Академический Документы
Профессиональный Документы
Культура Документы
EXTERNAL GUIDE
Mr. GNANENDRA.M
Finance Manager
CITECH, Bangalore
ACKNOWLEDGEMENT
The project cannot be accomplished without the assistance and cooperation of several people. Hence I
hereby wish to express my sincere gratitude to all those who supported me throughout the study.
First and foremost I would like to thank with immense gratitude, MR. D. K. MOHAN, chairman; and
Dr. L. SURESH, Principal; &Dr. D. R. RAJ SHEKER SWAMY, Head of the Dept of Management
studies; CAMBRIDGE INSTITUTE OF TECHNOLOGY, BANGALORE for permitting me to
undertake this project work.
I am greatly thankful to my Internal Guide Mr. GNANENDRA.M, Assistant Professor in Department of
MBA; Cambridge Institute of Technology, Bangalore for his valuable time, guidance, co-operation &
support without which this report would have not been completed.
I also thank Mr. RAVI KUMAR, Finance Manager of Shriram Commercial Vehicle Finance for his
assistance, guidance & suggestion offered to me during the project and collection of necessary data by
imparting his knowledge and experience. I also thank the employees of company who have responded
me in completing the project.
Last but not least, mere acknowledgement may not redeem the debt I owe to my PARENTS FRIENDS
and well wishers for their wholehearted direct/indirect support which was a source of encouragement
during the entire course of this project.
Place: Bangalore
Date:
Name: BINTO B
USN: ICD13MBA09
Executive Summary
In any organization, the two important financial statements are the Balance Sheet and Profit & Loss
Account of the business. Balance Sheet is a statement of financial position of an enterprise at a particular
point of time. Profit & Loss account shows the net profit or net loss of a company for a specified period
of time. When these statements of the last few year of any organization are studied and analyzed,
significant conclusions may be arrived regarding the changes in the financial position, the important
policies followed and trends in profit and loss etc. Analysis and interpretation of financial statement has
now become an important technique of credit appraisal. The investors, financial experts, management
executives and the company all analyze these statements. Though the basic technique of appraisal
remains the same in all the cases but the approach and the emphasis in the analysis vary. A shriram
transport finance company limited interprets the financial statement so as to evaluate the financial
soundness and stability, the liquidity position and the profitability or the earning capacity of borrowing
concern. Analysis of financial statements is necessary because it helps in depicting the financial position
on the basis of past and current records. Analysis of financial statements helps in making the future
decisions and strategies. Therefore it is very necessary for every organization whether it is a financial or
manufacturing, to make financial statement and to analyze it.
The internship is a bridge between the institute and the organization. This made me to be involved in a
project that helped me to employ my theoretical knowledge about the myriad and fascinating facets of
finance. And in the process I could contribute substantially to the organizations growth. The experience
that I gathered over the past ten weeks has certainly provided the orientation, which I believe will help
me in shouldering any responsibility in future.
CONTENTS
SL.NO.
TITLE
INTRODUCTION
1.1 ABOUT THE INTERSHIP.
1.2 EVALUATION OF FINANCIAL POSITION
1.3 OPERATIONAL RESULTS..
1.4. FINANCIAL PROGRESS..
1.5 TOPIC...
1.6 NEED FOR THE STUDY
1.7 OBJECTIVES OF THE STUDY.
1.8 SCOPE OF THE STUDY
1.9 RESEARCH DESIGHN..
1.10 DATA COLLECTION METHOD
1.11 ANALYTICAL TOOLS APPLIED ..
1.12 REVIEW OF LITERATURE..
1.13 LIMITATIONS OF THE STUDY.
PAGE NO.
1-6
1
1
1
2
2
2
3
3
3
4
4
4
5
7-22
7-13
14-22
24-35
23
23
24
24
25
26-35
36-73
37-42
43-48
49-51
52-67
67-73
SUMMERY OF FINDINGS
5.1 FINDINGS
5.2 SUGGESTIONS
5.3. CONCLUSION
74-77
75
76
77
LIST OF TABLES
SL.NO.
TITLE
PAGE NO.
37
38
39
41
43
44
46
47
10
49
50
11
52
12
54
13
56
14
58
15
16
17
18
19
59
61
62
64
65
20
67
21
RETURN ON EQUITY
74
LIST OF GRAPHS
SL.NO.
TITLE
PAGE NO.
53
55
1
2
3
4
56
58
60
62
ABSOLUTE LIQUID RATIO
63
CURRENT RATIO
8
9
65
66
10
EQUITY TO TOTAL FUNDS
11
RETURN ON EQUITY
68
74
CHAPTER 1
INTRODUCTION
INTRODUCTION
information about the organization like managers, owners, creditors, employees, suppliers, and
other stakeholders. .
1.5TOPIC
STUDY
ON
FINANCIAL
STATEMENT
ANALYSIS
AT
SHRIRAM
Due to the inadequate time it is not possible to analyze all respects relevant to the study.
Authorities were reluctant to reveal full information about the working of the Company.
The data are collected mainly based on secondary data. So all the limitations of secondary data are
applicable.
CHAPTER - 2
INDUSTRY PROFILE AND COMPANY
PROFILE
Banks
Citech, Department of MBA
Lower-end Upper-end
The main difference between the lower-end and upper-end vehicles lies in the facilities provided by
them and their prices on the assets being standard assets in the market with a ready secondary market.
The upper-end vehicles have the following advantages over the lower-end vehicles.
1. High quality equipments.
2. Better performance.
3. More precise construction.
4. High design.
5. Technologically Innovative.
The lower-end vehicles in India are much cheaper than the upper-end vehicles due to their low cost of
production.
Light Heavy
The Light CVs refers to those commercial vehicles whose weight does not exceed 3.5 tones whereas the
Medium & heavy CVs refers to those whose weight exceeds 3.5 tones.
