Professional Documents
Culture Documents
Conducted at
A Project Report
GAGANA V
17MBA19
Conferred by:
Affiliated to Bangalore
2017 – 2019
1
ACKNOWLEDGEMENT
I am deeply indebted to all people who have guided, inspired and helped me in
the successful completion of this project. I owe a debt of gratitude to all of
them, who were so generous with their time and expertise.
I would like to express my sincere thanks towards Mr. RAGHU, Sr. Manager
Finance, and the every employee of Nandi Toyota, who helped directly or
indirectly in completing the project.
Thank you,
2
CERTIFICATE
Date:
3
DECLARATION
However, the views expressed in this report are not necessarily those of the
company or college and all responsibility for any errors remains with the
author.
Signature of Student
Date:
4
EXECUTIVE SUMMARY
The first chapter tells about the general introduction of the topic and then
continued with the review of literature of the topic given by various authors.
The automobile industry profile is also concentrated; the top four automobile
industries are mentioned and also the automobile industry history is dealt in the
study. The next chapter deals with the company profile along with the history,
hierarchy of the organisation along with the vision and mission of the company
with the various products and services of the company.
The third chapter of this study is about the research methodology which is
considered to do this study. This mainly deals about the background of the
study of financial performance, which even includes the statement of the study.
The need and importance of the study tells about the main purpose of doing
this study and the limitation concerned to this study, which is continued with
the objective of the study. The data for the study plays an important role so, it
even tells about the method of the data collection and the method adopted to
analyse the collected data.
The next chapter is mainly concerned with the analysis of data using various
methods which include comparative statement, common size statement, and
the trend analysis. The analysis is given with interpretations. The final chapter
tells about various findings which are found from the data analysis. The
findings are followed by the various suggestions and recommendations for the
finding which the company could consider for improving its financial
condition.
5
TABLE OF CONTENTS
1 INTRODUCTION
2 ORGANIZATIONAL STUDY
2.4 Objective 15
3 RESEARCH METHODOLOGY
6
3.5 Objective of the Study 30
5 SUMMARY
5.1 Findings 63
5.3 Conclusion 65
Bibliography
Appendices
7
LIST OF GRAPHS
8
LIST OF TABLES
9
CHAPTER-1
INTRODUCTION
10
1.1 GENERAL INTRODUCTION
Financial performance analysis is the process of identifying the financial
strengths and weaknesses of the firm by the use of financial statements. The
analysis can be either conducted by the management or by the external parties.
The analysis is mainly conducted to gain information on the performance of
the company and the ability of the firm to service in the market from its
competitors.
The analysis is of two types. They are
a) External Analysis: When the analysis is undertaken by outsides or
externals (the people who are not a part of the management of the firm)
namely existing and prospective investors, suppliers, lenders,
government agencies, customers etc., it is external financial statement
analysis. These external parties do not have any access to the internal
records of the company. So, they have to depend almost entirely on the
published financial statements.
b) Internal Analysis: This analysis is undertaken by the management of
the company to monitor its financial and operating performance. As the
analysis is done by the party who has access to the internal records and
policies, it is expected to be more effective and reliable.
12
1.2 REVIEW OF LITERATURE
Tuan, Nhan and Giang (2016), “ the effects of innovation on the firm
performance of supporting industries in Hanoi, Vietnam” says that
innovation which includes product, process, marketing and
organisational innovation within the firm are the main components of
firm performance( includes production, market and financial
performance). The study finding says that there are positive effects of
innovation on firms’ performance.
14
1.3 INDUSTRIAL PROFILE
The history of the automobile begins as early as 1769, with the creation
steam-engine automobiles capable of human transport. In 1807, Francois Isaac
de Rivaz designed the first car powered by an internal combustion
engine running on fuel gas (hydrogen and oxygen), which although not in itself
successful led to the introduction of the ubiquitous modern gasoline or petrol
fuelled internal combustion engine in 1885. The year 1886 is regarded the year
of birth of the modern automobile - with the Benz Patent-Motorwagen, by
German inventor Karl Benz.
accelerated during the last half of the 1990’s due to the construction of important
15
and marketing of the world's commercial vehicles, such as automobiles
16
(passenger cars), trucks (lorry), buses, motorcycles, and motorized bicycles.
The US is one of the leading players in the Automobile industry, in terms of
production and consumption of vehicles. Some of the countries that are
predicted to be major players in the Automobile industry in the near future
include Brazil, Russia, India, China, Iran, and Indonesia.
Growth rate - Global car sales are set to rise from 81 million last year to 116
million in the next decade. Most of that growth will be in emerging markets,
with the BRIC countries acting as the primary drivers until 2020.
18
Automobile industry is booming in this century. India is one of the key
players in the international automobile market. One of the fastest growing
sectors in India is the automobile industry. High demand for cars, two wheelers
and other vehicles has driven the growth of the automobile sector.
19
CHAPTER- 2
ORGANIZATIONAL STUDY
20
2.1 COMPANY PROFILE
reported the production of its 200-millionth vehicle. Toyota is the world’s first
21
communicate
22
candidly by giving bad news first and respect for people. The bi-annual TMC
morale surveys show employees giving a high positive score to the IMC work
environment and level of job satisfaction.
The company has played a major role in the development of the entire
value chain of the local auto industry and is proud to have contributed in
poverty alleviation at the grass root level by nurturing localization that in turn
has directly created thousands of job opportunities and transferred technology
to 60 vendors supplying parts. IMC is also a major tax payer and significant
contributor towards GOP exchequer.
Logo and branding: In 1936, Toyota entered the passenger car market
with its Model AA and held a competition to establish a new logo emphasizing
speed for its new product line. After receiving 27,000 entries, one was selected
that additionally resulted in a change of its moniker to “Toyota” from the family
name “Toyota”. The new name was believed to sound better, and its eight-stroke
count in the Japanese language was associated with wealth and good fortune.
