Professional Documents
Culture Documents
FOUNDATION,
rd
3 Floor, Kamar Trust Building,
Aroma High school Ushmanpura,
Ashram Road,
Ahmedabad,
Code – 1535
Financial Analysis
Of
Ramdev Food Product Pvt. Ltd.
By
DASHRATH S.SONI
Financial Analysis of
Ramdev Food Product Pvt. Ltd.
Submitted in partial fulfillment of the requirements for the degree of
DASHRATH S.SONI
DASHRATH S.SONI
Has worked under my supervision and guidance and that no part of this
report has been submitted for the award of any other degree, Diploma,
Fellowship or other similar titles or prizes and that the work has not
been published in any journal or Magazine.
There are times in such task when the clock beats you time and
again you run out of energy and you just want to finish it once and
forever. My family made me endures such times with their unfailing
humor and blessings.
(DASHRATH S.SONI)
The company has over the period built large capacities of various
products in the food processing industry. Further, the large capacities
would help the company to scale up its production as and when needed
to meet the increasing demand in the market.
A stretch of 2.5 km highway beautification project close to our plant has been a
symbol of Green Gujarat.
CMD
Joint MD
Assistant mangers
Administration Staff
WORKER’S
Minaxi H. Patel
Ripal H. Patel
Pradip N. Patel
• Spread over a sprawling 37,000 sq. yard plot, the unit has
the capacity to match the best manufacturing process and
standard in the industry.
For maintaining a constant demand and for building up good reputation, it is very essential to
maintain the quality of the products well above the average quality of the market samples. Even
though, quality control is relatively and old concept, it has profound influence in the marketing
strategy.
Ramdev product pass through strict quality control checks before they are allowed to reach
you. The company has a team of dedicated food technologists under whose watchful eyes the
product are manufactured. In fact Ramdev is reaching out across the world to strength a bond of
affection and trust, with its winning range of products. Bringing the rich India tastes to satisfy
your need.
It has full – fledge R & D quality control Lab, full equipped with modern, imported and
indigenous sophisticated instrument. The laboratory undertaken the analysis of the as per
National & International standards as per buyers specific requirement, moreover, our quality
satisfies the most demanding standards laid down by the regulatorities.
It is highly conscious of its leadership status. And it take pride in maintaining leadership in
quality. It’s our assurance to you that as along as we are there, quality is what you will always
get. Purity is their signature.
MISSION STATEMENT
Description:
- Botanical Name : Capsicum Annum
Packaging:-
Available in consumer pack sizes--15g, 35g, 50g, 100g, 200g,
500g, 1 kg.
Description :
Description :
Botanical Name : Cumin - Cuminum Cyminum Coriander -
Coriandrum Sativum
The Cumin seeds are the seeds of Cuminum cyminum, which
belongs to the parsley family
The powdered mix of coriander and cumin, it combines the
character attributes of both spices thereby enhancing the overall effect
on taste and aroma
A remedy for flatulence, indigestion and diarrhoea, the oil of cumin
is also used in perfumes for its strong odour and in alcoholic beverages
As a veterinary medicine it is particularly used to cure several
diseases.
Packaging :-
Available in consumer pack sizes-- 50g, 100g, 200g, 500g
Packaging:
Herbal Products
1. Anardana
2. Aritha Whole
3. Aritha Powder
4. Black Cumin Seeds (Kala Jeera)
5. Dill Seeds (plain)
6. Dill Seeds (salted Yellow)
7. Harde Whole
8. Himaz Whole
9. Amla powder
10.Kantu Powder
11.Lemon Peel Powder
12.Lindi Pepper Whole
13.Shikakai Beans
14.Vavding Whole
Papad
1. Single mari Papad
2. Double Mari Papad
3. Garlic Papad
4. Plain Papad
5. Red Chilli Papad
6. Jeera Papad
7. Green Chilli Papad
8. Punjabi Papad
Packaging: Sizes 200g and 400g.
MANUFACURING PRODUCTS :-
- Garam masala
- Chilli Powder
- Turmeric Powder
- Pav Bhaji Masala
- Sambhar Masala
- Khichdi Masala
- Biryani Masala
- Chicken Masala
- Etc.etc.
