Beruflich Dokumente
Kultur Dokumente
ON
BACHELOR OF MANAGEMENT
STUDIES
award of degree of
Of
Mumbai University,(Mumbai)
Session (2013-2016)
DECLARATION
I ADITYA MANJUNATH NAIK declare that the
report of the project work entitled financial analysis
of ACC LTD is based on my own work carried out
during the course of my study under the
supervision of MR.LOKESH JAIN, Chief ManagerFinance, ACC LTD.
I assert that the statement made and conclusion
drawn are an outcome of my project work. I further
declare that to the best of my knowledge and
belief that the project report does not contain any
part of any work which has been submitted for the
award of any other degree/diploma certificate in
this university or any other university
ADITYA. M. NAIK
(M13024)
ACKNOWLEDGEMENT
I would like to express my profound gratitude and
grateful thanks to MONUJ GOGOI and JESSICA
CORREIA (HRD) for giving me opportunity
undertake a research project in ACC LTD
Methodology
The whole study can be termed as a desk research. Hence there is no field work
and collection of primary data for this research except for secondary information
obtained by the medium of internets, journals and magazines and companys
annual financial report.
Learning objectives
1.
2.
3.
4.
Selection of industry
Here I have selected cement industry for study. Cement industry in India is a very
old industry. India is the second largest cement producing country after China in
the world.
Selection of company
ACC is Indias NO.1 cement co. It is one of the oldest cement companies in India.
So we have chosen this company to analyze how this performs in terms of finance.
PROJECT HIGHLIGHTS
SR.N
O
1
PARTICULARS
ABOUT THE COMPANY
Values
Corporate profile
Customer focus
Customer approach
Customer experience
Channel partners
Cementing relationships
Embracing tomorrow
Recognition
Performance Highlights
Cost and profit Ratio
ABOUT its Subsidiary companies
FINANCIAL HIGHLIGHTS
BALANCE SHEET
FINANCIAL ANALYSIS
RATIO ANALYSIS
PAGE
NO.
CC Limited is Indias foremost manufacturer of cement and ready mixed concrete with a
countrywide network of factories and sales offices. Established in 1936, ACC is acknowledged
as a pioneer and trendsetter in cement and concrete technology. ACC regularly wins accolades
for best practices in environment management at its plants and mines, and for demonstrating
good corporate citizenship. The quality of its products and customer services make ACC the
most preferred brand in the Indian cement industry. ACC Limited is part of the worldwide
Holcim Group.
ACCs brand name is synonymous with cement and enjoys a high level of equity in the Indian
market.ACC's operations are spread throughout the country with 17 modern cement factories,
more than 50 Ready mix concrete plants, 21 sales offices, and several zonal offices. It has a
workforce of about 9,000 persons and a countrywide distribution network of over 9,000 dealers.
This company has been a trendsetter and important benchmark for the cement industry in many
areas of cement and concrete technology. ACC has a unique track record of innovative research,
product development and specialized consultancy services. The company's various
manufacturing units are backed by a central technology support services center - the only one of
its kind in the Indian cement industry.
Among the first companies in India to include commitment to environmental protection as one of
its corporate objectives, the company installed sophisticated pollution control equipment as far
back as 1966, long before pollution control laws came into existence. Today each of its cement
plants has state-of-the art pollution control equipment and devices.
ACC plants, mines and townships visibly demonstrate successful endeavors in quarry
rehabilitation, water management techniques and greening activities. The company actively
promotes the use of alternative fuels and raw materials and offers total solutions for waste
management including testing, suggestions for reuse, recycling and co-processing.
ACC has taken purposeful steps in knowledge building. They run two institutes that offer
professional technical courses for engineering graduates and diploma holders which are relevant
to manufacturing sectors such as cement. The main beneficiaries are youth from remote and
backward areas of the country.
ACC has made significant contributions to the nation building process by way of quality
products, services and sharing expertise. Its commitment to sustainable development, its high
ethical standards in business dealings and its on-going efforts in community welfare programs
have won it acclaim as a responsible corporate citizen. It was the first cement company to figure
in the list of Consumer Super Brands of India.
VALUES
VISION/AIM
TO BE ONE OF THE MOST RESPECTED COMPANIES IN INDIA DELIVERING
SUPERIOR AND SUSTAINABLE VALUE TO ALL OUR CUSTOMER, BUSINESS
PARTNERS, SHAREHOLDERS, EMPLOYEES AND HOST COMMUNITIES.
OBJECTIVES
CSR POLICY
APPROVED BY B.O.D
ON MAY 3, 2013
CORPORATE PROFILE
BOARD OF DIRECTORS
CEMENT PLANTS
1
4
7
1
0
1
3
1
6
Bargarh (Odisha)
Damodhar (West Bengal)
Jamul (Chhattisgarh)
2
5
8
Lakheri (Rajasthan)
Madukkarai (TN)
11
1
Tikaria (UP)
4
1
Wadi II (Karnataka)
7
1.
2.
3.
4.
REGIONAL OFFICES
1.
2.
3.
4.
TRAINING CENTRES
Thondebhavi (Karnataka)
Wadi I (Karnataka)
Chaibasa (Jharkhand)
Gagal I (HP)
Kudithini (Karnataka)
3
6
9
1
2
1
5
Chanda (Maharashtra)
Gagal II (HP)
Kymore (MP)
Sindri (Jharkhand)
Vizag (AP)
In keeping with its commitments, the customer charter puts forth three simple objectives for
them to follow:
The main customers they serve are end consumers- individual home builders, industrial,
infrastructure and commercial projects and those who use their cement as raw material. But they
also serve many others who in turn assist them in reaching and servicing their end consumerstheir vast network of channel and supply chain partners, masons, contractors, architects, and
engineers.
Foremost in the charter is the demand that they provide a safe and secure environment which
ensures zero harm to customers and the communities they deal with, beyond the boundaries of
their plants and establishments.
The customer-centric approach is designed to enrich the customer experience and enhance
customer value.
Superior products
Superior logistics
They have strived to ensure that the customer- the most valued our stakeholders sees and
experiences value in everything they do to fulfill his or her needs at every stage, in every
transaction, in every interface.
