AFM Assignment 2
AFM Assignment 2
1. Select any two manufacturing companies of your choice belonging to same industry
and of more or less same age listed in any of one of the Indian Stock exchanges (either
in BSE or in NSE or in both) and redraw their financial statements for latest two years
in columnar form (preferably for the year 2018-19 and 2019-20).
(05 Marks)
2. Perform financial analysis with regard to their financial performance and the financial
position (for both the companies selected as above) using appropriate ratios in order to
study their solvency, liquidity, profitability and turnover/activity.
(10 Marks)
3. Also apply market ratios to study the overall performance of the selected two
companies. (05 Marks)
4. Compare the results of both companies and interpret them accordingly. (05 Marks)
5. Prepare a report on the performance of both the companies which can be used by a potential
equity investor in that particular industry.
(05 Marks)
Meaning - In general terms it is the study of relationship among various financial facts and figures as
given in a set of financial statements and interpretation to gain insight into profit and operational
efficiency of the firm to assess its financial health and future.
The Indian automobile industry is the fourth largest in the world with an annual turnover of
$100 billion and employs 32 million people. The two-wheeler industry in India is the largest
in the world. India is also the largest tractor manufacturer and the eight largest commercial
vehicles manufacturer in the world.
The automobile sector currently contributes about 50 per cent of the manufacturing gross
domestic product (GDP) in India, 26 per cent of the industry GDP and 7.1 per cent of overall
GDP, up from 2.7 per cent in 1992-93. The sector contributes approximately 13 per cent of
excise revenue to the government.
The total investment in this sector is around $40 billion in the last decade. The decade of
2001-2010 saw a compounded annual sales growth of 15.67 per cent, which included 10 per
cent exports. The yearly growth of exports was 23 per cent from 2000 to 2015 due to
constant government support.
The automobile industry includes two-wheeler, four-wheeler, passenger vehicle and
commercial vehicles. In 2018-19, 4.06 million cars were manufactured and at present
around 32 million cars run on Indian streets. The two-wheeler segment dominates the
industry with a share of 80 per cent.
Profit and Loss Statement for Maruti Suzuki India Ltd for Financial year 2018-19
and 2019-20
EXPENSES
Profit and Loss Statement for Honda Motors for Financial year 2018-19 and
2019-20
EXPENSES
SHAREHOLDER'S FUNDS
NON-CURRENT LIABILITIES
CURRENT LIABILITIES
ASSETS
NON-CURRENT ASSETS
CURRENT ASSETS
Balance Sheet of Honda Motors for the financial year 2018-2019 and
2019-2020:
Amounts are in Crores.
March - 20
March - 19
EQUITIES AND LIABILITIES
SHAREHOLDER'S FUNDS
CURRENT LIABILITIES
ASSETS
NON-CURRENT ASSETS
CURRENT ASSETS
Financial Ratios:
Maruti Suzuki India Ltd. for the financial year 2018 - 2019
Liquidity Ratios:
12,361.60/14,150.30 = 0.8735
5,094.108/14,150.30= 0.36
Solvency Ratios:
1) Fixed Asset Ratio: Net Fixed Assets/Long term Funds
17,007.90/46,141.50 = 0.3686
(14,150.30+2640)/46,141.50= 0.3638
46,141.50/14,956.70 = 3.0850
12,361.60/14,150.30 = 0.8735
178.90/14,150.30= 0.01
Profitability Ratios:
7,500.60/46,141.50= 0.1625
2) Price Earnings Ratio (P/E Ratio) = Market Price per Equity share/Earnings per
share
6715/248.30= 27.04
10465.60/83026.50= 12.605%
8) Dividend Yield Ratio: (Dividend per Share/Market Price per share) X 100
45/5,113.636= 0.88
9) Net Worth: (Net Profit After Interest & Tax/Net Worth) X 100
(7,500.60/46,141.50) X 100 = 16.255
Turnover Ratios:
Financial Ratios:
Honda Motors for the financial year 2018 – 2019
Liquidity Ratios:
13,229.30/22,940.81= 0.5766
1,306.61/22,940.81= 0.056
Solvency Ratios:
28,573.42/22,162.52= 1.289
4) Debt – Equity Ratio: Total Debt/Shareholder’s funds
22,162.52/18,316.61= 1.20
13,229.30/22,940.81= 0.5766
1,306.61/22,940.81= 0.056
10) Debt Service Coverage Ratio = (Profit after tax + depreciation +Interest on
Loans)/ (Interest on Loan +Loan repayment in a year)
(2,020.60+3098.64)/ 22,940.81= 0.223
Profitability Ratios:
2,020.60/22,162.52= 0.0911
2) Price Earnings Ratio (P/E Ratio) = Market Price per Equity share/Earnings per
share
331.10/5.94= 55.74
3) Gross Profit Ratio: (Gross Profit/Net Sales) X 100
2,602.00/68,764.88= 3.783%
4) Net Profit Ratio: (Net Profit/Net Sales) X 100
2,020.60/68,764.88= 2.938
8) Dividend Yield Ratio: Honda did not give any dividends for FY 19.
9) Net Worth: (Net Profit After Interest & Tax/Net Worth) X 100
(2,020.60/22,162.52) X 100 = 9.117
Turnover Ratios:
Solvency Ratios:
3) Fixed Asset Ratio: Net Fixed Assets/Long term Funds
0.35
Profitability Ratios:
12) Price Earnings Ratio (P/E Ratio) = Market Price per Equity share/Earnings
per share
22.82
13) Gross Profit Ratio: (Gross Profit/Net Sales) X 100
4.99
16) Fixed Charge Cover Ratios: Income before Interest and Tax/Interest
2.97
17) Pay-out Ratio: Dividend per Equity Share/Earning per equity Share
26.33
18) Dividend Yield Ratio: (Dividend per Share/Market Price per share) X 100
0.84
19) Net Worth: (Net Profit After Interest & Tax/Net Worth) X 100
11.66
Turnover Ratios:
6) Overall Turnover Ratio: Net Sales/Capital Employed
1.48
Super Quick Ratio or Cash Ratio = Cash & Marketable securities/Current Liabilities
0.38
Solvency Ratios:
Fixed Asset Ratio: Net Fixed Assets/Long term Funds
1.61
Super Quick Ratio or Cash Ratio = Cash & Marketable securities/Current Liabilities
0.38
Profitability Ratios:
Price Earnings Ratio (P/E Ratio) = Market Price per Equity share/Earnings per share
-2.21
Dividend Yield Ratio: (Dividend per Share/Market Price per share) X 100
0.0
Net Worth: (Net Profit after Interest & Tax/Net Worth) X 100
-39.64
Turnover Ratios:
1) Overall Turnover Ratio: Net Sales/Capital Employed
2.36
2) Fixed Assets Turnover Ratio: Net Sales/Net Fixed Assets
0.90
All ratios needed for Market ratio comparison are calculated above .
Market Ratios Maruti -19 Honda Maruti -20 Honda
Motors-19 Motors -20
Conclusion:
Since Maruti Suzuki has performed well better compared to the Honda Motors
over the past 2 financial years namely FY-19 and FY-20.
Maruti has increased the share price and Book value per share consistently.
Whereas, the stock of Honda Motors is trading at a loss compared to Maruti.
So by analyzing the financial statement and ratios of Honda Motors and Maruti
Suzuki India Ltd., investing in Maruti is a better option foreseeing the future
growth.
References:
https://www.moneycontrol.com/
https://www.business-standard.com/
https://www.equitymaster.com/