7/31/2019 Sterlite Updated
1/15
Name PRN Industry
Aditya Aggarwal Metal,Metal Products & Mining
Naveen
TanviNitin Ganapule 11020841151
Shruti Mehta 11020841110
Group 3 - Assignment 1
7/31/2019 Sterlite Updated
2/15
Company Assigned
Coal India Ltd.
Hindalco Industries Ltd
Jindal Steel & Powers Ltd.Sterlite Industries.
Tata Steel Limited.
7/31/2019 Sterlite Updated
3/15
Balance Sheet
Mar '11 Mar '10
Total Share Capital 336.12 168.08
Equity Share Capital 336.12 168.08
Share Application Money 0 0
Preference Share Capital 0 0
Reserves 22,873.03 22,067.40
Revaluation Reserves 19.75 32.6
Networth 23,228.90 22,268.08
Secured Loans 1,569.44 100
Unsecured Loans 4,191.59 5,222.20
Total Debt 5,761.03 5,322.20
Total Liabilities 28,989.93 27,590.28
Gross Block 2,972.76 2,981.87
Less: Accum. Depreciation 1,505.55 1,421.05
Net Block 1,467.21 1,560.82
Capital Work in Progress 720.35 265.81
Investments 6,237.85 10,984.17
Inventories 3,189.87 1,994.04
Sundry Debtors 797.98 385.11
Cash and Bank Balance 72.02 89.9
Total Current Assets 4,059.87 2,469.05
Loans and Advances 18,984.45 12,258.68
Fixed Deposits 1,819.26 2,195.01
Total CA, Loans & Advances 24,863.58 16,922.74
Deffered Credit 0 0
Total Current Liabilities 3,665.83 1,477.24
Provisions 633.23 666.02
Total CL & Provisions 4,299.06 2,143.26
Net Current Assets 20,564.52 14,779.48
Miscellaneous Expenses 0 0
Total Assets 28,989.93 27,590.28
Contingent Liabilities 18,727.22 9,957.57
Book Value (Rs) 69.05 264.58
Cash Flow
Application Of Funds
------------------- in Rs
------------------- in Rs
Sources Of Funds
7/31/2019 Sterlite Updated
4/15
Mar '11 Mar '10
Net Profit Before Tax 1874.28 947.8
Net Cash From Operating Activities 265.11 -128.05
Net Cash (used in)/from
Investing Activities
Net Cash (used in)/from Financing Activities 153.55 8780.08Net (decrease)/increase In Cash and Cash Equivalents -17.87 28.12
Opening Cash & Cash Equivalents 95.96 67.84
Closing Cash & Cash Equivalents 78.09 95.96
-436.53 -8623.91
7/31/2019 Sterlite Updated
5/15
Hind Zinc Profit & Loss account
Mar '09 Mar '08 Mar '11
141.7 141.7 845.06 Sales Turnover
141.7 141.7 845.06 Excise Duty
0 0 0 Net Sales
0 0 0 Other Income
13,897.32 13,014.60 21,688.13 Stock Adjustments
0.82 8.72 0 Total Income
14,039.84 13,165.02 22,533.19
303.8 572.05 0 Raw Materials
3,526.24 2,685.76 0.39 Power & Fuel Cost
3,830.04 3,257.81 0.39 Employee Cost
17,869.88 16,422.83 22,533.58 Other Manufacturing ExpensesSelling and Admin Expenses
Miscellaneous Expenses
2,889.07 2,765.34 9,802.33 Preoperative Exp Capitalised
1,275.41 1,109.85 2,548.12 Total Expenses
1,613.66 1,655.49 7,254.21
32.16 52.49 875.23 Operating Profit
11,661.85 12,357.03 9,334.59 PBDIT
1,406.90 2,305.99 762.38 Interest
526.89 831.88 208.89 PBDT
61.5 45.67 77.91 Depreciation
1,995.29 3,183.54 1,049.18 Other Written Off
2,872.62 1,261.11 991.82 Profit Before Tax
1,676.34 31.31 5,555.00 Extra-ordinary items
6,544.25 4,475.96 7,596.00 PBT (Post Extra-ord Items)
0 0 0 Tax
1,306.62 1,149.72 1,959.37 Reported Net Profit
675.42 968.42 567.08 Total Value Addition
1,982.04 2,118.14 2,526.45 Preference Dividend
4,562.21 2,357.82 5,069.55 Equity Dividend
0 0 0 Corporate Dividend Tax
17,869.88 16,422.83 22,533.58
Shares in issue (lakhs)
