A
Project Report
On
Financial Analysis
Of
Presented to
Miss Mansi Arora Faculty Member
SIn the partial fulfillment of the requirements for
Management Course By:
Vaishally Agarwal
(Roll No.Fa11058)
Preface
As a part of our syllabus of PGDM Programme , I have assigned some practical and
theoretical project work. In partial fulfillment of the Management , course i have
prepared a comprehensive project report in Financial Analysis of the company.
Study of management will be immaterial if it is not coupled with study of financial aspect
of the business. It gives the student an opportunity to learn the connection between
comparison & execution to test & verify application of theories & help in the comparison
of management theories and practice. The study gives a chance to know about the
profitability and financial position of the firm.I have chosen Wipro Limited which is a
$7.30 Billion Global company in Information Technology Services ,R&D Services,
Business Process Outsourcing.
This report contains the analysis of the 5 years data of the company. The Financial
statements of the report are analyzed in three different ways such as
Trend Analysis
Horizontal Analysis
Ratio Analysis
Cash flow Analysis
The ratio analysis of the company has been derived for 23 ratios which help to determine
the company’s performance. In the Scenario Analysis of the company we have included
the company’s industrial GDP, its Market Share, Market Capitalization, Market Growth
etc.
Acknowledgement
With a sense of gratitude and respect, I would like to extend our heartiest thanks
to all of those who provided help and guidance to make this project a big success. No
Project is ever the outcome of single individual’s talent or effort. This work is no
exception. This project would not have been possible without the whole hearted
encouragement, support and co-operation of our guide, friends and well-wishers.
Although it is not possible for us to name and thank them all individually, we must make
special mention of some of the personalities and acknowledge our sincere indebtness to
them.
The successful completion of this project rests on the shoulder of many persons who have
helped us directly or indirectly. We wish to take this opportunity to express to all those,
without whose help, completion of this project would have been difficult. We are
indebted and thankful to all the individuals who have guided, advised, inspired and
supported us in making this project a success.
Our gratitude to our honorable guide Miss .Mansi Arora for giving methe
opportunity for developing the project and his able guidance, inestimable motivation and
constant encouragement throughout our project. Without her help this project would
never have been realized in its entirety.
Executive Summary
It is Summarize tin of all report in one or two pages so as to provide an overview of the
company. it is also called synopsis or Abstract. As a partials fulfillment of the
requirement for the Management Course. We have completed a project report on
financial Analysis of Wipro Ltd.
Sales Figure is increasing at a handsome rate. it is at Rs. 26401 Million. in 2010-
11 and it is increased to Rs. 31803 Million. So Sales is increased 75.05% because
of aggressive Selling Policy.
Net worth of the company is increased in this year because of increase in Reserve
& Surplus
Current Ratio of Wipro limited is showing good position. It is 1.26 Times in
2003-04 then it is increased to 2.13 Times in 2007-08 this shows Company has
achieved standard Ratio.
The returns on the investment is some what decline in current year.
Company’s Total Assets are increased and it trying to expand its business on the
other hand debt are also increased it shows that company trying to Trading on
Equity.
After analyzing all aspect Company’s performance is good.
CONTENT
PrefaceAcknowledgementExecutive Summary
1. INTRODUCTION1.1 Introduction to company1.2 Group of companies1.3 History1.4 Company Profile1.5 Registered office address1.6 Auditor
2. ANALYSIS OF BALANCE SHEET
2.1 Trend analysis of Balance sheet2.1.1 Trend analysis of fixed assets2.1.2 Trend analysis of total current assets2.1.3 Trend analysis of share holders equity2.1.4 Trend analysis of total current assets2.1.5 Share holder’s fund2.1.6 Sources of fund2.1.7 Investment 2.1.8 Application of funds
2.2 Horizontal analysis of Balance sheet 2.2.1 Sources of fund 2008 2.2.2 Application of fund 2008 2.2.3 Sources of fund for five years 2.2.4 Application of fund for five years
3. ANALYSIS OF P & L ACCOUNT3.1 Trend analysis of P & L
3.1.1 Trend analysis of total income 3.1.2 Profit after tax
3.1.3 Transfer to general reserve 3.1.4 Net sales and services 3.2 Horizontal analysis of P & L 3.2.1 Comparison of PBT and Income with expenditure
4. CASH FLOW ANALYSIS4.1 Introduction4.2 Cash flow statement
4.3 Interpretation of Cash flow statement
5. RATIO ANALYSIS5.1 Introduction of the ratio analysis 5.2 Liquidity ratio
5.2.1 Current ratio5.2.2 Quick ratio5.2.3 Net working capital
5.3 Profitability ratio 5.3.1 Gross profit5.3.2 Operating ratio
5.3.3 Net profit ratio5.3.4 Return on investment5.3.5 Return on equity
5.4 Assets turnover ratio 5.4.1 total asset turn over ratio5.4.2 net fixed asset turn over5.4.3 inventory turn over ratio5.4.4 average age of inventories5.4.5 debtor turn over ratio
5.5 Finance structure ratio 5.5.1 debt ratio5.5.2 debt equity5.5.3 interest coverage ratio
5.6 Valuation ratio5.6.1 earning per share5.6.2 divident pay out ratio5.6.3 P/E ratio5.6.4 Profit margin ratio
5.7 Du-Pont chart
6. SCENARIO ANALYSIS6.1 business unit performance6.2 company analysis
6.2.1 Share holding pattern6.2.2 Market capitalization
7 ANNEXURES8 BIBLIOGRAPHY
.Introduction
Introduction to company
Group Companies
History
Company Profile
Registered Office Address
Board of Directors
Auditors
1. INTRODUCTION
1.1.Introduction of company
Wipro Limited (Wipro), together with its subsidiaries and associates (collectively, the
company or the group) is a leading India based provider of IT Services and Products,
including Business Process Outsourcing (BPO) Services, globally. Further,Wipro has
other business such as India and AsiaPac IT Services and products and Consumer
Care and Lighting. Wipro is headquartered in Bangalore, India.Wipro Technologies is
a global services provider delivering technology-driven business solutions that meet
the strategic objectives clients. Wipro has 40+ ‘Centers of Excellence’ that create
solutions around specific needs of industries. Wipro delivers unmatched business
value to customers through a combination of process excellence, quality frameworks
and service delivery innovation. Wipro is the World's first CMMi Level 5 certified
software services company and the first outside USA to receive the IEEE Software
Process Award.
Wipro is a $7.83billion Global company in Information Technology Services, R&D
Services, Business process outsourcing. Team wipro is 140,000 Strong from 40
nationalities and growing. Wipro is present across 29 counries,36 Development
canters, Investors across 24 countries.
Largest third party R&D Service provider in the world.
Largest Indian Technology Infrastructure management service provider.
A vendor of choice in the middle east
Among the top 3 Indian BPO Service provider by Revenue (* Nasscom)
Among the top 2 Domestic IT Services companies in India (*IDC India)
1.2. Group Companies
Wipro Infrastructure Engineering Ltd. Wipro Inc.
cMango Pte Ltd.
Wipro Japan KK
Wipro Shanghai Ltd.
