Documente Academic
Documente Profesional
Documente Cultură
BANGALORE UNIVERSITY
In partial fulfillment of the requirements for the award of the POST
GRADUATE DEGREE
Of
MASTER OF FINANCE AND ACCOUNTING
Submitted by
HARSHA.S
Reg. No. 1OATCM5014
GOVERNMENT OF KARNATAKA
GOVT RAMNARAYANA CHELARAM COLLEGE OF COMMERCE AND
MANAGEMENT
Basveshwara Circle, Palace Road, Bangalore-560001
2
2001
111 -- 2
2001
122
CERTIFICATE BY THE PRINCIPAL
Date:
STUDENT’S DECLARATION
HARSHA.S
Reg. No. 10ATCM5014
“AN EVALUATION OF FINANCIAL PERFORMANCE OF INDIAN HEAVY ELECTRICAL
INDUSTRIES”- A STUDY AT BANGALORE.
CONTENTS
CHAPTER – 1 INTRODUCTION 1 - 18
BIBLIOGRAPY
LIST OF TABLES
LIST OF CHARTS
CHART
PARTICLARS PAGE NO
NO
CHART 4.1 TRENDS ANALYSIS, Crompton Greaves 51
CHAPTER- 1
INTRODUCTION
1.1: INTRODUCTION
Measuring performance has been part and parcel of any successful business
entity. It is strategic because the long run survival of any organization depends on
its performance. Managements use performance measurement to evaluate the
overall health of organization.
Analysis of capital structure is an important task which financial
managers of every organization go through before formulating capital structure
decisions of their company. Even the investors and promoters have to take every
important measure so as to lead their organization towards growth as well as reap
maximum profit along with maximization of company’s value by its
performance. These all actions need careful watch of their company, which is
helped by capital structure analysis.
One of the key issues in the capital structure decision is the relationship
between the capital structure and the value of the firm. The capital structure or
financial leverage decision is examined from the point of view of its impact on
the value of the firm. The optimum capital structure is one that maximizes the
market value of the firm.
Electricity in the form of lighting arrived 35 years later with the former princely
state of Bikaner introducing electricity in the subcontinent. In 1886 Jamsetji Tata
installed a dynamo driven power plant in his residence, which was later extended
to the adjacent Gymkhana Chambers ten years later. When the Taj Mahal Hotel
was built in 1903, it was equipped with a modern power generator.
The first major hydroelectric project (4.5 MW) in India was on the Cauvery River
at Sivasamudram, commissioned by the Maharaja of Mysore in 1899. It
commenced power supplies to the Kolar Gold Mines in 1902. The capacity was
increased to 42 MW in stages by 1927.
In 1903, the Madras Electric Supply Corporation of India Ltd. installed a power
plant and subsequently set up power plants in different cities including Karachi,
Kanpur, Allahabad, Nagpur, Rangoon and Tibet.
Over the past two decades, the power plant equipment industry has been
witnessing a process of consolidation. In the late 1970s there were 10 to 12
players and today there are about 4 to 6. This consolidation has resulted in
stronger Companies with increased size, economies of scale, wider product
ranges and Enhanced financial strength. They now have greater access to markets
and higher Bargaining power as a result of combined technological strengths. The
major Consolidation which has taken place is detailed below:
• Eighties:
• GEC UK + Alcatel France GEC Alstom
• ASEA Sweden + BBC Switzerland ABB
• ABB acquired 39 companies and the power transmission and power distribution
business of Westinghouse Electric Corporation to become a technology leader in
T&D business.
• Nineties
• Siemens acquired Westinghouse’s fossil power plant activities in 1998 and also
Voith Germany’s Hydro division and Parson’s Power Engineering.
• Babcock Borsig Power took over B&W Spain
• GE Hydro bought over Kvaerner
In the case of the user sector there has been a shift in the
fuel mix used to generate electricity since the 1970s. The use of oil has declined
after the oil shocks. Prior to the oil shocks, oil accounted for nearly 23% of the
fuels used in electricity generation, but since then, its share has fallen to under
10% today.
While coal continues to remain the dominant fuel for electricity
generation, generation from nuclear power increased rapidly from the early 1970s
to the mid 1980s, while natural gas fired generation has grown rapidly in the
1980s and the 1990s.
Hence the technology and equipment for electricity generation has also
undergone a shift from mainly coal and oil based to natural gas, hydro and
nuclear. In the future renewables will make its presence felt.
The Indian heavy electrical equipment industry has registered a 27% growth
during 2004-05 as compared to the year 2003-04. The performance of the heavy
electrical equipment industry is closely linked to the power programme, which
continues to languish due to fund constraints. The progress on the reform front
for State Electricity Boards has also been rather slow. Theft of power, free /
subsidized electricity and heavy T&D losses are the major issues responsible for
the weak financial condition of the SEBs and require serious attention.
During the 9th Five Year Plan (1997-2002), the Indian Government had fixed a
targetof 40245.2 MW for capacity addition, comprising 29545.5 MW thermal,
9819.7 MW for hydro and 880 MW for nuclear. Unfortunately, due to various
constraints, the Government itself could add only about 19,000 MW compared to
the planned addition.
Electricity generation is expected to double in the world between 2002 and 2025.
The strongest growth in electricity consumption is projected in the emerging
economies. As per the estimates of the International Energy Outlook, investments
in the power sub-segment in the developing countries in Asia are expected to be
the fastest growing in the world in the next two decades.
India’s per capita energy consumption is very low. With the growing economy,
changing lifestyles, increasing electrification of rural and semi – urban areas, the
consumption of electricity is expected to increase, leading to higher per capita
electricity consumption. As per the Ministry of Power and the Central Electricity
Authority (CEA), per capita electricity consumption is set to increase from 585
units in 2007–2008 to 1000 units by 2011–2012.
India is the only developing country besides China, which produces the entire
range of electrical power generation and transmission machinery. Indian
companies enjoy majority of the market share in production across most
segments in the industry. But a large number of collaborations with foreign
manufacturers are taking place in the industry leading to the growth of several
joint venture companies5
Indian manufacturers are yet to reach the kind of competency levels the global
manufacturers have with regard to technology, delivery and quality parameters.
On the cost parameter, common. characteristics apply to the Indian heavy
electrical machinery industry when compared with the western companies in the
industry. According to a report published by an industry association Indian
Electronic and Electrical Manufacturers Association (IEEMA), the Indian heavy
electrical machinery industry is weak compared to global manufacturers with
respect to automation in production, Research and Development (R&D)
expenditure, training and development.
1. India’s quality standards are far more superior from some of the Asian tigers in
the heavy electrical machinery industry.
2. The cost advantage that China enjoyed over India in the last few years was in
the range of 20–25 per cent whereas now that cost advantage over India is
reducing and is now about 5 per cent.
3. Key strength of the industry is in being able to customize manufacturing of
products.
4. Nuclear deal could lead to more business for electrical machinery
manufacturers.
1. Big challenges cited by industry experts are timely availability of raw materials
and infrastructural deficiencies.
Chart: 1.1
Chart: 1.2
The segment has a fragmented structure with 53% of the manufacturers with a
turnover of less than Rs.50 crores. This is also due to the fact that there are many
companies in the unorganized sector who are manufacturing transformers,
1.17: TECHNOLOGY
The manufacturers and users felt that the technology available in India for most
of the products was available in India barring a few products required for high
voltage lines. Raw materials like CRGO steel, amorphous cores for low loss
transformers, high voltage insulation papers, cables and joint accessories above
132 kV, OPGW,
G/S above 145 kV, disturbance recorders for 132 kV Sub-stations are still
imported since they are not manufactured either due to lack of availability of
technology, or the volumes required are not economical.
POWERGRID has already implemented/implementing the
following new technologies and the domestic companies are quickly gearing
themselves to either developing or acquiring these technologies.
• Modern route survey technique using GPS, GIS, satellite imagery, ALTM
etc
Operational Efficiencies
Financial Parameters
Sales have been on the rise even during the recessionary period because of the
demand from the power sector. The growth rate has been excellent in 2004-05 as
compared to 2003-04 at 27% and that too over 21% over the previous year.
Exports as compared to domestic sales, have fallen in 2004-05 after a 7.8%
growth in 2003-04.
Chart: 1.4
Chart: 1.5
The previous year has witnessed an unprecedented rise in basic metal prices like
copper, aluminum, and CRGO steel. This is evident from the graph below.
Further, due to the inverted duty structure, companies have increased
procurement of complete equipment, thereby adding to the cost of raw materials
and bought outs.
