Академический Документы
Профессиональный Документы
Культура Документы
GITANJALI GEMS:- Gitanjali Group is one of the largest branded jewellery retailers in the
world. It is headquartered in Mumbai, India Gitanjali sells its jewellery through over 4000 Points
of Sale and enjoys a market share of over 50 per cent of the overall organised jewellery market in
India. Prominent brands housed by the group are Nakshatra, D'damas, Gili, Asmi, Sangini,
Maya, Giantti, World of Solitaire, Shuddhi, Diya to name a few.
Gitanjali is engaged in the cutting and polishing diamonds as well as in jewellery manufacturing,
branding and retailing. It exports its cut and polished diamonds, as well as its diamond and other
jewellery products to various international markets such as the USA, Middle East, Japan, China,
Hong Kong, Thailand and to markets in Europe such as Antwerp and Italy. The group remains a
dominant player in the diamond and jewellery segments. It has also recently forayed into the
retail and lifestyle space. The company has been listed on Bombay Stock Exchange with script
code 532715, National Stock Exchange of India script name Gitanjali. It has also recently
entered the ecommerce market through a marketplace Jewelsouk and an exclusive online
store Gitanjali Gifts and Xebec is their agency of choice.
Dr. Reddy's Laboratories:- Dr. Reddy's Laboratories Ltd, is a pharmaceutical company based in
Hyderabad, Telangana, India. The company was founded by Anji Reddy, who previously worked
in the mentor institute, Indian Drugs and Pharmaceuticals Limited, of Hyderabad, India.
Dr. Reddy's began as a supplier to Indian drug manufacturers, but it soon started exporting to
other less-regulated markets that had the advantage of not having to spend time and money on
a manufacturing plant that would gain approval from a drug licensing body such as the U.S.
Food and Drug Administration (FDA). By the early 1990s, the expanded scale and profitability
from these unregulated markets enabled the company to begin focusing on getting approval from
drug regulators for their formulations and bulk drug manufacturing plants in more-developed
economies. This allowed their movement into regulated markets such as the US andEurope. In
2014, Dr. Reddy Laboratories was listed among 1200 of India's most trusted brands according to
the Brand Trust Report2014, a study conducted by Trust Research Advisory, a brand analytics
company.
Dr. Reddy's manufactures and markets a wide range of pharmaceuticals in India and overseas.
The company has over 190 medications, 60 active pharmaceutical ingredients (APIs) for drug
manufacture, diagnostic kits, critical care, and biotechnology products. Dr. Reddy's originally
launched in 1984 producing active pharmaceutical ingredients. In 1986, Reddy's started
operations on branded formulations. Within a year Reddy's had launched Norilet, the company's
first recognized brand in India. Soon, Dr. Reddy's obtained another success with Omez, its
branded omeprazole ulcer and reflux oesophagitis medication launched at half the price of
other brands on the Indian market at that time.
Within a year, Reddy's became the first Indian company to export the active ingredients for
pharmaceuticals to Europe. In 1987, Reddy's started to transform itself from a supplier of
pharmaceutical ingredients to other manufacturers into a manufacturer of pharmaceutical
products.
PART- A
;
FINANCIAL PERFORMANCE
GITANJALI GEMS:-
Cash Flow
Mar '13
Mar '12
Mar '11
Mar '10
12 mths
12 mths
12 mths
12 mths
12 mths
-23.95
264.79
258.74
228.97
149.36
-2007.80
1015.80
-481.55
317.17
84.11
192.82
-588.64
29.86
-68.88
-61.49
1394.70
-266.96
581.49
-122.19
-125.12
160.20
129.86
126.09
-104.01
550.77
390.57
260.71
134.62
238.63
130.49
550.77
390.57
260.71
134.62
(used
in)/from
Source:-moneycontrol.com
INTERPRETATION:-
The cash flow statement shows that the net profit before tax was highest in year 2013.
in financing activities.