Superior products
This translates into Quality Products and Quality Packaging that are designed to far exceed
minimum statutory standards or meet the specifications agreed with the customer. They assure
the customer the best in cement and ready mixed concrete
Superior Logistics
They promise to deliver on-time and in full. They continue to make steady progress with their
on-going logistics management plan to achieve best-in-class performance in terms of cost-toserve and time-to-serve, reducing lead distances and eliminating multiple handling through a
focus on safety, people, vehicles and processes. A logistics strategy blueprint tool is in place that
maps every plant on critical key performance indicators. GPS (Global Positioning Systems) and
RFID (Radio Frequency Identification Device) modules have been successfully deployed at
eleven and nine plants respectively which is helping improve overall turn-around time.
CHANNEL PARTNERS
ACCs vast network of dealers and retailers, their channel partners, plays a fundamental
role in reaching out to customers in making their cement available and providing
primary services to their customers. Channel partners play a vital role in the successful sale
of their products. They are central to the continued success of their brand equity. Through
their efforts and attentiveness, channel partners are responsible for contributing over
three-fourth of their business.
On their part, they endeavor to team up with channel partners who have the required mind-set
that makes them responsive to customers. Channel partners work in tandem with their sales
teams. They provide them with a range of our quality products and assure them of the marketing,
customer service and logistics support they need to succeed in serving the market and delivering
value to satisfied customers. They offer them opportunities for skill development and training in
product knowledge. They measure their responsiveness to them with tools like Easy Access. And
they gauge their satisfaction with them through regular structured surveys. Channel partners act
as there valuable ambassadors.
CEMENTING RELATIONSHIP
Going well beyond being a mere tagline, this means so much more to them. Cementing
relationships represents the core of their philosophy in the manner they engage with their
stakeholders beginning with the customer and all others in their supply chain their
channel and logistics partners, engineers, contractors, masons and other influencers.
They reach out to customers through promotion campaigns in print and electronic media as well
as through social media to create continuous visibility that makes a strong brand impact. They
track their brand equity regularly to get insights that help them assess how they are perceived and
identify areas of improvement.
There sales force and customer service personal regularly connect with customers to meet their
needs, thus creating enduring relationships. In addition, other employees are also encouraged to
spend a day with customers on a regular basis so that the whole organization is engaged around
what the customer needs and values in our products and service. As their network and products
reach out to touch the lives of millions of Indians, it is a privilege to receive the customers vote
of confidence that recognizes ACC as being one of the countrys most trusted brands.
EMBRACING TOMORROW
As the national economy follows a revival path amid countrywide housing, commercial and
infrastructure development, new growth prospects open up for cement and concrete. ACC
is taking necessary steps to make the organization future ready to enjoy these opportunities
as they unfold.
In the past few years they have been busy building the requisite capability and people skills in
the organization. A vital component of this journey has been the continuous pursuit of
improvements in the key functions of manufacturing, sales & marketing, logistics and
procurement.
On the sustainable development front, there is an ongoing thrust on pursuing their commitment
to reduce the overall carbon footprint of their operations through the five levers of
a)
b)
c)
d)
e)
They are equally committed to continue to engage and partner with local communities in their
neighborhood through the efforts in promoting basic community development initiatives and in
creating sustainable livelihood.
GETTING RECOGNIZED
In 2014, ACC was ranked as No. 1 in Indias Most Admired Companies in cement sector for
the second consecutive year in the Fortune Hay Group India survey. Another distinction was
receiving Gold Shield in the prestigious ICAI Awards for Excellence in Financial Reporting for
2013-2014. There were several awards in other categories each recognizing excellencein core
functional areas that went on to help them better serves their customers.
Of course there can be no greater reward or honor than earning the customers trust to give them
new business or repeat business. Be they also draw inspiration from any recognition they get
from professional bodies and associations. That serves as indicators that they are doing things
right. It kindles a competitive spirit which motivates them to pursue continuous improvements
and innovation in what they do.
SUBSIDIARY COMPANIES
ACC Mineral Resources Limited
ACC's wholly owned subsidiary, The Cement Marketing Company of India Limited,
was renamed as ACC Mineral Resources Limited (AMRL) in May 2009 with an
objective of securing valuable mineral resources, such as coal for captive use. ACC
Mineral Resources Limited has already entered into Joint Venture arrangements for
prospecting, exploration and mining coal from the coal blocks in Madhya Pradesh
and West Bengal. The company is also exploring other opportunities for securing
additional coal and gypsum resources in India and abroad
The financial highlights of the ACC Mineral Resources Limited For the year ended
Dec 31, 2014 is as under:
PARTICULARS
Total Operating
Income
Other income
Total Income
LESS:- Operating
Expenditure
Profit before
interest,Depreciation,
Amortization Tax &
Exceptional Item
LESS:Depeciation&
Amortization
LESS:- Finance Cost
Profit before Tax and
Exceptional Item
Exceptional items
Profit before Tax
2014
AMOUNT
RS.
-
2013
AMOUN
T RS.
-
3,24,77,978
3,24,77,978
1,07,96,438
4,73,086
2,16,81,540
(4,73,086)
4,69,174
83,890
5,66,70,460
(3,54,58,094 (5,57,066)
)
(3,54,58,094 (5,57,066)
)
PARTICULARS
LESS:- Provision for
Taxation (inci.
Liability for earlier
years)
LESS:- Deferred Tax
Liability/assets
ADD:- MAT credit
entitlement
2014
AMOUNT
RS.
-
2013
AMOUN
T RS.
1,000
(3,54,58,094 (5,56,066)
Net profit for the year
)
EPS:- Basic &
(26.06)
(1.12)
Diluted
The financial highlights of Bulk cement Corporation (India) Limited for the year ended Dec
31, 2014 is as under:
PARTICULARS
Revenue from operations
(net) and other income
Profit Before Tax
LESS:- Current Tax
LESS:-Deferred Tax
Profit after Tax
Balance brought forward
from previous year
Balance carried forward
to Balance Sheet
2014
2013
RS.
Lakh
RS.