Value added for an industry is the difference between the value of the output and
the value of the inputs namely raw materials & bought outs. In other words we
can attribute this difference to the value added to the product by the company. In
this sector it has been noted that the value added as a percentage of net sales has
shown a sharp decline from 45% in 2008 to 43% in 2009 and 30% in 2010. This
is mainly due to two reasons:
The country is facing an acute shortage of supply along with high price
fluctuations and erratic delivery schedules and production of this steel is
nonexistent in India. Heavy Electrical Industries in India play an important role in
solving the above problems. in recent years due to globalization the entry of new
multinational companies in heavy electrical industry has a tremendous impact on
the domestic industries. This study is undertake in order to evaluate such
domestic industries
CHAPTER-2
LITERATURE REVIEW
INTRODUCTION
The public enterprises are expected to achieve many different and often
conflicting objectives. For example, they are supposed to generate some financial
surplus which may, at times, be contradictory to other objectives like reducing
unemployment or promoting employee’s welfare or developing skills or
contributing to growth or technical progress, and the correction of regional
imbalances. Many times, public enterprises engaged in manufacturing are not
financially profitable because of some factors like poor capacity utilization,
industrial relations problems, equipment failures, managerial shortcomings, and
huge inventory accumulations, but their inefficiency is usually protected by
vague references to their contribution to economic welfare.
An attempt has been made in that paper to find out the empirical classification of
financial measures of performance in Indian public Heavy Electrical enterprises
and how it differs from that of Private Heavy Electrical enterprises.
linked with efficient of its finance. Finance is the genesis of the entire business
activity.
The subject of all finance has been traditionally classified into two classes:
1) Public finance
2) Private finance
Public finance
Private finance
Definition
J.F.Bradely defines financial management as, “The area of the
business management devoted to a judicious use of capital and careful selection
sources of capital in order to enable a spending unit to move in the direction of
reaching its goals”.
Weston and Brigham, “Financial management is an area of
financial decision making, harmonizing individual motives and enterprise goals.”
Financial Decisions
• INVESTMENT DECISION:
• FINANCING DECISION:
• DIVIDEND DECISION:
The third major financial decision relates to the disbursements of profits
back to investors who supply capital to the firm. The dividend is concerned with
the quantum of profit to be distributed among shareholders. The management
must decide whether the firm distribute all the profits are retained them or
distribute a portion and retain the balance. Theoretically, this decision should
depend on whether company or the shareholders can make more profitable use of
funds. However in practice a number of other functions like the market price of
shares, the trend of earnings, the tax positions of shareholders etc., play an
important role in determination of dividend policy of a business enterprise.
Different agencies thus look at the enterprise from their responsible view
point, and are interested in, knowing about its profitability and financial
position. In short, a detailed cause and effect study of profitability and
financial condition is the overall objective of financial statement analysis.
Trend analysis
Comparative analysis
• RATIO ANALYSIS:
Ratio analysis is an important and powerful technique or method.
It is used as a yardstick for evaluating the financial condition and performance of
a firm. Analysis and interpretation of various accounting ratios gives a better
understanding of financial condition and performance of the firm in a better
manner than the perusal of financial statements.
• TREND ANALYSIS:
The key division in capital structure is between debt and equity. The proportion
of debt funding is measured by gearing.
• COMPARATIVE ANALYSIS:
Comparative financial statements indicate the direction of
movement with respect of financial position and operating results of the firm.
The importance of comparative financial statements can be understood from the
requirement of the Companies Act, 1956 which makes obligatory for all
companies to prepare the final accounts of the companies by presenting current
year as well as previous year figures.
• COMMON SIZE ANALYSIS:
The common size statements represent the relationship of different
items, contained in a financial statement, with some common item by expressing
each item as a percentage of the common item.
MEANING:
A ratio or a financial ratio is a relationship between two
accounting figures, expressed mathematically. Ratio analysis helps to ascertain
the financial condition of the firm. In financial analysis, a ratio is compared
against a benchmark for evaluating the financial positions and performance of a
firm. Financial ratios help to summarizes large quantities of financial data to
make qualitative judgement about the firm’s financial performance.
1. The ability of the firm to meet its current obligations the extent to which
the firm has used its long-term solvency by borrowing funds.
2. The efficiency with the firm is utilizing its assets in generating the sales
revenue.
LIMITATIONS OF RATIOS:
1. It is difficult to decide on the proper basis of comparison.
4. The difference in defamations of items in the Balance sheet and profit and
loss statement makes the interpretation of ratios difficult.
5. The ratios calculated at a point of time are less informative and defective
so they suffer from short-term changes.
6. The ratios are generally calculated from past financial statements and thus
are no indicators of the future.
7. There are no well-accepted standards and rules of thumbs for all ratios,
which can be accepted as norms. It renders interpretations of ratios
difficult.
9. Like financial statements, ratios also suffer from the inherent weakness of
accounting records such as their historical nature. Ratios of the past are
not necessarily true indicators of the future.
It helps the analysis to get a better insight about financial strength and weakness
of firm. At the same time, it is important to understand that ratio analysis
provides a symptomatic analysis of a company’s performance and financial
condition. To view each ratio separately and assess the financial situation on that
basis is not a recommended practice.
This is so because each ratio reflects a symptom but all the symptoms may be
combined and analysis as a whole before a diagnosis can be made. Ratio analysis
can be used in the similar way by a financial manager. They are related and
interrelations must be understood. Each managerial decision affects not only one
ratio but also a number of ratios.
Ratio analysis is a powerful tool of financial analysis. A ratio is
defined as “The relationship between accounting figures expressed
mathematically, is known as financial ratio”.
In financial analysis, a ratio is used as an index or yardstick for
evaluation the financial position and performance of a firm. It helps the analyst to
make qualitative judgment about the firm’s position and performance.
It involves comparison for a useful interpretation of the financial
statements. It should be compared with some standards.
The standards of comparison are:
Financial statements of the previous years can be compared and the trend
regarding various expenses, purchases, sales, gross profits and net profit etc. can
be ascertained. Value of assets and liabilities can be compared and the future
prospects of the business can be envisaged. Assessing the growth potential of the
business. The trend and other analysis of the business provide sufficient
information indicating the growth potential of the business.
3. Comparative position in relation to other firms
The different tools of an analysis tell us whether the firm has sufficient funds to
meet its short term and long term liabilities or not.
PARTIES INTERESTED
Analysis of financial statements has become very significant due to widespread
interest of various parties in the financial results of a business unit. The various
parties interested in the analysis of financial statements are:
(i) Investors :
Shareholders or proprietors of the business are interested in the well being of the
business. They like to know the earning capacity of the business and its prospects
of future growth.
(ii) Management :
They are interested in financial statements for negotiating the wages or salaries or
bonus agreement with the management.
(iv) Lenders :
Lenders to the business like debenture holders, suppliers of loans and lease are
interested to know short term as well as long term solvency position of the entity.
(v) Suppliers and trade creditors :
The suppliers and other creditors are interested to know about the solvency of the
business i.e. the ability of the company to meet the debts as and when they fall
due.
(vi)Tax authorities :
Tax authorities are interested in financial statements for determining the tax
liability.
(vii) Researchers:
They are interested to know the growth of profit. As a result of which they can
demand better remuneration and congenial working environment.
(ix)Government and their agencies :
The stock exchange members take interest in financial statements for the purpose
of analysis because they provide useful financial information about companies.
Thus, we find that different parties have interest in financial statements for
different reasons.
Lawrence Hamil (1998) stated that one of the most important tools for assessing
the strength of an organization within its industry is financial analysis. Managers,
investors and strategist all employ some form of this analysis as a beginning point
for their strategic decision-making. Investors, strategists use financial analysis in
making decision about whether to engage in certain business decision. They
provide managers with a measurement of how the company is doing (performing)
in comparison with its performance in past years and with the performance of
competitors in the industry.
Comparative statements are financial statements that cover a different time frame,
but are formatted in a manner that makes comparing line items from one period
to those of a different period an easy process. This quality means that the
comparative statement is a financial statement that lends itself well to the process
of comparative analysis. Many companies make use of standardized formats in
accounting functions that make the generation of a comparative statement quick
and easy.
3) Comparative statement analysis is used for intra firm analysis and inters
firm analysis.
6) If the value in the first year is zero then change in percentage cannot be
indicated. This is the limitation of comparative statement analysis. While
interpreting the results qualitative inferences need to be drawn.
The common size ratio for each line on the financial statement is calculated as
follows:
Item of Interest
Common Size Ratio =
Reference Item
For example, if the item of interest is inventory and it is referenced to total assets
(as it normally would be), the common size ratio would be:
Inventory
Common Size Ratio for Inventory =
Total Assets
The ratios often are expressed as percentages of the reference amount. Common
size statements usually are prepared for the income statement and balance sheet,
expressing information as follows:
The ratios in common size statements tend to have less variation than the absolute
values themselves, and trends in the ratios can reveal important changes in the
business. Historical comparisons can be made in a time-series analysis to identify
such trends. Common size statements also can be used to compare the firm to
other firms.
Limitations
Trend analysis calculates the percentage change for one account over a period of
time of two years or more.
Percentage change
To calculate the percentage change between two periods:
Calculate the amount of the increase/ (decrease) for the period by subtracting the
earlier year from the later year. If the difference is negative, the change is a
decrease and if the difference is positive, it is an increase.
FEATURES OF TREND ANALYSIS
1) In case of a trend analysis all the given years are arranged in an ascending
order.
2) The first year is termed as the “Base year” and all figures of the base year
are taken as 100%.
3) Item in the subsequent years are compared with that of the base year.
