Total Pageviews

Showing posts with label UNVR. Show all posts
Showing posts with label UNVR. Show all posts

Saturday, May 14, 2016

UNVR 2015: New Factory for BANGO and ROYCO

In 2015, the company was able to increase revenue 5.7 % up compared to revenue in 2014. The biggest contributor was given by Home and Personal care product. Although its product experienced slower growth in its sales which was at 3.2 % compared to its sales in 2014 that was at 9.8%. People may probably cut their expense for home care since the price of the basic foods increased. The cycle of the product may be at mature cycle, the company rejuvenated the product with new variance.
On other hand, the revenue growth of food and refreshment product increase in double digit that was 12.1 % in 2015. The company opened new factory to produce Bango and Royco. Both of them are market leader on each segment. The factory has annual capacity to produce 7 million units and it is located on 6300 meter square area.

Bango App, LeverEdge & GT Next Gen
The company is also developing digital application for its buyer, it builds Bango app which is contained information about food culinary and etc. the company intends to engage the customer and also to increase brand equity through digital campaign.

In the end of 2015, the company was also implementing GT Next Gen for traditional stores. GT Next Gen helps the shop owner to manage store in its availability of stock and help the store owner to improve its lay out store. GT Next Gen supports traditional store to compete with modern store in winning the competition.

In its business operation, the company has LeverEdge, within this application the sales team and distributor could make better decision in delivering the goods. The distribution is improved more accurate and more efficient.










Monday, April 13, 2015

UNILEVER INDONESIA - UNVR


Indonesian government put a target of economic growth at about 5.7-5.8 % (based on RAPBNP in 2015) in spite of slower economic growth at the last two years. On other hand, government sets inflation rate at 5.0 %, currency exchange rate at IDR 12,200 and oil price at US 70 per barrel and income from tax at about  Rp 1,484 billion or up about 20 % than last year.

There are also increases in price of important goods and services for Indonesian people include rice, soybean, transportation and etc. As a result of that, consumption may decrease compared to last year. Meanwhile higher interest rate in US which is predicted in 2015 will weaken rupiah currency and as a result of that, inflation will increase as Indonesia’s manufacturing sector still need material from oversea.

Accordance to Bloomberg, the fed fund rate in about June 2007 was above 5 % and the Fed started to decrease its rate in that time gradually. In near February of 2009 the Fed had set its rate at almost zero percent. The Fed may increase its fund rate gradually until at 5 % once upon the economic condition is getting better and unemployment rate is decline. According to Paul kruggman in the early April 2015, the inflation rate in US is still low and that means the consumption is not growing significantly yet.

Among of countries across the world are afraid if the Fed will raise its fund rate to its rate in 2007 which was about 5 %. It will strengthen dollar and weaken other currencies include rupiah.
Infrastructure project: 5 % of GDP

Government expects that its infrastructure project master plan could drive the economic growth although there are many obstacles to execute the project such its project financing. State companies may take big portion in its various projects that is why government has changed almost all directors and commissioners in state companies and government started to issue its bonds in capital market both in domestic and oversea such as Japan. The fund rising may be the key issue in its project, some experts said that domestic bank is difficult to give loan for infrastructure project as its size and long term financing although they have state company for infrastructure financing, SMI.

According to Indonesia infrastructure finance, Indonesia plans to increase its infrastructure project from about 2 % GDP in to 5 % of GDP. The huge spending will be allocated in Sea transportation (IDR 496 trillion), residential (IDR 384 trillion), roads (IDR 340 trillion) and water resources (IDR 275.5 trillion).  The sectors which are related with those main projects may increase significantly in next 5 years.

Second Most Optimistic consumers
Based on Guilaume de Gantes, Partner of Mckinsey, Indonesian consumer is at the second of the most optimistic consumer of the world after India in 2013. The consumer tends to be family oriented, purchase good or service base on family’s advice or request, Favors local brand and emotionally engaged to the product.

Due to higher inflation rate the consumption may decline and if government intends to maintain consumption government should make effort to decrease inflation rate.

Based on national statistic in 2013, the prepared food and beverage was the biggest portion of average monthly spending per capita of commodity (food category). It was 26 percent of total average monthly expenditure in 2013. Meanwhile for non food category, the biggest portion was housing and household facility which was more than 40 percent of its total expenditure. For period of 2007 until 2012, the CAGR of average monthly expenditure of education cost is the highest growth and the second is tax and insurance cost.