International Market
Australia
South Africa sub – Continent
EEC Nation
INDIAN MARKET
Bihar (Patana)
Panjab (Chandigadh)
Delhi
Haryana (Ambala)
Himachal (Parwanoo)
Madhya Pradesh (Indore, Raipur)
Maharashtra (Mumbai, Nagpur, Pune)
Orissa (Bhuvneshwar)
Rajasthan (Jaipur)
Uttar Pradesh (Kanpur, Gaziabad)
West Bengal ( Calcutta)
Company
C. & F. Agent
Distributor
Retailer
Consumer
Company
Distributor
Retailer
Consumer
Swad
Wonder
Jalaram,
M.D.H.
Everest
Annpurna Masala
Badshah Masala
Rajhansh
Strength:
Brand name “ RAMDEV” is the main strength for Ramdev
Basic spices.
As Ramdev known for High Quality Product, it became
core strength for Ramdev Basic spices.
Wide Area Network of distribution in whole India and as
well as outside India helps Ramdev to increase it’s sells of
Basic spices.
Ramdev is the first food company in India who has ISO
22000:2005 certificate.
Ramdev is at first place in selling of branded spices in
Gujarat.
Weakness:
High price of Ramdev Basic spices compare to its
Competitors is the main weakness.
46 | P a g e Ramdev Food Products Pvt. Ltd
In some areas of Ahmedabad city Ramdev basic spices Is not
available on consumer stores.
Ramdev is not spending in much on Marketing and
Advertisement of Basic spices.
Ramdev is give less commission to its retailer on comparison
to other brands.
Opportunities:
As the leading player of Basic spice is Home made basic
spices, Ramdev can capture its share by marketing.
There is no other big competitior in market who can serve
whole Indian market like Ramdev.
Ramdev can increase its share of Basic spices by marketing
it’s ‘High Quality Product’
By improving distribution networked to all villages and all
small areas of city Ramdev can increase its market share.
Threats:
As world is becoming more an more competitive, the main
threat for Ramdev is competition.
S.K, Adani, Hathi, Paustik and some local vendors can
increase its share by decrease their price of Basic spices.
• Public Relation
As per marketing part, public relations are good and co-
ordinal high post holders like managers have smoothly
relations with workers. They provide necessary guidance and
information during work process. Employee must have
relation to reach a goal.
• Wage Policy
The wage policy of the company is so simple.
company pay minimum wage to their employee according to
the act of the company rules and also offers some bonus for
the employees and gives books and other education activities
to the children of the employee. Company also declares
Diwali bonus and other festival bonus.
1. Tobacco/pan product
2. Cigarette
Branded food
1. Health beverage
2. Soft drink
3. Bottled water
4. Edible oils
Agro product
1. Dairy
2. Poultry
3. Sugar
4. Tea
5. Spicy food
SectorOutlook :-
FMCG is the fourth largest sector in the Indian Economy
with a total market size of Rs. 60,000 crores. FMCG sector generates
5% of total factory employment in the country and is creating
employment for three million people, especially in small towns and rural
India.
Analysis of FMCG Sector.
Exemption of free samples and displays from the purview of FBT will
be beneficial for FMCG companies because they spend huge amount of
money on advertising and brand building. HLL, Dabur, ITC, and Marico
will be amongst the most benefited companies.
Since past India was also known as ‘‘An Island of Spices”. Different
countries like Arabian countries including Iran, Iraq, Kuwait, European
countries like England, France, Holland, Denmark were used to buy
spices Garam masala’s like Chilli, Coriander, Cumin, Black-pepper,
Turmeric, Garlic, Mustard etc.
It is also proved science that smell & taste of spices influence our
hunger & it also helps in digestion. In earlier times our grand mother
were used to makw all these spices at home by grinding it at home. But
Inspection Agency of the Government of India was given the task and
quality control and Spices Board took up the scientific post harvest
handling of pepper for avoiding contamination.On the basis of assurance
given, USA lifted the ban imposed on import of pepper from India.
Technological Advancement
To give sufficient back up to the efforts in the field of quality
improvement, the Board has also made forays into the field of
technology up gradation. Though this is complimentary to a greater
extent for quality assurance, it has opened vistas for newer products,
efficiency in production and increase in productivity. Technological
advancement has contributed to the hygienic production through
mechanization of many of the operation hitherto done manually.
