Professional Documents
Culture Documents
New Main Editedddd
New Main Editedddd
INTRODUCTION
INTRODUCTION
DuPont analysis uses several financial ratios that multiplied together equal return on
equity, a measure of how much income the firm earns divided by the amount of funds
invested (equity)
Ratio analysis is the most common form of financial analysis. It provides relative
measures of the firm’s conditions and performance.
Horizontal analysis is used to evaluate the trend in the accounts over the years, while
vertical analysis also called a common size financial statement discloses the internal
structure of the firm. It indicates the existing relationship between sales and each
income statement account. It indicates the mix of assets that produce income and the
mix of sources of capital, whether by current or long term debt or by equity funding.
When using the financial ratios, a financial analysis makes two types of comparison.
1
1.1 PROJECT/RESEARCH OBJECTIVES
The main objective of the study is to evaluate the financial position &
financial performance of the company, with the help of financial statements
To assess the earning capacity or profitability of the Kesoram Cement
To assess the operational efficiency and managerial effectiveness
To identify the reasons for change in profitability and financial position of the
firm
To determine the short term & long term liquidity of the funds as well as
solvency position of the firm
To identify every source of income and understand the expenditure pattern of
Kesoram Cement
To understand the elements of balance sheets contributing to the financial
soundness of the company
The study mainly attempts to analyze the financial performance of Kesoram Cement.
The financial authorities can use this for evaluating their performance in future, which
will help to analyze financial statements and help to apply the resources of the
company properly for the development of the company and to bring overall growth.
2
1.3 NEED & IMPORTANCE OF THE STUDY
It helps in evaluating the operational efficiency of the company and the present
profit-earning capacity of the firm as a whole
It helps us to know the reasons for relative changes in the financial position as a
whole
It helps in calculating the profitability changes and the effect of various non-
economic and economic factors of the firm
It helps to know both the short-term liquidity position vis-a-vis working capital
position, and the long-term liquidity and solvency position of a firm
It also highlights the operating efficiency and the present profit-earning capacity
of the firm as a whole
It indicates the trend of achievements and the working capital position of the firm
It helps in forecasting, budgeting of the firm and helps in deciding future line of
action
It provides the intra-firm comparison among of the various components of the
firm
It helps in assessing the performance of the firm by the application of various
ratios
It guides or determine the dividend action & helps in decision making and control
3
1.4 RESEARCH METHODOLOGY
Research Design:
The Research Design that will be use is Descriptive and Exploratory Research.
Books
Internet
Journals
Company Records
Data Collection:
Secondary data (financial statements from the year 2013-2017)
Data Analysis:
Comparative Income statement & Balance sheet
Common size income statement & Balance sheet
Trend analysis is used for analysis
4
1.5 LIMITATIONS OF THE STUDY
Through an attempt has been made to study the Financial Statement Analysis. Study
may suffer from the following limitations.
5
CHAPTER – 2
REVIEW OF LITERATURE
REVIEW OF LITERATURE
6
2.1 Meaning of financial statement
Financial statements at least refer to the two statements which are prepared by a
business concern at the end of the year. They are:
Income statement or trading and profit and loss account which is prepared by a
business concern in order to know the profit earned and loss sustained during a
specific period.
Position statement or balance sheet which is prepared by a business concern
on a particular date in order to know its financial position.
The following points reflect truly the nature of financial statements of business
entities.
This are reports are summarized reviews about the performance, achievements
and weakness of the business.
These are prepared at the end of the accounting period so that various parties
can take decision of their future actions in respect of the relationship with the
business.
7
The reliability of financial statements depends on the reliability of accounting
data. These statements cannot be said to be true and fare representatives of the
strength of profitability of the concern if there are numerous frauds and
defalcations in the accounts.
The information given in the financial statements is very useful to a number of parties
these are the following
Owners: - The Owners provide funds for the operations of a business and they
want to know whether their funds are being properly utilized or not. The financial
statements prepared from time to time satisfy their curiosity.
8
Inventors: - Perspective inventors, who want to invest money in a firm would like
to make an analysis of financial statements of that firm to know how safe the
reposed investment will be.
Managers: - Management is the area of getting things done through others. This
requires that the subordinates are doing work properly. Financial statements are an
aid in this respect because they serve the manager in appraising the performance
of the subordinates. Actual results achieved by the employees can be measured
against the budgeted performance they were expected to achieve and remedial
action can be taken if the performance is not up to the mark.
Historical in Nature: - These statements are drawn after the actual happening of
the events they attempt to present a view of the past performance and have
nothing to do with the accounting for the future. Modern management is forward
looking bur these statements do not directly help them in making future estimates
and taking decisions for the future.
Artificial View: - These statements do not give a real and correct report about the
worth of the assets and their loss of value as these are shown on historical cost
basis. Thus, these statements provide artificial view as market or replacement
value and the effect of the changes in the price level are completely ignored.
10
Scope of Manipulation: - These statements are sometimes prepared according to
the need of the whims of the management. A highly efficient concern may conceal
its real profitability by disclosing loss or minimum profit whereas an inefficient
concern may declare dividend by wrongly showing profit in the profit and loss
account. For this under or over valuation of inventory, over or under charge of
depreciation, excessive or inadequate provision for anticipated losses and other
such manipulation may be resorted to. Window dressing may also be resorted to in
order to show better financial position of a concern than its real position.
Inadequate Information: - there are many parties who are interested in the
information given in the financial statements but their objectives and requirements
differ. The financial statements as prepared under the provision of companies’ act,
1956, fail to meet the need of all. These are mainly prepared to safeguard the
interest of shareholders.
This account is prepared to calculator the net profit of the business. There are
certain items of incomes and expenses of the business which must be taken into
consideration for calculating net profit of the business. These are of indirect nature,
i.e.., co concerning the whole business and relating to various activities which are
done by the business for the purpose of making the goods available to the consumers.
Indirect expenses may be selling and distribution expenses, management expenses,
financial expenses, extraordinary losses and expenses to maintain the assets into
working order. This account is prepared form nominal account and its balance is
transferred to capital account as the whole profit or loss will be that of the owner and
it wok increase or decrease his capital, the specimen proforma of this account is given
as under.
11
regarding this important objective because it gives information about the
profitability or otherwise of the business.
