Documente Academic
Documente Profesional
Documente Cultură
INTRODUCTION
CAPITAL BUDGETING DEFINITION
Capital Budgeting decisions pertaining to fixed /long term assets which by
definition refer to assets which are in operation, and yield a return, over a period of
time, usually exceeding one year. They, therefore involve a series of outlays of cash
resources in return for anticipated flow of future benefits.
A capital expenditure is an outlay of cash for a project that is expected to produce a
cash inflow over a period of time exceeding one year. Examples of projects include
investments in property, plant, and equipment, research and development projects,
large advertising campaigns, or any other project that requires a capital expenditure
and generates a future cash flow.
Importance:
Capital budgeting also has a bearing on the competitive position of the enterprise
mainly because of the fact that they relate to fixed asset. The fixed asset represents a
true earning asset of the firm. They enable the firm to generate finished goods that can
be ultimately being sold for profits.
The Capital Expenditure decision has its effects over a long time span and inevitable
affects the companys future cost structure.
The Capital investment decision once made are not easily reversible without much
financial loss to the firm because there may be no market for second-of hand plant
and equipment and their conversion to other uses may most financially viable.
Capital investment involves cost and the majority of the firms have search capital
resources.
Whether or not funds should be invested in long term projects such as settings
of an industry, purchase of plant and machinery etc.,
To Asses the long term requirements of funds and plan for application of
internal resources and debt servicing.
To offer conclusion derived from the study and give suitable suggestions for
the efficient utilization of capital expenditure decisions.
REASEARCH METHODOLOGY:
At each point of time a business firm has a number of proposals regarding
various projects in which, it can invest funds. But the funds available with the firm are
always limited and are not possible to invest trend in the entire proposal at a time.
Hence it is very essential to select from amongst the various competing proposals,
those that gives the highest benefits. The crux of capital budgeting is the allocation of
available resources to various proposals.
Primary sources:
It is also called as first hand information, the data is collected through the
observation in the organization and interview with officials.
By asking question with the accounts and other persons in the financial
department.
A part from these some information is collected through the seminars, which
were held by Dr.Reddy s Laboratories Ltd
Secondary sources:
The secondary data have been collected through the various books, magazines,
broachers and websites.
Uncertainty and risk pose the biggest limitation to the techniques of Capital
Budgeting.
Time constraint was a major limiting factor. Time was insufficient to even
grasp the theoretical concepts.
CHAPTER-2
LITERATURE REVIEW
CAPITAL BUDGETING DEFINITION:
Capital Budgeting decisions pertaining to fixed /long term assets which by definition
refer to assets which are in operation, and yield a return, over a period of time, usually
exceeding one year. They, therefore involve a series of outlays of cash resources in
return for anticipated flow of future benefits.
Importance:
Capital budgeting also has a bearing on the competitive position of the
enterprise mainly because of the fact that they relate to fixed asset. The fixed asset
represents a true earning asset of the firm. They enable the firm to generate finished
goods that can be ultimately being sold for profits.
The Capital Expenditure decision has its effects over a long time span and inevitable
affects the companys future cost structure.
A capital expenditure is an outlay of cash for a project that is expected to produce a
cash inflow over a period of time exceeding one year. Examples of projects include
investments in property, plant, and equipment, research and development projects,
large advertising campaigns, or any other project that requires a capital expenditure
and generates a future cash flow.
Because capital expenditures can be very large and have a significant impact on the
financial performance of the firm, great importance is placed on project selection.
This process is called Capital Budgeting.
The Capital investment decision once made are not easily reversible without much
financial loss to the firm because there may be no market for second-of hand plant
and equipment and their conversion to other uses may most financially viable.
Capital investment involves cost and the majority of the firms have search capital
resources.
It should consider all cash flows to determine the true profitability of the
project.
It should recognize the fact that bigger cash flows are preferable to smaller
ones and early cash flows are preferable to later ones.
Expenditure to date
Stage and physical completion
Approved total cost
Revised total cost
Operating
Administrative
Strategic
Profitability index(PI)
Payback period(PB)
A project is a good investment proposition if its IRR is greater than the rate of return
that could be earned by alternate investments of equal risk (investing in other projects,
buying bonds, even putting the money in a bank account). Thus, the IRR should be
compared to any alternate costs of capital including an appropriate risk premium.
Profitability index
Yet another time adjusted method of evaluating the investment proposals is the
benefit-cost (B/C) ratio or profitability index. Profitability index is the ratio of the
present value of cash inflows at the required rate of return, to the initial cash out flow
of the investment.
Evaluation of PI method
Like the NPV and IRR rules, PI is a conceptually sound method of arising investment
projects. It is a variation of the NPV method and requires the same computations as
the NPV method.
Payback period
The payback period is one of the most popular and widely recognized
traditional methods of evaluating investment proposals. Payback is the number of
years required to cover the original cash outlay invested in a project. If the project
generates constant annual cash inflows, the payback period can be computed by
dividing cash outlay by the annual cash inflow.
