Beruflich Dokumente
Kultur Dokumente
Student Name:
Student ID:
Supervisor:
Ankur Asati
51338535
Mark Whittington
Table of Contents
Executive Summary.................................................................. 3
Introduction
....................................................................... 4
...........4
Company's History
..6
Literature Review
.9
...15
..18
..35
References..38
Appendix 1(Income Statement ASDA).......................................42
Appendix 2(Balance Sheet ASDA).............................................43
Appendix 3(Income Statement Morrison's)................................44
Appendix 4(Balance Sheet Morrison's)..
..45
Appendix 5(Income Statement Sainsbury)..
..46
2|Page
Executive summary:
In the past few years there has been a rapid growth in retail industries within the
U.K. due to various reasons like technological advancements and change in
shopping trend from weekly to daily. Despite of the harsh economic times in
Europe retail sector proved to be a supple for U.K. As it continued supporting the
economy and have brought great benefits due to its highly innovative and
competitive nature.
Annual retail sales (excluding automotive fuel) were 302.7 billion in 2011 which
reached 320.7 billion in 2013, there is a growth of 10 billion within a year as it
was 310.8 billion in 2012. These stats show the growth achieved by the retail
sector in past three years. However this growth is tremendous if viewed for last
10 years as in 2003 it use to be 241.7 billion which turned out to be 320.7
billion in 2013, growth of 32.8%, which is 20% of total U.K. GDP. On the other
hand, the major players of the retail market remained same for all those years
they are TESCO, SAINSBURY, ASDA and MORRISONS, there has been changes in
market shares of the mentioned companies but overall the market has always
been in their hands.
Retail industry plays a vital role in U.Ks community and economy as it gives
employment to a population of 3 million which is the largest private sector
employment provided. Out of which 60% of the total employees are women,
while 55% are part-time workers. It also helps to contribute to the GDP of UK,
paid tax of 19.5 billion.
Hence the retail business may be worth investing into TESCO, SAINSBURY, ASDA
and MORRISONS. The main objective of the study is to advice potential investors
3|Page
INTRODUCTION:
a). Objective of the study:
The main objective of this study is to provide an in depth understanding of the
U.Ks top four retail (grocery) companies namely TESCO, SAINSBURY, ASDA, and
MORRISON as to how these big four managed to dominate the U.K market for all
these years. By analysing the facts, figures and strategies involved with the four
major players.
This study aims to analyze the top four U.K retail (grocery) companies in order to
advice the shareholders which company is beneficial for investment and which
of these companies have brought maximum benefits in past three years (20112013) to the shareholders. The study is based on level of disclosed information of
these companies and financial statements provided in the annual reports (20112013).
b). Background of Retail Industry:
UKs urban, retail and leisure has changed vividly in the past three decades, it
has been characterised by considerable changes in the location of the outlets,
magnitude and leisure. This has been amplified by the trend of shopping towards
which the nation is moving these days and changes that has happened during
this time period in the nations leisure habits. It has also been shaped up due the
4|Page
stock
Hot
food-to-go,
Household,
National
Lottery,
Milk,
IGD, 2014. The Institute of Grocery Distribution and IGD Service Limited. [Online] Available at: http://www.igd.com/ourexpertise/Retail/Convenience/3369/Convenience-Retailing-Market-Overview/ [Accessed 05 August 2014].
2
Ruddick,
G.,
2014.
Telegraph
Media
Group
Limited
2014.
[Online]
Available
http://www.telegraph.co.uk/finance/newsbysector/retailandconsumer/10566775/Sainsburys-Local-stores-to-overtakesupermarkets.html [Accessed 02 August 2014].
5|Page
at:
stores named Tesco Express in 1994 which was followed by Sainsburys in 1998
and Morrisons in 2011. (Barford, 2014)3
According to BRC (British Retail Consortium) there was a record amount of online
sales in 2013, there was a growth of 19.2% in 2013 compared to 2012. There
was a 2.1% hike in December online sales in 2013 compared to 2012 i.e. it
reached 18.6% from 16.5%. The main forces driving this hike are the improved
delivery system, sophisticated websites of the sellers and significant investment
has been made to improve these aspects of business. The growing popularity of
Smartphones and Tablets that allows the consumer to choose and order
products on the go has also played a pivotal role in promoting the online
business.
UK grocery can be divided into following sectors made up of: Hypermarkets and
Superstores
(42.23%),
Supermarkets
(20.34%),
Discounters
(6.18%),
Barford, V., 2014. BBC 2014. [Online] Available at: http://www.bbc.co.uk/news/magazine-25762466 [Accessed 02 August
2014].
4
IGD, 2014. The Institute of Grocery Distribution and IGD Services Limited. [Online] Available at: http://www.igd.com/ourexpertise/Retail/retail-outlook/3371/UK-Grocery-Retailing/ [Accessed 02 August 2014].
5
Clark, T. (2008, April 15). Telegraph Media Group Limited 2014. Retrieved July 30, 2014, from The Telegraph:
http://www.telegraph.co.uk/finance/markets/2788089/A-history-of-Tesco-The-rise-of-Britains-biggest-supermarket.html
6|Page
They opened their online shopping website www.tesco.com in the year 2000 and
continued their expansion they now includes clothing, personal finance and
electrical products as well. They launched themselves in U.S with another name
Fresh and Easy. The Tesco now operates in 12 different countries and have
working force around 530,000 people.
SAINSBURY: SAINSBURY was founded by John James Sainsbury and his wife Ann
Sainsbury who initially wanted to be the best butter seller in U.K and opened a
dairy however in 1869 the first Sainsbury store was opened at Drury Lane,
London. Later in 1882, they started selling their own brand products. Heading
towards the end of 19th century they also started selling meat and poultry
products which were supplied by their longest establish supplier Lloyd Maunder.
Sainsbury first started training schools in 1916 at Blackfriars to make sure that
their colleagues were best trained. In 1945, they halved labels on the products to
support world war by saving the use of papers. They were one of the U.Ks first
supermarkets to open self serviced store which was introduced in 1950 and this
idea of self service counters allowed supermarkets to expand themselves to a
greater extent (Ruddick, 2013)6. In 1969 their own brand products accounted for
half of the total turnover made by Sainsbury. In 1974, for the first time Sainsbury
offered the shares of the company to colleagues through the saving related
share option scheme. They were the first to introduce bags made out of recycled
material in 1989. They are the worlds biggest retailer of fair trade products
which was initiated by them in 1996. They launched their banking service in
1997. At the beginning of 21 st century in the year 2000 they introduced more
than 175 products by the name Be good to yourself which followed strict
nutrition standards (Sainsbury, 2014)7.
