Beruflich Dokumente
Kultur Dokumente
The present project is on working capital in Tecumseh share products India ltd.
The position of the company was studied data was collected he regarding growth in assets
and liabilities. Sales working capital ratio debtors on turnout ratio, current ratio and other
ratios was calculated composition current of pass five year was collected sources and
funds statement for five years was collected. Interpreted it was fund that working capital
was increasing the begging and latter on it was the declaiming it was suggested to utilize
Page 1
CONTENTS
CHAPTER 1 INTRODUCTION 06 – 10
DATA ANALYSIS
CHAPTER 4 42 – 67
INTERPRETATIONS
CHAPTER 6 BIBOLOGRAPHY 71 – 72
Page 2
CHAPTER -1
INTRODUCTION
Page 3
INTRODUCTION
Page 4
NEED FOR THE STUDY
Financial performance can be done from the point of view of various interest groups
such as owners, management, leaders, etc.; however, here it is an analysis to understand
financial performance of TRIPL by using the technique of the ratio analysis
Page 5
OBJECTIVES OF THE STUDY
The present study has been conducted to achieve the following objectives:
To analysis and portray the existing position of TRIPL:
4. To identify the problem, if any, in the overall performance of the TRIPL and offer
suggestions.
Page 6
METHODOLOGY OF THE STUDY
With a view to achieve the objectives data and information for the study are
Primary Data:
Primary and secondary sources. The stress is however more the later.
The primary data was collected from the discussions with the concerned officers and staff
of the organization.
Secondary Data:
The secondary data was gathered from published and unpublished records
and annual reports of the company further magazines and the textbooks of financial
management and also from web sites of the company and from other sources of secondary
data.
Page 7
FRAME WORK OF THE STUDY
Page 8
LIMITATIONS OF THE STUDY
• The major limitation of the project under study was time. Since it was to be
completed within a short period of time, which is not sufficient to undertake a
comprehensive study.
• Since the financial matters are sensitive in nature the same could not acquired
easily.
Page 9
CHAPTER – 2
REVIEW OF LITERATURE
Page 10
What is Working Capital?
Firms need cash to pay for all their day-to-day activities. They have to pay
wages, pay for raw materials, pay bills and so on. The money available to them to do this
is known as the firm’s working capital. The main sources of working capital are the
current assets as these are the short-term assets that the firm can use to generate cash.
However, the firm also has current liabilities and so these have to be taken account of
when working out how much working capital a firm has at its disposal.
The working capital is an important part of the top half of the firm's balance
sheet. It is vital to a business to have sufficient working capital to meet all its
requirements. Many businesses have gone under, not because they were unprofitable, but
because they suffered from shortages of working capital.
Page 11
Working Capital Cycle:
Cash flows in a cycle into, around and out of a business. It is the business's life
blood and every manager's primary task is to help keep it flowing and to use the cash flow
to generate profits. If a business is operating profitably, then it should, in theory, generate
cash surpluses. If it doesn't generate surpluses, the business will eventually run out of cash
and expire.
The faster a business expands the more cash it will need for working capital and
investment. The cheapest and best sources of cash exist as working capital right within
business. Good management of working capital will generate cash will help improve
profits and reduce risks. Bear in mind that the cost of providing credit to customers and
holding stocks can represent a substantial proportion of a firm's total profits.
There are two elements in the business cycle that absorb cash - Inventory (stocks
and work-in-progress) and Receivables (debtors owing you money). The main sources of
cash are Payables (your creditors) and Equity and Loans.
Page 12
Each component of working capital (namely inventory, receivables
and payables) has two dimensions: TIME and MONEY. When it comes to managing
working capital - TIME IS MONEY. If you can get money to move faster around
the cycle (e.g. collect monies due from debtors more quickly) or reduce the amount
of money tied up (e.g. reduce inventory levels relative to sales), the business will
generate more cash or it will need to borrow less money to fund working capital. As a
consequence, you could reduce the cost of bank interest or you'll have additional free
money available to support additional sales growth or investment. Similarly, if you
can negotiate improved terms with suppliers e.g. get longer credit or an increased
credit limit; you effectively create free finance to help fund future sales.
It can be tempting to pay cash, if available, for fixed assets e.g. computers,
plant, vehicles etc. If you do pay cash, remember that this is now longer available for
working capital. Therefore, if cash is tight, consider other ways of financing capital
investment - loans, equity, leasing etc. Similarly, if you pay dividends or increase
drawings, these are cash outflows and, like water flowing down a plughole, they remove
liquidity from the business.
There are three types of working capital, Gross working capital, Net
working capital and fixed working capital.
1. Gross Working Capital:
It refers to the firms investment in current assets i.e., mainly
stock, debtors, bills receivables and cash. This is also known as ‘Current capital
concept’ or ‘Circulating capital concept’. It is represented by the sum total of the
current assets of the enterprise. It is known as Circulating capital’ because current
assets of a company are changed from one form to another, for e.g. from cash to
inventories, inventories to receivable to cash.
The Gross capital concept focuses attention on two aspects of current
assets.
Page 13
Management:
A). Optimum investment in current assets and
B). Financing of current assets.
The gross capital concept takes into consideration that: every increase in the
funds of the enterprise would increase its working capital.
This concept is more useful in determining the rate of return on
investments in working capital.
2. Networking Capital:
It is Excess of Current Assets over Current Liabilities.
Alternatively it is that portion of the firm’s current assets, which is financed by
long-term funds.
Net working capital being the difference between current assets and current
liabilities is quantitative concepts.
• It indicates the liquidity position of the firm.
• Suggests the extent to which working capital needs may be financed by
permanent sources of funds.
Page 14
Types of Working Capital:
Depending upon the nature of the funds blocked, working capital can
be of two types
1. PERMANENT OR REGULAR WORKING CAPITAL
2. VARIABLE WORKING CAPITAL
It Is Of Two Kinds:
At its inception and during the formation period of its operations, a company
must have enough cash funds to meet its obligations. In the initial year it as revenues may
not be regular and adequate credit arrangements may not be available from banks,
financial institutions, etc till it has established its credit standing, credit may have to be
granted on sales to attract the customers.
