Download - Timken Co Case Studyall Final Sabtu
![Page 1: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/1.jpg)
Timkken CompanyDanny Indi Puruhita Dian Permata SariFransiska SilabanRatu Hasanah Semarini
![Page 2: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/2.jpg)
INTRODUCTION
• Tahun 2002 Timken mempertimbangkan mengakuisisi the Torrington Company dari Ingersoll Rand.
• Potensi penghematan biaya tahunan Timken dari akuisisi ini diperkirakan $80 juta.
• Apabila harga akuisisi yang dibayarkan terlalu tinggi, maka Ingersoll-Rand akan memperoleh nilai sinergi.
• Apabila akuisisi yang dilakukan Timken menggunakan utang baru, maka grade rating investasi Timken akan mengalami downgrade
![Page 3: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/3.jpg)
THE BEARING INDUSTRY
• Bearing industry merupakan industri sekunder dalam industri baja, sehingga kebijakan dalam industri baja tidak selalu menguntungkan mereka.
• Pengiriman kawat gulung tumbuh sepanjang tahun 1990an dan puncaknya pada 1998, sales $5,8 miliar.
• Tahun 2001 sales turun menjadi $5,3 miliar, karena resesi ekonomi, dan serangan teroris 11 September 2001.
![Page 4: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/4.jpg)
THE BEARING INDUSTRY
• Pada tahun 2003 diprediksi flat dan cenderung naik 2 sd 3%
• Penjualan tahun 2005 meningkat 6,5% menjadi $42 miliar
• Ekspansi Cina menghasilkan kebijakan antidumping.
• Pemain industri: SKF (Swedia, market share 20% di seluruh dunia); Timken; dan SKF.
![Page 5: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/5.jpg)
THE BEARING INDUSTRY
COMPANY SALES 2002 EMPLOYEE 2002 BASIS AREA
SKF LTD. US$4,8 miliar 39.000 Swedia
NSK LTD.US$3,62 miliar
22.000 Tokyo, Jepang
TIMKEN LTD.US$2,55 miliar
18.000 Canton-Ohio, US
![Page 6: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/6.jpg)
THE TIMKEN COMPANY
![Page 7: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/7.jpg)
Timken Business Unit
![Page 8: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/8.jpg)
Ingersoll-Rand
MERGEDMERGED
![Page 9: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/9.jpg)
Ingersoll Rand’s Segment
25 % of consolidated sales
17% of income among all segments
27 % of consolidated sales
28 % of income among all segments
15 % of consolidated sales
43 % of income among all segments
33 % of consolidated sales
22 % of income among all segments
![Page 10: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/10.jpg)
The Torrington Company
• Excelsior Needle Company didirikan pada 1866
• Melebarkan bisnis ke industri otomotif• WW II banyak memproduksi bearings • 1969 diakuisisi oleh Ingersoll-Rand• Torrington:
– Automotive– Industrial
![Page 11: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/11.jpg)
The Torrington Company
• Sales– North America: 73%– Europe : 17%– Others : 10%
• 10.500 karyawan• 27 pabrik• 2002
– Revenues : $1,204 bio– Operating income : $85,2 mio
• 2007– Revenues : $1,65 bio– Operating Income : $116,7
![Page 12: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/12.jpg)
Timken
• 2002: companywide restructure
• Berencana menambah produk baru ke dalam portofolio bundling
![Page 13: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/13.jpg)
CASE QUESTION
1. How does Torrington fit with the Timken Company? What are the expected synergies?
2. What is your stand-alone valuation of Torrington? Be prepared to explain and justify all the major assumptions used in your estimate.
3. What is your with-synergies valuation of Torrington? Be prepared to explain and justify all the major assumptions used in your estimate.
4. Should Timken be concerned about losing its investment-grade rating? How do Timken’s financial ratios compare with those of other industrial firms in 2002? How would those ratios change if Timken borrowed $800 million, for example, to buy Torrington?
5. If Timken decides to go forward with the acquisition, how should Timken offer to structure the deal? Is Ingersoll-Rand likely to want a cash deal or a stock-for-stock deal?
6. What are the risks for Ingersoll-Rand of accepting Timken shares for some or all of the consideration?
![Page 14: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/14.jpg)
Bagaimana Torrington Dapat Sesuai dengan Timken?
• Segmen bisnis yang sama otomotif dan industri
• Sifat produk komplementer, bukan substitusi portofolio Timken
• Memiliki keahlian masing-masing
![Page 15: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/15.jpg)
Synergies
• Pemain terbesar ke 3
• Meningkatnya value added kepuasan pelanggan
• Penghematan biaya tahunan $80 juta
• Market share Timken 7% 11%
• Utilisasi jaringan distribusi Timken
![Page 16: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/16.jpg)
2. Stand Alone Valuation of TorringtonAssumptions
Cost of funds Weighting Weighting Cost
Debt (462,20) 4.35% 0.30 1.31%
Equity (1,065.12) 10% 0.70 7.31%
WACC 8.62%
![Page 17: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/17.jpg)
Stand Alone of TorringtonDiscounted Cash Flow Model
• Free CF : Operating Inconme + Depreciation expense – Tax expense – Capex – Change in WC
• Change in WC : 10.43% of change in sales• Terminal CF rate : 4% • Terminal CF : Final projected year CF * (1+
terminal value rate) (DR-terminal value rate)
![Page 18: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/18.jpg)
Stand Alone of TorringtonDiscounted Cash Flow Model
CF 2002 2003 2004 2005 2006 2007Net sales 1204 1282 1,365 1,454 1,549 1,649.2
Depreciation Expense 80 84 90 96 102 108.5
Operating expense 1,039 1,107 1,179 1,255 1,337 1,424.0
Operating Income 85 91 97 103 110 116.70
Capital Expenditure ( 41) (175) (130) (140) (150) (160.0)
Tax Expense (34) (36) (39) (41) (44) (46.5)
changing in WC (8.14) (9) (9) (10) (10.5)
Free Cash Flow (44.4) 9.4 8.6 8.0 8.2
Terminal cash flow 183.7 Total ` (44) 9 9 8 192
Enterprise value 106
![Page 19: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/19.jpg)
Stand Alone of TorringtonMultiples Valuation
• Enterprise Value / EBITDA : 5.90 (exhibit 8,refer to Timken Co)
• EBITDA : 165
• Enterprise Value : 5.90 x 165
: 975
![Page 20: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/20.jpg)
3. What is your with-synergies valuation of Torrington? Be prepared to explain and justify all the major assumptions used in your estimate.
