Professional Documents
Culture Documents
PROJECT REPORT
SAKET SANE
ASHWANI KUMAR Capital Structure Analysis
NEEL TERDAL
RISHIKA RAJ
AASTHA POKHARNA
| A wise person should have money in their head,
UNDER THE GUIDENCE OF
but not in their heart. |
-Jonathan Swift
Dr. SANGITA CHOUDHARY
A PROJECT REPORT
Submitted by
Saket Sane
Ashwani Kumar
Rishika Raj
Neel Terdal
Aastha Pokharna
2
ABSTRACT
3
TABLE OF CONTENT
1. INTRODUCTION............................................................................................................................... 5
1.1 Indian Steel Sector ............................................................................................................................ 5
1.1.1 Background ................................................................................................................................ 5
1.1.2 Current Scenario ........................................................................................................................ 5
1.1.3 Consumption .............................................................................................................................. 5
1.1.4 Industry Structure ..................................................................................................................... 6
1.2 Company Profile ............................................................................................................................... 6
2. KEY TERMS....................................................................................................................................... 7
3. TRENDS .............................................................................................................................................. 8
3.1 Equity Capital Trends:- ................................................................................................................... 8
3.2 Debt Capital Trends:- ..................................................................................................................... 10
4. ANALYSIS ........................................................................................................................................ 11
4.1 Equity Capital ................................................................................................................................. 11
4.2 Debt Capital..................................................................................................................................... 12
4.3 Debt capacity ................................................................................................................................... 14
5. CONCLUSION ................................................................................................................................. 15
6. REFERENCES .................................................................................................................................. 16
7. ANNEXURE ...................................................................................................................................... 17
4
1. INTRODUCTION
The New Industrial policy adopted by the Government of India has opened up the iron and steel
sector for private investment by removing it from the list of industries reserved for public sector
and exempting it from compulsory licensing. Imports of foreign technology as well as foreign
direct investment are freely permitted up to certain limits under an automatic route. This, along
with the other initiatives taken by the Government has given a definite impetus for entry,
participation, and growth of the private sector in the steel industry. While the existing units are
being modernized/ expanded, a large number of new/green-field steel plants have also come up
in different parts of the country based on modern, cost effective, state of-the-art technologies.
Steel production capacity of the country expanded from about 75 million tonnes per annum
(MTPA) in 2009-10 to about 101.02 million tonnes (MT) in 2013-14, when output was 81.7 MT.
In 2014-15, production for sale of total finished steel (alloy + non alloy) was 91.46 mt, a growth
of 4.3% over 2013-14.
India produced 7.07 MT of steel in January 2015 reporting the fourth highest production level
globally which was 1.7 per cent higher than the country's steel production in the same month last
year.
The steel sector in India contributes nearly two per cent of the country’s gross domestic product
(GDP) and employs over 600,000 people. The per capita consumption of total finished steel in
the country has risen from 51 Kg in 2009-10 to about 60 Kg in 2013-14.
1.1.3 Consumption
Currently, the steel consumption in India is second only to China. However, with the steel
consumption in China expected to moderate at around 3%, India is likely to emerge as the fastest
growing steel consuming nation. Further, India's current per capita finished steel consumption at
52 kg is well below the world average of 203 kg. With rising income levels expected to make steel
5
increasingly affordable, there is vast scope for increasing per capita consumption of steel. Being a
core sector, steel industry tracks the overall economic growth in the long term. Also, steel demand,
being derived from other sectors like automobiles, consumer durables and infrastructure, its
fortune is dependent on the growth of these user industries.
The Indian steel sector enjoys advantages of domestic availability of raw materials and cheap
labour. Iron ore is also available in abundant quantities. This provides major cost advantage to
the domestic steel industry.
Indian Iron and steel Industry can be divided into two main sectors Public sector and Private
sector. Further on the basis of routes of production, the Indian steel industry can be divided into
two types of producers.
Integrated producers
Those that convert iron ore into steel. There are three major integrated steel players in India,
namely Steel Authority of India Limited (SAIL), Tata Iron and Steel Company Limited (TISCO)
and Rashtriya Ispat Nigam Limited (RINL).
