Académique Documents
Professionnel Documents
Culture Documents
The main objective of ratio analysis is to show a firms relative strengths and weaknesses.
Other objectives of ratio analysis include comparisons for a useful interpretation of
financial statements, finding solutions to unfavorable financial statements and to help take
corrective measures when, in comparison to other similar firms, financial conditions and
performance of the firm are unfavorable. Ratio analysis also determines the financial
condition and financial performance of a firm. Financial ratios are true test of the
profitability, efficiency and financial soundness of the firm. These ratios have following
objectives:
Measuring the profitability: Profitability is the profit earning capacity of the business.
This can be measured by Gross Profit, Net Profit, Expenses and Other Ratios. If these
ratios fall we can take corrective measures.
Indicating overall efficiency: Profit and Loss Account shows the amount of net profit
and Balance Sheet shows the amount of various assets, liabilities and capital. But the
profitability can be known by calculating the financial ratios.
Budgeting and forecasting: Ratio analysis is of much help in financial forecasting and
planning. Ratios calculated for a number of years work as a guide for the future.
Meaningful conclusions can be drawn for future from these ratios.
INTRODUCTION
Ratio Analysis enables the business owner/manager to spot trends in a business and to
compare its performance and condition with the average performance of similar
businesses in the same industry. To do this compare your ratios with the average of
businesses similar to yours and compare your own ratios for several successive years,
watching especially for any unfavorable trends that may be starting.
Ratio analysis may provide the all-important early warning indications that allow you to
solve your business problems before your business is destroyed by them. The Balance
Sheet and the Statement of Income are essential, but they are only the starting point for
successful financial management. Apply Ratio Analysis to Financial Statements to analyze
the success, failure, and progress of your business.
Importance of financial statement analysis in an organization. In our money-oriented
economy, Finance may be defined as provision of money at the time it is needed. To
everyone responsible for provision of funds, it is problem of securing importance to so
adjust his resources as to provide for a regular outflow of expenditure in face of an
irregular inflow of income.
1. The profit and loss account (Income Statement).
2. The balance sheet
In companies, these are the two statements that have been prescribed and their contents
have been also been laid down by law in most countries including India.
There has been increasing emphasis on
(a) Giving information to the shareholder in such a manner as to enable them grasp
it easily.
(b) Giving much more information e.g. funds flow statement, again with a
view to
facilitating easy understanding and to place a year results in perspective through
comparison with post year results.
(c) The directors report being quite comprehensive to cover the factors that have been
operating and are likely to operate in the near future as regards to the various functions
of production, marketing, finance, labour, government policies, environment in general.
Financial statements are being made use of increasingly by parties like Bank,
Governments, Institutions, and Financial Analysis etc. The statement should be
sufficiently informative so as to serve as wide a curia as possible.
The financial statement is prepared by accounts based on the activities that take place in
production and non-production wings in a factory. The accounts convert activities in
monetary terms to the help know the position. Uses of Financial Statement Analysis.
The main uses of accounting statements for; Executives: - To formulate policies.
Bankers: - To establish basis for Granting Loans.
Institutions \ Auditors: - To extend Credit facility to business.
Investors: - To assess the prospects of the business and to know whether they can get a
good return on their investment.
Accountants: - To study the statement for comparative purposes.
Government Agencies: - To study from an angle of tax collection duty levee etc.
TYPES OF RATIOS
Liquidity ratios
Turnover Ratios
Leverage Ratios
Profitability Ratios
1. Liquidity ratios:- Liquidity refers of the ability of a firm to meet its obligation in the
short run, usually one year or when they become duration for payment.
A proper balance between liquidly and profitability is required for efficient Financial
Management.
Liquidity ratios are based on the relationship between current assets the sources for
meeting short-term obligation and current liabilities.
The ratios, which indicate the liquidity of a firm, are: A. Current Ratio.
B. Acid test Ratio.
C. Net working capital.
A. Current Ratio.
The current Ratio is the ratio of current liabilities it is calculated as:
Current assets
Current ratio = - - - - - - - - - - - - - - - - - Current Liabilities
The current assets include cash and Bank Balance, Marketable securities, Bills, Receivable,
Inventories, Loans and advances, Advances Payment and prepaid expenses.