That means consumer spends more money for prepared food and beverage product than cereal product such rice or grain in average.

Manufacturing industry in food, refreshment, household may still have good potential to grow.
In conclusion, the government tends to focus on its infrastructure project due to the lack of infrastructure facilities in Indonesia and strong dollar weakened rupiah and because of that, the economic growth may decline than last year. In 2008 – 2014 the consumption section takes the highest part of gross domestic product and it could be a slightly change in recent government. Self full filling in energy sector and food sector will also make government reduce or stop import goods in those sectors.

Company Analysis: Biggest skin care product in Asia
The company is owned by foreign investment as its biggest share holder, Unilever Indonesia holding BV with 85 % of total share. Commonly each brands of the company is the market leader in each market in Indonesia.  UNVR is one of reputable company in Indonesia with strong performance; it was having two digit growths in its revenue in the past 4 years. UNVR has been operating its business in Indonesia for over 30 years and it acknowledges political and macro economic situation Indonesia.
In 2014 the revenue was rising 12.2 % up compared revenue in 2013. The company could maintain its brand as the market leader in the market. The famous brand for skin care such as ponds, dove, Vaseline and etc are key drivers of its incremental sales in 2013. Skin Care product is one of the main business cores of the company in Indonesia; the company has established the biggest factory of skin care product in asia in cikarang, west java.

The revenue in 2014 consists of home and personal care product ( 71 %) and also food and refreshment product (29%). Other top brands are buavita,wall’s,Zwitsal, rinso and etc. food and refreshment product experienced double digit growth which was at about 19 %.

In 2014 the gross margin decreased slightly from 51 % to 50 % due to higher cost of transportation and higher price of imported raw material. The net profit margin also slightly decline from about 17 % to about 16 % of total sales. Despite those ratios slump slightly the activity ratios such as day receivable and day inventory had been improved.

The company has strong internal cash resources, it does not have any long term loan and it has good financial leverage. Its free cash flow is also positive due to strong margin and available internal source of fund.
In 2015 revenue growth may slow down than 2014, there is a certain trend that incremental sales follows the economic growth since 2011 as it can be seen at the table. The acceleration of revenue tend to follow acceleration of GDP.

Opinion

I do not know the exactly business operation of the company, the idea is very simple, how the company could engage customers more?

Skin Care product
Each person has each physic character include skin character. Among of the customers usually do not know each type of skin character, dried skin or oiled skin 

The company will provide product based on its skin parameter such as humidity or something else.Firstly, the consumer will do such a skin test for knowing which product is suitable for their skin. There will be various parameters appear and the options of the suitable products for their skin.The equipment for skin test will be installed at big shopping center or etc.


source : BI and Bloomberg

source : BI & Annual Report

Source : Annual Report 2013

Source : Annual Report 2013

Source : Annual Report 2013

Source : BPS 2013

Source : Annual Report 2013

Source : Annual Report 2013

Source : Annual Report 2013

Source : Annual Report 2013

Source : Annual Report 2013









Sunday, June 1, 2014

UNVR




Background
Indonesia’s economy has consistent growth in its public consumption and investment. 97 % of its GDP is contributed by its domestic economy. The World Bank forecasted that Indonesia’s economy will grow 5.3 % in its report at quarter 3/2013. Its domestic economy consists of public consumption which is at 55 % of GDP and investment which is at 34 % of GDP.
Steady economy is accompanied by relatively stable inflation and healthy demographic structure with high productive age number. With that strength of Indonesia’s economy, public consumption and investment are expected continue to grow as the key driver of economic growth.

Inflation rate vs. BI Rate
Inflation rate (yoy) in 2013 is at 7.25 %, this is higher than previous year which was at 4.3 %.in order to control inflation rate government increase BI Rate at 7.5 %. With regression analysis we could find the correlation between BI rate and inflation rate in 2007-2013 with t-stat at 3.9 or bigger than 2. If BI rate is still 7.5 %, it will reduce the inflation rate from 7.25 % in to 6.90 %.
Once the inflation rate decline usually investor will expect central bank to reduce its BI rate. And people will be expected to increase their public consumption and investment.

