Professional Documents
Culture Documents
1
CHAPTER –I
INTRODUCTION
2
INTRODUCTION
To go deeper into the topic first of all the meaning of working capital should
be made clear. The term working capital stands for that part of the capital, which is
required for financing the current needs of the company.
It is usually invested in raw material stock (both finished and semi finished).
Accounts receivable, saleable securities and in cash. Capital in all these forms is
constantly being converted into cash and this cash flow out again in exchange for
other forms of working constantly turned over management of working capital
usually involves planning and controlling these current assets.
3
The company will not be in a position to purchase raw material, pay wages
and other expenses required for manufacturing the goods. Therefore sufficient
amount of working capital is to be maintained at any point of time.
A firm must adequate working capital i.e., as much needed by the firm. It
should neither be excessive or inadequate. Both the situations are harmful to the
concern. Excessive working capital means the firm has idle funds, which earn no
profits for the firm inadequate working capital ultimately results in production
interruptions and lowering down of the profitability.
There is a direct relationship between risk and profitability, higher the risk
higher is the profitability, while lower the risk lowers is the profitability.
4
TYPE OF WORKING CAPITAL:
Permanent working refers to the minimum amount of investment in all current assets
which is required at all times to carryout minimum level of business activities in
other words. It represents the current assets required on a counting basis over the
entire yea the Tendon committee has referred tot his type of working capital as
“Core current assets”.
Temporary working capital refers to that amount of working capital, which keeps on
fluctuating, from time to time on the basis of business activities. In other words it
represents additional current assets required at different times the operating year.
5
RESEARCH METHODOLOGY:
The proposed study is carried with the help of both primary and secondary
sources of data.
PRIMARY DATA:
The primary data is collected by interacting with the finance manager and
other concerned executives at the administrative office this is natural occurring
material. It is obtained from cement rocks. These cement rocks are claying limestone
containing solicits, illuminates of calcium. The selling property of this cement is
more than the Portland cement but is comprehensive strength is half of its.
The primary data is collected by interacting with the finance manager and other
concerned executives at the administrative Of the company.
SECONDARY DATA:
All the secondary data used for the study has been extracted from the annual
reports, manuals and other published material of the company.
6
management with a view to investigate the cause of such problems, the personal or
institutional factors responsible for the amendments necessary. In the policy
formulation, implementation, and the changes that should be brought about in the
current working capital management, for ensuring effective utilization of the
resource employed. The fundamental principle underlying the investigation is to
bring to fore the basic managerial factors responsible for the inefficiencies in
working capital management of Kesoram Cements.
7
OBJECTIVES OF THE STUDY:
Since it will not be possible to conduct a micro level study of all cement
industries in Andhra Pradesh, the study is restricted to Kesoram Cement only.
8
CHAPTER-II
REVIEW OF LITERATURE
9
REVIEW OF LITERATURE
2. Smith Keith V. (1973) believes that Research which concerns shorter range or
working capital decision making would appear to have been less productive. The
inability of financial managers to plan and control properly the current assets and
current liabilities of their respective firms has been the probable cause of business
failure in recent years. Current assets collectively represent the single largest
investment for many firms, while current liabilities account for a major part of total
financing in many instances. This paper covers eight distinct approaches to working
capital management. The first three – aggregate guidelines, constraints set and cost
balancing are partial models; two other approaches - probability models and
portfolio theory, emphasize future uncertainty and interdepencies while the
remaining three approaches - mathematical programming, multiple goals and
financial simulation have a wider systematic focus.
10
level is exercised primarily through credit controls. The Tandon Study Group has
provided a comprehensive operational framework for the same. In operational terms,
efficient working capital consists of determining the optimum level of working
capital, financing it imaginatively and exercising control over it. He concludes that
at the corporate level investment in working capital is as important as investment in
fixed assets. And especially for a company which is not growing, survival will be
possible only so long as it can match increase in operational cost with improved
operational efficiency, one of the most important aspects of which is management of
working capital.
