+ All Categories
Home > Documents > financial analysis of tata steel and jindal steel and power ltd.

financial analysis of tata steel and jindal steel and power ltd.

Date post: 11-Apr-2015
Category:
Upload: op-sharma
View: 120 times
Download: 1 times
Share this document with a friend
Description:
financial analysis of tata steel and jindal steel and power ltd.
39
INTRODUCTION Financial statements are records that provide an indication of the organization’s financial status. It quantitatively describes the financial health of the company. It helps in the evaluation of company’s prospects and risks for the purpose of making business decisions. The objective of financial statements is to provide information about the financial position, performance and changes in financial position of an enterprise that is useful to a wide range of users in making economic decisions. Financial statements should be understandable, relevant, reliable and comparable. They give an accurate picture of a company’s condition and operating results in a condensed form. Reported assets, liabilities and equity are directly related to an organization's financial position whereas reported income and expenses are directly related to an organization's financial performance. Analysis and interpretation of financial statements helps in determining the liquidity position, long term solvency, financial viability, profitability and soundness of a firm. There are four basic types of financial statements: balance sheet, income statements, cash- flow statements, and statements of retained earnings. Mining industries are capital intensive. Hence a lot capital is invested in it. Unfortunately very limited work has been done on analysis and interpretation of financial statements of Indian for mining companies. An attempt has been carried out in this project to analyze and interpret the financial statements of five coal and non- coal mining companies.
Transcript
Page 1: financial analysis of tata steel and jindal steel and power ltd.

INTRODUCTION

Financial statements are records that provide an indication of the organization’s financial status.

It quantitatively describes the financial health of the company. It helps in the evaluation of

company’s prospects and risks for the purpose of making business decisions. The objective of

financial statements is to provide information about the financial position, performance and

changes in financial position of an enterprise that is useful to a wide range of users in making

economic decisions. Financial statements should be understandable, relevant, reliable and

comparable. They give an accurate picture of a company’s condition and operating results in a

condensed form. Reported assets, liabilities and equity are directly related to an organization's

financial position whereas reported income and expenses are directly related to an organization's

financial performance. Analysis and interpretation of financial statements helps in determining

the liquidity position, long term solvency, financial viability, profitability and soundness of a

firm. There are four basic types of financial statements: balance sheet, income statements, cash-

flow statements, and statements of retained earnings.

Mining industries are capital intensive. Hence a lot capital is invested in it. Unfortunately very

limited work has been done on analysis and interpretation of financial statements of Indian for

mining companies. An attempt has been carried out in this project to analyze and interpret the

financial statements of five coal and non- coal mining companies.

OBJECTIVES

To understand, analyze and interpret the basic concepts of financial statements of different

mining companies.

Interpretation of financial ratios and their significance.

Page 2: financial analysis of tata steel and jindal steel and power ltd.

FINANCIAL STATEMENTS

Financial statements (or financial reports) are formal records of the financial

activities of a business, person, or other entity. Financial statements provide an

overview of a business or person's financial condition in both short and long term. All

the relevant financial information of a business enterprise, presented in a structured

manner and in a form easy to understand is called the financial statements. There are

four basic financial statements:

1. Balance sheet: It is also referred to as statement of financial position or condition,

reports on a company's assets, liabilities, and Ownership equity as of a given point in

time.

2. Income statement: It is also referred to as Profit and Loss statement (or "P&L"),

reports on a company's income, expenses, and profits over a period of time. Profit &

Loss account provide information on the operation of the enterprise. These include

sale and the various expenses incurred during the processing state.

3. Statement of Retained Earnings: It explains the changes in a company's retained

earnings over the reporting period.

4. Cash Flow Statement: It reports on a company's cash flow activities, particularly its operating, investing and financing activities.

Page 3: financial analysis of tata steel and jindal steel and power ltd.

Industry overview: Indian steel sector

India has emerged as the fourth largest steel producing nation in the world, as per the recent figures

release by World Steel Association in April 2011. In 2010, India was the 5th largest producer, after

China, Japan, USA and Russia had recorded a growth of 11.3% in steel production as compared to

2009. Overall domestic crude steel production grew at a compounded annual growth rate of 8.4%

during 2005-06 to 2009-10. The Indian steel industry accounted for around 5% of the world’s total

production in 2010. 

Total crude steel production in India for 2010-11 was around 69 million tonnes and it’s expected

that the crude steel production in capacity in the country will increase to nearly 110 million tonne

by 2012-13. Further, if the proposed expansion plans are implemented as per schedule, India may

become the second largest crude steel producer in the world by 2015-16. 

The demand for steel in the country is currently growing at the rate of over 8% and it is expected

that the demand would grow over by 10% in the next five years. However, the steel intensity in the

country remains well below the world levels. Our per capita consumption of steel is around 110

pounds as compared to 330 Pounds for the global average. This indicates that there is a lot of

potential for increasing the steel consumption in India. 

Immense growth potential in Indian Steel Sector

Domestic crude steel production grew at a compounded annual growth rate of 8.4% in the last few

years.