UNVR
 UNVR is one of the favorite stocks in IHSG. In fundamental analysis, UNVR has a consistent growth in the several years as low competitiveness in Indonesia. The foreign investment such as UNVR is able to be a market leader easier. In the period of 2007 – 2013, the company has Compound annual growth rate (CAGR) at 16.1 % in its net sales. With regression analysis between non oil and gas manufacturing and net sales of the company, the possible sales growth in 2014 is at 16.1 % higher than its sales in 2013 which was at 12.7 %.
With possible lower inflation rate in 2014, public consumption will be higher. BI Rate is possible not changing and the inflation rate may have been reduced. People tend to increase its consumption include consumer goods, house hold product, food and beverage.
Good news from UNVR, the company has no long term debt. That means the company has strong internal source of fund. The company has good liquidity. 



Forecast
I used lattes CAGR to make simple assumption in sales of 2014. CAGR of 2007 -2013 is at 16.1 %. I made assumption that sales will experience consistent growth in 2014 – 2016. I took gross profit margin at 51.3 % of sales. I used assumption that the company will spend 5 % of its net sales for capital expenditure and it will be still used its short term loan as its source of fund to finance its asset.
The key ratio in 2012-2016 of its forecasting is as the following list

Ratio analysis
Net Profit margin
16.8
16.0
16.0
16.0
16.1
Asset Turn Over
227.8
230.4
175.4
145.5
126.8
ROA
38.3
36.8
28.1
23.3
20.4
Financial Leverage
302.0
313.7
203.9
171.2
155.7
ROE
115.7
115.4
57.4
40.0
31.7
Net Sales
27,303,248.0
30,757,435.0
35,678,624.6
41,387,204.5
48,009,157.3
CFO
5,751,738.0
6,616,947.3
7,539,803.3
8,747,675.8
Net Add fixed asset
1,031,438.0
1,537,871.8
1,783,931.2
2,069,360.2
Free Cash Flow
4,720,300.0
5,079,075.6
5,755,872.1
6,678,315.5

               






Monday, August 12, 2013

Unilever Indonesia Tbk


Sales Forecasting with Moving Average Time series analysis (in Billion IDR)
2008 2009 2010 2011 2012 2013
Q1 3,787.2 4,482.3 4,972.9 5,668.3 6,604.1 5,387.9
Q2 3,832.9 4,473.4 4,949.7 5,795.8 6,755.5 6,582.0
Q3 4,135.3 4,556.9 4,762.4 5,858.0 6,984.5 8,961.5
Q4 3,822.3 4,734.2 5,005.3 6,147.0 6,959.2 8,447.9
Total 27,303.2 29,379.3
Growth  7,6%







Based on the table at above, sales projection of 2013 increase 7,6 %. I used simple combination of moving average and time series, then use its factor to adjust the forecast in four quarters. 

Forecasting with seasonality 



with another method, I conclude that the growth rate will be at 15 % up.  I used seasonality method to estimate the sales of 2013. 

I think the advancement in sales is occurred because of inflation rate factor and increase in sales. It is need deeper in analysis at sales in number.  Is there any increase in number ? which product are dominant in sales contribution ?. commonly consumer goods are inelastic in its demand to price. 


Rise of oil and gas price which is moved by the worse politic condition in Middle East make the global economy slow downs. The energy cost, production cost and transportation cost is more expensive. 

Meanwhile the Fed plans to decrease its money supply as the economic start to recover in USA. The Indonesian rupiah will be weaken to US dollar. In recent times the US government has shut down its activities because they have to negotiate with parliament about Government Debt. Government plan to increase its debt but unfortunately parliament disagree with that plan. 

Meanwhile based on data from trade ministry, Indonesia's export is decrease in 2011 - 2012. It declines 5 % down.


estimation for next year in private consumption will be decline because people will spend more money for transportation cost, energy cost and also the multiplier effect of cost of energy. The price of goods will increase as the increase in production cost.

According to the forecasting above I have made its financial projection





In 2013 -2015, i estimate the company will be able to increase their sales 15 % up in each year. I use seasonality method with 15% growth. 

Big company usually grow stronger with M&A strategy or buy the existing brand in order to advance growth. Unilever has done several corporate action such as buy local brand like sari wangi, buavita etc.

I think the analyst have to find the product which has stronger impact in sales increase then it must be figure out its price sensitivity. Will the change in its price effect demand from customer ?