Working Capital Parle
Working Capital Parle
Working Capital Parle
CONDUCTED AT
PARLE BISCUITS PRIVATE LIMITED
Final Project Report
Submitted To
Institute Of Management Technology
In partial fulfillment of the requirement for the degree of
MASTER OF BUSINESS ADMINISTRATION
Under Supervision:
Submitted By:
***********
***********
Roll-on: *******
Under Supervision of
********
Name
*****
Enrollment No.
**********
Area of Specialization
MBA (Finance)
**********
Contact No.
***********
Submitted By:
******
CERTIFICATE
This is to certify that *********
under my
I certify that this is an original work and has not been copied from any source.
Signature of Guide
____________________________
____________________________
Date
__________________________
ACKNOWLEDGEMENT
With Candor and Pleasure I take opportunity to express my sincere thanks and
obligation to my esteemed guide *********** It is because of his able and mature
guidance and co-operation without which it would not have been possible for me
to complete my project.
Finally, I gratefully acknowledge the support, encouragement & patience of my
family, and as always, nothing in my life would be possible without God, Thank
You!
************
Enrollment No: *******
DECLARATION
I hereby declare that this project work titled WORKING CAPITAL
MANAGEMENT
CONDUCTED
AT
PARLE
BISCUITS
PRIVATE
LIMITED is my original work and no part of it has been submitted for any other
degree purpose or published in any other from till date.
***********
ENROLLMENT NO: **********
TABLE OF CONTENTS
ACKNOWLEDGMENT
PREFACE
INTRODUCTION
* HISTORY OF COMPANY
* PRODUCT PROFILE
MANAGERIAL USEFULNESS OF STUDY
CONCEPTS USED IN STUDY
FOCUS OF THE PROBLEMS
OBJECTIVES OF THE PROJECT
SCOPE OF THE WORK
RESEARCH METHODOLOGY
* RESEARCH DESIGN
* COLLECTION OF DATA
DATA ANALYSIS
FINDINGS
RECOMMENDATION
LIMITATIONS
CONCLUSIONS
BIBLIOGRAPHY
ANNEXURE
6
PREFACE
Practical work experience is the integral part of individual learning. An
individual who is learning managerial concepts has to undergo this practical
experience for being a future executive.
Master of Business Administration is a two-year programme that inserts
management knowledge in an individual to make that individual completely
professional for which practical experience is must.
Parle Biscuits Pvt. Ltd. is the market leader in biscuit industry. Neemrana
plant of PBPL offered me a project on Working Capital Management to
understand the current position through dates provided by them.
INTRODUCTION
Parle-G or Parle Glucose biscuits, manufactured by Parle Products
Pvt Ltd, are one of the most popular biscuits in India. Parle-G is one of the
oldest brand names as well as the largest selling brand of biscuits in India.
For decades, the product was instantly recognized by its iconic white and
yellow wax paper wrapper with the depiction of a young girl on the front.
Counterfeit companies have attempted to recreate and sell lower quality
products of similar names with virtually identical package design.The
company's slogan is G means Genius. The name, "Parle-G", is derived from
the name of the suburban rail station, Vile Parle which in turn is based on
village Parle in olden days (there is also area called Irle nearby where the
Parle Agro production factory is based).This popular biscuit is primarily
eaten as a tea-time snack.
Parle-G is the largest selling biscuit in the world. It has 70% market share in
India in the glucose biscuit category followed by Britannia, Tiger (17-18%)
and ITC's Sunfeast (8-9%). The brand is estimated to be worth over Rs 2,000
crore (Rs 20 billion), and contributes more than 50 per cent of the company's
turnover (Parle Products is an unlisted company and its executives are not
comfortable disclosing exact numbers). Last fiscal, Parle had sales of Rs
3,500 crore (Rs 35 billion). It also is popular across the world and is starting
to sell in Western Europe and USA.
AWARDS
Parle products have been shining with the golds and silvers consistently at
the Monde Selection ever since they were first entered in 1971. Monde
Selection is an international institute for assessing the quality of foods and is
currently the oldest and most representative organization in the field of
selecting quality foods worldwide.
Almost all of our products are market leaders and as recognition of their
quality, have won us 111 gold, 26 silver and 4 bronze Monde Selection
medals since 1971.
HOW PARLE FOUGHT TO MAKE BISCUITS AFFORDABLE TO
ALL
Biscuits were very much a luxury food in INDIA, when Parle began
production in 1939. Apart from Glucose and Monaco biscuits, Parle did offer
a wide variety of brands.