Crude steel production capacity of the country is projected to be around 110 million tonne by 2012-

13.

222 Memorandum of Understandings (MOU) have been signed with various states for planned

capacity of around 276 million tonnes by 2019-20.

Investments at stake are to the tune of $187 billion in the Steel sector.

Increase in the demand of steel in India is expected to be 14% against the global average of 5-6%

due to its strong domestic economy, massive infrastructure needs and expansion of industrial

production.

Demand of steel in the major industries like infrastructure, construction, housing, automotive, steel

tubes and pipes, consumer durables, packaging and ground transportation.

Target for $ 1 trillion of investments in infrastructure during the 12th Five Year Plan.

Infrastructure projects (like Golden Quadrilateral and Dedicated Freight Corridor) will give boost

to the demand in the steel sector in near future.

Projected New Greenfield & up-gradation of existing Airport shall keep the momentum up.

Increased demand of specialized steel in hi-tech engineering industries such as power generation,

automotive petrochemicals, fertilizers etc.

Page 4: financial analysis of tata steel and jindal steel and power ltd.

ANALYSISJindal Steel & Power Ltd.

Table : Balance Sheet of Jindal Steel & Power Ltd. as at 31st Mar-2009

LiabilitiesMarch- 2009

(Rs in millions)March- 2008

(Rs in millions)March- 2007

(Rs in millions)

Share Capital 154.70 154.00 154.00

Reserves & Surplus 53,998.50 37,409.80 24,813.30

Net Worth (1) 54,153.20 37,563.80 24,967.30

Secured Loans (2) 21,054.90 17,833.90 21,156.10

Unsecured Loans (3) 28,571.60 20,799.60 13,921.10

TotalLiabilities(1+2+3

103,779.70 76,197.30 60,044.50

AssetsMarch- 2009 March- 2008 March- 2007

Gross Block 73,629.00 59,189.40 49,290.30

(-) Acc. Depreciation 16,170.00 11,831.10 7,817.50

Net Block (A) 57,459.00 47,358.30 41,472.80

Capital Work inPrgs. (B)

23,180.10 6,604.80 9,378.40

Investments (C) 12,334.00 10,361.90 7,098.20

Inventories 12,099.60 9,805.60 6,424.40

Sundry Debtors 3,914.60 2,873.80 3,203.10

Cash And Bank 3,089.60 5,779.10 529.70

Loans And Advances 32,789.00 14,537.20 7,859.40

(i) 51,892.80 32,995.70 18,016.60

Current Liabilities 31,258.30 15,335.40 12,099.10

Provisions 9,858.10 5,819.40 3,854.80

(ii) 41,116.40 21,154.80 15,953.90

Net Curr. Assets (i - ii) (D)

10,776.40 11,840.90 2,062.70

Misc. Expenses (E) 30.20 31.40 32.40

Total Assets(A+B+C+D+E)

103,779.70 76,197.30 60,044.50

Page 5: financial analysis of tata steel and jindal steel and power ltd.

Table : Profit & Loss Statement of Jindal Steel & Power Ltd.

March - 2009 (Rs in millions)

March - 2008 (Rs in millions)

March - 2007 (Rs in millions)

Sales 76,778.30 53,681.40 35,230.80

Other Income 1,994.60 573.10 360.80

Total Income 78,772.90 54,254.50 35,591.60

Raw MaterialCost

34,194.20 17,274.00 10,685.00

Excise 7,559.80 7,634.90 3,967.10

OtherExpenses

8,645.70 5,813.40 6,480.60

OperatingProfit

26,378.60 22,959.10 14,098.10

InterestName

2,678.90 2,430.20 1,731.90

Gross Profit 23,699.70 20,528.90 12,366.20

Depreciation 4,330.30 4,515.10 3,364.70

Profit Bef. Tax

21,362.00 16,584.20 9,359.60

Tax 4,654.00 2,655.50 2,418.50

Net Profit 16,708.00 13,928.70 6,941.10

Other Non- Recurring Income

-1,343.20 -1,559.10 88.80

ReportedProfit

15,364.80 12,369.60 7,029.90

EquityDividend

853.30 620.20 554.30

Page 6: financial analysis of tata steel and jindal steel and power ltd.

Ratio Analysis for 2009

Table : Analysis of Financial Ratios for 2009

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

01. Net Working Capital =

Current assets-Current liabilities

Current Assets= 51892.80Current Liabilities= 41116.40

10776.4 Liquidity position is good.

02.Current Ratio =

Current Assets

Current Liabilities

Current Assets= 51892.80Current Liabilities= 41116.40

1.26 It is not safe.

03.Acid test or Quick ratio =

Quick Assets

Current Liabilities

Quick Assets=39793.2Current Liabilities= 41116.40

0.96 It is safe.

04.Debt-Equity Ratio =

Long term debtShareholder s

Equity

Total debt= 49626.5Shareholder Equity= 54153.20

0.91 It is good.

05.Interest Coverage =

Operating Pro&it

Interest

Operating Profit= 26378.60Interest= 2678.90

9.84 It is not safe.

06.Operating Profit margin =

Operating Pro&it ∗ 100

Sales

Operating Profit= 26378.60Sales= 76778.30

34% It is safe.

