Professional Documents
Culture Documents
Cash Management at Maruti
Cash Management at Maruti
Cash Management at Maruti
CHAPTER 1. INTRODUCTION
COMPANY PROFILE AND ABOUT THE
CHAPTER 2.
PROJECT
CHAPTER 3. HISTORY OF COMPANY
CHAPTER 4. PERFORMANCE
CHAPTER 5.. SWOT ANALYSIS
CHAPTER 6. INTRODUCTION TO TOPIC
CHAPTER 7. OBJECTIVE OF STUDY
CHAPTER 8. RESEARCH METHODOLOGY
CHAPTER 9. DATA ANALYSIS AND INTERPRETATION
CHAPTER 10. FINDING
CHAPTER11 LIMITATIONS
CHAPTER12 CONCLUSION
CHAPTER 13. RECOMMENDATION AND SUGGESTION
CHAPTER 14. QUESTION
CHAPTER15. BIBLIOGRAPHY
INTRODUCTION
Funds constitute prime importance in starting and operating any business Enterprise the
most significant of all financial activities is the raising and management of funds financial
decisions are those which concern the generation and flow of funds various sources and the use
of these funds.
The accounting standards state that in many countries the approach to provide a
statement of changes in financial position as a part of audited accounts is the trend in India
companies are under no legal obligation to publish a statement of changes in financial position
statements along with financial statements especially in the case of companies listed on the stock
exchanges and other large commercial industrial and business enterprise in public and private
sectors.
The funds flow statement which shows the movement of funds and is the part of
financial operation of the business under taking. It indicates various means by which funds.
Where obtained during a particular period and the ways in which there funds where employed in
Funds flow analysis refers to the process of determining the financial strengths and
weakness of the by establishing relationship between the items of balance sheet and profit and
loss account. Funds flow statement serves as a handy tool in financial analysis making financial
planning preparation of budget through this analysis firm group the change in the allocation
The Funds flow statement expresses the changes in working capital and assesses
the impact upon liquidity position of the undertaking with the help of this statement. The
financial management can plan the intermediate and long term financial of the concern repayment
of loans, expansions of business and distribution of resources. It is helpful in the crucial decision
making process incase of expansion. Diversification of conservation of more funds for profitable
COMPANY PROFILE
COMPANY’S PROFILE
Maruti Suzuki India Limited, formerly known as Maruti Udyog Limited, is an Indian
automobile manufacturer company, founded by Government of India in 1981, headquartered in
New Delhi, India.[2] It is a subsidiary of the Japanese automotive manufacturer Suzuki Motor
Corporation.[6] As of July 2018, it had a market share of 53% in the Indian passenger car
market.
In 2015, Maruti Suzuki launched NEXA, a new dealership network for its premium cars
Maruti currently sells the Baleno, S-Cross, XL6, Ciaz and Ignis through NEXA outlets S-Cross
was the first car to be sold through NEXA outlets. Several new models will be added to both
channels as part of the company's medium term goal of 2 million annual sales by 2020.[
HISTORY OF COMPANY
Maruti Udyog Limited was founded by the government of India on 24 February 1981,[9] only to
merge with the Japanese automobile company Suzuki in October 1982. The first manufacturing
factory of Maruti was established in Gurugram, Haryana, in the same year.[10]
Chronology
Affiliation with Suzuki
In 1982, a license and joint venture agreement (JVA) was signed between Maruti Udyog Ltd.,
and Suzuki of Japan. At first, Maruti Suzuki was mainly an importer of cars. In India's closed
market, Maruti received the right to import 40,000 fully built-up Suzuki in the first two years,
and even after that the early goal was to use only 33% indigenous parts. This upset the local
manufacturers considerably. There were also some concerns that the Indian market was too small
to absorb the comparatively large production planned by Maruti Suzuki, with the government
even considering adjusting the petrol tax and lowering the excise duty in order to boost
sales.[11Local production commenced in December 1983In 1984, the Maruti Van with the same
three-cylinder engine as the 800 was released and the installed capacity of the plant in Gurgaon
reached 40,000 units.
