Académique Documents
Professionnel Documents
Culture Documents
Kansai Nerolac Paints Ltd (Bse: 500165, Nse: Kansainer) (Formerly Known As Goodlass
Nerolac Paints Ltd) Is The Largest Industrial Paint And Second Largest Decorative Paint
Company Of India Based In Mumbai. It Is A Subsidiary Of Kansai Paint Of Japan. It Is Engaged
In The Industrial, Automotive And Powder Coating Business. It Develops And Supplies Paint
Systems Used On The Finishing Lines Of Electrical Components, Cycle, Material Handling
Equipment, Bus Bodies, Containers And Furniture Industries.
History[
1920 : It Started As Gahagan Paints & Varnish Co. Ltd. At Lower Parel In Mumbai.
1957 : Goodlass Wall Pvt. Ltd. Grew Popular As Goodlass Nerolac Paints (Pvt.) Ltd.
Also, It Went Public In The Same Year And Established Itself As Goodlass Nerolac Paints
Ltd. .
1976 : Goodlass Nerolac Paints Ltd. Became A Part Of Tata Forbes Group On
Acquisition Of A Part Of The Foreign Shareholdings Byforbes Gokak.
1999 : Kansai Paint Co. Ltd. , Japan Took Over The Entire Stake Of Tata Forbes Group
And Thus Goodlass Nerolac Paints Became Wholly Owned Subsidiary Of Kansai Paint
Company Ltd.
2006 : On 11 July, Goodlass Paint Ltd. Name Has Been Changed To Kansai Nerolac
Paints Ltd.
Company Overview
Kansai Nerolac Paints Has 5 Paint Manufacturing Plants And About 67 Contract
Manufacturers. The Nerolac Owned Plants Are At 1. Jainpur (Uttarpradesh) 2. Bawal (Haryana)
3.Lote, Chiplun (Maharastra) 4. Hosur (Tamil Nadu)
Kansai Nerolac Paints Ltd. Has Entered Into Many Technical Collaborations With Other Industry
Leaders Such As E.I. Du-Products.
The Mumbai-Based Company Is The Leader In The Industrial Paints Segment With A Market
Share Of Over 40%. It Is The Third-Largest Player In The Decorative Paints Segment With A
Modest Market Share Of 13%. Nearly 75% Of The Indian Paints Industry Consists Of The
Decorative Segment.
Parent Company
Kansai Paint Was Founded By Katsujiro Iwai In Amagasaki City, Japan In May 1918.[15] Kansai
Paint Is A Comprehensive Manufacturer Of Paints And Coatings. The Products IncludeAutomotive Coatings, Industrial Coatings, Decorative Coatings, Protective Coatings And Marine
Coatings.]They Are Also Present In U.K., Turkey, U.S.A, Canada,Mexico, Uae.
Products And Services[
Technologically Innovative Products Are The Company's Hallmark. Kansai Nerolac Paint Offers
Differentiated Products With A Focus On Being Eco-Friendly And Healthy . Kansai Nerolac
Paints Key Products And Brands Includes The Following:
Decorative Paints: Interior Wall Paints, Exterior Wall Paints, Wood Surface Paints And
Metals Surface Paints.[
Performance Coatings: Performance Coating Are Available For Wide Range Of Products.
For Household Appliances And Metal Fittings In Factories, There Is A Comprehensive
Range Of General Industrial Coating Systems Like P.T. Chemicals, Primers And Lacquers,
Coil Coat, Heat Resistant Paints & Metal Decoration Coatings. Powder Coating Is Now
Increasing In Popularity Because Of Its High Quality, Resistance To Corrosion, The
Apparent Ease Of Application And The Environmental Friendliness Of The Technology.[
Kearney 2005
.
Best Vendor Award From Customers Like Toyota Kirloskar Motors Ltd.(Tkml) For Cost And
From Maruti Udyog Ltd.(Mul) On Overall Commendation .Awards For Marketing Initiatives
Like Cannes 2007 Bronze For Press. Reader's Digest Trusted Brands Gold Awards, 2008
.Product Of The Year Award 2010 For Nerolac Excel April 2010.
Product Of The Year Award 2011 For Nerolac Excel Total With Heat-Guard Technology
April 2011.
Best Vendor Performance Award In Paint Supplier's Category By Honda Motors Cycles
& Scooters At Their Annual Conference 2012.
Asapp Media Information Group Construction World Magazine Ranked Kansai Nerolac
Paints First.