The original logo no longer is found on its vehicles, but remains the corporate
emblem used in Japan. Still, no guidelines existed for the use of the brand
name,
the new logo combine to form the letter “T”, which stands for Toyota. The
overlapping of the two perpendicular ovals inside the larger oval represent the
23
mutually beneficial relationship and trust between the customer and the
24
company, while the larger oval surrounding both of these inner ovals represents
the "global expansion of Toyota’s technology and unlimited potential for the
future. The new logo started appearing on all printed material, advertisements,
dealer signage, and the vehicles themselves in 1990.
company's origins and has been reflected in the terms “Lean Manufacturing” and
managerial values and business methods are known collectively as the Toyota
Way.
values and conduct guidelines that all Toyota employees should embrace.
Under the two headings of respect for people and continuous improvement,
Toyota summarizes its values and conduct guidelines with these five
principles:
Challenge
Kaizen (improvement)
Genchi genbutsu (go and see)
Respect
Teamwork
25
started and expanded to different worldwide markets and countries.
26
Worldwide presence
Toyota has factories in most parts of the world, manufacturing or
assembling vehicles for local markets in Japan, Australia, India, Sri Lanka,
Canada, Indonesia, Poland, South Africa, Turkey, Colombia, the United
Kingdom, the United States, France, Brazil, Portugal, and more recently,
Argentina, Czech Republic, Mexico, Malaysia, Thailand, Pakistan, Egypt,
China, Vietnam, Venezuela, the Philippines, and Russia.
Nandi Toyota
27
2.2 COMPANY HIERARCHY
28
2.3 VISION AND MISSION
Nandi Toyota will lead the way to the future of mobility, enriching
lives around the world with the safest and most responsible ways of moving
people.
VISION
“To be the most respected and successful enterprise, delight customers with a
wide range of products and solutions in the automobile industry with the best
people and best technology.”
The most respected.
The most successful.
Delighting customers.
Wide range of products.
The best people.
The best technology.
MISSION
29
2.4 OBJECTIVE
Effective and efficient utilization of resources to produce cars for
customer satisfaction and a long term strategic plans for growth.
Customer Service: Good customer service helps to retain clients and generate
repeat revenue. Keeping the customers happy is the primary objective of Nandi
Toyota.
30
2.5 PRODUCTS AND SERVICES OFFERED
I. PRODUCTS AND SPECIFICATION
FORTUNER
SPECIFICATION:
3.0L Diesel engine, intercooler turbocharger
Tank capacity-80 litres
Steering wheel with audio, MID and Bluetooth control
switches
2WD with 5-speed automatic transmission
Mileage 12.26kmpl
INNOVA
31
SPECIFICATION:
D-4D common-rail diesel engine, VVT-I petrol engine
Tank capacity- 55 litres
Collapsible steering column
7 seater, transmission- 5 speed model
Mileage diesel- 12.06kmpl, petrol- 10,37kmpl
LC PRADO
SPECIFICATION:
32
YARIS
SPECIFICATION:
ETIOS
33
SPECIFICATION:
ETIOS LIVA
SPECIFICATION:
34
II. SERVICES OFFERED
EXPRESS MAINTAINANCE
3 highly trained technicians work simultaneously
Quality check is an inherent part of each process
Specially designed tools and equipment’s
Watch your car being serviced
Get your vehicle delivered in 60 minutes
35
TOYOTA’S QUALIFIED MANPOWER
Recruited from best technical institutes supported by
Toyota under Toyota Technical Education Program
initiative
Toyota technicians are continuously groomed through
Toyota Global Training System
UNMATCHED WARRANTY
Best in class vehicle warranty[100,000km/3years]
Warranty begins from date of sale of vehicle to the first
customer
Warranty covers for repairs or replacement of any
Toyota found defective
36
2.6 DEPARTMENTAL STUDIES
1. FINANCE DEPARTMENT
This department is mainly stands to maintain the accounts related to
revenue, expenditure on account of employees salary, payment to outside
agencies and to account for miscellaneous expenditure.
2. MARKETING DEPARTMENT
STP
SEGMENT :
37
It is very important for firms to split their clients into different
segments, grouping together those clients with similar characteristics which
have similar needs. This process is called ‘segmentation’ and it identifies the
most attractive and profitable segments and also those with the highest
potential in growth. Toyota mainly deals with SUV, Sedan, Hatchback and
Hybrid Segment of cars. It has a wide variety of segments suitable for different
individuals.
TARGET GROUP:
Targeting is giving more relevance to a considered particular segment.
It’s a process of evaluating each segment’s attractiveness and then selecting
one or more segments to enter, depending on the demand for each segment.
The target audience set is from the upper middle class to upper class society.
Young executives, businessmen, urban families are the main target groups.
POSITIONING:
Positioning is placing the product in the minds of the people. The
quality of service provided plays an important role in the position. In Toyota it
is positioned as a car manufacturer which provides power, performance along
with reliability.
Advertising:
Newspapers
Magazines
Posters & Billboards
Company Website
Commercial advertisements on television and radio
Advertisements on social networking sites.
Display of the cars in shopping malls so as to attract the attention of
the customers.
38
These are the main section of the market departments:
39
Sales department is responsible for the sales and distribution of the
products to the different regions.
Research & Department is responsible for market research and testing
new products to make sure that they are suitable to be sold.
Promotion department decides on the type of promotion method for the
products, arranges advertisements and the advertising media used.
Distribution department transports the products to the market.
3. PRODUCTION SYSTEM
The Toyota Production System (TPS) is an integrated socio-technical
system, developed by Toyota that comprises its management philosophy and
practices. The TPS organizes manufacturing and logistics for the automobile
manufacturer, including interaction with suppliers and customers. The system
is a major precursor of the more generic "lean manufacturing." Taiichi Ohno,
and Eiji Toyota developed the system between 1948 and 1975.