ASDA: ASDA has its origin dating back to 1920, when a group of farmers in
Yorkshire joined their resources keeping milk and meat as customer base, to start
a venture that has now grown to be one of the biggest retailers in the U.K. The
dairy formed was named Hindells Dairies after a great success they expanded
and diversified themselves and formed Associate Dairies and Farm Stores LTD
in the year 1949 (ASDA, ASDA, 2013)8. ASDA Stores LTD was being formed by the
6
Ruddick, G. (2014, August 30). Telegraph Media Group Limited. Retrieved July 30, 2014, from Telegraph:
http://www.telegraph.co.uk/finance/newsbysector/retailandconsumer/10277326/Sainsburys-returns-to-site-of-first-self-servicesupermarket.html
7
Sainsbury. (2014). J Sainsbury plc. Retrieved July 30, 2014, from Sainsbury History: http://www.j-sainsbury.co.uk/aboutus/sainsburys-story/19th-century/#tabbed_section
8
ASDA. (2013, October 16). ASDA. Retrieved July 31, 2014, from Asda Media Centre: http://asdamediacentre.co.uk/aboutasda/asda-history
7|Page
two groups Asquith and Dairies, where Dairies is taken from Hindells Dairies and
Asquith was taken from the chain of self service supermarket named Queens
supermarket, which was initially started as a store in Pontefract, West Yorkshire,
England by two brothers Peter and Fred Asquith. They renamed the company as
ASDA Queens after acquiring the GEMs Group in 1965. Finally in 1968 when the
Asquith was bought by Associate dairies they named it ASDA. 1980s was hard
time for them where they just introduced George clothings in some of its stores
in 1989 compared to 1970s when they were acquiring some big names like Allied
store, gateway and expanding their business. Later towards the end of 20 th
century in 1999 Wal-Mart biggest retailer purchased ASDA (ASDA, 2014 Asda
Stores Limited, 2014)9, which helped ASDA to explore more areas in business as
they launched shopping website www.asda.com for purchase online and collect
for free they also launched a service called ASDA direct where non-food items
can be purchased and are deliver to door step of the customer. (ASDA, 2014)10
Morrisons: Morrisons today had its roots in a stall run by William Morrison, an
egg and butter merchant of Bradford market in 1899.First store with self serviced
counters and product with price labels on them was introduced in 1958, it was
the only store with such facilities in Bradford market at that time. They continued
to expand and diversify themselves and first supermarket was launched just after
2 year in 1961 with groceries, meat and other provisions including the facility of
free parking. Further expansion of the company led it to be a public company
and they launched their shares in 1967, due the huge demand of shares it was
over-subscribed. They expanded themselves and reached Lancashire by taking
over Whelan discount store in 1978. They joined FTSE 100 in the year 2001 and
became U.Ks fourth largest supermarket after acquiring Safeway in the year
2004; they continued this wave of acquiring and took over Rathbone bakery and
abattoir in May and June 2005 respectively. They became the first retailer to have
all the three top retail industry awards in one year- Supermarket of the year,
Grocer of the year, Retailer of the year in 2008. It also became U.Ks Greenest
Supermarket in the same year. They also have awards like-Employer of the year
and U.Ks most apprenticeship provider in 2010&11. (Morrison's, 2014)11 They
were the last among all the top four players to start online shopping
9
ASDA. (2014). 2014 Asda Stores Limited. Retrieved July 31, 2014, from History of Asda: http://your.asda.com/about-asda/thehistory-of-asda
10
ASDA. (2014). ASDA 2014. Retrieved July 31, 2014, from ASDA: http://www.asda.com/
11
Morrison's, 2014. Wm Morrison Supermarkets plc 2014. [Online] Available at: http://www.morrisons-corporate.com/Aboutus/Company-history/ [Accessed 10 August 2014].
8|Page
www.morrisons.com , they started delivery facility but are still lacking behind as
they only cover a little part of U.K. (BBC, 2013)12
LITERATURE REVIEW
12
BBC, 2013. BBC 2014. [Online] Available at: http://www.bbc.co.uk/news/business-21782381 [Accessed 10 August 2014].
9|Page
The purpose of this chapter is to look upon the literatures written in the past and
have a better understanding of the retail industry. The studies conducted on
different factors like changes in retail industry over time, technological
advancements, policies followed and the competitive environment will be
discussed under the section of Transformation of Retail Industry. The studies
conducted on the impact of proper and improper governance over the financial
performance, agency theory and information asymmetry will be discussed under
the section of Corporate Governance. While as the studies on the role of
financial statements or accounting information, impact of financial ratios, other
areas which can be analysed and which will be of benefits to the users of
information will be discussed under the section Financial Ratios.
This chapter will provide extensive review of the studies conducted in the past
under following headings:
a). TRANSFORMATION OF RETAIL INDUSTRY:
In
the
nineties
the
retail
industry
particularly
grocery
witnessed
the
concentration of power in the hands of few. It was this era where development of
new physical supply system, own brand products and use of more advance
information system took place. This all supported the powerful drivers to expand
their business more rigorously and gain more control over the supplier. However
the studies conducted suggest that there is a potential for further growth in the
industry (Emmanuel Ogbonna, 1998)13. National context in which trading take
place is said to be responsible for the changes in retail industry, it is said that
British Retail system is controlled by some key traders having control over the
funding system. Such a huge concentration of power in a few hands leads to the
development of predictable format and acts as a driving mechanism for all
leading chains in a pre-determined manner (Hallsworth, 1995) 14.
Late 80s and Early 90s was reffered as the golden age of the retail industry as
there was a tremendous growth and increase in profitability and during that
period Sainsbury witnessed continuous increase in Pre-tax profit and the
shareholders dividend reached upto 20% per annum. Soon after the mid of 90s
there was a substantial shift in UK food market, according to the researches
conducted previously the main drivers of the shift were the rise and fast growth
13
Emmanuel Ogbonna, B. W., 1998. Power relations in the UK grocery supply chain - Developments in 1990s. Journal of
Retailing and Consumer Services, 5(2), pp. 77-86.
14
Hallsworth, A., 1995. British retailing: the institutional context. Journal of Retailing and Consumer Services, 2(4), pp. 251-258.
10 | P a g e
of deep discounters, alteration of sunk cost, property valuation and people were
unwilling to accept the growing dominance of key players. This all lead to a new
era in food industry with is often reffered as Store Wars (Wrigley, 1994) 15.
Studies conducted in the past states that competiton amongst retailers in UK is
not upto the same level as in some similar leading economies. Convinence store
have been threatened to loose their market share to the supermarket chains
which are starving to grab more and more market share (Ronan De Kervenoaela,
2006)16.Innovation is considered to be an important organ of organisation for
many industries and similar is the case for the retailing. If one want to survive in
such a competitve global platform they need to innovate. Developing business
model, pursuing development of technology and growth prospects in the global
market are some part of innovation retailers are trying to achieve. In order to
achieve these goals retailers need to know which innovation are paying them off,
which technology advancement could let them expand further, how to meet the
changes in market and so on (Venkatesh Shankar, 2011) 17. The answer to these
question leads to innovation such as online shopping or introduction of internet
in retailing.