5. Kaveri V. S. (1985) has based his writing on the RBI‟s studies on finances of
large public limited companies. This review of working capital finance refers to two
points of time i.e., the accounting years ending in 1979 and 1983 and is based on the
data as given in the Reserve Bank of India on studies of these companies for the
respective dates. He observes that the Indian industry has by and large failed to
change its pattern of working capital financing in keeping with the norms suggested
by the Chore Committee. While the position of working capital management showed
some investment between 1975-79 and 1979-83, industries have not succeeded in
widening the base of long-term funds to the desired extent. The author concludes
with the observation that despite giving sufficient time to the industries to readjust
the capital structure so as to shift from the first method to the second method,
progress achieved towards this end fell short of what was desired under the second
method of working capital finance. uncertainty and interdepencies while the
remaining three approaches -mathematical programming, multiple goals and
financial simulation have a wider systematic focus.
6. Fazzari Steven M. and Petersen Bruce C. (1993) throws light on new tests for
finance constraints on investment by emphasising the often neglected role of
working capital as both a use and a source of unds. The authors believe that working
capital is also a source of liquidity that should be used to smooth fixed investment
relative to cash-flow shocks if firms face finance constraints. They have found that
11
working capital investment is “excessively sensitive” to cashflow fluctuations.
Besides, when working capital investment is included in a fixed-investment
regression as a use or source of funds, it has a negative coefficient. They conclude
that controlling for the smoothing role of working capital results in a much larger
estimate of the long-run impact of finance constraints than reported in other studies.
7. Ahmed Habib (1998) points out that when the interest rate is included; money
loses its predictive power on output. The study explicates this finding by using a
rational expectations model where production decisions of firm required debt
finance working capital. Working capital is an important factor and its cost, the rate
of interest, affects the supply of goods by firms. Monetary policy shocks, thus, affect
the interest rate and the supply side, and as a result price and output produced by
firms. The model indicates that this can cause the predictive power of monetary
shocks on output to diminish when the interest rate is used in 97 empirical analysis.
The model also alludes to the effects of monetary policy on the price level through
the supply side (cost push) factors.
8.Prof. Mallick Amit and Sur Debasish (1998) attempt to make an empirical study
of AFT Industries Ltd, a tea producing company in Assam for assessing the impact
of working capital on its profitability during the period 1986-87 to 1995- 96. The
author has explored the co-relation between ROI and several ratios relating to
working capital management. On the whole, this study of the correlation between
the elected ratios in the area of working capital management and profitability of the
company revealed both negative and positive effects. Moreover, the WCL of the
company recorded a fluctuating trend during the period under study.
9. Hossain, Syed Zabid (1999) throws light on the various aspects of working
capital position. He has evaluated working capital and its components through the
use of ratio analysis. For each aspect of analysis certain ratios are computed and
then results are compared with the standard ratio or industry average.
12
10. Singaravel, P. (1999) focuses on the interdependency among working
capital, liquidity and profitability, of which sufficiency of liquidity comes in the
first preference followed by sufficiency of working capital and profitability. The
article is an in-depth analysis of liquidity and its interrelationship with working
capital and profitability. As the working capital, liquidity and profitability are in
triangular position, none is dispensable at the satisfaction of the other. Excess of
stock-in-trade over bank over-draft and excess of liquid assets over current
liabilities other than bank over-draft generate working capital for the business.
Alternatively, working capital requirements are made for long-term funds, which
affect the profitability.
11. Garg Pawan Kumar (1999) focuses on the study of working capital trend
and liquidity analysis in the selected public sector enterprises of Haryana. The
study suggests forecasting of working capital requirement confined mainly to
various components of working capital. After considering the facts, the author
realized the need for proper assessment and forecasting of working capital in the
public sector undertaking. For this purpose, he has suggested the analysis of
production schedule, sales trend, labor cost etc., should be taken into
consideration. He further suggested the need for better management of
components of working capital.
12. Bhatt V. V. (1972) He has given concentration on system to appraise
working capital management and its finance especially for the large-scale
companies. This tools also helpful to other sectors like agriculture as well retail
trade etc. As bank, provide short-term finance to operation of business at the
same time need to pay attention on repayment of loan and required finance
necessity. If these two area is to be, maintain properly no need to appraise the
working capital management concern.
13. Smith Keith V. (1973) Research has been given focused on the short-term
finance need to be given more attention for the success of the individual firm.
For that, finance manager has to give more attention on current assets and
current liability. Many firms do investment of current assets in a basket while
current liability in many different request. This paper consist eight distinct
approaches to working capital management out of it first three gives common
13
guidelines next three regarding constrain set and cost balancing and last two
about probability models and portfolio theory.