Evolution of Payback:
9
Many firms use the payback period as an investment evaluation criterion and a
method of ranking projects. They compare the projects payback with pre-determined
standard pay back. The would be accepted if its payback period is less than the
maximum or standard payback period set by management as a ranking method.
It gives highest ranking to the project, which has the shortest payback period and
lowest ranking to the project with highest payback period. Thus if the firm has to
choose between two mutually exclusive projects, the project with shorter payback
period will be selected.
Simplicity
The significant merit of payback is that it is simple to understand and easy to
calculate. The business executives consider the simplicity of method as a virtue. This
is evident from their heavy reliance on it for appraising investment proposals in
practice.
Cost effective
Payback method costs less than most of the sophisticated techniques that require a lot
of the analysts time and the use of computers.
Short-term
Effects a company can have more favorable short-run effects on earnings per share by
setting up a shorter standard payback period. It should, however, be remembered that
this may not be a wise long-term policy as the company may have to sacrifice its
future growth for current earnings.
Liquidity
10
The emphasis in payback is on the early recovery of the investment. Thus, it gives an
insight into the liquidity of the project. The funds so released can be put to other uses.
In spite of its simplicity and the so, called virtues, the payback may not be a desirable
investment criterion since it suffers from a number of serious limitations
Risk shield
The risk of the project can be tackled by having a shorter standard payback period. As
it may be in a ensured guaranty against its loss. A company has to invest in many
projects where the cash inflows and life expectancies are highly uncertain.
Urgency:
Sometimes an investment is to be made due to urgency for the survival
of the firm or to avoid heavy losses. In such circumstances, the proper
evaluation of the proposal cannot be made through profitability tests. The
examples of such urgency are breakdown of some plant and machinery, fire
accident etc.
Degree of Certainty:
Profitability directly related to risk, higher the profits, Greater is the
risk or uncertainty. Sometimes, a project with some lower profitability may be
selected due to constant flow of income.
Intangible Factors:
Some times a capital expenditure has to be made due to certain
emotional and intangible factors such as safety and welfare of workers,
prestigious project, social welfare, goodwill of the firm, etc.,
Legal Factors.
12
Availability of Funds.
As the capital expenditure generally requires large funds, the
availability of funds is an important factor that influences the capital
budgeting decisions. A project, how so ever profitable, may not be taken for
want of funds and a project with a lesser profitability may be some times
preferred due to lesser pay-back period for want of liquidity.
Future Earnings
A project may not be profitable as compared to another today but it
may promise better future earnings. In such cases it may be preferred to
increase earnings.
Obsolescence.
There are certain projects, which have greater risk of obsolescence
than others. In case of projects with high rate of obsolescence, the
project
with a lesser payback period may be preferred other than one this may have
higher profitability but still longer pay-back period.
13
Cost Consideration.
Cost of the capital project, cost of production, opportunity cost of
capital, etc. Are other considerations involved in the capital budgeting
decisions?
Production cost.
Depreciation rate.
Rate of Taxation
But due to the uncertainties about the future, the estimates of demand, production,
sales, selling prices, etc. cannot be exact. For example, a product may become
obsolete much earlier than anticipated due to unexpected technological
developments.
14
All these elements of uncertainty have to be take in to account in the form of forcible
risk while taking on investment decision. But some allowances for the elements of
the risk have to provide.
The following methods are suggested for accounting for risk in capital Budgeting.
Certainty Equivalent
method
Suggestions
Suggestions
Accounting risk
Accounting risk
In Capital Budgeting
Co-Efficient
of of
Co-Efficient
Variation Method
Variation
Method
In Capital Budgeting
Standard Deviation
Standard
method
Sensitivity Technique
Sensitivity Technique
Deviation Method
Profitability
Technique
Profitability
Technique
15
3. Sensitivity Technique:
Where cash inflows are very sensitive under different circumstances, more than one
forecast of the future cash inflows may be made. These inflows may be regards as
Optimistic, Most Likely, and Pessimistic.
discounted to find out the Net present values under these three different situations. If
the net present values under the three situations differ widely it implies that there is a
great risk in the project and the investors decision to accept or reject a project will
depend upon his risk bearing abilities.
4. Probability Technique:
A probability is the relative frequency with which an event may occur in the future.
When future estimates of cash inflows have different probabilities the expected
monetary values may be computed by multiplying cash inflow with the probability
assigned. The monetary values of the inflows may further be discounted to find out
the present vales. The project that gives higher net present value may be accepted.
5. Standard Deviation Method:
If two projects have same cost and there net present values are also the same, standard
deviations of the expected cash inflows of the two projects may be calculated to judge
the comparative risk of the projects. The project having a higher standard deviation is
set to be more risky has compared to the other.
6. Coefficient of variation Method:
Coefficient of variation is a relative measure of dispersion. If the projects have the
same cost but different net present values, relative measure, i.e., coefficient of
variation should be computed to judge the relative position of risk involved. It can be
calculated as follows.
Coefficient of Variation = Standard Deviation X100
16
Mean
Exhibiting the decision tree indicating the decision points, chance events, and
other relevant date;
There are certain factors like morale of the employees, goodwill of the firm,
etc., which cannot be correctly quantified but which otherwise substantially
influence the capital decision.
