SlideShare une entreprise Scribd logo
1  sur  14
Common Size Balance Sheet
SOURCES OF FUNDS
Owner’s Fund

           A           B          C       D       E       F       G       H

Equity     2.73        1.59       6.69    9.93    4.77    6.7     0.93    6.76
Share
Capital

Reserve 50.99          98.41      86.04   90.06   82.27   44.95   90.13   33.55
s&
Surplus

Loan Funds
Secured        43.55       0.00   2.95    0.00    9.74    28.18   5.48    43.69
Loans
Unsecure       2.74        0.00   4.32    0.00    3.22    20.18   3.47    16.00
d Loans
Total          100.0       100    100     100     100     100     100     100
               0
USES OF FUNDS
Fixed Assets
 Gross         52.35 46.1      53.00      101.68   61.48      120.88     3.04      131.16
 Block               8
 Less : Acc    17.58 18.8      18.16      52.72    39.05      50.95      0.45      43.75
 Dep.                9
 Net Block     34.78 27.2      34.83      48.96    22.42      69.93      2.59      87.71
                     8
 Capital       4.79     7.24   0.54       0.00     1.59       2.95       0.23      4.92
 Work in
 progress
 Investment 32.70 2.14 29.30   0.00     4.99   24.93  79.89  9.84
 s & Other
  Net Current Assets
 Assets
  Current      43.90 85.42 76.86   143.88 173.69 59.76 23.28 34.57
  Asset,
  loans &
  Advances
  Less CL &     16.17      22.08      41.54   92.85   102.60     57.57     5.99     37.04
  P
  Total net     27.73      63.34      35.32   51.04   71.01      2.19      17.29    -2.47
Selected Financial Ratios
PROFITABILITY RATIOS

Operating      15.9   39.88   14.35   26.11   9.12    7.73    31.69   15.89
Margin (%)     0
Net Profit     13.2   30.41   12.11   18.34   6.60    -0.85   16.51   4.58
Margin (%)     0
Return On      -0.62 38.20    11.84   32.20   8.72    -4.16   2.41    11.40
Net Worth
(%)
Return On      4.66   44.74   14.65   43.70   13.14   5.10    4.56    17.67
Cap.
Employed
(%)

 Leverage Ratios

 Long Term     0.81    0.00    0.03    0.00   0.18    0.79    0.04    0.68
 Debt/Equity
 Total         0.86    0.00    0.07    0.00   0.14    0.93    0.09    1.48
 Debt/Equity
LIQUIDITY RATIOS
Curren 2.72      3.87       1.85      1.55      1.69      1.04      3.90       0.93
t Ratio
Quick   2.60     3.87       1.21      1.33      1.26      0.64      3.37       0.61
Ratio


ACTIVITY RATIO

Inventory      83.27 n.a.      5.09      16.63         3.97      9.90   2.99    18.30
Turnover
Ratio
Fixed Assets   0.68     2.71   2.36      1.85          2.18      1.27   2.99    0.84
Turnover
Ratio
Analysis ….
   A :- Indian Hotels
    ◦ High reserves and surplus for operations and future
      expansions.
    ◦ Huge fund raising through secured loans.
    ◦ Higher proportion of fixed assets.
    ◦ Higher Investments in lands, infrastructures and
      other subsidiaries.
    ◦ High proportions of current assets due to debtors and
      service management.
    ◦ Higher operating margin being a service sector.
    ◦ Higher inventory turnover ratio.
Analysis cont……
   B :- Infosys Ltd.
    ◦ Company doesn’t rely on external sources of funding.
    ◦ Huge cash reserves & surplus for operating expenses,
      training of employees and as contingency reserves.
    ◦ Negligible inventory being service sector.
    ◦ Moderate fixed assets in the form of infrastructure.
    ◦ Current assets are high as they have large debtors
      because of outsourcing services.
    ◦ Higher profit and return on net worth because of
      service sector.
    ◦ Company has a good financial structure that is why
      high capital and quick ratio.
Analysis cont…
   C :- RANBAXY
    ◦ Huge reserves and surplus for R&D.
    ◦ High fixed assets in form of production houses.
    ◦ High investments for patents and
      advancements in technology.
    ◦ High current assets as debtors are high.
Analysis cont…
   D:-PROCTER AND GAMBLE(P&G)
    ◦ Huge reserves and surplus for meeting operating
      expenses.
    ◦ Company does not rely on external sources for
      fund raising.
    ◦ Huge gross block in form of stores, factories and
      warehouses.
    ◦ High current assets as high inventory and high
      current liabilities as creditors are more
    ◦ Net profit margin is good and high return on net
      worth
    ◦ Inventory turnover ratio is high as fast moving
      goods.
Analysis cont…
   E:- BHEL
    ◦ High reserves and surplus for purchase of
      machines and contingency reserves
    ◦ Current assets are high as manufacturing
      sector has high inventory.
    ◦ High current liabilities as large creditors.
Analysis cont…
   F:- TATA
    ◦ Depends on external sources of funds.
    ◦ Higher unsecured loans for meeting short term
      obligations.
    ◦ Being a manufacturing sector it has huge gross
      block
    ◦ Operating profit is +ve but net profit margin and
      return on net worth is negative because company
      has to bear huge interest on secured as well as
      unsecured loans.
    ◦ High inventory turnover ratio being a
      manufacturing sector.
Analysis Cont…

