8/2/2019 Ambuja-finance Fm Proj
1/44
Guj. Ambuja(ALL FIG IN CRORES)
Balance Sheet 2011-10 2010-09 2009-08 2008-07 2007-06
Sources Of Funds
Total Share Capital 305.97 304.74 304.52 304.48 303.37
Equity Share Capital 305.97 304.74 304.52 304.48 303.37
Share Application Money 1.34 0.24 0.34 0 1.14
Preference Share Capital 0 0 0 0 0
Reserves 7,022.79 6,165.92 5,368.01 4,356.77 3,187.21
Revaluation Reserves 0 0 0 0 0
Networth 7,330.10 6,470.90 5,672.87 4,661.25 3,491.72
Secured Loans 0 100 100 100 317.77
Unsecured Loans 65.03 65.7 188.67 230.42 547.61
Total Debt 65.03 165.7 288.67 330.42 865.38
Total Liabilities 7,395.13 6,636.60 5,961.54 4,991.67 4,357.10
Application Of Funds
Gross Block 8,778.82 6,224.13 5,706.94 5,231.05 4,542.50
Less: Accum. Depreciation 3,151.07 2,784.09 2,514.19 2,271.19 2,053.32
Net Block 5,627.75 3,440.04 3,192.75 2,959.86 2,489.18
Capital Work in Progress 930.7 2,714.43 1,947.22 696.79 634.93
Investments 625.95 727.01 332.39 1,288.94 1,133.12
Inventories 901.86 683.24 939.75 581.6 408.82
Sundry Debtors 128.18 152.2 224.6 145.68 89.95
Cash and Bank Balance 198.4 116.64 123.73 114.94 172.36
Total Current Assets 1,228.44 952.08 1,288.08 842.22 671.13
Loans and Advances 422.61 292.65 351.82 237.04 313.03
Fixed Deposits 1,549.77 764.04 728.11 535.85 205.74
Total CA, Loans & Advances 3,200.82 2,008.77 2,368.01 1,615.11 1,189.90
Deffered Credit 0 0 0 0 0
Current Liabilities 1,893.98 1,582.32 1,412.55 1,081.70 929.06
Provisions 1,096.57 674.04 470.56 493.55 168.68
Total CL & Provisions 2,990.55 2,256.36 1,883.11 1,575.25 1,097.74
Net Current Assets 210.27 -247.59 484.9 39.86 92.16
Miscellaneous Expenses 0.46 2.71 4.28 6.22 7.71
Total Assets 7,395.13 6,636.60 5,961.54 4,991.67 4,357.10
Contingent Liabilities 754.38 647.12 1,224.42 1,193.08 506.71
Book Value (Rs) 47.9 42.47 37.26 30.62 23.01
RATIOS 2011-10 2010-09 2009-08 2008-07 2007-06
LIQUIDITY RATIO
Current Ratio 1.07031 0.89027 1.2575 1.025304 1.083954
Current Assets 3200.82 2008.77 2368.01 1615.11 1189.9
Current Liabilities 2990.55 2256.36 1883.11 1575.25 1097.74
Quick Ratio 0.76874 0.58746 0.75846 0.656093 0.711535
Current Assets 3200.82 2008.77 2368.01 1615.11 1189.9
8/2/2019 Ambuja-finance Fm Proj
2/44
Inventories 901.86 683.24 939.75 581.6 408.82
Current Liabilities 2990.55 2256.36 1883.11 1575.25 1097.74
Prepaid Expenses 0 0 0 0 0
CASH RATIO 0.02103 0.02285 0.04027 0.025992 0.040762
CASH 18 24.71 28.05 13.06 12.48
MARKETABLE SECURITIES 0 0 0 0 0CURRENT LIABILITIES 855.82 1081.44 696.53 502.47 306.17
NET WORKING CAPITAL RATIO 0.07227 -0.1151 0.41307 0.040368 0.110072
NET WORKING CAPITAL 210.27 -247.59 484.9 39.86 92.16
NET ASSETS 2909.44 2151.3 1173.9 987.41 837.27
SOLVENCY RATIOS
Debt Equity Ratio 0.00887 0.02561 0.05089 0.070887 0.247919
Long Term Debt 65.03 165.7 288.67 330.42 865.38
Share Holders Fund 7328.76 6470.66 5672.53 4661.25 3490.58
DEBT-Asset RATIO 0.02235 0.07702 0.24591 0.334633 1.033573
TOTAL ASSET 2909.44 2151.3 1173.9 987.41 837.27
Total DEBT 65.03 165.7 288.67 330.42 865.38
PROPRIETARY RATIO 2.51896 3.00779 4.83221 4.720683 4.169002
SHARE HOLDER'S FUND 7328.76 6470.66 5672.53 4661.25 3490.58
TOTAL ASSET 2909.44 2151.3 1173.9 987.41 837.27
PROFITABILITY RATIO
Net Profit Margin 0.1525 0.15693 0.19778 0.273445 0.214059PAT 1263.61 1218.37 1402.27 1769.1 1503.25
Sales 8286.2 7763.93 7089.89 6469.68 7022.59
Gross Profit Margin 0.54811 0.5491 0.57837 0.645812 0.620011
Sales- COGS 4541.72 4263.14 4100.57 4178.2 4354.08
Sales 8286.2 7763.93 7089.89 6469.68 7022.59
OPERATING PROFIT RATIO 0.14896 0.13522 0.05118 0.055729 0.032157
OPERATING PROFIT 1098.08 957.77 316.43 316.06 200.22
NET SALES 7,371.52 7,083.21 6,182.09 5,671.39 6,226.28
NOPAT 0.44744 0.53034 1.37153 1.632675 1.763649