Wipro Trademarks Holding Ltd.
Wipro Travel Services Ltd.
Wipro Cyprus Private Ltd.
Wipro Consumer Care Ltd.
Wipro Health Care Ltd.
Wipro Chandrika Ltd.(a)
Wipro Holdings (Mauritius) Ltd.
Wipro Australia pty Ltd.
WMNETSERV Ltd.(a)
Quantech Global Service Ltd.
3D Network Pte Ltd.
Planet PSG Pte Ltd.
Spectramind Inc.
1.3. History
Wipro started in 1945 with the setting up of an oil factory in Amalner a small town in
Maharashtra in Jalgaon District. The product Sunflower Vanaspati and 787 laundry
soap (largely made from a bi-product of Vanaspati operations) was sold primarily in
Maharashtra and MP. The company was aptly named Western India Products
Limited.
The Birth of the name Wipro - As the organization grew and diversified into
operations of Hydraulic Cylinders and Infotech, the name of the organization did not
adequately reflect its operations. Azim Premji himself in 1979 selected the name
"Wipro" largely an acronym of Western India Products. Thus was born the Brand
Wipro. The name Wipro was unique and gave the feel of an 'International" company.
So much so that some dealers even sent their cheques favouring Wipro (India)
Limited. Fortunately, the banks accepted them!!By the early 90s, Wipro had grown
into various products and services. The Wipro product basket had soaps called Wipro
Shikakai, Baby products under Wipro Baby Soft, Hydraulic Cylinders branded
Wipro, PCs under the brand name Wipro, a joint venture company with GE named
Wipro GE and software services branded Wipro. The Wipro logo was a 'W", but it
was not consistently used in the products.It was clearly felt that the organization was
not leveraging its brand name across the various businesses. The main issue remained
whether a diverse organization such as Wipro could be branded under a uniform look
and feel and could there be consistent communication about Wipro as an
organization.
1.4.Company Profile
Business-Description
Wipro Limited is the first PCMM Level 5 and SEI CMM Level 5 certified IT
Services Company globally. Wipro provides comprehensive IT solutions and
services, including systems integration, Information Systems outsourcing, package
implementation, software application development and maintenance, and research
and development services to corporations globally.
The Group's principal activity is to offer information technology services. The
services include integrated business, technology and process solutions including
systems integration, package implementation, software application development and
maintenance and transaction processing. These services also comprise of information
technology consulting, personal computing and enterprise products, information
technology infrastructure management and systems integration services. The Group
also offers products related to personal care, baby care and wellness products. The
operations of the Group are conducted in India, the United States of America and
Other countries. During fiscal 2007, the Group acquired Wipro Cyprus Pvt Ltd,
Retailbox Bv, Enabler Informatica SA, Enabler France SAS, Enabler Uk Ltd, Enabler
Brazil Ltd, Enabler and Retail Consult GmbH, Cmango Inc, Cmango (India) Pvt Ltd,
Saraware Oy, Quantech Global Services and Hydroauto Group AB
Global IT Services and Products
The Company's Global IT Services and Products segment provides IT services to
customers in the Americas, Europe and Japan. The range of its services includes IT
consulting, custom application design, development, re-engineering and maintenance,
systems integration, package implementation, technology infrastructure outsourcing,
BPO services and research and development services in the areas of hardware and
software design. Its service offerings in BPO services include customer interaction
services, finance and accounting services and process improvement services for
repetitive processes.
.
Customized IT solutions
Wipro provides its clients customized IT solutions in the areas of enterprise IT
services, technology infrastructure support services, and research and development
services. The Company provides a range of enterprise solutions primarily to Fortune
1000 and Global 500 companies. Its services extend from enterprise application
services to e-Business solutions. Its enterprise solutions have served clients from a
range of industries, including energy and utilities, finance, telecom, and media and
entertainment. The enterprise solutions division accounted for 63% of its IT Services
and Products revenues for the fiscal 2007.
Technology Infrastructure Service
Wipro offers technology infrastructure support services, such as help desk
management, systems management and migration, network management and
messaging services. The Company provides its IT Services and Products clients with
around-the-clock support services. The technology infrastructure support services
division accounted for 11% of Wipro's IT Services and Products revenues in fiscal
2007.
Research and Development Services
Wipro's research and development services are organized into three areas of focus:
telecommunications and inter-networking, embedded systems and Internet access
devices, and telecommunications and service providers.The Company provides
software and hardware design, development and implementation services in areas,
such as fiber optics communication networks, wireless networks, data networks,
voice switching networks and networking protocols. Wipro's software solution for
embedded systems and Internet access devices is programmed into the hardware
integrated circuit (IC) or application-specific integrated circuit (ASIC) to eliminate
the need for running the software through an external source. The technology is
particularly important to portable computers, hand-held devices, consumer
electronics, computer peripherals, automotive electronics and mobile phones, as well
as other machines, such as process-controlled equipment. The Company provides
software application integration, network integration and maintenance services to
telecommunications service providers, Internet service providers, application service
providers and Internet data centers.
Business Process Outsourcing Service
Wipro BPO's service offerings include customer interaction services, such as IT-
enabled customer services, marketing services, technical support services and IT
helpdesks; finance and accounting services, such as accounts payable and accounts
receivable processing, and process improvement services for repetitive processes,
such as claims processing, mortgage processing and document management. For BPO
projects, the Company has a defined framework to manage the complete BPO process
migration and transition. The Company competes with Accenture, EDS, IBM Global
Services, Cognizant, Infosys, Satyam and Tata Consultancy Services.India and
AsiaPac IT Services and Products
The Company's India and AsiaPac IT Services and Products business segment, which
is referred to as Wipro Infotech, is focused on the Indian, Asia-Pacific and Middle-
East markets, and provides enterprise clients with IT solutions. The India and AsiaPac
IT Services and Products segment accounted for 16% of Wipro's revenue in fiscal
2007. The Company's suite of services and products consists of technology products;
technology integration, IT management and infrastructure outsourcing services;
custom application development, application integration, package implementation
and maintenance, and consulting
Wipro's system integration services
Include integration of computing platforms, networks, storage, data center and
enterprise management software. These services are typically bundled with sales of
the Company's technology products. Wipro's infrastructure management and total
outsourcing services include management and operations of customer's IT
infrastructure on a day-to-day basis. The Company's technology support services
include upgrades, system migrations, messaging, network audits and new system
implementation. Wipro designs, develops and implements enterprise applications for
corporate customers. The Company's solutions include custom application
development, package implementation, sustenance of enterprise applications,
including industry-specific applications, and enterprise application integration. Wipro
also provides consulting services in the areas of business continuity and risk
management, technology, process and strategy.
Consumer Care and Lighting
Wipro's Consumer Care and Lighting business segment accounted for 5% of its
revenue in fiscal 2007. The Company's product lines include hydrogenated cooking
oil, soaps and toiletries, wellness products, light bulbs and fluorescent tubes, and
lighting accessories. Its product lines include soaps and toiletries, as well as baby
products, using ethnic ingredients. Brands include Santoor, Chandrika and Wipro
Active. The Wipro Baby Soft line of infant and child care products includes soap,
talcum powder, oil, diapers and feeding bottles and Wipro Sanjeevani line of wellness
products.
