tata vs jsl

download tata vs jsl

of 34

Transcript of tata vs jsl

  • 8/13/2019 tata vs jsl

    1/34

    INTRODUCTION

    Financialstatementsarerecordsthatprovideanindicationoftheorganization sfinancialstatus.

    Itquantitatively

    describesthefinancialhealthofthecompany.Ithelpsintheevaluationofcompany sprospectsandrisksforthepurposeofmakingbusinessdecisions.Theobjectiveof

    financialstatementsistoprovideinformationabout

    thefinancialposition,performanceandchangesinfinancialpositionofanenterprisethatisusefultoawidera

    ngeofusersinmakingeconomic decisions.Financial statements should be understandable,

    relevant,reliable and

    comparable.Theygiveanaccuratepictureofacompanysconditionandoperatingresultsina

    condensedform.Reportedassets,liabilitiesandequityaredirectlyrelatedtoanorganization's

    financialpositionwhereasreportedincomeandexpensesaredirectly relatedtoanorganization's

    financialperformance.Analysisandinterpretationoffinancialstatementshelpsindetermining

    theliquidityposition,longtermsolvency,financial viability,profitabilityandsoundnessofa

    firm.Therearefourbasictypesoffinancialstatements:balancesheet,incomestatements,cash-

    flowstatements,andstatements ofretainedearnings.

    Miningindustriesarecapitalintensive.Hencealotcapitalisinvestedinit. Unfortunatelyvery

    limitedworkhasbeendoneonanalysisandinterpretationoffinancialstatementsofIndianforminingcompa

    nies.Anattempthasbeencarriedoutinthisprojecttoanalyzeandinterpretthe financialstatements of

    fivecoal andnon-coal miningcompanies.

    OBJECTIVES

    To understand, analyze and interpret the basic concept of financial statements of different mining

    companies.

    Interpretation of financial ratios and their significance.

  • 8/13/2019 tata vs jsl

    2/34

    FINANCIAL

    STATEMENTS

    Financial statements (orfinancialreports)are formal records of the financial activities of a

    business,person, orotherentity.

    Financialstatementsprovideanoverviewofabusinessorperson'sfinancialconditioninbothshort

    andlongterm.Alltherelevantfinancialinformationofabusiness enterprise,presented

    inastructuredmannerandinaformeasytounderstandiscalledthefinancialstatements.There

    arefourbasic financialstatements:

    1.Balancesheet:It is alsoreferred to asstatement offinancialpositionorcondition,reportsona

    company'sassets, liabilities,andOwnershipequityasofagivenpointintime.

    2.Incomestatement:ItisalsoreferredtoasProfitandLossstatement(or"P&L"),reportsona

    company'sincome,expenses,andprofitsoveraperiodoftime.Profit&Lossaccountprovideinfo

    rmationontheoperation oftheenterprise.Theseincludesaleandthevariousexpenses

    incurredduringtheprocessingstate.

    3.StatementofRetainedEarnings:Itexplainsthechangesinacompany'sretainedearningsover

    thereportingperiod.

    4.Cash Flow Statement: It reports on a company's cash flow activities, particularly

    itsoperating, investingandfinancingactivities.

  • 8/13/2019 tata vs jsl

    3/34

    Industry overview: Indian steel sector

    India has emerged as the fourth largest steel producing nation in the world, as per the recent figures

    release by World Steel Association in April 2011. In 2010, India was the 5th largest producer, after

    China, Japan, USA and Russia had recorded a growth of 11.3% in steel production as compared to

    2009. Overall domestic crude steel production grew at a compounded annual growth rate of 8.4%

    during 2005-06 to 2009-10. The Indian steel industry accounted for around 5% of the worlds total

    production in 2010.

    Total crude steel production in India for 2010-11 was around 69 million tonnes and its expected

    that the crude steel production in capacity in the country will increase to nearly 110 million tonne

    by 2012-13. Further, if the proposed expansion plans are implemented as per schedule, India may

    become the second largest crude steel producer in the world by 2015-16.

    The demand for steel in the country is currently growing at the rate of over 8% and it is expectedthat the demand would grow over by 10% in the next five years. However, the steel intensity in the

    country remains well below the world levels. Our per capita consumption of steel is around 110

    pounds as compared to 330 Pounds for the global average. This indicates that there is a lot of

    potential for increasing the steel consumption in India.

    Immense growth potential in Indian Steel Sector

    Domestic crude steel production grew at a compounded annual growth rate of 8.4% in the last fewyears.

    Crude steel production capacity of the country is projected to be around 110 million tonne by 2012-13.

    222 Memorandum of Understandings (MOU) have been signed with various states for plannedcapacity of around 276 million tonnes by 2019-20.