   G:- Zee TV
    ◦ Being a service sector has high reserves and
      surplus.
    ◦ Lower gross blocks for low area of production.
    ◦ Higher investments in technological
      advancements and necessary equipments .
    ◦ Lower current liabilities.
Analysis Cont…
   H :- ACC Cements
    ◦ Manufacturing sector demands higher loans
      for operating expenses.
    ◦ Huge gross blocks for inventory management
      and stores.
    ◦ Greater current liabilities than current assets
      due to more creditors and interests.
    ◦ Higher inventory turnover ratio being a
      manufacturing sector.
THANK YOU

Contenu connexe

En vedette (15)

Anawangin, San Antonio, Zambales
Anawangin, San Antonio, ZambalesAnawangin, San Antonio, Zambales
Anawangin, San Antonio, Zambales
 
Presume
PresumePresume
Presume
 
Spanish pronunciation guide alfonso moore
Spanish pronunciation guide   alfonso mooreSpanish pronunciation guide   alfonso moore
Spanish pronunciation guide alfonso moore
 
Aiesec academy
Aiesec academyAiesec academy
Aiesec academy
 
Fragenkatalog klausur i
Fragenkatalog klausur iFragenkatalog klausur i
Fragenkatalog klausur i
 
Didctica general
Didctica generalDidctica general
Didctica general
 
Financial statementanalysis
Financial statementanalysisFinancial statementanalysis
Financial statementanalysis
 
Fa case4 4
Fa case4 4Fa case4 4
Fa case4 4
 
Acordes de guitarra
Acordes de guitarraAcordes de guitarra
Acordes de guitarra
 
Openstack architure part 1
Openstack architure part 1Openstack architure part 1
Openstack architure part 1
 
The periodic table
The periodic tableThe periodic table
The periodic table
 
Master data
Master dataMaster data
Master data
 
Batman characterization
Batman characterizationBatman characterization
Batman characterization
 
Condition type
Condition typeCondition type
Condition type
 
Radiology in pedodontic practice 03
Radiology in pedodontic practice 03Radiology in pedodontic practice 03
Radiology in pedodontic practice 03
 

Similaire à Fa case3 4

Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
hallettfaustina
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
roushhsiu
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
gemaherd
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
dohertyjoetta
 
Nirma Limited Working Capital Management
Nirma Limited Working Capital ManagementNirma Limited Working Capital Management
Nirma Limited Working Capital Management
vnitritesh
 

Similaire à Fa case3 4 (20)

02. lbo of micron technologies (deb sahoo)
02. lbo of micron technologies (deb sahoo)02. lbo of micron technologies (deb sahoo)
02. lbo of micron technologies (deb sahoo)
 
Cma report sample by banking91.com
Cma report sample by banking91.comCma report sample by banking91.com
Cma report sample by banking91.com
 
Yes bank balance sheet
Yes bank balance sheetYes bank balance sheet
Yes bank balance sheet
 
Financial analysis
Financial analysisFinancial analysis
Financial analysis
 
ATS Company Reports: Lloyd eletricals
ATS Company Reports: Lloyd eletricalsATS Company Reports: Lloyd eletricals
ATS Company Reports: Lloyd eletricals
 
Forcast Model
Forcast ModelForcast Model
Forcast Model
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
Name Date Targe.docx
Name                                         Date  Targe.docxName                                         Date  Targe.docx
Name Date Targe.docx
 
Equity Valuations
Equity ValuationsEquity Valuations
Equity Valuations
 
Equity Valuation
Equity ValuationEquity Valuation
Equity Valuation
 
Equity Valuation
Equity ValuationEquity Valuation
Equity Valuation
 
Finance final
Finance finalFinance final
Finance final
 
Annual report of two companies
Annual report of two companiesAnnual report of two companies
Annual report of two companies
 