The Company's product line includes incandescent light bulbs, compact fluorescent
lamps and luminaries. It operates both in commercial and retail markets. The
Company has also developed commercial lighting solutions for pharmaceutical
production centers, retail stores, software development centers and other industries.
Its product line consists of hydrogenated cooking oils, a cooking medium used in
homes, and bulk consumption points like bakeries and restaurants. It sells this product
under the brand name Wipro Sunflower.
1.5. Registered Office Address
WIPRO LIMITED
Doddakannelli, Sarjapur Road,
Bangalore – 560 035, India.
Former Chairman Pepsico India Holdings
1.6. Auditors
KPMG
BSR & Co.
Audit committee
N Vaghul - Chairman
P M Sinha - Member
B C Prabhakar - Member
Azim PremjiChairmen & Managing Director
.Analysis of Balance
Sheet
Trend Analysis of Balance Sheet
Horizontal Analysis of Balance Sheet
2. ANALYSIS OF BALANCE SHEET
2.1.Trend Analysis of Balance Sheet
Trend Analysis of Balance Sheet involves calculation of percentage changes in the
Balance Sheet items for a no. of successive years. This is carried out by taking the
items of the past financial year used as base year and items of other years are
expressed as percentage of the base year. Here 2003-04 is taken as base year
Perticular2011-12
2010-2011
2009-2010
2008-2009
2007-08
SOURCES OF FUNDS
Equity Share Capital 491.70
490.80
293.60 293 100
Share Capital 491.70490.8
0293.6
0 293 100Share application money 0.00 0.70 0.80 1.50 100Reserves & Surplus 23860 20829 17396 12220 100Share holder's Equity 24352 21320 17692 12515Loan Funds 100Secured - - - - 100Unsecured 5242 4744 5530 5013 100
Total debts 5243 4744 55305013
100Total Liabilites 100
100APPLICATION OF FUNDS Fixed assets 100Gross Block 8807 7779 6761 5743 100Accumulated Depriciation 4158 3542 3105 2563Net Block 4649 4237 3656 3179 100Capital work in progress and advances 490 603 991 1311 100Total Fixed Assets 100Investments 10335 10813 8966 6895 100Inventories 785 724 606 459 100Sundry Debtors 7967 5781 5016 4446 100Cash & Bank Balances 3435 2334 1938 1902 100Loans & Advances 8135 6756 5425 4202 100Total Current Assets 12187 8840 7561 6808 100Fixed Deposits 2797 2869 3726 2507 100
Loan & Advances 8135 6156 5425 4202 100Total CA 12187 8840 7561 6808 100Current Liabilities 5984 5290 4874 5564 100
1
Deffered Credit 0 0 0 0 100Provisions 3016 2764 2230 1810 100Total Liabilities& provisions 9000 8054 7105 7375 100Net Current Assets 14120 10411 9608 6142 100
Total Assets 29595 26065 23222 17528 100
Table 2.1.1 Trend Analysis of Balance Sheet
2.1.1 Trend Analysis of Fixed assets
Year 2007-08 2008-09 2009-10 2010-2011 2011-12Total Fixed Assets 100 3179 3656 4237 4649
Table 2.1.2 Trend Analysis of Fixed assets
2007-08 2008-09 2009-10 2010-2011 2011-120
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
Total Fixed Assets
Total Fixed Assets
Figure 2.1.1 Trend Analysis of total fixed assets
Interpretation
The fixed assets are increase in current year is good for the company.
Hear fixed assets are increasing as a increasing rate it means the company has
expand it’s business.
Fixed Assets are continuously increasing year by year.
It seems that the company has good future plans and they want to expand their
business so they have invested more and more funds in fixed assets.
Fixed assets are efficiently utilized by the company due to which the profit of the
company is increasing every year.
2.1.2 Trend Analysis of total current assets
Table 2.1.3 Trend Analysis of total current assets
Year 2008-09 200-10 2010-11 2011-2012Total Current Assets 13517 16713 18466 23120
2008-09 2009-10 2010-11 2011-20120
5000
10000
15000
20000
25000
Total Current AssetsSeries2
Figure 2.1.2 Trend Analysis of total current assets
Interpretation
The current assets is shows the cash liquidity of the company.
Hear it is increase it year by year it means the company has sufficient liquidity for
generating the business.
2 Trend Analysis of Fixed Assets 2007-
082008-09
2009-10
2010-2011
2011-12
Total Fixed Assets 100 3179 3656 4237 4649
2008-09 2009-2010 2010-11 2011-120
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
Fixed Assets
Fixed Assets
2.1.2 Trend Analysis of total liabilities
Table 2.1.4 Trend Analysis of total Liabilities
Year 2008-09 2009-10 2010-11 2011-12 2007-08Total Liabilities 17528 23222 26065 29595 100
2008-09 2009-2010 2010-11 2011-120
5000
10000
15000
20000
25000
30000
35000
Total Liabilites
Total Liabilites
Figure 2.1.3 Trend Analysis of total Liabilities
Interpretation
The total liabilities is highest in 2011-12.
Liabilities is incressing rate it mean company has to developed business. And
purchase raw material on credit basis.
2.1.3 Trend Analysis of share holder’s equity.
Table 2.1.5 Trend Analysis of share holder’s equity.
Year 2008-09 2009-10 2010-11 2011-12 2007-08Share holder's Equity 12515 17692 21320 24352 100
2008-09 2009-2010 2010-11 2011-120
5000
10000
15000
20000
25000
30000
Shareholder Equity
Shareholder Equity
Figure 2. 4 Trend Analysis of share holder’s equity.
Interpretation
Share holder equity is increase high in 2011-12 because the company has allocated
new share.
Share holder equity is showing high fluctuation.
2.1.4 Trend Analysis of total loan fund.
Table 2.1.6 Trend Analysis of total loan fund.
Year 2008-09 2009-10 2010-11 2011-12
Total Loan Funds 5013 5530 4744 5243
2008-09 2009-2010 2010-11 2011-124200
4400
4600
4800
5000
5200
5400
5600
Total liabiltes
Total liabiltes
Figure 2.1.5 Trend Analysis of total loan funds
Interpretation
The total trend line is slowly increase up to2011-12. And after that it is increase at a
high rate.
From 2008-9onward the loan fund is increase because the company has expanse its
business.
The company has been able to raise its secured loan without shortage of funds.
Increase in secured loan shows that company has very good prestige in Financial
market.
Company increasing loan funds because company want to increase its trading on
equity.
2.1.5 Share Holder’s Funds
2008-09 2009-10 2010-11 2011-12 2007-08Share capital 293 293.60 490.60 491.70 100Share application money pending allotment 1.50 1.80 0.70 0.00 100Reserves and Surplus 12220 17396 20829 23860 100
Table 2.1.7 Trend Analysis of Share Holder's Funds
2008-09 2009-10 2010-11 2011-12 2007-080
5000
10000
15000
20000
25000
30000
Share capitalShare application money pending allotmentReserves and Surplus
Figure 2.1.6 Trend Analysis of Share Holder's Funds
Interpretation
There is highest share capital in 2011-12
The company has issued new shares in the 2005-06.
