Date post: | 07-Apr-2018 |
Category: |
Documents |
Upload: | pradeep-dayma |
View: | 225 times |
Download: | 0 times |
of 24
8/4/2019 Tata Steel Financials
1/24
Balance Sheet of Tata Steel
Mar '11 Mar '10
12 mths 12 mths
Sources Of Funds
Total Share Capital 959.41 887.41
Equity Share Capital 959.41 887.41
Share Application Money 178.2 0
Preference Share Capital 0 0
Reserves 45,807.02 36,281.34
Revaluation Reserves 0 0
Networth(total shareholders fund)+foreign
currency monetory item translation
difference account
46,944.63 37,168.75
Secured Loans+hybrid perpetual securities 3,509.20 2,259.32
Unsecured Loans 26,291.94 22,979.88
Total Debt 29,801.14 25,239.20
Total Liabilities 76,745.77 62,407.95
Mar '11 Mar '10
12 mths 12 mths
Application Of Funds
Gross Block 29,815.64 22,306.07
8/4/2019 Tata Steel Financials
2/24
Less: Accum. Depreciation 11,041.16 10,143.63
Net Block 18,774.48 12,162.44
Capital Work in Progress 0 3,843.59
Investments 46,564.94 44,979.67
Inventories(stock in trade + stores and
spare parts)3,953.76 3,077.75
Sundry Debtors 428.03 434.83
Cash and Bank Balance 4,141.54 500.3
Total Current Assets 8,523.33 4,012.88
Loans and Advances 15,688.97 6,678.55
Fixed Deposits 0 2,733.84
Total CA, Loans & Advances 24,212.30 13,425.27
Deffered Credit 0 0
Current Liabilities 8,384.63 8,699.34
Provisions 4,421.32 3,303.68
Total CL & Provisions 12,805.95 12,003.02
Net Current Assets 11,406.35 1,422.25
Miscellaneous Expenses 0 0
Total Assets 76,745.77 62,407.95
Contingent Liabilities 12,479.85 13,184.61
Book Value (Rs) 487.55 418.94
8/4/2019 Tata Steel Financials
3/24
8/4/2019 Tata Steel Financials
4/24
Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths
6,203.45 6,203.30 580.67
730.79 730.78 580.67
0 0 147.06total assets - total current liabilities and pr
5,472.66 5,472.52 0
23,501.15 21,097.43 13,368.42
0 0 0
29,704.60 27,300.73 14,096.15
3,913.05 3,520.58 3,758.92
23,033.13 14,501.11 5,886.41
26,946.18 18,021.69 9,645.33
56,650.78 45,322.42 23,741.48
Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths
20,057.01 16,479.59 16,029.49
in Rs. Cr.
8/4/2019 Tata Steel Financials
5/24
9,062.47 8,223.48 7,486.37
10,994.54 8,256.11 8,543.12
3,487.68 4,367.45 2,497.44
42,371.78 4,103.19 6,106.18
3,480.47 2,604.98 2,332.98
635.98 543.48 631.63
463.58 465 446.51
4,580.03 3,613.46 3,411.12
5,884.61 34,582.84 4,025.95
1,127.02 0.04 7,234.84
11,591.66 38,196.34 14,671.91
0 0 0
8,965.76 6,842.26 6,349.24
2,934.19 2,913.52 1,930.46
11,899.95 9,755.78 8,279.70
-308.29 28,440.56 6,392.21
105.07 155.11 202.53
56,650.78 45,322.42 23,741.48
12,188.55 9,250.08 7,185.93
331.68 298.78 240.31
8/4/2019 Tata Steel Financials
6/24
8/4/2019 Tata Steel Financials
7/24
ovisions - long and short term debt-deferred income taxes - minority interest = shareholder's equity
7.16 5.69 0.45 0.40 7.27 #DIV/0!
0.146251 0.135781 0.175116 0.171681 0.299525 #DIV/0!