Comparison of current Profit with Past profit: Profit and Loss Account affords
comparison of the current year’s net profit with those of the past years. With this
comparison it can be ascertained whether net profit of the business is showing a
rising trend or downward trend.
Helpful in Preparation of Balance Sheet: Net profit or net loss disclosed by the
Profit and Loss Account is transferred to Capital Account and Capital Account
appears on the liabilities side of the Balance Sheet, without taking net profit net
loss. The Balance Sheet cannot be completed, thus, profit and Loss Account helps
in the preparation of the Balance Sheet.
Helpful in Future Growth of the Business: On the basis of profit figures of the
current and the previous period, estimates about the profit in the year to come can
be made and projection about the expansion of the business can be made.
Indirect expenses to be shown on the debit side of profit and loss account can also
be divided into two categories i.e.
(i) Operating expenses are those expenses which are incurred in a
concern to run the business efficiently and smoothly, Expenses
incurred on administration, selling and distribution come under this
category.
12
Balance Sheet
On the left hand side of the balance sheet, the several liability items describe
how much capital was obtained from trade creditors, form banks, from bill holders
and other outside parties; The Owner’s equity section shows the capital supplied by
the owner.
If assets exceed the liabilities, the firm is solvent i.e.., able to pay its debts in
full. A business is, therefore, solvent by the amount of ownership capital in it, as it is
the excess of assets over liabilities, the last point i.e..; (IV) concerns the stability of
the business. It the total of the debts due to creditors (including bank overdraft) is
greater than the liquid assets (i.e.., cash, investments, bills etc.) the position of the
13
firm may be financially unsound. Whether the debts are being incurred without
sufficient means of payment, the firm is said to be overtrading, For the position to be
quite sound, there should be some working capital i.e.., some spare liquid assets
available for current expenditure. It is not a wise policy to lock up the entire in fixed
assets. The concern may be solvent without being sound.
The following are the main items of information that the balance sheet convey to an
outsider
Tangible Assets; these are definite assets which can be seen, touched and have
volume such as machinery, cash, Stock, etc
Fictitious Assets: These assets are fictitious in nature i.e... They are virtually not
assets. These are either the past accumulated losses or expenses which are
incurred once in the life of a business and are capitalized for the time being. Profit
and loss account (debit balance), organization expenses, discount on the issues of
shares and advertisement expenses capitalized for the times being are example of
such assets.
Intangible Assets: Those assets which cannot be seen touched and have no
volume but have are called intangible assets. Goodwill, patents, licenses and
trademarks are example of such assets but quite valuable to the undertaking, an
intangible asset may not be fictitious. If on account of the past goodwill purchased
along with an existing concern, sales are readily affected and profit is readily
earned, the assets is certainly not fictitious though it is intangible, However, if the
amount of goodwill was paid in respect of a losing concern, the assets would be
factious.
Wasting Assets: Those assets such as mines, quarries etc. that become exhausted
be converted into cash quickly.
15
asset. Similar would be the position of a patent applied for arising of a firm’s own
research effort. Contingent liability in respect of a contract for capital expenditure
already entered into will give rise to an asset on payment, at present it is only a
contingent asset.
Fixed liabilities: These are those liabilities which are payable on the termination
of the business such as capital which is a liability to the owner.
Long term liabilities: those liabilities which are not payable within the next
accounting period but will be payable within next five to ten years are called long
term liabilities such as debentures.
Current liabilities: those liabilities which are payable out of current assets within
the next accounting period usually year or already due or called current liabilities
such as debentures.
Introduction
16
Methods used by interested parties such as investors, creditors, and
management to evaluate the past, current, and projected conditions and performance
of the firm. Ratio analysis is the most common form of financial analysis. It provides
relative measure of the firm conditions and performance. Horizontal analysis and
vertical analysis are also popular firms. Horizontal analysis is use to evaluate the trend
in the accounts over the years, while vertical analysis, also called a common size
financial statement discloses the internal structure of the firm. It indicates the existing
relationship between sales and each Unicom statement account. It indicates the mix of
assets that produce income and the mix of sources o f capital, whether by a current or
long term debt or by equity funding. When using the financial ratios, a financial
analysis makes 2 types of comparisons.
Meaning of Interpretation
18
The present and future earning capacity or profitability of the concern.
The operational efficiency of the concern as a whole and of its various parts of
departments.
The short term and long term solvency of the concern for the benefit of the
debenture holders and trade creditors.
The comparative study in regarding to one firm with another firm or one
department with another department.
The possibility of developments in the future by making forecast and preparing
budgets.
The financial stability of a business concern.
The real meaning and significance of financial data, and
The long term liquidity of its funds.
a) Internal Analysis: It is made by those persons who have access to the books of
accounts. They are members of the organization. Analysis of financial statements
or financial data for managerial purpose is the internal type of analysis. The
internal analyst can give more reliable result than the external analyst because
every type of information is at his disposal.
b) External analysis: It is made by those persons who are not connected with the
enterprise. They do not have access to the enterprise they do not have access to
detailed record of the company and have to depend mostly on published
19
statements. Such type of analysis made by investors, credit agencies, government
agencies and research scholars.
a) Long term analysis: -This analysis is made in order to study the long term
financial stability, solvency and liquidity as well as profitability and earning
capacity of a business concern. The purpose of making such type of analysis is
to know weather in a long run the concern will be able to earn a minimum
amount which will be sufficient to maintain a reasonable rate of return on the
investment so as to provide the funds required for modernization, growth and
development of the business and to meet its costs of capital. This type of
analysis helps the long term financial planning which is essential for the
continued success of a business.
The following techniques can be used in connection with analysis and interpretation
of financial statements:
21
These statements are prepared in a way so as to provide time perspective to the
consideration of various elements of financial position embodied in such
statements. This is done to make the financial data more meaningful. The
statements of two or more years are prepared to show absolute data of two or
more years, increases or decreases in absolute data in value and in terms of
percentages. Comparative statements can be prepared for income statement as
well as position statement or balance sheet.
It is calculated as: -
Absolute change
------------------------ * 100
Base year
22
This statement indicates the relationship of various items (expressed as percentage of
the common item).