Application of computer has facilitated wider production combination
result in new product especially in curry power segment. Some of the
frontier technology adopted by the industry are carbon dioxide fluid
extraction, encapsulation of spice oils, powder and cry grinding.
Basic Spices
Ramdev Everest
Chilli 500gm Rs. 60/- Rs. 70/-
Turmeric 500gm Rs. 46/- Rs. 55/-
Instant Mix
Ramdev Gits
Khaman 500gm Rs. 38/- Rs. 46/-
Dalwada 500gm Rs. 45/- Rs. 42/-
Dokhla 500gm Rs. 30/- Rs. 46/-
Dhosa 500gm Rs. 40/- Rs. 42/-
Handvo 500gm Rs. 40/- Rs. 54/-
METHODOLOGY
Financial management is that managerial activity which is concerned
with the planning and controlling of the firms financial resources. It is a
decision making process concerned with acquiring financing and
managing assets to achieve the overall goal of a business organization,
RESEARCH METHODOLOGY
INTRODUCTION TO REPORT
CHAPTER-2
Ratio analysis is a powerful tool of financial analysis, where ratios are used as a
yardstick for evaluating the financial condition and performance of a firm.
Analysis and interpretation of various accounting ratios give a skilled and
experienced analysts a better understanding of the financial condition and
performance of the firm that what he could have obtained only through a persuade
of the financial statements. The term ratio refers to the numerical or quantitive
relationship between two items or variables. It can be expressed as (1) percentages
(2) fractions and (3) proportion of numbers.
In the other way, we can compare ratios of one firm with some selected
firms in the same industry at the same point in time. It is more useful to compare
the firms’ ratios with ratio of a few carefully selected competitors, who have
similar operations. It indicates the relative financial position of the firm.
For determining the financial condition and performance of a firm, this ratio
may be compared with average ratios of the industry of which the firm is a
71 | P a g e Ramdev Food Products Pvt. Ltd
member. It helps to ascertain the financial standing and capability of the firm in
the industry to which it belongs. Industry ratios are important standards in view of
the fact that each has its own characteristics which influence the financial and
operating relationships.
The importance of ratio analysis lies in the fact that it represents facts on a
comparative basic and enables the drawings of a inferences regarding the
performance of a firm. In respect of the following aspects, ratio analysis is
relevant.
LIQUIDITY POSITION.
LONG TERM SOLVANCY.
OPERATING EFFICIENCY.
LIQUIDITY RATIO.
PROFITABILITY RATIO.
ASSETS TURNOVER RATIO.
FINANCE / LEVERAGE / CAPITAL RATIO.
VALUATION RATIO.
CURRENT RATIO:
LIQUIDITY RATIO/ QUICK RATIO
QUICK RATIO
NET WORKING CAPITAL
CASH GENERATED PER RUPPES OF SALES:
BANK FINANCE GAP RATIO:
CAPITAL GEARING RATIO:
2. PROFITABILITY RATIO.
PROPRIETORY RATIO:
EQUITY RATIO:
DEBT RATIO
DEBT EQUITY RATIO:
DEBT TO TOTAL ASSETS RATIO
FIXED ASSETS TO NET WORTH RATIO:
INTEREST COVERAGE RATIO:
DEBT SERVICE COVERAGE RATIO:
5. VALUATION RATIO.
FINANCIAL ANALYSIS
CHAPTER-3
RATIO ANALYSIS
76 | P a g e Ramdev Food Products Pvt. Ltd
3.1: LIQUIDITY RATIO.
Current Ratio
Liquidity Ratio / Quick Ratio
Acid Test Ratio
Net working capital
Cash generated per rupee of sales
Bank finance gap ratio
Capital Gearing Ratio
The current ratio is not only a measure of solvency but it is an index of the
working capital available to the margin of safety. It means, it is a crude and quick
measure of the firm’s liquidity.
(Rs. In lakhs)
TABLE 3.1
YEAR 2010-2011 2009-2010 2008-2009
A variant of current ratio is the liquid ratio or quick ratio which is designed
to show the amount of cash available to meet immediate payments. It is obtained
by dividing the liquid assets to liquid liabilities.
