Professional Documents
Culture Documents
Working Capital Project Report 1 PDF
Working Capital Project Report 1 PDF
IN
TI CYCLES OF INDIA
By
R. ASHOK
(Reg No: 35104043)
A PROJECT REPORT
IN
SRM SCHOOL OF MANAGEMENT
S.R.M INSTITUTE OF SCIENCE AND TECHNOLOGY
(DEEMED UNIVERSITY)
JUNE – 2006
1
S.R.M SCHOOL OF MANAGEMENT
S.R.M INSTITUTE OF SCIENCE & TECHNOLOGY
(Deemed University)
BONAFIDE CERTIFICATE
Certified that this project report titled “A study on working capital management in TI
Cycles of India” is the bonafide work of Mr. R. ASHOK carried out the research
under my supervision. Certified further, that to the best of my knowledge the work
reported herein does not form part of any other project or dissertation on the basis of
which a degree or award was confirmed on an easier occasion on this or any other
candidate.
External In-charge
2
Acknowledgement
I would like to thank our head of the department (HOD) Dr. Jayashree suresh
B.A.,M.B.A.,Ph.D., for giving necessary support during the course.
I would also express my sincere thanks to Dr. A. Chandra Mohan MBA, PhD,
HDSE, for his invaluable guidance and constant encouragement which enable me to
approach the project systematically.
3
CONTENTS
8 LIST OF TABLES
Working capital statement 2001-02 45
Working capital statement 2002-03 47
Working capital statement 2003-04 49
Working capital statement 2004-05 51
Working capital statement 2005-06 53
Current ratio 55
Quick ratio 57
4
Turnover ratio 59
9 LIST OF CHARTS
Working capital chart 2001-02 46
Working capital chart 2002-03 48
Working capital chart 2003-04 50
Working capital chart 2004-05 52
Working capital chart 2005-06 54
Current ratio 56
Quick ratio 58
Turnover ratio 60
5
1.2 Definition
There is no universally accepted definition for working capital. The financiers,
accountants, businessmen and economist are giving different explanations for
working capital. The working capital is called as circulating capital or revolving
capital. In general working capital denotes the current assets. Following are some of
the definitions of working capital:
In the words of Shubin, “Working capital is the amount of funds necessary to cover
the cost of operating the enterprise”.
According to Genestenberg, “Circulating capital means current assets of a company
that are changed in the ordinary course of business from one form to another, as for
example, from cash to inventories, inventories to receivables, receivables into cash”.
According to J.S. Mill, “The sum of the current assets is the working capital of a
business”.
Normally working capital means current assets minus current liabilities. The working
capital may be positive or negative.
1.3 Concepts
THERE ARE TWO CONCEPTS OF WORKING CAPITAL:
1. Gross working capital.
2. Net working capital.
The gross working capital is the capital invested in total current assets of the
enterprise. Current assets are those assets, which in the ordinary course of business
can be converted into cash within a short period of normally one accounting year.
Net working capital is the excess of current assets over current liabilities, or say:
6
¾ Ability to face crisis
¾ Quick and regular return on investments
¾ High morale
¾ A concern, which has inadequate working capital, cannot pay its short-term
liabilities in time.
¾ It cannot buy its requirements in bulk and cannot avail of discounts
¾ It becomes difficult for the firm to exploit favorable market conditions
¾ The firm cannot pay day-to-day expenses of its operations and it creates
inefficiencies, increases costs and reduces the profits of the business
¾ It becomes impossible to utilize efficiently the fixed assets due to non-
availability of liquid funds
7
The study has the following objectives:-
To see whether the working capital in “TI CYCLES OF INDIA LIMITED” is
an effective one.
To find out the extent of the need and adequacy of the working capital of the
firm.
To evaluate or analyze the organizational financial discipline and fiscal
soundness.
To find out the variance attained in related to projected and actual figure.
To see the liquidity position of the company.
To see the changes in the working capital.
To see the components of working capital is properly maintained.
To determine the requirements of working capital.
2.2 METHOD OF DATA COLLECTION
The collection is the process of enumeration together with the proper recording
of results. The success of an enquiry is based up on the proper collection of data. The
data may be classified as primary and secondary.
Primary Data:
Primary data are those, which are collected for the first time, and they are original
in character. This study covers the enquiry regarding the inventory data. Under this
research the data collected personally.