4) If the percentages in the following years is above 100% it indicates an
increase over the base year and if the percentages are below 100% it
indicates a decrease over the base year.
5) A trend analysis gives a better picture of the overall performance of the
business.
6) A trend analysis helps in analysing the financial performance over a
period of time.
Financing decisions involve raising funds for the firm. It is concerned with
formulation and designing of capital structure or leverage. The most crucial
decision of any company is involved in the formulation of its appropriate capital
structure. The best design or structure of the capital of a company helps the
management to achieve its ultimate objectives of minimizing overall cost of
capital, maximizing profitability and also maximizing the value of the firm.
The capital structure decision of a firm is concerned with the determination of
debt equity composition. Capital structure ordinarily implies the proportion of
debt and equity in the total capital of a company. The term capital may be
defined as the long – term funds of the firm. Capital is the aggregation of the
items appearing on the left hand side of the balance sheet minus current
liabilities.
In other words capital may be expressed as follows:
Capital = Total Assets – Current Liabilities.
Further, capital of a company may broadly be categorized into equity and debt.
The total capital structure of a firm is represented in the following figure:
Total Capital
Capital structure involves a choice between risk and expected return. The optimal
capital structure strikes the balance between these risks and returns and thus
examines the price of the stock.
Significant variations with regard to capital structure can easily be noticed among
industries and firms within the same industry. So it is difficult to generate the
model capital structure for all business undertakings. The following is an attempt
to consolidate the literature on various methods to suggest by researchers in
arriving at optimal capital structure.
Notations used:
• V = value of firm
• re and wd are percentages of the firm that are financed with stock and
debt.
After making above analysis, it has been tried to evaluate the financial health and
viability of these banks by using Altman Z-Score model. Altman (1968) coined
a multivariate Z-score analysis to assess financial health and to predict
Bankruptcy. It has been considered a powerful diagnostic tool that forecasts the
bankruptcy. The model is defined as: (Z =1.2X1 + 1.4X2 + 3.3X3 +0.6X4 +
0.999X5) wherein, the variables X1 to X4 are computed as percentage values
while X5 variable is obtained in number of times and signify as: X1 is the ratio of
working capital to total assets, X2 is the ratio of retained earnings to
total assets, X3 is the ratio of earnings before interest and tax to total assets, X4 is
the ratio of market value of equity to book value of debt, X5 is the ratio of sales
to total assets. The model discriminate the sampled unit(s) in three categories in
terms of Z-score output in relation to the financial performance.
Thus in this study we have use the methods such as Trend Analysis to check the
performance of Share holders Fund ,Gross Earnings ,Profit After Tax, Profit
Before Tax. In the study we have also used regression analysis along with
Common Size Balance Sheet with Income Statement, With ALTMAN's Z -
SCORE
CHAPTER-3
RESEARCH METHODOLOGY
This study helps to understand the Financial Performance of the Indian heavy
electrical industry so has to support the generation of power which is the basic
need and the major shortage source of energy and hurdle for the process of nation
building .The research is based on the financial Analysis tools such as trend
analysis, Regression Analysis, Capital structure Analysis,.
3.4:STUDY DESIGN:
The type of the study or research used in this project is an exploratory research
design. It mainly involves surveys and facts findings enquiries of different kinds.
The major purpose of exploratory research is a description of the state of the
affairs, as it exists at present. Thus a study is a fact finding investigation with
adequate interpretation. It focuses on particular aspects or dimensions of the risk
and return of mutual fund. It is designed that it gathers descriptive information
and provides information for formulating more sophisticated studies.
The design used in this research is experimental design. In this study an attempt
has been made to experiment the MODEL –“ An Evaluation of Financial
Performance of Indian Heavy Electrical Industry - A study at Bangalore”
taking four Major companies of Heavy Electrical Industry of INDIA out of
which two are from public sector and other two are from private sector which
have units in Bangalore as the sample.
3.5:TYPES OF DATA
Secondary and Primary data has been used for the analysis purpose.
3.6:STUDY FRAME:
3.7:SAMPLE TECHNIQUE
The sampling technique used is the convenient sampling. As the name implies,
the sample is selected because they are convenient.
The major data relevant for this research is secondary data which has been
Collected from annual Reports and Websites.
• CHAPTER 1
Deals with general information of the Heavy Electrical industry In India
• CHAPTER 2
Review of literature Deals with general information of financial management
and financial analysis, significance and purpose of financial analysis, decision
making based on financial analysis, tools of financial analysis, accounting
ratio as a tool of financial analysis, importance of accounting ratios
• CHAPTER 3
Describes the design of the study. It gives the introduction statement of the
problem, objective of the study, scope of the study, methodology of the study,
plan of analysis, limitations of the study.
• CHAPTER4
Gives the interpretation and analysis of financial statements through Trend
analysis, charts and graphical representation.
• CHAPTER 5
Shows the findings based on analysis and interpretation and also Gives
suggestions and conclusions based on findings.
CHAPTER-4
DATA PRESENTATION AND ANALYSIS
4.1: INTRODUCTION
In this chapter, both primary and secondary data are made use for the analysis. Due to the
problem faced in generating primary data from public companies in Bangalore, I resorted to
generating the data from private companies based/branch in Bangalore. From this secondary
data, I picked the key financial performance indicators. These indicators are companies’
Shareholders’ Fund, Gross Earning/Turnover, and Profit after Tax and Profit before Tax. This
financial data was collected over a Five-year period. I therefore, used this secondary data to
run the trend analysis of the companies’ financial performance using Excel software.
I also derived from the secondary data the cross-sectional data over a Five-year period for the
regression analysis. From this, I computed the multiple regression analysis. The result of this
multiple regression gave me the least square model of the study.
2. REGRESSION Analysis
TREND ANALYSIS
Trend percentage are very useful is making comparative study of the financial statements for
a number of years. These indicate the direction of movement over a long time and help an
analyst of financial statements to form an opinion as to whether favorable or unfavorable
tendencies have developed. This helps in future forecasts of various items.
For calculating trend percentages any year may be taken as the ‘base year’. Each item of base
year is assumed to be equal to 100 and on that basis the percentage of item of each year
calculated.
Table 4.1
FINANCIAL DETAILS OF CROMPTON GREAVES LIMITED
*` in crores
GRAPH 4.1
FINANCIAL DETAILS OF CROMPTON GREAVES LIMITED
2500
2000
1500
SHARE HOLDERS FUND
GROSS EARNINGS
PROFIT BEFORE TAX
1000 PROFIT AFTER TAX
500
0
2006-07 2007-08 2008-09 2009-10 2010-11
Interpretation:
The table 4.1 and graph 4.1 it is clear that the share holder fund as stable
growth from 2006-2007 to 2008-2009 but from 2008-2009 to 2010-2011 there is a drastic
Change in fund. The Gross earnings, Profit before Tax and Profit After Tax has stable growth
from 2006-2007 to 2008-2009 but from 2008-2009 to 2009-2010 there is drastic increase and
from there is a slight increase till 2010-2011.
Table 4.2
FINANCIAL DETAILS OF BHARAT HEAVY ELECTRICALS
LIMITED
*` in crores
SHARE HOLDERS GROSS PROFIT PROFIT
YEAR FUND EARNINGS BEFORE TAX AFTER TAX
GRAPH 4.2
FINANCIAL DETAILS BHARAT HEAVY ELECTRICALS LIMITED
25000
20000
5000
0
2006-07 2007-08 2008-09 2009-10 2010-11
Interpretation:
The table 4.2 and graph 4.2it is clear that the share holder fund as stable
growth from 2006-2007 to 2008-2009 but from 2008-2009 to 2010-2011 there is a drastic
Change in fund. The Gross earnings, Profit before Tax and Profit After Tax has stable growth
from 2006-2007 to 2008-2009 but from 2008-2009 to 2010-2011.
Table 4.3
FINANCIAL DETAILS OF KIRLOSKAR ELECTRIC CO LIMITED
*` in crores
GRAPH 4.3
FINANCIAL DETAILS KIRLOSKAR ELECTRIC CO LIMITED
1000
900
800
700
600
SHARE HOLDERS FUND
200
100
0
2006-07 2007-08 2008-09 2009-10 2010-11
Interpretation:
The table 4.3 and graph 4.3 it is clear that the share holder fund as stable
growth from 2006-2007 to 2009-2010 but there is slight decrease in year 2010-11. The Gross
earnings has stable increase from year 2006-2007 to 2008-2009 but a slight decrese from
2008-2009 to 2010-2011 Profit before Tax and Profit After Tax has stable growth from 2006-
2007 to 2008-2009 but from 2008-2009 to 2009-2010 there is drastic increase but there is a
slight decrease in 2010-2011.
Table 4.4
FINANCIAL DETAILS OF BHARAT ELECTRONICS LIMITED
*` in crores
SHARE GROSS PROFIT PROFIT
YEAR HOLDERS FUND EARNINGS BEFORE TAX AFTER TAX
GRAPH 4.4
FINANCIAL DETAILS OF BHARAT ELECTRONICS LIMITED
6000
5000
4000
1000
0
2006-07 2007-08 2008-09 2009-10 2010-11
INTERPRETATION:
The table 4.4 and graph 4.4 it is clear that the share holder fund as stable
growth from 2006-2007 to 2010-2011. The Gross earnings, Profit before Tax and Profit After
Tax has stable growth from 2006-2007 to 2008-2009 but from 2008-2009 to 2009-2010 there
is slight decrease and from there is a slight increase till 2010-2011.
