Professional Documents
Culture Documents
Ratio Analysis: By: Group 9
Ratio Analysis: By: Group 9
Ratio Analysis: By: Group 9
ON
By: Group 9
BIPIN LAKSHMAN NANDITA PRABHIR REEMA SUMAIYA
NESTLE INDIA
Nestls relationship with India dates back to 1912, when it began trading as The Nestl Anglo-Swiss Condensed Milk Company (Export) Limited, importing and selling finished products in the Indian market. After Indias independence in 1947, the economic policies of the Indian Government emphasized the need for local production. Nestl responded to Indias aspirations by forming a company in India and set up its first factory in 1961 at Moga, Punjab, where the Government wanted Nestl to develop the milk economy. Progress in Moga required the introduction of Nestls Agricultural Services to educate advice and help the farmer in a variety of aspects. From increasing the milk yield of their cows through improved dairy farming methods, to irrigation, scientific crop management practices and helping with the procurement of bank loans. Nestl set up milk collection centers that would not only ensure prompt collection and pay fair prices, but also instill amongst the community, a confidence in the dairy business. Progress involved the creation of prosperity on an on-going and
sustainable basis that has resulted in not just the transformation of Moga into a prosperous and vibrant milk district today, but a thriving hub of industrial activity, as well. Nestl has been a partner in India's growth for over nine decades now and has built a very special relationship of trust and commitment with the people of India. The Company's activities in India have facilitated direct and indirect employment and provides livelihood to about one million people including farmers, suppliers of packaging materials, services and other goods. The Company continuously focuses its efforts to better understand the changing lifestyles of India and anticipate consumer needs in order to provide Taste, Nutrition, Health and Wellness through its product offerings. The culture of innovation and renovation within the Company and access to the Nestl Group's proprietary technology/Brands expertise and the extensive centralized Research and Development facilities gives it a distinct advantage in these efforts. It helps the Company to create value that can be sustained over the long term by offering consumers a wide variety of high quality, safe food products at affordable prices. Nestl India manufactures products of truly
international quality under internationally famous brand names such as NESCAF, MAGGI, MILKYBAR, MILO, KIT KAT, BAR-ONE, MILKMAID and NESTEA and in recent years the Company has also introduced products of daily consumption and use such as NESTL Milk, NESTL SLIM Milk, NESTL Fresh 'n' Natural Dahi and NESTL Jeera Raita. Nestl India is a responsible organization and facilitates initiatives that help to improve the quality of life in the communities where it operates
After nearly a century-old association with the country, today, Nestl India has presence across India with 7 manufacturing facilities and 4 branch offices spread across the region. Nestl Indias first production facility, set up in 1961 at Moga (Punjab), was followed soon after by its second plant, set up at Choladi (Tamil Nadu), in 1967. Consequently, Nestl India set up factories in Nanjangud (Karnataka), in 1989, and Samalkha (Haryana), in 1993. This was succeeded by the commissioning of two more factories - at Ponda and Bicholim, Goa, in 1995 and 1997 respectively. The seventh factory was set up at
Pantnagar,
Uttarakhand,
in
2006.
The 4 branch offices in the country help facilitate the sales and marketing of its products. They are in Delhi, Mumbai, Chennai and Kolkata. The Nestl India head office is located in Gurgaon, Haryana.