Earlier the demand for used vehicles was restricted to MCVs and HCVs but now the list also includes
smaller vehicles like LCVs and small commercial vehicles, this is because of the huge sales of these
kinds of vehicles in the past 5years. The demand for the used vehicles stands good even in the rural
areas, semi-urban areas and the Tier III cities. In case of the new vehicles the market is dominated by the
Small Commercial Vehicles i.e. less than 5 tones. The demand for the bigger vehicles has slipped down
because the industrial production has come down and due to the lack new investments.
10
11
2.1.10Prospects
Citech, Department of MBA
12
2.2 COMPANYPROFILE
Citech, Department of MBA
13
14
achieved significant success in executing this objective and has created a tremendous sense of
15
16
FARM EQUIPMENT
17
18
Managing various credit operations including appraising proposals, conducting risk analysis &
scrutinizing relevant documents before sanctioning loans.
Handling approval of loan proposals & sanctioning credits after appraising solvency status &
verifying documents as well as post sanction follow-up and disbursal of loan
Managing and monitoring delinquent account collection and establishing terms of payment as
well as handling vendor management.
Giving approvals for new & used cases of commercial vehicles like over funding and low IRR.
19
There are no clear studies done to suggest the value of this industry but industry experts estimate the
value of used vehicle and equipment business (commercial vehicles, agric and construction equipments)
at Rs.75 000 Crores annually, which is probably the size of the new vehicle business in the country
today
Despite such a huge opportunity, there is no organized platform available for buying and selling of used
vehicles and equipment in the country. Identifying an opportunity and leveraging on its experience of
operating in this segment for decades, the Shriram Group has launched the concept of Shriram Auto
mall, an ideal platform for buying and selling of used and unused trucks, agricultural equipments and
construction equipments. Shriram Auto mall has launched full-fledged Auto malls at Chennai, Baroda,
Vizag, Mumbai, Manesar, Aurangabad, Ludhiana, Pathankot, Gulbarga, Hyderabad, Jammu, Jaipur,
Kolkata, faizabad and Kota. The company plans to launch about 60 Auto malls across the country.
Shriram Auto mall is the right platform for buying, selling used vehicles
2.2.9AWARDS AND RECOGNITION
Recipient of the social responsiveness awards instituted by Business world Compaq at national level
under the auspices of FICCI, Delhi
Adjudged as the third prize winner for having rended commendable service in the areas of social welfare
and rural development
Ms. Akhila Srinivasan receiving the social responsiveness Award instituted by Business World
Company from the Honble Vice President of India Krishna Kant in the year 1999.
Recipient of outstanding woman professional for 2000 01 by FICCI FICCI Ladies organization
(FLO). The award was given by Ms. Sheila dixit Chief Minister Delhi.
Citech, Department of MBA
20
Business World Compaq award fota Social Responsiveness instituted by FICCI from the Honble
Vice President of India Mr. Krishna Kant on 1999.
Mother Teresa award for Corporate Citizenship instituted by Loyola Institute of Business
Administration (LIBA), Chennai in 2002.
Strengths
The pioneer in the pre-owned commercial vehicles financing sector
Pan-India presence with 488 branch offices all over the country.
A well-defined and scalable organization structure, capable of supporting surging growth
Low delinquency as assets are backed with adequate cover and are easy to repossess with immediate
liquidity.
Strong financial track record driven by fast growth in AUM with low Non Performing Assets (NPAs)
Weaknesses
The Companys business and its growth are directly linked to the GDP growth of the country
Any slowdown in GDP growth may have a negative impact on the business.
Flexibility in Earning per share.
Continuously increasing the Total Expenditure of the Company.
Opportunities
Growth in the CV market driven by the economic growth and the infrastructure development in the
country
Strong demand for pre-owned tractors
Citech, Department of MBA
21
22
CHAPTER 3
THEORETICAL FRAMEWORK
23
THEORETICAL FRAMEWORK
3.1 FINANCIAL ACCOUNTING:
Financial accounting is the process of systematic recording of the business transactions in the
various books of accounts maintained by the organization with the ultimate intention of preparing
the financial statement there from. These financial statements are basically in two forms. One,
profitability statement which indicates the result of operations carried out by the organization during
a given period of time and second balance sheet which indicates the state of affairs of the
organization at any given point of time in terms of its assets and liabilities.
Main purpose of financial accounting is to ascertain profit or loss and to indicate financial position
of an enterprise. Two fundamental statements of financial accounting are income and expenditure
statement and balance sheet. The profit and loss account or income and expenditure account is
prepared for a particular period to find out the profitability of the firm and balance sheet is prepared
on a particular date to determine the financial position of the firm.
Financial accounting summaries transactions taking place during a period with the objective of
preparing the financial statement.
3.2 FINANCIAL STATEMENT
FINANCIAL STATEMENT refers to formal and original statements prepared by a business
concern to disclose its financial information According to John.N.Meyer, The financial statement
provides summary of accounts of a business enterprise, the balance sheet reflecting assets, liabilities
and capital as on a certain date and the income statement showing the result of operation during a
certain period
The financial statements are prepared with a view to depict the financial position of the concern.
They are based on the recorded facts and are usually expressed in monetary terms. The financial
statement are prepared periodically that is generally for the accounting period
The term financial statement has been widely used to represent two statements prepared by
accountants at the end of specific period. They are:
24
Information shown in financial statement is not precise since it is based on practical experience and
the conventions and rules developed therefore
Financial statements do not always disclose the correct financial position of the business concern as
they are influenced by the personal opinions, judgment, subjective view and whims of accountant of
each concern
Balance sheet of a concern is a statics document it disclose the financial position of a concern on a
particular date.
Information disclosed by profit& loss a/c may not be the real profit as many items shown in the
profit & loss a/c may not the real
Financial statements are dumb, because they speak themselves. The statements require further
detailed analysis and interpretation.
Financial statements do not disclose the contribution of man towards the efficiency of the business.
25
1. External analysis: - This analysis is done by outsiders who do not have access to the detailed
internal accounting records of the business firm. These outsiders include investors, creditors, potential
investors, creditors, potential creditors, government agencies, credit agencies, and the general public.
