Aftab Final EVA and MVA
Aftab Final EVA and MVA
Aftab Final EVA and MVA
2008-2010
SUBMITTED BY
AFTAB SHAIKH
(MMS) Roll No. 06.
Batch: Year 2008 – 2010
2
Certificate
3
ACKNOWLEDGEMENT
(Aftab Shaikh)
4
Table of Contents
Page No.
5
: A-2
: Bibliography …………..
CHAPTER: 1
6
CHAPTER: 2
2.1 Introduction
1. Marakon Approach:
Marakan Associates, an international management-consulting
firm founded in1978, has done pioneering work in the area of
value-based management. This measure considers the
difference between the ROE and required return on equity (cost
of equity) as the source of value creation. This measure is a
variation of the EV measures.
With this approach, one estimates future cash flows of the firm
over a reasonable horizon, assigns a continuing (terminal) value
at the end of the horizon, estimates the cost of capital, and
then estimates the value of the firm by calculating the present
value of these estimated cash flows. This method of valuing the
firm is identical to that followed in calculating NPV in a capital-
budgeting context. Since the computation arrives at the value
of the firm, the implied value of the firm's equity can be
determined by subtracting the value of the current debt from
the estimated value of the firm. This value is the implied value
of the equity of the firm.
3. McKINSEY APPROACH:
McKinsey & Company a leading international consultancy firm
has developed an approach to value-based management which
has been very well articulated by Tom Copeland, Tim Koller,
and Jack Murrian of McKinsey & Company. According to them:
EVA Computations
EVA is a measure of value created/destroyed that compares the
returns from operations with the cost of financing those
operations. It is the only performance measure that links
directly with the intrinsic value of the business. Stewart defined
EVA as NOPAT subtracted with a capital charge. It represents
residual income that remains after all costs have been
recognized including the opportunity cost of the equity capital
employed.
EVA = NOPAT - Cost of Capital * (Economic Capital) ...(1)
13
Hence, EVA depends on both operating efficiency as well as
balance sheet management. Without efficiency, operating
profits will be low resulting in lower EVA and without careful
balance sheet management, too many assets and too much
capital will exist resulting in higher than necessary capital
costs, leading to a lower EVA again (Gopenski, 1996).
The overall cost of capital also known as WACC, equals the sum
of the cost of each of the component of capital, i.e., equity, debt
and preferred stock, weighted for their relative proportion in the
company's capital structure. The after-tax cost of debt is simply
the bond's yield to maturity times one minus the firm's marginal
tax rate (Abdeen and Haight, 2002). For example, if a
company's yield to maturity is 12% and marginal tax rate is
35%, then its after-tax cost of debt will be 7.8%, i.e., 12% (1 to
0.35). Since interest on debt is tax deductible, this adjustment
must be made to properly reflect the true cost of debt
component. Further, cost of preferred stock is calculated by
dividing the annual dividend paid to preference shareholders
with the average preference capital. As dividend is not tax
deductible but subject to the appropriation from profits of a
company, no tax adjustment is required in this case. The most
critical component in WACC calculation, i.e., cost of equity is
usually defined with CAPM. The CAPM assumes that equity
shareholders require return equal to the return on a risk-free
asset (e.g., government securities) plus a premium to
compensate them for additional market risk. The equation for
the cost of equity is as follows:
15
where,
Rf = Risk-free rate
The risk premium for a given company equals the market risk
premium the return equity shareholders expect over and above
the risk free rate denoted as(Rm - Rf) times a beta coefficient
that represents the volatility of that company's stock relative to
the volatility of the market index (Young, 1997), such as BSE
Sensex in this case.
WACC = ke × we + kd(1 - t) × wd + kp × wp
where,
16
ke = Cost of equity shareholders' funds
kd = Cost of debt
t = Tax rate
5 MVA Computation
MVA measures the value added by the management over and
above the capital invested in the company by its shareholders
and lenders. It is the cumulative amount by which a company
has enhanced or diminished shareholder wealth. It is the
perfect summary assessment of corporate performance that
shows how successful a company has been in allocating and
managing resources to maximize the value of the enterprise
and the wealth of its shareholders. While the EVA of a company
is a historical figure based on the efficiency with which it used
the resources at its disposal in a particular year, its MVA is the
market assessment of its ability to create wealth in future. MVA
is obtained by subtracting the economic capital of a corporation
(book value after adjusting for economic anomalies) from its
17
total market value, i.e., what investors can take out of the
company.
