Description
The report is about IBM Strategic Analysis.
Table of Contents Topics Page 3 4 5 6 7 7 8 9 11 12 13 15 16 17 17 18 21 22
Introduction and brief history of IBM Vision, Mission, Value Porter’s Five Forces Framework PESTEL Framework External Audit CPM-Competitive Profile Matrix External Factor Evaluation (EFE) Matrix Financial Ratio Analysis Internal Audit Internal Factor Evaluation (IFE) Matrix SWOT Matrix SPACE Matrix Grand Strategy Matrix The Boston Consulting Group (BCG) Matrix The Internal-External (IE) Matrix The Quantitative Strategic Planning Matrix (QSPM) Recommendations References
Introduction: Brief History of IBM:
2
In 1886 Herman Hollerith, a statistician for the US Bureau of Census formed the Tabulating Machine Company and Thomas J. Watson became its leader in 1915 and made the company slogan “Think”. It changed its name to International Business Machines (IBM) in 1924. It was taken by the US government at the beginning of World War II in the war effort and given a one percent profit, which it used to fund war victims and orphans. During the period between 1910 and 1960, it developed products from punch-card tabulating machines to room-sized calculators to mainframe computing systems for large enterprises and changed the nature of accounting, calculation and basic back-office business processes. In the 1970s and 80s, IBM product lines expanded from its traditional mainframes to minicomputer and personal computers and applications moved from backend operations to departmental operation. In 1981, the company introduced the IBM Personal Computer or PC, allowing the use of computers in schools, homes and businesses. Components for the computer were sourced from outside the company. The processor chip came from Intel and the operating system, called DOS (Disk Operating System), came from Microsoft. IBM introduced the ThinkPad in 1992, the first in a series of notebook computers to be manufactured by the company. In 1995, IBM acquired Lotus Development Corporation and Tivoli Systems. In 1997, IBM demonstrated computing’s potential with Deep Blue, a 32-node IBM RS/6000 SP computer programmed to play chess on a world class level. During the nineties, with the Internet and open standards, IBM embraced the network computing model and coined “ebusiness” to describe how network computing can transform core businesses and transactions. In October 2002, IBM acquired PwC Consulting, the global management consulting and technology services unit of PriceWaterhouseCoopers. IBM sold most of its hard disk drive operations to Hitachi in December 2002. The sale involved the creation of a joint venture called Hitachi Global Storage Technologies, which was 70%-owned by Hitachi. In 2003, IBM Research launched On Demand Innovation services, which teamed customers with a team of researchers who specialize in business transformation and technology
3
consulting. Over one billion will be spent over the next three years and will be staffed with 200 IBM research consultants. Today, IBM is by far the largest information technology in the world and the eighth largest company in the world. In 2003, it had revenues of US $89.1 billion, a net income of 4.32, more than 366,000 employees in 170 countries with approximately sixty percent of revenues generated outside the United States.
Vision Breakthrough microprocessor architecture that puts broadband communications right on the chip.1 Mission At IBM, we strive to operate in the invention, development and manufacture of the industry's most advanced information technologies, including computer systems, software, storage systems and microelectronics. Values We translate these advanced technologies into value for our customers through our professional solutions, services and consulting businesses worldwide.2
Porter’s Five Forces Framework:
The Threat of Entrants: The threat of entry is low because the costs of R&D, support products and services, manufacturing, and distribution are very high.
1
www-304.ibm.com manonamission.blogspot.com
2
4
Bargaining Power of Buyers: The power of buyers is high because the switching costs for buyers are low; there are also many product choices for the buyers. Bargaining power of suppliers: There are two biggest processor suppliers in the world who have very strong power on the chip supplying. However, the power of supplier for other low required materials and parts is lower than the main suppliers. Threat of Substitutes The web hosting business of other companies and some advanced devices and computers could cause threat of substitutes. Competitive Rivalry: The strength of competition in this industry is very high; the main rivals are HP, Microsoft, Dell, and Fujitsu Siemens Computers, they compete with international, national, regional, and local
PESTEL Framework:
Political:
In general international operations are highly influenced by the governmental policies and their laws, but in this case there is little effect because most of countries are looking for developments and new technologies.
5
-
Heavy taxes in some countries make IBM increase its products price.
Economic:
-
-
National growth rates. Fuel Prices.
Social:
-
-
Positive customers' perception toward new technology around the world. Increase in population and internet users.
Technological
-
-
Advanced technology development. Internet Increase numbers of companies that need ERP systems
Environmental:
-
IBM made the some of the major technologies like to trace weather throughout the world.