The cash and cash equivalents of the firm decreased in the year 2010 and 2014, which
shows the low liquidity position of the firm in these years. The cash and cash
equivalents of the firm increased in the year 2011 to 2013 showing the high liquidity
Mar
'14
Mar '13
Mar '12
Mar '11
Mar '10
87.11
113.81
88.63
63.59
57.51
33.19
33.19
33.53
36.00
36.26
6.27
12.01
13.09
10.37
9.25
Current Ratio
0.81
0.95
1.01
0.94
1.04
2.12
1.39
1.28
1.24
1.19
Profitability Ratios
1.49
2.61
2.66
2.59
2.18
7.22
6.97
5.72
4.64
4.25
-96.39 5.53
6.52
8.33
9.85
188.10 94.50
93.45
91.26
90.20
Source:-moneycontrol.com
INTERPRETATION:(a)Operating profit per share:- The operating profit per share is consectively increased from
2010 to 2013,but in 2014 ,there is fall in value and came to 87.11 ,but still co. has good operating
profit per share.
(b)Bonus in equity shares:- Bonus in equity shares ratio indicate issuance of bonus shares to
equity shareholder. This ratio was highest in 2010 and it was decreased 2012 and continues with
proceeding years with slighter change.
(c ) Return on capital employed:- The return on capital employed indicates the relationship
between profits and capital employed. Higher the ratio, better the company`s return. This ratio
was highest in 2012 and lowest in 2014.
(d) Current Ratio:- It is generally believed that 2:1 ratio shows a comfortable working capital
position. The tendon committee appointed by RBI had wide recommended a current ratio of
2:1.Co. was not able to maintain this ratio in any of year.
(e)Debt-Equity Ratio:- This ratio indicates the relationship between the outsider funds and
shareholders. This ratio was highest in year 2014 and lowest in year 2010.
(f)Debtors Turnover Ratio:- Debtor turnover ratio indicates the velocity of debt collection of
firm. This ratio was highest in year 2012 and lowest in year 2014.
(g)Inventory Turnover Ratio:- Inventory turnover is a measure of the company's ability to flip
its products for cash. This ratio of company is increasing year by year from 2010 to 2014.
(h)Dividend
Payout Ratio (Net Profit):- This ratio indicate percentage of earnings paid to
shareholders in dividends. This ratio was highest in year 2010 and lowest in year 2014.
(i) Earrings Retention Ratio:- Earrings Retention Ratio indicates the percentage of
a company's earnings that are not paid out in dividends but credited to retained earnings. This
ratio was highest in Year 2014 and lowest in year 2010.which is opposite of dividend payout
ratio.
(c ) PROFIT & LOSS APPROPRIATION:2014
PARTICULARS
Operating Profit
PBDIT
Interest
PBDT
Depreciation
Other Written Off
Profit Before Tax
Extra-ordinary items
PBT (Post Extra-ord Items)
Tax
Reported Net Profit
Total Value Addition
Preference Dividend
Equity Dividend
Corporate Dividend Tax
Per share data (annualised)
Shares in issue (lakhs)
Earning Per Share (Rs)
Equity Dividend (%)
2013
2012
2011
2010
489.19
405.89
354.02
230.07
395.00
414.19
-19.19
4.76
0.00
-23.95
0.00
-23.95
-1.29
-22.65
362.86
0.00
0.00
0.00
508.41
238.74
269.67
4.88
0.00
264.79
0.00
264.79
-0.37
265.16
435.98
0.00
28.06
4.70
450.14
187.93
262.21
3.47
0.00
258.74
0.00
258.74
0.40
258.34
358.51
0.00
27.34
4.44
354.39
122.08
232.31
3.36
0.00
228.95
0.00
228.95
4.36
224.60
213.58
0.00
25.46
4.13
230.24
76.96
153.28
3.94
0.00
149.34
-0.22
149.12
7.05
142.09
129.62
0.00
16.85
2.86
920.65
-2.46
0.00
920.65
28.80
30.00
911.22
28.35
30.00
848.72
26.46
30.00
842.70
16.86
20.00
396.3
2
305.63
304.58
277.84
264.43
Source:-moneycontrol.com
INTERPRETATION:- The operating profit of company is increasing from 2010 to 2013, but in
year 2013 ,there is minor decrease. The company was showing good amount of reported net
profits from year 2010 to 2013 but in year 2014 there is loss in company. The company was also
providing equity dividend from year 2010 to 2013,which is a benefit for equity shareholders .
