You are on page 1of 63

Farhan Fardaus

Mail me: farhan.fardaus@gmail.com


Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Financial Analysis (comparison) Report


On
Heideleburg, Aramit And Meghna Cament from 2002-2006.

Demo

Illustration:
By my younger sister
For me.

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Objective:

The objective of this project was to analyze the financial and qualitative position of
Heidelberg, Aramit and Meghna Cement.
So far used:
“Financial Ratios”
“Common size Statements”
“Qualitative Analysis”.

Tools used:

1. Liquidity Analysis 
a) Current Ratio 
b) Quick Ratio 
2. Asset management ratio 
a)Inv. Turnover 
b)DSO 
c)FATO 
d)TATO 
3. Debt Management Ratio 
a) Debt Ratio 
b) TIE 
4.Profitability Ratio 
a)PM 
b)BEP 
c)ROA 
d)ROE 
5. Market Value Ratios 
a)EPS 
b)P/E 
c)BVPS 
d)M/B 
Equity Multiplier 
Du Pont system 
6. Common size Balance sheet.
7. Common size income statement.
8. Percentage change analysis balance sheet.
9. Percentage change analysis income statement.

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Parameters Variables:

1. Weights used for Yearly industry average.

Heidelberg Cement 0.359  0.586 0.594 0.590 0.593


Aramit cement 0.089  0.057 0.053 0.058 0.067
Meghna Cement Mills 0.552  0.357 0.353 0.352 0.341

Found by adding the total asset of three companies and divide the companies’ asset by the value
of each year.

2. Weights used for Company over all average:

Heidelberg Cement 0.094  0.224 0.219 0.236 0.226


Aramit cement 0.204  0.191 0.173 0.206 0.225
Meghna Cement Mills 0.212  0.200 0.191 0.207 0.191

Found by adding companies five years total asset and divide the companies yearly asset by the
value for each year.

3. Weights used for industry over all average:

Yearly Weight among five years:  0.15 0.21 0.21 0.22 0.21

Found by adding industries five years total asset and divide the industries yearly asset by the
value for each year.

4. Grade points:

Comment GP
Poor 1
Low 2
Ok 3
Good 4
Very good 5

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

5. Weight used for ranking:

1. Liquidity Analysis  Weight within group Weight within overall  


a) Current Ratio  0.4  0.2 
b) Quick Ratio  0.6   
2. Asset management ratio      
a)Inv. Turnover  0.15 
b)DSO  0.1  0.275 
c)FATO  0.4   
d)TATO  0.35 
3. Debt Management Ratio      
a) Debt Ratio  0.65  0.2 
b) TIE  0.35   
4.Profitability Ratio      
a)PM  0.2 
b)BEP  0.1  0.275 
c)ROA  0.3   
d)ROE  0.4 
5. Market Value Ratios      
0.05 
d)M/B  1   

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Ratio analysis:

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

1. Liquidity Analysis
A) Current ratios:

Current ratios Trend:

2.50

2.00

1.50 Heidelberg Cement
Aramit cement
1.00 Meghna Cement Mills
IndIndustry average
0.50

0.00
2002 2003 2004 2005 2006

Current ratios average:

1.00

0.85
0.78

0.44

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
B) Quick ratios:

Quick ratios trend:

1.60

1.40

1.20

1.00
Heidelberg Cement
0.80 Aramit cement
0.60 Meghna Cement Mills
IndIndustry average
0.40

0.20

0.00
2002 2003 2004 2005 2006

Quick ratios average:

0.44
0.40
0.35

0.27

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

2. Asset management ratio


A) Inv. Turnover

Inv. Turnover Trend

12.00

10.00

8.00
Heidelberg Cement
6.00 Aramit cement
Meghna Cement Mills
4.00
IndIndustry average
2.00

0.00
2002 2003 2004 2005 2006

Inv. Turnover average

8.81

6.26
5.49

3.81

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
B) DSO

DSO Trend

60

50

40
Heidelberg Cement
30 Aramit cement
Meghna Cement Mills
20
IndIndustry average
10

0
2002 2003 2004 2005 2006

DSO average

43.09
38.14
33.63
31.63

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
C) FATO

FATO Trend

3.0

2.5

2.0
Heidelberg Cement
1.5 Aramit cement
Meghna Cement Mills
1.0
IndIndustry average
0.5

0.0
2002 2003 2004 2005 2006

FATO average

1.9

1.5
1.3
1.2

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
D) TATO

TATO Trend

1.6

1.4

1.2

1.0
Heidelberg Cement
0.8 Aramit cement
0.6 Meghna Cement Mills
IndIndustry average
0.4

0.2

0.0
2002 2003 2004 2005 2006

TATO average

1.0
0.9
0.9 0.9

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

3. Debt Management Ratio


a) Debt Ratio Trend average

Debt Ratio Trend

1.2

0.8
Heidelberg Cement
0.6 Aramit cement
Meghna Cement Mills
0.4
IndIndustry average
0.2

0
2002 2003 2004 2005 2006

Debt Ratio average

0.86

0.74

0.63
0.52

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
b) TIE

TIE Trend

4 Heidelberg Cement
Aramit cement
3
Meghna Cement Mills
2 IndIndustry average

0
2002 2003 2004 2005 2006

TIE average

2.56

2.12
1.97

1.50

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

4. Profitability Ratio
A) PM

PM Trend

0.200

0.100

0.000
Heidelberg Cement
2002 2003 2004 2005 2006
Aramit cement
‐0.100
Meghna Cement Mills
IndIndustry average
‐0.200

‐0.300

‐0.400

PM average

0.031
0.024
0.017

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

‐0.144

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
B) BEP

BEP Trend

0.2

0.15

0.1

0.05 Heidelberg Cement
Aramit cement
0
Meghna Cement Mills
2002 2003 2004 2005 2006
‐0.05 IndIndustry average

‐0.1

‐0.15

‐0.2

BEP average

0.081
0.067 0.065

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

‐0.045

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
C) ROA

ROA Trend

0.1500

0.1000

0.0500
Heidelberg Cement
0.0000 Aramit cement
2002 2003 2004 2005 2006
‐0.0500 Meghna Cement Mills
IndIndustry average
‐0.1000

‐0.1500

‐0.2000

ROA average

0.035
0.026 0.024

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

‐0.089

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

D) ROE

ROE Trend

0
2002 2003 2004 2005 2006
‐1
Heidelberg Cement
‐2 Aramit cement

‐3 Meghna Cement Mills
IndIndustry average
‐4

‐5

‐6

ROE average

0.064 0.101

Heidelberg Cement Aramit cement ‐0.013


Meghna Cement  IndIndustry average
Mills

‐1.377

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

5. Market Value Ratios


A) EPS

EPS Trend

120

100

80

60
Heidelberg Cement
40 Aramit cement
20 Meghna Cement Mills
IndIndustry average
0
2002 2003 2004 2005 2006
‐20

‐40

‐60

EPS average

29
27
25

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

‐25

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
B) P/E

P/E Trend

100
50
0
‐50 2002 2003 2004 2005 2006
‐100 Heidelberg Cement
‐150 Aramit cement
‐200 Meghna Cement Mills
‐250 IndIndustry average
‐300
‐350
‐400
‐450

P/E average

14
1

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

‐43

‐86

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
C) BVPS

BVPS Trend

500
450
400
350
300 Heidelberg Cement
250 Aramit cement
200 Meghna Cement Mills
150 IndIndustry average
100
50
0
2002 2003 2004 2005 2006

BVPS average

433

353

286

42

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

D) M/B

M/B Trend

12

10

8
Heidelberg Cement
6 Aramit cement
Meghna Cement Mills
4
IndIndustry average
2

0
2002 2003 2004 2005 2006

M/B average

4.82

1.64 1.61
1.03

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Equity Multiplier
90
80
70
60
Heidelberg Cement
50
Aramit cement
40
Meghna Cement Mills
30
IndIndustry average
20
10
0
2002 2003 2004 2005 2006

27.51

3.91 4.42
2.15

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Du Pont:
Heidelberg Cement: Du Pont analysis (Weighted Over all).
Ratio name Ratio Industry average Comment
PM 0.031 0.017 Very Good
TATO 0.87 0.933 Low
Equity Multiplier 2.15 4.42 Low
ROE 0.06 -0.013 Good

Aramit cement limited: Du Pont analysis Weighted Over all).


Ratio name Ratio Industry average Comment
PM -0.144 0.017 Poor
TATO 0.859 0.933 Low
Equity Multiplier 27.51 4.42 Poor
ROE -3.40 -0.013 Poor

Meghna cement: Du Pont analysis (Weighted Over all).


