SlideShare ist ein Scribd-Unternehmen logo
1 von 14
Common Size Balance Sheet
SOURCES OF FUNDS
Owner’s Fund

           A           B          C       D       E       F       G       H

Equity     2.73        1.59       6.69    9.93    4.77    6.7     0.93    6.76
Share
Capital

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

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

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

 Leverage Ratios

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


ACTIVITY RATIO

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

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

Weitere ähnliche Inhalte

Andere mochten auch (15)

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

Ähnlich wie Fa case3 4

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

Ähnlich wie Fa case3 4 (20)

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

Kürzlich hochgeladen

Kürzlich hochgeladen (20)

High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
 
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfThe Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdf
 
The Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfThe Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdf
 
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
 
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfThe Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdf
 
Log your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaignLog your LOA pain with Pension Lab's brilliant campaign
Log your LOA pain with Pension Lab's brilliant campaign
 
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
 
The Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdfThe Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdf
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
 
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home DeliveryPooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
 
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
 
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdf
 
Stock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdfStock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdf
 
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
 
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
The Economic History of the U.S. Lecture 26.pdf
The Economic History of the U.S. Lecture 26.pdfThe Economic History of the U.S. Lecture 26.pdf
The Economic History of the U.S. Lecture 26.pdf
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 

Fa case3 4

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