SlideShare ist ein Scribd-Unternehmen logo
1 von 83
` Shareholders Value Creation   must see presentation for  corporate executives  A handy e-book on how to create sustainable shareholders value?
[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Inter- linked
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],Valuation Multiple drivers vary industry to industry 20 100 80 60 40 Gross profit Margin as a % of Revenue  Operational Expenses as a % of Revenue  Inventory Turnover Dividend Debt / Assets Sector Focus Growth Unexplained 20 40 60 80 100 Low Debt / Capital Ratio  EBITDA Margin as a % of Revenue Company Size Growth Unexplained Operational Factor Primary Driver Mining &  Material Sector # Analysis conducted by one of the top Consulting company
Future TSR generation levers  TSR % Fundamental Value Sales Growth Margin Brand value change   Fundamental Value Change Valuation Multiple Change (Investors Expectation - EV/EBITDA) Growth Margin Cost Control Capital Structure (Debt/Equity) / Cost of Capital Dividend Payout Size (Economies of Scale) ROIC Economic profit ( Short-term measure) Industry Life-cycle Scale ( Global Scale advantage) Diversification ( Conglomerate) Others ( R & D expenditure @ % sales – depend upon industry) Use of Free Cash Flow Dividend payout   - Share buyback Net debt change   Cash Flow Contribution Corporate Social Responsibility Contribution   Inter- linked
[object Object],[object Object],[object Object],[object Object]
[object Object]
[object Object]
TOP 10 Sustainable Value Creator # Survey & analysis conducted by one of the top Consulting company by considering more than 6000 companies, after scrutiny final sample arrived at around 700  companies in 14 different industry excluding financial sector. 1 Average annual TSR relative to local stock-market average 1999-2008 2 As of December 31 2008 34.7 6 10.7 Technology & Telecommunication Taiwan Taiwan semi-conductor 10 38.0 6 12.1 Pharma & Medical Technology. Israel Teva Pharmaceutical 9 32.3 6 14.2 Mining & Material Holland Arcelor Mittal 8 119.5 8 14.4 Mining & Material Australia BHP Billiton 7 36.6 8 14.9 Utilities US Exelon 6 36.7 6 16.5 Chemicals India Reliance Industries 5 61.9 8 17.8 Mining & Material Brazil Value 4 53.2 8 17.9 Consumer Goods UK British American Tobacco 3 75.8 7 25.1 Technology & Telecommunication US Apple 2 46.5 10 36.4 Pharma & Medical Technology US Gilead Science 1 Market Value  2   ( $ billion) Year of Positive TSR Ten year TSR 1  (%)  Industry Location Company  #
[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object]
[object Object]
[object Object]
[object Object]
[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object]
Top value creators TSR composition in different Industry   # Analysis conducted by one of the top consulting company 1 Five years average annual TSR ( 2004-08) * % of TSR & its levers are rounded off for better understanding 5 -1 3 -6 3 7 11.0 Automotive & Supply 3 -1 2 0 3 3 10.0 Media & Publishing 0 -1 3 2 -2 6 8.0 Pulp & Paper 1 -3 5 -3 -1 15 14.0 Travel & Tourism 2 1 2 -5 4 14 18.0 Transportation & Logistics 1 1 3 -2 4 13 20.0 Retail 7 0 4 2 -5 12 20.0 Utilities 2 -1 1 3 2 14 21.0 Pharma  & Medical Technology -1 -2 4 5 0 16 22.0 Consumer Goods -1 0 4 -15 2 32 22.0 Mining & Material 12 -2 3 -7 2 15 23.0 Multibusiness 4 -1 2 -1 8 15 27.0 Chemicals 4 1 1 4 -1 24 33.0 Technology & Telecommunication 1 -3 2 8 8 19 35.0 Machinery & Construction Net Debt. Change % Share Change% Dividend Yield% Multiple Change % Margin Change% Sales Growth% TSR 1 % Industry  Cash Flow Contribution Valuation Multiple Fundamental Value Value Creation #
[object Object],[object Object]
Impact of Valuation Multiple on Total TSR   # Analysis conducted by one of the top consulting company 1 Five years average annual TSR ( 2004-08) * % of TSR & its levers are rounded off for better understanding  -3 -1 3 -11 0 10 -2.0 Multibusiness -4 -3 2 -7 1 6 -5.0 Automotive & Supply -5 0 3 -2 -4 1 -7.0 Pulp & Paper -2 1 3 -12 5 4 -1.0 Media & Publishing 0 -2 3 -10 3 7 1.0 Travel & Tourism -1 0 1 -10 1 10 1.0 Pharma  & Medical Technology -1 1 2 -8 -1 9 2.0 Technology & Telecommunication -1 0 2 -9 2 8 2.0 Retail 1 -2 2 -7 1 8 3.0 Transportation & Logistics -1 0 3 -2 1 6 7.0 Consumer Goods -1 0 2 -6 -2 13 6.0 Chemicals -1 -1 2 -10 7 10 7.0 Machinery & Construction -1 -2 3 -14 6 17 9.0 Mining & Material 2 -1 4 3 -4 8 12.0 Utilities Net Debt. Change % Share Change% Dividend Yield% Multiple Change % Margin Change% Sales Growth% TSR 1 % Industry  Cash Flow Contribution Valuation Multiple Fundamental Value Value Creation #
#  Analysis conducted by one of the top consulting company *   It consists of around 2000 companies sample with market capitalization of greater than $ 1 billion; companies were assigned to quartiles by industry on the basis of their 1998 EBITDA multiple (EV / EBITDA) 1  Valuation multiple index is the median EBITDA multiple of each quartile minus the median of total sample
[object Object],[object Object]
Sales Time Valuation Multiple Time Total Market Index 20 100 80 40 60 Shares % Time Investor Category value GAAP Growth Other  1 as  company gets bigger its, rate of growth slows…. .. causing its above-average multiple to decline  .. and shifting the mix of its investors base towards value  After periods of rapid growth, a company typically experiences multiple compression GAAP  -  growth  against adequate profit 1  Other consists of hedge, index, international, momentum, sector-specific, specialty, venture capital, private equity & yield investors
[object Object],[object Object]
