Академический Документы
Профессиональный Документы
Культура Документы
COMPANY ANALYSIS
WITH REFERENCE TO
Presented by:
NAME,
CIET COLLEGE,RJY
.
Under the guidance of :
2008-2009.
JNTU KAKINADA.
1
CERTIFICATE
INTORODUCTION
COMPANY ANALYSIS
ABOUT COMPANY
PROFILE
VISION & MISSION
HISTORY
BOARD OF DIRECTORS
COMPATETIORS
RATIO ANALYSIS
INTRODUCTION
INTERNAL:
EXTRANAL:
In company analysis the analyst tries forecast the future earnings of the company
because there is a strong evidence that earnings have direct and powerful effect upon
share crisis the level, trend ability of earnings of a company however depend upon a
number of factors consult the operatives of the company.
Company analysis can be under taking into consideration the following factors
Jc. Franchise in his book management of investment suggested the following list
of questions which may be used to evaluate the management of a company.
• Thus the firm’s executives appear to have energy and good leadership instincts?
Or the executives are unable to answer questions satisfactory, too young, too old
or experienced?
• Is the firm well diversified does one customer provide most of the firm sales thus
one product line provide most of the firms sales.
• If the trend is down word thus the firm have a product that becoming oxalate
updated.
• If this is the case if the firm earning all available funds in to new product
development while also merging with growing firm.
• Even is the company is a profitable and his enjoying sales growth does it
nerveless retain some of its current earnings for R and D expending
• Thus the board has many of the firms own executives on it.
• Thus the board largely consists of conflict and executive from outside the firm, as
it should?
• Thus the boards of directors have access to information with needs to properly
over see and direct the firm.
SCOPE
• The company’s strengths and weaknesses and areas of development or decline are
analyzed. Financial, strategic and operational factors are considered.
• The opportunities open to the company are considered and its growth potential
assessed. Competitive or technological threats are highlighted.
• The report contains critical company information – business structure and operations,
the company history, major products and services, key competitors, key employees and
executive biographies, different locations and important subsidiaries.
• It provides detailed financial ratios for the past five years as well as interim ratios for
the last four quarters.
• Financial ratios include profitability, margins and returns, liquidity and leverage,
financial position and efficiency ratios
METHODOLOGY
To fulfill the objectives of the study, secondary data have been collected.
SECONDARY DATA:
COMPANY ANALYSIS
(b) Regrouping,
Thus all process which help in drawing certain results from the financial
statements are included in analysis. The data provided in the financial statements
should be methodically classified and compared with figures of previous period or
other similar firms. Thereafter, the significance of the figures is established. The
methodically classified and compared with figures of previous period or other
similar firms. Thereafter, the significance of the figures financial statements is
the same as that of a pathologist, who takes a drop of blood and analysis it to
point out its various components and gives a report on the basis of his analysis.
Analysis only establishes a relationship between various amounts mentioned in
Balance sheet and Profit and Loss Account. After making analysis of the
financial statements, the next step is to use mind for forming an opinion about the
enterprise. This is the Interpretation stage. The technique is called “analysis and
interpretation” of financial statements. Analysis consists in breaking down a
complex set of facts or figures into simple elements. Interpretation, on the other
hand, consists in explaining capacity the real significance of these simplified
statements. Interpretation includes both analysis and criticism.
To interpret means to put the meaning of statement into simple terms for
the benefit of a person. Interpretation is to explain in such a simple language the
financial position and earning capacity of the company which may be understood
even by a layman, who does not know accounting. The analysis and
interpretation of financial statements requires a comprehensive and intelligent
understanding of their nature and limitations as well the determination of the
monetary valuation of the items. The analyst must grasp what represent sound
and unsound relationship reflected by the financial statements. Interpretation is
impossible without analysis. “Interpretation is not possible without analysis and
without interpretation analysis has no value.” Analysis and interpretation act as a
bridge between the art of recording and reporting financial information and the act
of using this information. Analysis refers to the process of fact finding and
breaking down complex set of figures into simple components while
interpretation stands for explaining the real significance of these simplified
components. Interpretation is a mental process based on analysis and criticism.
A financial analyst can adopt the following tools for analysis of the financial
statements. These are also termed as methods as methods of financial analysis.
6. Ratio Analysis
The following are the main objectives of analysis and interpretation of financial
statements.
• A supplier who would like to transact business with the firms may be interested in
the company’s ability to honor its short-tern commitments.
• A financier would like to be satisfied with safety and reliability of return on his
investment. Thus, the object of the analysis determines the extent, depth and
nature of analysis.
COMMON-SIZE STATEMENT:
Financial statements when read with absolute figures are not easily
understandable. They even misleading. Each item of assets is converted into percentage
to total liabilities and capital fund. Thus the whole balance sheet is converted into
percentage form. Such converted Balance Sheet is known as common for the same year
are converted into percentage form and presented as such, they are known as
Comparative Common-Size Balance Sheets. Again, in profit and loss Account Sales
figure is assumed to be equal to 100 and all other figures are expressed as percentage to
sales. Similarly, in Balance Sheet the total of assets or liabilities is taken as 100 and all
the figures are expressed as percentage of the total.
TREND ANALYSIS:
The Comparative and common-size statements suffer from a major limitation i.e.,
absence of a basic standard to indicate whether the proportion of an item is normal or
abnormal. Trend analysis overcomes this limitation. This method is also an important
and useful technique of financial statement of arithmetical relationship which each item
of several years to the same item of base year. Thus, one particular year out of many
years is taken as base. The value of one particular year item out of several items shown
in the financial statements are converted into ratio or percentage taking of that item in
base year as equal to 100.