Page 15
B). Regular Working Capital:
This working capital required over and above the permanent working
capital depends upon changes in production and sales are called fluctuating or variable
working capital or temporary working capital. There may be changes either increase or
decrease in working capital. Many the variable working capital required in season
dependent.
Those are:
Page 16
A. Seasonal working capital:
The amount to be blocked due to seasonal nature of industry. Examples are
package tours and summer tours. Obviously it refers to financial requirement that cope up
during that particular season. Beyond their initial and regular circulating capital most
business will require at stated intervals a large amount of current assets to fill the demands
of the seasonal busy periods.
Current Assets
Current Liabilities
Page 17
Current Assets:
Current Assets are those, which can be converted into cash with one year
without affecting the operations of the firm.
In the management of working capital, two characteristics of current assets must be borne
in mind:
1. Short life span
2. Swift transformation into other asset forms.
The life span of current assets depends upon the time required in the activities
of procurement, production, and sales.
Page 18
Current Liabilities:
Current Liabilities are those, which are expected to fall due or mature
for payment in a short period not exceeding a year and represent short term sources of
funds.
Page 19
e) Any other payment due within one year
There are no hard and past rules for determining working capital of the
firm. There are several factors which influence working capital need of the firm and the
factors may change from time to time. The following are the factors that generally
influence the working capital requirement of firm.
a. Nature & size of the business
b. Trading & service orient firms have very small investment in fixed assets,
but require a large sum of money to be invested in working capital.
Manufacturing business requires much working capital but it also depends
nature of business.
Page 20
Revenue Growth:
The working capital requirement of the firm increase as it revenue
grow. But to establish a direct relationship between volume of revenue and
working capital requires is difficult. Practically current assets will have to employ
before revenue growth takes place. It is therefore necessary to make advance
planning of working capital requirement for a firm on a continuous basis.
Demand Condition:
Many firms are seasonal in nature and cyclical fluctuations in
demand for their products and services. These business variations effect the
working capital requirement i.e., temporary requirement of working capital of the
firm. Under the boom conditions the firm requires more working capital. As they
will invest huge funds infixed assets. Seasonal fluctuations i.e., peek season
demand in more resources a in production, in certain month, will also effect
working capital requirement. Therefore financial arrangements for seasonal
working capital requirement can be made in advance. The financial plan should be
flexible enough to take care of some abrupt seasonal fluctuation.
Page 21
Firm Credit Policy:
Every firm must allowed credit to its customers. The credit period
depends upon the norms of the industry and market conditions. Effect the credit
policy i.e. credit to customers allowed after properly accessing the credit worthily
ness of the customers and firms collections will maintain the level of book debts
which anti effect the working capital of the company.
11 CURRENT RATIO:
Current Assets include cash and those assets, which can be converted into cash
within a year, such as marketable securities, debtors, and inventories. Prepaid expenses
are also included in current assets as they represent the payments that will not be made by
the firm in the future. All obligations maturing within a year are included in current
liabilities. Current liabilities include creditors, bills payable accrued expenses, short-term
bank loan, income tax liability, long-term debt5, maturing in the current year.
The current ratio is a measure of firm’s short-term solvency. it indicates the availability
of current assets in rupees for every one rupee of current liability. A ratio of greater that
one means that the firm has more current assets than current claims against them.
Page 22
11 Quick Ratio:
This ratio expresses the relation between the cost of goods sold during a
given period and the average amount of inventory outstanding during a period. The
formula for these ratios is as follows:
Page 23
Inventory turnover ratio may also be calculated by making use of the
following formulation.
Inventory turnover indicates the velocity with which goods move through
the business. It gives the rate at which inventories are converted into sales and then into
cash. Thus it helps to measure the liquidity of the firm. A high ratio indicates quick
movement of inventories and the efficiency of inventory control. A low ratio, on the other
hand, indicates existence of slow moving and obsolete stocks.
This ratio express the relationship between net credit sales of affirm and its
trade debtor’s bills receivable there by indicates the rate at which book debts are
converted into cash. In other words, it shows how many days credit is outstanding by
debtors or the time taken to collect the debts.
“Debt collection period = Number of working days in a year /debtors turnover ratio”
The debtor’s turnover ratio or the average collection period should be compared
with the period of credit allowed to judge the efficiency of the collection department. As a
rule of thumb, the average collection period should no exceed 11/2 times the credit
period.
Page 24
Sources of Working Capital:
Issue of Share:
Rising of funds by issue of shares has certain distinct edges over others
sources, especially borrowed capital. Once procure it is not refundable except in cash of
liquidation and does not create any changes on the assets of the company .so it is
advantages for affirm to finance its fixed working capital out of proceeds of the issuing of
shares.
Page 25
form of increased relation. Similar advantages are also accrued if working capital is
financed by long term borrowing.
Retention:
Retention in the form of general reserve and or credit balance of profit and loss
account may also be used to finance fixed working capital.
For firms, which are in seasonal character in their business a large amount of
working capital, is required for holding inventory in peak period. But as soon as peak
period is over, their working capital becomes idle. So such firms may not prefer to finance
working capital from long-term sources. They may find it convenient to meet working
capital from short-term sources may find it convenient to meet their working capital from
short-term sources as follows
Cash Credit:
Discount of Bills:
Banks discount the bills raised on the buyers of companies’ goods. This
facility helps in realizing funds without wasting for the credit period to get over.
Bank Guarantees:
Page 26
Determination of Working Capital:
3. Competitive forces.
6. Credit terms
7. Dividend policy
8. Production policy
11. Infrastructure the abysmal economic and physical infrastructure in India also
effects to working capital needs adversely prolonging the operating cycle
Page 27
the other departments these division of responsibilities makes a coordinate approach
to working capital management.
