Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Total sales India (,000) Global (,000)

2018 3371 94419


2019 2954 90266
Growth -12% -4%

Forecated it will
take 3 more years to
Forecast (2020) 3072 (+4%) reach 1,00,000.

Projected Income Statement


Baston Kars ('000,S) 2020 2021 2022 2023
No of volumes to produce 30 37.5 46.875 80
Expected sales 27 33.75 42.1875 72
Sales (in Rs) @ 2700000/u 72900 91125 113906.3 194400
Variable cost : up to 3 yrs @80%,
rest of 2 years @70% 58320 72900 91125 155520
GP 14580 18225 22781.25 38880
Fixed cost 8000 8000 8000 11000
Operatinal profit 6580 10225 14781.25 27880
◦ 2019 Trend ·
Industry Demand 2.95mn units (YoY -12.4%)
- High base effect on the back of better-than-expected growth
since 2017
- Less-than-expected GDP growth deteriorated consumer
sentiment ◦

2020 Outlook · Expect industry demand of 3.07mn units (YoY


2024 +4.0%)
- (Positive) Easing uncertainties on BS6 policy and recovery of
100
overall economy conditions
90 - (Negative) Possibility of facing financing difficulties
243000

194400
48600
11000
37600

You might also like