Академический Документы
Профессиональный Документы
Культура Документы
Scope of work:
Ajay Kumar (1411211), Gokulram (1411229) Naseef K.P.O. (1411246), and Amit
Kumar Sah (1411280), Group 7, Sec-D students of IIM Bangalore undertook the
study of 2013-14 financials of Sintex Industries. The scope of the study is restricted to
Strategic Analysis, Ratio Analysis, Accounting Analysis and Cash Flow Statement
Analysis. The report was prepared as part of project-II for Financial Accounting taught
by Padmini Srinivasan at Indian Institute of Management Bangalore. The financial
reports for years ranging from 2011 to 2014 have been taken up from bseindia.com.
The views and analysis presented here belong to individuals of the groups and they are
no way responsible for losses arising from the interpretation of the document.
Contents
1.
2.
3.
Financial Analysis............................................................................................................... 4
3.1
Horizontal Analysis:.................................................................................................... 4
3.2
Vertical analysis:......................................................................................................... 5
3.3
Ratio Analysis:............................................................................................................ 5
4.
5.
Conclusion: ....................................................................................................................... 7
6.
References: ....................................................................................................................... 8
7.
Annexures......................................................................................................................... 9
Annexure 1: Balance Sheet and Profit and Loss Statement 2013-2014 ...................................... 9
Annexure 2: Horizontal Analysis ........................................................................................... 11
Annexure 3: Vertical Analysis: .............................................................................................. 12
Annexure 4 Profitability Ratios: ............................................................................................ 13
Annexure 5: Operating Figures............................................................................................. 14
Annexure 6 Liquidity Ratios.................................................................................................. 16
Annexure 7: Valuation Ratios ............................................................................................... 17
Annexure 8: Solvency Ratios: ............................................................................................... 17
1.
Strategy Analysis:
a) Plastic Industry : Plastic Industry has positive and growing outlook for upcoming years.
It is expected to more than double by 2020 i, ie, an annual average growth of 17%.
b) Company Analysis: It supplies plastic products for infrastructure purposes such as
tanks, doors and sheds; it supplies customized plastic industrial products ranging from
for electrical equipments, aerospace, automobiles defence, telecommunication etc.
c) Mergers and Acquisitions related: July 2014: Sintex Industries successfully acquired
France based SIMONIN Group3 which manufactures technical components and metalplastic sub-assemblies. August 2014: Sintex Wausaukee Composites Inc., owned by
Sintex, is bringing its light resin transfer moulding expertise to India. 4
d) Company Growth vs. Industry growth: 1.The plastic industry grew by a healthy 10-12%
%1. Revenue from plastic industry grew by only 6.77% however; the Operating Profit
has increased by 21.2%. 2. The textile revenues grew by a healthy 15.7% as compared
to an industry average of 11%5
e) Company export vs. Industry Export: Company Export grew at meagre 5.3 %. Indian
plastics exports have grown at a rate of 16.56% 2
1.1 Risks and vulnerabilities:
1. Pre-fabricated and monolithic segment which accounts for over quarter of their
revenues is entirely dependent on government projects.
2. China has near about the same population as India and is 3 to 20 times better
positioned in volumes of plastic manufacturing.
3. Despite having 29% share in cotton production, China houses 46% of world spinning
capacity and 45% of global trade.
1.2 Future Prospects:
1. The per capita income has increased by a percentage of 10.4% as compared to 2012-13.
Innovative demands for Water management, Nursery Management, Surface cover
Cultivation, Controlled Environment Agriculture and Innovative Packaging Solutions
are some of the new market potentials.
2. Govt thrust on social spending to drive the Prefab and Monolithic business: The new
government at centre came to power with promised focus on rural/urban housing.
Monolithic and Prefab business will receive a boost on this account.
3. SIMMON gives Sintex capabilities of metal stamping as well as plastic moulding on
metals7 . Addition of customers like Valio, Vignal Systems, SKF to portfolio in future.
4. India as a global hub for small cars, revival of transportation and car segment,
packaging industries robust growth estimates and rapid urbanisation creates demand.
5. SIL is planning to setup a spinning unit with a capacity of producing 4.06 crore Kg of
yarn per annum at Amreli, Gujarat6 . This will be commercialized from April 1, 2016.