Between the profitability of net current assets employed and the ability to pay
current liabilities as there fall due. Working capital management includes
1. Cash management
2. Receivable management
3. Inventory management
Page 28
INDUSTRIES PROFILE
REFRIGERATIONCOMPRESSOR
And motor assembly is directly fitted in the same shell, and where the shell is
sealed by means of welding. Rolling piston and sliding vane are the main types of rotary
compressors.
In reciprocating compressors, a connecting rod is used to convert the rotary
movement of the crankshaft to the reciprocating movement of the piston. The piston
slides, in a cylinder to compress the refrigerant gas. When the difference between
condensing temperature and evaporating temperature is high, the pressure ratio for
compression also becomes high and conducting compression in two stages becomes
desirable. A screw compressor is a positive displacement rotary machine. Depending
upon mountings, there are two types viz. vertical and horizontal screw compressors.
Page 29
Depending upon the number of screws, there are mono- screw and twin-screw
compressors.
Page 30
of chlorofluorocarbons (CFCs) have resulted in a large number of countries signing the
Montreal Convention, according to which the developed countries have to phase out use
of R-ll, R-12, R-113, R-114, R-115, R-13, R-lll, R-112, R- 211, R-212, R-213, R-214, R-
215, R-216 and R-217 by the year 2000, and developing countries by the year 2015.,
The uses of new CFCs which are ozone friendly and are under development
at present necessitate modifications in compressor designs in some cases. They may also
affect the energy efficiency of compressors also. As regards the compressor type wise
development; the reciprocating compressors were the pioneers, followed by, centrifugal,
rotary and screw compressors. Among these types, the reciprocating compressors have
almost reached their technological development limits. Regarding the future trend, scroll
and eccentric cam compressors are being developed in advanced countries.
Page 31
vii) Voltas Ltd., Bombay & Warora (Maharashtra) - Hermetic, Semi- hermetic and
Open type compressors.
viii) Kirloskar Pneumatic Co. Ltd., Pune (Maharashtra) – Open type compressors.
ix) Vulcan Laval Ltd., Satara (Maharashtra) - Open type compressors.
x) Frick India Ltd., Faridabad (Haryana) - Open type compressors.
xi) Air Control & Chemical Engineering Co. Ltd., Nandej (Gujarat) - Open type
compressors.
xii) Utility Engineers (India) Ltd., Dharuhera (Haryana) – Open type and Semi-
hermetic compressors.
xiii) Blue Star Ltd., Bombay (Maharashtra) - Open type compressors.
xiv) Batliboi & Co., Udhna (Gujarat) compressors.Semi-hermetic
Page 32
c) Installed Capacity and Its Utilization:
At present, the total licensed capacity of these companies is 13,87,250
Nos. per annum, whereas the total installed capacity is 10,22,170 Nos. As regards the
utilization of installed capacity, the industry presents an unbalanced picture for different
types of compressors as shown in the following table.
Utilization of capacity
(In Numbers)
Total
Total
Installed Capacity
Compressor type Production
capacity Utilization
(1985-86)
(1985-86)
Air-conditioning
compressors for 10,000 25,000 40%
automobile
Hermetic
7,78,614 8,81,000 88.4%
Compressors
Open type and
Semi hermetic
2,444 15,440 15.8%
compressors
(all varieties)
Page 33
d) Financial Status and Scale of Operation:
Most manufacturers are multi-product companies producing compressors as
one of their products: hence the data of separate investment and costs for compressors vis-
a-vis income is not available. The financial health of a company as a whole has, therefore,
been studied. It was observed that all companies, except ACCEL, are making profit.
ACCEL had been making losses for some years and it has been taken over by Best &
Crompton Ltd., since 1986 and is under rehabilitation. Amongst the companies, Frick
India Ltd., Vulcan Laval Ltd., Blue Star Ltd., and Kelvinator of India show sound
financial health with the return on capital employed is consistently above 10% and return
on share capital above 35%.
Page 34
TECHNOLOGICAL STATUS OF INDIAN INDUSTRY
a) Sources of Technology:
Since the beginning of the refrigeration industry in India, refrigeration
compressors have been manufactured with foreign technical collaboration. Even today,
most of the established manufacturers continue to enter into fresh foreign collaborations
for producing new types of compressors or for updating and expanding the present range.
The only notable exception in this regard is Godrej & Boyce Mfg. Co. Ltd. which has
developed a hermetic compressor for its refrigerator entirely with its own research and
development. .
There is no example of technology transfer among Indian manufacturers.
Moreover, collaborations with the same foreign companies have been concluded at
different times for updating or manufacturing new types of compressors. All this goes to
show that there is hardly any original design and development work undertaken in India;
or, whatever has been attempted so far has not met with much success. The R&D effort in
India is mainly aimed at indigenization of the compressors as per the collaborator's
specifications and according to the phased manufacturing program.
Page 35
iv) Previous trading relations i.e. the Indian company importing the collaborator's
compressor for use in own products or projects
v) Availability of collaborator for collaboration in India.
There are three companies, namely, Sanden Vikas (India) Ltd., Kelvinator of
India Ltd. and Frick India Ltd., in which there is a financial participation of the
collaborator in addition to technical collaboration
Page 36
capacities in the range by making suitable dimensional changes. No manufacturer has
designed a compressor on his own except Godrej & Boyce.
i) The low volume of turnover of business does not permit sizeable investment in
original research.
ii) It is faster to update technology through collaboration than through own research
Page 37
CHAPTER-3
COMPANY PROFILE
Page 38
PROFILE OF TECUMSEH PRODUCTS INDIA
Organization Profile:
Tecumseh Products India private Limited is an ISO 14001 and 9001
certified American based multination company, with as core expertise in manufacturing
hermitically sealed compressors. Tecumseh India is a 100% subsidiary to Tecumseh
Products Company (TPC) USA, which the world’s only full line independent
manufacturer of compressors. TPC has 29 manufacturing locations in four continents. In
India the company has 20 sales offices and in extensive networks of over 200 dealers and
more than 600 registered small-scale manufacturers.
