8/2/2019 Ch 06 FinancialStatementAnalysis (1)
1/56
6 -6 - 11
6 -6 - 11
Chapter 6Chapter 6
Financial Statements AnalysisFinancial Statements Analysis
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
2/56
6 -6 - 22
6 -6 - 22
FINANCIAL STATEMENTS
ANALYSIS
Ratio Analysis
Importance and Limitations of
Ratio Analysis
Common Size Statements
Mini Case
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
3/56
6 -6 - 33
6 -6 - 33
Ratio AnalysisRatio Analysis
Ratio analysis is a widely used tool of financialanalysis. It is defined as the systematic use of
ratio to interpret the financial statements so thatthe strengths and weaknesses of a firm as wellas its historical performance and currentfinancial condition can be determined.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
4/56
6 -6 - 44
6 -6 - 44
Basis of ComparisonBasis of Comparison
1) Trend Analysis involves comparison of a firm over a periodof time, that is, present ratios are compared with past ratiosfor the same firm. It indicates the direction of change in the
performance improvement, deterioration or constancy over the years.
2) Interfirm Comparison involves comparing the ratios of afirm with those of others in the same lines of business orfor the industry as a whole. It reflects the firms
performance in relation to its competitors.
3) Comparison with standards or industry average.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
5/56
6 -6 - 55
6 -6 - 55
Types of RatiosTypes of Ratios
Liquidity Ratios
Capital Structure Ratios
Profitability Ratios
Efficiency ratios
Integrated Analysis Ratios
Growth Ratios
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
6/56
6 -6 - 66
6 -6 - 66
Net working capital is a measure of liquidity calculated by
subtracting current liabilities from current assets.
Table 1: Net Working Capital
Particulars Company A Company B
Total current assets
Total current liabilities
NWC
Rs 1,80,000
1,20,000
60,000
Rs 30,000
10,000
20,000
Table 2: Change in Net Working Capital
Particulars Company A Company B
Current assets
Current liabilities
NWC
Rs 1,00,000
25,000
75,000
Rs 2,00,000
1,00,000
1,00,000
Net Working CapitalNet Working Capital
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
7/56
6 -6 - 776 -6 - 77
Liquidity RatiosLiquidity Ratios
Liquidity ratios measure the ability of a firm to
meet its short-term obligations.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
8/56
6 -6 - 886 -6 - 88
Particulars Firm A Firm B
Current Assets Rs 1,80,000 Rs 30,000
Current Liabilities Rs 1,20,000 Rs 10,000
Current Ratio = 3:2 (1.5:1) 3:1
Current Ratio
Current Ratio = Current Assets
Current Liabilities
Current Ratio is a measure of liquidity calculated dividing the currentassets by the current liabilities
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
9/56
6 -6 - 996 -6 - 99
Quick Assets = Current assets Stock
Pre-paid expenses
Acid-Test RatioAcid-Test Ratio
Acid-test Ratio = Quick Assets
Current Liabilities
The quick or acid test ratio takes into consideration thedifferences in the liquidity of the components of currentassets.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
10/56
6 -6 - 10106 -6 - 1010
Example 1:Example 1: Acid-Test RatioAcid-Test Ratio
Cash
Debtors
InventoryTotal current assets
Total current liabilities
Rs 2,000
2,000
12,00016,000
8,000
(1) Current Ratio(2) Acid-test Ratio
2 : 10.5 : 1
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
11/56
6 -6 - 11116 -6 - 1111
Supplementary Ratios forSupplementary Ratios for
LiquidityLiquidity
Inventory Turnover Ratio
Debtors Turnover Ratio
Creditors Turnover Ratio
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
12/56
6 -6 - 12126 -6 - 1212
Inventory Turnover Ratio
The cost of goods sold means sales minus gross profit.
The average inventory refers to the simple average of the opening
and closing inventory.
Inventory turnover ratio = Cost of goods sold
Average inventory
The ratio indicates how fast inventory is sold. A high ratio is good from theviewpoint of liquidity and vice versa. A low ratiowould signify that inventory does not sell fast and stays on the shelf or inthe warehouse for a long time.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
13/56
6 -6 - 13136 -6 - 1313
Example 2:Example 2: Inventory Turnover Ratio
Inventoryturnover ratio
= (Rs 3,00,000 Rs 60,000) = 6 (times peryear)(Rs 35,000 + Rs 45,000) 2
Inventoryholding period
= 12 months = 2 months
Inventory turnover ratio, (6)
A firm has sold goods worth Rs 3,00,000 with a gross profit marginof 20 per cent. The stock at the beginning and the end of the yearwas Rs 35,000 and Rs 45,000 respectively. What is the inventoryturnover ratio?
