21 - Rajat Singla - Reliance Industries Ltd.
21 - Rajat Singla - Reliance Industries Ltd.
21 - Rajat Singla - Reliance Industries Ltd.
Limited
2003- 2009
Balance Sheet
Profit and loss account
Yearly and trend analysis
Ratio analysis
Comments
ance Industries
ited
2009
Submitted to:
Dr. Karamjeet Singh
Submitted by:
Name Rajat Singla
Roll No. 21
Class MBA GEN -A
IInd Semester
Date of Submission:
08.03.2010
Reliance Industries Limited
Balance Sheet All in Rs. Cr.
Year Ending Mar '03 Mar '04 Mar '05 Mar '06 Mar '07 Mar '08 Mar '09
Sources Of Funds
Total Share Capital 1,395.92 1,395.95 1,393.09 1,393.17 1,393.21 1,453.39 1,573.53
Equity Share Capital 1,395.92 1,395.95 1,393.09 1,393.17 1,393.21 1,453.39 1,573.53
Share Application Money 0 0 0 0 60.14 1,682.40 69.25
Preference Share Capital 0 0 0 0 0 0 0
Reserves 26,242.68 30,322.97 36,280.35 43,760.90 59,861.81 77,441.55 112,945.44
Revaluation Reserves 2,735.81 2,733.53 2,729.88 4,650.19 2,651.97 871.26 11,784.75
Networth 30,374.41 34,452.45 40,403.32 49,804.26 63,967.13 81,448.60 126,372.97
Secured Loans 11,776.86 11,451.14 7,972.90 7,664.90 9,569.12 6,600.17 10,697.92
Unsecured Loans 7,981.45 9,493.52 10,811.69 14,200.71 18,256.61 29,879.51 63,206.56
Total Debt 19,758.31 20,944.66 18,784.59 21,865.61 27,825.73 36,479.68 73,904.48
Total Liabilities 50,132.72 55,397.11 59,187.91 71,669.87 91,792.86 117,928.28 200,277.45
Year Ending Mar '03 Mar '04 Mar '05 Mar '06 Mar '07 Mar '08 Mar '09
Application Of Funds
Gross Block 50,552.99 53,502.91 55,125.82 84,970.13 99,532.77 104,229.10 149,628.70
Less: Accum. Depreciation 18,461.16 21,713.74 24,872.83 29,253.38 35,872.31 42,345.47 49,285.64
Net Block 32,091.83 31,789.17 30,252.99 55,716.75 63,660.46 61,883.63 100,343.06
Capital Work in Progress 1,994.44 3,356.81 4,829.29 6,957.79 7,528.13 23,005.84 69,043.83
Investments 6,722.72 13,971.40 17,051.46 5,846.18 16,251.34 20,516.11 20,268.18
Inventories 7,510.41 7,231.22 7,412.88 10,119.82 12,136.51 14,247.54 14,836.72
Sundry Debtors 2,975.49 3,189.93 3,927.81 4,163.62 3,732.42 6,227.58 4,571.38
Cash and Bank Balance 136.53 208.77 384.51 239.31 308.35 217.79 500.13
Total Current Assets 10,622.43 10,629.92 11,725.20 14,522.75 16,177.28 20,692.91 19,908.23
Loans and Advances 12,566.03 12,400.97 13,869.67 8,266.55 12,506.71 18,441.20 13,375.15
Fixed Deposits 10.68 15.47 3,224.28 1,906.85 1,527.00 5,609.75 23,014.71
Total CA, Loans & Advances 23,199.14 23,046.36 28,819.15 24,696.15 30,210.99 44,743.86 56,298.09
Deffered Credit 0 0 0 0 0 0 0
Current Liabilities 12,446.83 14,095.88 17,917.41 17,656.02 24,145.19 29,228.54 42,664.81
Provisions 1,475.73 2,670.75 3,847.57 3,890.98 1,712.87 2,992.62 3,010.90
Total CL & Provisions 13,922.56 16,766.63 21,764.98 21,547.00 25,858.06 32,221.16 45,675.71
Net Current Assets 9,276.58 6,279.73 7,054.17 3,149.15 4,352.93 12,522.70 10,622.38
Miscellaneous Expenses 47.15 0 0 0 0 0 0
Total Assets 50,132.72 55,397.11 59,187.91 71,669.87 91,792.86 117,928.28 200,277.45
Year Ending Mar '03 Mar '04 Mar '05 Mar '06 Mar '07 Mar '08
Income
Sales Turnover 50,095.81 56,247.03 73,164.10 89,124.46 118,353.71 139,269.46
Excise Duty 4,391.62 4,397.40 7,245.27 8,246.67 6,654.68 5,463.68
Net Sales 45,704.19 51,849.63 65,918.83 80,877.79 111,699.03 133,805.78
Other Income 1,135.76 1,384.61 1,573.70 546.96 236.89 6,595.66