There are three major factors which led to the internet introduction-market
development
opportunity,
internet
communications
and
development
capabilities. The pottential for sales in internet segment has led retailers to build
an active website with online sale facility. All the companies considered in this
study have active participation in online market
(Neil Doherty, 2003)18. In recent years there has been a great development in
online sales and as a result market share covered by online sales is booming
year by year at a high rate. Tesco have their website with online sales and
delivery facility with the name www.tesco.com , ASDA with click and collect,
online purchase and delivery facility at www.asda.com , Sainsbury with online
sales and delivery facility at www.sainsbury.co.uk and Morrisons with sales and
delivery facility at www.morrisons.com . However Morrisons covers the least
area for delivery among all the companies.
15
Wrigley, N., 1994. After the store wars (Towards a new era of competition in UK food retailing?). Journal of Retailing and
Consumer Service, 1(1), pp. 5-20.
16
Ronan De Kervenoaela, A. H. I. C., 2006. Macro-level change and micro level effects: A twenty-year perspective on changing
grocery shopping behaviour in Britain. Journal of Retailing and Consumer Services, 13(6), pp. 281-392.
17
Venkatesh Shankar, M. S. Y., 2011. Innovations in Retailing. Journal of Retailing, 87S(1), pp. S1-S2.
18
Neil Doherty, F. E.-C. C. H., 2003. An analysis of the factors affecting the adoption of the Internet in the UK retail sector.
Journal of Bussines Research, 56, pp. 887-897.
11 | P a g e
Despite of all efforts there is always a threat of a new competitor to enter the
market, like the worlds biggest retailer walmart (Ruddick, 2014) 19 entered the
UKs retail market in 1999 with the acquisition of ASDA which led to the
restructuring of the market with
Ruddick,
G.,
2014.
Telegraph
Media
Group
Limited
2014.
[Online]
Available at: http://www.telegraph.co.uk/finance/newsbysector/retailandconsumer/11034069/Asda-winning-supermarket-pricewar-as-sales-rise.html [Accessed 19 August 2014].
20
John Fernie, B. H. U. G. E. P. S. J. A., 2006. The Impact of Wal-Marts Entry into the German and UK Grocery Markets.
Agribusiness, 22(2), pp. 247-266.
21
Thomson, L. M., 2009. 2014 Bennett, Coleman & Co. Ltd. All rights reserved. [Online] Available at:
http://articles.economictimes.indiatimes.com/2009-01-18/news/28462497_1_corporate-governance-satyam-books-fraud-bysatyam-founder [Accessed 15 08 2014].
22
Solomon, J., 2007. Corporate Governance and Accountibility. 2nd ed. West Sussex: John Wiley & sons.
12 | P a g e
decreses with the company having block owners, where the block owner may be
a bank or other corporations. (Tran, 2014)25
Agency problem arises due to a simple cause asymmetry of information
between manager and the shareholders. It is obvious that the manager knows
more about the firm than the shareholders as the shareholders are not the one
who are involved in the firms operation. To keep an eye on the manager that is
agency problem and reducing the asymmetry of information is to have a good
corporate governance. The studies conducted in the past indicates that there is a
positive relationship between the peformance of the firm and its effective
governance. The findings states that there is a positive relation between the
23
Chen, J.-h. l. a. L.-Y., 2014. The Valuation Effect of Corporate Governance on Stakeholder's Wealth. Internation Review of
Economic & Finance, 32, pp. 117-131.
24
Panu Prommin, S. J. P. J., 2014. The Effect of Corporate Governance on Stock Liquidity : The Case of Thailand. International
Review of Economic and Finance, 32, pp. 132-142.
25
Tran, D. H., 2014. Multiple corporate governance attributes and the cost of capital- Evidence from Germany. The British
Accounting Review, 46, pp. 179-197.
13 | P a g e
board structure, stock ownership and the performance of the firm. (Brian
Conheady, 2014)26.
There are effective ways opted by almost all the companies used to shrink
agency problem and make the board more effective by comprising the board of
independent members (Aparna Bajpaia, 2014) 27. As in the case of Tesco PLC
(2013) the proportion of independent members in the board is more, they have 8
non-executive directors and two executive directors. Sainsbury (2013) also have
more non-executive members in board, they have 5 non-executive member in
comparison to 4 executive members. Where as (2012-2013) Morrisons board
comprises of 14 out of which there were only 4 non-executive members. There is
no information regarding board members of the ASDA in the public domain.
Brian Conheady, P. M. K. K. O. I. P., 2014. Board effectiveness and firm performance of Canadian listed. The British
Accounting Review, xxx, pp. 1-14.
27
Aparna Bajpaia, D. M. M., 2014. Empirical Study of Board and Corporate Governance Practices in Indian Corporate
Sector:Analysis of CG Practices of ITC and ONGC. Procedia Economics and Finance, 11, pp. 42-48.
28
Palmer, J. E., 1983. Financial Ratio Analysis. 3rd ed. Bloomington: American Institute of Certified Public Accountants.
14 | P a g e
survive or is going to fail, this can be done several years prior to the failure. In
other words it is a good tool to differentiate between a failed and non-failed
company before they are actually going to fail (Moscalu Maricicaa, 2012)29.
Financial analysis can mainly be of two types; based on actual results rather than
forecast and based on forecast rather than actual results. Former type is used to
determine the financial performance of the ongoing projects while the later type
is used mainly for early warning of any failure, predict the financial health and so
on (Katarina Kocisova, 2014)30. Financial ratios are of various types but there are
five particular independent financial factors; liquidity, capital structure and
profitability, profit margin and growth, efficiency and asset structure that can
sense the changes in economical conditions of any country.
The output of ratio analysis can help the government to consider the changes
and take suitable step in order to keep the economic conditons stable. This result
can also be used by other industry rivals in order to know their financial state
within the industry (M. Emin O cala, 2005) 31. Financial Ratios plays important role
in the prediction of financial crisis, as found in previous study the leverage ratio
can give strong evidence of the banks in trouble and can help concerned
authorities to take action prior to collapse of the whole financial system.
However, market leverage ratio was found to be more suitable and effective than
book leverage ratio (Chen, 2013) 32. Financial forecast has remained centre of
attraction and a challenge at a global stage. Researches has been done in order
to develop a model using financial ratio which can predict the situation of
business crisis, models like SVM developed in China gives a accuracy of about
85% which is a strong evidence of the fact that financial ratio use in a model
gives a true picture of future of the industry (Fengyi Lina, 2011) 33. UK adopted
IFRS(International Financial Reporting Standards) in the year 2005 but wasnt
fully implied untill 2007. This transiton of UK GAAP to IFRS led to some changes
in key financial ratios like profitability and liquidity ratios increased by a great
margin where as P/E(price/earning) ratio decreased by a lower margin. There is
also an increase in operating income, net income, current liability and invested
29
Moscalu Maricicaa, V. G., 2012. Business Failure Risk Analysis using Financial Ratios. Procedia - Social and Behavioral
Sciences, 62, pp. 728-732.