For financial analysis, these external parties to the firm depend almost entirely on the published
financial statement.
2. Internal analysis: - The analysis conducted by persons who have access to the internal accounting
records of a business firm is known as internal analysis. Such an analysis can, therefore, be performed
by executives and employees of the organization as well as govt. agencies which have statutory powers
vested in them. Financial performance for managerial purpose is the internal type of analysis for
managerial purposes in the internal type of analysis that can be affected depending upon the purpose to
be achieved.
2. On the basis of modus operandi:
According to the method of operation followed in the analysis, financial evaluation can also be two
types:
1. Horizontal analysis: - Horizontal analysis refers to the comparison of financial data of the company
for several years. The figures for this type of analysis are presented horizontally over a number of
columns. The figures of various years are compared with standard or base year. A base year is a year
chosen as beginning point. This type of analysis is also called Dynamic analyses.
2. Vertical analysis: - Vertical analysis refers to the study of relationship of the items in the financial
statement of one accounting period. In this type of analysis the figures from the financial statement of a
year are compared with a base selected from the same years statement. It is also known as Static
Analysis.
3.6. TECHNIQUES/TOOLS OF FINANCIAL PERFORMANCE ANALYSIS:
An analysis of financial performance can be possible through the use of one or more tools /
techniques of financial analysis:
26
27
28
29
2.
3.
4.
5.
6.
7.
8.
30
CLASSIFICATION OF RATIO
PROFITABILITY RATIO
Profitability Ratio measured as a ability to make maximum profit from optimum utilization of resources
by a business concern is termed as profitability.
1. OPERATING PROFIT RATIO
This ratio is calculated as follows:
Operating Profit Ratio = (Operating Profit / Sales)*100
The difference between net profit ratio and net operating profit ratio is that net operating profit is
calculated without considering non-operating expenses and non-operating incomes. If we deduct this
ratio from 100,the result will be operating ratio. Higher operating profit ratio enables the organization to
recoup non-operating expenses out of operating profits and provide reasonable return.
2. NET PROFIT RATIO
It measures of management efficiency in operating the business successfully from the owners point of
view. Higher the ratio better is the operational efficiency of business concern.
Net Profit Ratio = (Net Profit after Tax / Net Sales) * 100
31
32
33
Return on Equity
Multiplied by
Return on Total Asset
Financial Leverage
Multiplier
Multiplied by
Net Profit Ratio
Total Asset
Turnover
Divided by
Earnings
Available for
Equity
Shareholders
Divided by
Total Asset
Divided by
Sales
Plus
Total Assets
Total Liabilities
Sales
Equity
Shareholders Fund
Plus
Current Liabilities
Income Statement
Plus
Current Asset
Balance Sheet
Neither the Net Profit Margin nor the Total Asset Turnover ratio, by itself, provides an adequate
measure of overall profitability. The ROI ratio or Earning Power of invested capital provides the
answer.
34
The earning power or the ROI ratio is a central measure of the overall profitability and
operational efficiency of the firm.
The Du Pont chart shows the interaction of profitability and activity ratios.
It implies that the performance of a firm can be enhanced either by generating more sales with
same amount of investment or by increasing the profit margin.
The left hand side of the Du Pont chart shows the details underlying the net profit margin ratio.
To maximize Return on Assets we should increase sales price of our products. This will increase
the net margin, which will in turn increase the return on assets.
The right had side of the Du Pont Chart throws light on the determinants of the total assets
turnover ratio.
The total turnover ratio depends how efficiently and effectively these assets are used.
Therefore to increase this ratio, one should undertake measures like inventory control, cash flow
management, receivable management, maintenance of fixed assets, etc. to use these assets
optimally.
Optimum utilization of the assets will increase productivity and result in better sales performance
in-turn influencing the assets turnover ratio.
A company should have proper control on its inventory and debtors so as to ensure an efficient
cash flow in the enterprise.
An increase in the assets turnover ratio will increase the return on assets.
This is the how ROI concept could be used for proper control using the Du Pont Chart.
Diagrams & Graphs
Diagrams and graphs are visual aids, which give a birds eye view of a given set of numerical data.
They present the data in simple readily comprehensible and intelligible form. Graphical presentation
of statistical data gives a pictorial effect instead of just a mass of figures. They depict more
information than the data shown in the table which through light on the existing trend and changes
in the trend of the data
35
CHAPTER 4
ANALYSIS AND INTERPRETATION
36
37
in Rs Cr
Particulars
Source Of Funds
Total share capital
Equity Share Capital
Share Application Money
Preference Share Capital
Reserves
Net worth
Secured Loans
Unsecured loans
Total Debt
2011
2012
Amount
Increase /
Decrease
during 20112012
226.18
226.18
0.00
0.00
4678.21
4904.39
14869.38
5012.34
19881.72
24786.11
226.32
226.32
0.00
0.00
5765.99
5992.31
13069.14
4657.94
17727.08
23719.39
0.14
0.14
0.00
0.00
1087.78
1087.92
(1800.24)
(354.4)
(2154.64)
(1066.72)
38
0.06
0.06
0.00
0.00
23.25
22.18
(12.11)
(7.07)
(10.83)
(4.30)
98.40
0.00
59.97
38.43
0.00
3650.70
0.00
0.00
914.26
914.26
24265.04
2710.85
27890.15
5579.84
1250.29
6830.13
21060.02
36.94
24786.11
108.25
0.00
68.52
39.73
0.68
3952.43
0.00
0.00
2201.97
220197
26372.87
3106.12
31680.96
10514.36
1552.66
12067.02
19613.94
112.62
23719.39
9.85
0.00
8.55
1.3
0.68
301.71
0.00
0.00
1287.71
1287.41
2107.83
395.27
3790.81
4934.52
302.37
5236.9
(1446.08)
75.68
(1066.72)
10.01
0.00
14.26
3.38
0.68
8.26
0.00
0.00
140.84
140.84
85.51
14.58
13.59
88.43
24.18
76.67
(6.87)
204.87
(4.30)
INTERPRETATION
In the year 2011-2012, the investment it shows the increase for the year 2012as Rs.3952.43 (in Cr) and it
has increased by 8.26%.
