pdcs project
TRANSCRIPT
-
8/3/2019 PDCS Project
1/73
Project Report
On Balance Sheet analysis of
NTPC Ltd
SUBMITTED IN PARTIAL FULFILLMENT OF REQUIREMENTOF BACHELOR OF BUSINESS ADMINISTRATION (BBA)
GURU GOBIND SINGH INDRAPRASTHA UNIVERSITY
BBA III (M)
BATCH 2010- 2013
Submitted To: Submitted By:
Ms Palak Gupta Name Saurabh Negi
Lecturer Enrolment No. 00814101710
1
-
8/3/2019 PDCS Project
2/73
Students undertaking
This is to certify that Mr. Saurabh Negi, Enrollment No. 00814101710 student
of Bachelors Of Business Administration at Jagannath International
Management School, affiliated to Guru Gobind Singh Indraprastha
University has successfully completed the project titled Balance Sheet
Analysis Of NTPC Ltd.
I certify that the project has been completed under my guidance ad it is an
authentic work and have never been submitted elsewhere or has not been
sourced through other means.
Ms Palak Gupta By Saurabh Negi
[Internal Project Guide]
2
-
8/3/2019 PDCS Project
3/73
TO WHOMSOEVER IT MAY CONCERN
This is to certify that SAURABH NEGI student of BBA (2010-13) has
completed his projecton BALANCE SHEET ANALYSIS OF NTPC Ltd under
my guidance.
His work is up to my satisfaction and worth appreciation.
I wish him all the best for future endeavours.
Ms. Palak Gupta
Project Guide
3
-
8/3/2019 PDCS Project
4/73
Acknowledgement
I express my gratitude and convey my thanks to all the teachers for their guidanceand motivation to complete this project. I also want to thank Indraprastha
University to give us opportunity to prepare independent projects in our interested
areas i.e. students can choose from Finance, Marketing, Production, Sales and
Human Resource etc
I am also thanks to Ms. Palak Gupta, Internal Project Guide. Her constant
motivation and evaluation enabled me to make this project more analytical and
conclusive.
Saurabh Negi
Enrollment No. 00814101710
Bachelors of Business Administration
3rd Semester
Jagannath International Management School, Kalkaji
4
-
8/3/2019 PDCS Project
5/73
CONTENTS
Table Of Content Page No.
Executive Summary 6
Objectives 10
Companys Profile and Competence 12
1) About The Company 13
2) Comparison 16
Research Methodology 20
Secondary Data 23
1) Balance Sheet 24
2) Profit & Loss Account 26
Ratio Analysis 29
1) Liquidity Ratio 31
2) Solvency Ratio 363) Activity Ratio 42
4) Profitability Ratio 50
Analysis 60
Cash Flow Statement 63
Analysis Of Cash Flow Statement 65
Income Statement 66
Analysis Of Income Statement 68
Conclusion 70
Bibliography 72
5
-
8/3/2019 PDCS Project
6/73
6
-
8/3/2019 PDCS Project
7/73
NTPC Limited (NTPC) is an India-based company engaged in the generation of
thermal power. The Company's principal business is generation and sale of bulk
power. Other business includes providing consultancy, project management and
supervision, oil and gas exploration and, coal mining. During the fiscal year
ended March 31, 2010 (fiscal 2010), 66% of total power generation was from
coal stations. During fiscal 2010, the power stations of the Company generated
206.939 billion units of electricity. It has an installed coal-based capacity of
23,895 megawatts comprising 79 units with average fleet age of 18 years. The
Company has acquired 44.6% stake in Transformers and Electricals Kerala Ltd.
(TELK) from Government of Kerala on June 19, 2009.
The Company
NTPC was incorporated in 1975. In the last 31 years, it has grown into the largest
power utility of India. NTPC is the sixth largest thermal power generator in the
World and the Second most efficient utility in terms of capacity utilisation based
on data of 1998.
Consultancy
NTPC provides consultancy in all its aspects of power plant construction and
management right from concept of commissioning and beyond. Combining the
technical, managerial and financial skills, it provides the holistic solutions to
power businesses all over the world.
7
-
8/3/2019 PDCS Project
8/73
INTRODUCTION
NTPC
Limited or National Thermal Power Corporation Ltd is the largest
thermal power generating company of India. NTPC is the sixth largest thermal
power generator in the world and the second most efficient utility in terms of
capacity utilisation based on data of1998.
NTPC was founded in 1975 to give boost to power development in the
country as a wholly owned company of the Government of India. Presently,
Government of India holds 89.5% equity in the company and the balance
10.5% is held by FIIs, Domestic Banks, Public and others. NTPC is
engaged in engineering, construction and operation of power generating
plants. It also provides consultancy in the area of power plant
constructions and power generation to companies in India and abroad.
NTPC was among the first Public Sector Enterprises to enter into a
Memorandum of Understanding (MOU) with the Government in 1987-88.
Since then, every year, NTPC has been placed under the 'Excellent
category' (the best category). In recognition of its excellent performance and
tremendous potential NTPC has been given the status of " Navratna " by
the Government of India.
SUBSIDIARIES
NTPC Electric Supply Company Ltd (NESCL): NESCL is a wholly owned
subsidiary of NTPC. It was incorporated in August 2002 with the objective toacquire, establish & operate Electricity Distribution Network in various
circles/cities across India. The company provides consultancy in the area of:
Turnkey execution, Project monitoring, Quality Assurance and Inspection, and
Third Party Quality inspection on the behalf of utility.
8
-
8/3/2019 PDCS Project
9/73
NTPC Vidyut Vyapar Nigam Ltd. (NVVN): It was formed to cater to and deal
with the vast potential of power trading in the country and optimum capacity
utilisation.
NTPC Hydro Limited (NHL): It was set up in December, 2002 to develop small
and medium sized Hydro Electric Power Projects of up to 250 MW capacity.
Major Achievements of NTPC
Largest thermal power generating company of India.
Sixth largest thermal power generator in the world. Second most efficient utility in terms of capacity utilization.
One of the nine PSUs to be awarded the status of Navratna.
Provides power at the cheapest average tariff in the country.
9
-
8/3/2019 PDCS Project
10/73
10
-
8/3/2019 PDCS Project
11/73
OBJECTIVE
The basic objective of the project is to know the financial position of NTPC Ltd.
by analysing the balance sheet of the company.