17
Uncertainty and risk pose the biggest limitation to the techniques of capital
budgeting.
To ensure timely cash inflows for the projects so that non-availability of cash
may not be a problem in the implementation of the project.
To fix priorities among various projects and ensure their follow up.
18
19
The expenditure Planning Committee Screens the various proposals received from
different departments. The committee views these proposals from various angles to
ensure that these are accordance with the corporate strategies or selection criterion of
the firm and also do not lead to departmental imbalances.
3. Evaluation of Various Proposals:
The next step in the capital budgeting process is to evaluate the profitability of
proposals. There are many methods that may be used for this purpose such as Pay
Back Period methods, Rate of Return method, Net Present Value method, Internal
Rate of Return method etc. All these methods of evaluating profitability of capital
investment proposals have been discussed.
4. Fixing Priorities:
After evaluating various proposals, the unprofitable or uneconomic proposals may be
rejected straight away. But it may not be possible for the firm to invest immediately in
all the acceptable proposals due to limitation of funds. Hence it is very essential to
rank the various proposals and to establish priorities after considering urgency, risk
and profitability involved therein.
5. Final Approval and Preparation of Capital Expenditure Budget:
Proposals meeting the evaluation and other criteria are finally approved to be included
in the capital expenditure budget. However, proposals involving smaller investment
may be decided at the lower levels for expeditious action. The capital expenditure
budget lays down the amount of estimated expenditure to be incurred on fixed assets
during the budget period.
6. Implementing Proposal:
Preparation of capital budgeting expenditure budgeting and incorporation of a
particular proposal in the budget does not itself authorized to go ahead with the
implementation of the project. A request for the authority to spend the amount should
20
further to be made to the capital expenditure committee, which may like to revive the
profitability of the project in the changed circumstances.
7. Performance Review.
The last stage in the process of capital budgeting is the evaluation of the performance
of the project. The evaluation is made through post completion audit by way of
comparison of actual expenditure on the project with the budgeted one, and also by
comparing the actual return from the investment with the anticipated return. The
unfavorable variances, if any should be looked into and the causes of the same be
identified so that corrective action may be taken in future.
Increase revenue.
Reduce costs.
ii)
ii)
iii)
iv)
Profitability Index.
Data collection:
Primary data: - The primary data is the data which is collected, by interviewing
directly with the organizations concerned executives. This is the direct information
gathered from the organization.
Secondary data: - The secondary data is the data which is gathered from
publications and websites.
PROJECT CLASSIFICATION
Project classification entails time and effort the costs incurred in this exercise must be
justified by the benefits from it. Certain projects, given their complexity and
magnitude, may warrant a detailed analysis; others may call for a relatively simple
23
analysis. Hence firms normally classify projects into different categories. Each
category is then analyzed somewhat differently.
While the system of classification may vary from one firm to another, the following
categories are found in cost classification.
Mandatory investments
These are expenditures required to comply with statutory requirements. Examples of
such investments are pollution control equipment, medical dispensary, fire fitting
equipment, crche in factory premises and so on. These are often non-revenue
producing investments. In analyzing such investments the focus is mainly on finding
the most cost-effective way of fulfilling a given statutory need.
Replacement projects
Firms routinely invest in equipments means meant to obsolete and inefficient
equipment, even though they may be a serviceable condition. The objective of such
investments is to reduce costs (of labor, raw material and power), increase yield and
improve quality. Replacement projects can be evaluated in a fairly straightforward
manner, through at times the analysis may be quite detailed.
Expansion projects
These investments are meant to increase capacity and/or widen the distribution
network. Such investments call for an expansion projects normally warrant more
careful analysis than replacement projects. Decisions relating to such projects are
taken by the top management.
Diversification projects
These investments are aimed at producing new products or services or entering into
entirely new geographical areas. Often diversification projects entail substantial risks,
involve large outlays, and require considerable managerial effort and attention. Given
24
their strategic importance, such projects call for a very through evaluation, both
quantitative and qualitative. Further they require a significant involvement of the
board of directors.
Miscellaneous projects
This is a catch-all category that includes items like interior decoration, recreational
facilities, executive aircrafts, landscaped gardens, and so on. There is no standard
approach for evaluating these projects and decisions regarding them are based on
personal preferences of top management.
25
Introduction
Until now, this web site has broken one of the cardinal rules of financial management.
This page corrects for that problem and presents now, the first part of the subject of
Capital Budgeting.
Many books and chapters and web pages purport to discuss capital budgeting when in
reality all they do is discuss CAPITAL INVESTMENT APPRAISAL. There's nothing
wrong with a discussion of the CIA methods except that authors have a duty to point
out that CIA methods are only one part of a multi stage process: the capital budgeting
process.
A discussion of CIA and nothing else means that capital budgeting decisions are being
discussed out of context. That is, by ignoring the earlier and later parts of capital
budgeting, we are never assess where capital budgeting project come from, how
alternatives are found and evaluated, how we really choose which project to choose
and then we never review the projects and how they have been implemented.