In the income statement the sale figure is taken as base and all other figures are
expressed as percentage of sales. Similarly, in the balance sheet the total of assets and
liabilities is taken as base and all other figures are expressed as a percentage of this
total. The percentages so calculated can be easily compared with the corresponding
percentages in other periods and meaningful conclusions can be drawn.
It is calculated as:-
23
(iii) Trend percentage should be calculated only for those items which
have logical relationship with one another.
(iv) Trend percentage should also be carefully studied after considering
the absolute figures on which these are based. Otherwise, they may
give misleading conclusions.
6) Net Working Capital: -This statement is prepared to know the net change in
working capital of the business between two specified dates. It is prepared from
current asserts ant current liabilities of the said dates to show the net increase or
decrease in working capital.
24
Limitations of Financial Statement Analysis
Analysis of financial statements is a very important device but the person using this
device must keep in mind its limitations. The following are the main limitations of
analysis:
25
goods or short -term lenders but it may be index puff inefficiency of the
management due to non-utilizations of funds.
Shortcoming of the Tool of Analysis: There are different tools of analysis (already
discussed) available to the analyst. Which tools are to be used in a particular situation
depends on the skills, training, intelligence and expertise of the analyst. If wrong tool
is used, it may give misleading results and may lead to wrong conclusions or
inferences which may be harmful to the interest of business
26
CHAPTER – 3
INDUSTRY & COMPANY
PROFILE
27
INDUSTRY PROFILE
Egyptians and Romans found the process of manufacturing cement. In England during
the first century the hydraulic cement has become more versatile building material.
Later on, Portland cement was invented and the invention was usually attributed to
Joseph ASP din of England.
India is the world’s 4th largest cement produced after china, Japan and U.S.A the south
industries have produced cement for the first time in 1904. The company was setup in
Chennai with the installed capacity of 30 tonnes per day. Since then the cement
industry has progressing leaps and bounds and evolved into the most basic and
progressive leaps and 1950-51. The capacity of production was only 3.3 million
tonnes. So far annual production and demand have been growing a pace at roughly 78
million tonnes with an installed capacity of 87 million tonnes.
In the remaining two year of 8 th plan an additional capacity of 23 million tonnes will
actually come up.
India is will endowed with cement grade limestone (90 billion tonnes) and coal (190
billion tonnes). During the nineties it had a particularly impressive expansion with
growth rate of 10%
The strength and vitality of Indian cement industry can be gauged by the interest
shown and supports given by World Bank. Considering the excellent performance of
the industry in utilizing the loans, achieving the objectives and targets. The World
Bank examining the feasibility of providing a third line of credit for further upgrading
the industry in varying areas, which will help the organization to get into the global
market. With liberalization policies of Indian government, the industry is posed for a
28
high growth rates in nineties and the installed capacity is expected to cross 100
million tonnes and production 90 million tonnes by 2020
The industry has fabulous scope for exporting its product to countries like the U.S.A.,
U.K., Bangladesh Nepal and other several countries. But there are not enough wagons
to transport cement for shipmen
In 1756, John Smeation showed that hydraulic lime which can resist the action of
water can be obtained not only from hard lime stone but from a limestone which
contain substantial proportion of clayey.
In 1796, Joseph Parker found that module of argillaceous limestone made excellent
hydraulic cement when burned in the usual manner. After burning the product was
reduced to a powder. This started the natural cement industry.
The common verity of artificial cement is known as normal setting cement or ordinary
cement. A mason Joseph Aspdn of Leeds of England invented this cement in 1824.
He took out a patent for this cement called it “PORTLAND CEMENT” because it had
resemblance in its colour after setting to a variety of sandstone, which is found
abundance in Portland England.
The manufacture of Portland cement was started in England around 1825. Belgium
and Germany started the same 1855. America started the same in 1872 and India
started in 1904. The first cement factory installed in Tamil nadu in 1904 by South
29
India limited and then onwards a number of factories manufacturing cement were
started.
Composition of Cement:
The ordinary cement contains two basic ingredients, namely, argillaceous and
calcareous. In argillaceous materials the clayey predominates and in calcareous
materials the calcium carbonate predominates.
Outlook:
India has a lot of potential for development in the infrastructure and construction
sector and the cement sector is expected to largely benefit from it. Some of the recent
major government initiatives such as development of 98 smart cities are expected to
provide a major boost to the sector. A large number of foreign players are also
expected to enter the cement sector, owing to the profit margins and steady demand.
In future, domestic cement companies could go for global listings either through the
FCCB route or the GDR route. With help from the government in terms of friendlier
laws, lower taxation, and increased infrastructure spending, the sector will grow and
take India’s economy forward along with it
31
Statistics-
India is the second largest producer of cement in the world trailing to China.
per cent.
The housing sector is the biggest demand driver of cement, accounting for
about 67 per cent of the total consumption in India. The other major
The total capacity of the cement industry in India is 435 million tonnes (MT)
and the growth of cement industry is expected to be 6-7 per cent in 2017
Kesoram is also conscious of its social responsibilities. Its rural and community
development programmes include adoption of two nearby villages, running an
Agricultural Demonstration Farm, a Model Dairy Farm etc., impressed by these
activities, FAPCCI chose Kesoram to confer the Award for “Best efforts of an
industrial unit in the state to develop rural economy” twice, in the year 1994 as well
32
as in 1998. Kesoram also has to its credit the National Award (Shri S.R Rangta Award
for Social Awareness) for the year 1995-96, for the Best Rural Development Efforts
made by the company. In the same year Kesoram also got the FAPCCI Award for
“Best Workers Welfare” Kesoram got the first Prize for Mine Environment and
Pollution Control for year 1999 too, for the 3 rd year in succession in July, 2001
Kesoram annexed the “Vana Mithra” Award from the Government of Andhra
Pradesh.
33
COMPANY PROFILE
Kesoram was founded in 1919 under the name of Kesoram Cotton Mills Ltd. From its
humble beginnings as a cotton textile mill in Calcutta, Kesoram expanded into the
production of rayon. Its first rayon plant was built in 1959, with a production capacity
of 4,635 metric tons of rayon yarn per year.