Lakh
2,331.36
1,930.83
629.31
212.04
(15.82)
432.99
342.14
81.86
(10.66)
270.94
1,551.16
1,280.22
1,984.15
1,551.16
The financial highlights of the LUCKY Minmat Limited (LML) for the year ended Dec 31,
2014 is as under:
PARTICULARS
Revenue from
operations (net) and
Other Income
Profit / (Loss) Before
Tax
Provision for Taxation
Profit / (Loss) after Tax
2014 (RS)
2013 (RS)
12,99,452
11,65,884
(78,55,388)
(41,93,499)
(78,55,388)
(41,93,499)
Balance brought
forward from previous
year
Balance carried
forward to Balance
Sheet
(1,90,30,904 (1,48,37,405
)
)
(2,68,86,292 (1,90,30,904
)
)
2014 in
(RS)
_
2013 in
(RS)
137
(17,57,878
)
(17,57,878
(22,91,305)
)
(36,37,317
(53,95,195)
)
(53,95,195
(76,89,500)
)
(22,94,305)
PARTICULARS
Revenue from operations
(net) and Other Income
Profit / (Loss) Before Tax
Provision for Taxation
Profit / (Loss) After Tax
Balance brought forward
from previous year
Balance carried forward to
Balance Sheet
2014 in
(RS)
_
2013 in
(RS)
_
(2,07,767)
(2,07,767)
(2,63,328)
(2,63,328)
(5,53,864)
(2,90,536)
(7,61,631)
(5,53,864)
Particulars
INCOME STATEMENT
Net Sales
Operating EBITDA
Profit before Tax
Profit after Tax
BALANCE SHEET
Net Worth
Borrowings
Net Fixed Assets
Cash and cash equivalents
Current Assets
Current Liabilities
Capital Employed
SIGNIFICANT RATIOS
Operating EBITDA margin
Average return on Capital
Employed
Return on Net Worth
Current Ratio
Debts Equity Ratio
Price Earning Ratio
Net worth per share (Rs)
Dividend per share (Rs)
Basic Earnings per share (Rs)
Cash Earnings per share (Rs)
CASH FLOWS
2014
2013
CHANG
E
CHANGE
(%)
11,481
1,507
1,135
1,168
10889
1629
1227
1,096
592
(122)
(92)
72
5.4%
(7.4)%
(7.4)%
6.5%
8,236
NIL
7,513
1,686
3,485
3,900
8,771
7825
35
6324
2621
3476
3726
8367
411
(35)
1,189
(935)
9
174
404
5.25%
(100)%
18.8%
(35.67)%
0.25%
4.66%
4.82%
13%
15%
11%
14%
0.89
NIL
22.56
439
34
62.23
91.93
13%
14%
0.93
0.004
18.91
416.00
30.00
58.36
88.93
4
23
4
4
3
19.3%
5.52%
13.33%
6.63%
3.37%
Operating activities
Investing activities
Financing activities
1332
(1437)
(837)
1,056
(858)
(834)
276
(579)
(3)
26.13%
67.48%
0.35%
PARTICULARS
2014
2013
CHANG
E
CHANG
E%
Capital employed
Avg capital employed
8,771
8,569
8,367
8,215
404
354
4.82%
4.3%
Value Added
Net operating profit afetr taxes
LESS:- Cost of capital
Value Added
1,168
1,105
63
1,096
1,084
12
72
21
51
6.56%
1.93%
425%
14
13
1
13.34
13.2
0.14
26,287
NIL
1,686
24,601
20,806
35
2,621
18,220
5,481
(35)
(935)
6,381
26.34%
(100)%
(35.67)%
35.02%
2.18
28.44%
NOTE
NO.
2014
2013
CHANGE
CHANG
E (%)
3
4
187.95
8,047.66
8,235.61
187.95
7,636.89
7,824.84
0
410.77
410.77
0
5.3
5.24
Non-current liabilities
Deferred tax liabilities (Net)
Long-term provisions
6
7
535.57
115.94
651.51
507.27
106.14
613.41
28.3
9.8
38.1
5.57
9.23
6.21
Current liabilities
Trade payables
Other current liabilities
Short-term provisions
8
9
10
750.23
2,096.71
937.27
3,784.21
12,671.33
639.20
1,952.44
1,063.70
3,655.34
12,093.59
111.03
144.27
(126.43)
128.87
577.74
17.37
7.38
(11.88)
3.52
4.77
11
11
5,597.75
0.64
1,914.63
290.9
855.56
360.71
9,020.19
5,503.13
0.83
819.61
176.81
866.83
308.24
7,675.45
94.62
(0.19)
1095.02
114.09
(11.27)
52.47
1344.74
1.71
(22.89)
133.6
64.52
(1.3)
17.02
17.52
1,282.08
1,255.59
410.71
304.3
2,017.21
1,121.47
397.22
503.38
(735.13)
134.12
13.49
(199.08)
(36.44)
11.95
3.39
(39.54)
TOTAL
ASSETS
Non-current assets
Fixed Assets:
Tangible assets
Intangible assets
Capital work-in-progress
Non-current investments
Long-term loans and advances
Other non-current assets
12
13
14
Current assets
Current investments
Inventories
Trade receivables
Cash and bank balances
15
16
17
18
19
20
383.92
14.54
3,651.14
12,671.33
359.39
19.47
4,418.14
12,093.59
24.53
(4.93)
(767)
577.74
6.8
(25.32)
(17.3)
4.77
Share-holders funds are raised from 7824.84 to 8235.61 i.e. by 410.77 (5.3%) due
to increase in reserves & surplus by 410.77 and share capital being the same.
Non-current liabilities and current liabilities are raised from 613.41 to 651.51 i.e.
by 38.1 (6.21%) and 12, 093.59 to 12, 671.33 i.e. by 577.74 (4.7%) respectively.
2. ASSETS.
Assets comprising Non-Current Assets and Current Assets are increased by (4.77 %)
which is 577.74 i.e. it raised from 12, 093.59 to 12, 671.33 due to the following reasons
Non-current Assets are raised from 7,675.45 to 9,020.19 i.e. by 1,344.74 which is
(17.5%). Fixed assets comprising Tangible Assets have increased from 5,503.13
to 5,597.55 i.e. by 94.62 i.e. (1.7%)
Although the Intangible Assets has decreased by 22.8% the Capital in WIP has
rose from 819.61 to 1914.63 i.e. by 1,095.62 i.e. by 133.8% which gives a
positive difference in Fixed Assets 2014 and Fixed Assets 2013.
Long-term loans and advances of 2014 are less than that of long-term loans and
advances of 2013. But the Non-current investments and other non-current assets
increased by 114.09 i.e. by 64.5 and 52.47 i.e. by 17.02 respectively.
When we observe the Current-assets comprising Current investments, Inventories,
Trade receivables, Cash and Bank balances, Short term Loans, and Advances and
other current assets, we can conclude that it has decreased by 17.3% i.e. from
4,418.14 to 3,651.14.
