Professional Documents
Culture Documents
All Financial Tasks Compiled Research Report.
All Financial Tasks Compiled Research Report.
Submitted to
Vicky Khandelwal
Finance Trainee
By
Abhishek Patil
VBS Mumbai
PGDM 2021-23
ON
07-08-2022
1
TABLE OF CONTENT
2
TASK01 :- Difference between Total Market Capitalization and Free Float
Market Capitalization.
1. MARKET CAPITALIZATION :-
i. In free float market capitalisation, the value of the company is calculated by excluding
shares held by the promoters. These excluded shares are the free float shares.
ii. Free float market capital would exclude the following:
a) Shares that are locked in.
b) Shares that are held by the promoters.
c) Shares that have been acquired through Foreign Direct Investment route.
d) Shares that are held by the government.
iii. For example if a company has issued 10 lakh shares of face value Rs 10, but of these,
four lakh shares is owned by the promoter, then the free float market capitalisation is
Rs 60 lakh.
iv. Free float market cap is widely used by global indices as it measures the total value of
shares being actively traded in the market.
3
3. Difference between Total Market Capitalization and Free Float Market
Capitalization:-
i. Free float market capitalisation is lower than total market capitalisation as shares held
by promoters or those that are locked in are excluded.
ii. While, earlier, full market cap was often used, these days free float is being used.
When a company needs to takeover a company and delist, it might look at full market
cap. It all depends on the need and the purpose of the data that we need.
iii. For example, ACC has a free float market cap of Rs 12,683 crores, while the full
market cap is around Rs 25,000 crores. So, it is safe to say that the amount of shares
that are readily available for trading is almost half that of the full outstanding shares.
i. Impact cost is the cost that a buyer or seller of stocks incurs while executing a
transaction due to the prevailing liquidity condition on the counter.
ii. it represents the cost of executing a transaction of a given security, with a specific
predefined order size, at any given point in time.
iii. Impact cost is a measure of the stock or security liquidity.
iv. Impact cost occurs when an investor is executing a transaction because of the
prevalent liquidity conditions.
v. It is a realistic measure of liquidity of the stock or security and is deemed to be closer
to the true cost of execution faced by a trader in comparison to the bid-ask spread.
vi. Ideal Price = (Best Buy Price + Best Sell Price)/2
vii. Impact Cost = (Actual Buy Price – Ideal Price) * 100/ Ideal cost
4
References :-
i. www.investopedia.com
ii. www.goodreturns.in
iii. https://economictimes.indiatimes.com/markets/stocks/news/free-float-market-
capitalisation-determines-index-weightage/articleshow/58178327.cms?from=mdr
iv. www.tavaga.com
v. https://economictimes.indiatimes.com/definition/impact-cost
5
Task 01 :- 100 Large cap companies, 100 Mid cap companies and 100 Small
cap companies.
6
Company Name Market Cap
(Rs. cr)
Reliance 18,43,114.72
TCS 12,45,193.48
HDFC Bank 7,59,124.87
Infosys 6,31,095.61
HUL 5,16,263.94
ICICI Bank 5,07,280.86
ITC 3,30,571.34
Adani Green Ene 2,85,363.45
Wipro 2,57,778.75
Adani Enterpris 2,57,075.36
Larsen 2,22,856.03
ONGC 2,05,498.86
Sun Pharma 2,03,187.68
Nestle 1,61,496.32
7
UltraTechCement 1,59,725.91
NTPC 1,52,286.14
Tata Motors 1,44,658.94
M&M 1,29,950.92
HDFC Life 1,26,298.41
Hind Zinc 1,25,935.63
Coal India 1,21,806.33
Vedanta 1,16,441.26
SBI Life Insura 1,13,844.78
IOC 1,11,040.00
Bajaj Auto 1,09,895.81
Grasim 87,461.13
Adani Wilmar 84,745.54
Siemens 83,707.85
Britannia 81,011.23
DLF 80,732.29
ICICI Prudentia 78,100.53
Cipla 77,651.82
Godrej Consumer 76,489.06
8
Tata Power 74,451.41
BPCL 70,229.56
Dr Reddys Labs 69,983.73
GAIL 67,693.67
FSN E-Co Nykaa 67,474.63
SRF 67,010.42
Marico 63,612.61
Hindustan Aeron 61,622.60
TML-D 60,489.96
Bharat Elec 59,781.81
UPL 56,145.88
United Spirits 56,132.84
9
Tata Elxsi 53,588.57
Bank of Baroda 53,523.60
Zomato 52,753.49
Apollo Hospital 51,843.00
IRCTC 51,832.00
Hero Motocorp 51,711.07
Mindtree 50,292.31
ABB India 49,031.36
Varun Beverages 48,242.05
MphasiS 47,568.64
Page Industries 46,140.51
10