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
14/56
6 -6 - 14146 -6 - 1414
Debtors Turnover Ratio
Net credit sales consist of gross credit sales minus returns, if any,from customers.
Average debtors is the simple average of debtors (including
bills receivable) at the beginning and at the end of year.
Debtors turnover ratio = Net credit sales
Average debtors
The ratio measures how rapidly receivables are collected. A highratio is indicative of shorter time-lag between credit sales and cashcollection. A low ratio shows that debts are not being collectedrapidly.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
15/56
6 -6 - 15156 -6 - 1515
Example 3: Debtors Turnover Ratio
Debtorsturnover ratio
= Rs 2,40,000 = 8 (times per year)(Rs 27,500 + Rs 32,500) 2
Debtors collectionperiod
= 12 Months = 1.5 Months
Debtors turnover ratio, (8)
A firm has made credit sales of Rs 2,40,000 during the year.
The outstanding amount of debtors at the beginning and at the
end of the year respectively was Rs 27,500 and Rs 32,500.
Determine the debtors turnover ratio.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
16/56
6 -6 - 16166 -6 - 1616
Creditors Turnover RatioCreditors Turnover Ratio
Net credit purchases = Gross credit purchases - Returns tosuppliers.
Average creditors = Average of creditors (including bills payable)
outstanding at the beginning and at the end of the year.
Creditors turnover ratio = Net credit purchases
Average creditors
A low turnover ratio reflects liberal credit terms granted bysuppliers, while a high ratio shows that accounts are to be settledrapidly. The creditors turnover ratio is an important tool of analysisas a firm can reduce its requirement of current assets by relying on
suppliers credit.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
17/56
6 -6 - 17176 -6 - 1717
Example 4: Creditors Turnover Ratio
Creditorsturnover ratio
= (Rs 1,80,000) = 4 (times per year)(Rs 42,500 Rs 47,500) 2
Creditorspayment period
= 12 months = 3 months
Creditors turnover ratio, (4)
The firm in previous Examples has made credit purchases of Rs
1,80,000. The amount payable to the creditors at the beginning
and at the end of the year is Rs 42,500 and Rs 47,500 respectively.
Find out the creditors turnover ratio.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
18/56
6 -6 - 18186 -6 - 1818
Inventory holding period
Add: Debtors collection period
Less: Creditors payment period
2 months
+ 1.5 months
3 months
0.5 months
As a rule, the shorter is the cash cycle, the better are the liquidityratios as measured above and vice versa.
The combined effect of the three turnover ratios
is summarised below:
The summing up of the three turnover ratios (known as a cash
cycle) has a bearing on the liquidity of a firm. The cash cycle
captures the interrelationship of sales, collections from
debtors and payment to creditors.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
19/56
6 -6 - 19196 -6 - 1919
Defensive interval ratio is the ratio between quick
assets and projected daily cash requirement.
DEFENSIVE INTERVAL RATIO
Defensive-interval ratio
= Liquid assetsProjected daily cash requirement
Projected daily cashrequirement
= Projected cash operating expenditure
Number of days in a year (365)
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
20/56
6 -6 - 20206 -6 - 2020
Example 5: Defensive Interval Ratio
Projected daily cash requirement = Rs 1,82,500 = Rs 500
365
Defensive-interval ratio = Rs 40,000 = 80 days
Rs 500
The projected cash operating expenditure of a firm from the
next year is Rs 1,82,500. It has liquid current assets amounting
to Rs 40,000. Determine the defensive-interval ratio.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
21/56
6 -6 - 21216 -6 - 2121
Cash-flow from operation ratio measures liquidity of a
firm by comparing actual cash flows from operations (in
lieu of current and potential cash inflows from current
assets such as inventory and debtors)
with current liability.
Cash-flow From Operations Ratio
Cash-flow from
operations ratio
= Cash-flow from operations
Current liabilities
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
22/56
6 -6 - 22226 -6 - 2222
Leverage Capital Structure RatioLeverage Capital Structure Ratio
Capital structure or leverage ratios throw light on the
long-term solvency of a firm.
There are two aspects of the long-term solvency of a firm:(i) Ability to repay the principal when due, and
(ii) Regular payment of the interest .
Accordingly, there are two different types of leverage ratios.