INTERPRETATION:
This ratio represent that part of long term funds represented by net worth
and long term debt which are permanently blocked in the current assets. Certain
minimum level of safety stock, permanent customers, unpaid bills compensatory
minimum bank balance and minimum cash balance are the example of the
permanent working capital
(RS. In lakhs)
TABLE 3.3
YEAR 2010-2011 2009-2010 2008-2009
CURRENT ASSETS 127624.31 129491.10 68903.99
CURRENT LIABILITIES 147998.06 163948.59 126655.30
NET WORKING CAPITAL (20373.75) (34457.49) (57751.31)
This ratio shows that percentage of sales which is available in cash form.
C.G.P.R.O.S.: =
P.A.T + DEPRECIATION+NON CASH EXPENSES / SALES * 100
(Rs. In lakhs)
TABLE 3.4
YEAR
CASHGENERATEDPERRUPPESOF SALES P.A.T
3 DEPRICIATION
SALES
2.5
RATIO (%)
e 2
g
a 2.52
t
n 1.5
e
c
r
e CASH GENERATED PER RUPPES
p 1
OF SALES
0.5 0.86
0.32
82 | P a g0e Ramdev Food Products Pvt. Ltd
2010-2011 2009-2010 2008-2009
Year
INTERPRETATION:
In the year 2010-2011 the ratio that is percentage was high that is 2.52% compare
to 2009-2010 and 2008-2009 which shows that that much percentage of sales
which is available in the cash form. While in the year 2009-2010 and 2008-2009
the ratio are decreased 0.86 and 0.32 respectively.
(Rs. In lakhs)
TABLE 3.5
YEAR 2010-2011 2009-2010 2008-2009
GROSS PROFIT 33266.71 8303.02 3651.4
SALES 1014818.74 1327469.71 1514742.01
RATIO (%) 3.27 0.63 0.24
3
2.5
e 3.27
g
a 2
t
n
e
c 1.5
r Gross profit ratio
e
p 1
0.5
0.63
0.24
0
2010-2011 2009-2010 2008-2009
Year
INTERPRETATION:
Gross profit margin ratio is good in the year 2010-2011 that is 3.27%
compare to other year.
In the year 2009-2010 the ratio goes down by 0.63% which is not good sign
of company the ratio goes down because of huge increase in the cost of
purchase, and same in the year 2008-2009 the ratio goes down by 0.24%.
The ratio helps in determining the efficiency with which affairs of the
business are being managed. It also indicates the firm’s capacity to withstand
adverse economic condition.
(Rs. In lakhs)
TABLE 3.6
YEAR 2010-2011 2009-2010 2008-2009
EARNING AFTER TAX 21466.06 5887.44 4243.83
84 | P a g e Ramdev Food Products Pvt. Ltd
NET SALES 1014818.74 1327469.71 1514742.01
RATIO (%) 1.62 0.44 0.28
NETPROFIT RATIO
1.8
1.6
1.4
e 1.2 1.62
g
a
t 1
n
e
c
r 0.8
e
p 0.6 NET PROFIT RATIO
0.4
0.44
0.2 0.28
0
2010-2011 2009-2010 2008-2009
Year
INTERPRETATION:
Operating profit ratio can be found out after excluding all non-operating
expenses like interest and taxes that means earning before interest and tax.
(Rs. In lakhs)
TABLE 3.7
YEAR 2010-2011 2009-2010 2008-2009
OPERATING PROFIT 34450.42 41867.26 53381.99
SALES 1014818.74 1327469.71 1514742.01
RATIO (%) 3.39 3.15 3.52
INTERPRETATION:
The ratio is decrease year by year because the cogs is increasing year by
year the main reason behind increasing cogs is cost of purchase of raw
material is increase in every year.
The ratio in the year 2010-2011is 3.39% and thereafter the ratio is in
negative manner 3.15 and 3.52 in the year 2009-2010 and
2008-2009respectively.
This ratio is spitted into following two parts by inserting “sales” in the
above formula.
The below split is popularly known as DU PONT split.
(Rs. In lakhs)
TABLE 3.8
YEAR
EBIT
SALES
TOTAL ASS
PROFIT MA
TOTAL ASS
R.O.R.O.I
Return on equity of the company has been decreasing year by year that is
from 2010-2011 16.89% to 15.72% in the year 2009-2010.