Current assets has been increased was Rs.220197 (in Cr) in the year 2012 which is comparing to the
previous year and the percentage shows increase by 140.84.
During the year 2011, the shareholders fund amount to Rs.4904.39 (in Cr) it has been increased to the
amount of Rs. 5992.31 (in Cr) and percentage increased was 22.18.
Secured loans show decreased by Rs.13069.14 over the previous year of Rs.14869.38 and decrease in
percentage of 12.11.
39
Table No-4.3
3. COMPARATIVE INCOME STATEMENTOF SHRIRAM TRANSPORT COMPANY FOR
THE YEAR ENDED 31.03.2014
in Rs Cr
Percentage
2013
2014
Amount
Increase /
Increase /
Particulars
Decrease
Decrease
during 2013during 20132014 (In %)
2014
Income
7880.10
Sales Turnover
6558.13
1321.97
20.16
0.00
Excise Duty
0.00
0.00
0.00
788.10
Net Sales
6558.13
1321.97
20.16
8.16
Other income
5.46
3.30
60.44
0.00
Stock Adjustments
0.00
0.00
0.00
6563.59
7888.26
1324.67
20.18
Total income
Expenditures
0.00
0.00
0.00
0.00
Raw materials
0.00
0.00
0.00
0.00
Power and Fuel Cost
408.86
384.76
24.1
6.26
Employee Cost
0.00
0.00
0.00
0.00
Other manufacturing expanses
0.00
0.00
0.00
0.00
Selling and Admin Expenses
1689.70
1273.97
415.73
32.63
Miscellaneous Expenses
2098.56
1658.73
439.83
26.52
Total Expenses
4899.40
5781.54
882.14
18.01
Operating Profit
4904.86
5789.70
884.84
18.04
PBDIT
2870.34
3932.52
1062.18
37.00
Interest
2034.52
1857.18
(177.34)
(8.72)
PBDT
18.33
29.14
10.81
58.97
Depreciation
0.00
0.00
0.00
0.00
Other written off
2016.19
1828.04
(188.15)
(9.33)
PBT
655.57
563.83
(91.74)
(13.99)
Tax
1360.62
1264.21
(96.41)
(7.08)
Net Profit
Total Value Addition
1658.73
40
2098.56
439.83
26.51
INTERPRETATION
The comparative income statement shows total income amount increase during the year 2013-2014 was
Rs 1324.67(in Cr) and increase in percentage of 20.18.
For the year 2013-2014, the total expenses indicate Rs439.83 (in Cr) and percentage increase during the
year 2013-2014 was 26.52.
The operating profit has been increased is Rs.5781.54 (in Cr) in the year 2013 which is comparing to the
previous year was Rs.4899.40 (in Cr) and the percentage shows increase by 18.01.
The Net profit amount decreases during 2013-2014 is Rs 96.41(in Cr) and shows percentage increase by
7.08.
Table No-4.4
4. COMPARATIVE BALANCE SHEET OF SHRIRAM TRANSPORT COMPANY FOR THE
YEAR ENDED 31.03.2014
in Rs Cr
Percentage
Increase /
Particulars
Decrease
during 20132014 (In %)
2013
2014
Amount
Increase /
Decrease
during 20132014
Source Of Funds
226.91
0.0088
Total share capital
226.89
0.02
226.91
0.0088
Equity Share Capital
226.89
0.02
0.00
0.00
Share Application Money
0.00
0.00
0.00
0.00
Preference Share Capital
0.00
0.00
8046.31
15.48
Reserves
6967.85
1078.46
8273.22
15.48
Net worth
7194.74
1078.48
19563.55
9.64
Secured Loans
17842.83
1720.72
6134.44
14.51
Unsecured loans
5357.09
777.35
25697.99
10.77
Total Debt
23199.92
2498.07
30394.66
33971.21
3576.55
11.77
41
131.95
0.00
71.90
60.05
0.00
3568.91
0.00
0.00
6319.33
6319.33
34884.93
0.00
41204.26
12643.02
1795.55
14438.57
26765.69
0.00
30394.65
192.46
0.00
91.80
100.66
0.00
2725.26
0.00
0.00
7085.98
7085.98
39313.79
0.00
46399.77
13689.20
1565.30
15254.50
31145.27
0.00
33971.19
60.51
0.00
19.9
40.61
0.00
(843.65)
0.00
0.00
766.65
766.65
4428.07
0.00
5195.51
1046.18
(230.25)
815.93
4379.58
0.00
3577.25
45.85
0.00
27.68
67.62
0.00
(23.64)
0.00
0.00
12.13
12.13
12.69
0.00
12.61
8.27
(12.82)
5.65
16.36
0.00
11.77
INTERPRETATION
In the year 2013-2014, the investment it shows the decrease for the year 2014 as Rs. 843.65 (in Cr) and
it has decreased by 23.64%.
Current assets has been increased was Rs.7085.98 (in Cr) in the year 2014 which is comparing to the
previous year and the percentage shows increase by 12.13.
During the year 2013, the shareholders fund amount to Rs 7194.74(in Cr) it has been increased to the
amount of Rs. 8273.22(in Cr) and percentage increased was 15.48.Secured loans shows uptrend by
Rs.19563.55 over the previous year of Rs.17842.83 and increase in percentage of 9.64.
42
1286.38
24.59
1500.16
25.49
INTERPRETATION
The percentage of operating profit has decreased from 75.41 in 2011 to 74.50 in 20102. This is due to
increase in sales from 5230.15(in Cr) to Rs.5883.06 (in Cr).The increase in sales because due to increase
the operating expenses.