Accounting for build environment
Accounting for build environmentAccounting for build environment
Accounting for build environment
 
Larsen & toubro_pres
Larsen & toubro_presLarsen & toubro_pres
Larsen & toubro_pres
 
All financial ratios of bata shoe of last five years
All financial ratios of bata shoe of last five years All financial ratios of bata shoe of last five years
All financial ratios of bata shoe of last five years
 
Financial analysis of_sbi
Financial analysis of_sbiFinancial analysis of_sbi
Financial analysis of_sbi
 
Nirma Limited Working Capital Management
Nirma Limited Working Capital ManagementNirma Limited Working Capital Management
Nirma Limited Working Capital Management
 

Dernier

abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammamabortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
samsungultra782445
 
Abortion pills in Saudi Arabia (+919707899604)cytotec pills in dammam
Abortion pills in Saudi Arabia (+919707899604)cytotec pills in dammamAbortion pills in Saudi Arabia (+919707899604)cytotec pills in dammam
Abortion pills in Saudi Arabia (+919707899604)cytotec pills in dammam
samsungultra782445
 
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
Health
 

Dernier (20)

Collecting banker, Capacity of collecting Banker, conditions under section 13...
Collecting banker, Capacity of collecting Banker, conditions under section 13...Collecting banker, Capacity of collecting Banker, conditions under section 13...
Collecting banker, Capacity of collecting Banker, conditions under section 13...
 
Lion One Corporate Presentation May 2024
Lion One Corporate Presentation May 2024Lion One Corporate Presentation May 2024
Lion One Corporate Presentation May 2024
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
 
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
 
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammamabortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
abortion pills in Riyadh Saudi Arabia (+919707899604)cytotec pills in dammam
 
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai MultipleDubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
 
Business Principles, Tools, and Techniques in Participating in Various Types...
Business Principles, Tools, and Techniques  in Participating in Various Types...Business Principles, Tools, and Techniques  in Participating in Various Types...
Business Principles, Tools, and Techniques in Participating in Various Types...
 
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
 
logistics industry development power point ppt.pdf
logistics industry development power point ppt.pdflogistics industry development power point ppt.pdf
logistics industry development power point ppt.pdf
 
7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options
 
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize ThemSignificant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
 
Responsible Finance Principles and Implication
Responsible Finance Principles and ImplicationResponsible Finance Principles and Implication
Responsible Finance Principles and Implication
 
Strategic Resources May 2024 Corporate Presentation
Strategic Resources May 2024 Corporate PresentationStrategic Resources May 2024 Corporate Presentation
Strategic Resources May 2024 Corporate Presentation
 
Toronto dominion bank investor presentation.pdf
Toronto dominion bank investor presentation.pdfToronto dominion bank investor presentation.pdf
Toronto dominion bank investor presentation.pdf
 
Pension dashboards forum 1 May 2024 (1).pdf
Pension dashboards forum 1 May 2024 (1).pdfPension dashboards forum 1 May 2024 (1).pdf
Pension dashboards forum 1 May 2024 (1).pdf
 
Abortion pills in Saudi Arabia (+919707899604)cytotec pills in dammam
Abortion pills in Saudi Arabia (+919707899604)cytotec pills in dammamAbortion pills in Saudi Arabia (+919707899604)cytotec pills in dammam
Abortion pills in Saudi Arabia (+919707899604)cytotec pills in dammam
 
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdfSeeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
 
NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...
NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...
NO1 Verified Online Love Vashikaran Specialist Kala Jadu Expert Specialist In...
 
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
+97470301568>>buy weed in qatar,buy thc oil in qatar doha>>buy cannabis oil i...
 
falcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunitiesfalcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunities
 