The working capital does change due to various transactions. The working capital
position at the beginning of a period is changed to a different position at the end of that
period. A statement of working capital represent the excess of current assets and current
liabilities are the component of working capital, it is necessary to measure the increase or
decrease therein, by preparing a statement or schedule of changes in working capital.
This statement is prepared with current assets and current liabilities as appearing in the
Balance Sheets under consideration. The statement shows the changes in individual
items of current assets and current liabilities and their effect of ions
(ii) Collection form debtors
difference of total decrease in the end is compared and the difference of total increase or
net decrease in the working capital. A form of the statement is given below.
Cash Balance in the ..............................
beginning
...............................
(v) Redemption of
Preference shares or
debentures in cash.
CASH FLOWS:
Key to preparation of a Cash Flow Statement lies in raising the fact that all items
appearing in income statement are to be computed on cash basis which so far have been
shown an accuse basis. It is also divided in two parts-(i) Sources of cash and (ii)
Application of cash. All transactions involving inflow of cash are designated as 'sources
of cash' and all transactions resulting in outflow of cash are summarized under the
heading 'application of cash'. Cash Flow Statement may be prepared in two forms: - (i)
INTRODUCTION
In the previous lesson, you have learnt that changes in working capital
Were calculated with the help of a schedule of current assets and current
OBJECTIVES
Meaning
You know that funds mean working capital and Flow means movement.
ii) Purchase of Fixed Asset for cash is a Use of funds. Cash has
Decreased and fixed asset has increased. Decrease in current asset
Ratios
• Current ratio = current assets/current liabilities
RELATED TO INVESTMENTS:
Recognised as India’s largest private sector power utility, with a reputation for trustworthiness, built up over
nearly nine decades, Tata Power surges ahead into yet another year with plans of sustained growth, greater
value to consumer and reliable power supply.
Led by a powerful vision, Tata Power pioneered the generation of electricity in India. It has now successfully
served the Mumbai consumers for over ninety years and has spread its footprints across the nation. Today,
it is the country’s largest private player in the sector. Apart from Mumbai and Delhi, the company has
generation capacities in Jojobera, Jharkhand and Karnataka.
Tata Power has an installed power generation capacity of above 2300 Mega Watts, with the Mumbai power
business, which has a unique mix of Thermal and Hydro Power, generated at the Thermal Power Station,
Trombay, and the Hydro Electric Power Stations at Bhira, Bhivpuri and Khopoli, accounting for 1797 MW. Its
diverse generation capability facilitates the company in producing low cost energy, thereby giving its
consumers a greater value for money.
Among its many achievements that Tata Power can proudly boast of are the installation and commissioning
of India’s first 500 MW unit (at its Thermal Power Generating Station, Trombay) the 150 MW Pumped
Storage Unit at its Hydro Generating Station, Bhira, and environmental control systems like the Flue Gas
Desulphurisation plant.
Tata Power has a first of its kind joint venture with Power Grid Corporation of India for the 1200 km Tala
Transmission Project.
Tata Power Trading Company Limited (TPTCL), a wholly owned subsidiary of the Tata Power Company has
been awarded the first ever power trading license by the Central Electricity Regulatory Commission (CERC)
under section 14 of the Electricity Act 2003, enabling it to carry out transactions all over India.
International Projects
Leveraging upon its engineering skills and understanding of the power business, Tata Power has carried out
several overseas projects and successfully completed erection, testing and commissioning of major power
projects in Saudi Arabia, Bangladesh, Kuwait, Algeria, Myanmar and Thailand. The company has also
undertaken projects pertaining to power plant / operations management and plant operations training.
The Strategic Electronics Division of Tata Power has been in operation for over 30 years and has been
pursuing development and production activities for the Indian defence sector. SED successfully developed
the Multi Barrel Rocket Launcher, ‘Pinaka’, proven in the field through extended user trials which led to its
induction into the Indian Army. The Division has developed specialised equipment for Air Defence and Naval
Combat systems.
Tata Power is committed to setting high standards in its pursuit of social responsibility and remaining
sensitive to the issues of resource conservation, environment protection and enrichment and development of
local communities in its areas of operations. The company has a simple philosophy that guides its activities
in these matters, “Giving back is a means towards going ahead".
Our widespread programmes on biodiversity conservation, afforestation, pisciculture, family planning, health
services, primary and secondary education and many more have made inroads into the tiny hamlets and
tribal regions of our hydro catchment areas and it is our endeavour to light up these dark and narrow streets
to new dawns.
Awards
• CII EXIM Bank Award 2005 – "Certificate for Strong Commitment to Excel".
• “Energy Efficient Unit Award” at the National Award for Excellence in Energy Management – 2005
• Tata Power among the top 13 Best Managed Companies in India by Business Today – AT Kearney
• The 2nd Wartsila – Mantosh Sondhi Award for outstanding contribution to the Indian Power Sector
in 2004.
• Greentech Environment Excellence Award: Platinum to Jojobera Thermal Power Plant, Jharkhand
in 2004.
• Greentech Safety Award: Gold to Trombay Thermal Power Station, Mumbai in 2004.
• The Power Plant Award, instituted by Electric Power International, to the Trombay Thermal Power
Station in 1995.
Vision
To be the most admired Integrated Power and Energy Company delivering sustainable value to all
stakeholders
Mission
We will become the most admired Company delivering sustainable value by:
• Caring for the safety and well-being of employees and the community
Values
1953
1955
1961
1967
1968
1969
- A new company under the name Chemical Terminal Trombay, Ltd., was
formed, in participation with other Tata Companies and Elephanta
India
Private Ltd., with the object to installation of storage tanks on a
part of the Company's ash disposal area at Trombay and the laying of
a
pipeline connecting the storage tanks with the Mumbai Port Trust's
pier
at Pir Pau.