Legal:
Cyber protection and the chemical the use in making hardware; like carbon, germanium, and silicon Currency exchange Legal registration for their business outsourcing facilities.
External Audit
Opportunities Threats
6
1.
Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012. The IT market in Russia, India, Brazil, and China are expected to grow twice as fast as in the rest of the world. Mobile phone markets are expected to grow by 9% in 2008*. Handheld computers markets are expected to grow by 32% in 2008.
1. 2.
Competitors are strong. Economic fluctuation could crimp consumers’ spending.
2.
3. Small & Medium business demand fails to accelerate.
3.
4.
CPM-Competitive Profile Matrix
IBM Critical Success Factors Price Financial Position Advertising Innovation Market Share Manageme nt Global Expansion Total Weight Rating Weight ed Score 0.36 0.45 0.20 0.88 0.66 0.40 0.30 3.25 MSFT Rating Weight ed Score 0.36 0.45 0.30 0.66 0.88 0.40 0.30 3.35 HPQ Rating Weight ed Score 0.48 0.30 0.40 0.66 0.44 0.30 0.30 2.88 EDS Rating Weight ed Score 0.36 0.30 0.20 0.44 0.44 0.30 0.30 2.34
0.12 0.15 0.09 0.22 0. 22 0.10 0.10 1.00
3 3 2 4 3 4 3
3 3 3 3 4 4 3
4 2 4 3 2 3 3
3 2 2 2 2 3 3
External Factor Evaluation (EFE) Matrix Key External Factors Weight
7
Rating
Weighted
Score Opportunities
0.20 1. Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012 3 0.60
2. The IT market in Russia, India, Brazil, and China are expected to grow twice as fast as in the rest of the world 3. Mobile phone markets are expected to grow by 9% in 2008 4. Handheld computers markets are expected to grow by 32% in 2008
0.10
4
0.40
0.15
3
0.45
0.15
3
0.45
Threats
1. Competitors are strong 2. Economic fluctuation could crimp consumers’ spending 3. Small & Medium business demand fails to accelerate
Total 0.20 0.10 0.10 1.00 2 2 3 0.40 0.20 0.30 2.80
Financial Ratio Analysis 12/2006
8
Growth Rates % Sales (Qtr vs year ago qtr) Net Income (YTD vs YTD) Net Income (Qtr vs year ago qtr) Sales (5-Year Annual Avg.) Net Income (5-Year Annual Avg.) Dividends (5-Year Annual Avg.) Price Ratios Current P/E Ratio P/E Ratio 5-Year High P/E Ratio 5-Year Low Price/Sales Ratio Price/Book Value Price/Cash Flow Ratio Profit Margins Gross Margin Pre-Tax Margin Net Profit Margin 5Yr Gross Margin (5-Year Avg.) 5Yr PreTax Margin (5-Year Avg.) 5Yr Net Profit Margin (5-Year Avg.) Financial Condition Debt/Equity Ratio Current Ratio Quick Ratio Interest Coverage Leverage Ratio Book Value/Share Investment Returns % Return On Equity Return On Assets Return On Capital Return On Equity (5-Year Avg.) Return On Assets (5-Year Avg.) Return On Capital (5-Year Avg.) Management Efficiency Income/Employee
IBM 9.90 10.50 14.00 4.00 14.33 20.52 15.1 26.6 13.6 1.52 5.30 NA 42.2 14.7 10.6 39.6 12.9 9.0 1.24 1.1 1.1 21.6 4.2 20.57 36.6 9.3 15.3 28.6 7.9 12.4 NA
9
Industry 11.70 29.90 22.40 7.63 7.68 10.99 16.1 22.3 8.1 1.32 4.19 5.20 35.2 11.8 8.8 33.6 9.3 6.6 0.77 1.2 1.1 11.6 3.3 17.49 27.8 8.7 14.7 19.5 6.2 10.0 18,387
SP-500 9.00 15.40 0.90 13.05 19.88 10.03 22.9 22.7 6.7 2.49 3.53 10.40 33.7 17.5 12.4 33.4 16.6 11.5 1.24 0.9 0.7 42.3 4.2 16.50 21.3 5.8 7.8 15.4 5.0 6.7 52,240
Revenue/Employee Receivable Turnover Inventory Turnover Asset Turnover Date 12/07 12/06 12/05 12/04 12/03 Date 12/07 12/06 12/05 12/04 12/03 Avg. P/E 14.70 13.70 17.00 20.70 22.70 Book Value/ Share $20.57 $18.92 $21.03 $19.26 $16.44
NA 3.1 NA 0.9 Price/Sales 1.59 1.65 1.47 1.75 1.83 Debt/Equity 1.24 0.80 0.68 0.72 0.85
268,252 4.9 4.7 1.0 Price/Boo k 5.26 5.13 3.91 5.12 5.64 ROE (%) 36.6 33.0 24.1 23.7 23.6
424,626 12.8 5.5 0.6
Net Profit Margin (%) 10.5 10.3 8.8 7.8 7.4 ROA (%) 8.7 9.1 7.6 6.8 6.3 Interest Coverage 22.1 42.9 41.6 69.2 59.5
Net Worth Analysis 12/2006 (in millions) Stockholders' Equity + Goodwill= 28,506+12,854 2. Net income x 5 = 9,492 x 5 3. Share price = 110/EPS 6.262=$17.57 x 9,492 4. Number of Shares Outstanding x Share price = 1,506.48x110 Method Average
1.