The current liabilities include creditors, bills payable bank overdraft short-term loans,
outstanding expense & income tax payable, unclaimed divided and proposed dividend.
The current ratio measures the ability of the firm to meet its current liabilities. The
current assets get converted into cash into the operational cycle of the firm and provide
the fund needed to pay current liabilities. The higher the ratio, to ward off.
B. QUICK RATIO
The Quick Ratio is sometimes called the "acid-test" ratio and is one of the best measures
of liquidity.
It is figured as shown below:
QUICK RATIO = current assets inventories
Current liabilities bank over draft
The Quick Ratio is a much more exacting measure than the Current Ratio. By excluding
inventories, it concentrates on the really liquid assets, with value that is fairly certain. It
helps answer the question: "If all sales revenues should disappear, could my business
meet its current obligations with the readily convertible `quick' funds on hand?"
An acid-test of 1:1 is considered satisfactory unless the majority of your "quick assets" are
in accounts receivable, and the pattern of accounts receivable collection lags behind the
schedule for paying current liabilities
Average creditors = Average of creditors outstanding at the Beginning and at the end
of the year.
A low turnover ratio reflects liberal terms granted by suppliers, while a high turnover
ratio shown that accounts are settled rapidly.
The creditors turnover ratio is an important tool as a firm can reduce its requirement of
current assets by relying on suppliers creditors.
The intent to which trade creditors are willing to wait for payment can be approximated
by the creditors turnover ratio.
NOTE;- Here, there is no specification about net credit purchase and average of creditors,
So, let assume that,
(net credit purchase = Net Purchase) (Average of creditors =
creditors)
A. DEBT-EQUITY RATIO
This ratio reflects the relative claims of creditors and share holders against the assets of
the firm, debt equity ratios establishment relationship between borrowed funds and
owner capital to measure the long term financial solvency of the firm.
The ratio indicates the relative proportions of debt and equity in financing the assets of
the firm.
It is calculated as follows
Debt equity ratio = Debt / Equity
The debts side consist of all liabilities (that include short term and long term liabilities) of
the firm. The equity side consists of new worth (plus) preference capital.
The lower the debt equity ratio the higher in the degree of protection enjoyed by the
creditors.
The debt equity ratio defined by the controller of capital issue, debt is defined as long
term debt plus preference capital which is redeemable before 12 years and equity is
defined as paid up equity capital plus preference capital which is redeemable after 12
years.
The general norm for this ratio is 2:1. on case of capital intensive industries as norms of
4:1 is used for fertilizer and cement industry and a norms of 6:1 is used for shipping units.
It is calculated as:
Debt
Debt Asset Ratio = ------------------------------Asset
Debt includes all liabilities. Short term as well as long term and the assets include the
total of all the assets (the balance sheet total)
4. PROFITABILITY RATIO
A class of financial metrics that are used to assess a business's ability to generate
earnings as compared to its expenses and other relevant costs incurred during a specific
period of time.
For most of these ratios, having a higher value relative to a competitor's ratio or the
same ratio from a previous period is indicative that the company is doing well
. Some examples of profitability ratios are profit margin, return on assets and return on
equity.
It is important to note that a little bit of background knowledge is necessary in order to
make relevant comparisons when analyzing these ratios.
For instances, some industries experience seasonality in their operations. The retail
industry, for example, typically experiences higher revenues and earnings for the
Christmas season. Therefore, it would not be too useful to compare a retailer's fourthquarter profit margin with its first-quarter profit margin. On the other hand, comparing a
retailer's fourth- quarter profit margin with the profit margin from the same period a year
before would be far more informative.
A. OPERATING MARGIN
A ratio used to measure a company's pricing strategy and operating efficiency. Operating
margin is a measurement of what proportion of a company's revenue is left over after
paying for variable costs of production such as wages, raw materials, etc.
A healthy operating margin is required for a company to be able to pay for its fixed costs,
such as interest on debt. It Is Also known as "operating profit margin."
Calculated as:
Operating margin gives analysts an idea of how much a company
makes (before interest and taxes) on each Rupee of sales.
