FSA 12 Introduction to Financial Statement Modeling
The financial statement model is where most valuation work begins. Once the model is built, value can be estimated from any of several outputs it produces: free cash flow, earnings per share (EPS), EBITDA, or EBIT. The task is to project a full set of linked statements: income statement, statement of cash flows, and balance sheet. Many balance sheet lines fall out automatically from those projections. Retained earnings flow straight from forecast net income, while accounts receivable, accounts payable, and inventory move in step with the sales and cost forecasts.
The worked case throughout this section is the Remy Cointreau Group (Remy), a French producer that sells spirits and reports a fiscal year ending 31 March. The company runs three reportable segments. The Cognac division, built mainly around Remy Martin brand cognac, produced roughly 73 percent of FY2021 revenue and about 94 percent of total current operating profit. Liqueurs and Spirits, a portfolio that includes Cointreau, Metaxa, St-Remy, Mount Gay, Bruichladdich, and The Botanist, contributed about 25 percent of revenue and 14 percent of current operating profit. Partner Brands, third-party labels carried through Remy’s distribution network, made up roughly 3 percent of revenue and just under zero percent of current operating profit, posting a small FY2021 loss of EUR0.8 million as the company wound down distribution contracts.
Current operating profit is a metric Remy reports outside IFRS: it takes IFRS operating profit and removes items tied to discontinued brands, or ones judged infrequent or immaterial, for example provisions for impairment or litigation. As the segment data show, the largest division is also the most profitable: Cognac earned a current operating profit margin of about 30 percent in FY2021, computed as EUR221 million divided by EUR735 million.
| FY2019 | FY2020 | FY2021 | |
|---|---|---|---|
| Revenue: Cognac | 774 | 736 | 735 |
| Revenue: Liqueurs and spirits | 264 | 262 | 248 |
| Revenue: Partner brands | 87 | 28 | 27 |
| Total revenue | 1,126 | 1,025 | 1,010 |
| Operating profit: Cognac | 236 | 200 | 221 |
| Operating profit: Liqueurs and spirits | 39 | 38 | 33 |
| Operating profit: Partner brands | 5 | −2 | −1 |
| Holding / corporate-level costs | −15 | −20 | −17 |
| Total current operating profit | 264 | 215 | 236 |
| Margin: Cognac | 30.4% | 27.1% | 30.1% |
| Margin: Liqueurs and spirits | 14.7% | 14.3% | 13.3% |
| Margin: Partner brands | 5.6% | −6.2% | −3.0% |
| Total operating margin | 23.5% | 21.0% | 23.4% |
The income statement forecast process
Constructing a pro forma income statement runs through four forecasting steps, taken in order. First forecast revenue. Second forecast operating expenses, which splits into cost of goods sold (COGS) and selling, general, and administrative (SG&A) costs. Third combine the two into a pro forma EBIT. Fourth layer on non-operating items: interest expense, income taxes, and shares outstanding. A segment forecast can then be run alongside as a consistency check on the consolidated numbers.
Revenue forecast
For each segment, revenue change is driven by volume, price, and foreign currency, each estimated from historical trend and adjusted for expected deviations. Price here means more than the list price of one product; it also captures mix, the effect of selling different quantities of higher- and lower-priced items. Revenue changes coming from volume and price/mix together are called organic growth, and the model reports them separately from the effect of acquisitions and divestitures (scope change) and from foreign exchange (forex).
In Cognac, historical volume growth has usually run in a range around 4 to 6 percent. Future volume growth is expected to stay solid but slower than the 9.1 percent posted in FY2021, since the rebound from the pandemic recession fades (volumes had fallen 10.1 percent in FY2020). A rising base of affluent Asian consumers should keep demand firm while developed-market consumption stays roughly flat. The model assumes 7 percent volume growth in FY2022, easing to 6 percent in FY2023 and FY2024. Price/mix contributed about 6.0 percent, 2.6 percent, and −5.4 percent to Cognac revenue growth in FY2019, FY2020, and FY2021. It should remain a meaningful contributor going forward, helped by the favorable industry structure and the company’s push into exceptional spirits (bottles above USD50, a category growing demand at about 10 percent a year). A 4 percent price/mix contribution is assumed in each forecast year.
Putting the FY2022 assumptions together, volume up 7 percent alongside price/mix up 4 percent, yields organic revenue growth of 11.3 percent. Because more than 70 percent of revenue is earned outside the eurozone while most production sits inside it, currency matters, but the model assumes no forex impact across FY2022 to FY2024.