    Investments at stake are to the tune of $187 billion in the Steel sector. Increase in the demand of steel in India is expected to be 14% against the global average of 5-6%

    due to its strong domestic economy, massive infrastructure needs and expansion of industrial

    production.

    Demand of steel in the major industries like infrastructure, construction, housing, automotive, steeltubes and pipes, consumer durables, packaging and ground transportation.

    Target for $ 1 trillion of investments in infrastructure during the 12th Five Year Plan. Infrastructure projects (like Golden Quadrilateral and Dedicated Freight Corridor) will give boost

    to the demand in the steel sector in near future.

    Projected New Greenfield & up-gradation of existing Airport shall keep the momentum up. Increased demand of specialized steel in hi-tech engineering industries such as power generation,

    automotive petrochemicals, fertilizers etc.

  • 8/13/2019 tata vs jsl

    4/34

  • 8/13/2019 tata vs jsl

    5/34

    Table: Profit & Loss Statement of Jindal Stainless Ltd.

    March-2012

    (Rs in millions)March-2011

    (Rs in millions)March-2010

    (Rs in millions)

    Sales 76,778.30 53,681.40 35,230.80

    OtherIncome 1,994.60 573.10 360.80

    TotalIncome 78,772.90 54,254.50 35,591.60

    RawMaterialCost

    34,194.20 17,274.00 10,685.00

    Excise 7,559.80 7,634.90 3,967.10

    OtherExpenses

    8,645.70 5,813.40 6,480.60

    OperatingProfit

    26,378.60 22,959.10 14,098.10

    InterestName 2,678.90 2,430.20 1,731.90

    GrossProfit 23,699.70 20,528.90 12,366.20

    Depreciation 4,330.30 4,515.10 3,364.70

    ProfitBef.

    Tax21,362.00 16,584.20 9,359.60

    Tax 4,654.00 2,655.50 2,418.50

    Net Profit 16,708.00 13,928.70 6,941.10

    OtherNon-

    Recurring

    Income

    -1,343.20 -1,559.10 88.80

    ReportedProfit

    15,364.80 12,369.60 7,029.90

    EquityDividend

    853.30 620.20 554.30

  • 8/13/2019 tata vs jsl

    6/34

    Ratio Analysis for 2012

    Table: Analysis of Financial Ratios for 2012

    Sl.No.

    Ratios Particulars(Rsin millions)

    Values Remarks

    01. Net Working Capital =

    Current assets- Current liabilities

    Current Assets=51892.80Current Liabilities=41116.40

    10776.4 Liquidity position isgood.

    02.Current Ratio =

    Current Assets

    Current Liabilities

    Current Assets=51892.80Current Liabilities=41116.40

    1.26 It is not safe.

    03.Acidtest or Quick ratio=

    Quick Assets

    Current Liabilities

    Quick Assets=39793.2Current Liabilities=41116.40

    0.96 It is safe.

    04.Debt-EquityRatio=

    Long term debt

    Shareho

    lders Equ

    ity

    Total debt=49626.5Shareholder Equity=54153.20

    0.91 It is good.

    05.Interest Coverage=

    Operating Profit

    Interest

    Operating Profit=26378.60Interest=2678.90

    9.84 It is not safe.

    06.Operating Profit margin=

    Operating Profit*100

    Sales

    Operating Profit=26378.60Sales

    =76778.30

    34% It is safe.

  • 8/13/2019 tata vs jsl

    7/34

    Sl.No

    Ratios Particulars(Rs in millions)

    Values Remarks

    07. Gross Profit margin=

    Gross Profit*100

    Sales

    Gross Profit

    =23699.70Sales=76778.30

    30.86% It is good.

    08.Net Profit margin=

    Net Profit*100

    Sales

    Net Profit=15364.80Sales=76778.30

    20.01% It is not desirable.

    09.Return on Assets =

    Operating Profit*100

    Average Assets

    Operating Profit=26378.60Average Assets=132045.9

    19.97% It is not satisfactory

    10.Return on Investments=

    Net Profitbefore Tax*100

    NetWorth

    Profit Before Tax=21362Net Worth=54153.20

    39.44%It is satisfactory

    11. Return on Net Worth=

    Net Profit*100

    Average NetWorth

    Net profit=16,708.00Average Net Worth=45858.5

    36.4% It is satisfactory

  • 8/13/2019 tata vs jsl

    8/34

    Sl.No

    Ratios Particulars(Rsin millions)

    Values Remarks

    12.Return on Capital Employed=

    Operating Profit*100

    Average Capital Employed

    Operating Profit=26378.60Avg.CapitalEmployed=152228.9

    17.32% It is not good.

