 12,9% 13,0%
EBIT_m 4,8% -20,6% -1,9% 4,5% 6,6% 6,7%
Tax_m -1,0% 5,4% 0,7% -0,9% -1,4% -1,4%
NOPAT_m 3,7% -15,2% -1,2% 3,6% 5,2% 5,2%
NIBD_costs_m -0,7% -1,0% -1,0% -1,0% -0,9% -0,9%
EBT_m 3,8% -21,6% -2,9% 3,5% 5,7% 5,5%
Net_Income_m 2,6% -16,4% -2,4% 2,4% 4,0% 4,0%
FCFF_m 3,5% -14,6% 1,3% 10,3% 10,7% 8,0%

FCFE_m 11,7% -2,6% 5,1% 2,6% 5,7% 8,6%
Key drivers growth 07/08R 08/09E 09/10E 10/11E 11/12E Terminal

Revenue_g 100,0% 102,0% 106,1% 114,6% 117,4%
EBITDA_g 100,0% -52,7% -105,7% -125,8% -129,2%
EBIT_g 100,0% 9,5% -23,4% -36,8% -37,9%
Tax_g 100,0% 13,5% -17,8% -30,6% -31,6%
NOPAT_g 100,0% 8,1% -25,3% -39,0% -40,2%
NIBD_costs_g 100,0% 103,0% 106,1% 109,3% 112,6%
EBT_g 100,0% 13,8% -17,4% -30,2% -30,2%
Net_Income_g 100,0% 15,1% -15,6% -28,1% -28,8%
FCFF_g 100,0% -9,0% -74,9% -84,4% -64,1%

FCFE_g 100,0% -200,7% -104,5% -252,3% -388,4%
07/08R 08/09E 09/10E 10/11E 11/12E Terminal

OG 3,7% -15,2% -1,2% 3,6% 5,2% 5,2%
107
Graduate Thesis
By Teia R. Merring
1st iteration 07/08R 08/09E 09/10E 10/11E 11/12E Terminal

NIBD 708,50 986,64 1.009,69 653,24 362,08 271,02
Equity 1.020,56 1.134,88 1.086,01 1.183,93 1.446,82 1.460,14
Invested_capital 1.729,06 2.121,52 2.095,70 1.837,17 1.808,90 1.731,16
Equity_to_IC 59% 53% 52% 64% 80% 84%
NIBD_to_IC 41% 47% 48% 36% 20% 16%
2nd iteration 07/08R 08/09E 09/10E 10/11E 11/12E Terminal

NIBD 708,50 986,64 1.009,69 653,24 362,08 271,02
Equity 1.483,80 1.134,88 1.086,01 1.183,93 1.446,82 1.460,14
Invested_capital 2.194,10 2.121,52 2.095,70 1.837,17 1.808,90 1.731,16
Equity_to_IC 68% 53% 52% 64% 80% 84%
NIBD_to_IC 32% 47% 48% 36% 20% 16%
07/08R 08/09E 09/10E 10/11E 11/12E Terminal

ROIC 8,9% -22,3% -1,8% 6,5% 10,2% 11,0%
AOH 236,7% 146,6% 151,4% 179,6% 197,0% 211,0%
ROIC (check) 8,9% -22,3% -1,8% 6,5% 10,2% 11,0%
Check 0,0% 0,0% 0,0% 0,0% 0,0% 0,0%
NLR -4,2% -3,1% -3,1% -5,0% -9,3% -12,7%
ROIC_less_NLR 4,7% -25,4% -4,9% 1,5% 0,9% -1,8%
FGEAR 47,7% 86,9% 93,0% 55,2% 25,0% 18,6%
EKF 11,1% -44,3% -6,4% 7,4% 10,4% 10,7%
07/08R 08/09E 09/10E 10/11E 11/12E Terminal

NIBD_avg 592,10 847,57 998,16 831,46 507,66 316,55
Equity_avg 1.351,23 1.077,72 1.110,44 1.134,97 1.315,37 1.453,48
Invested_capital_avg 1.943,33 1.925,29 2.108,61 1.966,43 1.823,03 1.770,03
Equity_to_IC_avg 69,5% 56,0% 52,7% 57,7% 72,2% 82,1%
NIBD_to_IC_avg 30,5% 44,0% 47,3% 42,3% 27,8% 17,9%
Check 0,0% 0,0% 0,0% 0,0% 0,0% 0,0%
07/08R 08/09E 09/10E 10/11E 11/12E Terminal