Stock Adjustments 2,435.49 -605.41 -524.35 2,131.19 654.6 -1,867.16
Total Income 49,275.44 52,628.83 66,968.18 83,555.94 112,590.52 138,534.28
Expenditure
Raw Materials 35,413.02 35,984.76 47,418.04 59,739.29 80,791.65 98,832.14
Power & Fuel Cost 719.4 725.15 907.94 1,146.26 2,261.69 2,052.84
Employee Cost 651.73 804.75 846.4 978.45 2,094.09 2,119.33
Other Manufacturing Expenses 252.36 323.4 303.97 668.31 1,112.17 715.19
Selling and Admin Expenses 2,584.82 3,406.76 3,000.27 5,872.33 5,478.10 5,549.40
Miscellaneous Expenses 251.7 411.88 217.3 300.74 321.23 412.66
Preoperative Exp Capitalised -4 -26.43 -9.6 -155.14 -111.21 -175.46
Total Expenses 39,869.03 41,630.27 52,684.32 68,550.24 91,947.72 109,506.10
Year Ending Mar '03 Mar '04 Mar '05 Mar '06 Mar '07 Mar '08
Mar '09
146,328.07
4,369.07
141,959.00
1,264.03
427.56
143,650.59
109,284.34
3,355.98
2,397.50
1,162.98
4,736.60
562.42
-3,265.65
118,234.17
Mar '09
24,152.39
25,416.42
1,774.47
23,641.95
5,195.29
0
18,446.66
0
18,446.66
3,137.34
15,309.32
8,949.83
0
1,897.05
322.4
15,737.98
97.28
130
727.66
Reliance Industries Limited
Current Ratio
YEAR Current Asset Current Liabilities Current Ratio
2002-03 22357.12 10395.72 2.15
2003-04 22040.05 12285.5 1.79
2004-05 28452.51 17131.52 1.66
2005-06 24574.45 16454.48 1.49
2006-07 29913.35 18578.4 1.61
2007-08 42885.84 24038.09 1.78
2008-09 54712.27 35701.9 1.53
Quick Ratio
YEAR Quick Asset Current Liabilities Quick Ratio
2002-03 14846.71 10395.72 1.43
2003-04 14808.83 12285.5 1.21
2004-05 21039.63 17131.52 1.23
2005-06 14454.63 16454.48 0.88
2006-07 17776.84 18578.4 0.96
2007-08 28638.3 24038.09 1.19
2008-09 39875.55 35701.9 1.12
Absolute Ratio
YEAR Cash Marketable Securities Current Liabilities
2002-03 147.21 536.19 10395.72
2003-04 224.24 536.11 12285.5
2004-05 3608.79 3469.03 17131.52
2005-06 2146.16 523.58 16454.48
2006-07 1835.35 6813.14 18578.4
2007-08 4280.05 9316.85 24038.09
2008-09 22176.53 2678.84 35701.9
PROFIT MARGIN
YEAR PAT Sales Profit Margin
2002-03 4104.31 45,897.79 8.94
2003-04 5160.14 51,801.53 9.96
2004-05 7571.68 66,051.30 11.46
2005-06 9069.34 81,211.33 11.17
2006-07 11943.4 111,692.72 10.69
2007-08 19458.29 133,443.00 14.58
2008-09 15,309.32 141,847.47 10.79
RETURN ON EQUITY
YEAR PAT Equity ROE
2002-03 4104.31 30374.41 13.51
2003-04 5160.14 34452.45 14.98
2004-05 7571.68 40403.32 18.74
2005-06 9069.34 49804.26 18.21
2006-07 11943.4 63967.13 18.67
2007-08 19458.29 81448.6 23.89
2008-09 15,309.32 126,372.97 12.11
Current Ratio
2.50
2.00
1.50
C
R
1.00
0.50
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
Quick Ratio
1.60
1.40
1.20
1.00
0.80
0.60
0.40
0.20
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
0.70
0.60
Absolute Ratio
0.07 0.80
0.06
0.70
0.41
0.16 0.60
0.47
0.50
0.57
0.70 0.40
0.30
0.20
0.10
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008
5.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-0
2.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08
8.00
2.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
DE Ratio
0.70
0.60
0.50
DE Ratio
0.70
0.60
0.50
0.40
DE
0.30 Ratio
0.20
0.10
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
IC Ratio
25.00
20.00
15.00
IC
Ratio
10.00
5.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
GP Ratio
25.00
20.00
15.00
GP
Ratio
10.00
5.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
NP Ratio
20.00
18.00
16.00
14.00
12.00
10.00 NP
Ratio