EBIT 1686.9 1805.82 1990.84 2781.36 1945.04
NET SALES 3770.09 3405.02 1451.55 1703.56 1102.85
ROI 0.22884 0.25494 0.32203 0.490419 0.312392
EBIT 1,686.90 1805.82 1990.84 2781.36 1945.04
NET SALES 7,371.52 7,083.21 6,182.09 5,671.39 6,226.28
8/2/2019 Ambuja-finance Fm Proj
3/44
ROE 0.17239 0.18828 0.24719 0.379533 0.430518
PAT 1,263.61 1,218.37 1,402.27 1,769.10 1,503.25
NET WORTH 7,330.10 6,470.90 5,672.87 4,661.25 3,491.72
ACTIVITY RATIO
INVENTORY TURNOVER RATIO 5.29806 4.95181 4.73963 7.499586 9.733721COGS 4,198.98 4,018.37 3,605.32 3,713.87 3,979.34
AVERAGE INVENTORY 792.55 811.495 760.675 495.21 408.82
ASSET TURNOVER RATIO 0.50981 0.51307 0.24349 0.341281 0.253116
TOTAL ASSETS 7395.13 6636.6 5961.54 4991.67 4357.1
NET SALES 3770.09 3405.02 1451.55 1703.56 1102.85
Int coverage ratio 42.5911 105.597 78.8075 45.44496 19.1693 (It shows n
LEVERAGEDOL -1.6179 -0.6376 -3.1563 -4.82465
% CHANGE IN EBIT -0.0659 -0.0929 -0.2842 0.429976
% CHANGE IN NET SALES 0.0407 0.14576 0.09005 -0.08912
DFL 0 -0.0079 -0.0005 0.401309
% CHANGE IN EPS FALSE 0.00073 0.00015 0.172553
% CHANGE IN EBIT -0.0659 -0.0929 -0.2842 0.429976
DCL 0 0.00501 0.00163 -1.93617
DOL -1.6179 -0.6376 -3.1563 -4.82465DFL 0 -0.0079 -0.0005 0.401309
8/2/2019 Ambuja-finance Fm Proj
4/44
Income Statement 2011-10 2010-09 2009-08 2008-07 2007-06
Income
Sales Turnover 8,286.20 7,763.93 7,089.89 6,469.68 7,022.59
Excise Duty 914.68 680.72 907.8 798.29 796.31
Net Sales 7,371.52 7,083.21 6,182.09 5,671.39 6,226.28
Other Income 214.58 180.41 468.18 965.04 111.07
Stock Adjustments 54.28 -49.44 62.62 58.79 -10.92
Total Income 7,640.38 7,214.18 6,712.89 6,695.22 6,326.43
Expenditure
Raw Materials 1,475.20 1,642.09 1,251.08 953.32 1,007.07
Power & Fuel Cost 1,697.34 1,422.75 1,325.69 1,004.20 1,239.87
Employee Cost 344.91 274.29 266.94 209.46 235.98
Other Manufacturing Expenses 227.03 161.66 145.61 124.5 185.59
Selling and Admin Expenses 1,591.44 1,426.15 1,276.80 1,254.41 1,273.55
Miscellaneous Expenses 241.12 202.19 215.64 140.63 122.96
Preoperative Exp Capitalised -11.36 -19.33 -21.19 -9.47 -10.82
Total Expenses 5,565.68 5,109.80 4,460.57 3,677.05 4,054.20
Operating Profit 1,860.12 1,923.97 1,784.14 2,053.13 2,161.16
PBDIT 2,074.70 2,104.38 2,252.32 3,018.17 2,272.23
Interest 48.69 22.43 32.06 75.85 113.23
PBDT 2,026.01 2,081.95 2,220.26 2,942.32 2,159.00
Depreciation 387.19 296.99 259.76 236.34 326.12
Other Written Off 0.61 1.57 1.72 0.47 1.07
Profit Before Tax 1,638.21 1,783.39 1,958.78 2,705.51 1,831.81
Extra-ordinary items 64.22 26.52 11.28 -194.92 10.17
PBT (Post Extra-ord Items) 1,702.43 1,809.91 1,970.06 2,510.59 1,841.98
Tax 435.55 585.14 567.79 741.49 338.73
Reported Net Profit 1,263.61 1,218.37 1,402.27 1,769.10 1,503.25
Total Value Addition 4,090.48 3,467.71 3,209.49 2,723.73 3,047.13
Preference Dividend 0 0 0 0 0
Equity Dividend 397.22 365.59 334.97 532.65 461.24
Corporate Dividend Tax 65.27 62.13 56.92 90.52 64.69
Per share data (annualised)
Shares in issue (lakhs) 15,298.59 15,237.11 15,225.99 15,223.75 15,168.29
Earning Per Share (Rs) 8.26 8 9.21 11.62 9.91
Equity Dividend (%) 130 120 110 175 165
Book Value (Rs) 47.9 42.47 37.26 30.62 23.01
DPS 2.596448 2.39934 2.199988 3.498809 3.040817
equity dividend/no of shares
EPS 13.56138 13.81089 14.7926 19.8254 14.98013
PAT/no of shares
8/2/2019 Ambuja-finance Fm Proj
5/44
HERE LONG TERM DEBT IS TAKEN AS UNSECURED LOANS
BECAUSE SECURED LOANS CAN ALSO BE TREATED AS SHORT TERM DEBT
OR NOTES PAYABLE
8/2/2019 Ambuja-finance Fm Proj
6/44
. of times the interest charges are covered by funds that are ordinarly availablefor repaying, but here we
8/2/2019 Ambuja-finance Fm Proj
7/44
8/2/2019 Ambuja-finance Fm Proj
8/44
8/2/2019 Ambuja-finance Fm Proj
9/44
can see conservative approch of using debt.)