Company had goos figure of EPS from 2010 to 2013 but there is negative in 2014.So to invest in
securities of company investor has to fully assess its present scenario.
Source:-moneycontrol.com
241.60
Cash Flow
Mar '13
Mar '12
Mar '11
Mar '10
12 mths
12 mths
12 mths
12 mths
12 mths
2454.40
1753.20
1259.20
1051.90
1084.80
905.50
288.80
1403.00
246.30
1253.20
-880.80
-518.90
-423.50
-613.00
-1111.10
28.20
151.80
-194.90
61.00
-152.20
-83.90
784.60
-305.70
-10.10
56.10
140.00
64.40
371.90
378.10
115.60
56.10
849.00
66.20
368.00
(used
in)/from
INTERPRETATION:-
The cash flow statement shows that the net profit before tax is good over the five years
enterprise over five years. But again it was 905.50 crore in 2014
The statement shows that net cash from investing activities is negative in almost all
years that means the firm is not enough contribute in investing activities.
The net cash used from financing activities is maximum in the year 2013 and lowest in
year 2012.
The cash and cash equivalents of the firm decreased in the year 2010, 2011 and 2013,
which shows the low liquidity position of the firm in these years. The cash and cash
equivalents of the firm increased in the year 2012 and 2014 showing the high liquidity
position of the firm.
Mar
'14
Mar '13
Mar '12
Mar '11
Mar '10
191.10 160.12
146.49
89.00
85.82
65.64
65.80
65.87
66.03
66.19
23.10
24.32
24.88
18.86
21.10
Current Ratio
1.59
1.48
1.48
1.13
1.46
0.53
0.50
0.65
0.59
0.39
Profitability Ratios
5.52
5.48
5.05
4.69
5.69
4.11
4.16
4.57
5.13
5.37
18.24
19.52
20.82
30.59
63.04
81.76
81.15
79.94
68.74
72.39
INTERPRETATION:(a)Operating profit per share:- The operating profit per share is consecutively increased from
2010 to 2014 and that too with good figure.
(b)Bonus in equity shares:- Bonus in equity shares ratio indicate issuance of bonus shares to
equity shareholder. This ratio was highest in 2010 which is 66.19 and it was lowest in 2014
which is 65.64 .
(c ) Return on capital employed:- The return on capital employed indicates the relationship
between profits and capital employed. Higher the ratio, better the company`s return. This ratio
was highest in 2012 and lowest in 2011.
(d) Current Ratio:- It is generally believed that 2:1 ratio shows a comfortable working capital
position. The tendon committee appointed by RBI had wide recommended a current ratio of
2:1.Co. was not able to maintain this ratio in any of year, but it was highest in 2014 which is
1.59:1
(e)Debt-Equity Ratio:- This ratio indicates the relationship between the outsider funds and
shareholders. This ratio was highest in year 2012 and lowest in year 2010.
(f)Debtors Turnover Ratio:- Debtor turnover ratio indicates the velocity of debt collection of
firm. This ratio was highest in year 2012 and lowest in year 2014.
(g)Inventory Turnover Ratio:- Inventory turnover is a measure of the company's ability to
flip its products for cash. This ratio was highest in year 2010 and lowest in year 2011.
(h)Dividend
Payout Ratio (Net Profit):- This ratio indicate percentage of earnings paid to
shareholders in dividends. This ratio was highest in year 2010 and lowest in year 2014.
(i) Earrings Retention Ratio:- Earrings Retention Ratio indicates the percentage of
a company's earnings that are not paid out in dividends but credited to retained earnings. This
ratio was highest in Year 2014 and lowest in year 2011.which is opposite of dividend payout
ratio.