Secondary producers
These are the mini steel plants (MSPs), which make steel by melting scrap or sponge iron or a
mixture of the two. Essar Steel, Ispat Industries, and Lloyd’s steel are the largest producers of
steel through the secondary route.
6
2. KEY TERMS
Acquisition: An acquisition is a corporate move of a company to buy out most, if not all, of the
target company's ownership stakes so as to assume control of the target firm.
Capital structure: The capital structure is how a corporation uses different sources of funds i.e.
debt and equity to finance its operations. Debt being in the form of bond issues or long-term
notes payable, while equity as common stock, preferred stock or retained earnings.
Common Stock: A common stock is a security that represent ownership in a corporation.
Common stockholder are on the bottom of the priority ladder for ownership structure.
Debt capital: A Debt capital is the capital that a business raises by taking out a loan and that is
repaid in some future date.
Debt capacity: Debt capacity is the quantum to which an organization can borrow, beyond
which raising debt would no longer increase the corporate value.
Equity capital: Capital received as interest, in the ownership of a business; Capital (as stock or
surplus earnings) that is free of debt.
Interest coverage ratio: The interest coverage ratio is the measure of how easily a company
can pay interest on outstanding debt. The interest coverage ratio is calculated by dividing a
company's earnings before interest and taxes (EBIT) during a given period by the amount a
company must pay in interest on its debts during the same period.
Interest Coverage Ratio = EBIT/Interest Expense
Preferred Stock: A preferred stock is a security that represent ownership in a corporation that
has a higher claim on its assets and earnings than common stock. Preferred shares generally have
a dividend that must be paid out before dividends to common shareholders.
Retained Earnings: Retained earnings refers to the portion of net income of a corporation that is
retained by the corporation rather than distributed to shareholders as dividends.
7
3. TRENDS
3.1 Debt Equity Ratio:-
1.6
1.34
1.4
1.2 1.08
1
0.8 0.69 0.67
0.56 0.58
0.6 0.43 0.47 0.45
0.39
0.4
0.2
0
2014- 2014- 2013- 2012- 2011- 2010- 2009- 2008- 2007- 2006-
2015 2013 2012 2011 2010 2009 2008 2007 2006 2005
The debt-to-equity ratio (D/E) is a financial ratio indicating the relative proportion of
shareholders' equity and debt used to finance a company's assets.
The level of debt raised is highest in the year 2007-08 because it was need of capital as it acquired
Corus. The financing for the Corus acquisition has been completed with all the recourse bridge
funding contracted for the acquisition having been paid off through a mix of debt, equity and
internal accruals and the non-recourse funding syndicated during the year.
8
In year 2008-09 the increase was primarily on account of raising of new loans to the tune of
US$2.07 billion, during the year in Tata Steel India, to fund growth projects and to ensure an
adequate liquidity buffer in the wake of global liquidity crisis.
In the second half of FY 09 and the first quarter of FY 10, the Company had focused on raising
additional debt in order to maintain a liquidity buffer given the uncertain nature of the steel
markets. From the period 2012 the company has more debt as compared to the shareholders equity.
3.2 Equity Capital Trends:-
1200
1000
800
600
400
200
0
2006- 2007- 2008- 2009- 2010- 2011- 2012- 2013- 2014-
2007 2008 2009 2010 2011 2012 2013 2014 2015
9
Equity share capital is a long term financial instrument, now from the upper graph we can observe
that the major rise in the equity share capital is during 2007-2011. Now this was the time when
company has cracked major acquisition deals (Acquisition of Corus in 2007) and in 2008 there
was a recession period so the cost of debt become high and revenue decreased due to decrease in
demand. So these could be the reasons for this following trend of the equity capital.
3.3 Debt Capital Trends:-
30,000.00
25,000.00
20,000.00
15,000.00
10,000.00
5,000.00
0.00
Tata steel has raised debt aggressively from 2005-2009 and the reasons could be:
10
Capital needed for the acquisition of Corus
Capital for expansion of the manufacturing plants in India.
In 2008 there was recession period so as to generate liquidity.