But when we combine the Current and Non-Current assets we get a positive
difference of 557.74 which is (4.77%)
CONCLUSION
Note.No
21
22
13,108.18
1,369.97
11,738.21
268.28
12,006.49
23
24
25
26
27
29
11
28
12,471
1,322
11,149
285
11,435
1,788.31
194.33
1,608
16
(11.28)
746.59
2,441.82
2,598.33
82.76
557.58
5,490.51
10,888.95
6
661
2,375
2,308
113
573
2,405
10,215
(17.66)
10,871.29
(7.
10,208
1,135.20
1,226
(262.24)
309.23
(13.9)
33.09
Profit for the year (After tax)
1,168.29
STATEMENT OF PROFIT AND LOSS FOR THE YEAR ENDED DEC 31, 2014
(363.
216
15
(131
1,095
Comment on the Comparative profit & loss of the year 2014 with 2013
1. INCOME(Revenue)
The Total revenue of ACC Ltd is increased by 4.94% i.e. RS. 571.21 Cr. due to increase
in net revenue from operations by (5.27%) i.e. 588.60 Cr.
2. EXPENSE
The Total expenses of ACC Ltd is increased by 662.97 i.e. by 6.49% which shows a
negative sign of the company as the cost of material has increased by (11.15%),
Employee benefit expense by (12.90)%, and also the freight and forwarding expenses by
(12.53%).
3. As the expenses increased profit before tax has decrease by (7.46%) and due to tax
adjustments for earlier years the profit after tax tends to increase by 6.61% as compared
to 2013.
CONCLUSION
Difference in Total revenue < Difference in Total Expenses
Profit before tax of 2014 < Profit before tax of 2013
Tax adjustments for earlier years (2014) > Tax adjustments for earlier years
(2013) due to which Profit after Tax (2014) > Profit after (2013)
Cash Flow Statement for the year ended Dec 31, 2014
2014
(IN RS
Crore)
2013
(IN RS
Crore)
Chan
ge
Chan
ge
(%)
1,135.20
1,226.96
(91.76
)
(7.47)
557.58
573.95
(16.37
)
(2.85)
11.93
15.88
3.85
12.03
4.82
17.86
(13.04
)
(73.01
)
(41.45)
(59.47)
18.02
(30.3)
(9.86)
(216.97)
(6.59)
(219.61)
Finance Costs
82.76
113.55
(3.27)
(2.64)
(30.79
)
15.88
7.62
8.26
4.6
0.67
3.93
13.72
18.48
(4.76)
(45.85)
(13.92)
9.05
23.22
1,525.36
1,698.50
(31.93
)
(14.17
)
(173.1
4)
49.62
1.2
(23.05
)
108.3
9
586.5
6
(25.76
)
229.3
8
(61.02
)
(10.19
)
(196.9)
(299.54)
102.6
4
(34.26
0)
(147.84)
(6.4)
(141.4
2210
Particulars
(100)
312.4
6
4)
Adjustments for increase / (Decrease)
in Operating liabilities:
Increase / (Decrease) in Trade
payable, Other liabilities and
Provisions
Cash generated from operations
386.46
113.07
1,567.08
1,505.63
(235.38)
(449.4)
1,331.70
1,056.23
273.3
9
241.7
8
61.45
214.0
2
275.4
7
4.08
(47.62
)
26.08
Cash Flow Statement for the year ended Dec 31, 2014 (contd.)
Particulars
B. Cash Flow from investing
activities
Loans to subsidiary companies
Payment received against loan given to
subsidiaries
Purchase of Fixed Assets (Including
Capital Work-in-progress and Capital
Advances)
Proceeds from sale of Fixed Assets
Proceeds from sale of current
invesments (Net)
Purchase of Investments in subsidiary
companies
Investment in Bank deposits (having
original maturity for more than 3
months)
Dividend Received
Interest Received
Net cash used in investing
activities
2013 (IN
2014 (IN
RS
Crore)
RS Crore)
Chan
ge
Chan
ge %
205.6
-75.76
-24.79
109.73
-1,527.00
-947.77
2.58
7.29
-50.97
109.7
3
579.2
3
-4.71
41.45
59.47
-18.02
-30.3
-118.91
118.9
1
-7.87
-119.3
111.4
3
-93.4
9.86
129.23
6.59
160.77
-1,436.69
-857.74
3.27
-31.54
578.9
5
-61.11
-64.6
49.62
-19.61
67.49
Cash Flow Statement for the year ended Dec 31, 2014 (contd.)
Particulars
2014 IN
RS.
(Crore)
2013 IN
RS.
(Crore)
Chan
ge
Chan
ge %
-49.07
-35.03
-644.51
-108.48
-837.09
-50.52
-128.03
-560.2
-95.72
-834.47
1.45
93
-84.31
-12.76
-2.62
-2.87
-72.63
15.04
13.33
0.31
-942.08
-635.98
-306.1
48.13
2,499.07
3,135.05
1,556.99
2,499.07
0.12
0.12
37.64
55.68
-32.39
105.28
288.02
31.87
38.04
174.91
381.86
350
1,062.00
-18.04
182.7
4
-6.17
206.9
5
-712
932.08
955.21
-23.21
-2.42
100
100
1,556.99
2,499.07
942.0
8
635.9
8
942.0
8
-20.28
-37.69
-63.44
-16.21
-54.19
-67.04
-37.69
11,738.21
268.28
1,788.31
194.33
% of
Revenue
from
operations
100.00%
2.29%
15.23%
1.66%
11,149.61
285.67
1,608.80
161.1
% of
Revenue
from
operations
100%
2.56%
14.43%
1.44%
(11.28)
(0.10%)
6.53
0.06%
746.59
2,441.82
2,598.33
82.76
557.58
2,472.85
1,135.20
6.36%
20.80%
22.14%
0.71%
4.75%
21.07%
9.67%
661.27
2,375.97
2,308.87
113.55
573.95
2,398.28
1,226.96
5.93%
21.31%
20.71%
1.02%
5.15%
21.15%
11.00%
2014
Revenue from operations (net)
Other income
Cost of material consumed
Purchase of traded goods
Changes in inventories of finished
goods, work-in-progress and Stockin-trade
Employee benefits expense
Power and fuel
Freight and Forwarding expense
Finance costs
Depreciation and amortization
other expenses
Profit before tax
2013
2013
Change
Change%
10,720.28
740.8
19.97
257.16
11,738.21
10,233.17
639.63
16.28
260.53
11,149.61
487.11
101.17
3.69
(3.37)
588.6
4.76%
15.82%
22.67%
(1.29%)
5.28%
2. OTHER INCOME:
2014
Other Income
268.28
2013
285.67
Change
(17.39)
Change%
(6.09%)
Other income consists of interest on bank deposits, Interest on Income tax, Gain on sale
of current investments and Dividend from long term investments.