When looking at operating margin to determine the quality of a company, it is best to
look at the change in operating margin over time and to compare the company's yearly or
quarterly figures to those of its competitors.
If a company's margin is increasing, it is earning more per dollar of sales. The higher the
margin, the better.
Gross profit margin ratio = gross profit/Net sales Net sales-cost of goods sold.
The gross profit margin ration shows the margin left after meeting manufacturing cost.
The ratio also measures.
The efficiency of production as well as pricing.
The Gross profit to sales is a sign of good management s as it implies that the cost of
production of the firm is relatively low. A high ratio may also imply of a higher sales rise
without a corresponding increase in the cost of goods sold.
However, data sources sometimes simplify the calculation by using the number of shares
outstanding at the end of the period.
Diluted EPS expands on basic EPS by including the shares of convertibles or warrants
outstanding in the outstanding shares number.
Earnings per share are generally considered to be the single most important variable in
determining a share's price. It is also a major component used to calculate the price-toearnings valuation ratio.
In 2011, there were 3,695 factories producing automotive parts in all of India. The average
firm made US$6 million in annual revenue with profits close to US$400 thousand.
History
The first car on India's roads in 1897. Until the 1930s, cars were imported directly, but in
very small numbers.
The Hindustan Ambassador dominated India's automotive market from the 1960s until the
mid-80s
However, the growth was relatively slow in the 1950s and 1960s due to nationalisation and
thelicense raj which hampered the Indian private sector. Total restrictions for import of
vehicles were set and after 1970 the automotive industry started to grow, but the growth
was mainly driven by tractors, commercial vehicles and scooters. Cars were still a major
luxury item. In the 1970s price controls were finally lifted, inserting a competitive element
into the automobile marketBy the 1980s, the automobile market was still dominated
by Hindustan and Premier, who sold superannuated products in fairly limited
numbers.[19] During the eighties, a few competitors began to arrive on the scene.
To promote the auto industry the government started the Delhi Auto Expo which was had
its debut showcasing in 1986. The Auto Expo of 1986 was a window for technology
transfers showing how the Indian Automotive Industry was absorbing new technologies and
promoting indigenous research and development for adapting these technologies for the
rugged Indian conditions. The 9 day show was marked by then Prime Minister Rajiv Gandhi.
Liberalisation
Eventually multinational automakers, such as, though not limited to, Suzuki and Toyota of
Japan and Hyundai of South Korea, were allowed to invest in the Indian market ultimately
leading to the establishment of an automotive industry in India. Maruti Suzuki was the first,
and the most successful of these new entries, and in part the result of government policies
to promote the automotive industry beginning in the 1980s. As India began to liberalise
their automobile market in 1991, a number of foreign firms also initiated joint ventures
with existing Indian companies. The variety of options available to the consumer began to
multiply in the nineties, whereas before there had usually only been one option in each
price class. By 2000, there were 12 large automotive companies in the Indian market, most
of them offshoots of global companies.
Emission norms
In tune with international standards to reduce vehicular pollution, the central government
unveiled the standards titled 'India 2000' in 2000 with later upgraded guidelines as 'Bharat
Stage'. These standards are quite similar to the more stringent European standards and
have been traditionally implemented in a phased manner, with the latest upgrade getting
implemented in 13 cities and later, in the rest of the
nation. Delhi(NCR), Mumbai, Kolkata, Chennai, Bangalore, Hyderabad, Ahmedabad,Pune, S
urat, Kanpur, Lucknow, Solapur, and Agra are the 13 cities where Bharat Stage IV has been
imposed while the rest of the nation is still under Bharat Stage III.
AMW
Eicher Motors
Force
Hindustan Motors
Mahindra & Mahindra
Premier
Tata Motors
Hero Motocorp
Bajaj Auto
TVS Motor
Foreign-owned brands
Scania
Tatra
Volvo
Ajanta Group
Hero Electric
Mahindra
REVA now Mahindra Reva Electric Vehicles
Tara International
Tata Motors
Over the past few years, the company has taken interest in new industries and in foreign
markets. They entered the two-wheeler industry by taking over Kinetic Motors in India.