Company Name Mkt Cap
(Rs cr)
Aarti Ind 25,349.91
AB Capital 24,828.69
BHEL 17,619.24
Bombay Burmah 6,655.19
Castrol 10,514.37
CESC 10,352.71
CG Consumer 22,256.38
11
City Union Bank 10,258.04
Cummins 28,023.53
Dalmia Bharat 23,790.20
Emami 18,395.96
Endurance Techn 18,205.99
Escorts 17,667.01
Exide Ind 12,605.50
Federal Bank 19,162.81
Glenmark 11,156.93
GMR Infra 21,910.48
12
ICICI Securitie 14,932.68
Mindtree 50,490.12
MphasiS 47,488.63
Natco Pharma 12,577.28
Nippon 17,620.86
Oberoi Realty 28,395.52
Pfizer 18,758.63
PI Industries 39,418.64
13
Polycab 34,592.88
Power Finance 29,238.90
SRF 67,011.90
Sun TV Network 16,908.20
Trent 38,641.49
TVS Motor 35,681.42
Voltas 32,797.30
Whirlpool 20,064.78
14
Company Market Cap
Name
TV18
Broadcast 4690214
7
Future Retail
5195071
2
EngineersInd
9054286
PNB
Housing Fin
1447131
Radico
Khaitan 368500
Welspun 3846179
India
Sunteck 1236920
Realty
Bajaj 62668
Electric
Aarti Drugs 67379
Strides 354598
Pharma
BEML 102622
Kalpataru
Power 291195
15
Karur Vysya 2463760
Sterlite
Techno 1859119
NALCO 10879404
JB 32322
Chemicals
Birlasoft 1468886
Heidelberg 75585
Cem
Granules 518495
India
Dilip 256715
Buildcon
Cyient 277256
IDFC 3197624
Just Dial 283490
CSB Bank 298795
Ceat 44020
Mishra Dhatu 79562
Ni
Rallis India 181115
Shilpa 35658
Affle India 485485
16
Wockhardt 226455
Tanla 70111
Platforms
Edelweiss 821269
RITES 135632
Rain 1851763
Industries
Blue Dart 5248
References :-
vi. www.monycntrol.com
17
BALANCE SHEET OF BHARTI AIRTEL (in Rs. Lakhs)
Particulars Mar-21 Mar-20 Mar-19 Mar-18 Mar-17
(A) ASSETS
(1) NON CURRENT ASSETS
Property, plant and equipment ₹ 5,55,676.00 ₹ 5,48,286.00 ₹ 5,65,455.00 ₹ 4,76,911.00 ₹ 3,81,176.00
Capital work-in-progress ₹ 12,831.00 ₹ 12,332.00 ₹ 52,970.00 ₹ 27,387.00 ₹ 11,818.00
Right-of-use assets ₹ 3,48,369.00 ₹ 3,45,028.00
Goodwill ₹ 739.00 ₹ 739.00
Other intangible assets ₹ 6,69,100.00 ₹ 7,22,740.00 ₹ 7,51,885.00 ₹ 7,49,183.00 ₹ 7,34,052.00
Intangible assets under development ₹ 232.00 ₹ 255.00 ₹ 2,703.00 ₹ 28,040.00 ₹ 84,184.00
Investments in subsidiaries, associates and joint ventures ₹ 3,35,133.00 ₹ 3,00,466.00 ₹ 3,68,009.00 ₹ 4,81,219.00 ₹ 4,59,538.00
Financial assets
- Investments ₹ 1,50,154.00 ₹ 52.00 ₹ 63.00 ₹ 63.00 ₹ 52.00
- Derivative instruments - ₹ 39.00 ₹ 4.00 ₹ 80.00 ₹ 213.00
- Loans and security deposits ₹ 5,764.00 ₹ 1,87,252.00 ₹ 1,51,032.00 ₹ 66,947.00 ₹ 10,389.00
- Others ₹ 11,141.00 ₹ 12,721.00 ₹ 70.00 ₹ 260.00 ₹ 556.00
Income tax assets (net) ₹ 14,206.00 ₹ 13,410.00 ₹ 10,059.00 ₹ 19,595.00
Deferred tax assets (net) ₹ 1,58,386.00 ₹ 2,27,014.00 ₹ 51,512.00 ₹ 14,244.00 ₹ 8,875.00
Other non-current assets ₹ 1,15,021.00 ₹ 45,581.00 ₹ 67,887.00 ₹ 27,142.00 ₹ 39,854.00
TOTAL NON CURRENT ASSETS ₹ 23,76,752.00 ₹ 24,15,915.00 ₹ 20,21,649.00 ₹ 18,91,071.00 ₹ 17,30,707.00
(2) CURRENT ASSETS
Inventories ₹ 8.00 ₹ 31.00 ₹ 10.00 ₹ 63.00 ₹ 39.00
Financial assets
- Investments ₹ 37,443.00 ₹ 86,750.00 ₹ 16,696.00 - -
- Derivative instruments ₹ 28.00 ₹ 1,897.00 ₹ 68.00 ₹ 195.00 ₹ 634.00
- Trade receivables ₹ 31,782.00 ₹ 38,100.00 ₹ 38,490.00 ₹ 43,196.00 ₹ 32,118.00
- Cash and cash equivalents ₹ 9,928.00 ₹ 33,668.00 ₹ 1,876.00 ₹ 4,626.00 ₹ 1,087.00
- Other bank balances ₹ 437.00 ₹ 308.00 ₹ 320.00 ₹ 825.00 ₹ 634.00
- Loans ₹ 15,669.00 ₹ 7,580.00 ₹ 21,244.00 ₹ 15,839.00 ₹ 72,081.00
- Others ₹ 1,96,700.00 ₹ 2,43,772.00 ₹ 12,671.00 ₹ 11,837.00 ₹ 8,772.00
Other current assets ₹ 1,08,724.00 ₹ 1,75,707.00 ₹ 1,13,831.00 ₹ 81,721.00 ₹ 32,952.00
TOTAL CURRENT ASSETS ₹ 4,00,719.00 ₹ 5,87,813.00 ₹ 2,05,206.00 ₹ 1,58,302.00 ₹ 1,48,317.00
TOTAL ASSETS ₹ 27,77,471.00 ₹ 30,03,728.00 ₹ 22,26,855.00 ₹ 20,49,373.00 ₹ 18,79,024.00
(B) EQUITY AND LIABILITIES
(1) Equity
i. Equity Share Capital ₹ 27,460.00 ₹ 27,278.00 ₹ 19,987.00 ₹ 19,987.00 ₹ 19,987.00
ii. Other Equity ₹ 7,46,141.00 ₹ 9,87,014.00 ₹ 9,63,606.00 ₹ 10,08,622.00 ₹ 9,92,086.00
TOTAL EQUITY ₹ 7,73,601.00 ₹ 10,14,292.00 ₹ 9,83,593.00 ₹ 10,28,609.00 ₹ 10,12,073.00
(2) LIABILITIES
(a). NON CURRENT LIABILITIES
i.Financial Liabilities
a. Borrowings ₹ 8,99,088.00 ₹ 7,04,712.00 ₹ 5,86,494.00 ₹ 5,44,681.00 ₹ 5,03,421.00
b. Leasing Liabilities ₹ 2,99,986.00 ₹ 3,07,039.00
c. Other Non Current Financial Liabilities ₹ 74,291.00 ₹ 31,469.00 ₹ 32,920.00 ₹ 19,354.00 ₹ 21,881.00
ii. Provisions ₹ 2,205.00 ₹ 1,919.00 ₹ 1,927.00 ₹ 1,830.00 ₹ 2,330.00