However, during the Second World War, all domestic production was
diverted to assist the Indian Soldiers in India and Far East. Apart from this,
the shortage of wheat in those days, made Parle decide to concentrate on the
more popular brands, so that people could enjoy the price benefits.
Thankfully today, theres no dearth of ingredients and the demand for more
premium brands is on the rise. Thats why; we now have a wide range of
biscuits mouthwatering confectioneries to offer.
THE QUALITY COMMITMENT
Parle Product Private Limited has 3 manufacturing plants
1) VILE PARLE in Mumbai (Maharashtra)
2) BHUJ (Gujarat)
3) BANGLORE (Karnataka)
Apart these plants Parle Product Pvt. Ltd. maintain 20 contract base
manufacturing units in all over INDIA. These plants and CMUs produce
sweets and confectionary products.
10
Parle Product Pvt. Ltd. has also a subsidiary company, which is Parle Biscuit
Pvt. Ltd. This subsidiary company produces only biscuits. It also has 2
manufacturing plants
1) BAHADURGARH in Gurgaon (Haryana)
2) NEEMRANA in Alwar (Rajasthan)
Apart these two plants Parle Biscuit Pvt. Ltd. maintain 11 contract base
manufacturing units on different locations, which produce only biscuits.
All these factories are located at strategic locations, so as to ensure a
constant output & easy distribution. Each factory has state-of-the-art
machinery with automatic printing & packaging facilities.
All Parle products are manufactured under the most hygienic conditions.
Great care is exercised in the selection & quality control of raw materials;
packaging materials & rigid quality standard are ensured at every stage of
the manufacturing process. Every batch of biscuits & confectioneries are
thoroughly checked by expert staff, using the most modern equipment.
THE MARKETING STRENGTH
The extensive distribution network built over the years is a major strength
for Parle Products. Parle biscuits and sweets are available to consumer even
in the most remote places and in the smallest of villages with a population of
just 500.
Parle Has nearly 1500 wholesalers catering to 4,25,000 retail outlets directly
or indirectly. A two hundred strong dedicated field force services these
wholesalers and retailers. Additionally there are 40 depots and C&F agents
supplying goods to the wide distribution network.
11
consumer psyche. The value for money positioning helps generate large
sales volumes for the products.
Parle-G its first venture became an instant favorite amongst the masses,
leading the glucose category with a huge market share of 65%. It topped
charts worldwide by becoming the WORLDS LARGEST BISCUIT
SELLING
BRAND
as
revealed
by
the
US-BASED
BAKERY
13
14
3500
Metric Tonnes
2) Krackjack
1600
Metric Tonnes
3) Monaco
800
MetricTonnes
ENGINEERING
I.T.
PURCHASE
STORE
The organization follows a flat structure with less hierarchal levels. The
heads of the different departments report to the General Manager through
direct communication. The working atmosphere is not stressful with
enough work-flexibility given to staff and managers.
The plant also has auditorium and viewing gallery, which is used during
the visit of school children. A retail shop at the Plant provides Parle
Products at M.R.P. rates.
Parle-G Making Process
MIXING:
This is a process where all ingredients are put together in right proportion for
dough formation. These ingredients are then fed into Mixers where mixing is
done and dough is prepared for molding .Major ingredients are flour, fat,
sugar and others as per the product one would like to have.
MOULDING:
In this section we laminate the dough into sheet which then passes down to
gauge rollers and sheet thickness achieved for cutting. Here we have a cutter
or a molder as per the variety where one gets the shape and sizes of biscuits.
BAKING:
16
This is the area where we pass these mounded wet biscuit into baking oven.
The oven temperature is 230C. The biscuits are baked on desired
temperature. The oven which are use very effective.
COOLING:
These baked biscuits are then passed on to cooling conveyors for natural
cooling prior to packing .The temperatures are brought down to room
temperatures.
PACKING:
These biscuit are then stacked and fed into packing machine for packing.
Different packing material are available for packing of these biscuit in
different packs .slug packs, pouch pack or family packs etc. These packs are
then put into secondary packaging like cartons to be transported to retailers.
