从客户的角度上来看,Tesco Plc是英国最强最大的零售企业,它有着显著的增长速度,但是当我们做出投资的决策的时候,投资者必须经历从各种元素和角度来分析公司的财务状况,并据此做出决定(Tesco Plc,2010)。
本文以Tesco Plc的销售零售为例,根据过去三年的财务状况,指出流动性改善的表现性问题。在08年的时候,该公司以£0.61的资产覆盖每一个£1责任。换言之,这说明,与总负债相比,该公司只有61%的资产。接下来,在09年,这一比例提高到1:0.73,在接下来,在10年的时候,达到了1:0.77.虽然这显示出波动,但作为一个零售业务为主的企业,公司必须利用所有的资源来生成高销售额和盈利能力。
摘要Abstract
Tesco Plc is one of the most strongest and powerful retail players in the UK that has been growing at the significant pace, from the customers’ point of views. But when it comes to the investment decision, the investors have to go through from various elements and angles to analyze the financial performance of the companies and make decisions accordingly (Tesco Plc, 2010).
引言Introduction
In the case of Tesco Plc, it is noted that that liquidity performance has been improving over the last three years. In the year of 2008, the company had £0.61 of assets to cover every £1 liability. In other words, it can be said that as compared to the total liabilities, the company had only 61% of assets. The ration observed to be improving in the following years as in 2009 the ratio improved to 1:0.77 and in 2010 in reached to 1:0.73. Although there is a fluctuation too, but since it is a retail business, the companies have to utilize all the resources to generate high sales and profitability. Analyzing the competitor, Sainsbury’s, it is observed that it had rather stronger position in 2008, but due to economical and financial crisis, the company is unable to stabilize its liquidity performance (Tesco Plc, 2010).
When it comes to most liquidated assets, excluding inventories, the same trend is noted for Tesco, as above. As compared to 2008, the most liquidated assets increased in 209, but again decreased in 2010. Again, it can be assumed that such firms have to keep huge inventories in stock therefore it is obvious that large amount of running capital is invested in these activities. The analysis of Sainsbury’s also seems to be likewise Tesco. But concluding the above analyses, it can be said that so far, the Tesco Plc is found to be much more effective and efficient and it is stronger to as compared to its competitors.
At the other end, it is also observed that Tesco Plc will also have generated the finances through various financing options. But the recent refinancing value of the bonds is £600 million which is due in 2014. In the following year, 2015, Tesco will have to mature the total of £600 million too, and so on. The maturity time and value of the bonds can be serious issues for the company because at one it will have to ensure sustainability of its position through improving the financial performance and at the other end, it will have to mature huge amount. But looking at the current financial position of Tesco Plc and its market value, it seems that there will not be major issue for the company, if things run smoothly (Forbes, 2009).#p#分页标题#e#
正文Main body
The above liquidity analyses and maturity time and value of the bonds, it seems that the situation can become complex for Tesco Plc to deal with. But as stated above, that the market position of the company does not reflect any negative picture of Tesco (Buckle & Thompson, 2004). And in case, if the economical crisis emerges again, and much harder, the company seems to be able to stabilize itself. Although the liquidity analyses and bond situation do not seem to be supportive, but it is also to note that since it is a retail business, it is rather effective for the company to keep low amount of current assets and increase current liabilities as it leaves the company with more cash flow to manage its operations. But it does not mean that the company is in serious financial issues. As noted from the recent economical and financial crisis, that Tesco Plc managed to stay positive and efficient, it can be said that it has great potentiality to stay positive in the next economic and financial recession, if any (Tesco Plc, 2010).
From the current situation of Tesco Plc it can be said that as compared to its rivals and competitors it has at strongest position. The increasing sales, profitability, business expansion, brand identity and effective core strategies represents that any investor would love to invest in Tesco because at one end, it has less chances to face the financial issues, and at the other end, it has been growing at the significant rate. Therefore it can be said that it can easily generate the finances from any resources. Although the banks and other financial institutes may not be able to invest in Tesco, but there are many other options that can help the company to generate the required finances and this may include bonds, shares etc (Tesco Plc, 2008).
While observing the cash flow statement of the company, it has been noted that the cash generated from operations are increasing. As compared to 2009, the cash flow from operations in 2010 increased by 19.50%. But in other activities, the company has been investing all the cash and the reason could be to generate the profitability. Therefore the net cash of the company is even showing the negative sign in 2010. But since the last year’s cash was maintained, the company invested its 2010 cash flow in different activities. This shows that Tesco Plc has been adopting every option after considering all the factors and ensuring that none of its activity can affect the other operations. It can therefore be said that although the company’s seems to have insufficient cash flow, but it still has positive and strong cash flow balance from various activities (Tesco Plc, 2010).