14. Rao K.V. and RaoChinta (1991):- This study observed that strong and
weak point of conventional techniques of working capital analysis. Outcomes of
this study shows that some of the conventional techniques, which could realize
the working capital behavior well. In addition, some of them fail to do so. Thus
authors suggest proper working capital management with conventional method
i.e. ratio analysis. Study suggests further inclusive factors, which are decisive
yardstick in working capital efficiency.
15. RaoGovinda D. and Rao P. M. (1999):- As per the study, management of
working capital is constant process. So that proper observation on various
components is needed. At the end relationship between different components are
needed. This provides proper direction.
14
THEORETICAL REVIEW
Working capital is that amount of funds, which is required to carry out the
day-to-day operations of an enterprise. It may also regard as that position of an
enterprise total capital, which is employed in its short-term operations. This
operation consists of primarily such items as raw materials, semi-finished goods,
finished goods, sundry debtors, short-term investments etc. Thus, working capital
also refers to all the short-term assets known as current assets used in day-to-day
operations of an organization.
15
GROSS WORKING CAPITAL: (GWC)
The gross working capital simply called as working capital, refers to the
firm’s investment in current assets. Current assets are the assets which can be
converted into cash within an accounting year (or operating cycle) and include cash,
short-term securities, debtors, bills receivables, inventories and prepaid expenses.
16
NET WORKING CAPITAL: (NWC)
17
Another aspect of the gross working capital points to the need of arranging
funds to the need of arranging funds to finance current assets. Whenever a need for
working capital arises due to the increasing level of business avidity or for any other
reason. Financing arrangement should be made quickly. Similarly, if suddenly, some
surplus funds arise they should not be allowed to remain idle, but should be invested
in short term securities. Thus, the financial manager should have knowledge of the
sources of working capital funds as well as investment avenues where idle funds
may be temporarily invested.
Net working capital, being the difference between current assets and current
liabilities, is a quality concept it
We know that firm aim at maximizing the wealth of the share holder’s, a
firm should earn sufficient returns from its operations earning a steady amount of
profit requires successful sales activities. The firm has to invest enough funds in
current assets for the success of sales activity. Current assets are needed because
sales do not convert into cash instantaneously. There is always an operating cycle
involved in conversion of sales into cash.
18
OPERATING CYCLE:
Operating cycle is the time duration required to convert sales, after the
conversion of the resources into inventories, into cash. The operating cycle of a
manufacturing company involves three phases;
Diagrams
CASH
Sales Work-in-Progress
Finished
Goods
Operating Cycle of a Non manufacturing Firm Operating Cycle of Service and Finance Firm
19
For calculation of net operating cycle, various conversion periods are
calculated using the following formulas:
1) Raw Material Conversion Period
20
Need for Working Cap ital:
Only in the most unusual of businesses would there be a constant need for
working capital funding. For most businesses there would be weekly fluctuations.
Many businesses operate in industries that have seasonal changes in demand.
This means that sales, stocks, debtors, etc. would be at higher levels at some
predictable times of the year than at others.
In principle, the working capital need can be separated into two parts:
(1) Permanent working capital
(2) Variable working capital
21
PERMANENT AND VARIABLE WORKING CAPITAL:
The extra working capital, needed to support the changing production and
sales activities is called fluctuating, or variable or temporary working capital. Both
kinds of working capital permanent and temporary are necessary to facilitate
production and sale through operating cycle, but temporary working capital is
created by the firm to meet its liquidity requirements that will last only temporarily.
Diagrams
Temporary or
Fluctuating
(Fig-1a) Permanent
Time
Fig-1a illustrates differences between permanent and temporary working
capital. It is shown that permanent working capital is stable over time, while
temporary working capital is fluctuating some times increasing and sometimes
decreasing.
For a growing firm the difference between permanent and temporary working
capital can be depicted through fig-1b.
(Fig-1b)
Temporary or
Fluctuating
Permanent
22
Time
ADEQUACY OF WORKING CAPITAL:
The firm should maintain a sound working capital position.It should have
adequate working capital to run its business operations. Both excessive as well as
inadequate working capital positions are dangerous from the firm’s point of view.
Excessive working capital means idle funds which earn no profits for the firm.
Paucity in working capital not only impairs firm’s profitability but also results in
production interruptions and inefficiencies.