As a result no. of shares is increased and these funds are implemented for future
plans of the company.
2.1.6 Source of Funds
Source Of Funds Year 2007-08 2008-09 2009-10 2010-11 2011-12Share holder's Equity 100 12515 17692 21320 24352Total Loan Funds 100 12515 17692 21320 24352
Table 2.1.8 Trend Analysis of Source Of Funds
2007-08 2008-09 2009-10 2010-11 2011-12
100
12515
17692
21320
24352
100
5013 5530 4744 5243
Sources Of FundsShare holder's Equity Total Loan Funds Series3
Figure 2.1.7 Trend Analysis of Sources of Funds
Interpretation
The loan fund is increases six and twelve time in year 2008, 2009 respectively
compare to previous year.
The company has observed an increase in loan funds as compared to the base year
which indicates its growing reputation in the financial market.
Hence the overall sources of funds have shown big increase with respect to the base
year
2.1.7 Investment
Investment Year 2008-09 2009-10 2010-11 2011-12 2007-08Investments 6895 8966 10813 10315 100
2008-09 2009-10 2010-11 2011-120
2
4
6
8
10
12
Investments Series2 Series3
Figure 2.1.8 Trend Analysis of Investment
Interpretation
Investment figure shows healthy progress of the company.
Investment has increased in 2008, 2009 and after that it has strated decrease in
2011-12 which shows not good growth compared to base year.
As they have invested most of their funds in Indian money market mutual funds.
Shows that the company has not take risk but the company has invested money for
developed it’s own business.
2.1.8 Application Of Funds
Application of funds Year 2008-09 2009-10 2010-11 2011-12Total Fixed Assets 3179 3656 4237 4649Investments 6895 8966 10813 10315Deferred Tax Assets(Net) 4649 4237 3656 3179Net Current Assets 12187 8840 7561 6808
Table 2. 10 Trend Analysis of Application Of Funds
FInterpretation
Company invested more fund in investments in 2011-12
Company has enough cash in hand so that in any condition company can take
Any Financial decision easily.
2.2 Horizontal Analysis of Balance Sheet
Financial Statement present information for the last five year. Horizontal analysis of
Balance Sheet deals with the amount changes and the percentage changes of the items
of the Balance Sheet.
Financial Statement present comparative information for the current year and the
previous year. Horizontal analysis of Balance Sheet deals with the amount changes
and the percentage changes of the items of the Balance Sheet.
YEAR 2008-09 2009-10 2010-11 2011-12SOURCES OF FUNDS
Share Capital 293 293.60 490.60 491.70 100Share application money pending allotment 1.50 1.80 0.70 0.00Reserves & Surplus 12220 17396 20829 23860Secured - - - - 1.68
Unsecured 5013 5530 4744 5242
Current Liabilities 5984 5290 4874 5564Provisions 1810 2230 2764 3016TOTALAPPLICATION OF FUNDS
Total Fixed Assets 3179 3656 4237 4649Investments 6895 8966 10813 10315Deferred Tax Assets(Net) 4649 4237 3656 3179Current Assets, Loans & Advances 12187 8840 7561 6808Inventories 459 606 724 785Sundry Debtors 4446 5016 5781 7967Cash & Bank Balances 1902 1938 2334 3435Loan & Advances 9202 5425 6756 8135TOTAL 100
0
Table 2.2.1 Horizontal Analysis of Balance Sheet
Chapter 3.
Analysis of Profit &
Loss Account
Trend Analysis of Profit & Loss Account
Horizontal Analysis of Profit & Loss Account
3. ANALYSIS OF PROFIT & LOSS ACCOUNT
3.1.Trend Analysis of Profit & Loss Account
Trend Analysis of Profit & Loss Account involves calculation of percentage changes
in the P & L Account items for a no. of successive years. This is carried out by taking
the items of the past financial year used as base year and items of other years are
expressed as percentage of the base year. Here 2004-05 is taken as base year
Profit & Loss account
-- in Rs. Cr. --
Mar '12 Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths 12 mths
Income Sales Turnover 31,803.40 26,401.2
023,006.30 21,612.8
017,658.10
Excise Duty 120.5 100.7 84.3 105.5 165.5 Net Sales 31,682.90 26,300.5
022,922.00 21,507.3
017,492.60
Other Income 524.9 603.3 866.7 -480.4 326.9 Stock Adjustments -44.9 31.6 111 -3.8 187
Total Income 32,162.90 26,935.40
23,899.70 21,023.10
18,006.50 Expenditure Raw Materials 4,684.90 3,805.60 3,768.80 3,438.80 3,139.30 Power & Fuel Cost 233.4 199.7 141.4 154 0 Employee Cost 13,223.70 10,937.4
09,062.80 9,249.80 7,409.10
Other Manufacturing Expenses
3,722.90 2,780.20 2,145.30 1,687.80 299.8
Selling and Admin Expenses
2,057.60 1,703.30 1,491.40 1,523.00 557.8
Miscellaneous Expenses
1,495.80 1,145.00 921.8 691.4 2,558.00
Preoperative Exp Capitalised
0 0 0 0 0
Total Expenses 25,418.30 20,571.20
17,531.50 16,744.80
13,964.00
Mar '12 Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths 12 mths
Operating Profit 6,219.70 5,760.90 5,501.50 4,758.70 3,715.60 PBDIT 6,744.60 6,364.20 6,368.20 4,278.30 4,042.50 Interest 79.9 58.6 99.8 196.8 116.8 PBDT 6,664.70 6,305.60 6,268.40 4,081.50 3,925.70 Depreciation 739.5 600.1 579.6 533.6 456 Other Written Off 6.6 0 0 0 0 Profit Before Tax 5,918.60 5,705.50 5,688.80 3,547.90 3,469.70
Extra-ordinary items 0 0 0 0 0
PBT (Post Extra-ord Items)
5,918.60 5,705.50 5,688.80 3,547.90 3,469.70
Tax 1,233.50 861.8 790.8 574.1 406.4 Reported Net Profit 4,685.10 4,843.70 4,898.00 2,973.80 3,063.30 Total Value Addition 20,733.40 16,765.6
013,762.70 13,306.0
010,824.70
Preference Dividend 0 490.8 0 0 0
Equity Dividend 1,475.20 981.8 880.9 586 876.5
Corporate Dividend Tax
239.3 220.4 128.3 99.6 148.9
Per share data (annualised) Shares in issue (lakhs)
24,587.56 24,544.09
14,682.11 14,649.81
14,615.00
Earning Per Share (Rs)
19.05 17.74 33.36 20.3 20.96
Equity Dividend (%) 300 200 300 200 300
Book Value (Rs) 99.04 86.86 120.49 85.42 79.05
Table 3.1.1 Trend Analysis of Profit & Loss Account
3.1.1 Trend Analysis of Total Income and Total Expenditure
Table 3.1.2 Trend Analysis of Total Income and Total Expenditure
Trend analysis of total income & expenditure 2008-09 2009-10 2010-11 2011-12Total Income 100 21023 23899 26935Total Expenditure 16744 17531 20571 25418
2008-09 2009-10 2010-11 2011-120
5000
10000
15000
20000
25000
30000
Total IncomeTotal Expenditure
Figure 3.1.1 Trend Analysis of Total Income and Total Expenditure
Interpretation
Though the sales has been continuously increased from past 3 years but the
proportionate expenditure is also rising so overall not making any huge effect on net
profit of this company.
