Académique Documents
Professionnel Documents
Culture Documents
PROJECT REPORT
ON
BHARAMBE VISHAL L.
MBA-II (FINANCE + MARKETING)
(2006-08)
ACKNOWLEDEMENT
I wish to express my sincere thanks to Mr. Gopalkrishnan, Senior Manager, my guide
for the project and also thank Mr.Sekar, senior Manager from for their cooperation in this
learning session.
I particularly wish to thank the staff of Punjab National Bank at IZO for encouraging
and giving me this wonderful opportunity to understand and learn. On the other side it is my
internal college guide Mr.Anil Agashe (PUMBA), who has kept a steady vigil on.
My progress and the insight was it self very good learning which will see me through
many walks of life.Last but not least I am are thankful to all my friends, who have helped us
directly or indirectly to complete this training.
Vishal Bharambe
2.3.2 Vision
To evolve and position the bank as a world class progressive, cost effective and
customer friendly institution providing comprehensive financial and related services;
integrating frontiers of technology and serving various segments of society especially the
weaker sections; committed to excellence in serving the public and also excelling in corporate
values.
2.5 Awards
Following are the awards and achievements of Punjab National Bank in recent times.
• "Best IT Team of the Year Award" at the IDRBT Banking Technology awards for the year
2005-06.
• SKOTCH Challenger Award for Change Management for the year 2005-06
• Best IT User in Banking & Financial Services Industry – 2004 by NASSCOM in partnership
with Economic Times
• Golden Peacock Award for Excellence in Corporate Governance - 2005 by Institute of
Directors
• FICCI's Rural Development Award for Excellence in Rural Development - 2005
• Skotch Challenger Award for Exemplary use of Technology for becoming a pioneer in Public
Banks - 2005
• Golden Peacock National Training - 2004 & 2005 by Institute of Directors
• National Award for Excellence in SSI Lending Ranked 2nd for 4 consecutive years - 2002,
2003, 2004 & 2005
• Banking Technology Awards 2004 and Runner up in 'Best IT Team of the Year Award 2005'
Jointly Adjudged by IBA, Finacle & TFCI
• Niryat Bandhu Gold Trophy for excellence in export performance for 3 consecutive years
2001, 2002 & 2003 by Federation of Indian Exporters Organization (FIEO)
Bank has also developed industry-rating model and rates important industries in its
portfolio. All Borrowal accounts having sanctioned limits over Rs. 50 Lacs shall be rated as per
internal risk rating models developed by the bank. The applicability of various credit risk rating
models are explained in next section.
Borrowers setting
Up new projects Above Rs. 3.5 Cr (OR) Cost of Project
aboveRs. 15 Cr.
The above models are based on composition of various risk components, which are
described in depth in next chapter. These components are multiplied by already set weightage
to get the final score. According to final score the rating is given to the borrower and the
decision whether to lend or not depends on this rating to some extent.
The various aspects, which directly or indirectly affect the working of the business,
pose a risk to the continuity and stability of the business. Signals for risks can be picked up
from a number of sources. The credit risk-rating tool considers the following broad areas in
evaluating the default risk of a borrower. The areas are bifurcated into sub-areas and each sub-
area is further split into a number of parameters.
• Financial Performance
• Business Performance
• Industry outlook
• Management Evaluation
• Conduct of Accounts
OPBDIT
------------
Net Sales
PBIT
--------------------------------
Average capital employed
• Exchange Rate Risk - Exchange rate risk refers to risk relating to exchange rate fluctuations
having adverse affect on foreign currency borrowings, on receivables and on creditors of the
company. Volatility of foreign exchange rate can have direct or indirect impact. e.g.
devaluation of local currency may hurt the business of importers and may put them at severe
cost disadvantages vis-à-vis their competitors. This risk arises only on the un-hedged exposures
• Foreign Trade Risk - Foreign trade risk relates to risk associated with import of raw material
and export of goods/ services. It may arise due to change in Govt. policies, structural changes
taking place in global competition, WTO impact and the
uncertainties associated with lead-time between placement of order and receipt of goods. This
risk may affect the earning potentials of the firm.
