Download - GSk financial statement analysis
Pharmaceutical industry
Do more | Feel Better | Live longer
Group 6 member:
Thien Ai, Nguyen – 15838
Thi Trang Nhung, Nguyen – 15714
Thi Minh Loan, Doan – 16325
Tran Lam Thao, Tran – 16257
Rhein-waal University of Applied Science
Lecture “Financial Statement Analysis”
WS 2014/15
Prof. Dr. Philipp Schorn
GlaxoSmithKline plc (GSK): - A British multinational Pharmaceutical, Vaccines, Consumer Healthcare and company
- Located in Brentford, London.
- As of March 2014, it was the world's sixth-largest pharmaceutical company after Johnson & Johnson, Novartis, Hoffmann-La Roche, Pfizer, and Sanofi, measured by 2013 revenue.
- Follow differentation strategy, trying to produce various products.
OVERVIEW
- GSK is the company leading in R&D in the world.
- In 2012, £3.9 billion (accounting for 13.1% of total turnover) was spent for R&D with the staff of over 12,500 people researching in this area.
-There are three primary parts that R&D focuses on including Pharmaceuticals, Vaccines and Consumer Healthcare.
- With an effective strategy, R&D brought to the company 13% of internal rate of return in 2013
R&D
PERFORMANCE IN 2013
Profitability Analysis
2009 2010 2011 2012 2013
Gross profit margin 74.0% 73.3% 73.2% 70.1% 67.6%
EBITDA margin 25.1% 8.1% 25.8% 22.9% 22.5%
NOPAT margin 17.4% 4.4% 16.1% 15.5% 17.8%
Net profit margin 20% 7% 20% 18% 21%
Efficiency analysis
GSK AZN JNJ Peers
2011 2012 2013 2011 2012 2013 2011 2012 2013 2011 2012 2013PP&E/Sales 31,9% 33,2% 33,5% 19,1% 21,8% 22,6% 22,7% 23,9% 23,4% 27,50% 27,51% 28,47%
PP&E turnover 3,13 3,01 2,99 5,23 4,59 4,42 4,41 4,18 4,27 3,59 3,51 3,32
R&D/Sales 14,64% 15,01% 14,80% 16,44 18,74 18,75 11,61 11,40 11,47 14,19 14,51 14,05
R&D Turnover 6,83 6,66 6,76 6,08 5,34 5,33 8,61 8,77 8,72 7,05 6,89 7,12 Trade receivables turnover 4,82 4,89 5,76 4,05 3,41 3,34 6,30 6,06 6,11 5,19 5,06 5,07Days’ receivables 74,72 73,67 62,53 90,19 106,89 109,3 57,12 59,43 58,92 71,74 74,03 74,74Inventories turnover 1,90 2,01 2,18 3,41 2,76 2,65 3,44 3,10 2,87 2,86 2,62 2,43Days’ inventories 189,28 178,81 164,99 107,03 132,42 137,72 104,54116,12125,57 138,72 151,01 158,75Trade payables turnover 1,03 1,02 1,05 0,67 0,58 0,53 3,54 3,70 3,64 2,39 2,20 2,25Days’ payables 349,76 351,45 343,25 534,11 615,76 679,32 101,7297,38 98,81 150,64 163,40 160,25Cash Conversion Cycle -85,76 -98,96 -115,73 -336,89 376,45 -432,31 59,95 78,17 85,68 59,81 61,64 73,23
Liquidity analysis
2009 2010 2011 2012 2013
Current ratio
GSK 1.57 1.35 1.16 1.04 1.05
JNJ 1.82 2.05 2.38 1.9 2.2
AZN 1.35 1.5 1.49 1.37 1.27
Industry 1.68 1.67 1.64 1.65 1.71
Quick ratio
GSK 1.20 1.03 0.85 0.73 0.69
JNJ 1.34 1.62 1.88 1.34 1.59
AZN 1.25 1.4 1.37 1.22 1.15
Industry 1.20 1.20 1.22 1.20 1.21
Cash ratio
GSK 0.40 0.40 0.38 0.34 0.34
JNJ 0.73 0.84 1.08 0.61 0.82
AZN 0.56 0.66 0.48 0.55 0.57
Industry 0.41 0.42 0.42 0.44 0.43
Operating cash flow ratio
GSK 0.71 0.55 0.45 0.30 0.53
JNJ 0.76 0.71 0.63 0.63 0.68
AZN 0.67 0.64 0.50 0.50 0.46
Industry 0.63 0.66 0.66 0.60 0.62
Solvency analysis
2009 2010 2011 2012 2013
Liabilities-to-equity
GSK 3.52 3.42 3.83 4.84 5.39
AZN 1.66 1.42 1.27 1.26 1.41
JNJ 0.87 0.82 0.99 0.87 0.79
AVERAGE 1.98 1.72 1.65 1.71 1.55
Net debt-to-equity
GSK 2.14 1.93 2.07 2.72 3.07
AZN 0.11 0.41 0.40 0.43 0.45
JNJ 0.29 0.30 0.34 0.25 0.25
AVERAGE 0.96 0.80 0.73 0.75 0.56
Interest coverage ratio
GSK 11.08 4.80 10.63 9.28 10.16
AZN 10.02 11.63 13.62 9.06 7.60
JNJ 35.93 38.25 22.65 26.89 33.10
Forecast
2014-12 2015-12 2016-12 2017-12 2018-12
Sales 27.128 28.062 29.114 30.119 31.038
Net profit margin (ROS) 20,24% 19,93% 19,37% 19,48% 19,40%
× Asset turnover 0,63 0,63 0,62 0,61 0,61
= Return on assets (ROA) 12,84% 12,55% 12,02% 11,97% 11,90%
× Financial leverage 5,21 5,16 5,39 5,38 5,31
= Return on equity (ROE) 66,86% 64,80% 64,76% 64,40% 63,21%