The stable profitability margin clearly shows the performance of the company. IN the year of 2008, the profit margin of Tesco Plc was recorded to be 5% which reduced by only 1% in the following year but maintained in 2010. This shows that even after the global economical and financial crisis, the company managed to maintain its profitability margin, which was effected by only 1%. While comparing the profitability margin of Tesco Plc with Sainsbury’s it is noted that Tesco is stronger because Sainsbury’s was generating 2% net income in 2008 and 2009 but increased by 1% in 2010. But it is still behind Tesco in terms of generating the profit as compared to the sales (Tesco Plc, 2010).#p#分页标题#e#
A part from this, when it comes to the fixed asset turn over, it can be noted that in the past two years the company has been generating the total of 169% and 166% of sales as compared to the total assets. Although the ratio has been reducing but comparing with sales, it clearly shows that the company has been utilizing its total assets very efficiently and effectively to generate the sales. If trend remain same in the following year, it can be said that the company will improve at higher rates. At the other end, the Sainsbury’s fixed asset turnover ratio shows that it is utilizing its fixed asset more efficiently than Tesco, but again, it is not the sign of efficient performance and does not guarantee the long term sustainability too (Tesco Plc, 2001).
Moreover, when it comes to the total assets, the performance in 2009 declined as compared to 2008, but improved again in 2010. This clearly shows that although the current assets are insufficient to cover the current liabilities, but at the other end, the effective utilization of current assets, along with non-current assets are supporting the company to generate and increase sales every year (Tesco Plc, 2009).
Furthermore, looking at the ratio of return on assets, it is also observed that in 2008, the company generated 10% of profit excluding interest expenses as compared to the total assets (Tesco Plc, 2008). The performance declined in the following year but boosted again by 1% in 2010. It shows that total assets of the company are not just increasing the sales and revenue but also supporting the net income to be increased at significant rate. The debt to assets performance can also be noted from the ratio that shows that the total assets of Tesco Plc are much higher than total liabilities (Lee, 2006). And the trend remains same in the past three years. This shows that no matter what the other ratio reflect and highlight, but the main focus of the company is to improve its assets as compared to the total liabilities as it is a sign for long term sustainability. At the other end, the return on assets of Sainsbury’s is also same as Tesco (Connor & Purves, 2009).
Observing the beta performance of Tesco Plc, 0.77 beta has been noted. This represents that the Tesco’s stock prices are less volatile while in relate to the market index movement in stock market. In general the shows investors will get low return because the risk rate is higher. But when it comes to the professional investors, the Tesco’s stocks are more effective because at one end, it has higher risks and at the other end it also offers the high return (Tesco Plc, 2010).
A part from this above financial analyses which shows the positivity of Tesco Plc in terms of investments, it can also be noted that the business model of the company is very efficient and well designed. Initially the Tesco Plc was just focusing on supermarkets but currently, it is also setting up many convenient stores to beat the individuals’ retail stores. Moreover, Tesco has also increased its product and service portfolio to the greatest range. It offers various ranges of products with various brands and this is the winning point of the company (Tesco Plc, 2009).#p#分页标题#e#
结论Conclusion
Above all discussions clearly show that Tesco Plc will surely outperform the industry because it has been expanding its business operations across the world. Unlike other retailers, Tesco Plc has not limited itself to the specific products, services and geographical locations and this is enabling the company to improve the financial performance, economical health. Therefore it can be concluded from the above discussions and analyses, that it is beneficial for the investors to invest in Tesco rather than any other company in same industry (Tesco Plc, 2009).
文献参考References
Buckle M & Thompson J, 2004, The UK Financial System: Theory and Practices, Manchester University Press, Glasgow
Connor D & Purves B, 2009, Decision Making, Personhood and Dementia, Jessica Kingsley Publishers, GB
Forbes W, 2009, Behavioral Finances, John Wiley and Sons, Cornwall
Lee T A, 2006, Financial Reporting & Corporate Governance, John Wiley & Sons, UK
Sainsbury, 2010, Annual Report: 2010, Accessed on 29th December 2011, Available.
