7/25/2019 Afs Project
1/37
MID &FINAL PROJECT
SUBMITTED BY
STUDENT NAMEABDULREHMAN ROLL NUMBER13262
SUBMITTED TOSIRSALMAN
TOPICFINANCIAL RATIOS DEFINATIONS (MID
PHASE)&
CROSS SECTIONALANALYSIS BETWEENFAUJI FERTLIZER&
ENGRO FERTLIZER(FINAL PHASE)
SUBMISSION DATE3!DECEMBER!21"
AC#NOWLEDGEMENT1 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
2/37
MID &FINAL PROJECTFirst of all I am grateful to Almighty Allah who
in spite of all my weaknesses enabled me to complete thi
project.
I am also indebted to my teacher SIR SALMANfor his kin
of guidance and supervision. Under their direction I get th
opportunity to polish my concealed ualities and ski
moreover! his timely help paved a way for me to complet
this work. It was surely their method of teaching " eagernes
for imparting knowledge that I did not #nd much di$culty t
give in to my thoughts and information. %e motivated us t
work hard and to achieve high&level performance. 'h
development of this project has enabled me to bette
comprehend the contents of #nancial analysis. I feel highl
privilege to ascribe the most and ever burning (ame of m
gratitude and deep scene of devotion to MR SALMAN wh
taught us FINANCIAL STATEMENT ANALYSIS with hear
and also gave several guidelines regarding accomplishmen
of this project. Further on! am grateful to my parent
it is the result of their prayer
that I am succeeded for what I have done today.
2 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
3/37
MID &FINAL PROJECT
I dedica
this project to my highly regarded teacher Mr. Salman Masood wh
provided me all guidelines to prove myself. I am grateful to him for giving m
this opportunity to e)plore new dimensions which will help me in a long run. %
guided us and taught us with di*erent techniues! which enabled us t
complete this project! as well as for unconventional style of teaching an
maintaining very open and competitive atmosphere within the class! whic
made the subject very interesting for me the most important thing is that th
knowledge which we have studied in our subject was all that same which w
have observed practically.
May god bless youAmeen!
3 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
4/37
MID &FINAL PROJECT
M*'+, -.+*./L0*
D%4 4%5'4 / +''7%85'4
It is the ratio of gross receivables to net sales/365 also known as the number of days
receivables it tells number of days it will take to collect an account receivable against yo
sale. Its formula is:
Gross receivables
Net sales/365
D%4 4%5'4 / /7'/*.+
It is the ratio of inventory to CG/365 this ratio basically measures average time re!uired
com"any to transform its inventory into sales. Its formula is:
Endinginventory
CGS /365
A./* +''7%85' *+/.7'+
#ccount receivable turnover is a com"any$s annual sales divided by the com"any$s averag
gross balance in its #ccounts %eceivable account generally is a ratio which tells that numb
of times a business collects its average receivables. Its formula is:
Net sales
AverageGross Receivables
7 I/7'/*.+ *+/.7'+
It is the ratio of cost of goods sold to average inventory in sim"le sense a ratio whi
calculates number of times a business sells o& its entire inventory in a year. Its formula is:
CGS
Average Inventory
9 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
5/37
MID &FINAL PROJECT7 A./* +''7%85' *+/.7'+ / %4
It is the ratio of average gross receivables to net sales/365 moreover this ratio s"eci'es th
li!uidity of the com"any$s receivables in days. Its formula is:
AverageGross ReceivablesNet Sales /365
7 I/7'/*.+ *+/.7'+ / %4
It is the ratio of average inventory to cost of goods sold/365 generally this ratio s"eci'es th
li!uidity of the com"any(s inventory in days. Its formula is+
Averageinventory
CGS /365
7 O-'+%*/ 5'
)his ratio is the sum of accounts receivables turnover in days and inventory turnover in day
mostly o"erating cycle is less than one year this ratio tells the di&erence of times betwee
the ac!uisition of inventory and recognition of cash from sales of inventory. Its formula is:
*
(Accounts receivableturnoverdays)+(Inventory turnove rdays)
7 W.+:/ %-*%5
It is the di&erence of current assets of the com"any with current liabilities it com"ar
current assets to current liabilities. Its formula is:
= Curren asses "urren l#ab#l##es
; S%5'4 *.
7/25/2019 Afs Project
6/37
MID &FINAL PROJECT; C%4= +%*.
It is the ratio of cash and its e!uivalent to total current liabilities moreover this is a rat
which determines a com"any(s ability to "ay o& its current obligations with only cash and
e!uivalent. Its formula is
Cash+Cash equivalent+Marketable Securities
Total current liabilities
; C++'/* +%*.