First type: These ratios arecomputed from the balance
sheet
Second type: These ratios arecomputed from the Income Statement
(a) Debt-equity ratio
(b) Debt-assets ratio
(c) Equity-assets ratio
(a) Interest coverage ratio
(b) Dividend coverage ratio
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
23/56
6 -6 - 23236 -6 - 2323
I. Debt-equity ratioI. Debt-equity ratio
Debt-equity ratio measures the ratio of long-term
or total de3bt to shareholders equityDebt-equity ratio =Total Debt
Shareholders equity
Long-term Debt + Short
term debt + Other Current
Liabilities = Total external
Obligations
Debt-equity ratio measures the ratio of long-term or total
debt to shareholders equity.
If the D/E ratio is high, the owners are putting up relatively less
money of their own. It is danger signal for the lenders and
creditors. If the project should fail financially, the creditors would
lose heavily.
A low D/E ratio has just the opposite implications. To the creditors, a
relatively high stake of the owners implies sufficient safety
margin and substantial protection against shrinkage in assets.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
24/56
6 -6 - 24246 -6 - 2424
For the company also, the servicing of debt is
less burdensome and consequently its creditstanding is not adversely affected, itsoperational flexibility is not jeopardised and itwill be able to raise additional funds.
The disadvantage of low debt-equity ratio is thatthe shareholders of the firm are deprivedof the benefits of trading on equity
or leverage.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
25/56
6 -6 - 25256 -6 - 2525
Trading on EquityTrading on Equity
Trading on Equity (Amount in Rs thousand)
Particular A B C D
(a) Total assets 1,000 1,000 1,000 1,000
Financing pattern:
Equity capital 1,000 800 600 200
15% Debt 200 400 800
(b)Operating profit (EBIT) 300 300 300 300
Less: Interest 30 60 120Earnings before taxes 300 270 240 180
Less: Taxes (0.35) 105 94.5 84 63
Earnings after taxes 195 175.5 156 117
Return on equity (per cent) 19.5 21.9 26 58.5
Trading on equity (leverage) is the use of borrowed funds in
expectation of higher return to equity-holders.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
26/56
6 -6 - 26266 -6 - 2626
II. Debt to Total CapitalII. Debt to Total Capital
Debt to total capital ratio =Total debt
Permanent capital
Permanent Capital = Shareholders equity +
Long-term debt.
The relationship between creditors funds and owners capitalcan also be expressed using Debt to total capital ratio.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
27/56
6 -6 - 27276 -6 - 2727
III. Debt to total assets ratioIII. Debt to total assets ratio
Debt to total assets ratio =Total debt
Total assets
Proprietary ratio indicates the extent to which assetsare financed by owners funds.
Proprietary ratio =Proprietary funds
Total assetsX 100
Capital gearing ratio is used to know the relationship between equity
funds (net worth) and fixed income bearing funds (Preference
shares, debentures and other borrowed funds.
Proprietary Ratio
Capital Gearing Ratio
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
28/56
6 -6 - 28286 -6 - 2828
Coverage RatioCoverage Ratio
Interest Coverage Ratio measures the firms ability to make
contractual interest payments.
Interest coverage ratio =EBIT (Earning before interest andtaxes)
Interest
Dividend coverage ratio =EAT (Earning after taxes)
Preference dividend
Dividend Coverage Ratio measures the firms ability to pay dividendon preference share which carry a stated rate of return.
Interest Coverage Ratio
Dividend Coverage Ratio
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
29/56
6 -6 - 29296 -6 - 2929
Total fixed charge coverage ratio measures the firms ability to meet all
fixed payment obligations.
Total fixed charge
coverage ratio
EBIT + Lease Payment
Interest + Lease payments + (Preference dividend
+ Instalment of Principal)/(1-t)
=
Total fixed charge coverage ratio
However, coverage ratios mentioned above, suffer from one major
limitation, that is, they relate the firms ability to meet its various
financial obligations to its earnings. Accordingly, it would be
more appropriate to relate cash resources of a firm to its
various fixed financial obligations.
Total Cashflow Coverage Ratio
Total cashflow
coverage ratioLease payment
+ Interest
EBIT + Lease Payments + Depreciation + Non-cash expenses
=(Principal repayment)
(1 t)
(Preference dividend)
(1 - t)+ +
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
30/56
6 -6 - 30306 -6 - 3030
Debt Service Coverage RatioDebt Service Coverage Ratio
Debt-service coverage ratio (DSCR) is considered a more
comprehensive and apt measure to compute debt service
capacity of a business firm.