Tecumseh India is the preferred supplier to the who’s who of the AC &
R Industry in India and in the Middle Ease, SAARC courtiers. The company was
originally established and registered in 1963 under the name of the Usha Refrigeration
Industries Limited (URIL) started in 1963. URIL manufactured compressors for water
coolers, air coolers and air conditioners, Lala Charath Ramji who was from a renowned
industrial family of DC and Ceremonial Group of Companies started URIL.
In 1970 the URIL was changed to C. Shriram Refrigerations Ltd., and
the business was also diversified towards manufacturing of diesel engines and water
coolers. Sriram Industries played a great role in the field and captured more than 50%
markets shares in India. Shriram Industries also kept its hands in international trade and
were successful in exporting their products to the neighboring countries, Nepal and
Bangladesh.
In 1980 Lala Charath Ramji son Mr. Siddharth C Shriram became the
chairman cum Managing Director of the Company. The period was sea change in
industrial policy, which resulted in a great change in the industrial sector.
Page 39
In the process for survival, Shriram went to Tech collaboration with
Westing House US and was named as Siel Compressors. Siel compressors were the first
Indian company to manufacture compressor. Later Westing House stopped manufacturing
compressors and Siel went into technological collaboration with Tecumseh Products
Company USA in1988. Tecumseh means ‘Crouching Panther’ derived from chief of the
Shawnee Tribe (1768 – 1813). It started its operations to offer new state of AW series to
Indian customer. Subsequently Tecumseh Products Company took over Siel group in
1997 and Siel Group became 100% subsidiary to Tecumseh Products Company. As soon
as Tecumseh took over the company its stopped manufacturing water coolers restricted its
products to CFA / hermitically sealed compressors.
Tecumseh Products Company invested $80 million in Indian operation
known as Tecumseh Products India Pvt. Ltd (TRIPL). TRIPL has two states of art
manufacturing facilities at Hyderabad, Andhra Pradesh and Ballabgarh, Haryana with a
CADEM Center at the Hyderabad plant to meet global engineering needs.
TRIPL has gained core expertise in Research and Development, AW
assembly as a AW machine shop such that it acquired a lion’s share of the Indian
compressor market by gaining a 50% share.
Hyderabad Plant:
The Hyderabad plant is on a sprawling 54-acre land at the Balanagar
Industrial belt 15 km. Away from Hyderabad city on the highway line going towards
HMT Ltd Nassau road. At Hyderabad plant TRIPL manufacturers Air conditioners, from
1200 BTU to 60000 BTU and compressors for deep freezers, bottle cooler and water
coolers which are considered to be world’s No. 1 in the 150 million compressor market a
year.
The Hyderabad Plant has a capacity of manufacturing more than 3000
units per day. The Hyderabad has a technology development center with full Research and
Page 40
Development facility. The plant is also supported by two service vendors: AW service
center and Mc Service center.
The Hyderabad plant has 6 regional offices among which four offices are
at the Metro cities; Delhi, Mumbai, Kolkata and Chennai and remaining two are at
Ahmedabad and Secunderabad. Besides these there are branch offices and depots
located in prime cities across the country. The Hyderabad plant also has a network of
about 177 dealers across the nation and are proffered Suppliers to key original equipment
manufacturers (OEM’s) like LG, Voltas, Bluster, Gore, Videocon, Fodders, Matrix,
Hitachi, etc.,
TRIPL, Hyderabad plant was successful in getting the ISO 9001
certification for maintaining quality of the compressors in 1994 and for the Eco friendly
environment maintenance the company has got ISO 14001 certification
The Management has started development activities in the following areas:
• Tree Plantation
• Rain Water Harvesting is to increase the ground water level and TRIPL has the
distinction of being the first organization in thus record.
• Vermi Culture is the process of utilizing the canteen food wastage for converting
into natural manner.
Page 41
Department of TRIPL:
• Accounts Department
• A W Press Shop
• A W Machine Shop
• Service Center
• Dispensary
Page 42
• 232 staff
• 362 workers
Ballabgarh Plants:
At Ballabgarh, Haryana TRIPL has invested Rs. 200 crores for manufacturing
if Non – CFC Compressors. The Ballabgarh Plant is one of the best compressors
manufacturing unit in Asia. The plant is extended on 21 – acre land on the Delhi – Matura
National high way. The plant has a capacity to manufacture 25000 units per month.
5 – S Philosophies:
Tecumseh encourages its employees to follow these philosophies, which is the
Japanese way of working.
1) SERI(Sorting Out):
a. Look around your work area and ask yourself “Is it really necessary for all items
to be there? “
c. Re-work there – workable items and dispose off the rejected items
a. Items must be place in prefixed locations so that they are accessible and can be
easily use
Page 43
3) SEISO (Spic and Span):
a. A clean work place properly selected with a proper arrangement will soon become
dirty if SEIRI, SEITON and SEISO are not practiced regularly
b. To achieve serene atmosphere the three steps of SEIRI, SEITON and SEISO
should be continuously repeated
c. We would keep our area of work neat and clean including your own attire
The company pays a incentives of Rs.75 per month to its employee for
following these 5 – S philosophies.
ADVANTAGES OF 5’S:
By thoroughly enforcing 5-8 in each work area.
• Operations can be performed without error proceeding in, well-regulated fashion,
resulting in fewer defective items. Thereby increasing the overall quality of
product.
Page 44
• Operations can be performed safely and comfortably, reducing the chances of
accidents.
• Machinery and equipment can be carefully maintained, reducing the number of
breakdowns.
• Operations can be performed efficiently, eliminating waste thereby
increasing the efficiency and productivity.