The main objectives of the Toyota production system are to design out
overburden, inconsistency and to eliminate waste. The most significant effects
on process value delivery are achieved by designing a process capable of
delivering the required results smoothly by designing out inconsistency. It is
also crucial to ensure that the process is as flexible as necessary without stress
overburden since this generates waste. Finally the tactical improvements of
waste reduction or the elimination of are very valuable. There are seven kinds
of that are addressed in the TPS:
Waste of over production (largest waste)
Waste of time on hand (waiting)
Waste of transportation
Waste of processing itself
Waste of stock at hand
Waste of movement
Waste of making defective products
40
The elimination of waste has come to dominate the thinking of many
when they look at the effects of the TPS because it is the most familiar of the
three to implement. In the TPS many initiatives are triggered by inconsistency
or over-run reduction which drives out waste without specific focus on its
reduction.
CODE OF CONDUCT
41
Employees who arrive late to office i.e. after 9.00 am for more than
three days in the month will be considered as half day leave for each
late coming.
It is mandatory to mark the attendance those who are working on
Holidays.
STRENGTHS
42
Wide range of car variants to offer.
One of the oldest and reputed car manufacturers which brings high
brand awareness.
Over 310,000 employees.
A pioneer in hybrid technology and its production values like kaizen,
kanban are benchmarks in manufacturing.
Highly diversified product portfolio.
World class R&D and Engineering capabilities.
High brand awareness and market presence in the international market.
Popular in motor sport and sponsoring events.
WEAKNESS
Immense competition from world class competitors.
Lesser grip in European market as compared to other
car manufacturers.
OPPORTUNITY
Expanding Automobile market and opportunities for launching new
products.
Concentrated efforts in hybrid segment can help Toyota become
a market leader.
Augmenting worldwide distribution and servicing network to
increase market penetration.
THREATS
Intense competition in the market leading to saturation.
Competition offering innovative features at lower price.
New entrants in the same segment with better features and lower price.
Car manufacturers catering to high ended customers.
43
CHAPTER- 3
RESEARCH METHODOLOGY
44
3.1 BACKGROUND OF THE STUDY
Financial performance analysis is the process of identifying the
financial strengths and weaknesses of the firm by properly establishing the
relationship between the items of balance sheet and profit and loss account. It
also helps in short-term and long-term forecasting and growth can be identified
with the help of financial performance analysis.
Financial performance analysis is done by analysising the financial
statement i.e, mainly the balance sheet of the company. Financial performance
analysis helps to know the financial position of the company as well as to
forcaste future trend.
Financial performance analysis is done by using ratio analysis, comparitive
statement, common size statement and trend analysis.
The main purpose of financial analysis is to find out the financial
condition or current financial situation of the company. The financial condition
include profitability, working capital, return on investment, return on
shareholders fund, comparation of the present balalnce sheet and profit and
loss account with the past once to learn about the changes happening in the
company performance, etc.
45
3.3 NEED AND IMPORTANCE OF THE STUDY
The various need and importance of the study are as follows:
To find out the strength and weakness of company: it is very
important to kow the company financial strength and weakness. The
weakness should be mainly taken into consideration and should be
analysed properly.
To forcaste the future value of the company: the financial
performance analysis helps the company to forcaste its future value.
To make investment decisions: the company can take investment
decisions if the company has more profit or funds in its hands and
increase profit.
To make decisions on market expansions: the financial performance
analysis helps the company to know its current position and can make
decisions of market expansion and attract more customers.
To access the factors influencing the financial performance of the
firm: The factors which influence the financial performance are studied
so that the company can concentrate on them and take various financial
decisions.
46
3.5 OBJECTIVES OF THE STUDY
The various objective of the study are as follws:
To study and analyze the financial performance of Nandi Toyota.
To study the working capital management of the firm.
To analyze the financial changes over a period of five years.
To evaluate the financial position of the company in terms of solvency,
profitability, activity and earnings ratios.
3.7 METHOD
OFDATACOLLECTION
SECONDARY DATA:
The secondary data are data are collected from information which is used
by other. It is not direct information. This information is already collected and
analysis by other and that information is used by others. The secondary data
are collected from following:-
47
Comparative balance sheet: The comparative balance sheet is helpful
in analysing and evaluating the financial position of the firm over a
period of years. The comparative balance sheet analysis is the study of
the trend of the same items, group of items, and computed items in two
or more balance sheet of the same business enterprise on different
dates. The changes in periodic balance sheet items reflect the conduct
of a business. The changes can be observed by comparison of the
balance sheet at the beginning and at the end of the period and these
changes can help in forming an opinion about the progress of an
enterprise.
Comparative income statement: A comparative income statement is a
statement prepared to compare the various items of the income
statement of the different periods and to ascertain the changes, i.e., the
increases or decreases that have taken place in the items of income
statements from one period to another. In the comparative income
statement, the figures of revenue and costs for the current period and
previous period are given.
Trend analysis: The ‘trend’ signifies a tendency and as such the
review and appraisal of tendency in accounting variables are nothing
but the trend analysis. Trend analysis is carried out by calculating trend
ratio. Trend analysis is significant for forecasting and budgeting. Trend
analysis discloses the change in financial and the operating data
between specific periods.
Ratio analysis: A ratio analysis is a quantitative analysis of information
contained in a company’s financial statements. Ratio analysis is based
on line items in financial statements like thebalance sheet, income
statement and cash flow statement. Ratio analysis is used to evaluate
various aspects of a company’s operating and financial
performance such as its efficiency, liquidity, profitability and solvency.