30
Katarina Kocisova, M. M., 2014. Discriminant analysis as a tool for forecasting companys financial health. Procedia - Social
and Behavioral Sciences, 110, pp. 1148-1157.
31
M. Emin O cala, E. L. O. E. E. G. V., 2005. Industry financial ratiosapplication of factor analysis in Turkish construction
industry. Building and Environment, 42, pp. 385-392.
32
Chen, S., 2013. How do leverage ratios affect bank share performance during financial crises: The Japanese experience of
the late 1990s. Journal of The Japanese and International Economies, 30, pp. 1-18.
33
Fengyi Lina, D. L. E. C., 2011. Financial ratio selection for business crisis prediction. Expert Systems with Applications,
38(12), pp. 15094-15102.
15 | P a g e
capital while decline in shareholders equity has been observed. This is very
important to the financial statement users (investors, shareholders , analyst) to
be informed that this transition results in increase which can be misleading if not
considered properly (Rainer Lueg, 2014)34.
METHODOLOGY
The purpose of annual reports published by the companies is to provide true and
fair view of valuable information in order to help the investors in their decision
making process. Following information can be found in an annual report:
Chairmans Review, Chief executive Review, Business Formation, Corporate
Governance, Financial Review, Financial Statements and Notes on Financial
Statements. These are all historical information which helps an investor to
calculate the returns they can achieve, whether to buy or sell the stocks, risk
related to the investment, key competitors and market risk. In this chapter the
Tesco, Sainsbury, ASDA and Morrisons annual reports will be compared on
34
Rainer Lueg, P. P. M. B., 2014. Does transition to IFRS substantially affect key financial ratios in shareholder-oriented common
law regimes? Evidence from the UK. Advances in Accounting, incorporating Advances in International Accounting, 30, pp. 241250.
16 | P a g e
particular grounds and allow us to figure out the company with maximum
disclosure.
The data analysis section includes the revelation of all the four companies on the
basis of various sections. The first section of the study is related to the
commercial and financial information of the company that includes information
about their operations in different countries and continents. What is the business
area of the company? And what things are been provided by them in their annual
statements. Second section is of corporate governance which gives an overview
of the number of committee member and the details about the members and
function performed by them. Third section is investors information, share
ownership and market performance which give an impression about the stock
ownership and their performance.
Tesco, ASDA, Sainsbury and Morrisons have been opted for the study due to fact
that they are the top four companies in terms of market shares (BBC, 2014)35.
There are many other companies in the market like Waitrose, ALDI, LIDL which
are growing their market share in U.K every year but are far away from the top
four hence doesnt makes them suitable to be considered for the study and the
time limitation confined the study to be limited to these four companies.
The study has been done using the annual reports of Tesco, ASDA, Sainsbury and
Morrisons respectively and other sources of public informations such as news
articles, books and journals. In order to do competitive analysis Porters five
forces is used which is based on five sections namely bargaining power of buyer,
bargaining power of supplier, threat of new entrants, rivalry among firms and
threat of substitute. It is low complex model. Many other models like BCG matrix,
SWOT analysis, PEST analysis, Core competence analysis, Monte Carlo, Scenario
planning and other analysis would have done which may have given more
accurate results but due to the time limitation only Porters five forces has been
used for analysis. In addition to this ratio analysis has been conducted which
gives an overview about the companys financial condition and they have been
compared with the industry norms in order to have a clear picture of what is
going on in the firm. For obtaining industry norms a software name Thomson
Reuters Eikon is used and the software consists of information regarding the
firms market overview, performance, key ratios, share price, news, changes in
35
BBC, 2014. BBC 2014. [Online] Available at: http://www.bbc.co.uk/news/business-26936146 [Accessed 09 August 2014].
17 | P a g e
high end positions, various charts and historical data. There are other
information available in the software which is more of the use to an analyst.
LIMITATIONS
Although methods of obtaining information are profound, there still might be
some adverse effect as discussed in the sections below:
1. Information Quality: As the information used in ratio analysis is
extracted from the companys financial statements. These statements are
taken from their annual reports which are a public source of information,
thus these reports are seen by all of the users (investors, creditors,
suppliers and analysts). So the company wont be willing to show if they
are having high debts or the actual problem which can ruin their image
and goodwill in the market. Thus the actual figures of profits, assets, debts
and liabilities, stock and so on may not be represented and may have
been manipulated by the company in order to give annual report a
lucrative gesture.
2. Based on Historical Data: The basic purpose served by the financial
ratios is they provide the financial information on the companys past
performances. They dont give any information about the present situation
of the company and in particular information from the past is not enough
to understand the present situation of the firm. There are many factors
which may have influenced the statements which are not at all available in
the statements or the annual reports.
Regardless of all the above limitation Ratio Analysis of the companies will
add some value to the decision making process of the investors
3. Disclosure: The information used in the disclosure and analysis of
corporate governance of the companys is limited as the data used has
been collected from public sources like annual reports and news articles.
Thus the information was limited.
4. Limitation of the Study: Due to the limitation of the time, in the study
secondary study has been done that is research done in the past has been
reviewed. However this study could have been conducted using primary
method which could have given more accurate result. Limited Data
availability, public source of information has been used thus no inside
18 | P a g e
19 | P a g e
DATA ANALYSIS
In this chapter data was gathered about all the companies on the basis of four
main grounds Commercial and financial information about the companies,
Porters five forces (competitive analysis), Corporate governance and investors
and shareholders information. The data collected was then processed in order to
answer the question posted on the objective section.
a). Commercial and Financial Information:
Tesco Plc:
Tesco use to operate in three continents (Europe, Asia, and America) which
comprised of 14 countries before its withdrawal of business from Japan and
America. Tesco closed 199 shops run by Tesco under the name Fresh and Easy
were closed reported that these shops failed to make profit although there was
an investment of 1.2bn. (Peston, 2013)36
Tesco now operates in 12 countries (United Kingdom, India, South Korea,
Malaysia, Thailand, Czech Republic, Hungary, Ireland, Poland, Slovakia, China
and Turkey) (Tesco, 2014)37. Tesco business consists of groceries, clothing,
electrical, financial services and home product. They provide detailed disclosure
about their group as well as individual continent sales, investments, services,
definition and performance of each sector of business including customer loyalty
and supplier view point in their annual report.
J Sainsbury:
Sainsbury used to operate a chain in U.S. and Egypt as well but due to the hard
times faced by its core domestic businesses they pulled their hands out of it
36
Peston, R., 2013. BBC 2014. [Online] Available at: http://www.bbc.co.uk/news/business-22179255 [Accessed 6 August
2014].
37
Tesco, 2014. Tesco 2014. [Online] Available at: http://www.tescoplc.com/index.asp?pageid=372 [Accessed 06 August
2014].