• Creativity club
Page 45
• Open / House communication meetings
VISION:
It is our goal to be the global leader in all of the markets in which we choose to
participate. We will pursue disruptive technologies to redefine our products.
MISSION:
• We will leverage our global expertise in mechanical, electrical, fluid handling,
related components and services to provide comprehensive solutions for our
customers needs – compressors, engines, electric motors, pumps, electronics, and
controls.
• We will be best in class and the most effective producer by utilizing the principles
of TQM, 6 sigma and lean.
• Our organization will modify itself in response to change in environment at a pace
and amount of change that can be made without eliminating or impeding our
ongoing effectiveness.
• Incisive, continuous strategic thinking will be well communicated and shared by
the organization.
Page 46
• Hyderabad plant was awarded the commendation in safety, health & SHE
conducted by CII Chennai.
• Hyderabad plant achieved the GREENTECH ENVIRONMENT
EXCELLENCE GOLD AWARD in the countrywide competition among the
engineering achievement in environment management.
Product Range:
Refrigerator Compressors.
Air-Conditioning Compressors.
Condensing units.
Page 47
Competitors Analysis:
In India TRIPL has four man competitors viz., Kirloskar, Volts,
Bluestar and Carrier Air Con Ltd. TRIPL is the market leader with an overall 50% market
share impressed in terms of valued. In this segment of Air-condition compressor, it has
stiff competition with Kirloskar Copeland. The other manufacturers i.e., Carrier Air con is
looking for divestment of their compressor division as a part of their comeback strategy
they have been on a downside since 1999 it has also delisted its share during their period.
Page 48
industrial chillers and water coolers. The estimated market size in India being RS.25
Crores.
CHAPTER - 4
DATA ANALYSIS
Page 49
DATA & DATA ANALYSIS
Size and growth of current assets and liabilities and Net working capital
of TRIPL during the period 2005-2006 to 2009-2010.
W.C (%)
2006 1500977 100 862668 100 638301 100
Page 50
2009 2150110 143.24 1359165 157 790945 123
0
2005-2009 Years
Page 51
(All amounts are in thousands)
Networking
Year Sales Ratio
Capital
Page 52
Sales To Working CapitalRatio
10
9
8
7
6
5
4
s R
tio
a
3 Ratio
2
1
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
years
Interpretation:
From the above table, it is observed that the TRIPL’s debtor’s turnover ratio
shows a good sign. The company noted a maximum ratio of 8.77 in the year 2009 – 2010
and the minimum ratio of 3.69 in the year of 2007 -08.
Turnover Ratio:
Debtors Turnover Ratio expresses the relationship between debtors and sales.
A high Debtors Turnover Ratio or low Debt collection period is indicative of sound credit
management policy.
Page 53
2005-2006 to 2009-2010
Page 54
10
9
8
7
6
Ratio
5 Ratio
4
3
2
1
0
2005-06 2006-07 2007-08 2008-09 2009-10
years
Interpretation:
From the above table, it is observed that the TRIPL’s debtor’s turnover ratio
shows a good sign. The company noted a maximum ratio of 9.34 in the year 2009 – 2010
and the minimum ratio of 4.46 in the year of 2006 -07.
If we observed the above table the ratio is increasing from 4.46 in the year
2006-2007 to 9.34 in the year 2009-10 in the year but it is decreased to 4.46 in the year
2006-2007. It shows a good sign for the company.
Page 55
Current Ratio:
It is the ratio of the current assets current liabilities this ratio is used to know the
company’s ability to meet its current obligations. The standard norm for the current ratio
is 2:1
“Current ratio = current Assets / Current liabilities.”
Page 56
current ratio
2.5
1.5
tio
ra
1
Ratio
0.5
Interpretation:
It is observed that the TRIPL’s current ratioowing a increasing trend;
the company’s liquidity position is satisfactory
The current ratio increased slightly up to 2007. But in 2008 it declined because
of increase in current liabilities, and then it started to decrease further in2008 as 1.40. if
the company maintains to increase the ratio it can meet obligations.
Quick Ratio:
Quick ratio is relation between quick assets and current liabilities. The term
quick assets, which can be converted into cash with a short notice. This
category also includes cash bank balances short – term investments and
receivables.
“Quick ratio = Quick Assets / current liabilities”
Page 57
Table showing quick ratio of TRIPL during the period
2004 - 2005 to 2008 – 2009
(All amounts are in thousands)
Current
Year Current Assets Ratio
Liabilities
2004 – 2005 870459 862668 1.01
quick Ratio
1.2
0.8
0.6 Ratio
tio
ra
0.4
0.2
0
2004-2005 2005-2006 2006-2007 2007-2008 2008-2009
years
INTERPRETION:
Page 58
It is observed from the table that the TRIPL’s Quick Ratio is satisfactory.
The company has noted a maximum ratio of 1.01 in the year of 2004 –
2005.And also the company has noted a maximum ratio of 0.74 in the year
of 2007 – 2008.
Except the 2004 year, the remaining is below the standard of the norm 1:1.
But we observed the ratio of the company, it is decreasing gradually. so it is
a bad sign for the company.
Page 59
Composition of current Assets
(all the amounts are in thousands)
Page 60
Particulars 2004 – 2005 – 2006 – 2007 – 2008 – Avg.
05 06 07 08 09
Invento
48
ry 630518 765380 1250752 1144247 926645
.16
Sundry 30
708107 656472 568707 316288 523360
Debtors .17
Cash and
56675 35502 25034 58827 17636 4.11
Bank
Loans &
105677 29032 93380 192467 204545
Advances 6.38
Page 61
Composition Of Current Asset
4500000
4000000
3500000
3000000
2500000 Total
Other current Assets
100 Rs
2000000
Cash and Bank
1500000
Inventory
1000000
500000
-500000
2004-2005 2005-2006 2006-2007 2007-2008 2008-2009 years
INTERPRETATION
From the above table, it is observed that the compos ion of inventory shows a
good sign. The company noted a maximum ratio of 54.2% in the year 2006 –
2007 and the minimum ratio of 42% in the year of 2004 -05.