ROIC_avg 7,9% -24,5% -1,8% 6,1% 10,1% 10,7%
OG 3,7% -15,2% -1,2% 3,6% 5,2% 5,2%
AOH_avg 210,6% 161,5% 150,4% 167,8% 195,4% 206,3%
ROIC (check) 7,9% -24,5% -1,8% 6,1% 10,1% 10,7%
Check 0,0% 0,0% 0,0% 0,0% 0,0% 0,0%
NLR_avg -5,0% -3,6% -3,2% -3,9% -6,6% -10,9%
ROIC_avg_less_NLR 2,9% -28,2% -5,0% 2,2% 3,5% -0,2%
FGEAR avg 43,8% 78,6% 89,9% 73,3% 38,6% 21,8%
EKF_avg 0,09 -0,47 -0,06 0,08 0,11 0,11
WACC 07/08R 08/09E 09/10E 10/11E 11/12E Terminal

av Interest on 10 + 30 year treasury bill 4,25% 4,25% 4,25% 4,25% 4,25% 4,25%
Risk_premium 6,00% 6,00% 6,00% 4,70% 4,70% 4,50%
Beta_equity 1,30 1,30 1,60 1,30 1,30 1,30
R_equity 12,05% 12,05% 13,85% 10,36% 10,36% 10,10%
R_debt 7,1% 7,1% 7,1% 7,1% 7,1% 7,1%

Interest / NIBD (yearly) proxy -4,2% -3,1% -3,1% -5,0% -9,3% -12,7%
Interest / NIBD (yearly average) proxy -5,0% -3,6% -3,2% -3,9% -6,6% -10,9%
WACC_yearly 9,29% 8,92% 9,74% 8,57% 9,35% 9,35%

WACC_yearly_avg 10,0% 9,1% 9,8% 8,2% 9,0% 9,2%
WACC_yearly 9,29%
108
Graduate Thesis
By Teia R. Merring
DCF
DCF calculation 08/09E 09/10E 10/11E 11/12E Terminal Simple perp. (no growth)
Time 0,72 1,72 2,72 3,72
Diskonteringsfaktor (WACC) 0,94 0,86 0,79 0,72
FCFF -453,77 41,06 340,06 382,89 2.194,34 23.609,41
PV FCFF -425,83 35,25 267,15 275,22 1.577,27 16.970,16
Diskonteringsfaktor (Required return equity) 0,92 0,82 0,73 0,66

PV cash flow equity holder (FCFE) -74,32 133,14 61,83 133,30 1.702,91
EVA
EVA Calculation 2008 2009 2010 2011 Terminal
Invested capital (yearly primo) t-1 2.194,10 2.121,52 2.095,70 1.837,17 1.808,90
Invested capital (yearly primo) t 2.121,52 2.095,70 1.837,17 1.808,90 1.731,16
NOPAT -472,58 -38,10 119,73 184,52 190,05

ROIC (based on invested capital primo) -21,5% -1,8% 5,7% 10,0% 10,5%
WACC 9,29% 9,29% 9,29% 9,29% 9,29%
Invested capital primo 2.194,10 2.121,52 2.095,70 1.837,17 1.808,90

EVA_spread -30,8% -11,1% -3,6% 0,7% 1,2%
=> EVA -676,51 -235,28 -75,05 13,77 375,31 235,94

PV EVA -634,85 -202,02 -58,96 9,90 269,77 169,59
EVA valuation -676,51 -235,28 -75,05 13,77 375,31
Delta EVA -676,51 441,23 160,23 88,82 361,54
DCF vs EVA check

DCF input vs. EVA consistency check 08/09E 09/10E 10/11E 11/12E Terminal
Investment during year -72,58 -25,83 -258,53 -28,27 -77,73
NOPAT -472,58 -38,10 119,73 184,52 190,05
FCFF -400,01 -12,27 378,26 212,79 267,79
Check (should be zero) - - - - -
109
Graduate Thesis
By Teia R. Merring
11.5.2 Sensitivity
WACC Terminal Growth
WACC Share price Sensitivity Terminal growth Share price Sensitivity