    13.Cost of Goods Sold Ratio=

    Cost of Goods Sold

    Sales

    Cost of goodssold=34,194.20

    Sales=76778.30

    0.45 It is not satisfactory.

    14.Operating Ratio=

    CostofGoodssold+otherExpenses

    Other Expenses=8,645.70

    0.55 It is not satisfactory.

    Sales

    15. Fixed Assets turnover=

    Fixed Assets

    Sales

    Fixed Assets=92973.1Sales=76778.30

    0.82 It is good.

  • 8/13/2019 tata vs jsl

    9/34

    Ratio Analys is for 2011

    Table: Analysis of Financial Ratios for 2011

    Sl.No

    Ratios Particulars(Rsin millions)

    Values Remarks

    01. Net Working Capital =

    Current assets-Current liabilities

    Current Assets=32,995.70Current Liabilities=21,154.80

    11840.9 Liquidity positionis good.

    02.Current Ratio =

    Current Assets

    Current Liabilities

    Current Assets=32,995.70Current Liabilities=21,154.80

    1.5 It is not safe.

    03.Acidtest or Quickratio=

    QuickAssets

    CurrentLiabilities

    Quick Assets=23190.1Current Liabilities=21,154.80

    1.0 It is safe.

    04.Debt-EquityRatio=

    Long termdebt

    Shareho

    lders Equ

    ity

    Total debt=38633.5Shareholder Equity=37,563.80

    1.0 It is good.

    05.Interest Coverage=

    OperatingProfit

    Interest

    Operating Profit=22,959.10Interest=2,430.20

    9.44 It is not safe.

    06.Operating Profi tmargin=

    Operating Profit*100

    Sales

    Operating Profit=22,959.10Sales

    =53,681.40

    42% It is safe.

  • 8/13/2019 tata vs jsl

    10/34

    Sl.No

    Ratios Particulars(Rs in millions)

    Values Remarks

    07. Gross Profit margin=

    Gross Profit*100

    Sales

    Gross Profit=20,528.90Sales

    =53,681.40

    38.24% It is good.

    08.Net Profit margin=

    Net Profit*100/

    Sales

    Net Profit=12369.60Sales=53,681.40

    23.04% It is not good.

    09.Return on Assets =

    Operating Profit*100/Average Assets

    Operating Profit=22,959.10

    Average Assets=86643.35

    26.49% It is not good.

    10.Return on Investments=

    Net Profitbefore Tax*100/

    NetWorth

    Profit Before Tax=16584.20Net Worth=37563.80

    44.14% It is satisfactory

    11. Returnon NetWorth=

    Net Profit *100/

    Average Net worth

    Net profit

    =13928.70Average Net Worth=31265.55

    44.54% It is satisfactory

  • 8/13/2019 tata vs jsl

    11/34

    Sl.No

    Ratios Particulars(Rsin millions)

    Values Remarks

    12.ReturnonCapitalEmployed=

    OperatingProfit*100/

    Average CapitalEmployed

    Operating Profit=22,959.10Avg.CapitalEmployed=105197.7

    21.8% It is not good

    13.Costof GoodsSoldRatio=

    CostofGoodsSold

    Sales

    Cost of goodssold=17,274.00

    Sales=53,681.40

    0.32 It is not satisfactory.

    14.Operating Ratio=

    CostofGoodssold+otherExpenses

    Other Expenses=5813.40

    0.43 It is not satisfactory.

    Sales

    15. Fixed Assets turnover=

    Fixed Assets

    Sales

    Fixed Assets=64325Sales=53,681.40

    0.83 It is good.

  • 8/13/2019 tata vs jsl

    12/34

    Ratio Analysis for2010

    Table: Analysis of Financial Ratios for 2010

    Sl.No

    Ratios Particulars(Rs in millions)

    Values Remarks

    01. Net Working Capital =

    Current assets-Current liabilities

    Current Assets=18,016.60Current Liabilities=15,953.90

    2062.7 Liquidity position isgood.

    02.Current Ratio =

    Current Assets

    Current Liabilities

    Current Assets=18,016.60Current Liabilities=15,953.90

    1.12 It is not satisfactory.

    03.AcidtestorQuickratio=

    QuickAssets

    CurrentLiabilities

    Quick Assets=11592.2Current Liabilities=15,953.90

    0.72It is not satisfactory.

    04.Debt-EquityRatio=

    Longtermdebt

    Shareho

    ldersEqu

    ity

    Totaldebt=35077.2ShareholderEquity=24,967.30

    1.40 It is good.

    05.InterestCoverage=

    Operating Profit

    Interest

    Operating Profit=14,098.10Interest

    =1,731.90

    8.14 It is not safe.

    06.Operating Profitmargin=

    OperatingProfit*100

    Sales

    OperatingProfit=14,098.10Sales

    =35,230.80

    40% It is satisfactory.