1971
1975
1980
1981
1984
1986
1987
1988
1989
- Approval from the state and the Central Governments were also
received for the installation of a gas based 180 MW combined cycle
plant at Trombay at a cost of Rs 212 crores to supplement the
generating capacity in the state.
- The Companies are also associated with Siemens in the erection and
commissioning of the mechanical and electrical equipment for the 4 x
130 MW gas turbines and 2 x 150 MW steam turbines at NTPC's combined
cycle power plant at Dadri in Uttar Pradesh.
- The Thermal Unit was shut down for 9 weeks for boiler
1991
- With a view to upgrade and extend the life of plants, the Company
proposed retrofitting of 150 MW Trombay Unit-4 to ensure efficient
operation and utilisation of generators of Units 1, 2, and 3 as
electrically driven synchronous condensors for power factor
improvement.
1992
1993
- The first 120 MW steam turbine at Uran was synchronized and the
second unit was scheduled for synchronization in August 1994.
1994
- The set No. 5 at Bhira was rehabilitated by changing the core &
coils
and was recommissioned along with a new more efficient 30 MVA
generator
transformer.
- A MOU was signed between TEC and the Tennesse Valley Authority of
USA
for renovation and modernisation of power plants.
- The Second phase of the Trombay combined cycle power project viz.
60
MW steam turbine and associated equipment was commissioned. Work
for
commissioning of the unit as pumped storage generation unit was
commissioned.
Shares
representing 5 ordinary shares of Tata Power Co. Ltd., three
ordinary
shares of Andhra Valley Power Supply Co. Ltd. and two ordinary
shares
of the Tata Hydro Electric Power Supply Co. Ltd. Accordingly
5,28,165
shares, 3,16,899 shares and 2,11,266 shares were allotted to Tata
Power
Co. Ltd., Andhra Valley Power Supply Co. Ltd. and Tata Hydro
Electric
Power Supply Co. Ltd. respectively.
1995
1996
1997
1998
establishment
of an LNG Terminal at Trombay.
1999
- CRISIL and ICRA have both awarded the highest rating AAA and LAAA
respectively for Debentures upto Rs. 500 crores.
2000
- The Tata group is set to merge the three Tata Electric Companies -
Tata Power, Andhra Valley Power Supply Company, and Tata
Hydro-Electric
Power Supply.
2001
- Tata Power Company Ltd on September 3rd, decided to sell its stake
consisting of 45 lakh shares in Tata Liebert Ltd (TLL), at Rs 170
per
share, to Emerson Electric (Mauritius) Ltd.
- The Tata Group has steadily hiked its holding in Tata Power to
32.36
per cent as on September 30, from 31 per cent on April 1 and less
than
25 per cent on April 1, 2000, when group companies Andhra Valley and
Tata Hydro were merged into Tata Power.
2002
2003
-Awarded the contract for supply and construction of 180 KM long 400
KV Double Circuit Transmission Line from Palandur to Chandrapur
(Maharashtra) By Power Grid Corporation of India Ltd.
-Power Grid Corporation of India Ltd awards contract for supply and
construction of the 400 kV Vishnuprayag -Muzaffarnagar Double Circuit
Transmission line totalling 100 route KM in the state of Uttaranchal
-Maharashtra Govt. took back its nominee from the company board
2003
-The company entered into a Joint Venture Agreement with Power Grid
Corporation of India Ltd. to set up a 1200 km power transmission line
from Siliguri in West Bengal to Mandola in Uttar Pradesh.
-Tata Power buys out 100-pc stake in Duncans North Hydro Power
Company
-Tata Power Company Ltd has informed that the Ahmedabad Stock
Exchange (ASE) has informed the company that wef January 15, 2004 the
companies securities will stand delisted from ASE.
2003
2004
-Tata Power acquires 100% equity stake of Tata Power Trading Co. Pvt.
Ltd.
-Tata Power Company has floated a wholly owned subsidiary for the
power trading business and applied to the Central Electricity
-Unveils special purpose vehicle (SPV) under the name of Tata Power
Trading Company Private Limited (TPTCPL) for undertaking inter-state
trading of power in the country
-Tata Power Co. Ltd. has nominated Mr. Sanjay Bhatia as the State
Government Director on the Board of the Company in place of Mr.
Jayant S Kawale
-The Union Government on May 20, 2004, cleared Tata Power Company's
trading licence
2005
-Tata Power enters into an agreement for sale of shares in Tata Power
Broadband
2006
-Tata Power Company Ltd has informed that, the State Government has
nominated Mr Jayant S Kawale as the State Government Director on the
Board of the Company in place of Mr Sanjay S Bhatia. At its meeting
held on November 27, 2006, the Board of Directors of the Company
appointed Mr Kawale as the Nominee Director with immediate effect.
2007
-Tata Power Company Ltd on January 24, 2007 has announced that the
Company has signed a MoU with the Government of Chhattisgarh for the
setting up of a 1000 MW coal fired mega power plant in the State.
Executive Director of the Company with effect from March 01, 2007.
-Tata Power Company Ltd has informed that the State Government has
nominated Mr. Rahul Asthana as the State Government Director on the
Board of the Company in place of Mr. Jayant S Kawale. Mr. Asthana has
been appointed as the State Government Director effective March 30,
2007.
-Tata Power Company Ltd has appointed Mr. Anil Kumar Sardana as an
Additional Director of the Company effective August 09, 2007.
Mr. Tata has been on the Board since 1989. Mr Tata holds a B.Sc. (Architecture) degree with Structural
Engineering from Cornell University, USA and has completed the Advanced Management Programme at
Harvard University, USA. He is an eminent industrialist with wide business experience across a variety of
industries. He joined the Tata group in 1962 and he is the Chairman of Tata Sons Ltd., the apex body of the
Tata group and other major Tata Companies.