Definition:
26
Having found a few projects to consider, the organization will investigate any number
of different ways of carrying them out. After all, the first idea probably won't either be
the last or the best. Creativity is the order of the day here, as organizations attempt to
start off on the best footing.
As the diagram suggests, at each of these first three stages, we need to consider
whether what we are proposing fits in with corporate objectives. There is no point in
thinking of a project that conflicts with, say, the growth objective or the profitability
objective or even an environmental objective. A lot of data will be generated in this
stage and this data will be fed into stage four: Capital Investment Appraisal.
STEP 4:- Capital Investment Appraisal
This is the number crunching stage in which we use some or all of the following
methods
Payback (PB)
28
Some projects will be discarded as a result of this stage. For example, if the PB cut off
is, say, 2 years, and a project has a PB of 3 years, it will be rejected. The same is true
of the ARR, NPV, IRR and PI.
Capital Budgeting Policy Manual
Let's pause at this point to make the point that what we have just said about cut off
rates and so on, come from formal procedures and documents. One such formal
document is the Capital Budgeting Policy Manual, in which formal procedures and
rules are established to assure that all proposals are reviewed fairly and consistently.
The manual helps to ensure that managers and supervisors who make proposals need
to know what the organization expects the proposals to contain, and on what basis
their proposed projects will be judged.
Whatever the cash position, we would like to invest in all projects that have a positive
NPV, whose IRR is greater than our cut off rate and so on.
Calculation of each cash flows after taxes of three years, which is arrived at by
deducting depreciation, interest and tax from earning before tax and interest
(EBIT). This residue is profit after tax to arrive at cash flow after tax.
2) This cash flow after tax are multiplied with the values obtained from the
Table (the present value annuity table against the 8% actuary discount Rate i.e.
in the case of project.
NPV is derived by deducting the sum of present values from the initial
Investment.
Initial investments are the sum of cash flows of three years shown in
31
CFATS
PVIF @ 10%
PVS
2010-2011
4036.94
0.909
3669.578
2011-2012
5657.83
0.826
4673.368
2012-2013
8014.59
0.751
6018.957
2013-2014
7188.91
0.683
4910.026
2014-2015
6959.35
0.620
4314.797
TOTAL:
23586.73
6636.97
16949.76
ACCEPT-REJECT CRITERION:
The accept -reject decision of NPV is very simple. If the NPV is positive then the
project should be accepted and if NPV is negative then the project should be rejected
i.e. .If
and
NPV > 0
NPV < 0
(ACCEPT)
(REJECT)
Hence in the case of Kesoram cements Limited project it is visible that the positive
NPV shows the acceptance and importance of the project.
32
RATE
OF
RETURN,
DISCOUNTED
CASH
TIME
FLOW,
---------------------------- XR1
Difference of P V s.
33
FORMULATION OF STEPS:
Annual
CFA Ts
2010-2011
Discount
Discount
Rate-88%
Rate-89%
PVF
PV
PVF
PV
0.531 2143.61514
0.529 2135.5413
Discount
Rate-90%
PVF
PV
0.526
2123.4304
4036.94
5657.83
0.2921 1652.65214
0.2799
1583.6266
0.277
1567.2189
2012-2013 8014.59
0.1579 1265.50376
0.1481
1186.9608
0.145
1162.1156
2013-2014 7188.91
0.0858 616.808478
0.0783
562.89165
0.076
546.35716
2014-2015 6959.35
0.0461 320.826035
0.0414
288.11709
0.04
278.374
2011-2012
5999.40556
5757.1374
5677.4961
IRR is the maximum rate of interest, which an organization can afford to pay on
capital, invested in, is accepted if IRR exceeds the cutoff rates and rejected if it is
below the cutoff rate.
Profitability index
CALCULATIONS OF BCR:
STEP1: Calculations of cash flows after taxes
STEP2: Calculations of Present values of cash inflows @10%.
STEP3: Application of the formula.
35
CFATS
PVIF @
PVS
10%
2010-2011
0.909
4036.94
5657.83
2011-2012
3669.578
0.826
4673.368
2012-2013
8014.59
0.751
6018.957
2013-2014
7188.91
0.683
4910.026
2014-2015
6959.35
0.620
4314.797
23586.73
TOTAL:
-------------------------------------Initial Investment
16505.98
= -----------------6636.97
Hence PI = 3 years.
36
= 2.58
ACCEPT-REJECT CRITERION:
> 1 (ACCEPT).
< 1
(REJECT).
CHAPTER-3
37
INDUSTRY PROFILE
&
COMPANY PROFILE
3.1 Pharmaceuticals Industry Profile
Pharmaceuticals is a knowledge-based, technology-intensive industry that is uniquely
placed to develop and commercialize the outcomes of Australias long term
investment in medical research.
The Australian market for pharmaceuticals is small in the context of global demand.
While the PBS allows for universal access to prescription products, the size of the
population means that sales are small.