During the year, the company has utilized the surplus cash for Jamul and Sindri Projects
which has resulted into lower interest income and gain on sale of investment by Rs 17.39
Crore in current year over previous year.
1,788.31
2013
1,608.80
Change
179.51
Change%
11.16%
Cement production during current year recorded an increase of 1.6% over previous year.
Ready Mixed Concrete production has increased by 23% i.e. from 15.96 Lakh cubic
meters to 19.65 Lakh cubic meters.
Fly ash prices increased by 11%.
2014
Cement
Ready mix concrete
TOTAL
2013
121.91
72.42
194.33
68.6
92.5
161.1
Change
53.31
(20.08)
33.23
Change%
77.71%
(21.71%)
20.63%
Although the purchase of Ready mix concrete has decreased by 21.71%. purchase of cement has
increased by 77.71% due to the following reasons:
Purchase of cement from Ambuja Cements Limited has increased by Rs 65 Crore. While
the company has discontinued the trading of cement from Shiva Cement Limited which
has resulted into decrease in cement purchase by Rs 20 Crore as compared to previous
year.
5.
2,441.82
2013
2,375.97
Change
65.85
Change%
2.77%
Power and fuel cost has increased marginally due to following reasons:
746.59
2013
661.27
Change
85.32
Change%
12.90%
Retirement benefits provision has increased due to decrease in discounting rate from
8.85% to 7.90%. Total impact of increase in employee benefit provision / expenses are
approx Rs 28 Crore as compared to previous year.
393.81
2,136.50
68.02
2,598.33
2013
277.52
1,973.59
57.76
2,308.87
Change
116.29
162.91
10.26
289.46
Change%
41.90%
8.25%
17.76%
12.54%
8. OTHER EXPENSES:
2014
Consumption of packing materials
Repairs
Royalty on Minerals
Discount on sales
Rates and Taxes
Advertisement
Excise Duties
Rent
Insuarance
Consumption of Stores and spares
Technology and Know-how fees
Miscellaneous Expenses
TOTAL
483.67
171.54
129.82
93.27
141.13
106.82
4.37
33.83
24.62
361.99
112.91
826.54
2,490.51
2013
434.15
161.44
118.28
88.28
120.13
116.07
6.47
30.51
25.29
375.49
107.66
821.97
2,405.74
Change
49.52
10.1
11.54
4.99
21
(9.25)
(2.1)
3.32
(0.67)
(13.5)
5.25
4.57
84.77
Change%
11.41%
6.26%
9.76%
5.65%
17.48%
(7.97%)
(32.46)%
10.88%
(2.65)%
(3.60)%
4.88%
0.56%
3.52%
557.58
2013
573.95
Change
Change%
(16.37)
(2.82)%
2014
Finance costs
Interest on Income tax
TOTAL
48.7
34.06
82.76
2013
51.67
61.88
113.55
Change
(2.97)
(27.82)
(30.79)
Change%
(5.75)%
(44.96)%
(27.12)%
Finance costs comprise interest on debentures, interest on income tax and other interest.
Finance costs has decreased due to following reasons:
During the year, the company has redeemed debentures of Rs 32 Crore. Interest
on debentures has decreased by Rs 3.92 Crore as compared to the previous year.
Interest on Income tax has decreased by Rs 27.82 Crore.
2014
Tangible assets
Intangible assets
Capital Work in progress
TOTAL
5,597.75
0.64
1,914.63
7,513.02
2013
Change
5,503.13
0.83
819.61
6,323.57
94.62
(0.19)
1,095.02
1,189.45
Change%
1.72%
(22.89)%
133.60%
18.81%
Capitalization of Waste Heat Recovery System (WHRS) at Gagal, Coal handling system at Wadi
and purchase of mining and non-mining freehold land for projects, resulted in marginal increase
in tangible assets.
Capital Work-in-Progress has gone up mainly on account of capital expenditure incurred for
Jamul and Sindri projects.
12. INVESTMENTS:
2014
Non-Current investments
Current invesments
TOTAL
290.9
1,282.08
1,572.98
2013
176.81
2,017.21
2,194.02
Change
114.09
(735.13)
(621.4)
Change%
64.52%
(36.44)%
(28.31)%
Non-current investments in current year has increased by 64.52% over precious year .
Current investment has decreased due to surplus fund used for Jamul and Sindri projects.
2014
Long- terms loans and advances
Short-term loans and advances
TOTAL
855.56
383.92
1,239.48
2013
866.83
359.39
1,226.22
Change
(11.27)
24.53
13.26
Change%
(1)%
7%
1%
14. INVENTORIES:
2014
Raw materials
Work-in-progress
Finished Goods
Stock-in-trade
Stores & Spares Parts
Packing Materials
Fuels
TOTAL
139.07
240.32
153.75
0.37
262.53
20.02
439.53
1,225.59
2013
132.9
252.85
129.82
0.49
274.64
21.49
309.28
1,121.47
Change
Change%
6.17
(12.53)
23.93
(0.12)
(12.11)
(1.47)
130.25
134.12
5%
(5)%
18%
(24)%
(4)%
(7)%
42%
12%
Increase in inventories of the current year is recorded as 12% over the previous year.
Fuel inventory has increased mainly due to stoppage of clinkerisation activities which was
due to temporary suspension of limestone mining operation.
2013
Change
Change%
244.77
269.53
(24.76)
(9)%
165.94
410.71
127.69
397.22
32.25
13.49
30%
3%
Trade receivable for cement has decreased due to better realization. The average
collection days outstanding for cement sales as on December 31, 2014 is 5 as
compared to 6 as on December 31, 2013.
Increase in concrete business trade receivable in 2014 is mainly due to increase in
sales.
The average collection days outstanding for concrete business as on December 31,
2014 is 59 as compared to 62 as on December 31, 2013.
2014
Other non-current assets
Other current assets
TOTAL
2013
360.71
14.54
375.25
308.24
19.47
327.71
Change
Change%
52.47
(4.93)
47.54
17%
(25)%
15%
During the current year , the other non-current assets has increased by 17 % due to
accrual of incentive receivables from government under various incentives schemes.