In 1985, the Suzuki SJ410-based Gypsy, a 970 cc 4WD off-road vehicle, was launched. In 1986,
the original 800 was replaced by an all-new model of the 796 cc hatchback Suzuki Alto (SS80)
and the 100,000th vehicle was produced by the companyIn 1987, the company started exporting
to western markets, when a lot of 500 cars were sent to Hungary. By 1988, the capacity of the
Gurgaon plant was increased to 100,000 units per annum.
\
PERFORMANCE
The Company sold a total of 1,563,297 vehicles during the year, lower by 16.1% over the
same period previous year.
In the domestic market, the Company sold 1,461,126 vehicles, lower by 16.7% over the
same period previous year, in line with industry.
Exports were at 102,171 vehicles, lower by 6% over the same period previous year.
The Company’s net sales stood at INR 716,904 million in FY 2019-20, lower by 13.7% over
the same period previous year.
Net profit for the year stood at INR 56,506 million, lower by 24.7% over the same period
previous year on account of lower sales volume, higher sales promotion expenses and
higher depreciation expenses, partially offset by lower operating expenses, cost reduction
efforts, higher fair value gains on invested surplus and reduction in corporate tax rate.
COMPANY PRODUCTS
Grand Vitara
2007 2015
(imported)
Kizashi
2011 2014
(imported)
NEXA
In 2015, Maruti Suzuki launched NEXA, a new dealership network for its premium cars.
Maruti currently sells the Baleno, S-Cross, XL6, Ciaz and Ignis through NEXA outlets.S-Cross was the first
car to be sold through NEXA outlets. Several new models will be added to both channels as part of the
company's medium term goal of 2 million annual sales by 2020.
SCROSS
XLB
STRUCTURE OF COMPANY
MARUTI FINANCE
Citicorp Maruti Finance Limited is a joint venture between Citicorp Finance India and Maruti
Udyog Limited its primary business stated by the company is "hire-purchase financing of Maruti
Suzuki vehicles". Citi Finance India Limited is a wholly owned subsidiary of Citibank Overseas
Investment Corporation, Delaware, which in turn is a 100% wholly owned subsidiary of Citibank
N.A. Citi Finance India Limited holds 74% of the stake and Maruti Suzuki holds the remaining
26%. GE Capital, HDFC and Maruti Suzuki came together in 1995 to form Maruti Countrywide.
Maruti claims that its finance program offers most competitive interest rates to its customers,
which are lower by 0.25% to 0.5% from the market rates.[
Maruti insurance
It is
launched in 2002 Maruti provides vehicle insurance to its customers with the help of
the National Insurance Company, Bajaj Allianz, New India Assurance and .
Sundaram. The service was set up the company with the inception of two
subsidiaries Maruti Insurance Distributors Services Pvt. Ltd and Maruti Insurance
Brokers Pvt. Limited.
This service started as a benefit or value addition to customers and was able to ramp up
easily. By December 2005 they were able to sell more than two million insurance policies
since its inception.
Maruti True service offered by Maruti Udyog to its customers. It is a market place for used
Maruti Vehicles. One can buy, sell or exchange used Maruti vehicles with the help of this
service in India
.
SWOT ANALYSIS
Strengths in the SWOT analysis of Maruti Suzuki
Maruti Udyog limited (MUL) is in a leadership position in the market with a market
share of 48.74
Major strength of MUL is having largest network of dealers and after sales service
centers in the country.
Good promotional strategy is adopted by MUL to transfer its thoughts to the people about
its products.
Maruti Suzuki recorded highest number of domestic sales with 9,66,447 units from
7,65,533 units in the previous fiscal. It recently attained the 10million domestic sales
mark.
Strong Brand Value and Loyal Customer Base are big strengths for MUL
There are around 15 vehicles in Maruti Product portfolio. Has good product lines with
good fuel efficiency like Maruti Swift, Diesel, Alto etc
Alto still beats the small car segment with highest number of sales
MUL is the first automobile company to start second hand vehicle sales through its True-
value entity.
MUL has good market share and hence it’s after sales service is a major revenue
contributor.
Low interior quality inside the cars when compared to quality players like Hyundai and
other new foreign players like Volkswagen,Nissan etc.
Government intervention due to having share in MUL.
Younger generations started getting a great affinity towards new foreign brands
The management and the company’s labor unions are not in good terms. The recent
strikes of the employees have slowed down production and in turn affecting sales.