Australia's population represents around 0.3 per cent of the world yet consumes
around one per cent of total global pharmaceuticals sales. Thus in 2009 Australia was
the 12th largest pharmaceuticals market by sales, while being ranked 55th on
population.
The expenditure on the PBS by Government has more than doubled over the last ten
years, from $3.2 billion in 1999-2000 to $8.3 billion (excluding patient contributions)
in 2009-10.
38
In 2009-10, the largest firm by PBS sales was Pfizer. Its sales represent 14.4 per cent
of the value of total sales made to the PBS. The top 10 suppliers by sales contributed
more than 67 per cent of the value of total sales made to the PBS. Alpha harm is the
largest firm by number of prescriptions on the PBS (accounting for 14.3 per cent of all
prescriptions dispensed under the PBS). The top 10 firms by the number of
prescriptions account for a total of just over 70 per cent of total prescriptions written.
These data suggest that the Australian market is serviced by a variety of suppliers
which is consistent with the global industry structure.
Australian industry developments have gained worldwide recognition. They include:
CSL's development of a Swine Flu (N1H1) vaccine
Developments in discovering the Gardasil vaccine for Human Papilloma Virus
through a partnership between Merck Sharp and Dohme and CSL
Australian biotechnology company Cytopia's $274 million deal with Novartis to
develop orally active, small molecule therapeutics targeting JAK3 kinase for the
prevention of transplant rejection and the treatment of multiple indications in
autoimmune diseases such as rheumatoid arthritis
The development by Biota Holdings of the flu drug Relenza.
Acrux's US$335 million deal (plus royalties) with Eli Lilly to market Acrux's US
FDA approved Axiron.
The Department encourages the development of an internationally competitive
pharmaceuticals industry with policies which enhance the operating environment for
the industry by:
Providing policy advice to the Minister for Innovation, Industry, Science and
Research (Innovation) on developments in the global pharmaceuticals industry and
how they might impact on the Australian operating environment
Providing Secretariat support to the joint industry and Ministerial Pharmaceutical
Industry Working Group
39
40
41
Recently we have deepened our focus into the rural markets in India to ensure the
expansion of our reach. In this initiative we have collaborated with our CSR wing, Dr.
Reddys Foundation to help us reach the millions who are still away from effective
treatment and availability of the right medicines. Apart from manufacturing and
distribution of medicines we also provide patient care through our various initiatives
like Sparsh, Life at your Doorstep, etc. (where patients are given free treatment and
medicines), and educate and create awareness among healthcare professionals through
DRFHE to cater to the millions who are in need of proper treatment across the
country.
Dr. Reddy's Laboratories Ltd, is a pharmaceutical company based in Hyderabad,
Andhra Pradesh, India. The company was founded by Anji Reddy, who had
previously worked in the publicly owned Indian Drugs and Pharmaceuticals Limited,
of Hyderabad, India. Dr. Reddy's manufactures and markets a wide range of
pharmaceuticals in India and overseas. The company has over 190 medications, 60
active pharmaceutical ingredients (APIs) for drug manufacture, diagnostic kits,
critical care, and biotechnology products.
Dr. Reddy's began as a supplier to Indian drug manufacturers, but it soon started
exporting to other less-regulated markets that had the advantage of not having to
spend time and money on a manufacturing plant that would gain approval from a drug
licensing body such as the U.S. Food and Drug Administration (FDA). By the early
1990s, the expanded scale and profitability from these unregulated markets enabled
the company to begin focusing on getting approval from drug regulators for their
formulations and bulk drug manufacturing plants in more-developed economies. This
allowed their movement into regulated markets such as the US and Europe.
By 2007, Dr. Reddy's had six FDA plants producing active pharmaceutical ingredients
in India and seven FDA-inspected and ISO 9001 (quality) and ISO 14001
(environmental management) certified plants making patient-ready medications five
of them in India and two in the UK
In 2010, the family-controlled Dr Reddy's denied[ that it was in talks to sell its
generics business in India to US pharmaceutical giant Pfizer, which had been suing
the company for alleged patent infringement after Dr Reddy's announced that it
43
the company launched Fluoxetine capsules. They became the first Indian company to
win 180-day exclusivity for a generic drug in the US. Also, they launched their first
generic product, Ranitidine, in the US market. In the year 2002, the company made
their first overseas acquisition of BMS Laboratories Limited and Meridian Healthcare
in UK. In the year 2003, they launched Ibuprofen, first generic product to be marketed
under the 'Dr. Reddy's' label in the US. In the year 2005, they acquired Roche's API
Business at its manufacturing site in Mexico. In the year 2006, the company acquired
Betapharm the fourth largest generics company in Germany for a total enterprise
value of Rs 480 million.
In the year 2007, the company launched Reditux - the world's first biosimilar MAb for the treatment of Non Hodgkins Lymphoma. Also, they became India's leading and
most profitable pharmaceutical company.
During the year 2008-09, the company acquired DowPharma's small molecules
business in UK under Chirotech Technology Ltd, BASF Corporation's manufacturing
facility at Shreveport in Louisiana, USA under Dr. Reddy's Laboratories Louisiana
LLC and Jet Generici SRL, a company engaged in the sale of generic finished
dosages in Italy. In addition, Perlecan Pharma Pvt Ltd, Macred India Pvt Ltd and Dr.