NESTLES BRANDS
Beverages
Prepared Dishes
Mr. Richard Sykes Alternate Director Michael W.O Garrett Company Secretary Mr. B. Murli
Audit Committee Mr. Pradip Baijal Mr. Ravinder Narain Chairman Member
Shareholder / Investor Grievance Committee Mr. Ravinder Narain Mr. Antonio Waszyk Helio Chairman Member
COMPANYSFINANCIAL REPORTS
BALANCE SHEET
(Rs Crore)
Dec ' 08 Dec ' 07 Dec ' 06 Sources of funds Owner's fund Equity share capital Share application money Preference share capital Reserves & surplus Loan funds Secured loans Unsecured loans Total Uses of funds Fixed assets Gross block Less : revaluation reserve Less : accumulated depreciation Net block Capital work-in-progress Investments Net current assets Current assets, loans & advances
1,404.85 1,179.77 1,058.27 942.4 651.85 752.99 109.17 34.9 577.96 601.81 73.7 94.4 516.48 541.8 38.24 77.77
838.16 -
836.86
678.69
583.45
514.59 421.2
Less : current liabilities & provisions Total net current assets Miscellaneous expenses not written Total Notes: Book value of unquoted investments
1,259.75 1,027.31 836.1 -422.89 474.17 34.9 -348.61 421.3 94.4 63.27 964.16 -252.65 405.16 77.77 35.93 964.16
Market value of quoted investments Contingent liabilities 84.9 Number of equity shares 964.16 outstanding (Lakhs)
964.16 964.16
Dec ' 08 Dec ' 07 Dec ' 06 Dec ' 05 Dec ' 04 Income Operating income Expenses Material consumed Manufacturing expenses Personnel expenses Selling expenses Administrative expenses Expenses capitalized Cost of sales Operating profit 4,328.65 3,500.96 2,819.16 2,475.09 2,229.42 2,122.74 1,692.53 1,334.79 1,119.07 1,041.44 233.21 314.58 449.4 371.77 3,491.70 836.95 186.09 269.44 340.2 329.73 2,817.99 682.97 168.21 216.16 278.33 289.75 2,287.24 531.92 152.97 183.29 268.77 248.55 1,972.65 502.43 126.15 164.25 242.9 226.48 1,801.22 428.2
Other recurring income Adjusted PBDIT Financial expenses Depreciation Other write offs Adjusted PBT Tax charges Adjusted PAT Non recurring items Other non cash adjustments Reported net profit Earnings before appropriation Equity dividend Preference dividend Dividend tax Retained earnings
32.91 869.86 1.64 92.36 775.86 238.74 537.12 -3.03 534.08 546.6 409.77 69.64 67.19
25.13 708.1 0.85 74.74 632.5 214.8 417.7 -3.89 413.81 424.28 318.17 52.21 53.9
20.61 552.53 0.44 66.28 485.8 165.43 320.37 -5.28 315.1 322.32 245.86 34.48 41.98
23 525.44 0.21 56.84 468.39 159.49 308.9 0.67 309.57 313.03 241.04 33.81 38.18
11.09 439.3 0.78 49.14 389.38 134.58 254.8 -2.88 251.92 296.15 236.22 31.29 28.65
-130.36 -121.73 -168.71 -251.92 -295.94 -283.76 -372.45 -375.22 -23.24 13.06 -21.97 96.43
Cash and Cash Equivalents Opening Cash & Cash 79.93 Equivalents Closing Cash & Cash 164.31 Equivalents
164.31 141.07
141.07 154.13
154.13 132.16
132.16 228.59
RATIO ANALYSIS?
What A tool Does used by
Ratio
analysis of
Analysis
to
Mean? a a
individuals
conduct
quantitative company's
information in statements.
financial
Ratios
are calculated from current year numbers and are then compared to previous years, other companies, the industry, or even the economy to judge the performance of the company. Ratio analysis is predominately used by proponents of fundamental analysis.
tell the whole story of changes in the financial condition of the business 2. Facilitates inter-firm comparison: It provides data for inter-firm comparison. Ratios highlight the factors associated with with successful and unsuccessful firm. They also reveal strong firms and weak firms, overvalued and undervalued firms. 3. Helps in planning: It helps in planning and forecasting. Ratios can assist management, in its basic functions of forecasting. Planning, coordination, control and communications. 4. Makes inter-firm comparison possible: Ratios analysis also makes possible comparison of the performance of different divisions of the firm. The ratios are helpful in deciding about their efficiency or otherwise in the past and likely performance in the future. 5. Help in investment decisions: It helps in investment decisions in the case of investors and lending decisions in the case of bankers etc.