The spirit of entrepreneurship did not end there. Kesoram soon entered the tyres and
cement industries. A change of name was needed to reflect the company increasing
portfolio of businesses. So in 1986, it changed its name to Kesoram Industries
Limited. Since then, Kesoramoperations have grown from strength to strength. Its
reputation is recognised today by its listings on four global stock exchanges National
Stock Exchange of India, Bombay Stock Exchange, Calcutta Stock Exchange
Association, and the Societe de la Bourse de Luxembourg.
KESORAM CEMENT is an OHSAS 08001 company and also joined the select
brand of ISO 9001-2000 companies. Itisone among the industrial giants in the country
today, serving the nation on the industrial front Kesoram Industries Limited has a
chequered and eventful history is dating back to the Twenties when the Industrial
House and Birla’s acquired it. with only a Textile Mill under it banner in 1924, it
grew from strength to strength and spread is its activities to never fields like Rayon,
Pulp, transparent paper, Spun pipes and Refractory, types, Oil mill and Refinery
Extraction.
Looking to the wide gap between demand and supply, of a vital commodity, cement,
which plays an important role in nation building the Government of India de-licensed
the Cement Industry in the year 1966 with a view to attract private entrepreneurs to
augment the cement product Kesoram rose to the occasion and decided to set up a few
cement plants in the country.
34
The first cement plant of Kesoram with a capacity of 2.5 lack tonnes per annum based
on dry process, was established in1969 at Basanth Nagar a back ward area in
Karimnagar District, Telangana, and christened it Kesoram Cement
The second unit followed suit with added a capacity of 2 lack TPA in 1971. The plant
was further expanded to 9 lack by adding 205 lack tones in August, 1978, 1.13 lack
tones in January, 1987 and 0.87 lack tones in September, 1981.
4.1 Performance:
The Performance of Kesoram Cement industry had been outstanding achieving over
cent per cent capacity utilization although despite many odds like power cuts and
which most 40% was waste due to wagon shortage etc.
4.2 Technology:
Kesoram Cement uses most modern technology and computerized control in the plant.
A team of dedicated and well-experienced exports manages the plant. The quality is
maintained much above the bureau of Indian Standards.
35
animal health camps, blood donation camps, distribution of fruit bearing trees and
seeds, training for farmers etc., were arranged.
Electricity:
The power consumption per ton for cement has come down to 108 units against 113
units last year, due to implementation of various energy saving measures. The
performance of captive power plant of this section continues to be satisfactory. Total
power generation during the years was 84 million units last year. This captive power
plant is playing a major role in keeping power costs with in economic levels.
The management has introduced various HRD programs for training and development
and has taken various other measures for the betterment of employee’s efficiency /
performance.
The section has installed adequate air pollution control system and equipment and is
ISO 14001 such as Environment Management System is under implementation.
36
Awards
Kesoram Cement bagged many prestigious awards including national awards for
productivity, technology, conservation and several state awards since 1984. The
following are the important awards.
Awards of Kesoram
Table 4.1
In the mines safety week celebrations, under the auspices of the Director General of
Mines Safety, KesoramBasanth Nagar limestone mines won 2 first prizes
environment and pollution control and safe drilling and blasting and 14 2 nd prizes for
overall performance, productivity, operation and maintenance of machines publicity /
propaganda etc.
38
Production
Last 20 years production of Kesoram Cements industry at Basanth Nagar,
Table 4.2
Year Production in tonnes
1992-93 749797
1993-94 761581
1994-95 805921
1995-96 760708
1996-97 550254
1997-1998 601453
1998-99 643307
1999-00 643663
2000-01 748258
2001-02 685596
2002-03 731177
2003-04 784555
2004-2005 782383
2005-2006 731049
2006-07 746474
2007-08 688305
2008-09 777092
2009-10 692424
2010-11 727447
2011-12 735012
2012-13 1046166
2013-14 1167576
2014-15 1007734
39
2015-16 1080028
CHAIRMAN
Smt. Basant Kumar Birla
BOARD OF DIRECTORS
1) Smt. Manjushree Khaitan, Executive Vice Chairperson
2) Shri.AmitabhaGhosh
3) Shri.VinaySah
4) Shri. Lee SeowChuan
5) Shri.Kamal Chand Jain
6) Shri.Sudip Banerjee
7) Shri.Steven John Derkey
8) Shri.GautamGanguli (Company Secretary)
9) Shri.PesiKushruChoksey
Auditors
Messrs Price Wasterhouse
40
Subsidiary Companies of Kesoram Industries
1) Bharat General & Textile Industries Limited
2) KICM Investment Limited
3) Assam Cotton Mills Limited
4) Softshree Estates Limited
The investment inventory constitutes the most significant part of current assets /
working capital in most of the undertakings. Thus, it is very essential to have proper
control and management inventories.The purpose of inventory management is to
ensure availability of materials in sufficient quantity as and when required and also to
minimize investment in inventories.
41
CHAPTER – 4
DATA ANALYSIS AND
INTERPRETATION
TABLE 5.1
Comparative Income Statement of KESORAM CEMENT For the year
Ending 1-4-2019 to 31-3-2020. RS.000
42
Absolute
Particulars 2019 2020 % Change
Change
A) Income
Sales 789.2 1723.1 933.9 1.2
(_) Excise Duty 0.0 886.9 886.9
Net Sales 789.2 836.2 47.0 0.1
other income 32.4 18.5 -13.9 -0.4
Stock adjustments 2.0 9.1 7.2 3.7
Total Income A 823.6 863.8 40.2 0.0
B) Expenditure
Material Consumed 390.3 411.7 21.4 0.1
Power and fuel cost 5.7 5.8 0.1 0.0
Employee expenses 69.9 77.1 7.2 0.1
Total Operating Expenses 465.9 494.6 28.6 6.1
Other manufacturing exp 0.0 0.0
Selling and distribution exp 0.0 0.0
Financial Expenses 107.1 108.6 1.5 0.0
Miscexp written off 0.0 0.0 0.0
Total Expenditure B 573.0 603.2 30.1 0.1
Surplus/Deficit(A-B) 218.1 242.1 24.0 0.1
INTERPRETATION:
Sales volume is increased by 1.2% during the year 2020.
Other income is decreased by 0.4%.
Increases in sales are highlighting increase in Material consumption, selling
cost, miscexp written off.
Financial expenses increased by 0.013%.
