Common Size Balance Sheet
SOURCES OF FUNDS
Owner’s Fund

           A           B          C       D       E       F       G       H

Equity     2.73        1.59       6.69    9.93    4.77    6.7     0.93    6.76
Share
Capital

Reserve 50.99          98.41      86.04   90.06   82.27   44.95   90.13   33.55
s&
Surplus

Loan Funds
Secured        43.55       0.00   2.95    0.00    9.74    28.18   5.48    43.69
Loans
Unsecure       2.74        0.00   4.32    0.00    3.22    20.18   3.47    16.00
d Loans
Total          100.0       100    100     100     100     100     100     100
               0
USES OF FUNDS
Fixed Assets
 Gross         52.35 46.1      53.00      101.68   61.48      120.88     3.04      131.16
 Block               8
 Less : Acc    17.58 18.8      18.16      52.72    39.05      50.95      0.45      43.75
 Dep.                9
 Net Block     34.78 27.2      34.83      48.96    22.42      69.93      2.59      87.71
                     8
 Capital       4.79     7.24   0.54       0.00     1.59       2.95       0.23      4.92
 Work in
 progress
 Investment 32.70 2.14 29.30   0.00     4.99   24.93  79.89  9.84
 s & Other
  Net Current Assets
 Assets
  Current      43.90 85.42 76.86   143.88 173.69 59.76 23.28 34.57
  Asset,
  loans &
  Advances
  Less CL &     16.17      22.08      41.54   92.85   102.60     57.57     5.99     37.04
  P
  Total net     27.73      63.34      35.32   51.04   71.01      2.19      17.29    -2.47
Selected Financial Ratios
PROFITABILITY RATIOS

Operating      15.9   39.88   14.35   26.11   9.12    7.73    31.69   15.89
Margin (%)     0
Net Profit     13.2   30.41   12.11   18.34   6.60    -0.85   16.51   4.58
Margin (%)     0
Return On      -0.62 38.20    11.84   32.20   8.72    -4.16   2.41    11.40
Net Worth
(%)
Return On      4.66   44.74   14.65   43.70   13.14   5.10    4.56    17.67
Cap.
Employed
(%)

 Leverage Ratios

 Long Term     0.81    0.00    0.03    0.00   0.18    0.79    0.04    0.68
 Debt/Equity
 Total         0.86    0.00    0.07    0.00   0.14    0.93    0.09    1.48
 Debt/Equity
LIQUIDITY RATIOS
Curren 2.72      3.87       1.85      1.55      1.69      1.04      3.90       0.93
t Ratio
Quick   2.60     3.87       1.21      1.33      1.26      0.64      3.37       0.61
Ratio


ACTIVITY RATIO

Inventory      83.27 n.a.      5.09      16.63         3.97      9.90   2.99    18.30
Turnover
Ratio
Fixed Assets   0.68     2.71   2.36      1.85          2.18      1.27   2.99    0.84
Turnover
Ratio
Analysis ….
   A :- Indian Hotels
    ◦ High reserves and surplus for operations and future
      expansions.
    ◦ Huge fund raising through secured loans.
    ◦ Higher proportion of fixed assets.
    ◦ Higher Investments in lands, infrastructures and
      other subsidiaries.
    ◦ High proportions of current assets due to debtors and
      service management.
    ◦ Higher operating margin being a service sector.
    ◦ Higher inventory turnover ratio.
Analysis cont……
   B :- Infosys Ltd.
    ◦ Company doesn’t rely on external sources of funding.
    ◦ Huge cash reserves & surplus for operating expenses,
      training of employees and as contingency reserves.
    ◦ Negligible inventory being service sector.
    ◦ Moderate fixed assets in the form of infrastructure.
    ◦ Current assets are high as they have large debtors
      because of outsourcing services.
    ◦ Higher profit and return on net worth because of
      service sector.
    ◦ Company has a good financial structure that is why
      high capital and quick ratio.
Analysis cont…
   C :- RANBAXY
    ◦ Huge reserves and surplus for R&D.
    ◦ High fixed assets in form of production houses.
    ◦ High investments for patents and
      advancements in technology.
    ◦ High current assets as debtors are high.
Analysis cont…
   D:-PROCTER AND GAMBLE(P&G)
    ◦ Huge reserves and surplus for meeting operating
      expenses.
    ◦ Company does not rely on external sources for
      fund raising.
    ◦ Huge gross block in form of stores, factories and
      warehouses.
    ◦ High current assets as high inventory and high
      current liabilities as creditors are more
    ◦ Net profit margin is good and high return on net
      worth
    ◦ Inventory turnover ratio is high as fast moving
      goods.
Analysis cont…
   E:- BHEL
    ◦ High reserves and surplus for purchase of
      machines and contingency reserves
    ◦ Current assets are high as manufacturing
      sector has high inventory.
    ◦ High current liabilities as large creditors.
Analysis cont…
   F:- TATA
    ◦ Depends on external sources of funds.
    ◦ Higher unsecured loans for meeting short term
      obligations.
    ◦ Being a manufacturing sector it has huge gross
      block
    ◦ Operating profit is +ve but net profit margin and
      return on net worth is negative because company
      has to bear huge interest on secured as well as
      unsecured loans.
    ◦ High inventory turnover ratio being a
      manufacturing sector.
Analysis Cont…

   G:- Zee TV
    ◦ Being a service sector has high reserves and
      surplus.
    ◦ Lower gross blocks for low area of production.
    ◦ Higher investments in technological
      advancements and necessary equipments .
    ◦ Lower current liabilities.
Analysis Cont…
   H :- ACC Cements
    ◦ Manufacturing sector demands higher loans
      for operating expenses.
    ◦ Huge gross blocks for inventory management
      and stores.
    ◦ Greater current liabilities than current assets
      due to more creditors and interests.
    ◦ Higher inventory turnover ratio being a
      manufacturing sector.
THANK YOU

