Portfolio Final Report
Portfolio Final Report
Portfolio Final Report
Introduction
The remaining part of the report has been produced in seven chapters. Chapter 2, 3, 4 and
5 describes the basic three step of the top-down analysis. Chapter six demonstrates the
findings of our study followed by the suggestions in chapter seven. The last chapter at the
end of the report we have given our decision whether an investor should invest in these
companies in the current state of the economy we have assumed.
1
Top-Down Analysis of Investment Decision
Inflation:
If inflation rate is expected to increase or decrease it will have an impact on both the rate of
return and the stock price. For an increase in the expected rate of inflation real rate of
return of an investor also increases and vice versa. Again it has a positive impact on stock
market as purchasing power of people increase and they might invest in stock market.
From the above table we see that inflation is expected to grow in the next financial year
2007. As a result of these expectation investors expected rate of return from investment in
stock market will also increase. Again we can think that for an inflation rate that is expected
to increase, income as well as purchasing power of people will increase. But as demand of
sugar will not increase with the increase of income people will use their money either to
2
Top-Down Analysis of Investment Decision
invest or to consume other products. So investment may increase in stock market for an
increase in inflation but not necessarily in sugar industry.
Monetary policy:
Bangladesh Bank continued to pursue a cautious restrained monetary policy with the
broader objective of maintaining price stability while supporting the highest sustainable real
output growth in FY06. As a result there will be less loan able fund for the business firm
and they have to incur higher interest rate which will increase their financial expenses and
decrease profitability.
Fiscal policy:
Government prepare budget for a fiscal year which has revenue and expenditure. It
collects revenue through imposing tax to finance its expenditure. Tax rate of agricultural
industry is 30% according to income tax Ordinance 1984. Sugar industry belongs to this
industry. Currently, import of raw sugar is duty free. As a result, firms which import raw
sugar from abroad have a lower cost of production as opposed to the domestic producers
of sugar that have to incur higher cost of production for VAT. Thus sugar industry has been
divided into two sectors making it a competitive industry.
Interest rate:
There is no direct relationship between interest rate and stock market. Sugar companies
have to take loan as the same rate like the other borrowers of the economy. So this
industry cannot influence significantly with the changes in interest rate.
3
Top-Down Analysis of Investment Decision
Industry Analysis
1. Industry Background:
Sugar Industry from time immemorial places in and around Bangladesh have been growing
sugarcane for making gud or sukker or khandeswari. Such sweeteners are also produced
from date and palm juice. Bengal was well known for quality sugar in the 16th century. The
East India Company exported large quantities of sugar from Bengal every year. The
volume was 820,186 maunds (1 maund = 37.65 kg) in 1795 and 3,324,168 maunds in
1805. Production of beet sugar caused decline in production of cane sugar towards 1840.
Later, the sugar industry suffered seriously due to diversion of land to jute.
Sugar industry plays an important role in the economy of Bangladesh by way of farming
and creation of employment. The industry is under the Bangladesh Sugar and Food
Industries Corporation. By-products of sugar mills have many uses. Molasses and bagasse
are inputs for other industries. Around 425,000 acres of land are under sugarcane and the
annual production is about 7.5 million tons, of which only 2.28 million tons are used in
sugar mills and the rest goes to molasses making. Bangladesh now produces about
150,000 tons of sugar, 100,000 tons of molasses and 800,000 tons of bagasse per year.
The country, however, ranks the lowest in the world in per acre yield of sugarcane - only 15
tons, while the comparative figures for Cuba, Indonesia, Australia and Hawaii are 36, 45,
55 and 70 tons respectively. Recovery of sugar from cane is also the poorest in
Bangladesh - only 7.4% compared to 9% in Indonesia, 12.3% in Cuba, 12.4% in Hawaii
and 15.6% in Australia.
In the 1980s, the industry employed 15% of the labor force and had 30% of the fixed
assets of the food industry as a whole. With 1.5% of world production, Bangladesh ranked
67th among the 130 sugar producing nations. In 2000, the country had 15 sugar mills at
Panchagarh, Thakurgaon, Setabganj, Rangpur, Shyampur, Rajshahi, Mahimaganj,
Jaipurhat, Darshana, Kushtia, Mobarakganj, Jamalpur, Kaliachapra, Narsingdi, and Pabna.
The estimated total annual production capacity of these mills was about 215,000 tons but
the mills did not work in full capacity and, therefore, the production remained far less than
the country's total estimated annual demand of about 400,000 tons. A major reason for the
mills to work below full capacity is the shortage of cane as farmers often find it more
rewarding to use land for production of rabi and kharif crops.
4
Top-Down Analysis of Investment Decision
Most of the industries more or less are affected by economic or business cycle. Sometimes
in the pick season demand of product of that industry increases while in the recession it
decreases. But sugar industry is not so much affected by business cycle. Demand of sugar
remains almost same through out the year though supply of sugar may decreases in the
recession period.