Surplus is decreased by 0.1%
TABLE 5.2
Comparative Income Statement of KESORAM CEMENT For the year
Ending 1-4-2018 to 31-3-2019. RS.000
Particulars 2018 2019 Absolute % Change
43
Change
A) Income
Sales 668.7 789.2 120.5 0.2
(_) Excise Duty 0.0 0.0 0.0
Net Sales 668.7 789.2 120.5 0.2
other income 26.3 32.4 6.2 0.2
Stock adjustments 3.6 2.0 -1.7 -0.5
Total Income A 698.5 823.6 125.0 0.2
B) Expenditure
Material Consumed 327.9 390.3 62.5 0.2
Power and fuel cost 5.4 5.7 0.3 0.1
Employee expenses 63.4 69.9 6.5 0.1
Total Operating Expenses 396.7 465.9 69.3 17.5
Other manufacturing exp 0.0 0.0
Selling and distribution exp 0.0 0.0
Financial Expenses 95.3 107.1 11.8 0.1
Miscexp written off 0.0 0.0 0.0
Total Expenditure B 492.0 573.0 81.1 0.2
Surplus/Deficit(A-B) 180.3 218.1 37.8 0.2
INTERPRETATION:
Sales volume is increased by 0.2% during the year 2019.
Other income is increased by 0.2%
Increases in sales are highlighting increase in Material consumption, employee
cost, while financial expenses, misc. exp written off.
Surplus has increased to some extent which adds to financial stability.
TABLE 5.3
Comparative Income Statement of KESORAM CEMENT For the year
Ending 1-4-2017 to 31-3-2018. RS.000
Particulars 2017 2018 Absolute % Change
44
Change
A) Income
Sales 684.4 668.7 -15.8 0.0
(_) Excise Duty 0.0 0.0 0.0
Net Sales 684.4 668.7 -15.8 0.0
other income 25.7 26.3 0.5 0.0
Stock adjustments -3.4 3.6 7.1 -2.0
Total Income A 706.7 698.5 -8.2 0.0
B) Expenditure
Material Consumed 307.6 327.9 20.2 0.1
Power and fuel cost 3.9 5.4 1.4 0.4
Employee expenses 62.0 63.4 1.5 0.0
Total Operating Expenses 373.5 396.7 23.1 6.2
Other manufacturing exp 0.0 0.0
Selling and distribution exp 0.0 0.0
Financial Expenses 97.7 95.3 -2.4 0.0
Miscexp written off 0.0 0.0 0.0
Total Expenditure B 471.2 492.0 20.8 0.0
Surplus/Deficit(A-B) 209.8 180.3 -29.5 -0.1
INTERPRETATION:
Sales volume is decreased by 0.023% during the year 2018.
Other income is increased by 0.02%.
Decrease in sales are highlighting decline in some of the associated
expenditure compare to last year.
Surplus is decreased by 0.1%.
TABLE 5.4
Comparative Income Statement of KESORAM CEMENT For the year
Ending 1-4-2016 to 31-3-2017. RS.000
45
Absolute %
Particulars 2016 2017
Change Change
A) Income
Sales 581.5 684.4 102.9 0.2
(_) Excise Duty 0.0 0.0 0.0
Net Sales 581.5 684.4 102.9 0.2
other income 17.1 25.7 8.6 0.5
Stock adjustments 4.9 -3.4 -8.3 -1.7
Total Income A 603.6 706.7 103.2 0.2
B) Expenditure
Material Consumed 293.2 307.6 14.4 0.0
Power and fuel cost 2.9 3.9 1.0 0.4
Employee expenses 60.6 62.0 1.4 0.0
Total Operating Expenses 356.7 373.5 16.8 4.7
Other manufacturing exp 0.0 0.0
Selling and distribution exp 0.0 0.0
Financial Expenses 87.2 97.7 10.5 0.1
Miscexp written off 0.0 0.0 0.0
Total Expenditure B 443.9 471.2 27.3 0.1
Surplus/Deficit(A-B) 142.6 209.8 67.2 0.5
INTERPRETATION:
Sales volume is increased by 0.2% during the year 2017.
Other income is increased by 0.5%.
Increases in sales are highlighting increase in Material consumption, employee
cost, while other manufacturing expenses, selling expenses, misc.exp written
off.
Surplus is increased by 0.5%.
46
COMPARATIVE BALANCE SHEET OF KESORAM CEMENT FOR THE
YEAR ENDING 31st MARCH 2019 to 2020, RS.000
INCREASE % of
/ INCREASE
PARTICULARS 31/03/2019 31/03/2020
DECREAS /DECREAS
E E
SOURCES OF FUNDS
SHARE HOLDERS FUNDS
Share Capital 34500000 34500000 0 0
Reserves & Surplus 768783995 826961437 58177442 7.6
LOAN FUNDS
Secured Loans 609933051 555991459 -53941592 -8.8
Unsecured Loans 47324672 123979573 76654901 162.0
TOTAL 1460541718 1541432469 80890751 5.5
APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 541650837 624427126 82776289 15.3
Less: Depreciation 73006804 99440569 26433765 36.2
Net Block 468644033 524986557 56342524 12.0
INVESTMENTS 54988654 168101191 113112537 205.7
CURRENT ASSETS LOANS &
ADVANCES
Inventories 508179559 578425269 70245710 13.8
Sundry Debtors 766647618 648167571 -118480047 -15.5
Cash & Bank Balances 21728135 19515628 -2212507 -10.2
Loans & Advances 79937438 118081570 38144132 47.7
Less: 1376492750 1364190038 -12302712 -0.9
CURRENT LIABILITIES &
PROVISIONS
Current Liabilities 410623831 391151250 -19472581 -4.7
Provisions 29000000 27005656 -1994344 -6.9
NET CURRENT ASSETS 936868919 946033132 9164213 1.0
DEFERRED TAX LIABILITY
NIL -97712415
(Net)
MISCELLANEOUS
40112 24004 -16108 -40.2
EXPENDITURE
TOTAL 1460541718 154432469 -1306109249 -89.4
47
INTERPRETATION:
The comparative Balance Sheet of the company reveals that during the year 2019
there has been a decrease in current assets of Rs. 9164213i.e., 0.89%. While current
liabilities have decreased by Rs. 19472581 i.e., 4.74%. This fact depicts that the
company is suffering with inadequate working capital to meet its short-term
obligations.
