Professional Documents
Culture Documents
Session 15-21-Assessment of Credit - Working Capital & Term Lending
Session 15-21-Assessment of Credit - Working Capital & Term Lending
• Return on investments
• Net worth ( financial strength)
• Current ratio / quick ratio ( short term liquidity )
• Debt equity ratio ( leverage & long term solvency)
• Debt service coverage ratio ( ability to repay)
• Turnover ratio
• Free cash flows = net cash flow from operations- capital expenditure
(this indicates how much free cash is available for the company to grow)
Some insights into current ratio
• Current ratio is a key ratio for the assessment of working capital limits. It is the
measurement of the borrower’s liquidity. The following common myths about the
ratio are worth discussing
✓Current ratio is low because the company sells for cash and buys on credit (where
does it invest the cash)
✓Non current items, such as dealer deposits distort current ratios ( should not be
treated as current even if short term.
✓High current ratio implies large obsolete inventory and irrecoverable debtors (not
always true, quality to be checked independent of ratio)
✓Current ratio is low because of large current portion of long term debt (maybe
but it indicates a funding mismatch)
✓Beyond a point high current ratio does not indicate superior liquidity ( true, it can
affect the earnings)
Sensitivity Analysis
• All types of alternative choice problems involve making assumptions
and estimates about the future. Eg : assume that the GDP will grow
by ‘x’ percentage and so on
• At that point of time, you are worried if you have made the correct
assumptions.
• After doing the first set of assumptions, it is always a good idea to
redo the analysis several times, each time using different set of
assumptions.
Break Even Point analysis
Cash
Debtors/
Receivables
30 days
Cash
Operating Cycle
(Trader)
Debtors/
Receivables
35 days Stock
25 days
Cash
Debtors/ Raw
Receivables Materials
60
30 days 60 days
Finished
Goods Work in
20 days Progress
10 days
• Bus operator
• A person who runs his vehicle on contract basis
• A software company
• A dealer in goods
• A Kirana/ grocery shop owner
• There can be variations in the WC cycle.
1. A bus operator with specific route permit is a service provider. He may
start his day by taking diesel from the nearby petrol bunk on credit,
which he will repay at the day end after completing that day’s work. He,
in other words, starts his day not with cash but with creditors. He will
not be having any debtors as nobody after entering in the bus request for
ticket on credit basis for his journey.
2. A Person who runs his vehicle on contract basis will be having debtors as
he will be receiving payment from his client only at the beginning of the
succeeding month.
3. Similarly, a Trader may or may not have receivables depending upon his
credit policy or the nature of the goods he deals with.
Factors affecting working capital
Loan proposal should cover each of these areas
• Length of operating cycle
• Nature of business/ Type of product manufactured
• Sales volume
• Terms of credit extended to customers ( Accounts receivables)
• Seasonality of business
• Scale of operations
• Technology and production style
• Operational efficiency
• Level of competition in the industry
• Gross Working Capital (GWC) is the total of current assets
• Net Working Capital (NWC) is the net of current assets and current
liabilities
Help calculate the velocity in which funds move through the operating cycle
monetary current
Acid test ratio assets current liabilities
Sales
Gross sales
Less Discount
sales returns
Net sales
Cost of goods sold
Opening stock of raw materials
Net cost of Purchases ( Purchases - (returns and discounts)+ frieght charges
Raw materials available for use
Less closing stock of raw materials
Raw materials consumed
Add Direct Labour
Add manufacturing costs ( indirect labour, factory supplies, supervisors
salaries, power and fuel etc
Total manufacturing cost
Add work in progress ( opening stock)
Less working in progress ( closing stock)
Cost of goods manufactured
Add opening stock of finished goods
Cost of goods available for sale
Less closing stock of finished goods
Cost of goods sold
Gross margin
Net sales
Less Cost of goods sold/ cost of sales
Gross Margin
Operating Income or Profit
Gross margin
Less: selling expenses, general, administrative
Research and development expenses
Operating profit (Earnings before Depreciation Interest and Tax)
Less: Depreciation
Earnings before Interest and tax
Less : Interest expenses
Earnings before Tax
Less : Taxes
Net profit or Profit after tax
Inventory turnover :
80.14 117.51
This firm is having a higher Margin in the system - The Current Ratio is
117.51 / 80.14 = 1.47
The conclusion is that when the CR is more than 1.33, the PBF will be
the same both under I and II methods of calculation, because the Bank
is filling the gap after deducting the margin available subject to
minimum.
