1. gtÇtç eÉç XåvÄâá|äx
COMPANY FINALYTICS
Siemens Ltd
Exclusive Financial Analysis of Indian Companies
Prepared and Edited By‐
Tanay Roy, CFA
Peu Karak, MBA
Disclaimer
The information, opinions, estimates and forecasts contained in this document have been arrived at or obtained from public sources believed
to be reliable and in good faith which has not been independently verified and no warranty, express or implied, is made as to their accuracy,
completeness or correctness.
For more information about this sample and our other services, please write to tanay.roy2008@gmail.com
Thursday, September 22, 2011
2. Description Page
Summary 3
Latest Result 3
Valuation Matrix 3
ROE Analysis 3
Income Statement 4
Balance Sheet 5
Cashflow Statement 6
Quarterly Result 6
Growth Analysis 7
Comparative Analysis 8
Income Statement 8
Balance Sheet 8
Index Analysis 9
Income Statement 9
Balance Sheet 9
Ratio Analysis 10
Annual 10
Quarterly 11
TTM Analysis 11
Technical Analysis 12
CONTENT
About Tanay & Peu
Our passion lies in the field of financial research & Investment management and we intend to apply
our knowledge gained over a period of years through intense study and keen observation of the
nuances of financial markets and instruments to real life scenarios. We possess expert knowledge of
financial products and markets as evidenced by top notch qualifications earned by us , all in the first
attempt and keep ourselves abreast with the latest happenings and innovations taking place in
financial landscape.
1. Expertise in Portfolio Management, Product optimization, Product performance Analysis, Financial
Reporting/ Planning, Cash Flow Analysis, Ratio Analysis, Budgeting, Forecasting, Mergers &
Acquisition and knowledge of GAAP/ IFRS
2. Possess Strong Financial Modeling skills including DCF, LBO and other techniques. Possess ability to
research all asset classes in a broad range of industries and geographies.
3. Strong equity research, finance, accounting and advisory and assurance experience
4. Expertise in Technical analysis, fundamental analysis, developing trading systems.
5. Conduct in‐depth financial analysis of company financials.
6. Write analytical or trend based reports on companies, sectors or markets.
7. Expert level application in Bloomberg, Thomson Banker, Factset, Datastream, StockVal, Merger
markets, Reuters Knowledge, Haver Analytics, Factiva, PackHedge,
8. Building Excel/VBA based customized tools to perform detailed analysis.
Contact Us: tanay.roy2008@gmail.com
Page 2
3. Summary
At a Glance
Latest Results Industry
Instrumentation & Process
Control
Yearly Quarterly TTM Business Group MNC Associate
September '
Growth June ' 11 Growth June ' 11 Growth Face Value 2
Latest Results 10
Number of Equity shares 3371.60
EBDITA 1423.34 8.87 252.40 (10.31) 1461.91 0.72
Reported Net
Profit 827.20 (20.83) 154.79 (44.26) 929.83 (0.14) Price 878.7
Adjusted PAT 868.11 68.13 154.79 (44.26) NA NA
Market Cap(Rs. In Cr) 14813.12
Valuation Matrix Share Holding
Annual TTM Ratio General
Particulars September ' 10 March ' 11 Public
FII Other 11%
3%
BFI 2%
Reported P/E 35.82 32.12 6%
3.18 2.73 MF
Price/Sales Per Share
3%
Price/ Book Value 8.52 NA
Dividend Yield 0.01 NA
Earning Yield 0.03 0.03
Promote
Market Cap(Rs. In Cr) 14813.12