Other current assets have decreased by 25% due to decrease in interest accrued on
investments.
2014
Current maturities of Long-term
borrowings
Interest accrued but not due on
borrowings
Unpaid dividend & Deposit
Statutory dues
Advance from customers
Security deposits and retention
money
Liability for capital expenditure
Other payables
TOTAL
2013
Change
Change%
35.03
(35.03)
(100)%
31.89
324.27
131.94
0.64
38.06
314.33
144.85
(0.64)
(6.17)
9.94
(12.91)
(100)%
(16)%
3%
(9)%
624.48
131.09
853.04
2,096.71
514.35
70.06
835.12
1,952.44
110.13
61.03
17.92
144.27
21%
87%
8%
7%
During the current year, the company has repaid the borrowing of Rs 35.03 Crore.
Statutory dues & Security deposits are increased by 3% & 21% respectively
There is no significant change in other payables
Liability for capital expenditure has increased due to Jamul and Sindri Projects.
18. PROVISIONS:
Long-term provisions
Short-term provisions
TOTAL
2014
2013
115.94
937.27
1053.21
106.14
1,063.70
1,169.84
Change
Change%
9.5
(126.43)
(116.63)
9%
(12)%
(10)%
750.23
2013
639.2
Change
111.03
Change%
17.37%
1,331.70
2013
1,056.23
Change
275.47
Change%
26.08%
The net cash from operating activities is increased as compared to previous year due to
following reasons:
The cash operating profit before working capital changes has decreased by Rs 173 Crore.
Reduction in working capital by Rs 42 Crore, as compared to an increase by Rs 193
Crore in the previous year.
Cash outflow from direct tax paid is Rs 235 Crore, as compared to Rs 449 Crore in the
previous year
2014
(1,436.69)
2013
(857.74)
Change
(578.95)
Change%
67.50%
Cash outflow from investment activities has increased mainly on account of purchase of
fixed assets for Jamul and Sindri projects.
2014
2013
(837.09)
(834.47)
Change
(2.62)
Change%
0.31%
This ratio is similar to the acid-test ratio except that the acid-test ratio does not include
inventory and prepaids as assets that can be liquidated. The components of current ratio
(current assets and current liabilities) can be used to derive working capital (difference
between current assets and current liabilities). Working capital is frequently used to
derive the working capital ratio, which is working capital as a ratio of sales.
2.
This ratio is not necessarily a good indicator of long-term solvency, since it does not
make use of any information on the income statement, which would indicate profitability
or cash flows.
4. Capital bearing Ratio: It is a ratio of funds bearing fixed rate of interest and dividend
to funds not bearing fixed rate of interest and dividend
Formula: Capital bearing Ratio = Funds bearing fixed rate of interest and dividend /
funds not bearing fixed rate of interest and dividend.
It speaks about the proportion of borrowed funds and preference share holders funds to
equity shareholders funds
Capital bearing Ratio of ACC Ltd can only be calculated for the year 2013 because there
are no borrowings done in the year 2014
Capital bearing Ratio (2013) = Rs 35 (in crore) / Rs 7,824.84 (in crore)
= 0.004 (Low Graded)
As in the year 2014 the debts of previous year are paid, thus the borrowings are nil.
Hence the Capital bearing Ratio (2014) is nil.
Finally, we can consul that the proportion of borrowed funds and preference share holders
funds to equity shareholders funds of 2014 is less than the proportion of borrowed funds
and preference share holders funds to equity shareholders funds of 2013.
Thus, capital bearing Ratio (2014) < capital bearing Ratio (2013).
Capital gearing ratio is the measure of capital structure analysis and financial strength of
the company and is of great importance for actual and potential investors.
Borrowing is a cheap source of funds for many companies but a highly geared company
is considered a risky investment by the potential investors because such a company has to
pay more interest on loans and dividend on preferred stock and, therefore, may have to
face problems in maintaining a good level of dividend for common stockholders during
the period of low profits.
Banks and other financial institutions reluctant to give loans to companies that are
already highly geared
6. Stock to Working capital Ratio : It is the ratio of closing stock to working capital.
Formula: Stock to Working capital Ratio = Closing stock / Working capital * 100
This ratio speaks about the amount of Working Capital which is block in inventories
(stock)
This ratio is an important indicator of a companys operation efficiency. A low value of 1
or less of inventory to working capital means that a company has high liquidity
of current asset. While it may also mean insufficient inventories. A high value inventory
to working capital ratio means that a company is carrying too much inventory in stock. It
is not favorable for management because excessive inventories can place a heavy burden
on the cash resources of a company. A key issue for a company to improve its operation
efficiency is to identify the optimum inventory levels and thus minimize the cost tied up
in inventories.
1. Gross profit ratio: This ratio indicates profit ability of the company or organization it
is expressed in the form of percentage of gross profit to net sales.
It is a popular tool to evaluate the operational performance of the business . The ratio is
computed by dividing the gross profit figure by net sales.
When gross profit ratio is expressed in percentage form, it is known as gross profit
margin or gross profit percentage. The formula of gross profit margin or percentage is
given below:
The basic components of the formula of gross profit ratio (GP ratio) are gross profit
and net sales. Gross profit is equal to net sales minus cost of goods sold. Net sales are
equal to total gross sales less returns inwards and discount allowed. The information
about gross profit and net sales is normally available from income statement of the
company.
Gross profit ratio (2014) = Rs 1250 (in crore) / Rs 11481 (in crore) * 100
= 10.88 %
Gross profit ratio (2013) = Rs 1368 (in crore) / Rs 10889 (in crore) * 100
= 12.56 %
When we compare the above gross profit ratios it indicates that the profitability of the
company in the year 2014 has decreased as compared to the profitability of the company
in the year 2013. This shows that the operational performance is getting down.
Gross profit is very important for any business. It should be sufficient to cover all
expenses and provide for profit.
There is no norm or standard to interpret gross profit ratio (GP ratio). Generally, a higher
ratio is considered better.
The ratio can be used to test the business condition by comparing it with past years ratio
and with the ratio of other companies in the industry. A consistent improvement in gross
profit ratio over the past years is the indication of continuous improvement . When the
ratio is compared with that of others in the industry, the analyst must see whether they
use the same accounting systems and practices.