18
The proposed study aims to achieve the following objectives:
19
2.2 INTRODUCTION TO STEEL INDUSTRY IN
INDIA
CONTENTS
20
CONTRIBUTION OF COUNTRIES TO GLOBAL STEEL
INDUSTRY
The countries like China, Japan, India and South Korea are in the
top of the above in steel production in Asian countries. China
accounts for one third of total production i.e. 419m ton, Japan
accounts for 9% i.e. 118m ton, India accounts for 53m ton and
South Korea is accounted for 49m ton, which all totally becomes
more than 50% of global production. Apart from this USA,
BRAZIL, UK accounts for the major chunk of the whole growth.
23
MAJOR CONSUMERS OF INDIAN STEEL INDUSTRY
India is the economic region that has enjoyed the world’s most
sustained boom. The Deutsche Bank Research Formel-G
econometric model forecasts average real GDP growth of 5.5%
p.a. for India between 2006 and 2020 O followed by Malaysia
(5.4%) and China (5.2%). In all, the analysis covered 34
economies that generate some 85% of global GDP. The growth
drivers are population growth, human capital, opening of the
economy and rising investment. Despite the sharp increase in
India’s population, per-capita GDP – in purchasing power parity
terms – should rise by nearly 4% per year until 2020. Since the
model does not take sufficient account of the country’s major
initiatives in the infrastructure area, average growth until 2020
might turn out to be even closer to 6%. In fact, by the end of
the decade India could replace Japan as the world’s third
biggest economy after the US and China
24
Positive stimuli from construction industry
27
SUPPLY OF STEEL IN THE INDIAN MARKET
Over the past ten years India’s crude steel output rose nearly
7%per year to 55.3 million tons , while global crude steel output
increased by 4% (Germany managed an increase of just under
1%p.a.) Although India is the world’s eighth largest steel
producer, its3%-plus share of global steel output is still very
low; it is roughly the same as Ukraine’s share of world steel
production. China, the world’s biggest steelmaker, produces
nearly ten times as much as India.In 2005 India’s crude steel
output of 46.5 million tons was 8%higher than in 2004; only in
China was the growth rate considerably higher at 15%. By
contrast, production volumes fell in the US and the EU-25 by
nearly 5% and roughly 4% respectively. In the first five months
of 2006 Indian steel production continued to expand unabated,
rising 10% yoy.
28
GRA
29
We forecast a significant increase in output by the Indian steel
industry over the medium term. The entire industry’s
contribution to gross domestic product should rise in the
coming years to more than 30% – compared to just under27%
at present. The growth drivers are the expanding client
industries Automotive engineering (production up 16% p.a.
between 2000 and 2005), mechanical engineering (up 10%
p.a.) and construction (up 6% p.a.).
Company Profile
Tata Steel
Tata Steel (BSE: 500470), formerly known as TISCO and Tata Iron and Steel
Company Limited, is the world's sixth largest steel company, with an annual
crude steel capacity of 31 million tonnes. It is the largest private sector steel
company in India in terms of domestic production. Ranked 258th on Fortune
Global 500, it is based in Jamshedpur, Jharkhand, India. It is part of Tata
Group of companies. Tata Steel is also India's second-largest and second-
most profitable company in private sector with consolidated revenues of Rs
1,32,110 crore and net profit of over Rs 12,350 crore during the year ended
March 31, 2008.
Its main plant is located in Jamshedpur, Jharkhand, with its recent
acquisitions; the company has become a multinational with operations in
various countries. The Jamshedpur plant contains the DCS supplied
by Honeywell. The registered office of Tata Steel is in Mumbai. The company
was also recognized as the world's best steel producer by World Steel
Dynamics in 2005. The company is listed on Bombay Stock
30
Exchange and National Stock Exchange of India, and employs about 82,700
people (as of 2007).
Bhushan Steel
ISMT limited
33
ISMT limited: It is largest integrated specialized seamless tube
manufacturer in India. One of the most diversified manufacturers of
specialized seamless tubes in the world, producing tubes in the range of
6 to 273 mm OD. One of the most modern alloy Steel plants in India that
produces a wide range of alloy steels from 20 to 225 mm diameter.