M&M also has controlling stake in REVA Electric Car Company and acquired South
Korea's SsangYong Motor Company in 2011. In the 2010-11 M&M entered in micro dripp
irrigation with the takeover of EPC Industrie' Ltd, Nashik
Operations
Automobiles
Automotive
Mahindra & Mahindra Limited
Mahindra Scorpio
Mahindra Pik-Up
Mahindra Bolero
Mahindra Quanto
Mahindra Thar
Mahindra Xylo
Mahindra-Renault Verito
Mahindra e2o
the Scorpio and theBolero. It formerly had a joint venture with Ford called Ford India
Private Limited to build passenger cars.
At the 2008 Delhi Auto Show, Mahindra executives said the company is pursuing an
aggressive product expansion program that would see the launch of several new platforms
and vehicles over the next three years, including an entry-level SUV designed to seat five
passengers and powered by a small turbodiesel engine. True to their word, Mahindra &
Mahindra launched the Mahindra Xylo in January 2009, and as of June 2009, the Xylo has
sold over 15000 units.
Also in early 2008, Mahindra commenced its first overseas CKD operations with the launch
of the Mahindra Scorpio in Egypt, in partnership with the Bavarian Auto Group. This was
soon followed by assembly facilities in Brazil. Vehicles assembled at the plant in Bramont,
Manaus, include Scorpio Pik Ups in single and double cab pick-up body styles as well
as SUVs.
Mahindra planned to sell the diesel SUVs and pickup trucks starting in late 2010 in North
America through an independent distributor, Global Vehicles USA, based in Alpharetta,
Georgia. Mahindra announced it will import pickup trucks from India in knockdown kit
(CKD)form to circumvent the Chicken tax. CKDs are complete vehicles that will be
assembled in the U.S. from kits of parts shipped in crates. On 18 October 2010, however, it
was reported that Mahindra had indefinitely delayed the launch of vehicles into the North
American market, citing legal issues between it and Global Vehicles after Mahindra
retracted its contract with Global Vehicles earlier in 2010, due to a decision to sell the
vehicles directly to consumers instead of through Global Vehicles. However, a November
2010 report quoted John Perez, the CEO of Global Vehicles USA, as estimating that he
expects Mahindras small diesel pickups to go on sale in the U.S. by spring 2011, although
legal complications remain, and Perez, while hopeful, admits that arbitration could take
more than a year. Later reports suggest that the delays may be due to an Mahindra
scrapping the original model of the truck and replacing it with an upgraded one before
selling them to Americans In June 2012, a mass tort lawsuit was filed against Mahindra by
its American dealers, alleging the company of conspiracy and fraud.
Mahindra & Mahindra has a controlling stake in Mahindra Reva Electric Vehicles. In 2011, it
also gained a controlling stake in South Korea's SsangYong Motor Company.
Mahindra has launched its relatively heavily publicised SUV, XUV 500, code named as W201
in September 2011. The new SUV by Mahindra has been designed in-house and it is
developed on the first global SUV platform that could be used for developing more SUVs. In
India, the new Mahindra XUV 500 comes in a price range between Rs 11.40 lakh to Rs 15
lakh. The company is expected to launch 3 products in CY'15 (2 SUVs and 1 CV) and an XUV
500 hybrid. M&Ms two wheeler segment will launch a new scooter in Q1FY'15. Besides
India, the company also targets Europe, Africa, Australia and Latin America for this model.
Mahindra President Mr Pawan Goenka stated that the company plans to launch six new
models this fiscal. The company launched CNG version of its mini truck Maxximo on 29 June
2012. A new version of Verito in diesel and petrol options was launched by the company on
26 July 2012 to compete with Maruti's Dzire and Toyota Kirloskar Motor's Etios.
Employees
As on 31 March 2013, the company had 34,612 employees, out of which 699 were women
(2%). It also had around 16,000 temporary employees on the same date.