6.
2.
Depreciation
Amortisation
Inventory
The cost of fixed assets is based on the purchase price and the expenses incurred to
bring it to its intended use. Borrowing of funds not directly related to the acquisition of
qualifying assets are expensed or else they are capitalised.
Current Investments are stated at lower of cost or fair value.
Current tax is based on companys analysis of tax to be paid, and deferred tax is
accounted on account of timing difference between Income Tax department and
company accounts.
The accounting methodologies have remained the same for the past 3 years, and there
has been no deviation from the used methods.
The financial information of subsidiaries reflecting total assets (net) of 1,280.65 crore
as at 31st March, 2014, total revenues of 1,520.72 crore and net cash inflows
amounting to 25.97 crore for the year ended on that date have not been prepared by the
same auditors. This information has been furnished to Deloitte who prepared the rest of
the report.
3.
Financial Analysis
3.1 Horizontal Analysis:
a) Shareholders Funds: There has been healthy growth of reserves and surplus over
the last three years. The growth in year 2011-12 and 2013-14 was not that
substantial and was meagre 7.4%. The reason was substantial dependence on
monolithic sector which is highly dependent on government projects. 2011-12 was
the zenith of policy 3000
paralysis.
2500
2000
1500
Borrowings
Long Term
borrowings
1000
500
(Crore)
2011-2012
2012-2013
201-2014
Trade Payable
Vertical analysis:
a) Profit after Tax as percentage of Revenue: The profit for the year 20013-2014 has
been a healthy 10%. It has increased from 8.7% in 2012-2013 to 10.11% present
value. The cause of this has been increase in sales, also to a certain extent better
containment of costs.
b) EBITA of Revenue: EBITA has been good for year 2013-14 at 25%. It has shown a
positive improvement from 21.88% in 2012-2013.
c) Fixed Assets of Revenue: Fixed Assets have been healthy and form close to 1/3 rd of
total assets.
d) Finance Cost of Revenue: Financial cost as part of Revenues has increased to 7%.
3.3
Ratio Analysis:
3.3.1
Liquidity Ratios:
a) Current Ratio: The current ratio of 1.53 shows capability of Sintex to pay its
liabilities. The industry is asset intensive industry and all competitors have current
ratios greater than 1.
b) Operating Cycle: The operating cycle has been reducing however still it is at a high
level of 168 days. The major contributor in the huge operating cycle is average
a) Profit Margin: Profit Margin has been improving since last three years marginally.
Presently the profit margin is 10.36%. Operating Profit Margin stood at 22.14%. So
22.14% of total revenue generated was profit and had been generated from operating
activities. The reason for this has been higher %age increase in sales and lower
%age increase in expenses leading to higher operating profit.
b) Return on Asset: The return on asset,
was at 4.54% as compared to 4.09% of
last year. The ROA of industry has been
near about 5%, so the number is not bad.
However, operating ROA has been
showing good numbers of close to 10%.
Return on Asset(%)
5
4.5
4
3.5
Return on
asset(%)
Return on Equity(%)
1500
1000
Return on
Equity(%)
500
2011-20122012-2013 201-2014
a) Earnings Per Share: Earnings per share been increasing for the company because of
enhanced profits after tax. Presently Basic EPS stands at 10.77. SupremeInd and
FinolexInd have better EPS, hinting towards their shareholders getting better value
per rupee invested.
a) Debt Equity Ratio: The debt to equity ratio of Sintex is 1.12. It is in the same range
of FinolexInd 1.36.
b) Interest-cover ratio: The interest cover ratio is 2.85, and is a good value as the
profit before interest and tax is fully capable of paying of interest on debts.
4.
5.
Conclusion:
a)
i) Strong areas is economic development of the nation will lead to more purchase of plastics
in both urban areas and development areas.
ii) Sintex is focussed on both organic growth, and acquisitions which leads to more customers
and more market penetration.
iii) The operating cash flow is good making the business sustainable in terms of payments and
other fulfilment of obligations.
iv) The weak area is monolithic sector which is heavily dependent of government policies such
as JnNURM.
6.