$41,360 $47,460 $166774.4 $165712.8 $105,326.8
Internal Audit
10
Strength
1. IBM revenues increased 7 percent to 69.92$.billion in 2006. 2. A unique approach to engage their employees in an online intranet using its Jam technology. 3. Strong strategic planning to be an innovation-centric globally integrated corporation. 4. IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US. 5. IBM concentrated on becoming stronger in high value added businesses. 6. IBM ranked number 1 hosted service provider in Western Europe. 7. IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers.
Weakness 1. Declining in revenues of services and systems segments in 2006. 2. Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6%. 3. Decline in revenues in Asia Pacific area by 5.7%. 4. Total assets are gradually decreasing from 109M to 103M in 2006.
Internal Factor Evaluation (IFE) Matrix
11
Key Internal Factors Strengths
1. IBM revenues increased 7 percent to 69.92$.billion 2. A unique approach to engage their employees in an online intranet using its Jam technology 3. Strong strategic planning to be an innovation-centric globally integrated corporation 4. IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US 5. IBM concentrated on becoming stronger in high value added businesses 6. IBM ranked number 1 hosted service provider in Western Europe 7. IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers
Weight
Rating
Weighted Score
0.10
4
0.40
0.06
3
0.18
0.06
3
0.18
0.10
4
0.40
0.10
4
0.40
0.10
4
0.40
0.12
4
0.48
Weaknesses
1. Declining in revenues of services and systems segments in 2006 2. Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6% 3. Decline in revenues in Asia Pacific area by 5.7% 4. Total assets are gradually decreasing from 109M to 103M in 2006 Total 0.08 2 0.16
0.08
2
0.16
0.10 0.10
2 2
0.20 0.20
1.00
3.16
12
SWOT Matrix
13
Strengths
Weaknesses
1. IBM revenues increased 7 percent to 69.92$.billion in
1. Declining in revenues of
services and systems segments in 2006. 2. Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6%. 3. Decline in revenues in Asia Pacific area by 5.7%. 4. Total assets are gradually decreasing from 109M to 103M in 2006.
SPACE Matrix
2006. 2. A unique approach to engage their employees in an online intranet using its Jam technology. 3. Strong strategic planning to be an innovation-centric globally integrated corporation. 4. IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US. 5. IBM concentrated on becoming stronger in high value added businesses. 6. IBM ranked number 1 hosted service provider in Western Europe. 7. IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers.
Opportunities 1. Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012. 2. The IT market in Russia, India, Brazil, and China are expected to grow
S-O Strategies
W-O Strategies
1. Entering the video game
console market by produce video game console, (S5, O1). 2. Entering the mobile phone market, (S5, O3).
1. Increasing marketing efforts into Asia
Pacific, (W3, O3).
14 3. Entering the Handheld
computers market, (S5, O4).