Mr A K Basu
Mr A K Basu is the former Secretary – Steel, Secretary – Power and Chairman of Central Electricity
Regulatory Commission. Mr Basu was a key member in the formulation and clearance of the Electricity Act,
2003, both as Secretary (Power) and later as Chairman (CERC), and has a very deep knowledge of the
power business in India. Mr Basu is also on the Boards of two Tata Group Companies – Tata Metaliks
Limited and The Tinplate Company Of India Limited and is also Member (Industry and Infrastructure) of the
West Bengal Planning Commission.
Mr Ramabadran Gopalakrishnan
Mr Gopalakrishnan is a graduate in Physics from Calcutta University and an Engineer from IIT, Kharagpur.
He is the Executive Director of Tata Sons Ltd., Chairman of Rallis India Ltd., Vice Chairman of Tata
Chemicals Ltd. and a Director of several other companies like Tata Motors Ltd., ICI India Ltd., Castrol India
Ltd. etc. Prior to joining the Tata Group in 1998, he was with Hindustan Lever for 31 years, where he rose
from being a Management Trainee to being Vice Chairman of Hindustan Lever Limited.
Dr Vachha has a post-graduate degree and a doctorate in Economics from the University of Bombay (Gold
medallist in Industrial Economics). He was the General Manager of ICICI Limited in a career spanning over
25 years. He was in charge of Market Research and Industry Studies Department as also in charge of the
Economics Department. He was the ICICI nominee director on the Board of several large companies. He
was appointed as Nominee Director on the Board of the erstwhile The Andhra Valley Power Supply
Company Limited in 1993. On ceasing to be such nominee director, he was re-appointed on the Board of
that Company and continued as Director till its amalgamation with the Company in 2000. He has been
subsequently appointed on the Board of the Company in 2001. He is also on the board of other companies.
Mr Misra has been on the Board since 2003. He was the Zonal Manager of Life Insurance Corporation of
India (LIC), Eastern Zone (since retired), when he was appointed as the nominee director on the Board by
LIC. He has considerable business experience.
Mr Engineer graduated as a B.E. (Civil) from Pune University. He is also a Chartered Engineer (India), and a
Fellow of the Institution of Engineers (India). He has a career spanning 47 years occupying key positions in
areas of engineering, project planning and execution of multi-disciplinary activities. He has been associated
with the power sector for the last 23 years and has been with the Company since 1984, having joined as
Project Manager (Civil) and subsequently promoted to the position of a Whole-time Director of the Company.
In August 2000, he was appointed as the Managing Director from which position he retired on 31st August
2002. Prior to his joining Tata Electric Companies, he served in several senior positions with the well-known
multinational group of Imperial Chemical Industries. He was re-appointed as Director on the Board of the
Company effective 19th November 2003.
Mr Mirza is a Fellow of the Institute of Chartered Accountants of India and was a Senior Partner of Ernst &
Young. He is an Advisor to Jardine Matheson & Co. Ltd., Hong Kong. He is an independent Director on the
Boards of several companies.
Mr Deepak M Satwalekar
Mr Satwalekar is the Managing Director and CEO of HDFC Standard Life Insurance Company Limited since
November 2000 and prior to this, he was the Managing Director of HDFC Limited from 1993 - 2000. Mr
Satwalekar obtained a Bachelors Degree in Technology from the Indian Institute of Technology, Bombay
and a Masters Degree in Business Administration from The American University, Washington DC. He has
considerable experience in the fields of finance, infrastructure and corporate governance.
Dr Ramchandra H Patil
Dr Patil is presently the Chairman of Clearing Corporation of India and an Independent Director on the
Board of Axis Bank Limited. Dr Patil has a Masters Degree in Economics and also a Doctorate in
International Economics. He was the first Managing Director of National Stock Exchange of India Limited
and has also worked for 7 years with Reserve Bank of India and more than 18 years with Industrial
Development Bank of India (now IDBI Bank Limited).
Mr Mankad is a retired civil servant with a distinguished career of over 40 years in the prestigious Indian
Administration Service, which he joined in 1964, topping his batch. He was educated at Delhi University and
later at Cambridge, UK, where he obtained a Post Graduate Diploma in Development Studies, with
distinction. Some of the important positions that he has held include Counsellor (Economic) in the Indian
Embassy, Tokyo; Controller of Capital Issues, Ministry of Finance; Finance Secretary, Government of India
and Executive Director for India and four other countries and Board Member, Asian Development Bank,
Manila, which was his last assignment till July 2004. He is a member of the Board of several companies
including Tata International Limited, Tata Elxsi Limited, Kingfisher Airlines Limited and Max India Limited.
Mr Menon is a Chemical Engineer from IIT, Kharagpur with 36 years of professional experience in the
industry. Prior to joining the Company, he was the Managing Director of Tata Chemicals Limited. He has
also had long service with the ICI group of companies in India and with Nagarjuna Fertilisers and Chemicals
Limited in various senior positions. He is also on the Board of several Tata group companies.
Mr Sowmyan Ramakrishnan
Mr Ramakrishnan holds a B.Tech degree from IIT Madras and also has a Management Degree from IIM,
Ahmedabad. He joined the Tata Administrative Services in 1972 and during his long tenure, handled a
multitude of national as well as international projects. He is on the Board of several group companies.
Mr Sankaranarayanan Padmanabhan
Mr Padmanabhan is a gold medallist in Electronics and Communication Engineering from PSG College of
Technology, Coimbatore, Tamil Nadu as well as a Glaxo gold medallist for the Marketing Stream from the
Indian Institute of Management, Bangalore. Prior to joining the Company, he was the Executive Director and
Head Global Human Resources of Tata Consultancy Services Limited. He has rich experience in large-scale
project build-up and delivery, and is highly acclaimed for global sourcing and value creation in operational
efficiencies.