Secondary Data:
Secondary data are those that are already collected by someone for some purpose
and are available for the present study. The covers various sources of secondary data
including published and unpublished sources like news papers, published books,
magazines etc…,
2.3 STATEMENT OF THE PROBLEM
The need for the working capital cannot be over emphasized. Every business needs
some amount of working capital. The need for working capital arises due to the time
gap between production and realization of cash from sales. Thus, in general working
capital is needed for the following purposes:
1. For the purchase of raw materials, components and spares.
2. To pay wages and salaries.
8
3. To incur day-to-day expenses and overhead costs such as fuel, power,
office expenses, etc.
4. To meet the selling costs as packing, advertising, etc.
5. To provide credit facilities to the customers.
6. To maintain the inventories of raw material, work-in-progress, stores and
spares and finished stock.
2.4 REVIEW OF RELATED LITERATURE
Working Capital Cycle
Cash flows in a cycle into, around and out of a business. It is the business life blood
and every manager's primary task is to help keep it flowing and to use the cash flow to
generate profits. If a business is operating profitably, then it should, in theory,
generate cash surpluses. If it doesn't generate surpluses, the business will eventually
run out of cash and expire.
The faster a business expands the more cash it will need for working capital and
investment. The cheapest and best sources of cash exist as working capital right
within business. Good management of working capital will generate cash will help
improve profits and reduce risks. Bear in mind that the cost of providing credit to
customers and holding stocks can represent a substantial proportion of a firm's total
profits.
There are two elements in the business cycle that absorb cash –
¾ Inventory (stocks and work-in-progress)
¾ Receivables (debtors owing you money).
The main sources of cash are Payables (your creditors) and Equity and Loans.
9
Each component of working capital (namely inventory, receivables and payables) has
two dimensions ........ TIME ......... and ……..MONEY. When it comes to managing
working capital - TIME IS MONEY. If you can get money to move faster around the
cycle (e.g. collect monies due from debtors more quickly) or reduce the amount of
money tied up (e.g. reduce inventory levels relative to sales), the business will
generate more cash or it will need to borrow less money to fund working capital. As a
consequence, you could reduce the cost of bank interest or you'll have additional free
money available to support additional sales growth or investment. Similarly, if you
can negotiate improved terms with suppliers e.g. get longer credit or an increased
credit limit; you effectively create free finance to help fund future sales.
It can be tempting to pay cash, if available, for fixed assets e.g. computers, plant,
vehicles etc. If you do pay cash, remember that this is no longer available for working
capital. Therefore, if cash is tight, consider other ways of financing capital investment
- loans, equity, leasing etc. Similarly, if you pay dividends or increase drawings, these
are cash outflows and, like water flowing downs a plug hole, they remove liquidity
from the business.
10
More businesses fail for lack of cash than for want of
profit.
11
7. Price level changes:
Changes in the price level also affect the working capital requirements.
Generally, the rising prices will require the firm to maintain larger amount of
working capital as more funds will be required to maintain the same current
assets. The effect of rising prices may be different for different firms. Some
firms may be affected much while some others may not be affected at all by
the rise in prices.
8. Other factors:
Certain other factors such as operating efficiency, management ability,
irregularities of supply, import policy, asset structure, importance of labour,
banking facilities, etc. also influences the requirements of working capital.
Management of working capital
Working capital management in general refers to the administration of all
aspect of current assets viz. cash, marketable securities, debtors and stock and
current liabilities. Working capital management policies have a great effect on
firms profitability, liquidity and its structural health.
In order to achieve this objective the financial manager has to perform
basically following two functions:
(a) Estimating the amount of working capital.
(b) Sources from which these funds have to be raised.
Estimating the amount of working capital:
Following are the various techniques for assessments of a firm’s working
capital requirement:
(i) Estimation of components of working capital method:
An assessment of working capital requirement can be made by
estimating the amount of different constituents of working capital e.g.,
Inventories, account receivables, cash and account payables.
(ii) Percent of sales method:
This is a traditional method of estimating the working capital
requirements. According to this method on the basis of past experience
between sales and working capital requirement, a ration can be
determined for estimating the working capital requirement in future.
12
(iii) Operating cycle approach:
In the case of a manufacturing company the operating cycle is the
length of time necessary to complete the following cycle of events:
(I) Conversion of cash into raw materials
(II) Conversion of raw materials into work in process
(III) Conversion of work in process into finished goods
(IV) Conversion of finished goods into account receivable
(V) Conversion of account receivable into cash
Debtors
(Receivables)
Finished
Cash goods
13
• Existing cash reserves.
• Profits (when you secure it as cash!).