Directional vector point is
3.167, 1.163)
FS Conservativ e Aggressive
C A Competitiv e ES
IS
Defensive
Grand Strategy Matrix
Rapid Market Growth Quadrant II Quadrant I
Weak Competitiv e Position Quadrant III Quadrant IV
Strong Competitiv e Position
Slow Market Growth 15
The Boston Consulting Group (BCG) Matrix
Market share position
Industry Sales Growth Rate
IBM Stars Question Marks
Cash Caw
Dogs
The Internal-External (IE) Matrix
The IFE Total Weighted Score Strong 3.0 to 3.99 High I 3.0 to 3.99 II Medium 2.0 to 2.99 III Low 1.0 to 1.99
Medium IV The EFE 2.0 to Total Weighted 2.99 Score
V
VI
IBM
16
VII
VIII
IX
Low 1.0 to 1.99
The Quantitative Strategic Planning Matrix (QSPM)
Strategy 1 Enter video game console market
Key Internal Factors Weight 0.10 0.06 AS 4 TAS 0.40 -
Strategy 2 Increasing marketing efforts into Asia and Europe
AS 2 TAS 0.20 -
Strengths
IBM revenues increased 7 percent to 69.92$.billion in 2006 A unique approach to engage their employees in an online intranet using its Jam technology Strong strategic planning to be an innovationcentric globally integrated corporation IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US IBM concentrated on becoming stronger in high value added businesses IBM ranked number 1 hosted service provider in Western Europe IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers
0.06 0.10
3
0.30
4
0.40
0.10 0.10 0.12
4 2 -
0.40 0.20 -
4 4 -
0.40 0.40 -
Weaknesses
Declining in revenues of services and systems segments in 2006 0.08 2 0.16 4 0.32
17
Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6% Decline in revenues in Asia Pacific area by 5.7% Total assets are gradually decreasing from 109M to 103M in 2006 SUBTOTAL
0.08
3
0.24
4
0.32
0.10 0.10 1.00
2 3
0.20 0.30 2.20
4 3
0.40 0.30 2.42
Strategy 1 Enter video game console market
Key Internal Factors Opportunities Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012 The IT market in Russia, India, Brazil, and China are expected to grow twice as fast as in the rest of the world Mobile phone markets are expected to grow by 9% in 2008 Handheld computers markets are expected to grow by 32% in 2008 Threats 0.20 4 .80 Weight AS TAS
Strategy 2 Increasing marketing efforts into Asia and Europe
AS TAS
2
0.60
0.10
1
0.10
3
0.30
0.15 0.15
-
-
-
-
Competitors are strong Economic fluctuation could crimp consumers’ spending Small & Medium business demand fails to accelerate
SUBTOTAL
0.20 0.10
4 1
0.80 0.10
4 3
0.80 0.30
0.10
1
0.10
4
0.40
1.90
2.40
18
Recommendation
Enter video game console market by providing new video game console at a cost of $1 billion and increasing marketing efforts in Asia and Europe at a cost of $200 million.
EPS/EBIT Analysis
$ Amount Needed: $1,200 Million Stock Price: $110 Tax Rate: 35% Interest Rate: 7% # of Shares Outstanding: 1,506.48 Million
Common Stock Financing Recession Normal Boom EBIT Interest EBT Taxes EAT #shares EPS 2,000,000,000 0 2,000,000,000 700000000 1,300,000,000 1517389091 0.856734774 4,000,000,000 0 4,000,000,000 1400000000 2,600,000,000 1517389091 1.713469548 6,000,000,000 0 6,000,000,000 2100000000 3,900,000,000 1517389091 2.570204322 Recession 2,000,000,00 0 140000000 1,860,000,00 0 651000000 1,209,000,00 0 1506480000 0.802533057 Debt Financing Normal 4,000,000,000 280000000 3,720,000,000 1302000000 2,418,000,000 1506480000 1.605066114 Boom 6,000,000,000 420000000 5,580,000,000 1953000000 3,627,000,000 1506480000 2.407599172
70 percent Stock- 30 Percent Debt Recession Normal Boom EBIT Interest EBT Taxes EAT #shares EPS 2,000,000,000 42000000 1,958,000,000 685300000 1,272,700,000 1514116364 0.840556268 4,000,000,000 84000000 3,916,000,000 1370600000 2,545,400,000 1514116364 1.681112536 6,000,000,000 126000000 5,874,000,000 2055900000 3,818,100,000 1514116364 2.521668804
70 Percent Debt- 30 Percent Stock Recession Normal Boom 2,000,000,00 0 4,000,000,000 6,000,000,000 98000000 196000000 294000000 1,902,000,00 0 3,804,000,000 5,706,000,000 665700000 1331400000 1997100000 1,236,300,00 0 2,472,600,000 3,708,900,000 1509752727 1509752727 1509752727 0.818875818 1.637751637 2.456627455
19
Reverences
1.
www.IBM.com
2. www.304.ibm.com 3. www.manonamission.blogspot.com
4. 5.
Euromonitor International, site www.euromonitor.com www.moneycentral.msn.com
20
21
doc_600889937.pdf
The report is about IBM Strategic Analysis.
