Days in Inventory Days in Receivables Days in Payables Operating Cycle Cash Cycle

You might also like

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

Company Name J S W ENERGY LTD. ADANI POWER LTD.

Financial Year 3/31/2013 3/31/2014 3/31/2015 3/31/2013 3/31/2014


Sales 6396.45 5802.61 6331.95 6340.13 9888.14
Cost of goods sold 4,039.73 3,578.12 3,983.69 4,896.09 6,388.99

Inventories 411.03 374.42 479.24 1263.25 901.48


Trade Receivables 1320.19 992.11 504.77 674.58 289.05
Trade Payables 2334.35 1598.76 1449.25 2602.86 2915.16

Net Income 993.03 602.48 994.55 -1,952.03 595.26


Total Assets 16049.07 14272.46 14017.61 37983.39 40961.14
Share Capital 1640.05 1640.05 1640.05 2393.27 2871.92
Reserves and surplus 5133.19 5362.62 5953.74 2256.5 4915.24

Power & Fuel Cost 3,933.23 3,489.15 3,884.85 4,698.88 6,155.78


Employee Cost 106.5 88.97 98.84 137.39 156.89
Raw Matrial 59.82 76.32
All figures in INR crores

Receivables turnover 5.018907581 8.46019721 20.52269024


payables turnover 1.819486361 2.61396124 2.315682074
Inventory turnover 9.111006429 9.333200572 5.902805431
Days in Inventory 40.06143589 39.10769914 61.83500444
Days in Receivables 72.72498927 43.14320233 17.78519267
Days in Payables 200.6060655 139.6348172 157.6209463

Operating cycle 112.7864252 82.25090147 79.6201971


Cash Cycle -87.8196403 -57.3839157 -78.0007492
I POWER LTD. TATA POWER CO. LTD.
3/31/2015 3/31/2013 3/31/2014 3/31/2015
10,624.61 9506.62 8353.69 8,681.17
7,102.25 5,867.79 4,140.88 4,095.00

982.04 2,026.51 2,073.27 1,844.17


1,448.70 3,305.01 4,542.61 5,563.95
4,154.72 1162.18 1356.46 1304.66

-68.63 1,024.69 954.08 1,010.29


37726.36 28212.21 30635.56 33561.19
2,871.92 237.29 237.29 270.48
4,844.23 12023.52 12890.03 14,040.11

6,183.63 5,867.79 4,140.88 4,095.00


191.41 547.6 544.95 686.52
727.21 167.07 12.22 17.65

12.22800748 2.128974135 1.717927762


2.009157157 3.288187276 3.077651515
7.541464917 2.020049856 2.090651037
48.3990848 180.6886097 174.5867643
29.84950742 171.4440744 212.4652783
181.6682178 111.0034099 118.5969231

78.24859221 352.1326841 387.0520426


-103.419626 241.1292742

You might also like