• Payables (credit from suppliers).
• New equity or loans from shareholders.
• Bank overdrafts or lines of credit.
• Long-term loans.
If you have insufficient working capital and try to increase sales, you can easily over-
stretch the financial resources of the business. This is called overtrading.
Early warning signs include:
• Pressure on existing cash.
• Exceptional cash generating activities e.g. offering high discounts for early
cash payment.
• Bank overdraft exceeds authorized limit.
• Seeking greater overdrafts or lines of credit.
• Part-paying suppliers or other creditors.
• Paying bills in cash to secure additional supplies.
• Management pre-occupation with surviving rather than managing.
• Frequent short-term emergency requests to the bank (to help pay wages,
pending receipt of a cheque).
All these indicate that proper estimation of working capital requirement is a must for
running the business efficiently and profitability. Therefore the study on working
capital management in a company like “TI CYCLES OF INDIA LIMITED” has its
own importance. This project is mainly based on a study on working capital
management of “TI CYCLES OF INDIA LIMITED”.
Classification or kinds of working capital
Working capital may be classified in two ways:
(a) On the basis of concept
(b) On the basis of time
On the basis of concept, working capital is classified as gross working capital
and net working capital. This classification is important from the point of view
of the finance manager.
On the basis of time, working capital may be classified as:
14
• Permanent or fixed working capital
• Temporary or variable working capital
Permanent or fixed working capital:
It is the minimum amount which is required to ensure effective utilization
of fixed facilities and for maintaining the circulation of current assets. For
example, every firm has to maintain a minimum level of raw materials, work-in-
process, finished goods and cash balance. As the business grows, the requirements
of permanent working capital also increase due to the increase in current assets.
The permanent working capital can be further classified into:
¾ Regular working capital
¾ Reserve working capital
• Temporary or variable working capital:
It is the amount of working capital which is required to meet the seasonal
demands and some special exigencies. It can be further classified into:
¾ Seasonal working capital
¾ Special working capital
Components of working capital
1. Handling Receivables (Debtors):
Cash flow can be significantly enhanced if the amounts owing to a business are
collected faster. Every business needs to know.... who owes the money.... how much
is owed.... how long it is owing.... for what it is owed.
1. Have the right mental attitude to the control of credit and make sure that it gets
the priority it deserves.
2. Establish clear credit practices as a matter of company policy.
3. Make sure that these practices are clearly understood by staff, suppliers and
customers.
15
4. Be professional when accepting new accounts, and especially larger ones.
5. Check out each customer thoroughly before you offer credit. Use credit
agencies, bank references, industry sources etc.
6. Establish credit limits for each customer... and stick to them.
7. Continuously review these limits when you suspect tough times are coming or
if operating in a volatile sector.
8. Keep very close to your larger customers.
9. Invoice promptly and clearly.
10. Consider charging penalties on overdue accounts.
11. Consider accepting credit /debit cards as a payment option.
12. Monitor your debtor balances and ageing schedules, and don't let any debts get
too large or too old.
Recognize that the longer someone owes you, the greater the chance you will never
get paid. If the average age of your debtors is getting longer, or is already very long,
you may need to look for the following possible defects:
Debtors due over 90 days (unless within agreed credit terms) should generally
demand immediate attention. Look for the warning signs of a future bad debt. For
example.........
• Longer credit terms taken with approval, particularly for smaller orders.
• Use of post-dated checks by debtors who normally settle within agreed terms.
• Evidence of customers switching to additional suppliers for the same goods.
• New customers who are reluctant to give credit references.
• Receiving part payments from debtors.
16
The act of collecting money is one which most people dislike for many reasons and
therefore put on the long finger because they convince themselves there is something
more urgent or important that demands their attention now.
There is nothing more important than getting paid for your product or service. A
customer who does not pay is not a customer. Here are a few ideas that may help
you in collecting money from debtors:
Creditors are a vital part of effective cash management and should be managed
carefully to enhance the cash position.
Purchasing initiates cash outflows and an over-zealous purchasing function can create
liquidity problems.
17
• Do you have alternative sources of supply? If not, get quotes from major
suppliers and shop around for the best discounts, credit terms, and reduce
dependence on a single supplier.
• How many of your suppliers have a returns policy?
• Are you in a position to pass on cost increases quickly through price increases
to your customers?
• If a supplier of goods or services lets you down can you charge back the cost
of the delay?
• Can you arrange (with confidence!) to have delivery of supplies staggered or
on a just-in-time basis?