Tandon Method 1 Audited Audited Provisional Projected
1Total current assets 51639 47578 46340 49700
2a.Bank borrowings 7680 6700 13000 13000
2b. OCL 34054 39300 21870 24270
2Total Current liabilities
3Net Working capital gap
4Minimum stipulated NWC
5NWC
6(3-4)
7(3-5)
8Maximum Permissble Bank Finance
(lower of 6 and 7 )
9Actual Borrowing
10Excess borrowing
11Current ratio
Tandon Method 1 Audited Audited Provisional Projected
1Total current assets 51639 47578 46340 49700
2a.Bank borrowings 7680 6700 13000 13000
2b. OCL 34054 39300 21870 24270
2Total Current liabilities 41734 46000 34870 37270
3Net Working capital gap 17585 8278 24470 25430
4Minimum stipulated NWC (Net 4396.25 2069.5 6117.5 6357.5
Working Capital Gap )* 25%
5NWC 9905 1578 11470 12430
6(3-4) 13188.75 6208.5 18352.5 19072.5
7(3-5) 7680 6700 13000 13000
8Maximum Permissble Bank Finance 7680 6208.5 13000 13000
(lower of 6 and 7 )
9Actual Borrowing 7680 6700 13000 13000
10Excess borrowing 0 491.5 0 0
11Current ratio 1.237336 1.034304 1.328936048 1.333512
TANDON COMMITTEE (2nd method) 2017-18 2018-19 2019-20 2020-21
Audited Audited Provisional Projected
1Total current assets 51639 47578 46340 49700
2a.Bank borrowings 7680 6700 13000 13000
2b. OCL 34054 39300 21870 24270
2Total Current liabilities 41734 46000 34870 37270
3Net Working capital gap 17585 8278 24470 25430
4Minimum stipulated NWC
5NWC
6(3-4)
7(3-5)
8Maximum Permissble Bank Finance
(lower of 6 and 7 )
9Actual Borrowing
10Excess borrowing
11Current ratio
TANDON COMMITTEE (2nd method) 2017-18 2018-19 2019-20 2020-21
Audited Audited Provisional Projected
1Total current assets 51639 47578 46340 49700
2a.Bank borrowings 7680 6700 13000 13000
2b. OCL 34054 39300 21870 24270
2Total Current liabilities 41734 46000 34870 37270
3Net Working capital gap 17585 8278 24470 25430
4Minimum stipulated NWC (Net Working 12909.75 11894.5 11585 12425
Capital Gap )* 25%
5NWC 9905 1578 11470 12430
6(3-4) 4675.25 -3616.5 12885 13005
7(3-5) 7680 6700 13000 13000
8Maximum Permissble Bank Finance 4675.25 -3616.5 12885 13000
(lower of 6 and 7 )
9Actual Borrowing 7680 6700 13000 13000
10Excess borrowing 3004.75 10316.5 115 0
11Current ratio 1.237336 1.034304 1.328936048 1.333512
• In method 1, the minimum current ratio expected is 1.25 while in
method 2 it is 1.33.
• If current ratio is 1.33 and more, then the permissible finance is the
same under both methods.
• If current ratio is below 1.25 and 1.33 under the methods
respectively, the calculation will indicate an excess borrowing
TURN OVER METHOD - NAYAK COMMITTEE METHOD)
• A committee headed by P R Nayak, the then DG of RBI came out with these
recommendations :
• Working Capital requirement at 25% of the gross sales (not net sales)
turnover
• Out of 25% of working capital requirement, 5% of total turnover will be
brought by the borrower as Margin and the remaining 20% will be Bank
borrowing.
• If the borrower is having a Margin of more than 5% of projected Turnover
in the system, Bank borrowings can be correspondingly reduced as it is a
need based finance.
• If the borrower is having a Margin of less than 5%, he may be sanctioned a
limit @ 20% of the projected turnover but the DP should have to be
monitored properly.
• Suppose projected and agreed sales turn over of a unit is Rs.100.00
lacs. The working capital requirement as per Turn Over method is
Rs.25.00 lacs. The borrower will bring margin of Rs. 5.00 lacs . So the
bank borrowing will be 20 lakhs.
• Now suppose the borrower shows a projected margin of Rs. 7.00
lakhs, then the bank borrowing will be Rs. 18 lakhs. (25-7)
• Again if the borrower shows a projected margin of Rs. 4 lakhs, bank
borrowing (sanctioned) will be Rs. 20 lakhs. However the drawing
power will need to be regulated
• A. Projected sales/turnover = 200 lakhs
• B. Minimum WC requirement (25% of the T/O ) = 50
• C. Minimum Margin of 5% of T/O or 20% of WC requirement = 10
• D. Eligible finance (B)-(C) = 40
• E- Margin available in the system NWC = 8 (say)
– (NWC as per last audited balance sheet)
• F Eligible Bank Finance(B-E)or D whichever is less = 40
• G- Eligible Bank Finance as per actual availability of Margin ( E x 4) = 32
• H Permissible Bank Finance (F or G whichever is less) = 32
• I Limit recommended (Limit sought or H whichever is less)
• The projected Turnover should be acceptable to the Bank.
• Reasons for accepting the turnover projected by the borrower.
• The major problems concerning term finance is maturity mismatch, funding risk,
Interest rate risk (IRR).
• These aspects are to be carefully looked into while fixing loan amount and
repayment instalments.