It is a ratio of total current assets to total current liabilities it is an im"ortant ratio whic
calculates a com"any(s ability to "ay o& its short term liabilities. Its formula is:
Total current assetsTotal current libilities
; A *'4* +%*.
#cid test ratio is also known as !uick ratio it is the ratio of total current assets e+clud
inventory to total current liabilities it com"ares the cash "lus cash e!uivalents and accoun
receivable to the current liabilities. Its formula is:
Total current assetsinventories
Total current libilities
L./ *'+, '8* -%/ %85* +%*.
T,' /*'+'4* '%+/' +%*.
It is the ratio of o"erating "ro't to interest amount in black and white following rat
s"eci'es com"any ca"acity to meet its interest "ayments. Its formula is:
Recurring earnings e!cluding interest e!pense ta! e!pense equity earnings
including non contorlling interest
Interest e!pense including capitili"ed interest
F;' =%+' .7'+%' +%*.
6 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
7/37
MID &FINAL PROJECTIt is the ratio of o"erating "ro't "lus interest "ortion of rental to interes
amount and interest "ortion of rental in a clear sense following ratio measures a 'rm abili
to "ay all of its '+ed charges or lease amounts from its o"erating "ro't. Its formula is:
Recurring earnings e!cluding interest e!pense ta! e!pense equity earnings
including non contorlling interest+interest portion o# rentalInterest e!pense including capitili"ed interest+interest portion o# rental
D'8* +%*.
It is the ratio of total liabilities to total assets of the com"any moreover a ratio whic
calculate a 'rm "ortion of liabilities in com"are with total assets. Its formula is:
Total libilities
Total assets
7 D'8* '0* +%*.
It is the ratio of total liabilities to total e!uity moreover, this ratio calculate a 'rm tot
liabilities in com"are to its e!uity in order to 'nance com"any(s assets. Its formula is:
Total libilities
Total equities
7 D'8* *. *%/85' /'*
7/25/2019 Afs Project
8/37
MID &FINAL PROJECTIt(s the ratio of net "ro't to net sales generally a ratio which
calculate amount of net income earned by a com"any by using each dollar of sales. I
formula is:
Net inco$e be#ore nonrecurringite$sn on controllinginterest
net sales
G+.44 -+.>* ,%+/ +%*.
It is the ratio of gross "ro't to net sales and a kind of ratio which tells gross "ro't as
"ro"ortion of sales after subtracting cost of goods sold e+"ense. Its formula is:
Gross pro#it
Net sales
O-'+%*/ /.,' ,%+/
It is the ratio of o"erating income to net sales in a clear sense a ratio which shows o"eratin
income generated by each dollar of sales. Its formula is:
%peratin g inco$e
net sales
7 T.*%5 %44'* *+/.7'+
It is the ratio of net sales to average total assets it tells how e-ciently a 'rm used its assets
order to "roduce sales. Its formula is:
Net sales
Averagetotal asse ts
7 O-'+%*/ %44'* *+/.7'+
It is the ratio of net sales to average o"erating assets this ratio indicates the "ro"ortion
o"erating assets in order to generate net sales. Its formula is:
Net sales
Average operating assets
@ $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
9/37
MID &FINAL PROJECT7 S%5'4 *. >;' %44'*
It is the ratio of net sales to average '+ed assets following ratio calculate ability of a 'rm
"roduce net sales by using its '+ed assets. Its formula is:
Average
Net sales assets
7 R'*+/ ./ %44'*4
It(s the ratio of net income after ta+ to average total assets it tells how e-ciently a com"an
is using its assets in order to "roduce its earning. Its formula is:
Net inco$e be#ore nonrecurringite$snon controllinginterest
Average totalassets
7 R'*+/ ./ *.*%5 '0*
It is the ratio of net incometo average total e!uity following ratio calculates the income a 'r
earned by using its shareholders investment. Its formula is:
Net inco$ebe#ore non recurringite$snon controllinginterest & dividendon redee$able pre#erred stock
Average totalequity
; R'*+/ ./ .,,./ '0*
It is the ration of net income to average total common e!uity this ratio calculate net incom
a com"any "roduce by using its common shareholder investment in com"any. Its formula is
Net inco$e be#ore nonrecurringite$snon controllinginterest & pre#erred dividend
Averagetotal co$$onequity
; R'*+/ ./ /7'4*,'/*
$ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
10/37
MID &FINAL PROJECTIt is the ratio of net income to average total investment
generally this ratio s"eci'es amount of net income a com"any generates by using its tot
investment. Its formula is:
Net inco$e be#ore non recurringite$snon controlling interest
+erest e!pense(1ta!)Average( longter$liabilities+ totalequity)
; E%+//4 -'+ 4=%+'
It is the ratio of net income after "referred dividend to number of common shares this rat
indicates how many dollars of net income have been earned by each share of common stoc
Its formula is:
Net inco$e & pre#erred dividend
Nu$ber o# shares outstanding
; D7'/ -%.* +%*.