The ratio analysis include:
Profitability ratio
Turnover ratio
48
Solvancy or financial ratio
49
3.9 PERIOD OF THE STUDY
The study covers the period of 2012-2013 to 2016- 2017
50
CHAPTER- 4
ANALYSIS AND INTERPRETATION
OF DATA
51
4.1 COMPARATIVE STATEMENT
4.1.1 COMPARITIVE BALANCESHEET OF 2012-13 AND 2013-14
2012-13 Changes(increase or
(in 2013-14 decrease)
Particulars millions) (in millions) Percentage
Amount (%)
EQUITY AND LIABILITY
Shareholders fund
a. Share capital 12,148,035 14,469,148 2,321,113 19.1
b. Non controlling interests 624,821 749,839 125,018 20
Current Liabilities
a. Short term borrowings 4,089,528 4,830,820 741,292 18.12
b. Trade payables 2,834,843 3,058,644 223,801 7.89
c. Current position of long term debt 2,704,428 2,949,663 245,235 9.06
d. Accrued expenses 2,185,537 2,313,160 127,623 5.83
e. Other current liabilities 1,098,184 1,528,398 430,214 39.17
TOTAL 35,483,317 41,437,473 5,954,156 16.78
ASSETS
Non Current Assets
a. Fixed assets 18,223,620 19,764,791 1,541,171 8.45
b. Accumulated depreciation -11,372,381 -12,123,493 -751,112 6.6
52
INTERPRETATION
The above table shows the comparative Balance sheet for the years
2012- 13 and 2013-14 of Nandi Toyota Ltd. There is an increase in the
value of the share capital by 19.1% in 2013-14 when compared to
2012-13.
The value of non controlling interest is increased by 20% in 2013-14
when compared to 2012-13.
Under Non-Current Liabilities, the value of long term borrowings,
accrued pensions and severance cost, deferred income taxes and other
long term liabilities has increased in 2013-14 by an average of 16.47%,
0.196%, 30.73% and 33.54% respectively when compared to 2012-13.
Current Liabilities, the value of short term borrowings, trade payables,
accrued expenses and other current liabilities has increased by an
average of 18.12%, 7.89%, 5.83% and 39.17% respectively in 2013-14
when compared to 2012-13.
In the Assets side, under Fixed Asset the value has increased on an
average of 8.45% in 2013-14, when compared to 2012-13, and
accumulated depreciation has increased by an average of 6.6% in 2013-
14, when compared to 2012-13.
Under the Other Non Current Assets, the investments and other assets
has increased by an average of 22.22% in 2013-14 when compared to
2012-13.
Under Current Assets, the cash and cash equivalence value has
increased by an average of 18.79% in 2013-14 when compared to
2012-13.
There is an increase in the value of inventories, trade receivables,
deferred income taxes, marketable securities and other current assets by
an average of 10.42%, 6.57%, 15.61%, 43.46% and 27.5% respectively
in 2013-14 when compared to 2012-13.
53
4.1.2 COMPARITIVE BALANCESHEET OF 2013-14 AND 2014-15
2014-15 Changes
2013-14 (in (Increase/Decrease)
Particulars (in millions) millions) Percentage
Amount (%)
EQUITY AND LIABILITY
Shareholders fund
a. Share capital 14,469,148 16,788,131 2,318,983 16.02
b. Non controlling interests 749,839 859,198 109,359 14.58
Current Liabilities
a. Short term borrowings 4,830,820 5,048,188 217,368 4.49
b. Trade payables 3,058,644 3,323,601 264,957 8.66
c. Current position of long term debt 2,949,663 3,915,304 965,641 32.73
d. Accrued expenses 2,313,160 2,668,666 355,506 15.36
e. Other current liabilities 1,528,398 1,475,737 -52,661 -3.44
TOTAL 41,437,473 47,729,830 6,292,357 15.18
ASSETS
Non Current Assets
a. Fixed assets 19,764,791 22,364,429 2,599,638 13.15
b. Accumulated depreciation -12,123,493 -13,068,710 -945,217 7.79
54
INTERPRETATION
The above table shows the comparative Balance sheet for the years
2013- 14 and 2014-15 of Nandi Toyota Ltd. There is an increase in the
value of the share capital by 16.02% in 2014-15 when compared to
2013-14.
The value of non controlling interest is increased by 14.58% in 2014-15
when compared to 2013-14.
Under Non-Current Liabilities, the value of long term borrowings,
accrued pensions and severance cost, deferred income taxes and other
long term liabilities has increased in 2014-15 by an average of 17.16%,
14.67%, 26.85% and 11.28% respectively when compared to 2013-14.
Under the Current Liabilities, the value of short term borrowings, trade
payables and accrued expenses has increased by an average of 4.49%,
8.66% and 15.36% respectively in 2014-15 when compared to 2013-
14.
The value of other current liabilities has decreased by an average of
3.44% in 2014-15 when compared to 2013-14.
In the Assets side, under Fixed Asset the value has increased on an
average of 13.15% in 2014-15, when compared to 2013-14, and
accumulated depreciation has increased by an average of 7.79% in
2014- 15, when compared to 2013-14.
Under the Other Non Current Assets, the investments and other assets
has increased by an average of 13.22% in 2014-15 when compared to
2013-14.
Under Current Assets, the cash and cash equivalence value has
increased by an average of 11.92% in 2014-15 when compared to
2013-14.
There is an increase in the value of inventories, trade receivables,
deferred income taxes, marketable securities and other current assets by
an average of 12.82%, 9.76%, 12.90%, 31.62% and 19.84%
55
respectively in 2014-15 when compared to 2013-14.
56
4.1.3 COMPARATIVE BALANCESHEET OF 2014-15 AND 2015-16
Changes
2014-15 2015-16 (Increase/Decrease)
Particulars (in millions) (in millions) Percentage
Amount (%)
EQUITY AND LIABILITY
Shareholders fund
a. Share capital 16,788,131 17,226,714 438,583 2.61
b. Non controlling interests 859,198 861,472 2,274 0.26
Current Liabilities
a. Short term borrowings 5,048,188 4,698,134 -350,054 -6.93
b. Trade payables 3,323,601 3,429,792 106,191 3.19
c. Current position of long term debt 3,915,304 3,822,954 -92,350 -2.35
d. Accrued expenses 2,668,666 2,726,120 57,454 2.15
e. Other current liabilities 1,475,737 1,447,456 -28,281 -1.91
TOTAL 47,729,830 47,427,597 -302,233 -0.63
ASSETS
Non Current Assets
a. Fixed assets 22,364,429 22,776,641 412,212 1.84
b. Accumulated depreciation -13,068,710 -13,036,224 32,486 -0.24
57
INTERPRETATION
The above table shows the comparative Balance sheet for the years
2014- 15 and 2015-16 of Nandi Toyota Ltd. There is an increase in the
value of the share capital by 2.61% in 2015-16 when compared to
2014-15.