DEBT SERVICE CAPACITY
DSCR =Instalmentt
n
t=1
EATt OAt+ +n
t=1Depreciationt+Interestt
Debt service capacity is the ability of a firm to make the
contractual payments required on a scheduled basis over the life
of the debt.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
31/56
6 -6 - 31316 -6 - 3131
Agro Industries Ltd has submitted the following projections. You are
required to work out yearly debt service coverage ratio (DSCR)
and the average DSCR.
(Figures in Rs lakh)
Year Net profit for the year Interest on term loan
during the year
Repayment of term
loan in the year
12
3
4
5
67
8
21.6734.77
36.01
19.20
18.61
18.4018.33
16.41
19.1417.64
15.12
12.60
10.08
7.565.04
Nil
10.7018.00
18.00
18.00
18.00
18.0018.00
18.00
The net profit has been arrived after charging depreciation of Rs 17.68 lakhevery year.
Example 6: Debt-Service Coverage RatioExample 6: Debt-Service Coverage Ratio
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
32/56
6 -6 - 32326 -6 - 3232
SolutionSolutionTable 3: Determination of Debt Service Coverage Ratio
(Amount in lakh of rupees)
Year Netprofit
Depreciation Interest Cash
available
(col. 2+3+4)
Principal
instalment
Debt
obligation
(col. 4 + col. 6)
DSCR [col. 5
col. 7
(No. of times)]
1 2 3 4 5 6 7 8
1
2
3
4
56
7
8
21.67
34.77
36.01
19.20
18.6118.40
18.33
16.41
17.68
17.68
17.68
17.68
17.6817.68
17.68
17.68
19.14
17.64
15.12
12.60
10.087.56
5.04
Nil
58.49
70.09
68.81
49.48
46.3743.64
41.05
34.09
10.70
18.00
18.00
18.00
18.0018.00
18.00
18.00
29.84
35.64
33.12
30.60
28.0825.56
23.04
18.00
1.96
1.97
2.08
1.62
1.651.71
1.78
1.89
Average DSCR (DSCR 8) 1.83
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
33/56
6 -6 - 33336 -6 - 3333
Profitability RatioProfitability Ratio
Profitability ratios can be computed either from
sales or investment.
Profitability RatiosRelated to Sales
Profitability RatiosRelated to Investments
(i) Profit Margin
(ii) Expenses Ratio
(i) Return on Investments
(ii) Return on ShareholdersEquity
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
34/56
6 -6 - 34346 -6 - 3434
Profit MarginProfit Margin
Gross profit margin measures the percentage of each sales
rupee remaining after the firm has paid for its goods.
Gross profit margin = Gross ProfitSales X 100
Gross Profit Margin
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
35/56
6 -6 - 35356 -6 - 3535
Net profit margin can be computed in three ways
iii. Net Profit Ratio =Earning after interest and taxes
Net sales
ii. Pre-tax Profit Ratio =Earnings before taxes
Net sales
i. Operating Profit Ratio =Earning before interest and taxes
Net sales
Net profit margin measures the percentage of each sales rupee
remaining after all costs and expense including interestand taxes have been deducted.
Net Profit Margin
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
36/56
6 -6 - 36366 -6 - 3636
Example 7: From the following information of a firm,determine (i) Gross profit margin and (ii) Net profitmargin.
1. Sales
2. Cost of goods sold
3. Other operating expenses
Rs 2,00,000
1,00,000
50,000
(1) Gross profit margin = Rs 1,00,000 = 50 per cent
Rs 2,00,000
(2) Net profit margin = Rs 50,000 = 25 per cent
Rs 2,00,000
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
37/56
6 -6 - 37376 -6 - 3737
Expenses RatioExpenses Ratio
i. Cost of goods sold = Cost of goods soldNet sales X 100
ii. Operating expenses =Administrative exp. + Selling exp.
Net salesX 100
iii. Administrative expenses = Administrative expensesNet sales
X 100
iv. Selling expenses ratio =Selling expenses
Net salesX 100
v. Operating ratio = Cost of goods sold + Operating expensesNet sales
X 100
vi. Financial expenses =Financial expenses
Net salesX 100
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
38/56
6 -6 - 38386 -6 - 3838
Return on InvestmentReturn on Investment
Return on Investments measures the overall effectiveness of
management in generating profits with its available assets.