8.00
6.00
4.00
2.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
Profit Margin
16.00
14.00
12.00
10.00
8.00 Profit Margin
6.00
16.00
14.00
12.00
10.00
8.00 Profit Margin
6.00
4.00
2.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
ROE
30.00
25.00
20.00
15.00 RO
E
10.00
5.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
ROCE
18.00
16.00
14.00
12.00
10.00
ROC
8.00 E
6.00
4.00
2.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
4.00
2.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
EPS
160.00
140.00
120.00
100.00
80.00 EP
S
60.00
40.00
20.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
P/E Ratio
18.00
16.00
14.00
12.00
10.00
P/E
8.00 Ratio
6.00
4.00
14.00
12.00
10.00
P/E
8.00 Ratio
6.00
4.00
2.00
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
Price/Book Ratio
4.50
4.00
3.50
3.00
2.50
Price/Book
2.00 Ratio
1.50
1.00
0.50
0.00
2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09
Current
Ratio
07-08 2008-09
Quick
Ratio
2007-08 2008-09
ute Ratio
ute Ratio
Absolute
Ratio
DTR
Collection
Period
50.00
40.00
IT 30.00
R
20.00
10.00
0.00
005-06 2006-07 2007-08 2008-09 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-
Asset Turnover
Ratio
Asset Turnover
Ratio
orking Capital
08-09
IC
Ratio
GP
Ratio
NP
Ratio
Profit Margin
Profit Margin
RO
E
-09
ROC
E
EP
S
08-09
P/E
Ratio
P/E
Ratio
08-09
Price/Book
Ratio
yment Period
Payment
Period
Payment
Period
ventory Period
Inventory Period
INTERPRETATION OF RATIOS
1) Current Ratio:
Formula = Current Assets/Current Liabilities
Current ratio in a business indicates that the availability of the current asset to meet it’s cu
But here it can be seen that it has always been more than 1.5. Though it is below the gene
2) Quick Ratio:
Formula = Quick Assets/Current Liabilities
Quick ratio is a better form of the CURRENT RATIO which excludes from current assets thin
has always been around 1. Thus, it is adequate and there is no need to panic.
3) Absolute Ratio:
Formula = Absolute Assets/Current Liabilities
This ratio is the acid test ratio, which tells how much current liabilities are covered by the m
satisfactory.
5) Collection Period:
Formula = 365/Debtor Turnover Ratio
This ratio represents the number of days required to realize cash from receivables. It is a be
decreased it to 13 days which is excellent. It means company is realizing its debts earlier th
7) Collection Period:
Formula = 365/Creditor Turnover Ratio
This ratio represents the number of days in which company pays to its creditors. It is a bett
increased it to 4447 days which is excellent. It means company is paying its creditors later t
beginning and now the company has decreased this ratio to 0.08 which is excellent. This m
7) Collection Period:
Formula = 365/Creditor Turnover Ratio
This ratio represents the number of days in which company pays to its creditors. It is a bett
increased it to 4447 days which is excellent. It means company is paying its creditors later t
9) Inventory period:
Formula = 365/Inventory Turnover Ratio
It is a representation of the inventories turnover ratio in the number of days. Inventory tur
above 36 days with minimum in the year 2007-08 and highest of 52 days in the year 2003-0
15) NET PROFIT RATIO:
Formula = Net Profit/Net Sales
It indicates the profitability over sales. In the earlier years , its value was 10 which was ver
previous years.