99 00 01 03 02 05 04 06 07 0 20 40 0 10 20 30 40 60 Sales $ 000’ million Growth % Valuation Multiple  1 Share % Multiple compression in US software industry caused a significant shift in Investors Base 1   Price to Earning ratio 2  Other consists of hedge, index, international, momentum, sector-specific, specialty, venture capital, private equity & yield investors   07 99 Year 18 67 Software Company 20 33 S & P 500 28% 27% Others  2 30% 14% Value 22% 27% GAAP 100% 100% Total 20% 32% Growth 07 99 Investor Mix / Year
[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],Define Business Strategy Align Financial Strategy Market to Investors TSR goal Design  Business Strategy TSR  Target Formula t e  Finance Strategy Develop  Investor Str a tegy Integrated corporate strategy process for value creation
[object Object],[object Object],[object Object],[object Object],[object Object]
Different company creates value in different way in an Industry #  Analysis conducted by one of the top Consulting company 1 TSR (2003-08) 2 Weighted average of peer group *  Primary source of company’s TSR are circled in red. Each factor shows percentage point of  5 year average annual TSR 16.8 6.0 10.2 16.6 19.7 20.5 20.6 Total TSR 1.1 4.4 0.0 0.0 3.0 -2.0 0 . 0 Net Debt Change 0.1 0.0 5.9 0.1 -4.3 -0.4 0.0 Share Change 1.7 0.4 0.9 0.7 2.1 0 . 0 4.0 Dividend Yield Cash Flow Contributi0n 3.5 -3.1 -0.8 3.9 10.0 6.3 3.6 EBITDA Multiple Change Valuation Multiple 0.2 -6.3 -3.1 -0.3 0.5 -1.4 8.5 Margin Change 10.2 10.6 7.3 12.2 8.4 18.0 4.5 Sales Growth Fundamental Value Peer group avg.  2 Company Peer 5 Peer 4 Peer 3 Peer 2 Peer 1 TSR Lever # TSR 1
0 10 20 30 40 50 10 20 30 40 50 Minority Peer group average % Company % Majority Investors mix compared to peers value Growth Index GAAP Income Hedge Fund Others *Analysis conducted by one of the top consulting company ( Live company example)
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
20 % Leverage 40 % Leverage
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Sustainable Value  creation Four pathways (strategy) to create sustainable TSR Portfolio & Combined strategy always on the lookout for the next best way to beat investors expectation & deliver superior TSR  Cash strategy provides sustainable TSR as long as its valuation multiple doesn’t grow too large Growth strategy provides sustainable TSR only when growth doesn’t come at the expenses of severely eroded margin  Success Factor All parts of sustainability are pursued. Used by conglomerate that diversify itself into various businesses TSR is used a central metrics for value of business units Combined Strategy Redefinition of business model Divestiture & Acquisitions move company into more promising market  Portfolio Strategy Good margins & increasing productivity to generate good amount of cash Return of free cash flow to shareholders & debt holders  Cash Strategy Profitable above average growth that continuously exceeds investors expectation Reinvestment of cash Growth Strategy Value Creation Levers Type of Strategy
cash Strategy Growth Strategy Portfolio Strategy Combined Strategy Growth strategy may end up in a matured market with little prospect for further growth  Successful cash strategy will eventually run out of room for  further improvement  Portfolio strategy will one day have to  concentrate on margin improvement &  balance sheet stability  Growth strategy might one day reach a size where divestment & clear focus becomes necessary Possible next step Follows all three combination of value  creation for different  business units Four pathways of value creation can’t be static as industry, competition, economy & markets are dynamic
[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object]
[object Object],[object Object],[object Object]
34% 22% 21% 17% ..for top performer, growth is the single most important source of TSR over the long term  ,[object Object],[object Object],74% 15% 5% 6% 58% 20% 15% 7% 50% 20% 19% 11% 29% 13% 46% 12%
*   Analysis  conducted by one of the top consulting company, total global sample = 700+ companies Vale creation of global top ten performer  vs.  total global sample
[object Object]
British American Tobacco & McDonald’s are good example of cash strategy;  outperforming local index & generating sustainable TSR with margin improvement  *  Analysis conducted by one of the top consulting company 1  Ten-year average annual sales growth 2  Ten-year average annual TSR 3.3 11.4 S & P 500 avg. 7.0 6.6 McDonald’s 19.0 5.5 British American Tobacco TSR  2 % Sales Growth  1 % 1998-2008
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object]
[object Object],4.0% 10.0% 8.0% 6.0% 6.0% 7.3% 8.7% 8.0% 7.0% 9.0% 15.0% 17.5% 10.0% 10.0% 12.2% 13.3% 10.9% 11.3% 9.0% 11.0% 13.0% 11.0% 12.3% 13.7% 14.0% 13.0% 12.0% 22.5% 27.5% 30.0% 18.3% 20.5% 21.7% 16.3% 17.3% 17.5% Net income growth Return on Equity Price to Earning Multiple 10x 10x 15x 15x 20x 20x TSR Goal - 10% TSR Goal - 15% 20% 60% 40% Net -Income pay out %
[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],Phase 1 Phase 2 Phase 3 quarter 1 quarter 2 quarter 3 quarter 5 quarter 4 quarter 6 quarter 7 quarter 8 Strategic Action   Investor Comm.  Increase Dividend by 90% Investor Day: reduce growth guidance; Focus on TSR Earning Call: Emphasis on strong free  cash flow & returns from M & A Report high-growth brands separately Do tuck-in acquisition Announce Talent mgt. program Divest slow growth core business Begin aggressive acquisition plan Emphasis Brand mgt. skills Announce Growth  Financial target  *  Live example of an organization served by a top consulting company
[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object]
[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