4 ANALYSIS
4.1 Equity Capital
In this detailed yearly analysis of equity capital we have focused on those year where there was a
change in issued capital, we have tried to analyze what were the cause for the changes in the equity
structure of the company.
Financial Year 2007-2008:
This was the big year for the company as they have acquired Corus as a part of Tata steel, this deal
needed a lot of funds around $12 billion so this lead to generation of funds through equity so
121,611,464 Ordinary Shares of Rs.10 each at a premium of Rs.290 per share was issued,
aggregating to ₹3,648 crores not even this two extension projects also needed funds the new Sinter
Plant No. 4 was commissioned in 2007 in Tata steel Jamshedpur, and even company planned to
double the capacity (3 MTPA to 6 MTPA) of Kalinganagar, Orissa plant. During the year, the
Company in India incurred capital expenditure of ₹2,459 crores. These could be the main reasons
for the company to issue equity to raise capital.
11
4.2 Debt Capital
This section of the analysis deals with the reasons for change in the debt capital of the company,
this is an important part source of fund generation of the company. Debt can be divided in secured
loans and non-secured loans, secured loans have higher rate of interests.
Financial Year 2005-2006
The Company contracted debt through External Commercial Borrowings during Financial Year
2005-06. The Company has managed to lock in attractive rates and tenor of funds for its planned
expansion of their unit in Jharkhand.
12
Tata steel recalibrated their capital structure by replacing higher cost debt with debt conveying a
lower rate, making prepayment of credits easier as they become cheaper.
Financial Year 2012-2013
In this financial year debt was raised for the expansion plans at Chhattisgarh plant.
Financial Year 2013-2014
There is not huge increment in the debt raised by the company so it could be for normal operations
of the company. Financing for the project has been fruitfully closed with debt approval of 22,800
crores by a consortium led by State Bank of India. It had the largest-ever syndicated project finance
deal. This is truly an evidence to the constant confidence that the investors and bankers have in the
Company.
Financial Year 2014-2015
There was not any major change in this year’s debt from the previous year’s debt, we analyze that
it may be due to various small level operations.
13
4.3 Debt capacity
Debt capacity tells us about the amount of funds owed by the company, and can repay within a
specific of time. In simple terms, it projects the ability of the company to borrow. The level of debt
capacity could be different for different industrial sector as it depends on various factors like nature
of cash flow, nature of assets, net profit generation, reserve and surplus. Now it could be calculated
by EBIT divided by Interest paid.
Interest Coverage
Financial Year EBIT Interest Paid
Ratio
2014-2015 10,008.80 1,975.95 5.06531
2013-2014 12,816.90 1,820.58 7.040009
2012-2013 11,126.24 1,876.77 5.928398
2011-2012 11,536.77 1,925.42 5.99182
2010-2011 11,482.29 1,735.70 6.615366
2009-2010 8,905.59 1,848.19 4.818547
2008-2009 9,176.44 1,489.50 6.160752
2007-2008 8,244.54 929.03 8.874353
2006-2007 6,913.75 251.25 27.51741
2005-2006 5,884.22 168.44 34.93363
40
35
30
25
20
15
10
5
0
Here we can observe that the interest coverage ratio was pretty well around in FY 2005-2006 and
FY 2006-2007, but it fell drastically to 8.874 in FY 2007-2008 it is because of the increase in
interest expenses due to increase in debt capital and may be its reason was the funds required for
the acquisition of Corus. And from 2008 to 2015 there is not drastic fluctuations in the interest
coverage ratio, the ups and down could be because of the debt repayment by the company or
generation of operating profits are more.
14
5 CONCLUSION
Tata Steel has proven itself as a top international player in steel-making in the last decade. As it
can be seen from the analysis that the equity capital of the company is rising and therefore Tata
Steel has been successful in its growth. The trends show that equity capital has a great impact in
maintaining the sustainability for the company. In the international market, Tata Steel has grown
confidently. The clients of Tata Steel have been increased over the span of last decade. The debt
capital trends have been increasing exponentially from 2005 to 2008. Capital structuring plays an
important part in managing the long term sources of finances. Majorly when economy is not doing
great then debt is considered as the costly source of finance than equity. So perfect capital structure
provides a proper source of financing considering the external factors and helps in value creation.