2. Operating ratio: This ratio explains the relationship between operating expenses and
sales.
The basic components of the formula are operating cost and net sales. Operating cost is
equal to cost of goods sold plus operating expenses. Non-operating expenses such as
interest charges, taxes etc., are excluded from the computations
Operating ratio (2014) = R.s 10230 (in crore) / R.s 11481 (in crore) * 100
= 89.10%
Operating ratio (2013) = R.s 9520 (in crore) / R.s 10889 (in crore) * 100
= 87.42%
This ratio is used to measure the operational efficiency of the management. It shows
whether the cost component in the sales figure is within normal range. A low operating
ratio means high net profit ratio i.e., more operating profit.
The ratio should be compared: (1) with the companys past years ratio, (2) with the ratio
of other companies in the same industry. An increase in the ratio should be investigated
and brought to attention of management. The operating ratio varies from industry to
industry.
While in ACC ltd the cost component in the sales figure is not within the normal stage
which is the (+) for the company.
3. Operating net profit ratio : This ratio gives the relation between net operating profit
and sales.
Operating net profit ratio is calculated by dividing the operating net profit by sales. This ratio
helps in determining the ability of the management in running the business.
Formula: Operating net profit ratio = (Operating profit / Net sales) *100
Where, Operating profit = Gross profit - Operating Expenses
Or
Operating profit = Net sales Operating cost
Or
Operating Profit= Net sales (cost of goods sold Operating + Administrative and
office expenses + Selling and distribution exp.)
The Operating Net profit ratio of ACC Ltd can be calculated as follows:
Operating net profit ratio (2014) = R.s 1507 (in crore) / R.s 11481 * 100
= 13.12%
Operating net profit ratio (2013) = R.s 1629 (in crore) / R.s 10889 * 100
= 14.96%
When we compare the above operating net profit we can consul that the ability of the
management in running the business is getting poor as the operating net profit ratio (2014)
has decreased by 2% as compared to the operating net profit ratio (2013).
The operating profit margin ratio is a key indicator for investors and creditors to see how
businesses are supporting their operations. If companies can make enough money from their
operations to support the business, the company is usually considered more stable. On the
other hand, if a company requires both operating and non-operating income to cover the
operation expenses, it shows that the business' operating activities are not sustainable.
A higher operating margin is more favorable compared with a lower ratio because this shows
that the company is making enough money from its ongoing operations to pay for its variable
costs as well as its fixed costs.
4. Net profit ratio : This ratio gives the relationship between net profit and sales.
Formula : Net profit Ratio = Net profit After tax / Net sales *100
The Net profit ratio of ACC Ltd can be calculated as follows:
Net profit ratio (2014) = R.s 1168 (in crore) / R.s. 11481 (in crore) * 100
= 10.17%
In the year 2014 10.17% of the sales was profit.
Net profit ratio (2013) = R.s 1096 (in crore) / R.s 10889 ( in crore) * 100
= 10.06%
In the year 2013 10.06% of the sales was profit
There is no significant change in the net profit ratio of 2014 as compared to net profit
ratio of 2013. This ratio indicates that there is an efficient management of the affairs of
the business. But the profitability of the business in 2014 is same as it in 2013.
The above figures of net profit ratio show that the assets have been used profitably
during these 2 years (2013 & 2014).
5. Stock turnover ratio: This ratio indicates how many times stock is turn into sales. It is
also known as velocity ratio.
The inventory turnover ratio is an efficiency ratio that shows how effectively inventory is
managed by comparing cost of goods sold with average inventory for a period.
This ratio is important because total turnover depends on two main components of
performance. The first component is stock purchasing. If larger amounts of inventory are
purchased during the year, the company will have to sell greater amounts of inventory to
improve its turnover. If the company can't sell these greater amounts of inventory, it will
incur storage costs and other holding costs.
The second component is sales. Sales have to match inventory purchases otherwise the
inventory will not turn effectively. That's why the purchasing and sales departments must be
in tune with each other.
Inventory turnover is a measure of how efficiently a company can control its merchandise, so
it is important to have a high turn.
Formula: Stock turnover ratio = Cost of goods sold / average stock
where, average stock = (opening stock + closing stock) / 2
The stock turnover ratio of ACC Ltd can be calculated as follows:
Stock turnover ratio (2014) = R.s 10231 (in crore) / R.s 389 (in crore)
= 26.3
Stock turnover ratio (2013) = R.s 9520.82 (in crore) / R.s 386 (in crore)
= 24.66
From the above figures of the ratio we can say that
The company does not overspend by buying too much inventory and wastes resources by storing
non-salable inventory. It also shows that the company can effectively sell the inventory it buys.
This measurement also shows investors how liquid a company's inventory is. This measurement
shows how easily a company can turn its inventory into cash.
In 2014 it is 26 times that the stock had turned into sales while in 2013 it is 25
times the stock is turned into sales. This statistics shows that how efficient and
effective are the sales unit to the ACC Ltd.
Combined Ratio
1. Return on capital employed : The return on capital employed measures the proportion
of adjusted earnings to the amount of capital and debt required for a business to
function. For a company to remain in business over the long term its return on capital
employed should be higher than its cost of capital; otherwise, continuing operations
gradually reduce the earnings available to shareholders. It is commonly used to compare
the efficiency of capital usage of businesses within the same industry.
The return on capital employed is a better measurement than return on equity, because
ROCE shows how well a company is using both its equity and debt to generate a return.
It is the ratio of net profit to the capital employed by the proprietor in the business. It
expresses the profitability in the overall investments.
Formula : Return on capital employed = Net profit before interest & tax / total
net assets * 100
Where, total net assets = total assets current liabilities
The ROCE of the ACC Ltd can be calculated as follows:
ROCE (2014) = R.s 1135 (in crore) / R.s 8887.12 (in crore) * 100
= 12.77%
ROCE (2013) = R.s 1227 (in crore) / R.s 8438.25 (in crore) * 100
= 14.54%
From the above figures of ROCE (2014 & 2013) we can say that the capital usage in
2013 was more efficient than that of in the year 2014.as compared to 2014 the company
was using its equity & debts more effectively in the year 2013.
The ROCE has decreased by approx. 2% as compared to the 2013.
3. Return on equity capital and Return on equity shareholders funds: This ratio
indicates profit available to equity shareholders and return expected equity shareholder.
