Upload
amey-shingote
View
221
Download
0
Embed Size (px)
Citation preview
8/8/2019 Final Indian Rayon
1/71
Index
Particulars Page No.
Acknowledgement
1. Financial analysis
2. Company profile
3. Research Methodology
4. Findings and Analysis
5. Conclusion and Suggestions
6. Bibliography
7. Annexure
8/8/2019 Final Indian Rayon
2/71
CHAPTER: 1
MEANING OF FINANCIAL ANALYSIS
Financial analysis (also referred to as financial statement analysis or accounting
analysis) refers to an assessment of the viability, stability and profitability of a
business, sub-business or project.
It is performed by professionals who prepare reports using ratios that make use
of information taken from financial statements and other reports. These reports
are usually presented to top management as one of their bases in making
business decisions. Based on these reports, management may:
Continue or discontinue its main operation or part of its business;
Make or purchase certain materials in the manufacture of its product;
Acquire or rent/lease certain machineries and equipment in the
production of its goods;
Issue stocks or negotiate for a bank loan to increase its working capital;
Make decisions regarding investing or lending capital;
8/8/2019 Final Indian Rayon
3/71
Financial analysts often assess the firm's:
1. Profitability - its ability to earn income and sustain growth in both
short-term and long-term. A company's degree of profitability is usually
based on the income statement, which reports on the company's results of
operations;
2. Solvency - its ability to pay its obligation to creditors and other third
parties in the long-term;
3. Liquidity - its ability to maintain positive cash flow, while satisfying
immediate obligations;
Both 2 and 3 are based on the company's balance sheet, which indicates
the financial condition of a business as of a given point in time.
4. Stability- the firm's ability to remain in business in the long run,
without having to sustain significant losses in the conduct of its business.
Assessing a company's stability requires the use of both the income
statement and the balance sheet, as well as other financial and non-
financial indicators.
8/8/2019 Final Indian Rayon
4/71
Financial statements:
Are formal records of the financial activities of a
business, person, or other entity? In British English, including United
Kingdom company law, financial statements are often referred to as
accounts, although the term financial statements are also used,
particularly by accountants.
Financial statements provide an overview of a business or person's
financial condition in both short and long term. All the relevant financial
information of a business enterprise, presented in a structured manner and
in a form easy to understand, is called the financial statements. There are
four basic financial statements:
1. Balance sheet: also referred to as statement of financial position or
condition, reports on a company's assets, liabilities, and Ownership equity
at a given point in time.
2. Income statement: also referred to as Profit and Loss statement (or a
"P&L"), reports on a company's income, expenses, and profits over a
period of time. Profit & Loss account provide information on the
operation of the enterprise. These include sale and the various expenses
incurred during the processing state.
3. Statement of retained earnings: explains the changes in a company's
retained earnings over the reporting period.
4. Statement of cash flows: reports on a company's cash flow activities,
particularly its operating, investing and financing activities.
8/8/2019 Final Indian Rayon
5/71
Purpose of financial statement:
The objective of financial statements is to provide information about the
financial position, performance and changes in financial position of an
enterprise that is useful to a wide range of users in making economic
decisions.
Financial statements should be understandable, relevant, reliable and
comparable. Reported assets, liabilities and equity are directly related toan organization's financial position. Reported income and expenses are
directly related to an organization's financial performance.
Financial statements are intended to be understandable by readers who
have "a reasonable knowledge of business and economic activities and
accounting and who are willing to study the information diligently."
Financial statements may be used by users for different purposes:
Owners and managers require financial statements to make important
business decisions that affect its continued operations. Financial analysis
is then performed on these statements to provide management with a
more detailed understanding of the figures. These statements are also
used as part of management's annual report to the stockholders.
Employees also need these reports in making collective bargaining
agreements (CBA) with the management, in the case of labor unions or
for individuals in discussing their compensation, promotion and rankings.
Prospective investors make use of financial statements to assess the
viability of investing in a business. Financial analyses are often used by
8/8/2019 Final Indian Rayon
6/71
investors and are prepared by professionals (financial analysts), thus
providing them with the basis for making investment decisions.
Financial institutions (banks and other lending companies) use them to
decide whether to grant a company with fresh working capital or extend
debt securities (such as a long-term bank loan or debentures) to finance
expansion and other significant expenditures.
Government entities (tax authorities) need financial statements to
ascertain the propriety and accuracy of taxes and other duties declared
and paid by a company.
Vendors who extend credit to a business require financial statements to assess
the creditworthiness of the business. Media and the general public are also
interested in financial statements for a variety of reasons.
8/8/2019 Final Indian Rayon
7/71
RATIO ANALYSIS
Introduction to ratio analysis:
Ratio analysis is one of the techniques of financial analysis where ratios are
used to evaluate the financial condition and performance of a firm. Analysis andinterpretation of various accounting ratios gives a skilled and experienced
analyst better understanding of financial conditions and performance of the firm
ratios are relationship expressed in anathematic terms by its figures, which are
connected with each other in some manner.
Meaning of Ratio
Generally speaking a ratio is simple one figure expressed in terms of another
and thus its an assessment of one number in relation to other. The relationship
must be established on the basis of some scientific and logical methods these a
ratio is a mathematical quantitative form. When this definitions of ratio is
explained with reference to the items shown in the financial statements, then it
is called
Accounting Ratios. Hence in accounting ratio is defined as quantitative
relationship between two items in the financial statement. It is the process of
determining and interpreting numerical relationship based on financial
statements as they are simple to calculate and easy to understand.
It is one of the techniques of financial analysis where ratios are used as yard for
evaluating the financial conditions and performance of a firm.
8/8/2019 Final Indian Rayon
8/71
\
STEPS IN RATIO ANALYSIS:
The first task of the financial analysis is to select the information relevant
to the decision under consideration from the statements and calculates
appropriate ratios.
To compare the calculated ratios with the ratios of the same firm relating
to the pas6t or with the industry ratios. It facilitates in assessing success
or failure of the firm.
Third step is to interpretation, drawing of inferences and report writing
conclusions are drawn after comparison in the shape of report or
recommended courses of action.
BASIS OR STANDARDS OF COMPARISON:
Ratios are relative figures reflecting the relation between variables. They enable
analyst to draw conclusions regarding financial operations. They use of ratios as
a tool of financial analysis involves the comparison with related facts. This is
the basis of ratio analysis. The basis of ratio analysis is of four types.
Past ratios, calculated from past financial statements of the firm.
Competitors ratio, of the some most progressive and successfulcompetitor firm at the same point of time.
Industry ratio, the industry ratios to which the firm belongs to
Projected ratios, ratios of the future developed from the projected or pro
forma financial statements
8/8/2019 Final Indian Rayon
9/71
NATURE OF RATIO ANALYSIS:
Ratio analysis is a technique of analysis and interpretation of financial
statements. It is the process of establishing and interpreting various ratios for
helping in making certain decisions. It is only a means of understanding of
financial strengths and weaknesses of a firm. There are a number of ratios
which can be calculated from the information given in the financial statements,but the analyst has to select the appropriate data and calculate only a few
appropriate ratios. The following are the four steps involved in the ratio
analysis.