It is the ratio of dividend "er common share to earnings "er share this ratio indicat
"ercentages of earnings given to share holders in dividends. Its formula is:
'ividend per co$$on shareEarnings per share
; D7'/ '5
It is the ratio of dividend "er common share to market value of share this ratio indicate
amount of dividend given to shareholders relative to market value "er share. Its formula is:
'ividend per co$$on share
Market price per co$$on share
;7 P!E +%*.
/ ratio is the one of the most "owerful tool to look how highly value a com"any stock is it
the ratio of market "rice "er common share relative to its earnings "er share. Its formula is
1 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
11/37
MID &FINAL PROJECT
Market price o# co$$onshare
Earnings per share
;7 . +'*%/' '%+//4 +%*.
It is the ratio of net earnings after all dividend to net income this ratio s"eci'es "ercentag
of net earnings not "aid out as dividend and retained by com"any. Its formula is:
Net inco$e & alldividends
Net inco$e
;7 B..: 7%5' -'+ 4=%+' +%*.
It is the ratio of total stock holders( e!uity after "referred stock to total number of shar
outstanding this ratio com"ares the amount of stockholders$ e!uity to the number of share
outstanding. Its formula is:
Total stockholders ( equity & pre#erred stock
Totalnu$ber o# shares outstanding
11 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
12/37
0#12I0/%)3I4/
%/5G%6
0/%)3I4/%
0/%)3I4
/%
MID &FINAL PROJECT
SLELECTED COMPANIES
INDUSTRIAL SECTOR
C++'/* /4*+%5 4*%*4*
7a8or 0ertili9ers industries of akistan "roduced di&erent kind of fertili9ers with ranking
ngro akistan 331rea roduction share 0au8i 0ertili9ers Goth 7achi; 3@0au8i 0ertili9e
awo
?ercules k"; 6nly 00 "roduces >#.
12 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
13/37
?65/)@/AC/33/5C
/0#I%5/
C65I)/5
C@
MID &FINAL PROJECTABOUT FAUJI FERTILIZER
0au8i 0ertili9er Com"any imited 00C; is the largest
chemical fertili9er "roducer of akistan with biggest
market share in the country. 0au8i 0ertili9er Com"an
imited 00C;, the largest urea manufacturer in t
country, was incor"orated on 7ay B, DEFas a 8oint venture between 0au8i 0oundatio
akistan and 7/s ?aldor )o"soe #/ of >enmark. It was established to 'll the "ro8ected ga"
demand and indigenous "roduction. Com"any shares are held by 0au8i 0oundation 3H; a
various investment com"anies, 'nancial institutions and individuals. )he Com"any was liste
on arachi and ahore tock +changes in DEEDand on Islamabad tock +change in DEE
Com"any em"loyees were also allotted shares for motivation and "romoting a sense "artici"ation.
7/25/2019 Afs Project
14/37
00C/5/%G@3I7I)/>
##%I
0#12I0%/? K0%//4/3I7I)/>
0#12I0/%)3I4/
%
/ngro fertli9er
unland Cro"scare
.rime #groChemical K0ertli9ers
arshima0ertli9er
MID &FINAL PROJECT
C.,-'**.+4
P+.*4
19 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
15/37
>#.
13.?I#)/ 60.6)#?
65#
7/25/2019 Afs Project
16/37
Commtment
#""reciation
3eadershi"=uality
Innovation
/ngro 0oods3imited
/ngro /+em".rivate 3imited
/ngro .owergenlimited
/ngro .olymersK Chemical
3imited
/ngro Qo"ak3imited
/lengy )erminal.akistan3imited
MID &FINAL PROJECTO)o be the "remier akistani enter"rise with a global reach keen
"ursuing value creation for all stakeholdersP
C.+' 7%5'4
S84%+'4
P+.*4
16 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
17/37
/ngro 1rea
/ngro >#.
/ngro 5.