The study adopted the use of regression techniques to analyze the relative impact of the
quantitative variables used in measuring Companies’ performance. Here, we adopted again
the use of key selected performance variables. Our regression model therefore becomes
Y= bo + b1PAT + b2PBT + b3SHF + ei
Where
Y = Gross Earning / Turn Over
PAT = Profit After Tax
PBT = Profit Before Tax
SHF = Share Holders’ Fund
ei = errorterm
Table 4.5
CROSS SECTIONAL DATA FOR OUR REGRESSION ANALYSIS
*` in crores
Table 4.6
From 4.16 above converted to the nearest hundreds
Table 4.7
COMPUTED TABLE FOR THE REGRESSION ANALYSIS.
Table 4.8
From the above results, I now derived the least square model as;
VARIABLES Result
Share Holders’ Fund 0.499211
Profit Before Tax 1.261645
Profit After Tax 1.812747
From the results generated, we can see there is a positive relationship or correlation between
our dependent variable (Y) and all the independent variables (Profit After Tax, Profit Before
Tax and Share holders’ Fund). The result shows that 1% changein Gross Earning/Turnover is
equal to 0.499211 of Share Holders’ Fund. We also saw that 1% change Gross Earning
results to 1.812747of Profit After Tax. Finally, changes in Gross Earning results to
1.261645of Profit Before Tax.
Table 4.9
RANKING OF RELATIVE IMPACT OF THE VARIABLES ON THE
DEPENDENT VARIABLES
VARIABLES RANKING
Profit After Tax 1.812747
Profit Before Tax 1.261645
Share Holders’ Fund 0.499211
From the above, it is obvious that Profit after Tax has more relative impact on the Gross
Earning (The impact could be as result of the cross-sectional generation of the data used).
The results shown by the ranking means that the Share Holders’ Fund has more impact than
Profit after Tax which is 1.81274
Common Size Statement involves representing the income statement figures as a percentage
of sales and representing the balance sheet figures as a percentage of total assets.
Financial statements represent absolute figures and a comparison of absolute figures can be
misleading. For example, the cost of goods sold might have increased but as a percentage of
sales it might have decreased. So, to have a perfect understanding about these increases and
decreases, the figures reported are converted into percentages to some common base. In
Income Statement, Sales figure is assumed to be 100% and all other figures are expressed as
a percentage of sales.
In Balance Sheet, the total of assets is taken as 100% and all other figures are expressed as a
percentage of total assets. This type of Statement so prepared is called as the Common Size
Statement and the analysis performed on the Common Size Statement is called as the
Common Size Financial Statement Analysis or otherwise called as Vertical Analysis.
Table 4.10
COMMAN SIZE BALANCE SHEET OF CROMPTON GREAVES LIMITED*` in crores
CROMPTON GREAVES LIMITED
Particulars Mar '07 ` % Mar '08 ` % Mar '09 ` % Mar '10 ` % Mar '11 ` %
Sources Of Funds
Equity Share Capital 73.3200 7.7642 73.3200 7.2002 73.3200 5.6593 128.3000 7.1616 128.3000 5.5362
Share Application Money 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
Preference Share Capital 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
Reserves 586.0100 62.0550 842.6700 82.7518 1153.9900 89.0727 1622.0000 90.5387 2161.5100 93.2698
Revaluation Reserves 14.9700 1.5852 14.7600 1.4495 14.5800 1.1254 14.4200 0.8049 14.2700 0.6158
Secured Loans 241.3500 25.5575 62.3700 6.1249 34.5200 2.6645 13.8200 0.7714 8.2300 0.3551
Unsecured Loans 28.6900 3.0381 25.1900 2.4737 19.1500 1.4781 12.9600 0.7234 5.1700 0.2231
Current Liabilities 934.6900 98.9781 1108.2000 108.8274 1265.8800 97.7091 1534.6300 85.6617 1634.3800 70.5240
Provisions 158.0400 16.7355 254.1000 24.9531 510.3800 39.3945 395.9000 22.0988 407.1100 17.5669
Total Liabilities 944.3400 100.0000 1018.3100 100.0000 1295.5600 100.0000 1791.5000 100.0000 2317.4800 100.0000
Application Of Funds
Fixed assets 390.0000 41.2991 492.7100 48.3855 510.7100 39.4200 533.8100 29.7968 875.3000 37.7695
Capital Work in Progress 43.3800 4.5937 22.5900 2.2184 12.9500 0.9996 33.0300 1.8437 47.6900 2.0578
Investments 135.1100 14.3075 194.3300 19.0838 265.5200 20.4946 688.0600 38.4069 781.6400 33.7280
Inventories 247.0100 26.1572 262.9500 25.8224 281.3200 21.7142 303.5300 16.9428 405.7200 17.5069
Sundry Debtors 803.8900 85.1281 956.2200 93.9036 1012.2600 78.1330 1212.7900 67.6969 1510.1800 65.1647
Cash and Bank Balance 137.5700 14.5680 109.6700 10.7699 181.4900 14.0086 112.4300 6.2757 124.2200 5.3601
Loans and Advances 244.1000 25.8490 294.1500 28.8864 516.5500 39.8708 402.3100 22.4566 587.5500 25.3530
Fixed Deposits 36.0000 3.8122 47.9800 4.7118 291.0200 22.4629 436.0700 24.3411 26.6700 1.1508
Miscellaneous Expenses 0.0000 0.0000 0.0000 0.0000 0.0000
Total Assets 944.3300 100.0000 1018.3000 100.0000 1295.5600 100.0000 1791.5000 100.0000 2317.4800 100.0000
*Source-Secondary Data
INTERPRETATION:
The common size balance sheet for the year 2006-07 to 2010-11 is as follows
Share capital of the company is increasing in %age of the net worth. In 2006-07 it was
`73.32cr and was constant till 2008-09 and from 2008-09 0n wards it is `128.3cr to this
shows there is issue of new shares .Secured loan for the company has decreasing trend.. Fixed
asset of the company is decreasing in this year from 41.29% in 2006-07 to 37.76%in 2010-
11. Current liability and is increasing year by year.
Table 4.11
COMMAN SIZE BALANCE SHEET OF BHARAT HEAVY ELECTRICALS LIMITED *` in crores
BHARAT HEAVY ELECTRICALS LIMITED
Particulars Mar '07` % Mar '08` % Mar '09` % Mar '10` % Mar '11` %
Sources Of Funds
Equity Share Capital 244.76 2.7571 489.52 4.5037 489.52 3.7402 489.52 3.0509 489.5200 2.4094
Share Application Money 0 0.0000 0 0.0000 0 0.0000 0 0.0000 0.0000 0.0000
Preference Share Capital 0 0.0000 0 0.0000 0 0.0000 0 0.0000 0.0000 0.0000
Reserves 8,543.50 96.2367 10,284.69 94.6207 12,449.29 95.1186 15,427.84 96.1529 19664.3200 96.7866
Revaluation Reserves 0 0.0000 0 0.0000 0 0.0000 0 0.0000 0.0000 0.0000
Secured Loans 0 0.0000 0 0.0000 0 0.0000 0 0.0000 0.0000 0.0000
Unsecured Loans 89.33 1.0062 95.18 0.8757 149.37 1.1413 127.75 0.7962 163.3500 0.8040
Current Liabilities 11,957.32 134.6911 16,632.97 153.0258 23,415.10 178.9026 28,097.73 175.1171 31469.5800 154.8914
Provisions 5,708.25 64.2995 7,608.68 70.0010 4,975.58 38.0158 4,417.98 27.5347 15030.3700 73.9786
Total Liabilities 8,877.59 100.0000 10,869.39 100.0000 13,088.18 100.0000 16,045.11 100.0000 20317.1900 100.0000
Application Of Funds
Fixed Assets 988.3 11.1325 980.82 9.0237 1,469.96 11.2312 2,414.96 15.0511 3400.4800 16.7370
Capital Work in Progress 306.58 3.4534 658.47 6.0580 1,212.70 9.2656 1,550.49 9.6633 1762.6200 8.6755
Investments 8.29 0.0934 8.29 0.0763 52.34 0.3999 79.84 0.4976 439.1700 2.1616
Inventories 4,217.67 47.5092 5,736.40 52.7757 7,837.02 59.8786 9,235.46 57.5593 10963.0300 53.9594
Sundry Debtors 9,695.82 109.2168 11,974.87 110.1706 15,975.50 122.0605 20,688.75 128.9412 27354.6200 134.6378
Cash and Bank Balance 2,068.91 23.3049 1,511.02 13.9016 1,950.51 14.9028 865.08 5.3915 1430.1500 7.0391
Loans and Advances 5,517.59 62.1519 7,366.17 67.7699 4,616.67 35.2736 4,801.24 29.9234 13267.0700 65.2997
Fixed Deposits 3,740.00 42.1286 6,875.00 63.2510 8,364.16 63.9062 8,925.00 55.6244 8200.0000 40.3599
Miscellaneous Expenses 0.0000 0.0000 0.0000 0.0000 0.0000
Total Assets 8,877.59 100.0000 10,869.39 100.0000 13,088.18 100.0000 16,045.11 100.0000 20317.1900 100.0000
*Source-Secondary Data
INTERPRETATION:
The common size balance sheet for the year 2006-07 to 2010-11 is as follows
Share capital of the company is increasing in % age of the net worth. In 2006-07 it was
`244.76cr but in year 2007-08 and 0n wards it is `489.5cr this shows there is issue of new
shares .unsecured loan for the company has increasing trend... Fixed asset of the company is
increased in this year from 11.13% in 2006-07 to 16.73%in 2010-11. Current liability and is
increasing year by year.