Weitere ähnliche Inhalte

Was ist angesagt?

Capital Asset Pricing Model
Capital Asset Pricing ModelCapital Asset Pricing Model
Capital Asset Pricing ModelChintan Vadgama
 
Efficient market hypothesis
Efficient market hypothesisEfficient market hypothesis
Efficient market hypothesisKamlesh Pawar
 
Risk and Return
Risk and ReturnRisk and Return
Risk and Returnsaadiakh
 
Money market & its instruments
Money market & its instrumentsMoney market & its instruments
Money market & its instrumentsabhishek rane
 
Merchant banking guidelines
Merchant banking guidelinesMerchant banking guidelines
Merchant banking guidelinesTaher Ahmed
 
Sharpe’s single index model
Sharpe’s single index modelSharpe’s single index model
Sharpe’s single index modelRavi kumar
 
Portfolio selection final
Portfolio selection finalPortfolio selection final
Portfolio selection finalsumit payal
 
Portfolio construction
Portfolio        constructionPortfolio        construction
Portfolio constructionRavi Singh
 
The investment management process
The investment management processThe investment management process
The investment management processOlufemi Feyisitan
 
Business policy & strategic management
Business policy & strategic managementBusiness policy & strategic management
Business policy & strategic managementShashankdiv
 
Investment Management Risk and Return
Investment Management Risk and ReturnInvestment Management Risk and Return
Investment Management Risk and ReturnDr. John V. Padua
 
What is venture capital & venture capital in india
What is venture capital & venture capital in indiaWhat is venture capital & venture capital in india
What is venture capital & venture capital in indiaSandeep Mane
 
Credit rating agencies
Credit rating agenciesCredit rating agencies
Credit rating agenciesAlfred George
 
Portfolio Risk And Return Analysis PowerPoint Presentation Slides
Portfolio Risk And Return Analysis PowerPoint Presentation Slides Portfolio Risk And Return Analysis PowerPoint Presentation Slides
Portfolio Risk And Return Analysis PowerPoint Presentation Slides SlideTeam
 
Portfolio selection using sharpe , treynor & jensen performance Index
Portfolio selection using sharpe , treynor & jensen performance IndexPortfolio selection using sharpe , treynor & jensen performance Index
Portfolio selection using sharpe , treynor & jensen performance IndexRahul Goyal
 
Difference between systematic and unsystematic risk
Difference between systematic and unsystematic riskDifference between systematic and unsystematic risk
Difference between systematic and unsystematic riskSOJIBSABBIR
 

Was ist angesagt? (20)

Capital Asset Pricing Model
Capital Asset Pricing ModelCapital Asset Pricing Model
Capital Asset Pricing Model
 
Efficient market hypothesis
Efficient market hypothesisEfficient market hypothesis
Efficient market hypothesis
 
Risk and Return
Risk and ReturnRisk and Return
Risk and Return
 
Money market & its instruments
Money market & its instrumentsMoney market & its instruments
Money market & its instruments
 