iii. Deferred Tax Liabilities (Net) ₹ 13,906.00 ₹ 12,185.00 ₹ 16,970.00 ₹ 18,371.00 ₹ 18,321.00
iv. Other Non Current Liabilities - -
TOTAL NON CURRENT LIABILITIES ₹ 12,89,476.00 ₹ 10,57,324.00 ₹ 6,38,311.00 ₹ 5,84,236.00 ₹ 5,45,953.00
(b.) CURRENT LIABILITIES
i. Financial Liabilities
- Borrowings ₹ 16,935.00 ₹ 73,092.00 ₹ 2,29,183.00 ₹ 80,680.00 ₹ 65,478.00
- Current maturities of Long term borrowings ₹ 28,054.00 ₹ 45,828.00 ₹ 22,222.00 ₹ 28,797.00 ₹ 33,451.00
- Lease liabilities ₹ 60,011.00 ₹ 57,334.00
- Derivative instruments ₹ 430.00 ₹ 35.00 ₹ 1,455.00 ₹ 228.00 ₹ 1,662.00
- Trade payables ₹ 1,49,698.00
- total outstanding dues of micro enterprises and small enterprises ₹ 702.00 ₹ 122.00 ₹ 31.00 ₹ 16.00
- total outstanding dues of creditors other than micro enterprises and₹ small
2,22,248.00
enterprises ₹ 1,86,431.00 ₹ 1,91,657.00 ₹ 1,76,974.00
- Others ₹ 1,11,488.00 ₹ 96,737.00 ₹ 1,07,950.00 ₹ 92,529.00 ₹ 55,671.00
Deferred revenue ₹ 42,520.00 ₹ 35,247.00 ₹ 26,802.00 ₹ 30,242.00 ₹ 30,311.00
Provisions ₹ 2,01,566.00 ₹ 4,07,590.00 ₹ 1,088.00 ₹ 1,262.00 ₹ 1,291.00
Current tax liabilities (net) ₹ 415.00 ₹ 2,268.00 ₹ 2,248.00 ₹ 2,447.00 -
Other current liabilities ₹ 30,025.00 ₹ 27,428.00 ₹ 21,995.00 ₹ 23,229.00 ₹ 11,642.00
TOTAL CURRENT LIABILITIES ₹ 18
7,14,394.00 ₹ 9,32,112.00 ₹ 6,04,631.00 ₹ 4,36,404.00 ₹ 3,49,204.00
TOTAL EQUITY AND LIABILITIES ₹ 27,77,471.00 ₹ 30,03,728.00 ₹ 22,26,535.00 ₹ 20,49,249.00 ₹ 19,07,230.00
Profit & Loss Account of Bharti Airtel (In Lakhs)
Particulars Mar-21 Mar-20 Mar-19 Mar-18 Mar-17
I. Income
a. Revenue from operations ₹ 6,43,259.00 ₹ 5,43,171.00 ₹ 4,96,080.00 ₹ 5,36,630.00 ₹ 6,22,763.00
b. Other Income ₹ 23,879.00 ₹ 22,425.00 ₹ 2,507.00 ₹ 2,356.00 ₹ 1,843.00
Total Income (a+b+c) ₹ 6,67,138.00 ₹ 5,65,596.00 ₹ 4,98,587.00 ₹ 5,38,986.00 ₹ 6,24,606.00
II. Expenses :
Network operating expenses ₹ 1,51,205.00 ₹ 1,36,419.00 ₹ 1,61,247.00 ₹ 1,39,512.00 ₹ 1,45,360.00
Access charges ₹ 85,647.00 ₹ 90,767.00 ₹ 81,739.00 ₹ 78,944.00 ₹ 80,505.00
License fee / Spectrum charges ₹ 67,899.00 ₹ 53,653.00 ₹ 49,465.00 ₹ 55,630.00 ₹ 69,416.00
Employee benefits expenses ₹ 16,645.00 ₹ 15,202.00 ₹ 14,710.00 ₹ 17,209.00 ₹ 17,385.00
Sales and marketing expenses ₹ 20,649.00 ₹ 18,180.00 ₹ 25,619.00 ₹ 30,519.00 ₹ 32,320.00
Other expenses ₹ 21,373.00 ₹ 27,614.00 ₹ 38,394.00 ₹ 36,171.00 ₹ 38,524.00
Total Expenses ₹ 3,63,418.00 ₹ 3,41,835.00 ₹ 3,71,174.00 ₹ 3,57,985.00 ₹ 3,83,510.00
Profit before depreciation, amortisation, finance costs, exceptional
₹ items
3,03,720.00
and tax ₹ 2,23,761.00 ₹ 1,27,413.00 ₹ 1,81,001.00 ₹ 2,41,096.00
Depreciation and amortisation expense ₹ 2,19,975.00 ₹ 2,03,921.00 ₹ 1,50,876.00 ₹ 1,30,486.00 ₹ 1,22,034.00
Finance costs ₹ 1,18,167.00 ₹ 1,14,631.00 ₹ 78,437.00 ₹ 59,107.00 ₹ 52,546.00
Finance Income ₹ 23,704.00 ₹ 8,417.00 ₹ 23,421.00
Non Oprating Expences ₹ 1,890.00 ₹ 596.00 ₹ 2,324.00
Profit / Loss before exceptional items and tax ₹ -34,422.00 ₹ -94,791.00 ₹ 80,086.00 ₹ 771.00 ₹ 87,613.00
Exceptional items (net) ₹ 1,50,230.00 ₹ 4,15,418.00 ₹ 28,049.00 ₹ 6,041.00 ₹ 1,72,708.00
Profit / Loss before tax ₹ 1,84,652.00 ₹ 5,10,209.00 ₹ -52,037.00 ₹ 6,812.00 ₹ 85,095.00
Tax expense / (credit)
Current tax ₹ 1,312.00 - ₹ 15.00 ₹ 2,204.00 ₹ 45.00
Deferred tax ₹ 68,636.00 ₹ -1,49,327.00 ₹ 33,762.00 ₹ 5,400.00 ₹ 14,206.00
₹ 67,324.00 ₹ -1,49,327.00 ₹ 33,747.00 ₹ 14,161.00
Profit / Loss of the Year ₹ 1,17,328.00 ₹ 6,59,536.00 ₹ 18,290.00 ₹ 792.00 ₹ 99,256.00
VIII. Other comprehensive income(OCI):
(a) Items that will not be reclassified to Profit & Loss
Remeasurement gain/(losses) on defined benefit plans ₹ 3.00 ₹ 108.00 ₹ 148.00 ₹ 87.00 ₹ 36.00
Income tax relating to item that will not be reclassified to
Profit & Loss ₹ -1.00 ₹ -38.00 ₹ -52.00 ₹ -30.00 ₹ -11.00
(b.) Items that will be reclassified to Profit & Loss
Other comprehensive income/(Loss) (a+b) (B) ₹ 2.00 ₹ 70.00 ₹ 96.00 ₹ 57.00 ₹ 25.00
Total comprehensive income / Loss for the year (A+B) ₹ 1,17,330.00 ₹ 6,59,606.00 ₹ 18,386.00 ₹ 849.00 ₹ 99,281.00
IX Earning / Loss per Equity Share of ₹5/- each
(a) Basic (Amount in ₹) ₹ 46.18 ₹ 71.08 ₹ 4.58 ₹ 0.20 ₹ 24.84
(b) Diluted (Amount in ₹) ₹ 19 46.18 ₹ 71.08 ₹ 4.58 ₹ 0.20 ₹ 24.84
CASH FLOW STATMENT OF BHARTI AIRTEL (in Rs. Lakhs.)