Table 4.12
COMMAN SIZE BALANCE SHEET OF KIROLSKAR ELECTRICALS *` in crores
Kirloskar Electricals
Particulars Mar '07` % Mar '08` % Mar '09` % Mar '10` % Mar '11` %
Sources Of Funds
Equity Share Capital 80 3.0842 80 2.4733 80 2.1007 80 1.8406 80 1.5990
Share Application Money 0 0.0000 0 0.0000 0 0.0000 0 0.0000 0 0.0000
Preference Share Capital 0 0.0000 0 0.0000 0 0.0000 0 0.0000 0 0.0000
Reserves 2,512.15 96.8495 3,153.13 97.4840 3,727.12 97.8676 4,265.68 98.1426 4,922.57 98.3928
Revaluation Reserves 0 0.0000 0 0.0000 0 0.0000 0 0.0000 0 0.0000
Secured Loans 0.88 0.0339 1.38 0.0427 1.21 0.0318 0.73 0.0168 0.41 0.0082
Unsecured Loans 0.84 0.0324 0 0.0000 0 0.0000 0 0.0000 0 0.0000
Current Liabilities 2,868.41 110.5842 3,334.53 103.0923 4,304.00 113.0154 4,476.20 102.9861 7,639.52 152.6994
Provisions 493.52 19.0264 492.51 15.2267 528.02 13.8649 1,694.88 38.9949 573.6 11.4652
Total Liabilities 2,593.87 100.0000 3,234.51 100.0000 3,808.33 100.0000 4,346.41 100.0000 5,002.98 100.0000
Application Of Funds
Fixed Asset 385.67 14.8686 413.49 12.7836 467.45 12.2744 489.96 11.2728 483.71 9.6684
Capital Work in Progress 33.68 1.2985 33.73 1.0428 46.72 1.2268 31.43 0.7231 58.99 1.1791
Investments 12.28 0.4734 11.98 0.3704 11.98 0.3146 11.98 0.2756 11.98 0.2395
Inventories 1,321.20 50.9357 1,423.44 44.0076 2,505.99 65.8029 2,536.90 58.3678 2,460.77 49.1859
Sundry Debtors 1,693.41 65.2853 2,058.89 63.6535 2,278.20 59.8215 2,168.36 49.8886 2,903.25 58.0302
Cash and Bank Balance 870.92 33.5762 785.64 24.2892 551.11 14.4712 596.74 13.7295 928.27 18.5543
Loans and Advances 426.86 16.4566 666.54 20.6070 688.07 18.0675 1,700.44 39.1230 778.06 15.5519
Fixed Deposits 1,210.81 46.6799 1,667.86 51.5642 2,090.83 54.9015 2,981.67 68.6009 5,591.09 111.7547
Miscellaneous Expenses 0.0000 0.0000 0.0000 0.0000 0.0000
Total Assets 2,593.86 100.0000 3,234.53 100.0000 3,808.33 100.0000 4,346.40 100.0000 5,003.00 100.0000
*Source-Secondary Data
INTERPRETATION:
The common size balance sheet for the year 2006-07 to 2010-11 is as follows
Share capital of the company is decreasing in % age of the net worth. In 2006-07 the equity
was `80cr with 3.08% constant till 20011.Secured loan for the company has increasing
trend... Fixed asset of the company is decreased in terms of % in this year from 14.86% in
2006-07 to 9.66 %in 2010-11. Current liability and is increasing year by year
Table 4.13
COMMAN SIZE BALANCE SHEET OF BHARATH ELECTRONICS *` in crores
Bharath Electronics
Particulars Mar '07` % Mar '08` % Mar '09` % Mar '10` % Mar '11` %
Sources Of Funds
Equity Share Capital 31.27 23.4215 33.27 19.6434 50.52 16.1519 50.52 15.0335 50.52 14.8087
Share Application Money 6 4.4940 0 0.0000 0 0.0000 0 0.0000 0 0.0000
Preference Share Capital 12 8.9881 12 7.0851 23.77 7.5996 15.47 4.6035 7.74 2.2688
Reserves 47.81 35.8101 75.18 44.3880 86.89 27.7799 124.48 37.0421 131.39 38.5139
Revaluation Reserves 4.8 3.5952 4.8 2.8340 4.8 1.5346 4.8 1.4284 0 0.0000
Secured Loans 24.43 18.2983 33.24 19.6257 117.34 37.5152 104.11 30.9805 100.4 29.4299
Unsecured Loans 7.2 5.3929 10.88 6.4238 29.46 9.4188 36.67 10.9121 51.1 14.9787
Current Liabilities 176.38 132.1100 213.15 125.8487 258.52 82.6523 261.58 77.8396 326.37 95.6676
Provisions 11.5 8.6136 13.86 8.1833 52.37 16.7434 34 10.1175 24.29 7.1200
Total Liabilities 133.51 100.0000 169.37 100.0000 312.78 100.0000 336.05 100.0000 341.15 100.0000
Application Of Funds
Fixed Assets 11.58 8.6742 13.32 7.8654 160.43 51.2900 168.56 50.1562 161.42 47.3178
Capital Work in Progress 1.03 0.7715 3.07 1.8128 9.32 2.9796 6.57 1.9549 5.39 1.5800
Investments 62.76 47.0112 62.76 37.0593 65.09 20.8095 85.79 25.5274 108.56 31.8227
Inventories 26.04 19.5056 46.83 27.6528 73.62 23.5366 91.22 27.1432 116.17 34.0535
Sundry Debtors 137.89 103.2884 159.86 94.3962 189.58 60.6094 200.05 59.5263 196.33 57.5512
Cash and Bank Balance 27.5 20.5993 27.02 15.9551 18.95 6.0584 18.28 5.4393 55.7 16.3276
Loans and Advances 38.73 29.0112 58.05 34.2781 77.21 24.6843 34.97 10.4056 48.23 14.1379
Fixed Deposits 13.87 10.3895 25.45 15.0280 29.48 9.4249 26.21 7.7990 0 0.0000
Miscellaneous Expenses 0.0000 0.0000 0.0000 0.0000 0.0000
Total Assets 133.5 100.0000 169.35 100.0000 312.79 100.0000 336.07 100.0000 341.14 100.0000
*Source-Secondary Data
INTERPRETATION:
The common size balance sheet for the year 2006-07 to 2010-11 is as follows
Share capital of the company is varying in % age of the net worth. In 2006-07 the equity was
`31.27cr with `23.42 but in 2007-08 it changed to `33.27cr with 33.27%, in 2008-09 it was
`19.64cr with a 16.1519 %but from 2009-10 its `50.52CR with 15.03335% in 2009-10 and
14.8% in 2010-11.Secured loan for the company has increasing trend... Fixed asset of the
company is increased in this year from 8.67% in 2006-07 to 47.3%in 2010-11. Current
liability and is increasing year by year.