The value of non controlling interest is slightly increased by 0.26% in
2015-16 when compared to 2014-15.
Under Non-Current Liabilities, the value of long term borrowings has
decreased by an average of 2.41%. The value of accrued pensions and
severance cost, deferred income taxes and other long term liabilities has
increased in 2015-16 by an average of 2.79%, 10.98% and 7.43%
respectively when compared to 2014-15.
Under the Current Liabilities, the value of short term borrowings and
other current liabilities has decreased by an average of 6.93% and
1.91% in 2015-16 when compared to 2014-15.
The value of trade payables and accrued expenses has increased by an
average of 3.19% and 2.15% in 2015-16 when compared to 2014-15.
In the Assets side, under Fixed Asset the value has increased on an
average of 1.84% in 2015-16, when compared to 2014-15, and
accumulated depreciation has decreased by an average of 0.24% in
2015- 16, when compared to 2014-15.
Under the Other Non Current Assets, the investments and other assets
has decreased by an average of 4.07% in 2015-16 when compared to
2014-15.
Under Current Assets, the cash and cash equivalence and other current
assets value has increased by an average of 28.66% and 65.55% in
2015- 16 when compared to 2014-15.
There is a decrease in the value of inventories, trade receivables,
deferred income taxes and marketable securities by an average of
3.50%, 4.94%, 1.08% and 13.23% in 2015-16 when compared to 2014-
15.
58
4.1.4 COMPARATIVE BALANCESHEET OF 2015-16 AND 2016-17
Changes
2015- 16 2016-17 (Increase/Decrease)
Particulars (in millions) (in millions) Percentage
Amount (%)
EQUITY AND LIABILITY
Shareholders fund
a. Share capital 17,226,714 18,000,689 773,975 4.49
b. Non controlling interests 861,472 668,264 -193,208 -22.42
Current Liabilities
a. Short term borrowings 4,698,134 4,953,682 255,548 5.43
b. Trade payables 3,429,792 3,503,320 73,528 2.14
59
INTERPRETATION
The above table shows the comparative Balance sheet for the years
2015- 16 and 2016-17 of Nandi Toyota Ltd. There is an increase in the
value of the share capital by 4.49% in 2016-17 when compared to
2015-16.
The value of non controlling interest is decreased by 22.42% in 2016-
17 when compared to 2015-16.
Under Non-Current Liabilities, the value of long term borrowings,
accrued pensions and severance cost and other long term liabilities has
increased in 2016-17 by an average of 1.42%, 0.01% and 6.09%
respectively when compared to 2015-16.
Under the Current Liabilities, the value of short term borrowings, trade
payables and accrued expenses has increased by an average of 5.43%,
2.14% and 15.10% respectively in 2016-17 when compared to 2015-16.
The value of other current liabilities has decreased by an average of
0.95% in 2016-17 when compared to 2015-16.
In the Assets side, under Fixed Asset the value has increased on an
average of 3.83% and accumulated depreciation has also increased by
an average of 3.18% in 2016-17, when compared to 2015-16.
Under the Other Non Current Assets, the investments and other assets
has increased by an average of 8.05% in 2016-17, when compared to
2015-16.
Under Current Assets, the cash and cash equivalence value has
increased by an average of 1.89% in 2016-17, when compared to 2015-
16.
There is an increase in the value of inventories, trade receivables and
marketable securities by an average of 15.86%, 4.60% and 14.18%
respectively and other current assets has decreased by 40.27% in 2016-
17, when compared to 2015-16.
60
4.1.5 COMPARATIVE PROFIT AND LOSS ACCOUNT OF 2012-13
AND 2013-14
Changes
2012-13 2013-14 (Increase/decrease)
(in (in
Particulars millions) millions) Percentage
Amount (%)
1. Net Revenue 22,064,192 25,691,911 3,627,719 16.44
2. Cost of Revenue 18,640,995 20,801,139 2,160,144 11.58
3. GROSS PROFIT(1-2) 3,423,197 4,890,772 1,467,575 42.87
4. Operating Expenses
Selling, general and admistrative 2,102,309 2,598,660 496,351 23.6
5. Operating income(Profit) (3-4) 1,320,888 2,292,112 971,224 73.52
6. Non operating income
a. Interest and dividend income - - - -
b. Foreign exchange gain/ loss net - - - -
c. other income 105,728 168,598 62,870 59.46
7. TOTAL (5+6) 1,426,616 2,460,710 1,034,094 72.48
8. Non operating expenses
Interest expenses 22,967 19,630 -3,337 -14.52
9. INCOME BEFORE TAX(7-8) 1,403,649 2,441,080 1,037,431 73.9
10. Provision for income taxes 551,686 767,808 216,122 39.17
11.Equity in earnings affiliated companies 110,200 149,847 39,647 35.97
12. NET INCOME(PROFIT) (9-10+11) 962,163 1,823,119 860,956 89.48
INTERPRETATION
The above table shows the Comparative Profit and Loss Account of
2012- 13 and 2013- 14. The Net revenue when compared to the base year (i.e.
2012-13) has an increase of 16.44% in 2013-14. The Gross Profit has also
increased by 42.87% in 2013-14 when compared to 2012-13. There is an
increase in the value of operating profit by an average of 73.52% 3 in 2013-14
when compared to 2012-13. Profit before tax of 2013-14 when compared to
2012-13 is 73.9%. And the net profit is increased by an average of 89.48% in
2013-14 when compared to 2012-13. Basic Earnings per Share is 89.35% and
the change in amount is Rs.542.96.