The FY2022 Cognac assumptions are 7 percent volume growth and a 4 percent price/mix contribution, with no forex effect.
| FY2020 | FY2021 | FY2022E | FY2023E | FY2024E | |
|---|---|---|---|---|---|
| Segment revenue (EUR m) | 736 | 735 | 818 | 902 | 994 |
| Volume growth | −10.1% | 9.1% | 7.0% | 6.0% | 6.0% |
| Price/mix | 2.6% | −5.4% | 4.0% | 4.0% | 4.0% |
| Organic growth | −7.8% | 3.2% | 11.3% | 10.2% | 10.2% |
| Forex and scope change | 2.5% | −3.8% | 0.0% | 0.0% | 0.0% |
| Reported year-on-year | −5.3% | −0.6% | 11.3% | 10.2% | 10.2% |
The same volume, price/mix, and forex breakdown is applied to the other two segments, and the three are summed to reach consolidated revenue.
Top-down, bottom-up, and hybrid approaches
Analysts build revenue and cost inputs from one of two starting points. A bottom-up approach starts from the individual company itself, or a unit within it, for example projecting sales from the firm’s own historical growth rate or building working capital from its own historical efficiency ratios. A top-down approach begins with the broad economy, for example assuming industry sales grow with nominal GDP and then adding or subtracting a market-share change for the specific company. A hybrid approach blends the two. Recognizing which approach an assumption reflects is a frequently tested skill.
Three analysts forecast next-year net sales for the same company. Analyst A assumes sales grow at the company’s own average annual growth rate over the past three years. Analyst B assumes industry sales grow at the rate of nominal GDP but the company loses two percentage points of market share. Analyst C assumes sales grow 50 basis points slower than nominal GDP.
Cost of goods sold and gross margin
Remy’s gross margin barely moved across FY2018 and FY2021, at 67.5 percent then 67.3 percent, while total sales eased. The model projects gross margin rising by 100 basis points a year for three years, driven by growing revenue and especially by price/mix, an element that lifts gross margin strongly. Management targets a 72.0 percent gross margin by FY2030, broadly in line with these forecasts. Stronger revenue growth would bring more margin accretion, and weaker growth less.
SG&A and other operating expenses
Distribution costs climbed over time, from about 26 percent of revenue in FY2009 to 38 percent in FY2018, before easing to 33.8 percent in FY2021, reflecting the buildout of the Asian distribution network. The model assumes modest increases of 20 basis points a year. Administrative costs rose from 8.1 percent to 10.1 percent of revenue as revenue fell during the pandemic, but the absolute euro amount stayed near EUR100 million across FY2019 to FY2021, so the model assumes 1 percent annual growth. Other operating expense (income), mostly impairment provisions, restructuring, and divestiture gains, is set to zero because no such transactions are anticipated.
| FY2020 | FY2021 | FY2022E | FY2023E | FY2024E | |
|---|---|---|---|---|---|
| Sales | 1,025 | 1,010 | 1,095 | 1,181 | 1,275 |
| Cost of sales | 348 | 330 | 347 | 362 | 379 |
| Gross profit | 677 | 680 | 748 | 819 | 897 |
| Gross margin | 66.1% | 67.3% | 68.3% | 69.3% | 70.3% |
| Distribution costs | 355 | 342 | 373 | 404 | 439 |
| Administrative expenses | 107 | 103 | 104 | 105 | 106 |
| Other operating expense (income) | 20 | 0 | 0 | 0 | 0 |
| EBIT | 196 | 236 | 272 | 310 | 352 |
| EBIT margin | 19.1% | 23.3% | 24.8% | 26.2% | 27.6% |
The same result can be reached from the segment side, and analysts often run that segment build as a check. Doing so here reveals that the model leans heavily on Cognac: its operating margin is projected to reach 33.4 percent by FY2024, lifting the consolidated operating margin to 27.6 percent by FY2024 from 23.4 percent in FY2021. As a benchmark, Hennessy (part of LVMH) earned a 30 to 32 percent Wine and Spirits margin in FY2017 to FY2019, though on a lower-priced mix.
Non-operating items
Three non-operating lines complete the income statement: finance expense, income tax, and shares outstanding. Net finance cost is interest paid on debt less interest earned on cash and investments, so forecasting it means estimating the debt and cash balances and the rates on each. Remy’s debt carries a fixed rate, modeled at 1.7 percent applied to gross debt at the start of the period (EUR720 million at the end of FY2020, held flat thereafter), producing forecast interest expense of EUR8.7 million. Interest income is set to zero because the company holds its liquidity in near-zero-yield assets; where a company holds higher-yielding cash, interest income is forecast the same way as interest expense, as forecast cash multiplied by a forecast rate.