TABLE 4.14
COMMAN SIZE INCOME STATEMENT OF CROMPTON GREAVES LIMITED *` in crores
Mar '07` % Mar '08` % Mar '09` % Mar '10` % Mar '11` %
Income
Net Sales 3,401.17 96.94 3,930.50 98.27 4,678.79 101.42 5,395.59 96.89 6,086.13 97.56
Other Income 35.62 1.02 74.03 1.85 -67.25 -1.46 124.18 2.23 95.68 1.53
Stock Adjustments 71.81 2.05 -4.72 -0.12 1.66 0.04 49.29 0.89 56.84 0.91
Total Income 3,508.60 100.00 3,999.81 100.00 4,613.20 100.00 5,569.06 100.00 6,238.65 100.00
Expenditure
Raw Materials 2,562.04 73.02 2,693.26 67.33 3,101.11 67.22 3,534.44 63.47 4,083.39 65.45
Power & Fuel Cost 23.72 0.68 28.82 0.72 29.04 0.63 31.02 0.56 35.9 0.58
Employee Cost 174.26 4.97 200.99 5.02 227.23 4.93 255.79 4.59 310.17 4.97
Other Manufacturing Expenses 15.08 0.43 122.55 3.06 173.63 3.76 200.37 3.60 245.26 3.93
Selling and Admin Expenses 278.09 7.93 339.62 8.49 351.8 7.63 508.56 9.13 500.68 8.03
Miscellaneous Expenses 77.14 2.20 56.75 1.42 43.53 0.94 56.38 1.01 40.86 0.65
Preoperative Exp Capitalized 0 0.00 0 0.00 -1.17 -0.03 -0.04 0.00 -6.2 -0.10
Interest 31.91 0.91 31.51 0.79 28.55 0.62 20 0.36 20.69 0.33
Depreciation 39.36 1.12 40.66 1.02 45.21 0.98 51.9 0.93 80.89 1.30
Total Expenses 3,130.33 89.22 3,441.99 86.05 3,925.17 85.09 4,586.52 82.36 5,210.06 83.51
Operating Profit 342.65 9.77 483.79 12.10 755.28 16.37 858.36 15.41 932.91 14.95
3,508.60 100.00 3,999.81 100.00 4,613.20 100.00 5,569.06 100.00 6,238.65 100.00
*Source-Secondary Data
INTERPRETATION:
The common size income statement for the year 2006-07 to 2010-11 reveals the
following.-
The sales figure increasing year after year. In the year 2006-07, cost of sales is 73.02 % of the
total income. Administrative and other expenses are fluctuating. As the sales increased there
is heavy increase in the net profit of the organization. The net profit shows an increasing
trend; in 2006-07 it was `342.65Cr with a % of 9.7% but has increased to `932.91CR. The
company must adopt correct pricing and control the unnecessary expenses to attain high
profits
TABLE 4.15
COMMAN SIZE INCOME STATEMENT OF BHARAT HEAVY ELECTRICALS LIMITED *` in crores
BHARAT HEAVY ELECTRICALS LIMITED
Mar '07` % Mar '08` % Mar '09` % Mar '10` % Mar '11` %
Income
Net Sales 17,362.89 96.32 19,541.08 91.35 26,614.36 92.44 33,226.25 94.67 42,022.76 97.35
Other Income 482.32 2.68 1,023.12 4.78 1,023.88 3.56 1,085.73 3.09 1,015.31 2.35
Stock Adjustments 181.37 1.01 827.33 3.87 1,151.54 4.00 786.65 2.24 127.35 0.30
Total Income 18,026.58 100.00 21,391.53 100.00 28,789.78 100.00 35,098.63 100.00 43,165.42 100.00
Expenditure
Raw Materials 8,561.41 47.49 10,400.69 48.62 15,587.43 54.14 17,752.74 50.58 19,887.45 46.07
Power & Fuel Cost 259.08 1.44 273.07 1.28 341.82 1.19 337.99 0.96 402.86 0.93
Employee Cost 2,366.93 13.13 2,602.30 12.17 2,991.27 10.39 6,449.17 18.37 5,396.71 12.50
Other Manufacturing Expenses 1,733.59 9.62 1,464.58 6.85 2,086.06 7.25 2,980.25 8.49 3,482.76 8.07
Selling and Admin Expenses 887.55 4.92 1,664.57 7.78 2,412.22 8.38 279.72 0.80 3,939.30 9.13
Miscellaneous Expenses 190.5 1.06 216.6 1.01 162.5 0.56 113.84 0.32 486.3 1.13
Preoperative Exp Capitalized 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00
Interest 43.33 0.24 35.42 0.17 30.71 0.11 33.5 0.10 54.73 0.13
Depreciation 244.61 1.36 297.21 1.39 334.27 1.16 458.01 1.30 475.61 1.10
Total Expenses 13,999.06 77.66 16,621.81 77.70 23,581.30 81.91 27,913.71 79.53 33,595.38 77.83
Operating Profit 3,545.20 19.67 3,746.60 17.51 4,184.60 14.54 6,099.19 17.38 8,554.73 19.82
18,026.58 100.00 21,391.53 100.00 28,789.78 100.00 35,098.63 100.00 43,165.42 100.00
*Source-Secondary Data
INTERPRETATION:
The common size income statement for the year 2006-07 to 2010-11 reveals the
following.-
The sales figure increasing year after year. In the year 2006-07, cost of sales is 96.32 % of the
total income and has increased to 97.35% in 2010-11. Administrative and other expenses are
fluctuating. The sales have increased with a heavy growth in the net profit of the organization.
The net profit shows an increasing trend; in 2006-07 it was `3545.2Cr with a % of 9.7% has
increased to `8554.73CR. The other income of the company was increased year by year
TABLE 4.16
COMMAN SIZE INCOME STATEMENT OF KIRLOSKAR ELECTRIC CO LIMITED *` in crores
KIRLOSKAR ELECTRIC CO LIMITED
Mar '07` % Mar '08` % Mar '09` % Mar '10` % Mar '11` %
Income
Net Sales 591.39 100.60 727.77 97.13 866.66 101.33 840.73 97.40 823.88 99.55
Other Income -4.97 -0.85 0.78 0.10 8.74 1.02 12.79 1.48 3.7 0.45
Stock Adjustments 1.47 0.25 20.72 2.77 -20.11 -2.35 9.68 1.12 0 0.00
Total Income 587.89 100.00 749.27 100.00 855.29 100.00 863.2 100.00 827.58 100.00
Expenditure
Raw Materials 532.4 90.56 681.3 90.93 647.39 75.69 624.81 72.38 633.09 76.50
Power & Fuel Cost 1.08 0.18 1.33 0.18 8.28 0.97 8.72 1.01 0 0.00
Employee Cost 12.17 2.07 15.96 2.13 72.51 8.48 78.4 9.08 78.35 9.47
Other Manufacturing Expenses 0.6 0.10 0.42 0.06 4.48 0.52 4.4 0.51 43.25 5.23
Selling and Admin Expenses 11.08 1.88 18.36 2.45 44.39 5.19 51.22 5.93 0 0.00
Miscellaneous Expenses 1.21 0.21 1.44 0.19 2.5 0.29 1.68 0.19 28.71 3.47
Preoperative Exp Capitalized -0.02 0.00 -0.03 0.00 -0.61 -0.07 -0.09 -0.01 0 0.00
Interest 5.02 0.85 5.52 0.74 28.25 3.30 30.42 3.52 25.76 3.11
Depreciation 0.92 0.16 0.9 0.12 13.26 1.55 15.36 1.78 16.19 1.96
Total Expenses 558.52 95.00 718.78 95.93 778.94 91.07 769.14 89.10 783.4 94.66
Operating Profit 34.34 5.84 29.71 3.97 67.61 7.90 81.27 9.41 40.48 4.89
587.89 100.00 749.27 100.00 855.29 100.00 863.20 100.00 827.58 100.00
*Source-Secondary Data
INTERPRETATION:
The common size income statement for the year 2006-07 to 2010-11 reveals the
following.-
The sales figure increasing year after year. In the year 2006-07, cost of sales is 90.56 % of the
total income and has decreased to 76.5% in 2010-11. Administrative and other expenses are
fluctuating. The sales have increased with a heavy growth in the net profit of the
organization. The net profit shows a increasing trend, but not up to mark in 2006-07 it was
`34.34CR with a % of 5.84% has increased to ` 4.48CR . The company must adopt correct
pricing and control the unnecessary expenses to attain high profits with proper strategies.
TABLE 4.17
COMMAN SIZE INCOME STATEMENT OF BHARATH ELECTRONICS
Bharath Electronics
Mar '07` % Mar '08` % Mar '09` % Mar '10` % Mar '11` %
Income
Net Sales 3,901.01 94.28 4,071.22 94.65 4,593.94 86.51 5,195.63 95.03 5,482.11 94.29
Other Income 176.43 4.26 221.24 5.14 66.97 1.26 243.54 4.45 326.11 5.61
Stock Adjustments 60.06 1.45 8.83 0.21 649.58 12.23 28.11 0.51 5.58 0.10
Total Income 4,137.50 100.00 4,301.29 100.00 5,310.49 100.00 5,467.28 100.00 5,813.80 100.00
Expenditure
Raw Materials 2,125.25 51.37 2,063.81 47.98 3,040.50 57.25 3,024.54 55.32 3,135.77 53.94
Power & Fuel Cost 32.77 0.79 32 0.74 28.9 0.54 27.22 0.50 30.45 0.52
Employee Cost 517 12.50 659.2 15.33 755.79 14.23 1,009.58 18.47 1,041.86 17.92
Other Manufacturing 78.82 1.91 29.76 0.69 6.89 0.13 15.87 0.29 17.05 0.29
Expenses
Selling and Admin Expenses 205.21 4.96 195 4.53 231.55 4.36 240.75 4.40 260.84 4.49
Miscellaneous Expenses 44.28 1.07 75.76 1.76 65.95 1.24 62.43 1.14 61.23 1.05
Preoperative Exp Capitalized -0.41 -0.01 -0.1 0.00 -0.08 0.00 -0.36 -0.01 -0.19 0.00
Interest 4.24 0.10 3.71 0.09 15.49 0.29 9.37 0.17 10.79 0.19
Depreciation 84.59 2.04 92.64 2.15 105.6 1.99 115.94 2.12 122.04 2.10
Total Expenses 3,002.92 72.58 3,055.43 71.04 4,129.50 77.76 4,380.03 80.11 4,547.01 78.21
Operating Profit 958.15 23.16 1,024.62 23.82 1,114.02 20.98 843.71 15.43 940.68 16.18
4,137.50 100.00 4,301.29 100.00 5,310.49 100.00 5,467.28 100.00 5,813.80 100.00
*Source-Secondary Data
INTERPRETATION:
The common size income statement for the year 2006-07 to 2010-11 reveals the
following.-
The sales figure increasing year after year. In the year 2006-07, cost of sales is 51.37 % of the
total income and has slightly increased to 53.94% in 2010-11. Administrative and other
expenses are fluctuating. The sales have increased with a heavy growth in the net profit of the
organization. The net profit show a decreasing trend, in 2006-07 it was `958.15 with a % of
23.16% has increased to `4940.68 CR. The company must adopt correct pricing and control
the unnecessary expenses to attain high profits with proper strategies
A common use of financial statement analysis is identifying the areas that need
further investigation or analysis. One of these is predicting FINANCIAL DISTRESS. Models
of financial distress commonly referred to as BANKRUPTCY PREDICTION MODELS;
examine the trend and behavior of selected ratios. Characteristic of these ratios are used in
identifying the likelihood of future financial distress. Models presume that evidence of
distress appears in financial ratios and that we can detect it sufficiently early for us to take
actions to avoid risk of loss or to capitalize on this information.