Particulars Mar-21 Mar-20 Mar-19 Mar-18 Mar-17
Cash flows from operating activities
Profit / Loss before tax ₹ -1,84,652.00 ₹ -5,10,209.00 ₹ 52,037.00 ₹ 6,812.00 ₹ 85,095.00
Adjustments for:
Depreciation and amortisation expense ₹ 2,19,975.00 ₹ 2,03,921.00 ₹ 1,50,876.00 ₹ 1,30,486.00 ₹ 1,22,034.00
Finance costs ₹ 1,17,543.00 ₹ 1,12,485.00 ₹ 78,437.00 ₹ 59,107.00 ₹ 52,546.00
Finance Income ₹ 23,704.00 ₹ 8,417.00 ₹ 23,421.00
Interest income ₹ -3,322.00 ₹ -2,390.00 - - -
Dividend income ₹ -17,163.00 ₹ -8,631.00 - - -
Net loss / (gain) on derivative financial instruments ₹ 2,713.00 ₹ -3,810.00 - - -
Net gain on FVTPL investments ₹ -2,554.00 ₹ -4,462.00 - - -
Exceptional items (net) ₹ 1,50,230.00 ₹ 4,15,252.00 ₹ 29,915.00 ₹ 5,688.00 ₹ 1,52,405.00
Loss on sale of property, plant and equipment ₹ 73.00 ₹ 1.00 ₹ 295.00 - -
Employee share-based payment expenses ₹ 648.00 ₹ 302.00 ₹ 314.00 ₹ 337.00 ₹ 298.00
Other non-cash items ₹ 2,607.00 ₹ 4,935.00 ₹ 9,292.00 ₹ 8,351.00 ₹ 8,143.00
Operating cash flow before changes in working capital ₹ 2,86,098.00 ₹ 2,07,394.00 ₹ 1,33,558.00 ₹ 1,88,740.00 ₹ 2,26,910.00
Changes in working capital
Trade receivables ₹ 4,510.00 ₹ -6,315.00 ₹ 6,448.00 ₹ 19,814.00 ₹ 7,500.00
Trade payables ₹ 3,516.00 ₹ -7,184.00 ₹ 24,288.00 ₹ 14,546.00 ₹ 24,929.00
Inventories ₹ 150.00 ₹ 29.00 ₹ 305.00 ₹ 24.00 ₹ 14.00
Provisions ₹ -66,861.00 ₹ -1,21,460.00 ₹ 12.00 ₹ 95.00 ₹ 180.00
Other financial and non-financial liabilities ₹ 10,692.00 ₹ 9,646.00 ₹ 16,479.00 ₹ 8,413.00 ₹ 2,388.00
Other financial and non-financial assets ₹ 1,07,155.00 ₹ -38,754.00 ₹ 42,350.00 ₹ 29,819.00 ₹ 20,827.00
Net cash generated from operations before tax ₹ 3,45,260.00 ₹ 43,356.00 ₹ 92,886.00 ₹ 1,61,947.00 ₹ 2,26,094.00
Income tax paid – net ₹ -1,337.00 ₹ -3,092.00 ₹ 9,482.00 ₹ 2,404.00 ₹ 14,439.00
Net cash generated from operating activities (a) ₹ 3,43,923.00 ₹ 40,264.00 ₹ 1,02,368.00 ₹ 1,59,543.00 ₹ 2,11,655.00
Cash flows from investing activities
Purchase of property, plant and equipment and capital work in progress
₹ -1,47,666.00 ₹ -1,14,342.00 ₹ 1,86,112.00 ₹ 1,93,180.00 ₹ 1,56,143.00
Proceeds from sale of property, plant and equipment ₹ 821.00 ₹ 4,872.00 ₹ 276.00 ₹ 4,886.00 ₹ 3,053.00
Purchase of intangible assets ₹ -3,825.00 ₹ -4,411.00 ₹ 14,402.00 ₹ 28,855.00 ₹ 1,70,135.00
Payment towards spectrum (including deferred payment liability)* ₹ -62,412.00 ₹ -15,424.00 ₹ 11,720.00 ₹ 9,909.00 ₹ 9,804.00
Proceeds from sale / (purchase) of current investments (net) ₹ 51,875.00 ₹ -65,455.00 ₹ 16,220.00 ₹ 35.00 ₹ 47.00
(Purchase) / sale of non-current investments ₹ -102.00 ₹ 11.00 ₹ 1,03,135.00 ₹ 65,933.00 ₹ 1,46,223.00
Investment in subsidiaries, joint ventures and associates ₹ -11,785.00 ₹ -4,405.00 ₹ 2,382.00 ₹ 41,814.00 ₹ 74,283.00
Loan given to subsidiaries ₹ -61,322.00 ₹ -67,184.00 ₹ 1,24,791.00 ₹ 72,135.00 ₹ 98,797.00
Loan repayment by subsidiaries ₹ 81,539.00 ₹ 32,867.00 ₹ 36,105.00 ₹ 71,512.00 ₹ 82,288.00
Dividend received ₹ 17,163.00 ₹ 8,631.00 ₹ 20,014.00 ₹ 4,200.00 ₹ 16,511.00
Interest received ₹ 3,481.00 ₹ 2,125.00 ₹ 3,151.00 ₹ 4,911.00 ₹ 5,858.00
Net cash used in investing activities (b) ₹ -1,32,233.00 ₹ -2,22,715.00 ₹ 1,99,288.00 ₹ 1,94,416.00 ₹ 2,42,832.00
Cash flows from financing activities
Net proceeds from issue of shares (Right Issue) - ₹ 2,48,759.00 - - -
Net proceeds from issue of shares (QIP) - ₹ 1,43,055.00 - - -
Net proceeds from issuance of FCCBs - ₹ 70,456.00 - - -
Proceeds from borrowings ₹ 1,38,540.00 ₹ 2,46,047.00 ₹ 2,15,031.00 ₹ 1,49,422.00 ₹ 1,40,419.00