Balance Sheet
14-15
13-14
Sources Of Funds
Total Share Capital
Equity Share Capital
Share Application Money
Preference Share Capital
Reserves
Networth
Secured Loans
Unsecured Loans
Total Debt
Total Liabilities
53.89
53.89
0.00
0.00
1,542.93
1,596.82
0.90
40.60
41.50
1,638.32
53.89
53.89
0.00
0.00
1,369.30
1,423.19
0.90
50.81
51.71
1,474.90
Application Of Funds
Gross Block
Less: Revaluation Reserves
Less: Accum. Depreciation
Net Block
Capital Work in Progress
Investments
Inventories
Sundry Debtors
Cash and Bank Balance
Total Current Assets
Loans and Advances
1,389.00
0.00
484.00
905.00
43.94
215.58
541.67
496.34
34.05
1,072.06
106.78
1,328.34
0.00
418.76
909.58
48.16
56.47
645.66
454.84
54.87
1,155.37
85.55
Fixed Deposits
Total CA, Loans & Advances
Deferred Credit
Current Liabilities
Provisions
Total CL & Provisions
Net Current Assets
Miscellaneous Expenses
Total Assets
Contingent Liabilities
Book Value (Rs)
0.00
1,178.84
0.00
582.95
122.09
705.04
473.80
0.00
1,638.32
0.00
1,240.92
0.00
672.92
107.30
780.22
460.70
0.00
1,474.91
8.31
29.63
6.32
264.08
13-14
Income
4,006.5
Sales Turnover
Excise Duty
3,154.35
6
457.50
3,549.0
Net Sales
Other Income
Stock Adjustments
Total Income
0.00
3,154.35
6
21.79
-62.03
3,508.8
10.33
80.70
3,245.38
2
Expenditure
2,320.0
Raw Materials
Power & Fuel Cost
Employee Cost
Other Manufacturing Expenses
Selling and Admin Expenses
Miscellaneous Expenses
Preoperative Exp Capitalised
2,231.61
5
65.22
143.30
0.00
0.00
513.64
0.00
3,042.2
Total Expenses
66.68
135.88
0.00
0.00
438.79
0.00
2,872.96
Operating Profit
PBDIT
Interest
PBDT
Depreciation
Other Written Off
Profit Before Tax
Extra-ordinary items
PBT (Post Extra-ord Items)
Tax
Reported Net Profit
Total Value Addition
Preference Dividend
Equity Dividend
Corporate Dividend Tax
Per share data (annualised)
444.82
466.61
0.02
466.59
67.69
0.00
398.90
0.00
398.90
127.23
271.67
722.16
0.00
75.45
15.78
362.09
372.42
0.45
371.97
64.98
0.00
306.99
0.00
306.99
100.42
206.57
641.35
0.00
59.28
10.08
5,389.2
Shares in issue (lakhs)
Earning Per Share (Rs)
Equity Dividend (%)
538.92
0
5.04
140.00
38.33
110.00
29.63
Calculation Of Ratios
Current Ratios
Current Assets/ Current Liabilities=1.67
Quick Ratios
Current Assets-Inventory/Current Laibilities=0.90
Inventory Ratio
Cost Of Goods Sold/Inventory=7.40
264.08
Profitability Ratios
A Profitability Ratio Is A Measure Of Profitability, Which Is A Way To Measure A
Company's Performance. Profitability Is Simply The Capacity To Make A Profit, And A
Profit Is What Is Left Over From Income Earned After You Have Deducted All Costs And
Expenses Related To Earning The Income.
Gross Margin =10.62 And And Operating Profit Margin =12 Which Has Increased From
9% In 13-14
And 11 % .So Overall The Profitability Is Good.The Company Has Shown The Better
Performance By Increasing The Sales And Curtailing The Expenses.
Liquidity Ratios
Liquidity Ratios Are The Ratios That Measure The Ability Of A Company To Meet Its
Short Term Debt Obligations. These Ratios Measure The Ability Of A Company To Pay
Off Its Short-Term Liabilities When They Fall Due.
The Liquidity Ratios Are A Result Of Dividing Cash And Other Liquid Assets By The
Short Term Borrowings And Current Liabilities. They Show The Number Of Times The
Short Term Debt Obligations Are Covered By The Cash And Liquid Assets. If The Value
Is Greater Than 1, It Means The Short Term Obligations Are Fully Covered.
Generally, The Higher The Liquidity Ratios Are, The Higher The Margin Of Safety That
The Company Posses To Meet Its Current Liabilities. Liquidity Ratios Greater Than 1
Indicate That The Company Is In Good Financial Health And It Is Less Likely Fall Into
Financial Difficulties.
The Ccurrent Ratio Is 1.67 But Still The Compant Must Be Able To Raise It By
Operating Leverage
Operating Leverage Compares Sales To The Costs Of Production. Fixed Costs Involve
The Property, Plant And Equipment You Use To Create Products. These Costs Are
Independent Of The Number Of Units You Produce. Variable Costs Are The Additional
Costs Required To Produce A Unit Of Marketable Inventory, Such As The Costs Of Raw
Materials, Electricity, Packaging And Transportation. You Can Measure Operating
Leverage As The Ratio Of Fixed Costs To Variable Costs Or Fixed Costs To Total Costs.