In 2006-07 Income from mutual fund dividend increased by 93.57 % and Interest
on debt instrument 567 % increased in 2005-06 compare to previous year.
Percentage Expenditures increasing year by year little more than Income increased,
so that Profit margin Decrease year by year.
3.1.2 Profit After Tax
Profit after taxYear 2007-08 2008-09 2009-10 2010-11 2011-12
Profit after tax 100 574 790 861 1233
Table 3.1.3Trend Analysis of Profit After Tax
2007-08 2008-09 2009-10 2010-11 2011-120
200
400
600
800
1000
1200
1400
Profit after tax
Profit after tax
Figure 3.1.2 Trend Analysis of Profit After Tax`
Interpretation
PAT has been rising over the years when we compare with the expenditure which
has been incurred to earn this profit is also rising
PAT has been increased all the years because of increasing in sales.
3.1.4 Trend Analysis of net sales and services
Year 2007-08 2008-09 2009-10 2010-11 2011-12Net Sales and Services 100 21807 22922 26300 31682
Table 3.1.5 Trend Analysis of net sales and services
2007-08 2008-09 2009-10 2010-11 2011-120
5000
10000
15000
20000
25000
30000
35000
Net Sales and Services
Net Sales and Services
Figure 3.1.4 Trend Analysis of net sales and services
Interpretation
Net sales and services are incresing from 2004 to 2005.
From 2005 onward the net sales incresing at a stret line so hear company should
tray to increse net sales.
Chapter 5.
Ratio Analysis
Introduction To The Ratio Analysis
Liquidity Ratios
Profitability Ratios
Finance Structure Ratios
Valuation Ratios
The Du-Pont Chart
4. RATIO ANALYSIS
5.1.Introduction Of The Ratio Analysis
Ratio analysis involves establishing a comparative relationship between the
components of financial statements. It presents the financial statements into various
functional areas, which highlight various aspects of the business like liquidity,
profitability and assets turnover, financial structure. It is a powerful tool of financial
analysis, which recognizes a company’s strengths as well as its potential trouble
spots.
It can be further classified as in different categories of Ratio.
Liquidity Ratios
Profitability Ratios
Asset Turnover Ratios
Finance Structure Ratios
Valuation Ratios
5.2.Liquidity Ratio
Liquidity refers to the existence of the assets in the cash or near cash form. This ratio
indicates the ability of the company to discharge the liabilities as and when they
mature. The financial resources contributed by owners or supplemented by outside
debt primarily come in the cash form as under in the balance sheet form.
The following Liquidity Ratios are calculated for the company.
Current Ratio
Quick Ratio
Net Working Capital
5.2.1. Current Ratio
This ratio shows the proportion of Current Assets to Current Liabilities. It is also
known as “Working Capital Ratio” as it is a measure of working capital available at a
particular time. It’s a measure of short term financial strength of the business. The
ideal current ratio is 2:1 i.e. Current Assets should be equal to Current Liabilities.
Current Ratio = Current Assets
Current Liabilities
Current Ratio Year 2007-08 2008-09 2009-10 2010-11 2011-12Ratios 100 2 1.6 1.55 2.3
Table 5. 1 Current Ratio Analysis
2008-09 2009-10 2010-11 2011-120
0.5
1
1.5
2
2.5
RatiosSeries2
Figure 5. 1 Current Ratio Analysis
Interpretation
Current ratio is always 2:1 it means the current assets two time of current liability.
After observing the figure the current ratio is fluctuating.
In the year 2008 ratio is showing good shine.
Hear ratio is increase as a increasing rate from 2004 to 2008.
Company is no where near the ideal ratio in every year but every company can not
achieve this ratio.
Current ratio is increased in 2007-08 as compared to 2003-04 because of increase in
Inventories 100.96% and 123.77 % increased in Cash and Bank balance.
Current ratio is decreased in 2005-06 as compared to the last year because of
increase in liabilities by 45.39% and 93.19% in increasing in Provision.
5.2.2 Quick Ratio
This ratio is designed to show the amount of cash available to meet immediate
payments. It is obtained by dividing the quick assets by quick liabilities. Quick Assets
are obtained by deducting stocks from current assets. Quick liabilities are obtained by
deducting bank over draft from current liabilities.
Quick Ratio = Quick Assets
Current Liabilities
Quick Ratio Year 2007-08 2008-09 2009-10 2010-11 2011-12Ratios 1.14 1.42 1.53 1.90
Table 5. 2 Quick Ratio Analysis
2008-09 2009-10 2010-11 2011-120
0.2
0.4
0.6
0.8
1
1.2
1.4
1.6
1.8
2
Ratios
Ratios
Figure 5. 2 Quick Ratio Analysis
Interpretation
Standard Ratio is 1:1
Company’s Quick Assets is more than Quick Liabilities for all these 5 years.
In 2007-08 the ratio is increasing because of increase in bank and cash balance.
So all the years has quick ratio exceeding 1, the firm is in position to meet its
immediate obligation in all the years.
In 2005-06 quick ratio is decreased because the increase in quick assets is less
proportionate to the increased quick liabilities.
The Quick ratio was at its peak in 2007-08, while was lowest in the 2004-05.
5.2.3 Networking Captial
Networking capital = Current Assets – Current Liabilities
Net working capital Year 2007-08 2008-09 2009-10 2010-11 2011-12Trend 100 1244 2687 3550 6203
Table 5.3 Networking Capital
2008-09 2009-10 2010-11 2011-120
1000
2000
3000
4000
5000
6000
7000
TrendSeries2
Figure 5.3 Networking capital
Interpretation
This ratio represents that part of the long term funds represented by the net
worth and long term debt, which are permanently blocked in the current
assets.
It is Increasing Double than year by year because of assets increasing fast than
liabilities.
5.3 Profitability Ratios
A company should earn profits to survive and grow over a long period of time. It
would be wrong to assume that every action initiated by management of company
should be aimed at maximizing profits, irrespective of social as well as economical
consequences. It is a fact that sufficient must be earned to sustain the operation of the
business to be able to obtain funds from investors for expansion and growth and to
contribute towards the responsibility for the welfare of the society in business
environment and globalization.
The profitability ratios are calculated to measure the operating efficiency of the
company.
The following Profitability Ratios are calculated for the company.
Gross Profit Ratio
Operating Profit Ratio
Net Profit Ratio
Rate Of Return On Investment
Rate Of Return On Equity
5.3.1 Gross Profit Ratio
This is the ratio expressing relationship between gross profit earned to net sales. It is a
useful indication of the profitability of business. This ratio is usually expressed as
percentage. The ratio shows whether the mark-up obtained on cost of production is
sufficient however it must cover its operating expenses.