simple to calculate and easy to understand, they suffer from serious limitations. 1. Limitations of financial statements: Ratios are based only on the information which has been recorded in the financial statements. Financial statements themselves are subject to several limitations. Thus ratios derived, there from, are also subject to those limitations. For example, non-financial changes though important for the business are not relevant by the financial statements. Financial statements are affected to a very great extent by accounting conventions and concepts. Personal judgment plays a great part in determining the figures for financial statements. 2. Comparative study required: Ratios are useful in judging the efficiency of the business only when they are compared with past results of the business. However, such a comparison only provide glimpse of the past performance and forecasts for future may not prove correct since several other factors like market conditions, management policies, etc. may affect the future operations. 3. Ratios alone are not adequate: Ratios are only indicators, they cannot be taken as final
regarding good or bad financial position of the business. Other things have also to be seen. 4. Problems of price level changes: A change in price level can affect the validity of ratios calculated for different time periods. In such a case the ratio analysis may not clearly indicate the trend in solvency and profitability of the company. The financial statements, therefore, be adjusted keeping in view the price level changes if a meaningful comparison is to be made through accounting ratios. 5. Lack of adequate standard: No fixed standard can be laid down for ideal ratios. There are no well accepted standards or rule of thumb for all ratios which can be accepted as norm. It renders interpretation of the ratios difficult. 6. Limited use of single ratios: A single ratio, usually, does not convey much of a sense. To make a better interpretation, a number of ratios have to be calculated which is likely to confuse the analyst than help him in making any good decision. 7. Personal bias: Ratios are only means of financial analysis and not an end in itself. Ratios have to interpreted and different people may interpret the same ratio in different way. 8. Incomparable: Not only industries differ in their nature, but also the firms of the similar business widely differ in their size and
Classification of Accounting Ratios / Financial Ratios (A) Traditional Classification Statement Ratios (B) (C) Functional Classification or or Significance Ratios or Ratios Classification According to According to Importance Tests Profit and loss account Profitability ratios Primary ratios ratios or revenue/income Liquidity ratios Secondary ratios statement ratios Activity ratios Balance sheet ratios or Leverage ratios or long position statement ratios term solvency ratios Composite/mixed ratios or inter statement ratios
Profitability ratios: Gross profit ratio = Indicates the relationship between net sales revenue and the cost of goods sold. This ratio should be compared with industry data as it may indicate insufficient volume and excessive purchasing or labor costs.
of
net
income
Operating ratio = A measure of the operating income generated by each rupee of sales. Return on equity capital = Measures the income earned on the shareholder's investment in the business.
Earnings Per Share Ratio = Measure to calculate the earning after taking PAT into consideration. Liquidity ratios: Current ratio = Provides an indication of the liquidity of the business by comparing the amount of current assets to current liabilities. A business's current assets generally consist of cash, marketable securities, accounts receivable, and inventories. Current liabilities include accounts payable, current maturities of long-term debt, accrued income taxes, and other accrued expenses that are due within one year. In general, businesses prefer to have at least one dollar of current assets for
every dollar of current liabilities. However, the normal current ratio fluctuates from industry to industry. A current ratio significantly higher than the industry average could indicate the existence of redundant assets. Conversely, a current ratio significantly lower than the industry average could indicate a lack of liquidity. Liquid /Acid test / Quick ratio = A measurement of the liquidity position of the business. The quick ratio compares the cash plus cash equivalents and accounts receivable to the current liabilities. The primary difference between the current ratio and the quick ratio is the quick ratio does not include inventory and prepaid expenses in the calculation. Consequently, a business's quick ratio will be lower than its current ratio. It is a stringent test of liquidity. Cash ratio= Indicates a conservative view of liquidity such as when a company has pledged its receivables and its inventory, or the analyst suspects severe liquidity problems with inventory and receivables.
Activity ratios:
Inventory/Stock turnover ratio = Indicates the liquidity of the inventory.