Mr Banmali Agrawala
Mr Agrawala is a Mechanical Engineer from Manipal Institute of Technology. Prior to joining the Company,
he was the Managing Director of Wartsila India Limited. Prior to Wartsila, he was with Bajaj Auto Limited in
Research and Development division. He has a deep understanding of the Indian power industry as well as
the global renewables business. He has 23 years of professional experience in the industry and has held
several positions in industry bodies.
Key data:
Promoters: 33.30%
Foreign & Institutional investors: 47.19%
Public & others: 19.51%
Tata Power Company Limited is India’s largest private sector electricity generating
company with an installed generation capacity of over 2300 MW. It started in 1911. Its
power generation comes from thermal, hydro, solar and wind.
The Company has also executed several power projects in the Middle East, Africa and
South East Asia. TATA power entered into joint venture with Power grid for Tala
transmission project
Location Details - Tata Power Company
• “Greentech Safety Gold Award 2008” in Thermal Power sector for “Outstanding achievement
in Safety Management” awarded to Trombay Thermal Power Station for the 5th consecutive
developing and implementing very effective Safety Management Systems and Procedures
• Silver Shield awarded for Bhira and Bhira Pump Storage Scheme (6X25 + 1 X 150 MW),
adjudged the second best performing station in the country by the Central Electricity Authority,
• Awarded the Quality Circles AWARD 2007 at the “National Convention on Quality Circles” under
• Dahanukar Award by the Indian Association of Occupational Health for HIV/AIDS intervention at
the workplace.
• NASSCOM Best IT User Award 2006 in the Energy and Utility sector for providing value added
Amity HR Excellence Award for the year 2007 for effective people management practices and HR systems
Directors Report
1. FINANCIAL RESULTS
FY 2008 FY 2007
(Rupees (Rupees
crores) crores)
2. FINANCIAL HIGHLIGHTS
During the year, the Company reported its highest ever Profit after Tax
of Rs. 869.90 crores, as against Rs. 696.80 crores for the previous
year, a growth of 24.8%. The Operating Revenue is also higher at Rs.
5,915.51 crores, as against Rs. 4,715.32 crores after certain tax
adjustments, a growth of 25.5%.
During the previous year, the Company had reversed tax provisions
aggregating Rs. 181.74 crores (current year Rs. 28.61 crores)
pertaining to the Mumbai Licence Area, which according to regulation,
has been treated as a rebate. Without this adjustment, the Operating
Revenue is higher by 21.39%, mainly owing to higher volumes sold
coupled with the new Tariff approved by the Regulator in Mumbai Licence
Area for FY 08. Similarly, the Operating Profit went up by 6.64% due to
operational efficiencies and higher volume of business.
The other income of Rs. 465.84 crores (previous year Rs. 343.99 crores)
is higher predominantly on account of higher gain on sale of long term
investments during the year.
During the year, the Equity Share Capital of the Company increased by
Rs. 22.80 crores on account of the preferential issue of Equity Shares
to Tata Sons Limited (Tata Sons) and the conversion of the Foreign
Currency Convertible Bonds.
The Consolidated Revenue at Rs. 10,890.86 crores grew by 68.18% and the
Profit After tax at Rs. 1,055.07 crores grew by 38.90% as against Rs.
6,475.64 and Rs. 759.61 crores respectively, for the previous year.
The increase in Consolidated Revenue is primarily on account of
contribution from the overseas Coal companies where the Company
acquired a 30% stake in June, 2007.
Competition
•
Balance Sheet ------------------- in Rs. Cr. -------------------
Tata Power NTPC Power Grid Corp Reliance Power Reliance Infra
Mar '08 Mar '08 Mar '08 Mar '08 Mar '08
Sources Of Funds
Tata Power NTPC Power Grid Corp Reliance Power Reliance Infra
Mar '08 Mar '08 Mar '08 Mar '08 Mar '08
Application Of Funds
Total CA, Loans & Advances 3,956.73 30,527.80 5,399.52 5,350.09 9,073.85
2001 120.10 148.75 90.00 119.55 18994966 212086 2,313,965,345.00 58.75 -0.55
2002 121.00 138.25 92.00 111.70 43615217 390838 5,144,718,810.00 46.25 -9.30
2003 112.00 318.50 106.10 313.90 133746851 995280 26,889,726,112.00 212.40 201.90
2004 315.80 428.00 212.60 313.20 238145738 2370370 75,955,934,816.00 215.40 -2.60
2005 395.00 499.00 325.00 435.75 55049473 617267 22,228,624,093.00 174.00 40.75
2006 435.50 621.45 390.00 559.85 31198435 440664 16,570,558,620.00 231.45 124.35
2007 559.05 1,475.00 483.00 1,470.95 46702840 908314 44,138,927,355.00 992.00 911.90
Balance Sheet
Balance
Sheet
Comparative
Particulars 2004 2005 inc\dec per%
Assets
Fixed Assets
Gross block 5534.7 5465.84 -68.86 -1.24%
less:
accmulated depreciation 2364.36 2657.37 213.021 9.00%
Net block 3170.34 2808.47 -361.87 -11.41%
Capital work-in- 306.39 438.19 131.85 4303.00%
progress
Investments 2728.83 3502.92 774.09 28.36%
3035.22 3941.11 905.89 29.84%
Total fixed
assets 6205.56 6749.58 544.02 8.76%
Current assets
Current assets,loans&
advances 2005.23 2587.88 582.65 29.05%
8210.79 9337.73 1126.94 13.72%
miscellaneous expenses not
written 15.61 22.71 7.1 45.48%
If we look into the owner’s funds there is an equal in equity share capital and
reserves and surplus increased by 1.79%. The total share holder’s capital is increased to
1.71%. The total debts have been increased by 64.66% when compared to previous year.