/ngro4arkhe9
4ingro
0au8i fertli9er
unland Cro"scare
.rime #groChemical K0ertli9ers
arshima0ertli9er
MID &FINAL PROJECT
C.,-'**.+4
CROSS SECTIONAL FINANCIAL ANALYSIS
BETWEEN ENGRO & FAUJI FERTLIZER
COMPANY (219 FY)
L0*
1 D%4 4%5'4 / +''7%85'4 Gross receivables
Net sales/365
1? $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
18/37
MID &FINAL PROJECT
=uantitativ
e
0au8i
fertili9erJJD ! DJBDF/365 9 %4 %+./
ngro
fertili9erFD !6DJE3/365 " %4 %+./
=ualitative
Rhile considering both above 'gures of day(s sales in
receivables of both com"anies it is clear that both com"anies
collect it receivables against its credit sales !uickly and not
having "roblems related collection of receivables as fau8i
fertili9er is collecting more s"eedily than engro and having one
day di&erence.
2 D%4 4%5'4 / /7'/*.+ Endinginventory
CGS /365
=uantitativ
e
0au8i
fertili9erEDF5B ! 5BD36FE/365 ? %4
ngro
fertili9erDDBBEJJ !3JJJ3/365 1 %4
=ualitative
?ereby, fau8i fertili9er is converting its inventory into sales
within F days whereas, engro is converting it into DB days
means fau8i fertili9er more swiftly convert its inventory into
revenue.
3 A./* +''7%85' *+/.7'+ Net sales
AverageGross Receivables
=uantitativ
e
0au8i
fertili9erDJBDF ! F63J5E 16 *,'4
ngro
fertili9er6DJE3 !F335 ?@ %4
=ualitative
#s considering above 'gures of both com"anies fau8i fertili9er
is su"erior than engro as it is collecting its average receivables
DB6 times in a year than engro fertili9er which have F times
'gure a di&erence of J.
9 I/7'/*.+ *+/.7'+ CGS
Average Inventory
1@ $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
19/37
MID &FINAL PROJECT
=uantitativ
e
0au8i
fertili9er
5BD36FE! 6D5 @ *,'4
ngro
fertili9er
3JJJ3 !DJDJE3 31 *,'4
=ualitative
#fter com"aring both 'gures engro fertili9er is far leading in it
as it is selling 3D times its inventory in a whole year than fau8i
fertili9er who sold it out 8ust times in a year.
" A./* +''7%85' *+/.7'+ / %4 AverageGross Receivables
Net Sales /365
=uantitativ
e
0au8i
fertili9er
F63J5E ! DJBDF/365 392 %4
ngro
fertili9er
F335 !6DJE3/365 96" %4
=ualitative
#fter having a look u"on above derived 'gures its clear fau8i
fertili9er is swifter to li!uidate its average receivables as it
takes 8ust 3 days while engro has to take around 5 days to
li!uidate its average %eceivables.
6 I/7'/*.+ *+/.7'+ / %4 Averageinventory
CGS /365
=uantitativ
e
0au8i
fertili9er
6D5 ! 5BD36FE/365 96? %4
ngro
fertili9er
DJDJE !3JJJ3/365 116 %4
=ualitative
Rhile com"aring both 'gures fau8i fertili9er takes fewer days in
order to li!uidate its inventory whereas engro fertili9er takes
more days in order to li!uidate its inventory.
? O-'+%*/ 5'
* (Accounts receivableturnoverdays )+(Inventory turnoverdays)
=uantitativ
e
0au8i fertili9er 3.J S .6F @1 %4
ngro .65 S DD.6F 1632 %4
1 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
20/37
MID &FINAL PROJECTfertili9er
=ualitative
"erating cycle of fau8i fertili9er is days whereas, for engro
its D6 days means double of fau8i fertili9er which sim"li'es that
fau8i fertili9er o"erating cycle is faster than engro. 0au8i
fertili9er is far better than engro in this sense.@ W.+:/ %-*%5 = Curren asses "urren l#ab#l##es
=uantitativ
e
0au8i
fertili9er
353JJ L 53DDB3 (1?39@?")
ngro
fertili9er
36JE65D M 35556JJ ?9313
=ualitative
#fter deriving both 'gures of working ca"ital its vivid that fau8i
fertili9er not having enough working ca"ital in order for its daily
re!uirement as it goes negative because its current liabilities
are much higher than its current assets in contrast, engro has
enough resources and amount of current assets are higher
than current liabilities which is why its working ca"ital is
"ositive.
S%5'4 *.
7/25/2019 Afs Project
21/37
MID &FINAL PROJECT
=uantitativ
e
0au8i
fertili9er
DDF3F6F ! 53DDB3 2
ngro
fertili9er
D5J !35556JJ 11
=ualitative
0au8i fertili9er has not much cash or its e!uivalent to "ay o& its
current liabilities as they have 8ust J H in accordance of it on
the other hand engro fertili9er is su"erseding by E times than
fau8i fertili9er and has much ability to "ay o& its current
obligations by using cash or cash e!uivalent.