The objective was to determine the financial health of the company by finding out
various ratios and analysing the various financial statements of the company like
profit and loss account, balance sheet etc
11
-
8/3/2019 PDCS Project
12/73
12
-
8/3/2019 PDCS Project
13/73
ABOUT THE COMPANY
NTPC Limited (Formerly National Thermal Power Corporation) is the largest
state-owned power generating company in India. Forbes Global 2000 for 2009
ranked it 317th in the world. It is an Indian public sector company listed on
the Bombay Stock Exchange although at present the Government of India holds
84.5%(after divestment the stake by Indian government on 19october2009) of its
equity. With a current generating capacity of 31134 MW, NTPC has embarked on
plans to become a 75,000 MW company by 2017. It was founded on November
7, 1975.
NTPC's core business is engineering, construction and operation of power
generating plants and providing consultancy to power utilities in India and
abroad.
The total installed capacity of the company is 31134 MW (including JVs) with 15
coal based and 7 gas based stations, located across the country. In addition
under JVs, 3 stations are coal based & another station uses naphtha/LNG as
fuel. By 2017, the power generation portfolio is expected to have a diversified
fuel mix with coal based capacity of around 53000 MW, 10000 MW through gas,
9000 MW through Hydro generation, about 2000 MW from nuclear sources and
around 1000 MW from Renewable Energy Sources (RES). NTPC has adopted a
multi-pronged growth strategy which includes capacity addition through green
field projects, expansion of existing stations, joint ventures, subsidiaries and
takeover of stations.
13
-
8/3/2019 PDCS Project
14/73
NTPC has been operating its plants at high efficiency levels. Although the
company has 18.79% of the total national capacity it contributes 28.60% of total
power generation due to its focus on high efficiency. NTPCs share at 31 Mar
2001 of the total installed capacity of the country was 24.51% and it generated
29.68% of the power of the country in 2008-09. Every fourth home in India is lit
by NTPC. 170.88BU of electricity was produced by its stations in the financial
year 2005-2006. The Net Profit after Tax on March 31, 2006 was INR 58,202
million. Net Profit after Tax for the quarter ended June 30, 2006 was INR 15528
million, which is 18.65% more than for the same quarter in the previous financial
year. 2005).
Pursuant to a special resolution passed by the Shareholders at the Companys
Annual General Meeting on September 23, 2005 and the approval of the Central
Government under section 21 of the Companies Act, 1956, the name of the
Company "National Thermal Power Corporation Limited" has been changed to
"NTPC Limited" with effect from October 28, 2005. The primary reason for this is
the company's foray into hydro and nuclear based power generation along with
backward integration by coal mining.
NTPC is in the 138th position in Fortune 500 in 2010.
14
-
8/3/2019 PDCS Project
15/73
Competition
Name Last Price Market Cap.(Rs. cr.)
SalesTurnover
Net Profit Total Assets
NTPC 174.05 143,512.31 54,874.00 9,102.59 111,572.36
Power Grid Corp 103.55 47,940.81 8,388.70 2,696.89 62,092.11
NHPC 24.20 29,767.80 4,225.25 2,166.67 39,153.15
Reliance Power 103.15 28,934.88 36.38 274.55 17,450.62
Tata Power 102.35 24,288.40 6,599.36 970.01 18,229.27
Adani Power 84.60 18,443.10 2,106.43 523.75 23,668.77
Neyveli Lignite 81.85 13,732.05 3,949.08 1,298.33 15,178.57
Reliance Infra 468.80 12,360.86 9,195.41 1,080.91 21,636.80
Torrent Power 226.55 10,703.32 6,834.56 1,065.72 7,846.63
Jaiprakash Pow 36.45 9,567.24 840.74 165.14 17,551.83
SJVN 22.10 9,141.94 1,812.67 912.13 8,959.44
JSW Energy 49.80 8,167.47 3,861.93 885.61 11,494.45
CESC 270.95 3,413.97 3,940.00 488.00 8,585.82
KSK Energy Vent 78.95 2,941.92 159.68 33.50 3,559.82
IndiaBPower 10.70 2,164.65 0.75 9.66 4,829.01
GVK Power 13.05 2,060.87 41.48 68.29 2,635.13BF Utilities 492.35 1,854.57 17.46 -3.45 161.16
Guj Ind Power 78.10 1,181.27 1,089.46 162.95 2,478.61
DPSC 2,771.90 1,173.59 - - -
Orient Green 14.25 667.01 2.24 5.21 1,310.30
Entegra 15.75 220.09 0.91 -41.93 980.15
Energy Dev 44.20 121.55 47.02 6.92 193.15
Indowind Energy 8.15 73.14 45.31 4.70 306.33
Bil Energy 65.00 68.71 - - 107.02
15
http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/ntpc/NTPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/powergridcorporationindia/PGChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/nhpc/N07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/reliancepower/RPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/tatapowercompany/TPChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/adanipower/AP11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/neyvelilignitecorporation/NLChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/relianceinfrastructure/RI38http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/torrentpower/TP14http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jaiprakashpowerventures/JHP01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/sjvn/S11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jswenergy/JE01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/cesc/CEShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/kskenergyventures/KEVhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indiabullspower/IP09http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gvkpowerinfrastructure/GVKhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bfutilities/BFUhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gujaratindustriespowerco/GIPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/dpsc/DPShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/orientgreenpowercompany/OGPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/entegra/E07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/energydevelopmentcompany/EDChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indowindenergy/IE08http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bilenergysystems/BES01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/ntpc/NTPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/powergridcorporationindia/PGChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/nhpc/N07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/reliancepower/RPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/tatapowercompany/TPChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/adanipower/AP11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/neyvelilignitecorporation/NLChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/relianceinfrastructure/RI38http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/torrentpower/TP14http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jaiprakashpowerventures/JHP01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/sjvn/S11http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/jswenergy/JE01http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/cesc/CEShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/kskenergyventures/KEVhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indiabullspower/IP09http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gvkpowerinfrastructure/GVKhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bfutilities/BFUhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/gujaratindustriespowerco/GIPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/dpsc/DPShttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/orientgreenpowercompany/OGPhttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/entegra/E07http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/energydevelopmentcompany/EDChttp://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/indowindenergy/IE08http://www.moneycontrol.com/india/stockpricequote/powergenerationdistribution/bilenergysystems/BES01 -
8/3/2019 PDCS Project
16/73
Comparison with Competitors
16
-
8/3/2019 PDCS Project
17/73
Balance Sheet ------------------- in Rs. Cr. -------------------
NTPC Power GridCorp
NHPC Reliance Power Tata Power
Mar '11 Mar '11 Mar '11 Mar '11 Mar '11
Sources Of Funds
Total Share Capital 8,245.46 4,629.73 12,300.74 2,805.13 237.33
Equity Share Capital 8,245.46 4,629.73 12,300.74 2,805.13 237.33
Share Application Money 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00
Reserves 60,138.66 16,579.61 12,283.15 13,091.44 11,002.66
Revaluation Reserves 0.00 0.00 0.00 0.00 0.00
Networth 68,384.12 21,209.34 24,583.89 15,896.57 11,239.99
Secured Loans 9,910.68 36,325.07 10,884.36 0.00 4,753.91
Unsecured Loans 33,277.56 4,557.70 3,684.90 1,554.05 2,235.37
Total Debt 43,188.24 40,882.77 14,569.26 1,554.05 6,989.28
Total Liabilities 111,572.36 62,092.11 39,153.15 17,450.62 18,229.27
NTPCPower GridCorp
NHPC Reliance Power Tata Power
Mar '11 Mar '11 Mar '11 Mar '11 Mar '11
Application Of Funds
Gross Block 72,583.94 50,343.35 22,874.92 85.23 10,518.92
Less: Accum. Depreciation 33,519.19 13,127.80 5,774.04 0.00 4,735.98
Net Block 39,064.75 37,215.55 17,100.88 85.23 5,782.94
Capital Work in Progress 38,441.84 26,633.02 17,142.39 58.86 1,469.50
Investments 12,344.84 1,365.05 5,399.50 8,578.32 7,939.91
Inventories 3,639.12 381.51 33.71 0.00 629.57
Sundry Debtors 7,924.31 3,162.09 1,908.60 12.20 1,974.32
Cash and Bank Balance 326.34 1,558.89 2,864.14 1,234.92 235.11
Total Current Assets 11,889.77 5,102.49 4,806.45 1,247.12 2,839.00
Loans and Advances 7,648.10 3,013.74 2,034.61 7,599.93 2,571.53
Fixed Deposits 15,858.92 2,121.17 0.00 0.00 602.18
Total CA, Loans & Advances 35,396.79 10,237.40 6,841.06 8,847.05 6,012.71
Deffered Credit 0.00 0.00 0.00 0.00 0.00
Current Liabilities 10,945.55 10,485.86 3,917.09 115.51 2,273.30
Provisions 2,730.31 2,875.46 3,413.59 3.33 702.49
Total CL & Provisions 13,675.86 13,361.32 7,330.68 118.84 2,975.79
Net Current Assets 21,720.93 -3,123.92 -489.62 8,728.21 3,036.92
17
-
8/3/2019 PDCS Project
18/73
Miscellaneous Expenses 0.00 2.41 0.00 0.00 0.00
Total Assets 111,572.36 62,092.11 39,153.15 17,450.62 18,229.27
Contingent Liabilities 33,227.29 35,167.14 13,210.23 2.90 1,165.53
Book Value (Rs) 82.94 45.81 19.99 56.67 473.65
Profit & Loss account ------------------- in Rs. Cr. -------------------
NTPCPower Grid
CorpNHPC
ReliancePower
Tata Power
Mar '11 Mar '11 Mar '11 Mar '11 Mar '11
Income
18
-
8/3/2019 PDCS Project
19/73
Sales Turnover 55,216.69 8,388.70 4,225.25 0.00 6,910.23
Excise Duty 278.01 0.00 0.00 0.00 8.78
Net Sales 54,938.68 8,388.70 4,225.25 0.00 6,901.45
Other Income 2,525.48 827.04 708.66 471.53 563.93
Stock Adjustments 0.00 0.00 0.00 0.00 0.00
Total Income 57,464.16 9,215.74 4,933.91 471.53 7,465.38
Expenditure
Raw Materials 31.33 0.03 3.94 0.00 4,360.49
Power & Fuel Cost 35,796.37 75.63 0.00 0.00 0.00
Employee Cost 3,395.27 1,042.95 699.62 60.75 341.12
Other ManufacturingExpenses
1,273.14 182.38 162.14 23.24 396.38
Selling and Admin Expenses 2,264.01 178.94 0.00 0.00 153.16
Miscellaneous Expenses 525.63 155.05 514.06 90.38 131.94
Preoperative Exp Capitalised -1,052.98 -202.76 0.00 0.00 0.00
Total Expenses 42,232.77 1,432.22 1,379.76 174.37 5,383.09
NTPCPower Grid
CorpNHPC
ReliancePower
Tata Power
Mar '11 Mar '11 Mar '11 Mar '11 Mar '11
Operating Profit 12,705.91 6,956.48 2,845.49 -174.37 1,518.36
PBDIT 15,231.39 7,783.52 3,554.15 297.16 2,082.29
Interest 2,027.21 1,786.28 413.56 42.35 459.80
PBDT 13,204.18 5,997.24 3,140.59 254.81 1,622.49
Depreciation 2,485.69 2,199.39 916.74 1.14 510.14
Other Written Off 4.50 1.86 0.00 0.00 0.00
Profit Before Tax 10,713.99 3,795.99 2,223.85 253.67 1,112.35
Extra-ordinary items 1,330.06 31.26 648.32 20.91 18.48
PBT (Post Extra-ord Items) 12,044.05 3,827.25 2,872.17 274.58 1,130.83
Tax 2,630.54 1,123.25 703.70 0.03 189.34
Reported Net Profit 9,102.59 2,696.89 2,166.67 274.55 941.49
Total Value Addition 42,201.44 1,432.19 1,375.82 174.37 1,022.60
