Está en la página 1de 17

Final project of corporate finance

PRESENTED TO:
PROF. MUZAFFAR ASAD

PRESENTED BY:
M. HASSAN RAZA
BASIT KHALIL
ASIF SHAFQAT

SECTION:
“B”
Final project of corporate finance
Final project of corporate finance

BALANCE SHEET
Final project of corporate finance

PROFIT & LOSS


Final project of corporate finance

KOHAT CEMENT PAKISTAN LIMITED

DEGREE OF OPERATING LEVRAGE

%AGE CHANGE IN EBIT/%AGE CHANGE IN SALE

%AGE CHANGE IN EBIT

Current EBIT_Previous EBIT/Previous EBIT

693901047_36648971/36648971

657252076/36648971

18

%AGE CHANGE IN SALE

Current sale_previous sale/previous sale

3395580759_1371791931/1371791931

2023788828/1371791931

1.5
Final project of corporate finance

DEGREE OF OPERATING LEVRAGE

%AGE CHANGE IN EBIT/%age change in Sale

18/1.58

DEGREE OF OPERATING LEVRAGE= 12

DEGREE OF FINANCIAL LEVERAGE

EBIT/EBIT-I

693901047/693901047_549902638

693901047/143998409

DEGREE OF FINANCIAL LEVERAGE= 4.81

DEGREE OF TOTAL LEVRAGE

DOLxDFL

12x4.81

57.72
Final project of corporate finance

WEGHTED AVERAGE COST OF COST OF CAPITAL

Interest/Debtx100

549902638/4392957769x100

12.5%
Final project of corporate finance
Final project of corporate finance

BALANCE SHEET
Final project of corporate finance

PROFIT & LOSS


Final project of corporate finance

THTTA CEMENT COMPANY LIMITED

DEGREE OF OPERATING LEVRAGE

%AGE CHANGE IN EBIT/%AGE CHANGE IN SALE

%AGE CHANGE IN EBIT

Current EBIT_Previous EBIT/Previous EBIT

327116_139224/139224

187892/139224

1.34

%AGE CHANGE IN SALE

Current Sale_Previous Sale/previous Sale

1795109-1415463/1415463

0.24

DEGREE OF OPERATING LEVRAGE

%AGE CHANGE IN EBIT/%AGE CHANGE IN SALE

1.34/0.24

5.58
Final project of corporate finance

DEGREE OF FINANCIAL LEVERAGE

EBIT/EBIT_I

327116/327116-63718

327116/263398

1.24

DEGREE OF TOTAL LEVRAGE

DFLxDOL

5.58x1.24

6.91

WEGHTED AVERAGE COST OF COST OF CAPITAL

INTEREST/DEBTx100

62813/326435x100

19.24%
Final project of corporate finance
Final project of corporate finance

BALANCE SHEET
Final project of corporate finance

PROFIT & LOSS


Final project of corporate finance

FAUJI CEMENT COMPANY LIMITED


DEGREE OF OPERATING LEVRAGE

%AGE CHANGE IN EBIT/%AGE CHANGE IN SALE

%AGE CHANGE IN EBIT

Current EBIT_Previous EBIT/Previous EBIT

1646233-601518/601518

1044715/601518

1.74

%AGE CHANGE IN SALE

Current Sale_Previous Sale/previous Sale

5314538-3545902/3545902

1768636/3545902

0.5

DEGREE OF OPERATING LEVRAGE

%AGE CHANGE IN EBIT/%AGE CHANGE IN SALE

1.74/0.5

3.48
Final project of corporate finance

DEGREE OF FINANCIAL LEVERAGE

EBIT/EBIT_I

1646233/1646233-224716

1646233/1421517

1.16

DEGREE OF TOTAL LEVRAGE

DFLxDOL

3.48x1.16

4.0368

WEGHTED AVERAGE COST OF COST OF CAPITAL

INTEREST/DEBTx100

También podría gustarte