Gross Profit Ratio = Gross Profit X 100
Sales
Gross profit ratio analysisYear 2007-08 2008-09 2009-10 2010-11 2011-12Trend 9.7 10.4 10.2 10.1
Table 5.4 Gross Profit Ratio Analysis
2003-04 2004-05 2005--06 2006-07 2007-0827.0
28.0
29.0
30.0
31.0
32.0
33.0
34.0
35.0
29.8
31.7
32.6
33.7
33.0
Gross profit ratio analysis
Trend
Figure 5.4 Gross Profit Ratio Analysis
Interpretation
GP Ratio shows how much efficient company is in Production.
GP is decreasing 2007-08 due to higher production cost.
Gross sales and services are increasing year by year so in effect Gross profit ratio is
icreasing year by year up to 2007.
5.3.2 Operating Profit Ratio
This ratio shows the relation between Cost of Goods Sold + Operating Expenses and
Net Sales. It shows the efficiency of the company in managing the operating costs
base with respect to Sales. The higher the ratio, the less will be the margin available
to proprietors.
Operating Profit Ratio = COGS+Operating expences X 100
Sales
Operating ratio Year 2007-08 2008-09 2009-10 2010-11 2011-12Trend 22.1 23.9 21.90 19.6
Table 5.5 Operating Profit Ratio Analysis
2007-08 2008-09 2009-10 2010-11 2011-120
5
10
15
20
25
30
Figure 5.5 Operating Profit Ratio Analysis
Interpretation
Operating ratio is lowest during current 2007.
This shows that the expenses incurred to earn profit were less compared to the
previous two years.
Operating ratio is decreses feom 2004 to anward decreasing rate.
From the graph conclusion is made that company is not on the right track by
efficiently cutting down manufacturing, administrative and selling distribution
expenses.
5.3.3 Net Profit Ratio
= Net profit x 100
Net sales
Net profit ratio
Year 2011-12 2010-11 2009-20102008-09
Trend 14.7 18.4 21.3 13.8
Table 5.6 Net Profit Ratio Analysis
2011-12 2010-11 2009-2010 2008-090
5
10
15
20
25
Figure 5.6 Net Profit Ratio Analysis
Interpretation
After observing the figure the ratio is fluctuating.
Company has rise in its net profit in 2006-07 as compared to the previous year
because the company has increased its sales 41.45% .
Though the company’s sale is continuously rising but the net profit is not so much
increased so management should take some steps to decrease its expenses.
Sales is decrease in 2008 compare to 2007
The overall ratio is showing good position of the company.
5.3.4 Return On Investment
Rate of Return on Investment indicates the profitability of business and is very much
in use among financial analysts.
ROI= EBIT X 100
Total Assets
Return On Investment Year 2011-12 2010-11 2009-2010 2008-09Trend 22.7 24.4 27.4 24.4
Table 5.7 Rate of Return on Investment Ratio Analysis
Figure 5.7 Rate of Return on Investment Ratio Analysis
Interpretation
From the above observation it can be seen that ratio is fluctuating.
In the year 2005-06 Rate of Return on Investment is slightly increase as compared
to previous year
Ratio is decreasing after 2005 at adecreasing rate because of asseets increase
compare to sales.
The company’s Total Assets is increased to 86.51%, so ROI is decreased so
conclusion made that company is not utilizing its assets and investment efficiently.
5.3.5 Rate of Return on Equity
Rate of Return on Equity shows what percentage of profit is earned on the capital
invested by ordinary share holders.
Rate of Return on Equity = Profit for the Equity
Net worth
Rate of return on equity Year 2007-08 2008-09 2009-10 2010-11 2011-12Ratio 100 3 2 3
2
Table 5.8 Rate of Return on Equity Ratio Analysis
2008-09 2009-10 2010-11 2011-120
0.5
1
1.5
2
2.5
3
3.5
RatioSeries2
Figure 5.8 Rate of Return on Equity Analysis
Interpretation
ROE is remaining almost same Between 2005 to 2007, but it is decrease in2008
because the the company has increase share capital but profit not getting that much
increase.
Company is getting same return on equity.
As a result the share holders are getting higher return every year and investment
portfolio scheme selection was a judicious decision taken by the company.
This happens because Profit and Share Capital both increasing same way.
5.4 Asset Turnover Ratios
Asset Turnover Ratio are basically productivity ratios which measure the output
produced from the given input deployed. This relationship is shown as under
Productivity = Output
Input
Assets are inputs which are deployed to generate production (or sales). The same set
of assets when used intensively produces more output or sales. If the asset turnover is
high, it shows efficient or productive use of input.
The following Assets Turnover Ratios are calculated for the company.
Total Assets Turnover
Net Fixed Assets Turnover
Net Working Capital Turnover
Inventory Turnover Ratio
Debtor Turnover (in times)
5.4.1 Total Asset Turnover Ratio
The amounts invested in business are invested in all assets jointly and sales are
affected through them to earn profits. Thus it is the ratio of Sales to Total Assets. .It is
the ratio which measures the efficiency with which assets were turned over a period.
Total Asset Turnover Ratio = Sales
Total Assets
Total assets turnover ratioYear 2007-08 2008-09 2009-10 2010-11 2011-12Trend 100 1.23 0.98 1.012 1.07
Table 5.9 Total Asset Turnover Ratio Analysis
2008-09 2009-10 2010-11 2011-120
0.2
0.4
0.6
0.8
1
1.2
1.4
RatioSeries2Series3
Figure 5.9 Total Asset Turnover Ratio Analysis
Interpretation
The total assets turnover ratio is almost same in all years.
The Assets turnover Ratio is near by 1.5 in all 5 years which shows effective
utilization of assets from the company’s view point.
In the year 2005-06 ratio is increased because of company’s total assets is
increased by 24.52%, but sales is increased by 29.92%.So the ratio is increased but
in current year it is decreased because sale increasing by 41.45% and Assets
increasing by 49.28%.
5.4.2 Net Fixed Assets Turnover
To ascertain the efficiency & profitability of business the total fixed assets are compared
to sales. The more the sales in relation to the amount invested in fixed assets, the more
efficient is the use of fixed assets. It indicates higher efficiency. If the sales are less as
compared to investment in fixed assets it means that fixed assets are not adequately
utilized in business. Of course excessive sale is an indication of over trading and is
dangerous.
Net Fixed Assets Turnover Ratio = Sales
Net Fixed Assets
Total fixed assets turnover ratioYear 2008-09 2009-10 2010-11 2011-12Time 6.79 6.29 6.15 6.8
Table 5.10 Net Fixed Asset Turnover Ratio Analysis
2008-09 2009-10 2010-11 2011-12Total fixed assets turnover ratio
5.8
6
6.2
6.4
6.6
6.8
7
Figure 5.10 Net Fixed Assets Turnover Ratio Analysis
Interpretation
Here the ratio of Net Fixed Asset Turnover is continuously increasing up to 2006
and after that it has strated decline.Because sales as wellas assets boths are equally
increase.
Net Fixed Assets Turnover Ratio is increasing year by year because of Sale is
increasing continuously.