• Country Risk - Country risk refers to risk of trading with a country due to economic &
political uncertainties, restrictions on free exchange of currencies & export/imports of goods
from that country. The firms having larger economic dependence on such country will face
greater country risk.
This refers to the accuracy and reliability of the figures given in the financial statements
of a company. The financial performance of a company is gauged to a large extent based on the
figures given in the financial statements of the company.
If these figures are distorted or unreliable then any estimate of the financial strength based on
the financial statements would be inaccurate. Hence depending on the accounting quality, one
will have to change the assessment of financial strength, which is based on the financial
statements.
Debtors outstanding constitute a major part of current assets and also form a part of
security for the purpose of advance under working capital. Faster the customers pay; less is the
risk from bad debts, the lower the expenses in collection and more liquid the nature of current
assets. Any delay in receipt of payment from debtors/non-receipt of amount can hamper the
production cycle of a company as well as increase in collection costs and the probability of
default on part of the debtors of the company. Hence realisability of the debtors of a company
is a critical input for assessing the financial risk of a borrower.
Total Contribution
-----------------------------
Contribution-fixed cost
Net Sales
------------------
Current Assets
Net Sales
---------------------
Operating Assets
Wages
------------------------
Cost of Production
Average Debtors
------------------------
Average Daily Sales
• Expected sales growth - Expected sales growth of the company depends upon demand &
supply position of the products, expected growth of industry and market position of the
company. This parameter is a good indicator of the competitive
position of the company in the industry.
• Market dominance - Companies with large market share generally are more profitable than
companies with small share. Market leaders benefit from economies of scale in operations,
experience curve efficiencies and strong bargaining power with customers and suppliers. This
factor will be more relevant in case of those industries, which are concentrated in few hands.
• Trend in market share - Trends in market share give valuable information about the
position of the company’s product in the market in relation to its competitors. A declining
• Availability of raw material and other critical inputs –Demand and supply position of the
key inputs should be studied to determine if there is a mismatch. If demand were more than
supply then there would be competition for the input, which may lead to inadequate supply for
a company, with the potential of disrupting the operations.
• Suppliers power - If there is a limited number of suppliers in the market, or the company is
over dependent on only a couple of suppliers, then the risk is more. The suppliers can raise
prices or reduce quality of the input, which would adversely affect the profitability &
competitiveness of company in an industry by increasing its costs or affecting the quality of its
products
• Management of price volatility - How far and to what extent the manufacturer is capable of
managing volatility in price of the input.
• Dependence on imports - The extent to which the company is dependent on imports for its
inputs should be considered. Higher the dependence, greater the risk.
• Status of backward integration - Whether the company has the benefit of backward
integration when compared to other players in the industry needs to be taken into account
• R&D Expenses - Research & Development will help in introducing new products, so as to
maintain future growth. Also, this is expected to emerge as a very important factor for high
profitability. A company with a better research department would be better placed to maintain
its competitiveness in the market. This parameter will be more important in industries, which
are research intensive like pharmaceuticals, software etc.
• Product Range - Presence in multiple product categories and within sub segments within a
product category helps a company to diversify specific risks making it less susceptible to
downturns in a single product market/industry. It improves the bargaining power of the
company with retail outlets and enables them to push certain product lines through the existing
network for other products, as well as ask for a higher share of shelf pace. A vast product range
straddling all price ranges would help in increasing market share.
• Economies of Scale - Whether the company is having cost advantage over its competitors
due to scale of its operation/cost effective technology.
• Brand Equity - The brand image of a product in the market can be a significant source of
competitive advantage as it allows a company to charge a premium from the customers. In case
• Pricing Flexibility - A company with high margins enjoys a greater cushion to cut prices.
This price flexibility is an important advantage in case of price wars in the market, and where
the demand is highly price sensitive.