Ratio name Ratio Industry average Comment
PM 0.024 0.017 Good
TATO 1.0 0.93 Very good
Equity Multiplier 3.91 4.42 OK
ROE 0.10 -0.013 Very good

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
TATO

TATO Trend

1.6

1.4

1.2

1.0
Heidelberg Cement
0.8 Aramit cement
0.6 Meghna Cement Mills
IndIndustry average
0.4

0.2

0.0
2002 2003 2004 2005 2006

TATO average

1.0
0.9
0.9 0.9

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
PM

PM Trend

0.200

0.100

0.000
Heidelberg Cement
2002 2003 2004 2005 2006
Aramit cement
‐0.100
Meghna Cement Mills
IndIndustry average
‐0.200

‐0.300

‐0.400

PM average

0.031
0.024
0.017

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

‐0.144

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
ROE

ROE Trend

0
2002 2003 2004 2005 2006
‐1
Heidelberg Cement
‐2 Aramit cement

‐3 Meghna Cement Mills
IndIndustry average
‐4

‐5

‐6

ROE average

0.064 0.101

Heidelberg Cement Aramit cement ‐0.013


Meghna Cement  IndIndustry average
Mills

‐1.377

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Equity Multiplier
Equity Multiplier Trend

90
80
70
60
Heidelberg Cement
50
Aramit cement
40
Meghna Cement Mills
30
IndIndustry average
20
10
0
2002 2003 2004 2005 2006

Equity Multiplier Average:

27.51

3.91 4.42
2.15

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Common size statement


analysis:

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Common size balance sheet:


A) Cash to total asset:

1. Industry VS firms trend:

Cash to total asset:

25.0

20.0

15.0 Heidelberg Cement
Aramit cement
10.0 Meghna Cement Mills
IndIndustry average
5.0

0.0
2002 2003 2004 2005 2006

2. Comparison of overall averages:


Cash to total asset :

3.4
2.9 3.0

0.7

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
B) Current asset to total asset:

1. Industry VS firms trend:

Current asset to total asset:
50.0
45.0
40.0
35.0
30.0 Heidelberg Cement
25.0 Aramit cement
20.0
Meghna Cement Mills
15.0
10.0 IndIndustry average
5.0
0.0
2002 2003 2004 2005 2006

2. Comparison of overall averages:

Current asset to total asset:
44.0

35.1
30.8
24.2

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

C) Fixed asset to total asset:

1. Industry VS firms trend:

Fixed asset to total asset:
90.0
80.0
70.0
60.0
Heidelberg Cement
50.0
Aramit cement
40.0
Meghna Cement Mills
30.0
20.0 IndIndustry average

10.0
0.0
2002 2003 2004 2005 2006

2. Comparison of overall averages:

Fixed asset to total asset:
73.4
69.1
63.6
55.3

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

C) Current liability to total asset:

1. Industry VS firms trend:

Current liability to total asset:
80.0
70.0
60.0
50.0 Heidelberg Cement
40.0 Aramit cement
30.0 Meghna Cement Mills
20.0 IndIndustry average
10.0
0.0
2002 2003 2004 2005 2006

2. Comparison of overall averages:

Current liability to total asset:
55.1

42.5 43.9 43.5

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

D) Long-term liability to total asset:

1. Industry VS firms trend:

Long‐term liability to total asset:
50.0
45.0
40.0
35.0
30.0 Heidelberg Cement
25.0 Aramit cement
20.0 Meghna Cement Mills
15.0
IndIndustry average
10.0
5.0
0.0
2002 2003 2004 2005 2006

2. Comparison of overall averages:

Long‐term liability to total asset:
31.6
28.6

19.7

11.0

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
E) Equity to total asset:

1. Industry VS firms trend:

Equity to total asset: 
80.0
70.0
60.0
50.0 Heidelberg Cement
40.0 Aramit cement
30.0 Meghna Cement Mills
20.0 IndIndustry average
10.0
0.0
1 2 3 4 5

2. Comparison of overall averages:

Equity to total asset: 

47.9

37.4

26.4

14.4

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Market share:
1. Market share trends:

Market share :
0.70

0.60

0.50

0.40 Heidelberg Cement
0.30 Aramit cement
0.20 Meghna Cement Mills

0.10

0.00
2002 2003 2004 2005 2006

2. Market share on an average:

Market share :
Heidelberg Cement Aramit cement Meghna Cement Mills

38%

56%

6%

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Financing Arrangement:
1. Industry financing arrangement:

Industry financing arrangement
Current liability  Long‐term liability Equity

37%
43%

20%

2. Firm financing arrangement trend & average:

a) Heidelberg Cement: 
 

Heidelberg Cement (average)
Current liability  Long‐term liability Equity

39%
50%

11%

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Heidelberg Cement  (trend):
80.0
70.0
60.0
50.0
Current liability 
40.0
Long‐term liability
30.0
Equity
20.0
10.0
0.0
2002 2003 2004 2005 2006

b) Aramit cement:
 

Aramit cement (Average)
Current liability  Long‐term liability Equity

16%

54%
30%

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Aramit cement (trend):
80.0
70.0
60.0
50.0
Current liability 
40.0
Long‐term liability
30.0
Equity
20.0
10.0
0.0
1 2 3 4 5

c) Meghna Cement Mills:

Meghna Cement Mills (Average)
Current liability  Long‐term liability Equity

26%
43%

31%

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Meghna Cement Mills (trends):
50.0
45.0
40.0
35.0
30.0
Current liability 
25.0
20.0 Long‐term liability
15.0 Equity
10.0
5.0
0.0
2002 2003 2004 2005 2006

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Percentage change analysis common size


balance sheet:
Total asset:

Total asset growth:

300

250

200
Heidelberg Cement
150
Aramit cement

100 Meghna Cement Mills
IndIndustry average
50

0
2002 2003 2004 2005 2006

Average Total asset growth:

128

69

Heidelberg Cement ‐1
Aramit cement Meghna Cement 
‐5 IndIndustry average
Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
Fixed asset:

Fixed asset growth:

400

350

300

250
Heidelberg Cement
200 Aramit cement
150 Meghna Cement Mills
IndIndustry average
100

50

0
2002 2003 2004 2005 2006

Average fixed asset growth:

204

115

0 3

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
Fixed liability:

Fixed liability growth:

700

600

500

400 Heidelberg Cement
Aramit cement
300
Meghna Cement Mills
200 IndIndustry average

100

0
2002 2003 2004 2005 2006

Average fixed liability growth:

250

142

74

Heidelberg Cement Aramit cement ‐5
Meghna Cement  IndIndustry average
Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
Current liability:

Current liability growth:

600

500

400
Heidelberg Cement
300 Aramit cement
Meghna Cement Mills
200
IndIndustry average
100

0
2002 2003 2004 2005 2006

Average Current liability growth:

305

166

21

Heidelberg Cement Aramit cement Meghna Cement 


‐12 IndIndustry average
Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
Equity growth:

Growth Equity growth:

250

200

150 Heidelberg Cement
Aramit cement
100 Meghna Cement Mills
IndIndustry average
50

0
2002 2003 2004 2005 2006

Average Equity growth:

54

30

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

‐61

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Common size income statement:


Operating cost:

Operating cost as a % of sales (trend):

140

120

100

80 Heidelberg Cement
Aramit cement
60
Meghna Cement Mills
40 IndIndustry average

20

0
2002 2003 2004 2005 2006

Operating cost as a % of sales (average):

106

94 94
92

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Other income:

Other income as a % of sales (trend):

8.0000

7.0000

6.0000

5.0000
Heidelberg Cement
4.0000 Aramit cement

3.0000 Meghna Cement Mills
IndIndustry average
2.0000

1.0000

0.0000
2002 2003 2004 2005 2006

Other income as a % of Sales (sales):

1.119119579

0.639297442

0.212190161

0.00716595

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Financing cost:

Financing cost as a % of sales (trend):

9.00
8.00
7.00
6.00
Heidelberg Cement
5.00
Aramit cement
4.00
Meghna Cement Mills
3.00
IndIndustry average
2.00
1.00
0.00
2002 2003 2004 2005 2006

Financing cost as a % of Sales (sales):

5.64
5.19
4.47

3.59

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Percentage Change analysis common size


income statement:
Sales growth:

Sales growth trends:

400

350

300

250
Heidelberg Cement
200 Aramit cement
150 Meghna Cement Mills
IndIndustry average
100

50

0
2002 2003 2004 2005 2006

Sales growth average:

157

88

5 2

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
Net income growth:

Net income growth trends:

1200

1000

800
Heidelberg Cement
600 Aramit cement

400 Meghna Cement Mills
IndIndustry average
200

0
2002 2003 2004 2005 2006
‐200

Net income growth average:

302

202

77 76

Heidelberg Cement Aramit cement Meghna Cement  IndIndustry average


Mills

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Risk:

RISK STV CV %
Heidelberg Cement 0.023 0.365 36.5%
Aramit cement 0.432 -0.314 31.4%
Meghna Cement Mills 0.010 0.101 10.1%

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Ranks:

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Heidelberg Cement: summary of ratios (Weighted Over all).