Higher Values Of This Ratio Indicate High Operating Leverage.
Effects Of Operating Leverage
A High Operating Leverage Means You Are In A Position To Increase Production
Without Investing In Additional Fixed Costs. As Production Rises, You Are In Effect
Spreading Fixed Costs Across A Greater Number Of Units, So The Additional Units
Have A Lower Ratio Of Fixed Costs To Total Costs. The Degree Of Operating Leverage
-- The Percent Change In Earnings Before Interest And Taxes, Or Ebit, Divided By The
Percentage Change In Sales -- Gives You A Means To Gauge How Earnings Will
Respond To Sales Activity. When Demand For Your Product Increases, You Can Easily
Ramp Up Production By Increasing Variable Costs; Your Fixed Assets Allow You To
Magnify Production. You Can Increase Production As Long As Your Higher Variable
Costs Dont Cause Total Costs To Exceed Your Sales Revenues. However, In A
Recession, High Operating Leverage Is Risky, As It Saddles You With High Fixed Costs
Even When You Cut Production.
Financial Leverage
Financial Leverage Is A Measure Of Debt, Usually Defined As Total Debt Divided By The
Owners Equity, Which Is Assets Minus Liabilities. By Increasing Financial Leverage
Instead Of Issuing Stock, You Can Use The Additional Funds To Increase Production
Without Diluting Earnings Among A Greater Number Of Shareholders. In This Sense, It
Magnifies Your Profits Per Share. You Can Measure This Effect With The Formula For
Degree Of Financial Leverage: Ebit Divided By Earnings Before Taxes. However,
Additional Leverage Increases Your Interest Expense, Which Cuts Into Net Income,
Even Though Interest Is Tax Deductible. If You Are Overleveraged And Sales Fall, You
Might Find Yourself Short Of Cash And Face Default On Your Debt.
Combined Leverage
The Degree Of Combined, Or Total, Leverage Is Defined As The Percentage Change In
Earnings Per Share Divided By The Percentage Change In Sales. It Is The Product Of
The Degree Of Financial Leverage And The Degree Of Operating Leverage. As Such, It
Is A Measure Of The Overall Riskiness Of Your Business. A High Combined Leverage
Indicates High Fixed Costs And Heavy Debt. In Good Times, These Factors Can
Increase Profits As You Increase Sales. Should Business Falter, These Same Factors
Mean You Cannot Cut Total Costs Substantially By Decreasing Production, Putting A
Strain On Cash Flow And Your Ability To Pay Interest And Repay Debt.
Case Example
From The First Example, Assume That The Lie Dharma Company Is Currently Selling
6,000 Doors Per Year. Its Operating Leverage Is:
= [(P V)X]/ (P V) (X Fc)
= [($25 $15)(6,000)]/ [($25- $15) (6,000)- $50,000]
= $60,000 / 10,000 = 6
Which Mean If Sales Increase By 10 Percent, The Company Can Expect Its Net
Income To Increase By Six Times That Amount, Or 60 Percent.
Where Eps Is Earnings Per Share, And Ic Is Fixed Finance Charges, I.E.,
Interest Expense Or Preferred Stockdividends. [Note: Preferred Stock Dividend Must
Be Adjusted For Taxes I.E., Preferred Stock Dividend/(1-T).]
Case Example
Using The Data In The Operating Leverage, The Lie Dharma Company Has Total
Financial Charges Of $2,000, Half In Interest Expense And Half In Preferred Stock
Dividend. The Corporate Tax Rate Is 40 Percent. What Is Their Financial Leverage?
Financial Leverage Reflects The Debt Amount Used In The Capital Structure Of The Firm.