Repayment of borrowings ₹ -2,37,074.00 ₹ -2,52,032.00 ₹ 1,46,572.00 ₹ 57,313.00 ₹ 1,22,391.00
Payment of lease liabilities (refer note 34) ₹ -51,846.00 ₹ -43,126.00 - - -
Repayment of short term borrowings (net) ₹ -14,097.00 ₹ -1,27,368.00 ₹ 97,848.00 ₹ 33,794.00 ₹ 32,832.00
Interest and other finance charges paid ₹ -56,793.00 ₹ -74,653.00 ₹ 52,307.00 ₹ 4,291.00 ₹ 10,850.00
Proceeds from exercise of share options ₹ 5.00 ₹ 3.00 ₹ 4.00 ₹ 3.00 ₹ 3.00
Dividend paid ₹ -10,911.00 - ₹ 19,988.00 ₹ 15,350.00 ₹ 5,456.00
Net cash (used in) / generated from financing activities (c) ₹ -2,32,176.00 ₹ 2,11,141.00 ₹ 94,016.00 ₹ 38,677.00 ₹ 5,456.00
Net (decrease) / increase in cash and cash equivalents during the ₹
year (a+b+c)
-20,486.00 ₹ 28,690.00 ₹ 2,904.00 ₹ 3,804.00 ₹ 3,380.00
Add: Cash and cash equivalents as at the beginning of the year ₹ 20 30,397.00 ₹ 1,707.00 ₹ 4,626.00 ₹ 822.00 ₹ 2,558.00
₹ 9,911.00 ₹ 30,397.00 ₹ 1,722.00 ₹ 4,626.00 ₹ 822.00
Ratio Analysis of Bharti Airtel
Type Ratio Formula Calculation Mar-21 Mar-20 Mar-19 Mar-18 Mar-17
Current Assets ₹ 4,00,719.00 ₹ 5,87,813.00 ₹ 2,05,206.00 ₹ 1,58,302.00 ₹ 1,48,317.00
Current Assets/Current
Current Ratio Current Liabilities ₹ 7,14,394.00 ₹ 9,32,112.00 ₹ 6,04,631.00 ₹ 4,36,404.00 ₹ 3,49,204.00
Liabilities
Current Ratio 0.56 0.63 0.34 0.36 0.42
Current Assets ₹ 4,00,719.00 ₹ 5,87,813.00 ₹ 2,05,206.00 ₹ 1,58,302.00 ₹ 1,48,317.00
Quick Ratio / Acid (Current Assets - Inventory ₹ 8.00 ₹ 31.00 ₹ 10.00 ₹ 63.00 ₹ 39.00
Liquidity Ratios Test Ratio Inventory)/Current Liabilities Current Liabilities ₹ 7,14,394.00 ₹ 9,32,112.00 ₹ 6,04,631.00 ₹ 4,36,404.00 ₹ 3,49,204.00
Quick Ratio / Acid Test Ratio 0.56 0.63 0.34 0.36 0.42
Cash & Cash Equivalents ₹ 9,928.00 ₹ 33,668.00 ₹ 1,876.00 ₹ 4,626.00 ₹ 1,087.00
(Cash & Cash Equivalents +
Current Investments ₹ 37,443.00 ₹ 86,750.00 ₹ 16,696.00
Cash Ratio Current Investments)/Current
Current Liabilities ₹ 7,14,394.00 ₹ 9,32,112.00 ₹ 6,04,631.00 ₹ 4,36,404.00 ₹ 3,49,204.00
Liabilities
Cash Ratio 0.07 0.13 0.03 0.01 0.00
Sales ₹ 6,43,259.00 ₹ 5,43,171.00 ₹ 4,96,080.00 ₹ 5,36,630.00 ₹ 6,22,763.00
Cost of Materials Consumed ₹ 3,04,751.00 ₹ 2,80,839.00 ₹ 2,92,451.00 ₹ 2,74,086.00 ₹ 2,95,281.00
Gross Profit Ratio Profit Before Tax/Sales
Gross Profit ₹ 3,38,508.00 ₹ 2,62,332.00 ₹ 2,03,629.00 ₹ 2,62,544.00 ₹ 3,27,482.00
Gross Profit Ratio 52.62% 48.30% 41.05% 48.92% 52.59%
Profit After Tax ₹ 1,17,328.00 ₹ 6,59,536.00 ₹ 18,290.00 ₹ 792.00 ₹ 99,256.00
Net Profit Ratio Profit After Tax/Sales Sales ₹ 6,43,259.00 ₹ 5,43,171.00 ₹ 4,96,080.00 ₹ 5,36,630.00 ₹ 6,22,763.00
Profitability Ratios Net profit Ratio 18.24% 121.42% 3.69% 0.15% 15.94%
Net Income ₹ 1,17,328.00 ₹ 6,59,536.00 ₹ 18,290.00 ₹ 792.00 ₹ 99,256.00
Return on Equity Ratio Net Income / Shareholders Equity Shareholders Equity ₹ 7,73,601.00 ₹ 10,14,292.00 ₹ 9,83,593.00 ₹ 10,28,609.00 ₹ 10,12,073.00
Return on Equity Ratio 15.17% 65.02% 1.86% 0.08% 9.81%
Net Income ₹ 1,17,328.00 ₹ 6,59,536.00 ₹ 18,290.00 ₹ 792.00 ₹ 99,256.00
Retrun on Assets Ratio Net Income / Total Assets Total Assets ₹ 27,77,471.00 ₹ 30,03,728.00 ₹ 22,26,855.00 ₹ 20,49,373.00 ₹ 18,79,024.00
Return on Asstes Ratio 4.22% 21.96% 0.82% 0.04% 5.28%
INTERPRETATION OF RATIOS
i. Liquidity Ratios - Liquidity ratios measure a company's ability to pay debt
obligations and its margin of safety through the calculation of metrics including the
current ratio, quick ratio, and operating cash flow ratio.