When the analysis was done, the French statutory corporate tax rate stood at 32 percent, and Remy’s effective rate has tracked close to statutory over the long run, so 32 percent is applied across the forecast. For shares outstanding, the two usual swing factors are issuance tied to equity compensation, which raises the count, and buybacks, which lower it. Remy pays little share-based compensation and has not repurchased stock, so weighted-average basic shares (about 50.1 million) and diluted shares (about 52.6 million) are held flat at the FY2021 level. Diluted shares add the net new shares from in-the-money instruments to the basic count.
Pro forma income statement
With the components in place, the statement runs from EBIT to EPS. EBITDA is shown as a useful profitability measure by adding depreciation and amortization back to EBIT, but it is not a driver of any other line. The forecast years apply the flat 32 percent tax rate directly to profit before tax.
| FY2020 | FY2021 | FY2022E | FY2023E | FY2024E | |
|---|---|---|---|---|---|
| EBIT | 196 | 236 | 272 | 310 | 352 |
| Total financial expenses | 28 | 15 | 9 | 9 | 9 |
| Profit before tax | 167 | 221 | 263 | 301 | 344 |
| Income tax | 61 | 78 | 84 | 96 | 110 |
| Effective tax rate | 36.4% | 35.1% | 32.0% | 32.0% | 32.0% |
| Net profit for the year | 113 | 144 | 179 | 205 | 234 |
| EPS basic, total (EUR) | 2.27 | 2.88 | 3.58 | 4.09 | 4.67 |
| EPS diluted, total (EUR) | 2.16 | 2.74 | 3.40 | 3.89 | 4.44 |
Historical net profit includes minor income from associates and, in FY2020, a small profit from discontinued operations; the forecast years apply the 32 percent rate to profit before tax.
Statement of cash flows and working capital
The forecast cash flow statement starts from projected net income and then needs estimates for capital expenditure, depreciation and amortization (D&A), working capital, share-based compensation, dividends, and buybacks. Capital expenditure, which ran at 5.3 percent of revenue in FY2021, is held at 5.0 percent of sales given healthy volume prospects. D&A is modeled at 4.2 percent of the prior year’s fixed assets, the three-year average, so it grows as the asset base grows.
Working capital dominates the cash flow picture. Remy carried positive net working capital equal to 105 percent of sales in FY2021, the largest piece being inventory, because much of its cognac ages for years. Inventory days rose sharply during the pandemic, roughly a 300-day increase, partly offset by long supplier terms, with days payable outstanding running high through the same period. The model projects inventory days falling back through FY2024 as the pandemic-era buildup is worked off, days sales outstanding held flat, and days payable normalizing lower. The falling inventory turns working capital into a net source of cash, a sharp reversal from the drain of prior years. Each working capital account is modeled by projecting its ratio (days sales outstanding, days of inventory, and days payable outstanding) and combining it with the sales and cost forecast.
| FY2020 | FY2021 | FY2022E | FY2023E | FY2024E | |
|---|---|---|---|---|---|
| Inventories | 1,364 | 1,493 | 1,426 | 1,340 | 1,245 |
| Accounts receivable | 199 | 158 | 171 | 185 | 200 |
| Accounts payable | 534 | 586 | 597 | 604 | 610 |
| Working capital, net | 1,029 | 1,065 | 1,000 | 922 | 835 |
| Percent of sales | 100% | 105% | 91% | 78% | 65% |
| Days inventory on hand | 1,431 | 1,650 | 1,500 | 1,350 | 1,200 |
| Days sales outstanding | 71 | 57 | 57 | 57 | 57 |
| Days payable outstanding | 561 | 648 | 628 | 608 | 588 |
Once net income, D&A, the working capital change, capex, and debt are set, the cash flow statement is largely produced by linking cells. The remaining choices, all held steady here, are flat share-based compensation, no buybacks or issuance, and dividends held at the FY2021 level.
| FY2021 | FY2022E | FY2023E | FY2024E | |
|---|---|---|---|---|
| Net income | 144 | 179 | 205 | 234 |
| D&A | 34 | 36 | 36 | 37 |
| Investment in working capital | −13 | 64 | 79 | 87 |
| Cash flow from operations | 177 | 281 | 322 | 360 |
| Capex | −54 | −55 | −59 | −64 |
| Cash flow from financing | −253 | −10 | −10 | −10 |
| Net change in cash | −68 | 217 | 254 | 287 |
Balance sheet and valuation inputs
The forecast balance sheet combines the projected income statement, the projected cash flow statement, and the historical starting balance sheet. Lines that were not modeled explicitly stay fixed, which keeps the accounting identity intact. For each year, common equity equals the previous year’s balance, plus net income and share-based compensation, minus dividends. If every driven line is linked correctly and the rest held flat, the balance sheet balances each year.
