Professional Documents
Culture Documents
Du Pont Analysis
Du Pont Analysis
Du Pont Analysis
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Mar-12
$3,256
$72,709
$123,025
$223,063
$8,337
$430,389
$761,186
$1,191,575
Mar-11
$17,953
$33,439
$220,890
$116,450
$9,645
$398,377
$660,954
$1,059,331
$229,355
234,812.83
44,388.69
Balance Sheets
(in millions of dollars)
Assets
Cash and equivalents
Short-term investments
Accounts receivable
Inventories
other
Total current assets
Non Current Assets
Total assets
$49,037
$359
$7,656
$10,175
$277,246
$154,912
$42,037
$420,818
$286,387
$493,531
$1,685,106
0
7,846.35
0
230,850.67
103,442.24
41,694.46
396296.21
287047.87
$432,185
$1,491,516
Mar-12
$1,365,847.2
$81,647.9
$1,284,199.3
$4,035.0
$1,288,234.4
Mar-11
$1,215,300.4
$97,589.8
$1,117,710.6
$4,445.1
$1,122,155.8
$912,148.3
$50,737.4
-$16,701.3
$102,039.4
$35,281.3
$25,525.3
$110,366.0
$1,219,396.5
$68,837.9
$12,400.0
$56,437.9
$806,450.0
$27,337.0
-$16,522.4
$95,971.6
$26,743.1
$18,892.3
$83,104.2
$1,041,975.8
$80,179.9
$17,050.0
$63,129.9
A
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
Mar-12
$119,628.8
$880,814.8
$1,288,234.4
$39,316.4
$1,292,269.4
$1,188,853.9
Mar-11
$120,480.1
$781,434.3
$1,122,155.8
$31,188.2
$1,126,600.9
N/A
Mar-12
Mar-11
Industry
Average
0.87
0.42
0.92
0.65
1.13
2.1
6.12
32
1.79
1.15
10.44
65.43
1.84
1.15
11.1
36
3.14
1.8
23.27%
21.79%
20.36%
2.58%
108.11%
2.96%
7.15%
2.20%
105.93%
2.52%
6.19%
5.00%
102.67%
9.00%
15.00%
Profitability ratios
Profit Margin
Basic Earning Power
Return on Assets
Return on Equity
Du Pont Analysis
Ashok Leyland
Mar-12
Mar-11
ROE =
7.15%
6.19%
P.M.
2.58%
2.20%
T.A.T.O.
1.15
1.15
X Equity Multiplier
2.41
2.45
A
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
G
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
G
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76 360 Day Year was used to calculate DSO
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
G
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
Balance Sheets
(in millions of dollars)
Assets
Cash and equivalents
Short-term investments
Accounts receivable
Inventories
Sundry Debtors
other
Total current assets
Non Current Assets
Total assets
Dec-11
$87
$5,180
$779
$453
$41
$3
$6,543
$1,276
$7,819
$1,648
Provisions
Shareholder's Equity
TOTAL Current Liabilities
Total liabilities and equity
$561
$5,610
$2,209
$7,819
Income Statements
(in millions of dollars)
Revenue from Operations
less excise duty
Net Revenue from Operations
Other Income
Total Revenue
EXPENSES
Manufacturing
purchases
PBDIT
Interest
Depreciation & Amortization
Finance Cost
Other Expense
Profit Before Exceptional Items & Tax
Tax
Profit After Taxes
Dec-11
$7,378.3
$713.8
$6,664.5
$803.9
$7,468.4
$5,899.7
$0.0
$1,568.7
$20.2
$130.2
$0.0
$0.0
$1,418.3
$172.8
$1,245.5
Profitability ratios
Profit Margin
Basic Earning Power
Return on Assets
Return on Equity
Du Pont Analysis
Eicher Motors
Mar-12
Mar-11
ROE =
5.90%
6.81%
#REF!
2.96
2.76
3.53
3.35
16.30
38
5.78
0.94
17.16
39.25
6.47
0.76
21.08%
18.50%
1.76%
95.52%
1.67%
5.90%
2.23%
78.26%
1.70%
6.81%
P.M.
X
1.76%
2.23%
Dec-10
$111
$4,640
$528
$282
$36
$3
$5,601
$748
$6,349
1,174.50
411.00
4763.2
$1,586
$6,349
Dec-10
$4,843.8
$459.1
$4,384.7
$583.8
$4,968.5
$3,968.8
$0.0
$999.7
$25.7
$107.9
$0.0
$0.0
$0.0
$866.1
$111.7
$754.4
Industry
Average
1.13
2.1
360 Day Year was used to calculate DSO
11.1
36
3.14
1.8
20.36%
5.00%
102.67%
9.00%
15.00%
T.A.T.O.
X
0.94
0.76
Equity Multiplier
3.54
4.00