43
44
98.40
0.00
59.97
38.43
0.00
3650.70
0.00
0.00
914.26
914.26
24265.04
2710.85
27890.15
5579.84
1250.29
6830.13
21060.02
36.94
24786.11
0.40
0.00
0.24
0.15
0.00
14.73
0.00
0.00
3.69
3.69
97.90
10.94
112.52
22.5
5.04
27.56
84.97
0.15
100
108.25
0.00
68.52
39.73
0.68
3952.43
0.00
0.00
2201.97
2201.97
26372.87
3106.12
31680.96
10514.36
1552.66
12067.02
19613.94
112.62
23719.39
0.45
0.00
0.29
0.17
0. 01
16.67
0.00
0.00
9.28
9.28
111.18
13.10
133.57
44.33
6.55
50.87
82.69
0.47
100
INTERPRETATION
The current assets have increased during the financial year 2012 is 9.28% which is comparing to
year 2013.
The current liabilities have been increased to 44.33% of the total liabilities of the shriram
commercial vehicle finance during the year 2012. The current liability was 22.5% of the total
comparing to the previous year and the percentage shows increase by 18.87%.
During the year 2012, the shareholders fund amount to Rs. 226.18 (in Cr) it has been increased
to the amount of Rs.226.32 (in Cr).
45
1658.73
25.29
2098.56
26.63
INTERPRETATION
The percentage of operating profit has decreased from 74.70% in 2013 to 73.37 in 2014. This is due to
increase in sales from 6558.13 (in Cr) to Rs.7880.10 (in Cr) .The increase in sales because due to
increase the operating expenses. There is relatively less decreasing in ratio of operating profit to sales as
compared to increase ratio cost of goods sold to sales.
Citech, Department of MBA
46
It has been possible because of decrease in operating expenses of 2014 in spite of increase in sales
.Some arguments given decrease in ratio net profit to sales from 20.74% in 2013 to 16.04% in 2014. In
conclusion it may say that company performance has deteriorated in 2013 as compared to 2014.
Operating profit absolute amount has decreased in spite increase in sales.
Table No-4.8
8. COMMONSIZE BALANCE SHEET OF SHRIRAM TRANSPORT COMPANY FOR THE
YEAR ENDED 31.03.2014
Particulars
2013
2014
In Rs Cr
Percentage
In Rs Cr
Percentage
Source Of Funds
0.75
0.67
Total share capital
226.89
226.91
0.75
0.67
Equity Share Capital
226.89
226.91
0.00
0.00
Share Application Money
0.00
0.00
0.00
0.00
Preference Share Capital
0.00
0.00
22.92
23.69
Reserves
6967.85
8046.31
23.67
24.35
Net worth
7194.74
8273.22
58.70
57.59
Secured Loans
17842.83
19563.55
17.63
18.06
Unsecured loans
5357.09
6134.44
73.33
75.64
Total Debt
23199.92
25697.99
30394.66
100
33971.21
100
47
131.95
0.00
71.90
60.05
0.00
3568.91
0.00
0.00
6319.33
6319.33
34884.93
0.00
41204.26
12643.02
1795.55
14438.57
26765.69
0.00
30394.65
0.43
0.00
0.23
0.19
0.00
11.74
0.00
0.00
20.79
20.79
114.77
0.00
135.56
41.59
5.91
47.50
88.61
0.00
100
192.46
0.00
91.80
100.66
0.00
2725.26
0.00
0.00
7085.98
7085.98
39313.79
0.00
46399.77
13689.20
1565.30
15254.50
31145.27
0.00
33971.19
0.56
0.00
027
0.30
0.00
8.02
0.00
0.00
20.86
20.86
115.78
0.00
136.58
40.29
0.46
44.90
91.68
0.00
100
INTERPRETATION
The current assets have increased during the financial year 2014 is 20.86% which is comparing
to 2013 was 20.79% of the shriram commercial vehicle finance.
There was an decrease in investment of Rs.20241.05 in the year 2014 comparing to the year
2013.
The current liabilities have been decreased to 41.59% of the total liabilities of the shriram
commercial vehicle finance during the year 2013. The current liability was 40.29% of the total
liabilities during the year 2014.
Reserves and stock options has been increased was in the year 2014 which is Rs.8273.22 (in Cr)
comparing to the previous year and the percentage shows increase by 23.67%.
During the year 2014, the shareholders fund amount to Rs. 226.91(in Cr) it has been increased to
the amount of Rs.226.89 (in Cr).
48
2010
2011
2012
2013
2014
100
100
100
100
100
100
118.79
100
118.79
206.94
100
120.06
133.62
100
133.62
2.58
100
130.81
148.95
100
148
5.65
100
145.87
178.97
100
178.97
8.44
100
175.32
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
159.14
120.00
92.94
612.78
141.65
112.84
115.38
101.12
139.21
72.36
240.28
139.58
137.11
140.86
100
100
164.15
220.20
128.00
567 .05
165.19
125.41
122.11
110.15
142.09
89.97
323.04
142.00
138.09
144.01
100
100
170.94
0.00
0.00
2283.79
182.66
140.19
136.423
127.75
151.32
122.52
0.00
152.21
145.20
155.83
100
100
181.65
0.00
0.00
3029.22
231.09
165.43
160.98
175.03
138.12
194.78
0.00
138.00
124.88
144.79
100
141.65
165.19
182.66
231.09
49
100
100
100
100
100
100
100
100
100
100
100.28
100.28
100
100
129.62
127.63
98.00
152.47
107.70
113.13
50
100.60
100.60
100
100
159.75
155.94
86.14
141.69
96.03
106.35
100.35
100.35
100
100
193.29
187.24
117.60
162.96
125.67
136.28
100.61
100.61
100
100
222.94
215.30
128.94
186.60
139.21
152.32
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100.79
100
117.17
82.75
100
196.69
100
100
51.84
51.84
118.32
97.72
111.36
142.48
163.32
145.89
103.42
99.59
110.01
100
133.88
85.55
100
212.95
100
100
124.88
124.88
128.61
111.97
126.49
268.48
202.89
257.76
96.32
303.35
135.17
100
140.48
129.31
100
192.28
100
100
358.37
358.37
170.11
0.00
164.52
322.84
234.64
308.41
131.44
0.00
197.12
100
179.36
216.64
100
146.83
100
100
401.85
401.85
191.71
0.00
185.27
349.56
204.55
325.83
152.95
0.00
100
111.13
106.35
136.28
152.32
Total Assets
INTERPRETATION
There is a continuous increase in the net worth till the year ending 2014. In five years it has been
more than double.