That mean the equity funds invested in the company/ firm is not good
because the profit for the equity decreasing every by 4 times every year.
(Rs. In lakhs)
This ratio indicates the waiting period of the investments in the inventories
and is measured in days, week or months. Inventory turnover and average age of
the inventories are inversely related. High inventory turnover ratio is goods but
longer age of the inventory is bad as it indicates idle blocking of money in the
inventories.
(Rs. In lakhs)
TABLE 3.11
YEAR 2010-2011 2009-2010 2008-2009
DAYS 360 360 360
INVENTORY TURNOVER 29.65 39.54 50.16
AVERAGE AGE OF INVENTORIES 12.14 9.10 7.17
(IN DAYS)
INTERPRETATION:
In the year 2008-2009 it was the lowest that is 7 days and it was
increasing year by year to 9 days 12 days respectively which shows or
The amount invested in business is invested in all assets for earning profit.
CAUTION:
If the assets are old and more depreciation has been deducted than the
turnover will seen more which in fact does not show efficiency.
TOTAL ASSETS TURNOVER= SALES / TOTAL ASSETS
(Rs. In lakhs)
TABLE 3.12
YEAR 2010-2011 2009-2010 2008-2009
SALES 1014818.74 1327469.71 1514742.01
TOTAL ASSETS 69898.67 74923.24 101889.40
TOTAL ASSETS 14.52 17.71 14.86
TURNOVER
This ratio measures sales per rupees of investment in fixed assets. This ratio
supposed to measure the efficacy with which fixed assets are employed. A high
ratio indicates a high degree of efficacy in assets utilization and vice-versa.
FIXED ASSETS TURNOVER = NET SALES / NET FIXED ASSET
(Rs. In lakhs)
TABLE 3.13
YEAR 2010-2011 2009-2010 2008-2009
NET SALES 1014818.74 1327469.71 1514742.01
NET FIXED ASSETS 81167.39 98765.87 110703.29
RATIO (IN TIMES) 12.5 13.44 13.68
A fixed assets turnover ratio has increased reflects the efficient use of
fixed asset.
But in the graph it shows in the year 2010-2011it was 12.5 times and it
increased to 13.44 and 13.68 times in the year 2009-2010 and
2008-2009 respectively
It is due to increase in the net sales so assets turn over ratio is increased
year by year.
This ratio measures sales per rupees of investment in the working capital.
This ratio supposed to measure the efficacy with which working capital is
employed. A high ratio indicates a high degree of efficacy in working capital
utilization and vice-versa.
(Rs. In lakhs)
TABLE 3.14
YEAR 2010-2011 2009-2010 2008-2009
NET SALES 1014818.74 1327469.71 1514742.01
NET WORKING ASSETS (20373.75) (34457.49) (57751.31)
N.W.C.T (49.81) (38.52) (26.23)
(Rs. In lakhs)
TABLE 3.15
97 | P a g e Ramdev Food Products Pvt. Ltd
YEAR 2010-2011 2009-2010 2008-2009
NET SALES 1014818.74 1327469.71 1514742.01
AVERAGE DEBTORS 9569.75 7452.96 18660.65
DEBTOR TURNOVER (IN TIMES ) 3.4 2.2 4.44
DAYS 360 360 360
DEBT COLLECTION PERIOD 106 178 81
INTERPRETATION:
Debtors turn over ratio fluctuation in the year 2010-2011the ratio is 3.4
times and 2.2 and 4.40 in the year 2009-2010, 2008-2009 respectively.
It is because in the year 2009-2010 the debtors decreased and in the year
2008-2009 he debtors increased to 18660.65 it mean that the credit sales
has increased in this year.
3.4: CAPITAL/ LEVERAGE / FINANCE
STRUCTURE RATIOS
To judge the long term financial position of the firm, financial leverage or
capital structure ratio is calculated. It indicates mix of the funds provided by the
owners and the lenders. Long-term creditors, like debentures holders, financial
institutions strength. In fact, the firm should have a strong short term as well as
long term financial position.