61
4.1.6 COMPARATIVE PROFIT AND LOSS ACCOUNT OF 2013- 14
AND 2014- 15
INTERPRETATION
The above table shows the Comparative Profit and Loss Account of
2013- 14 and 2014- 15. The Net revenue when compared to the base year has
an increase of 6% in 2014-15. The Gross Profit has also increased by 10.26%
in 2014-15 when compared to 2013-14. There is an increase in the value of
operating profit by an average of 20% in 2014-15 when compared to 2013-14.
Profit before tax of 2014-15 when compared to 2013-14 is 18.50%. And the
net profit is increased by an average of 26.59% in 2014-15 when compared to
2013-
14. Basic Earnings per Share is decreased by an average of 40.20% and the
change in amount is Rs.-462.58.
62
4.1.7 COMPARATIVE PROFIT AND LOSS ACCOUNT OF 2014- 15
AND 2015- 16
2014-15 2015-16 changes(Increase/decrease)
(in (in
Particulars millions) millions) Percentage
Amount (%)
1. Net Revenue 27,234,521 28,403,118 1,168,597 4.29
2. Cost of Revenue 21,841,676 22,605,465 763,789 3.49
3. GROSS PROFIT(1-2) 5,392,845 5,797,653 404,808 7.50
4. Operating Expenses
Selling, general and admistrative 2,642,281 2,943,682 301,401 11.40
5. Operating income(Profit) (3-4) 2,750,564 2,853,971 103,407 3.75
6. Non operating income
a. Interest and dividend income 147,122 157,862 10,740 7.30
b. Foreign exchange gain/ loss net 88,140 -5,573 -93,713 -106.32
c. other income -70,127 12,524 82,651 -117.85
7. TOTAL (5+6) 2,915,699 3,018,784 103,085 3.53
8. Non operating expenses
Interest expenses 22,871 35,403 12,532 54.79
9. INCOME BEFORE TAX(7-8) 2,892,828 2,983,381 90,553 3.13
10. Provision for income taxes 893,469 878,269 -15,200 -1.70
11.Equity in earnings affiliated companies 308,545 329,099 20,554 6.66
12. NET INCOME(PROFIT) (9-10+11) 2,307,904 2,434,211 126,307 5.47
INTERPRETATION
The above table shows the Comparative Profit and Loss Account of
2014-15 and 2015-16. The Net revenue when compared to the base year has an
increase of 4.29% in 2015-16. The Gross Profit has also increased by 7.5% in
2015-16 when compared to 2014-15. There is an increase in the value of
operating profit by an average of 3.75% in 2015-16 when compared to 2014-
15. Profit before tax of 2015-16 when compared to 2014-15 is 3.13%. And the
net profit is increased by an average of 5.47% in 2015-16 when compared to
2014-
15. Basic Earnings per Share is 7.75% and the change in amount is Rs.53.34.
63
4.1.8 COMPARATIVE PROFIT AND LOSS ACCOUNT OF 2015- 16
AND 2016- 17
INTERPRETATION
The above table shows the Comparative Profit and Loss Account of
2015-16 and 2016-17. The Net revenue when compared to the base year has a
decrease of 2.83% in 2015-16. The Gross Profit has also decreased by 16.12%
in 2016-17 when compared to 2015-16. There is a decrease in the value of
operating profit by an average of 30.11% in 2016-17 when compared to 2015-
16. Profit before tax of 2016-17 when compared to 2015-16 is decreased by
26.46%. And the net profit is decreased by an average of 20.83% in 2016-17
when compared to 2015-16. Basic Earnings per Share is 18.32% and the
change in amount is Rs.135.89.
64
4.2 TREND ANALYSIS
Percentage (%)
PARTICULARS 2016-
2012-13 2013-14 2014-15 2015-16 17
EQUITY AND LIABILITY
Shareholders fund
a. Share capital 100 119 138 142 148
b. Non controlling interests 100 120 137 138 107
Current Liabilities
a. Short term borrowings 100 118 123 115 121
b. Trade payables 100 108 117 121 126
c. Current position of long term debt 100 109 145 141 159
d. Accrued expenses 100 106 122 125 143
e. Other current liabilities 100 139 134 132 131
TOTAL 100 117 135 134 137
ASSETS
Non Current Assets
a. Fixed assets 100 108 123 125 130
b. Accumulated depreciation 100 107 115 114 118
65
4.2.2 TREND ANALYSIS OF PROFIT AND LOSS FOR 2012-13 TO
2016- 17
INTERPRETATION
The above table shows the Trend Analysis of Profit and Loss Account
for 2012-13 to 2016-17. The total net revenue is at increasing trend from 2012-
13 to 2015-16, but in the year 2016-17 the value has decreased by an average
of 125%. The profit before tax is fluctuating in all the past five years. And the
net profit is increasing from 2013-14 to 2016-17, when compared to the base
year (i.e. 2012-13). Profit making
66
4.3 RATIO ANALYSIS
G P RATIO
PROFIT =
GROSS ×100
NET SALES
Table- 4.3.1.1
Year 2012-13 2013-14 2014-15 2015-16 2016-17
G P Ratio (%) 15.5 19.03 19.8 20.41 17.62
67
GP RATIO
25
19.8 20.41
19.03
20 17.62
15.5
Ratio(tim
15
10
0
2012-13 2013-14 2014-15 2015-16 2016-17
Year
INTERPRETATION:
The above graph represents the Gross Profit Ratio from 2012-13 to 2016-
17. The percentage of gross profit over sales is gradually increasing till 2015-
16, thus it show an increasing trend from 2012-13 to 2015-16. But, in the year
2016- 17 the percentage of gross profit has decreased to 17.62 when compared
to past 3 years (i.e., from 2013-14 to 2015-16).
68
4.3.1.2 NET PROFIT RATIO
Net Profit Ratio is a profitability ratio that shows relationship between the
net profit and the net sales. It is computed by dividing the net profit by sales i.e.
FORMULA:
NET PROFIT
NET PROFIT RATIO = × 100
NET SALES
Table-4.3.1.2
6 6.98
4 4.36
2
0
2012-13 2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION:
The above graph represents the Net Profit Ratio from 2012-13 to 2016-
17. The percentage of net profit over sales is gradually increasing till 2015-16,
thus it show an increasing trend from 2012-13 to 2015-16. But in the year
2016- 17 the percentage of net profit has decreased to 6.98 when compared to
past 3 years (i.e., from 2013-14 to 2015-16).