While there is increase in fixed assets value to the extent of Rs. 82776289 to that of
current liabilities. This fact depicts that the company has diverted its loans in the form
of working capital to meet its short-term obligations.
On the whole the overall financial position of the company is satisfactory.
48
COMPARATIVE BALANCE SHEET OF KESORAM CEMENT FOR THE
YEAR ENDING 31st MARCH 2018 to 2019, RS.000
INCREAS
% of
E/
PARTICULARS 31/03/2018 31/03/2019 INCREASE/
DECREAS
DECREASE
E
SOURCES OF FUNDS
SHARE HOLDERS FUNDS
Share Capital 34500000 71000000 36500000 105.8
Reserves & Surplus 826961437 1036208772 209247335 25.3
LOAN FUNDS
Secured Loans 555991459 868106038 312114579 56.1
Unsecured Loans 123979573 51584509 -72395064 -58.4
DEFFERED TAX LIABILITY 97712415 122772126 25059711 25.6
TOTAL 1639144884 2149671445 510526561 31.1
APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 624427126 797011304 172584178 27.6
Less: Depreciation 99440569 130400660 30960091 31.1
Net Block 524986557 666610644 141624087 27.0
INVESTMENTS 168101191 52497262 -115603929 -68.8
CURRENT ASSETS LOANS
& ADVANCES
Inventories 578425269 714978242 136552973 23.6
Sundry Debtors 648167571 1024629827 376462256 58.1
Cash & Bank Balances 19515628 14496599 -5019029 -25.7
49
INTERPRETATION:
The comparative Balance Sheet of the company reveals that during the year 2019
there has been an increase in current assets of Rs. 324522211i.e., 34.3%. While
current liabilities also increased by Rs.210218075 i.e., 53.74%. This fact depicts that
the company is having adequate working capital to meet its short-term obligations.
While there is increase in fixed assets value to the extent of Rs. 141624087 to that of
current liabilities. This fact depicts that the company has diverted its cash & bank
balances to acquire these fixed assets.
On the whole the overall financial position of the com
50
COMPARATIVE BALANCE SHEET OF KESORAM CEMENT FOR THE
YEAR ENDING 31st MARCH 2017 to 2018, Rs.000
% of
INCREASE/
PARTICULARS 31/03/2017 31/03/2018 INCREASE/
DECREASE
DECREASE
SOURCES OF FUNDS
SHARE HOLDERS FUNDS
Share Capital 71000000 34500000 -36500000 -51.4
Reserves & Surplus 1036208772 1400730045 364521273 35.2
LOAN FUNDS
Secured Loans 868106038 1280091497 411985459 47.5
Unsecured Loans 51584509 48119721 -3464788 -6.7
DEFFERED TAX LIABILITY 122772126 172716522 49944396 40.7
TOTAL 2149671445 2936157785 786486340 36.6
APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 797011304 1252543214 455531910 57.2
Less: Depreciation 130400660 196026194 65625534 50.3
Net Block 666610644 1056517020 389906376 58.5
INVESTMENT 52497262 171566882 119069620 226.8
51
INTERPRETATION:
The comparative Balance Sheet of the company reveals that during the year 2018
there has been an increase in current assets of Rs. 437261977i.e., 34.4%. While
current liabilities also increased by Rs.46721842 i.e., 7.74%. This fact depicts that the
company is having adequate working capital to meet its short-term obligations.
While there is increase in fixed assets value to the extent of Rs. 389906376 to that of
current liabilities. This fact depicts that the company has diverted its cash & bank
balances to acquire these fixed assets.
52
COMPARATIVE BALANCE SHEET OF KESORAM CEMENT FOR THE
YEAR ENDING 31st MARCH 2016 to 2017, Rs.000
% of
INCREASE/
PARTICULARS 31/03/2016 31/03/2017 INCREASE/
DECREASE
DECREASE
SOURCES OF FUNDS
SHARE HOLDERS FUNDS
Share Capital 34500000 34500000 0 0
Reserves & Surplus 1400730045 2238083518 837353473 59.8
LOAN FUNDS
Secured Loans 1280091497 1792249027 512157530 40.0
Unsecured Loans 48119721 44588001 -3531720 -7.3
DEFFERED TAX LIABILITY 172716522 203202275 30485753 17.7
TOTAL 2936157785 4312622821 1376465036 46.9
APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 1252543214 1785079415 532536201 42.5
Less: Depreciation 196026194 256237673 60211479 30.7
Net Block 1056517020 1528841742 472324722 44.7
INVESTMENTS 171566882 239339398 67772516 39.5
CURRENT ASSETS LOANS &
ADVANCES
Inventories 944109125 1199191291 255082166 27.0
Sundry Debtors 1074534824 2231501170 1156966346 107.7
Cash & Bank Balances 97153728 72561496 -24592232 -25.3
Loans & Advances 350191763 574515948 224324185 64.1
Less: 2465989440 4077769905 1611780465 65.4
CURRENT LIABILITIES &
PROVISIONS
Current Liabilities 648091167 1419396130 771304963 119.0
Provisions 110080953 127080953 17000000 15.4
NET CURRENT ASSETS 1707817320 2531292822 823475502 48.2
MISCELLANEOUS
256563 13148859 12892296 5025.0
EXPENDITURE
TOTAL 2936157785 4312622821 1376465036 46.9
53
INTERPRETATION:
The comparative Balance Sheet of the company reveals that during the year 2017
there has been an increase in current assets of Rs.823475502i.e., 48.2%. While
current liabilities also increased by Rs.1611780465i.e., 65.4%. This fact depicts that
the company is having adequate working capital to meet its short-term obligations.
While there is increase in fixed assets value to the extent of Rs.472324722to that of
current liabilities. This fact depicts that the company has diverted its cash & bank
balances to acquire these fixed assets.
On the whole the overall financial position of the company is satisfactory.
54
Common Size Income Statement of KESORAM CEMENT For the year
Ending 1-4-2019 to 31-3-2020.