Debtors/Receivables turnover ratio = Indicates the liquidity of the company's receivables. Average collection period = Indicates the liquidity of the company's receivables in days. Working capital turnover ratio = Indicates the turnover in working capital per year. A low ratio indicates inefficiency, while a high level implies that the company's working capital is working too hard. Fixed assets turnover ratio= Measures the capacity utilization and the quality of fixed assets. Current assets turnover ratio= Measures the capacity utilization and the quality of current assets. Total assets turnover ratio= Measures the activity of the assets and the ability of the business to generate sales through the use of the assets. Leverage ratios or long term solvency ratios: Debt equity ratio = Indicates how well creditors are protected in case of the company's insolvency. Interest coverage or debt service ratio = Indicates a company's capacity to meet interest payments. Uses EBIT (Earnings Before Interest and Taxes)
Total debt ratio= Provides information about the company's ability to absorb asset reductions arising from losses without jeopardizing the interest of creditors. Debt- assets ratio= Indicates long-term debt usage.
2008= 12.24 Comment: The net profit is ranging from 11-12, which is satisfactory, but if it wants to improvise further it has to decrease expenses & increase sales or both. 3. Operating profit =operating profit/net sales*100 2004= 19.2 2005= 20.02 2006= 18.86 2007= 19.50 2008= 17.20 Comment: The companys operating ratio is decreasing in 2008, so the company has to decrease its operating expenses, for increasing the profitability. (b) Return Ratios: 1. Return on investment = PBIT/Investment *100 (or) = PBIT/ Capital employed * 100 2004= 119.2 2005= 127.18 2006= 120.01 2007= 150.33 2008= 163.97 Comment: The Company is improvising its return on investment and also has quite higher rate of return. 2. Return on net worth = PAT-pref. dividend/net worth *100
(Or)= PAT-pref. dividend/eq. shareholder fund 2004= 78.87 2005= 87.42 2006= 81.03 2007= 98.90 2008= 112.83 Comment: Companys profitability position has increased as the return on net worth has also increased. (c) Valuation Ratio: 1. Earnings per share or EPS =PAT-pref. dividend/no. of equity shares 2004= 26.13 2005= 32.11 2006= 32.68 2007= 42.92 2008= 55.39 Comment: The Companys earnings have been considerably increased, which suggest higher margin ratios 2. Dividend per share or DPS= Equity dividend/ No. of equity shares 2004= 24.50 2005= 25.00 2006= 25.50 2007= 33.00 2008= 42.50
Comment: DPS was increasing consistently, but in 2008 it has quite high change in 2008, which suggest that high dividend to its shareholders. 3. Book Value per share= Eq. share holder fund or net worth/no. of eq. shares 2004= 33.13 2005= 36.73 2006= 40.33 2007= 43.40 2008= 49.09 Comment: Book value of the share is increasing considerably well , which suggests higher profits to the shareholders. LIQUIDITY RATIO: 1. Current liabilities 2004= 0.61 2005= 0.66 2006= 0.67 Comment: The Companys current ratio is not ideal. It will have to increase its current assets or decrease its current liabilities or both in order to increase its liquidity position. Ideal is 2:1 RATIO = Current asset/ current
2. Absolutely ratio= Quick assets/current liabilities 2004= 0.21 2005= 0.28 2006= 0.31 2007= 0.23 2008= 0.29 Comment: Though it is fluctuating it is not ideal so the company has to decrease current liabilities and increase fixed assets or both. 3. Cash ratio= Cash & bank balance+ Short term investment/ current liabilities 2004= 13.43 2005= 14.66 2006= 13.43 2007= 13.85 2008= 14.43 Comment: The Companys cash ratio has increased which suggest that the company is maintaining ideal cash and short term investments ACTIVITY RATIOS: 1. Current assets turn over ratio= net sales/ c. assets 2004= 9.41 2005= 9.20 2006= 8.70 2007= 7.75 2008= 9.10