EQUIPMENT USED FOR AUTOMATED BISCUIT
MANUFACTURING
Mixers Laminators Gauge Rolls or Pre Sheeters Molder / Cutter Baking
Oven Cooling Conveyor Packing
Machines Material Handling Equipments Biscuit / Sugar Grinder Milk/Oil
Sprays Salt / Cashew
Sprinklers
INGREDIENTS USED
Flour , Fat , Sugar , Salt , Ammonium bicarbonate , Milk , Butter , Flavors ,
Emulsifiers , Invert syrups, Dough Improvers and many additives
CREDIT POLICY OF PARLE BISCUITS PVT. LTD.
17
Before coming to the credit policy its necessary to be aware with the goods
distribution policy of Parle Biscuits Pvt. Ltd.
For fulfilling the demand of its customers timely Parle Biscuits Pvt. Ltd.
maintains 40 DEPOTS in all over INDIA. Finished goods are transferred
from production plants to these depots. According to their transportation
facilities customers of Parle Biscuits Pvt. Ltd. ask their demand of different
products to depots.
Then its the responsibility of these depots to fulfill the demand of customers
of Parle Biscuits Pvt. Ltd.
Parle Biscuits Pvt. Ltd. doesnt has credit policy it deals in cash. For the
collection of its payment PBPL deals with 5 banks which are as follows:
1) UTI
2) STANDARD CHARTERED
3) HDFC
4) BANK OF PUNJAB
5) CORPORATION BANK
After collecting the amount of sold goods it is deposited by the depots in any
of these bank.
Parle Biscuits Pvt. Ltd. divided its customers in 4 categories1)
Cheque Parties Cheque parties are those who send their blank
cheques to Depots before receiving the finished goods. Depots fill the
selling amount of the consignment in those cheques and then these
18
3)
4)
19
Product Profile
Over the years, Parle has grown to become a multi-million US Dollar
company. Many of the Parle products, biscuits or confectionaries, are market
leaders in their category and have won acclaim at the Monde Selection, since
1971.
Today, Parle enjoys a 40% share of the total biscuits market and a 15% share
of the total confectionary market in India.
The Parle biscuits brands are:
1)
2)
Choc Cream
3)
Elaichi Cream
4)
Orange Cream
5)
Pineapple Cream
6)
Marie Choice
7)
Cheesling
8)
Jeffs
9)
Monaco
10)
Nimkin
11)
Sixer
12)
Glucose
13)
Krackjack
14)
Parle-G
Funtoosh
2)
Mango Bite
3)
Orange Candy
20
4)
Poppins
5)
Roll-A-Cola
6)
Tangy Candy
7)
Boo
8)
Pippermint
9)
Rose Mint
10)
M Choco
11)
Melody
12)
Dairy Toffee
13)
Lux Toffee
14)
Mayfair Toffee
15)
Kismi
16)
Mahakismi
17)
Smoothies
18)
Cafechino
19)
Chox Bar
21
INTRODUCTION OF TOPIC
WORKING CAPITAL AT A GLANCE
INTRODUCTION
TYPES
FEATURES
DETERMINANTS
COMPONENTS
INTRODUCTION
A successful sales program is necessary for earning profits by any business
enterprise. Sales dont convert into cash instantly. There is a time lag
between the sale of goods and receipt of cash. Therefore, there is a need for
working capital in the form of current assets to deal with the problem arising
out of the lack of immediate realization of cash against goods sold.
Therefore sufficient working capital is necessary to sustain sales activity.
FEATURES
1)
2)
22
3)
TYPES
Working capital can be classified either on the basis of concept or on the
basis of periodicity of its requirement.
1) ON THE BASIS OF CONCEPT
On the basis of concept working capital is of 2 types.
A)
B)
2)
23
B)
C)
D)
DETERMINANTS
1)
2)
3)
4)
5)
6)
7)
8)
various purposes. The greater the requirement of cash, the higher will
be the working capital needs of the company.
9)
10)
26
COMPONENTS
Main components of working capital are as follows:
1)
2)
Marketable securities (as temporary investment) may be held for one of the
following reasons:
27
an
3)
4)
2)
3)
4)
5)
The above operating cycle is repeated again & again over the period
depending upon the nature of the business & type of product etc. the
duration of the operating cycle for the purpose of estimating working capital
is equal to the sum of duration allowed by the suppliers.
