Upload
hiteshi-joshi
View
226
Download
0
Embed Size (px)
Citation preview
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 1/43
Business AnalysisBusiness AnalysisTypes of Business AnalysisTypes of Business Analysis
Credit AnalysisCredit AnalysisEquity AnalysisEquity AnalysisBusiness Envi ronment and st rategy AnalysisBusiness Envi ronment and st rategy Analysis
Financial AnalysisFinancial AnalysisProspective AnalysisProspective Analysis Valuati on Valuati on
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 2/43
Roadmap t o Financial AnalysisRoadmap t o Financial AnalysisBusiness AnalysisBusiness Analysis
Business Envi ronment AnalysisBusiness Envi ronment Analysis Company sCompany sec onomic & indust ry circumstances, SWOT Analysis ,ec onomic & indust ry circumstances, SWOT Analysis ,indust ry analysisindust ry analysis
Business st rategy AnalysisBusiness st rategy Analysis Company s businessCompany s businessdecisi ons leading t o a c ompetitive advantage , itsdecisi ons leading t o a c ompetitive advantage , itsproduct mix , c ost st ructu reproduct mix , c ost st ructu re
Company p rof ile and signi f icant eventsCompany p rof ile and signi f icant events
Company sha reh olding patte rnCompany sha reh olding patte rn
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 3/43
Company AnalysisCompany Analysis
Financial pe rformanceFinancial pe rformanceRevenuesRevenuesProf itabilityProf itability
Asset Utilisati on Asset Utilisati onCash f lowsCash f lowsWork ing capital Management Work ing capital Management
St ock pe rformanceSt ock pe rformance
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 4/43
R ATIO ANALYSIS
R ATIO ANALYSIS
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 5/43
TermsTerms
Capital empl oyed =Capital empl oyed =Equity sha reh olde rs f unds + P ref erence sha reEquity sha reh olde rs f unds + P ref erence sha recapital + L ong te rm b orrow ed f undscapital + L ong te rm b orrow ed f unds
Net wor th = Equity sha reh olde rs f unds +/Net wor th = Equity sha reh olde rs f unds +/- -Def e rred taxDef e rred tax= Equity sha re capital + Rese rves & su rplus= Equity sha re capital + Rese rves & su rplus Miscellane ous Expenditu re n ot written off +Miscellane ous Expenditu re n ot written off +Def e rred taxDef e rred tax
Turnove r = SalesTurnove r = Sales
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 6/43
R OI ratiosR OI ratios1. ROI =1. ROI = NP be fore tax and inte rest NP be fore tax and inte rest
Total capital empl oyedTotal capital empl oyedThis ratio indicates the retu rn ea rned by the c ompanyThis ratio indicates the retu rn ea rned by the c ompanyon its t otal investment . This is ve ry imp or tant t o on its t otal investment . This is ve ry imp or tant t o sha reh olde rs and othe r sta ke h olde rs as it is thesha reh olde rs and othe r sta ke h olde rs as it is the
ultimate measu re of the c ompany s ove rallultimate measu re of the c ompany s ove rallpe rfor mance . This ratio when c ompa red with indust rype rfor mance . This ratio when c ompa red with indust ryave rage gives an indicati on ab out the f inancialave rage gives an indicati on ab out the f inancialpe rfor mance of the c ompany .pe rfor mance of the c ompany .
2. RONW =2. RONW = PATPAT Pref erence dividendPref erence dividend * 100 * 100 Net wor th ( ESHs Fund )Net wor th ( ESHs Fund )
This ratio indicates the retu rn ea rned by equityThis ratio indicates the retu rn ea rned by equitysha reh olde rs . High ratio means high dividend , bette r sha reh olde rs . High ratio means high dividend , bette r
grow th p rospects and high valuati on in capital ma rket .grow th p rospects and high valuati on in capital ma rket .