From the above table, it is observed that the compos ion of sundry debtors
shows a good sign. The company noted a maximum ratio of 38.87% in the
year 2005 – 2006 and the minimum ratio of 14.71% in the year of 2007 -08.
Page 62
From the above table, it is observed that the compos ion of cash at bank
shows a good sign. The company noted a maximum ratio of 3.77% in the
year 2004 – 2005 and the minimum ratio of 1.08% in the year of 2006 -07.
From the above table, it is observed that the compos ion of loans and
advantages shows a good sign. The company noted a maximum ratio of
10.62% in the year 2008 – 2009 and the minimum ratio of 1.71% in the year
of 2005 -06.
From the above table, it is observed that the compos ion of other current
assets shows a good sign. The company noted a maximum ratio of 339086
in the year 2008 – 2009 and the minimum ratio of 202347 in the year of 2005
-06.
Page 63
The nature of Income which is a focus of the income statement can be well
understood if business is taken as an organization that uses “Input” to
produce “Output”. The output of the goods and services that the business
provides to its customers. The values of these outputs are the goods and
services that the business provides to its customers. The values of these
outputs art the amounts paid by the customers for them. These amounts are
called “revenues” in the accounting. The inputs are the economic resources
used by the business in providing these goods and services. These are termed
“expenses” in accounting
Statements of profit & loss for the year ended Dec 31, 2005
(All amount in thousands of rupees)
Schedul
PARTICULARS 2004 2005
e
INCOMES
Page 64
2,047,59
TOTAL(A) 7 2,936,810
EXPENDITURES
1,232,97
Material costs 14 1 1,737,661
decrease/increase in stock 15 (93,224) (28,949)
excise duty on stocks, scrap sales
etc., 29,236 32,655
employee costs 16 426,585 482,580
manufacturing and other expenses 17 314,637 382,604
Depreciation 157,225 143,832
Interest 18 24,758 25,793
miscellaneous expenditure written
off 5,300 2,759
2,097,48
TOTAL(B) 8 2,778,935
(470,185
Profit & loss a/c end of the year ) (358,625)
Earnings per share basic & diluted 5.60
Statements of profit & loss for the year ended Dec 31, 2006
(All amounts in thousands of rupees)
Schedul
PARTICULARS 2005 2006
e
Page 65
INCOMES
EXPENDITURES
1,737,66 2,219,60
Material costs 14 1 1
decrease/increase in stock 15 (28,949) (59,818)
excise duty on stocks, scrap sales etc., 32,655 1,933
employee costs 16 482,580 588,770
manufacturing and other expenses 17 382,604 378,026
Depreciation 143,832 174,202
Interest 18 25,793 44,428
miscellaneous expenditure written off 2,759 ----
2,778,93 3,347,14
TOTAL(B) 5 2
(358,625
Profit & loss a/c end of the year ) (342,037)
Earning per share basic & diluted 5.60 0.80
Statements of profit & loss for the year ended Dec 31, 2007
(All amounts in thousands of rupees)
Schedul
PARTICULARS 2006 2007
e
INCOMES
EXPENDITURES
2,219,60 3,387,64
Material costs 14 1 5
decrease/increase in stock 15 -59,818 -315,934
excise duty on stocks, scrap sales etc., 1,933 17,657
employee costs 16 588,770 668,065
manufacturing and other expenses 17 378,026 446,527
Depreciation 174,202 208,101
Interest 18 44,428 36,532
Page 67
miscellaneous expenditure written off ----- ------
3,347,14 4,448,59
TOTAL(B) 2 3
(342,037
Profit & loss a/c end of the year ) (375,790)
Earnings per share basic & diluted 0.80 1.55
Statements of profit & loss for the year ended Dec 31, 2008
(All amounts in thousands of rupees)
Schedul
PARTICULARS 2007 2008
e
INCOMES
Page 68
4,418,61 4,175,39
TOTAL(A) 9 2
EXPENDITURES
3,387,64 2,828,10
Material costs 14 5 4
decrease/increase in stock 15 -315,934 186,135
excise duty on stocks, scrap sales etc., 17,657 10,414
612,4
employee costs 16 668,065 67
manufacturing and other expenses 17 446,527 508,751
Depreciation 208,101 240,224
Interest 18 36,532 69,032
miscellaneous expenditure written off
4,448,59 4,455,12
TOTAL(B) 3 7
(375,790
Profit & loss a/c end of the year ) (667,581)
Earning per share basic & diluted 1.55 13.25
Statements of profit & loss for the year ended Dec 31, 2009
(All amounts in thousands of rupees)
Schedul
PARTICULARS 2008 2009
e
Page 69
INCOMES
EXPENDITURES
2,828,10
Material costs 14 4 3,722,053
decrease/increase in stock 15 186,135 88,800
excise duty on stocks, scrap sales etc., 10,414 25,085
employee costs 16 612,467 685,159
manufacturing and other expenses 17 508,751 466,859
Depreciation 240,224 292,689
Interest 18 69,032 133,955
miscellaneous expenditure written off
4,455,12
TOTAL(B) 7 5,414,600
(279,735 (573,235
Profit before tax(A-B) ) )
Provision for taxation
current taxation (4000) ----
fringe benefit tax (8056) (7,355)
(291,791
Net profit for the year ) (580,590)
Page 70
(375,790
Profit & loss a/c beginning of the year ) (667,581)
(667,581 (1,248,171
Profit & loss a/c end of the year ) )
Earnings per share basic & diluted 13.25 26.37
Balance sheet
The important distinct an income statement and balance sheet is that the
income statement is for a period while balance which is for a particular date.
Income statement is therefore a flow report, as contrasted with the balance
sheet which is a static report
The comparative balance sheet analysis is the study of the same items, group
of items and computed items in two or more balance sheets of the same
enterprise on different dates. The changes in periodic balance sheet items
reflect the conduct of a business. The changes can be observed by
comparison of the balance sheet at the beginning and at the end of a period
and these changes can help in informing an opinion about the progress of and
enterprise.