8/2/2019 Ambuja-finance Fm Proj
10/44
Guj.Ambuja
TREND ANALYSIS
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
CURRENT RATIO 1.070311 0.89027 1.2575 1.025304 1.083954
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
Quick Ratio 0.768742 0.587464 0.758458 0.656093 0.711535
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
Net Profit Margin 0.152496 0.156927 0.197784 0.273445 0.214059
0
0.2
0.4
0.6
0.8
1
1.2
1.4
2011-10 2
0
0.1
0.2
0.30.4
0.5
0.6
0.7
0.8
0.9
2011-10 2
0.05
0.1
0.15
0.2
0.25
0.3
8/2/2019 Ambuja-finance Fm Proj
11/44
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
Gross Profit Margin 0.548106 0.549096 0.578369 0.645812 0.620011
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
Debt Equity Ratio 0.008873 0.025608 0.050889 0.070887 0.247919
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
ROE 0.172386 0.188284 0.247189 0.379533 0.430518
0
2011-10 20
0.48
0.5
0.52
0.54
0.56
0.58
0.6
0.62
0.64
0.66
2011-10 20
0
0.05
0.1
0.15
0.2
0.25
0.3
2011-10
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
8/2/2019 Ambuja-finance Fm Proj
12/44
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
ROI 0.22884 0.254944 0.322033 0.490419 0.312392
0
2011-10
0
0.1
0.2
0.3
0.4
0.5
0.6
2011-10
8/2/2019 Ambuja-finance Fm Proj
13/44
010-09 2009-08 2008-07 2007-06
CURRENT RATIO
CURRENT RATIO
10-09 2009-08 2008-07 2007-06
Quick Ratio
Quick Ratio
0
0.2
0.4
0.6
0.8
1
1.2
1.4
CURRENT R
Net Profit Margin
Net Profit Margin
0
0.1
0.2
0.30.4
0.5
0.6
0.7
0.8
0.9
2011-102010-09 2009-082008-07
QUICK RA
0.05
0.1
0.15
0.2
0.25
0.3
NPM
8/2/2019 Ambuja-finance Fm Proj
14/44
10-09 2009-08 2008-07 2007-06
10-09 2009-08 2008-07 2007-06
Gross Profit Margin
Gross Profit Margin
0.48
0.5
0.52
0.54
0.56
0.58
0.6
0.62
0.64
0.66
2011-10 2010-09 2009-08 2
GPM
0
2011-10 2010-09 2009-08 20
010-09 2009-08 2008-07 2007-06
Debt Equity Ratio
Debt Equity Ratio
0
0.05
0.1
0.15
0.2
0.25
0.3
2011-10 2010-09 2009-08 2008-
D/E RAT
ROE
ROE
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
ROE
8/2/2019 Ambuja-finance Fm Proj
15/44
2010-09 2009-08 2008-07 2007-06
0
2011-10 2010-09 2009-08 2
2010-09 2009-08 2008-07 2007-06
ROI
ROI
0
0.1
0.2
0.3
0.4
0.5
0.6
2011-10 2010-09 2009-08 2
ROI
8/2/2019 Ambuja-finance Fm Proj
16/44
ATIO
CURRENT RATIO
2007-06
IO
QUICK RATIO
NPM
8/2/2019 Ambuja-finance Fm Proj
17/44
08-07 2007-06
GPM
08-07 2007-06
07 2007-06
IO
D/E RATIO
ROE
8/2/2019 Ambuja-finance Fm Proj
18/44
008-07 2007-06
008-07 2007-06
ROI
8/2/2019 Ambuja-finance Fm Proj
19/44
Guj. Ambuja
COMMON SIZE ANALYSIS
Balance Sheet 2011-10 2010-09 2009-08 2008-07 2007-06Sources Of Funds
Total Share Capital 305.97 304.74 304.52 304.48 303.37
Equity Share Capital 305.97 304.74 304.52 304.48 303.37
Share Application Money 1.34 0.24 0.34 0 1.14
Preference Share Capital 0 0 0 0 0
Reserves 7022.79 6165.92 5368.01 4356.77 3187.21
Revaluation Reserves 0 0 0 0 0
Networth 7330.1 6470.9 5672.87 4661.25 3491.72
Secured Loans 0 100 100 100 317.77
Unsecured Loans 65.03 65.7 188.67 230.42 547.61
Total Debt 65.03 165.7 288.67 330.42 865.38
Total Liabilities 7395.13 6636.6 5961.54 4991.67 4357.1
Application Of FundsGross Block 8778.82 6224.13 5706.94 5231.05 4542.5
Less: Accum. Depreciation 3151.07 2784.09 2514.19 2271.19 2053.32
Net Block 5627.75 3440.04 3192.75 2959.86 2489.18
Capital Work in Progress 930.7 2714.43 1947.22 696.79 634.93
Investments 625.95 727.01 332.39 1288.94 1133.12
Inventories 901.86 683.24 939.75 581.6 408.82
Sundry Debtors 128.18 152.2 224.6 145.68 89.95
Cash and Bank Balance 198.4 116.64 123.73 114.94 172.36
Total Current Assets 1228.44 952.08 1288.08 842.22 671.13
Loans and Advances 422.61 292.65 351.82 237.04 313.03
Fixed Deposits 1549.77 764.04 728.11 535.85 205.74
Total CA, Loans & Advances 3200.82 2008.77 2368.01 1615.11 1189.9
Deffered Credit 0 0 0 0 0
Current Liabilities 1893.98 1582.32 1412.55 1081.7 929.06
Provisions 1096.57 674.04 470.56 493.55 168.68
Total CL & Provisions 2990.55 2256.36 1883.11 1575.25 1097.74
Net Current Assets 210.27 -247.59 484.9 39.86 92.16
Miscellaneous Expenses 0.46 2.71 4.28 6.22 7.71
Total Assets 7395.13 6636.6 5961.54 4991.67 4357.1
Contingent Liabilities 754.38 647.12 1224.42 1193.08 506.71
Book Value (Rs) 47.9 42.47 37.26 30.62 23.01
Balance Sheet 2011-10 2010-09 2009-08 2008-07 2007-06Sources Of Funds
Total Share Capital 4.137453 4.591809 5.108076 6.099762 6.962659
8/2/2019 Ambuja-finance Fm Proj
20/44
Equity Share Capital 4.137453 4.591809 5.108076 6.099762 6.962659
Share Application Money 0.01812 0.003616 0.005703 0 0.026164
Preference Share Capital 0 0 0 0 0