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 7/43
3 . EPS =3 . EPS = PATPAT Pre f erence dividendPre f erence dividendNumbe r of equity sha resNumbe r of equity sha res
This ratio gives the retu rn ea rned on eachThis ratio gives the retu rn ea rned on eachsha re . It is an imp or tant measu re of sha re . It is an imp or tant measu re of prof itability for the invest ors . This ratio is theprof itability for the invest ors . This ratio is thebasis for valuati on of companies in the event of basis for valuati on of companies in the event of me rge rs etc, st rategic investments by owne rs . me rge rs etc, st rategic investments by owne rs . Highe r ratio sh ows c ompany in a p ositive light . Highe r ratio sh ows c ompany in a p ositive light . Highe r ratio indicates highe r retu rnsHighe r ratio indicates highe r retu rns
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 8/43
Compa rative Standa rds / Benchma rkingCompa rative Standa rds / Benchma rking
Indust ry leade rIndust ry leade rIndust ry ave rageIndust ry ave rageWACCWACC
Cost of borrow ingsCost of borrow ings
In f luencing f act orsIn f luencing f act ors
SalesSalesCost ec onomiesCost ec onomiesOptimum capital st ructu reOptimum capital st ructu re
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 9/43
Structural ratios / Gearing ratios / Long term solvency ratiosStructural ratios / Gearing ratios / Long term solvency ratios
1. 1. Debt equity ratio =Debt equity ratio = Long termLong term DebtDebtTotal net worth ( ESHs Funds + PC )Total net worth ( ESHs Funds + PC )
This ratio helps in assessing whethe r the c ompany is relying on own f undsThis ratio helps in assessing whethe r the c ompany is relying on own f undsor borrow ed f unds . Highe r the debt m ore f ixed liabilities by way of inte rest . or borrow ed f unds . Highe r the debt m ore f ixed liabilities by way of inte rest . FI s gene rally look for a D/E of 1.5 :1 while f inancing p rojects . This ratio FI s gene rally look for a D/E of 1.5 :1 while f inancing p rojects . This ratio also indicates whethe r the c ompany has a optimum capital st ructu re t o also indicates whethe r the c ompany has a optimum capital st ructu re t o improve the retu rns available t o equity sha reh olde rs . improve the retu rns available t o equity sha reh olde rs .
2. 2. Debt service coverage ratio =Debt service coverage ratio = NPBIT NPBITInterest + Loan repaymentInterest + Loan repayment
This ratio indicates the p rof its available t o se rvice the debts . This ratio isThis ratio indicates the p rof its available t o se rvice the debts . This ratio isvery imp or tant for lende rs . Highe r the ratio highe r is the ability of thevery imp or tant for lende rs . Highe r the ratio highe r is the ability of thecompany t o f inance the debt and less risk of de f ault .company t o f inance the debt and less risk of de f ault .
3 . Inte rest c overage ratio =3 . Inte rest c overage ratio = NPBITNPBITInte rest Inte rest
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 10/43
Compa rative Standa rds / Benchma rkingCompa rative Standa rds / Benchma rking
Indust ry ave rageIndust ry ave rageNAV of indust ry leade r / lagga rdNAV of indust ry leade r / lagga rdInstituti onal n ormsInstituti onal n ormsGrow th / Decline ove r the p revious yea rsGrow th / Decline ove r the p revious yea rs
In f luencing f act orsIn f luencing f act orsROI & EPSROI & EPSDividend p olicyDividend p olicy
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 11/43
Liquidity ratiosLiquidity ratios1. 1. Current ratio =Current ratio = Current Assets, loans & AdvancesCurrent Assets, loans & Advances
Current liabilities & ProvisionsCurrent liabilities & Provisions
2. 2. Quick ratio =Quick ratio =Current Assets, loans & AdvCurrent Assets, loans & Adv inventoriesinventories prepaid Expprepaid Exp
Current liabilities & ProvisionsCurrent liabilities & Provisions Bank overdraftBank overdraft
These 2 ratios helps in analyzing the cu rrent assets and cu rrent These 2 ratios helps in analyzing the cu rrent assets and cu rrent
liabilities of the c ompany and its ability t o discha rge its day t o liabilities of the c ompany and its ability t o discha rge its day t o day obligati ons Quic k ratio is m ore realistic . It indicates theday obligati ons Quic k ratio is m ore realistic . It indicates theextent t o which the c ompany has cu rrent assets t o meet itsextent t o which the c ompany has cu rrent assets t o meet itscurrent liabilities . Highe r the ratio highe r is the s olvency level of current liabilities . Highe r the ratio highe r is the s olvency level of the c ompany and less risk of de f ault .the c ompany and less risk of de f ault .