There is an old adage in business that “if you can buy well then you can sell well.”
Remember, a good supplier is someone who will work with you to enhance the
future viability and profitability of your company.
3. Inventory Management:
Managing inventory is a juggling act. Excessive stocks can place a heavy burden on
the cash resources of a business. Insufficient stocks can result in lost sales, delays for
customers etc.
The key is to know how quickly your overall stock is moving or, put another way,
how long each item of stock sit on shelves before being sold. Obviously, average
stock-holding periods will be influenced by the nature of the business. For example, a
fresh vegetable shop might turn over its entire stock every few days while a motor
factor would be much slower as it may carry a wide range of rarely-used spare parts in
case somebody needs them.
18
stocks take up little space, minimize stock-holding and virtually eliminate the risks of
obsolete or damaged stock. Because JIT manufacturers hold stock for a very short
time, they are able to conserve substantial cash. JIT is a good model to strive for as it
embraces all the principles of prudent stock management.
The key issue for a business is to identify the fast and slow stock movers with the
objectives of establishing optimum stock levels for each category and, thereby,
minimize the cash tied up in stocks. Factors to be considered when determining
optimum stock levels include:
Remember that stock sitting on shelves for long periods of time ties up money which
is not working for you. For better stock control, try the following:
Higher than necessary stock levels tie up cash and cost more in insurance,
accommodation costs and interest charges.
19
Working capital management is an effective tool for management control. The
following is the limitation which I observed in “TI CYCLES OF INDIA LIMITED”.
¾ Since the report is exclusively made from secondary source of data, the direct
confidential.
¾ During the time allotted for the project the internal audit is going on and they
could not spare much time for the detailed discussion on the subject.
¾ They themselves have not maintained the data so accurately but seem to be
These limitations were mainly due to the organizational setup of the company. The
company’s Corporate Office is located at Parrys, where all the data are available; but
it is accessible to me.
ABOUT BICYCLE
A bicycle, or bike, is a pedal-driven land vehicle with two wheels attached to
a frame, one behind the other. First introduced in 19th-century Europe, bicycles
evolved quickly into their familiar, current design. Numbering over 1,000,000,000 in
the world today, bicycles provide the principal means of transportation in many
regions and a popular form of recreational transport in others. To distinguish a bicycle
from a motorcycle, it is also called a push-bike.
The bicycle is one of the most notable of human inventions. The basic shape
and configuration of the frame, wheels, pedals, saddle and handlebars has hardly
changed since the first chain-driven model was developed around 1885, although
many important detail improvements have been made since, especially in recent years
using modern materials and computer-aided design.
20
A remarkable aspect of the bicycle is its widespread adoption in many different
fields of human activity, e.g. as a Child's toy, in adult recreation and fitness, as a
means of everyday transport, in cyclo-touring, as a basis of cycle sport (branches:
track, off-road or MTB, downhill, cyclo-cross, time trialing, road racing, cycle
speedway, cycle polo, BMX), and as a basis for static gymnasium or home fitness
versions.
A human being traveling on a bicycle at low to medium speeds of around 10-
15 mph (16-24 kph), using only the energy required to walk, is the most energy-
efficient means of transport generally available. Air drag, which increases with the
square of speed, requires increasingly higher power outputs relative to speed. A
bicycle in which the rider lies in a prone position and which may be covered in an
aerodynamic fairing to achieve very low air drag is referred to as a Recumbent bicycle
or Human Powered Vehicle.
The bicycle has affected history considerably in both the cultural and industrial
realms. In its early years, bicycle construction drew on pre-existing technologies;
more recently, bicycle technology has contributed, in turn, to other, newer areas.
Beyond recreation and transportation, bicycles have been adapted for use in many
occupations, including the military, local policing, courier services, and sports. A
recurrent theme in bicycling has been the tension between bicyclists and drivers of
motor vehicles, each group arguing for its fair share of the world's roadways.
THE STORY
No single time or person can be identified with the invention of the bicycle. Its
earliest known forebears were called velocipedes, and included many types of human-
powered vehicles. One of these, the scooter-like dandy horse of the French Comte de
Sivrac, dating to 1790, was long cited as the earliest bicycle. Most bicycle historians
now believe that these hobby-horses with no steering mechanism probably never
existed, but were made up by Louis Baudry de Saunier, a 19th-century French bicycle
historian.
The most likely originator of the bicycle is German Baron Karl von Drais, who
rode his 1817 machine while collecting taxes from his tenants. He patented his
draisine, a number of which still exist, including one at the Paleis het Loo museum in
21
Apeldoorn, the Netherlands. These were pushbikes, powered by the action of the
rider's feet pushing against the ground.