  • 8/13/2019 tata vs jsl

    13/34

    Sl.No

    Ratios Particulars(Rsin millions)

    Values Remarks

    07. Gross Profit margin=

    GrossProfit*100

    Sales

    Gross Profit

    =12,366.20Sales=35,230.80

    35% It is satisfactory

    08.Net Profit margin=

    NetProfit*100

    Sales

    Net Profit=7,029.90Sales=35,230.80

    19.9% It is not satisfactory.

    09.Return on Assets =

    Operating Profit*100

    Average Assets

    Operating Profit=14,098.10Average Assets=66821.95

    21.09% It is not satisfactory

    10.Return on Investments=

    NetProfitbeforeTax*100

    NetWorth

    Profit BeforeTax=9,359.60NetWorth=24,967.30

    37.48% It is safe.

    11. Returnon NetWorth=

    NetProfit*100

    Average Networth

    Net profit=6,941.10Average Net Worth=21707.2

    31.9% It is good.

  • 8/13/2019 tata vs jsl

    14/34

    Sl.No

    Ratios Particulars(Rs in millions)

    Values Remarks

    12.Returnon Capital Employed=

    OperatingProfit*100

    Average Capital Employed

    OperatingProfit=14,098.10Avg.CapitalEmployed=80691.15

    17.47% It is not safe.

    13.Costof GoodsSoldRatio=

    Cost of Goods Sold

    sales

    Cost of goodssold=10,685.00

    Sales=35,230.80

    0.30 It is not satisfactory.

    14.Operating Ratio=

    Cost of Goods sold+other ExpensesOther Expenses=6,480.60

    0.48 It is not satisfactory

    Sales

    15.

    FixedAssets turnover=

    Fixed assets

    sales

    Fixed Assets

    =57949.4Sales=35,230.80

    0.61 It is not good.

  • 8/13/2019 tata vs jsl

    15/34

    Summary for Balance Sheet and Profit&Loss Statement

    Table: Summaryof BalanceSheet

    2010(Rs in millions)

    2011(Rs in millions)

    2012(Rs in millions)

    Remarks

    Current Assets 18016.60 32995.7 51892.80Current assetPosition hasincreased.Liquidity positionis very good.

    Fixed Assets 57949.4 64325 92973.1Fixed Assets haveIncreased due toincrease in grossblock.

    CurrentLiabilities

    3854.80 5819.40 9858.10Current LiabilitiesHave increasedmarginally.

    Long termLiabilities

    35077.2 38633.5 49626.5Debts haveIncreased duetomore investment.

    Table: Summary of Profit&Loss Statement

    2010(Rs in millions)

    2011(Rs in millions)

    2012(Rs in millions)

    Remarks

    Sales 35,230.80 53,681.40 76,778.30 Sales position hasdoubled.

    Raw Material Cost 10,685.00 17,274.00 34,194.20Purchase of rawMaterial hasincreased.

    Operating Profit 14,098.10 22,959.10 26,378.60 Operating profithas increased.

    Profit Bef.Tax(PBT)

    9,359.60 16,584.20 21,362.00 PBT hasincreased.

    Netprofit 6,941.10 13,928.70 16,708.00Net profit hasincreased140.7%

  • 8/13/2019 tata vs jsl

    16/34

    Tata Steel

    Table: Balance Sheet of TataSteel as at 31stmar-2012

    LiabilitiesMarch-2012

    (Rs in millions)March-20011

    (Rs in millions)March-2010

    (Rs in millions)

    Share Capital 62,034.50 62,033.00 7,277.30

    Reserves & Surplus 235,011.50 210,974.30 133,684.20

    Net Worth(1) 297,046.00 273,007.30 140,961.50

    Secured Loans(2) 39,130.50 35,205.80 37,589.20

    Unsecured Loans(3) 230,331.30 145,011.10 58,864.10

    TotalLiabilities(1+2+3) 566,507.80 453,224.20 237,414.80

    Assets

    March-2012 March-2011 March-2010

    Gross Block 200,570.10 164,795.90 160,294.90

    (-)Acc.Depreciation 90,624.70 82,234.80 74,863.70

    Net Block (A) 109,945.40 82,561.10 85,431.20

    Capital WorkinPrgs. (B)