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 12/43
Compa rative Standa rds / Benchma rkingCompa rative Standa rds / Benchma rkingInstituti onal n ormsInstituti onal n ormsEff ective asset utilisati onEff ective asset utilisati onCost ec onomiesCost ec onomiesPropor tion of non cash cha rges in expensePropor tion of non cash cha rges in expensest ructu rest ructu re
In f luencing f act orsIn f luencing f act ors
Prope r asset liability management Prope r asset liability management Credit pe riod availed and c redit pe riod all owedCredit pe riod availed and c redit pe riod all owedInvent ory management / Supply chainInvent ory management / Supply chain
management/ level of obs olescencemanagement/ level of obs olescence
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 13/43
Efficiency ratiosEfficiency ratios1.Fixed assets turnover ratio =1.Fixed assets turnover ratio = Net sales Net sales
Net block of fixed assetsNet block of fixed assets
Fixed assets a re inc ome gene rating assets for any c ompany . Fixed assets a re inc ome gene rating assets for any c ompany . This ratio indicates the e ff iciency with which the f ixed assetsThis ratio indicates the e ff iciency with which the f ixed assetsare used t o gene rate revenue . Highe r the ratio bette r is theare used t o gene rate revenue . Highe r the ratio bette r is theutilizati on of assets for gene rating sales .utilizati on of assets for gene rating sales .
2. 2. Net worth turnover ratio =Net worth turnover ratio = Net salesNet salesNet worthNet worth
This ratio indicates the overall f inancial and ope rationalThis ratio indicates the overall f inancial and ope rationaleff iciency of the c ompanyeff iciency of the c ompanyIt is an indicati on ab out the optimum capital st ructu re andIt is an indicati on ab out the optimum capital st ructu re and
producti on e ff iciencies of the c ompany. producti on e ff iciencies of the c ompany
.
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 14/43
3 . Debt ors Tu rnove r ratio =3 . Debt ors Tu rnove r ratio = Net SalesNet Sales
Avg . Debt ors Avg . Debt ors
This ratio indicates the numbe r of times theThis ratio indicates the numbe r of times the
debt ors a re c onve rted int o cash .debt ors a re c onve rted int o cash .
4. Average debt c ollection pe riod =4. Average debt c ollection pe riod =
Avg . Debt ors Avg . Debt ors * 36 0 days* 36 0 daysSalesSales
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 15/43
5. Invent ory Tu rnove r ratio =5. Invent ory Tu rnove r ratio = COGSCOGS
Avg . invent or ies Avg . invent or ies
This ratio sh ows the numbe r of times aThis ratio sh ows the numbe r of times a
company s invent ory is tu rned int o sales .company s invent ory is tu rned int o sales .
6 . Avg. Invent ory h olding pe riod =6 . Avg. Invent ory h olding pe riod =
Avg invent or ies Avg invent or ies * 36 0* 36 0
COGSCOGS
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 16/43
Compa rative Standa rds / Benchma rkingCompa rative Standa rds / Benchma rking
Indust ry ave rageIndust ry ave rageIndust ry leade r Indust ry leade r
Trend ove r a pe riod of timeTrend ove r a pe riod of time
Influencing factorsInfluencing factorsProducti on e ff icienciesProducti on e ff icienciesInvestment in relevant techn ologiesInvestment in relevant techn ologiesPrice and quality of productsPrice and quality of products
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 17/43
Profitability ratiosProfitability ratios1.