23
d) Fixed assets are not utilized for the lack of working capital funds. Thus the
firm’s profitability would deteriorate.
e) Paucity of working capital funds renders the firm unable to avail attractive
credit opportunities etc.,
f) The firm loses its reputation when it is not in a position to honour its short
term obligations. As a result the firm faces tight credit terms.
(a) Conservative Approach: Under this policy the firm holds relatively large
proportion of total assets in the form of current assets. This policy lowers expected
profitability, assuming that current liabilities remain constant. This policy also
increases the firm’s net working capital position resulting in a lower risk that firm
will encounter financial problems.
(b) Aggressive Approach: Under this policy a firm holds relatively small proportions
of total assets in the form of current assets and thus, has relatively less net working
capital. Consequently this policy yields higher expected profit and higher risk.
(c) Moderate Approach: Under this policy, expected profitability and risk will fall
between those by Conservative approach and Aggressive approach.
The relationship between current assets and sales under the above policies is shown
below in fig-c3.
Conservativ Moderat
e e
Aggressive
(Fig-c3)
24
DETERMINANTS OF WORKING CAPITAL:
25
SOURCES OF WORKING CAPITAL
The typical sources of working capital are summarized as below
FUNDS FROM OPERATIONS (ADJUSTED NET INCOME).
26
CHAPTER -III
INDUSTRY PROFILE
&
COMPANY PROFILE
27
INDUSTRY AND COMPANY PROFILE
Kesoram Cement Industry is one among the industrial giants in the country,
today serving the nation on the Industrial front, Kesoram Industries Ltd has a
chequered and eventful dating back to the 1920’s .When the Industrial house of
Birla acquired it with only a textile mill under its banner in 1927 it grew from
strength and spread its activities to newer fields like Rayon, pulp, Transparent paper,
pipes refractory, tiers and other products.
The government of India-licensed the cement Industry in the year 1966
with a view to attract private entrepreneurs to argument the cement
production.Kesoram rose to the occasion and decided to setup few cement plants in
the country.
The company first unit was Basanth Nagar with a capacity of 2.5 Lakh tones
in corporation humbles suspension pre heater system was commissioned during the
year 1969.
The second unit was setup in 1971 which added 2.000 Lakh tones capacity.
The third unit with capacity 2.5 lakh tones went to stream in 1978. It was further
expanded to make it a 9.00 Lakh tones plant at Basanth Nagar.The coal for this
company is being a supplied singareni collieries and the power is obtained from
APSEDB.The power demand for the factory is about 21mw.
The Kesoram Cement Industry came up with the capacitive thermal power
plant of 18mv capacity for uninterrupted power supply. This is in addition to the
D.G.set’s generating 8mv of power. Which would ensure consistency in the supply
of cement even during power cut period?
Birla Supreme is popular brand of Kesoram Cement from its prestigious
plant of Basanth Nagar in A.P., which has out standing track record in performance
and productivity serving the national for the last three decaded.It has proved its
distinction by bagging several national and state awards. It also has the distinction of
achieving optimum capacity utilization.
Kesoram offers a choice of top quality Portland cement of light, heavy
construction and allied application. Quality is built in every fact of the operations.
28
The plant layout is rational to begin with the lime stone is rich in calcium
carbonate, a key factor that influences the quality of the final product. The dry
process of technology used in the latest computerized monitoring.
Types of sales:
Depot sales.
Site sales.
Depot sales:
The required amount of cement is supplied to the dealer’s from the depot.
The branches of the company make these sales.
Site sales:
The required quantity of cement is directly sold by the company to required
group or organization dealer’s etc.
Distribution channel:
Kesoram cement follows intensive type of Distribution channel.
Intensive Distribution:
In an intensive distribution strategy the manufactures makes the goods or
services available in as many outlets as possible.
Dealer’s selection:
The company selects the Dealer’s after taking into consideration the financial
position the area, the dealer’s opinion regarding the product. The company takes
more attention for selecting dealers in the urban region.
The incentive facilities given to the Dealers by the company are quantity
(trade discount) cash discount and sliding scale discount (Annual Discount).
Keroram cement undertaking marketing activities extensively in the state of
A.p. Karnataka, Kerala, Maharashtra and Gujrat.In A.P. sales depots are located in
different areas like karimnagar,Warangal , Nizamabad,vijaywada and Nellore.In
other states it has opened 19 depots.
The market share of Kesoram cement in A.P. is 7.59% .The market share of
the company in various states is shown as under.