Page 7: financial analysis of tata steel and jindal steel and power ltd.

Sl.No

Ratios Particulars(Rs in millions)

Values Remarks

07. Gross Profit margin =

Gross Pro&it ∗ 100

Sales

Gross Profit= 23699.70Sales= 76778.30

30.86 % It is good.

08.Net Profit margin =

Net Pro&it ∗ 100

Sales

Net Profit= 15364.80Sales= 76778.30

20.01 % It is not desirable.

09.Return on Assets =

Operating Pro&it ∗ 100

Average Assets

Operating Profit= 26378.60Average Assets= 132045.9

19.97% It is not satisfactory

10.Return on Investments =

Net Pro&it before Tax ∗ 100Net

Worth

Profit Before Tax= 21362Net Worth= 54153.20

39.44%It is satisfactory

11. Return on Net Worth =

Net Pro&it ∗ 100

Average Net Worth

Net profit= 16,708.00Average Net Worth= 45858.5

36.4% It is satisfactory

Page 8: financial analysis of tata steel and jindal steel and power ltd.

Sl.No

Ratios Particulars(Rs in millions)

Values Remarks

12.Return on Capital Employed =

Operating Pro&it ∗ 100

Average Capital Employed

Operating Profit= 26378.60Avg. CapitalEmployed= 152228.9

17.32% It is not good.

13.Cost of Goods Sold Ratio =

Cost of Goods Sold

Sales

Cost of goods sold= 34,194.20Sales=76778.30

0.45 It is not satisfactory.

14.Operating Ratio =

Cost of Goods sold + otherExpenses

Other Expenses= 8,645.70

0.55 It is not satisfactory.

Sales

15. Fixed Assets turnover =

6789:;<=9> 7::9?:

Fixed Assets= 92973.1Sales=76778.30

0.82 It is good.

Page 9: financial analysis of tata steel and jindal steel and power ltd.

Ratio Analysis for 2008

Table: Analysis of Financial Ratios for 2008

Sl.No

Ratios Particulars(Rs in millions)

Values Remarks

01. Net Working Capital =

Current assets-Current liabilities

Current Assets= 32,995.70Current Liabilities= 21,154.80

11840.9 Liquidity position is good.

02.Current Ratio =

Current Assets

Current Liabilities

Current Assets= 32,995.70Current Liabilities= 21,154.80

1.5 It is not safe.

03.Acid test or Quick ratio =

Quick Assets

Current Liabilities

Quick Assets= 23190.1Current Liabilities= 21,154.80

1.0 It is safe.

04.Debt-Equity Ratio =

Long term debtShareholder s

Equity

Total debt= 38633.5Shareholder Equity= 37,563.80

1.0 It is good.

05.Interest Coverage =

Operating Pro&it

Interest

Operating Profit= 22,959.10Interest= 2,430.20

9.44 It is not safe.

06.Operating Profit margin =

Operating Pro&it ∗ 100

Sales

Operating Profit= 22,959.10Sales= 53,681.40

42% It is safe.

Page 10: financial analysis of tata steel and jindal steel and power ltd.

Sl.No

Ratios Particulars(Rs in millions)

Values Remarks

07. Gross Profit margin =

Gross Pro&it ∗ 100

Sales

Gross Profit= 20,528.90Sales= 53,681.40

38.24% It is good.

08.Net Profit margin =

Net Pro&it ∗ 100

Sales

Net Profit= 12369.60Sales= 53,681.40

23.04% It is not good.

09.Return on Assets =

Operating Pro&it ∗ 100

Average Assets

Operating Profit= 22,959.10Average Assets= 86643.35

26.49% It is not good.

10.Return on Investments =

Net Pro&it before Tax ∗ 100Net

Worth

Profit Before Tax=16584.20Net Worth= 37563.80

44.14% It is satisfactory

11. Return on Net Worth =

Net Pro&it ∗ 100

Average Net worth

Net profit= 13928.70Average Net Worth= 31265.55

44.54% It is satisfactory

Page 11: financial analysis of tata steel and jindal steel and power ltd.

Sl.No

Ratios Particulars( Rs in millions)

Values Remarks

12.Return on Capital Employed =

Operating Pro&it ∗ 100

Average Capital Employed

Operating Profit= 22,959.10Avg. CapitalEmployed= 105197.7

21.8% It is not good

13.Cost of Goods Sold Ratio =

Cost of Goods Sold

Sales

Cost of goods sold= 17,274.00Sales= 53,681.40

0.32 It is not satisfactory.

14.Operating Ratio =

Cost of Goods sold + otherExpenses

Other Expenses= 5813.40

0.43 It is not satisfactory.

Sales

15. Fixed Assets turnover =

6789:;<=9> 7::9?:

Fixed Assets= 64325Sales= 53,681.40

0.83 It is good.

Page 12: financial analysis of tata steel and jindal steel and power ltd.