11 C++'/* +%*. Total current assets
Total current libilities
=uantitativ
e
0au8i
fertili9er
353JJ ! 53DDB3 66
ngro
fertili9er
36JE65D !35556JJ 13
=ualitative
#fter evaluating current ratios of both com"anies its "lain that
engro fertili9er is good and in a strong "osition in order to meet
its current obligation by current assets as they have DB times
more current assets than current liabilities whereas, fau8ifertili9er has not much current assets for this regard and it has
more current obligations than its current assets which is not a
good sign for the fau8i.
12 A *'4* +%*. Total current assetsinventories
Totalcurrent libilities
=uantitativ
e
0au8ifertili9er
353JJ M EDF5B ! 53DDB3 69
ngro
fertili9er
36JE65D M DDBBEJJ !35556JJ @
=ualitative 0ollowing ratio com"ares that either com"any has enough cash
"lus cash e!uivalents and accounts receivable to the current
21 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
22/37
MID &FINAL PROJECTliabilities as engro fertili9er is also in stronger "osition than
fau8i fertili9er as after e+cluding inventory from current assets
their current assets are around alike with their current liabilities
but on the other hand fau8i fertili9er still not have good 'gures
as current assets after e+cluding inventories is still less than
current liabilities means fau8i fertili9er is not in the "osition to
"ay o& its current liabilities by using current assets as current
assets are much less than current obligations.
L./ *'+, '8* -%/ %85* +%*.
13 T,' /*'+'4* '%+/' +%*.
Recurring earnings e!cluding interes t e!pense ta! e!pense equity earnings
including non contorlling interest
Interest e!penseincluding capitili"ed interest
=uantitativ
e
0au8i
fertili9er
J6FDFFD ! EB 21 *,'4
ngro
fertili9er
DF3EFD !66J53EF 26 *,'4
=ualitative
#fter assessing time interest earned ratio of both com"anies it
is "retty much clear that fau8i fertili9er is in good health in this
regard as if it interest e+"ense am"li'ed by JE times it will
have ability to "ay it o& from its o"erating "ro't whereas,
engro fertili9er has not much ability than fau8i fertili9er to "ay
o& its interest e+"ense as they have 8ust J times ability to "ay
o& this e+"ense by using their o"erating "ro't.
19 F;' =%+' .7'+%' +%*.
22 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
23/37
MID &FINAL PROJECT
Recurring earnings e!cluding interest e!pense ta! e!pense equity earnings
including non contorlling interest+interest portion o# rentalInterest e!pense including capitili"ed interest+interest portion o# rental
=uantitativ
e
0au8i
fertili9er
J6FDFFD S 3BDDF ! EB S 3BDDF 2@1
*,'4
ngro
fertili9er
DF3EFD S D36J3BB !66J53EF S D36J3BB
23 *,'4
=ualitative
#fter 8udging '+ed charge coverage ratio of both com"anies it
is obvious that fau8i fertili9er is far better and dominant in this
regard as well as if it interest "lus interest "ortion of rental or
lease e+"ense augmented by J times it will have ca"acity to"ay it o& from its o"erating "ro't whereas, engro fertili9er has
not much ca"ability than fau8i fertili9er to "ay o& it o& as they
have 8ust J times knack.
1" D'8* +%*. Total libilities
Total assets
=uantitativ
e
0au8ifertili9er
6BEJD3D ! 656D66J ?
ngro
fertili9er
F6EE353B !DDDFD6J5 6
=ualitative
#fter deriving debt ratio of both com"anies it disclose that fau8i
fertili9er and engro fertili9er is almost close and near to have
same debt ratio as it is around B.F which sim"li'es that both
com"anies have 3B times more assets in order to meet its total
liabilities.
16 D'8* '0* +%*. Total libilities
Total equities
=uantitativ
e
0au8i
fertili9er
6BEJD3D ! J566E53D 23?
23 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
24/37
MID &FINAL PROJECTngro
fertili9er
F6EE353B !3FBE5 223
=ualitative
#fter 'guring out debt e!uity ratios of both com"anies it
illustrates that both com"anies are 'nanced through e+ternal
debts more than its share holder e!uity as fau8i fertili9er totalliabilities are J. times more and engro fertili9er total liabilities
are J.J times more than total e!uities.
1? D'8* *. *%/85' /'*
7/25/2019 Afs Project
25/37
MID &FINAL PROJECT
=ualitative
Rhile evaluating both com"anies net "ro't margin ratio
reveals that fau8i fertili9er "roduce more net income through its
net sales for the year JBD whereas, engro fertili9er is lagging
by .E and "roduce less net income through its net sales as it
stands B.D3 than fau8i fertili9er.