Maruti hasn’t proved itself in SUV segment like other players.
MUL has launched its LPG version of Wagon R and it was a good move simultaneously
MUL can start R&D on electric cars for a much better substitute of the fuel.
Maruti’s cervo 600 has a huge potential in tapping the middle class segment and act as a
strong threat to Nano
New DZire from Maruti will capture the market share and expected to create the same
magic as Maruti Esteem(currently not available)
Export capacity of the company is giving new hopes in American and UK markets
Economic growth of the country is constantly increasing and the government is working
hard to increase the gdp to double digit.
MUL recently faced a decline in market share from its 50.09% to 48.09 % in the previous
year(2011)
Major players like Maruti Suzuki, Hyundai, Tata has lost its market share due to many
small players like Volkswagen- polo. Ford has shown a considerable increase in market
share due to its Figo.
Tata Motors recent launches like Nano 2012, Indigo e-cs are imposing major threats to its
respective competitor’s segment
China may give a good competition as they are also planning to enter into Indian car
segment
Launch of Hyundai’s H800 may result in the decline of Alto sales
INTRODUCTION OF TOPIC
Cash Management refers to the collection, handling, control and investment of the organizational
cash and cash equivalents, to ensure optimum utilization of the firm’s liquid resources. Money is
the lifeline of the business, and therefore it is essential to maintain a sound cash flow position in
the organization.
Any amount which the company has earned however not yet received, i.e. its outstanding and is
expected to be received in future, is known as receivables.
An organization must manage its receivables to maintain the surplus cash inflow. It helps the
firm to fulfil its immediate cash requirements.
The cash receivables must be planned in such a way that the organization can realise its debts
quickly and should allow a short credit period to the debtors.
The payables refer to the payment which is unpaid by the organization and is to be paid off
shortly.
The organization should plan its cash outflow in such a manner that it can acquire an extended
credit period from the creditors.
This helps the firm to retain its cash resources for a longer duration to meet the short term
requirements and sudden expenses. Even the organization can invest this cash in a profitable
opportunity for that particular credit period to generate additional income.
OBJECTIVES
OBJECTIVES OF THE STUDY
Helpful in planning.
Helpful in organizing.
Helpful in interpreting financial information.
Helpful in making decision
Report to management.
SCOPE OF THE STUDY
Only the CASH FLOW has been taking to measure the financial performance.
The study confines to the CASH management at “Maruti Suzukis Limited, ” only.
This study can not reflect the Overall Industry’s funds management system
The present study focuses as sources funds and application of funds for a period
of time. The study is confirmed to find out the changes in the financial position of
The Maruti Suzuki Financial Services Limited between the beginning and ending
This CASH flow statement is a statement which indicates various means by which
the funds have been obtained during a certain period and the ways to which these
Research Methodology
1 Secondary Data This is taken from the annual reports, websites, company journals magazines
and other sources
The study covers the analysis of CASH MANAGEMNET AT Maruti Suzuki India Ltd. These
companies have been chosen particularly for the reason that they are among the largest ones in
terms of seeking short term funds especially for their working capital requirement. The main
objective of this study is to examine the trends in working capital management and cash flow
practices in the automobile sector for the selected companies. The data has been sourced from
screener database and company specific annual reports. On the basis of data collected working
capital and cash flow statement were analyzed The working capital analysis have been made
considering the selected important ratios such as current ratio, quick ratio, inventory turnover
ratio, debtor’s turnover ratio and asset turnover ratio.
FINANCIAL STATEMENTS
INTRODUCTION
The basis for financial planning, analysis and decision-making is the financial
information. Financial information is needed to project, compare and evaluate the firm’s earning
ability. It is also required to aid in economic decision-making investment and financial decision-
management and investors are balance sheet, profit and loss account and Cash Flow
Management.
BALANCE SHEET
Balance sheet is the most significant financial statement. It indicates the financial
condition or the state of affairs of a business at a particular moment of time. More specially,
balance sheet contains information about resources and obligations of a business entity and about
its owner’s interest in the business at a particular point of time. Thus, the balance sheet
communicates information about assets, liabilities and owner’s equity for a business firm as on a
specific date. It provides a snapshot of the financial position of the firm at the close of the firm’s
accounting period.