• Buyers Power - The bargaining power of buyers determines how much control a company
has over the price it can charge for its products. If the bargaining power of buyers is high then
the price competitiveness of the company will be poor. Bargaining power of the buyers
depends on a number of factors like their number, size, proportion of sales they account for etc.
and often determines the terms like price, supply duration, credit period etc. that a company
can dictate to the buyers.
4.3.2.6 Marketing
This measures the marketing and distribution strengths of a company Marketing and
distribution are increasingly emerging as key activities for companies. In some industries like
FMCG, it is the marketing and distribution strength, which determines the competitiveness of a
company. Thus an evaluation of this parameter is essential for determining the business
strength of a company. Following are the Factors to be considered
• Selling & Distribution Network - The breadth and reach of a company’s distribution
network is an important determinant of the sales. The number of distributors, their
geographical spread, and their size needs to be determined. All the different distribution
channels that the company uses need to be assessed.
• After Sales & Service Network - For products sensitive to after sales service a well
managed and diversified after sales & service network improves the image of the company.
• Geographical Diversity of Market - Different geographical regions may have different
demand curves and different determinants of demand. A company having a diversified market
will be in a better position than others as it will be less susceptible to changes in one particular
area.
• Proximity to Market - In an industry, which is freight sensitive, the proximity of the
manufacturing plant to market assumes an importance in determining its competitiveness.
• Long Term Contracts / Assured Offtake - The risk of not being able to sell a product is low
if a company has some long-term contracts or assured off take of production from some
customers or agency arrangements for serving the clients.
• Advertising / Other Promotional Strategies - A company’s emphasis on advertising and
promotions helps in determining the prospects of sales growth. Very often higher advertising
leads to faster sales growth. This factor would be particularly important in industries where
customer loyalty is low and advertising can be used to shift customers. In industries where
demand can be created through advertising this factor is important. Firms having tie-up
arrangements with reputed companies may be placed better than others.
4.3.2.7 Other Factors
This parameter is used to cover any points left out in the above parameters, which can
significantly impact the business position of a company.
• Threat from environmental factors - The above parameter is generally applicable in case of
those manufacturing units which may pose a threat to the environment or which produce
hazardous substances. Such units face a risk that if the pollution caused is high, they may be
asked to shut down or move. They may also face higher costs in controlling the pollution or for
disposal of hazardous waste. This threat is there even for companies that meet the statutory
requirements and have NOC
clearance from the environmental authorities.
• Intangibility - Services are intangible. They cannot be seen, tasted, felt, heard or smelled
before they are bought. When a service is purchased, there is generally nothing tangible to
show for it. Services are consumed but not possessed, therefore the absence of tangible
features means that it is difficult for the seller to demonstrate or display services, and for
buyers to sample, test, or make a thorough evaluation. To reduce uncertainty, the buyers look
for signs or evidence of the service quality. Therefore the service provider’s task is to “manage
the evidence”, to “tangiblise the intangible”.
• Simultaneous production and consumption - Services are typically produced and
consumed at the same time. The relationship between production and consumption therefore
dictates that production and marketing are highly integrated processes. Services are usually
• Competitive Position
• Expected Growth
• Core competency
- sanction of TL of Rs. 10000 lakh out of total debt component of 21700 lakh. For
setting up of coal based captive power plant.
- Total Project cost of 31000 lakhs.
- Repayment 9 years after moratorium of 3 years.
- At ROI of 9 % P.A. linked to BPLR.
Investor Amount
OPGE 5000
Shriram EPC Ltd. 2000
KSIL 1500
Pooja equiresearch pvt. Ltd. 2000
JV partners( captive users) 3000
Total 13500
As proposed sources of contribution are more than the proposed contribution as per the
project cost, no difficulty is envisaged in raising the promoter contribution.
D. Name of the borrower doesn’t appear in CIBIL , RBI willful defaulter list.
3. Facilities recommended:
For other companies there are no common directors and thus not to be treated as
concerns under same management/ sister concerns. Thus details are not
incorporated.