Fa case3 4

  • 2.
    Common Size BalanceSheet SOURCES OF FUNDS Owner’s Fund A B C D E F G H Equity 2.73 1.59 6.69 9.93 4.77 6.7 0.93 6.76 Share Capital Reserve 50.99 98.41 86.04 90.06 82.27 44.95 90.13 33.55 s& Surplus Loan Funds Secured 43.55 0.00 2.95 0.00 9.74 28.18 5.48 43.69 Loans Unsecure 2.74 0.00 4.32 0.00 3.22 20.18 3.47 16.00 d Loans Total 100.0 100 100 100 100 100 100 100 0
  • 3.
    USES OF FUNDS FixedAssets Gross 52.35 46.1 53.00 101.68 61.48 120.88 3.04 131.16 Block 8 Less : Acc 17.58 18.8 18.16 52.72 39.05 50.95 0.45 43.75 Dep. 9 Net Block 34.78 27.2 34.83 48.96 22.42 69.93 2.59 87.71 8 Capital 4.79 7.24 0.54 0.00 1.59 2.95 0.23 4.92 Work in progress Investment 32.70 2.14 29.30 0.00 4.99 24.93 79.89 9.84 s & Other Net Current Assets Assets Current 43.90 85.42 76.86 143.88 173.69 59.76 23.28 34.57 Asset, loans & Advances Less CL & 16.17 22.08 41.54 92.85 102.60 57.57 5.99 37.04 P Total net 27.73 63.34 35.32 51.04 71.01 2.19 17.29 -2.47
  • 4.
    Selected Financial Ratios PROFITABILITYRATIOS Operating 15.9 39.88 14.35 26.11 9.12 7.73 31.69 15.89 Margin (%) 0 Net Profit 13.2 30.41 12.11 18.34 6.60 -0.85 16.51 4.58 Margin (%) 0 Return On -0.62 38.20 11.84 32.20 8.72 -4.16 2.41 11.40 Net Worth (%) Return On 4.66 44.74 14.65 43.70 13.14 5.10 4.56 17.67 Cap. Employed (%) Leverage Ratios Long Term 0.81 0.00 0.03 0.00 0.18 0.79 0.04 0.68 Debt/Equity Total 0.86 0.00 0.07 0.00 0.14 0.93 0.09 1.48 Debt/Equity
  • 5.
    LIQUIDITY RATIOS Curren 2.72 3.87 1.85 1.55 1.69 1.04 3.90 0.93 t Ratio Quick 2.60 3.87 1.21 1.33 1.26 0.64 3.37 0.61 Ratio ACTIVITY RATIO Inventory 83.27 n.a. 5.09 16.63 3.97 9.90 2.99 18.30 Turnover Ratio Fixed Assets 0.68 2.71 2.36 1.85 2.18 1.27 2.99 0.84 Turnover Ratio
  • 6.
    Analysis ….  A :- Indian Hotels ◦ High reserves and surplus for operations and future expansions. ◦ Huge fund raising through secured loans. ◦ Higher proportion of fixed assets. ◦ Higher Investments in lands, infrastructures and other subsidiaries. ◦ High proportions of current assets due to debtors and service management. ◦ Higher operating margin being a service sector. ◦ Higher inventory turnover ratio.
  • 7.
    Analysis cont……  B :- Infosys Ltd. ◦ Company doesn’t rely on external sources of funding. ◦ Huge cash reserves & surplus for operating expenses, training of employees and as contingency reserves. ◦ Negligible inventory being service sector. ◦ Moderate fixed assets in the form of infrastructure. ◦ Current assets are high as they have large debtors because of outsourcing services. ◦ Higher profit and return on net worth because of service sector. ◦ Company has a good financial structure that is why high capital and quick ratio.
  • 8.
    Analysis cont…  C :- RANBAXY ◦ Huge reserves and surplus for R&D. ◦ High fixed assets in form of production houses. ◦ High investments for patents and advancements in technology. ◦ High current assets as debtors are high.
  • 9.
    Analysis cont…  D:-PROCTER AND GAMBLE(P&G) ◦ Huge reserves and surplus for meeting operating expenses. ◦ Company does not rely on external sources for fund raising. ◦ Huge gross block in form of stores, factories and warehouses. ◦ High current assets as high inventory and high current liabilities as creditors are more ◦ Net profit margin is good and high return on net worth ◦ Inventory turnover ratio is high as fast moving goods.
  • 10.
    Analysis cont…  E:- BHEL ◦ High reserves and surplus for purchase of machines and contingency reserves ◦ Current assets are high as manufacturing sector has high inventory. ◦ High current liabilities as large creditors.
  • 11.
    Analysis cont…  F:- TATA ◦ Depends on external sources of funds. ◦ Higher unsecured loans for meeting short term obligations. ◦ Being a manufacturing sector it has huge gross block ◦ Operating profit is +ve but net profit margin and return on net worth is negative because company has to bear huge interest on secured as well as unsecured loans. ◦ High inventory turnover ratio being a manufacturing sector.
  • 12.
    Analysis Cont…  G:- Zee TV ◦ Being a service sector has high reserves and surplus. ◦ Lower gross blocks for low area of production. ◦ Higher investments in technological advancements and necessary equipments . ◦ Lower current liabilities.
  • 13.
    Analysis Cont…  H :- ACC Cements ◦ Manufacturing sector demands higher loans for operating expenses. ◦ Huge gross blocks for inventory management and stores. ◦ Greater current liabilities than current assets due to more creditors and interests. ◦ Higher inventory turnover ratio being a manufacturing sector.
  • 14.