15
6 REFERENCES
1. www.moneycontrol.com
2. economictimes.indiatimes.com/tata-steel.../capitalstructure/companyid-12.
3. money.rediff.com/companies/Tata-Steel-Ltd/.../capital-structures
4. www.tatasteel.com/.../annual-report
5. www.tatasteel.com/investors/annual-report-2012.../mngmnt_spk.html
6. connection.ebscohost.com/c/.../capital-structure-analysis-tata-steel-limited
7. Research Papers
8. Tata Steel Annual Report (2006-2015)
16
7 ANNEXURE
Sources Of Funds
Total Share Capital 971.41 971.41 971.41 971.41 959.41
Equity Share Capital 971.41 971.41 971.41 971.41 959.41
Share Application Money 0.00 0.00 0.00 0.00 178.20
Reserves 65,692.48 60,176.58 54,238.27 51,649.95 45,807.02
Networth 66,663.89 61,147.99 55,209.68 52,621.36 46,944.63
Secured Loans 4,507.64 4,400.55 4,311.02 4,190.47 3,509.18
Unsecured Loans 21,702.61 21,726.23 21,600.49 19,503.35 22,639.00
Total Debt 26,210.25 26,126.78 25,911.51 23,693.82 26,148.18
Total Liabilities 92,874.14 87,274.77 81,121.19 76,315.18 73,092.81
Mar '15 Mar '14 Mar '13 Mar '12 Mar '11
Application Of Funds
Gross Block 41,791.52 39,019.72 38,056.28 23,081.58 22,497.83
Less: Accum. Depreciation 16,543.00 14,753.97 13,181.23 11,715.32 10,692.73
Net Block 25,248.52 24,265.75 24,875.05 11,366.26 11,805.10
Capital Work in Progress 23,036.67 18,509.40 8,722.29 16,058.49 5,612.28
Investments 53,164.32 54,661.80 50,418.80 50,282.52 46,564.94
Inventories 8,042.00 6,007.81 5,257.94 4,858.99 3,953.76
Sundry Debtors 491.46 770.81 796.92 904.08 424.02
Cash and Bank Balance 478.59 961.16 2,218.11 3,946.99 4,138.78
Total Current Assets 9,012.05 7,739.78 8,272.97 9,710.06 8,516.56
Loans and Advances 5,215.56 5,863.68 9,587.82 8,773.73 17,052.84
Total CA, Loans & Advances 14,227.61 13,603.46 17,860.79 18,483.79 25,569.40
Current Liabilities 18,251.65 19,957.78 17,098.06 15,958.34 12,037.59
Provisions 4,551.33 3,807.86 3,657.68 3,917.54 4,421.32
Total CL & Provisions 22,802.98 23,765.64 20,755.74 19,875.88 16,458.91
Net Current Assets -8,575.37 -10,162.18 -2,894.95 -1,392.09 9,110.49
Total Assets 92,874.14 87,274.77 81,121.19 76,315.18 73,092.81
17
Standalone Balance Sheet ------------------- in Rs. Cr. -------------------
Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
Sources Of Funds
Total Share Capital 887.41 6,203.45 6,203.30 580.67 553.67
Equity Share Capital 887.41 730.79 730.78 580.67 553.67
Share Application Money 0.00 0.00 0.00 147.06 0.00
Preference Share Capital 0.00 5,472.66 5,472.52 0.00 0.00
Reserves 36,281.34 23,501.15 21,097.43 13,368.42 9,201.63
Networth 37,168.75 29,704.60 27,300.73 14,096.15 9,755.30
Secured Loans 2,259.32 3,913.05 3,520.58 3,758.92 2,191.74
Unsecured Loans 22,979.88 23,033.13 14,501.11 5,886.41 324.41
Total Debt 25,239.20 26,946.18 18,021.69 9,645.33 2,516.15
Total Liabilities 62,407.95 56,650.78 45,322.42 23,741.48 12,271.45
Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
Application Of Funds
Gross Block 22,306.07 20,057.01 16,479.59 16,029.49 15,407.17