Reddy's Laboratories ILAC Ticaret also became subsidiary of the company.
During the year 2009-10, Dr. Reddy's Pharma SEZ Ltd was incorporated as a whollyowned subsidiary of the company for the purpose of formulation manufacturing at
Special Economic Zone and Perlecan Pharma Pvt Ltd was amalgamated with the
company. Further, the company acquired the balance stake of 30% in Dr. Reddy's
(Australia) Pty Ltd. The company filed 12 Abbreviated New Drug Applications
(ANDAs) in US including six Para IV filing during the year.
During the year 2010-11, the company acquired GlaxoSmithKline's (GSK) oral
penicillin manufacturing facility located in Tennessee, USA. This allows the company
to enter the US penicillin-containing antibacterial market segment through brands
such as Augmentin and Amoxil, and serve the needs of customers through
manufacturing and other capabilities that did not previously exist within the company.
45
Also, they increased the stake in the South African joint venture company to 100%
after acquiring the 40% stake of the partner. During the year, the company launched
Cresp in India, the first biosimilar darbepoetin alfa in the world.
In March 2011, they launched Peg-grafeelTM in India in the form of an affordable
pegfilgrastim, which is used to stimulate the bone marrow to produce more
neutrophils to fight infection in patients undergoing chemotherapy. Peg-grafeelTM
During the year, Idea2Enterprises (India) Pvt Ltd, Dr. Reddy's Laboratories Romania
SRL, I-Ven Pharma Capital Ltd, Dr. Reddy's Laboratories Tennessee LLC and Dr.
Reddy's Venezuela C.A.
FINANCIAL HIGHLIGHTS
Table 1 gives the financial highlights of the Company for FY2013 as compared to
previous financial year on Indian GAAP standalone basis.
DIVIDEND
Your Directors are pleased to recommend a dividend of Rs. 15 on every equity share
ofRS.5 each (300%) for FY2013. The dividend, if approved at the 29th Annual
General Meeting, will be paid to those shareholders whose names appear on the
register of members of the Company as on 16 July 2013.
The dividend would be tax-free in the hands of the shareholders.
SHARE CAPITAL
The paid-up share capital of your Company increased by R 1.38 million in FY2013
due to the allotment of 276,129 equity shares on exercise of stock options by the
eligible employees under Dr. Reddy's Employees Stock Option Scheme, 2002 and Dr.
Reddy's Employees ADR Stock Option Scheme, 2007.
UNSECURED, REDEEMABLE, NON-CONVERTIBLE DEBENTURES
The bonus non-convertible debentures (NCDs) issued by the Company in FY2011 are
listed on the Bombay Stock Exchange and the National Stock Exchange and rated
LAA+ by ICRA.
46
During FY2013, the second year's interest on these NCDs was paid on due date.
CORPORATE GOVERNANCE AND ADDITIONAL INFORMATION TO
SHAREHOLDERS
A detailed report on the corporate governance systems and practices of the Company
is given in a separate section of the annual report 2012-13. Detailed information for
the shareholders is given in Additional Shareholders' Information section.
MANAGEMENT DISCUSSION AND ANALYSIS
A detailed report on the Management Discussion and Analysis is provided as a
separate section in the annual report.
BUSINESS RESPONSIBILITY REPORT
A detailed Business Responsibility report is given as a separate section in the annual
report.
SUBSIDIARY COMPANIES
Management Discussions
Established in 1984, we are an integrated global pharmaceutical company committed
to providing affordable and innovative medicines through our three core businesses:
Global Generics, Pharmaceutical Services and Active Ingredients and Proprietary
Products.
Dr. Reddys business segments are described as under:
Global Generics (GG) segment, which includes our branded and unbranded
prescription and over-the-counter (OTC) drug products business. This segment also
includes the operations of our Biologics business;
Pharmaceutical Services and Active Ingredients (PSAI) segment, which consists
of
our Active
Pharmaceutical
Ingredients
(API)
business
and
Customs
Dr Reddys vice-chairman and chief executive officer G.V. Prasad says corporate
governance is more than just ticking the checkboxes.
Hyderabad: Dr Reddys Laboratories Ltd was founded in 1984 by technocratentrepreneur Kallam Anji Reddy with an initial capital outlay of Rs.25 lakh to
manufacture and supply active pharmaceutical ingredients (APIs), or bulk drugs,
through reverse engineering, taking advantage of a liberal Indian patent regime that
recognized process patents over product patents.
The company commenced commercial operations with API methyldopa, a
hypertension drug, in 1985. The success of methyldopa helped Dr Reddys become a
high-quality supplier and exporter of APIs. The company went public in May 1986,
raising Rs.2.46 crore, and in the same year entered the finished dosage business in
India with the launch of antibiotic norfloxacin under the brand name Norilet.