Reserves 94.96506 92.90781 90.04402 87.28081 73.1498
Revaluation Reserves 0 0 0 0 0
Networth 99.12064 97.50324 95.15779 93.38057 80.13862
Secured Loans 0 1.506796 1.677419 2.003338 7.293154Unsecured Loans 0.879362 0.989965 3.164786 4.61609 12.56822
Total Debt 0.879362 2.49676 4.842205 6.619428 19.86138
Total Liabilities 100 100 100 100 100
Application Of Funds
Gross Block 118.7108 93.78492 95.72929 104.7956 104.2551
Less: Accum. Depreciation 42.61007 41.95055 42.1735 45.4996 47.12584
Net Block 76.10076 51.83437 53.55579 59.29599 57.12928
Capital Work in Progress 12.58531 40.90091 32.66304 13.95906 14.57231
Investments 8.464354 10.95456 5.575573 25.82182 26.00629
Inventories 12.19532 10.29503 15.76354 11.65141 9.382846
Sundry Debtors 1.733303 2.293343 3.767483 2.918462 2.064447
Cash and Bank Balance 2.682847 1.757526 2.07547 2.302636 3.955842
Total Current Assets 16.61147 14.3459 21.6065 16.87251 15.40314
Loans and Advances 5.714707 4.409637 5.901495 4.748711 7.184366
Fixed Deposits 20.95663 11.51252 12.21345 10.73488 4.721948
Total CA, Loans & Advances 43.28281 30.26806 39.72145 32.35611 27.30945
Deffered Credit 0 0 0 0 0
Current Liabilities 25.61118 23.84233 23.69438 21.6701 21.3229
Provisions 14.82827 10.15641 7.893262 9.887473 3.871382
Total CL & Provisions 40.43945 33.99873 31.58764 31.55757 25.19428
Net Current Assets 2.843358 -3.73068 8.133804 0.79853 2.115168Miscellaneous Expenses 0.00622 0.040834 0.071794 0.124608 0.176953
Total Assets 100 100 100 100 100
8/2/2019 Ambuja-finance Fm Proj
21/44
Income Statement 2011-10 2010-09 2009-08 2008-07 2007-06Income
Sales Turnover 8286.2 7763.93 7089.89 6469.68 7022.59
Excise Duty 914.68 680.72 907.8 798.29 796.31
Net Sales 7371.52 7083.21 6182.09 5671.39 6226.28
Other Income 214.58 180.41 468.18 965.04 111.07
Stock Adjustments 54.28 -49.44 62.62 58.79 -10.92
Total Income 7640.38 7214.18 6712.89 6695.22 6326.43
Expenditure
Raw Materials 1475.2 1642.09 1251.08 953.32 1007.07
Power & Fuel Cost 1697.34 1422.75 1325.69 1004.2 1239.87
Employee Cost 344.91 274.29 266.94 209.46 235.98
Other Manufacturing Expenses 227.03 161.66 145.61 124.5 185.59
Selling and Admin Expenses 1591.44 1426.15 1276.8 1254.41 1273.55Miscellaneous Expenses 241.12 202.19 215.64 140.63 122.96
Preoperative Exp Capitalised -11.36 -19.33 -21.19 -9.47 -10.82
Total Expenses 5565.68 5109.8 4460.57 3677.05 4054.2
Operating Profit 1860.12 1923.97 1784.14 2053.13 2161.16
PBDIT 2074.7 2104.38 2252.32 3018.17 2272.23
Interest 48.69 22.43 32.06 75.85 113.23
PBDT 2026.01 2081.95 2220.26 2942.32 2159
Depreciation 387.19 296.99 259.76 236.34 326.12
Other Written Off 0.61 1.57 1.72 0.47 1.07
Profit Before Tax 1638.21 1783.39 1958.78 2705.51 1831.81
Extra-ordinary items 64.22 26.52 11.28 -194.92 10.17
PBT (Post Extra-ord Items) 1702.43 1809.91 1970.06 2510.59 1841.98
Tax 435.55 585.14 567.79 741.49 338.73
Reported Net Profit 1263.61 1218.37 1402.27 1769.1 1503.25
Total Value Addition 4090.48 3467.71 3209.49 2723.73 3047.13
Preference Dividend 0 0 0 0 0
Equity Dividend 397.22 365.59 334.97 532.65 461.24
Corporate Dividend Tax 65.27 62.13 56.92 90.52 64.69
Income Statement 2011-10 2010-09 2009-08 2008-07 2007-06Income
Sales Turnover 112.4083 109.6103 114.6844 114.0757 112.7895
8/2/2019 Ambuja-finance Fm Proj
22/44
Excise Duty 12.4083 9.610332 14.68435 14.07574 12.7895
Net Sales 100 100 100 100 100
Other Income 2.910933 2.547009 7.573167 17.01593 1.78389
Stock Adjustments 0.736347 -0.69799 1.012926 1.036607 -0.17539
Total Income 103.6473 101.849 108.5861 118.0525 101.6085
Expenditure 0 0 0 0 0
Raw Materials 20.01215 23.18285 20.23717 16.80928 16.17451Power & Fuel Cost 23.02564 20.08623 21.44404 17.70642 19.9135
Employee Cost 4.678954 3.872397 4.317957 3.693274 3.790064
Other Manufacturing Expenses 3.079826 2.282299 2.355352 2.195229 2.980753
Selling and Admin Expenses 21.58903 20.13423 20.65321 22.11821 20.45443
Miscellaneous Expenses 3.270967 2.854497 3.488141 2.479639 1.974855
Preoperative Exp Capitalised -0.15411 -0.2729 -0.34276 -0.16698 -0.17378
Total Expenses 75.50247 72.13961 72.15311 64.83508 65.11432
Operating Profit 25.23387 27.1624 28.85982 36.20153 34.71029
PBDIT 28.14481 29.70941 36.43299 53.21747 36.49418
Interest 0.660515 0.316664 0.518595 1.337415 1.818582
PBDT 27.48429 29.39275 35.91439 51.88005 34.6756
Depreciation 5.252512 4.192873 4.201815 4.167232 5.237798
Other Written Off 0.008275 0.022165 0.027822 0.008287 0.017185
Profit Before Tax 22.2235 25.17771 31.68475 47.70453 29.42062
Extra-ordinary items 0.871191 0.374407 0.182463 -3.4369 0.16334