Demographics, changes in technology, life styles, and political and regulatory environments
are likely to affect the cash flow and risk prospects of different industries. Our sugar
industry may affect by all these variables in the following ways:
• Demographic changes are not likely to affect demand and supply of sugar so much.
• Technological change can take a big role in this industry because technology has
brought success for many of the companies in the world. But most of the
companies in our sugar industry still do not take the advantage of technological
change. They use old machineries for decades and for this reason their production
level can not cope pace with the huge demand of sugar. As for example, our total
demand of sugar is 4 lak M.T annually but for inadequate production level and lack
of technological advantage supply of sugar is only 2 lak MT per year.
5
Top-Down Analysis of Investment Decision
• Our sugar industry is highly affected by political change and regulations imposed by
government. Fifteen of companies in this industry are regulated by government and
other two of the companies are governed by private owners. For political change,
bureaucracy and different regulations these fifteen government regulated
companies cannot compete with the privately owned companies. For example, if
government decides to sell sugar at Tk. 32 per kilo then the competitors determine
the price lower than 32 immediately which government regulated companies cannot
do within a short time.
Industry life cycle can affect an investor’s decision to which industry they will invest. Most
investors are likely to invest in industries with rapid accelerating growth. The sugar industry
belongs to food industry also and this industry is always in growth stage. As import of sugar
and raw sugar from other countries sugar industry for local production reaches to a
maturity or stabilization
For analyzing the competitive environment of our sugar industry we will use porters five
forces analysis. And these analyses are:
The current market players of this industry are listed in the following:
6
Top-Down Analysis of Investment Decision
7
Top-Down Analysis of Investment Decision
Yearly projected and actual level of production of sugar has been shown with the following
figure:
2.5
Lac Metric Ton
1.5
0.5
0
6
5
-01
-9
-9
-9
-9
-0
-0
-0
-0
-0
95
96
97
98
99
00
01
02
03
04
19
19
19
19
19
20
20
20
20
20
Tim e
8
Top-Down Analysis of Investment Decision
25
20
Thousand M. Ton
15
10
.
.
.
.
.
.
td.
td.
.
Ltd
.
Ltd
td.
Lt d
Ltd
Ltd
L td
Ltd
Ltd
Ltd
Ltd
.
Ltd
L
L
L
i ll s
il ls
il ls
i ll s
ll s
i lls
il ls
ill s
ill s
ls
i ll s
ls
ls
D)
l
l
l
rM
rM
Mi
rM
Mi
Mi
rM
rM
rM
rM
rM
B
o(
ar
ar
ar
ar
ar
ga
ga
ga
ga
ga
ga
ga
ga
&C
ug
ug
ug
ug
ug
Su
Su
Su
Su
Su
Su
Su
Su
jS
iS
aS
rS
eS
nj
al
on
Ia
rh
ur
at
tia
an
ah
pu
re
ga
ng
bn
ng
tor
rh
ga
mp
ga
sh
bg
j sh
Ca
r id
rak
Be
ipu
Pa
Ba
Na
ha
ur
Ku
ya
ta
Ra
Fa
Ja
ak
nc
ba
rth
Se
al
Sh
Th
Ze
Pa
Mo
No
The above figure shows the level of actual and projected sugar production in the country by
the fourteen sugar mills in the year 2004-05.
9
Top-Down Analysis of Investment Decision
So we can comment that this is an attractive industry which has a huge potentiality to earn
sufficient profit for a firm and sufficient rate of return for investors.
10
Top-Down Analysis of Investment Decision
1. Company Background:
For the purpose of our analysis we have conducted our study on Shyampur Sugar Mills
Ltd. and Zeal BangIa Sugar Mills Ltd. The basic information of both of these companies
has been shown in the following tables:
Name of the sugar mill Zeal Bangla Sugar mills limited, Dewanganj, Jamalpur
11
Top-Down Analysis of Investment Decision
production
Total amount invested 119.75 Lac Taka.
Total area of land 99 acre.
Number of sugarcane sub zone 5
Number of sugarcane selling 38
centre
2. SOWT analysis
12
Top-Down Analysis of Investment Decision
13
Top-Down Analysis of Investment Decision
In fact, Shyampur and Zeal Bangla Sugar mills Ltd. do not follow any competitive strategy.
Neither they have any strategy to lower the production cost and thus increasing their profit
nor do they have any differentiation strategy to attract customers and thus increase sales
price or sales volume. In fact, there is little scope for these firms to differentiate their
products.
Of course, both of the firms and even all of the fifteen firms run by government regulation
are little bit defensive against competitive forces in the industry specifically against private
firms.
14
Top-Down Analysis of Investment Decision
The consequence of not having any strong competitive strategy is very furious for both the
firm. Shyampur Sugar mills have incurred loss for the last eleven consecutive years. On
the other hand, Zeal Bangla Sugar mills are carrying losses forward for the last fifteen
consecutive years.
15
Top-Down Analysis of Investment Decision
Stock Analysis
For choosing the right stock we follow discounted cash flow method. Under discounted
cash follow method we have done Operating cash flow method and free cash flow method.