Scottish blacksmith Kirkpatrick MacMillan shares creative credit with von Drais
for adding a treadle drive mechanism, in1840, that enabled the rider to lift his feet off
the ground while driving the rear wheel. However, some reports describe MacMillan's
vehicle as more of a "quadricycle".
In the 1850s and 1860s, Frenchman Ernest Michaux and his pupil Pierre Lallement
took bicycle design in a different direction, placing pedals on an enlarged front wheel.
Their creation, which came to be called the "Boneshaker", featured a heavy steel
frame on which they mounted wooden wheels with iron tires. Lallement emigrated to
America, where he recorded a patent on his bicycle in 1866 in New Haven,
Connecticut. The Boneshaker was further refined by James Starley in the 1870s.
He mounted the seat more squarely over the pedals, so that the rider could
push more firmly, and further enlarged the front wheel to increase the potential for
speed. With tires of solid rubber, his machine became known as the ordinary. British
cyclists likened the disparity in size of the two wheels to their coinage, nicknaming it
the penny-farthing. The primitive bicycles of this generation were difficult to ride, and
the high seat and poor weight distribution made for dangerous falls.
While the Starley design was much safer, the return to smaller wheels made for
a bumpy ride. The next innovations increased comfort and ushered in the 1890s
Golden Age of Bicycles. In 1888 Scotsman John Boyd Dunlop introduced the
22
pneumatic tire, which soon became universal. Shortly thereafter the rear freewheel
was developed, enabling the rider to coast without the pedals spinning out of control.
This refinement led to the 1898 invention of coaster brakes. Derailleur gears and
hand-operated, cable-pull brakes were also developed during these years, but were
only slowly adopted by casual riders. By the turn of the century, bicycling clubs
flourished on both sides of the Atlantic, and touring and racing were soon the rage.
23
1980s, and today most bikes feature 18 or more speeds. By the 1980s these newer
designs had driven the three-speed bicycle from the roads. In the late 1980s the
mountain bike became particularly popular, and in the 1990s something of a major
fad.
These task-specific designs led many American recreational cyclists to demand a
more comfortable and practical product. Manufacturers responded with the hybrid
bicycle, which restored many of the features long enjoyed by riders of the time-tested
European utility bikes.
INDUSTRY SCENARIO
¾ 4 major manufacturers – Hero, TICI, Atlas and Avon
India is the second largest maker of bicycles in the world. Around 9 million bicycles
(valued at Rs.1500 Crore) are produced each year. Ludiana has been the prime source
of components fir the cycle industry in India. Recently, Vendor bases have come up in
other parts of the country thereby diluting the geographical risk.
24
Cycles can be classified into two segments-standards and specials. There are four
major players-Hero Cycles, TI Cycles, Atlas Cycles and Avon Cycles. With changing
environment, the market for standards for standard bicycles has become highly price
sensitive allowing small players to take aggressive price postures. The special
category bicycles are more differentiated by design and finds markets in kids, students
and youth, for fitness and leisure.
MURUGAPPA GROUP
The business has its origins in 1900, when Dewan Bahadur A M Murugappa
Chettiar established a money-lending and banking business in Burma (now
Myanmar), which then spread to Malaysia, Sri Lanka, Indonesia and Vietnam. A
century down the line, it has withstood enormous vicissitudes (including strategically
moving its assets back to India and restarting from scratch in the '30s, before the
Japanese invasion in World War II) to become one of the country's biggest industrial
houses. The group turnover crossed the $ 1 billion mark in 2003-04, with an
impressive growth of 25% Rs 42,060 million in 2002-03. The group clocked a 40 per
cent jump in profit before tax over the previous year. Murugappa Group's
25
consolidated turnover for 2004-05 crossed $1.44 billion. The Group achieved a
growth of 20 per cent over the previous year.
OTHERS 14%
26
TUBE INVESTMENTS OF INDIA LIMITED
A Reputed Engineering Company in India, driving excellence in work and part of the
CORPORATE CHRONICLE
¾ Tube Products of India (TPI) was established in 1955 with the objective of
¾ TPI merged with TICI in 1959. Name of the company changed to Tube
¾ TPI established a Cold Rolling Mill in 1962 for the production of Cold Rolled
1998.
Tube Investments of India Limited is the flagship Company of Rs. 6250 cr.