Table of Contents Topics Page 3 4 5 6 7 7 8 9 11 12 13 15 16 17 17 18 21 22
Introduction and brief history of IBM Vision, Mission, Value Porter’s Five Forces Framework PESTEL Framework External Audit CPM-Competitive Profile Matrix External Factor Evaluation (EFE) Matrix Financial Ratio Analysis Internal Audit Internal Factor Evaluation (IFE) Matrix SWOT Matrix SPACE Matrix Grand Strategy Matrix The Boston Consulting Group (BCG) Matrix The Internal-External (IE) Matrix The Quantitative Strategic Planning Matrix (QSPM) Recommendations References
Introduction: Brief History of IBM:
2
In 1886 Herman Hollerith, a statistician for the US Bureau of Census formed the Tabulating Machine Company and Thomas J. Watson became its leader in 1915 and made the company slogan “Think”. It changed its name to International Business Machines (IBM) in 1924. It was taken by the US government at the beginning of World War II in the war effort and given a one percent profit, which it used to fund war victims and orphans. During the period between 1910 and 1960, it developed products from punch-card tabulating machines to room-sized calculators to mainframe computing systems for large enterprises and changed the nature of accounting, calculation and basic back-office business processes. In the 1970s and 80s, IBM product lines expanded from its traditional mainframes to minicomputer and personal computers and applications moved from backend operations to departmental operation. In 1981, the company introduced the IBM Personal Computer or PC, allowing the use of computers in schools, homes and businesses. Components for the computer were sourced from outside the company. The processor chip came from Intel and the operating system, called DOS (Disk Operating System), came from Microsoft. IBM introduced the ThinkPad in 1992, the first in a series of notebook computers to be manufactured by the company. In 1995, IBM acquired Lotus Development Corporation and Tivoli Systems. In 1997, IBM demonstrated computing’s potential with Deep Blue, a 32-node IBM RS/6000 SP computer programmed to play chess on a world class level. During the nineties, with the Internet and open standards, IBM embraced the network computing model and coined “ebusiness” to describe how network computing can transform core businesses and transactions. In October 2002, IBM acquired PwC Consulting, the global management consulting and technology services unit of PriceWaterhouseCoopers. IBM sold most of its hard disk drive operations to Hitachi in December 2002. The sale involved the creation of a joint venture called Hitachi Global Storage Technologies, which was 70%-owned by Hitachi. In 2003, IBM Research launched On Demand Innovation services, which teamed customers with a team of researchers who specialize in business transformation and technology
3
consulting. Over one billion will be spent over the next three years and will be staffed with 200 IBM research consultants. Today, IBM is by far the largest information technology in the world and the eighth largest company in the world. In 2003, it had revenues of US $89.1 billion, a net income of 4.32, more than 366,000 employees in 170 countries with approximately sixty percent of revenues generated outside the United States.
Vision Breakthrough microprocessor architecture that puts broadband communications right on the chip.1 Mission At IBM, we strive to operate in the invention, development and manufacture of the industry's most advanced information technologies, including computer systems, software, storage systems and microelectronics. Values We translate these advanced technologies into value for our customers through our professional solutions, services and consulting businesses worldwide.2
Porter’s Five Forces Framework:
The Threat of Entrants: The threat of entry is low because the costs of R&D, support products and services, manufacturing, and distribution are very high.
1
www-304.ibm.com manonamission.blogspot.com
2
4
Bargaining Power of Buyers: The power of buyers is high because the switching costs for buyers are low; there are also many product choices for the buyers. Bargaining power of suppliers: There are two biggest processor suppliers in the world who have very strong power on the chip supplying. However, the power of supplier for other low required materials and parts is lower than the main suppliers. Threat of Substitutes The web hosting business of other companies and some advanced devices and computers could cause threat of substitutes. Competitive Rivalry: The strength of competition in this industry is very high; the main rivals are HP, Microsoft, Dell, and Fujitsu Siemens Computers, they compete with international, national, regional, and local
PESTEL Framework:
Political:
In general international operations are highly influenced by the governmental policies and their laws, but in this case there is little effect because most of countries are looking for developments and new technologies.
5
-
Heavy taxes in some countries make IBM increase its products price.
Economic:
-
-
National growth rates. Fuel Prices.
Social:
-
-
Positive customers' perception toward new technology around the world. Increase in population and internet users.
Technological
-
-
Advanced technology development. Internet Increase numbers of companies that need ERP systems
Environmental:
-
IBM made the some of the major technologies like to trace weather throughout the world.
Legal:
Cyber protection and the chemical the use in making hardware; like carbon, germanium, and silicon Currency exchange Legal registration for their business outsourcing facilities.