Ratio Analysis for 2007

Table: Analysis of Financial Ratios for 2007

Sl.No

Ratios Particulars(Rs in millions)

Values Remarks

01. Net Working Capital =

Current assets-Current liabilities

Current Assets= 18,016.60Current Liabilities=15,953.90

2062.7 Liquidity position is good.

02.Current Ratio =

Current Assets

Current Liabilities

Current Assets= 18,016.60Current Liabilities=15,953.90

1.12 It is not satisfactory.

03.Acid test or Quick ratio =

Quick Assets

Current Liabilities

Quick Assets= 11592.2Current Liabilities=15,953.90

0.72It is not satisfactory.

04.Debt-Equity Ratio =

Long term debtShareholder s

Equity

Total debt= 35077.2Shareholder Equity= 24,967.30

1.40 It is good.

05.Interest Coverage =

Operating Pro&it

Interest

Operating Profit= 14,098.10Interest

= 1,731.90

8.14 It is not safe.

06.Operating Profit margin =

Operating Pro&it ∗ 100

Sales

Operating Profit= 14,098.10Sales= 35,230.80

40 % It is satisfactory.

Page 13: financial analysis of tata steel and jindal steel and power ltd.

Sl.No

Ratios Particulars(Rs in millions)

Values Remarks

07. Gross Profit margin =

Gross Pro&it ∗ 100

Sales

Gross Profit= 12,366.20Sales= 35,230.80

35% It is satisfactory

08.Net Profit margin =

Net Pro&it ∗ 100

Sales

Net Profit= 7,029.90Sales= 35,230.80

19.9% It is not satisfactory.

09.Return on Assets =

Operating Pro&it ∗ 100

Average Assets

Operating Profit= 14,098.10Average Assets= 66821.95

21.09% It is not satisfactory

10.Return on Investments =

Net Pro&it before Tax ∗ 100Net

Worth

Profit Before Tax= 9,359.60Net Worth= 24,967.30

37.48% It is safe.

11. Return on Net Worth =

Net Pro&it ∗ 100

Average Net worth

Net profit= 6,941.10Average Net Worth= 21707.2

31.9% It is good.

Page 14: financial analysis of tata steel and jindal steel and power ltd.

Sl.No

Ratios Particulars(Rs in millions)

Values Remarks

12.Return on Capital Employed =

Operating Pro&it ∗ 100

Average Capital Employed

Operating Profit= 14,098.10Avg. CapitalEmployed= 80691.15

17.47% It is not safe.

13.Cost of Goods Sold Ratio =

Cost of Goods Sold

Sales

Cost of goods sold= 10,685.00Sales= 35,230.80

0.30 It is not satisfactory.

14.Operating Ratio =

Cost of Goods sold + otherExpenses

Other Expenses= 6,480.60

0.48 It is not satisfactory

Sales

15.Fixed Assets turnover =

6789:;<=9> 7::9?:

Fixed Assets= 57949.4Sales= 35,230.80

0.61 It is not good.

Page 15: financial analysis of tata steel and jindal steel and power ltd.

Summary for Balance Sheet and Profit & Loss Statement

Table : Summary of Balance Sheet

2007(Rs in millions)

2008( Rs in millions)

2009(Rs in millions)

Remarks

Current Assets 18016.60 32995.7 51892.80Current assetposition has increased. Liquidity position is very good.

Fixed Assets 57949.4 64325 92973.1Fixed Assets haveincreased due to increase in gross block.

CurrentLiabilities

3854.80 5819.40 9858.10Current Liabilitieshave increased marginally.

Long termLiabilities

35077.2 38633.5 49626.5Debts haveincreased due to more investment.

Table : Summary of Profit & Loss Statement

2007(Rs in millions)

2008(Rs in millions)

2009(Rs in millions)

Remarks

Sales 35,230.80 53,681.40 76,778.30 Sales position hasdoubled.

Raw Material Cost 10,685.00 17,274.00 34,194.20Purchase of rawmaterial has increased.

Operating Profit 14,098.10 22,959.10 26,378.60 Operating profit has increased.

Profit Bef. Tax(PBT)

9,359.60 16,584.20 21,362.00 PBT has increased.

Net profit 6,941.10 13,928.70 16,708.00Net profit hasincreased 140.7%

Page 16: financial analysis of tata steel and jindal steel and power ltd.