Similarly liabilities also show as increasing trend till the year ending 2014.
There is an investment also shows as increasing trend till the year ending 2012 followed by a
slight downfall in the year ending 2013 to 2014.
There has been a substantial increase in current asset till the year ending 2014.In five years it
has been double the amount four times.
There has been a substantial increase in total asset till the year ending 2014.
The overall performance of the Shriram commercial vehicle is good.
51
Net Sales
Years
(Rs in Cr)
(Rs in Cr)
Ratios (In %)
2010
3494.72
4402.83
79.37
2011
3943.77
5230.15
75.40
2012
4382.90
5883.06
74.50
2013
4899.40
6558.13
74.71
2014
5781.54
7880.10
73.37
ANALYSIS:
From the above table, the ratio between operating profit ratio are 79.37%, 75.40%, 74.50%, 74.71%, and
73.41% for the years 2010,2011, 2012, 2013, and 2014 respectively
52
Operating Profit
80
79
78
77
76
Ratio (In Percentage) 75
74
73
72
71
70
Operating Profit
INTERPRETATION
The Operating profit ratio of Shriram Commercial Vehicle Finance in 2010 was 79.37%, after that year
operating profit of the company 2011 to 2014 continuously decreasing percentage of operating profit
ratio. Therefore the Operating profit is decreasing. It is an not good profit margin for the company. The
company should decrease operating profit for the future.
2. NET PROFIT RATIO
It measures of management efficiency in operating the business successfully from the owners point
of view. Higher the ratio better is the operational efficiency of business concern.
Net Profit Ratio = (Net Profit After Tax / Net Sales ) * 100
53
Table No-4.12
NET PROFIT RATIO
Years
Ratios (In %)
2010
873.12
4402.83
19.83
2011
1229.88
5230.15
23.52
2012
1257.45
5883.06
21.37
2013
1360.62
6558.13
20.75
2014
1264.21
7880.10
16.04
ANALYSIS:
From the above table, the ratio between net profit ratio are 19.83%, 23.52%, 21.37%, 20.75%, and
16.04% for the years 2010,2011, 2012, 2013, and 2014 respectively
NET PROFIT RATIO
Chart No 4.2
YEARS
54
INTERPRETATION
The net profit is the indicative of the managements ability to operate the business with sufficient
success. In the above bar diagram it shows that the net profit ratio of Shriram commercial vehicle
finance has increased 19.83% in 2010 and 2011 23.52 but after that years 2012 to 2014 net profit of
the company is an continuously decreasing like that company is going in future faced lot of losses.
4.4.2
TURNOVER RATIO
Sales(Rs in Cr)
(Rs in Cr)
Ratios(In Times)
2010
4402.83
18459.91
0.2385
2011
5230.15
19881.72
0.2631
2012
5883.06
17727.08
0.3318
2013
6558.13
23199.92
0.2827
2014
7880.10
25697.99
0.3066
55
From the above table, the ratio between capital turnover ratio are 0.2385, 0.2631, 0.3318, 0.2827 and
0.3066 times for the years 2010, 2011, 2012, 2013, and 2014 respectively
Chart No 4.3
CAPITAL TURNOVER RATIO
RATIO(TIMES) 0.15
0.1
0.05
0
INTERPRETATION
In the year 2010, the sales comparing to 2011 it is increased to 0.2631 times and it shows that efficient
methods are adopted to use the capital employed. And also increase2012 was0.3318 time then 2013 is
decreasing for 0.2827 times. Then 2014 was increasing for0.3066 times. In 2010 to 2014, which
compares to the year it indicates higher ratio of 0.3066 times. The capital of the company has utilized
efficiently comparing to 2010.
56
Sales(Rs in Cr)
(Rs in Cr)
Ratios(In Times)
2010
4402.83
22302.31
0.1974
2011
5230.15
24786.09
0.2110
2012
5883.06
23719.40
0.2480
2013
6558.13
30394.65
0.2157
2014
7880.10
33971.19
0.2319
ANALYSIS:
From the above table, the ratios between total asset turnovers are 0.1974, 0.2110, 0.2480, 0.2157 and
0.2319 times for the years 2010, 2011, 2012, 2013, and 2014 respectively
Chart No 4.4
Citech, Department of MBA
57
0.1
0.05
0
INTERPRETATION
Total Asset turnover ratio of the shriram commercial vehicle finance is an 2010 is an 0.1974 times it is
the ratio is an continuously increasing the ratio But in 2013 decreasing ratio 0.2157 after that year 2014
again increasing the total asset turnover ratio of the company.
7. NET WORKING CAPITAL RATIO
Working capital ratio measures the effective utilization of working capital. It also measures the
smooth running of business. The ratio establishes relationship between cost of sales and working
capital.
Working Capital Turnover Ratio = (Sales / Net Working Capital)
Table No-4.15
Citech, Department of MBA
58
Sales(Rs in Cr)
Ratios(In Times)
2010
4402.83
(Rs in Cr)
20362.76
0.2162
2011
5230.15
21060.02
0.2487
2012
5883.06
19613.94
0.2999
2013
6558.13
26765.69
0.2450
2014
7880.10
31145.27
0.2530
ANALYSIS:
From the above table, the ratio between net working capital are 0.2162, 0.2487, 0.2999, 0.2450 and
0.2530 times for the years 2010,2011, 2012, 2013, and 2014 respectively.
