Kellogg organization is a multinational American
organization. The organization is in the food processing industry and
manufacture convenience food and cereal. The headquarters of the organization is
in the city of Battle Creek, Michigan. In recent years, the organization has
expanded into different parts of the world; due to its expansion, the
organization’s profitability and operations have increased. According to 2016
statistics, the organization employs 33,577 people. (Higgins, 2007)
Financial Leverage Ratios of
Kellogg’s Bond
The financial leverage ratios determine the capital
structure of the organization and indicate how the organization has leveraged
its assets. There are two ways through which organization finance its
activities: equity financing and debt financing. The financial leverage ratio
analysis of Kellogg’s corporation shows that the organization is financed from
both debt & equity.
Financial Leverage of Kellogg’s
Bond
The
financial leverage ratio (debt to asset) of the Kellogg’s corporation is high
indicating the organization is highly leveraged. In 2013, the financial
leverage was 5.43 which increased to 7.39 by the year 2016 (Morningstar, 2018). A high financial
leverage indicates a huge debt burden which is matter of concern for the
organization. It is suggested that the organization should focus on its debt so
that its capital structure can become more stable and cost of capital can be
reduced (Morningstar, 2018)
Debt to Equity Ratio of
Kellogg’s Bond
The
debt to equity ratio of the Kellogg’s corporation has increased over the years
indicating the level of debt of the organization has also increased. In 2013,
the level of debt was 2.13 which rose to 3.54 by 2016 (Robinson, Henry,
Pirie, Broihahn, & Cope, 2015). The increase in
level of debt can cause financial problems because this amount must be repaid
unlike the amount of equity. The high financial leverage, however does not mean
that the organization is unable to pay return on the bonds because the
corporation is still generating profit (Investing.com, 2018).
Interest Coverage Ratio of
Kellogg’s Bond
The
interest coverage shows the ability of the organization to pay interest payments
on their loans. The interest coverage ratio of the Kellogg’s corporation
indicate that the organization can easily pay their interest over the amount of
the loan. In 2013, the interest coverage ratio was 4.95 which rose to 8.23 in
2017 (Morningstar, 2018). Interest coverage
ratios show that the organization are in their position to pay return on the
bonds (Investing.com, 2018).
|
|
Financial
Leverage Ratios
|
|
|
|
|
|
|
|
|
2013
|
2014
|
2015
|
2016
|
2017
|
Financial
Leverage
|
5.43
|
7.17
|
7.91
|
7.39
|
5.94
|
Debt/Equity
|
2.13
|
2.49
|
3.51
|
3.54
|
2.86
|
Interest
Coverage
|
4.95
|
4.41
|
3.28
|
7.54
|
8.23
|
Bond Performance of Kellogg’s
Bond
|
|
|
|
|
|
Ratings
|
|
Last
Sale
|
|
Issuer
Name
|
Symbol
|
Callable
|
Product
Type
|
Coupon
|
Maturity
|
Moody's
|
S&P
|
Price
|
Yield
|
Kellogg
Co
|
K.GG
|
Yes
|
Corporate Bond
|
7.45
|
4/1/2031
|
Baa2
|
BBB
|
123.499
|
4.899
|
Kellogg
Co
|
K.GL
|
Yes
|
Corporate
Bond
|
4.15
|
11/15/2019
|
Baa2
|
BBB
|
100.842
|
3.307
|
Yield
to maturity similar to current yield. It is calculated by dividing cash inflow
of bonds by market price. However, the yield to maturity provides the present
value of bonds coupon payment. In other words, yield to maturity is the amount
of interest which the investor pays on reinvestment of coupon payment. The YTM
of K.GG corporate Bond is 4.89. This corporate bond is Callable and its maturity
date is 4/1/2031 (Higgins, 2007).
Another
Corporate Bond issued by the organization is K.GL which has a coupon payment of
4.15. The YTM of this bond is 3.307 and the maturity date of this bond is
11/15/2019. If I have to invest in any bond I will invest in K.GL bond because
it has low maturity date. Usually investors invest in such securities in which
they can earn significant return in less amount of time (Yahoo Finance, 2018). Therefore I would
invest in K.GL bond (Robinson, Henry,
Pirie, Broihahn, & Cope, 2015).