PBT (Post Extra-ord Items) 23.09469 25.55212 31.86722 44.26763 29.58396
Tax 5.908551 8.260944 9.184434 13.07422 5.440327
Reported Net Profit 17.14178 17.20082 22.68278 31.19341 24.14363
Total Value Addition 55.49032 48.95676 51.91594 48.02579 48.93982
Preference Dividend 0 0 0 0 0
Equity Dividend 5.388577 5.16136 5.418394 9.391877 7.407955Corporate Dividend Tax 0.885435 0.877145 0.920724 1.596081 1.038983
8/2/2019 Ambuja-finance Fm Proj
23/44
Guj AmbujaINDEX ANALYSIS(2007-06 BASE YEAR)
Balance Sheet 2007-06 2008-07 2009-08 2010-09 2011-10
Sources Of Funds
Total Share Capital 305.97 304.74 304.52 304.48 303.37
Equity Share Capital 305.97 304.74 304.52 304.48 303.37
Share Application Money 1.34 0.24 0.34 0 1.14
Preference Share Capital 0 0 0 0 0
Reserves 7,022.79 6,165.92 5,368.01 4,356.77 3,187.21
Revaluation Reserves 0 0 0 0 0
Networth 7,330.10 6,470.90 5,672.87 4,661.25 3,491.72
Secured Loans 0 100 100 100 317.77
Unsecured Loans 65.03 65.7 188.67 230.42 547.61
Total Debt 65.03 165.7 288.67 330.42 865.38
Total Liabilities 7,395.13 6,636.60 5,961.54 4,991.67 4,357.10
Application Of FundsGross Block 8,778.82 6,224.13 5,706.94 5,231.05 4,542.50
Less: Accum. Depreciation 3,151.07 2,784.09 2,514.19 2,271.19 2,053.32
Net Block 5,627.75 3,440.04 3,192.75 2,959.86 2,489.18
Capital Work in Progress 930.7 2,714.43 1,947.22 696.79 634.93
Investments 625.95 727.01 332.39 1,288.94 1,133.12
Inventories 901.86 683.24 939.75 581.6 408.82
Sundry Debtors 128.18 152.2 224.6 145.68 89.95
Cash and Bank Balance 198.4 116.64 123.73 114.94 172.36
Total Current Assets 1,228.44 952.08 1,288.08 842.22 671.13
Loans and Advances 422.61 292.65 351.82 237.04 313.03
Fixed Deposits 1,549.77 764.04 728.11 535.85 205.74
Total CA, Loans & Advances 3,200.82 2,008.77 2,368.01 1,615.11 1,189.90
Deffered Credit 0 0 0 0 0
Current Liabilities 1,893.98 1,582.32 1,412.55 1,081.70 929.06
Provisions 1,096.57 674.04 470.56 493.55 168.68
Total CL & Provisions 2,990.55 2,256.36 1,883.11 1,575.25 1,097.74
Net Current Assets 210.27 -247.59 484.9 39.86 92.16
Miscellaneous Expenses 0.46 2.71 4.28 6.22 7.71
Total Assets 7,395.13 6,636.60 5,961.54 4,991.67 4,357.10
Contingent Liabilities 754.38 647.12 1,224.42 1,193.08 506.71
Book Value (Rs)47.9 42.47 37.26 30.62 23.01
YEAR 2007-06 2008-09 2009-08 2010-09 2011-10
Current Liabilities 100 83.5447 74.58104 57.11254 49.05332
Provisions 100 61.46803 42.91199 45.00853 15.38251
Tot. Current Liabilities 100 75.44967 62.96868 52.67426 36.70696
Share Capital 100 99.598 99.5261 99.51302 99.15024
8/2/2019 Ambuja-finance Fm Proj
24/44
Reserves Total 100 87.79872 76.437 62.03759 45.38381
Total Shareholders Funds 100 88.27847 77.39144 63.59054 47.63537
Secured Loans 100 100 100 317.77 0
Unsecured Loans 100 0 0 0 0
Total Debt 100 254.8055 443.9028 508.104 1330.74
Total Liabilities 100 89.74284 80.6144 67.49942 58.9185
Inventories 100 0 0 0 0
Sundry Debtors 100 118.7393 175.2223 113.6527 70.17475
Cash and Bank 100 58.79032 62.36391 57.93347 86.875
Loans and Advances 100 69.24824 83.24933 56.08954 74.07066
Total Current Assets 100 77.50317 104.8549 68.56013 54.6327
8/2/2019 Ambuja-finance Fm Proj
25/44
Guj. Ambuja
FORECASTINGPROFORMA
Balance Sheet 2011-10 2010-09 2009-08 2008-07 2007-06 AS PROP OF SALES
Sources Of Funds
Total Share Capital 305.97 304.74 304.52 304.48 303.37 NO CHANGE
Equity Share Capital 305.97 304.74 304.52 304.48 303.37 NO CHANGE
Share Application Money 1.34 0.24 0.34 0 1.14 NO CHANGE
Preference Share Capital 0 0 0 0 0 NO CHANGE
Reserves 7,022.79 6,165.92 5,368.01 4,356.77 3,187.21 Frm Inc Statement
Revaluation Reserves 0 0 0 0 0
Networth 7,330.10 6,470.90 5,672.87 4,661.25 3,491.72
Secured Loans 0 100 100 100 317.77 0.01979
Unsecured Loans 65.03 65.7 188.67 230.42 547.61 0.03544
Total Debt 65.03 165.7 288.67 330.42 865.38 0.05523
Total Liabilities 7,395.13 6,636.60 5,961.54 4,991.67 4,357.10 0.89688
Application Of Funds 0.00000Gross Block 8,778.82 6,224.13 5,706.94 5,231.05 4,542.50 0.92894
Less: Accum. Depreciation 3,151.07 2,784.09 2,514.19 2,271.19 2,053.32 0.39149
Net Block 5,627.75 3,440.04 3,192.75 2,959.86 2,489.18
Capital Work in Progress 930.7 2,714.43 1,947.22 696.79 634.93
Investments 625.95 727.01 332.39 1,288.94 1,133.12
Inventories 901.86 683.24 939.75 581.6 408.82 0.10780
Sundry Debtors 128.18 152.2 224.6 145.68 89.95 0.21488
Cash and Bank Balance 198.4 116.64 123.73 114.94 172.36 0.02227
Total Current Assets 1,228.44 952.08 1,288.08 842.22 671.13 0.15314
Loans and Advances 422.61 292.65 351.82 237.04 313.03
Fixed Deposits 1,549.77 764.04 728.11 535.85 205.74 0.11268