Preference Dividend 0.00 0.00 0.00 0.00 0.00
Equity Dividend 3,133.26 810.23 738.04 0.00 296.92
Corporate Dividend Tax 514.77 132.33 119.73 0.00 16.27
Per share data (annualised)
Shares in issue (lakhs) 82,454.64 46,297.25 123,007.43 28,051.26 2,373.07
Earning Per Share (Rs) 11.04 5.83 1.76 0.98 39.67
Equity Dividend (%) 38.00 17.50 6.00 0.00 125.00
Book Value (Rs) 82.94 45.81 19.99 56.67 473.65
19
-
8/3/2019 PDCS Project
20/73
Cash Flow Statement ------------------- in Rs. Cr. -------------------
NHPCPower
CorpTata
PowerNHPC NTPC
Mar '11 Mar '11 Mar '11 Mar '11 Mar '11
12 mths 12 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 2402.08 3824.73 1112.35 2878.43 10410.88
Net Cash From Operating Activities 3138.32 5687.94 1674.51 3066.94 11095.20
Net Cash (used in)/fromInvesting Activities
-4572.51 -13331.03 -2623.36 -3882.83 -7658.85
Net Cash (used in)/from Financing Activities 4631.62 8045.51 473.37 -1417.35 -1710.57
Net (decrease)/increase In Cash and Cash Equivalents 3197.43 402.42 -475.48 -2233.24 1725.78
Opening Cash & Cash Equivalents 1899.95 3277.64 1318.95 5097.38 14459.48
Closing Cash & Cash Equivalents 5097.38 3680.06 843.47 2864.14 16185.26
20
-
8/3/2019 PDCS Project
21/73
21
-
8/3/2019 PDCS Project
22/73
RESEARCH METHODOLOGY
SECONDARY DATA : The methodology used for conducting the research is the
collection and analysis of secondary data; which is the data available in the published
form and is not primary in nature. The following forms of secondary data tools were
used for the research purpose:
1. INTERNET SITES
2. CONCERNED BOOKS
3. PEOPLE
4. MAGAZINES
22
-
8/3/2019 PDCS Project
23/73
23
-
8/3/2019 PDCS Project
24/73
BALANCE SHEET
Balance Sheet
31-Mar-10 %BT 31-Mar-09 %BT 31-Mar-08 %BT
Equity Capital 0.00 0.00 0.00 0.00 82455.00 10.21
Preference Capital 0.00 0.00 0.00 0.00 0.00 0.00
Share Capital 82455.00 7.84 82455.00 9.22 82455.00 10.21
Reserves and Surplus 491246.00 46.69 443931.00 49.66 403513.00 49.96
Loan Funds 345678.00 32.85 271906.00 30.42 244844.00 30.32
Current Liabilities 74391.00 7.07 55483.00 6.21 53235.00 6.59
Provisions 32495.00 3.09 23816.00 2.66 17028.00 2.11
Current Liabilities and Provisions 106886.00 10.16 79299.00 8.87 70263.00 8.70
Total Liabilities and Stockholders Equity (BT) 1052248.00 100.00 893880.00 100.00 807643.00 100.00
Tangible Assets Net 328974.00 31.26 260614.00 29.16 256402.00 31.75
Intangible Assets Net 383.00 0.04 303.00 0.03 63.00 0.01
Net Block 329357.00 31.30 260917.00 29.19 256465.00 31.75
Capital Work In Progress Net 264049.00 25.09 224783.00 25.15 168392.00 20.85
Fixed Assets 593426.00 56.40 485720.00 54.34 424873.00 52.61
Investments 139835.00 13.29 152672.00 17.08 160943.00 19.93
Inventories 32434.00 3.08 26757.00 2.99 25102.00 3.11
Accounts Receivable 35842.00 3.41 29827.00 3.34 12523.00 1.55
Cash and Cash Equivalents 162716.00 15.46 149332.00 16.71 133146.00 16.49
Other Current Assets 12961.00 1.23 10475.00 1.17 12154.00 1.50
Current Assets 243953.00 23.18 216391.00 24.21 182925.00 22.65
Loans & Advances 65300.00 6.21 39097.00 4.37 38902.00 4.82
24
-
8/3/2019 PDCS Project
25/73
Miscellaneous Expenditure Other Assets 0.00 0.00 0.00 0.00 0.00 0.00
Total Assets (BT) 1052248.00 100.00 893880.00 100.00 807643.00 100.00
25
-
8/3/2019 PDCS Project
26/73
26
-
8/3/2019 PDCS Project
27/73
P&L Account
27
-
8/3/2019 PDCS Project
28/73
28
ParticularsMar '07 Mar '08 Mar '09 Mar '10
12 mths 12 mths 12 mths 12 mths
Income
Sales Turnover 26,318.60 32,817.3037,302.40
42,196.80
Excise Duty 175.70 185.60 211.40 221.60
Net Sales 26,142.90 32,631.70
37,091.0
0 41,975.20
Other Income 2,897.90 2,875.60 3,119.70 3,012.80
Stock Adjustments 0.00 0.00 0.00 0.00
Total Income 29,040.80 35,507.3040,210.70
44,988.00
Expenditure
Raw Materials 25.00 23.70 26.80 31.00
Power & Fuel Cost 16,497.10 19,947.6022,160.70
27,292.30
Employee Cost 1,137.50 1,362.60 2,229.30 2,897.60
Other ManufacturingExpenses
705.10 842.90 920.00 940.00
Selling and AdminExpenses
353.20 410.80 389.80 473.20
MiscellaneousExpenses
247.20 292.40 368.20 394.90
Preoperative ExpCapitalised
-256.40 -418.40 -544.70 -637.40
Total Expenses 18,708.70 22,461.6025,550.10
31,391.60
Mar '07 Mar '08 Mar '09Mar'10
12 mths 12 mths 12 mths 12 mths
Operating Profit 7,434.20 10,170.1011,540.90
10,583.60
PBDIT 10,332.10 13,045.7014,660.60
13,596.40
Interest 2,004.60 2,055.70 1,982.20 1,737.00
PBDT 8,327.50 10,990.0012,678.4
011,859.40
-
8/3/2019 PDCS Project
29/73
29
-
8/3/2019 PDCS Project
30/73
As on 31-Mar-10 31-Mar-09 31-Mar-08
Return RelatedReturn on Total Assets (%) 8.70 11.50 10.90
Return on Networth (%) 14.50 14.60 14.10
Return on Capital Employed (%) 20.00 24.90 19.20
Profitability
Gross Margin (%) 26.90 32.70 32.50
Operating Margin (%) 19.50 25.40 24.50
Net Profit Margin (%) 19.50 20.00 21.00
Adjusted Net Profit Margin (%) 19.80 20.70 21.00Asset Turnover(x) 0.50 0.50 0.50
Leverage
Debt/Equity ratio (x) 2.19 1.63 0.50
Total Debt/Total Assets (x) 3.04 3.28 0.30
Long term Debt/Networth (x) 0.60 0.50 0.50
Interest Coverage (x) 5.20 6.40 5.10
LiquidityCurrent Ratio (x) 2.28 2.72 2.70
Quick Ratio (x) 1.97 2.39 3.00
Cash Ratio (x) 2.20 2.70 2.50
Working Capital
Working Capital to Sales (x) 0.40 0.40 0.40
Working Capital Days (days gross sales) 146.70 157.40 145.10
Receivables (days gross sales) 31.00 29.20 14.00
Creditors (days cost of sales) 61.90 47.50 46.80
FG Inventory (days cost of sales) -- -- --
RM Inventory (days consumption) -- -- --
Cash Flow Indicator
Operating Cash Flow/Sales (%) 23.10 26.40 24.70
30
-
8/3/2019 PDCS Project
31/73
Per Share
Book Value Per Share (Rs) 59.50 53.80 58.90
Earnings Per Share (Rs) 9.90 9.00 8.30
Dividend Per Share (Rs) 3.60 3.50 3.20
Growth(%)Total Operating Income 13.16 13.67 22.08
EBITDA -8.52 14.47 25.29
EBIT -12.86 17.44 33.46
Net Profit 10.61 8.01 17.95
Total Assets 16.05 10.47 12.41
(I) Liquidity Ratios
1. Current ratio:-
It establishes a relationship between current assets and current liabilities.