External Audit
Opportunities Threats
6
1.
Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012. The IT market in Russia, India, Brazil, and China are expected to grow twice as fast as in the rest of the world. Mobile phone markets are expected to grow by 9% in 2008*. Handheld computers markets are expected to grow by 32% in 2008.
1. 2.
Competitors are strong. Economic fluctuation could crimp consumers’ spending.
2.
3. Small & Medium business demand fails to accelerate.
3.
4.
CPM-Competitive Profile Matrix
IBM Critical Success Factors Price Financial Position Advertising Innovation Market Share Manageme nt Global Expansion Total Weight Rating Weight ed Score 0.36 0.45 0.20 0.88 0.66 0.40 0.30 3.25 MSFT Rating Weight ed Score 0.36 0.45 0.30 0.66 0.88 0.40 0.30 3.35 HPQ Rating Weight ed Score 0.48 0.30 0.40 0.66 0.44 0.30 0.30 2.88 EDS Rating Weight ed Score 0.36 0.30 0.20 0.44 0.44 0.30 0.30 2.34
0.12 0.15 0.09 0.22 0. 22 0.10 0.10 1.00
3 3 2 4 3 4 3
3 3 3 3 4 4 3
4 2 4 3 2 3 3
3 2 2 2 2 3 3
External Factor Evaluation (EFE) Matrix Key External Factors Weight
7
Rating
Weighted
Score Opportunities
0.20 1. Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012 3 0.60
2. The IT market in Russia, India, Brazil, and China are expected to grow twice as fast as in the rest of the world 3. Mobile phone markets are expected to grow by 9% in 2008 4. Handheld computers markets are expected to grow by 32% in 2008
0.10
4
0.40
0.15
3
0.45
0.15
3
0.45
Threats
1. Competitors are strong 2. Economic fluctuation could crimp consumers’ spending 3. Small & Medium business demand fails to accelerate
Total 0.20 0.10 0.10 1.00 2 2 3 0.40 0.20 0.30 2.80
Financial Ratio Analysis 12/2006
8
Growth Rates % Sales (Qtr vs year ago qtr) Net Income (YTD vs YTD) Net Income (Qtr vs year ago qtr) Sales (5-Year Annual Avg.) Net Income (5-Year Annual Avg.) Dividends (5-Year Annual Avg.) Price Ratios Current P/E Ratio P/E Ratio 5-Year High P/E Ratio 5-Year Low Price/Sales Ratio Price/Book Value Price/Cash Flow Ratio Profit Margins Gross Margin Pre-Tax Margin Net Profit Margin 5Yr Gross Margin (5-Year Avg.) 5Yr PreTax Margin (5-Year Avg.) 5Yr Net Profit Margin (5-Year Avg.) Financial Condition Debt/Equity Ratio Current Ratio Quick Ratio Interest Coverage Leverage Ratio Book Value/Share Investment Returns % Return On Equity Return On Assets Return On Capital Return On Equity (5-Year Avg.) Return On Assets (5-Year Avg.) Return On Capital (5-Year Avg.) Management Efficiency Income/Employee
IBM 9.90 10.50 14.00 4.00 14.33 20.52 15.1 26.6 13.6 1.52 5.30 NA 42.2 14.7 10.6 39.6 12.9 9.0 1.24 1.1 1.1 21.6 4.2 20.57 36.6 9.3 15.3 28.6 7.9 12.4 NA
9
Industry 11.70 29.90 22.40 7.63 7.68 10.99 16.1 22.3 8.1 1.32 4.19 5.20 35.2 11.8 8.8 33.6 9.3 6.6 0.77 1.2 1.1 11.6 3.3 17.49 27.8 8.7 14.7 19.5 6.2 10.0 18,387
SP-500 9.00 15.40 0.90 13.05 19.88 10.03 22.9 22.7 6.7 2.49 3.53 10.40 33.7 17.5 12.4 33.4 16.6 11.5 1.24 0.9 0.7 42.3 4.2 16.50 21.3 5.8 7.8 15.4 5.0 6.7 52,240
Revenue/Employee Receivable Turnover Inventory Turnover Asset Turnover Date 12/07 12/06 12/05 12/04 12/03 Date 12/07 12/06 12/05 12/04 12/03 Avg. P/E 14.70 13.70 17.00 20.70 22.70 Book Value/ Share $20.57 $18.92 $21.03 $19.26 $16.44
NA 3.1 NA 0.9 Price/Sales 1.59 1.65 1.47 1.75 1.83 Debt/Equity 1.24 0.80 0.68 0.72 0.85
268,252 4.9 4.7 1.0 Price/Boo k 5.26 5.13 3.91 5.12 5.64 ROE (%) 36.6 33.0 24.1 23.7 23.6
424,626 12.8 5.5 0.6
Net Profit Margin (%) 10.5 10.3 8.8 7.8 7.4 ROA (%) 8.7 9.1 7.6 6.8 6.3 Interest Coverage 22.1 42.9 41.6 69.2 59.5
Net Worth Analysis 12/2006 (in millions) Stockholders' Equity + Goodwill= 28,506+12,854 2. Net income x 5 = 9,492 x 5 3. Share price = 110/EPS 6.262=$17.57 x 9,492 4. Number of Shares Outstanding x Share price = 1,506.48x110 Method Average
1.