1 G+.44 -+.>* ,%+/ +%*. Gross pro#it
Net sales
=uantitativ
e
0au8i
fertili9er
3DDB33 ! DJBDF 3@
ngro
fertili9er
JJ6BJ5DD !6DJE3 36
=ualitative
Rhile considering both com"anies gross "ro't margin ratio
reveals that there is no much di&erence the ratios of both
com"anies but fau8i fertili9er hereby also have a lead of .BJ
which is not much signi'cant than the 'gure of engro fertli9er
by and large, fau8i fertili9er "roduce more gross "ro't than
engro fertili9er.
2 O-'+%*/ /.,' ,%+/ %perating inco$e
net sales
=uantitativ
e
0au8i
fertili9er
J6FDFFD ! DJBDF 3
ngro
fertili9er
DF3EFD !6DJE3 2@
=ualitative #fter 'guring out following ratios of both com"anies it shows
that fau8i fertili9er as "revious mention trend is su"erseding by
B.BJ than engro fertli9er as it "roduce more o"erating income
of B.3B than engro fertli9er which stands at B.J illustrate that
fau8i fertli9er is su"erior in generating o"erating income
through its gross "ro't by managing its e+"ense more
2" $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
26/37
MID &FINAL PROJECTe&ectively.
21 T.*%5 %44'* *+/.7'+ Net sales
Averagetotal assets
=uantitativ
e
0au8i
fertili9er
DJBDF ! FFDE536B 1"
ngro
fertili9er
6DJE3 !DDBFBBJB6 ""
=ualitative
Considering the total asset turnover ratios of both com"anies
clari'es that fau8i fertili9er ratios is much higher than engro
fertli9er is im"lying that fau8i fertli9er is using its assets more
e-ciently in order to "roduce net sales in corres"onded engro
fertli9er.
22 O-'+%*/ %44'* *+/.7'+ Net sales
Average operating assets
=uantitativ
e
0au8i
fertili9er
DJBDF ! DEJ6EB3 921
ngro
fertili9er
6DJE3 !FFD3EBD @
=ualitative
)aking into consideration of both com"anies ratios 'gures
s"ecify that fau8i fertli9er is utili9ing its o"erating assets more
e-ciently in order to generate sales than engro as it 'gures
stands at .JD in contrast, engro having B.B far less than fau8i
fertli9er. 0au8i fertli9er is racing away in a sense.
23 S%5'4 *. >;' %44'*Average
Net sales
assets
=uantitativ
e
0au8i
fertili9er
DJBDF ! 6BEEB 1?6
ngro 6DJE3 !FF36EB5 ?
26 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
27/37
MID &FINAL PROJECTfertili9er
=ualitative
)aking into account of both com"anies ratios 'gures state that
fau8i fertli9er is e+ercising its '+ed assets more creatively K
e-ciently in order to generate sales than engro as it 'gures
stands at D.F6 in distinguish, engro having B.FE far less thanfau8i fertli9er.
29 R'*+/ ./ %44'*4 Net inco$ebe#ore nonrecurringite$snon controllinginterest
Average total assets
=uantitativ
e
0au8i
fertili9er
DDFBF6B ! FFDE5366 29
ngro
fertili9er
JBFE6B !DDBFBBJB6 ?
=ualitative
#fter a""raising return on asset ratio of both com"anies it is
"retty much clear that fau8i fertili9er utili9ed its assets much
e-ciently and in return "roduced more earnings as it 'gure
su"er cede by 3 times almost than engro.
2" R'*+/ ./ *.*%5 '0*
Net inco$e be#ore non recurringite$snon controllinginterest & dividendon redee$able pre#erred stock
Average total equity
=uantitativ
e
0au8i
fertili9er
DDFBF6B ! J5DB3EF ?1
ngro
fertili9er
JBFE6B !JEFF366 2?
=ualitative
Rhile evaluating both com"anies( ratios of return on total
e!uity indicates that fau8i fertli9er make their shareholders
investment more "roductive for the sake of generating net
earnings for the year than engro fertli9er.
26 R'*+/ ./ .,,./ '0*
2? $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
28/37
MID &FINAL PROJECT
Net inco$e be#ore nonrecurringite$snon controllinginterest & pre#erred dividend
Averagetotal co$$onequity
=uantitativ
e
0au8i
fertili9er
DDFBF6B ! J5DB3EF M ?1
ngro
fertili9er
JBFE6B !JEFF366 M 2?
=ualitative
#s both com"anies have not issued any "referred shares
eventually "referred dividend will result in a sim"le 9ero for
both sides and return on common e!uity ratio will have 'gures
alike return on e!uity for both com"anies at where fau8i
fertli9er e-ciently used their common shareholders(
investment in regarding "roducing of net income for their
common shareholders.