Selection of relevant data from the financial statements depending upon
the objective of the analysis.
Calculation of appropriate ratios from the above data.
Comparison of the calculated ratios with the ratios of the same firm in the
past, or the ratios developed from projected financial statements or the
ratios of some other firms or the comparison with ratios of the industry to
which the firm belongs
INTERPRETATION OF THE RATIOS:
The interpretation of ratios is an important factor. The inherent limitations of
ratio analysis should be kept in mind while interpreting them. The impact of
factors such as price level changes, change in accounting policies, window
dressing etc., should also be kept in mind when attempting to interpret ratios.
The interpretation of ratios can be made in the following ways.
Single absolute ratio
Group of ratios
8/8/2019 Final Indian Rayon
10/71
Historical comparison
Projected ratios
Inter-firm comparison
GUIDELINES OR PRECAUTIONS FOR USE OF RATIOS:
The calculation of ratios may not be a difficult task but their use is not easy.
Following guidelines or factors may be kept in mind while interpreting various
ratios are
Accuracy of financial statements
Objective or purpose of analysis
Selection of ratios
Use of standards
Caliber of the analysis
IMPORTANCE OF RATIO ANALYSIS:
Aid to measure general efficiency
Aid to measure financial solvency
Aid in forecasting and planning
Facilitate decision making
Aid in corrective action
Aid in intra-firm comparison
Act as a good communication
Evaluation of efficiency
Effective tool
8/8/2019 Final Indian Rayon
11/71
Significance of Ratio Analysis
Following are the significance of ratio analysis
A. Managerial uses of ratio analysis:
1) Helps in decision-making:
Financial statements are prepared primarily for decision-making. But the
information provided in financial statement is not and in itself and no
meaningful conclusion can be drawn from these statements alone. Ratio
analysis helps in making decision from the information provided in these
financial statements.
2) Helps in financial forecasting and planning:
Ratio analysis is of much help in financial forecasting and planning. Planning is
looking ahead and the ratios calculated for a number of years work as a guide
for the future. Meaningful conclusions can be drawn for future from these
ratios. Thus, ratio analysis helps in forecasting and planning.
3) Helps in communicating:
The financial strength and weakness of the firm are communicated in a more
easy and understandable manner by the use of ratios. The information contained
in the financial statements is covered in a meaningful manner to the one whom
8/8/2019 Final Indian Rayon
12/71
it is meant. Thus, ratios help in communication and enhance the value of the
financial statements.
4) Helps in Co-Ordination:
Ratios even help in co-ordination, which is of utmost importance in effective
business management. Better communication of efficiency and weakness of an
enterprise results in better co-ordination in enterprise.
5) Helps in control:
Ratio analysis even helps in making effective control of the business. Standard
ratio can be based upon performed financial statements and variances anddeviations, if any, can be found by comparing the actual with the standards so as
to take a corrective action at the right time. The weakness or otherwise, if any,
come to the knowledge of the management which helps in effective control of
the business.
6) Other Uses: There are so many other uses of ratio analysis. It is an essential
part of the budgetary control and standard costing. Ratios are of immenseimportance in the analysis and interpretation of financial statements as they
bring the strength or weakness of a firm.
(B) Utility to share holders/Investors: An investor in the company will like to
assess the financial position of the concern where he is going to invest. His first
interest will be the security of his investment and then a return in the form of
dividend or interest. For the first purpose he will try to assess the value of fixedassets and the loan rose against them. The investor will feel satisfied only if the
concern has sufficient amount of assets. Long-term solvency ratios, on the other
hand, will be useful to determine profitability position. Ratio analysis will be
useful to the investor in making up his mind whether present financial position
of the concern warrants further investment or not.
(C) Utility to creditors:
8/8/2019 Final Indian Rayon
13/71
The creditors or suppliers extend short-term credit to concern. They are
interested to know whether financial position of the concern warrants their
payments at a specified time or not. The concern pays short-term creditors out
of its current assets. If the current assets are quite sufficient to meet current
liabilities then the creditors will not hesitate in extending credit facilities.
Current and acid test ratios will give an idea about the current financial position
of the concerns.
(D) Utility of Employees:
The employees are also interested in the financial position of the concern
especially profitability. Their wage increases and amount of fringe benefits arerelated to volume of profits earned by the concern. The employees make use of
information available in financial statements. Various profitability ratios
relating to gross profit, operating profit, net profit, etc. enable employees to put
forward their viewpoint for the increase of wages of other benefits.
(E) Utility to Government:
Government is interested to know the overall strength of the industry. Various
financial statements published by industrial units are used to calculate ratios fordetermining short-term, long-term and overall financial position of the
concerns. Profitability indexes can also be prepared with the help of ratios.
Government may base its future policies on the basis of industrial information
available from various units. The ratios may be used as indicators of overall
financial strength of the public as well as private sectors. In the absence of the
reliable economic information, governmental plans and policies may not prove
successful.
(F) Tax Audit Requirements:
The Finance Act, 1984, interested section 44 AB in the Income Tax Act. Under
this section every assesse engaged in any business having turnover or gross
receipts exceeding Rs.40 lacks is required to get the accounts audited by a
chartered accountant and submits the tax audit report before the due date for
filing the return of income under section 139(1). Incase of a professional, a
similar report is required if the gross receipts exceed Rs.10 lacks. Clause 32 of
the Income Tax Act requires that the following accounting ratios should begiven:
8/8/2019 Final Indian Rayon
14/71
Gross Profit/Turnover
Net Profit/Turnover
Stock-in-trade/Turnover
Material Consumed/Finished Goods Produced
Advantages of Ratio Analysis:
Simplifies financial statements
Facilitates inter-firm comparison
Makes inter-firm comparison
Helps in planning and forecasting
Helps in decision making
It may also be used as a measurement of efficiency.
Limitations of Ratio Analysis:
The ratio analysis is one of the most powerful tools of financial management.
Though ratios are simple to calculate and easy to understand, they suffer from
some serious limitations:
1. Limited Use of a Single Ratio:
A single ratio, usually, does not convey much of a sense. To make a better
interpretation a number of ratios have to be calculated which is likely to confuse
the analyst than help him in making any meaningful conclusion.
2. No Fixed Standards:
No Fixed Standards can be laid down for ideal ratios. There are no well-
accepted standards or rules of thumb for all ratios, which can be accepted as
norms. It renders interpretation of the ratios difficult.
8/8/2019 Final Indian Rayon
15/71
3. Inherent Limitation of Accounting:
Like financial statements, ratios also suffer from the inherent weakness of
accounting records such as their historical nature. Ratios of the past are not
necessarily true indicators of the future.
4. Change of Accounting Procedures:
Change in accounting procedure by a firm often makes ratio analysis
misleading, example, a change in the valuation of methods of inventories, from
FIFO to LIFO increases the cost of sales and reduces considerably the value of
closing stocks which makes stock turnover ratio to be lucrative and an
unfavorable gross ratio.
5. Window Dressing:
Financial statements can easily be window dressed to present a better picture of
its financial and profitability position to outsiders. Hence, one has to be very
careful in making a decision from ratios calculated from such financial
statements. But it may be very difficult for an outsider to know about the
window dressing made by a firm.