Specialized teams provide end to end solutions to industry-specific
customers.
ADHUNIK METALIKS
Adhunik Metaliks was incorporated on November 20, 2001 as Neepaz
Metaliks Private Limited under the provisions of the Companies.
Act,1956 with its registered office at 14, N.S. Road, Kolkata 700001.
Subsequently, the Company converted into a public company pursuant
to a special resolution passed on February 18, 2004 and filed the
statement in lieu of prospectus as required under the section 44(2) (b)
of the Companies Act , 1956. The name of the Company was changed
from Neepaz Metaliks Limited to Adhunik Metaliks Limited pursuant toa
special resolution passed by the shareholders of the Company at a
meeting held on July 22, 2005.
34
As on the date of filing this Draft Red Herring Prospectus, our
Promoters hold 5,16,85,642 Equity Shares of our Company
representing 80.51 of our pre - Issue issued equity capital and the
Promoter Group holds 46,83,770 Equity Shares of our Company
representing 7.29 of our pre - Issue issued equity capital. As on the date
of filing this Draft Red Herring Prospectus, six of the Directors on our
Board represent the Promoters, 1 of the Directors is an executive director
and 3 of the Directors are independent directors.
In 2007-Adhunik Metaliks Ltd has informed that the Company has
acquired Orissa Manganese & Minerals Pvt Ltd as 100% subsidiary.
Offering the end user total versality Ductile Iron provides a broad range
of solutions to specific pipeline application or installation demands in
both above and below ground applications.
The product range covers the diameters 80mm to 1000mm with a choice
of jointing types , fitting types and protection systems for use in most
applications.
36
operating debt cost of equity , Cost of preference capital and
finally ,EVA.
2.2 Objectives
38
2.3 Methodology
The Study is based on secondary data and covers the period of
5 years ranging from 2005-2009. A sample of 10 steel and
allied companies selected on random basis among the top steel
companies.
39
2.4 Limitations of report
40
Chapter 3
3.1 Analysis of Data
41
Nowadays, investor and portfolio managers are keen to
find the ‘best companies’ in terms of value creation. The
purpose behind this is to take decisions regarding stock
selection, portfolio construction and risk management. The
shareholders are always the residual claimants who need to be
satisfied with suitable returns. Without this Business entity is no
longer viable and is not likely to continue as a going concern.
42
TABLE 1
TABLE: 1 Year-wise EVA and EVA based ranking of sample companies for the period
2009 through 2005 (in crores)
Company
Names 2009 2008 2007 2006 2005
ADHUNIK
METALIKS 34.32 7 12.38 6 2.23 8 2.56 8 1.04 7
AJMERA
REALTY -0.21 8 22.59 5 13.12 7 11.33 7 15.68 6
BHUSHAN 291.8
STEEL 1 3 148.31 4 142.93 5 155.62 3 140.18 3
ELECTROSTEE
L -15.57 9 7.16 8 -12.28 9 0.62 9 -14.71 8
-
HINDUSTAN 545.7 -
ZINC 2 10 500.20 10 -56.30 10 16.63 6 -40.88 9
597.2 1058.5 -
ISPAT INDS. 6 2 -33.37 9 2 1 327.83 1 216.84 10
282.5
JINDAL STEEL 2 4 453.11 1 217.09 4 155.02 4 103.41 4
725.7
JSW STEEL 7 1 260.34 2 289.98 2 -13.17 10 184.83 2
263.2
TATA STEEL 9 5 164.61 3 242.22 3 317.82 2 242.28 1
43
Table 1 depicts the year-wise EVA created by sample of
companies for period of 5 years and their respected ranking for
the said period. It is evident from the table that in year 2009, 7
out of 10 companies reported positive EVA. The companies
gained top three positions were JSW Steel, ISPAT INDS and
Bhushan Steel, respectively where as Hindustan Zinc, Electro
Steel and Ajmera Realty were the worst performer and got the
last three position in EVA ranking. Hindustan Zinc reported
negative EVA for four years except 2006. Tata Steel lost it
ranking position from no1 to no5 from year 2005 to 2009.