PARTICULARS
Operating Profit
2014
2013
2012
2011
2011
2,761.7
0
1,985.70
1,861.70
1,219.50
1,088.50
2,913.2
0
2,127.40
1,669.80
1,336.50
1,342.50
78.30
61.40
69.20
9.90
16.00
PBDT
2,834.9
0
2,066.00
1,600.60
1,326.60
1,326.50
Depreciation
PBDIT
Interest
380.50
312.80
301.10
247.90
222.40
0.00
0.00
40.30
26.80
19.30
2,454.4
0
1,753.20
1,259.20
1,051.90
1,084.80
Extra-ordinary items
0.00
0.00
-0.30
-0.40
-0.10
2,454.4
0
1,753.20
1,258.90
1,051.50
1,084.70
Tax
521.60
487.70
346.80
158.50
238.70
1,265.50
912.40
893.40
846.10
3,777.00
2,806.50
2,298.50
1,825.00
1,932.8
0
4,325.3
0
0.00
0.00
0.00
0.00
0.00
306.20
254.80
233.10
190.40
190.00
52.00
43.30
37.80
115.20
31.60
1,701.0
9
1,698.36
1,695.60
1,692.53
1,688.45
113.62
74.51
53.81
52.78
50.11
360.00
300.00
275.00
225.00
225.00
548.41
458.29
396.19
Equity Dividend
Corporate Dividend Tax
Per share data (annualised)
Shares in issue (lakhs)
355.69
Source:-moneycontrol.com
INTERPRETATION:- The operating profit of company is highest in year 2014 and lowest in
year 2011 as compared to other years but company has good amount of operating profits in all
five years.. The company was showing good amount of reported net profits from year 2010 to
2014.The reported net profits are increasing from 2010 to 2014. The company was also
providing a good amount of equity dividend from year 2010 to 2014,which is a positive point for
prospective equity shareholders . Company has good figure of EPS over the five years. The
securities of this company can be beneficial for equity shareholders. So to invest in securities of
company investor has to fully assess its present scenario.
350.30
Mar '13
Mar '12
Mar '11
Mar '10
12 mths
12 mths
12 mths
12 mths
12 mths
27818.00
26284.00
25750.00
25242.24
20547.44
42160.00
32995.00
26974.00
33280.52
20490.22
-64013.00
-14797.00
-3046.00
-20332.88
-18204.50
5530.00
-8249.00
-11465.00
724.57
-10999.60
9949.00
12463.00
13672.21
-8713.88
49547.00
39598.00
27135.00
13462.65
22176.53
33224.00
49547.00
39598.00
27134.86
13462.65
(used
in)/from
INTERPRETATION:-
The cash flow statement shows that the net profit before tax is very good over the five
years it was highest in year 2014. At the same time it was lowest in year 2010.
The net cash from the operating activities continuously is also good over five years and
have slighter change among all years,which shows the sound position of the firm. The
firm has generated sufficient cash flows to maintain operating capability of enterprise
years that means the firm is not enough contribute in investing activities.
The net cash used in financing activities is maximum in the year 2010,2012 and 2013.
The cash and cash equivalents of the firm is very much sound over five years which
shows the high liquidity position of the firm in these years.
Source:-moneycontrol.com
Reliance Industries
------------------- in Rs. Cr. -------------------
Mar
'14
Mar '13
Mar '12
Mar '11
Mar '10
118.38 112.54
116.89
127.49
101.59
71.71
71.81
65.16
65.11
65.18
8.00
8.32
9.62
14.31
14.87
9.80
10.93
11.22
11.30
10.75
Current Ratio
0.98
1.25
1.30
1.23
1.14
0.67
0.49
0.49
0.52
0.49
7.76
7.27
7.68
6.90
6.73
45.35
29.75
21.97
20.62
27.25
Profitability Ratios
14.52
14.72
14.91
14.36
9.92
85.51
85.28
83.96
85.15
83.54
INTERPRETATION:(a)Operating profit per share:- The operating profit per share was highest in 2011 which was
127.49 and lowest in 2010 which was 101.59
(b)Bonus in equity shares:- Bonus in equity shares ratio indicate issuance of bonus shares to
equity shareholder. This ratio was highest in 2013 which is 71.81 and it was lowest in 2011
which is 65.11 .
(c ) Return on capital employed:- The return on capital employed indicates the relationship
between profits and capital employed. Higher the ratio, better the company`s return. This ratio
was highest in 2011 and lowest in 2014.