Less: Accum. Depreciation 10,143.63 9,062.47 8,223.48 7,486.37 6,699.85
Net Block 12,162.44 10,994.54 8,256.11 8,543.12 8,707.32
Capital Work in Progress 3,843.59 3,487.68 4,367.45 2,497.44 1,157.73
Investments 44,979.67 42,371.78 4,103.19 6,106.18 4,069.96
Inventories 3,077.75 3,480.47 2,604.98 2,332.98 2,174.75
Sundry Debtors 434.83 635.98 543.48 631.63 539.40
Cash and Bank Balance 500.30 463.58 465.00 446.51 288.35
Total Current Assets 4,012.88 4,580.03 3,613.46 3,411.12 3,002.50
Loans and Advances 6,678.55 5,884.61 34,582.84 4,025.95 1,994.46
Fixed Deposits 2,733.84 1,127.02 0.04 7,234.84 0.04
Total CA, Loans & Advances 13,425.27 11,591.66 38,196.34 14,671.91 4,997.00
Current Liabilities 8,699.34 8,965.76 6,842.26 6,349.24 4,552.39
Provisions 3,303.68 2,934.19 2,913.52 1,930.46 2,361.44
Total CL & Provisions 12,003.02 11,899.95 9,755.78 8,279.70 6,913.83
Net Current Assets 1,422.25 -308.29 28,440.56 6,392.21 -1,916.83
Miscellaneous Expenses 0.00 105.07 155.11 202.53 253.27
Total Assets 62,407.95 56,650.78 45,322.42 23,741.48 12,271.45
18
Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar '15 Mar '14 Mar '13 Mar '12 Mar '11
Income
Sales Turnover 46,577.26 46,309.34 42,317.24 37,005.71 31,902.14
Excise Duty 4,792.26 4,598.31 4,117.81 3,072.25 2,505.79
Net Sales 41,785.00 41,711.03 38,199.43 33,933.46 29,396.35
Other Income 2,473.63 645.88 227.51 1,397.44 1,176.45
Stock Adjustments 745.17 155.18 404.60 220.72 173.65
Total Income 45,003.80 42,512.09 38,831.54 35,551.62 30,746.45
Expenditure
Raw Materials 14,701.62 12,641.57 12,421.63 9,917.37 7,841.47
Power & Fuel Cost 2,704.42 2,772.31 2,510.17 1,990.16 1,558.49
Employee Cost 4,601.92 3,673.08 3,608.52 3,047.26 2,837.46
Miscellaneous Expenses 10,513.41 9,962.35 8,937.47 7,662.62 5,850.29
Total Expenses 32,521.37 29,049.31 27,477.79 22,617.41 18,087.71
Mar '15 Mar '14 Mar '13 Mar '12 Mar '11
19
Standalone Profit & Loss account ------------------- in Rs. Cr. -------------------
Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
Income
Sales Turnover 26,757.60 26,843.53 22,191.43 19,756.84 17,136.92
Excise Duty 1,816.95 2,495.21 2,537.02 2,304.18 2,004.83
Net Sales 24,940.65 24,348.32 19,654.41 17,452.66 15,132.09
Other Income 1,241.08 603.07 586.41 362.12 252.58
Stock Adjustments -134.97 289.27 38.73 82.47 104.91
Total Income 26,046.76 25,240.66 20,279.55 17,897.25 15,489.58
Expenditure
Raw Materials 8,356.45 8,568.71 6,063.53 5,762.42 4,766.44
Power & Fuel Cost 1,383.44 1,222.48 1,038.77 1,027.84 897.57
Employee Cost 2,361.48 2,305.81 1,589.77 1,454.83 1,351.51
Other Manufacturing Expenses 2,419.89 2,127.48 1,654.96 1,561.40 1,466.83
Selling and Admin Expenses 417.90 400.24 247.77 244.92 255.93
Miscellaneous Expenses 1,287.04 1,180.08 1,029.30 805.99 727.12
Preoperative Exp Capitalised -326.11 -343.65 -175.50 -236.02 -112.62
Total Expenses 15,900.09 15,461.15 11,448.60 10,621.38 9,352.78
Mar '10 Mar '09 Mar '08 Mar '07 Mar '06
20
21