r
75%
ROE Analysis
ROE
Particulars September ' 06 September ' September ' September ' September ' 40%
30%
Reported PAT / PBT 0.73 0.89 1.10 0.86 0.64
20%
Adjusted PAT / PBT 0.71 0.59 0.45 0.68 0.67 10%
0%
PBT / PBIT 0.98 0.98 0.98 0.98 0.98
PBIT / Sales 0.11 0.09 0.07 0.15 0.14
Sales / Total Assets 1.02 1.33 1.03 0.87 0.82
Total Assets / Net Worth 4.08 3.65 3.88 3.33 3.26
Reported ROE 33% 38% 30% 37% 23% Reported ROE Adjusted ROE
Adjusted ROE 32% 25% 12% 29% 25%
ROE Factors
4.50 40%
4.00 35%
3.50 30%
3.00
25%
2.50
20%
2.00
15%
1.50
1.00 10%
0.50 5%
0.00 0%
September ' 06 September ' 07 September ' 08 September ' 09 September ' 10
Reported ROE Reported PAT / PBT PBT / PBIT
PBIT / Sales Sales / Total Assets Total Assets / Net Worth
Page 3
4. Income Statement
Particulars (Rs. In Cr) September ' 06 September ' September ' September ' September '
Net Sales 4515.72 7732.02 8293.33 8396.53 9322.41
Operating Expenses
Material Consumed 1977.46 2296.55 2958.09 2943.52 2972.16
Manufacturing Expenses 1511.12 3998.93 3865.18 3485.78 3920.12
Personnel Expenses 284.01 406.73 448.98 551.06 633.77 Operating Income
Selling Expenses 34.24 45.38 47.02 35.46 63.54
10000.00
Adminstrative Expenses 304.62 355.20 413.27 362.16 438.03 9000.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 8000.00
7000.00
Total Operating Expenses 4111.45 7102.79 7732.54 7377.98 8027.62
6000.00
Operating Profit 404.27 629.23 560.79 1018.55 1294.79 5000.00
Other Income 145.71 105.28 55.79 288.81 128.55 4000.00
EBDITA 549.98 734.51 616.58 1307.36 1423.34 3000.00
2000.00
Depreciation 44.21 49.23 63.73 77.78 101.48
1000.00
Other Write offs 0.00 0.00 0.00 0.00 0.00
0.00
EBIT 505.77 685.28 552.85 1229.58 1321.86
Interest 11.23 11.58 13.27 19.25 22.21
EBT 494.54 673.70 539.58 1210.33 1299.65
Income Tax 145.37 277.68 298.44 387.01 431.54
Adjusted PAT 349.17 396.02 241.14 823.32 868.11 Net Sales Operating Profit EBDITA
Non Recurring Items 17.82 200.53 352.17 221.52 (40.91)
Other Non Cash adjustments (6.89) 0.00 0.00 0.00 0.00
Reported Net Profit 360.10 596.55 593.31 1044.84 827.20
Equity Dividend 64.06 80.92 101.15 168.58 168.58
Preference Dividend 0.00 0.00 0.00 0.00 0.00
Dividend Tax 8.98 13.75 17.19 28.65 28.00
Retained Earnings 287.06 501.88 474.97 847.61 630.62
Profit Levels Total Income Break‐up
1600.00
Total Operating Expenses Depreciation
1400.00 Other Write offs Interest
1200.00 Income Tax Adjusted PAT
1000.00
800.00
9%
600.00 5%
0%
1%
400.00
200.00
0.00
September ' September ' September ' September ' September '
06 07 08 09 10
85%
Operating Profit EBDITA EBIT
EBT Adjusted PAT
Page 4
5. Balance Sheet
Particulars (Rs. In Cr) September ' 06 September ' September ' September ' September '
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 33.72 33.72 67.43 67.43 67.43
Share Application Money 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00
Reserves & Surplus 1051.80 1555.68 2000.25 2847.87 3409.11
Total Owners fund 1085.52 1589.40 2067.68 2915.30 3476.54
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 2.00 1.53 1.06 0.59 0.24
Total Loan fund 2.00 1.53 1.06 0.59 0.24
Capital Structure
Total 1087.52 1590.93 2068.74 2915.89 3476.78
4000.00
USES OF FUNDS
Fixed Assets 3500.00
Gross Block 647.29 870.12 991.10 1134.78 1354.89