The model then feeds valuation. To value the whole firm with a discounted cash flow (DCF) model, the input is free cash flow to the firm (FCFF), all of which is sourced from the forecast income statement and cash flow statement.
Using the FY2022E forecast, EBIT is EUR272 million, the tax rate is 32 percent, D&A is EUR36 million, the working capital change is a EUR64 million source of cash, and capex is EUR55 million.
| FY2021 | FY2022E | FY2023E | FY2024E | |
|---|---|---|---|---|
| EBIT | 236 | 272 | 310 | 352 |
| Taxes at 32% | −75 | −87 | −99 | −113 |
| After-tax EBIT | 160 | 185 | 211 | 240 |
| D&A | 34 | 36 | 36 | 37 |
| Change in working capital | −13 | 64 | 79 | 87 |
| Capital expenditures | −54 | −55 | −59 | −64 |
| Free cash flow to the firm | 127 | 230 | 267 | 300 |
Experts across many fields make persistent forecasting errors that trace back to behavioral biases, and analysts building financial statement models are not exempt. Awareness of the biases and their remedies improves both forecasts and the decisions built on them. Five biases matter most here: overconfidence, conservatism, the illusion of control, representativeness, and confirmation bias.
Overconfidence
Overconfidence is unwarranted faith in one’s own ability. In one classic study, forecasts stated with 90 percent confidence, which should be wrong only 10 percent of the time, turned out wrong as often as 40 percent of the time. Overconfidence also tends to rise when people make contrarian calls that run against the consensus. The remedy is to record and share forecasts and review them regularly, noting both hits and misses; most analysts find they are wrong at least as often as they are right. Since error rates are high, the useful response is to widen the confidence interval, and scenario analysis is one direct way to do that. Asking where the forecast could be wrong, and by how much, generates a range of outcomes rather than a single point.
The base case Remy model produces a single FCFF path. To widen the range, an analyst reworks the three variables that most drive free cash flow: Cognac organic growth, the EBIT margin, and net working capital measured against sales. Scenario 1 assumes Cognac organic growth holds at the FY2021 rate, a pre-pandemic EBIT margin of 23.6 percent, and working capital at the FY2019 level of 86 percent of sales. Scenario 2 keeps base-case growth but assumes a 25.0 percent EBIT margin and heavier reinvestment, with working capital at 90 percent of sales.
| 2022E | 2023E | 2024E | |
|---|---|---|---|
| Base: organic growth | 11.3% | 10.2% | 10.2% |
| Base: EBIT margin | 24.8% | 26.2% | 27.6% |
| Base: working capital % of sales | 91% | 78% | 65% |
| Base: FCFF estimate | 230 | 267 | 300 |
| Scenario 1: organic growth | 4.0% | 4.0% | 4.0% |
| Scenario 1: EBIT margin | 23.6% | 23.6% | 23.6% |
| Scenario 1: FCFF estimate | 318 | 133 | 129 |
| Scenario 2: EBIT margin | 25.0% | 25.0% | 25.0% |
| Scenario 2: working capital % of sales | 90% | 90% | 90% |
| Scenario 2: FCFF estimate | 240 | 109 | 105 |
Illusion of control
Closely linked to overconfidence, illusion of control is the tendency to overestimate how much one can control the uncontrollable and to take fruitless steps in pursuit of control. In modeling it shows up as a belief that accuracy improves by gathering ever more information and expert opinion and by building ever more granular models. Both help only up to a point. Material information is finite, so adding immaterial detail misleads; complex models tend to be overfitted to history and prove fragile against outliers; excessive breadth hides assumptions and makes updating harder; and the extra hours carry an opportunity cost of fewer companies examined. The remedy is to restrict variables to those the company regularly discloses, focus on the highest-impact drivers, and speak only with those likely to offer a genuinely distinct perspective.
An analyst could try to break each Remy segment down by geographic region and sales channel, stitching together the growth rates management mentions on earnings calls with third-party estimates. It would take dozens of hours, and because those underlying figures are not something the company reports on a regular basis, the pieces cannot be checked against actual results. A model whose small parts cannot be verified is not more accurate than a simpler one, even though it looks more sophisticated.