29
STATES MARKET SHARE
Karnataka 4.9%
Tamilnadu 0.94%
Kerala 0.29%
Maharashtra 2.81%
The share of kesoram cement in the all India cement market is 1.19%
PRODUCTION OF KESORAM CEMENT
YEAR TONES
2019-20 4,45,441
2020-21 8,14,921(more capacity)
2021-22 7,82,385(due to power cut)
An average sale of the company is between 2000 to 2200 metric tones per day.
The company takes order through its branch builders. Dealers and from any
organization if ordered for bulk quantity.
Sales promotion:
The company has got a healthy sales promotion it has taken much
concentration in advertising of the product through various means like.
1. News paper
2. Television.
3. Wall painting.
4. Bus panels
5. Shop paintings.
KESORAM CEMENT ADVANTAGES:
1. Helps in designing sleeker and more elegant structures giving greater
flexibility in design concept.
2. Due to its quality. Super fine constriction can be achieved.
3. It gives maximum strength at minimum use of cement with water in the
water cement ratio especially the 53 grade.
4. Better water proofing is achieved due to low heart of hydration. As the
shrinkage will be less. Which means fewer cracks
30
5. Better finish is achieved due to fitness and hence better work ability. Thus
plastering becomes easier with better finish.
31
sector” First prize in the state level by the national
savings Govt of India.
20 1998-99 The “best Efforts in rural development by an industry in
the state” by the federation of A.P. chambers of
commerce& industry(FAPCCI), HYD.
20 1998-99 The “best Efforts in rural development by an industry in
the state” by the federation of A.P. chambers of
commerce& industry(FAPCCI), HYD.
21 1999 Mines environment & pollution control-first prize
22 1999-00 Award for best efforts in environmental protection in the
region by the Godavari pradushana pariharana
paryavarana parirakshana gavakshamu (GPPPPG) (A
voluntary organization for pollution control &
environmental protection). Godavarikhani.
23 2000 First prize for Horticulture show (for carambola fruit) held at
public gardens, HYD being organized by director of
Horticulture
24 2000-01 Award for the best environment protection efforts put in by
kesoram cement being organized by (GPPPPG) at Ravindra
Bharathi HYD on the occasion of “Earth Day” on 22-4-2001.
The award was presented by the Hon’ble minister of for
urban development Sri Bandaru Dattatreya.
25 2009 Company has got ISO-4001 certification pertaining to
environment from Bureau of Indian standards.
26 July2015 Vanamithra Award from the District collector
27 2016-17 Award for the Best efforts put in by kesoram cement for
PROTECTING THE ENVIRONMENT presented by the
32
Godavari pradushana pariharana paryavarana parirakshana
gavakshamu (GPPPPG) on the occasion of “EARTH DAY”
celebrations at @ GODAVARIKHANI on 22-04-2003
28 2017 Company has got OHAS-18001(Occupational Health &
safety Assessment series) Certification from DNV new Delhi
29 2018-19 MINES SAFETY WEEK
(24-14-2003)
1. Over all performance -II prize
2. Operation and maintenance machines -I prize
3. Protection equipment, vocational and
Supervision standard -I prize
4. Environment & pollution control -II prize
5. Hose -II prize
6. Welfare amenities -II prize
33
WELFARE AND RECREATION FACILITIES AT A GLANCE
1) RECREATION CLUB:
For the purpose recreation facilities two auditors provided for the
employee to indoor games like shuttle. Chess caroms and for
organizing functions and activities like drama, Music, and Dance
concert etc.
2) LIBRARIES AND READING ROOMS:
The company has provided libraries and reading rooms for the
benefit of the employee. About 5000 books available in read the
libraries. All kinds of newspapers and magazines are made
available in reading rooms for the daily reading of the employees
and their families.
3) CANTEEN:
Is provided to cater to the needs of the employees for the supply
of snacks, tea, coffee and meals.
4) SCHOOLS:
One English medium school and Telugu medium school are
provided to meet the education requirement of the employee’s
children.
5) DISPENSARY:
The company has provided a dispensary with a qualified medical
officer and paramedical staff for the benefit or the employee. The
employee’s covered under ESI scheme has to avail the medical
facilities from the ESI hospital.
6) KESORAM CONSUMER CO-OP, STORE:
Consumer co-op stores are available to meet the needs of the
employees for supply of essential commodities like rice. Wheat
sugar kerosene etc., on cash credit basis
7) SPORT AND GAMES:
Competitors in sport and games are conducted every year for Aug
18 and Jan 26 among the employees.