C. Past financials:
A. KSIL
Sales: 11753.02
PBT: 343.54
Cash Profit: 380.44
Other Income: 14.61
PAT: 317.19
B. OPGE:
Sales: 2054.10
Other income: 53.83
PBT: 1110.59
PAT:1110.59
Cash Profit: 1296.14
Comments on financial indicators: Satisfactory.
8.A. Primary security:
a. first charge by way of hypothecation of movable assets & mortgage of all immovable
assets of project( present and future).
b. Assignment of rights/ titles, interest of borrowers into & all project related contracts.
All above securities both primary & collateral will be charged on first pari-passu basis of
participating banks/ FIs
.
7.B. Collateral security
a. Guarantors
NMS IP CR date
M/S A. Gupta 126.51 13.51
Corporate guarantee TNW 3009.58
7.(C). Total commitment by guarantors: The company informs that the above person has
given personal guarantee for facilities sanctioned by SB Indore. Present outstanding is 23.66
Cr.
(D). collateral security (including details of charges in IPs as security from last sanction
if any: NIL
9. Brief History:
A. Company background:
OPGE was incorporated in 2000. it has established a natural gas based power plant of 17.98
capacity in Chennai.It is the subsidiary of M/S. Kanishk steel industries Ltd.
OPGE has formed joint venture with power consuming customer companies as per the captive
power policy of Tamil Nadu.
Present proposal:
A. Brief of proposal:
This proposal is for building 77 MW coal based captive power plant, costing Rs.31000
lakhs. The proposal is for sanction of term loan of 10000 lakhs by PNB out of total loan
component of Rs. 21700 for part financing of total project cost of Rs.31000 lakhs.
B. Justification for working capital sanction:
Working capital limit for first year has been worked out as Rs.3000 lakhs. However
considering the implementation period of 2 years no proposal of working capital has
been made yet. Detailed Assessment will be done at the time of commissioning of the
plant.
C. Justification for NFB facilities:N.A.
D. Justification for term loan:
1. purpose:
for establishing 77 MW coal based captive power plant costing Rs.31000 lakhs.
2. Appraising agency:
Appraisal has been done by PNB, Chennai, Zonal office and found technically
and economically viable.
3. Summary of cost of project and means of finance.
Cost of project:
Management Risk
Market Risk
Off take risk The project is
implemented under group
captive power plant policy
of state govt. the
requirement of joint
venture is much more
than estimated generation
FINANCIAL
EVALUATION
UPTO
IMPLEMENTATIO
N OF PROJECT
Co.
Valu
e 0 1 2 3 4 Rate
Debt-equity Ratio >4.00 or
3.97 3.00 2.00 1.00 <0.5 0.03
<0.00
Repayment Period in
years for
infrastructure/ service 9.00 >10 years 8 yrs. 6 yrs. 5 yrs. <3 yrs. 0.00
sector (excluding
moratorium)
IRR
PLR+
< PLR+1% PLR+ PLR+3% >PLR+5%
15.36 4% i.e. 3.71
i.e. 1 % 2% i.e. i.e. 3 % i.e. 5 %
4%
2%
Foreign Exchange Likely Likely
Risk No
adverse adverse
adverse
impact to impact to
impact N.A.
the extent of the extent
likely on
> 5% of of 2% of
project
COP COP
TOL/TNW Ratio >6.00 or
3.32 5.00 3.50 2.00 <1 2.12
(optimum year) 0.00
Working capital cycle
during optimum year 4.65 >5.00 4.00 3.00 2.00 <1 0.35
(in months)
DSCR (Average of
1.35 <0.60 0.75 1.00 1.25 >1.50 3.40
initial 2 years)
Note: CRISIL rating for power industry – IPP’s is ‘A’ which means marginally favorable.
¾ Exposure to the agriculture and agro based industries sector was very less and should
be increased.
¾ Various factors which are qualitative need to be transferred in quantitative form as
much as possible.
¾ Bank can also think about outsourcing the credit rating from external sources.
¾ Bank needs some changes in existing components of credit risk regarding
implementation of BASEL II in 2008.
¾ Bank should focus on factors of risk minimization like credit derivative.