Stock Performance and Market Ratios of Kellogg’s
Bond
5
Year Average | Kellogg’s |
P/E
Ratio TTM | 11.87 |
Price
to Sales TTM | 1.63 |
Price
to Cash Flow MRQ | 53.58 |
Price
to Free Cash Flow TTM | 19.71 |
Price
to Book MRQ | 7.19 |
Price
to Tangible Book MRQ | - |
The market ratios of the organization provide a
brief overview regarding the stock performance of the organization. The 5-year
average P/E ratio of Kellogg Corporation is 11.87 which indicates a low-price
earnings ratio, meaning investors are expecting low earnings in the
future. The price to sales ratio is 1.63
which is low and needs improvement if the organization wants to attract
investors to the organization. The market ratio of the organization is
indicating that the company needs to improve its stock performance so that it can
increase its equity (Robinson, Henry,
Pirie, Broihahn, & Cope, 2015)
Comparison with Industry of
Kellogg’s Bond
|
|
Market
Ratios
|
5
Year Average
|
Kellogg’s
|
Industry
|
|
P/E
Ratio TTM
|
11.87
|
36.07
|
|
Price
to Sales TTM
|
1.63
|
2.06
|
|
Price
to Cash Flow MRQ
|
53.58
|
34.44
|
|
Price
to Free Cash Flow TTM
|
19.71
|
31.92
|
|
Price
to Book MRQ
|
7.19
|
3.44
|
|
Price
to Tangible Book MRQ
|
-
|
4.6
|
|
When the Kellogg’s corporation’s market ratios
are compared with the industry, it is evident that their performance in the
industry is markedly higher than Kellogg’s performance. Their stocks are not
performing well when compared with those in the same industry. Their P/E ratio
of industry is 36.07 (Investing.com, 2018). The price to sales ratio is also lower than market.
Therefore, it can be said that the stock performance of Kellogg is not as great
their competitors (Robinson, Henry,
Pirie, Broihahn, & Cope, 2015)
Historical Stock Prices of
Kellogg’s Bond
Date
|
Open
|
High
|
Low
|
Close
|
Adj
Close
|
Volume
|
11/1/2017
|
61.85
|
65.34
|
60.13
|
65.28
|
63.20675
|
40532100
|
12/1/2017
|
66.02
|
68.71
|
64.21
|
67.98
|
66.35742
|
61665600
|
1/1/2018
|
68.03
|
69.21
|
64.66
|
68.11
|
66.48431
|
63290200
|
2/1/2018
|
68
|
70.29
|
62.96
|
66.2
|
64.6199
|
62870700
|
3/1/2018
|
66.81
|
71.08
|
62.95
|
65.01
|
63.45831
|
65455200
|
4/1/2018
|
64.97
|
65.53
|
58.71
|
58.9
|
57.96193
|
49621000
|
5/1/2018
|
58.81
|
66.27
|
56.4
|
64.39
|
63.36449
|
71731500
|
6/1/2018
|
64.5
|
70.3
|
61.29
|
69.87
|
69.32468
|
62710200
|
7/1/2018
|
69.59
|
72.26
|
68.7
|
71.03
|
70.47562
|
39996500
|
8/1/2018
|
71.13
|
74.32
|
66.79
|
71.79
|
71.22969
|
40055300
|
9/1/2018
|
71.81
|
74.98
|
69.5
|
70.02
|
70.02
|
29836400
|
10/1/2018
|
70.07
|
72.98
|
64.95
|
65.48
|
65.48
|
51958700
|
11/1/2018
|
65.11
|
65.11
|
62.55
|
63
|
63
|
11218600
|
11/2/2018
|
63.77
|
64.229
|
62.55
|
63
|
63
|
4802818
|
The
historical stock prices of Kellogg Corporation over a 1-year time frame. In that
time period the stock prices have not experienced much fluctuation in prices (Robinson,
Henry, Pirie, Broihahn, & Cope, 2015). Mid-year, the stock process experienced a bit
of growth and then again experienced a decline at the end of the year. The lack
of fluctuation in stock prices indicate a stable performance and hopefully
indicate a rise in the foreseeable future (Higgins, 2007).
In graph related to the trend in stock prices, there is
stability in the stock prices. In the future, it is expected that the prices of
Kellogg Corporation stock will increase because of improvement in overall profitability
(Yahoo Finance, 2018).