Fa case3 4

  • 1.
  • 2. Common Size Balance Sheet SOURCES OF FUNDS Owner’s Fund A B C D E F G H Equity 2.73 1.59 6.69 9.93 4.77 6.7 0.93 6.76 Share Capital Reserve 50.99 98.41 86.04 90.06 82.27 44.95 90.13 33.55 s& Surplus Loan Funds Secured 43.55 0.00 2.95 0.00 9.74 28.18 5.48 43.69 Loans Unsecure 2.74 0.00 4.32 0.00 3.22 20.18 3.47 16.00 d Loans Total 100.0 100 100 100 100 100 100 100 0
  • 3. USES OF FUNDS Fixed Assets Gross 52.35 46.1 53.00 101.68 61.48 120.88 3.04 131.16 Block 8 Less : Acc 17.58 18.8 18.16 52.72 39.05 50.95 0.45 43.75 Dep. 9 Net Block 34.78 27.2 34.83 48.96 22.42 69.93 2.59 87.71 8 Capital 4.79 7.24 0.54 0.00 1.59 2.95 0.23 4.92 Work in progress Investment 32.70 2.14 29.30 0.00 4.99 24.93 79.89 9.84 s & Other Net Current Assets Assets Current 43.90 85.42 76.86 143.88 173.69 59.76 23.28 34.57 Asset, loans & Advances Less CL & 16.17 22.08 41.54 92.85 102.60 57.57 5.99 37.04 P Total net 27.73 63.34 35.32 51.04 71.01 2.19 17.29 -2.47
  • 4. Selected Financial Ratios PROFITABILITY RATIOS Operating 15.9 39.88 14.35 26.11 9.12 7.73 31.69 15.89 Margin (%) 0 Net Profit 13.2 30.41 12.11 18.34 6.60 -0.85 16.51 4.58 Margin (%) 0 Return On -0.62 38.20 11.84 32.20 8.72 -4.16 2.41 11.40 Net Worth (%) Return On 4.66 44.74 14.65 43.70 13.14 5.10 4.56 17.67 Cap. Employed (%) Leverage Ratios Long Term 0.81 0.00 0.03 0.00 0.18 0.79 0.04 0.68 Debt/Equity Total 0.86 0.00 0.07 0.00 0.14 0.93 0.09 1.48 Debt/Equity
  • 5. LIQUIDITY RATIOS Curren 2.72 3.87 1.85 1.55 1.69 1.04 3.90 0.93 t Ratio Quick 2.60 3.87 1.21 1.33 1.26 0.64 3.37 0.61 Ratio ACTIVITY RATIO Inventory 83.27 n.a. 5.09 16.63 3.97 9.90 2.99 18.30 Turnover Ratio Fixed Assets 0.68 2.71 2.36 1.85 2.18 1.27 2.99 0.84 Turnover Ratio
  • 6. Analysis ….  A :- Indian Hotels ◦ High reserves and surplus for operations and future expansions. ◦ Huge fund raising through secured loans. ◦ Higher proportion of fixed assets. ◦ Higher Investments in lands, infrastructures and other subsidiaries. ◦ High proportions of current assets due to debtors and service management. ◦ Higher operating margin being a service sector. ◦ Higher inventory turnover ratio.
  • 7. Analysis cont……  B :- Infosys Ltd. ◦ Company doesn’t rely on external sources of funding. ◦ Huge cash reserves & surplus for operating expenses, training of employees and as contingency reserves. ◦ Negligible inventory being service sector. ◦ Moderate fixed assets in the form of infrastructure. ◦ Current assets are high as they have large debtors because of outsourcing services. ◦ Higher profit and return on net worth because of service sector. ◦ Company has a good financial structure that is why high capital and quick ratio.
  • 8. Analysis cont…  C :- RANBAXY ◦ Huge reserves and surplus for R&D. ◦ High fixed assets in form of production houses. ◦ High investments for patents and advancements in technology. ◦ High current assets as debtors are high.
  • 9. Analysis cont…  D:-PROCTER AND GAMBLE(P&G) ◦ Huge reserves and surplus for meeting operating expenses. ◦ Company does not rely on external sources for fund raising. ◦ Huge gross block in form of stores, factories and warehouses. ◦ High current assets as high inventory and high current liabilities as creditors are more ◦ Net profit margin is good and high return on net worth ◦ Inventory turnover ratio is high as fast moving goods.
  • 10. Analysis cont…  E:- BHEL ◦ High reserves and surplus for purchase of machines and contingency reserves ◦ Current assets are high as manufacturing sector has high inventory. ◦ High current liabilities as large creditors.
  • 11. Analysis cont…  F:- TATA ◦ Depends on external sources of funds. ◦ Higher unsecured loans for meeting short term obligations. ◦ Being a manufacturing sector it has huge gross block ◦ Operating profit is +ve but net profit margin and return on net worth is negative because company has to bear huge interest on secured as well as unsecured loans. ◦ High inventory turnover ratio being a manufacturing sector.
  • 12. Analysis Cont…  G:- Zee TV ◦ Being a service sector has high reserves and surplus. ◦ Lower gross blocks for low area of production. ◦ Higher investments in technological advancements and necessary equipments . ◦ Lower current liabilities.
  • 13. Analysis Cont…  H :- ACC Cements ◦ Manufacturing sector demands higher loans for operating expenses. ◦ Huge gross blocks for inventory management and stores. ◦ Greater current liabilities than current assets due to more creditors and interests. ◦ Higher inventory turnover ratio being a manufacturing sector.