$41,360 $47,460 $166774.4 $165712.8 $105,326.8
Internal Audit
10
Strength
1. IBM revenues increased 7 percent to 69.92$.billion in 2006. 2. A unique approach to engage their employees in an online intranet using its Jam technology. 3. Strong strategic planning to be an innovation-centric globally integrated corporation. 4. IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US. 5. IBM concentrated on becoming stronger in high value added businesses. 6. IBM ranked number 1 hosted service provider in Western Europe. 7. IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers.
Weakness 1. Declining in revenues of services and systems segments in 2006. 2. Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6%. 3. Decline in revenues in Asia Pacific area by 5.7%. 4. Total assets are gradually decreasing from 109M to 103M in 2006.
Internal Factor Evaluation (IFE) Matrix
11
Key Internal Factors Strengths
1. IBM revenues increased 7 percent to 69.92$.billion 2. A unique approach to engage their employees in an online intranet using its Jam technology 3. Strong strategic planning to be an innovation-centric globally integrated corporation 4. IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US 5. IBM concentrated on becoming stronger in high value added businesses 6. IBM ranked number 1 hosted service provider in Western Europe 7. IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers
Weight
Rating
Weighted Score
0.10
4
0.40
0.06
3
0.18
0.06
3
0.18
0.10
4
0.40
0.10
4
0.40
0.10
4
0.40
0.12
4
0.48
Weaknesses
1. Declining in revenues of services and systems segments in 2006 2. Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6% 3. Decline in revenues in Asia Pacific area by 5.7% 4. Total assets are gradually decreasing from 109M to 103M in 2006 Total 0.08 2 0.16
0.08
2
0.16
0.10 0.10
2 2
0.20 0.20
1.00
3.16
12
SWOT Matrix
13
Strengths
Weaknesses
1. IBM revenues increased 7 percent to 69.92$.billion in
1. Declining in revenues of
services and systems segments in 2006. 2. Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6%. 3. Decline in revenues in Asia Pacific area by 5.7%. 4. Total assets are gradually decreasing from 109M to 103M in 2006.
SPACE Matrix
2006. 2. A unique approach to engage their employees in an online intranet using its Jam technology. 3. Strong strategic planning to be an innovation-centric globally integrated corporation. 4. IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US. 5. IBM concentrated on becoming stronger in high value added businesses. 6. IBM ranked number 1 hosted service provider in Western Europe. 7. IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers.
Opportunities 1. Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012. 2. The IT market in Russia, India, Brazil, and China are expected to grow
S-O Strategies
W-O Strategies
1. Entering the video game
console market by produce video game console, (S5, O1). 2. Entering the mobile phone market, (S5, O3).
1. Increasing marketing efforts into Asia
Pacific, (W3, O3).
14 3. Entering the Handheld
computers market, (S5, O4).