Murugappa Group. It manufactures precision steel tubes and strips, car doorframes,
automotive and industrial chains and bicycles.
27
• TI is the market leader in roll formed car doorframes with 57 percent market
share by virtue of its cost efficiency, association with key auto majors and roll
forming capabilities.
virtue of its quality, cost and delivery and association with two wheeler
majors.
virtue of its brand equity, product development capability and proximity to the
markets.
The Company also has an interest in the services sector through its investments in
Cholamandalam Investment and Finance Company Ltd. and Cholamandalam MS
General Insurance Co. Ltd.
Tube Investments of India Limited was one of the most important post-
Independence forays of the Murugappa Group into manufacturing. It was a niche the
group identified as a trump card for a nascent nation; making the poor man's vehicle,
the bicycle. It was originally founded as TI Cycles of India, in 1949. Group
companies Tube Products of India and TI Miller – which manufactured cycle lamps
and dynamo sets – were merged with the company in 1959 and 1984, respectively.
28
Brands:
- The flag ship brand of TI cycles portfolio, this brand of ours is still
as young as ever. Hercules stands for a unique pride of possession - anchored in the
time-tested values of heroism and integrity, to which the brand’s customers subscribe
in their own lives.
Exports: TI Cycles is an exporter to many regions across the global - Europe, South
East Asia and Africa; being some of them.
A subsidiary, Tube Products of India was set up in 1955 in collaboration with Tube
Products (Oldbury) Ltd, UK, to produce electric resistance welded (ERW), cold
drawn welded (CDW) tubes and drawn over mandrel (DOM) tubes. In 1957, Tube
Investments of India started production of cold-rolled close annealed steel strips, in
collaboration with TI, UK, primarily to meet in-house and group requirements.
TIDC INDIA formerly known as TI Diamond Chain Ltd, was established in 1960 in
collaboration with the Diamond Chain Co, USA. Starting as a maker of bicycle
chains, it now makes over 1,000 varieties of chains — in Industrial chains TIDC
produces from tiller chains, leaf chains and conveyor chains to industrial power drive
29
chains, engineering class chains; in automotive TIDC produces motorcycle drive
chains and engine mechanism chains and fine blank parts . Annually production runs
to 45 million ESS feet, and commands 40 per cent of the domestic market share. The
company is known for developing high performance chains, for specific applications
and machinery. Some of TIDC's popular brands are Diamond and Xtron. TIDC
exports to over 50 countries worldwide.
Units
¾ T.I.CYCLES OF INDIA
Associate Company
Cycle 41%
Engineering 56%
Metal Forming 3%
30
BSA brand include:-
¾ BSA Deluxe
¾ BSA Mach
¾ BSA Diana
¾ BSA Fairy
¾ BSA Crusader
¾ BSA Cuberbibe
¾ BSA Streetcat
¾ BSA Mangoose
¾ Rock “N” Roll
¾ BSA Trialblazer
¾ BSA Holiday
¾ BSA Champtt
¾ BSA Champ
¾ BSA Champ SR,
¾ BSA Ace
¾ BSA Boost
¾ BSA Dinosaur
¾ BSA Basooka
¾ BSA Zipcat
¾ BSA Snowhite
¾ BSA Scoobee
¾ BSA Ladybird
¾ BSA Sinderllam
¾ BSA SLR Photon
¾ BSA Perz.
HERCULES brand include:-
¾ Hercules Popular
¾ Hercules Captain
¾ Hercules Commander
¾ Hercules MTB Y Bike
¾ Hercules Top Gear 5 SPD,
¾ Hercules Top Fear Y Series
¾ Hercules MTB DX,
31
¾ Hercules Cannon Barrel
¾ Hercules AXN.
The latest introductions from TI cycles are five to eighteen geared bicycles. They are:-
• Hercules Top Gear
• Hercules EZY
IN THE YEAR ’05, THE COMPANY HAS INTRODUCED 32 NEW MODELS
AND INCOME FROM NEW PRODUCTS ACCOUNTED FOR 36 PERCENT
OF TURNOVER.
Health segment
BSA Trimgym
Head-Business
Regional Brands
Operations
Support
Engg. Health & Team
Retail
Quality Mktg. HR
Services
Finance
& IT
32
FINANCE DEPARTMENT-STRUCTURE
DGM-FINANCE
MANAGER MANAGER
(Management
a/c)
PLANT/REGIONAL
ACCOUNTING
33
4.1 BALANCE SHEET ITEMS
(Rs. in lakhs)
Current
Past 4 years Description Last year year(Proj.)