Its objective is to measure the ability of the firm to meet its short term obligations
and to reflect the short term financial solvency of the firm.
FORMULA => CURRENT RATIO = CURRENT ASSETS
CURRENT LIABILITIES
IDEAL RATIO: - 2:1
COMPANYS CURRENT RATIO TABLE:-
Ratio Year
Years 2009 2010
Current Ratio 216391/79299 243953/106886
Current Ratio 2.72:1 2.28:1
31
-
8/3/2019 PDCS Project
32/73
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2009 2010
Ratios
32
Comments
As we can see in the above ratio table as well as in the graph the current
ratio for the year 2009-10 have decreased as compared to current ratio for
the year 2008-09 but yet it is slightly greater then 2:1. As ideal ratio is always
2:1.
This signifies that the company has better capacity to meet its liabilities or we
can say that the company has enough resources to discharge its obligations.
As very high current ratio shows the idleness of the source or funds available
at its disposal.
-
8/3/2019 PDCS Project
33/73
2. Quick Ratio
It establishes a relationship between quick assets and current liabilities.
Its objective is to measure the ability of the firm to meet its short term obligations.
FORMULA => CURRENT RATIO = LIQUID ASSET/QUICK ASSETS
CURRENT LIABILITIES
QUICK ASSET = CURRENT ASSET STOCK PREPAID EXPENSES
IDEAL RATIO: - 1:1
COMPANYS CURRENT RATIO TABLE:-
Ratio Year
Years 2009 2010Quick Ratio 189634/79299 211519/106886
Quick Ratio 2.39:1 1.97:1
33
-
8/3/2019 PDCS Project
34/73
0
0.5
1
1.5
2
2.5
2009 2010
Ratio
34
Comments:-
As we can see in the above ratio as well as in the graph the quick ratio for
the year, 2010 have decreased as compared to the quick ratio for the
previous year i.e. 2009 but it is slightly greater than 1:1 i.e. 1.97:1. As we
know that the ideal ratio is 1:1
Even if the ratio has decreased but it still represents the good short term
position of the company.
-
8/3/2019 PDCS Project
35/73
WORKING NOTES
Quick Assets = current assets inventory prepaid expenses
Quick asset for the year2009 = 2, 16,391-26,957-0
Quick asset for the year2009 = 1, 89,434
Quick asset for the year2010 = 2, 43,953-32,434-0
Quick asset for the year2010 = 2, 11,519
35
-
8/3/2019 PDCS Project
36/73
II) Solvency Ratio:-
1. Debt Equity Ratio:-
It establishes a relationship between long-term debts and shareholders
funds.
Its objective is to measure the relative proportion of debt and equity in
financing the assets of a firm.
FORMULA => DEBT EQUITY RATIO:- DEBT
EQUITY
IDEAL RATIO:- 2:1
COMPANYS DEBT EQUITY RATIO TABLE:-
Ratio Year
Years 2009 2010
Debt Equity Ratio 134782/82454 181277/82454
Debt Equity Ratio 1.63:1 2.19:1
36
-
8/3/2019 PDCS Project
37/73
0
0.5
1
1.5
2
2.5
2009 2010
Ratios
37
Comments:-
As we can see in the above ratio as well as in the graph the debt-equity
ratio for the year, 2010 have decreased as compared to the debt equity
ratio for the previous year i.e. 2009
As we know that the ideal ratio is 2:1
Therefore this increase in the debt equity ratio to 2.19 slightly impacts both
the creditors and the firm. Now the firm will enjoy benefits of trading on
equity but there will be a greater risk to the creditors.
-
8/3/2019 PDCS Project
38/73
2. Total Assets to Debt Ratio:-
Its establishes a relationship between total assets and long term debts.
Its objectives are to measure the safety margin available to the suppliers
of long term debts. It measures the extent to which the assets can cover
the debt.
Formula => Total Assets to Debt Ratio: Total Assets
Long Term Debts
Ideal Ratio: 2:1
Company Total Asset to Debt Ratio Table:
Ratio Year
Years 2009 2010Total Asset Debt Ratio 893880/271906 1052248/345678
Total Asset Debt Ratio 3.28 3.04
38
-
8/3/2019 PDCS Project
39/73
2.9
2.95
3
3.05
3.1
3.15
3.2
3.25
3.3
2009 2010
Ratio
39
Comments:-
As we can see in the above ratio as well as in the graph the total assets to debt
ratio for the year 2010 have slightly decreased as compared to total assets to
debt ratio for the previous year i.e. 2009. As we know, that ideal ratio is 2:1.
Therefore, this decrease in the total assets to debt equity ratio to 3.04:1 implies
that the company is using less equity then debt, which means less safety
margins for creditors.
-
8/3/2019 PDCS Project
40/73
3. Proprietary Ratio:-
It measures a relationship between proprietors fund and total assets.
Its objectives are to measure how the proprietors have financed the
assets.
Formula => Proprietors Ratio: Proprietors Funds *100
Total Assets
Ideal Ratio: Higher the ratio better uses of proprietors funds
Company Proprietors Ratio Table:
Ratio Year
Years 2009 2010
Proprietors Ratio 443931*100/893880 491246*100/1052248
Proprietors Ratio 49.66 46.68
40
-
8/3/2019 PDCS Project
41/73
45
45.5
46
46.5
47
47.5
48
48.5
49
49.5
50
2009 2010
Ratio
41
Comments:-
As we can see in the above ratio as well as in the graph the total Proprietors
Ratio for the year 2010 have slightly decreased as compared to Proprietors
Ratio for the previous year i.e. 2009.
Therefore, this decrease in the Proprietors Ratio to 46.68% implies that theProprietors Funds are not using properly i.e. there is some problem while using
funds so the company has to take some decision unless their company will
suffer..
-
8/3/2019 PDCS Project
42/73
III) Activity Ratio:-
1. Capital Turnover Ratio:-
It establishes a relationship between Net sales and Capital Employed.