    34,876.80 43,674.50 24,974.40

    Investments(C) 423,717.80 41,031.90 61,061.80

    Inventories 34,804.70 26,049.80 23,329.80

    Sundry Debtors 6,359.80 5,434.80 6,316.30

    Cash And Bank 15,906.00 4,650.40 76,813.50

    Loans And Advances 58,846.10 345,828.40 40,259.50

    (i) 115,916.60 381,963.40 146,719.10

    Current Liabilities 89,657.60 68,422.60 63,492.40

    Provisions 29,341.90 29,135.20 19,304.60

    (ii) 118,999.50 97,557.80 82,797.00

    Net Curr. Assets (i -ii)

    (D)-3,082.90 284,405.60 63,922.10

    Misc. Expenses(E) 1,050.70 1,551.10 2,025.30

    Total Assets(A+B+C+D+E)

    566,507.80 453,224.20 237,414.80

  • 8/13/2019 tata vs jsl

    17/34

    Table: Profit&Loss Statement of Tata Steel

    March-2012

    (Rsin millions)

    March-2011

    (Rsin millions)

    March-2010

    (Rsin millions)

    Sales 243,483.20 196,544.10 174,526.60

    Other Income 3,053.60 3,472.80 4,851.40

    Total Income 246,536.80 200,016.90 179,378.00

    Raw Material Cost 82,794.40 60,248.00 56,799.50

    Excise 24,952.10 25,370.20 23,041.80

    Other Expenses 43,972.30 28,480.50 25,547.80

    Operating Profit 91,764.40 82,445.40 69,137.50

    Interest Name 14,895.00 9,290.30 2,512.50

    Gross Profit76,869.40

    73,155.10 66,625.00

    Depreciation 9,734.00 8,346.10 8,192.90

    Profit Bef.Tax 70,189.00 68,281.80 63,283.50

    Tax 21,148.70 23,802.80 20,404.70

    Net Profit 49,040.30 44,479.00 42,878.80

    Other Non-

    Recurring Income

    2,977.10 2,391.30 -657.30

    Reported Profit52,017.40

    46,870.30 42,221.50

    Equity Dividend11,689.50

    11,689.30 9,439.10

  • 8/13/2019 tata vs jsl

    18/34

    Ratio Analysis for 2012

    Table Analysis of Financial Ratios for 2012

    Sl.No.

    Ratios Particulars(Rs in millions)

    Values Remarks

    01. Net Working Capital =

    Current assets- Current liabilities

    Current Assets=115,916.60Current Liabilities=118,999.50

    -3082.9 Liquidity available isless.

    02.Current Ratio =

    CurrentAssets

    CurrentLiabilities

    Current Assets=115,916.60Current Liabilities=118,999.50

    0.97 It is not safe.

    03.Acidtest or Quick ratio=

    QuickAssets

    CurrentLiabilities

    Quick Assets=81111.9Current Liabilities=118,999.50

    0.68 It is not safe.

    04.Debt-EquityRatio=

    Longterm debt

    Shareho

    lders Equ

    ity

    Total debt=269461.8Shareholder Equity=297,046.00

    0.91 It is good.

    05.Interest Coverage=

    Operating Profit

    Interest

    Operating Profit=91,764.40Interest

    =14,895.00

    6.16 It is not safe.

    06.Operating Profit margin=

    Operating Profit*100

    Sales

    Operating Profit=91,764.40Sales

    =243,483.20

    37% It is good.

  • 8/13/2019 tata vs jsl

    19/34

  • 8/13/2019 tata vs jsl

    20/34

    Sl.No

    Ratios Particulars(Rs in millions)

    Values Remarks

    12.Return on Capital Employed=

    Operating Profit*100

    Average Capital Employed

    Operating Profit=91,764.40Avg.CapitalEmployed=725122.4

    12.65%It is not good.

    13.Cost of Goods Sold Ratio=

    Cost of Goods Sold

    Sales

    Cost of goodssold=82,794.40

    Sales=243,483.20

    0.34 It is not satisfactory

    14.Operating Ratio=

    Cost of Goods sold+other ExpensesOther Expenses=43,972.30

    0.52 It is not satisfactory

    Sales

    15.

    Fixed Assets turnover=

    Fixed assets

    Sales

    Fixed Assets

    =568540Sales=243,483.20

    0.42 It is satisfactory

  • 8/13/2019 tata vs jsl

    21/34

    Ratio Analysis for2011

    Table: Analysis of Financial Ratios for 2011

    Sl.No.