We have not done dividend discount method because due to net loss they did not declared
dividend. Details financial statements of both the companies for valuation have been
shown in the appendix.
1. Assumptions:
16
Top-Down Analysis of Investment Decision
2. Valuation:
Using all the above assumptions we have calculated the fundamental or intrinsic value of
equity which is Tk. (826.95) against market value of Tk. 17.10 (as on March 09, 2007)
which means that the stock price of Zeal Bangla Sugar Mills Limited is overvalued. That
means in future the stock price is expected to decline. So we should not purchase the
stock of Zeal Bangla Sugar Mills Limited.
On the other hand the intrinsic value of Shyampur Sugar Mills Limited stock is Tk. (408.97)
against market value of Tk. 12.70 (as on March 09, 2007) which means that the stock price
of Shyampur Sugar Mills Limited is also overvalued. That means in future the stock price is
expected to decline. So we should not purchase the stock of Shyampur Sugar Mills
Limited.
17
Top-Down Analysis of Investment Decision
Findings
According to the industry analysis, we find that sugar industry is one of the industries which
have huge potentiality for making investment. The annual demand of sugar of our country
is 12 lac metric tons (M.T) out of which only 1.9544 lac M.T is produced by our local
companies. So there is a large gap between demand and supply which is met up by import.
So, local companies have the opportunity to increase their market share.
The economic life of the machineries of most of the local companies is already expired.
Their efficiency and productivity become low and maintenance cost become high and
machine break down occurs frequently for which targeted production level may not be
achieved. So the cost of production of local produced sugar becomes higher and they face
competitive disadvantage with respect to imported sugar.
Using the technological facilities, firms can produce as much product as it can meet the
growing demand of sugar. Only then there is no need for importing sugar or raw sugar.
But it is a matter of fact that most of the firms belong to this industry under public regulation
have been incurring loss for the several consecutive years. On the other hand private firms
are progressing at a rapid speed beating public firms. The government is not likely to shut
down the loss incurring firms only for avoiding social costs because there are more than 10
lac people are directly and indirectly dependent with this industry.
The reasons behind the failure of these firms even in such a lucrative industry can be some
of the following reasons:
• Government change and political issues.
• Bureaucratic problems in decision making regarding any major strategy changes.
• Corruption and nepotism in the recruitment of employees.
• Inefficiencies in the management level.
• Use of Old machineries.
• The growers of sugarcane who supply the major inputs of sugar industry do not get
their required fertilizer and insecticides on time which is the government
responsibility to supply.
• Sometimes growers do not get their required selling price which covers their cost of
production. So they incur loss and shifted their attention to other agricultural
cultivation from sugarcane cultivation. For that reason, local industries production
often hampered due to shortage of input supply.
18
Top-Down Analysis of Investment Decision
Suggestions
Though there is ample opportunity to flourish this industry, it has not come out from the bad
patch yet. The changes that might attract the investors to invest in this industry are as
follows:
• If the companies incorporate the technological advancement in their operation,
it will reduce their cost of production and thus increase profit for investor.
• Effective management should be ensured.
• The firm should be freed from corruption and nepotism.
• Decision making process should be within reasonable time.
• Formal hierarchical management should be replaced by participative
management.
• Proper supply of Fertilizer and other required materials necessary for
producing sugarcane by the growers should be ensured.
• The growers should be paid reasonably so that they might not turn out from
producing sugarcane to other production.
• Effective monitoring of sugarcane production and removal of any discrepancies
in the production of both sugar and sugarcane.
• Quality and credibility of public information should be ensured based on which
investors will make investment decision.
• Activities of trade union should be controlled according to Labor Law.
• Any contractual agreement which is made violating the rules and regulations
should be void.
• Any fraudulent activities in measuring the weight, corruption in the selection of
efficient growers, negligence in giving services to the growers, extravagancy of
the government fund and corruption in the trade of product in the factory all
these should be handled strictly and even by ensuring notable punishment for
the miscreants.
• Any fraudulent activities in measuring the weight, corruption in the selection of
efficient growers, negligence in giving services to the growers, extravagancy of
the government fund and corruption in the trade of product in the factory all
these should be handled strictly and even by ensuring notable punishment for
the miscreants.
19
Top-Down Analysis of Investment Decision
The Decision
All we have done so far, the purpose is only whether it would be justified and profitable to
invest in Shyampur Sugar Mills and Zeal Bangla Sugar Mills. In line of making the decision,
we have analyzed the current economic condition that might make our sugar industry
lucrative, the sugar industry’s attractiveness and finally the specific two companies along
with their stock valuation. This top down approach finally gives us the solution of our
decision of whether to invest in sugar industry or more specifically in Zeal Bangla Sugar
Mills and Shyampur Sugar Mills. Our decision is that we should not invest in these two
companies as their stock prices are significantly overvalued. If and only if the two
companies take sufficient measures to improve their performance we will make further
consideration about whether to invest in any of the two companies.
20
Top-Down Analysis of Investment Decision
Bibliography
21