Download
financial statement analysis for sidenor s a n.
Skip this Video
Loading SlideShow in 5 Seconds..
Financial Statement Analysis for SIDENOR S.A. PowerPoint Presentation
Download Presentation
Financial Statement Analysis for SIDENOR S.A.

Financial Statement Analysis for SIDENOR S.A.

188 Vues Download Presentation
Télécharger la présentation

Financial Statement Analysis for SIDENOR S.A.

- - - - - - - - - - - - - - - - - - - - - - - - - - - E N D - - - - - - - - - - - - - - - - - - - - - - - - - - -
Presentation Transcript

  1. Financial Statement Analysis for SIDENOR S.A. Efstratios Patsatzis MBA Canditate Supervisor Dr. Nicos Sykianakis

  2. Presentation key points • Sector – Main Competitors • The Company (History, Products, Shareholders, Structure) • Financial Statements of SIDENOR S.A. • Financial Statement Analysis

  3. Presentation key points • Liquidity Ratios • Turnover Ratios • Return Ratios • Capital Structure Ratios • Investor Ratios • Conclusions

  4. Sector – Main Competitors Sector • Steel production and trading sector Main Competitors • “HELLENIC HALYVOURGIA” • “HALYVOURGIKI”

  5. SIDENOR S.A. - History • 1962 - Establishment of the Company with the name “VIOHALCO - SANITAS SA” • 1971 - The corporate name is changed into “STEEL INDUSTRY OF NORTHERN GREECE SA” • 1974 - ERLIKON SA and SIDENOR SA commence co-operating • 1977 - The corporate name is changed to “SIDENOR - STEEL INDUSTRY OF NORTHERN GREECE SA” • 1979 - The corporate name is changed to “SIDENOR Steel Products Manufacturing Company SA” 

  6. SIDENOR S.A. - History • 1994 - ERLIKON SA lists its stock through public offering in the Main market of Athens Stock Exchange • 1997 - Absorption of SIDENOR SA by ERLIKON SA and change of corporate name into SIDENOR SA • 1999 - Commencement of production by rolling mill of SOVEL SA (subsidiary) • 2001 - The electrode production sector is split-off from the Company and incorporated into ERLIKON Wire Processing SA. SIDENOR takes over 75% of the Bulgarian STOMANA INDUSTRY SA. The new steel mill of SOVEL SA commences production.

  7. SIDENOR S.A. - History • 2003 - The holding of SIDENOR SA in the subsidiary STOMANA INDUSTRY SA increases to 79.50%. KEM SA and ATTICA METAL PROCESSING SA was finalized by SOVEL SA. Sidenor’s Quality Management System is certified according to ISO 9001:2008. SIDENOR launches High Ductility grade C concrete reinforcing steel into the market. • 2004 - SIDENOR acquires majority holding in CORINTH PIPEWORKS SA. • 2006 - SIDENOR establishes new subsidiary DOJRAN STEEL.

  8. SIDENOR S.A. - Products • SD Integrated Concrete Reinforcing System • Merchant Bars • Wire Rod • Pipes - Hollow Sections • Hot-Rolled Steel Plates • Special Steels

  9. SIDENOR S.A. - Structure

  10. SIDENOR S.A. - Shareholders

  11. Financial StatementsStatement of Financial Position

  12. Financial StatementsStatement of Comprehensive Income

  13. Financial StatementsCash Flow Statement

  14. Financial StatementsCash Flow Statement

  15. Financial StatementsStatement of Financial Position • Fixed Assets / Total Assets 360.770.511 / 593.401.564 = 0,6080 or 60,80% • Current Assets / Total Assets 232.631.053 / 593.401.564 = 0,3920 or 39,20% (Note: Intangible Assets / Total Assets equals zero)

  16. Financial StatementsLiquidity Ratios • Current Ratio CR = Current Assets / Current Liabilities 232.631.053 / 274.675.258 = 0,846 • Quick Ratio QR = Current Assets - Inventories / Current Liabilities 150.967.120 / 274.675.258 = 0,549

  17. Financial StatementsLiquidity Ratios • Acid Ratio AR = Cash / Current Liabilities 8.320.061 / 274.675.258 = 0,030

  18. Financial StatementsTurnover Ratios • Inventory Turnover Ratio ITR = Cost of Sales / Avg. Inventory 232.381.323 / 111.739.687 = 2,1times / year Days in Inventory = 365 / 2.1 = 174days

  19. Financial StatementsTurnover Ratios • Receivables Turnover Ratio RTR = Sales / Avg. Receivables 276.530.121 / 49.460.084 = 5,57times / year Days in Accounts Receivables = 365 / 5,57 = 66days

  20. Financial StatementsTurnover Ratios • Accounts Payable Turnover Ratio (Purchases = Cost of Sales - Ending Inventory + Starting Inventory) PTR = Purchases / Avg. Payable 235.730.038 / 98.467.193,5 = 2,39times / year Days in Suppliers = 365 / 2,83 = 153days

  21. Financial StatementsTurnover Ratios • Inventory Conversion Cycle 240days • Net Cash Conversion Cycle 87 days

  22. Financial StatementsCash Flow Analysis • Cash Flow from Operating Activities CF(OA) = - 49.589.580 (CFoa < Current Liabilities)

  23. Financial StatementsCash Flow Analysis • Cash Flow from Investing Activities CF(IA) = - 5.818.290 • Cash flow from Financing Activities CF(FA) = 33.497.870

  24. Financial StatementsCash Flow Analysis • Net decrease in cash & cash equivalents for the period -21.910.000 • Cash & cash equivalents at the end of the period 8.320.061

  25. Financial StatementsReturn Ratios • Return on Total Assets Ratio ROTA = Net Earnings / Avg. Total Assets -25.443.969 / 598.607.226 = -0,043 or -4,3% • Return on Equity Ratio ROE = Net Earnings / Avg. Equity -25.443.969 / 265.185.196,5 = -0,096 or -9,6%

  26. Financial StatementsReturn Ratios • Return on Sales Ratio Net Earnings / Sales -25.443.969 / 276.530.121 = -0,092 or -9,2% • Total Assets Turnover Ratio Sales / Avg. Total Assets 276.530.121 / 598.607.226 = 0,462 or 46,2%

  27. Financial StatementsCapital Structure Ratios • Financial Leverage • Avg. Total Assets / Avg. Equity 598.607.226 / 265.185.196,5 = 2,26 (equity = 1, liabilities = 1,26)

  28. Financial StatementsCapital Structure Ratios • Equity / Assets 252.463.212 / 593.401.564 = 42,5% • Liabilities / Assets 340.938.352 / 593.401.564 = 57,5% • Debt / Equity 340.938.352 / 252.463.212 = 1,35

  29. Financial StatementsInvestor Ratios • Nominal Value per Share Share Capital / No of Shares 39.460.002 / 96.243.908 = 0,41 euro • Net Accounting Value per Share Equity / No of Shares 540.166.817 / 96.243.908 = 5,61 euro

  30. Financial StatementsInvestor Ratios • Earnings per Share Net Earnings / No of Shares -55.898.679 / 96.243.908 = -0,51 euro • P / E – P / BV Price / Earnings per Share 2,42 / -0,51 = -4,75 times Price / Book Value 2,42 / 5,61 = 0,43 times

  31. Financial Statement AnalysisConclusions • Disability to cover short-term debt • Large amount of Inventory held • Long period in Accounts Receivables • Negative Cash Flow from OA

  32. Financial Statement AnalysisConclusions • Negative ROTA, ROE, Return on Sales • Losses per Share • Financing Conflict