KETERANGAN 2002 2003 2004 2005 2006 2007
Cost Saving 40 50 60 70 80
Cost Saving (after tax) 24.5 30.06 36.07 42.08 48.09
Perpetuity Value 557.95
Integration Cost (65.00) (65.00)
CF (40.95) (34.94) 36.07 42.08 606.04
NPV (sinergy value) $391.89
Asumsi :1)Tarif pajak tidak berubah sejak tahun 2012 (39.88%)2)Cost saving terus meningkat hingga tahun 2007 mencapai US$ 80 juta, setelah itu cost saving diperkirakan konstan33)WACC :8.62%
![Page 21: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/21.jpg)
4. Should Timken be concerned about losing its investment-grade rating? How do Timken’s financial ratios compare with those of other industrial firms in 2002? How would
those ratios change if Timken borrowed $800 million, for example, to buy Torrington?
![Page 22: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/22.jpg)
Financial Ratio
![Page 23: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/23.jpg)
Financial Ratio Cot’d
![Page 24: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/24.jpg)
Financial Ratio Cot’d
![Page 25: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/25.jpg)
Financial Ratio Cot’d
![Page 26: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/26.jpg)
Financial Ratio Cot’d
![Page 27: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/27.jpg)
Bearing Companies Kaydon
NN Inc Timken
Commercial
Metal Usa
Mueller Industries
Precision Castparts Corp. Quanex Corp.
Worthington Ind.
EPS 0.84 0.16 1.70 1.34 1.61 2.35 5.26 1.83 2.48
PE 23.86 59.96 9.88 13.39 0.00 11.02 4.12 18.94 7.53
EBITDA/Sales%
21.50%
15% 10% 6% 0% 13% 18% 13% 9%
![Page 28: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/28.jpg)
5. If Timken decides to go forward with the acquisition, how should Timken offer to structure the deal? Is Ingersoll-Rand likely to want a
cash deal or a stock-for-stock deal?
![Page 29: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/29.jpg)
Proforma
![Page 30: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/30.jpg)
Cash Deal with IPO Stock for EFN
Before After 2002 7% 11%
DCR 43.09% 62,73% 62,67%
Adding EFN with Equity $777.23
Adding EFN with Equity
$792.99
DCR 43.09 % 45.24% 44.95%
Bond Rating = BBB
![Page 31: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/31.jpg)
Financial ratio
Liquidity Ratio 2002
2002-7%
2002-11%
Current Ratio 1.53
1.54
1.55
Quick Ratio 0.76
0.76
0.77
Cash Ratio 0.13 0.13
0.13
Working Capital
334.20
365.37
383.18
![Page 32: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/32.jpg)
Financial ratioLeverage Ratios 2002
2002-7%
2002-11%
Total Debt To Assets
0.09
0.04
0.04
Debt-Equity Ratio
0.32
0.10
0.10
Equity Multiplier 3.50 2.55 2.55
![Page 33: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/33.jpg)
NPV Toringtoncash Acquisition
Net sales
1999 2000 2001 2002 2003E 2004E 2005E 2006E 2007E
$1,239.50 $1,161.00 $1,004.30 $1,204.00 $1,282.00 $1,365.30 $1,454.10 $1,548.60 $1,649.20
Operating income
$ 145.70 $ 172.60 $ 78.00 $ 85.20 $ 90.70 $ 96.60 $ 102.90 $ 109.50 $ 116.70
Sales growth -6.3% 13.5% 19.9% 6.5% 6.5% 6.5% 6.5% 6.5%
Operating margin
11.8% 14.9% 7.8% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%
Capital expenditures
$ 84.00 $ 85.00 $ 45.00 $ 41.00 $ 175.00 $ 130.00 $ 140.00 $ 150.00 $ 160.00
Depreciation expense
$ 75.00 $ 77.00 $ 79.00 $ 80.00 $ 84.20 $ 90.00 $ 96.00 $ 102.00 $ 108.50
OCF $ (0.10)
$ 56.60 $ 58.90 $ 61.50 $ 65.20
Initial Outlay $ (130.00)
$ (0.09)
$ 47.97 $ 45.96 $ 44.18 $ 43.12
$ 181.14
NPV $ 51.14
NPV Torrington dengan mempertimbangkan WACC 8.62%
![Page 34: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/34.jpg)
6. What are the risks for Ingersoll-Rand of accepting Timken shares for some or all of the consideration?
• Valuasi harga saham yang tidak tepat
• Volatilitas harga saham
![Page 35: Timken Co Case Studyall Final Sabtu](https://reader033.vdocuments.pub/reader033/viewer/2022061420/5695d2951a28ab9b029afbd9/html5/thumbnails/35.jpg)
TERIMA KASIH