Assets are valuable economic resources owned by the firm. They embody future
benefits and are measured in monetary terms. Assets represent: (a) stored purchasing power
(e.g., cash), (b) money claims (e.g., receivables stock ) and (c) tangible and intangible items that
can be sold or used in business to generate earning. Tangible items that include land, building,
plant, equipment or stocks of materials and finished goods and all such other items do not have
any physical existence, but they have value to a firm. They include patents, copyrights, trade
name or goodwill.
Assets are classified as: (1) current assets and (2) fixed (long term) assets.
Current assets sometimes called liquid assets are those of a firm which are either held in
the form of cash within the accounting period are of one-year duration. Current assets include
cash, tradable (marketable) securities, and debtors (accounts receivables) and stock of raw
Fixed assets are long-term in nature; they are held for periods longer than the
accounting period. They include tangible fixed assets like land, building, machinery, equipment,
furniture etc. Intangible fixed assets represent the firm’s rights and include patents, copyrights
Firm’s obligations are called liabilities. Liabilities represent debts payable in future by
the firm to its lenders and creditors. They represent economic obligations to pay cash or pay
cash or to provide goods services in some future period. Examples of liabilities are creditors,
bills payable, wages, salaries payable, taxes payable, bonds, debentures, borrowings from banks
Liabilities are of two types: (1) current liabilities; and (2) long-term (fixed)
Liabilities. Current liabilities are debts payable within an accounting period. Current assets are
converted into cash to pay current liabilities. Long-term liabilities are the obligations or debts
payable in a period of time greater than the accounting period. Long-term liabilities include
The financial interest of the owner’s are called owner’s equity or simply
Equity. The owner’s interest is residual in nature, reflecting the excess of the firm’s assets over
its liabilities. As liabilities are the claims of outside parties, equity represents owner’s equity has
two parts (a) paid-up share capital and (b) reserves and surplus. Paid-up share capital is the
amount of funds directly contributed by the shareholders through purchase of shares. Reserves
and surplus or obtained earning are undistributed profits. Paid up share capital and reserves and
Balance sheet is considered as a very significant statement by bankers and other lender
because it indicates the firm’s financial solvency and liquidity, as measured by its resources and
obligations. However, creditors, particularly bankers and financial analysis in India have
recently started paying more attention to the firm’s earning capacity as a measure of its financial
strength. The earning capacity and potential of a firm are reflected by its profit and loss account.
The profit and loss account is a “score-board” of the firm’s performance during a period of time.
Profit and loss account presents the summary of revenues, expenses, net income or net
loss of a firm. It serves as measure of firm’s profitability. Revenues are amounts that the
customers. The cost of the firm for providing them goods and services to customers. The cost of
the economic resources used to earn revenues during a period of time is called Expenses.
business of the firm are called operating revenues (operating expenses). Revenues (expenses)
which are incidental or indirect to the main operations of the firm are called non-operating
revenues (expenses).
1) Income statement or trading and profit and loss account which is prepared by
business concern in order to know the profit earned and loss sustained during a specified
period.
To these statements are added the statement of Retained Earnings and some
other statements such as (Funds flow statement, Cash Flow Management etc…) and
schedules of fixed assets, investments, current assets etc… to give a full the package of
financial statements.
appropriation account shows the utilization of profits of the company i.e., dividend
declared, amount transferred to general reserve or any other reserve as shows in this
account.
specified period and indicates the various sources and applications of funds.
Cash Flow Management gives the various items of inflow and outflow of cash.
Various schedules of fixed assets, investments, current assets etc, are prepared
by companies to show as to how the figures shown in the balance sheet have been arrived
at.
Financial statements are prepared for the purpose of presenting a periodical review
or report by the management and deal with the state of investment in business and result
achieved during the period under review. They reflect a combination of recorded facts,
accounting conventions and personal judgments. From this it is clear that financial
statements are affected by three things i.e. recorded facts, accounting conventions and
personal judgments.