Chart No 4.5
0.1
0.05
0
INTERPRETATION
59
Table No-4.16
Absolute liquid ratio
cash and bank
Current
Years
Liabilities(Rs in Cr)
Ratios(In Times)
2010
1763.33
3916.14
0.14
2011
914.26
5579.84
0.087
2012
2201.97
10514.36
0.21
2013
6319.33
12643.02
0.50
2014
7085.98
13689.20
0.52
ANALYSIS:
From the above table, the absolute liquid ratio are0.14,0.087,0.21,0.50 and 0.52 times for the years
2010,2011, 2012, 2013, and 2014 respectively.
Chart No 4.6
ABSOLUTE LIQUID RATIO
60
RATIO(TIMES) 0.5
0.4
0.3
0.2
0.1
0
2010
2011
2012
2013
2014
YEARS
INTERPRETATION
The absolute liquid ratio of 0.75 is considered satisfactory. The ratio of the company is showing the
fluctuating trend. During the year 2011 the companys absolute liquid ratio is 0.14, then next year
decreasing .and after then again in other years it shows increasing tendency. But the liquid ratio is not in
the standard rate. From the above table it clearly shown that the company carries a small amount of cash
for the years. Since cash is the most liquid asset, a financial analyst wants to examine it effective
CURRENT RATIO
In order to measure the short-term liquidity or solvency of a concern, comparison of current assets
and current liabilities is inevitable. Current ratio indicates the ability of a concern to meet its current
obligations as and when they are due for payment.
Current Ratio = (Current asset / Current liabilities)
Table No-4.17
CURRENT RATIO
Citech, Department of MBA
61
Years
Current Asset
Current
Ratios(In Times)
2010
(Rs in Cr)
20362.76
Liabilities(Rs in Cr)
3916.14
5.199
2011
21060.02
5579.84
3.774
2012
19613.94
10514.36
1.865
2013
26765.69
12643.02
2.117
2014
31145.27
13689.20
2.275
ANALYSIS:
From the above table, the current ratio are5.199, 3.774, 1.865, 2.117, and 2.275 times for the years 2010,
2011, 2012, 2013, and 2014 respectively.
Chart No 4.7
CURRENT RATIO
1
0
2010
2011
2012
YEARS
INTERPRETATION
62
2013
2014
(Rs in Cr)
funds(Rs in Cr)
Ratios
2010
18459.91
3842.38
4.80
2011
19881.72
4904.39
4.05
2012
17727.08
5992.31
2.96
2013
23199.92
7194.74
3.22
2014
25697.99
8273.22
3.11
ANALYSIS:
From the above table, the ratio between Debt equity is 4.80, 4.05, 2.96, 3.22, and 3.11 for the years
2010,2011, 2012, 2013, and 2014 respectively.
63
2
1
0
2010
2011
2012
2013
2014
YEARS
INTERPRETATION
This ratio indicates the proportion of owners stake in the business. Excessive liabilities tend to cause
insolvency. The ratio is low during the period of 2012 because the company collected more money
through issuing shares. The ratio improving in other period. The general norm of this ratio is 1:1. This
means the funds provided by outsides and shareholders must be equal. Some expert suggests it is 2:1.
64
Total funds
Years
(Rs in Cr)
(Rs in Cr)
Ratios
2010
18459.91
22302.29
0.82
2011
19881.72
24786.11
0.80
2012
17727.08
23719.39
0.75
2013
23199.92
30394.66
0.76
2014
25697.99
33971.21
0.76
ANALYSIS:
From the above table, the ratio between Debt to total fund are 0.82, 0.80, 0.75, 0.76, and 0.76 for the
years 2010,2011, 2012, 2013, and 2014 respectively.
Chart No 4.9
DEBT TO TOTAL FUNDS RATIO
65
YEARS
INTERPRETATION
During the year 2010, the debt to total funds ratio is 0.82 and it was decreased. And 2011 was 0.80, 2012
was 0.75, 2013 was 0.76, and 2014 was 0.76 times again it had an increase in the companys sales
comparing to previous year.
9. EQUITY TO TOTAL FUNDS RATIO
Table No-4.20
EQUITY TO TOTAL FUNDS
Equity to total funds explains the relationship between equity and total funds.
Equity to Total Funds = ( Equity / Total Funds)
Equity funds
Total funds
Years
(Rs in Cr)
(Rs in Cr)
Ratios(In Times)
2010
3842.38
22302.29
0.17
2011
4904.39
24786.11
0.20
66
5992.31
23719.39
0.26
2013
7194.74
30394.66
0.24
2014
8273.22
33971.21
0.24
ANALYSIS:
From the above table, the ratios between equity to total funds are 0.17, 0.20, 0.26, 0.24, and 0.2 for the
years 2010, 2011, 2012, 2013, and 2014 respectively.
Chart No 4.10
0.1
0.05
0
2010
2011
2012
2013
2014
YEARS
INTERPRETATION
In the year 2010 equity to total funds ratio was 0.17 and it shows upward trend of 2011 was 0.20. In
2012 was 0.26 times, 2013 was 0.24 and 2014 was0.24. During the year 2010 to 2014 comparing to the
year equity to total funds ratio is increasing.
Citech, Department of MBA
67
68
69
70
71
72
Table No 4.21
RETURN ON EQUITY
YEAR
2010
2011
2012
2013
2014
RATIO(In %)
09.67
25.08
20.95
20.09
15.23
ANALYSIS:
From the above table, the ratio Return on equity Ratio are 79.37%, 75.40%, 74.50%, 74.71%, and
73.41% for the years 2010,2011, 2012, 2013, and 2014 respectively
Chart No 4.12
73
RETURN ON EQUITY
30
25
20
RATIO (IN PERCENTAGE)
15
RETURN ON EQUITY
10
5
0
YEAR
INTERPRETATION
The Return on Equity of Shriram Commercial Vehicle Finance in 2012 was 25.08%, increasing after that
year return on equity of the company 2012 to 2014 continuously decreasing percentage of return on
equity ratio. Therefore the return on equity is decreasing. It is a not good profit margin for the company.
The company should decrease return on equity for the future.