Conservatism
Conservatism is the failure to update a prior view enough when new information arrives. Most often it appears as reluctance to absorb bad news such as a weak earnings print or a competitor’s move, though it can also mean underweighting good news and leaving estimates too low. Another name for it here is anchoring and adjustment: the prior estimate acts as an anchor, and the adjustment away from it is too small, so the revised figure stays too close to the old one. Remedies include regular team reviews of the model, for instance each quarter, and keeping models flexible with fewer variables so assumptions are easy to change.
In its base case, the Remy model projects FY2022 organic revenue growth of 11.3 percent, with net income rising 24 percent. On the FY2021 earnings call, management guided to a strong year of growth and investment, expecting mid-teens organic gains on both the top and bottom line, and reaffirmed its 2030 objectives of a 72 percent gross margin and a 33 percent operating margin. A colleague suggests trimming the model so that net income growth falls from 24 to 20 percent.
Representativeness
Representativeness is the habit of classifying new information by resemblance to familiar categories, even when the new case is genuinely different. In forecasting, its common form is base-rate neglect: ignoring how a phenomenon behaves across the larger population (the base rate, or outside view) in favor of case-specific detail (the inside view). Modeling a biopharmaceutical company purely from its own drugs and salesforce is the inside view; using industry averages for gross margin and research spending is the outside view. Neither alone is superior; the strongest forecast uses both, typically starting from the base rate and then adjusting for the specific factors that make the target company differ from its class.
The Remy model was built mostly from the inside view. Placing Remy against six spirits peers, using the five-year average EBIT margin as a key model input, gives an outside view. In the base case, Remy’s EBIT margin is put at 24.8, 26.2, and 27.6 percent across FY2022E to FY2024E.
| MRY−4 | MRY−3 | MRY−2 | MRY−1 | MRY | |
|---|---|---|---|---|---|
| Remy | 20% | 20% | 24% | 19% | 23% |
| Brown Forman | 34% | 32% | 34% | 32% | 34% |
| Pernod | 24% | 25% | 26% | 26% | 12% |
| Campari | 22% | 26% | 25% | 25% | 17% |
| Diageo | 27% | 30% | 30% | 31% | 18% |
| Cuervo | 23% | 26% | 20% | 18% | 20% |
| LVMH W&S | 31% | 31% | 32% | 31% | 29% |
| Peer average (ex Remy) | 27% | 28% | 28% | 27% | 22% |
MRY: most recent year. The peer five-year average excluding Remy is 26 percent.
Confirmation bias
This bias is the habit of seeking out and noticing whatever supports a prior belief while discounting whatever contradicts it. Among analysts it shows up as a research process aimed only at positive news, or built with too narrow a scope: studying a company thoroughly but its competitors and substitutes only lightly, or speaking mainly to management and other bulls who confirm the existing view. One striking illustration is a word count run on a major European bank’s 2007 annual report, released just months before the government rescued it: positive words hugely outnumbered negative ones. Management should still be part of the research process, but their built-in optimism must be recognized. The remedies are to read or speak with analysts holding a negative view and to seek out colleagues who are not economically or emotionally invested in the security.
Competition shapes both the prices a company can charge and the input prices it must pay. Michael Porter’s five forces framework, covering the threat of substitutes, rivalry, supplier power, buyer power, and the threat of new entrants, gives analysts a structured lens on how competition shapes financial outcomes. A closely related profitability measure is return on invested capital (ROIC), an after-tax figure equal to net operating profit after adjusted taxes, divided by invested capital, which itself is operating assets net of operating liabilities. High and persistent ROIC often signals a durable competitive advantage.
A favorable structure: the cognac industry
Cognac, Remy’s most important segment at over 90 percent of total operating profit, sits in a structurally attractive market: supply is constrained and demand is rising. Production is tightly regulated by The Bureau National Interprofessionnel du Cognac, allowed only within a restricted zone surrounding the town of Cognac, in southwestern France, with annual volume capped. About 98 percent of output is exported. The market is very concentrated: the four leading houses hold 78 percent of world volume and, by value, 84 percent of the global total, while Remy holds roughly 16 percent of volume and 18 percent of value. Demand has grown on Asian strength, particularly China and Singapore, more than offsetting a softer European market, and the global spirits market grew more than 5 percent a year over 2000 to 2017. Consumers have also traded up toward pricier, higher-quality cognac, improving mix.