44
TABLE 2
follow: (Daigram1)
45
Table: 2 Shows the EVA based frequency Distribution of sample
of companies. The highest wealth destroyer companies were 3
in year 2005and 2009. In 2006 there was only one EVA negative
company. On an average about 22% of companies stated
negative EVA through out the study period. Around 34% of
companies generated EVA upto 100 crores, 38% succeeded into
generate EVA between 100 to 499 crores, 6% hand EVA above
500 crore.
46
Table 3
TABLE: 3 Year wise MVA and MVA based ranking of sample companies for the period 2009
through 2005 (in crores)
Ra Ra Ra Ra Ra
MVA nk MVA nk MVA nk MVA nk MVA nk
47
13167.0 28150.5
JINDAL STEEL 0 1 4 2 4821.32 3 3997.02 3 1906.18 3
-
JSW STEEL 3312.08 9 7968.47 4 2790.92 4 676.88 7 1806.93 4
48
Table 3 represent the year wise MVA and MVA-based ranking of
sample companies. It is observed that wealth is destroyed in
2009 showing negative MVA around 70 % of companies were
negative. Top three gainers in 2009 are Jindal Steel, Hindustan
Zinc and ISPAT INDS and top three losers were Tata Steel, JSW
Steel and Electro Steel. There was consistent growth in MVA
which tremendously dropped in year 2008-09 to 4087.32 crore
as compared to year 2007-08 from 82024.06 crore. The MVA
fall in year 2008-09 was basically because of Global Meltdown
and recession in the global economy which crashed the share
market more than 50% globally.
49
Table: 2 MVA-Based frequency distribution of sample of
companiesNumber of Companies
Year
200
MVA 9 2008 2007 2006 2005 Total Average %
Negative 7 0 1 1 0 9 1.8 18
0-999 1 3 4 3 6 17 3.4 34
1000-2499 0 2 1 3 2 8 1.6 16
2500-4999 1 1 2 1 0 5 1 10
5000-9999 0 1 0 0 1 2 0.4 4
10000-14999 1 1 1 0 0 3 0.6 6
15000-19999 0 0 1 2 1 4 0.8 8
10
Total 10 10 10 10 10 50 10 0
50
Average of 5 years MVA
51
Chapter 4
4.1 Conclusion
The EVA-MVA framework provides a new lens through which the
underlying economies of a business and its contribution to
wealth creation can be viewed. Unless the companies focus on
EVA as a metric that can realistically assess its economic
contributions, shorn of accounting anomalies, they may find it
difficult to survive in the long run. The present study found that
almost 50% of the sampled companies representing India's
wealth club undoubtedly destroyed the wealth of its
shareholders. It raises a question on how the paucity of positive
EVA in Indian companies can be declined? In the short run,
factors like reduction in the companies' cost of capital, increase
in its return on capital employed, an improved operational
efficiency, hiving off unproductive assets and optimizing the
debt to equity ratio will all contribute to an upswing in its EVA.
Thus, the short-term solution for a high EVA lies in the choice of
positive Net Present Value (NPV) projects and products that are
not capital intensive. Moreover, a consistent high EVA from year
to year also results in an increase in the company's MVA. For
this, companies need to focus on growth and financial
jurisprudence simultaneously (BT-2000). The advisors and
managers should seek to link the business strategies to values
and values to performance for the achievement of the objective
of value creation. Though in the last four years, it seems as if
Indian companies have paid a greater deal of attention in
improving EVA, yet the metric has not found any legal backing.
It is not mandatory for the companies to calculate their
economic profitability methodically and disclose the same in the
audited annual reports. Ehrbar (1999) rightly claims that
corporations will continue to use a variety of measures to gauge
their financial performance, but none will provide a more
accurate measure of wealth creation than EVA. As companies
begin to understand the power of EVA and incorporate it as the
basis for various capital budgeting decisions, performance
52
evaluations and bonus determination will be on the road to
achieve outstanding success.
Bibliography:
* Pandey I. M. "Financial Management", Vikas publishing
house New Delhi
* Chandra Prasanna "Financial Management Theory and
Practice, Tata McGraw-Hill, New Delhi
Fifth Edition.
* www.Valuebasedmanagement.com
53
54