附录Appendices
|
|
|
Tesco |
Sainsbury's |
|
|
RATIO ANALYSIS FOR THE YEAR OF |
|
|
2008 |
2009 |
2010 |
2008 |
2009 |
2010 |
Note: All figures are in $'000 |
|
|
|
|
|
|
1 |
Current Ratio: |
Current Assets |
6,300.00 |
14,045.00 |
11,765.00 |
1,722.00 |
1,591.00 |
1,853.00 |
|
|
Current Liabilities |
10,263 |
18,040 |
16,015 |
2,065 |
2,929 |
2,793 |
|
|
|
1 |
1 |
1 |
1 |
1 |
1 |
2 |
Quick Ratio |
Current Assets - Inventories |
3,870 |
11,376 |
9,036 |
1,041 |
902 |
1,151 |
|
|
Current Liabilities |
10,263 |
18,040 |
16,015 |
2,065 |
2,929 |
2,793 |
|
|
|
0 |
1 |
1 |
1 |
0 |
0 |
3 |
Profit Margin |
Net Income |
2,130 |
2,166 |
2,336 |
329 |
289 |
585 |
|
|
Net Sales |
47,298 |
54,327 |
56,910 |
17,837 |
18,911 |
19,964 |
|
|
|
5% |
4% |
4% |
2% |
2% |
3% |
4 |
Earning Per Share |
Net Income |
|
|
|
|
|
|
|
|
No. of Shares Outstanding |
|
|
|
|
|
|
|
|
|
26.95P |
27.50P |
29.33P |
19.1P |
16.6P |
32.1P |
5 |
Debts to Total Assets |
Total Debts |
18,262 |
33,058 |
31,342 |
5,180 |
5,657 |
5,889 |
|
|
Total Assets |
30,164 |
46,053 |
46,023 |
10,115 |
10,333 |
10,855 |
|
|
|
1 |
1 |
1 |
1 |
1 |
1 |
6 |
Fixed Asset Turnover |
Revenue |
47,298 |
54,327 |
56,910 |
17,837 |
18,911 |
19,964 |
|
|
Net Fixed Assets |
23,864 |
32,008 |
34,258 |
8,393 |
8,442 |
9,002 |
|
|
|
2 |
2 |
2 |
2 |
2 |
2 |
7 |
Total Asset Turnover |
Revenue |
47,298 |
54,327 |
56,910 |
17,837 |
18,911 |
19,964 |
|
|
Total Assets |
30,164 |
46,053 |
46,023 |
10,115 |
10,333 |
10,855 |
|
|
|
2 |
1 |
1 |
2 |
2 |
2 |
8 |
Return on Assets |
Net Income + Interest expenses |
3,053 |
3,432 |
3,755 |
611 |
614 |
881 |
|
|
Total Assets |
30,164 |
46,053 |
46,023 |
10,115 |
10,333 |
10,855 |
|
|
|
10% |
7% |
8% |
6% |
6% |
8% |
9 |
Return on Equity |
Net Income |
2,130 |
2,166 |
2,336 |
329 |
289 |
585 |
|
|
Shareholder's Equity |
393 |
395 |
399 |
499 |
501 |
532 |
|
|
|
5 |
5 |
6 |
1 |
1 |
1 |
10 |
Price to Book Ratio |
Stock Price |
0 |
0 |
0 |
4 |
3 |
3 |
|
|
Total Assets - Intangible Assets and Liabilities |
9,566 |
8,968 |
10,504 |
4,770 |
4,516 |
4,822 |
|
|
|
0 |
0 |
0 |
0 |
0 |
0 |
#p#分页标题#e#
<div heading"="" style="color: rgb(0, 0, 0); font-family: Arial, Helvetica, sans-serif; text-align: justify; padding-top: 10px;">Beta Analysis
Table 1 |
|
Table 2 - Returns |
Month |
Market Index |
Stock Price |
|
Market Index |
Stock Price |
61 |
4,968.50 |
305.25 |
|
|
|
60 |
4,894.40 |
316.50 |
|
-1.49% |
3.69% |
59 |
4,801.70 |
308.00 |
|
-1.89% |
-2.69% |
58 |
4,964.00 |
313.00 |
|
3.38% |
1.62% |
57 |