RS.000
Particulars 2019 % 2020 %
A) Income
Sales 789.2 95.8 1723.1 199.5
(_) Excise Duty 0.0 0.0 886.9 102.7
Net Sales 789.2 95.8 836.2 96.8
other income 32.4 3.9 18.5 2.1
Stock adjustments 2.0 0.2 9.1 1.1
B) Expenditure
Material Consumed 390.3 68.1 411.7 68.3
Power and fuel cost 5.7 1.0 5.8 1.0
Employee expenses 69.9 12.2 77.1 12.8
Total Operating Expenses 465.9 81.3 494.6 82.0
Other manufacturing exp 0.0 0.0 0.0 0.0
Selling and distribution exp 0.0 0.0 0.0 0.0
Financial Expenses 107.1 18.7 108.6 18.0
Miscexp written off 0.0 0.0 0.0 0.0
Total Expenditure B 573.0 603.2
Surplus/Deficit(A-B) 218.1 242.1
INTERPRETATION:
Sales volume has increases from 2019-2020, giving its effects on the company
revenues.
Other income has decreased by 13.91.
Total operating expenses has increases by 28.7 in the year 2020
Financial expenses have been increased by 1.48.
55
Common Size Income Statement of KESORAM CEMENT For the year
Ending 1-4-2018 to 31-3-2019.
RS.000
Particulars 2018 % 2019 %
A) Income
Sales 668.7 95.7 789.2 95.8
(_) Excise Duty 0.0 0.0 0.0 0.0
Net Sales 668.7 95.7 789.2 95.8
other income 26.3 3.8 32.4 3.9
Stock adjustments 3.6 0.5 2.0 0.2
B) Expenditure
Material Consumed 327.9 66.6 390.3 68.1
Power and fuel cost 5.4 1.1 5.7 1.0
Employee expenses 63.4 12.9 69.9 12.2
Total Operating Expenses 396.7 80.6 465.9 81.3
Other manufacturing exp 0.0 0.0 0.0 0.0
Selling and distribution exp 0.0 0.0 0.0 0.0
Financial Expenses 95.3 19.4 107.1 18.7
Miscexp written off 0.0 0.0 0.0
Total Expenditure B 492.0 573.0
Surplus/Deficit(A-B) 180.3 218.1
INTERPRETATION:
Sales volume has increases from 2018-2019, giving its effects on the company
revenues.
Other income also increases by 6.19.
Total operating expenses has increases by 69.2 in the year 2019.
Financial expenses have been increased by 11.8.
INTERPRETATION:
Sales volume has decreased from 2017-2018, giving its effects on the
company revenues.
Other income also decreased by 0.53.
Total operating expenses has increases by 1.36 in the year 2018.
Financial expenses have been decreased by 2.37.
INTERPRETATION:
Sales volume has increases from 2016-2017, giving its effects on the company
revenues.
Other income also increases by 0.3%.
Total operating expenses has increases by 1.09% in the year 2017.
Financial expenses have been decreased by 2.37%
58
COMMONSIZE BALANCE SHEET
KESORAM CEMENT FOR THE YEAR ENDING 31st MARCH 2015 to 2016, Rs.000
% OF % OF
PARTICULARS 31/03/2015 31/03/2016
CHANGE CHANGE
SOURCES OF FUNDS
SHARE HOLDERS FUNDS
Share Capital 34500000 2.36 34500000 2.1
Reserves & Surplus 768783995 52.63 826961437 50.45
LOAN FUNDS
Secured Loans 609933051 41.76 555991459 33.92
Unsecured Loans 47324672 3.24 123979573 7.56
DEFFERED TAX LIABILITY 0 0 97712415 5.96
TOTAL 1460541718 100 1639144884 100
APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 541650837 37.09 624427126 38.09
Less: Depreciation 73006804 5 99440569 6.07
Net Block 468644033 32.09 524986557 32.03
INVESTMENTS 54988654 3.76 168101191 10.26
CURRENT ASSETS LOANS &
ADVANCES
Inventories 508179559 34.79 578425269 35.29
Sundry Debtors 766647618 52.49 648167571 39.54
Cash & Bank Balances 21728135 1.49 19515628 1.19
Loans & Advances 79937438 5.47 118081570 7.2
Less: 1376492750 94.25 1364190038 83.23
CURRENT LIABILITIES &
PROVISIONS
Current Liabilities 410623831 28.11 391151250 23.86
Provisions 29000000 1.99 27005656 1.65
NET CURRENT ASSETS 936868919 64.15 946033132 57.72
MISCELLANEOUS EXPENDITURE 40112 0 24004 0
TOTAL 1460541718 100 1639144884 100
INTERPRETATION:
An analysis of current assets of both the years shows that the percentage of Current
Assets to that of Total Assets is 94% in the year 2016 and reduced to 83% in the year
2015 and in the both the years the company is having adequate working capital. The
percentages of Current Liabilities are less than that of Current Assets of both the
years, the Inventories share greater value in Current Assets.An analysis of Current
Liabilities to that of Shareholders Funds shows that the percentage of debt is less than
the equity that is a good sign i.e., the company’s solvency is sound.
To run the company, it has to depend on working capital. That is the most of working
capital procurement has been done from the profit earned and Reserves maintained by
the Company. Company’s reserve capacity is very good. All the fixed assets are well
utilized and investments are made regularly.