GPrati
o=
1.GP
rati
o= GPGP*
100*
100
SalesSales
2. Net p rof it ratio =2. Net p rof it ratio = PAT * 100PAT * 100
SalesSales
These ratios study the p rof itability in relati on t o sales . These ratios study the p rof itability in relati on t o sales . It helps t o assess the business pe rfor mance sta rtingIt helps t o assess the business pe rfor mance sta rtingfrom Gross P rof it . Multi level p rof itability ratios helpsfrom Gross P rof it . Multi level p rof itability ratios helpst o unde rstand the levels at which the re is p ressu re ont o unde rstand the levels at which the re is p ressu re onma rginma rgin ( profit )( profit )
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 18/43
Compa rative Standa rds / Benchma rkingCompa rative Standa rds / Benchma rkingTrend ove r a pe riod of timeTrend ove r a pe riod of timeIndust ry ave rageIndust ry ave rageIndust ry leade r / lagga rdIndust ry leade r / lagga rdWACCWACC
In f luencing f act orsIn f luencing f act ors
Qualitative and quantitative g row th in salesQualitative and quantitative g row th in sales Age of f ixed assets ( depn ) Age of f ixed assets ( depn )Cost of borrow ingCost of borrow ing
Eff icient tax planningEff icient tax planning
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 19/43
V aluation ratios V aluation ratios1. 1. P/E ratio =P/E ratio = Market price of equity shareMarket price of equity share
EPSEPS
This ratio is the m ost p opula r ratio for valuati on of a c ompanyThis ratio is the m ost p opula r ratio for valuati on of a c ompanyby the invest ors . This ratio indicates ma rket c onf idence in theby the invest ors . This ratio indicates ma rket c onf idence in the
company and its f utu re p rospects.
company and its f utu re p rospects.
2. 2. Book value per share ( Net Asset V alue ) =Book value per share ( Net Asset V alue ) = Net worthNet worthNo. of equityNo. of equity
sharesshares
This ratio measu re the net wor th pe r equity sha re . This ratio This ratio measu re the net wor th pe r equity sha re . This ratio indicates the e ff iciency of the c ompany s management inindicates the e ff iciency of the c ompany s management inbuilding up rese rves and its p rudent f inancial p ractices .building up rese rves and its p rudent f inancial p ractices .
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 20/43
Compa rative Standa rds / Benchma rkingCompa rative Standa rds / Benchma rking
Indust ry ave rageIndust ry ave rageLeade rs & lagga rds in indust ryLeade rs & lagga rds in indust ryTrend ove r a pe riod of timeTrend ove r a pe riod of time
In f luencing f act orsIn f luencing f act orsDividend p olicyDividend p olicySize of the c ompanySize of the c ompanyMarket c onditionsMarket c onditionsNAVNAV
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 21/43
Cash f low ratiosCash f low ratios
RelevanceRelevance
Large n on cash expensesLarge n on cash expenses
Rapid g row thRapid g row thWindow dressingWindow dressing reality chec kreality chec k
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 22/43
1. Cash f low t o net inc ome =1. Cash f low t o net inc ome =
Cash from ope rations / Net inc omeCash from ope rations / Net inc ome
2. Cash f low adequacy =2. Cash f low adequacy =Cash from ope rations / Cash paid for Cash from ope rations / Cash paid for
investment investment
Cash paid for investment = cash paid for capitalCash paid for investment = cash paid for capitalexpenditu re + cash paid for acquisiti onsexpenditu re + cash paid for acquisiti ons
The den ominat or can als o include cash paid for dividendThe den ominat or can als o include cash paid for dividend
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 23/43
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 24/43
Analysts sh ould ta ke the follow ing p recauti ons Analysts sh ould ta ke the follow ing p recauti ons
Analysis of t rends ove r a long pe riod of time Analysis of t rends ove r a long pe riod of timeInte rpretati on of obse rvati on against indust ryInte rpretati on of obse rvati on against indust rybench ma rkbench ma rk
Analysis of core ratios only Analysis of core ratios onlyInte r f irm c ompa rison for va riations inInte r f irm c ompa rison for va riations in
acc ounting p oliciesacc ounting p oliciesIn case of conglome rates c ompa rativeIn case of conglome rates c ompa rativepe rformance of diff erent lines of businesspe rformance of diff erent lines of business
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 25/43
Potential red f lagsPotential red f lags
Unexplained change in acc ounting p olicyUnexplained change in acc ounting p olicyUnusual inc rease in receivables, invent ory,Unusual inc rease in receivables, invent ory,
credit ors & dep reciati on .credit ors & dep reciati on .Inc rease in unusual sh or t te rm f inancingInc rease in unusual sh or t te rm f inancingQualif ied audit opinionQualif ied audit opinion
Change in exte rnal audit orChange in exte rnal audit orInc rease in related pa rty t ransacti onsInc rease in related pa rty t ransacti ons
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 26/43
1. Which c ompany is m ore success f ul in using1. Which c ompany is m ore success f ul in using
leve rage ?leve rage ? A B A B
PBITPBIT 18000 2000018000 20000Inte rest on debentu res 3 000 14400Inte rest on debentu res 3 000 14400
Inc ome tax 7 000 2500Inc ome tax 7 000 2500
Debentu res 20000 6 0000Debentu res 20000 6 0000
Avg . t otal assets 7 0000 90000 Avg . t otal assets 7 0000 90000
Avg . sha reh olde rs equity 3 5000 20000 Avg . sha reh olde rs equity 3 5000 20000
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 27/43
Comment on the capital ma rket standing of Comment on the capital ma rket standing of both the c ompanies . Which c ompany s sha reboth the c ompanies . Which c ompany s sha rewould y ou rec ommend t o a risk ta king invest or . would y ou rec ommend t o a risk ta king invest or .