6. Personal Bias:
Ratios are only of financial analysis and not an end in itself. Ratios have to be
interpreted and different people may interpret the same ratio in different ways.
7. Incomparable:
Not only industries differ in their nature but also the forms of similar business
viably differ in their size and accounting procedures, etc. It makes comparison
of ratios difficult and misleading. Moreover, comparisons are made difficult dueto differences in definitions of various financial terms used in the ratio analysis.
8. Absolute Figure Distractive:
Ratios devoid of absolute figures may prove distort, as ratio analysis is
primarily a quantitative analysis and not qualitative analysis.
8/8/2019 Final Indian Rayon
16/71
8/8/2019 Final Indian Rayon
17/71
Composite (or) inter statement ratios:
These ratios exhibit the relation between a profit & loss account or
income statement item and a balance sheet items, e.g. stock turnover
ratio, or the ratio of total assets to sales.
2. Functional Classification:
These include liquidity ratios, long term solvency and leverage
ratios, activity ratios and profitability ratios.
3. Significance ratios:
Some ratios are important than others and the firm may classify
them as primary and secondary ratios. The primary ratio is one, which is of the
prime importance to a concern. The other ratios that support the primary ratio
are called secondary ratios.
IN THE VIEW OF FUNCTIONAL CLASSIFICATION THE RATIOS ARE:
1. Liquidity ratio
2. Leverage ratio
3. Activity ratio
4. Profitability ratio
8/8/2019 Final Indian Rayon
18/71
1. LIQUIDITY RATIOS:
Liquidity refers to the ability of a concern to meet its current
obligations as & when there becomes due. The short term obligations of a firm
can be met only when there are sufficient liquid assets. The short term
obligations are met by realizing amounts from current, floating (or) circulating
assets The current assets should either be calculated liquid (or) near liquidity.
They should be convertible into cash for paying obligations of short term
nature. The sufficiency (or) insufficiency of current assets should be assessed by
comparing them with short-term current liabilities. If current assets can pay off
current liabilities, then liquidity position will be satisfactory.
To measure the liquidity of a firm the following ratios can be
calculated
Current ratio
Quick (or) Acid-test (or) Liquid ratio
Absolute liquid ratio (or) Cash position ratio
(a) CURRENT RATIO:
Current ratio may be defined as the relationship between
current assets and current liabilities. This ratio also known as Working capital
ratio is a measure of general liquidity and is most widely used to make the
analysis of a short-term financial position (or) liquidity of a firm.
Current assets
Current ratio =
Current liabilities
8/8/2019 Final Indian Rayon
19/71
Components of current ratio:
CURRENT ASSETS CURRENT LIABILITIES
Cash in hand Outstanding or accrued expenses
Cash at bank Bank over draft
Bills receivable Bills payable
Inventories Short-term advances
Work-in-progress Sundry creditors
Marketable securities Dividend payable
Short-term investments Income-tax payable
Sundry debtors
Prepaid expenses
(b) QUICK RATIO:
Quick ratio is a test of liquidity than the current ratio. The term
liquidity refers to the ability of a firm to pay its short-term obligations as &
when they become due. Quick ratio may be defined as the relationship between
quick or liquid assets and current liabilities. An asset is said to be liquid if it is
converted into cash with in a short period without loss of value.
Quick or liquid assets
Quick ratio =
Current liabilities
8/8/2019 Final Indian Rayon
20/71
Components of quick or liquid ratio :
QUICK ASSETS CURRENT LIABILITIES
Cash in hand Out standing or accrued expenses
Cash at bank Bank over draft
Bills receivable Bills payable
Sundry debtors Short-term advances
Marketable securities Sundry creditors
Temporary investments Dividend payableIncome tax payable
C) ABSOLUTE LIQUID RATIO:
Although receivable, debtors and bills receivable are generally
more liquid than inventories, yet there may be doubts regarding their realization
into cash immediately or in time. Hence, absolute liquid ratio should also be
calculated together with current ratio and quick ratio so as to exclude even
receivables from the current assets and find out the absolute liquid assets.
Absolute liquid assets
Absolute liquid ratio =Current liabilities
Absolute liquid assets include cash in hand etc. The acceptable
forms for this ratio is 50% (or) 0.5:1 (or) 1:2 i.e., Rs.1 worth absolute liquid
assets are considered to pay Rs.2 worth current liabilities in time as all the
creditors are nor accepted to demand cash at the same time and then cash may
8/8/2019 Final Indian Rayon
21/71
also be realized from debtors and inventories.
Components of Absolute Liquid Ratio:
ABSOLUTE LIQUID ASSETS CURRENT LIABILITIES
Cash in hand Out standing or accrued expenses
Cash at bank Bank over draft
Interest on Fixed Deposit Bills payableShort-term advances
Sundry creditors
Dividend payable
Income tax payable
2. LEVERAGE RATIOS:
The leverage or solvency ratio refers to the ability of a concern to
meet its long term obligations. Accordingly, long term solvency ratios indicate
firms ability to meet the fixed interest and costs and repayment schedules
associated with its long term borrowings.
The following ratio serves the purpose of determining the solvency
of the concern.
Proprietory ratio
(a) PROPRIETORY RATIO:
A variant to the debt-equity ratio is the proprietory ratio which is
8/8/2019 Final Indian Rayon
22/71
also known as equity ratio. This ratio establishes relationship between share
holders funds to total assets of the firm.
Shareholders funds
Proprietory ratio=
Total assets
Components of proprietory ratio:
SHARE HOLDERS FUND TOTAL ASSETS
Share Capital Fixed Assets
Reserves & Surplus Current Assets
Cash in hand & at bank
Bills receivable
Inventories
Marketable securities
Short-term investments
Sundry debtors
Prepaid Expenses
8/8/2019 Final Indian Rayon
23/71
3. ACTIVITY RATIO:
Funds are invested in various assets in business to make sales and
earn profits. The efficiency with which assets are managed directly effect the
volume of sales. Activity ratios measure the efficiency (or) effectiveness with
which a firm manages its resources (or) assets. These ratios are also called
Turn over ratios because they indicate the speed with which assets are
converted or turned over into sales.
Working capital turnover ratio
Fixed assets turnover ratio
Capital turnover ratio
Current assets to fixed assets ratio
(a) WORKING CAPITAL TURNOVER RATIO:
Working capital of a concern is directly related to sales.
Working capital = Current assets - Current liabilities
It indicates the velocity of the utilization of net working capital.
This indicates the no. of times the working capital is turned over in the course of
a year. A higher ratio indicates efficient utilization of working capital and a
lower ratio indicates inefficient utilization.
Working capital turnover ratio=cost of goods sold/working capital.
8/8/2019 Final Indian Rayon
24/71
Components of Working Capital:
CURRENT ASSETS CURRENT LIABILITIES
Cash in hand Outstanding or accrued expenses
Cash at bank Bank over draft
Bills receivable Bills payable
Inventories Short-term advances
Work-in-progress Sundry creditors
Marketable securities Dividend payable
Short-term investments Income-tax payable
Sundry debtors
Prepaid expenses
(b) FIXED ASSETS TURNOVER RATIO:
It is also known as sales to fixed assets ratio. This ratio measures
the efficiency and profit earning capacity of the firm. Higher the ratio, greater is
the intensive utilization of fixed assets. Lower ratio means under-utilization of
fixed assets.