1. Liquidity,
2. Age of Firm & Cumulative Profitability,
3. Profitability,
4. Financial Structure, and
5. Capital Turnover Rate, respectively.
A Z- score of less than 1.20 suggests a high probability of bankruptcy, while Z- score
above 2.90 imply a low probability of bankruptcy. Scores between 1.20 and 2.90 are in the
gray or ambiguous area.
ALTMAN's Z - SCORE
Altman’s Z - score =
0.707 * X 1 + 0.847 * X 2 + 3.107 * X 3 + 0.420 * X 4 + 0.998
* X 5
TABLE 4.18
ALTMAN's Z -- SCORE, CROMPTON GREAVES LIMITED
*` in crores
GRAPH 4.5
ALTMAN's Z -- SCORE, CROMPTON GREAVES LIMITED
5
X1
4 X2
X3
3 X4
X5
2
Altman's Z -- score
0
2007 2008 2009 2010 2011
INTERPRETATION:
TABLE 4.19
ALTMAN's Z- SCORE, BHARAT HEAVY ELECTRICALS LIMITED
GRAPH 4.6
ALTMAN's Z- SCORE, BHARAT HEAVY ELECTRICALS LIMITED
10
7
Altman's Z -- score
6
X5
5 X4
X3
4
X2
3 X1
0
2007 2008 2009 2010 2011
INTERPRETATION:
In the case of BHARAT HEAVY ELECTRICALS LIMITED their Altman’s Z- score comes
in between 4.77 to 4.85 i.e. it lays in the region of gray area. However the score is more than
the standard of 2.9. Which shows its low probability of bankruptcy Also the score is
increasing year by year which means that the company is going towards safer side day by
day. So we can predict that BHARAT HEAVY ELECTRICALS LIMITED Ltd. is a growing
company which will give better result in the future.
TABLE 4.20
ALTMAN's Z - SCORE, KIRLOSKAR ELECTRIC CO LIMITED
2010-
Particulars 2,007 2,008 2008-09 2009-10 11
GRAPH 4.7
ALTMAN's Z - SCORE, KIRLOSKAR ELECTRIC CO LIMITED
14
12
10
Altman's Z -- score
8 X5
X4
6 X3
X2
4 X1
0
2007 2008 2009 2010 2011
INTERPRETATION:
In the case of KIRLOSKAR ELECTRIC CO LIMITED their Altman’s Z- score comes in between
3.55 to 6.01 i.e. it lays in the region of gray area. However the score is more than the standard
of 2.9. Which shows its low probability of bankruptcy Also the score is decreasing year by
year which means that the company is going towards danger side day by day.
TABLE 4.21
ALTMAN's Z - SCORE, BHARAT ELECTRONICS LIMITED
GRAPH 4.7
ALTMAN's Z -- SCORE, BHARAT ELECTRONICS LIMITED
6
Altman's Z -- score
5 X5
X4
4 X3
X2
3 X1
0
2007 2008 2009 2010 2011
INTERPRETATION:
CHAPTER- 5
5.1: FINDINGS
• Companies gross earning is good it is increasing year on year with profit before tax
and profit after tax with share holders fund, This shows company is financially strong
and is performing well
• Though the share holders fund is increasing Year On Year the fixed assets in terms of
percentage is decreasing where there piling up of inventories results in blocking of
funds
• The increasing of debtors year on year has resulted in blocking of working capital and
has led to increase of creditors year on year
• The operating of growth rate is between 9 to 17% which is satisfactory and the
expenses hold huge share in gross earnings.
• The use of ALTMAN's Z- SCORE model it shows the company is in good position
but in decreasing trend
• The increase of Share holders fund shows the companies is financially strong this
proves the company is performing well with the increase in gross earning with profit
before tax with Profit after tax
• The company has issued new shares to public and also there is huge piling up of
debtors and inventories along with cash in bank and hand this reduces the companies
working capital with liquidity this has resulted in growth of current liabilities
• There is also growth of fixed assets along with increase of share holders fund this
shows the increase trend of up gradation in technology
• The operating growth rate is between 14 to 20% year on year which is a good returns
and the expense is holds little less space in Income Statement when compared with
Private companies as the profit margined is good
• By the use of ALTMAN's Z- SCORE model the analysis shows that the company is
far from bank bankruptcy with stable growth rate
• The Companies Performance is Good as the share holders fund has increased in
tremendous way which yields maximum returns to share holders with the increase in
the gross earnings along with Profit Before tax and Profit After tax
• The company has managed the debtors, inventories and the cash and bank balances
well and this has resulted in good performance
• The companies fixed assets growth is far from satisfactory and this shows the less
trend of up gradation in technology
• The operating profits are best in over all analysis which is between 16 to 24% but in
decreasing trend and also the expenses are increasing year on year but when
compared to other companies it has maintained good margined.
• The use of ALTMAN's Z- SCORE model the analysis shows that the company is far
from bank bankruptcy but with the decreasing growth
5.2 Suggestion
The Companies in Indian Heavy Electrical Industry profits over the years has
been decreasing when compared to previous years. The company must increase
the profit in future. The Companies must take steps to increase the profits level.
The Gross Profits ratio can be improved by increasing the gross profits and the
factors decreasing the gross profit ratio should be thoroughly checked timely
whither they are operating factors or any misleading factors.
The managements Should Use the Techniques of Costing such ac ABC Costing,
Just in time ,Etc to reduce operating expenses of Companies in Indian Heavy
Electrical Industry
Net fixed asset of the Companies in Indian Heavy Electrical Industry has
increased and even though they are not utilizing the enhanced technology to
increase sales. So the managements should take initiative steps for the proper
utilization of the resources.
Debt equity ratio has not satisfactory for the past five years. So the company has
enough scope for the more long-term borrowings from the outsiders as its current
ratio is also good and has a sufficient amount of current assets...
The sales of the organization can be further increased by improving the quality
through optimum utilization of Companies in Indian Heavy Electrical Industry
resources (i.e. assets, raw materials, credit system, etc.) and that in turn will
increase the overall profits of the organization.
The Managements must find out the reasons for the decrease in sales and must
take appropriate measures.
The Managements must also study the market position and it also find the demand
prevailing in the market for the products and thus this will guide them to enhance
their sales volume.
5.3: Conclusion
Finally the financial health of an organization is most important to be competitive among the
world’s best. Slow down of the restructuring process of Electricity Boards and their financial
turnaround may become a constraint for the electrical equipment manufacturers since a large
sum of outstanding appear in their books and this would hamper the financial development, if
no positive steps are taken immediately.
The industry in India is focused largely on domestic demand. Currently the export volumes
are less than `.3, 000 crores out of total sales of `21,000 crores. The larger companies are
significantly involved in exports. There are tremendous opportunities for the heavy electrical
industry in India to enter global markets if the companies are able to match quality and
technology levels at competitive prices. There is every reason to believe that the better
managed Indian companies who are already involved in exports in a fairly big way will be
able to enhance their export business prospects. It is necessary for the middle order of this
industry sector to look at exports seriously. This will help them to emerge as bigger and
better players not only in the domestic scenario, but also in the global markets.