The amount of net income returned as a percentage of shareholders equity. Return on
equity measures a corporation's profitability by revealing how much profit a company
generates with the money shareholders have invested.
Formula: ROEC = Net profit after tax and preference dividend / equity capital * 100
Return on equity capital and return on equity shareholders funds of ACC Ltd can be
calculated as follows:
ROCE (2014) = Rs 1168 (in crore) / Rs 8236 (in crore) * 100
= 14 %
ROCE (2013) = Rs 1096 (in crore) / Rs 7825 (in crore) * 100
= 14 %
When we compare the above two ROEC i.e. of 2014 with 2013 we can consul that there
is no significant change between those ROEC. This indicates that the profit available to
equity shareholders and return expected equity shareholders (2014) is same as that of in
(2013). The profit generated by the company by investing shareholders money is 14%.
4. Earning per share: This ratio indicates earnings or returns which equity shareholder
will get per share.
The portion of a company's profit allocated to each outstanding share of common stock.
Earnings per share serves as an indicator of a company's profitability.
Earnings per share are generally considered to be the single most important variable in
determining a share's price. It is also a major component used to calculate the price-toearnings valuation ratio.
An important aspect of EPS that's often ignored is the capital that is required to
generate the earnings (net income) in the calculation. Two companies could generate
the same EPS number, but one could do so with less equity (investment) - that
company would be more efficient at using its capital to generate income and, all other
things being equal, would be a "better" company. Investors also need to be aware of
earnings manipulation that will affect the quality of the earnings number. It is important
not to rely on any one financial measure, but to use it in conjunction with statement
analysis and other measures.
Formula: Earning per share: Net profit available for equity shareholders /
No. of equity share.
The Earning per share of ACC Ltd can be calculated as follows:
Earnings per share (2014) = R.s 1168.29 (in crore) / 18, 77, 45,356
= R.s 62.22
Earnings per share (2013) = R.s 1095.76 (in crore) / 18, 77, 45,336
= R.s 58.36
Comparing the above two ratios we can consul that the earnings per share has
increased considerably which is R.s (3.86) per share. This indicates that the
companys profitability has increased.
5. Dividend Payout Ratio: It is also known as payout ratio. It measures the relationship
between the earning belonging to the ordinary shareholders and dividend paid to them.
In other words, this ratio shows the portion of profits the company decides to keep to
fund operations and the portion of profits that is given to its shareholders.
Formula: Dividend payout Ratio = E.P.S ( Earnings per share) / Dividend per share.
The dividend payout ratio of ACC Ltd can be calculated as follows:
Dividend Payout Ratio (2014) = R.s 34 / R.s 62 * 100
= 55%
Dividend Payout Ratio (2013) = R.s 30 / R.s 58 * 100
= 52%
The above Stats shows that the earning belonging to the ordinary shareholders 2014 and
the dividend paid per share are more than that of in 2013.
The portion of profits the company decided to keep to fund operations and the portion of
profits that is given to its shareholders is raised by 3%.
6. Price earnings ratio: This ratio indicates price paid by market for each rupee of earning
per share.
It is also known as price multiple ratio or earnings multiple ratios.
Generally a high P/E ratio means that investors are anticipating higher growth in the
future.
The average market P/E ratio is 20-25 times earnings.
The P/E ratio can use estimated earnings to get the forward looking P/E ratio.
Companies that are losing money do not have a P/E ratio.
Formula: Price earnings ratio = Market price of a share / Earning per share * 100
The price earnings ratio of ACC Ltd can be calculated as follows:
7. Debt service ratio: This ratio indicates the companys ability to make payment of
interest and installments of long term debt out of its net profit. In other words, this ratio
compares a company's available cash with its current interest, principle, and sinking fund
obligations.
The debt service coverage ratio is important to both creditors and investors, but creditors
most often analyze it. Since this ratio measures a firm's ability to make its current debt
obligations, current and future creditors are particularly interest in it.
Creditors not only want to know the cash position and cash flow of a company, they also
want to know how much debt it currently owes and the available cash to pay the current
and future debt.
Unlike the debt ratio, the debt service coverage ratio takes into consideration all expenses
related to debt including interest expense and other obligations like pension and sinking
fund obligation. In this way, the DSCR is more telling of a company's ability to pay its
debt than the debt ratio.
Formula: Debt service ratio = (Net profit before interest and tax + Depreciation +
Amortization) / (Interest + Principal Repayment)
The Debt service of ACC Ltd. Can be calculated as follows:
Debt service Ratio (2014) = R.s 1852.58 (in crore) / R.s 134.28 (in crore)
= R.s 13.79
Debt service Ratio (2014) = R.s 1741.48 (in crore) / R.s 134.28 (in crore)
= R.s 12.96
The above ratios indicates that the ACC Ltd.s ability to make payment off interest and
installments of long-term debt out of its profit has improved . This ensures that their
ability to fulfill its debt obligations, current and future creditors are particularly interest in
it has become strong. This Ratio will help the company to borrow funds in future needs
more efficiently.
8. Debt turnover ratio : The time required for conversion of debtors into cash is called as
debtors turnover ratios. It indicates the credit enjoyed by customer.
It's an efficiency ratio or activity ratio that measures how many times a business can turn its
accounts receivable into cash during a period. In other words, the accounts receivable
turnover ratio measures how many times a business can collect its average accounts
receivable during the year.
This ratio shows how efficient a company is at collecting its credit sales from customers.In
some ways the receivables turnover ratio can be viewed as a liquidity ratio as well.
Companies are more liquid the faster they can convert their receivables into cash
Formula: Debt turnover ratio = Net credit sales / Average debtors or Average B/R
(Conclusion)
With the help of the financial report discussed before I came to the following SWOT
Analysis of ACC Ltd.
1
2
3
4
6
7
8
9
10
11
1
People are opting for more stable structures
and intensive use of cement is taking place,
even government is spending heavily on
2 infrastructure projects. Thus, this is the right
time to fully tap these markets
Roads
are
undergoing
through
the
transformation process through which the
5 traditional method of road building will be
replaced by modern concrete roads.
(REFERENCES)
For Primary Data
1. Lokesh Jain (Sir) (Guidance).
2. ACCs 78th & 79th Annual report.
3. ACCs public journal (Latest edition)
Books referred.
1.
2.
3.
4.
www.acclimited.com
www.wikipedia.com
www.bms.co.in
www.investopedia.com
www.myaccountingcourse.com
www.accountingcoach.com