Cost of Sales
Fixed assets turnover ratio =
Net fixed assets
Cost of Sales = Income from Services
Net Fixed Assets = Fixed Assets - Depreciation
8/8/2019 Final Indian Rayon
25/71
(c) CAPITAL TURNOVER RATIOS :
Sometimes the efficiency and effectiveness of the operations are
judged by comparing the cost of sales or sales with amount of capital invested
in the business and not with assets held in the business, though in both cases the
same result is expected. Capital invested in the business may be classified as
long-term and short-term capital or as fixed capital and working capital or
Owned Capital and Loaned Capital. All Capital Turnovers are calculated to
study the uses of various types of capital.
Cost of goods sold
Capital turnover ratio =
Capital employed
Cost of Goods Sold = Income from Services
Capital Employed = Capital + Reserves & Surplus
8/8/2019 Final Indian Rayon
26/71
(d) CURRENT ASSETS TO FIXED ASSETS RATIO:
This ratio differs from industry to industry. The increase in the
ratio means that trading is slack or mechanization has been used. A decline in
the ratio means that debtors and stocks are increased too much or fixed assets
are more intensively used. If current assets increase with the corresponding
increase in profit, it will show that the business is expanding.
Current AssetsCurrent Assets to Fixed Assets Ratio =
Fixed Assets
Component of Current Assets to Fixed Assets Ratio:
CURRENT ASSETS FIXED ASSETS
Cash in hand Machinery
Cash at bank Buildings
Bills receivable Plant
Inventories Vehicles
Work-in-progress
Marketable securities
Short-term investments
Sundry debtors Prepaid expenses
8/8/2019 Final Indian Rayon
27/71
4. PROFITABILITY RATIOS :
The primary objectives of business undertaking are to earn profits.
Because profit is the engine, that drives the business enterprise.
Net profit ratio
Return on total assets
Reserves and surplus to capital ratio
Earnings per share
Operating profit ratio
Price earning ratio
Return on investments
(a) NET PROFIT RATIO:
Net profit ratio establishes a relationship between net profit (after
tax) and sales and indicates the efficiency of the management in manufacturing,
selling administrative and other activities of the firm.
Net profit after tax
Net profit ratio=
Net sales
Net Profit after Tax = Net Profit () Depreciation () Interest () Income Tax
Net Sales = Income from Services
8/8/2019 Final Indian Rayon
28/71
It also indicates the firms capacity to face adverse economic
conditions such as price competitors, low demand etc. Obviously higher the
ratio, the better is the profitability.
(b) RETURN ON TOTAL ASSETS:
Profitability can be measured in terms of relationship between net
profit and assets. This ratio is also known as profit-to-assets ratio. It measures
the profitability of investments. The overall profitability can be known.
Net profit
Return on assets =
Total assets
Net Profit = Earnings before Interest and Tax
Total Assets = Fixed Assets + Current Assets
8/8/2019 Final Indian Rayon
29/71
(c) RESERVES AND SURPLUS TO CAPITAL RATIO:
It reveals the policy pursued by the company with regard to growth
shares. A very high ratio indicates a conservative dividend policy and increased
ploughing back to profit. Higher the ratio better will be the position.
Reserves& surplus
Reserves & surplus to capital =
Capital
s
(d) EARNINGS PER SHARE:
Earnings per share is a small verification of return of equity and is
calculated by dividing the net profits earned by the company and those profits
after taxes and preference dividend by total no. of equity shares.
Net profit after tax
Earnings per share =
Number of Equity shares
The Earnings per share is a good measure of profitability when
compared with EPS of similar other components (or) companies, it gives a view
of the comparative earnings of a firm.
8/8/2019 Final Indian Rayon
30/71
(e) OPERATING PROFIT RATIO:
Operating ratio establishes the relationship between cost of goods
sold and other operating expenses on the one hand and the sales on the other.
Operating cost
Operation ratio =
Net sales
However 75 to 85% may be considered to be a good ratio in case
of a manufacturing under taking.
Operating profit ratio is calculated by dividing operating profit by
sales.
Operating profit = Net sales - Operating cost
Operating profit
Operating profit ratio =
Sales
8/8/2019 Final Indian Rayon
31/71
(f) PRICE - EARNING RATIO :
Price-earning ratio is the ratio between market price per equity share and
earnings per share. The ratio is calculated to make an estimate of appreciation in
the value of a share of a company and is widely used by investors to decide
whether (or) not to buy shares in a particular company.
Generally, higher the price-earning ratio, the better it is. If the price
earning ratio falls, the management should look into the causes that have
resulted into the fall of the ratio.
Market Price per Share
Price Earning Ratio =
Earnings per Share
Capital + Reserves & Surplus
Market Price per Share = Number of Equity Shares
Earnings before Interest and Tax
Earnings per Share =
Number of Equity Shares
8/8/2019 Final Indian Rayon
32/71
(g) RETURN ON INVESTMENTS:
Return on share holders investment, popularly known as Return
on investments (or) return on share holders or proprietors funds is the
relationship between net profit (after interest and tax) and the proprietors funds.
Net profit (after interest and tax)
Return on shareholders investment =Shareholders funds
Traditional
classification or
Statement
Functional
Classification or
Classification
According to
Tests
Classification
according to
Importance or
Significance
1. Balance sheet
Ratios or PositionStatement Ratios
2. Profit and Loss
Account Ratios or
Income Statement
1. Liquidity
Ratios
2. Leverage
Ratios
3. Activity
1. Primary
Ratios
CLASSIFICATIO
N OF RATIO
8/8/2019 Final Indian Rayon
33/71
A) Traditional Classification or Statement Ratios
Traditional classification or
Statementratios
Balance Sheet Ratiosor Position StatementRatios
Profit and LossAccount Ratios orIncome StatementRatios
CompositeRatios or MixedRatios
1. Current Ratio
2. Liquid Ratio
3. Absolute Liquid
Ratio
4. Debt-Equity Ratio
5. Proprietary Ratio
6. Capital GearingRatio
1. Gross Profit
Ratio
2. Operating
Ratio
3. OperatingProfit Ratio
4. Net Profit
1. Stock Turnover
Ratio
2. Debtors
Turnover Ratio
3. Payables
Turnover Ratio
4. Fixed Assets
Turnover Ratio
5. Return on
Equity
6. Return on
Shareholders
Fund
7. Return onCapital Employed
8. Capital
8/8/2019 Final Indian Rayon
34/71
CHAPTER:2
Company Profile
Introduction
INDIAN RAYON (A UNIT OF ADITYA BIRLA NUVO LTD.)
INDIAN RAYON COMPANY, Veraval is a public Ltd company. It is a large-
scale industry. It is a capital oriented unit because automatic machineries done
all the works. It can be called heavy industry because the systems of heavy
industries are seen like capital investments is very huge production cycle and
installation of heavy and costly machineries the work of the unit has been
divided into 42 departments.