Directional vector point is

FS Conservativ e Aggressive
C A Competitiv e ES
IS
Defensive
Grand Strategy Matrix
Rapid Market Growth Quadrant II Quadrant I
Weak Competitiv e Position Quadrant III Quadrant IV
Strong Competitiv e Position
Slow Market Growth 15
The Boston Consulting Group (BCG) Matrix
Market share position
Industry Sales Growth Rate
IBM Stars Question Marks
Cash Caw
Dogs
The Internal-External (IE) Matrix
The IFE Total Weighted Score Strong 3.0 to 3.99 High I 3.0 to 3.99 II Medium 2.0 to 2.99 III Low 1.0 to 1.99
Medium IV The EFE 2.0 to Total Weighted 2.99 Score
V
VI
IBM
16
VII
VIII
IX
Low 1.0 to 1.99
The Quantitative Strategic Planning Matrix (QSPM)
Strategy 1 Enter video game console market
Key Internal Factors Weight 0.10 0.06 AS 4 TAS 0.40 -
Strategy 2 Increasing marketing efforts into Asia and Europe
AS 2 TAS 0.20 -
Strengths
IBM revenues increased 7 percent to 69.92$.billion in 2006 A unique approach to engage their employees in an online intranet using its Jam technology Strong strategic planning to be an innovationcentric globally integrated corporation IBM operates in 170 countries with about 60 percent of its revenues being generated outside the US IBM concentrated on becoming stronger in high value added businesses IBM ranked number 1 hosted service provider in Western Europe IBM is supercomputing leader as provider of 35 of the world's 100 most powerful supercomputers
0.06 0.10
3
0.30
4
0.40
0.10 0.10 0.12
4 2 -
0.40 0.20 -
4 4 -
0.40 0.40 -
Weaknesses
Declining in revenues of services and systems segments in 2006 0.08 2 0.16 4 0.32
17
Decline in revenue of public, industrial, small and medium business industries in 2006 by 9.6% Decline in revenues in Asia Pacific area by 5.7% Total assets are gradually decreasing from 109M to 103M in 2006 SUBTOTAL
0.08
3
0.24
4
0.32
0.10 0.10 1.00
2 3
0.20 0.30 2.20
4 3
0.40 0.30 2.42
Strategy 1 Enter video game console market
Key Internal Factors Opportunities Video game console market revenue is projected to reach $12 billion in 2008 and $66 billion in 2012 The IT market in Russia, India, Brazil, and China are expected to grow twice as fast as in the rest of the world Mobile phone markets are expected to grow by 9% in 2008 Handheld computers markets are expected to grow by 32% in 2008 Threats 0.20 4 .80 Weight AS TAS
Strategy 2 Increasing marketing efforts into Asia and Europe
AS TAS
2
0.60
0.10
1
0.10
3
0.30
0.15 0.15
-
-
-
-
Competitors are strong Economic fluctuation could crimp consumers’ spending Small & Medium business demand fails to accelerate
SUBTOTAL
0.20 0.10
4 1
0.80 0.10
4 3
0.80 0.30
0.10
1
0.10
4
0.40
1.90
2.40
18
Recommendation
Enter video game console market by providing new video game console at a cost of $1 billion and increasing marketing efforts in Asia and Europe at a cost of $200 million.
EPS/EBIT Analysis
$ Amount Needed: $1,200 Million Stock Price: $110 Tax Rate: 35% Interest Rate: 7% # of Shares Outstanding: 1,506.48 Million
Common Stock Financing Recession Normal Boom EBIT Interest EBT Taxes EAT #shares EPS 2,000,000,000 0 2,000,000,000 700000000 1,300,000,000 1517389091 0.856734774 4,000,000,000 0 4,000,000,000 1400000000 2,600,000,000 1517389091 1.713469548 6,000,000,000 0 6,000,000,000 2100000000 3,900,000,000 1517389091 2.570204322 Recession 2,000,000,00 0 140000000 1,860,000,00 0 651000000 1,209,000,00 0 1506480000 0.802533057 Debt Financing Normal 4,000,000,000 280000000 3,720,000,000 1302000000 2,418,000,000 1506480000 1.605066114 Boom 6,000,000,000 420000000 5,580,000,000 1953000000 3,627,000,000 1506480000 2.407599172
70 percent Stock- 30 Percent Debt Recession Normal Boom EBIT Interest EBT Taxes EAT #shares EPS 2,000,000,000 42000000 1,958,000,000 685300000 1,272,700,000 1514116364 0.840556268 4,000,000,000 84000000 3,916,000,000 1370600000 2,545,400,000 1514116364 1.681112536 6,000,000,000 126000000 5,874,000,000 2055900000 3,818,100,000 1514116364 2.521668804
70 Percent Debt- 30 Percent Stock Recession Normal Boom 2,000,000,00 0 4,000,000,000 6,000,000,000 98000000 196000000 294000000 1,902,000,00 0 3,804,000,000 5,706,000,000 665700000 1331400000 1997100000 1,236,300,00 0 2,472,600,000 3,708,900,000 1509752727 1509752727 1509752727 0.818875818 1.637751637 2.456627455
19
Reverences
1.
www.IBM.com
2. www.304.ibm.com 3. www.manonamission.blogspot.com
4. 5.
Euromonitor International, site www.euromonitor.com www.moneycentral.msn.com
20
21
doc_600889937.pdf