2? R'*+/ ./ /7'4*,'/*
Net inco$e be#ore non recurringite$snoncontr ollinginterest+interest e!pense(1ta!)
Average(long ter$liabilities+total equity)
=uantitativ
e
0au8i
fertili9er
DDFBF6B ! 33DJ65E6 "9
ngro
fertili9er
JBFE6B !D55JB 1
=ualitative
#fter having a glance of both com"any(s following ratio
e+em"li'es that fau8i fertli9er "roduced much greater net
earnings after e&ectively utili9ing its total investment rather
than engro fertli9er sim"li'es that fau8i fertli9er much
"roductive than engro.
2@ E%+//4 -'+ 4=%+' Net inco$e & pre#erred dividend
Nu$ber o# shares outstanding
2@ $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
29/37
MID &FINAL PROJECT
=uantitativ
e
0au8i
fertili9er
DDFBF6BBBB M B ! DJFJJ3JF 192@ RS
ngro
fertili9er
JBFE6BBBB M B !DBBBBBBBB 62 RS
=ualitative
amount of both com"anies are as fau8i fertli9er stands at
D.J and engro fertli9er it is 6.JE indicates that fau8i fertli9er
shareholder can earn more amount in against of their share in
that com"any rather than engro fertli9er. ike fau8i fertli9er can
earn D % whereas, engro fertli9er can earn 8ust 6 %. 0au8i
fertli9er shareholder has more bene't.
2 D7'/ -%.* +%*. 'ividend per co$$onshare
Earnings per share
=uantitativ
e
0au8i fertili9er D3.65 ! D.J "
ngro
fertili9er
3 !6.JE 9@
=ualitative
Rhile com"aring both com"anies ratios of dividend "ayout
shows fau8i fertli9er gives out around E5 H of their annual
earnings to their shareholders and retained very less
"ro"ortion from net earnings whereas, engro fertli9er retained
around half of their earnings and give out rest of the amount to
their shareholders.
3 D7'/ '5 'ividend per co$$on share
Market price per co$$on share
=uantitativ
e
0au8i fertili9er D3.65 ! DDF.D 12
ngro
fertili9er
3 !5 9
=ualitative #fter evaluating both com"anies dividend yield ratio indicatingthat dividend yield ratio of fau8i fertli9er have same trend as
we observe in "revious means hereby, it(s also more than
engro in a sim"le sense fau8i fertli9er is giving more dividend to
its shareholders as com"are to market "rice of its share like its
market "rice of the share is DDF % and it is giving around D
2 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
30/37
MID &FINAL PROJECT% out of it. 0or engro fertli9er its market "rice of the share is
5 % and is giving 3 % as dividend out of it.
31 P!E +%*. Market price o# co$$onshare
Earnings per share
=uantitativ
e
0au8i fertili9er DDF.D ! D.J @2
ngro
fertili9er
5 !6.JE 13"
=ualitative
Rhile considering both com"anies / ratios shows that /
ratio of engro fertli9er is more than fau8i fertli9er means engro
stock is trading multi"le of D3.5 and fau8i stock is trading a
multi"le of .J in other sense we can say an investor is ready
to give .J times more for each % earning of fau8i fertli9er andD3.5 times more for each % earning of engro. In a clear sense
/ ratio of engro is better than fau8i fertli9er.
32 . +'*%/' '%+//4 +%*. Net inco$e & all dividends
Net inco$e
=uantitativ
e
0au8i
fertili9er
DDFBF6BBBB M DF5J65BBB ! DDFBF6BBBB
9
ngrofertili9er
JBFE6BBBB M JBBBBBBBB !JBFE6BBBB 9
=ualitative
Rhile com"aring both com"anies H of retained earnings
stated that more H of earnings is retained by engro around half
of their earnings unlike fau8i fertli9er who 8ust maintained and
secured 8ust H out of total annual earnings in retained
earnings account and give out E6H of their earnings to their
shareholders as dividend.
33 B..: 7%5' -'+ 4=%+' +%*. Total stockholders ( equity & pre#erred stock
Totalnu$ber o# sharesoutstanding
=uantitativ
e
0au8i
fertili9er
J566E53DBBB M B ! DJFJJ3JF 21? RS
3 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
31/37
MID &FINAL PROJECTngro
fertili9er
3FBE5BBB M B !DBBBBBBBB 296 RS
=ualitative
#fter evaluating both ratios of the com"any of this ratio reveals
that engro fertli9er has more book value than fau8i fertli9er as
com"anies goes to li!uidate engro fertli9er shareholder will getmore amount against "er share J.D6 than fau8i fertli9er
shareholder.