ii. Current Ratio and Quick Ratio – Airtel is a service-oriented company and it
possess no inventory or very minimal inventory in hand so the quick ratio and the
current ratio are having the same numbers and the company is maintaining a average
of 0.46 as its current ratio and quick ratio which is not ideal this indicates Airtel have
problem in meeting its short term obligaion and debts also from balance sheet we can
refer that Airtel have Higher Current liabilities as compare to Current Assets
iii. Profitability Ratio : It helps in determining the financial performance of business at
the end of an accounting period. Profitability ratios show how well a company is able
to make profits from its operations.
Gross Profit, Net Profit Ratios – The Company is making an average of 48.7%, 31.89% of
profits respectively. In the year2020 and 2021 there is a increase in all the two types of profits
due to the increase in demand because of covid 19 pendamic most of the is happening with
the help of internet because of these demand of telecom sector increases.
21
Market Price Per Share ₹ 636.00
P/E Ratio Market Price Per Share / Earning Per Share (EPS) Earning Per Share (EPS) ₹ 46.18
P/E Ratio 13.77
Valuation Ratios
Market Price Per Share ₹ 636.00
P/B Ratio Market Price Per Share / Book Value Per Share Book Value Per Share ₹ 7,73,601.00
PB Ratio 0.000822129
INTERPRETATION OF RATIOS
i. P/E Ratio :- The price-to-earnings (P/E) ratio relates a company's share price to its earnings
per share A high P/E ratio could mean that a company's stock is overvalued, or that investors
are expecting high growth rates in the future and current P/E Ratio of Bharti Airtel is 13.77
ii. P/B Ratio :- The P/B ratio measures the market's valuation of a company relative to its book
value. The market value of equity is typically higher than the book value of a company.And
Current P/B ratio of Bharti Airtel is 0.0008 which is less then 1.P/B ratios under 1 are
typically considered solid investments.
22
Refrence :-
i. https://www.bseindia.com/
ii. https://www.airtel.in/about-bharti/equity/results
iii. https://www.moneycontrol.com/financials/bhartiairtel/balance-sheetVI/BA08
23
Introduction to Indian Telecom Industry :-
Indian telecom industry world’s fastest growing industry (last three years 42%) and adding
millions of customers monthly and reach to mark of more than 700 million customer mark in
the end of year 2010. It is the most dynamic industry and based on the tough competition,
price war emerged in the 3rd quarter of 2010. It has lowest tariffs in the world and highest
telephone density. It also suffers from highest churn rate 2% and 5% for post-paid and
prepaid respectively. It also has lowest ARPU (average revenue per user). It is second largest
network in the world (in terms of number of subscribers #1st China) The wireless sector has
become so dominant that it is has almost made the landline part dormant with no new
happenings/activities/technology in that domain of telecommunication services. A look at
their contribution to the total telephone services shows the rapidly change face of the
telecommunication industry in India. This sea change has been caused by a number of factors
varying from reduction in tariffs and cost of mobile handsets to change in government
policies to mindset of the general public.
Currently, India is the world’s second-largest telecommunications market with a subscriber
base of 1.16 billion and has registered strong growth in the last decade. The Indian mobile
economy is growing rapidly and will contribute substantially to India’s Gross Domestic
Product (GDP) according to a report prepared by GSM Association (GSMA) in collaboration
with Boston Consulting Group (BCG). In 2019, India surpassed the US to become the second
largest market in terms of number of app downloads.
The liberal and reformist policies of the Government of India have been instrumental along
with strong consumer demand in the rapid growth in the Indian telecom sector. The
Government has enabled easy market access to telecom equipment and a fair and proactive
regulatory framework, that has ensured availability of telecom services to consumer at
affordable prices. The deregulation of Foreign Direct Investment (FDI) norms have made the
sector one of the fastest growing and the top five employment opportunity generator in the
country.
24
Market Size of Telecom Industry :-
India is the world’s second-largest telecommunications market. The total subscriber base,
wireless subscriptions as well as wired broadband subscriptions have grown consistently.
Tele-density stood at 85.91%, as of December 2021, total broadband subscriptions grew to
792.1 million until December 2021 and total subscriber base stood at 1.18 billion in
December 2021.
Gross revenue of the telecom sector stood at Rs. 64,801 crore (US$ 8.74 billion) in the first
quarter of FY22.
The total wireless data usage in India grew 16.54% quarterly to reach 32,397 PB in the first
quarter of FY22. The contribution of 3G and 4G data usage to the total volume of wireless
data usage was 1.78% and 97.74%, respectively, in the third quarter of FY21. Share of 2G
data usage stood at 0.48% in the same quarter.
Over the next five years, rise in mobile-phone penetration and decline in data costs will add
500 million new internet users in India, creating opportunities for new businesses.
By 2025, India will need ~22 million skilled workers in 5G-centric technologies such as
Internet of Things (IoT), Artificial Intelligence (AI), robotics and cloud computing.
An exponential growth in the number of subscribers has been witnessed over the recent years
with the annual growth going as high as 47%.
