Final Project
Final Project
Final Project
INTRODUCTION
1
CAPITAL STRUCTURE DEFINED:
2
NEED AND IMPORTANCE OF CAPITAL STRUCTURE:
3
OBJECTIVES:
SCOPE:
4
Data relating to NCL Ind. Ltd. has been collected through
SECONDARY SOURCES:
PRIMARY SOURCES:
DATA ANALYSIS
Ratio analysis
Graphical analysis
Year-year analysis
LIMITATIONS
5
As the study is to be conducted for a period of 5 years and
6
CHAPTER II
REVIEW
OF
LITERATURE
7
Cement is a key infrastructure industry. It has been
decontrolled from price and distribution n 1st March 1989 and
delicensed on 25th July 1991. However, the performance of the
industry and prices of cement are monitored regularly. The
constraints faced by the industry are reviewed in the
Infrastructure coordination committee meetings held in the
cabinet secretariat under the chairmanship of secretary
(coordination). Its performance is also reviewed by the cabinet
committee n infrastructure.
8
EXPORTS
9
Further, in order to improve global competitiveness of the
Indian Cement Industry, the Department of Industrial policy &
promotion commissioned a study on the global competitiveness
of the Indian industry through an organization of international
repute, viz. KPMG Consultancy Pvt. Ltd. The report submitted
by the organization has made several recommendations for
making the Indian Cement Industry more competitive in the
international market. The recommendations are under
consideration.
TECHNOLOICAL CHANGE
10
Hardening Portland Cement, Sulphate Resisting Portland
Cement, White Cement etc. Production of these varieties of
cement conform to the BIS Specifications. It is worth
mentioning that some cement plants have set up dedicated
jetties for promoting bulk transportation and export.
11
The existence of an optimum capital structure is not
accepted by all. These exist two extreme views and middle
position. David Durand identified the two extreme views the net
income and net operating approaches.
Under the net income approach (NI), the cost of debt and
cost of equity are assumed to be independent to the capital
structure. The weighted average cost of capital declines and the
total value of the firm rise with increased use of leverage.
3. TRADITIONAL APPROACH:
12
Modigliani and Miller (MM) support the NOI
approach by providing logically consistent behavioral justifications
in its favor. They deny the existence of an optimum capital
structure between the two extreme views; we have the middle
position or intermediate version advocated by the traditional
writers. Thus these exists an optimum capital structure at which the
cost of capital is minimum. The logic of this view is not very
sound. The MM position changes when corporate taxes are
assumed. The interest tax shield resulting from the use of debt adds
to the value of the firm. This advantage reduces the when personal
income taxes are considered.
CAPITAL STRUCTURE MATTERS: THE NET INCOME APPROACH:
The essence of the net income (NI) approach is that the firm can
increase its value or lower the overall cost of capital by increasing
the proportion of debt in the capital structure. The crucial
assumptions of this approach are:
13
It is obvious from equation 1 that, with constant annual net
operating income (NOI), the overall cost of capital would decrease
as the value of the firm v increases. The overall cost of capital ko
can also be measured by
KO = Ke - (Ke - Kd) D/V
rA and rD are constant for all degree of leverage. Given this, the cost
of equity can be expressed as.
14
greater risk arising from increase in the degree of leverages. They
raise the capitalization rate rE (lower the price earnings ratio, as the
degree of leverage increases.
15
assumed by shareholders than debt-holders. In the case of debt-
holders, the rate of interest is fixed and the company is legally
bound to pay dividends even if the profits are made by the
company. The loan of debt-holders is returned within a prescribed
period, while shareholders will have to share the residue only when
the company is wound up. This leads one to conclude that debt is
cheaper source of funds than equity. This is generally the case even
when taxes are not considered. The tax deductibility of interest
charges further reduces the cost of debt. The preference share
capital is also cheaper than equity capital, but not as cheap as debt.
Thus, using the component, or specific, cost of capital as criterion
for financing decisions and ignoring risk, a firm would always like
to employ debt since it is the cheapest source of funds.
16
large amount of debt or preference capital with short-term maturity.
Whenever a company thinks of raising additional debt, it should
analyse its expected future cash flows to meet the fixed charges. It
is mandatory to pay interest and return the principal amount of debt
of a company not able to generate enough cash to meet its fixed
obligation, it may have to face financial insolvency. The companies
expecting larger and stable cash inflows in to employ fixed charge
sources of finance by those companies whose cash inflows are
unstable and unpredictable. It is possible for high growth,
profitable company to suffer from cash shortage if the liquidity
(working capital) management is poor. We have examples of
companies like BHEL, NTPC, etc., whose debtors are very sticky
and they continuously face liquidity problem in spite of being
profitability servicing debt is very burdensome for them.
19
thereafter; still others contend that, other things being equal, greater the
leverage, greater the value of the firm.
CAPITAL STRUCTURE DIAGRAM
EMBED PBrush
20
CAPITAL STRUCTURE AND PLANNING:
21
FEATURES OF AN APPROPRIATE CAPITAL STRUCTURE: -
The board of Director or the chief financial officer (CEO) of a company should
develop an appropriate capital structure, which is most advantageous to the company.