IMPORTANCE OF FINANCIAL STATEMENTS
1. OWNERS: Owners provide funds for the operation of business and they want to
know whether their funds are being properly utilized or not. The financial statement
2. CREDITORS: Creditors (i.e. suppliers of goods and services on credit, bankers and
other lenders of money) want to know the financial position of a concern before giving
loans or granting credit. The financial statements help them in judging such positions.
like to make an analysis of the financial statements of that firm to know how safe
they serve, particularly when payment of bonus depends upon the size of the profit
earned. They would like to know that the bonus being paid to them is correct; so they
statements because they reflect the earnings for a particular period for purpose of
taxation. Moreover, these financial statements are used for compiling statistics
financial position of a financial position of a firm are of immense value to the research
scholars who wants to make a study into financial operations of a particular firm.
7. CONSUMERS: Consumers are interested in the establishment of good accounting
control so that cost of production may be reduced with the resultant of the prices of goods
they buy.
8. MANAGERS: Management is the art of getting things done through others. This
requires that the subordinates are doing work properly. Financial statements are an aid in
this respect because they serve manager in appraising the performance of the
subordinates by comparing the actual results with the standards established and
identifying the deviations, if any and taking remedial measures to remove deviations.
in the financial statements. For the purpose of analysis, individual items are studied their
interrelationship with other related figures established, the data is sometimes rearranged to
have better understanding of the information with the help different techniques or tools for the
relationship among the various financial factors in a business as disclosed by a single set of
statements and a study of the trend of these factors as shown in a series of statements”.
MEANING OF INTERPRETATION
Analysis and interpretation are closely related. Interpretation is not possible without
financial statements data so that a forecast may be made of the prospects for future earning,
ability to pay interest and debt maturities (both current and long-term) and profitability of a
HIM:
EXTERNAL ANALYSIS: It is made by those persons who are not connected with
the enterprise. They do not have access to the enterprise. They do not have access to
the detailed record of the company and have to depend mostly on published statements.
Such type of analysis is made by investors, credit agencies, governmental agencies and
research scholars.
have access to the books of accounts. They are members of the organization. Analysis
of financial statements or other financial data for managerial purpose is the internal
type of analysis. The internal analysis can give more reliable result than the external
analysis.
ON THE BASIS OF OBJECTIVE OF THE ANALYSIS:
earning capacity of a business concern. The purpose of making such type of analysis is
to know whether in the long-run the concern will be able to earn a minimum amount
to provide the funds required for modernization, growth and development of the
solvency, stability and liquidity as well as earning capacity of the business. The
purpose of this analysis is to know whether in the short –run a business concern will
near future.
and analyze financial statements of a number or years and therefore based on financial
data year from several years. This is very useful for long-term trend analysis and
analyze the financial statement of one particular year only. Ratio analysis of the
INTRODUCTION
The basis financial statement i.e. the balance sheet and profit & loss account or income
statements of business reveal the net effect of the various transactions on the sssoperational and
financial position of the company. The balance sheet gives a summary of the assets and
The asset side of a balance sheet shows the deployment of resources of an under taking
while the liabilities side indicates its obligation financial activities of a business for a period of
time and financial activities if a business but their usefulness is limited for analysis and
planning purpose. But they are many transactions that take place in an under taking and which
do not operate though profit & loss account. Another statement has to be prepared to show the
change in the assets & liabilities from the end of one period of time to the end of another period
of time. The statement is called a statement of changes in financial position of a fund flow
statement.
MEANING & CONCEPT OF CASH
IN A NARROW SENCE: It means cash only and funds flow statement prepared on
this basic is called a Cash Flow Management. Such statement enumerates net effects
of the various business transactions on cash and takes into account receipts and
disbursement of cash.
IN A BORDER SENCE: The term funds refers to money values in whatever from
in may exits, here funds means all financial resources, used in business whether in the
IN A POPULOAR SENCE: The term funds means working capital, i.e. the excess
of current over current liabilities. The working capital concept of funds has emerged
due to the fact that total resources are invested partly in fixed assets in the form of
capital and kept in form of liquid or near liquid form as working capital.
MEANING & CONCEPT OF FLOW OF FUNDS
The term ‘FLOW’ means ‘movement’ and includes both ‘inflow’ & ‘outflow’.
The term ‘FLOW OF FUNDS’ means transfer of economic values from one asset of equity to
another. FLOW OF FUNDS is said to have taken place when any transaction makes changes
in the amount of funds available before happening of the transaction. Effect on transaction
According to the working capital concept of funds the term ‘FLOW OF FUNDS’
refers to the movements of funds in the working capital, it is said to be an application or out of
funds.