5,113.20 |
318.75 |
|
3.01% |
1.84% |
56 |
5,282.30 |
325.50 |
|
3.31% |
2.12% |
55 |
5,296.90 |
326.25 |
|
0.28% |
0.23% |
54 |
5,477.70 |
309.50 |
|
3.41% |
-5.13% |
53 |
5,317.30 |
300.75 |
|
-2.93% |
-2.83% |
52 |
5,423.20 |
303.00 |
|
1.99% |
0.75% |
51 |
5,618.80 |
331.50 |
|
3.61% |
9.41% |
50 |
5,760.30 |
318.00 |
|
2.52% |
-4.07% |
49 |
5,791.50 |
338.00 |
|
0.54% |
6.29% |
48 |
5,964.60 |
330.00 |
|
2.99% |
-2.37% |
47 |
6,023.10 |
319.50 |
|
0.98% |
-3.18% |
46 |
5,723.80 |
320.50 |
|
-4.97% |
0.31% |
45 |
5,833.40 |
334.00 |
|
1.91% |
4.21% |
44 |
5,928.30 |
359.50 |
|
1.63% |
7.63% |
43 |
5,906.10 |
377.25 |
|
-0.37% |
4.94% |
42 |
5,960.80 |
360.00 |
|
0.93% |
-4.57% |
41 |
6,129.20 |
393.50 |
|
2.83% |
9.31% |
40 |
6,048.80 |
391.25 |
|
-1.31% |
-0.57% |
39 |
6,220.80 |
404.50 |
|
2.84% |
3.39% |
38 |
6,203.10 |
418.00 |
|
-0.28% |
3.34% |
37 |
6,171.50 |
432.00 |
|
-0.51% |
3.35% |
36 |
6,308.00 |
444.25 |
|
2.21% |
2.84% |
35 |
6,449.20 |
462.50 |
|
2.24% |
4.11% |
34 |
6,621.40 |
458.75 |
|
2.67% |
-0.81% |
33 |
6,607.90 |
418.50 |
|
-0.20% |
-8.77% |
32 |
6,360.10 |
407.75 |
|
-3.75% |
-2.57% |
31 |
6,303.30 |
425.00 |
|
-0.89% |
4.23% |
30 |
6,466.80 |
439.25 |
|
2.59% |
3.35% |
29 |
6,721.60 |
488.00 |
|
3.94% |
11.10% |
28 |
6,432.50 |
479.00 |
|
-4.30% |
-1.84% |
27 |
6,456.90 |
477.25 |
|
0.38% |
-0.37% |
26 |
5,879.80 |
417.00 |
|
-8.94% |
-12.62% |
25 |
5,884.30 |
400.50 |
|
0.08% |
-3.96% |
24 |
5,702.10 |
379.00 |
|
-3.10% |
-5.37% |
23 |
6,087.30 |
429.00 |
|
6.76% |
13.19% |
22 |
6,053.50 |
414.10 |
|
-0.56% |
-3.47% |
21 |
5,625.90 |
369.30 |
|
-7.06% |
-10.82% |
20 |
5,411.90 |
360.40 |
|
-3.80% |
-2.41% |
19 |
5,636.60 |
381.50 |
|
4.15% |
5.85% |
18 |
4,902.50 |
387.60 |
|
-13.02% |
1.60% |
17 |
4,377.30 |
339.40 |
|
-10.71% |
-12.44% |
16 |
4,288.00 |
295.30 |
|
-2.04% |
-12.99% |
15 |
4,434.20 |
360.00 |
|
3.41% |
21.91% |
14 |
4,149.60 |
358.20 |
|
-6.42% |
-0.50% |
13 |
3,830.10 |
333.20 |
|
-7.70% |
-6.98% |
12 |
3,926.10 |
333.40 |
|
2.51% |
0.06% |
11 |
4,243.70 |
337.20 |
|
8.09% |
1.14% |
10 |
4,417.90 |
364.90 |
|
4.10% |
8.21% |
9 |
4,249.20 |
353.60 |
|
-3.82% |
-3.10% |
8 |
4,608.40 |
367.35 |
|
8.45% |
3.89% |
7 |
4,908.90 |
375.90 |
|
6.52% |
2.33% |
6 |
5,133.90 |
399.60 |
|
4.58% |
6.30% |
5 |
5,044.50 |
408.49 |
|
-1.74% |
2.22% |
4 |
5,190.70 |
423.00 |
|
2.90% |
3.55% |
3 |
5,412.90 |
428.00 |
|
4.28% |
1.18% |
2 |
5,188.50 |
424.55 |
|
-4.15% |
-0.81% |
1 |
5,247.40 |
419.70 |
|
1.14% |
-1.14% |
#p#分页标题#e#