Financial Leverage Is An Impact On Returns Of A Change In The Extent To Which The Firms
Assets Are Financed With Borrowed Money. Other Things Remaining Same, Lower The
Amount Borrowed, Lower The Interest, Lower Will Be The Profit, Where As Greater The
Amount Borrowed, Lower The Interest, Greater Will Be The Profit. Debt Carries A Fixed
Service Obligation Of Payments Of Interest. There Is An
Opportunity To Greatly Magnify The Results At Various Levels Of Business Operations By
Using Financial Leverage Financial Leverage Measures Firms Exposure To The Financial
Risk. So, Degree Of Financial Leverage Indicates The Percentage Change In Eps Resulting
From A Unit Percentage Change In Ebit. Financial Leverage Can Accelerate Eps Under
Favourable Economic Conditions But Depresses Eps When The Economic Goings Is Not Good
At Economy And For The Firm. The Unfavourable Effect Of Financial Leverage On Eps Is
More Severe With More Debt In The Capital Structure When Ebit Is Negative. Similarly,
Financial Leverage Can Increase Shareholders Return And As Well Can Increase The Firms
Risk Also. The Financial Leverage Employed By A Firm Is Intended To Earn More On The
Fixed Charges Funds Than Their Relative Costs . Financial Leverage Is The Final Component
Of Return On
Equity. Financial Leverage Is A Measure Of How Much Firm Uses Equity And Debt To
Finance Its Assets. As Debt Increases, Financial Leverage Increases. Management Tends To
Prefer Equity Financing Over Debt Since It Carries Less Risk. The Financial Leverage Ratio Is
Calculated By Dividing Assets By Shareholder Equity (Matt, 2000). When The Surplus
Increases And Deficit Decreases, The Return On The Owners Equity,
The Two Primary Risks That Every Company Has To Face On A Daily Basis Are
Business Risk And Financial Risk, And Contrary To Common Belief, They Are Not One
In The Same. Understanding These Two Types Of Risk Is Critical For Keeping Your
Company Profitable And Manageable, Especially During Times Of Economic
Uncertainty.
Knowing The Difference Between Financial Risk And Business Risk Is Also Important
When It Comes To Speaking With Investors, Financial Institutions, And Other People Or
Organizations That May Have A Financial Interest In Your Company.
Business Risk Usually Involves All Of The Risks Attributed To The Businesss Strategic
Decisions, With The Exception Of The Companys Financial Decisions. Such Risks
Could Include The Decision To Introduce A New Product Or Service Into The Market, Or
A Potential Partnership With Another Company. In Estimations Of Business Risk,
Internal Efficiency And Production Quotas Are Commonly Measured To Determine
Whether Or Not A Key Business Decision Is Worth The Risk. Business Risk Is The
Probability To Earn Comparatively Low Profit Or Even Suffer Losses Because Of
Changes In The Market Conditions, Customer Demands, Government Regulations And
Economic Environment Of Business. Due To Such Risk The Firm Will Not Generate
Enough Profit To Meet Out Its Day To Day Expenses. The Risk Is Unavoidable In
Nature.
Every Business Organization Operates In An Economic Environment. The Economic
Environment Includes Both Micro And Macro Environment. The Changes In The
Factors Of The Two Environments Directly Influence The Business And The Risk Arises.
Some Of Those Factors Are Change In Customer Tastes And Preferences, Inflation,
Change In The Policies Of Government, Natural Calamities, Strikes Etc. The Business
Risk Is Divided Into Various Categories:
Compliance Risk: The Risk Arising Due To The Change In Government Laws.
Operational Risk: The Risk Originating Due To The Machinery Break Down,
Process Failure, Lockouts By Workers Etc.
Financial Risk: The Risk Arising Due To The Use Of Debt Capital.
Market Risk: Risk Arising Due To The Fluctuations In The Financial Assets.
Exchange Rate Risk: The Risk Arising Out Of The Variations In The Currency
Rates.
There Are Several Factors That Can Affect The Business Risk Level Of A Company.
The Fluctuations In Demand For A Certain Product Or Service Can Certainly Affect
Business Risk As This Will Have A Direct Impact On A Companys Profits. In Addition,
Every Time A Competing Company Introduces A Similar Product To The Market, It Has
The Potential To Drive Down Costs And Sales, Both Of Which Can Affect A Companys
Earnings. Changes In Business Risk Can Also Be Attributed To External Factors Like
Government Actions And Changes In Consumer Preferences As Well As Internal
Factors Like The Companys Ratio Of Fixed To Variable Expenditures.
One Of The Most Common Things That Can Affect A Companys Financial Risk Is The
Quality Of The Financial System Within Its Country Of Operation. If A Company Is
Based In A Country That Has A Poorly Functioning Financial System Or Devalued
Currency, Its Financial Risk Will Usually Be Relatively High As The Companys Holdings
Could Easily Be Eliminated. For Most American-Based Companies, However, Their
Financial Leverage Is Usually Used To Determine Their Risk Level. Financial Leverage
Is A Companys Debt To Equity Ratio. The More A Company Relies On Debt To Finance
The Business, The Higher Their Financial Leverage Is And Therefore, The Company Is
A Higher Financial Risk.
Bibliography
https://en.wikipedia.org/wiki/Kansai_Nerolac_Paints
www.moneycontrol.com PAINTS & VARNISHES
www.investopedia.com/.../what-difference-between-operating-leverage
www.yourarticlelibrary.com/financial...operating-leverage...financial-lev...
INDEX
Sr No
Topic
INTRODUCTION
Balance Sheet
P&L
Calculation Of Ratios
Page No
Sign
6
Difference Between Operating And
Financial Leverage
Bibliography