34
8) HOUSE JOURNAL:
A house journal in the name of basanthnagar samachar is brought
out
Quarterly where in the important of the plant are published.
AIMS:
35
CHAPTER- V
DATA ANALYSIS
&
INTERPRETETION
36
DATA ANALYSIS AND INTERPRETATION
37
Current Assets:
1. Inventories
a) Raw and packing material
b) Stock –in-progress
c) Finished goods.
d) Consumables
e) Stores and spares
2. Sundry Debtors
a) Debts
b) Others
3. Cash and Bank Balance
a) Cash in hands
b) Cash at bank
4. Loans and advances
a) Advances recoverable in cash
b) Prepaid expanses
c) Deposit recoverable
d) Tax deducted at source
e) Advance tax
f) Advances to supplies
Current Liabilities:
1. Sundry Creditors
a) Creditors for material
b) Creditors for capital expenditure.
2. provisions
a) provisions for Income-tax
b) Provisions for Bonus.
c) Proposed Divided
d) Dividend tax
38
3. Other liabilities:
a. Deposits
b. Advances from customers
c. Interest accrued but not due
d. Tax deducted at source payable
e. Others
In order to oases the adequacy and effectiveness for working policies OF KCI P Ltd
over the last five years a detailed analysis into working Capitals as take up with the
help of trend analysis and accounting ratios.
39
STATEMENT OF CHANGES IN WORKING CAPITAL
Current assets:
a)Inventories 1828415214 1960349214 431943015
b)Sundry debtors 1839981476 1835619883
c)Cash&Bank 315181523 198618590 4363663
d) Other C.A. 182147852 263218444 81493592 146588533
e)Loans&Advances 997149989 1933537983 19635494
Total
4559802218 4971632141
Current liabilities:
a)Liabilities
b)Provisions
1787645302 1772822282 285176980
NWC(A-B) 36837451
2524743182 2561881473
Increase in W.C.
36837451
40
STATEMENT OF CHANGES IN WORKING CAPITAL
Current assets:
a)Inventories 1960349214 2031562246 70316035
b)Sundry debtors 1835619883 2017943703 467963187
c)Cash&Bank 198618590 243527953
d) Other C.A. 263218444 219176744 44918363 44041700
e)Loans&Advances 1933537983 893837399 149701484
Total
4971632141 5395178045
Current liabilities:
a)Liabilities 1772822282 1757923487
b)Provision 637159286 694329841
NWC(A-B)
2561881473 3247148380
Increase in W.C.
685477837
685477837
3247148380 3247148380 915421576 915421576
41
Current Assets:
Inventories
Raw and packing material
Stock –in-progress
Finished goods.
Consumables
Stores and spares
Sundry Debtors
Debts
Others
Cash and Bank Balance
Cash in hands
Cash at bank
Loans and advances
Advances recoverable in cash
Prepaid expanses
Deposit recoverable
Tax deducted at source
Advance tax
Advances to supplies
Current Liabilities:
Sundry Creditors
Creditors for material
Creditors for capital expenditure.
Provisions
Provisions for Income-tax
Provisions for Bonus.
Proposed Divided
Dividend tax
42
4. Other liabilities:
Deposits
Advances from customers
Interest accrued but not due
Tax deducted at source payable
Others
In order to oases the adequacy and effectiveness for working policies OF KCI P
Ltd over the last five years a detailed analysis into working Capitals as take up with
the help of trend analysis and accounting ratios.
43
STATEMENT OF CHANGES IN WORKING CAPITAL
Current assets:
a)Inventories 1821777224 1828415214 293371919
b)Sundry debtors 1914577269 1839981476 61987649 376344854
c)Cash&Bank 251992974 315181523 239031854
d) Other C.A. 559181714 182147852 376975953
e)Loans&Advances 763166566 997149989
Total
Current liabilities: 5315374838 4559802218 162769002
a)Liabilities 1920417304 1787645302
b)Provisions 433233217 547416821
Total
2146647518 2035149153
NWC(A-B)
727984228 147181516
3252727320 2524743182
Decrease in W.C.