    Ratios Particulars(Rs in millions)

    Values Remarks

    01. Net Working Capital =

    Current assets-Current liabilities

    Current Assets=381963.40Current Liabilities=97557.80

    284405.6 Liquidity position isgood.

    02.Current Ratio =

    Current Assets

    Current Liabilities

    Current Assets=381963.40Current Liabilities=97557.80

    3.92 It is safe

    03.Acid testor Quick ratio=

    Quick Assets

    Current Liabilities

    Quick Assets=355913.6Current Liabilities=97557.80

    3.64 It is satisfactory

    04.Debt-EquityRatio=

    Longterm debt

    Shareho

    lder

    s Equity

    Total debt=180216.9Shareholder Equity=273007.30

    0.66It is not safe

    05.Interest Coverage=

    OperatingProfit

    Interest

    Operating Profit=82445.40Interest=9290.30

    8.87 It is not satisfactory

    06.Operating Profit margin=

    Operating Profit*100

    Sales

    Operating Profit=82445.40Sales

    =196544.10

    41% It is satisfactory

  • 8/13/2019 tata vs jsl

    22/34

    Sl.No.

    Ratios Particulars(Rsin millions)

    Values Remarks

    07. Gross Profit margin=

    Gross Profit*100

    Sales

    Gross Profit=73155.10Sales=196544.10

    37.22% It is good.

    08.Net Profit margin=

    Net Profit * 100

    Sales

    Net Profit=46870.30Sales=196544.10

    23.8% It is not satisfactory.

    09.Return on Assets =

    Operating Profit*100

    Average Assets

    Operating Profit=82445.40Average Assets=433708.7

    19% It is not safe.

    10.Return on Investments=

    Profitbefore Tax*100

    Networth

    Profit BeforeTax=68281.80Net Worth

    =273007.30

    25.01% It is not good.

    11. Return on NetWorth=

    Net Profit*100

    Average Net worth

    Net profit=44479Average Net Worth=206984.4

    21.48% It is not satisfactory

  • 8/13/2019 tata vs jsl

    23/34

    Sl.No.

    Ratios Particulars(Rs in millions)

    Values Remarks

    12.Return on Capital Employed=

    Operating Profit*100

    Average Capital Employed

    Operating Profit=82445.40Avg.CapitalEmployed=523886.1

    15.73% It is not safe

    13.Costof Goods Sold Ratio=

    Cost of Goods Sold

    Sales

    Cost of goodssold=60248

    Sales=196544.10

    0.30 It is not satisfactory

    14.Operating Ratio=

    Cost of Goods sold+ otherExpenses

    Other Expenses=28480.50 0.45 It is not satisfactory

    Sales

    15.

    Fixed Assets turnover=

    Fixed assetssales

    Fixed Assets

    =167267.5Sales=196544.10

    1.17 It is not safe

  • 8/13/2019 tata vs jsl

    24/34

    Ratio Analysis for2010

    Table: Analysis of Financial Ratios for 2010

    Sl.No.

    Ratios Particulars(Rs in millions)

    Values Remarks

    01. Net Working Capital =

    Current assets-Current liabilities

    Current Assets=146,719.10Current Liabilities=82,797.00

    63922.1 Liquidity position isgood.

    02.Current Ratio =

    Current Assets

    Current Liabilities

    Current Assets=146,719.10Current Liabilities=82,797.00

    1.77 It is not satisfactory.

    03.Acid test or Quick ratio=

    Quick Assets

    Current Liabilities

    Quick Assets=123389.3Current Liabilities=82,797.00

    1.49 It is safe.

    04.Debt-Equity Ratio=

    Long term debt

    Shareho

    lder

    s Equity

    Total debt=96453.3Shareholder Equity=140,961.50

    0.68 It is not safe.

    05.Interest Coverage=

    Operating Profit

    Interest

    Operating Profit=69,137.50Interest

    =2,512.50

    27.51 It is not satisfactory.

    06.Operating Profit margin=

    Operating Profit *100

    Sales

    Operating Profit=69,137.50Sales

    =174,526.60

    39.6% It is good.

  • 8/13/2019 tata vs jsl

    25/34

    Sl.No.

    Ratios Particulars(Rs in millions)

    Values Remarks

    07. Gross Profit margin=

    Gross Profit *100

    Sales

    Gross Profit=66,625.00Sales

    =174,526.60

    38.17% It is satisfactory.

    08.Net Profit margin=

    Net Profit*100

    Sales

    Net Profit=42,221.50Sales=174,526.60

    24.19% It is not satisfactory.

    09.Returnon Assets =

    Operating ProfitAverage Assets

    Operating Profit=69,137.50

    Average Assets=253753.3

    27.24% It is not good.

    10.Return on Investments=

    Profit Before Tax*100

    NetWorth

    Profit Before Tax=63,283.50Net Worth=140,961.50

    44.89% It is safe.

    11. Return on Net Worth=

    Net Profit * 100

    Average Net worth

    Net profit

    =42,878.80Average Net Worth=119257.25

    35.95% It is good.