RULE: The flow of funds occurs when a transaction on the one hand a non-current and on the
E.g. Fixed assets, long term liabilities, reserve and surplus, fictitious assets etc… is followed by a
change in another non-current account, it does not amount to “flow of funds”. This is because of
the fact that in such cases neither the working capital increases nor decreases. Similarly, when a
change in one current account results in change in another current. It does not affect funds.
To understand flow of funds, it is essential to classify various accounts and balance sheet items
Current accounts can either be current assets or current liabilities. Current assets are
those assets which in the ordinary course of business can be or will be converted into
Current liabilities which are intended to be paid in the ordinary courses of business with
in a short period of normally one accounting year out of the current assets or the income
of the business.
The following is list of current working capital accounts
6. Short term loans advances & deposits. 5. Short term loans & Advances.
9. Accord income.
Procedure for knowing a transaction resulting in the flow of CASH
Analysis the transaction and find out the two accounts in valued
Determine whether the account in valued in the transaction are current or non-
current
If the both account in valued are non current i.e. either permanent assets or
If he accounts in valued are such that one is a current account while the other is a
non-current account i.e. current assets and permanent and fixed assets or current
liabilities and fixed assets or current liability and permanent liability & fixed assets or
current liability & permanent liability then it result in the flow of funds.
Flow of Funds
No Yes
↓ ↓
Current
Current Assets No Liabilities
Yes
Yes Yes
Current
Current Assets Assets
No
CASH flow statement is not a substitute an income, i.e. a profit and loss account and
balance sheet. The profit and loss account is a document which indicates the extent of success
achieved b y a business in earning profits. It reports the result of business activities and indicates
the reasons for the profitability of a business. It does not reveal the inflow and outflow of CASH
Hence CASH flow statement is not competitor to financial statements. The funds
statement provides additional information as regards changes in working capital, derived from
financial statements at two point of time. It is a tool of management for financial analysis and
1. It highlights the changes in the 1. It does not reveal the inflow and
financial position of a business and outflows of fund but depicts the items of
indicates the various mean by which funds expenses and incomes arrive at the figure
employed.
2. It is complementary to income
statement income statement helps the 2. Income statement is not prepared from
analysis and is of primary importance to the financial management. Now a days it is being
widely used by the financial analysis, credit granting institution and financial manages. The
basic purpose of funds flow statement is to reveal the changes in the working capital on the two
It also describes the sources from which additional working capital has been financed
and the uses to which working capital has been applied. Such a statement is particularly useful
in assessing the growth of the firm. It resulting financial needs and in determining the best way
of financial these needs. These significance or importance of funds flow statement can be well
followed one can plan the intermediate and long term financing of the firm.
USES OF CASH FLOW STATEMENT
1. Helps in analysis of financial statement.
The CASH flow statement has a number of users; however, it has creation
3. It is not an original statement but simply is arrangement of data given in the financial
statement.
4. It is essentially historical in nature and relevant for financial management in that the
working capital.
DESIGN RESEARCH PROBLEM
Funds flow statement is method by which we study changes in the financial position
of a business. Enterprise between beginning and ending financial statement dates. Hence the
funds flow statement is prepared by comparing two balance sheets and with the help of such
other information derived from the accounts as may be needed. Broadly speaking the
Working capital means the excess of current assets over current liabilities. Statement of
changes in working capital is prepared to show the changes in the working capital between
the two balance sheet dates. This statement is prepared with the help of current assets &
Xxx Xxx
DATA COLLECTION
CASH flow statement is a statement which indicates various sources from which
funds (working capital) have been obtained during a certain period and the users or
applications to which these funds have been put during the period. Generally this statement
a. Report form
Sources Rs Applications Rs
Funds from operation Issue of Xxx Funds in Operation. Redemption of Xxx
Share Capital xxx preference share capital xxx
Issue of debentures. xxx Redemption of debentures.