i. Return on Assets (ROA)
ROA =EAT + (Interest Tax advantage on interest)
Average total assets
ii. Return on Capital Employed (ROCE)
ROCE =EAT + (Interest Tax advantage on interest)
Average total capital employed
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
39/56
6 -6 - 39396 -6 - 3939
Return on Shareholders EquityReturn on Shareholders Equity
Return on total shareholders equity =
Net profit after taxes
Average total shareholders equityX 100
Return on ordinary shareholders equity (Net worth) =
Net profit after taxes Preference dividend
Average ordinary shareholders equityX 100
Return on shareholders equity measures the return on the
owners (both preference and equity shareholders)
investment in the firm.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
40/56
6 -6 - 40406 -6 - 4040
Efficiency RatioEfficiency Ratio
Activity ratios measure the speed with which various
accounts/assets are converted into sales or cash.
i. Inventory Turnover measures the activity/liquidity of
inventory of a firm; the speed with which inventory is soldInventory Turnover Ratio =
Cost of goods sold
Average inventory
i. Inventory Turnover measures the activity/liquidity of
inventory of a firm; the speed with which inventory is soldRaw materials turnover =Cost of raw materials used
Average raw material inventory
i. Inventory Turnover measures the activity/liquidity of
inventory of a firm; the speed with which inventory is soldWork-in-progress turnover =
Cost of goods manufactured
Average work-in-progress inventory
Inventory turnover measures the efficiency of various types of
inventories.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
41/56
6 -6 - 41416 -6 - 4141
Liquidity of a firms receivables can be examinedin two ways.
i. Inventory Turnover measures the activity/liquidity of inventory
of a firm; the speed with which inventory is soldi. Debtors turnover =
Credit sales
Average debtors + Average bills receivable (B/R)
2. Average collection period =Months (days) in a year
Debtors turnover
i. Inventory Turnover measures the activity/liquidity of inventory of a
firm; the speed with which inventory is sold
Alternatively =Months (days) in a year (x) (Average Debtors + Average (B/R)
Total credit sales
Ageing Schedule enables analysis to identify
slow paying debtors.
Debtors Turnover RatioDebtors Turnover Ratio
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
42/56
6 -6 - 42426 -6 - 4242
Assets Turnover RatioAssets Turnover Ratio
i. Inventory Turnover measures the activity/liquidity of inventory
of a firm; the speed with which inventory is soldi. Total assets turnover =
Cost of goods sold
Average total assets
ii. Fixed assets turnover =Cost of goods sold
Average fixed assets
i. Inventory Turnover measures the activity/liquidity of inventory
of a firm; the speed with which inventory is soldiii. Capital turnover =
Cost of goods sold
Average capital employed
iv. Current assets turnover = Cost of goods soldAverage current assets
i. Inventory Turnover measures the activity/liquidity of inventory
of a firm; the speed with which inventory is soldv. Working capital turnover =
Cost of goods sold
Net working capital
Assets turnover indicates the efficiency with which firm
uses all its assets to generate sales.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
43/56
6 -6 - 43436 -6 - 4343
1) Return on shareholders equity = EAT/Average total shareholders equity.
2) Return on equity funds = (EAT Preference dividend)/Average ordinary
shareholders equity (net worth).
3) Earnings per share (EPS) = Net profit available to equity shareholders
(EAT Dp)/Number of equity shares outstanding (N).
4) Dividends per share (DPS) = Dividend paid to ordinary
shareholders/Number of ordinary shares outstanding (N).
5) Earnings yield = EPS/Market price per share.
6) Dividend Yield = DPS/Market price per share.
7) Dividend payment/payout (D/P) ratio = DPS/EPS.
8) Price-earnings (P/E) ratio = Market price of a share/EPS.
9) Book value per share = Ordinary shareholders equity/Number of equity
shares outstanding.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
44/56
6 -6 - 44446 -6 - 4444
Integrated Analysis RatioIntegrated Analysis Ratio
(1) Rate of return on assets (ROA) can be decomposed in to
(i) Net profit margin (EAT/Sales)
(ii) Assets turnover (Sales/Total assets)
(2) Return on Equity (ROE) can be decomposed in to
(i) (EAT/Sales) x (Sales/Assets) x (Assets/Equity)
(ii) (EAT/EBT) x (EBT/EBIT) x (EBIT/Sales) x (Sales/Assets) x
(Assets/Equity)
Integrated ratios provide better insight about financial andeconomic analysis of a firm.