Mar '13
Mar '12
Mar '11
12 mths
12 mths
12 mths
12 mths
295.16
295.16
0.00
0.00
16,496.03
0.00
16,791.19
295.16
295.16
0.00
0.00
14,363.76
0.00
14,658.92
294.52
294.52
0.00
0.00
11,876.57
0.00
12,171.09
293.62
293.62
0.02
0.00
10,019.75
0.00
10,313.39
Secured Loans
Unsecured Loans
Total Debt
Total Liabilities
294.10
3,451.06
3,745.16
20,536.35
Mar '14
266.67
2,960.40
3,227.07
17,885.99
Mar '13
400.18
2,774.04
3,174.22
15,345.31
Mar '12
407.23
1,913.87
2,321.10
12,634.49
Mar '11
12 mths
12 mths
12 mths
12 mths
Sources Of Funds
Application Of Funds
Gross Block
Less: Accum. Depreciation
Net Block
10,242.58
4,365.63
5,876.95
8,602.96
3,645.10
4,957.86
7,502.36
3,216.34
4,286.02
5,858.26
2,725.35
3,132.91
1,228.44
11,379.85
863.48
11,833.46
794.73
10,310.46
773.68
8,925.63
Inventories
Sundry Debtors
Cash and Bank Balance
Total Current Assets
Loans and Advances
Fixed Deposits
Total CA, Loans & Advances
Deffered Credit
Current Liabilities
Provisions
Total CL & Provisions
Net Current Assets
2,803.63
2,509.84
2,950.39
8,263.86
4,539.55
0.00
12,803.41
0.00
8,678.28
2,074.02
10,752.30
2,051.11
2,419.77
2,208.35
1,781.41
6,409.53
3,389.26
0.00
9,798.79
0.00
7,662.13
1,905.47
9,567.60
231.19
2,358.39
1,988.36
1,188.43
5,535.18
2,985.59
0.00
8,520.77
0.00
6,721.40
1,845.27
8,566.67
-45.90
1,694.21
1,260.31
614.64
3,569.16
3,138.40
0.00
6,707.56
0.00
5,223.75
1,681.54
6,905.29
-197.73
Miscellaneous Expenses
Total Assets
0.00
20,536.35
0.00
17,885.99
0.00
15,345.31
0.00
12,634.49
6,421.09
272.63
87.20
238.75
2,307.66
198.23
1,893.85
167.99
Contingent Liabilities
Book Value (Rs)
Mar '13
Mar '12
Mar '11
12 mths
12 mths
12 mths
12 mths
Sales Turnover
Excise Duty
Net Sales
Other Income
Stock Adjustments
Total Income
Expenditure
40,508.50
0.00
40,508.50
770.78
274.67
41,553.95
40,441.16
0.00
40,441.16
639.79
87.31
41,168.26
31,853.52
0.00
31,853.52
574.06
597.33
33,024.91
23,460.26
0.00
23,460.26
551.63
202.23
24,214.12
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
Selling and Admin Expenses
Miscellaneous Expenses
Preoperative Exp Capitalised
Total Expenses
29,889.44
221.35
2,163.72
0.00
0.00
3,787.45
0.00
36,061.96
Mar '14
30,675.27
206.39
1,866.45
0.00
0.00
3,071.06
0.00
35,819.17
Mar '13
24,258.94
175.78
1,701.78
0.00
0.00
2,543.63
0.00
28,680.13
Mar '12
16,604.88
143.93
1,431.52
0.00
0.00
2,027.83
0.00
20,208.16
Mar '11
12 mths
12 mths
12 mths
12 mths
Operating Profit
4,721.21
4,709.30
3,770.72
3,454.33
PBDIT
Interest
PBDT
Depreciation
Other Written Off
Profit Before Tax
Extra-ordinary items
PBT (Post Extra-ord Items)
Tax
Reported Net Profit
5,491.99
259.22
5,232.77
863.34
0.00
4,369.43
0.00
4,369.43
611.08
3,758.35
5,349.09
191.19
5,157.90
710.81
0.00
4,447.09
0.00
4,447.09
1,094.27
3,352.82
4,344.78
162.75
4,182.03
576.14
0.00
3,605.89
0.00
3,605.89