The rayon plant located at veraval is an ISO 9001 and ISO 14001 certified
plant. The main product of the rayon plant is viscose filament yarn apart fromchemicals like Sulphuric acid, carbon-di sulphide, which are both consumed in
house and sodium sulphate, which is a by-product.
The total production is as follows:
Pot Spun Yarn : 41.5 TPD
Continuous Spun Yarn : 5.00 TPD
8/8/2019 Final Indian Rayon
35/71
To be preferred choice of customers in premium segment of viscose filament
yarn global market and benchmarked chlor alkali producer while remaining
committed to the interests of all stakeholders.
MISSION
To produce viscose filament yarn to meet the expectations of customers in
premium segment.
To achieve minimum cost production through innovation, development &
involvement of employees & vendors
To maintain clean, safe and pollution free environment.
COMPANY POLICY
8/8/2019 Final Indian Rayon
36/71
Company is committed to be the preferred choice of customers while taking
care of the interests of all stakeholders. They are also committing to abide by
applicable legal and other requirement and ensure continual improvements in
all spheres of activities. They also adopt World Class Manufacturing
practices and maintain a high morale employee.
SAFETY POLICY
Company is committed to ensure safety, health, and clean environment
for our employees.
ENVIRONMENTAL POLICY
Company believes that preservation of environment is essential for the survival
of our business, employees, society and surroundings. They achieve it with the
involvement of our workforce, vendors, customers and neighborhood through:-
Compliance with relevant laws and regulations.
Efficient use of available resources.
Adoption of eco friendly technologies.
Education and sustained efforts of continual improvements.
Safe, clean and healthy work practice.
Commitment to prevent air and water pollution by adopting appropriatetechnology and practices.
Aditya Birla Nuvo Ltd., Veraval (Gujarat)
Aditya Birla Group of companies:
8/8/2019 Final Indian Rayon
37/71
Sr.
No
COMPANY KEY PRODUCTS AND SERVICES
01 GRASIM Viscose staple fiber, cement sponge, iron
textiles, exports, software consulting
02 HINDALCO Aluminum
03 INDIAN RAY ON Viscose filament yarn, textiles, insulator,
carbon black04 INDO GULF Fertilizers, copper
05 BIRLA GLOBAL
FINANCE
Financial services
06 HIGI INDUSTRIES Files, casting gases
07 ESSEL MINING Iron and manganese or mining Ferro alloys,
HPE woven sacks
08 SHREE DIGVIJAY
CEMENT
Blended yarns
8/8/2019 Final Indian Rayon
38/71
CHAPTER-3
Research Methodology
Research Methodology
1) Introduction
2) Types of research methodology
3) Objective of study
4) Scope and limitations of study
1) Introduction
Research methodology is a way to systematically solve the research problem. It
may be understood as a science of studying now research is donesystematically. In that various steps, those are generally adopted by a researcher
in studying his problem along with the logic behind them. It is important for
research to know not only the research method but also know methodology.
The procedures by which researcher go about their work of describing,
explaining and predicting phenomenon are called methodology. Methods
comprise the procedures used for generating, collecting and evaluating data. All
this means that it is necessary for the researcher to design his methodology for
his problem as the same may differ from problem to problem. Data collection isimportant step in any project and success of any project will be largely depend
upon now much accurate you will be able to collect and how
much time, money and effort will be required to collect that necessary data, this
is also important step. Data collection plays an important role in research work.
Without proper data available for analysis you cannot do the research work
accurately.
8/8/2019 Final Indian Rayon
39/71
2) Types of data collection
There are two types of data collection methods available.
1. Primary data collection
2. Secondary data collection
1) Primary data
The primary data is that data which is collected fresh or first hand, and for
firsttime which is original in nature. Primary data can collect through personal
interview, questionnaire etc. to support the secondary data.
2)Secondary data collection method
Secondary data easily get those secondary data from records, journals, annual
reports of the company etc. It will save the time, money and efforts to collect
the data. Secondary data also made available through trade magazines, balance
sheets, books etc. But primary data collection had limitations such as matter
confidential information thus project is based on secondary information
collected through two years annual report of the company, supported by various
books and internet sides. The data collection was aimed at study of working
capital management of the company.
8/8/2019 Final Indian Rayon
40/71
8/8/2019 Final Indian Rayon
41/71
3. Quantitative V/S Qualitative
Quantitative research is based on the measurements of quantity or amount. It is
applicable to the phenomena that can be expresses in the term of quantity.
Qualitative research is especially important in the behavioral science where is to
discover the underline motives of human behavior.
4. Conceptual V/S Empirical:
Conceptual research is related to some abstract idea (s). It is generally used
philosophers & thinkers to develop new concepts or to interpret existing ones.
Empirical research relies on experience or observation alone often without
regard for system & theory. It is a data base research, coming up with
conclusions, which are capable of being verified, by observation or
experiments.
5. Some Other Types Of Research
There may be other types of research such as one time research or the
longitudinal research from the view point of time.
Laboratory research or stimulation research, historical research & exploratory
research are some of the other type of research.
8/8/2019 Final Indian Rayon
42/71
CHAPTER:4
RATIO ANALYSIS
FINANCIAL ANALYSIS OF THE INDIAN RAYON LTD:-
Role of ratio analysis
Ratio analysis helps to appraise the firms in the term of their profitability and
efficiency of performance, either individually or in relation to other firms in
same industry.
Ratio analysis is one of the best possible techniques available to
management to impart the basic functions like planning and control. As future
is closely related to the immediately past, ratio calculated on the basis historical
financial data may be of good assistance to predict the future.
Eg. On the basis of inventory turnover ratio or debtors turnover ratio in the
past, the level of
inventory and debtors can be easily ascertained for any given amount of sales.
Similarly, the ratio analysis may be able to locate the point out the various arias
which need the management attention in order to improve the situation.
Eg.
Current ratio which shows a constant decline trend may be indicate the need for
further introduction of long term finance in order to increase the liquidity
position. As the ratio analysis is concerned with all the aspect of the firms
financial analysis liquidity, solvency, activity, profitability and overall
performance, it enables the interested persons to know the financial and
operational characteristics of an organization and take suitable decisions.
8/8/2019 Final Indian Rayon
43/71
Vertical Analysis
Vertical analysis is the procedure of preparing and presenting common size
statements. Common size statement is one that shows the items appearing on it
in percentage form as well as in rupees form. Each item is stated as a percentage
of some total of which that item is a part. Key financial changes and trends can
be highlighted by the use of common size statements.
In Indian ray one Industry has a separate financial department where in all
financial decision is taken by the experts, Indian ray one believes in maximum
profit at least cost but the finances in such a way that the goal of business say,
profit maximization is realized.
LEVERAGE:
The employment of and asset or source of funds for which the firm has to pay a
fixed cost or fixed return is termed as Leverage.
There are two types of leverages:
Operating Leverage
Financial Leverage.
Financial leverage:
8/8/2019 Final Indian Rayon
44/71
The leverage associated with financial activities is called Financial Leverage. It
represents the relationship between the firms earnings before interest and taxes
and the earning available for ordinary shareholders.
It is defined as the ability of firm to use fixed financial charges to magnifythe effects of change in EBIT on EPS.