Merchant banking guidelines
Merchant banking guidelinesMerchant banking guidelines
Merchant banking guidelines
 
IPO
IPOIPO
IPO
 
Sharpe’s single index model
Sharpe’s single index modelSharpe’s single index model
Sharpe’s single index model
 
Portfolio selection final
Portfolio selection finalPortfolio selection final
Portfolio selection final
 
Portfolio construction
Portfolio        constructionPortfolio        construction
Portfolio construction
 
The investment management process
The investment management processThe investment management process
The investment management process
 
Business policy & strategic management
Business policy & strategic managementBusiness policy & strategic management
Business policy & strategic management
 
Investment Management Risk and Return
Investment Management Risk and ReturnInvestment Management Risk and Return
Investment Management Risk and Return
 
Sharpe Single Index Model
Sharpe Single Index ModelSharpe Single Index Model
Sharpe Single Index Model
 
What is venture capital & venture capital in india
What is venture capital & venture capital in indiaWhat is venture capital & venture capital in india
What is venture capital & venture capital in india
 
Credit rating agencies
Credit rating agenciesCredit rating agencies
Credit rating agencies
 
Portfolio Risk And Return Analysis PowerPoint Presentation Slides
Portfolio Risk And Return Analysis PowerPoint Presentation Slides Portfolio Risk And Return Analysis PowerPoint Presentation Slides
Portfolio Risk And Return Analysis PowerPoint Presentation Slides
 
Portfolio selection using sharpe , treynor & jensen performance Index
Portfolio selection using sharpe , treynor & jensen performance IndexPortfolio selection using sharpe , treynor & jensen performance Index
Portfolio selection using sharpe , treynor & jensen performance Index
 
Valuation of securities
Valuation of securitiesValuation of securities
Valuation of securities
 
Difference between systematic and unsystematic risk
Difference between systematic and unsystematic riskDifference between systematic and unsystematic risk
Difference between systematic and unsystematic risk
 
Capital Budgeting Decisions
Capital Budgeting DecisionsCapital Budgeting Decisions
Capital Budgeting Decisions
 

Andere mochten auch

Corporate value creation and drivers
Corporate value creation and driversCorporate value creation and drivers
Corporate value creation and drivershossameldeinfathi
 
The Art & Science of Value Creation: 3 Traits of Great Value-creators
The Art & Science of Value Creation: 3 Traits of Great Value-creatorsThe Art & Science of Value Creation: 3 Traits of Great Value-creators
The Art & Science of Value Creation: 3 Traits of Great Value-creatorsJeremiah Gardner
 
Private Equity 101: Anatomy of an Investment
Private Equity 101: Anatomy of an InvestmentPrivate Equity 101: Anatomy of an Investment
Private Equity 101: Anatomy of an Investmentpegccouncil
 
Executing value creation plans to maximize returns
Executing value creation plans to maximize returnsExecuting value creation plans to maximize returns
Executing value creation plans to maximize returnsEY
 
Value Creation Via Divestitures
Value Creation Via DivestituresValue Creation Via Divestitures
Value Creation Via Divestituresvgresearch
 
Private equity in_the_shadow_of_giants_12_01_11
Private equity in_the_shadow_of_giants_12_01_11Private equity in_the_shadow_of_giants_12_01_11
Private equity in_the_shadow_of_giants_12_01_11Chip Krakoff
 

Andere mochten auch (8)

Corporate value creation and drivers
Corporate value creation and driversCorporate value creation and drivers
Corporate value creation and drivers
 
The Art & Science of Value Creation: 3 Traits of Great Value-creators
The Art & Science of Value Creation: 3 Traits of Great Value-creatorsThe Art & Science of Value Creation: 3 Traits of Great Value-creators
The Art & Science of Value Creation: 3 Traits of Great Value-creators
 
Private Equity 101: Anatomy of an Investment
Private Equity 101: Anatomy of an InvestmentPrivate Equity 101: Anatomy of an Investment
Private Equity 101: Anatomy of an Investment
 
Executing value creation plans to maximize returns
Executing value creation plans to maximize returnsExecuting value creation plans to maximize returns
Executing value creation plans to maximize returns
 
Asia Private Equity Leaders’ Outlook 2010
Asia Private Equity Leaders’ Outlook 2010 Asia Private Equity Leaders’ Outlook 2010
Asia Private Equity Leaders’ Outlook 2010
 
Value Creation Via Divestitures
Value Creation Via DivestituresValue Creation Via Divestitures
Value Creation Via Divestitures
 
Value creation handbook
Value creation handbookValue creation handbook
Value creation handbook
 
Private equity in_the_shadow_of_giants_12_01_11
Private equity in_the_shadow_of_giants_12_01_11Private equity in_the_shadow_of_giants_12_01_11
Private equity in_the_shadow_of_giants_12_01_11
 