The total current liabilities are decreased by -6.25%.The overall total liabilities are
increased by 13.78% when compared to previous year.
Balance Sheet
comprative
Absolute
Particulars 2005 2006 terms Inc/dec
Assets
Fixed Assets
Gross block 5465.84 5924.74 458.9 8.39%
less:
accmulated depreciation 2657.37 2921.72 264.35 9.94%
Net block 2808.47 3003.03 194.55 6.92%
Capital work-in-
progress 438.19 211.81 -211.81 -48.33%
Investments 3502.92 3412.17 -90.75 -2.59%
3941.11 3623.98 -317.13 -8.04%
Total fixed
assets 6749.58 6627 -122.58 -1.81%
Current assets
Current assets,loans&
advances 2587.88 3035.72 447.84 17.30%
9337.73 9662.72 324.99 3.48%
miscellaneous expenses not
written 22.71 15.46 -7.25 31.92%
If we look into the owner’s funds there is an equal in equity share capital and
reserves and surplus increaseby 8.56%. The total share holder’s capital is increased to
8.82%. The total debts have been increased by 3.16% when compared to previous year.
The total current liabilities are increased by 0.28%.The overall total liabilities are
increased by 3.39% when compared to previous year.
Balance
Sheet
comprative
Particulars 2006 2007 inc\dec per%
Assets
Fixed Assets
Gross block 5924.74 6229.71 304.97 5.10%
less:
accmulated depreciation 2921.72 3199.4 277.68 9.50%
Net block 3003.03 3030.31 27.29 0.90%
Capital work-in-
progress 211.81 781.05 569.24 268.75%
Investments 3412.17 3570.15 1.04 0.03%
3623.98 4351.2 727.22 20.06%
Total fixed
assets 6627 7381.51 754.51 11.38%
Current assets
Current assets,loans&
advances 3035.72 4105.04 1069.32 35.22%
9662.72 11486.55 1823.83 18.87%
miscellaneous expenses not
written 15.46 6.17 -9.29 -60.09%
If we look into the owner’s funds there is an equal in equity share capital and
reserves and surplus increased by 8.97%. The total share holder’s capital is increased to
8.65%. The total debts have been increased by 31.41% when compared to previous year.
The total current liabilities are increased by 33.54%.The overall total liabilities are
increased by 18.74% when compared to previous year.
Balance Sheet
comprative
Particulars 2007 2008 inc\dec per%
Assets
Fixed Assets
Gross block 6229.71 6481.99 252.28 4.04%
less:
accmulated depreciation 3199.4 3476.5 277.1 8.66%
Net block 3030.31 3005.49 -24.82 -0.81%
Capital work-in-
progress 781.05 1681.74 900.69 115.31%
Investments 3570.15 4430 859.85 24.08%
4351.2 6111.74 1760.54 40.46%
Total fixed
assets 7381.51 9117.23 1735.75 23.08%
Current assets
Current assets,loans&
advances 4105.04 3956.73 -148.31 -3.61%
11486.55 13073.96 1587.41 12.14%
miscellaneous expenses not
written 6.17 1.69 -4.48 -72.60%
If we look into the owner’s funds there is an equal in equity share capital and
reserves and surplus increased by 34.14%. The total share holder’s capital is increased to
34.41%. The total debts have been decreased by 16.11% when compared to previous
year.
The total current liabilities are increased by 6.11%.The overall total liabilities are
increased by 13.77% when compared to previous year.
comprative
Particulars 2005 2006 inc/dec per %
Income 3918.85 4553.23 634.38 16.18%
less:
cost of goods sold
Material consumed 2474.83 3198.23 723.4 29.23%
Manfacturing expenses 171.66 1670.45 -4.21 -2.45%
2646.49 3365.68 719.19 27.17%
Gross Profit 1272.36 1187.55 -84.81 -6.66%
less:
Operating Expenes
Selling expenes 61.27 54.48 -6.79 -11.08%
Adminstrative expenses 171.5 124.13 -47.37 -27.62%
Depreciation 359.62 278.34 -81.28 -22.60%
592.39 456.95 -135.44 22.86%
Operating profit 679.97 730.6 50.63 7.44%
add:
Non operating Income
Other non cash
adjustments 0 0 0 0
Expenses capitalised 20.3 5.38 -14.92 -73.49%
Other recurring income 143.17 170.49 24.32 16.98%
Non recurring items 265.3 175.18 -90.12 -33.96%
428.77 351.05 -77.22 -18%
PBIT 1108.74 1081.65 -27.09 -2.44%
less:
Non Operating expenses
Personnel expenses 155.4 173.68 18.28 11.76%
Financial expenses 179.75 152.62 -27.13 15.09%
Other write offs 18.2 9.82 -8.38 46.04%
Other non cash
adjustments 33.92 4.41 -29.51 86.99%
387.27 340.53 -46.74 12.06%
PBT 721.47 741.12 19.65 2.72%
less:
Tax
Tax charges 170.11 130.68 -39.43 23.72%
170.11 130.68 -39.43 23.17%
Net profit 551.36 610.44 59.08 10.71%
INTERPRETATION:
If we look into operating expenditure there is an decrease in expense for operating the
company. The details of operating expenditures are as follows, there is an decrease in
selling expenses by -11.08%, and administrative expenses by 27.62%, depreciation by
22.60%, and.The operating profit is increased by 7.44%.