727984228
44
STATEMENT OF CHANGES IN WORKING CAPITAL
Current assets:
a)Inventories 1828415214 1960349214 431943015
b)Sundry debtors 1839981476 1835619883
c)Cash&Bank 315181523 198618590 4363663
d) Other C.A. 182147852 263218444 81493592 146588533
e)Loans&Advances 997149989 1933537983 19635494
Current liabilities:
a)Liabilities 1787645302 1772822282 285176980
b)Provisions 547416821 637159286
89718465
45
STATEMENT OF CHANGES IN WORKING CAPITAL
Current assets:
a)Inventories 1960349214 2031562246 70316035
b)Sundry debtors 1835619883 2017943703 467963187
c)Cash&Bank 198618590 243527953 44918363 44041700
d) Other C.A. 263218444 219176744 149701484
e)Loans&Advances 1933537983 893837399
Current liabilities:
a)Liabilities 1772822282 1757923487
b)Provision 637159286 694329841
NWC(A-B) 685477837
2561881473 3247148380
Increase in W.C.
685477837
46
RATIOS
TYPES OF RATIOS:
Several ratios calculated from the accounting data can be grouped into
various classes according to the financial activity of function to be valuated. The
parties which generally interested in financial analysis are short and long term
creditors owners and management short-term creditors are mainly Interested in
liquidity or the short-term solvency of the firm.
LIQUIDITY RATIOS:
47
CURRENT RATIO:
The current ratio is calculated by dividing current assets by current liabilities
current ratio=current assets/current Liabilities current assets include cash and those
assets which can be converted into cash within in a year, such as marketable
securities, debtors and inventories prepaid expenses are also include in current assets
as they representing the payments that will have not to make by the firm in the near
future.
All obligations maturing within a year one included in current liability thus
current liabilities include creditors .Bills payable accrued expenses short them loans.
Income tax liability and long term debts maturing in the current year. The current
ratio is a measure of the firm’s short-term sloveney.It indicates the availability of
current assets in rupees for every one rupee of current liability. Ratio grater than one
means that the firm has more current assets claims against them.
CURRENT RATIO:
48
CURRENT RATIO
3.5
3
2.5
RATIO
2
Series1
1.5
1
0.5
0
INTERPRETATION:
a) The current ratio shows fluctuating trend during review period 2019.
b) During they year 2017-2018 the current ratio was shown at 3.04 times where
as it has decreased to 0.46 during the year 2021-2022.
c) The highest current ratio was shown at 3.04 times during year 2017-2018
which shown that idle evolved and its more that idle ratio is of 2:1.
d) The current ratio of the company more that the idle ratio of 2;1 .In all years
over the review period 2017-2022 and average current ratio was 2.49 times
regarded during the review period.
e) The liquidity position of the firm is very sound.
49
QUICK RATIO:
This ratio establishes a relationship between quick of liquid and current
liabilities. Assets liquid if it can be converted into cash immediately or reasonably
soon without a loss of cash value. Other assets which are considered to be relatively
liquid and include in quick assets are books debts means debtors and bills
receivables and marketable securities which are temporary quoted ones. Inventories
are considered to be less liquid. Inventories normally require sometimes for
releasing into cash, their values also tendency to fluctuate.
The quick ratio is found out by dividing the total of the quick assets by total
current liabilities.
50
QUICK RATIO
2.5
2
RATIO
1.5
Series1
1
0.5
INTERPRETATION:
a) The current ratio shown fluctuating trend during review period 2020.
b) During the year 2017-2018 the current ratio was shown at 2.19 times where
as it has decreased to 0.48 during the year 2021-2022.
c) The highest current ratio was shown at 2.19 times during year 2018-2019
which shows that idle evolved and its more that idle ratio is of 2:1.
d) The current ratio of the company more that the idle ratio of 2:1 .In all the
years over the review period 2021-2022 and average current ratio was 2.49
times regarded during the review period.
e) The liquidity position of the firm is very sound.
51
INVENTORY OR STOCK TURNOVER RATIO:
This ratio indicates the number of times inventory or stock is replaced during
the year. It measures the relationship between goods sold and inventories level. The
ratio can be calculated in two ways.
a) By dividing the cost of goods sold by average stock. Thus inventory
Turn over =Cost of goods sold/average inventory.
Cost of goods sold=opening stock+manufacturing cost+purchase
+closing stock of inventory.