7/25/2019 Afs Project
32/37
MID &FINAL PROJECTworking ca"ital to su""ort its sales on the other side engro is using
working ca"ital e&ectively in order to "roduce net sales. 0au8i
fertili9er has not much cash or its e!uivalent on the other hand eng
fertili9er has much ability to "ay o& its current obligations.
Conse!uently and likewise, Current ratio of engro is much better thfau8i fertli9er. verall engro fertli9er is in good "osition than fa
fertli9er in concerning li!uidity "oint of view as fau8i fertli9er has not enough current asse
to "ay o& its current obligations but fau8i fertli9er inventory and account receivab
management is far better than engro fertli9er.
In accordance of long term debt "aying ability it is "retty clear that fau8i fertili9er is in goo
health in this regard as it has much more ca"acity to "ay it o& than engro fertili9er it
obvious that fau8i fertili9er is dominant over here. >ebts ratios of both com"anies almo
close and near to have same debt ratio clarify both com"anies have enough assets to me
its long term liabilities.
7/25/2019 Afs Project
33/37
MID &FINAL PROJECTtheir share rather than engro fertli9er. 0au8i fertli9er gives out around
E5 H of their annual earnings to their shareholders and retained very less "ro"ortion fro
net earnings whereas, engro fertli9er retained around half of their earnings of JBD ye
furthermoreT >ividend "ayout ratio of fau8i fertli9er is twice over engro.
In a nut shell, in conclusion both com"anie
"erformance remain consistent in last some years bu
on the whole fau8i fertli9er is better for followin
reasons as they have tight account receivables "olicies
better inventory and accounts receivables managemen
but somehow fau8i fertli9er is facing current asset
management "roblems but after looking its "reviou
history its current assets is much better than engro
0au8i fertli9er has much more ca"acity to "ay o& itlong term debts in contrast engro has not muc
ca"acity to "ay o& their long term debts sim"li'es tha
33 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
34/37
MID &FINAL PROJECTchances of risks more associated with
engro than fau8i fertli9er. A/ /7'4*.+will certainly w
go and would like to invest in fau8i as fau8i fertli9er ha
thirty times ca"acity to "ay o& its debts whereas engr
can 8ust "ay it o& for lesser times. )aking in accoun
fau8i fertli9er as they are e&ectively or more creativel
utili9ing their assets and owner investments in order t
generate more revenue, gross K o"erating "ro't an
net earnings rather than engro, fau8i fertli9er remaine
and raced away in this than engro. / is somehow les
of fau8i fertli9er than engro fertli9er but on the othe
hand fau8i fertli9er earning "er share ratio is aroun
doubled than engro and their dividend "er share
much attractive than engro which will de'nitely attrac
investors to invest in fau8i fertli9er additionally, fau
fertli9er gave out E6H of their annual "ro't to the
shareholders as dividend whereas engro retained ha
amount of their earnings which will lead to e+"ect a
investor to invest in fau8i fertli9er as earnings are mor
39 $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
35/37
MID &FINAL PROJECTand more H of dividend is given out to
the shareholders by fau8i fertli9er and eventually a
investor will think after taking in account all abov
mentioning facts that if he invest in fau8i fertli9er ther
will be more chances to get more amount in return an
his investment will be more secured and risk free. )hus
his "reference will be more towards fau8i fertli9er tha
engro. )hat(s it.
M 5'%+//4)here are collection of things which I have learned during this kind of "ro8e
the 'rst thing which is worth mentioning here that how to "erform 'nanci
analysis in details when we are analy9ing a com"any 'nancial statement. 7a8o
learning e+"erience was advantageous I get to know a lot of other things whic
I have never have idea or e+"erienced before and I 8ust read it out theoretical
on books. )his "ro8ect hel" me out how to locate di&erent values of ratios fro3" $ P % '
F I N A N C I A L S T A T E M E N T A N A LYSIS
7/25/2019 Afs Project
36/37
MID &FINAL PROJECTcom"any(s 'nancial data after "erforming detail
analysis how much these ratios are mandatory and
im"ortant for investors when he is going to invest in a
com"any additionally these ratios elaborate
com"rehensively 'nancial statistic and "erformance of a 'rm. #fter "erformin
this analysis I understand the worth of these ratios and how much im"orta
they are. u""lementary I learnt how time management is signi'cant whi
you are engage in a lot of assignments, how to e+ecute things on time and ho
to "lan them so that we can achieve them on time.
7/25/2019 Afs Project
37/37
MID &FINAL PROJECT