Capital Asset Pricing Model (CAPM)
of Kellogg’s Bond
|
|
|
|
Capital
Asset Pricing Model
|
|
|
|
|
|
Expected
Return
|
Risk
Free Rate + (Beta*Market Risk Premium)
|
Risk
Free Rate (10 year US treasury Bond)
|
3.21%
|
|
|
|
|
|
|
|
Market
return
|
8%
|
|
|
|
|
|
|
|
Beta
|
0.43
|
|
|
|
|
|
|
|
Market
Premium
|
4.28600%
|
|
Expected
Return
|
0.05057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk
Free Rate ( Treasury yield 30 Years)
|
3.42%
|
|
|
|
|
|
|
|
Market
Return
|
8%
|
|
|
|
|
|
|
|
Beta
|
0.43
|
|
|
|
|
|
|
|
Market
Premium
|
4.5800%
|
|
Expected Return
|
0.053894
|
|
|
|
|
The Capital Asset pricing model evaluates the expected
return on the stocks. CAPM determines the relationship between expected return
and systematic risk. The above table is indicating an expected return on
company’s stocks. The beta of Kellogg’s stock is 0.43 and the market return according
to S&P 500 is 8 percent (Yahoo Finance, 2018). The risk-free rate
is evaluated through 10 years by the US Treasury bond rate. Using the CAPM
model, it can be noted that the expected return would be roughly 0.05 (SINHA,
2012).
Dividend Discount Model (DDM)
|
|
Dividend
Discount Model
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17-Dec
|
18-Dec
|
19-Dec
|
20-Dec
|
21-Dec
|
Terminal
|
Adj.
Net Income To Common
|
1269
|
1566
|
1625
|
1669
|
1677
|
1714
|
%
Growth
|
82.90%
|
23.40%
|
3.80%
|
2.70%
|
0.50%
|
|
Payout
Ratio
|
58.00%
|
64.00%
|
70.00%
|
76.00%
|
82.00%
|
92.50%
|
Projected
Dividends
|
736
|
1002
|
1138
|
1269
|
1375
|
1585
|
%
Growth
|
|
36.20%
|
13.50%
|
11.50%
|
8.40%
|
|
In table the Kellogg’s corporation stock prices are valued
using the dividend discount model (DDM). The future dividend payments are
discounted back to determine the value of future stock prices of the
corporation. The projected dividends of Kellogg Corporation are listed in the table
along with the projected growth rates (Pandey, 2015).
Recommendation for Client of
Kellogg’s Bond
After evaluating the debt condition of the organization from
various aspects, it is suggested that the client be open to investing in the
organization because expect we the organization will earn significant amount of
profit in the near future. In recent years, the financial performance of the
organization has improved and non-moving in the right direction indicating that
they can give significant amount of interest on the bond. It recommended that the clients invest in bonds
& stocks of the Kellogg’s organization to earn profit (Robinson, Henry,
Pirie, Broihahn, & Cope, 2015).
Recommendation for Kellogg’s
organization of Kellogg’s Bond
The Kellogg
organization should focus on its profitability and decreasing the debt
structure. The capital structure of the organization needs improvement because
too much debt can lead to bigger financial problems since debt is not like
equity. The amount of debt must be returned.
Overwhelming debt amount can lead to insolvency if it is not managed
accurately. The profitability position of the organization can be improved
through increasing the sales (Morningstar, 2018).
Reflection of Kellogg’s Bond
By analyzing the financial ratios and application of CAPM
and DDM models, I have learned more information about the bond & Stock
performance of the Kellogg Corporation. Through this bond & stock analysis,
one can make predict the future direction of the organization. It is important
for the investor to evaluate the performance of stocks and bonds before deciding
to invest. If an investor does not evaluate the performance of the organization,
they can suffer a huge financial loss. This report makes me realize the
significance of bond & stock performance analysis from both organization’s
and the investor’s perspectives.
References of
Kellogg’s Bond
Higgins.
(2007). Analysis for Financial Management. Tata McGraw-Hill Education.
Investing.com. (2018). Kellogg Company (K). Retrieved from
https://www.investing.com/equities/kellogg-co.-ratios
Morningstar. (2018). Kellogg Co. Retrieved from https://www.morningstar.com/stocks/xnys/k/quote.html
Pandey, I. (2015). Financial Management. Vikas Publishing
House.
Robinson, T. R., Henry, E., Pirie, W. L., Broihahn, M. A.,
& Cope, A. T. (2015). International Financial Statement Analysis, Third
Edition (CFA Institute Investment Series) (3 ed.). John Wiley & Sons.
SINHA, G. (2012). FINANCIAL STATEMENT ANALYSIS . PHI
Learning Pvt. Ltd.
Yahoo Finance. (2018). Kellogg Company (K). Retrieved from
https://finance.yahoo.com/quote/k