2001-02 2002-03 2003-04 2004-05 2005-06 2006-07
1. FIXED ASSETS
4931 4096 4259 5183 NET BLOCK (Opening) 5963 5912
501 691 1213 1385 (+) Additions 650 500
(867) (489) 0 0 (-) Deletions 0 0
(469) (425) (674) (605) (-) Depreciation (701) (753)
4096 3873 4798 5963 NET BLOCK (Closing) 5912 5659
2. NET WORKING CAPITAL
A. Current Assets
2380 2112 3052 3086 - Inventories 2644 2411
9375 10723 10773 9707 - Receivables 10813 11393
5344 4164 4024 2571 - Other current assets 1959 2010
17099 16999 17849 15364 Total Current Assets 15416 15814
7031 6971 5889 7757 B. Current Liabilities 9618 9980
10068 11960 11960 7607 NET WORKING CAPITAL (A-B) 5798 5834
14164 13902 16758 13570 TOTAL CAPITAL EMPLOYED 11709 11492
Break up of Inventories
992 984 1592 1564 - Raw Materials 1333 1205
326 126 320 190 - Work In Progress 193 209
965 910 1047 1274 - Finished Goods 1059 947
95 93 93 58 - Stores & Spares 59 50
2380 2112 3052 3086 Total Inventory 2644 2411
34
Changes in the working capital statement for the year ended
2001-2002 (Rs. In lakhs)
Particulars 2001 2002 Increase Decrease
Current
Assets:
- Inventories 2380 2112 268
- Receivables 9375 10723 1348
- Other 5344 4164 1180
current assets
A Total 17099 16999 1348 1448
10080
10068
10070
10060
10050
10040 Working Capital
10028
10030
10020
10010
10000
2001 2002
Inference:
35
The above chart clearly shows the decrease in the working capital for the year
2001 to 2002. All the Current assets except receivables have decreased in year
2002 as compared to year 2001.The end result of the statement of changes in
working capital after comparing all the increases and decreases is the net decrease
in the amount of working capital. The above chart focuses on the fact that the
decrease in working capital is Rs.40 lakhs.
12500
11960
12000
11500
11000
Working Capital
10500
10028
10000
9500
9000
2002 2003
36
Inference:
The above chart clearly shows the increase in the working capital for the year
2002 to 2003. All the Current assets except other current assets have increased in
year 2003 as compared to year 2002. The end result of the statement of changes in
working capital after comparing all the increases and decreases is the net increase
in the amount of working capital. The above chart focuses on the fact that the
increase in working capital is Rs.1932 lakhs.
14000
11960
12000
10000
7607
8000
Working Capital
6000
4000
2000
0
2003 2004
37
Inference:
The above chart clearly shows the decrease in the working capital for the year
2003 to 2004. All the Current assets except inventories have decreased in year
2004 as compared to year 2003. The end result of the statement of changes in
working capital after comparing all the increases and decreases is the net decrease
in the amount of working capital. The above chart focuses on the fact that the
decrease in working capital is Rs.4353 lakhs.
8000 7607
7000
5798
6000
5000
4000 Working Capital
3000
2000
1000
0
2004 2005
38
Inference:
The above chart clearly shows the decrease in the working capital for the year
2004 to 2005. All the Current assets except receivables have decreased in 2005 as
compared to year 2004. The end result of the statement of changes in working
capital after comparing all the increases and decreases is the net decrease in the
amount of working capital. The above chart focuses on the fact that the decrease
in working capital is Rs.1809 lakhs.
5840 5834
5830
5820
5790
5780
2005 2006
Inference:
The above chart clearly shows the increase in the working capital for the year
2005 to 2006 All the Current assets except inventories have increased in 2006 as
39
compared to year 2005. The end result of the statement of changes in working
capital after comparing all the increases and decreases is the net decrease in the
amount of working capital. The above chart focuses on the fact that the decrease
in working capital is Rs.36 lakhs.
4.2 KEY WORKING CAPITAL RATIOS
1. Current Ratio:
Current Ratio = Total current assets / Total current liabilities
Current Assets are assets that can readily turn in to cash or will do so within 12
months in the course of business.
Current Liabilities are amount that are due to pay within the coming 12 months.
For example, 1.5 times means that you should be able to lay your hands on
Rs.1.50 for every Rs.1.00 you owe. Less than 1 times e.g. 0.75 means that you
could have liquidity problems and be under pressure to generate sufficient cash to
meet oncoming demands.