References:
1.http://www.plasticsnews.com/article/20140123/NEWS/140129959/indian- industrylooks-to-double-plastics-use-by-2020#
2. http://www.ficci.com/spdocument/20396/Knowledge-Paper-ps.pdf
3. http://commerce.nic.in/eidb/ecomq.asp (specific commodity: 39)
4.http://www.vccircle.com/news/engineering/2014/07/25/sintex-buys-out- frenchplastic-products- maker-groupe-simonin-242m
5.http://www.plasticsnews.com/article/20140812/NEWS/140819976/sintex-wausaukeecomposites-opens-manufacturing-plant-in- india
6.http://www.commodityonline.com/news/indian-textile-industry-to-grow-11-annuallyto-$220-bn-by-2020-57558-3-57559.html
7.http://www.careratings.com/upload/CompanyFiles/RR/Sintex%20Industries%20Limi
ted-03-21-2014.pdf
8. http://content.icicidirect.com/mailimages/IDirect_Pledgedshares_Q3FY14.pdf
7.
Annexures
Annexure 1: Balance Sheet and Profit and Loss Statement 2013-2014
Description
%age change
14-13
%age change
13-12
%age
change 1211
A. BALANCE SHEET
Total Assets:
Fixed Assets (Net)
Investments
12.1 %
23.22 %
7.64 %
11.42 %
6.99 %
7.72 %
8.03 %
13.07 %
-22.2 %
Total Liabilities:
Net Worth
Loan Funds
Deferred Tax Liability (Net)
12.1 %
8.67 %
13.12 %
14.91 %
11.42 %
19.94 %
12.92 %
18.14 %
8.03 %
7.43 %
10.37 %
18.97 %
8.14 %
16.55 %
-1.67 %
23.76 %
64.29 %
12.3 %
15.86 %
30.77 %
25.63 %
-10.77 %
27.26 %
9.86 %
12.73 %
-82.22 %
40.18 %
137.96 %
24.47 %
8.83 %
93.72 %
-3.41 %
-53.88 %
17.19 %
-21.66 %
647.44 %
-32.42 %
-22.57 %
-35.76 %
0.63 %
26.96 %
5.34 %
23.57 %
16.56 %
6.72 %
8.24 %
-38.24 %
-11.18 %
-16.27 %
14.34 %
0.62 %
Inventory
31.03.2014 31.03.2013
31.03.2012
A. BALANCE SHEET
Total Assets:
Fixed Assets (Net)
Investments
100%
37.25%
13.73%
100%
33.89%
14.3%
100%
35.3%
14.79%
Total Liabilities:
Net Worth
Loan Funds
Deferred Tax Liability (Net)
100%
41.21%
46.14%
4.22%
100%
42.51%
45.73%
4.12%
100%
39.49%
45.12%
3.88%
100%
100%
100%
25.03%
7.16%
4.17%
13.7%
0.48%
13.21%
3.11%
10.11%
0.77%
9.34%
21.88%
4.71%
4.02%
13.14%
2.95%
10.19%
1.41%
8.78%
0.83%
7.95%
22.01%
4.2%
3.73%
14.08%
1.77%
12.3%
3.57%
8.74%
0.78%
7.95%
31-03-2014
31-03-2013
31-03-2012
PAT
Sales
10.36 %
335.060
3233.120
9.07 %
269.190
2,969.26
8.96 %
229.7
2,562.59
Sales
Total Assets
0.44 times
3233.120
7,381.58
0.45 times
2,969.26
6,584.82
0.43 times
2,562.59
5,909.69
Profit
Assets
4.54 %
335.060
7,381.58
4.09 %
269.190
6,584.82
3.89 %
229.7
5,909.69
PAT
Equity
11.47%
335.060
2920.735
10.49%
269.190
2566.605
10.19%
229.7
2253.145
PAT
Number of Shares
10.767
335.060
31.120
8.650
269.190
31.120
8.473
229.7
27.110
22.14 %
715.90
3233.120
19.81 %
588.26
2,969.26
19.66 %
517.12
2,629.65
Sales
Operating Assets
0.72 times
3233.120
4,465.13
0.66 times
2,969.26
4508.69
0.61 times
2,629.65
4,280.54
Operating Profit
Operating Assets
9.97 %
444.99
4,465.13
8.66 %
390.42
4508.69
5.46 %
233.66
4,280.54
2.87 %
89.479046
3,117.01
2.23 %
64.600618
2892
2.15 %
48.36599
2,252.38
Profit Margin
Asset Turnover
Return on assets
Return on Equity
Asset Turnover
Return on assets
31-032013
31-03-2014