85,94 85,94
7,92% 133,14 54,9% 0,00% 76,39 -11,1%
8,12% 124,84 45,3% 1,00% 78,81 -8,3%
8,32% 117,15 36,3% 2,00% 81,89 -4,7%
8,52% 110,02 28,0% 2,25% 82,79 -3,7%
8,72% 103,38 20,3% 2,50% 83,76 -2,5%
8,92% 97,18 13,1% 2,75% 84,81 -1,3%
9,12% 91,38 6,3% 3,00% 85,94 0,0%
9,32% 85,94 0,0% 3,25% 87,16 1,4%
9,52% 80,83 -5,9% 3,50% 88,48 3,0%
9,72% 76,02 -11,5% 3,75% 89,93 4,6%
9,92% 71,48 -16,8% 4,00% 91,51 6,5%
10,12% 67,19 -21,8% 4,25% 93,24 8,5%
10,32% 63,14 -26,5% 6,00% 112,71 31,2%
10,52% 59,29 -31,0% 7,00% 137,02 59,4%
10,72% 55,65 -35,2% 8,00% 198,07 130,5%
EV/EBIT multiple
ROIC Multiple Sensitivity Growth Multiple Sensitivity

5,93 5,93
3,00% 0,00 -100,0% 0,00% 8,05 35,6%
4,00% 2,97 -50,0% 0,50% 7,79 31,4%
5,00% 4,75 -20,0% 1,00% 7,51 26,6%
6,00% 5,93 0,0% 1,50% 7,19 21,2%
7,00% 6,78 14,3% 2,00% 6,83 15,1%
8,00% 7,41 25,0% 2,50% 6,41 8,1%
9,00% 7,91 33,3% 3,00% 5,93 0,0%
10,00% 8,30 40,0% 3,50% 5,37 -9,5%
11,00% 8,63 45,5% 4,00% 4,70 -20,8%
12,00% 8,90 50,0% 4,50% 3,89 -34,4%
13,00% 9,13 53,8% 5,00% 2,89 -51,2%
14,00% 9,32 57,1% 5,50% 1,64 -72,4%
15,00% 9,49 60,0% 6,00% 0,00 -100,0%
16,00% 9,64 62,5% 6,50% -2,21 -137,3%
17,00% 9,77 64,7% 7,00% -5,38 -190,7%
18,00% 9,89 66,7% 7,50% -10,29 -273,5%
19,00% 9,99 68,4% 8,00% -18,91 -418,8%
20,00% 10,08 70,0% 8,50% -38,01 -740,8%
110
Graduate Thesis
By Teia R. Merring

Zaverecna Prace

Uploaded by

Copyright:

Available Formats

Zaverecna Prace

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Zaverecna Prace

Uploaded by

Copyright:

Available Formats

Copenhagen Business School

Strategic and financial analysis and valuation of B&O

2 Company Presentation of Bang and Olufsen........................................17

3 Strategic Analysis .................................................................................29

3.5.3 Operations – Production................................................................................... 44

4 Financial Statement Analysis................................................................51

5 Prognoses and Budgets.........................................................................69

6.2 Key Figures .............................................................................................................. 79

Bang and Olufsen

Figure 1, B&O and C20 share price index for 5 years

B&O volume B&O sharepriced index C20 index

1.2 Problem Specification

1.3 Problem Identification

1.4 Problem Handling

The strategic analysis will be based on:

Financial statement analysis

The financial statement analysis will be based on:

Prognoses and budgets

The prognoses and budgets will be dealing with:

More specifically the valuation will be based on:

1.5 Structure and Methodology

Source: Authors own creation, CBS Jan 2009

1.5.1 Introduction and Presentation

1.5.2 Strategic Analysis

1.5.3 Financial Statement Analysis

1.5.4 Prognoses and Budgets

1.7 Source Criticism

2 Company Presentation of Bang and Olufsen

2.1.1 Strategic Decisions

4. Increase the number of shops in growth markets.

5. Adjust costs by DKK 160 million to achieve short-term profitability.

6. Appoint a new management team for the Group.

Financial strategies and risk management :

Among financial risks B&O has identified the following:

2.1.2 Company Structure Diagram

Bang & olufsen A/S

Source: Author’s creation based on B&O 2007/08, page 7

When analysing the company “B&O” is referring to the entire group.

2.1.3 Vision and Values

2.1.4 International Positioning

2.2 Ownership Structure

Table 1, Ownership Chart

Source: Annual report 2007/08 p 49

2.3 Board of Directors and Management

Chairman: Jørgen Worming

CEO: Karl Kristian Hvidt Nielsen 24

Figure 4, Geographical segmentation

Source: Author’s creation based on annual report 2007/08 page 85

Table 2, Basic financials

Source: Annual report for B&O 2007/08 page 15

Table 3, Key figures

3.1 Macro Economic Overview

Figure 5, Czeck Koruna to the Danish Krone

3.2 Porter’s Five Forces

Figure 6, Porters Five Forces

Source: Author’s creation, Feb. 2009

3.2.1 Degree of Rivalry

Loewe is listed on the Frankfurt Stock exchange.