25
Key Players in the Indian Telecom Sector :-
26
Investment and Major Development :-
With daily increasing subscriber base, there have been a lot of investment and development
in the sector. FDI inflow in the telecom sector stood at US$ 38.25 billion between April
2000-December 2021.
i. In January 2022, Google made a US$ 1 billion investment in Airtel through the India
Digitization Fund.
ii. In October 2021, Vodafone Idea stated that it is in advanced talks to sell a minority
stake to global private equity investors including Apollo Global Management and
Carlyle to raise up to Rs. 7,540 crore (US$ 1 billion) over the next 2-3 months.
iii. In October 2021, British satellite operator Inmarsat Holdings Ltd. announced that it is
the first foreign operator to get India’s approval to sell high-speed broadband to
planes and shipping vessels. Inmarsat will access the market via Bharat Sanchar
Nigam Ltd. (BSNL) after BSNL received a license from the Department of
Telecommunications.
iv. In October 2021, Dixon Technologies announced plans to invest Rs. 200 crore (US$
26.69 million) under the telecom PLI scheme; this investment will include the
acquisition cost of Bharti Group’s manufacturing unit.
v. In September 2021, Bharti Airtel announced an investment of Rs. 50 billion (US$ 673
million) in expanding its data centre business to meet the customer demand in and
around India.
vi. In August 2021, Tata Group company Nelco announced that the company is in talks
with Canadian firm Telesat to sign a commercial pact for launching fast satellite
broadband services in India under the latter’s Lightspeed brand, a move which will pit
the combined entity against Bharti Enterprises-backed OneWeb, Elon Musk’s SpaceX
and Amazon.
vii. In March 2021, Vodafone Idea Ltd. (VIL) announced that the acquired spectrum in
five circles would help improve 4G coverage and bandwidth, allowing it to offer
‘superior digital experience’ to customers.
viii. In March 2021, Advanced Television Systems Committee (ATSC) and
Telecommunications Standards Development Society, India (TSDSI) signed a deal to
boost adoption of ATSC standards in India in order to make broadcast services
available on mobile devices. This allows the TSDSI to follow ATSC standards,
fostering global digital broadcasting standard harmonisation.
ix. In the first quarter of FY21, customer spending on telecom services increased 16.6%
y-o-y, with over three-fourths spent on data services. This spike in consumer spending
came despite of the COVID-19 disruption and lack of access of offline recharges for a
few weeks
x. India had over 500 million active internet users (accessed Internet in the last one
month) as of May 2020.
Government Initiatives :-
The Government has fast-tracked reforms in the telecom sector and continues to be proactive
in providing room for growth for telecom companies. Some of the key initiatives taken by the
Government are as follows:
27
i. In Union Budget 2022-23 the Department of Telecommunications was allocated Rs.
84,587 crore (US$ 11.11 billion) out of which Rs. 30,436 crore (US$ 3.99 billion)
was revenue expenditure which was 36% of the total expenditure and Rs. 54,150
crore (US$ 7.11 billion) was capital expenditure which is 64.01% of total expenditure.
ii. To drive the development of 6G technology, the Department of Telecommunications
(DoT) has developed a sixth generation (6G) innovation group.
iii. In August 2021, the Department of Telecommunications (DoT) officials stated that it
is working on a package, which includes reducing the revenue share licence fee to 6%
of adjusted gross revenue (AGR) of the operators from the current 8%. This would be
done by reducing the 5% universal service obligation levy by two percentage points
and provid
iv. In July 2021, Bharat Broadband Network Limited (BBNL), on behalf of the
Department of Telecommunication, invited global tender for the development of
BharatNet through the Public-private Partnership model in 9 separate packages across
16 states for a concession period of 30 years. Under this project, the government will
provide a maximum grant
v. The Rs. 12,195 crore (US$ 1.65 billion) production-linked incentive (PLI) scheme or
telecome is expected to bring in investment of around Rs. 3,000 crore (US$ 400.08
million) and generate huge direct and indirect employment.
vi. The Union Cabinet approved Rs. 12,195 crore (US$ 1.65 billion) production-linked
incentive (PLI) scheme for telecom & networking products under the Department of
Telecom.
vii. In 2021-22, the Department of Telecommunications has been allocated Rs. 58,737.00
crore (US$ 8 billion). 56% allocation is towards revenue expenditure and the
remaining 44% is towards capital expenditure.
viii. Under Union Budget 2021-22, the government allocated Rs. 14,200 crore (US$ 1.9
billion) for telecom infrastructure that entails completion of optical fibre cable-based
network for Defence services, rolling out broadband in 2.2 lakh panchayats and
improving mobile services in the North East.
ix. On January 15, 2021, India and Japan signed an MoU to enhance cooperation in the
field of Information and Communications Technologies. The MoU was signed
between the Union Minister for Communications, Electronics and IT, Ravi Shankar
Prasad, and the Japanese Minister for Internal Affairs and Communications, Takeda
Ryota.
x. On September 21, 2020, Prime Minister, Mr. Narendra Modi launched a project to
connect all 45,945 villages in Bihar with optical fibre internet service. This project
will be completed by March 31, 2021 at a cost of Rs. ~1,000 crore (US$ 135.97
million); Rs. 640 crore (US$ 87.01 million) of capital expenditure will be funded by
Department of Tel
xi. FDI cap in the telecom sector has been increased to 100% from 74%; out of 100%. In
October 2021, the government notified 100% foreign direct investment (FDI) via the
automatic route from previous 49% in the telecommunications sector. FDI of up to
100% is permitted for infrastructure providers offering dark fibre, electronic mail and
voice mail.
28
Road ahead for Telecom Industry in India :-
Revenue from the telecom equipment sector is expected to grow to US$ 26.38 billion by
2020. The number of internet subscribers in the country is expected to double by 2021 to 829
million and overall IP traffic is expected to grow four-fold at a CAGR of 30% by 2021.
According to a Zenith Media survey, India is expected to become the fastest-growing telecom
advertisement market, with an annual growth rate of 11% between 2020 and 2023.
The Indian Government is planning to develop 100 smart city projects, and IoT will play a
vital role in developing these cities. The National Digital Communications Policy 2018
envisaged attracting investment worth US$ 100 billion in the telecommunications sector by
2022. App downloads in India is expected to increase to 18.11 billion in 2018F and 37.21
billion in 2022F.