R t f R t A t
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
45/56
6 -6 - 45456 -6 - 4545
Rate of Return on Assets
EAT as percentage of
sales
Assets
turnover
EAT SalesDivided by Sales Total AssetsDivided by
Current assetsFixed assetsGross profit = Sales less
cost of goods sold
Minus
Expenses: Selling
Administrative Interest
Minus
Income-tax
Shareholder equity
Plus
Long-term borrowedfunds
Plus
Current liabilities
Plus
Alternatively
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
46/56
6 -6 - 46466 -6 - 4646
Return on AssetsReturn on Assets
Earning Power
Earning power is the overall profitability of a firm; is computed
by multiplying net profit margin and assets turnover.
Earning power = Net profit margin Assets turnover
Where, Net profit margin = Earning after taxes/Sales
Asset turnover = Sales/Total assets
i. Inventory Turnover measures the activity/liquidity of inventory
of a firm; the speed with which inventory is soldEarning Power =
Earning after taxes
Sales
Sales
Total Assets
EAT
Total assetsxx x
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
47/56
6 -6 - 47476 -6 - 4747
Assume that there are two firms, A and B, each having total assets
amounting to Rs 4,00,000, and average net profits after
taxes of 10 per cent, that is, Rs 40,000, each.
Table 4: Return on Assets (ROA) of Firms A and BParticulars Firm A Firm B
1. Net sales
2. Net profit
3. Total assets
4. Profit margin (2 1) (per cent)
5. Assets turnover (1 3) (times)
6. ROA ratio (4 5) (per cent)
Rs 4,00,000
40,000
4,00,000
10
1
10
Rs 40,00,000
40,000
4,00,000
1
10
10
Firm A has sales of Rs 4,00,000, whereas the sales of firm B aggregate
Rs 40,00,000. Determine the ROA of firms A and B. Table 4 shows
the ROA based on two components.
EXAMPLE: 8
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
48/56
6 -6 - 48486 -6 - 4848
Return on Equity (ROE)Return on Equity (ROE)
ROE is the product of the following three ratios: Net profit ratio (x)
Assets turnover (x) Financial leverage/Equity multiplier
Three-component model of ROE can be broadened further toconsider the effect of interest and tax payments.
As a result of three sub-parts of net profit ratio, the ROEis composed of the following 5 components.
i. Inventory Turnover measures the activity/liquidity of
inventory of a firm; the speed with which inventory is sold
EAT
Earnings before taxes
EBT
EBIT
EBIT
Sales
Net Profit
Salesxx =
EAT
EBT
EBT
EBIT
EBIT
Sales
Sales
Assets
Assets
Equityx x x x
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
49/56
6 -6 - 49496 -6 - 4949
A 5-way break-up of ROE enables the management of a firm to analyse the effect of interest
payments and tax payments separately from operating profitability. To illustrate further assume 8
per cent interest rate, 35 per cent tax rate and other operating expense of Rs 3,22,462 (Firm A) and
Rs 39,26,462 (Firm B) for the facts contained in Example 8. Table 5 shows the ROE (based on the 5
components) of Firms A and B.
Table 5: ROE (Five-way Basis) of Firms A and B
Particulars Firm A Firm B
Net sales
Less: Operating expenses
Earnings before interest and taxes (EBIT)
Less: Interest (8%)
Earnings before taxes (EBT)
Less: Taxes (35%)
Earnings after taxes (EAT)
Total assets
Debt
Equity
EAT/EBT (times)EBT/EBIT (times)
EBIT/Sales (per cent)
Sales/Assets (times)
Assets/Equity (times)
ROE (per cent)
Rs 4,00,000
3,22,462
77,538
16,000
61,538
21,538
40,000
4,00,000
2,00,000
2,00,000
0.650.79
19.4
1
2
20
Rs 40,00,000
39,26,462
73,538
12,000
61,538
21,538
40,000
4,00,000
2,50,000
1,50,000
0.650.84
1.84
10
1.6
16
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
50/56
6 -6 - 50506 -6 - 5050
Common Size StatementsCommon Size Statements
Preparation of common-size financial statements is an extension
of ratio analysis. These statements convert absolute sums into
more easily understood percentages of some base amount. It is
sales in the case of income statement and totals of assets and
liabilities in the case of the balance sheet.
Ratio analysis in view of its several limitations should be
considered only as a tool for analysis rather than as an end in
itself. The reliability and significance attached to ratios will largely
hinge upon the quality of data on which they are based. They are
as good or as bad as the data itself. Nevertheless, they are an
important tool of financial analysis.
Limitations
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
51/56
6 -6 - 51516 -6 - 5151
CASE STUDYCASE STUDY
From the following selected financials of Reliance Industries Ltd (RIL) for the period 2001-2006, appraise its financialf f f f
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
52/56
6 -6 - 52526 -6 - 5252
health from the point of view of liquidity, solvency, and profitability.