A B A BEPSEPS 3 .503 .50 6 .756 .75
DPS 2.00 3 .00DPS 2.00 3 .00
Market p rice pe r sha re 6 0.00 95.00Market p rice pe r sha re 6 0.00 95.00
Beta 1. 3 0 1.50Beta 1. 3 0 1.50
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 28/43
Du Pont AnalysisDu Pont Analysis
Retu rn on Assets =Retu rn on Assets =Prof it ma rgin * Asset Tu rnove rProf it ma rgin * Asset Tu rnove r
PATPAT * 100 =* 100 = PATPAT * 100 ** 100 * SalesSalesTotal Assets Sales T otal AssetsTotal Assets Sales T otal Assets
etu rn on Assets indicates the ove rall e ff iciency of etu rn on Assets indicates the ove rall e ff iciency of e business d riven by p rof itability and e ff iciency ine business d riven by p rof itability and e ff iciency in
se of assets .se of assets .
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 29/43
ROE = P rof it ma rgin * T otal Assets T .O * Equity MROE = P rof it ma rgin * T otal Assets T .O * Equity M
NPATNPAT == NPATNPAT ** SalesSales ** Total AssetsTotal Assets
Net wor th Sales T otal Assets Net wor thNet wor th Sales T otal Assets Net wor th
Equity multiplie r depends up on the leve rage of Equity multiplie r depends up on the leve rage of
the c ompany . A highly leve red f irm will have athe c ompany . A highly leve red f irm will have ahigh equity multiplie r whe reas a l ow leve red f irhigh equity multiplie r whe reas a l ow leve red f irwill have a l ow equity multiplie r.will have a l ow equity multiplie r.
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 30/43
Illust rationIllust ration200 9 2008200 9 2008
Sales 121000 110000Sales 121000 110000
PAT 15 3 96 1 3 545PAT 15 3 96 1 3 545
Avg . Total Assets 7 4800 66 0 94 Avg . Total Assets 7 4800 66 0 94
Analyse ROA using Du P ont frame work Analyse ROA using Du P ont frame work
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 31/43
200 9 2008200 9 2008
Net inc ome 97 3 1841Net inc ome 97 3 1841
Sales 2 6 996 2400 6Sales 2 6 996 2400 6
T. Assets 3 70 3 9 3 4 6 21T. Assets 3 70 3 9 3 4 6 21
Equity 97 81 90 63Equity 97 81 90 63
Analyse the ROE using Du P ont F rame work Analyse the ROE using Du P ont F rame work
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 32/43
2. The numbe rs bel ow are for Iff y Co. and M odel Co. 2. The numbe rs bel ow are for Iff y Co. and M odel Co. Explain the reas on of low retu rn on equity .Explain the reas on of low retu rn on equity .