Tata Steel

Table :Balance Sheet of Tata Steel as at 31st mar-2009

LiabilitiesMarch- 2009

(Rs in millions)March- 2008

(Rs in millions)March- 2007

(Rs in millions)

Share Capital 62,034.50 62,033.00 7,277.30

Reserves & Surplus 235,011.50 210,974.30 133,684.20

Net Worth (1) 297,046.00 273,007.30 140,961.50

Secured Loans (2) 39,130.50 35,205.80 37,589.20

Unsecured Loans (3) 230,331.30 145,011.10 58,864.10

TotalLiabilities(1+2+3) 566,507.80 453,224.20 237,414.80

AssetsMarch- 2009 March- 2008 March- 2007

Gross Block 200,570.10 164,795.90 160,294.90

(-) Acc. Depreciation 90,624.70 82,234.80 74,863.70

Net Block (A) 109,945.40 82,561.10 85,431.20

Capital Work inPrgs. (B)

34,876.80 43,674.50 24,974.40

Investments (C) 423,717.80 41,031.90 61,061.80

Inventories 34,804.70 26,049.80 23,329.80

Sundry Debtors 6,359.80 5,434.80 6,316.30

Cash And Bank 15,906.00 4,650.40 76,813.50

Loans And Advances 58,846.10 345,828.40 40,259.50

(i) 115,916.60 381,963.40 146,719.10

Current Liabilities 89,657.60 68,422.60 63,492.40

Provisions 29,341.90 29,135.20 19,304.60

(ii) 118,999.50 97,557.80 82,797.00

Net Curr. Assets (i - ii) (D)

-3,082.90 284,405.60 63,922.10

Misc. Expenses (E) 1,050.70 1,551.10 2,025.30

Total Assets(A+B+C+D+E)

566,507.80 453,224.20 237,414.80

Page 17: financial analysis of tata steel and jindal steel and power ltd.

Table: Profit & Loss Statement Tata Steel

March - 2009 (Rs in millions)

March - 2008 (Rs in millions)

March - 2007 (Rs in millions)

Sales 243,483.20 196,544.10 174,526.60

Other Income 3,053.60 3,472.80 4,851.40

Total Income 246,536.80 200,016.90 179,378.00

Raw Material Cost 82,794.40 60,248.00 56,799.50

Excise 24,952.10 25,370.20 23,041.80

Other Expenses 43,972.30 28,480.50 25,547.80

Operating Profit 91,764.40 82,445.40 69,137.50

Interest Name 14,895.00 9,290.30 2,512.50

Gross Profit76,869.40

73,155.10 66,625.00

Depreciation 9,734.00 8,346.10 8,192.90

Profit Bef. Tax 70,189.00 68,281.80 63,283.50

Tax 21,148.70 23,802.80 20,404.70

Net Profit 49,040.30 44,479.00 42,878.80

Other Non- Recurring Income

2,977.10 2,391.30 -657.30

Reported Profit52,017.40

46,870.30 42,221.50

Equity Dividend11,689.50

11,689.30 9,439.10

Page 18: financial analysis of tata steel and jindal steel and power ltd.

Ratio Analysis for 2009

Table Analysis of Financial Ratios for 2009

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

01. Net Working Capital =

Current assets-Current liabilities

Current Assets= 115,916.60Current Liabilities=118,999.50

- 3082.9 Liquidity available is less.

02.Current Ratio =

Current Assets

Current Liabilities

Current Assets= 115,916.60Current Liabilities= 118,999.50

0.97 It is not safe.

03.Acid test or Quick ratio =

Quick Assets

Current Liabilities

Quick Assets= 81111.9Current Liabilities=118,999.50

0.68 It is not safe.

04.Debt-Equity Ratio =

Long term debtShareholder s

Equity

Total debt= 269461.8Shareholder Equity= 297,046.00

0.91 It is good.

05.Interest Coverage =

Operating Pro&it

Interest

Operating Profit= 91,764.40Interest

= 14,895.00

6.16 It is not safe.

06.Operating Profit margin =

Operating Pro&it ∗ 100

Sales

Operating Profit= 91,764.40Sales= 243,483.20

37 % It is good.

Page 19: financial analysis of tata steel and jindal steel and power ltd.

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

07. Gross Profit margin =

Gross Pro&it ∗ 100

Sales

Gross Profit= 76,869.40Sales= 243,483.20

31.57 % It is good.

08.Net Profit margin =

Net Pro&it ∗ 100

Sales

Net Profit= 52,017.40Sales=243,483.20

21.36% It is not good.

09.Return on Assets =

Operating Pro&it ∗ 100

Average Assets

Operating Profit= 91,764.40Average Assets= 616843.75

14.87% It is not good.

10.Return on Investments =

Pro&it Before Tax ∗ 100Net

worth

Profit Before Tax= 70189Net Worth= 297046

23.62% It is not satisfactory

11. Return on Net Worth =

Net Pro&it ∗ 100

Average Net worth

Net profit= 49040.30Average Net Worth= 285026.65

17.20% It is not good.

Page 20: financial analysis of tata steel and jindal steel and power ltd.

Sl.No

Ratios Particulars( Rs in millions)

Values Remarks

12.Return on Capital Employed =

Operating Pro&it ∗ 100

Average Capital Employed

Operating Profit= 91,764.40Avg. CapitalEmployed= 725122.4

12.65%It is not good.