Working capital cycle can be expressed as:
R+W+F+D-C
Where R=Raw Material Storage Period =
Avg. Stock of Raw Material
Avg. Cost of Production per day
W=Work in Progress Holding Period =
Avg. Work in Progress Inventory
Avg. Cost of Production per day
29
=
Avg. Stock of Finished Goods
30
Classification of Ratio:
CLASSIFICATION OF RATIO
BASED ON FINANCIAL
BASED ON FUNCTION
BASED ON USER
STATEMENT
1] BALANCE SHEET
RATIO
2] REVENUE
1] LIQUIDITY RATIO
2] LEVERAGE RATIO
SHORT TERM
3] ACTIVITY RATIO
CREDITORS
STATEMENT
4] PROFITABILITY
RATIO
RATIO
3] COMPOSITE
RATIO
1] RATIOS FOR
2] RATIO FOR
SHAREHOLDER
5] COVERAGE
RATIO
3] RATIOS FOR
MANAGEMENT
4] RATIO FOR
LONG TERM
CREDITORS
31
32
a)
Some composite ratios study the relationship between the profits &
the investments of the concern. E.g. return on capital employed, return
on proprietors fund, return on equity capital etc.
b)
Based on Function:
Accounting ratios can also be classified according to their functions in to
liquidity ratios, leverage ratios, activity ratios, profitability ratios & turnover
ratios.
1]
Liquidity ratios:
It shows the relationship between the current assets & current liabilities of
the concern e.g. liquid ratios & current ratios.
2]
Leverage ratios:
Activity ratios:
It shows relationship between the sales & the assets. It is also known as
Turnover ratios & productivity ratios e.g. stock turnover ratios, debtors
turnover ratios.
4]
Profitability ratios:
a)
It shows the relationship between profits & sales e.g. operating ratios,
gross profit ratios, operating net profit ratios, expenses ratios
33
b)
5]
Coverage ratios:
It shows the relationship between the profit on the one hand & the claims of
the outsiders to be paid out of such profit e.g. dividend payout ratios & debt
service ratios.
Based on User:
1]
34
35
Liquidity Ratio: Liquidity refers to the ability of a firm to meet its short-term (usually up to 1
year) obligations. The ratios, which indicate the liquidity of a company, are
Current ratio, Quick/Acid-Test ratio, and Cash ratio. These ratios are
discussed below
36
Current Ratio
Meaning:
This ratio compares the current assets with the current liabilities. It is also
known as working capital ratio or solvency ratio. It is expressed in the
form of pure ratio.
E.g. 2:1
Formula:
Current assets
Current ratio =
Current liabilities
The current assets of a firm represents those assets which can be, in the
ordinary course of business, converted into cash within a short period time,
normally not exceeding one year. The current liabilities defined as liabilities
which are short term maturing obligations to be met, as originally
contemplated, with in a year.
Current ratio (CR) is the ratio of total current assets (CA) to total current
liabilities (CL). Current assets include cash and bank balances; inventory of
raw materials, semi-finished and finished goods; marketable securities;
debtors (net of provision for bad and doubtful debts); bills receivable; and
prepaid expenses. Current liabilities consist of trade creditors, bills payable,
bank credit, and provision for taxation, dividends payable and outstanding
expenses. This ratio measures the liquidity of the current assets and the
ability of a company to meet its short-term debt obligation.
CR measures the ability of the company to meet its CL, i.e., CA gets
converted into cash in the operating cycle of the firm and provides the funds
37
needed to pay for CL. The higher the current ratio, the greater the short-term
solvency. This compares assets, which will become liquid within
approximately twelve months with liabilities, which will be due for payment
in the same period and is intended to indicate whether there are sufficient
short-term assets to meet the short- term liabilities. Recommended current
ratio is 2: 1. Any ratio below indicates that the entity may face liquidity
problem but also Ratio over 2: 1 as above indicates over trading, that is the
entity is under utilizing its current assets.
Liquid Ratio:
Meaning:
Liquid ratio is also known as acid test ratio or quick ratio. Liquid ratio
compares the quick assets with the quick liabilities. It is expressed in the
form of pure ratio. E.g. 1:1.
The term quick assets refer to current assets, which can be converted into,
cash immediately or at a short notice without diminution of value.
Formula:
Quick assets
Liquid ratio
=
Quick liabilities
Quick Ratio (QR) is the ratio between quick current assets (QA) and CL. QA
refers to those current assets that can be converted into cash immediately
without any value strength. QA includes cash and bank balances, short-term
marketable securities, and sundry debtors. Inventory and prepaid expenses
are excluded since these cannot be turned into cash as and when required.