Aditya Birla Nuvo Ltd. has posted a superior financial performance
during the year 2008-09. The revenue has grown to 4786.18 Corers against
3953.06 Cores in the previous year.
1) Financial Leverage= EBIT
EBT
= 408.26
162.30
= 2.52 %
Operating leverage:
The leverage associated with the investment (asset acquisition) activities is
referred to as Operating Leverage. It is determined by the relationship between
the firms sales revenue and its earnings before interest and tax (EBIT).
Operating leverage results from the existence of fixed operating expenses in the
firms income stream. With fixed cost the percentage change in profit
accompanying a change in volume is greater than percentage change in fixed
asset.
8/8/2019 Final Indian Rayon
45/71
Financial ratios:-
In general, there are 4 kinds of financial ratios that a financial analyst will use
most frequently, these are:
Performance ratios
Working capital ratios
Liquidity ratios
Solvency ratios
These 4 financial ratios allow a good financial analyst to quickly and efficiently
address the following questions or concerns:
Performance ratios
What return is the company making on its capital investment?
What are its profit margins?
Working capital ratios
How quickly are debts paid?
How many times is inventory turned?
Liquidity ratios
Can the company continue to pay its liabilities and debts?
Solvency ratios (Longer term)
What is the level of debt in relation to other assets and to equity?
Is the level of interest payable out of profits?
8/8/2019 Final Indian Rayon
46/71
Liquidity ratios
Can the company continue to pay its liabilities and debts?
Solvency ratios (Longer term)
What is the level of debt in relation to other assets and to equity?
Is the level of interest payable out of profits?
The Balance Sheet and the Statement of Income are essential, but they are only
the starting point for successful financial management.
Apply Ratio Analysis to Financial Statements to analyze the success, failure,and progress of your business.
Ratio Analysis enables the business owner/manager to spot trends in a business
and to compare its performance and condition with the average performance of
similar businesses in the same industry.
To do this compare your ratios with the average of businesses similar to yours
and compare your own ratios for several successive years, watching especially
for any unfavorable trends that may be starting.
Ratio analysis may provide the all-important early warning indications that
allow you to solve your business problems before your business is destroyed by
them.
Balance Sheet Ratio Analysis
Important Balance Sheet Ratios measure liquidity and solvency (a business's
ability to pay its bills as they come due) and leverage (the extent to which the
business is dependent on creditors' funding). They include the following ratios:
8/8/2019 Final Indian Rayon
47/71
Liquidity Ratio
Liquidity ratios measure the ability of the firm to meet its current obligations. A
firm should ensure that it does not suffer from lack of liquidity, and also that it
does not have excess liquidity. The failure of a company to meet its obligationsdue to lack of lack of sufficient liquidity, will result in poor creditworthiness,
loss of creditors confidence, or even in legal tangles resulting in the closure of
the company. A very high degree of liquidity is also bad; idle assets earn
nothing. Therefore, it is necessary to strike a proper balance between high
liquidity and lack of liquidity.
1) CURRENT RATIO
2) QUICK RATIO
3) ABSOLUTE LIQUID RATIO
1. Current Ratio:
Meaning & Objective:
Current ratio is also known as Working Capital Ratio as it is a measure of
working capital available at a particular time. Current Ratio establishes
relationship between current assets and current liabilities.
Current Ratio of the firm measures its short-term solvency, which indicates the
rupees of current assets available for each rupee of current liability.
The current ratio represents a margin of safety for creditors. It is generally
believed that 2:1 ratio shows a comfortable working capital position. The
minimum acceptable current ratio is obviously 1:1, but that relationship is
usually playing it too close for comfort.
If you feel your business's current ratio is too low, you may be able to raise it
by:
Paying some debts.
Increasing your current assets from loans or other borrowings with amaturity of more than one year.
8/8/2019 Final Indian Rayon
48/71
Converting non-current assets into current assets.
Increasing your current assets from new equity contributions.
Putting profits back into the business.
CURRENT RATIO:
Formula:
Current Ratio=Current Assets/Current Liabilities
PARTICULARS FY 05 FY 06 FY 07 FY 08 FY 09
CURRENT ASSET 737.82 1,641.42 1,452.39 2,136.84 2,282.34
CURRENT
LIABILITIES 400.67 681.55 653.53 925.47 978.85
CURRENT RATIO 1.84 2.36 2.22 2.30 2.33
8/8/2019 Final Indian Rayon
49/71
CHART:
Interpretation
As a rule, the current ratio with 2:1 (or) more is considered as satisfactory
position of the firm.
Current ratio for year 2007, was very close to the standard ratio
i.e,2.22.We can observe sudden increase in current ratio in 2006 and
a increase in current ratio 2007 onwards.
Quick Ratio:
Meaning & Objective:
The Quick Ratio is sometimes called the "acid-test" ratio and is one of the best
measures of liquidity.
"If all sales revenues should disappear, could my business meet its current
obligations with the readily convertible `quick' funds on hand?"
8/8/2019 Final Indian Rayon
50/71
From the current assets categories, inventory being least liquid and it normally
requires some time for realizing in to cash therefore it is excluded while
calculating quick ratio.
An acid-test of 1:1 is considered satisfactory unless the majority of your "quickassets" are in accounts receivable, and the pattern of accounts receivable
collection lags behind the schedule for paying current liabilities.
Formula:
Quick Ratio = Quick assets/ Total Quick Liabilities
QUICK RATIO
PARTICULAR FY 05 FY 06 FY 07 FY 08 FY 09
QUICK ASSETS 382.82 1115.09 977.13 1360.24 1534.74
QUICK LIABILITIES 400.68 681.56 652.53 925.47 978.85
QUICK RATIO 0.95 1.63 1.49 1.46 1.56
8/8/2019 Final Indian Rayon
51/71
CHART :
Interpretation: Quick assets are those assets which can be converted into cash
within a short period of time, say to six months. So, here the sundry debtorswhich are with the long period does not include in the quick assets.
We, can observe that for year2006, the quick ratio was highest
Whereas in year 2005,ratio was close to 1:1 ratio. Upward increase in the ratio
is observed from 2007.
8/8/2019 Final Indian Rayon
52/71
Absolute liquid ratio:
Even though debtors and bills receivables are considered as more liquid then
inventories, it cannot be converted in to cash immediately or in time. Therefore
while calculation of absolute liquid ratio only the absolute liquid assets as like
cash in hand cash at bank, short term marketable securities are taken in to
consideration to measure the ability of the company in meeting short term
financial obligation. It calculates by absolute assets dividing by current
liabilities.
FORMULA:
Absolute liquid ratio = Absolute liquid asset/ Current liabilities
Absolute liquid ratio
PARTICULAR FY 05 FY 06 FY 07 FY 08 FY 09
ABSOLUTE LIQUID
ASSET 8.70 18.84 21.71 56.19 36.05
CURRENT
LIABILITIES 400.67 681.55 653.53 925.47 978.85
ABSOLUTE RATIO 0.02 0.02 0.03 0.06 0.03
8/8/2019 Final Indian Rayon
53/71
Chart:
Interpretation:
The current assets which are ready in the form of cash are considered as
absolute liquid assets. Here, the cash and bank balance and the interest on fixedassets are absolute liquid assets.