| Force | Degree | Key factor |
|---|---|---|
| Threat of substitutes | Low | Loyal drinkers rarely move to other drinks or rival premium spirits |
| Rivalry | Low | Four players hold 78 percent of world volume; only Europe is fragmented |
| Power of suppliers | Low / medium | Many small independent vineyards and distillers supply the big houses |
| Power of buyers | Low | Sales go to uncoordinated retail outlets and fragmented on-premise venues |
| Threat of new entrants | Low | High barriers: brand heritage, aged inventory, and distribution take heavy capital |
Every force points toward strong and defensible profitability, which supports the model’s assumption of high and improving Cognac margins. Porter draws a distinction between the five forces and other influences such as government and taxes: government is not a sixth force, because state action is not by itself either helpful or harmful to profitability. The right way to read government influence is to trace how a specific policy works through the five competitive forces.
The same company, different structures
Competitive structure can differ sharply by country for one company, changing the revenue, margin, and capital forecasts an analyst would make. Anheuser-Busch (AB) InBev, the biggest brewer in the world, meets very different conditions in Brazil and the United Kingdom. In Brazil, its subsidiary AmBev dominates with about 65 percent share, against Heineken near 20 percent and Petropolis near 12 percent, and reported an EBITDA margin near 50.4 percent in 2018, the highest in the global beer industry; competition centers on distribution and premiumization rather than price, so an analyst would forecast solid revenue growth and continued above-average profitability. In the United Kingdom, the same four-player market is fragmented, with Heineken around 24 percent and MolsonCoors, AB InBev, and Carlsberg near 18, 18, and 11 percent, so there is no dominant brewer. Declining volumes, high fixed costs, a consolidated and powerful retail customer base, and a shift from on-trade to off-trade drinking make price competition intense and operating margins below 10 percent, so an analyst would forecast only cautious revenue growth, if any.
Competition, pricing, and cost forecasts
The next example works through how a tax shock, elasticity, and cost structure combine to move margins, using a fictional brewer, EuroAlco, the market leader in a growth market with 35 percent share. Its government tripled the beer excise duty from EUR0.3 to EUR0.9 per liter and announced a further EUR0.1 increase. Both analysts covering the company assume the further excise increase is passed to consumers as a 10 percent retail price rise, that the brewer’s net price per hectoliter is unchanged, that half of cost of sales is fixed and half varies with volume, that selling expenses hold at a constant share of sales, and that administrative expenses do not move.
EuroAlco’s 20X2 base is volume of 29 million hectoliters, net sales of EUR6,235 million (EUR215 per hectoliter), cost of sales of EUR3,190 million (fixed EUR1,595 million; variable EUR55 per hectoliter), selling expenses of EUR2,088 million (33.5 percent of sales), administrative expenses of EUR145 million, and operating profit of EUR812 million (13.0 percent margin). Analyst A expects price elasticity of 0.8, so volume falls 8 percent; Analyst B expects elasticity of 0.5, so volume falls 5 percent.
| 20X2 | Analyst A 20X3E | Analyst B 20X3E | |
|---|---|---|---|
| Volume (million hl) | 29 | 26.7 | 27.6 |
| Net sales | 6,235 | 5,736 | 5,923 |
| Cost of sales | 3,190 | 3,062 | 3,110 |
| Gross profit | 3,045 | 2,674 | 2,813 |
| Selling expenses | 2,088 | 1,921 | 1,984 |
| Administrative expenses | 145 | 145 | 145 |
| Operating profit | 812 | 608 | 684 |
| Operating margin | 13.0% | 10.6% | 11.6% |
Staying with EuroAlco, gross margin was 48.8 percent in 20X2, so cost of sales was 51.2 percent of sales. Assume half of cost of sales is fixed and half varies with volume, and that half of the variable part is barley-related. Barley prices, which had risen 25 percent in 20X2, now return to their 20X1 level, a 20 percent decline, while revenue and volume hold steady and no new taxes apply.
Return on invested capital ties these competitive pressures to value. In a later EuroAlco scenario, larger retailers strengthen buyer power. One analyst sees operating margin falling from 13 percent to 8 percent with invested capital unchanged at EUR3,000 million, so ROIC (pre-tax operating profit over invested capital) drops from about 27 percent to 16.6 percent. A second analyst assumes the company holds margin at 13 percent by offering longer credit terms, but invested capital doubles to EUR6,000 million, so ROIC falls to 13.5 percent. The lower-margin, capital-light path is the better outcome for the company. Porter’s framework helps an analyst judge whether sales growth and margins are likely to run high or low relative to history, the economy, and rivals, but the link from structure to a specific forecast is a matter of judgment, not a mechanical rule.