Its objective is to measure the efficiency with which the capital employed
is utilised.
Formula => Capital Turnover Ratio: - Net Sales
Capital Employed
Ideal Ratio: Higher the ratio, the more efficient the management and
utilization of capital employed.
Companys Capital Turnover Ratio Table:-
Ratio Year
Years 2009 2010
Capital Turnover Ratio 20 24.9
42
-
8/3/2019 PDCS Project
43/73
0
5
10
15
20
25
2009 2010
Ratio
43
Comments:-
We can see in the above ratio as well as in the graph the capital turnover ratio
for the year, 2010 have increased as compared to the capital turnover ratio for
the previous year i.e.2009
Therefore, the increase in the capital turnover ratio to 24.9 times imply that the
management is trying to work efficiently and capital employed has increased in
the same proportion as the net sales increases. That is why the ratio increases
for the year 2010.
-
8/3/2019 PDCS Project
44/73
2. Fixed Assets Turnover Ratio:-
a. I establish a relation between Net sales and fixed assets.
b. Its objective is to determine the efficiency with which the fixed
assets are utilised.
Formula => Fixed Assets Turnover Ratio: - Net Sales
Net Fixed Operating Assets
Ideal Ratio:- Higher the Ratio, the more efficient the management and
utilization of fixed assets and vice versa.
Company Fixed Assets Turnover Ratio Table:-
Ratio Year
Years 2009 2010
Fixed Assets Turnover
Ratio
.50 .50
44
-
8/3/2019 PDCS Project
45/73
0
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
0.45
0.5
2009 2010
Fixed Assets
Turnover Ratio
45
Comments:-
We can see in the above ratio as well as in the graph the fixed asset turnover
ratio for the year 2009 has been the same to the fixed asset turnover ration for
the year 2010.
Therefore, the no change in the fixed asset ratio implies that the company hasnot utilised nor over utilised its assets in efficient way.
-
8/3/2019 PDCS Project
46/73
3. Working Capital Turnover Ratio:-
a. This establish a relation between Net sales and working capital.
b. Its objective is to determine the efficiency with which the working
capital is utilised.
Formula => Working Capital Turnover Ratio: - Net Sales
Working Capital
Ideal Ratio: - Higher the Ratio, the more efficient the management and
utilization of fixed assets and vice versa.
Company Working Capital Turnover Ratio Table:-
Ratio Year
Years 2009 2010
Working Capital Turnover
Ratio
.40 .40
46
-
8/3/2019 PDCS Project
47/73
0
0.05
0.1
0.15
0.2
0.25
0.3
0.35
0.4
2009 2010
Ratio
47
Comments:-
We can see in the above ratio as well as in the graph, the working capital
turnover ratio in the year 2010 has not increased or decreased as compared to
previous year i.e. 2009 working capital turnover ratios.
This signifies that the company is not utilizing the working capital efficiency in the
year 2010.
-
8/3/2019 PDCS Project
48/73
4. Stock Turnover Ratio:-
a. It establishes a relation between Cost of Goods Sold and Average
Inventory.
b. Its objective is to determine the efficiency with which the Inventory
is utilised.
Formula => Stock Turnover Ratio: - Cost Of Goods Sold
Average Inventory
Ideal Ratio: - Higher the Ratio, the more efficient the management and
utilization of fixed assets and vice versa.
Company Stock Turnover Ratio Table:-
Ratio Year
Years 2009 2010
Stock Turnover Ratio 14.60 14.50
48
-
8/3/2019 PDCS Project
49/73
14.44
14.46
14.48
14.5
14.52
14.54
14.56
14.58
14.6
2009 2010
Ratio
49
Comments:-
We can see in the above ratio as well as in the graph, the stock turnover ratio in
the year 2010 has decreased as compared to the previous year i.e. 2009 stock
turnover ratios.
This decrease in stock turnover ratio to 14.50 times in the year 2010 might be
due to inventory levels, obsolete inventory and due to this; the firm may incur hgh
carrying costs.
-
8/3/2019 PDCS Project
50/73
(IV)Profitability Ratio
A. In relation To Sales
1. Gross Profit Ratio:-
a. It measures a relation between Net sales and Gross Profit.
b. Its objective is to determine the efficiency with which the production
operation is carried out.
Formula => Gross Profit Ratio: - Gross Profit * 100
Net Sales
Ideal Ratio: - Higher the Ratio, the more efficient the management
Company Gross Profit Ratio Table:-
Ratio Year
2009 2010
Gross Profit Ratio 32.70 26.90
50
-
8/3/2019 PDCS Project
51/73
0
5
10
15
20
25
30
35
2009 2010
Ratio
51
Comments:-
We can see in the above ratio as well as in the gross profit ratio in the year 2010
has decreased as a compared to previous year i.e. 2009 gross profit ratios.
This decrease in the gross profit ratio in the year 2010 might be due to lower
sales price with constant cost of goods sold.
-
8/3/2019 PDCS Project
52/73
2. Net Profit Ratio:-
a. It measures a relation between Net sales and Net Profit.
b. Its objective is to determine the overall profitability due to various
factors.
Formula => Net Profit Ratio: - Net Profit before Tax * 100
Net Sales
Net Profit Ratio: - Net Profit after Tax * 100
Net Sales
Ideal Ratio: - Higher the Ratio, the more efficient the capacity of the firm
and the demand for the product is falling.
Company Net Profit Ratio Table:-
Ratio Year 2009 2010
Net Profit Ratio 20.00 19.50
52
-
8/3/2019 PDCS Project
53/73
19.2
19.3
19.4
19.5
19.6
19.7
19.8
19.9
20
2009 2010
Ratio
Working Notes
53
Comments:-
We can see in the above ratio as well as in the graph, the net profit ratio in the
year 2010 have fall down drastically as compared to previous year i.e. 2009.
This decline in the net profit ratio indicates the cost of production is increasing
and also expenses are increasing as a result there is a decline in the net profit so
the company should try to reduce its expenses otherwise the company might
have pay huge amount of money or might be shut down its operations for a
while.
-
8/3/2019 PDCS Project
54/73
Here we are considering Net profit be equal to net profit before interest and
tax.
B. In Relation to Investment
3. Return On Total Assets:-
a. It measures a relation between Net Profit before interest and tax
and total Assets.
b. Its objective is to find out how efficiently the total assets have been
used by the management.
(Formula)
Return On Total Assets: - Net Profit Before Interest and Tax *100
Total Assets
Ideal Ratio: - Higher the Ratio, the more efficient the management and
utilisation of total assets.