Ähnlich wie Shareholders Value Creation

Fundamental analysis
Fundamental analysisFundamental analysis
Fundamental analysisDhaval Radia
 
Dividend distribution of ITC Ltd. by ratio analysis.
Dividend distribution of ITC Ltd. by ratio analysis.Dividend distribution of ITC Ltd. by ratio analysis.
Dividend distribution of ITC Ltd. by ratio analysis.DipanRajbanshi
 
Strategic assignment v1
Strategic assignment v1Strategic assignment v1
Strategic assignment v1Tabish Ahmad
 
Strategic Management Ch02
Strategic Management Ch02Strategic Management Ch02
Strategic Management Ch02Chuong Nguyen
 
Tamohara investment newsletter May 2015
Tamohara investment newsletter   May 2015Tamohara investment newsletter   May 2015
Tamohara investment newsletter May 2015tamohara
 
Creating value for shareholders - Sustainably
Creating value for shareholders - SustainablyCreating value for shareholders - Sustainably
Creating value for shareholders - SustainablyPulkit Bhatnagar
 
IDFC Sterling Value Fund_Fund spotlight
IDFC Sterling Value Fund_Fund spotlightIDFC Sterling Value Fund_Fund spotlight
IDFC Sterling Value Fund_Fund spotlightIDFCJUBI
 
Business analysis ppt babasab patil
Business analysis ppt babasab patil Business analysis ppt babasab patil
Business analysis ppt babasab patil Babasab Patil
 
Business analysis ppt
Business analysis ppt Business analysis ppt
Business analysis ppt Babasab Patil
 
Chapter 05(a) financial analysis-ratio and other analysis
Chapter 05(a) financial analysis-ratio and other analysisChapter 05(a) financial analysis-ratio and other analysis
Chapter 05(a) financial analysis-ratio and other analysisAl Sabbir
 
DSP Midcap Fund Presentation March 23.pdf
DSP Midcap Fund Presentation March 23.pdfDSP Midcap Fund Presentation March 23.pdf
DSP Midcap Fund Presentation March 23.pdfDSP Mutual Fund
 
In hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexp
In hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexpIn hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexp
In hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexpAbhisek Gupta
 
Financial Performance of Telecom Companies
Financial Performance of Telecom CompaniesFinancial Performance of Telecom Companies
Financial Performance of Telecom CompaniesIRJET Journal
 
Milwaukee Growth Fund-February Client Meeting Materials
Milwaukee Growth Fund-February Client Meeting MaterialsMilwaukee Growth Fund-February Client Meeting Materials
Milwaukee Growth Fund-February Client Meeting MaterialsAlexander D. Sagal
 

Ähnlich wie Shareholders Value Creation (20)

Fundamental analysis
Fundamental analysisFundamental analysis
Fundamental analysis
 
Dividend distribution of ITC Ltd. by ratio analysis.
Dividend distribution of ITC Ltd. by ratio analysis.Dividend distribution of ITC Ltd. by ratio analysis.
Dividend distribution of ITC Ltd. by ratio analysis.
 
Strategic assignment v1
Strategic assignment v1Strategic assignment v1
Strategic assignment v1
 
Strategic Management Ch02
Strategic Management Ch02Strategic Management Ch02
Strategic Management Ch02
 
Tamohara investment newsletter May 2015
Tamohara investment newsletter   May 2015Tamohara investment newsletter   May 2015
Tamohara investment newsletter May 2015
 
Creating value for shareholders - Sustainably
Creating value for shareholders - SustainablyCreating value for shareholders - Sustainably
Creating value for shareholders - Sustainably
 
IDFC Sterling Value Fund_Fund spotlight
IDFC Sterling Value Fund_Fund spotlightIDFC Sterling Value Fund_Fund spotlight
IDFC Sterling Value Fund_Fund spotlight
 
Business analysis ppt babasab patil
Business analysis ppt babasab patil Business analysis ppt babasab patil
Business analysis ppt babasab patil
 
SIIA & OPEXEngine: Let the Data Set You Free!
SIIA & OPEXEngine: Let the Data Set You Free!SIIA & OPEXEngine: Let the Data Set You Free!
SIIA & OPEXEngine: Let the Data Set You Free!
 
Business analysis ppt
Business analysis ppt Business analysis ppt
Business analysis ppt
 
Chapter 05(a) financial analysis-ratio and other analysis
Chapter 05(a) financial analysis-ratio and other analysisChapter 05(a) financial analysis-ratio and other analysis
Chapter 05(a) financial analysis-ratio and other analysis
 
DSP Midcap Fund
DSP Midcap FundDSP Midcap Fund
DSP Midcap Fund
 
DSP Midcap Fund Presentation March 23.pdf
DSP Midcap Fund Presentation March 23.pdfDSP Midcap Fund Presentation March 23.pdf
DSP Midcap Fund Presentation March 23.pdf
 