(d) Current Ratio:- It is generally believed that 2:1 ratio shows a comfortable working capital
position. The tendon committee appointed by RBI had wide recommended a current ratio of
2:1.Co. was not able to maintain this ratio in any of year, but it was highest in 2012 which is
1.30:1
(e)Debt-Equity Ratio:- This ratio indicates the relationship between the outsider funds and
shareholders. This ratio was highest in year 2014 and lowest in year 2010,2012 and 2013.
(f)Debtors Turnover Ratio:- Debtor turnover ratio indicates the velocity of debt collection of
firm. This ratio was highest in year 2014 and lowest in year 2011.
(g)Inventory Turnover Ratio:- Inventory turnover is a measure of the company's ability to flip
its products for cash. This ratio was highest in year 2014 and lowest in year 2010.
(h)Dividend
Payout Ratio (Net Profit):- This ratio indicate percentage of earnings paid to
shareholders in dividends. This ratio was highest in year 2014 and lowest in year 2010.
(i) Earrings Retention Ratio:- Earrings Retention Ratio indicates the percentage of
a company's earnings that are not paid out in dividends but credited to retained earnings. This
ratio was highest in Year 2012 and lowest in year 2010.
(C ) PROFIT & LOSS APPROPRIATION:Source:-moneycontrol.com
2014
Operating Profit
PBDIT
30,877.0
0
39,813.0
0
2013
2012
2011
2010
30,787.00
33,831.00
37,832.71
29,969.07
38,785.00
39,812.00
41,191.32
33,057.12
Interest
3,206.00
3,036.00
2,668.00
2,328.30
1,999.95
PBDT
36,607.0
0
35,749.00
37,144.00
38,863.02
31,057.17
Depreciation
8,789.00
9,465.00
11,394.00
13,607.58
10,496.53
0.00
0.00
0.00
0.00
0.00
27,818.0
0
26,284.00
25,750.00
25,255.44
20,560.64
0.00
0.00
0.00
0.00
0.00
27,818.0
0
26,284.00
25,750.00
25,255.44
20,560.64
Tax
5,834.00
5,281.00
5,710.00
4,969.14
4,324.97
21,003.00
20,040.00
20,286.30
16,235.67
22,399.00
17,236.00
15,470.19
12,381.68
0.00
0.00
0.00
0.00
0.00
2,793.00
2,628.00
2,531.00
2,384.99
2,084.67
475.00
447.00
410.00
386.90
346.24
32,319.0
2
32,286.63
32,710.59
32,733.74
32,703.74
68.02
65.05
61.26
61.97
49.64
95.00
90.00
85.00
80.00
70.00
609.78
557.49
498.21
446.25
392.51
Extra-ordinary items
21,984.0
0
24,545.0
0
INTERPRETATION:- The operating profit of company is highest in year 2014 and lowest in
year 2010 as compared to other years but company had too good amount of operating profits in
all five years. The operating profits of RIL are higher than Gitanjali gems and Dr. Reddy
laboratories. The company was showing very good amount of reported net profits from year
2010 to 2014. The company was also providing a good amount of equity dividend from year
2010 to 2014, which is a positive point for prospective equity shareholders . Company has good
figure of EPS over the five years. The securities of this company can be beneficial for equity
shareholders As company is providing very good amount of equity dividends.
FUTURE PROSPECTS
NEWS:-
PART B
BETA CALCULATION
GITANJALI GEMS SHARE PRICES ON:10 MARCH 2015=48.25
11 MARCH 2015 =47.65
11 MARCH=8723.55
11 MARCH = 855.85
Dr. Reddys Laboratories Share prices on:10 MARCH= 3437.30
11 MARCH=3470.75
1. Market Return ( RM )
(Closing index on Day 2 Closing Index on Day 1) /Closing Index on Day 1 *100
=(8723.55-8755.9)/87555.9*100
(Rm)= -0.369
2. Security Return (Ri) for Reliance industries limited
(Closing index on Day 2 Closing Index on Day 1) /Closing Index on Day 1 *100
=(855.85-859.10)/859.10*100
(Ri)= -0.3783
3. Security Return (Ri) for Gitanjali Gems
= (47.65-48.25)/48.25*100
(Ri)= -1.243
4. Security return (Ri) for Dr. Reddys laboratories
= (3470.75-3437.30)/3437.30*100
(Ri)=0.973
#EXPECTED MARKET RETURN:- It is an average of 5 years RM.