20 | P a g e
Morrisons:
Morrisons operated throughout the U.K. and has factories based in Hong Kong,
china and many others East Asian countries whose core purpose is to supply
range of goods (Morrison, 2014)39. Their business consists of groceries, fresh
food, own brand food products, Kidd care, Morrisons cellar-selling wine from all
around the world and clothings. They provide detailed disclosure of sales,
investments,
their
achievements,
customer
understanding,
Performance,
Hall,
J.,
2010.
Telegraph
Media
Group
Limited
2014
.
[Online]
Available
http://www.telegraph.co.uk/finance/newsbysector/retailandconsumer/8124540/Sainsburys-eyes-expansion-in-foreignmarkets.html [Accessed 07 August 2014].
39
at:
Morrison, 2014. Wm Morrison Supermarkets plc 2014. [Online] Available at: http://www.morrisons-corporate.com/Aboutus/HK/ [Accessed 07 August 2014].
21 | P a g e
Customers are the base of grocery industry; they can influence the price up to a
great extent say if the price of any products with fairly same quality is more in
Tesco they will move to another retailer with lower price. Especially after the
financial crisis the customers have been more prices conscious and the online
shopping option has much more impact on pricing as it gives the option of
selecting and comparing various brand products simultaneously, so the buyer
can switch to a different brand with no cost.
BARGAINING POWER OF SUPPLIERS:
Suppliers do have enough power to regulate the market as they are the heart of
supply chain. They use their power by making retailers pay a certain amount for
the goods as they are the one to supply but they are being dictated by the
supermarkets and hypermarkets like Tesco as they can negotiate better prices
than individual chains. If the supplier wont agree with such firms they are left
with no retailers to buy their products.
THREAT OF NEW ENTRANTS:
U.Ks grocery market has always been a spot for competition, global rivalry,
innovations, alterations in strategy and price wars. Its difficult for a new firm to
enter the market as it is been dominated by the main players like Tesco, ASDA,
Sainsbury and Morrisons. These firms hold their position strong and make
survival of the new firms difficult other factors affecting entries are a high fixed
charge which comes with the industry and sophisticated supply chains of the
existing firms. Above all its a market of investors and as long as the firms have
good financial support they can establish themselves as seen by the newly
emerged firms like German ALDI, LIDL and Britain based Waitrose snatching
market shares from the top players. (BBC, 2014)
40
THREAT OF SUBSTITUTES:
They are not the products which actually replaces the existing ones but they are
emerged with help of new technology which helps to reduce the cost of the
product thus can be sold at a lower price than their competitors which forces
companies to keep the profit down . As there is no charge for customers for
switching to another product within this industry its easy to change mind for
customers. Grocery market offers vast range of products thus switching of
40
BBC, 2014. BBC. [Online] Available at: http://www.bbc.co.uk/news/business-26936146 [Accessed 9 August 2014].
22 | P a g e
customers from one product to another couldnt be stopped but customers can
be retained by a consistent high quality and enhanced services.
RIVALRY AMONG FIRMS:
Intensity of the competition in the grocery market is really high due to aim of the
companies to capture more market and customer shares. This highly competitive
environment of the grocery market has forced Top market dominators namely
Tesco, ASDA, Sainsbury and Morrisons to amplify their level of development,
innovation and services. In response to these situation, competing the retailers in
the U.K. has moved towards building diverse marketing strategies with the focus
on competitive pricing , enhanced services like online shopping, home deliveries.
Competition to dominate the industry had been really strong and is still
continues to be.
of
Nomination
committee,
Audit
Committee,
Remuneration
Executive
of
each
committee.
Internal
and
external
auditor
of
Pwc
23 | P a g e
J Sainsbury:
Its corporate governance consists of 9 board of directors, head of different
committees and 11 members in operating board. They provide detail of board
tenure period of non-executive staff, percentage of male and female in board,
operating board, senior executive position and company also includes details like
when was last board evaluated. They provide details of each committee head
members and the number of meetings held and attended by the directors. In
addition to this they also provide information on external and internal auditors,
risk management of different divisions, other disclosure like ordinary shares,
dividends paid, major interest in shares, contracts and policies, directors
remuneration, long term incentive plans as well.
Morrisons:
Its corporate governance comprises of 7 boards of directors who are members of
different committee like Nominations, Remuneration, Audit and Corporate
compliance and responsibility, most of the directors are member of more than
one committee; and Management board having 9 members. They also provide
information about the meetings held throughout the year including the
attendance of the members, shareholder relation, pay structure of the executive
directors, pay performance of the company, Unaudited and Audited information,
Awarded shares, Annual bonus, changes of directors, contract of directors and
other disclosures which says company is under no arrangement which will result
in termination or change of control including that employee have no share
scheme related to rights of control of the company.
ASDA:
No information regarding corporate governance was found.
d). INVESTORS INFORMATION AND SHARE OWNERSHIP:
Tesco Plc:
It gives share incentives not only to the executive class but management team
by participating in Performance Share Plan; they get Tesco shares as a part of
their bonus with a differed period of 2-3 years. As stated in Tesco values all the
colleagues not just executive or management hold shares with the help of all-
24 | P a g e
employee scheme and Save as You Earn scheme over 200,000 colleagues hold
shares.
Sainsbury:
The major share holders are Qatar holding LLC owing 29.99% shares. Lord
Sainsbury of holds 4.99% so we can see major shareholders of the company are
institutional and large shareholders (Sainsbury, 2014)42. Ordinary shares of
Sainsbury is listed in London Stock Exchange and in form of ADR (American
Depository Receipts) and one ADR equals Four shares, they are not listed on
stock exchange but are exchanged over the counter. (Sainsbury, 2014)43
Morrisons:
Majority of shares falls under private shareholders as they account for 85.94% of
the total shares. Nominee Company stands on the second position with 12.56%
shareholdings. Other shareholders are Limited companies, Deceased Accounts,
Bank and Bank nominees, investment trusts, Pension funds, family interests,
Insurance Company and other Institutions with 0.43, 0.65, 0.16, 0.05, 0.05, .01, .
01 and 0.14 respectively. (Morrison's, 2013)44
ASDA:
No information about the Shareholders although its a Wal-Mart own subsidy.
e). FINANCIAL RATIOS:
The easiest way to examine the financial health of any firm is by looking at its
ratios. They can be expressed in various forms like percentage, fraction,
proportion, comparison and many more. These ratios are used by various users
like shareholders, lenders, government, customer, supplier, employees and
competitors as well. Ratios are not only about calculations; numbers alone cant
illustrate the financial situation of the company so they require a proper
interpretation and explanation to describe about the figures obtained in a
manner which can be understood by the end users.
42
Sainsbury, 2014. J Sainsbury plc. [Online] Available at: http://www.j-sainsbury.co.uk/investor-centre/share-price/majorshareholders/ [Accessed 11 August 2014].