38
QR indicates the extent to which a company can pay its current liabilities
without relying on the sale of inventory. This is a fairly stringent measure of
liquidity because it is based on those current assets, which are highly liquid.
Inventories are excluded from the numerator of this ratio because they are
deemed the least liquid component of current assets. Generally, a quick ratio
of 1:1 is considered good. One drawback of the quick ratio is that it ignores
the timing of receipts and payments.
Cash Ratio:
Meaning:
This is also called as super quick ratio. This ratio considers only the absolute
liquidity available with the firm.
Formula:
Cash + Bank + Marketable securities
Cash ratio
=
Total current liabilities
Since cash and bank balances and short term marketable securities are the
most liquid assets of a firm, financial analysts look at the cash ratio. If the
super liquid assets are too much in relation to the current liabilities then it
may affect the profitability of the firm.
Investment/ Shareholder
39
*100
Earning per share
D/P ratio shows the percentage share of net profits after taxes and after
preference dividend has been paid to the preference equity holders.
41
Gearing
42
Capital gearing ratio indicates the proportion of debt & equity in the
financing of assets of a concern.
Profitability
These ratios help measure the profitability of a firm. A firm, which generates
a substantial amount of profits per rupee of sales, can comfortably meet its
operating expenses and provide more returns to its shareholders. The
relationship between profit and sales is measured by profitability ratios.
There are two types of profitability ratios: Gross Profit Margin and Net
Profit Margin.
43
* 10
Net Sales
* 100
Net sales
This ratio shows the net earnings (to be distributed to both equity and
preference shareholders) as a percentage of net sales. It measures the overall
efficiency of production, administration, selling, financing, pricing and tax
44
management. Jointly considered, the gross and net profit margin ratios
provide an understanding of the cost and profit structure of a firm.
Return on Capital Employed:Meaning:
The profitability of the firm can also be analyzed from the point of view of
the total funds employed in the firm. The term fund employed or the capital
employed refers to the total long-term source of funds. It means that the
capital employed comprises of shareholder funds plus long-term debts.
Alternatively it can also be defined as fixed assets plus net working capital.
Capital employed refers to the long-term funds invested by the creditors and
the owners of a firm. It is the sum of long-term liabilities and owner's equity.
ROCE indicates the efficiency with which the long-term funds of a firm are
utilized.
Formula:
NPAT
Return on capital employed =
*100
Capital employed
Financial
These ratios determine how quickly certain current assets can be converted
into cash. They are also called efficiency ratios or asset utilization ratios as
they measure the efficiency of a firm in managing assets. These ratios are
based on the relationship between the level of activity represented by sales
or cost of goods sold and levels of investment in various assets. The
important turnover ratios are debtors turnover ratio, average collection
45
period, inventory/stock turnover ratio, fixed assets turnover ratio, and total
assets turnover ratio. These are described below:
46
This ratio measures the efficiency with which fixed assets are employed. A
high ratio indicates a high degree of efficiency in asset utilization while a
47
low ratio reflects an inefficient use of assets. However, this ratio should be
used with caution because when the fixed assets of a firm are old and
substantially depreciated, the fixed assets turnover ratio tends to be high
(because the denominator of the ratio is very low).
Proprietors Ratio:
Meaning:
Proprietary ratio is a test of financial & credit strength of the business. It
relates shareholders fund to total assets. This ratio determines the long term
or ultimate solvency of the company.
In other words, Proprietary ratio determines as to what extent the owners
interest & expectations are fulfilled from the total investment made in the
business operation.
Proprietary ratio compares the proprietor fund with total liabilities. It is
usually expressed in the form of percentage. Total assets also know it as net
worth.
Formula:
Proprietary fund
Proprietary ratio
OR
Total fund Shareholders fund
Proprietary ratio =
Fixed assets + current liabilities
48
Formula:
Total long-term debt
Debt equity ratio =
Total shareholders fund
Debt equity ratio is also called as leverage ratio. Leverage means the process
of the increasing the equity shareholders return through the use of debt.
Leverage is also known as gearing or trading on equity. Debt equity ratio
shows the margin of safety for long-term creditors & the balance between
debt & equity.
Return on Proprietor Fund:
Meaning:
Return on proprietors fund is also known as return on proprietors equity or
return on shareholders investment or investment ratio. This ratio
indicates the relationship between net profits earned & total proprietors
funds. Return on proprietors fund is a profitability ratio, which the
relationship between profit & investment by the proprietors in the concern.