A key breakthrough came in 1987, when Dr Reddys received approval from the US
Food and Drugs Administration to make the painkiller ibuprofen API, opening up
that countrys market. Dr Reddys also became the first Indian drug maker to export
norfloxacin and ciprofloxacin to Europe and the Far East.
Dr Reddys completed its first overseas acquisition in 2002 when it took over BMS
Laboratories Ltd and Meridian Healthcare (UK) Ltd, a wholly-owned subsidiary of
BMS, for 9.05 million (around Rs.79 crore today). In 2005, Dr Reddys acquired
Roche Holding AGs API business in Cuernavaca, Mexico, for $59 million (around
Rs.319 crore today).
The company acquired Betapharm, the fourth largest generic pharmaceuticals maker
in Germany, for a total enterprise value of 480 million (around Rs.3,384 crore
today) in cash in 2006, the largest acquisition by an Indian company at that point of
time.
In April 2011, Dr Reddys became the first Asia-Pacific pharmaceutical company
outside Japan to list on the New York Stock Exchange.
49
The company has had to cope with adversity on several fronts in recent years. The
Betapharm acquisition hasnt worked out for the company as Germany, the second
largest generics market after the US, shifted to a tender-based system for drug
purchases that saw prices dropping. The prize acquisition soon turned into a liability.
The company has also faced setbacks in its drug discovery programme, which it has
put on the backburner because of funding constraints and commercial risks. Last
year, the US Food and Drug Administration issued an import alert against the
companys plant in Mexico, advising US entities against importing drugs
manufactured in the plant; the import alert was revoked this year.
Despite the challenges it faces, Dr Reddys has stayed independent and improved its
financial performance. In the year ended March, net profit rose 29% to Rs.1,426.2
crore and sales rose 30% to Rs.9,673.7 crore, 80% of which is from exports. The
company has a market capitalization of around Rs.30,000 crore.
The drug makers management philosophy is one of the elements of its success.
Corporate governance is more than just ticking the checkboxes, said G.V. Prasad,
vice-chairman and chief executive officer.
Compliance doesnt build a great company. I am not a fan of best practices or
checkbox kind of governance, he said. We have gone much beyond that.
Once every two years, the board evaluates its performance and deliberates on future
strategy. The board is currently undergoing a performance evaluation, the last such
exercise having been held in 2010.
We had a good reflection of our own contribution to the board and probably a mirror
held to our blind spots as one thing. The second thing is we have actually restructured
the way the board functions, so it becomes more efficient and I think that has helped
us organize ourselves much better, Prasad said.
CHAPTER-4
50
Total
Total
Fixed
Net
Capital
sales
assets
assets
Profit
Employed
Long
Share
term
holders
Funds
45.45
45.45
383.35
378.74
2289.36
funds
1,13,161
1,27,090
237.34
3232.23
1,49,415
45.45
-210.21
-379.74
4145.56
2812.99
1,66,719
2,14,254
45.45
1173.21
45.45
TABLE 2
Years
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
1.447598
1.18102
1.018037
1.01856
1.178842
Change
0.266578
0.162983
-0.00052
-0.16028
51
TABLE - 3
Years
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
52
TABLE - 4
Years
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
Return on Investment
Ratio%
Change%
0.326753
0.165435
0.161318
0.073429
0.092006
-0.05071
0.124136
-0.135
0.084288
53
Return on Investment.
Formula:
Return on Investment =
Net Profit
_____________________ X 100
Capital Employed
TABLE 5
Years
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
Fixed assets to total long-term funds, this ratio indicates the proportion fixed
assets that financed by long-term funds. In other words it indicates the amount of
external borrowings invested in fixed assets. Generally more of external funds used
for investing in fixed assets is economical and healthy, the table-5 reveals the
following facts.
The ratio of fixed assets to long-term borrowings has not been showing any
consistent trend. It has varied from -0.58 times to 0.83 (2013-2014).
The Dr.Reddys Lab
TABLE-6
Years
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
b) The amount invested by the shareholders funds in the year 45.74Cr (20122013).
c) The ratio has showing on increasing trend in all the years of observation
except in This shows the Dr.Reddys Lab is depending more on shareholders
funds for financing of fixed assets them external borrowings
56
The rate of return is considered as cut off rate or required rate or rate generally
determined on the basis of cost of capital to allow for the risk element involved in the
project.
STEPS FOR CALCULATION OF NPV:
1)
Calculation of each cash flows after taxes of three years, which is arrived
at by deducting depreciation, interest and tax from earning before tax and
interest (EBIT). This residue is profit after tax to arrive at cash flow after
tax.
2) This cash flow after tax are multiplied with the values obtained from the
Table (the present value annuity table against the 8% actuary discount
Rate i.e. in the case of project.
3) NPV is derived by deducting the sum of present values from the initial
Investment.