We observe the sudden rise in absolute liquid ratio in 2008.
Efficiency ratio:
The ratios compounded under this group indicate the efficiency of the
organization to use the various kinds of assets by converting them the form of
sale. This ratio also called as activity ratio or assets management ratio. As the
assets basically categorized as fixed assets and current assets and the current
assets further classified according to individual components of current assets
viz. investment and receivables or debtors or as net current assets, the important
of efficiency ratio as follow:
8/8/2019 Final Indian Rayon
54/71
1) Working capital turnover ratio
2) Inventory turnover ratio
3) Current assets turnover ratio
4) Debtors turnover ratio
4.Working Capital Turnover Ratio:
Meaning & Objective:
The Working Capital Turnover ratio measures the company's Net Sales from the
Working Capital generated. A company uses working capital (current assets -current liabilities) to fund operations and purchase inventory. These operations
and inventory are then converted into sales revenue for the company. The
working capital turnover ratio is used to analyze the relationship between the
money used to fund operations and the sales generated from these operations.
Formula:
Working capital turnover ratio= Net Sales/Working Capital
Working Capital = total current Assets total current Liabilities
PARTICULAR FY 05 FY 06 FY 07 FY 08 FY 09
CURRENT
ASSET 737.821,641.4
2
1,452.3
92,136.84 2,282.34
(-)CURRENT
LIABILITIES 400.67 681.55 653.53 925.47 978.85
NET W.C.337.15 959.87 798.86 1,211.37 1,303.49
8/8/2019 Final Indian Rayon
55/71
PARTICULAR FY 05 FY 06 FY 07 FY 08 FY 09
SALES 1865.88 2645.79 3420.76 3932.95 4786.13
NET W.C. 337.15 959.87 798.86 1,211.37 1,303.49
W.C. TOR 5.53 2.75 4.28 3.24 3.67
CHART :
Interpretation:
Income from services is greatly increased due to the extra invoice for
Operations & Maintenance fee and the working capital is also increased greater
due to the increase in from services because the huge increase in current assets.
The income from services is raised and the current assets are also raisedtogether resulted in the decrease of the ratio of 2008 compared with 2007.
8/8/2019 Final Indian Rayon
56/71
Inventory Turnover Ratio:
Meaning & Objective:
Inventory turnover ratio reflects the efficiency of inventory management. It
indicates the number of times inventory is replaced during the year. The higher
ratio, efficient the management of inventory and vice versa in the organization.
Formula:
Inventory Turnover Ratio= Cost of Goods sold/ Average inventory
particulars 2005 2006 2007 2008 2009
Inventory
turnover
ratio
5.29 5.09 8.40 5.99 7.51
8/8/2019 Final Indian Rayon
57/71
Current Assets Turnover:
Meaning & Objective
Current assets turnover ratio indicates productivity ratio, which measures the
output, produced from the given input employed. Current Assets are inputs,
which can be converted in to cash quickly. Higher the current assets turnover
ratio, higher the liquidity of the firm.
Formula:
Current assets turnover ratio= Sales /Current Assets
PARTICULARS FY05 FY06 FY07 FY08 FY09
SALES 1865.88 2645.79 3420.76 3932.95 4786.13
CUREENT ASSETS 737.82 1,641.42 1,452.39 2,136.84 2,282.34
C.A. TOR 2.52 1.61 2.35 1.84 2.09
CHART :
8/8/2019 Final Indian Rayon
58/71
Debtors Turnover Ratio:
Meaning & Objective:
Debtors turnover indicates the number of times debtors turnover each year.
Generally, the higher the value of debtors turnover, the more efficient is the
management of credit.
Formula:
Debtors turnover ratio= Credit Sales/ Average Debtors
particulars 2005 2006 2007 2008 2009
Debtors
turnover
ratio
8.34 7.82 6.76 5.80 5.81
8/8/2019 Final Indian Rayon
59/71
CHART:
Interpretation:
The debtors turnover ratio was highest for year 2005,and than onwards decline
in ratio is observed. Year 2008 and 2009 show consistency.
Profitability ratio:
NET PROFIT RATIO:
Net profit after tax
Net profit ratio= X 100
Net sales
8/8/2019 Final Indian Rayon
60/71
PARTICULARS FY05 FY06 FY07 FY08 FY09
Net profit after tax 113.72 186.93 224.97 243.07 137.43
Net sales 1865.88 2645.79 3,420.76 3932.95 4786.13
Ratio 6.09 7.06 6.57 6.18 2.8
Chart:
Interpretation:
The net profit ratio is the overall measure of the firms ability to turn each rupee
of income from services in net profit. If the net margin is inadequate the firm
will fail to achieve return on shareholders funds. High net profit ratio will help
the firm service in the fall of income from services, rise in cost of production or
declining demand.
The net profit ratio is minimum for year 2009 whereas was highest in 2006.
GROSS PROFIT RATIO:
8/8/2019 Final Indian Rayon
61/71
Gross profit
Gross profit ratio= X 100
Net sales
PARTICULARS FY05 FY06 FY07 FY08 FY09
Gross profit 254.48 443.40 603.79 633.95 585.67
Net sales 1865.88 2645.79 3420.76 3932.95 4786.13
Ratio 13.63 16.75 17.65 16.11 12.23
Chart:
8/8/2019 Final Indian Rayon
62/71
RETURN ON TOTAL ASSETS
Net profit
Return on assets =
Total assets
PARTICULARS FY05 FY06 FY07 FY08 FY09
Net profit 113.72 186.93 224.97 243.07 137.43
Total assets 1,847.09 3,771.18 5,956.38 6,767.16 8,620.87
Return on assets 0.06 0.04 0.03 0.03 0.015
8/8/2019 Final Indian Rayon
63/71
Chart:
Interpretation:
This is the ratio between net profit and total assets. The ratio indicates the return
on total assets in the form of profits.
The net profit is decreased in the current year because of the decrement in the
income from services due to the increase in Operations & Maintenance fee.
PRICE EARNINGS (P/E) RATIO:
Market price per share
Price Earning Ratio =
Earnings per Share
8/8/2019 Final Indian Rayon
64/71
PARTICULARS FY05 FY06 FY07 FY08 FY09
Market price per share 226.11 364.67 334.87 383.79 394.09
Earning per share 18.99 31.21 24.11 25.58 14.46
Ratio 11.90 11.68 13.88 15.00 27.25
Chart:
Interpretation:
Earnings per share ratio are used to find out the return that the shareholders
earn from their shares. After charging depreciation and after payment of tax, the
remaining amount will be distributed by all the shareholders.
In year 2009,P/E Ratio was highest, whereas it was consistent for year 2005-06.
8/8/2019 Final Indian Rayon
65/71
CONCLUSION AND SUGGESTIONS:-
The company overall is at a good position. But we can see that the net profit ofthe company for current year has decreased as compared to the previous years.
Hence It is would be better for the organization to diversify the funds to
different sectors in the present market scenario. If we observe p &l account,
we see that companys net profit is increasing every year but in year 2008-09,
net profit of the company fell down. Thus, recession has affected company
adversely and caused decrease in net profit of the company for current year.