Company Net Profit Ratio Table:-
Ratio Year
2009 2010
Net Profit Ratio 11.50 8.70
54
-
8/3/2019 PDCS Project
55/73
0
2
4
6
8
10
12
2009 2010
Ratio
55
Comments:-
We can see in the above ratio as well as in the graph, the return on total assets
in the year 2010 have decreased as compared to previous year i.e. 2009 return
on total assets.
This decrease in the return on total assets to 1.87% in the current year implies
that the management is not efficient enough and the assets are not utilized
properly.
-
8/3/2019 PDCS Project
56/73
4. Return On Capital Employed/ Return On Investment(ROI):-
a. It measures a relation between Capital Employed and Net Profit
before Interest and Tax.
b. Its objective is to find out how efficiently the long term funds
supplied by the creditors and shareholders have been used.
(Formula)
Return on Investment: - Net Profit before Interest and Tax * 100
Capital Employed
Ideal Ratio: - Higher the Ratio, the more efficient the management and
utilisation of capital employed.
Companys Return on Investment Table:-
Ratio Year
2009 2010
Net Profit Ratio 14.60 14.50
56
-
8/3/2019 PDCS Project
57/73
14.44
14.46
14.48
14.5
14.52
14.54
14.56
14.58
14.6
2009 2010
Ratio
Comments:-
We can see in the above ratio as well as in the graph, the return on investment in
the year 2010 have decreased as compared to previous year i.e. 2009 return on
investment of 14.60%
This decrease in the return on investment implies that the management is not
working efficiently and capital employed is not utilized at its fullest.
57
-
8/3/2019 PDCS Project
58/73
5. Return On Shareholders Fund:-
a. It measures a relation between Shareholders Fund and Net Profit
after Interest and Tax.
b. Its objective is to find out how efficient the management and
utilization of shareholders have been used.
Formula => Return on Net Worth: - Net Profit after Interest and Tax * 100
Shareholders Fund
Ideal Ratio: - Higher the Ratio, the more efficient the management and
utilization of shareholders funds.
Companys Return On Net Worth Table:-
Ratio Year
2009 2010
Return On Shareholders Fund 14.60 14.50
58
-
8/3/2019 PDCS Project
59/73
59
Comments:-
As we can see in the above ratio as well as in the graph, the return on
shareholders Funds in the year 2010 have changed slightly as compared to
previous year i.e. 2009 Return On shareholders Fund of 14.60
This change in the Return on shareholders Funds is a danger for the company as
there is no proper utilization of shareholders funds.
-
8/3/2019 PDCS Project
60/73
60
-
8/3/2019 PDCS Project
61/73
Analysis
1. Companys Current ratio has declined from 2.39 to 1.97 in the year 2010.
But yet it is above ideal ratio of 2:1. As in previous year the current ratio is
too high which shows that the company has idle funds available at its
pocket. But now in this year i.e.2009 this high ratio slows down. As a
result we can say that now there is good margin for short term creditors.
2. Now again we see in the case of Quick Ratio that this year 2010 this ratio
has declined to 1.97:1 as compared to previous year having quick ratio to
be equal to 2.39:1 which is too high than the ideal ratio of 1:1. As we can
see in the profit and loss account the amount of debtors is the chief
reason for the decline in this ratio. So this makes the ratio as a satisfactory
ratio.
3. Companys debt equity ratio has slightly increased from the previous year
having ratio of 1.63:1 which makes ratio a safety margin for the creditors
since the owners equity is treated as a margin of safety by creditors.
4. Companys Total Assets to debt ratio has decreased from 3.28:1 to 3.04:1
which means less safety for short term as well as long term creditors as
owners equity is treated as margin of safety by creditors.
5. Proprietary Ratio of the company has declined from 49.66% to 46.68% in
the year 2010. It means now the assets of the firm are not financed out of
proprietors funds.
6. Companys Capital Turnover Ratio has increased from 20.00 to 24.9 times
in the year 2010. This shows that company is on the path of using capital
employed efficiently and the management is also becoming efficient. Now
this is positive sign for the company.
61
-
8/3/2019 PDCS Project
62/73
7. In year 2009 companys fixed turnover ratio did not changed at all. It was .
50 times in 2009 and still .50 times in 2010. There is no direct relationship
between sales and fixed assets.
8. In the year 2010 companys working capital ratio didnt increase at all. It
means management didnt become more efficient and firm has no ability
to generate sales per rupee of working capital.
9. Companys stock turnover Ratio didnt move from .50 times.
If there is decline it is due to excessive inventory levels.
Slow moving and obsolete inventory etc.
As a result the firm may have to incur high carrying costs.
10. In the year 2010 the companys net profit ratio has declined as compared
to net profit ratio in the year 2009 which is 20.00%. Due to this decline in
the net profit ratio there is a danger for the company with regard to future
adverse economic conditions.
11. Due to decline in net profit ratio last year i.e. 2010 return on total assets
also decreases which is shows that the management is not utilizing thetotal assets efficiently.
12. Due to decline in the net profit before interest and tax in the year 2010
return on investment also declines to 8.70%. this shows that the capital
employed is not utilized properly.
13. Decline in companys return on net worth in the year 2010 is very low
compared to 2009 which is 14.60% declined. But in this year this goes
down to 14.50% it shows that the management is not taking this issue as
serious issue as a result inefficient utilisation of shareholders funds. This
decline is also due to increase in house tax which reduces the net profit.
62
-
8/3/2019 PDCS Project
63/73
63
-
8/3/2019 PDCS Project
64/73
Cash Flow of NTPC ------------------ in Rs. Cr. -------------------
Mar '07 Mar '08 Mar '09 Mar '10 Mar '11
12 mths 12 mths 12 mths 12 mths 12 mths
Net Profit Before Tax 6271.20 8896.50 10529.40 9467.80 10807.60
Net Cash From Operating Activities 6206.40 8065.30 10171.10 9688.10 10594.20
Net Cash (used in)/from
Investing Activities-2713.60 -3145.80 -6203.80 -7500.40 -10497.70
Net Cash (used
in)/from Financing Activities-1099.70 -76.30 -2348.70 -849.30 -1908.60
Net (decrease)/increase In Cash
and Cash Equivalents2393.10 4843.20 1618.60 1338.40 -1812.10
Opening Cash & Cash Equivalents 6078.30 8471.40 13314.60 14933.20 16271.60
Closing Cash & Cash Equivalents 8471.40 13314.60 14933.20 16271.60 14459.50
64
-
8/3/2019 PDCS Project
65/73
The cash flow statement shows how much cash comes in and goes out of thecompany over the quarter or the year.