44
25 | P a g e
They should be compared with some pre set benchmarks in order to have a
meaningful ratio as they dont have any relevance if they are not compared with
some set benchmark. They can be compared within the firm over different time
periods which can be used to see the performance of the company over that
particular time period. The ratio analysis can also be used as a guideline to know
the performance of different firms in the same industry while keeping various
factors in mind like economic conditions, political condition, if international
comparison is made currency need to be considered and so on. Last but not the
least they may also be used to check predetermined goals by the management.
Ratios can be categorised in many ways but for this study they have been
divided into four groups-Performance, Working Capital, Financial Status and
Investment Ratios.
PERFORMANCE RATIOS:
It represents the performance of the company that is how well the company is
performing and it is found by the ratios like-ROCE, Sales or Operating Margin,
Asset Turnover and Employee ratios.
1) ROCE (Return on capital employed) - it is also called Return on Net
Assets (RONA) and Key Ratio, it gives information regarding the
percentage of return on long term capital employed in business.
(Whittington, 2014)45.
For instance if the ratio comes out to be 0.4; it means that firm is generating 40
pence of profit on per pounds invested, it is a long-term profitability ratio. This
helps the users to know about how the management is performing with the long
term funds engaged within the firm. The higher ratio is desirable as it shows
higher profit per pound; however there is no individual benchmark as it varies
from industry to industry. This study used Thomson Reuters for the industry
norms and there is no information about this particular ratio.
ROCE
Tesco
ASDA
Sainsbur
y
45
2011
13.12%
9.22%
2012
12.82%
7.92%
2013
7.11%
10.06%
9.50%
9.26%
Whittington M.(2014). Financial Analysis and Markets, BU5574-75, Lecture Slides, University of Aberdeen,(2014).
26 | P a g e
Morrison
s
12.45%
12.88%
11.58%
27 | P a g e
2011
6.25%
2.14%
2012
6.17%
1.90%
2013
3.38%
y
Morrison
4.03%
3.92%
3.81%
's
5.49%
5.51%
5.24%
Tesco
ASDA
Sainsbur
Similar to ROCE, all the companies shows a downtrend once again, Sales
margin of Tesco has declined dramatically from 2012 to 2013 by 3% which
can be justified due the increase cost of sales, may be the company has
cut down product prices due to which its gross profit has also decreased
when compared to 2012.While ASDA remained at the bottom in the list for
the year 2012 (No data available for 2013). Sainsbury has the consistent
Sales margin ratio with a change of only .2% from 2011 to 2013.
Morrisons with 5.24% have the highest sales margin for the year 2013.
28 | P a g e
Even after a decline from the year 2011 ASDA is at top of the list for the year
2012 far ahead of any other among the above mentioned companies. (No data
for 2013). Tesco and Morrisons shows upward trend from 2011 to 2013 however
Morrisons has better sales generated for all the mentioned years. Sainsbury has
a downward trend however it has not declined by a considerable amount and
stands second in the list.
Asset turnover
29 | P a g e
2011
2.0978
2012
2.0758
2013
2.1050
Tesco
86
36.417
1
30.113
82
ASDA
28
5.3983
38
5.2419
5.0647
Sainsbury
12
3.1051
47
3.3509
69
3.5619
Morrison's
44
77
35
WORKING CAPITAL
This is one of the most prominent areas of ratio analysis which reflects the
management performance and plays a vital role in companys financial health.
Many firms go bankrupt due to poor working capital management.
1) INVENTORY RATIO- It measure the average number of days the
inventory is been held. They can be expresed in various time
periods like in days, weeks and so on for days we multiply the ratio
by 365 while for weeks we take 52 as a multiple. This tells us about
the inventory turnover in the year or we can say it tell us for what
time does the stock stays with company. It includes raw material
and work in progress as well. It gives the information of the
inventory management within the business and differs from
industry to industry, for retail its 34 days.
Inventory
Ratio
Tesco
ASDA
Sainsbury
Morrison's
2011
21
17
15
15
2012
22
18
16
17
2013
22
16
17
All the companies above shows an upward trend for inventory ratios Tesco is at
the top with 22 days which means that Tesco holds its inventory longest while
Morisons and Sainsbury hold the inventories for about 17 and 16 days
respectively. However ASDA in 2012 holds its inventory for 18 days (no data for
30 | P a g e
2013). There in not much difference in the time these companies convert
inventory into sales despite all this we can say that Sainsbury and Morrisons are
capable of better converting their inventory into sales than Tesco.
2) Debtor Ratio- This ratio provides the information about the time
taken by debtors to settle their bills. It is important for the firm to
have lower debtor ratios than creditor ratio to have a well managed
financial condition. If the debtor ratio is greater than the creditor
ratio company can be in serious financial trouble or specifically
trouble in cash flow as it is a crucial part of cash flow. This is
important for creditors, banks and other investors as it concerns
cash flow of the firm.
Debtor
Ratio
2011
8
45
2012
10
23
2013
4
y
Morrison
's
Tesco
ASDA
Sainsbur
Tesco is at the
dramatic change
just
days
from 10 days from 2012 to 2013 which is a good sign as it gets it money back
sooner. However Sainsbury and Morrisons are nearly the same with 5 and 6 days
respectively. Even after dropping its debtor days from 49 to 23 ASDA is nowhere
around the other three. We can portrait a better picture after analysing Creditors
Ratio.
31 | P a g e
creditor
ratio
2011
2012
2013
Tesco
68
69
67
ASDA
Sainsbur
69
47
y
Morrison
48
47
45
's
46
45
46
Tesco is most successful in maintaining longer creditor period its far better than
all others. They have almost 60 days of difference between debtor and creditor
days which is a very good sign as in a sense its a free source of finance for the
company. But at the same time if the time period is too long as it can harm the
goodwill of the company with suppliers. Sainsbury and Morrisons have
32 | P a g e
maintained their consistency in creditors ratio for all the three years. However
ASDA has decreased it creditor ratio by 12 days but as we have seen they also
have reduced their debtors days as well but is still far away from all other
competitors.
Current
ratio
33 | P a g e
2011
0.65467
2012
0.64405
2013
0.66647
Tesco
3
0.92654
6
1.01692
ASDA
5
0.58055
4
0.64795
0.61027
Sainsbury
7
0.64141
9
0.57403
3
0.57497
Morrison's
ASDA was at the top in the year 2012 having a ratio of 1 which means it has
sufficient current assets to cover its current liability however more concern is
about how fast are these assets convertible to cash. Morrisons it at the bottom
of the list with a ratio of 0.57. However in 2013 Tesco is at top with .66 followed
by Sainsbury with a ratio of 0.61.
Acid Ratio
2011
2012
2013
Tesco
0.476341
0.456465
0.466289
ASDA
0.681288
0.632645
Sainsbury
0.304555
0.348852
0.293419
Morrisons
0.33557
0.244464
0.24036
All the companies except Tesco has a great part of inventory in their current
asset, which is considered to be most illiquid asset. Tesco still is at top in the
chart (2013) with a ratio of .466 which has been constantly maintained for all the
46
Elliot, B. E. a. J., 2012. Financial Accounting and Reporting. 15th ed. London: Pearson Education.