Page 71
Balance Sheet of Tecumseh Products India Pvt. Ltd.
APPLICATION OF FUNDS
Fixed Assets
18946 19786
Gross block 4 28 83985 4
44631 58883 14252
LESS: Accumulated Depreciation 3 6 3 32
14483 13897 -
Net Block 30 92 58538 4
24863 21224 58
ADD: Capital Work in progress 3693 9 6 3
(including Capital Advances), Net 10
Page 72
10
Fixed Assets held for disposal 856 0 -856 0
14855 16384 15685
(D) 79 31 2 10
Investments
(E) 1040 1040 0 0
Deferred Tax Asset-Net 10
(F) 0 97432 97432 0
Current Assets, Loans and Advances
56163 63051
Inventories 0 8 68888 12
38777 70810 32033
Sundry Debtors 1 7 6 83
12
Cash and bank balances 24837 56675 31838 8
10314 10567
Loan and Advances 0 7 2537 2
other current Assets
10773 15009 42359
(G) 78 77 9 39
Less: Current Liabilities and Provisions
61449 80914 19464
Current Liabilities 8 5 7 32
Provisions 46723 53523 6800 15
66122 86266 20144
(H) 1 8 7 30
Net Current Assets 41705 63830 22125
(G - H) = (I) 3 9 6 53
10
Miscellaneous Expenditure (written off) 2759 0 -2759 0
-
Profit and Loss Account 47018 35862 11156
(J) 5 5 0 24
Total 23757 27338 35811
15
(D+E+F+I+J) 20 37 7
Interpretation (2004-2005):
Page 73
1. The comparative balance sheet of the company during the year 2004-
2005 records that the current assets have increased by 423599
thousands i.e.,39%
2. Because of increase in current assets we can say that the short – term
solvency of the company is good.
Page 74
Advance share Application Amount
23529 24643 11146
(A) 28 89 1 5
Loan Funds
20090 13617 - -
Secured Loans 9 9 64730 32
18000 29310 11310
Unsecured Loans 0 1 1 63
38090 42928
(B) 9 0 48371 13
27338 28936 15983
(A +B) = ( C ) 37 69 2 6
APPLICATION OF FUNDS
Fixed Assets
19786 24018 42325
Gross block 28 84 6 21
58883 76365 17481
LESS: Accumulated Depreciation 6 2 6 30
13897 16382 24844
Net Block 92 32 0 18
24863 19737 -
ADD: Capital Work in progress 9 4 51265 21
16384 18356 19715
(including Capital Advances), Net 31 06 5 12
Fixed Assets held for disposal 0 0 0
16384 18356 19717
(D) 31 06 5 12
Investments -
(E) 1040 40 -1000 96
Deferred Tax Asset-Net - -
(F) 97432 56461 40971 42
Current Assets, Loans and Advances
63051 76538 13486
Inventories 8 0 2 21
70810 65647 -
Sundry Debtors 7 2 51635 -7
- -
Cash and bank balances 50675 35502 15173 31
Page 75
10567 23137 12570 11
Loan and Advances 7 9 2 8
other current Assets 0 0 0 0
15009 16887 18775 -
(G) 77 33 6 13
Less: Current Liabilities and Provisions
80914 90402
Current Liabilities 5 5 94880 12
12518 13
Provisions 53523 3 71660 4
86266 10292 16654
(H) 8 08 0 19
Net Current Assets 63830 65952
(G - H) = (I) 9 5 21216 3
Miscellaneous Expenditure (written off)
Profit and Loss Account 35862 34203 -
(J) 5 7 16588 -5
Total 27338 28936 15983
6
(D+E+F+I+J) 37 69 2
Interpretation (2005-2006)
1. The comparative balance sheet of the company during the years 2005-
2006 records that the current assets have increased by 187756
thousands i.e.,13%
2. Because of increase in current assets we can say that the short – term
solvency of the company is good.
Page 76
6. There is an increase in working capital of 212216 thousands when
compared to the previous year. So we can say that the financial
position of the company is good
Page 77
APPLICATION OF FUNDS
Fixed Assets
24018 27337 33182
Gross block 84 11 7 14
76365 96481 20116
LESS: Accumulated Depreciation 2 9 7 26
16382 17688 13066
Net Block 32 92 0 8
-
19737 10977 -
ADD: Capital Work in progress 4 87601 3 56
18356 18564
(including Capital Advances), Net 06 93 20887 1
Fixed Assets held for disposal 0 1081 1081
18356 18575
(D) 06 74 21968 1
Investments
(E) 40 40 0 0
Deferred Tax Asset-Net
(F) 56461 52682 -3779 7
Current Assets, Loans and Advances
76538 12507 48537
Inventories 0 52 2 63
65647 56870 - -
Sundry Debtors 2 7 87765 13
- -
Cash and bank balances 35502 25034 10468 29
20234 36973 16738
Loan and Advances 7 1 4 83
22
other current Assets 29032 93380 64348 2
16887 23076 61887
(G) 33 04 1 37
Less: Current Liabilities and Provisions
90402 10010
Current Liabilities 5 83 97058 11
12518 15407
Provisions 3 1 28888 23
(H) 10292 11551 12594 12
Page 78
08 54 6
Net Current Assets 65952 11524 49292
(G - H) = (I) 5 50 5 75
Miscellaneous Expenditure (written off)
Profit and Loss Account 34203 37579
(J) 7 0 33753 10
Total 28936 34385 54486
19
(D+E+F+I+J) 69 36 7
Interpretation (2006-2007)
1. The comparative balance sheet of the company during the years 2006-
2007 records that the current assets have increased by 618871
thousands i.e.,37%
2. Because of increase in current assets we can say that the short – term
solvency of the company is good.