  • 8/13/2019 tata vs jsl

    26/34

  • 8/13/2019 tata vs jsl

    27/34

  • 8/13/2019 tata vs jsl

    28/34

    FINDINGS

    Comparison of Current ratio of Tata Steel and

    Jindal Stainless Ltd. from 2007-12

    Table: Comparison of Current

    ratio

    JSL TATASTEEL

    REMARKS

    Dec2007-08 1.34 0.71JSL has aBetter ratio

    Dec2008-09 1.26 0.72

    JSL has a

    Better ratio

    Dec2009-10 1.1 1.77Tata Steel has aBetter ratio

    Dec2010-11 1.5 3.92TATA STEEL has abetter ratio

    Dec2011-12 1.26 0.97JSL has a betterRatio

    From the above table, it can be concluded that current ratio of JSL Ltd. Was always more

    than 1 from 2007-12. Short term liquidity of Jindal Stainless Ltd. Was good as current

    ratio was more than 1. Liquidity position of Tata steel was not satisfactory as the ratio

    varied from 0.71 to 0.97 in five years.

    In the period of 5 years JSL has improved its liquidity position compared to TATA

    STEEL, while a position of Tata Steel has come down. Current ratio of Tata Steel

    decreased steeply from 2007 -09 due toitsdecrease in current assets position.

  • 8/13/2019 tata vs jsl

    29/34

    Comparison of DebtEquity ratio JSL and TATA STEEL

    Companies from 2007-12

    Table: Comparison of DebtEquity ratio

    JSL TATASTEEL

    Remarks

    Dec2007-08 1.13 0.38 JSL has a better ratio

    Dec2008-09 1.48 0.25 JSL has a better ratio

    Dec2009-10 1.4 0.68 JSL has a better ratio

    Dec2010-11 1 0.66 JSL has a better ratio

    Dec2011-12 0.91 0.91JSL & Tata Steel has aBetter ratio

    From table it can be seen that Debt position of JSL was satisfactory as the ratio varied from

    1.13 to 0.91 from 2007-12 because of increasing investment. However D-E ratio of Tata Steel

    remained less than 1 from 2007-12 as their debts were paid off. JSL has the highest debt equity

    ratio of 1.48 and 1.40 from 2008-09 compared to TATA STEEL.Tata Steel has improved its ratio from

    0.38 to 0.91 in five years.Though owners share in the company has decreased but more outsiders have

    started investing in the company and that has lead to desirable ratio.

  • 8/13/2019 tata vs jsl

    30/34

    Comparison of Net Profit margin of JSL and TATA STEEL companies from 2007-12

    Table: Comparison of Net Profit

    Margin

    JSL TATASTEEL

    REMARKS

    Dec2007-08 22.88% 23.97%TATA STEEL has abetter net profitmargin.

    Dec2008-09 22.33% 23.17% TATA STEEL has abetter net profitmargin.

    Dec2009-10 19.9% 24.19%

    TATA STEEL has a

    better netprofit margin.

    Dec, 2010-11 23.04% 23.8%TATA STEEL has abetter netprofit margin.

    Dec, 2011-12 20.01% 21.36% TATA STEEL has abetter net profitmargin.

    From Table it can be seen that TATA STEEL has the highest profit margin in all the five

    years which is because of their increase in sales. Profit Margin of GMDC came down from

    28.04% to 23.6% from 2007 -12 . Though sales of the company increased , their profit

    percentage decreased from 2007-12 due to their decrease in net profit.

  • 8/13/2019 tata vs jsl

    31/34

    Comparison of ROI of Different Companies

    from 2007-12

    Table : Comparison of ROI

    JSL Tata Steel Remarks

    Dec2007-08 52.31% 74.57%Tata steel has abetter ratio

    Dec2008-09 39.64% 53.28%TATA STEELhas a Betterratio

    Dec2009-10 37.48% 44.89%TATA STEELhas a better ratio

    Dec2010-11 44.14% 25.01% JSL has aBetter ratio

    Dec2011-12 39.44% 23.62%JSL has aBetter ratio

    From the above table it can be seen that ROI of Tata Steel was highest in 2004-05 with 74.57%

    and then it declined to 23.62%. Similarly ROI of JSPL decreased from 52.31 % to 39.41 % due to

    significant increase in its expenses.

  • 8/13/2019 tata vs jsl

    32/34

    CONCLUSION

    Analysis and interpretation of financial statements is an important tool in assessing companys

    performance. It reveals the strengths and weaknesses of a firm. It helps the clients to decide in

    which firm the risk is less or in which one they should invest so that maximum benefit can be

    earned. It is known that investing in any company involves also to risk.So before putting up money

    in any company one must have thorough knowledge about its past records and performances .Based

    on thedata available the trend of the company canbepredicted in near future.