13.Cost of Goods Sold Ratio =

Cost of Goods Sold

Sales

Cost of goods sold= 82,794.40Sales= 243,483.20

0.34 It is not satisfactory

14.Operating Ratio =

Cost of Goods sold + otherExpenses

Other Expenses= 43,972.30

0.52 It is not satisfactory

Sales

15.Fixed Assets turnover =

6789:;<=9> A::9?:

Fixed Assets= 568540Sales= 243,483.20

0.42 It is satisfactory

Page 21: financial analysis of tata steel and jindal steel and power ltd.

Ratio Analysis for 2008

Table: Analysis of Financial Ratios for 2008

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

01. Net Working Capital =

Current assets-Current liabilities

Current Assets= 381963.40Current Liabilities= 97557.80

284405.6 Liquidity position is good.

02.Current Ratio =

Current Assets

Current Liabilities

Current Assets= 381963.40Current Liabilities= 97557.80

3.92 It is safe

03.Acid test or Quick ratio =

Quick Assets

Current Liabilities

Quick Assets= 355913.6Current Liabilities= 97557.80

3.64 It is satisfactory

04.Debt-Equity Ratio =

Long term debtShareholder s

Equity

Total debt= 180216.9Shareholder Equity= 273007.30

0.66It is not safe

05.Interest Coverage =

Operating Pro&it

Interest

Operating Profit= 82445.40Interest= 9290.30

8.87 It is not satisfactory

06.Operating Profit margin =

Operating Pro&it ∗ 100

Sales

Operating Profit= 82445.40Sales= 196544.10

41% It is satisfactory

Page 22: financial analysis of tata steel and jindal steel and power ltd.

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

07. Gross Profit margin =

Gross Pro&it ∗ 100

Sales

Gross Profit= 73155.10Sales= 196544.10

37.22% It is good.

08.Net Profit margin =

Net Pro&it ∗ 100

Sales

Net Profit= 46870.30Sales=196544.10

23.8% It is not satisfactory.

09.Return on Assets =

Operating Pro&it ∗ 100

Average Assets

Operating Profit= 82445.40Average Assets= 433708.7

19 % It is not safe.

10.Return on Investments =

Pro&it before Tax ∗ 100Net

worth

Profit Before Tax= 68281.80Net Worth= 273007.30

25.01% It is not good.

11. Return on Net Worth =

Net Pro&it ∗ 100

Average Net worth

Net profit= 44479Average Net Worth= 206984.4

21.48% It is not satisfactory

Page 23: financial analysis of tata steel and jindal steel and power ltd.

Sl.No.

Ratios Particulars( Rs in millions)

Values Remarks

12.Return on Capital Employed =

Operating Pro&it ∗ 100

Average Capital Employed

Operating Profit= 82445.40Avg. CapitalEmployed= 523886.1

15.73% It is not safe

13.Cost of Goods Sold Ratio =

Cost of Goods Sold

Sales

Cost of goods sold= 60248Sales= 196544.10

0.30 It is not satisfactory

14.Operating Ratio =

Cost of Goods sold + otherExpenses

Other Expenses= 28480.50 0.45 It is not satisfactory

Sales

15.Fixed Assets turnover =

6789:;<=9> A::9?:

Fixed Assets= 167267.5Sales= 196544.10

1.17 It is not safe

Page 24: financial analysis of tata steel and jindal steel and power ltd.

Ratio Analysis for 2007

Table: Analysis of Financial Ratios for 2007

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

01. Net Working Capital =

Current assets-Current liabilities

Current Assets= 146,719.10Current Liabilities= 82,797.00

63922.1 Liquidity position is good.

02.Current Ratio =

Current Assets

Current Liabilities

Current Assets= 146,719.10Current Liabilities= 82,797.00

1.77 It is not satisfactory.

03.Acid test or Quick ratio =

Quick Assets

Current Liabilities

Quick Assets= 123389.3Current Liabilities= 82,797.00

1.49 It is safe.

04.Debt-Equity Ratio =

Long term debtShareholder s

Equity

Total debt= 96453.3Shareholder Equity= 140,961.50

0.68 It is not safe.

05.Interest Coverage =

Operating Pro&it

Interest

Operating Profit= 69,137.50Interest

= 2,512.50

27.51 It is not satisfactory.

06.Operating Profit margin =

Operating Pro&it ∗ 100

Sales

Operating Profit= 69,137.50Sales= 174,526.60

39.6% It is good.

Page 25: financial analysis of tata steel and jindal steel and power ltd.

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

07. Gross Profit margin =

Gross Pro&it ∗ 100

Sales

Gross Profit= 66,625.00Sales= 174,526.60

38.17% It is satisfactory.

08.Net Profit margin =

Net Pro&it ∗ 100

Sales

Net Profit= 42,221.50Sales= 174,526.60

24.19% It is not satisfactory.

09.Return on Assets =

Operating Pro&itAverage Assets

Operating Profit= 69,137.50Average Assets= 253753.3

27.24% It is not good.

10.Return on Investments =

Pro&it Before Tax ∗ 100Net

Worth

Profit Before Tax= 63,283.50Net Worth= 140,961.50

44.89% It is safe.

11. Return on Net Worth =

Net Pro&it ∗ 100

Average Net worth

Net profit= 42,878.80Average Net Worth= 119257.25

35.95% It is good.