Page 79
ec
Amou Amou Amou
nt nt nt %
SOURCES OF FUNDS
Share Holders Funds
22018 22018
Share Capital 61 61 0 0
36239 36239
Reserves and Surplus 4 4 0 0
Advance share Application Amount
25642 25642
(A) 55 55 0 0
Loan Funds
32440 38450
Secured Loans 7 9 60102 19
54987 10035 45372
Unsecured Loans 4 94 0 83
87428 13881 51382
(B) 1 03 2 15
34385 39523 51382
(A +B) = ( C ) 36 58 2 15
APPLICATION OF FUNDS
Fixed Assets
27337 34410 70731
Gross block 11 23 2 26
96481 11874 22260
LESS: Accumulated Depreciation 9 25 6 23
17688 22535 48470
Net Block 92 98 6 27
18751 11
ADD: Capital Work in progress 87601 2 99911 4
18564
(including Capital Advances), Net 93
Fixed Assets held for disposal 1081 0 -1081 0
18575 24411 58353
(D) 74 10 6 31
Investments
(E) 40 40 40 0
Page 80
Deferred Tax Asset-Net
(F) 52682 52682 52682 0
Current Assets, Loans and Advances
-
12507 11442 10650
Inventories 52 47 5 -9
-
56870 31628 25241 -
Sundry Debtors 7 8 9 44
13
Cash and bank balances 25034 58827 33793 5
19246 10
Loan and Advances 93380 7 99087 6
36973 43828
other current Assets 1 1 68550 19
-
23076 21501 15749
(G) 04 10 4 -7
Less: Current Liabilities and Provisions
10010 11920 19092
Current Liabilities 83 12 9 19
15407 16715
Provisions 1 3 13082 8
11551 13591 20401
(H) 54 65 1 18
-
Net Current Assets 11524 79094 36150 -
(G - H) = (I) 50 5 5 31
Miscellaneous Expenditure (written off)
Profit and Loss Account 37579 66758 29179
(J) 0 1 1 78
Total 34385 39523 51382
15
(D+E+F+I+J) 36 58 2
Interpretation (2007-2008):
Page 81
1. The comparative balance sheet of the company during the years 2007-
2008 records that the current assets have decreased by 157494
thousands i.e.,7%
2. Because of decrease in current assets we can say that the short – term
solvency of the company is not good.
Page 82
Share Holders Funds
22018 220186
Share Capital 61 1 0 0
36239
Reserves and Surplus 4 362394 0 0
Advance share Application Amount
25642 256425
(A) 55 5 0 0
Loan Funds
38450 -
Secured Loans 9 318621 65888 17
10035 120268 25908
Unsecured Loans 94 1 7 26
13881 150130 19319
(B) 03 2 9 14
39523 414555 19319
(A +B) = ( C ) 58 6 8 5
APPLICATION OF FUNDS
Fixed Assets
34410 366802 22699
Gross block 23 1 8 7
11874 147729 28986
LESS: Accumulated Depreciation 25 0 5 24
22535 219073 -
Net Block 98 2 62866 -3
-
18751 11689 -
ADD: Capital Work in progress 2 70620 2 62
(including Capital Advances), Net
Fixed Assets held for disposal 0 0 0 0
-
24411 226135 17975
(D) 10 2 8 -7
Investments
(E) 40 40 0 0
Deferred Tax Asset-Net
(F) 52682 52682 0 0
Current Assets, Loans and Advances
Page 83
-
11442 21760 -
Inventories 47 926645 2 19
31628 31310
Sundry Debtors 8 629396 8 99
- -
Cash and bank balances 58827 17637 41190 70
-
43828 20695
-
Loan and Advances 1 231325 47 6
19246
other current Assets 7 204544 12077 6
-
21501 200954 14056
(G) 10 7 3 -7
Less: Current Liabilities and Provisions
11920 122551
Current Liabilities 12 5 33503 3
16715
Provisions 3 202313 35160 21
13591 141278
(H) 65 28 68663 5
-
Net Current Assets 79094 20922 -
(G - H) = (I) 5 581720 5 26
Miscellaneous Expenditure (written off)
Profit and Loss Account 66758 124970 58218
(J) 1 2 1 87
Total 39523 414555 19319
5
(D+E+F+I+J) 58 6 8
Interpretation (2008-2009)
1. The comparative balance sheet of the company during the years 2008-
2009 records that the current assets have decreased by -157497
thousands i.e.,7%
Page 84
2. Because of decrease in current assets we can say that the short – term
solvency of the company is not good.
Page 85
.
1.
CHAPTER - 5
Page 86
2. The current ratio of TRIPL is satisfactory during the period of study
2004 – 2005 to 2006-2007. It is increased from 1.74 to 1.99 but after
that it is declining.
3. The average quick ratio of TRIPL is not good though the quick ratio is
showing maximum value of 0.91 in the year 2006-07 and then it is
declining to be deal
4. Fixed assets turnover ratio of TRIPL increased from .84 times to 1.95.
The company has to maintain this.
9. The TRIPL’S Net Profit Ratio is showing negative profit in the year
2006 – 2007. These event is an expected one because since from the
previous two years it is showing the decline stage in Net Profit Ratio
Page 87
10.The TRIPL’S Gross Profit Margin of TRIPL increases in decreases
due to the increase in sales
13.The total Debt ratio is increased from 0.14 to 0.59 during the years
2002 to 2007 this means the company is borrowing money from the
banks well.
14.The TRIPL’s return on Total Assets ratio shows a negative sign in the
year 2006 – 2007
Page 88
Page 89
CHAPTER - 6
BIBLIOGRAPHY
Page 90
www.evanimics.com
www.damodaram.com
www.investopedia.com
www.valuebasedmanagement.net
www.nepz.org
www.Lsbn.ac.uk
www.lmu.ac.uk
www.isixsigma.com
www.tecumsehindia.com
Page 91
BOOKS
Page 92