727.00
2,878.89
4,005.96
72.49
3,933.47
413.86
0.00
3,519.61
0.00
3,519.61
857.51
2,662.10
6,172.52
0.00
862.25
104.04
5,143.90
0.00
798.17
92.98
4,421.19
0.00
767.48
101.13
3,603.28
0.00
706.08
96.56
6,158.92
61.02
6,139.81
54.61
6,139.75
46.89
6,139.40
43.36
280.00
260.00
250.00
272.63
238.75
198.23
230.00
167.99
Income
Mar '13
Mar '12
Mar '11
12 mths
12 mths
12 mths
12 mths
4316.64
4356.47
3497.62
3402.13
3727.64
4145.71
2734.95
2979.78
-2407.08
-2895.95
-1936.54
-3734.99
-823.93
-1221.89
-306.15
-383.75
496.63
27.87
492.26
-1138.96
1208.98
1705.61
1136.09
1163.96
695.97
1188.23
1753.13
614.17
Mar
'14
Mar '13
Mar '12
Mar '11
Face Value
Dividend Per Share
Operating Profit Per Share (Rs)
Net Operating Profit Per Share (Rs)
Free Reserves Per Share (Rs)
Bonus in Equity Capital
Profitability Ratios
5.00
14.00
76.66
657.72
-57.80
5.00
13.00
76.70
658.67
-57.80
5.00
12.50
61.41
518.81
-57.92
5.00
11.50
56.26
382.13
-58.10
11.65
9.35
9.52
11.08
11.08
9.11
9.11
22.28
22.38
22.06
272.63
272.63
22.28
11.64
9.75
9.88
9.69
9.69
8.17
8.17
25.42
22.87
22.25
238.75
238.75
25.50
11.83
9.88
10.02
10.35
10.35
8.90
8.90
23.85
23.65
22.76
198.23
198.23
23.85
14.72
12.72
12.96
12.38
12.38
11.14
11.14
27.50
25.81
24.67
167.99
167.99
27.52
1.19
0.93
0.22
0.22
1.02
0.77
0.22
0.22
0.99
0.72
0.26
0.26
0.97
0.73
0.23
0.22
17.65
0.22
20.98
18.83
23.79
0.22
27.50
22.25
22.49
0.26
26.03
22.23
47.93
0.23
53.64
43.43
Current Ratio
Quick Ratio
Debt Equity Ratio
Long Term Debt Equity Ratio
Debt Coverage Ratios
Interest Cover
Total Debt to Owners Fund
Financial Charges Coverage Ratio
Financial Charges Coverage Ratio Post Tax
14.45
17.17
14.45
4.02
1.99
2.11
16.71
19.27
16.71
4.82
2.29
2.43
13.51
19.61
13.51
4.39
2.11
2.28
13.85
18.63
13.85
4.10
1.88
2.01
--21.28
--2.77
---1.10
---4.27
73.78
75.85
76.15
70.77
2.90
3.41
3.48
1.79
-5.57
-5.81
-5.83
-4.68
22.94
18.65
76.74
81.13
0.82
23.80
19.64
75.54
79.92
0.81
26.65
22.21
72.30
77.07
0.95
26.52
22.95
72.26
76.14
0.78
Mar
'14
Mar '13
Mar '12
Mar '11
61.02
54.61
46.89
272.63
238.75
198.23
43.36
167.99
Maruti Su uki commonly referred to as Maruti and formerly known as Maruti Udyog
Limited, is an automobile manufacturer in India. It is a subsidiary of Japanese automobile
and motorcycle manufacturer Suzuki. As of November 2012, it had a market share of 37%
of the Indian passenger car markets Maruti Suzuki manufactures and sells a complete range
of cars from the entry level Maruti 800, Alto, to the hatchback Ritz, Celerio, Ciaz, AStar, Swift, Wagon R, Zen and sedans DZire, Kizashiand SX4, in the 'C' segment Eeco, Omni,
Multi Purpose vehicle Suzuki Ertiga and Sports Utility vehicle Grand Vitara.
The company's headquarters are at No 1, Nelson Mandela Road, New Delhi. In February
2012, the company sold its ten millionth vehicle in India.