Page 26: financial analysis of tata steel and jindal steel and power ltd.

Sl.No.

Ratios Particulars(Rs in millions)

Values Remarks

12.Return on Capital Employed =

Operating Pro&it ∗ 100

Average Capital Employed

Operating Profit= 69,137.50Avg. CapitalEmployed= 329720.95

20.96% It is not satisfactory.

13.Cost of Goods Sold Ratio =

Cost of Goods Sold

Sales

Cost of goods sold= 56,799.50Sales= 174,526.60

0.32 It is not good.

14.Operating Ratio =

Cost of Goods sold + otherExpenses

Other Expenses= 25,547.80

0.47 It is not good.

Sales

15.Fixed Assets turnover =

6789:;<=9> 7::9?:

Fixed Assets= 171467.4Sales= 174,526.60

1.01 It is not safe.

Page 27: financial analysis of tata steel and jindal steel and power ltd.

Summary for Balance Sheet and Profit & Loss Statement

Table : Summary of Balance Sheet

2007(Rs in millions)

2008(Rs in millions)

2009(Rs in millions)

Remarks

CurrentAssets

146719.10 381963.40 115916.60Short term liquidityavailable is very less.

Fixed Assets 171467.4 167267.5 568540 Fixed Assets have increased due to increase in investment.

CurrentLiabilities

82797 97557.80 118999.50Substantial increasein liabilities. Liquidity position is not good.

Long termLiabilities

96453.3 180216.9 269461.8Debts have increasedbecause of more investment.

Table : Summary of Profit & Loss Statement

2007( Rs in millions)

2008(Rs in millions)

2009(Rs in millions)

Remarks

Sales 174,526.6 196,544.10 243,483.20 Sales haveincreased by 39.5%

Raw MaterialCost

56,799.50 60,248.00 82,794.40 Expenses have increased.

OperatingProfit

69,137.50 82,445.40 91,764.40 Operating profit hasincreased.

Profit Bef. Tax(PBT)

63,283.50 68,281.80 70,189.00 PBT has increased.

Net profit 42,878.80 44,479.00 49,040.30Net profit hasincreased marginally.

Page 28: financial analysis of tata steel and jindal steel and power ltd.

FINDINGS

Comparison of Current ratio of Tata Steel and Jindal Steel and Power Ltd. from 2004-09

Table: Comparison of Current ratio

JSPL TATASTEEL

REMARKS

Dec , 2004-05 1.34 0.71JSPL has abetter ratio

Dec , 2005-06 1.26 0.72JSPL has abetter ratio

Dec , 2006-07 1.1 1.77Tata Steel has abetter ratio

Dec , 2007-08 1.5 3.92TATA STEEL has a betterratio

Dec , 2008-09 1.26 0.97JSPL has a betterratio

From the above table, it can be concluded that current ratio of JSPL Ltd. was always

more than 1 from 2004 -09. Short term liquidity of Jindal Steel & Power Ltd. was good

as current ratio was more than 1. Liquidity position of Tata steel was not satisfactory

as the ratio varied from 0.71 to 0.97 in five years.

In the period of 5 years JSPL has improved its liquidity position compared to TATA

STEEL, while positions of Tata Steel has come down. Current ratio of Tata Steel

decreased steeply from 2007 -09 due to its decrease in current assets position.

Page 29: financial analysis of tata steel and jindal steel and power ltd.

Comparison of Debt –Equity ratio JSPL and TATA STEEL Companies from 2004-09

Table : Comparison of Debt –Equity ratio

JSPL TATASTEEL

Remarks

Dec , 2004-05 1.13 0.38 JSPL has a better ratio

Dec , 2005-06 1.48 0.25 JSPL has a better ratio

Dec , 2006-07 1.4 0.68 JSPL has a better ratio

Dec , 2007-08 1 0.66 JSPL has a better ratio

Dec , 2008-09 0.91 0.91JSPL &Tata Steel has abetter ratio

From table it can be seen that Debt position of JSPL was satisfactory as the ratio varied from 1.13 to 0.91 from 2004-09 because of increasing investment. However D-E ratio of Tata Steel remained less than 1 from 2004-09 as their debts were paid off. JSPL has the highest debt- equity ratio of 1.48 and 1.40 from 2005-07 compared to TATA STEEL. Tata Steel has improved its ratio from 0.38 to 0.91 in five years. Though owner’s share in the company has decreased but more outsiders have started investing in the company and that has lead to desirable ratio.

Page 30: financial analysis of tata steel and jindal steel and power ltd.

Comparison of Net Profit margin of JSPL and TATA STEEL companies from 2004-09

Table : Comparison of Net Profit Margin

JSPL TATASTEEL

REMARKS

Dec , 2004-05 22.88% 23.97%TATA STEEL has a better net profit margin.

Dec , 2005-06 22.33% 23.17% TATA STEEL has a better net profit margin.

Dec , 2006-07 19.9% 24.19%TATA STEEL has a better netprofit margin.