Its purpose is to measure the rate of return on the total fund made available
by the owners. This ratio helps to judge how efficient the concern is in
managing the owners fund at disposal. This ratio is of practical importance
to prospective investors & shareholders.
50
Formula:
NPAT
Return on proprietors fund =
* 100
Proprietors fund
1]
Liquidity position
2]
Long-term solvency
3]
Operating efficiency
4]
Overall profitability
5]
6]
Trend analysis.
1]
Liquidity position: -
With the help of Ratio analysis conclusion can be drawn regarding the
liquidity position of a firm. The liquidity position of a firm would be
satisfactory if it is able to meet its current obligation when they become due.
A firm can be said to have the ability to meet its short-term liabilities if it has
sufficient liquid funds to pay the interest on its short maturing debt usually
within a year as well as to repay the principal. This ability is reflected in the
liquidity ratio of a firm. The liquidity ratio is particularly useful in credit
analysis by bank & other suppliers of short term loans.
2]
Long-term solvency: -
Ratio analysis is equally useful for assessing the long-term financial viability
of a firm. This respect of the financial position of a borrower is of concern to
the long-term creditors, security analyst & the present & potential owners of
a business. The long-term solvency is measured by the leverage/ capital
structure & profitability ratio Ratio analysis s that focus on earning power &
operating efficiency.
Ratio analysis reveals the strength & weaknesses of a firm in this respect.
The leverage ratios, for instance, will indicate whether a firm has a
52
Operating efficiency:
Yet another dimension of the useful of the ratio analysis, relevant from the
viewpoint of management, is that it throws light on the degree of efficiency
in management & utilization of its assets. The various activity ratios
measure this kind of operational efficiency. In fact, the solvency of a firm is,
in the ultimate analysis, dependent upon the sales revenues generated by the
use of its assets- total as well as its components.
4]
Overall profitability:
Unlike the outsides parties, which are interested in one aspect of the
financial position of a firm, the management is constantly concerned about
overall profitability of the enterprise. That is, they are concerned about the
ability of the firm to meets its short term as well as long term obligations to
its creditors, to ensure a reasonable return to its owners & secure optimum
utilization of the assets of the firm. This is possible if an integrated view is
taken & all the ratios are considered together.
5]
Ratio analysis not only throws light on the financial position of firm but also
serves as a stepping-stone to remedial measures. This is made possible due
to inter firm comparison & comparison with the industry averages. A single
figure of a particular ratio is meaningless unless it is related to some
53
Trend analysis:
Finally, ratio analysis enables a firm to take the time dimension into account.
In other words, whether the financial position of a firm is improving or
deteriorating over the years. This is made possible by the use of trend
analysis. The significance of the trend analysis of ratio lies in the fact that
the analysts can know the direction of movement, that is, whether the
movement is favorable or unfavorable. For example, the ratio may be low as
compared to the norm but the trend may be upward. On the other hand,
though the present level may be satisfactory but the trend may be a declining
one.
54
REALIZATION
Accounts
Receivables
SALES
Cash
Finished
Goods
PURCHASES
PRODUCTION
PROCESS
PRODUCTION
Raw Materials
Work-in-Process
PROCESS
55
No. of days
916.53
7.9
.088
9.13
4.22
114.84
Stock in Process =
10.12
114.84
Finished goods =
1054.1
115.36
_____________
67829.07
21.34 Days
= 5652.422 Rs.
12
Total EXPENSES
Per month
12
56
Monthly Expenses
30
= 21.34X
5037.66
30
= 3583.45Rs.
Working Notes:
1. Raw Material (Mentioned in P&L Account)
Opening Stock + Purchases Closing Stock
2010-11:
Annual Consumption
= 36047.27Rs
= 38058.07Rs
1 Months Consumption
= 40125.5 Rs.
= 41315.08 Rs.
= 40275.31Rs.
= 41529.54Rs.
58
THEORTICAL
ASPECTS
OF WORKING
CAPITAL MANAGEMENT
NATURE OF WORKING CAPITAL MANAGEMENT
Working capital management is three dimensional in nature1)
2)
3)
Composition of Level
of Current Liabilities
Composition of Level
of Current Assets
59
60
All the materials of the mixture, which is used in making biscuits, can
be stored maximum only for 3 days. Because store of plant is
designed like this that more than 3 days storage cant be maintained in
it.
