Tata Motors – Ratio Analysis

33,776 views

Published on

5yr complete analysis of Tata Motors' financial Statements

Published in: Education, Business, Technology
1 Comment
13 Likes
Statistics
Notes
No Downloads
Views
Total views
33,776
On SlideShare
0
From Embeds
0
Number of Embeds
141
Actions
Shares
0
Downloads
1,548
Comments
1
Likes
13
Embeds 0
No embeds

No notes for slide

Tata Motors – Ratio Analysis

  1. 1. Tata Motors – Ratio Analysis
  2. 2. GP Ratio   Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05 Mar ' 04 Gross Profit 6576.35 5934.01 4782.7 4267.44 3679.34 sales 28,738.30 26664.25 20088.63 17199.17 13028.17 GP Ratio 22.883573 22.25455 23.80799 24.81189 28.241418
  3. 3. Net Profit Ratio   Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05 Mar ' 04 sales 28,738.30 26664.25 20088.63 17199.17 13028.17 net profit 3,000.91 2586.51 2146.36 2000.05 1727.28 Net Profit Ratio 10.442197 9.700292 10.68445 11.62876 13.25804
  4. 4. Operating ratio   Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05 Mar ' 04 sales 28,738.30 26664.25 20088.63 17199.17 13028.17 cost of goods sold 22,161.95 20730.24 15305.93 12931.73 9348.83 operating expenses 4,706.84 3,924.55 2945.19 2549.82 2096.95 Operating ratio 93.49 92.46 90.85 90.01 87.85
  5. 5. Debt Equity ratio   Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05 Mar ' 04 Debt 6,280.52 4,009.14 2,936.84 2,495.42 1,259.77 Equity 14,094.51 10,852.94 8,447.52 6,606.81 4,853.37 Debt Equity ratio 0.4456005 0.369406 0.347657 0.377704 0.259566
  6. 6. Current ratio   Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05 Mar ' 04 Current Assets 10,781.23 10,318.42 9,812.06 7,248.88 3,835.78 Current Liabilities 12,029.80 8,321.20 7,888.65 7,268.80 5,309.17 Current ratio 0.8962102 1.240016 1.24382 0.99726 0.722482
  7. 7. Fixed Asset T.O ratio   Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05 Mar ' 04 cost of goods sold 22,161.95 20730.24 15305.93 12931.73 9348.83 fixed Assets 15,337.03 8,845.63 6,509.99 6,608.57 6,304.57 Fixed Asset T.O ratio 1.4449962 2.343557 2.351145 1.956812 1.4828656
  8. 8. Return on networth   Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05 Mar ' 04 net profit 3,000.91 2586.51 2146.36 2000.05 1727.28 Equity 14,094.51 10,852.94 8,447.52 6,606.81 4,853.37 Return on networth 21.29134 23.83234 25.40817 30.27255 35.589292
  9. 9. Profit and Loss A/c Income:  Operating income  28,738.30 26,664.25 20,088.63 17,199.17 13,028.17 Expenses   Material consumed  20,931.81 19,529.88 14,376.11 12,101.28 8,720.10 Manufacturing expenses  1,230.14 1,200.36 929.82 830.45 628.73 Personnel expenses 1,544.57 1,367.83 1,143.13 1,039.34 882.49 Selling expenses 1,179.48 1,068.56 759.54 598.75 455.56 Adminstrative expenses 1,982.79 1,488.16 1,042.52 911.73 758.9 Expenses capitalised -1,131.40 -577.05 -308.85 -282.43 -144.89 Cost of sales 25,737.39 24,077.74 17,942.27 15,199.12 11,300.89 Operating profit 3,000.91 2,586.51 2,146.36 2,000.05 1,727.28 Other recurring income 389.03 887.23 685.18 399.94 235.65 Adjusted PBDIT 3,389.94 3,473.74 2,831.54 2,399.99 1,962.93 Financial expenses 471.56 455.75 350.24 234.3 225.96 Depreciation  652.31 586.29 520.94 450.16 382.6
  10. 10. Cntd… Other write offs 64.35 85.02 73.78 67.12 51.64 Adjusted PBT 2,201.72 2,346.68 1,886.58 1,648.41 1,302.73 Tax charges  547.55 660.37 524.93 415.5 482.55 Adjusted PAT   1,654.17   1,686.31   1,361.65   1,232.91   820.18 Non recurring items 374.75 227.15 167.23 4.04 -6.82 Other non cash adjustments - -0.07 - -1.54 -3.02 Reported net profit 2,028.92 1,913.39 1,528.88 1,235.41 810.34 Earnigs before appropriation 3,042.75 2,690.15 2,094.54 1,601.21 934.05 Equity dividend 578.43 578.07 497.94 452.19 282.11 Preference dividend - - - - - Dividend tax 81.25 98.25 69.84 63.42 36.14 Retained earnings 2,383.07 2,013.83 1,526.76 1,085.60 615.8
  11. 11. Balance sheet Sources of funds Owner's fund Equity share capital 385.54 385.41 382.87 361.79 353 Share application money - - - - 3.83 Preference share capital - - - - - Reserves & surplus 7,428.45 6,458.39 5,127.81 3,749.60 3,236.77 Loan funds Secured loans 2,461.99 2,022.04 822.76 489.81 942.65 Unsecured loans 3,818.53 1,987.10 2,114.08 2,005.61 317.12 Total 14,094.51 10,852.94 8,447.52 6,606.81 4,853.37
  12. 12. Uses of funds Fixed assets Gross block 10,830.83 8,775.80 7,971.55 6,611.95 5,985.40 Less : revaluation reserve 25.51 25.95 26.39 - - Less : accumulated depreciation 5,443.52 4,894.54 4,401.51 3,454.28 3,023.69 Net block 5,361.80 3,855.31 3,543.65 3,157.67 2,961.71 Capital work-in-progress 5,064.96 2,513.32 951.19 538.84 286.09 Investments 4,910.27 2,477.00 2,015.15 2,912.06 3,056.77 Net current assets Current assets, loans & advances 10,781.23 10,318.42 9,812.06 7,248.88 3,835.78 Less : current liabilities & provisions 12,029.80 8,321.20 7,888.65 7,268.80 5,309.17 Total net current assets -1,248.57 1,997.22 1,923.41 -19.92 -1,473.39 Miscellaneous expenses not written 6.05 10.09 14.12 18.16 22.19 Total 14,094.51 10,852.94 8,447.52 6,606.81 4,853.37
  13. 13. Notes: Book value of unquoted investments 4,145.82 2,117.86 1,648.57 2,480.15 2,778.87 Market value of quoted investments 2,530.55 1,323.08 1,550.00 1,260.05 732.76 Contingent liabilities 5,590.83 5,196.07 2,185.63 1,450.32 896.07 Number of equity sharesoutstanding (Lacs) 3855.04 3853.74 3828.34 3617.52 3529.58

×