10 Mar 2015- 10 Mar 2014 = (8755.9-6511.9)/6511.9*100= 34.459
10 Mar 2014- 10 Mar 2013= (6511.9-5942.35)/5942.35*100 =9.584
10Mar 2013- 10 Mar 2012= (5942.35-5333.55)/5333.55*100=11.41
CALCULATION OF BETA
1) FOR Dr. REDDYs SECURITIES:CO-VARIANCE:- Cov [ Security, Market] = [Ri E (Ri )][Rm E (Rm)]
=[0.973-25.199] [-0.369-11.967]
= (-24.22)*(-12.336)
=298.77
VARIANNCE (MARKET):- [Rm- E(Rm)]2
=[-0.369-11.967]2
=152.17
Beta = Cov [ Security, Market] / SD2 [Market]
BETA for Dr. Reddys laboratories:-298.77/152.17 = 1.963
2) FOR GITANJALI GEMS SECURITIES:CO-VARIANCE:- Cov [ Security, Market] = [Ri E (Ri )][Rm E (Rm)]
=[-1.243-21.15] [0.369-11.967]
= (-22.393)* (-12.33)
=276.10
VARIANNCE (MARKET):- [Rm- E(Rm)]2
=[0.369-11.967]2
=152.17
Beta = Cov [ Security, Market] / SD2 [Market]
BETA for Gitanjali gems:-276.10/152.17 = 1.814
3) FOR RIL SECURITIES:CO-VARIANCE:- Cov [ Security, Market] = [Ri E (Ri )][Rm E (Rm)]
=[0.3783-(-2.549)] [0.369-11.967]
= (2.171)* (-12.33)
= -26.76
VARIANNCE (MARKET):- [Rm- E(Rm)]2
=[0.369-11.967]2
=152.17
Beta = Cov [ Security, Market] / SD2 [Market]
BETA for RIL:- -26.76/152.17 = -0.1758
Conclusion for Beta calculation:- Beta () measures the sensitivity of securities return t market
changes. The beta of an investment is a measure of the risk arising from exposure to
general market movements. The market portfolio of all investable assets has a beta of exactly 1.
A beta below 1 can indicate either an investment with lower volatility than the market. A beta
above one generally means that the asset both is volatile and tends to move up and down with the
market. Beta is important because it measures the risk of an investment that cannot
be diversified away. We have stock of three companies Gitanjali gems, Reliance industries ltd ,
Dr. Reddys Laboratories whose beta is 1.814 , (-0.1758), 1.963 respectively. RIL has lowest beta
as compared to other companies, which means it has less risk as compared to others. However,
securitites return of these three companies is less volatile than market changes. The security of
company Dr.Reddys laboratories has highest beta ,which means it is more risky than others.
CONCLUSION
Risk chahe ght hai ril ch bt from cash flows and ratios earring jada a co. d.bt
REFERENCES
http://www.moneycontrol.com/india/stockpricequote/diamond-cutting-jewelleryprecious-metals/gitanjaligems/GG03
http://www.moneycontrol.com/financials/gitanjaligems/balance-sheet/GG03#GG03
http://www.moneycontrol.com/india/stockpricequote/refineries/relianceindustries/RI
http://www.moneycontrol.com/financials/relianceindustries/balance-sheet/RI#RI
http://www.moneycontrol.com/india/stockpricequote/pharmaceuticals/drreddyslaboratori
es/DRL
http://www.moneycontrol.com/financials/drreddyslaboratories/balance-sheet/DRL#DRL
http://www.nseindia.com/
http://www.gitanjaligroup.com/
http://www.gitanjaligroup.com/about_us/about_us.html
http://www.gitanjaligroup.com/business/businesses.html
http://www.drreddys.com/aboutus/aboutus.html
http://www.drreddys.com/businesses/businesses.html
http://www.ril.com/html/aboutus/aboutus.html
http://www.ril.com/html/aboutus/awards.html
http://www.ril.com/html/aboutus/milestones.html