COMMONSIZE BALANCE SHEET
59
KESORAM CEMENT FOR THE YEAR ENDING 31st MARCH 2015 to
2016, Rs.000
% OF % OF
PARTICULARS 31/03/2014 31/03/2015
CHANGE CHANGE
SOURCES OF FUNDS
SHARE HOLDERS FUNDS
Share Capital 34500000 2.10 71000000 3.30
Reserves & Surplus 826961437 50.45 1036208772 48.20
LOAN FUNDS
Secured Loans 555991459 33.92 868106038 40.38
Unsecured Loans 123979573 7.56 51584509 2.40
DEFFERED TAX LIABILITY 97712415 5.96 122772126 5.71
TOTAL 1639144884 100.00 2149671445 100.00
APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 624427126 38.09 797011304 37.08
Less: Depreciation 99440569 6.07 130400660 6.07
Net Block 524986557 32.03 666610644 31.01
INVESTMENTS 168101191 10.26 52497262 2.44
CURRENT ASSETS LOANS &
ADVANCES
Inventories 578425269 35.29 714978242 33.26
Sundry Debtors 648167571 39.54 1024629827 47.66
Cash & Bank Balances 19515628 1.19 14496599 0.67
Loans & Advances 118081570 7.20 189341570 8.81
Less: 1364190038 83.23 1943446238 90.41
CURRENT LIABILITIES &
PROVISIONS
Current Liabilities 391151250 23.86 601369325 27.97
Provisions 27005656 1.65 71521570 3.33
NET CURRENT ASSETS 946033132 57.72 1270555343 59.10
MISCELLANEOUS
24004 0.00 7896 0.00
EXPENDITURE
TOTAL 1639144884 100.00 2149671445 100
INTERPRETATION:
An analysis of current assets of both the years shows that the percentage of Current
Assets to that of Total Assets is 83% in the year 2015 and reduced to 90% in the year
2014 and in the both the years the company is having adequate working capital. The
percentages of Current Liabilities are less than that of Current Assets of both the
years, the Inventories share greater value in Current Assets.An analysis of Current
Liabilities to that of Shareholders Funds shows that the percentage of debt is less than
the equity that is a good sign i.e., the company’s solvency is sound. To run the
company, it has to depend on working capital. That is the most of working capital
procurement has been done from the profit earned and Reserves maintained by the
Company.Company’s reserve capacity is very good. All the fixed assets are well
utilized and investments are made regularly.
60
TREND ANALYSIS:
61
INTERPRETATION:
As per the above table of Trend Percentages of Balance Sheet of Kesoram
Cements Ltd. the position of Current Assets is improved year after year.
During the year 2013 the Current Assets were at 99.1%, but it gradually
increased and in the year 2016 it is 296%. This increasing trend is due to
increase in the value of Cash & Bank Balances and Loans & Advances
FIXED ASSETS:
s per the above table of Trend Percentages of Balance Sheet of Kesoram
Cement there is a continuous increase in the value of Fixed Assets. During the
year 2015 it is at 326% which is a positive sign.
INVESTMENTS:
As per the above table of Trend Percentages of Balance Sheet of Kesoram
Cement there is a Continuous trend. But during the year 2010 its value
reduced insignificantly. However Company was able to cope this situation and
the Fixed Assets showed an increasing trend thereafter and during the year
2015 it is at 435%.
CURRENT LIABILITIES:
As per the above table of Trend Percentages of Balance Sheet of Kesoram
Cement there is a Continuous trend. From the year 2011 to 2015 there is
increase in Current Liabilities that indicates the Companies Credit Worthiness,
its reputation in the credit market.
Conclusion:
Thus, the overall position, working capital utilization etc., indicates that the firm is in a
satisfactory level.
62
CHAPTER – 5
FINDINGS,
SUGGESTIONS,
CONCLUSIONS
&
BIBLIOGRAPHY
63
FINDINGS
2016-17
The comparative Balance Sheet of the company reveals that during the year
2012 there has been a decrease in current assets of Rs.12302712 i.e.0.89%.
While current liabilities have decreased by Rs.19472581 i.e.4.74%. This fact
depicts that the company is suffering with inadequate working capital to meet
its short-term obligations.
While there is increase in fixed assets value to the extent of Rs.82776289 to
that of current liabilities. This fact depicts that the company has diverted its
loans in the form of working capital to meet its short-term obligations.
On the whole the overall financial position of the company is satisfactory.
2015-16
The comparative Balance Sheet of the company reveals that during the year
2013 there has been an increase in current assets of Rs.579256200 i.e., 42%.
While current liabilities also increased by Rs.210218075 i.e., 53.74%. This
fact depicts that the company is having adequate working capital to meet its
short-term obligations.
While there is increase in fixed assets value to the extent of Rs.141624087 to
that of current liabilities. This fact depicts that the company has diverted its
cash & bank balances to acquire these fixed assets.
On the whole the overall financial position of the company is satisfactory.
2014-15
The comparative Balance Sheet of the company reveals that during the year
2014 there has been an increase in current assets of Rs.522543202 i.e., 26%.
While current liabilities also increased by Rs.46721842 i.e., 7.74%. This fact
depicts that the company is having adequate working capital to meet its short-
term obligations.While there is increase in fixed assets value to the extent of
Rs.389906376 to that of current liabilities. This fact depicts that the company
has diverted its cash & bank balances to acquire these fixed assets.
On the whole the overall financial position of the company is satisfactory.
64
2013-2014
The comparative Balance Sheet of the company reveals that during the year
2015 there has been an increase in current assets of Rs. 1611780465 i.e., 65%.
While current liabilities also increased by Rs.771304963 i.e.119%. This fact
depicts that the company is having adequate working capital to meet its short-
term obligations.
65
SUGGESTIONS
The study is to offer some suitable suggestions on the basis of studying and analysing
the financial statements to improve the financial performance of “Kesoram Industries
pvt.ltd
The Cement industry is huge and has huge potential for growth; the company
should try and revamp its operations.
The management needs to increase the stock.It can be done by increasing
production, achieve economies of scale and hence increase market penetration.
It is suggested for the company to control over the current liabilities.
The product is doing reasonably well in most of the market so they should
promote the product accordingly. Eg: free sampling, discounts etc.
66
CONCLUSION
This project of Financial Statement analysis in the production concern is not merely a
work of the project. Brief knowledge and experience of that how to analyse the
financial performance of the firm. The study undertaken has brought in to the light of
the following conclusions.
According to this project I came to know that from the analysis of financial
statements it is clear that Kesoram Cement Ltd isa satisfactory levelof profits
during the period of study.
The firm should focus on maximizing the profits in the coming years by taking
care of internal as well as external factors.
And with regard to resources, the firm is taking utilization of the assets
properly.
The fact depicts that the company has diverted its cash & bank balances to
acquire the fixed assets.
The overall financial position of the company is satisfactory.
67
BIBLIOGRAPHY
68
BIBLIOGRAPHY
BOOKS
M.Y KHAN : FINANCIAL MANAGEMENT
JAIN AND NARANG : FINANCIAL CCOUNTING&ANALYSIS
S N MAHESHWARI : FINANCIAL ACCOUNTING & ANALYSIS
PRASHANTHA ATHMA : FINANCIAL ACCOUNTING & ANALYSIS
WEBSITES
www.google.com
www.kesoramcement.com
www.wikipedia.com
69