4) Initial investments are the sum of cash flows of three years shown in
Capital expenditure table
Let us assume the discount rate be 10%:
TABLE:7
YEARS
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
CFATS
PVIF @ 10%
PVS
0.909
4036.94
5657.83
0.826
3669.578
8014.59
0.751
7188.91
0.683
4673.368
6018.957
4910.026
6959.35
0.620
TOTAL:
57
4314.797
23586.73
6636.97
16949.76
ACCEPT-REJECT CRITERION:
The accept -reject decision of NPV is very simple. If the NPV is positive then the
project should be accepted and if NPV is negative then the project should be rejected
i.e .If
and
NPV > 0
NPV < 0
(ACCEPT)
(REJECT)
Hence in the case of Dr.Reddys Lab project it is visible that the positive NPV shows
the acceptance and importance of the project.
RATE
OF
RETURN,
DISCOUNTED
CASH
TIME
FLOW,
IRR= R +
Higher NP
---------------------------- XR1
Difference of P V s.
FORMULATION OF STEPS:
STATEMENT OF SHOWING CALCULATION NPV @88%,89%,90% UNDER
IRR METHOD
(R s corers)
TABLE:8
YEARS
Annual Discount
Discount
Discount
CFA Ts Rate-88%
Rate-89%
Rate-90%
PVF
PV
PVF
PV
PVF
PV
0.531 2143.61514
0.529 2135.5413
0.526
2123.4304
2011-2012
4036.94
5657.83 0.2921 1652.65214 0.2799 1583.6266
0.277
1567.2189
2012-2013
2013-2014
2014-2015
2015-2016
8014.59
0.1579 1265.50376
0.1481
1186.9608
0.145
1162.1156
7188.91
0.0858 616.808478
0.0783
562.89165
0.076
546.35716
6959.35
0.0461 320.826035
0.0414
288.11709
0.04
278.374
59
5999.40556
5757.1374
ACCEPT-REJECT CRITERION:
IRR is the maximum rate of interest, which an organization can afford to pay on
capital, invested in, is accepted if IRR exceeds the cutoff rates and rejected if it is
below the cutoff rate.
The cutoff rate of Dr.Reddys Lab is 10%, which is less than the IRR i.e 88.5%
hence the acceptance of Dr.Reddys Lab is quiet a good investment decision taken by
management.
PROFITABILITY INDEX: (BCR OR PI)
Profitability index method is also known as time adjusted method of
evaluating the investment proposals. Profitability also called as benefit cost ratio
(B\C) in relationship between present value of cash inflows and the present value of
cash out flows. Thus
60
5677.4961
Profitability index
CALCULATIONS OF BCR:
STEP1: Calculations of cash flows after taxes
STEP2: Calculations of Present values of cash inflows @10%.
STEP3: Application of the formula.
Statement for calculating of benefit cost ratio
TABLE:9
YEARS
CFATS
PVIF @
PVS
10%
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
0.909
4036.94
5657.83
3669.578
0.826
4673.368
8014.59
0.751
6018.957
7188.91
0.683
4910.026
6959.35
0.620
4314.797
23586.73
TOTAL:
TABLE:10
YEARS
CFATS
PVIF @ 10%
61
PVS
2011-2012
2012-2013
2013-2014
2014-2015
2015-2016
0.909
4036.94
5657.83
3669.578
0.826
8014.59
0.751
7188.91
0.683
6959.35
0.620
4673.368
6018.957
4910.026
4314.797
16505.98
TOTAL:
Profitability index
16505.98
= -----------------6636.97
= 2.58
Hence PI = 3years.
ACCEPT-REJECT CRITERION:
There is a slight difference between present value index method and
profitability index method. Under profitability index method the present value of cash
inflows and cash outflows are taken as accept-reject decision.
I.e. the accept reject criterion is:
If Profitability Index
Profitability Index
> 1 (ACCEPT).
< 1
(REJECT).
62
CHAPTER-5
FINDINGS,CONCLUSIONS & SUGGESTIONS
5.1 FINDINGS
The budgeting exercise in Dr Reddys Laboratories also covers the long term
capital budgets, including annual planning and provides long term plan for
application of internal resources and debt servicing translated in to the
corporate plan.
63
To establish a close link between physical progress and monitory outlay and to
provide the basis for plan allocation and budgetary support by the government.
A single discount rate should not be used for all the capacity budgeting
projects.
Inducting at least three non -official directors the mechanism of the Search
Committee should restructure the Boards of these PSUs.
Feasibility report of the project is prepared on the cost estimates and the cost
of generation.
5.2 SUGGESTIONS
64
The ROI Of Dr Reddys Laboratories did not record any consistent trend. It
varied from 10% (2011-2012) to 12% (2015-2016).
The fixed assets ratio shows the fluctuating trends form 1.56 (2011-2012) to
(2015-2016) as 1.15 and the funds were required then continuously declined.
V.3 CONCLUSIONS
Every organization has pre-determined set of objective and goals, but reaching
those objectives and goals only by proper planning and executing of the plans
economically.
.
Unapproved schemes
65
BIBLIOGRAPHY
Books:
-Financial Management
- Prasanna Chandra
-Management Accounting
-Management Accounting
-S.N.Maheshwary
-Financial Management
-Research Methodology
-K.R.Kothari
Internet Sites:
http\\:www.google.com
http\\:www. Dr Reddys Laboratories.co.in
http\\:www.googlefinance.com
66