Selected financial data and ratios (Amount in Rs crore)
Particulars 2001 2002 2003 2004 2005 2006
(I) Related to Liquidity AnalysisCurrent assets
Marketable investmentsInventoryDebtorsAdvancesCash and bank balance
Current liabilitiesShort-term bank borrowingsSundry creditorsInterest accruedCreditors for capital goodsOther current liabilities & provisions
Other data and ratiosNet working capitalCredit salesCost of goods soldCost of raw material usedCredit purchasesAverage debtors
Average creditorsCurrent ratioAcid test ratioDebtors turnoverCreditors turnoverDebtors cycle (days)Creditors cycle (days)
9,844.48
3387.252299.851,134.172,922.58
100.635,312.06
337.763,754.50
223.00104.72892.08
4,532.4222,886.5121,290.9118,155.9821,608.85
988.31
3,170.681.850.87
237
1654
13,025.31
536.804976.07
2,722.463,310.271,760.719,830.102,148.275,847.20
389.23175.16
1270.24
3,195.2145,073.8845,957.8541,023.3545,083.061,928.31
4,800.851.330.51
239
1639
17,925.25
536.197510.142,975.496,756.22
147.2118,160.39
7,193.778288.10
380.15717.48
1580.89
-235.1449,743.5454,642.6050,378.6556,884.492,848.97
7,067.650.990.20
178
2145
23,245.88
536.117,231.223,189.93
12,064.38224.24
16,966.159,145.14
366.78676.45
2,670.754,107.03
6,279.7356,247.0341,657.9234,721.3960,246.913,094.02
9,413.581.75.26
17.636.40
2157
28,988.62
536.117,412.883,927.81
13,503.033,608.79
21,934.4512,684.39
366.95525.37
3471.804,885.94
7,054.1773,164.1053,345.0345,931.8770,014.803,558.87
11,515.61.66.55
18.626.08
2060
24,591.03
16.5810,119.824,163.628,144.852,146.16
21,441.8811,438.69
310.42728.18
3,890.982,073.61
3,149.1589,124.1665,535.8458,342.3168,516.874,045.71
12,688.311.49.38
21.405.40
1767
Particulars 2001 2002 2003 2004 2005 2006
CONTD.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
53/56
6 -6 - 53536 -6 - 5353
(II) Related to Solvency AnalysisFree reservesPaid up capitalPreference capitalBonus equity capitalTotal equityLong-term borrowingsCurrent liabilitiesTotal debtEBITInterestTotal debt-equity ratioLong-term debt-equity ratioInterest coverage ratio
9,307.891,053.49
0.00481.77
10,843.159,798.035,312.06
15,110.094,032.371,215.56
1.390.903.32
21,834.291,395.85
0.00481.77
23,711.9116,780.219,830.10
26,610.316,307.711,827.85
1.120.713.45
23,656.311,395.92
0.00481.77
25,534.0012,564.5418,160.3930,724.936,551.171,555.40
1.200.494.21
33,056.501,395.95
0.00481.77
34,934.2211,149.3812,955.2224,104.607,735.861,434.72
0.69.31
5.39
39,010.231,393.09
0.00481.77
40,885.096,172.98
17,131.5223,304.5010,537.34
1,468.660.57.15
7.17
48,411.091,393.17
0.00481.77
50,286.038,185.60
16,454.4824,640.0811,581.10
877.040.49.16
13.20
(III) Related to Profitability AnalysisSales (manufacturing)Cost of goods soldEBDIT (including other earnings)EBITEBTEATInterestAverage total capital employedAverage total assets
Average equity fundsGross profit %Operating profit ratio %Net profit ratio %Cost of goods sold ratio %Rate of return on capital employed (ROCE)1
ROR (Total assets)2
ROR (Equity funds)
22886.5121290.915,597.484,032.372,786.002,646.501,215.5519235.9529622.14
10715.1724.4617.6211.5693.0320.0713.0324.70
45073.8845957.859,123.856,307.714,434.173,242.171,827.84
27,053.3243,325.86
17,277.5320.2413.997.19
101.9618.7411.7
18.77
49,743.5454,642.609,388.266,551.174,982.754,106.851,555.4
34,388.0460,415.77
24,622.9618.8713.178.26
109.8516.479.37
16.68
56,247.0341,657.9210,982.887,735.866,301.145,160.141,434.72
50,030.2452,764.91
1,396.3818.4113.759.95
80.3413.1812.4
16.26
73.164.1053,345.0314,260.8410,537.34
9,068.687,571.681,468.66
54,560.8057,292.51
1,394.9419.4014.4011.4880.9216.5615.7720.09
89,124.4665,535.8414,982.0111,581.1010,704.069,069.34
877.0461,738.8565,428.89
1,393.5117.4312.9911.2181.0316.1115.2020.08
1. ROCE = (EAT + Interest)/ Average capital employed 2. ROR (Total assets) = (EAT + Interest)/ Average assets
Solution: The appraisal of financial health of RIL is presented below.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
54/56
6 -6 - 54546 -6 - 5454
Liquidity Analysis:
The liquidity position of RIL does not appear to be commendable during all theyears under reference. In fact, its current ratio was less than one implying negativeworking capital (in 2003) and acid-test ratio was at an alarming low level of 0.2.