61
The position of inventory at the end of last two years is as followsNAME OF THE COMMODITY
YEAR
AMOUNT
(In Rs/-)
Raw Materials
Packing Material
Finished Goods
2010-11
82, 91,000
2011-12
57, 29,000
2010-11
10, 21,52,000
2011-12
8,11,54,000
2010-11
5,82,08,000
2011-12
7,08,06,000
2010-11
11,61,33,000
2011-2012
62
9,46,87,000
distributed in one month. Like this all other daily transactions are
completed by daily collection.
Parle Biscuits Pvt. Ltd. doesnt have any credit policy. It deals in
cash. Thats why it doesnt has any cash problem.
Production cycle is short. Thats why Parle Biscuits Pvt. Ltd has less
demand of cash.
63
RBI
framework/regulation
of
bank
credit/finance/advances,
Cash Credits/Overdrafts
2)
Loans
3)
Purchase/Discount Bills
64
4)
Letter of Credit
5)
65
FACTORING
Factoring provides resources to finance receivables as well as facilitates the
collection of receivables. Although such services constitute a critical
segment of the financial services scenario in the developed countries, they
appeared in the Indian financial scene only in the early nineties as a result of
RBI initiatives. There are two bank-sponsored organizations, which provide
such services:
1)
2)
66
67
68
69
OBJECTIVE OF PROJECT
Right from the beginning and also in present scenario, Confectionary has
carved for itself a strong place in the international market with around half
of the global primary demand of confectionary products. Now-a-days
confectionary products are also a means to economic power. Most of the
nations including developing countries like INDIA have placed adequate
emphasis on self-reliance technology in confectionary industry.
1.
2.
Secondary :
1.
2.
3.
To examine
profitability
position
of
management.
4.
70
the
RESEARCH METHODOLOGY
Research Design
The research design involves taking the decision on type of data sources
from which the data is to collected and the contact methods. The research
design selected by me was descriptive cum analytical as this the best suited
to analyze the fact which already exist and choose the best one for welfare of
the employees.
METHODS OF DATA COLLECTION
To deal with real life problems it is often found that data at hand are
inadequate and hence it becomes necessary to collect data appropriate.
As the project is on working capital information include was collected from
the finance dept. for this purpose data collection was done through
secondary data.
1)
Secondary Data
I have used secondary data in the completion of this summer training report.
71
72
DATA ANALYSIS
ANALYSIS OF WORKING CAPITAL MANAGEMENT
In this chapter an analysis over the Working Capital of Parle Biscuits Pvt.
Ltd. has been done. But before going further let us have a look on the current
position of Working Capital.
The Working Capital of the last two years is as follows
(Amount in 00s Rs/-)
YEAR
SALES
INVESTMENTS
WORKING
CAPITAL
%
OF
WORKING
CAPITAL TO
SALES
2010-11
5282907
939194
299640
5.67
2011-12
5505061
1175683
288828
5.24
73
2010-11
2011-12
Amount in 00s
74
RATIO ANALYSIS
It is a powerful tool of financial analysis. A ratio is defined as the indicated
quotient of two mathematical expressions and as the relationship between
two or more things. Ratio helps to summaries the large quantities of
financial data and to make qualitative judgment about the firms financial
performance. The point to note is that a ratio indicates a quantitative
relationship, which can be turn, used to make a qualitative judgment.
Here are some of the calculated ratios of the financial year of Parle Biscuits
Pvt. Ltd.
All the ratios are calculated in 00s Rs/- figures.
1)
2010-11
2011-12
Net Working Capital
299640
288828
1403616
1716615
Ratio
.21: 1
.17: 1
2010-11
2011-12
Current Assets
596878
646067
Current Liabilities
297238
357239
Ratio
2: 1
1.80: 1
Current Assets include cash and those assets, which can be converted
into cash within a year. All obligations maturing within a year are included
in current liabilities.
As a conventional rule a current ratio 2: 1 or more is considered
satisfactory. The current ratio doesnt represent margin of safety i.e. a
cushion of protection for creditors.
76
2010-11
2011-12
77
3)
Debtors*360
Sales
2010-11
2011-12
Debtors*360
Sales
172716*360
188725*360
5282907
5505061
Days
11.77
12.34
78
2010-11
2011-12
79
4)
2010-11
2011-12
Current Assets Inventories
596878-270934
289272
Current Liabilities
297238
357239
Ratio
1.09 : 1
.99 : 1
80
646067-
2010-11
2011-12
81
5)
2011-12
829287
846824
Sales
5282907
5505061
Ratio
15.70
15.38
Gross profit
Profit Margin of the firm has decreased from 15.70% to 15.38% which
means that margin of profit on sales has decreased.