18) RETURN ON CAPITAL EMPLOYED:
Formula = Profit Before Interest & Tax/Capital Employed
This ratio is the most important for measuring the overall efficiency of a firm. Higher the ra
increased to 16 % in the later years and in the latest year, it is 13 %. This is very good for th
t asset to meet it’s current liabilities. Higher the ratio, better the coverage. Generally 2:1 ratio is generally acc
h it is below the generally accepted level, it is good enough to meet it’s liabilities. So, it is quite satisfactory.
m current assets things that cannot be converted into cash in short period, like inventories. It’s value for relia
o panic.
are covered by the most liquid assets. Its value was very less in the earlier years but now its value is 0.70 wh
from receivables. It affects the liquidity position of the company. The value of this ratio was 16 times in the
s excellent.
m receivables. It is a better representation of DTR. This value was 22 days in the beginning and now the compa
ng its debts earlier than before now.
cash to its creditors. It affects the liquidity position of the company. The value of this ratio was 0.43 times in t
ch is excellent. This means company is paying very late to its creditors.
s creditors. It is a better representation of CTR. This value was 851 days in the beginning and now the compan
ng its creditors later than before now which is a good sign.
ch is excellent. This means company is paying very late to its creditors.
s creditors. It is a better representation of CTR. This value was 851 days in the beginning and now the compan
ng its creditors later than before now which is a good sign.
tio is good from the view point of liquidity and vice versa. Here, the value of this ratio has been around 7-9. It
of days. Inventory turnover ratio with debtors turnover represents the total accounting cycle. It has always be
ays in the year 2003-04.
es and assets. This ratio indicates how well the assets are being utilised.
he fixed assets are being turned over in a stated period. It measures the efficiency with which fixed assets are
fixed asset and low ratio means improper use of the assets. This ratio has been between 0.7-0.9 which is
sales and working capital. This ratio measures the efficiency of utilisation of working capital
he utilisation of working capital in the process of doing business. The higher is the ratio, the lower is the inves
h turnover indicates a sign of over-trading and puts the firm in financial difficulties. A low working capital turn
The ratio for Reliance has been varying between 3 and 10 and it is currently 7.
ents in the business. Here the high ratio indicates that the business is risky. Whereas a low ratio indicates tha
se of Reliance, it’s debt-equity ratio is very high. Specially for the initial years, where it is more than 0.6 , it sh
made debt a worry for Reliance.
Loans
nd tax’ and ‘interest on long-term loans’. This ratio is also termed as ‘Debt Service Ratio’.
lenders of the concern whether the business will be able to earn sufficient profits to pay interest on long-ter
nterest. It measures the margin of safety for the lenders. The higher the number, more secure the lender is in
ce at 4 but now it has increased to 22 and at present this ratio is 11 which is quite comfortable.
Loans
nd tax’ and ‘interest on long-term loans’. This ratio is also termed as ‘Debt Service Ratio’.
lenders of the concern whether the business will be able to earn sufficient profits to pay interest on long-ter
nterest. It measures the margin of safety for the lenders. The higher the number, more secure the lender is in
ce at 4 but now it has increased to 22 and at present this ratio is 11 which is quite comfortable.
ch as price competition. The ratio is between 18-20 throughout the years. Thus , this ratio is quite comfortab
as 10 which was very less but now the company has increased this ratio to 13 which is comfortable than the
t is an good ratio which tells how much profit the company is earning from its sales. In the earlier years, its va
ed this ratio to 14 which is comfortable. But due to recession, this ratio has again fallen
rested to know profile earned by the company and the profiles that can be made available. The higher the rati
as very less but over the years, company has increased this ratio to 24 which is comfortable than the previous
f a firm. Higher the ratio, the better it is for the company. It should be compared with those of the other firms
his is very good for the firm like Reliance.
of common stock. Earnings per share serves as an indicator of a company's profitability. Earnings per share is
rmining a share's price. It is also a major component used to calculate the price-to-earnings valuation ratio. R
ng which was very less but over the years, company has increased this to 134 which is comfortable than the
7.
of common stock. Earnings per share serves as an indicator of a company's profitability. Earnings per share is
rmining a share's price. It is also a major component used to calculate the price-to-earnings valuation ratio. R
ng which was very less but over the years, company has increased this to 134 which is comfortable than the
7.
of the firm. That is, how many times of the actual earnings are they ready to pay for the share. A valuation rati
s usually more useful to compare the P/E ratios of one company to other companies in the same industry, to t
Ratio was 10 in the beginning which was very less but over the years, company has increased this ratio to 17
tio has again fallen down to 14.
calculated by dividing the current closing price of the stock by the latest quarter's book value per share.. High
P/B ratio could mean that the stock is undervalued. However, it could also mean that something is fundamen
es by industry. This ratio also gives some idea of whether you're paying too much for what would be left if the
ound 1.5 or 2 times, which shows a reasonable amount of expectation by the shareholders.
ratio is generally accepted.
quite satisfactory.
pital
he lower is the investment
w working capital turnover
.
y interest on long-term
ecure the lender is in
ortable.
.
y interest on long-term
ecure the lender is in
ortable.