Comment: The Companys current asset turn over ratio is fluctuating but its ideal. 2. Fixed asset turn over ratio= Net sales/Fixed asset 2004= 5.33 2005= 5.61 2006= 5.77 Comment: Company needs to improve its fixed asset turn over ratio by increasing sales or by fixed asset or by both 3. Total assets turn over ratio= net sales/fixed assets + current assets 2004= 6.81 2005= 7.67 2006= 8.02 Comment: The Companys total assets turn over ratio has increased consistently, which is considerably good. 4. Working capital turn over ratio= Net sales/ Current assets-c. Liabilities 2004= 12.42 2005= 12.02 2006= 12.01 2007= 9.52 2008= 10.29 2007= 6.10 2008= 3.20
2007= 10.02 2008= 11.39 Comment: The companys working capital turn over ratio is fluctuating, however it has increased in 2008 which is ideal. 5. Inventory turn over ratio= COGS or Sales/Avg. stock 2004= 10.34 2005= 9.87 2006= 10.28 2007= 8.79 2008= 11.39 Comments: The inventory turn over ratio is fluctuating however, its increasing in 2008, which suggest that the company is having less stock with it. 6. Debtors turn over ratio= Sales/Avg. receivables 2004= 77.05 2005= 87.32 2006= 65.35 2007= 64.09 2008= 87.37 Comments: The debtors turn over has increased which suggest higher activity ratio. 7. Average collection period= 365/ debtors ratio 2004= 4.74 2005= 4.18 2006= 5.85 2007= 5.70
2008= 4.20 Comment: The average collection period has decreased which is ideal as the debtors are paying early, which reduces the risk. LEVERAGE RATIO: 1 Debt-equity ratio= loan funds/net worth 2004= 0.02 2005= 0.04 2006= 0.04 Comment: The companys debt equity ratio is fluctuating which suggests that the company has lesser loan funds which is considerably good. 2. Total debt ratio= Debt/equity+ debt 2004= 0.02 2005= 0.04 2006= 0.04 Comment: The Companys total debt is fluctuating and is less when compared to equity and debt, which suggest that the leverage level is ideal. 3 Debt asset ratio= total debt/total asset-misc. asset 2007= 0.01 2008= 0.02 2007= 0.01 2008= 0.02
2007=0.08 2008=0.02
Comments: The companys total debt is less when compared to total assets which indicates that the company has lesser debts. 4. Interest coverage ratio= PBIT/ Interest 2004= 498.90 2005= 2208.29 2006= 1103.09 2007= 741.20 2008= 473.22 Comments: The Companys Interest coverage is fluctuating but in the year 2008 it has decreased ,it has to increase its profits as they are less in 2008.
net profit
2004-2005 2005-2006 2006-2007 2007-2008 2008-2009
operating profit
17.2 19.5 20.02 18.86 19.2 2004-2005 2005-2006 2006-2007 2007-2008
Book Value
33.13 49.09 40.33
(b)Liquidity Ratios:
Current Ratio
0.66 0.61 2004-2005 2005-2006 2006-2007 2007-2008 2008-2009 0.23 0.31 0.29
Quick Ratio
0.21 0.28 2004-2005 2005-2006 2006-2007 2007-2008 2008-2009
0.66 0.67
0.66
cash ratio
14.43 13.43 13.85 14.66 2004-2005 2005-2006 2006-2007 2007-2008
13.43
2008-2009
2004-2005
2005-2006
2006-2007
2007-2008
11.39
2.40%
2%
2007-2008
2004-2005
2005-2006
2006-2007
2008-2009
Overall Recommendations:
The overall financial position of the company is satisfactory. The companys needs to improve its profitable position which is ideal, but less when compared to other years, in order to earn return on the resources committed to business. The companys liquidity position is satisfactory but not ideal, as the current assets and the current liabilities have being considerably decreased when compared to previous year, in order to meet its current obligations. The companys leverage or capital gearing ratios are improving and the companys total debt is less, and it has secured loans rather than unsecured loans which holds good trust among the suppliers for the company & it can also raise additional capital from public as it offers profitable and stable dividends. The activity ratio of the company is i.e. current asset turn over ratio needs to be improved, the rest of the ratios give satisfactory result. On the whole, the companys overall position is satisfactory, and has the name, fame and trust of people. It is listed in one among top 25 FMCGS of India & has potential to survive.
THANK YOU..