Total CA, Loans & Advances 3,200.82 2,008.77 2,368.01 1,615.11 1,189.90 0.31535
Deffered Credit 0 0 0 0 0 0.00000
Current Liabilities 1,893.98 1,582.32 1,412.55 1,081.70 929.06 0.20975
Provisions 1,096.57 674.04 470.56 493.55 168.68 0.08683
Total CL & Provisions 2,990.55 2,256.36 1,883.11 1,575.25 1,097.74 0.29658
Net Current Assets 210.27 -247.59 484.9 39.86 92.16 0.01877
Miscellaneous Expenses 0.46 2.71 4.28 6.22 7.71 0.00069
Total Assets 7,395.13 6,636.60 5,961.54 4,991.67 4,357.10 0.89688
Contingent Liabilities 754.38 647.12 1,224.42 1,193.08 506.71
Book Value (Rs) 47.9 42.47 37.26 30.62 23.01EFR ((A/S)*(S1)-(L/S)*(S1)-MS1*(1-D)
A/S 0.79197
L/S 0.256932 (Since EFR is negative, firm doesn't required to raise the firm from e
S1 -521.08
NET PROFIT MARGIN 0.15
DPR 0.31
EFR -224.25
8/2/2019 Ambuja-finance Fm Proj
26/44
YEAR 2011-10 2010-09 2009-08 2008-07 2007-06
NET SALES 7,371.52 7,083.21 6,182.09 5,671.39 6,226.28
GROWTH RATE IN NET SALES -3.91% -12.72% -8.26% 9.78%
96.9 87.88 91.76 90.22
AVERAGE GROWTH RATE -8.36898 -0.08369
8/2/2019 Ambuja-finance Fm Proj
27/44
-0.06303 -0.0868
PROFORMA
2012-11(PROJECTED) Income Statement 2011-10 2010-09 2009-08
Income
305.97 Sales Turnover 8,286.20 7,763.93 7,089.89
305.97 Excise Duty 914.68 680.72 907.8
0 Net Sales 7,371.52 7,083.21 6,182.09
0 Other Income 214.58 180.41 468.18
3870.411291 Stock Adjustments 54.28 -49.44 62.62
0 Total Income 7,640.38 7,214.18 6,712.89
4482.351291 Expenditure
127.3627056 Raw Materials 1,475.20 1,642.09 1,251.08
228.0465828 Power & Fuel Cost 1,697.34 1,422.75 1,325.69
355.4092884 Employee Cost 344.91 274.29 266.94
5771.328059 Other Manufacturing Expenses 227.03 161.66 145.61
0 Selling and Admin Expenses 1,591.44 1,426.15 1,276.805977.600873 Miscellaneous Expenses 241.12 202.19 215.64
2519.196333 Preoperative Exp Capitalised -11.36 -19.33 -21.19
3458.40454 Total Expenses 902.63 1387.5 1135.12
10815.36145 Operating Profit 1,860.12 1,923.97 1,784.14
0 PBDIT 2,074.70 2,104.38 2,252.32
693.711022 Interest 48.69 22.43 32.06
149.0639682 PBDT 2,026.01 2,081.95 2,220.26
544.6470539 Depreciation 387.19 296.99 259.76
985.4493427 Other Written Off 0.61 1.57 1.72
1689.76 Profit Before Tax 1,638.21 1,783.39 1,958.78
725.0915259 Extra-ordinary items 64.22 26.52 11.28
2029.230453 PBT (Post Extra-ord Items) 1,702.43 1,809.91 1,970.06
0 Tax 435.55 585.14 567.79
1349.724659 Reported Net Profit 1,263.61 1,218.37 1,402.27
558.7407121 Total Value Addition 4,090.48 3,467.71 3,209.49
1908.465371 Preference Dividend 0 0 0
120.7650817 Equity Dividend 397.22 365.59 334.97
4.468827531 Corporate Dividend Tax 65.27 62.13 56.92
5771.328059 Per share data (annualised)
9111.949537 Shares in issue (lakhs) 1640.86 2087.38 2089.37
Earning Per Share (Rs) 8.02 10.58 12.66Equity Dividend (%) 30 33 20
xternal source.)
8/2/2019 Ambuja-finance Fm Proj
28/44
8/2/2019 Ambuja-finance Fm Proj
29/44
-0.0875 0.08546
2008-07 2007-06 AS % OF SALES 2012-11(PROJECTED)
6,469.68 7,022.59 100.00% 6434.87
798.29 796.31 0.12714 818.11
5,671.39 6,226.28 100.00% 5705.20
965.04 111.07 111.45
58.79 -10.92 0.00383 21.82
6,695.22 6,326.43 5816.65
953.32 1,007.07 0.171349879 1102.61
1,004.20 1,239.87 0.181368929 1167.09
209.46 235.98 0.036116561 232.41
124.5 185.59 0.022885874 147.27
1,254.41 1,273.55 0.186215349 1198.27140.63 122.96 0.024960467 160.62
-9.47 -10.82 -0.001970786 -12.68
2447.25 2672.01 3995.58
2,053.13 2,161.16 0.269805795 1736.17
3,018.17 2,272.23 0.325835289 1858.96
75.85 113.23 last year rate=0.001356 0.00
2,942.32 2,159.00 1858.96
236.34 326.12 0.040917363 263.30
0.47 1.07 0.000148689 0.96
2,705.51 1,831.81 1594.70
-194.92 10.17 -0.003184603 -20.49
2,510.59 1,841.98 1594.70
741.49 338.73 0.074171713 477.29
1,769.10 1,503.25 1117.42
2,723.73 3,047.13 0.449576394 2892.97
0 0 0 0.00
532.65 461.24 0.058056323 373.58
90.52 64.69 0.009422159 60.63
2095.85 2099.39 no change 2099.39
39.93 47.48 53.2335 40
8/2/2019 Ambuja-finance Fm Proj
30/44
share price com ROR mkt mkt ROR
116.13 - 17823.4 -
105.4 -0.0924 19445.22 0.090994
111.2 0.055028 19135.96 -0.0159
113.37 0.019514 18503.28 -0.03306 variance(mkt) 0.004644
122.75 0.082738 18845.87 0.018515 covariance(com,mkt) 0.002438
137.25 0.118126 18197.2 -0.03442 mkt ret avg -0.00119137.98 0.005319 16676.75 -0.08355 beta 0.525036
137.15 -0.00602 16453.76 -0.01337 Rm -0.01414
139.5 0.017135 17705.01 0.076046 Rf 0.076
124.06 -0.11068 16123.46 -0.08933 Ke 0.028671
117.66 -0.05159 15454.92 -0.04146
144.85 0.23109 17193.55 0.112497 Interest 58.452
Total debt 343.04
Kd 0.170394
EBIT 1,472.93
Value of firm
equity 49335.33
debt 343.04
Value of firm 49678.37
