corporate finance project financial analysis for dar al dawa
DESCRIPTION
TRANSCRIPT
![Page 1: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/1.jpg)
Dar Al Dawa Financial Analysis
Talal Abu Ghazaleh Graduate School of Business
![Page 2: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/2.jpg)
Team Members
• Abdel Fattah Al Shadfan
• Dafi Jaradat
• Luay Dababneh
• Rima Akel
• Thuraya Taleb
![Page 3: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/3.jpg)
Agenda
![Page 4: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/4.jpg)
Introduction & Company Overview
![Page 5: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/5.jpg)
Introduction & Company Overview
![Page 6: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/6.jpg)
Stockholder Analysis
![Page 7: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/7.jpg)
Stockholder Analysis
![Page 8: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/8.jpg)
Investment Projects
Expansion into the Mena Region New Market Development
![Page 9: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/9.jpg)
Investment Projects
Research & Development
![Page 10: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/10.jpg)
Investment Projects
![Page 11: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/11.jpg)
Investment Projects
Investment in Affiliates
![Page 12: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/12.jpg)
Risk & Return Analysis
Risk Type Explanation
Currency Fluctuation
Algerian Dinar fluctuation caused a loss of 1.175 M JOD in 2012
CompetitionMany competitive companies are targeting the same markets
Political Riskhas taken a toll on investment intentions and caused a major concern on any future projects
![Page 13: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/13.jpg)
Performance Profile Ratios
Ratio JPHM Hikma DAD Arabia
Cash Ratio 0.36 0.43 0.36 0.01
ROE 0.03 0.13 (0.07) 0.125
ROA 0.02 0.06 (0.04) 0.073
REC .Turnover 3.97 3.379 1.52 2.939
Days in REC 92 108 240 25
Payables Turnover 4.39 1 4.97 9
Days in Payables 83 280.51 73 42.93
Inventory Turnover 1.14 2.2 2.48 3.2
Days in inventory 319 164 147 114
Gross profit Margin 72% 45% 40% 38%
Net Profit Margin 5% 10% -8% 11%
COGS / Revenue 28% 55% 60% 62%
![Page 14: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/14.jpg)
Performance Profile Ratios
![Page 15: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/15.jpg)
Performance Profile Ratios
![Page 16: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/16.jpg)
Performance Profile Ratios
![Page 17: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/17.jpg)
Capital Structure
Ratio JPHM Hikma DAD Arabia
Interest bearing debt
7,303,232 608,187,000 24,861,219 5,595,389
Equity 65,526,890 847,850,000 49,784,725 44,573,454
Capital (debt + equity)
72,830,122 1,456,037,000 74,645,944 50,168,843
Debt / capital 10% 42% 33% 11%
Equity / Capital 90% 58% 67% 89%
![Page 18: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/18.jpg)
Capital Structure
DAD 2012 2011 2010 2009 2008
Interest bearing debt
24,861,219 19,574,279 16,234,830 14,080,966 4,199,787
Equity 49,784,725 53,436,101 59,668,502 54,461,238 51,522,763
Capital (debt + equity)
74,645,944 73,010,380 75,903,332 68,542,204 55,722,550
Debt / capital 33% 27% 21% 21% 8%
Equity / Capital 67% 73% 79% 79% 92%
![Page 19: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/19.jpg)
Loan Funding
![Page 20: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/20.jpg)
Optimal Capital Structure
![Page 21: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/21.jpg)
Dividends Policy
Less Shareholder
Wealth
Short-Term Loans
![Page 22: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/22.jpg)
Valuation
FCF Calculation
2013 2014 2015 2016 2017Terminal
value
Discount factor
1.2183 1.4843 1.8083 2.2030 2.6839 2.6839
free cash flows
(2,787,376) 754,519 7,028,922 9,909,723 14,043,583 81,914,335
Discounted FCF
(2,287,923) 508,349 3,887,102 4,498,260 5,232,469 30,520,292
Discounted Cash Flow Method
![Page 23: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/23.jpg)
Valuation
![Page 24: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/24.jpg)
Valuation
NPV of FCF 42,358,550
Value of debt (24,861,219)
Cash and investment 11,607,103
fair value of the firm 29,104,434
No. Of shares outstanding 25,000,000
Fair value per share 1.16
![Page 25: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/25.jpg)
Conclusions & Recommendations
![Page 26: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/26.jpg)
Conclusions & Recommendations
![Page 27: Corporate finance project financial analysis for dar al dawa](https://reader034.vdocuments.net/reader034/viewer/2022051817/547aa90eb379593a2b8b4abe/html5/thumbnails/27.jpg)
THANK YOU!!
QUESTIONS?!