Leverage can work in opposite direction also. If the cost of debt is higher
than the firm’s overall rate of return, the earnings of shareholders will be reduced.
If the firm is actually liquidated for non-payment of debt-holders’ dues, the worse
suffers will be share holders.
INTERPRETATION
This ratio can be found out by dividing long term debt to total capital
employed .This ratios are calculated to measure the financial risk.
DEBT RATIO = LONG TERM DEBT / TOTAL CAPITAL EMPLOYED
(Rs. In lakhs)
TABLE 3.17
YEAR 2010-2011 2009-2010 2008-2009
LONG TERM DEBTS 0.06 ---------- 32938.05
TOTAL CAPITAL EMPLOYED 62009.34 ------ 99630.41
RATIO 0.01 ------ 0.33
Leverage ratios are calculated to measure the financial risk and the firm’s
ability of using the debt for the benefit of the share holders. It determining the
extent to which operating profits are sufficient to cover the fixed charges.
(Rs. In lakhs)
TABLE 3.18
INTERPRETATION:
The DEBT EQUITY RATIO has important from the creditors and
owners point of view and also for the firm itself. The ratio can be taken
as ideal if it is 1:1 there cannot be a rigid rule, it will depend upon the
circumstances. High ratio shows a larger share of financing by the
creditors in relation to the customers and low ratio implies a smaller
claim of creditors.
In the year 2010-2011the ratio is 0.01 which is not good the creditors
must take care before investing the money. In the year 2008-2009the
ratio is some what increased to 0.4%.
It shows the relationship between the capital held by equity capital, reserves
and the net fixed assets. It means how much equity we needed against the fixed
assets.
FIXED ASSETS TO NET WORTH RATIO =
NET FIXED ASSET / NET WORTH
(Rs. In lakhs)
TABLE 3.19
YEAR 2010-2011 2009-2010 2008-2009
NET FIXED ASSETS 69898.67 74923.24 101889.40
NET WORTH 62009.28 65956.46 66692.36
RATIO 1.12 1.14 1.53
The ratio should not be more than 1. If it less than 1, it shows that a part
of the working capital, which is more or less of a fixed nature. The ideal
ratio is 0.67. In other words, the more the shareholders’ contribution is
tied up in fixed assets the less is the amount available for the investment
in current assets, it means that creditors have contributed towards large
proportion of the net fixed assets.
The higher the ratio the less the proportion for creditors, where net fixed
assets exceeds net worth. It may be a signal for many industrial concerns
which should plan for an additional equity capital.
In all the year it is more than the ideal ratio that is 0.67, it means that
funds were blocked in the fixed assets that means the liquidity position of
a firm worse but in the year 2009-2010which is showing the ratio of 1.14
is more compare to previous year.
Valuation ratios are the results of the management of above four categories
of the functional ratios. Valuation ratios are generally presented on a per share
basis and thus are more useful to the equity investors.
(Rs. In lakhs)
TABLE 3.20
YEAR 2010-2011 2009-2010 2008-2009
P.A.T 21466.06 5887.44 1243.83
NO. OF EQ. SHARE 9950 9950 9950
RATIO 2.16 0.59 0.13
This ratio shows the profitability of the firm on a per share basis. It helps
in deciding that the equity share capital is being used effectively or not.
The earning per share during the year 2002-2003 was the lowest that is
3.28 but in the in the 2010-2011 & 2009-2010 it increased to 5.19 & 5.58
because of more profits. It was good for the shareholder’s point of view.
TABLE 3.22
SR. PARTICULARS (RATIO) 2010-2011 2009-2010 2008-2009
NO
1. CURRENT RATIO 0.862 0.789 0.544
2. LIQUIDITY RATIO /QUICK RATIO 0.602 0.589 0.301
3. NET WORKING CAPITAL (20373.75) (34457.49) (57751.31)
DU PONT CHART
106 | P a g e Ramdev Food Products Pvt. Ltd
CHAPTER 4
Financial statements are the comprehensive statements which integrate
various components of accounting and financial information into a single trunk of
a tree that is the RATE OF RETURN ON THE INVESTMENTS. It gives
additional information without distorting the mathematical relationships of the
relevant data. Profit Margin and the return on the assets that is the assets turnover
ratio are the two driver it. The Do Pont system of financial analysis clearly brings
out the effect of these two drivers on the rate of return on the investments.