The decrease in non operating incomes will help the business to come up with solution
for solving the decreasing expenditure. The non operating incomes are expenses
capitalized by 73.99%, other incomes increased by 16.98%and non recurring items
decreased by33.96%The profit before interest and tax is decreased by -2.44
After deducting all these expenses and taxes, still the company is able
to gain profits as there is an increase in net profit of 2006 by 10.71%
when compared it with net profit of 2006
comprative
particulars 2006 2007 inc/dec per%
Income 4553.23 4918.53 365.3 8.02%
less:
cost of goods sold
Material consumed 3198.23 3456.54 258.31 8.07%
Manfacturing expenses 1670.45 187.92 20.47 12.22%
3365.68 3644.46 278.78 8.28%
Gross Profit 1187.55 1274.07 86.52 70.28%
less:
Operating Expenes
Selling expenes 54.48 255.39 200.91 368.77%
Adminstrative expenses 124.13 125.39 1.82 1.46%
Depreciation 278.34 291.92 13.58 0.04%
456.95 673.26 216.31 47.33%
Operating profit 730.6 600.81 -129.79 -17.76%
add:
Non operating Income
Other non cash adjustments 178.17 178.17 0.00%
Expenses capitalised 5.38 5.36 -0.02 -0.37%
Other recurring income 170.49 335.89 165.4 97.61%
Non recurring items 175.18 39.88 -135.3 -77.23%
351.05 559.3 208.25 59.32%
PBIT 1081.65 1160.11 78.46 7.25%
less:
Non Operating expenses
Personnel expenses 173.68 196.35 22.67 13.05%
Financial expenses 152.62 187.11 34.49 22.59%
Other write offs 9.82 9.82 0 0.00%
Other non cash
adjustments 4.41 0 0 0.00%
340.53 393.38 52.85 40.44%
PBT 741.12 766.73 -25.61 3.40%
less:
Tax
Tax charges 130.68 70.03 -60.65 -46.41%
130.68 70.03 -60.65 -46.41%
Net profit 610.44 696.8 86.36 14.14%
INTERPRETATION:
If we look into operating expenditure there is an increase in expense for operating the
company. The details of operating expenditures are as follows, there is an increase in
selling expenses by 368.77%, and administrative expenses by 1.46%, depreciation by
0.04%,.The operating profit is decreased by 17.76%.
The increase in non operating incomes will help the business to come up with solution for
solving the increasing expenditure. The non operating incomes are expenses capitalized
by 0.37%, other incomes by 97.61%and non recurring items decreased by 77.23%.The
profit before interest and tax is increased by 7.25%.
After deducting all these expenses and taxes, still the company is able
to gain profits as there is an increase in net profit of 2006 by 14.14%
when compared it with net profit of 2007
comprative
particulars 2007 2008 inc/dec per%
Income 4918.53 5909.6 991.07 20.14%
less:
cost of goods sold
Material consumed 3456.54 4300.69 844.15 24.42%
Manfacturing expenses 187.92 241.47 53.55 28.49%
3644.46 4542.16 897.7 24.63%
Gross Profit 1274.07 1367.44 43.37 7.32%
less:
Operating Expenes
Selling expenes 255.39 35.18 -220.21 -86.22%
Adminstrative expenses 125.39 179.04 53.09 42.15%
Depreciation 291.92 290.5 -1.42 -48.00%
673.26 504.72 -168.54 -25.03%
Operating profit 600.81 862.72 261.91 43.59%
add:
Non operating Income
Other non cash adjustments 178.17 32.13 -146.45 -81.96%
Expenses capitalised 5.36 2.22 -3.14 -58.50%
Other recurring income 335.89 151.4 -184.49 54.92%
Non recurring items 39.88 380.3 340.42 853.36%
559.3 566.05 6.75 1.20%
PBIT 1160.11 1428.77 268.66 23.15%
less:
Non Operating expenses
Personnel expenses 196.35 249.69 53.34 27.16%
Financial expenses 187.11 171.82 -15.29 -8.17%
Other write offs 9.82 5.01 -4.81 -48.98%
Other non cash
adjustments 0 0 0 0.00%
393.38 426.52 33.14 8.42%
PBT 766.73 1002.52 235.52 30.71%
less:
Tax
Tax charges 70.03 132.25 -62.32 88.99%
70.03 132.25 -62.32 88.99%
Net profit 696.8 869.9 173.1 24.84%
INTERPRETATION:
If we look into operating expenditure there is an decrease in expense for operating the
company. The details of operating expenditures are as follows, there is an decrease in
selling expenses by 86.22%, and administrative expenses increases by 42.15%,
depreciation decreases by -0.48%, and .The operating profit is increased by 43.59%.
The increase in non operating incomes will help the business to come up with solution for
solving the increasing expenditure. The non operating incomes are expenses capitalized
decreases by -58.50%, other incomes by 54.92%and non recurring items increased by
853.56%.The profit before interest and tax is increased by 23.15%.