WACC(Ko) 0.029649
share price com ROR mkt mkt ROR
76.17 - 16429.55 -
86.43 0.134699 17527.77 0.066844 change in val of firm 0.172236
83.6 -0.03274 17558.71 0.001765103.36 0.236364 16944.63 -0.03497 variance(mkt) 0.00345
94.76 -0.0832 17700.9 0.044632 covariance(com,mkt) -0.0018
95.19 0.004538 17868.29 0.009457 mkt ret avg 0.011556
85.2 -0.10495 17971.12 0.005755 beta -0.52249
87.97 0.032512 20069.12 0.116743 Rm 0.14784
100.35 0.14073 20032.34 -0.00183 Rf 0.076
103.65 0.032885 19521.25 -0.02551 Ke 0.038464
102.98 -0.00646 20509.09 0.050603
115.65 0.123034 18327.76 -0.10636 Interest 58.452
Total debt 343.04
Kd 0.170394
EBIT 1,626.98
Value of firm
equity 40778.94
debt 343.04
Value of firm 41121.98
WACC(Ko) 0.039565
8/2/2019 Ambuja-finance Fm Proj
31/44
share price com ROR mkt mkt ROR
89.221 - 8891.61 -
80.23 -0.10077 9708.5 0.091872
69.47 -0.13411 11403.25 0.174564
73.58 0.059162 14625.25 0.282551 variance(mkt) 0.010701
74.62 0.014134 14493.84 -0.00899 covariance(com,mkt) -0.0054672.49 -0.02854 15670.31 0.08117 mkt ret avg 0.061412
57.01 -0.21355 15666.64 -0.00023 beta -0.51026
47.32 -0.16997 17126.84 0.093204 Rm 1.044588
64.56 0.364328 15896.28 -0.07185 Rf 0.076
65.44 0.013631 16926.22 0.064791 Ke -0.41824
59.58 -0.08955 17464.81 0.03182
66.86 0.122189 16357.96 -0.06338 Interest 58.452
Total debt 65.03
Kd 0.170394
EBIT 1,524.38
Value of firm
equity -3505.03
debt 343.04
Value of firm -3161.99
WACC(Ko) -0.4821
8/2/2019 Ambuja-finance Fm Proj
32/44
Int 48.69 22.43 32.06 75.85 113.23
avg 58.452
total debt 65.03 165.7 288.67 330.42 865.38
avg 343.04
Int 48.69 22.43 32.06 75.85 113.23
avg 58.452
total debt 65.03 165.7 288.67 330.42 865.38
avg 343.04
8/2/2019 Ambuja-finance Fm Proj
33/44
Int 48.69 22.43 32.06 75.85 113.23
avg 58.452
total debt 65.03 165.7 288.67 330.42 865.38
avg 343.04
It is not possible, since value of the firm can't be negative. That shows limitation of model.
8/2/2019 Ambuja-finance Fm Proj
34/44
Walter's Model 2010-2011
P= D/ke + (r(E-D)/ke )ke
Gordon's Model
P=E*(1-b)/(Ke-b*r)
MM model
P0=(1/(1+ke))*(D1+p1)
Value of fir nP0=(1/(1+ke)(nD1+nP1)
8/2/2019 Ambuja-finance Fm Proj
35/44
8/2/2019 Ambuja-finance Fm Proj
36/44
No of shares
in crores 152.99 152.37 152.26 152.24 151.68
Reported Net
Profit 1,263.61 1,218.37 1,402.27 1,769.10 1,503.25
Earning Per
Share (Rs) 8.26 8 9.21 11.62 9.91
Equity
Dividend 397.22 365.59 334.97 532.65 461.24 Note:
DPS 2.596448 2.39934 2.199988 3.498809 3.040817
r (ROI) 0.22884 0.254944 0.322033 0.490419 0.312392
ke 0.028671 0.038464 -0.41824
Share price P 1667.246 1027.476 7.645416
Earning Per
Share (Rs) 8.26 8 9.21 11.62 9.91
DPS 2.596448 2.39934 2.199988 3.498809 3.040817
Ke 0.028671 0.038464 -0.41824
r (ROI) 0.22884 0.254944 0.322033 0.490419 0.312392
b (retention ra 0.68566 0.700083 0.76113 0.698898 0.693157
Share Price P -20.2474 -17.136 -3.31651
Analysis: To apply the Gordon's model Ke must be grea
DPS 2.596448 2.39934 2.199988 3.498809 3.040817
Ke 0.028671 0.038464 -0.41824
P0 115.65 66.86 94.9
1/(1+ke) 0.972128 0.962961 1.718909P1 116.3693 67.03237 53.00944
No of shares
in crores 152.99 152.37 152.26 152.24 151.68
P0 115.65 66.86 94.9
Ke 0.028671 0.038464 -0.41824
nP1 17802.86 10213.8 8071.212 P1 118.9658 69.43171 55.20943
ND1 397.22 365.59 334.97
8/2/2019 Ambuja-finance Fm Proj
37/44
nP0 17692.82 10187.53 14449.46 17692.82 10187.53 14449.46 Analysis
mkt value of firm mkt value of firm
when dividend paid had dividends not been paid
8/2/2019 Ambuja-finance Fm Proj
38/44
There is no preference dividend, hence DPS is calclulated by reported net profit/equity dividend
ter than growth (br). That is the company is experiencing super natural growth
8/2/2019 Ambuja-finance Fm Proj
39/44
The MM model satisfied, as mkt values are same in boyh cases.
8/2/2019 Ambuja-finance Fm Proj
40/44
Gross operating cycle = RMCP+WIPCP+FGCP+DCP
Raw material conversion period = (avg Raw material/total RM consumption)*36
= 77.36388
WIP conversion period = (avg WIP/total cost of production) *360
avg WIP 237.765
total cost o 3,677.55
WIPCP 23.27509
FGCP = (avg finished goods inventory/COGS)*360
avg FG 237.765
COGS 3,611.97
FGCP 23.69772
Debtors conversion period DCP = (avg debtors/credit sales)*360
= 6.846403
Credit Purchase period CPP = (avg creditors/credit purchases)*360
avg credito 1042.89
CPP 254.5014
Gross operating cycle 131.1831
Net operating cycle GOC-CPP -123.318
AnalysisThe NOC is coming out to be negative. This means that the firm is sitting on idle cash. The firm has ample
time to repay its obligations. So in order to gain more profits, it can invest more.