It indicates that the company maximizes the use of its fixed assets to earn profit in
the business so that whatever amount is invested by company in fixed asset, gives
maximum productivity which helps to increase sales as well as profit.
5.4.3 Inventory Turnover Ratio
Inventory Turnover Ratio: The no. of times the average stock is turned over during the
year is known as stock turnover ratio.
Inventory Turnover Ratio = COGS
Average stock
Total Inventory turnover ratio
Year 2007-08 2008-092009-
102010-11 2011-12Time
Table 5. 11 Inventory Turnover Ratio Analysis
2003-04 2004-05 2005--06 2006-07 2007-080.0
5.0
10.0
15.0
20.0
25.0
30.0
35.0 30.3
22.624.3
19.8
16.0
Total Inventory turnover ratio
Time
Figure 5. 11 Inventory Turnover Ratio Analysis
Interpretation
From the above calculation we can say that the ratio is decreasing. It mens
inventory is not spdly convert in to sales. So that it is bad for the company.
In 2003-04 ratio is increased as compared to after that all year so management
should take care about good efficiency of stock management.
But in 2006 onward ratio is decreasing because of increase in COGS. So company
should devise a systematic operational plan for inventory control.
5.4.4 Average age of Inventories
This ratio indicates the waiting period of the investments in inventories and is measured
in days, weeks or months. Inventory turnover and average age of inventories are
inversely related.
Average age of Inventories Ratio = 360 days
Inventory Turnover
Average age of InventoriesYear 2007-08 2008-09 2009-10 2010-11 2011-12Days 100
Table 5. 12 Average age of Inventories Ratio Analysis
2003-042004-05
2005--062006-07
2007-08
0.0
5.0
10.0
15.0
20.0
25.0
11.9
15.914.8
18.2
22.4
Average age of Inventories
Days
Figure 5. 12 Average age of Inventories Ratio Analysis
Interpretation
This graph shows that inventory convert into cash in short time period.
Inventory turnover ratio is low in 2003-04 So In this year inventory is converted in
cash 11.9 days.
The inventory conversation in to cash time duration is increases from 2004 to every
year so the management should tray to efficient inventory conversation,so it will It
shows that company effectiveness utilizing its Inventories in quickly.
5.4.5 Debtor Turnover Ratio
Debtor turnover ratio: The debtor turnovers suggest the no. of times the amount of
credit sale is collected during the year.
Debtor’s Turnover Ratio = Sales
Average Debtors
Debtors turn over in (times) Year 2007-08 2008-09 2009-10 2010-11 2011-12Time 100
Table 5. 13 Debtor Turnover Ratio Analysis
2003-04 2004-05 2005--06 2006-07 2007-080.0
1.0
2.0
3.0
4.0
5.0
6.0
4.9
3.8 3.7 3.7
1.5
Debtor turnover ratio
Time
Figure 5.13 Debtor Turnover Ratio Analysis
Interpretation
Debtor turnover indicates how quickly the company can collect its credit sales
revenue.
Here the ratio is continuously decreasing, so that the company’s collection of credit
sales is efficient management is improved its collection period every year so it
shows that the management have an ability to collect its money from his debtors. So
they can invest that money on Assets, HRD and other investments.
5.5 Finance Structure Ratios
Finance Structure Ratios indicate the relative mix or blending of owner’s funds and
outsiders’ debt funds in the total capital employed in the business. It should be noted that
equity funds are the prime fund which increase progressively through reinvestment of
profits, while outside debt funds are supplementary funds and are added at the discretion
of the management.
The following Finance Ratios are calculated for the company.
Debt Ratio
Debt-Equity Ratio
Interest Coverage Ratio
5.5.1 Debt Ratio
Debt ratio indicates the long term debt out of the total capital employed.
Debt Ratio = Long Term Debt
Total Capital Employed
Table 5. 14 Debt Ratio Analysis
Debt Ratio2007-08 2008-09 2009-10 2010-11 2011-12
Trend
2003-04 2004-05 2005-06 2006-07 2007-080
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
Debt Ratio
Trend
Figure 5. 14 Debt Ratio Analysis
Interpretation
From the above calculation it seems that the ratio is fluctuating.
In 2007-08 the ratio is increased as compared to the previous year because the total
loan funds are increased by 661.56%.
In 2005-06 Company has issued equity Share and also loan is decreased.
Its means that now company trying to increasing Trading on equity.
5.5.2 Debt-Equity Ratio
This ratio is only another form proprietary ratio and establishes relation between the
outside long term liabilities and owner funds. It shows the proportion of long term
external equity & internal Equities.
Debt Equity Ratio = Total Long Term debt
Share holder equity
Table 5.15 Debt - Equity Ratio AnalysisDebt- Equity Ratio
Year 2007-08 2008-09 2009-10 2010-11 2011-12Trend 100
2003-04 2004-05 2005-06 2006-07 2007-080
0.050.1
0.150.2
0.250.3
0.350.4
0.027 0.012 0.011 0.03
0.376
Debt equity ratio
Trend
Figure 5. 15 Debt-Equity Ratio Analysis
Interpretation
It shows companies accumulated more equity than required company has to refocus
to its strategic policies and plans and try to accumulate more debt funds in future so
as to make the balance between debt and equity.
There is only current year ratio is some what sufficient.
5.5.3 Interest Coverage Ratio
Interest Coverage Ratio: The ratio indicates as to how many times the profit covers
the payment of interest on debentures and other long term loans hence it is also
known as times interest earned ratio. It measures the debt service capacity of the firm
in respect of fixed interest on long term debts.
Interest Coverage Ratio = EBIT
Interest
Interest coverage ratio Year 2008-09 2009-10 2010-11 2011-12Trend 24.2 58.3 99.3 78.9
Table 5. 16 Interest Coverage Ratio Analysis
2008-09 2009-10 2010-11 2011-12Interest coverage ratio
0
20
40
60
80
100
120
Trend
Trend
Figure 5. 16 Interest Coverage Ratio Analysis
Interpretation
After observing the figure it shows that the ratio has mix trend up to 2006.
In the year 2007-08 company has not much debt compare to EBIT so interest
coverage ratio is high but in 2007-08 company increasing its external debt so
company have pay more interest among its earnings so interest coverage ratio
falling down compare to previous year.
5.6 Valuation Ratios
Valuation ratios are the result of the management of above four categories of the
functional ratios. Valuation ratios are generally presented on a per share basis and
thus are more useful to the equity investors.
The following Valuation Ratios are calculated for the company.
Earnings Per Share
Dividend pay-out Ratio
P/E Ratio
Profit Margin
5.6.1 Earnings Per Share
This ratio measures profit available to equity share holders on per share basis. It is not
the actual amount paid to the share holders as dividend but is the maximum that can
be paid to them.
Earnings per Share = Net Profits for Equity Shares
No. of Equity Shares
Table 5.17 Earnings per Share
Earnings Per ShareYear 2008-09 2009-10 2010-11 2011-12Trend(Rs.) 20.30 33.36 17.74 19.05
Figure 5.17 Earnings per Share Ratio Analysis
2008-09 2009-10 2010-11 2011-12Earnings Per Share
0
5
10
15
20
25
30
35
Trend(Rs.)Series2
Interpretation
Earninig per share is increasing as a increasing rate it is good for invester and share
holder.