Cash Flows from Operating Activities
This section shows how much cash comes from sales of the company's goods
and services, less the amount of cash needed to make and sell those goods and
services. Investors tend to prefer companies that produce a net positive cash
flow from operating activities. High growth companies, such as technology firms,
tend to show negative cash flow from operations in their formative years. At the
same time, changes in cash flow from operations typically offer a preview of
changes in net future income. Normally it's a good sign when it goes up. Watch
out for a widening gap between a company's reported earnings and its cash flow
from operating activities. The net income is higher than cash flow in year 2010,
the company is speeding or slowing its booking of income or costs.
Cash Flows from Investing Activities
This section largely reflects the amount of cash the company has spent
on capital expenditures, such as new equipment or anything else that needed to
keep the business going. It also includes acquisitions of other businesses and
monetary investments such as money market funds.
Cash Flow From Financing Activities
This section describes the goings-on of cash associated with outside financing
activities. Typical sources of cash inflow would be cash raised by selling stock
and bonds or by bank borrowings. Likewise, paying back a bank loan would
show up as a use of cash flow, as would dividend payments and common stock
repurchases.
65
-
8/3/2019 PDCS Project
66/73
66
-
8/3/2019 PDCS Project
67/73
The income statement is basically the first financial statement you will come
across in an annual report or quarterly Securities And Exchange
67
31-Mar-
10(12)
31-Mar-
09(12)
31-Mar-
08(12)
Profit / Loss A/C Rs mn %OI Rs mn %OI Rs mn %OI
Net Sales (OI) 419765.00 100.00 370936.00 100.00 326335.00 100.00
Material Cost 310.00 0.07 268.00 0.07 237.00 0.07
Increase Decrease Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Personnel Expenses 25012.00 5.96 19289.00 5.20 11908.00 3.65
Manufacturing Expenses 281563.00 67.08 229985.00 62.00 208109.00 63.77
Gross Profit 112880.00 26.89 121394.00 32.73 106081.00 32.51
Administration Selling and Distribution
Expenses 7291.00 1.74 5975.00 1.61 5255.00 1.61
EBITDA 105589.00 25.15 115419.00 31.12 100826.00 30.90
Depreciation Depletion and Amortisation23645.00 5.63 21385.00 5.77 20754.00 6.36
EBIT 81944.00 19.52 94034.00 25.35 80072.00 24.54
Interest Expense 20229.00 4.82 17981.00 4.85 19806.00 6.07
Other Income 32963.00 7.85 29241.00 7.88 28699.00 8.79
Pretax Income 94678.00 22.56 105294.00 28.39 88965.00 27.26
Provision for Tax 11582.00 2.76 28401.00 7.66 20427.00 6.26
Extra Ordinary and Prior Period Items
Net-1083.00 -0.26 -2745.00 -0.74 109.00 0.03
Net Profit 82013.00 19.54 74148.00 19.99 68647.00 21.04
Adjusted Net Profit 82013.00 19.54 74148.00 19.99 68647.00 21.04
Dividend - Preference 0.00 0.00 0.00 0.00 0.00 0.00
Dividend - Equity 29683.00 7.07 28859.00 7.78 26385.00 8.09
-
8/3/2019 PDCS Project
68/73
Commission (SEC) filing. It also contains the numbers most often discussed
when a company announces its results -numbers such as
revenue, earnings and earnings per share. Basically, the income
statementshows how much money the company generated (revenue), how much
it spent (expenses)andthedifference between the two (profit) over a certain time
period.
NET SALES
Revenue, also commonly known as sales, is generally the most straightforward
part of the income statement. Often, there is just a single number that represents
all the money a company brought in during a specific time period, although bigcompanies sometimes break down revenue by business segment or geography.
The company have improved profitability by increasing sales revenue for the year
2010.
EXPENSES
There are many kinds of expenses, but the two most common are the cost of
goods sold (COGS) and selling, general and administrative expenses (SG&A).
Cost of goods sold is the expense most directly involved in creating revenue. It
represents the costs of producing or purchasing the goods or services sold by
the company.
Profits = Revenue - Expenses
Profit, most simply put, is equal to total revenue minus total expenses. However,
there are several commonly used profit subcategories that tell investors how the
company is performing. Gross profit is calculated as revenue minus cost of sales.
Operating profit is equal to revenues minus the cost of sales and SG&A. This
number represents the profit a company made from its actual operations, and
68
-
8/3/2019 PDCS Project
69/73
excludes certain expenses and revenues that may not be related to its central
operations. High operating margins can mean the company has effective control
of costs, or that sales are increasing faster than operating costs. Operating profit
also gives investors an opportunity to do profit-margin comparisons between
companies that do not issue a separate disclosure of their cost of goods sold
figures (which are needed to do gross margin analysis). Operating profit
measures how much cash the business throws off, and some consider it a more
reliable measure of profitability since it is harder to manipulate with accounting
tricks than net earnings.
Net income generally represents the company's profit after all expenses,
including financial expenses, have been paid. This number is often called the
"bottom line" and is generally the figure people refer to when they use the word
"profit" or "earnings".
69
-
8/3/2019 PDCS Project
70/73
70
-
8/3/2019 PDCS Project
71/73
Conclusion
After analyzing the Ratios, Balance sheet, Income statement, Cash Flows, I
came to the conclusion that NTPC (National Thermal Power Corporation) ltd.From the past 2 years there is an increase in the profit of the company NTPC
Ltd.
This is due to high efficiency of the management of the company and resources
have been utilized properly in this year 2009-10.
So we can say that company is taking this issue of making the company more
efficient and effective through proper management in the future. And the issue of
making the company more indulge in social services and less focussing on profit
making.
The company more and more achievement has made the company liable to
show better improvement in the nest few years.
So overall companys performance is satisfactory.
71
-
8/3/2019 PDCS Project
72/73
72
-
8/3/2019 PDCS Project
73/73
Bibliography
BOOKS
Maheshwari, S.N.; Principles of Management Accounting, SultanChand & Sons, 2003 Fourteenth Edition
Bhattacharya, S.K. & Dearden; Accounting for Management Text andCases, Vikas Publishing House, 2003 Third Edition.
Pandey, I.M.; Management Accounting, Vikas Publishing House, 2003Third Edition.
SITES
http://www.bseindia.com
http://en.wikipedia.org/wiki/National_Thermal_Power_Corporation
https://www.ntpc.co.in/
http://www.moneycontrol.com/financials/ntpc/balance-sheet/NTPC
http://money.rediff.com/companies/ntpc-ltd/15130025/balance-sheet