3000.00
Less : Revaluation Reserve 1.57 1.49 1.40 1.32 1.23
Less : Accumulated 2500.00
Depreciation 385.18 406.38 433.93 505.28 620.90
Net Block 260.54 462.25 555.77 628.18 732.76 2000.00
Capital Work‐in‐progress 154.16 93.29 87.01 105.70 246.52
1500.00
Investments 463.97 467.59 523.65 476.97 388.46
Net Current Assets 1000.00
Current Assets, Loans &
Advances 3550.62 4775.67 6863.69 8485.34 9967.42 500.00
Less : Current Liabilities &
0.00
Provisions 3341.78 4207.89 5961.37 6780.31 7858.37
Total Net Current Assets 208.84 567.78 902.32 1705.03 2109.05
Miscellaneous expenses not
written 0.00 0.00 0.00 0.00 0.00
Total 1087.51 1590.91 2068.75 2915.88 3476.79
Note :
Total Owners fund Total Loan fund
Book Value of Unquoted
Investments 463.96 467.58 523.64 476.96 388.46
Market Value of Quoted
Investments 0.07 0.06 0.04 0.04 0.00
Contingent liabilities 122.83 157.89 147.52 162.20 272.34
Number of Equity shares
outstanding (in Lacs) 1685.80 1685.80 3371.60 3371.60 3371.60
Sources of Capital Application of capital
Total Loan
fund
0%
Net Block Capital
21% Work‐in‐
progress
7%
Total Net
Current Assets
Investments
61%
Total Owners 11%
fund
100%
Page 5
6. Cash Flow Statement
Particulars (Rs. In Cr) September ' 06 September ' September ' September ' September '
Profit Before Tax 512.11 874.22 891.77 1431.86 1258.75
Net CashFlow‐Operating
Net Cash Flow
Activity 770.63 (396.08) 491.69 346.84 1001.18
Net Cash Used In Investing
Activity (280.52) (1.74) (29.92) 214.00 (441.30)
214.00
NetCash Used in Fin. Activity
(39.95) (73.55) (97.08) (118.75) (200.71) 770.63 491.69
346.84 1001.18
Net Inc/Dec In Cash And
Equivlnt 450.17 (471.37) 364.69 442.09 359.18 (29.92) (118.75) (441.30)
(280.52) (97.08)
Cash And Equivalnt Begin of (39.95) (200.71)
Year 489.28 939.44 548.40 1002.81 1494.27 (396.08)
Cash And Equivalnt End Of
Year 939.44 463.62 913.09 1444.90 1853.44 (1.74)
(73.55)
Net CashFlow‐Operating Activity
Net Cash Used In Investing Activity
NetCash Used in Fin. Activity
Quarterly Result
September '
Particulars (Rs. In Cr) June ' 10 10 December ' 10 March ' 11 June ' 11
Sales 2,246.40 3,061.00 2,538.11 3,118.19 2,796.81
Less: Excise 0.00 0.00 0.00 0.00 0.00
Net Sales 2,246.40 3,061.00 2,538.11 3,118.19 2,796.81
Profit Levels
Other Income 0.00 0.00 0.00 0.00 2.07
Total Income 2,246.40 3,061.00 2,538.11 3,118.19 2,798.88
Stock Adjustment (302.87) 57.22 (89.61) (2.82) (185.47)
Raw Material 1,210.72 2,277.41 1,509.77 1,776.71 1,677.24
Power And Fuel 0.00 0.00 0.00 0.00 0.00
Employee Expenses 170.34 180.12 204.02 221.26 232.14
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expe 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00
Other Expeses 926.24 144.34 551.20 678.17 822.57
Total Expenses 2,004.43 2,659.09 2,175.38 2,673.32 2,546.48
EBDITA 241.97 401.91 362.73 444.87 252.40
Provisions Made 0.00 0.00 0.00 0.00 0.00
Depreciation 24.95 31.64 26.56 34.92 40.09
EBIT 217.02 370.27 336.17 409.95 212.31
Interest (18.06) (21.52) (28.96) (13.48) (16.54)
EBT 235.08 391.79 365.13 423.43 228.85
Taxation 78.97 138.21 121.35 145.75 74.06
Net Profit / Loss 156.11 253.58 243.78 277.68 154.79
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 EBDITA EBIT
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00
EBT Net Profit / Loss
Page 6