DSP Midcap Fund
DSP Midcap FundDSP Midcap Fund
DSP Midcap Fund
 
PPT BSBA Final project Finance
PPT BSBA Final project Finance PPT BSBA Final project Finance
PPT BSBA Final project Finance
 
DSP Tax Saver Fund
DSP Tax Saver FundDSP Tax Saver Fund
DSP Tax Saver Fund
 
In hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexp
In hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexpIn hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexp
In hc-deloitte-india-annual-compensation-trends-survey-report-fy-2016-noexp
 
Financial Performance of Telecom Companies
Financial Performance of Telecom CompaniesFinancial Performance of Telecom Companies
Financial Performance of Telecom Companies
 
Milwaukee Growth Fund-February Client Meeting Materials
Milwaukee Growth Fund-February Client Meeting MaterialsMilwaukee Growth Fund-February Client Meeting Materials
Milwaukee Growth Fund-February Client Meeting Materials
 
BoSUSA23 | Lauren Kelley | Meaning in Metrics
BoSUSA23 | Lauren Kelley | Meaning in MetricsBoSUSA23 | Lauren Kelley | Meaning in Metrics
BoSUSA23 | Lauren Kelley | Meaning in Metrics
 

Kürzlich hochgeladen

Stock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdfStock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdfMichael Silva
 
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Amil baba
 
NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...
NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...
NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...Amil baba
 
Managing Finances in a Small Business (yes).pdf
Managing Finances  in a Small Business (yes).pdfManaging Finances  in a Small Business (yes).pdf
Managing Finances in a Small Business (yes).pdfmar yame
 
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfmagnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfHenry Tapper
 
『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书
『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书
『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书rnrncn29
 
government_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdfgovernment_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdfshaunmashale756
 
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...Amil baba
 
SBP-Market-Operations and market managment
SBP-Market-Operations and market managmentSBP-Market-Operations and market managment
SBP-Market-Operations and market managmentfactical
 
The Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasThe Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasCherylouCamus
 
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...Amil baba
 
Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Devarsh Vakil
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证rjrjkk
 
Tenets of Physiocracy History of Economic
Tenets of Physiocracy History of EconomicTenets of Physiocracy History of Economic
Tenets of Physiocracy History of Economiccinemoviesu
 
Financial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxFinancial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxsimon978302
 
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...amilabibi1
 
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Commonwealth
 
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfKempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfHenry Tapper
 
The AES Investment Code - the go-to counsel for the most well-informed, wise...
The AES Investment Code -  the go-to counsel for the most well-informed, wise...The AES Investment Code -  the go-to counsel for the most well-informed, wise...
The AES Investment Code - the go-to counsel for the most well-informed, wise...AES International
 

Kürzlich hochgeladen (20)

Stock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdfStock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdf
 
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
 
NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...
NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...
NO1 Certified Best Amil In Rawalpindi Bangali Baba In Rawalpindi jadu tona ka...
 
Managing Finances in a Small Business (yes).pdf
Managing Finances  in a Small Business (yes).pdfManaging Finances  in a Small Business (yes).pdf
Managing Finances in a Small Business (yes).pdf
 
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdfmagnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
magnetic-pensions-a-new-blueprint-for-the-dc-landscape.pdf
 
『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书
『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书
『澳洲文凭』买科廷大学毕业证书成绩单办理澳洲Curtin文凭学位证书
 
government_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdfgovernment_intervention_in_business_ownership[1].pdf
government_intervention_in_business_ownership[1].pdf
 
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth AdvisorsQ1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
 
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
NO1 Certified Amil Baba In Lahore Kala Jadu In Lahore Best Amil In Lahore Ami...
 
SBP-Market-Operations and market managment
SBP-Market-Operations and market managmentSBP-Market-Operations and market managment
SBP-Market-Operations and market managment
 
The Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasThe Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng Pilipinas
 
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
NO1 Certified kala jadu karne wale ka contact number kala jadu karne wale bab...
 
Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024Market Morning Updates for 16th April 2024
Market Morning Updates for 16th April 2024
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
 
Tenets of Physiocracy History of Economic
Tenets of Physiocracy History of EconomicTenets of Physiocracy History of Economic
Tenets of Physiocracy History of Economic
 
Financial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxFinancial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptx
 
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
Amil Baba In Pakistan amil baba in Lahore amil baba in Islamabad amil baba in...
 
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]
 
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfKempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
 
The AES Investment Code - the go-to counsel for the most well-informed, wise...
The AES Investment Code -  the go-to counsel for the most well-informed, wise...The AES Investment Code -  the go-to counsel for the most well-informed, wise...
The AES Investment Code - the go-to counsel for the most well-informed, wise...
 