6)
2011-12
PAT
262056
347142
Sales
5282907
5505061
Ratio
4.96
6.31
Profit Margin of the firm has increased from 4.96% to 6.31% which means
that margin of profit on sales has increased.
82
7)
2011-12
Sales
5282907
5505061
Net Assets
1403616
1716615
3.76
3.21
Ratio
NATR has decreased from 3.76 to3.21 which means Parle is producing 3.76
times of sales for one rupee of capital employed in net assets in 2010-1\10 to
decreased a 3.21 times of sales for one rupee of capital employed in net
assets in 2011-12.
83
84
2010-11
2011-12 Effect
on
Working
capital
Increase Decrease
Current
Assets
Inventories
270934
289272
18338
Debtors
172716
188725
16009
Cash
153228
168070
14842
Accured Income
816122
868345
52223
Total
1413000
1514412
C/L (Cr.)
297238
357239
60001
Provisions
1111814
1151815
40001
Total
1409052
1509054
W.C (A-B)
3948
5358
Current Liabilities
101412
100002
1410
85
FINDINGS
It is very difficult to make the project or the analysis in such a way that can
solve all the problems according to the requirements. In this project it is
being tried to give more and more facilities but in a short period of training
time, as much as possible has been done.
86
RECOMMENDATIONS
87
Limited Time : Although the staff of Parle Company Pvt. Ltd. was
very efficient and highly co-operative and devoted enough of their
valuable time to us. But because of time constant. We were not able to
devote as much time with their employees.
Secrecy: Some of the information was kept confidential and was not
disclosed to any person who so ever.
88
CONCLUSIONS
Success is achieved by those who try where there is
nothing to loose by trying a great deal to gain if
successful, by all means try.
W.Clement Stone
The study has its own importance in its own way. With the help of this study
one can know about the struggle and success of Parle Biscuits Pvt. Ltd.
Efforts, which is due to its efficient management.
The study will definitely increase the morale of each employee and by
studying this managers come to know that what effective measures can be
taken to maintain the effective use of working capital in the organization and
thus to achieve goals of the organizations.
89
BIBLIOGRAPHY
Text Books
D.C.Sharma & K.G.Gupta
M.Y.Khan & P.K.Jain
Management Accounting
Financial Management
Annual Reports
1) Parle Biscuits Pvt. Ltd. annual report 2010-11
2) Parle Biscuits Pvt. Ltd. annual report 2011-12
90
ANNEXURE
Profit and Loss Account
Particulars
2010-11
2011-12
(in 00s)
(in 00s)
5282907
5505061
Opening Stock
137107
136933
3067148
3268256
723740
666587
171429
126067
43975
40306
120505
142037
Conversion Charges
257928
305061
68721
78051
136933
105061
Gross Profit
829287
846824
44499
40507
187875
250507
Communication Expenses
2103
2209
Cash Discount
20440
25061
6312
7051
4636
2051
Sales
Less: Cost of Goods Sold
2276
2051
Insurance
3531
3033
3642
4050
Financial Expenses
Depreciation
103900 95061
Miscellaneous
5488
Operating Profit
327846 396336
6057
87622
146251
Other Incomes
10606
21872
426074 564459
Less : [email protected]%
164038 217317
Net Income
262036 347142
92
Particulars
2010-11
2011-12
Sales
100
100
84.3
84.62
Gross Profit
15.7
15.38
7.15
6.14
.27
.20
Financial Expenses
1.97
1.72
Misc. Expenses
.10
.11
9.5
8.18
Operating Profit
6.21
7.2
Total Income
1.86
3.05
8.07
10.25
3.11
3.95
4.96
6.3
Balance Sheet
Particulars
2010-11
93
2011-12
Liabilities
Share Capital
4950
4950
1494788
1759852
a) Current Liabilities(Creditors)
297238
357239
b) Provisions
1111814
1151815
Total
2908790
3273856
Particulars
2010-11
2011-12
Fixed Assets
556596
583761
Investment
939194
1175683
Stock
270934
289272
Debtors
172716
188725
Cash
153228
168070
816122
868345
2908790
3273856
Secured Loans
Unsecured Loans
Current Liabilities and Provisions
Contingent Liabilities
Assets
94
95