1 / 25

Coca-Cola vs PepsiCo

Coca-Cola vs PepsiCo. 閻雲襄 施 士檳 池 玫霖 潘 皓天 陳 采韓 鄭 亦栴. The timeline of Coca-Cola. Spun off bottling operations. 1985. 1993. The top or second wealth creators in Fortune’s annual ranking. 1998. Rose the syrup price , Income fell by 41%. 1999. Worked on noncarbonated beverage. 2000.

Download Presentation

Coca-Cola vs PepsiCo

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.


Presentation Transcript

  1. Coca-Cola vs PepsiCo 閻雲襄施士檳池玫霖潘皓天陳采韓鄭亦栴

  2. The timeline of Coca-Cola Spun off bottling operations 1985 1993 The top or second wealth creators in Fortune’s annual ranking 1998 Rose the syrup price, Income fell by 41% 1999 Worked on noncarbonated beverage 2000 Coca-ColaMV:$110billion

  3. The timeline of Pepsi Sold off all of its fast-food chains 1997 1998 Acquired Spun off the capital-intensive bottling operpertonsinto an independent public company 1999 PepsiCo finished the M&A with Quaker Oats 2000 PepsiCoMV:$20billion

  4. Industry Overview Grown by 62% in volume last 5 year Noncarbonated beverage Owns some leading brands in noncarbonated beverage market

  5. OR

  6. Two way to evaluate Better • “profit” net of interest expense on debt capital • true economic profit of company • “profits” net of the full cost of debt and equity capital.

  7. EVA • EVA = ( Return on invested capital – WACC )* Invested Capital Return on invested capital = NOPAT / Invested Capital WACC = Kd (1-t)* + Ke*

  8. NOPAT • NOPAT= OPERATING INCOME * ( 1 – T ) • The cash flow by is generated by operating activity after tax

  9. NOPAT-Pepsi NOPATIS the Cash generate by Real Operating Activity.

  10. Invested Capital(The capital that we invested ) Calculation Method • Asset Side • Debt and Equity, near capital item Side Adopt Debt and Equity Method

  11. Invested Capital – Pepsi(Debt side)

  12. Invested Capital – Pepsi (Equity Side) • Accumulative Goodwill Amortization is the premium value which is cost by M&A • Cash & Equivalents and Marketable securities Are not for operating use, thus deduct.

  13. Return on invested Capital-Pepsi

  14. WACC-Pepsi

  15. EVA Present Value- Pepsi WACC (Year 2001) =8.11%

  16. EVA Present Value- Pepsi EVA:$8,004.98 EVA Present Value = 2773/(1+8.11%)+3111/(1+8.11%)^2+3510/(1+8.11%)^3

  17. WACC-Cola

  18. Return on invested Capital-Coco Cola

  19. EVA Present Value- Coco Cola WACC (Year 2001) =9%

  20. EVA Present Value- Coco Cola EVA : $7638.24 EVA Present Value = 2708/(1+9.92%) + 3151/(1+9.92%)^2 + 3410/(1+9.92%)^3

  21. EVA outcome

  22. EVA The non-carbonated drink went skyrocketed !!!

  23. Operating Income = Operating * Quality

  24. Operating Income EVA = NOPAT – Cost of Capital influence NOPAT influence EVA influence Worth investing

  25. Invest pepsi

More Related