It is defined as the product of the Net Profit Margin and the Total Assets
Turnover Ratio.
Rate of Return on Investment = (Net Profit Margin) X (TATO)
4.1:
DU PONT CHART APPLIED TO
107 | P a g e Ramdev Food Products Pvt. Ltd
RAMDEV FOOD PRODUCT PVT. LTD.
For the Year Ended 2010-2011
Return On Investment
(In %)
47.5%
EBIT
Net Sales Net Sales Total
(In Rs.)
(In Rs.) (In Rs.) Assets
8303.02
(In Rs.)
1327469.71 1327469.71 74923.24
Return On Investment
(In %)
HORIZONTAL ANALISIS
5.1:
TABLE 5.1
112 | P a g e Ramdev Food Products Pvt. Ltd
PARTICULARS GROWTH IN PERCENTAGE ( % )
Income 31.22
Expenditure 34.89
Provision For Taxation 79.6
Profit(loss) After tax (72.57)
GROWTH IN PERCENTAGE ( % )
100
GROWTH IN %
50
GROWTH IN
0
PERCENTAGE ( % )
Income Provision
-50 For
Taxation
-100
PARTICULARS
INTERPETEATION:
5.2:
HORIZOTAL ANALYSIS
RAMDEV FOOD PRODUCT PVT. LTD.
Comparative Profit And Loss
TABLE 5.1
114 | P a g e Ramdev Food Products Pvt. Ltd
PARTICULARS GROWTH IN PERCENTAGE ( % )
Income 17.28
Expenditure 17.74
Provision For Taxation 17.02
Profit(loss) After tax (78.87)
GROWTH IN PERCENTAGE ( % )
40
20
0
Income Provision
-20 GROWTH IN
For
-40 Taxation PERCENTAGE ( % )
-60
-80
-100
INTERPRETATION:
5.3
HORIZONTAL ANALYSIS
RAMDEV FOOD PRODUCT PVT. LTD. : Balance Sheet
For the Year Ended March 31st March 2009
115 | P a g e Ramdev Food Products Pvt. Ltd
PARTICULARS AS ON AS ON INCREASE
31-03-2009 31-03-2008 (DECREASE)
AMOUNT PERCENT(%)
SOURCE OF FUND
1.SHAREHOLDERS
FUNDS
(a) Share capital 2214.74 2214.74
(b) Reserves Surplus 63741.78 60358.77 3383.01 5.60
65956.52 62600.51 3356.01 5.36
2. LOANS FUNDS
Unsecured Loans - 0.06
3 DEFERRED TAX
LIABILITY (NET)
9809.27 8356.17 1453.1 17.39
TOTAL 75765.79 70956.74 4809.05 6.78
APPLICATION OF FUNDS
1. FIXED ASSETS
a. Gross Block 129512.56 106726.24 22786.32 21.35
b .Less; Depreciation 30746.69 25558.85 5187.84 20.3
NET BLOCK 98765.87 81167.39 17598.48 21.68
c. Dismantled capital 91.44 98.41 (6.97) 7.08
c. Capital work in progress 8923.41 7480.45 1442.96 19.29
107780.72 88746.25 19034.47 21.45
2 .FINANCE LEASE 751.11 959.66 (208.55) 21073
RECEIVABLE
3. INVESTMENT 1691.45 1624.58 1066.87 65.67
4. CURRENT ASSETS,
LOANS & ADVANCES
a. Inventories 32831.37 38519.43 (5688.06) 14.77
b. Sundry Debtors 7452.96 9569.75 (2116.79) 22.12
c. Cash and Bank balances 72776.77 66445.86 6330.91 9.53
d .Other current assets 191.85 135.45 56.4 41.64
e. Loans and Advances 16238.15 12953.82 3284.33 25.35
5.4
HORIZONTAL ANALYSIS
RAMDEV FOOD PRODUCT PVT. LTD. : Balance Sheet
For the Year Ended March 31st March 2010
PARTICULARS AS ON AS ON INCREASE
117 | P a g e Ramdev Food Products Pvt. Ltd
31-03-2010 31-03-2009 (DECREASE)
AMOUNT PERCENT(%)
SOURCE OF FUND
1.SHAREHOLDERS
FUNDS
(a) Share capital 2214.74 2214.74
(b) Reserves Surplus 64477.68 63741.78 735.9 1.15
66692.42 65956.52 735.9 1.11
2. LOANS FUNDS -
Unsecured Loans 32938.05 -
VERTICAL ANASYSIS
CHAPTER 6
INTERPRETATION:
In the COGS there is continuous increased we can see that 93.58, 97.79,
101.57 in the year 2010-20112009-2010and 2008-2009 respectively.