6,696.82 2,825.95 1,736.37 Earning Per Share (Rs)
198.15 185.69 53.33 Equity Dividend (%)
Book Value (Rs)
MPS(rs)
Dividend Per Share
Sterlite Industries (India)
Competitor
Income
Expenditure
. Cr. -------------------
. Cr. -------------------
Per share data (annualised)
7/31/2019 Sterlite Updated
6/15
Mar '09 Mar '08
1339.15 1104.47
1976.24 855.42
-163.21 8387.04-9.14 -155.09
76.98 232.07
67.84 76.98
-1822.17 -9397.55
7/31/2019 Sterlite Updated
7/15
Mar '11 Mar '10 Mar '09 Mar '08 Mar '11
16,253.88 13,676.47 12,277.74 13,451.59 10,489.82
961.31 561.59 729.36 778.01 581.89
15,292.57 13,114.88 11,548.38 12,673.58 9,907.93
1,611.93 821.99 799.32 546.46 964.65
296 339.79 -316.54 130.8 155.64
17,200.50 14,276.66 12,031.16 13,350.84 11,028.22
14,114.95 12,178.58 9,618.17 11,303.70 1,188.40
370.14 351.12 339.09 295.53 1,022.60
88.57 77.28 82.28 66.18 510.78
133.91 108.96 116.34 90.55 1,436.73131.54 150.11 116.97 153.54 274.73
61.92 59.72 53.9 48.42 158.48
0 0 0 0 -14.05
14,901.03 12,925.77 10,326.75 11,957.92 4,577.67
687.54 528.9 905.09 846.46 5,485.90
2,299.47 1,350.89 1,704.41 1,392.92 6,450.55
273.91 256.44 203.92 164.45 18.28
2,025.56 1,094.45 1,500.49 1,228.47 6,432.27
152.65 150.64 166.18 138.98 474.74
0 0 0 0 0
1,872.91 943.81 1,334.31 1,089.49 5,957.53
7.36 -32.27 50.84 14.98 -16.28
1,880.27 911.54 1,385.15 1,104.47 5,941.25
460.56 133.58 148.72 152.84 1,040.76
1,419.71 831.5 1,236.43 951.63 4,900.49
786.08 747.19 708.58 654.22 3,389.27
0 0 0 0 0
369.73 315.15 247.97 283.4 422.53
59.98 52.34 42.15 48.16 68.55
33,612.08 8,404.00 7,084.94 7,084.94 42,253.19
4.22 9.89 17.45 13.43 11.6
110 187.5 175 200 50
69.05 264.58 198.15 185.69 53.33
173.4 211.88 88.91 178.43
1.1 3.75 3.5 4
Competitor------------------- in Rs. Cr. ------------------- Hind Zinc
7/31/2019 Sterlite Updated
8/15
Sterlite Industries is India's largest non-ferrous met
7/31/2019 Sterlite Updated
9/15
Ratios Formula Mar '11 Mar '10
Net Profit Margin Net Profit/Net Sales 9.28% 6.34%
Asset Turnover Sales Turnover/TA - Inv - FD - Tot 1.12 1.85
ROA Net Profit/Total Assets - Inv - FD - 9.82% 11.22%
ROE Net Profit/Avg Net Worth 6.24% 4.58%
Current Ratio CA/CL 1.11 1.67
Quick Ratio CA-Inventory/CL 0.237 0.322
Debtor Turnover Ratio Net Credit Sales/ Avg Debtors 25.85 28.76
Inventory Turnover Sales/Inventory 5.10 6.86
Debt Equity Ratio Debt/Equity 0.25 0.24
Interest Cover PBIT/Interest Expense 7.838 4.680
P/E Ratio MPS/EPS 41.09 21.42
Dividend Yield DPS/MPS 0.63% 1.77%
Price to Book MPS/BV 2.511 0.801
ROCE EBIT/(TA-CL) 8.48% 4.60%Fixed assets Turnover Net Sales/Net Block 10.423 8.403
Peer Comparison
Company Market Cap Net Sales Net Profit
Sterlite Ind 34502.8 18091.58 1657.48
Hind Zinc 51929.17 11412.39 5526.04
March '11 March '10
Revenue %(Y-o-Y) 23.51 15.42
Operating Income %(Y-o-Y) 25.52 24.93
Net Income %(Y-o-Y) 24.54 21.83
Cap Spending -5,001 -6,187
Free Cash Flow 7,751 -4,762
Working Capital 25,637 27,621
Financial Leverage (Average) 1.82 1.66
Efficiency March '11 March '10
Days Sales Outstanding 22.99 10.18
Days Inventory 66.32 54.62
Payables Period 70.65 75.83
Cash Conversion Cycle 18.67 -11.03
Rs in Cr.
7/31/2019 Sterlite Updated
10/15
Receivables Turnover 15.87 35.86
als and mining company and one of the fastest growing private sector companies.