General increases and decreases in prices can materially distort forecasts of revenue, profit, and cash flow. The impact differs across companies, and within a single company it usually differs between revenue and expenses. The pivotal question is pricing power: how much of a rise in input cost a company can pass on through higher selling prices. A powerful brand (Coca-Cola) or proprietary technology (Apple) supports pass-through, and companies that can pass costs on tend to earn higher, steadier profit and cash flow.
Sales under inflation and deflation
Rising input costs eventually feed into higher end-product prices, but industry structure governs how completely and quickly. In the United States, beer is an oligopoly in which AB InBev holds nearly half, and a three-tier system forces brewers to sell through wholesalers rather than straight to large retailers, fragmenting the customer base. That structure has let US brewers raise prices roughly in line with the Consumer Price Index. European brewers, selling through concentrated retail chains such as Carrefour, Tesco, and Ahold and lacking a dominant national player, have weaker pricing power, and their price changes have averaged about 100 basis points below customer inflation.
Passing inflation through raises a volume risk when demand is price elastic, which it is when cheap substitutes exist. If a company could lift prices 10 percent while holding unit volume to offset a 10 percent input cost rise, gross margin percentage would be unchanged and absolute gross profit would rise. In the short run, though, volume usually falls after a price increase, by an amount that depends on elasticity, competitor reactions, and substitute availability. The trade-off runs both ways: in inflation, raising prices too late squeezes margin while raising too early loses volume; in deflation, cutting too soon lowers margin while waiting too long loses volume. The first mover on a price cut typically wins a short-lived volume bump before rivals match.
An analyst can use such a relationship directly: assume a level of inflation, read off the implied volume growth, and compute revenue. For an international company, the pricing assumption should reflect the geographic mix, since inflation rates differ by country, and strategy and competition also shape prices. AB InBev illustrates the currency angle: its Latin America South unit posted organic revenue growth of 24.7 percent in 2011, with volume adding only 2.1 percent and price the remainder, and organic operating profit up 27 percent. High inflation in an export market normally pressures that country’s currency, so pricing gains can be wiped out by currency losses; the absence of a currency hit for AB InBev that year was a positive surprise, not the norm. Most analysts handle high foreign inflation by assuming a normalized constant-currency growth rate after a year or two, which can understate near-term revenue; others try to model the currency effect directly, which is imperfect given the difficulty of projecting exchange rates.
Strategy is decisive. Facing rising input costs, a company can protect margin by passing costs on, or it can absorb some margin loss to win market share by not fully raising prices. Sysco, the largest North American food distributor, has at times declined to pass on food-price increases in recessions to avoid weakening already-stressed customers such as restaurants and schools. In contrast, the big French cognac houses raised prices sharply in China in 2011 and 2012 specifically to cool strong demand, since aging cognac for later sale at higher prices can beat maximizing near-term volume.
Carrefour reported 2020 revenue of EUR72,150 million, COGS of EUR56,705 million, and a 21.4 percent gross margin. Four analysts expect 4 percent COGS inflation next year but disagree on the reaction. Analyst B assumes a 2.0 percent price increase and 2.0 percent volume growth.
| 2020 | A 2021E | B 2021E | C 2021E | D 2021E | |
|---|---|---|---|---|---|
| Price increase | 0.00% | 2.00% | 3.00% | 4.00% | |
| Volume growth | 5.00% | 2.00% | 1.00% | −4.00% | |
| Total revenue | 72,150 | 75,758 | 75,065 | 75,058 | 72,035 |
| COGS | 56,705 | 61,922 | 60,153 | 59,563 | 56,614 |
| Gross profit | 15,445 | 13,836 | 14,912 | 15,495 | 15,420 |
| Gross margin | 21.4% | 18.3% | 19.9% | 20.6% | 21.4% |
Costs under inflation and deflation
Forecasting costs benefits from knowing an industry’s purchasing habits. Long-term fixed-price contracts and hedges delay the effect of input price moves, so an analyst covering an industry that uses them would let cost changes flow through more slowly. Monitoring the underlying drivers helps too: weather swings the price of agricultural inputs, so spotting a weather pattern can feed a cost forecast. The competitive environment also matters. A company with alternative inputs or vertical integration can dampen input volatility. The coffee firm JDE, for instance, blends different beans and can shift the mix to hold taste and cost steady, but if every supplier country raises prices at once, blending fails and it must either raise prices or, if rivals such as Nestle make that hard, cut advertising, which helps short-term profit but can weaken the brand over time. Shared inputs can also spread a shock: after Russia’s 2010 heat wave destroyed grain, Carlsberg paid more for Russian barley and, by importing from Western Europe, pushed up barley prices there too.