History
Maruti Udyog Limited was established in February 1981, though the actual production
commenced only in 1983. It started with Maruti 800, based on the Suzuki Alto kei car which
at the time was the only modern car available in India. Its only competitors were Hindustan
Ambassador and Premier Padmini. Originally, 74% of the company was owned by the Indian
government, and 26% by Suzuki of Japan. As of May 2007, the government of India sold its
complete share to Indian financial institutions and no longer has any stake in Maruti Udyog
Model
Launched Category
Image
Omni
1984
Minivan
Gypsy
1985
SUV
Zen
1993
Hatchback
WagonR
1999
Hatchback
Swift
2005
Hatchback
Grand Vitara
2007
Mini SUV
Swift DZire
2008
Sedan
Ritz
2009
Hatchback
Eeco
2010
Minivan
Alto K10
2010
Hatchback
Kizashi
2011
Sedan
Ertiga
2012
Mini MPV
Alto 800
2012
Hatchback
Stingray
2013
Hatchback
Celerio
2014
Hatchback
Ciaz
2014
Sedan
Discontinued models
Model
Gypsy E
1985
2000
SUV
Image
1000
1990
2000
Sedan
Zen
1993
2006
Hatchback
Esteem
1994
2008
Sedan
Baleno
1999
2007
Sedan
Versa
2001
2010
Minivan
2007
Mini SUV
800
1983
2012
Hatchback
Alto
2000
2012
Hatchback
Zen Estilo
2006
2013
Hatchback
A-star
2008
2014
Hatchback
SX4
2007
2014
Sedan
Mar '13
Mar '12
Mar '11
12 mths
12 mths
12 mths
12 mths
151.00
151.00
0.00
0.00
20,827.00
0.00
20,978.00
151.00
151.00
0.00
0.00
18,427.90
0.00
18,578.90
144.50
144.50
0.00
0.00
15,042.90
0.00
15,187.40
144.50
144.50
0.00
0.00
13,723.00
0.00
13,867.50
Secured Loans
Unsecured Loans
Total Debt
Total Liabilities
0.00
1,685.10
1,685.10
22,663.10
Mar '14
0.00
1,389.20
1,389.20
19,968.10
Mar '13
0.00
1,078.30
1,078.30
16,265.70
Mar '12
0.00
170.20
170.20
14,037.70
Mar '11
Sources Of Funds
12 mths
12 mths
12 mths
12 mths
Gross Block
Less: Accum. Depreciation
Net Block
22,435.00
11,644.60
10,790.40
19,633.90
9,834.70
9,799.20
14,678.30
7,157.60
7,520.70
11,718.60
6,189.20
5,529.40
2,621.40
10,117.90
1,942.20
7,078.30
611.40
6,147.40
862.50
5,106.80
1,705.90
1,413.70
629.70
3,749.30
3,256.70
0.00
7,006.00
0.00
6,996.90
875.70
7,872.60
-866.60
1,840.70
1,423.70
775.00
4,039.40
3,828.90
0.00
7,868.30
0.00
5,845.80
874.10
6,719.90
1,148.40
1,796.50
937.60
2,436.10
5,170.20
2,852.50
0.00
8,022.70
0.00
5,338.00
698.50
6,036.50
1,986.20
1,415.00
824.50
2,508.50
4,748.00
2,178.40
0.00
6,926.40
0.00
3,861.60
525.80
4,387.40
2,539.00
0.00
22,663.10
0.00
19,968.10
0.00
16,265.70
0.00
14,037.70
7,347.80
694.45
7,695.90
615.03
6,108.00
525.68
6,384.80
479.99
Application Of Funds
Inventories
Sundry Debtors
Cash and Bank Balance
Total Current Assets
Loans and Advances
Fixed Deposits
Total CA, Loans & Advances
Deffered Credit
Current Liabilities
Provisions
Total CL & Provisions
Net Current Assets
Miscellaneous Expenses
Total Assets
Contingent Liabilities
Book Value (Rs)
Mar '13
Mar '12
Mar '11
12 mths