Average inventory (opening stock+closing stock)/2.
b) Sometimes the analyst feels difficult in getting the information
regarding . inventory level or cost of goods. The
second approach can be followed.
i.e. by dividing total sales by closing inventory thus
Inventory turnover=Total sales/Closing stock in theory the second approach is not
logical as because the variable the variable are not strictly comparable.
52
INVENTORY TURNOVER RATIO
10
8
RATIO
6
Series1
4
INTERPRETATIONS:
The inventory turnover ratio was shown the fluctuating trend during the
review period.
The inventory turnover ratio was recorded at 5.64 times during the year
2017-2018 and gradually increases to 9.27, which are the highest of the
review period.
The average turnover ratio was observed 6.55 times during the review period
2017-2018.
This ratio indicates the efficiency of the firm in selling its products or
services. A high ratio indicates management of inventory. In the above ratio
it indicates that the inventory is getting converted in to cash in the 5 years.
This implies that the management of inventory is satisfied.
53
INVENTORY CONVERSION PERIOD:
It indicates the average time taken for clearing the stocks .This period is
calculated as flowing.
Inventory conversion period=365/inventory turnery turnover ratio
I.C.P=current asset inventory *no of working days /net sales.
YEAR PERIOD INVENTORY RATIO
TURNOVER
RATIO
2017-2018 365 3.22 146
2018-2019 365 9.27 39
INTERPRETATIONS:
Inventory conversion period has shown the fluctuation trend during
the review period.
54
The highest inventory conversion recorded was in 2017-2018 was
146 days and was lowest days is recorded as 37 days during the year
2018-2019.
The average conversion period was 62 days during review period.
The company maintains a good level of stock
Debtors turnover indicates the number of times on the average that debtor’s
turnover each year. Generally the higher value of the debtors turnover the more
efficient is the management of credit.
To outside analyst information about credit sales and operating and closing
balances of debtors may not be available. Therefore the debtors turnover can be
calculated by dividing total sales by the year end balances of debtors.
55
DEBTORS TURNOVER RATIO:
YEAR SALES AVERAGE RATIO
DEBTORS
2017-2018 6716348218 931933314 7.2
2018-2019 16447903215 175179494 9.2
INTERPRETATIONS;
The receivables turnover ratio was shown fluctuation during the review
period.
The receivable turnover ratio was recorded 7.8 times during the year and was
gradually declined to 7.2 times during 2017-2018.
The highest ratio was recorded at 9.2 times during the year 2018-19 and
lowest recorded at 7.2 during the year 2017-18..
56
The average receivable turnover ratio was observed at 8.18 times during
review period
57
AVERAGE COLLECTION PERIOD OR COLLECTION PERIOD:
The ratio indicates the days within which debtors are collected or sales
remain uncollected prompt debt collection is always in the interest of the Business
because cash will be readily available. It can be calculated on the basis of the
following formula.
Average collection period=receivables/daily credit sales.
Or
=receivables/monthly credit sales.
Receivables= debtors + bills receivables
Daily credit sales= total credit sales / 365days
Monthly credit sales=total credit sales /15 months.
AVERAGE COLLECTION PERIOD:
58
AVERAGE COLLECTION PERIOD
60
50
RATIO
40
30 Series1
20
10
INTEPRETATIONS:
59
WORKING CAPITAL TURNOVER RATIO:
60
WORKING CAPITAL TURNOVER RATIO
6
5
RATIO
4
3 Series1
2
1
0
INTERPRETATIONS:
The above ratio was shown the fluctuating trend during the review period.
It was recorded at 4.82 times during the year 2021-2022 and was gradually
decreased to 3.15 times in the year 2017-2018and thereafter it has shown the
fluctuating rend and recorded at 0.73 times during the 2021-2022 and again
increased to 5.14 which is shown as the highest of the review period.
The average working capital turnover ratio observed times during review
period.
The highest working capital turnover ratio was recorded at 5.14 times during
year 2019-2020 and lowest of working capital turnover ratio was recorded at
3.15 in the year 2017-2018.
61
CHAPTER- V
FINDINGS
SUGGESTIONS
CONCLUSION
62
FINDINGS & SUGGESTION
63
CONCLUSIONS
64
BIBLIOGRAPHY
65
BIBLIOGRAPHY
BIBLIOGRAPHY
BOOKS
WEBSITES
www.evanimics.com
www.damodaram.com
www.kesoramcements.com
www.investopedia.com
www.valuebasedmanagement.net
66