You are on page 1of 21

Project On

Annual Report Analyses

Prepared By: K Sai Prasad


Company: Dabur India Ltd
CONTENTS
 Company Directors
 Return on Net Worth (RONW)
 Earnings Per Share (EPS)
 Cash Earnings Per Share (CEPS)
 Net Asset Value (NAV)
 Debt Equity (D/E)
 Current Ratio
 Quick Ratio
 Collection Period (Days)
 Suppliers Credit (Days)
CONTENTS
 Inventory Holding Period (Days)
 Overall Efficiency Ratio
 Fixed Asset Turnover Ratio
 Debtors Turnover Ratio
 Inventory Turnover Ratio
 Creditors Turnover Ratio
 Calculation
Company Directors
Return on Net Worth
(RONW)(PAT – Preference Dividend) x 100
Net Worth (Equity Capital + Reserves & Surplus –
Miscellaneous Expenditure Not Written Off

18857.17 x 100 1885717


RONW 2005-06 = = = 45.44
5733.03 + 39053.84 – 3287.48 41499.39

14801.99 x 100 1480199


RONW 2004-05 = = = 44.55
2864.20 + 30943.15 – 581.04 33226.31
Earnings Per Share (EPS)
PAT – Preference Dividend
Weight Average No. of Equity Shares Outstanding

18857.17 18857.17
EPS 2005-06 = = 6.6 EPS After Bonus 2005-06 = = 3.30
2866.52 5733.03

14801.99 14801.99
EPS 2004-05 = = 5.2 EPS After Bonus 2005-06 = = 2.58
2866.52 5733.03
Cash Earnings Per Share (CEPS)

PAT – Preference Dividend + Non-cash Charges


Weight Average No. of Equity Shares Outstanding

18857.17 + 2330.83
CEPS 2005-06 = = 7.39
2866.52

14801.99 + 1859.25
CEPS 2004-05 = = 5.81
2866.52
Net Asset Value (NAV)
Equity Shareholder’s Fund or Net Worth
No of Equity Shares Outstanding

41499.39
NAV 2005-06 = = 14.48
2866.52

33226.31
NAV 2004-05 = = 11.59
2866.52
Debt Equity (D/E)
Long Term Debt
Net Worth (Equity Shareholder’s Fund + Preference Capital)

134.29
D/E 2005-06 = = .003 : 1
41499.39

3292.60
D/E 2004-05 = = .1 : 1
33226.31
Current Ratio
Current Assets, Loans & Advances + Short term Investments
Current Liabilities & Provisions + Short term Debt

28436.22 + 4087
CR 2005-06 = = 0.99 Times
30731.00 + 1923.23

25197.18 + 4377
CR 2004-05 = = 0.88 Times
32222.99 + 1570.38
Quick Ratio
Current Asset, Loans & Advances + Short term Investments - Inventories
Current Liabilities & Provisions + Short term Debt
Net of Working Capital Borrowings

28436.22 + 4087 – 11560.90


QR 2005-06 = = 0.68 Times
30731.00

25197.18 + 4377 – 12802.57


QR 2004-05 = = 0.52 Times
32222.99
Collection Period (Days)
Receivables x 365
Total Sales

CP 2005-06 = 2694.25 x 365


= 7.18 Days
136968.29

4928.27 x 365
CP 2004-05 = = 14.18 Days
126871.51
Suppliers Credit (Days)
Payables x 365
Purchases

SC 2005-06 = 19342.06 x 365


= 122.76 Days
57511.22

23838.05 x 365
SC 2004-05 = = 160.04 Days
54365.36
Inventory Holding Period (Days)

Inventory x 365
COGS

IHP 2005-06 = 11560.90 x 365


= 65.99 Days
63946.25

12802.57 x 365
IHP 2004-05 = = 75.94 Days
61533.68
Overall Efficiency Ratio
Sales
Capital Employed
Fixed Asset Turnover Ratio
Net Sales
Net Block of Fixed Assets
Debtors Turnover Ratio
Credit Sales
Average Debtors
Inventory Turnover Ratio
COGS
Average Inventory
Creditors Turnover Ratio
Credit Purchases
Average Creditors
Calculation
PAT = PAT as declared in the P&L A/c – Extraordinary Income –
Deferred Revenue Expenditure
2006 PAT =
2006 PAT =

Net Worth (Equity Capital + Reserves & Surplus –


Miscellaneous Expenditure Not Written Off

You might also like