Shareholders Value Creation

  • 1. ` Shareholders Value Creation must see presentation for corporate executives A handy e-book on how to create sustainable shareholders value?
  • 2.
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 10.
  • 11.
  • 12. Future TSR generation levers TSR % Fundamental Value Sales Growth Margin Brand value change Fundamental Value Change Valuation Multiple Change (Investors Expectation - EV/EBITDA) Growth Margin Cost Control Capital Structure (Debt/Equity) / Cost of Capital Dividend Payout Size (Economies of Scale) ROIC Economic profit ( Short-term measure) Industry Life-cycle Scale ( Global Scale advantage) Diversification ( Conglomerate) Others ( R & D expenditure @ % sales – depend upon industry) Use of Free Cash Flow Dividend payout - Share buyback Net debt change Cash Flow Contribution Corporate Social Responsibility Contribution Inter- linked
  • 13.
  • 14.
  • 15.
  • 16. TOP 10 Sustainable Value Creator # Survey & analysis conducted by one of the top Consulting company by considering more than 6000 companies, after scrutiny final sample arrived at around 700 companies in 14 different industry excluding financial sector. 1 Average annual TSR relative to local stock-market average 1999-2008 2 As of December 31 2008 34.7 6 10.7 Technology & Telecommunication Taiwan Taiwan semi-conductor 10 38.0 6 12.1 Pharma & Medical Technology. Israel Teva Pharmaceutical 9 32.3 6 14.2 Mining & Material Holland Arcelor Mittal 8 119.5 8 14.4 Mining & Material Australia BHP Billiton 7 36.6 8 14.9 Utilities US Exelon 6 36.7 6 16.5 Chemicals India Reliance Industries 5 61.9 8 17.8 Mining & Material Brazil Value 4 53.2 8 17.9 Consumer Goods UK British American Tobacco 3 75.8 7 25.1 Technology & Telecommunication US Apple 2 46.5 10 36.4 Pharma & Medical Technology US Gilead Science 1 Market Value 2 ( $ billion) Year of Positive TSR Ten year TSR 1 (%) Industry Location Company #
  • 17.
  • 18.
  • 19.
  • 20.
  • 21.
  • 22.
  • 23.
  • 24.
  • 25. Top value creators TSR composition in different Industry # Analysis conducted by one of the top consulting company 1 Five years average annual TSR ( 2004-08) * % of TSR & its levers are rounded off for better understanding 5 -1 3 -6 3 7 11.0 Automotive & Supply 3 -1 2 0 3 3 10.0 Media & Publishing 0 -1 3 2 -2 6 8.0 Pulp & Paper 1 -3 5 -3 -1 15 14.0 Travel & Tourism 2 1 2 -5 4 14 18.0 Transportation & Logistics 1 1 3 -2 4 13 20.0 Retail 7 0 4 2 -5 12 20.0 Utilities 2 -1 1 3 2 14 21.0 Pharma & Medical Technology -1 -2 4 5 0 16 22.0 Consumer Goods -1 0 4 -15 2 32 22.0 Mining & Material 12 -2 3 -7 2 15 23.0 Multibusiness 4 -1 2 -1 8 15 27.0 Chemicals 4 1 1 4 -1 24 33.0 Technology & Telecommunication 1 -3 2 8 8 19 35.0 Machinery & Construction Net Debt. Change % Share Change% Dividend Yield% Multiple Change % Margin Change% Sales Growth% TSR 1 % Industry Cash Flow Contribution Valuation Multiple Fundamental Value Value Creation #
  • 26.
  • 27. Impact of Valuation Multiple on Total TSR # Analysis conducted by one of the top consulting company 1 Five years average annual TSR ( 2004-08) * % of TSR & its levers are rounded off for better understanding -3 -1 3 -11 0 10 -2.0 Multibusiness -4 -3 2 -7 1 6 -5.0 Automotive & Supply -5 0 3 -2 -4 1 -7.0 Pulp & Paper -2 1 3 -12 5 4 -1.0 Media & Publishing 0 -2 3 -10 3 7 1.0 Travel & Tourism -1 0 1 -10 1 10 1.0 Pharma & Medical Technology -1 1 2 -8 -1 9 2.0 Technology & Telecommunication -1 0 2 -9 2 8 2.0 Retail 1 -2 2 -7 1 8 3.0 Transportation & Logistics -1 0 3 -2 1 6 7.0 Consumer Goods -1 0 2 -6 -2 13 6.0 Chemicals -1 -1 2 -10 7 10 7.0 Machinery & Construction -1 -2 3 -14 6 17 9.0 Mining & Material 2 -1 4 3 -4 8 12.0 Utilities Net Debt. Change % Share Change% Dividend Yield% Multiple Change % Margin Change% Sales Growth% TSR 1 % Industry Cash Flow Contribution Valuation Multiple Fundamental Value Value Creation #
  • 28. # Analysis conducted by one of the top consulting company * It consists of around 2000 companies sample with market capitalization of greater than $ 1 billion; companies were assigned to quartiles by industry on the basis of their 1998 EBITDA multiple (EV / EBITDA) 1 Valuation multiple index is the median EBITDA multiple of each quartile minus the median of total sample
  • 29.