69
4.3.1.3 OPERATING PROFIT RATIO
The Operating Profit Ratio is the ratio of profit made from operating
sources to the sales, usually shown as a percentage. It shows the operational
efficiency of the firm and is a measure of the management’s efficiency in
running the routine operations of the firm.
FORMULA:
Table-4.3.1.3
8.92 10.04
10 5.98
7.23
5
0
2012-13 2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION
The above graph represents the Operating Profit Ratio from 2012-13 to
2016-17. The percentage of operating profit ratio over sales is gradually
increasing from 2013-13 to 2014-15 and after which it is decreased to 10.04
and
7.23 in 2015-16 and 2016-17 respectively.
70
4.3.1.4 RETURN ON INVESTMENT
FORMULA:
Table-4.3.1.4
RETURN ON INVESTMENT
15 13.19
11.01 11.48
Ratio(tim
10 6.92
8.25
5
0
2012-13 2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION
The above graph shows that during the year 2012-13 the return on
investment is 6.92%, it is gradually increased to 11.01, 13.19 and 11.48% in the
71
year 2013-14, 2014-15 and 2015-16 respectively. But in the year 2016-17 the
percentage of return on investment has decreased to 8.25%.
FORMULA:
NET PROFIT AFTER TAX
RETURN ON SHAREHOLDERS FUND = × 100
SHAREHOLDERS FUNDS
Table-4.3.1.5
10 7.53 10.32
0
2012-13
2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION
The above graph shows that during the year 2012-13 the return on
shareholders’ funds is 7.53%, it is gradually increased to 11.97, 13.07 and
72
13.45% in the year 2013-14, 2014-15 and 2015-16 respectively. But in the year
2016-17 the percentage of return on shareholders’ funds has decreased to
10.32%.
FORMULA:
Table-4.3.2.1
73
CAPITAL TURNOVER RATIO
1.241.23
1.22
1.2
1.18
Ratio(tim
1.16
1.16
1.14 1.14 1.14 1.14
1.12
1.1
1.08
INTERPRETATION
The above graph represents the Capital Turnover Ratio from 2012-13 to
2016-17. It is showing a fluctuation trend, the ratio is 1.16 times in the year
2012-13, 1.23 times in the year 2013-14, in the year 2014-15, 2015-16 and
2016- 17 the ratio is constant at 1.14 times in all the 3 years.
74
4.3.2.2 FIXED ASSETS TURNOVER RATIO
FORMULA:
SALES
FIXED ASSET TURNOVER RATIO
S = NET FIXED ASSETS
Table-4.3.2.2
2 2.71
1
0
2012-13 2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION
The above graph represents the Fixed Assets Turnover Ratio from 2012-
13 to 2016-17. In the year 2012-13 the ratio is 3.22 times and the ratio has
slightly increased to 3.36 times in the year 2013-14. In the year 2014-15, 2015-
16 and 2016-17 the ratio has decreased to 2.93, 2.92 and 2.71 times when
compared to 2013-14.
75
4.3.2.3 WORKING CAPITAL TURNOVER RATIO
FORMULA:
COST OF SALES
WORKING CAPITAL TURNOVER RATIO =
NET WORKING CAPITAL
Table-4.3.2.3
44.16
40
Ratio(time
30 22.12
20 20.06
10 14.51
0 10.84
2012-13 2013-14
2014-15
2015-16
2016-17
Year
76
INTERPRETATION
The above graph represents the Working Capital Turnover Ratio for the
years 2012-13 to 2016-17. In the year 2012-13 the ratio is 22.12 times and the
ratio has decreased to 20.06, 14.51 and 10.84 times in the year 2013-14, 2014-
15 and 2015-16 respectively. The ratio has increased to 44.16 times in the year
2016-17 when compared to past 4 years.
77
4.3.3 SOLVENCY OR FINANCIAL RATIO
Solvency or financial ratios include all ratios which express financial
position of the concern. Financial ratios are calculated on the basis of items of
the Balance Sheet.
CURRENT ASSETS
CURRENT RATIO = CURRENT LIABILITIES
Table-4.3.3.1
78
CURRENT RATIO
1.141.13
1.12
1.1 1.09
1.07
Ratio(tim
1.08
1.06
1.06
1.04
1.03
1.02
1
0.98
INTERPRETATION
The above graph represents the Current Ratio from 2012-13 to 2016-
17. The Current Ratio in 2012-13 is 1.06 times, 2013-14 is 1.07 times, 2014-
15 is
1.09 times, 2015-16 is 1.13 times and 2016-17 is 1.03 times. The ratio has
increased from 2012-13 to 2015-16 and then, the ratio has decreased in the
financial year 2016-17.
79
4.3.3.2 LIQUID RATIO
Liquid Ratio is also called ‘Quick’ or ‘Acid test’ ratio. It is calculated
by comparing the quick assets or liquid assets with current liabilities. Liquid
assets refer to assets which are quickly convertible into cash.
FORMULA:
LIQUID RATIO
1 1
0.94 0.96
0.95 0.93
Ratio(tim
0.9
0.85 0.89
0.8
2012-13 2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION
The above graph represents the Liquid Ratio from 2012-13 to
2016-17. The Liquid Ratio in 2012-13 is 0.93 times, 2013-14 is 0.94 times,
2014-15 is 0.96 times, 2015-16 is 1.0 times and 2016-17 is 0.89 times. The
ratio has increased from 2012-13 to 2015-16 and then, the ratio has decreased
in the financial year 2016-17.