Ratio name Ratio Industry average Comment


1. Liquidity Analysis
a) Current Ratio 0.78 0.85 Low
b) Quick Ratio 0.44 0.40 Good
2. Asset management ratio
a)Inv. Turnover 6.26 5.5 Good
b)DSO 43.09 38.1 Low
c)FATO 1.29 1.5 Low
d)TATO 0.87 0.9 OK
3. Debt Management Ratio
a) Debt Ratio 0.52 0.63 Very Good
b) TIE 2.56 2.12 Very Good
4.Profitability Ratio
a)PM 0.031 0.017 Very Good
b)BEP 0.067 0.065 Good
c)ROA 0.035 0.024 Very Good
d)ROE 0.064 -0.013 Very Good
5. Market Value Ratios
d)M/B 1.64 1.61 OK

Heidelberg Cement Category wise rating


1. Liquidity Analysis 3.20
2. Asset management ratio 2.65
3. Debt Management Ratio 5.00
4.Profitability Ratio 4.90
5. Market Value Ratios 3.00

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhhan Fardauss
Mail me: farrhan.fardaus@gmail.com
Yaahoo ID: farhan.ffardaus
Skype ID: farhan.fardaus
f
Search Faarhan Fardaus with www.googgle.com
Call me: +88801715061774

H
Heidelbe
erg Cement
3.00
5. Market V
Value Ratios

4.90
4.Profitaability Ratio

5.00
3.. Debt Manageement Ratio

2.65
2.. Asset manageement ratio

3.20
1. Liquidity Analysis

Doing analysis is a fun.


EXCEL you cann do most of them
m with it.
Mathematics is useful
u if you can interpret
i it.
Think mathem
matically feel grap
phically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Aramit Cement Limited summary of ratios (Weighted Over all ).


Ratio name Ratio Industry average Comment
1. Liquidity Analysis
a) Current Ratio 0.44 0.85 Poor
b) Quick Ratio 0.27 0.40 Poor
2. Asset management ratio
a)Inv. Turnover 8.81 5.49 Very good
b)DSO 33.63 38.14 Good
c)FATO 1.20 1.52 Poor
d)TATO 0.86 0.93 Ok
3. Debt Management Ratio
a) Debt Ratio 0.86 0.63 Poor
b) TIE 1.97 2.12 Low
4.Profitability Ratio
a)PM -0.14 0.017 Poor
b)BEP -0.05 0.065 Poor
c)ROA -0.09 0.024 Poor
d)ROE -1.38 -0.013 Poor
5. Market Value Ratios
d)M/B 4.8 1.61 Very good

Aramit Cement Limited Category wise rating


1. Liquidity Analysis 1.00
2. Asset management ratio 2.60
3. Debt Management Ratio 1.35
4.Profitability Ratio 1.00
5. Market Value Ratios 5.00

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhhan Fardauss
Mail me: farrhan.fardaus@gmail.com
Yaahoo ID: farhan.ffardaus
Skype ID: farhan.fardaus
f
Search Faarhan Fardaus with www.googgle.com
Call me: +88801715061774

A
Aramit Ce
ement LLimited
5.00
5. Market Value Ratios

1.00
0
4.Pro
ofitability Ratio
o

1.35
3. Debt Man
nagement Ratio
o

2.60
2. Asset man
nagement ratio
o

1.00
0
1. Liq
quidity Analysis

Doing analysis is a fun.


EXCEL you cann do most of them
m with it.
Mathematics is useful
u if you can interpret
i it.
Think mathem
matically feel grap
phically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774
Meghna Cement Mills: summary of ratios (Weighted Over all ).
Ratio name Ratio Industry average Comment
1. Liquidity Analysis
a) Current Ratio 1.00 0.85 Very good
b) Quick Ratio 0.36 0.40 Ok
2. Asset management ratio
a)Inv. Turnover 3.81 5.49 Poor
b)DSO 31.6 38.14 Very good
c)FATO 1.92 1.52 Very good
d)TATO 1.03 0.93 Very good
3. Debt Management Ratio
a) Debt Ratio 0.74 0.63 Low
b) TIE 1.5 2.12 Poor
4.Profitability Ratio
a)PM 0.024 0.017 Good
b)BEP 0.081 0.065 Very good
c)ROA 0.026 0.024 Good
d)ROE 0.101 -0.013 Very good
5. Market Value Ratios
d)M/B 1.03 1.61 Low