    This project mainly focuses on the basics of different types of financial statements. Balance Sheet

    and Profit & Loss statements of different coal and non coal mining companies have been studied.

    Short term liquidity position of JSL in 2010 was good. However, current ratio, quick ratio, net profit

    margin, return on assets, return on investments and return on capital employed were unsatisfactory.The ratios that are found to be desirable are debt-equity ratio, operating profit margin and gross

    profit margin.

    In 2011-12, networking capital available with the company was adequate. The ratios that were

    found to be satisfactory are quick ratio, debt-equity ratio, return on investments, return on net worth,

    operating profit margin and gross profit margin. Current ratio, return on capital employed, return on

    assets and net profit margin of the company were unacceptable.

    For Tata Steel in 2010, networking capital, quick ratio, return on investments, return on net worth,

    operating profit margin and gross profit margin of the company were satisfactory. However, debt-

    equity ratio, current ratio, net profit margin, return on capital employed and

    Return on assets were undesirable.

    In 2011, only companys current ratio improved due to substantial increase in current assets position.

    In 2012, networking capital available was inadequate. Companys debt-equity ratio, operating profit

    margin and gross profit margin were desirable and current ratio, return on investments, return on

    net worth, return on capital employed and return on assets were found to be unsatisfactory.

    In this project, comparison of different ratios viz. Current ratio, debt-equity ratio, net profit

    margin and return on investment of all the companies from 2007-12 has been done.

    It was observed Current ratio of Jindal Stainless Ltd. Was satisfactory as it remained more than

    1 for all the five years. Liquidity position of Tata steel was not satisfactory as the ratio varied

  • 8/13/2019 tata vs jsl

    33/34

    marginally from 0.71 to 0.97 in five years.

    Debt position of JSL was satisfactory as the ratio varied from 1.13 to 0.91 from 2007-12.

    However DE ratio of Tata Steel was less than 1 in five years as their debts were paid off.

    Though sales of the company JSL and Tata Steel increased, their profit percentage decreasedfrom 2007-12 due to their decrease in net profit.

    ROI of Tata Steel was highest in 2007-08 with 74.57% and then it declined to 23.62%.Similarly ROI of JSL decreased from 52.31% to 39.44%.

  • 8/13/2019 tata vs jsl

    34/34

    BIBLIOGRAPHY

    Khan, M.Y. (1988). Financial Management, Tata Mc-Graw Hill , New Delhi,

    1st

    edition

    Bhattacharya,

    Asish..(2007).IntroductiontoFinancialStatementAnalysis,Elsevier,NewDelhi, 1st

    edition

    Wanless,R.M.(1983).FinanceForMineManagement,Chapman&HallLtd,NewYor

    k, 1st edition

    Khanna,O.P.(1999).IndustrialEngineeringAndmanagement,DhanpatRai,1st

    edition,NewDelhi

    Web References:

    http://en.wikipedia.org/wiki/Financial_statements

    http://en.wikipedia.org/wiki/Balance_sheethttp://en.wikiped

    ia.org/wiki/Asset

    http://en.wikipedia.org/wiki/Financial_statementhttp://en.wi

    kipedia.org/wiki/Unsecured_loan

    http://en.wikipedia.org/wiki/Income_statementhttp://en.wiki

    pedia.org/wiki/Cash_flow_statement

    http://en.wikipedia.org/wiki/Financial_statementshttp://en.wikipedia.org/wiki/Balance_sheethttp://en.wikipedia.org/wiki/Assethttp://en.wikipedia.org/wiki/Financial_statementhttp://en.wikipedia.org/wiki/Unsecured_loanhttp://en.wikipedia.org/wiki/Income_statementhttp://en.wikipedia.org/wiki/Cash_flow_statementhttp://en.wikipedia.org/wiki/Cash_flow_statementhttp://en.wikipedia.org/wiki/Cash_flow_statementhttp://en.wikipedia.org/wiki/Income_statementhttp://en.wikipedia.org/wiki/Income_statementhttp://en.wikipedia.org/wiki/Unsecured_loanhttp://en.wikipedia.org/wiki/Unsecured_loanhttp://en.wikipedia.org/wiki/Financial_statementhttp://en.wikipedia.org/wiki/Financial_statementhttp://en.wikipedia.org/wiki/Assethttp://en.wikipedia.org/wiki/Assethttp://en.wikipedia.org/wiki/Balance_sheethttp://en.wikipedia.org/wiki/Balance_sheethttp://en.wikipedia.org/wiki/Financial_statementshttp://en.wikipedia.org/wiki/Financial_statements