Crompton Greaves
Balance Sheet ------------------- in Rs. Cr. -------------------
Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
Sources Of Funds
Total Share Capital 128.3 128.3 73.32 73.32 73.32
Equity Share Capital 128.3 128.3 73.32 73.32 73.32
Share Application Money 0 0 0 0 0
Preference Share Capital 0 0 0 0 0
Reserves 2,161.51 1,622.00 1,153.99 842.67 586.01
Revaluation Reserves 14.27 14.42 14.58 14.76 14.97
Networth 2,304.08 1,764.72 1,241.89 930.75 674.3
Secured Loans 8.23 13.82 34.52 62.37 241.35
Unsecured Loans 5.17 12.96 19.15 25.19 28.69
Total Debt 13.4 26.78 53.67 87.56 270.04
Total Liabilities 2,317.48 1,791.50 1,295.56 1,018.31 944.34
Application Of Funds
Gross Block 1,604.18 1,171.40 1,111.53 1,055.51 915.31
Less: Accum. Depreciation 728.88 637.59 600.82 562.8 525.31
Net Block 875.3 533.81 510.71 492.71 390
Capital Work in Progress 47.69 33.03 12.95 22.59 43.38
Investments 781.64 688.06 265.52 194.33 135.11
Inventories 405.72 303.53 281.32 262.95 247.01
Sundry Debtors 1,510.18 1,212.79 1,012.26 956.22 803.89
Cash and Bank Balance 124.22 112.43 181.49 109.67 137.57
Total Current Assets 2,040.12 1,628.75 1,475.07 1,328.84 1,188.47
Loans and Advances 587.55 402.31 516.55 294.15 244.1
Fixed Deposits 26.67 436.07 291.02 47.98 36
Total CA, Loans & Advances 2,654.34 2,467.13 2,282.64 1,670.97 1,468.57
Deffered Credit 0 0 0 0 0
Current Liabilities 1,634.38 1,534.63 1,265.88 1,108.20 934.69
Provisions 407.11 395.9 510.38 254.1 158.04
Total CL & Provisions 2,041.49 1,930.53 1,776.26 1,362.30 1,092.73
Net Current Assets 612.85 536.6 506.38 308.67 375.84
Miscellaneous Expenses 0 0 0 0 0
Total Assets 2,317.48 1,791.50 1,295.56 1,018.30 944.33
Kirloskar Electric Co
Balance Sheet ------------------- in Rs. Cr. -------------------
Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
Sources Of Funds
Total Share Capital 58.26 65.99 74.29 45.27 43.27
Equity Share Capital 50.52 50.52 50.52 33.27 31.27
Share Application Money 0 0 0 0 6
Preference Share Capital 7.74 15.47 23.77 12 12
Reserves 131.39 124.48 86.89 75.18 47.81
Revaluation Reserves 0 4.8 4.8 4.8 4.8
Networth 189.65 195.27 165.98 125.25 101.88
Secured Loans 100.4 104.11 117.34 33.24 24.43
Unsecured Loans 51.1 36.67 29.46 10.88 7.2
Total Debt 151.5 140.78 146.8 44.12 31.63
Total Liabilities 341.15 336.05 312.78 169.37 133.51
Application Of Funds 0.529396 0.533159 0.706953 0.265389 0.239792
Gross Block 161.42 281.84 257.94 38.66 36.49
Less: Accum. Depreciation 0 113.28 97.51 25.34 24.91
Net Block 161.42 168.56 160.43 13.32 11.58
Capital Work in Progress 5.39 6.57 9.32 3.07 1.03
Investments 108.56 85.79 65.09 62.76 62.76
Inventories 116.17 91.22 73.62 46.83 26.04
Sundry Debtors 196.33 200.05 189.58 159.86 137.89
Cash and Bank Balance 55.7 18.28 18.95 27.02 27.5
Total Current Assets 368.2 309.55 282.15 233.71 191.43
Loans and Advances 48.23 34.97 77.21 58.05 38.73
Fixed Deposits 0 26.21 29.48 25.45 13.87
Total CA, Loans &
Advances 416.43 370.73 388.84 317.21 244.03
Deffered Credit 0 0 0 0 0
Current Liabilities 326.37 261.58 258.52 213.15 176.38
Provisions 24.29 34 52.37 13.86 11.5
Total CL & Provisions 350.66 295.58 310.89 227.01 187.88
Net Current Assets 65.77 75.15 77.95 90.2 56.15
Miscellaneous Expenses 0 0 0 0 1.98
Total Assets 341.14 336.07 312.79 169.35 133.5
Kirloskar Electric Co
Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
Income
Sales Turnover 895.22 905.57 962.93 764.99 618.67
Excise Duty 71.34 64.84 96.27 37.22 27.28
Net Sales 823.88 840.73 866.66 727.77 591.39
Other Income 3.7 12.79 8.74 0.78 -4.97
Stock Adjustments 0 9.68 -20.11 20.72 1.47
Total Income 827.58 863.2 855.29 749.27 587.89
Expenditure
Raw Materials 633.09 624.81 647.39 681.3 532.4
Power & Fuel Cost 0 8.72 8.28 1.33 1.08
Employee Cost 78.35 78.4 72.51 15.96 12.17
Other Manufacturing Expenses 43.25 4.4 4.48 0.42 0.6
Selling and Admin Expenses 0 51.22 44.39 18.36 11.08
Miscellaneous Expenses 28.71 1.68 2.5 1.44 1.21
Preoperative Exp Capitalised 0 -0.09 -0.61 -0.03 -0.02
Total Expenses 783.4 769.14 778.94 718.78 558.52
Operating Profit 40.48 81.27 67.61 29.71 34.34
PBDIT 44.18 94.06 76.35 30.49 29.37
Interest 25.76 30.42 28.25 5.52 5.02
PBDT 18.42 63.64 48.1 24.97 24.35
Depreciation 16.19 15.36 13.26 0.9 0.92
Other Written Off 0.1 0 0 0 0
Profit Before Tax 2.13 48.28 34.84 24.07 23.43
Extra-ordinary items 0 -2.2 0 2.91 0
PBT (Post Extra-ord Items) 2.13 46.08 34.84 26.98 23.43
Tax 0.02 8.5 4.64 3.6 1.65
Reported Net Profit 2.11 37.59 30.21 23.67 17.49
Total Value Addition 150.31 144.33 131.55 37.48 26.11
Preference Dividend 0 0 2.77 0 0
Equity Dividend 0 0 0 0 0
Corporate Dividend Tax 0 0 0.47 0 0
Per share data (annualised)
Shares in issue (lakhs) 505.21 505.21 505.21 332.69 312.69
Earning Per Share (Rs) 0.42 7.44 5.43 7.12 5.59
Equity Dividend (%) 0 0 0 0 0
Book Value (Rs) 36.01 34.64 27.2 32.6 25.29
Bharat Electronics
Balance Sheet ------------------- in Rs. Cr. -------------------
Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
Sources Of Funds
Equity Share Capital 80 80 80 80 80
Share Application Money 0 0 0 0 0
Preference Share Capital 0 0 0 0 0
Reserves 4,922.57 4,265.68 3,727.12 3,153.13 2,512.15
Revaluation Reserves 0 0 0 0 0
Net worth 5,002.57 4,345.68 3,807.12 3,233.13 2,592.15
Secured Loans 0.41 0.73 1.21 1.38 0.88
Unsecured Loans 0 0 0 0 0.84
Total Debt 0.41 0.73 1.21 1.38 1.72
Total Liabilities 5,002.98 4,346.41 3,808.33 3,234.51 2,593.87
Application Of Funds
Gross Block 1,789.00 1,702.17 1,579.90 1,430.76 1,324.80
Less: Accum. Depreciation 1,305.29 1,212.21 1,112.45 1,017.27 939.13
Net Block 483.71 489.96 467.45 413.49 385.67
Capital Work in Progress 58.99 31.43 46.72 33.73 33.68
Investments 11.98 11.98 11.98 11.98 12.28
Inventories 2,460.77 2,536.90 2,505.99 1,423.44 1,321.20
Sundry Debtors 2,903.25 2,168.36 2,278.20 2,058.89 1,693.41
Cash and Bank Balance 928.27 596.74 551.11 785.64 870.92
Total Current Assets 6,292.29 5,302.00 5,335.30 4,267.97 3,885.53
Loans and Advances 778.06 1,700.44 688.07 666.54 426.86
Fixed Deposits 5,591.09 2,981.67 2,090.83 1,667.86 1,210.81
Total CA, Loans &
Advances 12,661.44 9,984.11 8,114.20 6,602.37 5,523.20
Deffered Credit 0 0 0 0 0
Current Liabilities 7,639.52 4,476.20 4,304.00 3,334.53 2,868.41
Provisions 573.6 1,694.88 528.02 492.51 493.52
Total CL & Provisions 8,213.12 6,171.08 4,832.02 3,827.04 3,361.93
Net Current Assets 4,448.32 3,813.03 3,282.18 2,775.33 2,161.27
Miscellaneous Expenses 0 0 0 0 0.96
Total Assets 5,003.00 4,346.40 3,808.33 3,234.53 2,593.86
BIBLIOGRAPHY
Primary data were collected by face to face interview method with the
employees of the companies
BOOKS:
WEBSITES
• www.caclub.com
• www.icai.org
• www.bseindia.com
• www.nseindia.com
• www.bhel.com
• www.bel.com
• www.moneycontrol.com
ANNUAL REPORTS
ABB
Crompton Greaves
Bharat Heavy Electricals Limited
Kirloskar Electric
Larsen & Toubro
Alstom
Havells
Thermax
Bharath Electronics