For company costs, it helps to segment the cost base by category and geography and to assess each item’s exposure to inflation, including the scope to substitute cheaper inputs or raise efficiency. In 2011, a jump in raw material prices cut the gross margins of Unilever and Nestle by 110 to 170 basis points, yet efficiency gains such as trimming advertising let both lift overall operating margin that year. The next example uses common-size (percent-of-sales) analysis to show why the same cost inflation hits two companies differently.
Two fictional consumer-staples firms report on a common-size basis. Sweet B has COGS of 50 percent of sales (gross margin 50 percent), SG&A of 31 percent, depreciation of 3 percent, and EBIT of 16 percent. Choco A has COGS of 36 percent (gross margin 64 percent), SG&A of 47 percent, depreciation of 4 percent, and EBIT of 13 percent. Assume 10 percent inflation on all costs except depreciation, with no ability to raise prices, so revenue holds at 100 percent.
Archway, a luxury auto-equipment maker, had 2019 COGS equal to 30 percent of sales. For 2020, the analyst assumes an industry-wide 8 percent inflation on COGS, a 5 percent average unit price increase, and a 3 percent volume decline.
How far out to forecast is a deliberate choice, shaped by four factors: the investment strategy the security is being weighed for, the cyclicality of the industry, company-specific events, and the analyst’s employer. Most managed strategies state an average holding period, which should match average annual portfolio turnover, computed as one divided by turnover. A three-to-five-year horizon, for example, implies annual turnover between 20 and 33 percent. Cyclicality argues for a horizon long enough for the business to reach a mid-cycle level of sales and profit, and company events such as a recent acquisition or restructuring argue for enough time to let the expected benefits show up in the statements. Sometimes the employer simply fixes the parameters.
Longer horizons often capture normalized earnings better than short ones. Normalized earnings are the expected mid-cycle earnings absent any unusual or temporary factor, positive or negative, such as the business-cycle stage, recent mergers, or restructuring. Normalized free cash flow is defined similarly, as mid-cycle operating cash flow adjusted for those unusual items less recurring capital expenditure. Extending the forecast lets the analyst strip out temporary effects and estimate what the company would earn in a normal year. As with any projection, a long-term forecast starts from revenue, and the growth-relative-to-GDP and market-growth-and-share methods used for short horizons apply equally to long ones.
Estimating normalized revenue
A common technique fits a trend line to historical revenue and reads normalized figures off that line. For Continental AG, a global automotive supplier, a least-squares regression of revenue on time (the TREND function in a spreadsheet) produces a rising straight line; actual revenue oscillates above and below it, dipping far below in 2020. The trend value for each year, extended forward, gives a normalized revenue path that smooths out the year-to-year swings.
Terminal value and inflection points
A DCF model needs a terminal value to capture going-concern value beyond the explicit forecast, and several judgments shape it. First, weigh whether the terminal-year free cash flow needs normalizing: if it is unusually low for cyclical or capital-spending reasons, an adjustment may be warranted. Second, consider whether the long-term growth rate should differ from history, since even a mature company can reaccelerate through innovation or expansion (Apple) while a seemingly safe grower can decline on technological change (Eastman Kodak). Because most DCF models use a perpetuity that grows the final-year cash flow at a constant rate forever, and because the perpetuity can be a large share of total value, the cash flow used must be a normalized, mid-cycle figure; starting a perpetuity from a boom year badly overstates value, and a trough year understates it.
The hardest task is anticipating inflection points, when the future breaks sharply from the recent past. Sudden economic disruption, such as the 2008 crisis or the pandemic, can throw even a sound company off course, especially a highly leveraged one. Regulation and technology are the other main drivers: government actions can hit some businesses hard and fast, and technology can render a fast-growing innovator obsolete within months. Exposure varies by industry, utilities face heavy regulation but slow technological change, semiconductor makers the reverse, and pharmaceutical companies both. Finally, the long-term growth rate is a key perpetuity input: some firms (Tencent, Amazon, Google) can outgrow the economy for long stretches, while others (print media) grow slower or shrink, and an unrealistic growth assumption pushes the whole valuation off the mark.
Turkish Airlines sits in the deeply cyclical global airline business. Its operating margins for 2011 through 2019 were 1.0, 10.8, 6.5, 5.6, 8.6, −2.9, 9.0, 9.9, and 7.9 percent.