8/2/2019 Ambuja-finance Fm Proj
41/44
2010-11
Balance Sheet
Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths
0
Sources Of FundsTotal Share Capital 305.97 304.74 304.52 304.48
Equity Share Capital 305.97 304.74 304.52 304.48
Share Application Money 1.34 0.24 0.34 0
Preference Share Capital 0 0 0 0
Reserves 7,022.79 6,165.92 5,368.01 4,356.77
Revaluation Reserves 0 0 0 0
Networth 7,330.10 6,470.90 5,672.87 4,661.25
Secured Loans 0 100 100 100
Unsecured Loans 65.03 65.7 188.67 230.42
Total Debt 65.03 165.7 288.67 330.42
Total Liabilities 7,395.13 6,636.60 5,961.54 4,991.67
Gross Block 8,778.82 6,224.13 5,706.94 5,231.05
Less: Accum. Depreciation 3,151.07 2,784.09 2,514.19 2,271.19
Net Block 5,627.75 3,440.04 3,192.75 2,959.86
Capital Work in Progress 930.7 2,714.43 1,947.22 696.79
Investments 625.95 727.01 332.39 1,288.94
Inventories 901.86 683.24 939.75 581.6
Sundry Debtors 128.18 152.2 224.6 145.68
Cash and Bank Balance 198.4 116.64 123.73 114.94
Total Current Assets 1,228.44 952.08 1,288.08 842.22
Loans and Advances 422.61 292.65 351.82 237.04
Fixed Deposits 1,549.77 764.04 728.11 535.85
Total CA, Loans & Advances 3,200.82 2,008.77 2,368.01 1,615.11
Deffered Credit 0 0 0 0
Current Liabilities 1,893.98 1,582.32 1,412.55 1,081.70
Provisions 1,096.57 674.04 470.56 493.55
Total CL & Provisions 2,990.55 2,256.36 1,883.11 1,575.25
Net Current Assets 210.27 -247.59 484.9 39.86
Miscellaneous Expenses 0.46 2.71 4.28 6.22
Total Assets 7,395.13 6,636.60 5,961.54 4,991.67
Contingent Liabilities 754.38 647.12 1,224.42 1,193.08
Book Value (Rs) 47.9 42.47 37.26 30.62
Application Of Funds
------------------- in Rs. Cr. ------------------
8/2/2019 Ambuja-finance Fm Proj
42/44
Profit & Loss account
Mar '07 Mar '11 Mar '10 Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths 12 mths 12 mths 12 mths
Income303.37 Sales Turnover 8,286.20 7,763.93 7,131.41 6,556.92 7,147.43
303.37 Excise Duty 914.68 680.72 907.8 788.82 785.49
1.14 Net Sales 7,371.52 7,083.21 6,223.61 5,768.10 6,361.94
0 Other Income 260.65 180.38 448.92 971.82 95.11
3,187.21 Stock Adjustments 54.28 -49.47 65.24 53.85 -8.67
0 Total Income 7,686.45 7,214.12 6,737.77 6,793.77 6,448.38
3,491.72
317.77 Expenditure
547.61 Raw Materials 1,475.20 1,642.09 1,263.66 985.96 1,016.76
865.38 Power & Fuel Cost 1,697.34 1,422.75 1,325.77 1,004.66 1,241.21
4,357.10 Employee Cost 343.57 274.29 267.69 211.64 237.5
Other Manufacturing Expenses 227.03 161.66 145.79 125.04 183.8
Selling and Admin Expenses 1,639.15 1,431.99 1,293.88 1,301.91 1,374.98
4,542.50 Miscellaneous Expenses 244.71 203.93 221.17 146.24 136.11
2,053.32 Preoperative Exp Capitalised -11.36 -19.33 -21.19 0 0
2,489.18 Total Expenses 5,615.64 5,117.38 4,496.77 3,775.45 4,190.36
634.93 Operating Profit 1,810.16 1,916.36 1,792.08 2,046.50 2,162.91
1,133.12 PBDIT 2,070.81 2,096.74 2,241.00 3,018.32 2,258.02
408.82 Interest 48.69 22.43 32.6 77.09 116.37
89.95 PBDT 2,022.12 2,074.31 2,208.40 2,941.23 2,141.65
172.36 Depreciation 387.21 297.28 260.1 237.18 327.95
671.13 Other Written Off 0.61 1.57 1.72 0.47 1.07
313.03 Profit Before Tax 1,634.30 1,775.46 1,946.58 2,703.58 1,812.63
205.74 Extra-ordinary items 27.11 26.52 11.28 7.08 10.15
1,189.90 PBT (Post Extra-ord Items) 1,661.41 1,801.98 1,957.86 2,710.66 1,822.78
0 Tax 398.44 585.14 568.15 943.49 339.81
929.06 Reported Net Profit 1,262.97 1,216.84 1,389.71 1,767.17 1,483.34
168.68 Total Value Addition 4,090.48 3,467.71 3,209.49 2,723.73 3,047.13
1,097.74 Preference Dividend 0 0 0 0 0
92.16 Equity Dividend 397.22 365.59 334.97 532.65 461.24
7.71 Corporate Dividend Tax 65.27 62.13 56.92 90.52 64.69
4,357.10 Per share data (annualised)
Shares in issue (lakhs) 15,298.59 15,237.11 15,225.99 15,223.75 15,168.29
506.71 Earning Per Share (Rs) 8.26 8 9.21 11.62 9.91
23.01 Equity Dividend (%) 130 120 110 175 165
Book Value (Rs) 47.9 42.47 37.26 30.62 23.01
------------------- in Rs. Cr. -------------------
8/2/2019 Ambuja-finance Fm Proj
43/44
Company Net Sales(cr) mkt share
Ambuja 7371.52 0.164468
Ultrarech 13205.64 0.2946347
Binani 1728.5 0.038565
ACC 8258.77 0.1842637
Madras 2620.7 0.0584712
JK 2,361.35 0.0526847India 3,534.92 0.0788686
shree 1689.52 0.0376954
Deccan 2264.23 0.0505179
Andhra 1785.23 0.0398308
total sales 44820.38
Ambuja 0.164468039
Ultrarech 0.294634718
Binani 0.038565046
ACC 0.184263721
Madras 0.058471169
JK 0.052684739
India 0.078868586
shree 0.037695352
Deccan 0.050517867 (Top 10 leading industries are take
Andhra 0.039830764
0.184263721
0.058471169
0.052684739
0.078868586
0.037695352
0.050517867 0.
8/2/2019 Ambuja-finance Fm Proj
44/44
n to check market power.)
0.164468039
0.294634718
0.038565046
39830764
Mkt Share
Ambuja
Ultrarech
Binani
ACC
Madras
JK
India
shree
Deccan