Iff yIff y ModelModelCashCash 120 120 900900
ReceivablesReceivables 6 00 6 00 45004500
Invent oryInvent ory 480 480 6 0006 000Prope rty, plant & equipment Prope rty, plant & equipment 3 440 3 440 1500015000
Total liabilitiesTotal liabilities 3 1 90 181503 1 90 18150
Sha reh olde rs equitySha reh olde rs equity 1450 82501450 8250
SalesSales 10000 7500010000 75000COGSCOGS 9200 66 7509200 66 750
Wage expensesWage expenses 7 00 5250700 5250
Net inc omeNet inc ome 100 3 000100 3 000
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 33/43
Below is the data ext racted from Doyle c o.Below is the data ext racted from Doyle c o.200 9 2008200 9 2008
SalesSales 211200 1 77 6 00211200 1 77 6 00
Total AssetsTotal Assets 201 6 00 1 6 8000201 6 00 1 6 8000Sha reh olde rs equity 52800 48000Sha reh olde rs equity 52800 48000
Net inc ome 1 7280 11520Net inc ome 1 7280 11520
Cash from ope rations 2 3 040 3 1200Cash from ope rations 2 3 040 3 1200Cash paid for capital exp . 21 36 0 15840Cash paid for capital exp . 21 36 0 15840
Cash paid for acquisiti ons 6 000 480Cash paid for acquisiti ons 6 000 480
Cash paid for inte rest 36 00 2 6 40Cash paid for inte rest 36 00 2 6 40
Taxes paid 9 840 96 00Taxes paid 9 840 96 00
In which yea r did the c ompany pe rfor m bette r. Explain .In which yea r did the c ompany pe rfor m bette r. Explain .
Which questi ons would y ou as k the management Which questi ons would y ou as k the management be fore y ou invest in the said c ompanybe fore y ou invest in the said c ompany
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 34/43
The follow ing is the inc omplete set of f inancialThe follow ing is the inc omplete set of f inancial
statements of Arogya Co. statements of Arogya Co. Inc ome Statement for the y .e 3 1.0 3 .0 9Inc ome Statement for the y .e 3 1.0 3 .0 9Net salesNet sales 33 00033 000
COGS ?COGS ?Gross P rof it Gross P rof it 90009000
PBITPBIT ??
Inte rest Inte rest ??PBTPBT ??ITIT ??
PATPAT 3 50003 5000
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 35/43
Balance Sheet as on 31.03.09Balance Sheet as on 31.03.09Shareholders fundShareholders fundSha re capitalSha re capital 2800028000Rese rves & Su rplus ?Rese rves & Su rplus ?LiabilitiesLiabilitiesSecu red l oansSecu red l oans 2100021000
Unsecu red l oans 1 7000Unsecu red l oans 1 7000Current liabilities ?Current liabilities ?
Assets AssetsFixed Assets ?Fixed Assets ?
Investments 2400Investments 2400Invent or ies ?Invent or ies ?Debt ors ?Debt ors ?Cash 1500Cash 1500
Othe r Current Assets6 00
Othe r Current Assets6 00
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 36/43
a) P rof it ma rgin 7%a) P rof it ma rgin 7%b) Current ratio 1. 3b) Current ratio 1. 3
c) Debt equity 1.5c) Debt equity 1.5
d) Invent ory tu rnove r 2 timesd) Invent ory tu rnove r 2 timese) Avg . debt c ollection pe riod 7 3 days ( 36 5 dayse) Avg . debt c ollection pe riod 7 3 days ( 36 5 daysf )f ) Inte rest c ove rage is 8 timesInte rest c ove rage is 8 timesg)g) Retu rn on assets is 3 .5 Retu rn on assets is 3 .5
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 37/43
Predicting f inancial dist ressPredicting f inancial dist ress
Beave r and Altman empl oyed statisticalBeave r and Altman empl oyed statisticaltechniques t o predict f inancial dist ress . Fivetechniques t o predict f inancial dist ress . Fivef inancial ratios were able t o disc riminatef inancial ratios were able t o disc riminatebet ween ban krupt and n on ban krupt bet ween ban krupt and n on ban krupt
companies .companies .