34 | P a g e
three year where as Sainsbury and ASDA shows a downward trend. Morrisons is
at the bottom although it has not changed much from 2012. Industry norms are .
53
Solvency ratio comprises of interest cover ratio and Gearing ratio however the
former one is not applicable in this scenario due to lack of information.
Tesco
2011
0.9548
2012
0.9349
2013
0.9904
24
0.9731
83
0.8217
92
ASDA
83
Sainsbur 0.6172
57
y
Morrison
93
0.3854
0.6506
0.6368
51
0.9772
's
89
36
73
0.6046
Best among these are Sainsbury while the worst is Tesco however as the ratio is
still below 1 it means that company is having more assets than debts. So its not
a worrying situation but they cant borrow money easily as they have achieved
35 | P a g e
high gearing. As analysed Morrisons is gearing at a much faster rate than any
other company in the list which may be due to its expansions in recent year
however its a worrying situation as a further increase can lead to serious
Solvency problems for the company.
SHAREHOLDERS RATIO:
2012
4.3493
2013
0.1102
86
0.1001
04
0.0912
94
ASDA
99
Sainsbur 0.4481
11
0.3777
0.3329
y
Morrison
79
0.2217
64
0.2421
72
0.2270
's
54
05
18
Tesco
47
Peter Atrill, E. M., 2011. Accounting and Finance for Non-specialist. 7th ed. London: Financial Times Prentice Hall.
36 | P a g e
Sainsbury with 0.33 is at the top of the chart but is showing a downward trend.
However all the companies follow the same trend worst is Tesco as it has
dropped from 6.04 in 2011 to 0.11 in 2013. Although Morrisons is below
Sainsbury but is consitent in all the three year which makes it best among all.
While ASDA is far behind in this ratio from all of its competitors.
2011
34.43
2012
39.35
2013
19.07
34.4
32
32.6
's
23.93
26.68
26.65
Due to Limitation of information there is no data for ASDA. Sainsbury once again
tops the list with 32.6 in 2013 however it shows a decline from 34.4 in 2011 to
48
Elliot, B. E. a. J., 2012. Financial Accounting and Reporting. 15th ed. London: Pearson Education.
37 | P a g e
32.6 in 2013.Once again Tesco has worst ratio dropped a lot from 34.43 in 2011
to 19.07 in 2013. Morrisons shows upward trend from 23.93 in 2011 to 26.65 in
2013 and has remained constant over these two years.
38 | P a g e
39 | P a g e
yield has not been calculated since the information required for the calculations
was not available of all the companies.
From the above analysis done on the basis of mentioned fact I recommend the
potential investor to invest in Morrisons as they are the one rewarding their
investor with consistent returns. As observed in the Performance ratios; ROCE
Morrisons stands at the top of the list ensuring the performance of management
with the employed funds. Sales margin and Asset turnover Morrisons is the best
among all it has got highest sales margin of 5% indicating more profit thus more
benefits. It is at the top of the list in 2013 in asset turnover as well, which makes
it first choice on the basis of performance ratio. As we move to the next category
of ratios which is Working capital it has got enough days in hand to pay its
creditors as it has got debtor days less than the creditor day, which makes it
suitable to be the first choice. However Tesco have the most days to use that
free finance due the long gap between the money in and the money out but
since Morrisons has witnessed better performance so the first recommendation
will be Morrisons. It can be seen in shareholders ratios they are the one which
dont show a downward trend while Tesco is the one with most declining trend
but is still giving a better return when three years time period is considered.
There is high gearing ratio for Morrisons but it is due the expansion plans
initiated in the year 2011 which shouldnt be the reason of concern for investors.
Third choice will be Sainsbury but as the retail industry is expanding on daily
basis and future is unseen so the investor should not take risk of investing in a
particular firm or industry. Investors should try to diversify their investment in
order to reduce risk, so they should include share of various company from
different industry in their portfolio.
From this study it is clear that level of disclosure is not the key to good
performance. In fact there are companies who are more transparent to hide their
inabilities to perform well. However companys like ASDA should be instructed to
publish their Annual report as it is among the top four retailers in UK. There is a
great difficulty in obtaining Harmonisation as there are various factors that
manipulate level of disclosure and exist permanently, if various organisation of
different country form a single organisation which could look upon the various
firms and provide a uniform set of information. The forming committee may
include departments like Accounting, Securities and analysts, Legal and
regulatory. Although the study has been done about the four companies,
40 | P a g e
research can be done on various other emerging companies like Waitrose, ALDI,
LIDL and various other looking upon their level of disclosure and ratio analysis ,
other analysis too as time may not be constraint for them. Above all an investor
should analyse the companys internal and external factors as well as its
operations in all the countries before investing in any company.
REFERENCES
Aparna Bajpaia, D. M. M., 2014. Empirical Study of Board and Corporate
Governance Practices in Indian Corporate Sector:Analysis of CG Practices of ITC
and ONGC. Procedia Economics and Finance, 11(-), pp. 42-48.
ASDA, 2013. ASDA. [Online]Available at: http://asdamediacentre.co.uk/aboutasda/asda-history [Accessed 31 July 2014].
ASDA, 2014. 2014 Asda Stores Limited.[Online]Available at:
http://your.asda.com/about-asda/the-history-of-asda [Accessed 31 July 2014].
ASDA, 2014. ASDA 2014. [Online]Available at: http://www.asda.com/[Accessed 31
July 2014].
Barford, V., 2014. BBC 2014. [Online] Available at:
http://www.bbc.co.uk/news/magazine-25762466 [Accessed 02 August 2014].
BBC, 2013. BBC 2014. [Online] Available at:
http://www.bbc.co.uk/news/business-21782381 [Accessed 10 August 2014].
BBC, 2014. BBC. [Online] Available at: http://www.bbc.co.uk/news/business26936146 [Accessed 9 August 2014].
BBC, 2014. BBC 2014. [Online] Available at:
http://www.bbc.co.uk/news/business-26936146
[Accessed 09 August 2014].
41 | P a g e
IGD, 2014. The Institute of Grocery Distribution and IGD Services Limited.
[Online]
Available at: http://www.igd.com/our-expertise/Retail/retail-outlook/3371/UKGrocery-Retailing/
[Accessed 02 August 2014].
John Fernie, B. H. U. G. E. P. S. J. A., 2006. The Impact of Wal-Marts Entry into the
German and UK Grocery Markets. Agribusiness, 22(2), pp. 247-266.
Katarina Kocisova, M. M., 2014. Discriminant analysis as a tool for forecasting
companys financial health. Procedia - Social and Behavioral Sciences, 110, pp.
1148-1157.
M. Emin O cala, E. L. O. E. E. G. V., 2005. Industry financial ratiosapplication of
factor analysis in Turkish construction industry. Building and Environment, 42, pp.