The sales has decreased in the year 2008-2009to 1.57% .
There is continuous decreased in the PAT it is 3.237,0.578,2.509 in the year
2010-2011,2009-2010, 2008-2009respectively.
VERTICAL ANALYSIS: BALANCE SHEET
RAMDEV FOOD PRODUCT PVT. LTD.
: Common-Size Balance Sheet
For the Year Ended March 31
2. LOANS FUNDS
(a) Unsecured Loans 0.06 00 32938.05
B. APPLICATION OF
FUNDS
1. FIXED ASSETS
a. Gross Block 106726.24 129512.56 145045.86
b .Less; Depreciation 25558.85 30746.69 34045.89
NET BLOCK 81167.39 98765.87 110999.97
c. Dismantled Capital Store 98.41 91.44 140.93
d. Capital work in progress 7480.45 8923.41 9266.72
TOTAL 88746.25 107780.72 120407.62
6.2:
VERTICAL ANALYSIS: BALANCE SHEET
RAMDEV FOOD PRODUCT PVT. LTD.
Common-Size Balance Sheet
For the Year Ended March 31
TREND ANALYSIS
CHAPTER 7
Trend analysis involves calculation of percentage changes in financial
statement items for a number of successive years. It is an extension of horizontal
Trend analysis over longer periods helps in identifying certain basic changes
in the nature of the business. Since many large corporations publish a summary of
operating results and selected financial indicators for five years or more, it is
possible to perform trend analysis using published reports.
The term "trend analysis" refers to the concept of collecting information and
attempting to spot a pattern, or trend, in the information. In some fields of study,
the term "trend analysis" has more formally-defined meanings.
Although trend analysis is often used to predict future events, it could be
used to estimate uncertain events in the past, such as how many ancient kings
probably ruled between two dates, based on data such as the average years which
other known kings reigned.
• This type of information is extremely helpful to investors who wish to make the most
from their investments. The process of a trend analysis begins with identifying the
category of the investments that are under consideration.
• This is because the borrower may have too much existing debt. A credit analysis also
commonly considers expenditures. Creditors generally assess what debts a potential
borrower is responsible for
7.1:
TREND ANALYSIS
RAMDEV FOOD PRODUCT PVT. LTD.
SELECTED DATA OF PROFIT AND LOSS ACCOUNT
PARTICULARS 2010-2011 2009-2010 2008-2009
The sales is increasing every year but the expenditure are also increasing
every year so the profit is decreasing every year..
Profit after interest and tax down every year in the year 2009-2010the
PAT is 27.42 and 5.79 in 2008-2009because the cost of purchase of raw
material increase every year.
The trend of the percentage shows that the sales and the expenditure rose
in almost same proportion.
Further, very important factor is that now a days even if global financial
crisis prevailing in the world the company has very sound financial
condition and highly liquid position in the market. This is because of the
reason that the company is basically in FMCG sector and maintaining its
growth rate with the growth rate of the FMCG industry .i.e. approx. 18
to 20 % The company has good potential of setting of SEZ / AEZ and
food parks for providing added incentives to develop Greenfield
Projects.
From the study of the report, it is found that Ramdev is on 1st position in
From the study of consumer report it is found that most of the users of
Ramdev Basic spices are satisfied by the Quality and Taste of its
product.
Main competitior of Ramdev are Home made, S.K. and Paustik.
Most of retailers are purchasing only Ramdev basic spices. So company will try to
fascinate the retailer for purchase of other Ramdev products.
Company has required increasing their advertisement by the point of purchase and
poster also then its impact fat on customer and retailer for purchase.
Hoarding on state transport buses and city buses and local travels could be an
effective media.