12 mths
12 mths
12 mths
Sales Turnover
Excise Duty
Net Sales
Other Income
Stock Adjustments
Total Income
Expenditure
43,700.60
0.00
43,700.60
822.90
-18.50
44,505.00
43,587.90
0.00
43,587.90
812.40
-23.40
44,376.90
35,587.10
0.00
35,587.10
826.80
131.20
36,545.10
36,618.40
0.00
36,618.40
508.80
56.00
37,183.20
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
Selling and Admin Expenses
Miscellaneous Expenses
Preoperative Exp Capitalised
Total Expenses
31,495.00
594.10
1,368.10
0.00
0.00
5,129.00
0.00
38,586.20
Mar '14
32,721.80
493.70
1,069.60
0.00
0.00
5,049.80
0.00
39,334.90
Mar '13
28,330.60
229.50
843.80
0.00
0.00
3,801.40
0.00
33,205.30
Mar '12
28,490.10
210.20
703.60
0.00
0.00
3,632.00
0.00
33,035.90
Mar '11
12 mths
12 mths
12 mths
12 mths
Operating Profit
5,095.90
4,229.60
2,513.00
3,638.50
PBDIT
Interest
PBDT
Depreciation
Other Written Off
Profit Before Tax
Extra-ordinary items
PBT (Post Extra-ord Items)
Tax
Reported Net Profit
5,918.80
175.90
5,742.90
2,084.40
0.00
3,658.50
0.00
3,658.50
875.50
2,783.00
5,042.00
189.80
4,852.20
1,861.20
0.00
2,991.00
0.00
2,991.00
598.90
2,392.10
3,339.80
55.20
3,284.60
1,138.40
0.00
2,146.20
0.00
2,146.20
511.00
1,635.20
4,147.30
25.00
4,122.30
1,013.50
0.00
3,108.80
0.00
3,108.80
820.20
2,288.60
7,091.20
0.00
362.50
61.60
6,613.10
0.00
241.70
41.10
4,874.70
0.00
216.70
35.10
4,545.80
0.00
216.70
35.10
3,020.80
92.13
3,020.80
79.19
2,889.10
56.60
2,889.10
79.21
240.00
694.45
160.00
615.03
150.00
525.68
150.00
479.99
Income
Mar '13
Mar '12
Mar '11
12 mths
12 mths
12 mths
12 mths
3658.50
2991.00
2146.20
3108.80
4903.50
4384.20
2229.40
2819.40
-4892.90
-3574.10
-2918.30
343.00
-65.90
-966.30
616.50
-752.10
-55.30
-156.20
-72.40
2410.30
125.00
69.70
281.20
125.00
2508.50
2436.10
98.20
2508.50
Mar '14
Mar '13
Mar '12
Mar '11
5.00
12.00
168.69
1,446.66
---
5.00
8.00
140.02
1,442.93
---
5.00
7.50
86.98
1,231.77
---
5.00
7.50
125.94
1,267.47
---
11.66
6.76
6.89
10.93
10.93
6.25
6.25
16.91
13.26
13.26
694.45
694.45
17.88
9.70
5.33
5.43
9.57
9.57
5.38
5.38
15.92
12.87
12.87
615.03
615.03
16.63
7.06
3.77
3.86
7.61
7.61
4.49
4.49
13.53
10.76
10.76
525.68
525.68
14.49
9.93
7.07
7.16
8.89
8.89
6.16
6.16
22.32
16.50
16.50
479.99
479.99
22.37
0.77
0.67
0.08
0.02
1.04
0.90
0.07
0.03
1.13
1.03
0.07
--
1.57
1.26
0.01
0.01
21.80
0.08
33.65
28.67
16.76
0.07
26.56
23.41
39.88
0.07
60.50
51.25
125.35
0.01
165.89
133.08
25.62
30.80
25.62
1.96
1.94
2.05
23.68
36.92
23.68
2.25
2.21
2.41
19.81
40.39
19.81
2.46
2.22
2.35
25.88
44.81
25.88
3.14
2.62
2.74
---5.40
--1.02
--19.31
--24.53
72.06
75.07
79.60
77.80
9.19
12.03
10.60
10.79
-9.47
-10.44
-10.37
-9.55
13.02
7.44
86.98
92.56
0.35
10.10
5.68
89.90
94.32
0.33
13.25
7.81
86.75
92.19
0.39
9.46
6.56
90.54
93.44
0.05
Mar '14
Mar '13
Mar '12
Mar '11
92.13
694.45
79.19
615.03
56.60
525.68
79.21
479.99