  • 30. Sales Time Valuation Multiple Time Total Market Index 20 100 80 40 60 Shares % Time Investor Category value GAAP Growth Other 1 as company gets bigger its, rate of growth slows…. .. causing its above-average multiple to decline .. and shifting the mix of its investors base towards value After periods of rapid growth, a company typically experiences multiple compression GAAP - growth against adequate profit 1 Other consists of hedge, index, international, momentum, sector-specific, specialty, venture capital, private equity & yield investors
  • 31.
  • 32. 99 00 01 03 02 05 04 06 07 0 20 40 0 10 20 30 40 60 Sales $ 000’ million Growth % Valuation Multiple 1 Share % Multiple compression in US software industry caused a significant shift in Investors Base 1 Price to Earning ratio 2 Other consists of hedge, index, international, momentum, sector-specific, specialty, venture capital, private equity & yield investors 07 99 Year 18 67 Software Company 20 33 S & P 500 28% 27% Others 2 30% 14% Value 22% 27% GAAP 100% 100% Total 20% 32% Growth 07 99 Investor Mix / Year
  • 33.
  • 34.
  • 35.
  • 36.
  • 37. Different company creates value in different way in an Industry # Analysis conducted by one of the top Consulting company 1 TSR (2003-08) 2 Weighted average of peer group * Primary source of company’s TSR are circled in red. Each factor shows percentage point of 5 year average annual TSR 16.8 6.0 10.2 16.6 19.7 20.5 20.6 Total TSR 1.1 4.4 0.0 0.0 3.0 -2.0 0 . 0 Net Debt Change 0.1 0.0 5.9 0.1 -4.3 -0.4 0.0 Share Change 1.7 0.4 0.9 0.7 2.1 0 . 0 4.0 Dividend Yield Cash Flow Contributi0n 3.5 -3.1 -0.8 3.9 10.0 6.3 3.6 EBITDA Multiple Change Valuation Multiple 0.2 -6.3 -3.1 -0.3 0.5 -1.4 8.5 Margin Change 10.2 10.6 7.3 12.2 8.4 18.0 4.5 Sales Growth Fundamental Value Peer group avg. 2 Company Peer 5 Peer 4 Peer 3 Peer 2 Peer 1 TSR Lever # TSR 1
  • 38. 0 10 20 30 40 50 10 20 30 40 50 Minority Peer group average % Company % Majority Investors mix compared to peers value Growth Index GAAP Income Hedge Fund Others *Analysis conducted by one of the top consulting company ( Live company example)
  • 39.
  • 40. 20 % Leverage 40 % Leverage
  • 41.
  • 42.
  • 43.
  • 44. Sustainable Value creation Four pathways (strategy) to create sustainable TSR Portfolio & Combined strategy always on the lookout for the next best way to beat investors expectation & deliver superior TSR Cash strategy provides sustainable TSR as long as its valuation multiple doesn’t grow too large Growth strategy provides sustainable TSR only when growth doesn’t come at the expenses of severely eroded margin Success Factor All parts of sustainability are pursued. Used by conglomerate that diversify itself into various businesses TSR is used a central metrics for value of business units Combined Strategy Redefinition of business model Divestiture & Acquisitions move company into more promising market Portfolio Strategy Good margins & increasing productivity to generate good amount of cash Return of free cash flow to shareholders & debt holders Cash Strategy Profitable above average growth that continuously exceeds investors expectation Reinvestment of cash Growth Strategy Value Creation Levers Type of Strategy
  • 45. cash Strategy Growth Strategy Portfolio Strategy Combined Strategy Growth strategy may end up in a matured market with little prospect for further growth Successful cash strategy will eventually run out of room for further improvement Portfolio strategy will one day have to concentrate on margin improvement & balance sheet stability Growth strategy might one day reach a size where divestment & clear focus becomes necessary Possible next step Follows all three combination of value creation for different business units Four pathways of value creation can’t be static as industry, competition, economy & markets are dynamic
  • 46.
  • 47.
  • 48.
  • 49.
  • 50. * Analysis conducted by one of the top consulting company, total global sample = 700+ companies Vale creation of global top ten performer vs. total global sample
  • 51.
  • 52. British American Tobacco & McDonald’s are good example of cash strategy; outperforming local index & generating sustainable TSR with margin improvement * Analysis conducted by one of the top consulting company 1 Ten-year average annual sales growth 2 Ten-year average annual TSR 3.3 11.4 S & P 500 avg. 7.0 6.6 McDonald’s 19.0 5.5 British American Tobacco TSR 2 % Sales Growth 1 % 1998-2008
  • 53.
  • 54.
  • 55.
  • 56.
  • 57.
  • 58.
  • 59.
  • 60.
  • 61.
  • 62.
  • 63.
  • 64.
  • 65.
  • 66.
  • 67.
  • 68.
  • 69.
  • 70.
  • 71.
  • 72.
  • 73.
  • 74.
  • 75.
  • 76.
  • 77.
  • 78.
  • 79.
  • 80.
  • 81.
  • 82.
  • 83.