Raising of long term loans. Xxx Repayment of long term loans xxx
Receipts from partly paid hares. Xxx Purchase of non current (fixed) Xxx
Sales of non current (fixed) assets.
assets. xxx Purchase of long term investment. Xxx
Non trading receipts such as Non trading Payment
dividends. Xxx Payment of dividends Xxx
Sales of long term investments Payment of tax
Net decrease in working capital Xxx Net increasing in working capital. Xxx
Total Xxx
Total xxx Xxx
Xxx
Xxx xxx
NOTE:- Payment of dividend and tax will appear as an application of funds only when these
xxx xxx
DATA ANALYSIS
&
INTERPRETATION
STATEMENT OF CHANGING IN WORKING CAPITAL FOR THE
YEAR 2019-20 OF MARUTI SUZUKIS LTD.
EFFECT ON WORKING
PARTICULARS 2019 2020 CAPITAL
INCREASE DECREASE
A) Current Assets:-
6269147
11351627 11356247 52780501 52780501
CASH FLOW STATEMENT FOR YEAR 2019-20 OF
MARUTI SUZUKIS LTD
Source of funds Amount Application of funds Amount
(Rs)
Sale of factory buildings 2707908 Purchase of furniture & 166750
fixtures
Sale of other fixed assets Purchase other fixed assets 1140902
3815939
Increase in Reserves & Decrease in un secured loans
Surplus 964002
3655878 increase in working capital
Increase in secure loans
6269147
Funds from operation 6914784
Total →
Total →
122302
17216811 17216811
INTERPRETATION:-
14,38,72,927 has been decreased to Rs. 12,14,20,338. The decrease in current assets amount Rs.
2, 24,52,589.
Cash and bank balance has lower i.e. from (8,98,720 to 3,88,272) Rs. 610448
loans and advances also increase from 26,20,000 to 2,65,37,258 i.e., Rs 2,39,17,258.
At the same time the current liabilities also decreased from Rs. 36625827 to Rs.
The net working capital increase during the study period amount to Rs
62699147. so this is a healthy sign that the company able to manage current assets and liabilities.
STATEMENT OF CHANGING IN WORKING CAPITAL FOR THE YEAR 2019-2020
OF MARUTI SUZUKIS LTD
PARTICULARS EFFECT ON WORKING
2019 2020
CAPITAL
Current Assets: Increa Decrease
a) Sundry Debtors 153226 63467 se
b) Cash and Bank 288272 1470425 89759
Balances 26537258 38838127 11821
c) Loans and 94441582 148979468 53
Advances 121420338 189351487 12300
d) Other current 869
assets 623100 27029530 54537
Total current Assets 1668991 7130214 886 20794430
(A): 7904091 34159744 5461223
Current Liabilities &
Provisions:
a) Current
Liabilities 113516247 155191743
b) Other current
liabilities 41675496
Total Current
Liabilities (B) 416755496
15519174 155191743 68020 68020908
908
NETWORKING
CAPITAL (A-B)
Net increase in
Working Capital
Total
FUNDS FLOW STATEMENTS FOR YEAR 2019-20 OF MARUTI SUZUKIS LTD
Sources of funds Amount (Rs) Application of funds Amount (Rs)
Sales of factory 2583834 Purchase of Land 6621525
buildings
Increase in un secured 12796060 Purchase of Plant and 11421497
loans Machinery
The above calculation that in 2019-16 total current assets amount to Rs. 12,14,20,338
has been decreased to Rs. 18,93,51,487. The increased in current assets amount Rs. 6,79,31,149.
Cash and bank balance has higher i.e. from ( 288272 to 1470425) Rs. 1182143 loans
At the same time the current liabilities also decreased from Rs. 6235100 to
The net working capital increased during the study period amount to Rs. 416755496.
So this is a healthy sign that the company able to manage current assets and liabilities
STATEMENT OF CHANGING IN WORKING CAPITAL FOR THE
YEAR 2019-2020 OF MARUTI SUZUKIS LTD.
Current Assets:
a) Inventories 744879734 60982074 13507660
b) Sundry Debtors 63467 6510948 6447481
c) Cash and Bank Balances 1470425 14121860 1261435
d) Loans and Advances 38838127 59992347 21154220
e) Other current assets 74489734 60982074 13507660
Total current Assets (A) 189351487 202589303
Current Liabilities & Provisions:
a) Current Liabilities 27029530 30094997 365467
b) Other current liabilities 7130214 18242364 11112150
939801
939801
Decrease in secured
Funds from operations loans
122300 2423425
The above calculation that in 2019-16 total current assets amount to Rs. 189351487 has
been increased to Rs. 202589303. The increased in current assets amount Rs. 13237816.