74
Chapter 5
SUMMERY OF FINDINGS
5.1 FINDINGS
The Operating profit ratio of Shriram Commercial Vehicle Finance is continuously decreasing
percentage of operating profit ratio. Therefore the Operating profit is decreasing. It is a not good
profit margin for the company. The company should decrease operating Expenses for the future.
Net profit ratio has increased 19.83% in 2010 and 2011 23.52 but after that years 2012 to 2014
net profit of the company is an continuously decreasing like that company is going in future
of the company.
The absolute liquid ratio of 0.75 is considered satisfactory. The ratio of the company is showing
the fluctuating trend. But the liquid ratio is not in the standard rate.
75
The companys current ratio is more than 2 in 4 years; there for it is interpret that is standard
liquid.
On comparing balance sheet of the company the share capital shows stable position
During the period of study the total income was always more the total expenditure which is
5.2 SUGGESTIONS
All ratio of the firm is not satisfactory. Mainly Operating profit ratio and net profit ratios are
continuously decreasing. So The Company can increase sales and reduce the expenditure for the
better profitability.
The management may take proper decisions to maintain their liquidity position in the long run.
Because current liquid ratio is not standard rate. Its an ratio is fluctuating.
The liquidity position could be strengthened by reducing the current liabilities.
The company takes step to reduce their operating cost, which should be benefit to the
organization.
The company must take necessary step to maintain the ratios at the standard level.
The trend is showing positive trend, but they have to cut down the total cost
76
5.3.Conclusion
THE STUDY ON FINANCIAL STATEMENT ANALSIS is under taken from Shriram
Commercial Vehicle Finance. This study is conducted for evaluating the financial position, operational
result and the financial progress of the organization, for finding out whether the organization is in profit
or loss. From the analysis we could find that the liquidity position of the organization is not satisfactory.
The organization should try to improve the turnover ratio of the working capital in order to increase the
sales. This will helps to increase the profitability of the organization. Though the income of the Shriram
Commercial Vehicle Finance has increased over the period in the same pace as of expenses. But the
companys has not succeeded in maintaining a reasonable profitability position. Though current assets
and liabilities (current liquidity) of the company is not so satisfactory but company has succeeded in
maintaining a stable solvency position over the years. As far as the ratio of external and internal equity is
concerned. Companys investments are also showing an decreasing trend. The profitability, efficiency
and financial soundness are not achieved throughout the analysis of five different years. So coming
years shriram commercial vehicle finance try to reduce the operating expenses and increase the sales
then company can maintain good profit in future.
77
BIBILIOGRAPHY
78
ANNEXURE
79
(Rs. In Cr)
2014
2013
2012
2011
2010
7880.1
0.00
780.1
8.16
0.00
7888.26
6558.13
0.00
6558.13
5.46
0.00
6563.59
5883.06
0.00
588.06
2.5
0.00
5885.56
5230.15
0.00
5230.15
199.93
0.00
5430.08
4402.83
0.00
4402.83
96.61
0.00
4499.44
0.00
0.00
408.86
0.00
0.00
1689.7
2098.56
5781.54
5789.7
3932.52
1857.18
29.14
0.00
1828.04
563.83
1264.21
2098.56
0.00
158.82
26.99
0.00
0.00
384.26
0.00
0.00
1273.97
1658.73
4899.4
4904.86
2870.34
2034.52
18.33
0.00
2016.19
655.57
1360.62
1658.73
0.00
159
26.5
0.00
0.00
369.48
27.46
786.92
316.3
1500.16
4382.9
4385.4
2474.9
1910.5
13.46
16.12
1881.27
623.46
1257.45
1500.16
0.00
147.09
23.86
0.00
0.00
358.21
14.97
571.39
341.81
1286.38
3943.77
4143.7
2271.96
1871.74
10.82
11.99
1848.93
619.05
1229.88
1286.38
0.00
146.85
24.39
0.00
0.00
225.08
12.47
614.78
55.78
908.11
3494.72
3591.33
2246.79
1344.54
14.96
4.99
1324.59
451.47
373.12
908.11
0.00
136.01
22.77
2268.83
55.72
2268.64
59.98
2263.01
55.57
2261.61
54.38
2255.18
38.72
80
60
170.04
2014
2013
2012
2011
2010
226.91
226.91
0.00
0.00
8046.31
8273.22
19563.55
6134.44
25697.99
33971.21
226.89
226.89
0.00
0.00
6967.85
7194.74
17842.83
5357.09
23199.12
30394.66
226.32
226.32
0.00
0.00
5765.99
5992.31
13069.14
4657.94
17727.08
23719.39
226.18
226.18
0.00
0.00
4678.21
4904.39
14869.38
5012.34
19881.72
24786.11
225.54
225.54
7.62
0.00
3609.22
3842.38
15172.48
3287.43
18459.91
22302.29
192.46
0.00
91.8
100.66
0.00
2725.26
0.00
0.00
7085.98
7085.98
39313.79
0.00
46399.77
131.95
0.00
71.9
60.05
0.00
3568.91
0.00
0.00
6319.33
6319.33
34884.93
0.00
41204.26
108.25
0.00
68.52
39.73
0.00
3952.43
0.00
0.00
2201.97
2201.97
26372.87
0.00
31680.96
98.40
0.00
59.97
38.43
0.00
3650.7
0.00
0.00
914.26
914.26
24265.04
0.00
27890.15
97.62
0.00
51.18
46.44
0.00
1856.02
0.00
0.00
1763.33
1763.33
20507.09
0.00
25044.41
0.00
13689.20
1565.30
15254.50
33971.19
0.00
33971.19
0.00
12643.02
1795.55
14438.57
30394.65
0.00
30394.65
0.00
10514.36
1552.66
12067.02
23719.4
0.00
23719.40
0.00
5579.84
1250.29
6830.13
24786.09
0.00
24786.09
0.00
3916.14
765.53
4681.67
20362.76
0.00
22302.81
81
3597.56
2778.43
82
65.50
7.42
8.85
83
84
85
86
87
88
89
90
91
92
93