Sales
3233.12
2969.26
2562.59
Raw Material
Consumption
2056.52
1961.19
1657.98
23.37
-28.85
-4.32
131.62
112.99
134.91
106.4
105.37
94.46
192.72
207.35
191.98
2517.22
2381
2045.47
Operating Profit
715.9
588.26
517.12
Depreciation
Tax as reported
Deduct tax on
other income
138.33
123.18
167.82
Net change in
inventory(Opening
InvenetoryClosing Inventory)
spares
consumption
Employee Cost
Miscellenous and
administrative
cost
Total Expense
Add Tax on
interest expense
Deduct Tax on
exceptional Items
Tax on operating
profit
102.94
43.26
-24.36818
-17.593
90.96
14.4028
50.79932
30.9209
29.0948
3.212
18.07
9.99029
132.58314
74.6579
115.642
Net Operating
Profit after Tax
444.98686
390.42208
233.657734
Financing Cost
Tax @21.42%
Exceptional Items
Tax @21.42%
-237.38
50.846796
-16.06
3.440052
-144.49
30.949758
-90.35
19.35297
-135.83
29.094786
-46.64
9.990288
Net Operating
Profit after tax
245.83371
205.88481
90.272808
Total Assets
7381.58
Non-current
Investment
Long term loans
and advances
Current
Investments
Short-term loans
and
advancements
6584.82
5909.69
1013.66
941.71
841.71
1800.03
877.61
157.82
15.58
24.84
32.52
87.18
231.97
597.1
Operating Assets
4465.13
4508.69
Financial Income
Other Income
89.479046
113.87
64.600618
82.21
48.366
61.55
Deduct Income
tax@.2142
24.390954
17.609382
13.184
Financial Asset
3117.01
2892
2252.38
1013.66
941.71
841.71
1800.03
877.61
157.82
15.58
24.84
32.52
102.7
781.29
605.63
87.18
231.97
597.1
97.86
34.58
17.6
Non-current
investments
Long-term loans
and advances
Current
investments
Cash and bank
balances
Short-term loans
and advances
Other current
Asset
4280.54
31-03-2014
31-032013
31-032012
Current Ratio
Current Asset
Current Liabilities
1.530
1771.240
1157.870
1.765
2510.280
1422.020
1.136
2561.540
2254.970
Quick Ratio
Current Assets- Inventories
Current Liabilities
1.384
1602.960
1157.870
1.624
2309.310
1422.020
1.058
2385.770
2254.970
2.550
3233.120
1268.135
2.492
2969.260
1191.350
2.583
2562.590
992.095
8.338
2655.550
318.495
10.772
2504.180
232.480
9.481
2143.520
226.095
14.383
2655.550
184.625
13.294
2504.180
188.370
12.233
2143.520
175.230
143.165
365.000
2.550
146.448
365.000
2.492
141.308
365.000
2.583
25.376
365.000
14.383
27.456
365.000
13.294
29.838
365.000
12.233
168.541
173.904
171.146
Liquidity Ratios
Valuation Ratios
31-03-2014
31-03-2013
31-032012
0.065
21.920
335.060
0.081
21.920
269.190
0.077
17.740
229.700
89.953
2799.340
31.120
74.996
2333.870
31.120
6.789
73.100
10.767
97.755
3042.130
31.120
0.748
73.100
97.755
1.12
3406.01
3042.13
1.08
3011.00
2799.34
Liabilities-Equity Ratio
Liabilities
Equity
1.43
4,339.45
3042.13
1.35
3,785.48
2799.34
2.85 times
675.38
237.38
3.79 times
547.29
144.49
Total Debt
Long-term borrowings
Short-term borrowings
Other-current Liabilities
3,406.01
2,856.06
549.95
202.95
3,011.00
2,078.94
932.06
200.22
Liabilities
Non-current liabilities
Current liabilities
4,339.45
3,181.58
1,157.87
3,785.48
2,363.46
1,422.02
Interest-Cover
Profit-before-interest and tax
Interest expense