29
SWOT Analysis :-
It denotes STRENGTH -WEAKNESS-OPPERTUNITY-THREAT and this technique used to
analyze a company during strategic planning. This technique is credited to Albert Humphery
who led a convention at Stanford University in the 1960s and 1970s using data from Fortune
500 companies.
1. STRENGTH :-
a. Robust Demand
b. Attractive Opportunities
c. Policy Support
d. Increasing Investment
e. High return on Investment
2. WEAKNESS :-
3. OPPORTUNITY :-
4. THREAT :-
a. Government policies
b. Partiality on the part of the government
30
PESTAL Analysis :-
1. POLITICAL FACTOR :-
a. Environmental Concerns
b. Internet Regulation
c. Concerns Over Radiation From Mobile Telephones
d. Converged Regulation
2. ECONOMICAL FACTOR :-
3. Social Factor :-
4. Technological Factor :-
31
Covid 19 Impact on Telecom Sector in India :-
A. Implementation of exemptions for the telecom industry :- Although the MHA had clarified
that telecommunications, IT and ITeS were exempted from the lockdown, there were
instances of local authorities asking personnel of telecom service providers at NOCs (network
operation centres) and call centres to shut down operations. In response, the Department of
Telecommunications (DoT) had written to chief secretaries of states on March 21, urging
them to allow movement of field staff of telecom companies.
It is therefore essential that appropriate instructions are received at the field level so that the
services can continue without interruption. The DoT had also written to chief secretaries of
all states on March 24, requesting them to designate a nodal officer who can be contacted by
service providers and telecom licensees in the event of any difficulty.
This is critical given that on-ground staff need continued access to towers for maintenance, to
identify potential risks, and refuelling. This move may help mitigate some of the issues seen
at the local level, in ensuring that there are no obstructions in the working of the telecom
sector.
While demand for services continues to spike, given India’s dependence on wireless traffic,
there is increased pressure on cellular infrastructure.
Industry analysts have stated that as far as telecommunication networks are concerned, fears
of network choking are unfounded since there is sufficient additional capacity. However, the
switch in network usage to residential networks as opposed to enterprise networks may
present another set of challenges on managing network load. This trend may result in deeper
broadband penetration for residential use. In order to meet demand, going forward, the COAI
has written, vide letter dated March 20, 2020, to the Government to ease norms and expedite
approvals for providing services, setting up towers and to instruct state-owned firms (MTNL
and BSNL) to not terminate any interconnection points.
Admittedly, while there is increasing demand for telecom services, the telecom sector is
dependent on several other industries, which have been adversely affected by the lockdown.
According to reports, handset and network equipment manufacturers will be impacted due to
global disruption in supply chains, which will lead to increased costs and lack of availability.
32
2. Addition of new subscribers
Given the movement restrictions during this lockdown, there has been a sharp dip in the
number of customers purchasing new sim cards (including for migration to 4G networks).
COAI has indicated that during a regular month, the average net addition is 3 million
subscribers, but due to COVID-19, the number in March may be below 1 million. We are
likely to see impact on revenues only in the first quarter of FY 2020-21. COAI has stated that
it takes around 30-45 days for new subscriptions to impact revenue and therefore the impact
of a dip in new subscriptions will be seen only around April end or early May.
Additionally, the lockdown is also likely to delay 5G spectrum auctions and its consequent
rollout as network operators are currently focused on meeting increased demand without a
dip in service quality. Due to restrictions on manufacturing and movement of goods, this will
also limit the ability to roll out 5G enabled handsets.
3. Impact on tariffs
Even after the last round of tariff hikes late last year, India continues to have the lowest tariff
rates in the world.
The lower tariffs, as a result of increased competition due to new entrants in the market, led
to a situation where the revenues of the incumbent Telcos were considered almost
unsustainable for their balance sheets.
Reports indicate that a second round of tariff hikes had been planned in the April-June
quarter of 2020, however, given
(i) the impact of COVID-19 on spending ability (especially of low income subscribers),
(iii) the dip in subscriptions, the planned tariff hikes may be delayed to the second half of
2020.
4. Subscriber Retention
Market share is one of the most important performance metric held closest to the chest by
Telcos. Given the challenges of increasing market share in such times, focus would
automatically move towards preserving the existing subscriber base. This is most challenging
with respect to low ARPU (Average Revenue Per User) subscribers. During this lockdown
period, there are reports that Telcos have granted dispensations to their subscribers – like
extended validity, additional talk time benefits, etc., as attractions to continue service. TRAI,
raising concerns around price discrimination, has, on April 7, 2020, written to Telcos,
alleging that they were selectively increasing validity of prepaid users during the lockdown.
However, the Telcos have written back to the regulator, contending that they have provided
benefits worth at least INR 600 crores to subscribers who are at the bottom of the pyramid to
ensure connectivity during this time. These initiatives would be towards reducing drop-outs
for low ARPU subscribers, who otherwise would not necessarily have be in a position to
make timely recharges, either due to monetary reasons or access to online recharging
facilities. This initiative also helps towards ensuring connectivity of larger masses and for
widespread information dissemination, which is critical at this point. This is consistent with
33
the representation by the Telcos to TRAI, where they have stated that if these benefits were
offered to an extended pool, this would amount to “an unjustified subsidy” to the customers
who can afford these services and cause a steep loss to the industry.
Subsequently, TRAI has undertaken a detailed review and has decided not to issue any
further directives at present.
34
Reference :-
1. https://www.ibef.org/industry/telecommunications
2. https://www.ukessays.com/essays/marketing/analysis-of-telecom-sector-
marketing-essay.php
3. https://www.scribd.com/document/193208678/SWOT-Analysis-of-Telecom-
Industry
4. https://corporate.cyrilamarchandblogs.com/2020/05/covid-19-its-impact-on-the-
telecommunications-sector-in-india/
35
Reliance Industries
At 9.15am in opening of the market
it formed Shooting Star candle
36
10.15 Spinning Top Candle
37
11.15 Rising Three Methods Candle
38
12.15 Bullish Engulfing Candle
39
13.15 Moving Star Candle
40
14.15 Doji Candle
41
15.15 Shooting Star Candle
15th July, 2022 Entire day Stock Momentum of Reliance Industries Ltd
42
43
Reference :-
https://in.tradingview.com
44