In 2007-08 Profit is increasing by 42.30% and No Equity share Holder increased by
2.03%, Due to that EPS Ratio is increasing in Current year.
5.6.2 Dividend Pay-out Ratio
This ratio indicate split of EPS between Cash Dividends and reinvestment of Profit. If
the Company has Profitable projects than it will prefer to keep dividend pay out ratio
lower.
Dividend pay-out Ratio = Dividend per Share in Rs.
Earnings per share in Rupees
Table 5. 18 Dividend Pay-out Ratio AnalysisDividend pay-out Ratio
Year 2007-08 2008-09 2009-10 2010-11 2011-12Trend(Rs.) 100
2003-04 2004-05 2005-06 2006-07 2007-080
0.51
1.52
2.53
3.54
4.55
1.54
4.68
2.94
3.773.43
Dividend pay out ratio
Trend(Rs.)
Figure 5. 18 Dividend Pay-out Ratio Analysis
Interpretation
In all years there is fluctuation in ratio.
If the company wants to prosper in future with flying colors then ideally more
amounts should be reinvested in the business rather than distributing as dividend.
In 2005-06 company has reinvested in business for expansion.
5.6.3 P/E Ratio
P/E Ratio is computed by dividing the current market price of a share by earning per
share. This is Popular measure extensively used in Investment analysis.
P/E Ratio = Current Market Price of Share
Earnings per Share
Table 5. 19 P/E Ratio Analysis
P/E Ratio
YearTrend
20003-04 2004-05 2005-06 2006-07 2007080
5
10
15
20
25
30
35 31.36
19.91
15.85
11.3 10.3
PE ratio
Trend
Figure 5. 19 P/E Ratio Analysis
Interpretation
In 2004-05 P/E Ratios is high means Share price of company is Stable and Share
holder are interested to invest in the company’s share.
But in 2006-07 P/E Ratio is Falling down word So company share price is not as
stable as compare to previous year.
5.6.4 Profit margin ratio
Profit margin ratio= PAT/Sales*100
Year 2008-09 2009-10 2010-11 2011-12Net Sales and Services 21507 22922 26300 31682PAT 2973 4898 4843 4685Ratio 13.8 21.3 18.4 14.7
Table 5. 20 Profit margin ratio
2008-09 2009-10 2010-11 2011-120
5000
10000
15000
20000
25000
30000
35000
Net Sales and ServicesPATRatio
Figure 5. 20 Profit margin ratio
Interpretation
The ratio is shows equal for middle three year it means the company has maintain
the equal ratio for year 2005 to 2007.
The ratio shows decline in current year it is bad sign for the company.
Sales
2007-08 199575
2006-07 1497512005-06 1061642004-05 815962003-04 58648
Assets turn over(in Rs.)
2007-08 1.93
2006-07 2.652005-06 3.322004-05 3.392003-04 4.20
Profit margin (in %)
2007-08 0.16
2006-07 0.202005-06 0.192004-05 0.202003-04 0.18
Profit after tax
2007-08 32829
2006-07 294212005-06 206742004-05 162852003-04 10315
Sales
2007-08 199575
2006-07 1497512005-06 1061642004-05 815962003-04 58648
Asset
2007-08 103160
2006-07 565352005-06 319512004-05 240492003-04 13969
5.7 The Du-Pont Chart
Table 5.20 Do-Pont chart
ROA (IN %)
2007-08 30.88 2006-07 532005-06 63.082004-05 67.82003-04 75.6
Interpretation
DuPont chart shows that how profitability is there in the business. When profit
margin is multiplied by total Assets turnover ratio that gives ROA. Profit Margin is
obtained by dividing PAT by Total sales. Total Asset Turnover is obtained by the
sales divided total assets.
It is like a Tree having various braches connected to each other.
It show company’s efficiency in making right decision of Investment
Total Assets turnover is decreasing in current year because of huge increase in net fix
assets and net current asset which is more than double compare to previous year.
The Chart shows the total assets turnover that indicate the company’s efficiency in
utilizing its assets.
So overall it can be interpreted that the company’s ROA is good .
Company should try its best to increase sales and profit.
The Du point chart Shows the complete picture of company’s performance.
Chapter 6.
Scenario Analysis
Company Analysis
Share Holding Pattern
Chapter 6.
Scenario Analysis
Company Analysis
Share Holding Pattern
6. SCENARIO ANALYSIS
6.1.Business Unit Performance
6.2.Company Analysis
6.2.1. Share Holding Pattern
FINDINGS
Though the sales has been continuously increased from past 3 years but the
proportionate expenditure is also rising so overall not making any huge effect on net
profit of this company.
Hear the in 2005 company has reinvest profit for business expansion it is good
shine for the company.
The total expenditure is near by 80% of total income in every year.
Every year PBT is near by 20% of total income.
Fixed assets are efficiently utilized by the company due to which the profit of the
company is increasing every year.
Liabilities is incressing rate it mean company has to developed business. And
purchase raw material on credit basis.
Company has enough cash in hand so that in any condition company can take
Any Financial decision easily.
All the years has quick ratio exceeding 1, the firm is in position to meet its
immediate obligation in all the years.
GP Ratio shows how much efficient company is in Production.
SUGGESTION
The company’s future plans for expansion seem clear due to increased
investment in Fixed Assets .Efficient use of these Assets has enabled the
company to observe an increased profit.
Though the company’s sale is continuously rising but the net profit is not so
much increased so management should take some steps to decrease its
expenses.
Company should try its best to increase sales and profit.
The profit margin ratio shows decline in current year so that company should
tray to increase profit after tax
Current ratio is very good it is 2.13:1 so company has fully utilize cash
liquidity for business development.
Bibliography
BIBLIOGRAPHY
Books:
Annual Report of Wipro Limited for Financial Year 2004-05, 2006-07,2007-08.
Narayanaswamy R., (1998): “Financial Accounting”: A Managerial Perspective,
Prentice-Hall of India Private Ltd, New Delhi., Third Edition, Reprint 2003
Khan M.Y. and Jain P.K., (1992):”Financial Management”, Tata McGraw-Hill
Publishing Co Ltd., New Delhi., Third Edition.
.
Websites
http://www .wipro.com
http://www.bseindia.com//shareholding/shareholding_new.asp
http://www.cmie.com//indutries//gdp.asp
http://www.wipro.com/investors/annual_reports.htm http://www.wipro.com/investors/pdf_files/AR07_08_first_book_final.pdf http://www.wipro.com/investors/pdf_files/AR07_08_second_book_final.pdf http://www.wipro.com/investors/pdf_files/Wipro_AR_2006_07_Part_1.pdf http://www.wipro.com/investors/pdf_files/Wipro_AR_2006_07_Part_2.pdf http://www.wipro.com/investors/pdf_files/Wipro_annual%20report_2005-06.pdf http://www.wipro.com/investors/pdf_files/Wipro_Annual_Report_2004_2005.pdf