8/4/2019 Tata Steel Financials
8/24
8/4/2019 Tata Steel Financials
9/24
8/4/2019 Tata Steel Financials
10/24
Profit & Loss account of Tata
Steel
Mar '11 Mar '10
12 mths 12 mths
Income
Sales Turnover 31,902.14 26,757.60
Excise Duty 2,594.59 1,816.95
Net Sales 29,307.55 24,940.65
Other Income 790.67 1,241.08
Stock Adjustments 173.65 -134.97
Total Income 30,271.87 26,046.76
Expenditure
Raw Materials 7,855.10 8,356.45
Power & Fuel Cost 1,558.49 1,383.44
Employee Cost 2,618.27 2,361.48
Other Manufacturing Expenses 30.89 2,419.89
Selling and Admin Expenses 0 417.9
Miscellaneous Expenses 6,184.37 1,287.04
Preoperative Exp Capitalised -198.78 -326.11
--------------
8/4/2019 Tata Steel Financials
11/24
Total Expenses 18,048.34 15,900.09
Mar '11 Mar '10
12 mths 12 mths
Operating Profit 11,432.86 8,905.59
PBDIT 12,223.53 10,146.67
Interest 1,300.49 1,848.19
PBDT 10,923.04 8,298.48
Depreciation 1,146.19 1,083.18
Other Written Off 0 0
Profit Before Tax 9,776.85 7,215.30
Extra-ordinary items -4.54 0
PBT (Post Extra-ord Items) 9,772.31 7,215.30
Tax 2,911.16 2,168.50
Reported Net Profit 6,865.69 5,046.80
Total Value Addition 10,193.24 7,543.64
Preference Dividend 0 45.88
Equity Dividend 1,151.06 709.77
Corporate Dividend Tax 156.71 122.8
Per share data (annualised)
Shares in issue (lakhs) 9,592.14 8,872.14
Earning Per Share (Rs) 71.58 56.37
8/4/2019 Tata Steel Financials
12/24
Equity Dividend (%) 120 80
Book Value (Rs) 487.55 418.94
8/4/2019 Tata Steel Financials
13/24
Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths
26,843.53 22,191.43 19,756.84 19.23% -0.32% 20.96% 12.32%
2,495.21 2,537.02 2,304.18
24,348.32 19,654.41 17,452.66 17.51% 2.43% 23.88% 12.62%
603.07 586.41 362.12
289.27 38.73 82.47
25,240.66 20,279.55 17,897.25 0.13836
8,568.71 6,063.53 5,762.42
1,222.48 1,038.77 1,027.84
2,305.81 1,589.77 1,454.83
2,127.48 1,654.96 1,561.40
400.24 247.77 244.92
1,180.08 1,029.30 805.99
-343.65 -175.5 -236.02
----- in Rs. Cr. -------------------
8/4/2019 Tata Steel Financials
14/24
15,461.15 11,448.60 10,621.38
Mar '09 Mar '08 Mar '07
12 mths 12 mths 12 mths
9,176.44 8,244.54 6,913.75
9,779.51 8,830.95 7,275.87
1,489.50 929.03 251.25
8,290.01 7,901.92 7,024.62
973.4 834.61 819.29
0 0 0
7,316.61 7,067.31 6,205.33
0 0 57.29
7,316.61 7,067.31 6,262.62
2,114.87 2,380.28 2,040.47
5,201.74 4,687.03 4,222.15
6,892.44 5,385.07 4,858.96
109.45 22.19 0
1,168.95 1,168.93 943.91
214.1 202.43 160.42
7,305.92 7,305.84 5,804.73
69.7 63.85 72.74
8/4/2019 Tata Steel Financials
15/24
160 160 155
331.68 298.78 240.31
8/4/2019 Tata Steel Financials
16/24
########
8/4/2019 Tata Steel Financials
17/24
8/4/2019 Tata Steel Financials
18/24
8/4/2019 Tata Steel Financials
19/24
ROE = Net Profit Margin * Asset turnover * Equity Multiplier
Net Profit Margin = Net Income / revenue
Asset turnover = Revenue / AssetsEquity multiplier = Assets / Shareholder's equity
application of fund = total fixed assets + investments +
net current assets + miscellaneous expenses
8/4/2019 Tata Steel Financials
20/24
Mar '11 Mar '10 Mar '09 Mar '08
12 mths 12 mths 12 mths 12 mths
Net Profit Margin 0.2152 0.1886 0.1938 0.2112Asset turnover = total sales/total net a 0.7421 0.9092 1.0254 0.4353
Equity Multiplier 1.0221 0.8802 0.9185 2.4627
Operating profit margin 0.3472 0.3387 0.3281 0.3603
ROE 16.32% 15.09% 18.25% 22.64%
shareholders equity 46,944.63 37,168.75 29,704.60 27,300.73
ROE 0.146250807 0.13578073 0.175115639 0.1716815
8/4/2019 Tata Steel Financials
21/24
Mar '07
12 mths
0.21370.7624
1.8384
0.3268
29.95%
14,096.15
0.299525048
8/4/2019 Tata Steel Financials
22/24
7.156158472 5.687112 7.117968 6.413736 7.27117Profitability ratio
Solvency ratio
Leverage ratio
Coverage ratio
Debt to net profit ratio
FINANCIAL
8/4/2019 Tata Steel Financials
23/24
FORMULA Mar '11 Mar '10 Mar '09
ROEROE = Net Profit Margin * Asset turnover *
Equity Multiplier16.32% 15.09% 18.25%
Debt to equity sec loans+unsecured loans/ Net worth 0.63 0.68 0.91
Operating leverage Revenue - variabl cost / EBIT
Financial Leverage EBIT/ Net income 1.61 1.80 1.69
Debt service coverage
ratio
EBIT/ Debt serviced(Intrest + repayment of
borrowings+long term loan expenses)1.90 0.99 3.64
Interest coverage ratio EBIT/Interest(net finance charges) 8.52 4.90 5.91
4.340589 5.00103 5.180224
RATIO
8/4/2019 Tata Steel Financials
24/24
Mar '08 Mar '07
22.64% 29.95%
0.66 0.68
1.71 1.53
0.69 6.08
8.61 25.70
3.845013 2.284459