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 38/43
Manu f actu ring c ompaniesManu f actu ring c ompanies
Z = 1.2X1 + 1.4 X2 + 3 . 3 X 3 + 0. 6 X4 + 1.0 X5Z = 1.2X1 + 1.4 X2 + 3 . 3 X 3 + 0. 6 X4 + 1.0 X5
Pvt . Manu f actu ring c ompaniesPvt . Manu f actu ring c ompanies
Z1 = 0. 71 7X1 + 0.84 7X2 + 3 .10 7X 3 + 0.42X4 AZ1 = 0. 71 7X1 + 0.84 7X2 + 3 .10 7X 3 + 0.42X4 A+ 0. 998 X5+ 0. 998 X5
Gene ral useGene ral useZ2 = 6 .5 6 X1 + 3 .2 6 X2 + 6 .72X 3 + 1.05 X4 AZ2 = 6 .5 6 X1 + 3 .2 6 X2 + 6 .72X 3 + 1.05 X4 A
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 39/43
X1 = W ork ing capital t o t otal assetsX1 = W ork ing capital t o t otal assetsX2 = Retained ea rnings t o t otal assetsX2 = Retained ea rnings t o t otal assetsX 3 = EBIT t o t otal assetsX 3 = EBIT t o t otal assetsX4 = Ma rket value of equity t o book value of t otalX4 = Ma rket value of equity t o book value of t otal
liabilitiesliabilitiesX4 A = Net wor th t o Total liabilitiesX4 A = Net wor th t o Total liabilitiesX5 = Sales t o t otal assetsX5 = Sales t o t otal assets
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 40/43
ScoresScores
Safe Grey BankruptSafe Grey BankruptZZ > 2. 99> 2. 99 1.811.81 --2. 992. 99 < 1.81< 1.81
Z1Z1 > 2. 90> 2. 90 1.2 3 1.2 3 2. 902. 90 < 1.2 3< 1.2 3Z2Z2 > 2. 6 0 1.10 > 2. 6 0 1.10 2. 6 02. 6 0 < 1.10< 1.10
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 41/43
Illust rationIllust ration
Dete rmine impact of the t ransacti ons listed on theDete rmine impact of the t ransacti ons listed on the
follow ing ratios :follow ing ratios :1.1. Current ratioCurrent ratio2.2. Asset tu rnove r ratio Asset tu rnove r ratio
3 .3 . Debt Equity ratioDebt Equity ratio4.4. Debt ors tu rnove r ratioDebt ors tu rnove r ratio5.5. Quick ratioQuick ratio6 .6 . Invent ory ratioInvent ory ratio
7 .7 . Retu rn on equityRetu rn on equity8.8. Retu rn on capital empl oyedRetu rn on capital empl oyed9 .9 . Prof it ma rginProf it ma rgin10.10. Debt se rvice c ove rage ratioDebt se rvice c ove rage ratio
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 42/43
1.R eceived dividend from an ass ociate1.R eceived dividend from an ass ociate
2. Made d own payment for pu rchase of machine ry2. Made d own payment for pu rchase of machine ry3 .Sold investments for cash3 .Sold investments for cash4.R eceived payment from cust ome r4.R eceived payment from cust ome r5. Issued c onve rtible debentu res for cash5. Issued c onve rtible debentu res for cash6 . Accrued inc ome tax6 . Accrued inc ome tax7.Paid advance t o a supplie r of mate rials7.Paid advance t o a supplie r of mate rials8. Exchanged equipment for a m ot orca r8. Exchanged equipment for a m ot orca r9.Sold machine ry for a loss9.Sold machine ry for a loss10.R eti red a f ully dep reciated plant form use .10.R eti red a f ully dep reciated plant form use .
8/7/2019 AFS Ratio Main
http://slidepdf.com/reader/full/afs-ratio-main 43/43
Calculate cash f lows from ope rating activities, investing activities andCalculate cash f lows from ope rating activities, investing activities andf inancing activities .f inancing activities .
Rs . lacsRs . lacs1.1.
Issue of sha resIssue of sha res10.0010.00
2.2. Dividend receivedDividend received 0.250.253 .3 . Dividend paid 0.50Dividend paid 0.504.4. NPATNPAT 12.0012.005.5. Dep reciati on 1.00Dep reciati on 1.006 .6 . Goo dwill w / off Goo dwill w / off 1.001.00
7.7. Inc rease in D rsInc rease in D rs 3 .003 .008.8. Inc rease in CrsInc rease in Crs 3 .003 .00
9.9. Repayment of loanRepayment of loan 5.005.0010.10. Purchase of f ixed assets 6 .00Purchase of f ixed assets 6 .0011.11. Sale of investments 0.55Sale of investments 0.5512.12.
TaxTax2.502.50
1 3 .1 3 . Capital advances paid 1. 75Capital advances paid 1. 7514.14. Inte rest paid on loansInte rest paid on loans 0.250.2515.15. Impai rment l oss on f ixed assets 1. 3 5Impai rment l oss on f ixed assets 1. 3 51 6 .1 6 . Inte rest received on I CDs 0.45Inte rest received on I CDs 0.45