Cash and bank balance has shown higher i.e. from ( 147425-14121860) Rs. 12651435
loans and advances also increased from 38838127 to 59992347 i.e. Rs. 21154550.
At the same time the current liabilities also increased from Rs. 34159799 to 4833736
i.e. 14177617.
The net working capital decreased during the study period amount to Rs. 939801. so this
is a healthy sigh that the company able to manage current assets and liabilities.
STATEMENT OF CHANGING IN WOKRING CAPITAL FOR THE
YEAR 2019-20 OF MARUTI SUZUKIS LTD.
Effect on working capital
2019 2020
Particulars Increase Decrease
Current Assets:-
Inventories 43785015
Sundry Debtors 4428466
Cash & Advantages 12664978
Loans & Advantages 27736239
Other current Assets 45344515
Current liabilities
32775006 59813506
Other current liabilities
4881795 5897969
Total current liabilities (B)
37656801 65711475
INTERPETATION:-
The above calculation that in 201282009 total current assets amount to Rs 1946111221
Cash & Bank balance has shown lower i.e. from (14121860 to 1456882) Rs 12664978
loans and Advances also decreased fro 59992347 to 32256108 i.e. 2854674.
At the same time the current liabilities also decreased from Rs. 37656801 i.e. 28054674.
The net working capital decreased during the study period amount to Rs 28876021. The
decline in net working capital resulted from decrease sundry debtors. Cash & Bank balances
86923432
86923432
Purchase of fixes
assets 1275569.3
Miscellaneous
Expenditure 2606
The total current assets value for the year 2019-16 is 195101068. It increased to
37410585 for the year ending 2009-10. Cash & Bank balance showed an increase of 24280608.
Which is derived from a sea change in company’s cash balances? The cash & Bank balance for
At the same time the current liabilities also increased from Rs 6603860 to 158119445
i.e. Rs 92081385.
The net working capital increased during the study period amount to Rs. 86923432. So
this is a healthy sighs that the company able to manage good liquidity.
FINDINGS
1. In the year 2019-20 the total source of funds is Rs. 1,70,94,509. The main source of the
fund is secured loans amounted to Rs 6914784. Total applications of funds for the year
2013-2012 are Rs 17216811. The main application component is purchase of other fixed
assets Rs 1140902.
2. In the year 2019-18the total source of funds is Rs 59596218. The main source of fund is
secured loans amounted to Rs 36777252. Total applications of funds for the year 2012-
2013 are Rs 59718518. The main application component is purchase of plant and
machinery Rs 11421497.
3. In the year 2019-2018 the total source of funds is Rs 39687693. The main source of
funds is Reserves & Surplus amounted Rs 23468817. Total applications of funds for the
year 2013-2012 are Rs 3980993. The main application component is secured loans Rs
242324025.
4. In the year 2019-16the total source of fund is Rs 94926638. The main source of the fund
is unsecured loans amounted to Rs 1427570. Total applications of funds for the year
2012-2009 are 168399000. The main application component is purchase of fixed assets
Rs 168399000.
5. The year 2016-15 the total source of fund are Rs 13743271. The main source of the fund
is secured loans amounted to Rs 955799.5. Total applications of funds for the year 2016-
2019 are 1374327.1. The main application component is purchase of fixed assets Rs
1275569.3.
CONCLUSION
2. Company maintains adequate level of working capital during the study period except the
4. For meeting working capital requirement the company has cash credit arrangement from
various banks.
5. Depreciation calculates from beginning of the month for all the assets.
7. The company maintained their fixed assets at book value and providing depreciation
where is necessary.
producer the company can able to source, their funds throw more share holders funds.
Company is maintaining in inventories a part of current assets for the entire study period.
At shows that excessive inventory level are not good for any organization and any
The company has to main super quick assets in order to maintain sound liquidity.
During study period there are negative working capital levels for the company so the
company must maintained enough current assets the keep working capital, figure
positively.
A company has to recollect their our standing amount from the debtor’s regularly.
SOURCES:
Company reports.