Professional Documents
Culture Documents
0.8
0.7
0.6
0.5
Sales (cr)
0.4
0.3
0.2
0.1
0
18-19 19-20 20-21 21-22 22-23 23-24
Year
Sales CM PBT
Balance Sheet (Summary + Analysis)
Fixed Assets
10
Current Assets
OWNED
Investments 8
Total
To Promoter 6
cr
To Bank
OWED
4
Lender/ Vendor /
Current Liability
2
Working Capital
0
18-19 19-20 20-21 21-22 22-23 23-24
FY
Assets/Liabilities WC
BEP: Break Even Point (Summary + Analysis)
BEP = FC/CM% 10
MOS % =
(Rev-BP)/Rev
8
0
18-19 19-20 20-21 21-22 22-23 23-24
MoS
RoE: Return on Equity
Revenue 10
Total Assets
8
Margin
PAT / Revenue 6
Efficiency
Revenue / Total 4
Assets
Leverage 2
Total Assets /
Equity 0
18-19 19-20 20-21 21-22 22-23 23-24
RoE = PAT /
Equity (M*E*L) RoE
Product-wise % breakup of sales
Product Category 20-21 21-22 22-23 23-24
Customer Category-wise breakup of sales
Industry
20-21 21-22 22-23 23-24 Average
Category Average
0.5
0.5
0.8
1.0
3.3 1.2
9.8 25.3
Series1
10.0
16.3 19.3
Sales required for 10x profits
10x
Head 23-24 Ratio Ratio Explanation
Profit
Sales
Variable Cost
CM
Fixed Cost
PBT
Tax
PAT
NEED X-Ray
• Owner Notations:
• Lender
• MH: Must Have (ज़रूरत)
• Customer
• LH: Like to Have (चाहत)
• Vendor
• DM: Doesn’t Matter (चल हट)
• Manpower
We have
We do not have
Needs of Owner / Lender
Need
Must Have Like to Have Doesn’t Matter
Like to Have Must Have Like to Have
Like to Have Like to Have Must Have
Like to Have Like to Have Like to Have
Doesn’t Matter Must Have Must Have
Doesn’t Matter Like to Have Like to Have
Must Have Like to have Doesn’t Matter
Need Status
Like to have
Must have
Like to have
Like to have
Needs of Manpower
• P: Potential of Market
• C: Competition (+ Threat of substitutes + New entrants)
• C: Customer Segments (Bargaining power of customers)
• V: Vendor (Bargaining power of vendors)
• R: Regulation
Potential for Growth
ve
Customer
ve
Competition
ve
Vendors
ve
Regulation
Neutral
PCM (Product – Customer - Market)
X-Ray
According to:
• Rt: Return
• P: Potential
• C: Capability
• R: Risks
Criteria's.
Product Segment
Category Return Potential Our Capability Risks
(Market growth)
High High High Medium
Return means margin per sale.
Potential means the available market and its growth in the next 5 years.
Our capability includes the technical and manufacturing capability for that particular segment and the necessary certifications.
Risks include the initial investment, competition in the market and the various problems that can be encountered in the business.
Customer Segment
Category Return Potential Our Capability Risks
(Market Growth)
Medium High Medium Low
High Medium High Low
Vision Statement:
“”
Goals (COPM) & Key Growth Strategy
C: Customer
O: Operations
P: People
M: Money
Role Plan
Thank You