385-392.
Morrison, 2014. Wm Morrison Supermarkets plc 2014. [Online]
Available at: http://www.morrisons-corporate.com/About-us/HK/ [Accessed 07
August 2014].
Morrison's, 2013. Annual Report, London: Morrison's.
Morrison's, 2014. Wm Morrison Supermarkets plc 2014. [Online]
Available at: http://www.morrisons-corporate.com/About-us/Company-history/
[Accessed 10 August 2014].
Moscalu Maricicaa, V. G., 2012. Business Failure Risk Analysis using Financial
Ratios. Procedia - Social and Behavioral Sciences, 62, pp. 728-732.
Neil Doherty, F. E.-C. C. H., 2003. An analysis of the factors affecting the adoption
of the Internet in the UK retail sector. Journal of Bussines Research, 56, pp. 887897.
Palmer, J. E., 1983. Financial Ratio Analysis. 3rd ed. Bloomington: American
Institute of Certified Public Accountants.
Panu Prommin, S. J. P. J., 2014. The Effect of Corporate Governance on Stock
Liquidity : The Case of Thailand. International Review of Economic and Finance,
32, pp. 132-142.
43 | P a g e
44 | P a g e
45 | P a g e
APPENDIX 1
211977
223800 ###
operating profit
Interest receivables
4633
4339 ###
1611
1754 ###
similar charges
other financial
1204
1359 ###
29
10.1 ###
income
Profit on ordinary
activity before tax
Tax
5069
1388
4835 ##
1040 ##
3681
3795 ##
APPENDIX 2
2011(m)
Fixed Assets
intangible assets
tangible fixed assets
Investments
Total Fixed assets
current assets
Stocks
Debtors
cash at bank on hand
Total current assets
creditors(within 1 year)
47 | P a g e
222
45446
7522
53190
206
46387
7697
54290
9813
26629
630
37072
11058
14551
3654
29263
40010
1
28775
1
-2939
487
50251
54777
45
42
net assets
46240
51110
5948
9503
1105
29684
7576
9503
1201
32830
46240
51110
Turnover(sales)
Operating cost(cost of
sales)
2011(m)
216610
211977
223800
4633
4339
1611
1754
1204
29
1359
10.1
5069
1388
4835
1040
3681
3795
operating profit
Interest receivables and
similar income
interest payable and similar
charges
other financial income
APPENDIX- 3
2011(
2012(
2013(
m)
m)
m)
Turnov
er
cost of sales
gross profit
operating
48 | P a g e
16479
15331
1148
904
17663
16446
1217
973
18116
16910
1206
949
profit(PBIT)
profit before tax
Tax
profit after tax
Earnings per
share
Basic
Diluted
874
242
632
947
257
690
879
232
647
23.93
23.43
26.68
26.03
26.65
26.57
APPENDIX 4
Balance sheet (3feb)
2011(m)
2012(m)
2013(m)
Assets
Noncurrent Assets
goodwill and intangible assets
PP&E
investment property
investment
other financial assets
Total Noncurrent Assets
184
303
415
7557
7943
8616
229
259
123
38
31
31
8011
8537
#
9185
638
759
781
current Assets
Stock
49 | P a g e
Debtors
268
320
291
228
241
265
1338
1322
1342
1914
2025
2130
115
55
Liabilities
current liabilities
Creditors
other financial liabilities
current tax liabilities
Total current liabilities
172
163
149
2086
2303
2334
1052
1600
2396
499
464
471
11
20
Noncurrent liabilities
other financial liabilities
deferred tax liabilities
net pension liabilities
##
Provisions
92
84
76
Total Assets
1643
2159
2963
Net assets
5420
5397
5230
called up shares
266
253
235
share premium
107
107
107
19
37
merger reserve
2578
2578
2578
2463
2440
2273
Total Equity
5420
5397
5230
Shareholder's Equity
APPENDIX -5
Income
statement(19march)
2011(
Revenue
cost of sales
gross profit
administrative expense
other income
operating profit
finance income
finance cost
share of post tax profits from
joint ventures
profit before tax
profit for financial period
Earning per share
Basic
50 | P a g e
2012(
2013(
m)
m)
m)
21102
22294
23303
19942
21083
22026
1160
1211
1277
417
419
457
108
82
67
851
874
887
32
35
19
116
138
142
60
827
640
28
799
598
24
788
614
34.4
32
32.6
Diluted
Appendix 6
51 | P a g e
33.8
31.5
32.1
2012(m)
2013(m)
Noncurrent assets
PP&E
intangible assets
Investment in subsidiaries
8784
9329
9804
151
160
171
##
##
##
502
566
532
176
178
189
36
38
38
other receivables
derivative financial instruments
deferred income tax
29
##
37
##
47
##
9678
10308
10781
Inventories
812
938
987
343
286
306
Current Asset
52
69
91
501
739
517
1708
2032
1901
11399
12340
12695
2597
2740
2726
Borrowings
74
150
165
59
88
65
201
149
148
11
11
2942
3136
3115
1221
1104
1201
120
137
173
2339
2617
2617
172
286
247
62
63
39
tax payables
Provisions
Noncurrent Liabilities
other payables
Borrowings
derivative financial instruments
deferred income tax liabilities
Provisions
retirement benefits obligations
340
471
766
3033
3575
3846
Net Assets
5424
5629
5734
535
538
541
1048
1061
1075
680
680
680
Equity
called up share capital
share premium account
capital redemption reserves
other reserves
213
365
623
retained earnings
3374
3715
4060
Total Equity
5424
5629
5734
52 | P a g e
APPENDIX 7
Income statement Tesco Plc (February)
2011(m)
2012(
2013(
m)
m)
Revenue(sales
excluding VAT)
cost of sales
Gross Profit
Operating Profit
Profit before Tax
Taxation
Profit for the year
60931
55871
5060
3811
3535
864
2671
64539
59278
5261
3985
3835
879
2814
64826
60737
4089
2188
1960
574
120
APPENDIX 8
2011(m)
Noncurrent Assets
53 | P a g e
2012(m)
2013(m)
4338
4618
4362
24398
25710
24870
1863
1991
2001
316
423
494
other investments
938
1526
818
2127
1901
2465
1139
1726
1965
48
23
58
35167
37918
37033
Inventories
3162
3598
3744
2314
2657
2525
2514
2502
404
148
41
10
1022
1243
522
###
3094
###
58
1870
2305
2512
11608
12353
12465
10484
11234
11094
1386
1838
766
255
128
121
5110
5465
6015
432
416
519
64
99
188
17731
19180
18703
5862
6386
5889
9689
9911
10068
600
688
759
1356
1872
2378
1094
1160
1006
113
100
272
16623
17801
14483
net assets
16623
17801
16661
402
402
403
40
245
685
4896
4964
5020
retained earning
11197
12164
10535
Total equity
16623
17801
16661
Provisions
Equity
share capital
other reserves
share premium account
54 | P a g e