After deducting all these expenses and taxes, still the company is able
to gain profits as there is an increase in net profit of 2006 by 24.84%
when compared it with net profit of 2008
Balance
Sheet
C0MMON SIZE
Particulars 2004 per% 2005 per% 2006 per%
Assets
Fixed Assets
Gross block 5534.7 67.27% 5465.84 58.39% 5924.74 61.21%
less:
accmulated depreciation 2364.36 28.74% 2657.37 28.45% 2921.72 30.18%
Net block 3170.34 38.53% 2808.47 30.00% 3003.03 31.02%
Capital work-in-
progress 306.39 3.72% 438.19 4.68% 211.81 2.10%
Investments 2728.83 33.17% 3502.92 37.42% 3412.17 35.27%
3035.22 36.89% 3941.11 4.17% 3623.98 37.44%
Total fixed
assets 6205.56 75.43% 6749.58 72.10% 6627 68.47%
Current assets
Current assets,loans&
advances 2005.23 24.37% 2587.88 27.64% 3035.72 31.36%
8210.79 99.81% 9337.73 99.76% 9662.72 99.84%
miscellaneous expenses not
written 15.61 18.00% 22.71 0.20% 15.46 0.15%
Balance
Sheet
C0MMON SIZE
Particulars 2007 per% 2008 per%
Assets
Fixed Assets
Gross block 6229.71 54.20% 6481.99 49.57%
less:
accmulated depreciation 3199.4 27.83% 3476.5 26.58%
Net block 3030.31 26.36% 3005.49 22.98%
Capital work-in-
progress 781.05 6.79% 1681.74 12.86%
Investments 3570.15 31.06% 4430 33.87%
4351.2 37.86% 6111.74 46.74%
Total fixed
assets 7381.51 64.22% 9117.23 69.72%
Current assets
Current assets,loans&
advances 4105.04 35.71% 3956.73 30.26%
11486.55 99.94% 13073.96 99.98%
miscellaneous expenses not
written 6.17 0.05% 1.69 0.01%
There in common a size statement total asset and total liabilities are considered into
100% for all years. Net block is 30.00% compared assets and liabilities are 100%. Total
current assets are 99.76%.Total share holders are 54.42% and total current liabilities are
14.56% compared with 100% liabilities and assets.
There in common a size statement total asset and total liabilities are considered into
100% for all years. Net block is 31.02% compared assets and liabilities are 100%. Total
current assets are 99.84%. Total share holders are 56.97% and current liabilities are
14.13% compared with 100% liabilities and assets.
There in common a size statement total asset and total liabilities are considered into
100% for all years. Net block is 26.36% compared assets and liabilities are 100%. Total
current assets are 99.94%. Total share holders are 52.12% and current liabilities are
15.89% compared with 100% liabilities and assets.
There in common a size statement total asset and total liabilities are considered into
100% for all years. Net block is 22.98% compared assets and liabilities are 100%. Total
current assets are 99.98%. Total share holders are 61.58% and current liabilities are
14.83% compared with 100% liabilities and assets.
There in common size statement sales are considered into 100% cost of goods sold is
73.91% when compared with sales 100% and gross profit is 26.08%compared with sales
100%. If we look into the operating expenses is 16.04%, still the company could able to
generate net profit is 13.40%.
There in common size statement sales are considered into 100% cost of goods sold is
74.09%when compared with sales 100% and gross profit is 25.90% compared with sales
100%. If we look into the operating expenses is 12.21%, still the company could able to
generate net profit is 14.16%.
There in common size statement sales are considered into 100% cost of goods sold is
76.86% when compared with sales 100% and gross profit is 23.13% compared with sales
100%. If we look into the operating expenses is 24.17%, still the company could able to
generate net profit is 14.72%.
Balance
Sheet
Trend
Particulars 2004 per% 2005 2006 2007 2008
Assets
Fixed Assets
Gross block 5534.7 100% 107.04% 107.04% 112.11% 117.11%
less:
accmulated depreciation 2364.36 100% 112.39% 123.27% 135.31% 147.03%
Net block 3170.34 100% 88.58% 94.72% 95.58% 94.80%
Capital work-in-
progress 306.39 100% 142.01% 69.13% 254.92% 584.88%
Investments 2728.83 100% 128.36% 125.04% 130.83% 162.37%
3035.22 100% 129.84% 119.39% 143.35% 201.36%
Total fixed
assets 6205.56 100% 108.76% 106.79% 118.94% 146.92%
Current assets
Current assets,loans&
advances 2005.23 100% 129.05% 151.39% 204.71% 197.32%
8210.79 100% 113.72% 117.68% 139.89% 159.22%
miscellaneous expenses not
written 15.61 100% 145.48% 99.03% 39.52% 10.82%
There in trend analysis we take the total base year values as 100% and compare the rest
of the following years with this base year. Here we take the values of 2004 as base year.
The fixed assets are increased to 106.79% for the year 2006 and net block by 94.74% and
total assets by 117.58%. The current liabilities by 94.01%.The total liabilities by
117.64%.
There in trend analysis we take the total base year values as 100% and compare the rest
of the following years with this base year. Here we take the values of 2004 as base year.
The fixed assets are increased to 118.94% for the year 2007 and net block by 95.58% and
total assets by 139.70%. The and current liabilities by 125.54%.The total liabilities by
139.70%.
There in trend analysis we take the total base year values as 100% and compare the rest
of the following years with this base year. Here we take the values of 2004 as base year.
The fixed assets are increased to 146.92% for the year 2008 and net block by 94.80% and
total assets by 158.94%. The share holder’s equity is increased by 111.51% and current
liabilities by 133.32%.The total liabilities by 158.94%.
There in trend analysis we take the total base year values as 100% and compare the rest
of the following years with this base year. Here we take the values of 2004 as base year.
The sales is increased to 125.50% for 2007 and gross profit by 100.30%, operating profit
by 88.35%, PBIT by 104.63%, PBT by 106.27% and Net profit by 126.37%.
There in trend analysis we take the total base year values as 100% and compare the rest
of the following years with this base year. Here we take the values of 2004 as base year.
The sales is increased to 150.79% for 2008and gross profit by 107.50%, operating profit
by 126.87%, PBIT by 128.86%, PBT by 77.80% and Net profit by 157.77%.
CURRENT RATIO:
Rati
Years Current Assets Current Liabilities o
2004 2020.84 1454.64 1.38
2005 2610.59 1363.69 1.91
2006 3051.18 1367.54 2.23
2007 4111.21 1826.25 2.25
2008 3958.42 1939.47 2.04
Intrerpretation………
PROPRIETORY RATIO:
OPERATING RATIO:
RETURN ON INVESTMENTS:
Years EAT Total Assets 100% Ratio
working capital
Years NET SALES (C.A-C.L) Ratio