The following table shows the current ratio for the years 2001-2005:
Years Current Assets Current Liabilities Current Ratio
(Rs. in lakhs) (Rs. in lakhs)
Current Ratio
3.5
3.03
3
2.43 2.44
2.5
1.98
2
No. of times 1.6
1.5
Series1
1
0.5
0
2001-02 2002-03 2003-04 2004-05 2005-06
Years
Inference:
The amount of liabilities is fluctuating for the entire 5 years, where as amount
of assets is not much fluctuating in these periods. The current ratio is high in the
40
year 2003, due to decreased amount in liability. So in that year alone the company
has reduced its borrowings. The ratio is maintained in the couple of first & last
years, which shows that the liquidity problem is avoided by the firm.
2. Quick Ratio:
Quick Ratio = (Total current assets – Inventory) / Total current
liabilities
It is similar to the Current Ratio, but takes into account of the fact that it may take
time to convert inventory into cash.
The following table shows the quick ratio for the years 2001-2005:
(Rs. In lakhs)
Years Current Inventory Current Quick Ratio
Assets Liabilities
Quick Ratio
3
2.51
2.5
2.09 2.14
2
1.58
No. of times 1.5 1.33
Series1
1
0.5
0
2001-02 2002-03 2003-04 2004-05 2005-06
Years
Inference:
41
The chart clearly shows that the last two years stocks are quickly converted in
to cash, when compared to the first three years. This is mainly due to the
implementation of VMI method by the company. The year 2003 is the highest
time taken year to convert stock into cash. This is due to their clearance of the
stock to some extent.
3. Working Capital Turnover Ratio:
Working Capital ratio measures the effective utilization of Working Capital. The ratio
establishes relationship between cost of sales and Working Capital.
Working Capital Turnover Ratio = Sales / Net Working Capital
Where: Net Working Capital = Current Assets – Current Liabilities
The following table shows Working Capital Turnover Ratio for years 2001 to 2005:
Years Sales Net Working Capital Working Capital Turnover
(Rs. in (Rs. in lakhs) Ratio
lakhs)
2001-2002 45364 10068 4.50 times
2002-2003 45165 11960 3.80 times
2003-2004 48262 11960 4.04 times
2004-2005 55153 7607 7.25 times
2005-2006 48350 5798 8.33 times
Working capital turnover chart 2001-2005:
9
8
7
6
5
No. of times
4
3 Series1
2
1
0
2001- 2002- 2003- 2004- 2005-
2002 2003 2004 2005 2006
Years
Inference:
42
In the current year 2005 the higher is the ratio i.e. 8.3 times. It indicates the
lower investment of Working Capital and the company plans to attain more
profits. But in the year 2001 it has a Working Capital of 4.5 times, which indicates
a higher investment of Working Capital. For the years 2002 and 2003 the sales is
comparatively lower than the rest of the years.
FINDINGS
¾ From the past 5 year data, it is very clear that the working capital amount
is fluctuating.
¾ In the company also, they are not taking much care in reducing the
working capital.
¾ The working capital turnover ratio is quite good in the years 2004 and
2005.
department.
¾ Last but not the least, the different parts of finance department itself is not
having a very good contact with each other. This doesn’t make a way for
SUGGESTIONS
9 Inventories constitute a major part of current assets. Thus the company
should take stem action with reducing its inventory. Even though the
company is already equipped with the VMI method, they should try to
implement JIT method also for certain high cost products. This
implementation should be done immediately.
43
9 A sundry debtor is also a major constituent of current assets. But the
company should reduce the level of debtors, either by collecting money as
advance at in case of Government orders, receive cheques which could be
forfeited.
9 TI CYCLES OF INDIA LIMITED should take steps to increase the level
of current assets to current liabilities. If this procession could be increased,
TI CYCLES can get more credit from its suppliers, as suppliers look into
the ability of the firm to pay its cash.
9 The cash level maintained by TI CYCLES is quite weak. But personal
investigation with the staffs revealed that the bank facility will offer the
cushion and would be in a position to repay its contingencies. Additionally
TUBE INVESTMENTS OF INDIA LIMITED also helps them.
9 TI CYCLES should improve its corporate image for increasing the credit
grant given by the suppliers. This would facilitate TI CYCLES to reduce
the working capital.
BIBLIOGRAPHY
BOOK NAME AUTHOR
NAME
WEBSITE : www.planware.org
Data are collected from Annual Reports of TI CYCLES INDIA LIMITED.
44