Though the current ratio range of 1.33 1.85 (during 2001-2 and 2004-6) is anindicative of satisfactory liquidity position, the acid-test ratios appear to be on thelower side, the range being 0.20 0.55 (during 2002-6). The major reason for thesharp difference in these two liquidity ratios may be ascribed to a significantproportion of inventory (in current assets).
The other notable observation is that the RIL seems to be banking on bankborrowings to finance its working capital requirements evidenced by a substantial
increase in such borrowings over the years. From 337.76 crore (in 2001), theysteadily increased to 7,193.77 crore (by 2003) and to Rs 11,438.69 crore by 2006:(registering more than 30 times increase in 2006 compared to 2001). In fact, short-term borrowings constitute more than one-half of its total current liabilities duringthe 6 year period. The reliance on short-term bank borrowings, to such a markedextent, is contrary to sound tenets of finance. Likewise, it appears that its networking capital is inadequate in relation to its credit sales which stood at Rs. 89,124
crore in 2006 compared to Rs. 73,164 crore in 2005. Contrary to increase in networking capital, however, there has been a more than 50 per cent decrease in networking capital of the RIL; (the relevant figures being Rs 7,054.17 crore and Rs3,149.15 crore in years 2005 and 2006 respectively).
The RIL has the advantage of much higher creditors payment period comparedd b ll i i d Th d b ll i i d ( i f 16
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
55/56
6 -6 - 55556 -6 - 5555
to debtors collection period. The debtors collection period (varying from 16days in 2001 and 2002 to 21 days in 2004) seems to be at a very satisfactorylevel. In marked contrast, the creditors payment period is three-times (varyingin the range of 39-67 days) during the same period. This favourable gap,provides some leverage to RIL to operate at relatively low acid-test ratio.
To conclude, the liquidity position of the RIL does not appear to be satisfactory.It is suggested that RIL should substitute a fair share of short-term bank
borrowings by long-term loans (which have shown sharp decrease trend overthe years). Such a step would help to improve its liquidity ratios.
Solvency Analysis:
The solvency position of the RIL is sound for two reasons: First, it has asatisfactory level of interest coverage ratio during all the 6 years, being in therange of 3.32 and 13.2. The RIL is not likely to commit default in payment ofinterest to its lenders as even though its operating profits (EBIT) decline by
more than nine-tenth (2006), it l would stil have enough margin to meet itsinterest obligations. Secondly, its total debt-equity ratio over the years hasshown a substantial decrease from 1.39 in 2001 to 0.49 by 2006. Likewise, thelong-term debt to equity ratio during over the years has improved substantially.
8/2/2019 Ch 06 FinancialStatementAnalysis (1)
56/56
Profitability Analysis:
The profit margins (gross, operating and net) of the RIL over the years have
reduced, albeit recent improvements. For instance gross profit margin has
decreased from 24.46 per cent (in 2001) to 17.43 per cent (in 2006). Likewiseoperating profit margins have declined from 17.62 per cent to 12.99 per cent
and net profit margins from 11.56 per cent to 11.21 per cent during these years.
The lower operating profit margins have an unfavourable effect on the ROR on
capital employed. It fell from 20.07 per cent in 2001 to 16.11 per cent by 2006.
However, it is gratifying to note that there has been an increase in other ratesof return. For instance, the ROR on total assets has improved from 13.03 per
cent in 2001 to 15.20 per cent in 2006. Likewise a notable increase in observed
in ROR on equity funds. From 16.68 in 2003, it has increased to more than 20
per cent in 2005 as well as in 2006. There seems to be a potential for further
improvement in its various RORs by increasing its gross profit and operating
profit margins.