Over all company has good liquidity position and sufficient funds to repaymentof liabilities. Company has accepted conservative financial policy and thus
maintaining more current assets balance. Company is increasing sales volume
per year.
It is suggested that company should diversify the funds to different sectors in
the present market scenario.
8/8/2019 Final Indian Rayon
66/71
BIBLIOGRAPHY:-
www.indianrayon.com
www.adityabirlanuvo.co.in.
www.moneycontrol.com
www.adityabirla.com/the _group/heritage.htm
www.fabriclink.com/History.html
www.google.com
http://www.indianrayon.com/http://www.adityabirlanuvo.co.in/http://www.moneycontrol.com/http://www.adityabirla.com/the%20_group/heritage.htmhttp://www.fabriclink.com/History.htmlhttp://www.google.com/http://www.indianrayon.com/http://www.adityabirlanuvo.co.in/http://www.moneycontrol.com/http://www.adityabirla.com/the%20_group/heritage.htmhttp://www.fabriclink.com/History.htmlhttp://www.google.com/8/8/2019 Final Indian Rayon
67/71
ANNEXURES
Balance Sheet of Aditya Birla
Nuvo ------------------- in Rs. Cr. -------------------
Mar '05 Mar '06 Mar '07 Mar '08 Mar '09
12 mths 12 mths 12 mths 12 mths 12 mth
Sources Of Funds
Total Share Capital 59.88 59.89 93.31 95.01 95.01
Equity Share Capital 59.88 59.89 93.31 95.01 95.01
Share Application Money 0.00 23.61 0.00 377.41 377.41
Preference Share Capital 0.00 0.00 0.00 0.00 0.00
Reserves 1,294.18 2,124.11 3,031.24 3,551.32 3,649.2
Revaluation Reserves 0.00 0.00 0.00 0.00 0.00
Networth 1,354.06 2,207.61 3,124.55 4,023.74 4,121.6
Secured Loans 493.03 1,084.21 2,071.62 1,856.72 2,217.0
Unsecured Loans 0.00 479.36 760.21 886.70 2,282.1
Total Debt 493.03 1,563.57 2,831.83 2,743.42 4,499.2
Total Liabilities 1,847.09 3,771.18 5,956.38 6,767.16 8,620.8
Mar '05 Mar '06 Mar '07 Mar '08 Mar '09
12 mths 12 mths 12 mths 12 mths 12 mth
8/8/2019 Final Indian Rayon
68/71
Application Of Funds
Gross Block 1,418.74 2,461.81 2,653.15 3,111.78 3,290.1
Less: Accum. Depreciation 663.49 1,448.74 1,548.90 1,680.89 1,813.9
Net Block 755.25 1,013.07 1,104.25 1,430.89 1,476.2
Capital Work in Progress 55.03 122.45 203.88 70.73 128.78
Investments 699.66 1,675.79 3,849.39 4,054.17 5,712.3
Inventories 355.00 526.33 475.26 776.60 747.60
Sundry Debtors 260.90 474.78 595.99 760.98 887.23
Cash and Bank Balance 8.70 18.84 21.71 56.19 36.05
Total Current Assets 624.60 1,019.95 1,092.96 1,593.77 1,670.8
Loans and Advances 112.51 619.99 358.40 502.11 557.70
Fixed Deposits 0.71 1.48 1.03 40.96 53.76
Total CA, Loans & Advances 737.82 1,641.42 1,452.39 2,136.84 2,282.3
Deffered Credit 0.00 0.00 0.00 0.00 0.00
Current Liabilities 362.73 607.63 593.88 791.99 882.41
Provisions 37.94 73.92 59.65 133.48 96.44
Total CL & Provisions 400.67 681.55 653.53 925.47 978.85
Net Current Assets 337.15 959.87 798.86 1,211.37 1,303.4
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00
Total Assets 1,847.09 3,771.18 5,956.38 6,767.16 8,620.8
Contingent Liabilities 404.64 584.65 333.46 810.00 991.33
Book Value (Rs) 226.11 364.67 334.87 383.79 394.09
8/8/2019 Final Indian Rayon
69/71
Profit & Loss account of Aditya
Birla Nuvo------------------- in Rs. Cr. -------------------
Mar '05 Mar '06 Mar '07 Mar '08 Mar '09
12 mths 12 mths 12 mths 12 mths 12 mths
Income
Sales Turnover 1,987.82 2,786.39 3,577.89 4,145.75 4,997.21
Excise Duty 121.94 140.60 157.13 212.80 211.08Net Sales 1,865.88 2,645.79 3,420.76 3,932.95 4,786.1
Other Income 5.73 31.31 73.15 69.94 60.24
Stock Adjustments 5.90 43.58 45.19 83.17 17.89
Total Income 1,877.51 2,720.68 3,539.10 4,086.06 4,864.2
Expenditure
Raw Materials 1,044.13 1,511.11 1,917.13 2,236.86 2,749.6
Power & Fuel Cost 121.31 187.56 333.75 359.66 537.38
Employee Cost 125.16 164.03 193.22 258.20 287.91
Other Manufacturing Expenses 75.49 104.06 103.46 115.89 115.43
Selling and Admin Expenses 204.60 250.28 293.61 367.72 463.92
Miscellaneous Expenses 51.40 62.03 80.49 93.03 85.18
8/8/2019 Final Indian Rayon
70/71
Preoperative Exp Capitalised 0.00 0.00 0.00 0.00 0.00
Total Expenses 1,622.09 2,279.07 2,921.66 3,431.36 4,239.4
Mar '05 Mar '06 Mar '07 Mar '08 Mar '09
12 mths 12 mths 12 mths 12 mths 12 mths
Operating Profit 249.69 410.30 544.29 584.76 564.58
PBDIT 255.42 441.61 617.44 654.70 624.82
Interest 22.94 68.55 195.40 204.47 290.64
PBDT 232.48 373.06 422.04 450.23 334.18
Depreciation 77.74 111.81 120.32 141.10 165.96
Other Written Off 2.95 0.00 0.00 0.00 0.00
Profit Before Tax 151.79 261.25 301.72 309.13 168.22
Extra-ordinary items 5.29 15.99 40.62 41.18 29.23
PBT (Post Extra-ord Items) 157.08 277.24 342.34 350.31 197.45
Tax 43.36 90.31 117.37 107.24 60.02
Reported Net Profit 113.72 186.93 224.97 243.07 137.43
Total Value Addition 577.96 767.96 1,004.53 1,194.50 1,489.8
Preference Dividend 0.00 0.00 0.00 0.00 0.00
Equity Dividend 23.95 41.75 51.32 54.63 38.00
Corporate Dividend Tax 3.42 5.86 7.20 9.28 4.43
Per share data (annualised)
Shares in issue (lakhs)598.8
5598.90 933.05 950.08 950.09
Earning Per Share (Rs) 18.99 31.21 24.11 25.58 14.46
Equity Dividend (%) 40.00 50.00 55.00 57.50 40.00
Book Value (Rs)226.1
1
364.67 334.87 383.79 394.09
8/8/2019 Final Indian Rayon
71/71
................................................................................................................................