Meghna Cement Mills Category wise rating


1. Liquidity Analysis 3.80
2. Asset management ratio 4.40
3. Debt Management Ratio 1.65
4.Profitability Ratio 4.50
5. Market Value Ratios 2.00

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhhan Fardauss
Mail me: farrhan.fardaus@gmail.com
Yaahoo ID: farhan.ffardaus
Skype ID: farhan.fardaus
f
Search Faarhan Fardaus with www.googgle.com
Call me: +88801715061774

M
Meghna Cementt Mills
2.00
5. Marrket Value Ratiios
4.50
4.P
Profitability Rattio
1.65
3. Debt Maanagement Rattio
4.40
2. Asset management rattio
3.80
1. LLiquidity Analysis

Doing analysis is a fun.


EXCEL you cann do most of them
m with it.
Mathematics is useful
u if you can interpret
i it.
Think mathem
matically feel grap
phically.
Farhhan Fardauss
Mail me: farrhan.fardaus@gmail.com
Yaahoo ID: farhan.ffardaus
Skype ID: farhan.fardaus
f
Search Faarhan Fardaus with www.googgle.com
Call me: +88801715061774

O
Over all Ran
nk (out of 5))
Heidelberg Cement 3.9
Aramit Cement
C Limited 1.7
Meghna Cement
C Mills 3.6

O
Over all R
Rank (ou
ut of 5)

Meghna Ceement Mills

Aramit Cement Limited

Heidelbeerg Cement

0.0 1.0 2.0


0 3.0 4.0
0 5.0

Over all Rank (out o
of 5)

Doing analysis is a fun.


EXCEL you cann do most of them
m with it.
Mathematics is useful
u if you can interpret
i it.
Think mathem
matically feel grap
phically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Qualitative Analysis:

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Heidelberg Cement
Matrix:

Item Description Rank


Country experience 9 years. 3
Business experience 50 Years+ 1
Country diversification 50 1
Industry diversification 3 3
Product diversification 2 2
Size Multinational. 1
Governance Dynamic. 1
Market Image Vary high. 1
Political influence Moderate. 2
Product image Very high. 1

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Aramit Cement

Matrix:

Item Description Rank


Country experience 13 years. 2
Business experience 45 Years+ 2
Country diversification 3 3
Industry diversification 8 2
Product diversification 4 1
Size National. 3
Governance Moderate. 2
Market Image Very Low. 3
Political influence Low. 3
Product image Low. 3

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Meghna Cement
Matrix:

Item Description Rank


Country experience 14 years. 1
Business experience 25 years + 3
Country diversification 5 2
Industry diversification 15 1
Product diversification 1 3
Size Local Multinational. 2
Governance Autocratic. 3
Market Image Moderate. 2
Political influence Very High. 1
Product image Moderately low. 2

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.
Farhan Fardaus
Mail me: farhan.fardaus@gmail.com
Yahoo ID: farhan.fardaus
Skype ID: farhan.fardaus
Search Farhan Fardaus with www.google.com
Call me: +8801715061774

Recommendations (Very brief):

Heidelberg Cement:

This is the most potential firm in the industries though they have to manage well their liquidity
and their asset.
They are having a tremendous market growth in the industry in last few years. They are the
market leader now.
Sales should be increased a little bit to increase their asset turnover.
They should also increase Debt in their financing structure, so they can increase their ROE
…………………………………………………………………………………………
………………………….

Aramit Cement:

Very weak situation.


Should increase their efficiency.
Can issue new stocks to improve their capability to generate sales.
Should increase their sales to remain in the industry.
Should decrease their Debt from their financing structure.
Should to minimize their cost by cost cutting from every aspect.
…………………………………………………………………………………………
………………………….

Meghna Cement:

Meghna has good management efficiency,


Profitability is questionable. They
Should minimize their cost in every aspect, and should try to increase their sales.
They also should decrease their Debt a bit from their finance structure.
Have to increase their sales as well.
…………………………………………………………………………………………
………………………….

Doing analysis is a fun.


EXCEL you can do most of them with it.
Mathematics is useful if you can interpret it.
Think mathematically feel graphically.

You might also like