80
4.3.3.3 CASH POSITION RATIO
FORMULA:
Table-4.3.3.3
0.2
0.1
0 0.25 0.29 0.32 0.34 0.34
2012-13 2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION
The above graph represents the Cash Position Ratio from 2012-13 to
2016-17. The cash position ratio was 0.25times in 2012-13 which has shown a
gradual increase to 0.29times in 2013-14 and further increased to 0.32times in
the year 2014-15. Between 2015-16 and 2016-17 the cash position ratio has
remained stable at 0.34 times in both the financial years.
81
4.3.3.4 TOTAL DEBT RATIO
Total Debt Ratio or Solvency Ratio is a ratio which relates the total
tangible assets with the total borrowed funds. The total debt includes both
short- term and long-term borrowing. Total debt ratio is calculated with the
help of following formula
FORMULA:
Table-4.3.3.4
0.38
0.39 0.4
0.36 0.39
0.38
0.34
0.36
2012-13 2013-14
2014-15
2015-16
2016-17
Year
INTERPRETATION
The above graph represents the Total Debt Ratio from 2011-12 to 2015-
16. The Solvency Ratio in 2012-13 is 0.39 times, 2013-14 is 0.40 times, 2014-
15 is 0.39 times, 2015-16 is 0.38 times and 2016-17 is 0.36 times. The ratio
has increased in financial year 2012-13 and 2013-14, then has decreased to
0.39 times. In the financial year 2015-16 and 2016-17 the ratio has decreased
from
82
0.38 times to 0.36 times.
83
CHAPTER- 5
SUMMARY
84
5.1 FINDINGS
Ratio Analysis
There is an
There is an The net profit
increase in
increase in the ratio is
the value of
value of cost of fluctuating in all
share capital
revenue every the five years.
every year.
year. There is an
There is an
There is an increase in quick
increase in the
increase in the ratio and current
value of non-
value of ratio in 2012-13
current liabilities
operating to 2015-16, but
(Long term
revenue, but the the ratio has
borrowings and
value has decreased in the
other long term
decreased in the year 2016-17.
liabilities).
year 2016-17. There is a
The values of
The net profit is decrease in
Fixed Assets
increasing from solvency ratio
are increasing
2012-13 to 2015- from 2013-14 to
every year from
16, but the value 2016-17
2012- 13 to
has decreased in There is an
2016-17.
the year 2016- increase in cash
There is also
17. position ratio in
increase in the
The Earning per the past five
value of
Share value is years.
current assets
fluctuating in all
from the
85
past five years. the five years.
86
5.2 SUGGESTIONS AND RECOMMENDATIONS
87
5.3 CONCLUSION
The study was under taken for the “Financial Performance Analysis of
Nandi Toyota” the tools used for the study as ratio analysis, comparative
statement and trend analysis were used to find out the efficiency and
effectiveness of the company. Analysing and interpretation of financial
analysis is an important tool in assessing company’s performance. It reveals
the strength and weakness of the firm.
88
BIBLIOGRAPHY
89
JOURNALS
BOOKS REFERRED
WEBSITES REFERRED
www.nanditoyota.com
www.toyota-global.com
https://www.investopedia.com
https://www.accountingtools.com
90
ANNEXURE
91
BALANCE SHEET OF TOYOTA LTD FROM 2012-13 TO 2016-17
2016-17
PARTICULARS 2012-13 (in 2013-14 (in 2014-15 (in 2015-16 (in (in
millions) millions) millions) millions) millions)
EQUITY AND LIABILITY
Shareholders fund
a. Share capital 12,148,035 14,469,148 16,788,131 17,226,714 18,000,689
b. Non controlling interests 624,821 749,839 859,198 861,472 668,264
Current Liabilities
a. Short term borrowings 4,089,528 4,830,820 5,048,188 4,698,134 4,953,682
b. Trade payables 2,834,843 3,058,644 3,323,601 3,429,792 3,503,320
c. Current position of long term debt 2,704,428 2,949,663 3,915,304 3,822,954 4,290,449
d. Accrued expenses 2,185,537 2,313,160 2,668,666 2,726,120 3,137,827
e. Other current liabilities 1,098,184 1,528,398 1,475,737 1,447,456 1,433,687
TOTAL 35,483,317 41,437,473 47,729,830 47,427,597 48,750,186
ASSETS
Non Current Assets
a. Fixed assets 18,223,620 19,764,791 22,364,429 22,776,641 23,649,094
- - -
b. Accumulated depreciation 11,372,381 -12,123,493 -13,068,710 13,036,224 13,451,985
92
PROFIT AND LOSS ACCOUNT OF TOYOTA LTD FROM 2012-13 TO
2016-17
2012- 13 2013-14 2014-15 2015-16 2016-17
PARTICULARS (in (in (in (in (in
millions) millions) millions) millions) millions)
1. Net Revenue 22,064,192 25,691,911 27,234,521 28,403,118 27,597,193
2. Cost of Revenue 18,640,995 20,801,139 21,841,676 22,605,465 22,734,336
3. GROSS PROFIT(1-2) 3,423,197 4,890,772 5,392,845 5,797,653 4,862,857
4. Operating Expenses
Selling, general and admistrative 2,102,309 2,598,660 2,642,281 2,943,682 2,868,485
5. Operating income(Profit) (3-4) 1,320,888 2,292,112 2,750,564 2,853,971 1,994,372
6. Non operating income
a. Interest and dividend income - - 147,122 157,862 158,983
b. Foreign exchange gain/ loss net - - 88,140 -5,573 33,601
c. other income 105,728 168,598 -70,127 12,524 36,222
7. TOTAL (5+6) 1,426,616 2,460,710 2,915,699 3,018,784 2,223,178
8. Non operating expenses
Interest expenses 22,967 19,630 22,871 35,403 29,353
9. INCOME BEFORE TAX(7-8) 1,403,649 2,441,080 2,892,828 2,983,381 2,193,825
10. Provision for income taxes 551,686 767,808 893,469 878,269 628,900
11.Equity in earnings affiliated
companies 110,200 149,847 308,545 329,099 362,060
12. NET INCOME(PROFIT) (9-
10+11) 962,163 1,823,119 2,307,904 2,434,211 1,926,085
93