7/31/2019 Sterlite Updated
11/15
Mar '09 % change in '11 % change in '10
10.71% 46.43% -40.78% Net profit margin is LOW compared to ind
5.50 -39.07% -66.43% Asset Turnover is decreasing constantly, h
55.37% -12.46% -79.73% ROA has been lesser than industry in last t
9.09% 36.26% -49.61%
1.53 -33.74% 9.45% CR is approx constant and above 1, so firm
0.450 -26.19% -28.59% QR has been decreasing which means high
17.00 -10.11% 69.20% DTR is high compared to industry, it's ben
8.73 -25.71% -21.41% Inv Turnover is above industry which mea
0.27 3.77% -12.39% DE is constant & very less. Firm is not aggr
7.543 67.46% -37.95% Interest cover is in line with industry & it i
5.10 91.80% 320.47% Higher PE, investors expect higher earning
3.94% -64.16% -55.04% Dividend ield has been constantly decreasi
0.449 213.58% 78.47% PB ratio has been increasing & it can also
9.29% 84.44% -50.51% ROCE has been lower than the interest rat7.157 24.04% 17.41% HIGH FA Turnover means that co. has bee
Total Assets
30056.37
26881.26
March '09
-14.79
-43.14
-24.35
-4,110
3,709
16,225
1.79
March '09
19.72
64.39
110.41
-26.3
Horizontal Analysis
Cash conversion cycle for the firm is good compared to the sector & the
efficiency parameters are in line with sector. The shortfall in cash is cove
Analysis
Despite Strelite being clear market leader in terms of revenues, total ass
compared to peers. This is due to high operating costs, export costs since
Rupee depreciation also has reduced the over
Analysis
Analysis
The firm needs large amount of working capital for its daily operations. This
is financed by short term loans & some long term loans. Firm has free cas
used for financing the WC. The financial leverage is constant througho
Revenues from copper business rose by 8% to Rs. 12,658 crore in 2007- 08.
the cost of production, the combined effect of a 50% fall in TC/RCs, over 11
US dollar and increasing fuel prices led to a 30% reduction in operatin
7/31/2019 Sterlite Updated
12/15
18.51
capital.
7/31/2019 Sterlite Updated
13/15
ustry standards & it's been decreasing
ence firm's efficiency at using assets in generating profits has been reducing.
wo years, hence the earnings generated were less compared to invested capital
has less liquidity risk
er risk
ficial for the firm since its been operating from cash basis.
s that firm is having higher sales but overall to the firm less sales compared to prev ears
essive to finance its growth from debt.
also HIGH so firm is not burdened by debt expense.
s growth compared to other companies.
ing so the cash flows per rupee invested has been decreasing
ean that stock has been overpriced.
es hence the shareholder's earnings have been reducing.more effective to use FA to generate revenues.
peers. All other
red by working
Analysis
ts & Net sales, the net profit is less
it does have operations in overseas.
l profits.
is working capital
flows which are
t the period.
However, despite major reductions in
appreciation in the rupee against the
g profits (EBIT) to Rs. 998 crore.
Profit
Margin
Asset
TurnoverROA ROE
Curr
Rati
1 2 3 4 5
% change in '11 46.43% -39.07% -12.46% 36.26% -33.7
% change in '10 -40.78% -66.43% -79.73% -49.61% 9.45
-100.00%
-50.00%
0.00%
50.00%
100.00%
150.00%
200.00%
250.00%
300.00%
350.00%
AxisTitle
7/31/2019 Sterlite Updated
14/15
7/31/2019 Sterlite Updated
15/15
Sl Ratios % change i % change in '10
1 Profit Mar 46.43% -40.78%
2 Asset Turn -39.07% -66.43%
3 ROA -12.46% -79.73%
4 ROE 36.26% -49.61%
5 Current Ra -33.74% 9.45%
6 Quick Rati -26.19% -28.59%
7 DTR -10.11% 69.20%
8 Inv Turnov -25.71% -21.41%
9 DE Ratio 3.77% -12.39%
10 Interest Co 67.46% -37.95%
11 P/E Ratio 91.80% 320.47%
12 Dividend Yi -64.16% -55.04%
13 Price to Bo 213.58% 78.47%
14 ROCE 84.44% -50.51%
15 FA Turnov 24.04% 17.41%
nt
o
Quick
RatioDTR
Inv
TurnoverDE Ratio
Interest
CoverP/E Ratio
Dividend
Yield
Price to
BookROCE
FA
Turnover
6 7 8 9 10 11 12 13 14 15
% -26.19% -10.11% -25.71% 3.77% 67.46% 91.80% -64.16% 213.58% 84.44% 24.04%
% -28.59% 69.20% -21.41% -12.39% -37.95% 320.47% -55.04% 78.47% -50.51% 17.41%
% Changes in Ratios