Dec , 2007-08 23.04% 23.8%TATA STEEL has a better netprofit margin.

Dec , 2008-09 20.01% 21.36% TATA STEEL has a better net profit margin.

From Table it can be seen that TATA STEEL has the highest profit margin in all the five

years which is because of their increase in sales. Profit Margin of GMDC came down

from 28.04 % to 23.6% from 2004-09. Though sales of the company JSPL increased,

their profit percentage decreased from 2004-09 due to their decrease in net profit.

Page 31: financial analysis of tata steel and jindal steel and power ltd.

Comparison of ROI of Different Companies from 2004-09

Table : Comparison of ROI

JSPL Tata Steel Remarks

Dec , 2004-05 52.31% 74.57%Tata steel has a better ratio

Dec , 2005-06 39.64% 53.28%TATA STEEL has abetter ratio

Dec , 2006-07 37.48% 44.89%TATA STEEL has abetter ratio

Dec , 2007-08 44.14% 25.01%JSPL has abetter ratio

Dec , 2008-09 39.44% 23.62%JSPL has abetter ratio

From the above table it can be seen that ROI of Tata Steel was highest in 2004-05 with

74.57% and then it declined to 23.62%. Similarly ROI of JSPL decreased from 52.31 % to

39.41 % due to significant increase in its expenses.

Page 32: financial analysis of tata steel and jindal steel and power ltd.

CONCLUSION

Analysis and interpretation of financial statements is an important tool in assessing company’s

performance. It reveals the strengths and weaknesses of a firm. It helps the clients to decide in

which firm the risk is less or in which one they should invest so that maximum benefit can be

earned. It is known that investing in any company involves a lot of risk. So before putting up

money in any company one must have thorough knowledge about its past records and

performances. Based on the data available the trend of the company can be predicted in near

future.

This project mainly focuses on the basics of different types of financial statements. Balance

Sheet and Profit & Loss statements of five different coal and non coal mining companies have

been studied.

Short term liquidity position of JSPL in 2007 was good. However, current ratio, quick ratio, net

profit margin, return on assets, return on investments and return on capital employed were

unsatisfactory. The ratios that are found to be desirable are debt-equity ratio, operating profit

margin and gross profit margin.

In 2008-09, net working capital available with the company was adequate. The ratios that were

found to be satisfactory are quick ratio, debt-equity ratio, return on investments, return on net

worth, operating profit margin and gross profit margin. Current ratio, return on capital employed,

return on assets and net profit margin of the company were unacceptable.

For Tata Steel in 2007, net working capital, quick ratio, return on investments, return on net

worth, operating profit margin and gross profit margin of the company were satisfactory.

However, debt-equity ratio, current ratio, net profit margin, return on capital employed and

return on assets were undesirable.

In 2008, only company’s current ratio improved due to substantial increase in current assets

position. In 2009, net working capital available was inadequate. Company’s debt-equity ratio,

operating profit margin and gross profit margin were desirable and current ratio, return on

investments, return on net worth, return on capital employed and return on assets were found to

be unsatisfactory.

In this project, comparison of different ratios viz. current ratio, debt-equity ratio, net profit

Page 33: financial analysis of tata steel and jindal steel and power ltd.

margin and return on investment of all the companies from 2004-09 has been done.

It was observed Current ratio of Jindal Steel & Power Ltd. was satisfactory as it remained more

than 1 for all the five years. Liquidity position of Tata steel was not satisfactory as the ratio

varied marginally from 0.71 to 0.97 in five years.

Debt position of JSPL was satisfactory as the ratio varied from 1.13 to 0.91 from 2004-09.

However D-E ratio of Tata Steel was less than 1 in five years as their debts were paid off.

Though sales of the company JSPL andTata Steel increased, their profit percentage decreased

from 2004-09 due to their decrease in net profit.

ROI of Tata Steel was highest in 2004-05 with 74.57% and then it declined to 23.62%. Similarly ROI of JSPL decreased from 52.31% to 39.44%.

Page 34: financial analysis of tata steel and jindal steel and power ltd.

BIBLIOGRAPHY

Khan, M.Y. (1988). “Financial Management”, Tata Mc-Graw Hill , New Delhi, 1st

edition

Bhattacharya, Asish. K. (2007). “Introduction to Financial Statement Analysis”, Elsevier, New Delhi , 1st edition

Wanless, R.M. (1983). “Finance For Mine Management”, Chapman & Hall Ltd , New York , 1st edition

Khanna, O.P. (1999). “Industrial Engineering And management” , Dhanpat Rai , 1st

edition, New Delhi

Web References:

http://en.wikipedia.org/wiki/Financial_statements

http://en.wikipedia.org/wiki/Balance_sheet

http://en.wikipedia.org/wiki/Asset

http://en.wikipedia.org/wiki/Financial_statement

http://en.wikipedia.org/wiki/Unsecured_loan

http://en.wikipedia.org/wiki/Income_statement

http://en.wikipedia.org/wiki/Cash_flow_statement


Recommended