This can be done only when all those factors, which are relevant to the company’s capital
structure decision, are properly analyzed and balanced. The capital structure should be
planned generally keeping in view the interest of the equity shareholders and financial
requirements of the company. The equity shareholders being the shareholders of the
company and the providers of the risk capital (equity) would be concerned about the
ways of financing a company’s operation. However, the interests of the other groups,
such as employees, customer, creditors, and government, should also be given reasonable
consideration. When the company lay down its objectives in terms of the shareholders
wealth maximizing (SWM), it is generally compatible with the interest of the other
groups. Thus, while developing an appropriate capital structure for it company, the
financial manager should inter alia aim at maximizing the long-term market price per
share. Theoretically there may be a precise point of range with in which the market value
per share is maximum. In practice for most companies with in an industry there may be a
range of appropriate capital structure with in which there would not be great differences
in the market value per share. One way to get an idea of this range is to observe the
capital structure patterns of companies’ Vis-a Vis their market prices of shares. It may be
found empirically that there is no significance in the differences in the share value with in
a given range. The management of the company may fit its capital structure near the top
of its range in order to make of maximum use of favorable leverage, subject to other
requirement (SEBI) and stock exchanges.
22
A SOUND OR APPROPRIATE CAPITAL STRUCTURE
SHOULD HAVE THE FOLLOWING FEATURES
1) RETURN: the capital structure of the company should be most advantageous, subject
to the other considerations; it should generate maximum returns to the shareholders
without adding additional cost to them.
2) RISK: the use of excessive debt threatens the solvency of the company. To the point
debt does not add significant risk it should be used other wise it uses should be avoided.
3) FLEXIBILITY: the capital structure should be flexibility. It should be possible to the
company adopt its capital structure and cost and delay, if warranted by a changed
situation. It should also be possible for a company to provide funds whenever needed to
finance its profitable activities.
4) CAPACITY: - The capital structure should be determined within the debt capacity of
the company and this capacity should not be exceeded. The debt capacity of the company
depends on its ability to generate future cash flows. It should have enough cash flows to
pay creditors, fixed charges and principal sum.
5) CONTROL: The capital structure should involve minimum risk of loss of control of
the company. The owner of the closely held company’s of particularly concerned about
dilution of the control.
23
APPROACHES TO ESTABLISH APPROPRIATE CAPITAL STRUCTURE:
The capital structure will be planned initially when a company is incorporated .The
initial capital structure should be designed very carefully. The management of the company
should set a target capital structure and the subsequent financing decision should be made
with the a view to achieve the target capital structure .The financial manager has also to
deal with an existing capital structure .The company needs funds to finance its activities
continuously. Every time when fund shave to be procured, the financial manager weighs
the pros and cons of various sources of finance and selects the most advantageous sources
keeping in the view the target capital structure. Thus, the capital structure decision is a
continues one and has to be taken whenever a firm needs additional Finances.
The following are the three most important approaches to decide about a firm’s
capital structure.
Valuation approach for determining the impact of debt on the shareholder’s value.
Cash flow approached for analyzing the firm’s ability to service debt.
In addition to these approaches governing the capital structure decisions, many other
factors such as control, flexibility, or marketability are also considered in practice.
EBIT-EPS APPROACH:
We shall emphasize some of the main conclusions here .The use of fixed cost
sources of finance, such as debt and preference share capital to finance the assets of the
24
company, is know as financial leverage or trading on equity. If the assets financed with the
use of debt yield a return greater than the cost of debt, the earnings per share also increases
without an increase in the owner’s investment. The earnings per share also increase when
the preference share capital is used to acquire the assets. But the leverage impact is more
pronounced in case of debt because
(I) The cost of debt is usually lower than the cost of performance share capital and
Because of its effect on the earnings per share, financial leverage is an important
consideration in planning the capital structure of a company. The companies with high level
of the earnings before interest and taxes (EBIT) can make profitable use of the high degree
of leverage to increase return on the shareholder’s equity. One common method of
examining the impact of leverage is to analyze the relation ship between EPS and various
possible levels of EBIT under alternative methods of financing.
The EBIT-EPS analysis is an important tool in the hands of financial manager to get an
insight into the firm’s capital structure management .He can considered the possible
fluctuations in EBIT and examine their impact on EPS under different financial plans of the
probability of earning a rate of return on the firm’s assets less than the cost of debt is
insignificant, a large amount of debt can be used by the firm to increase the earning for
share. This may have a favorable effect on the market value per share. On the other hand, if
the probability of earning a rate of return on the firm’s assets less than the cost of debt is
very high, the firm should refrain from employing debt capital .it may, thus, be concluded
that the greater the level of EBIT and lower the probability of down word fluctuation, the
more beneficial it is to employ debt in the capital structure However, it should be realized
that the EBIT EPS is a first step in deciding about a firm’s capital structure .It suffers from
25
certain limitations and doesn’t provide unambiguous guide in determining the capital
structure of a firm in practice.
CHAPTER III
COMPANY PROFILE
26
NCL Industries Ltd is a company established in 1981 and today it is marked
among the top ten Cement Production companies of India, growing at over
25% as of 2007. NCL Industries Ltd has a countrywide office, network with
fully computerized operations and a professional team & worker. The
company has an installed capacity of 297000 tones of Cement & 3000 tones
of Cement Boards. The company is expanding after Economic reforms have
set in NCL Industries has spread its wings over several high production
based mechanism as will.
27
materials such as Lime Stone, Fire Wood etc., are available. Apart from the
main resources River Krishna flowing adjacent to the plant.
28
RETAINED EARNINGS COMPOSITION
This includes…
Capital Reserve
Share Premium Account
General Reserve
Contingency Reserve
Debentures Redemption Reserve
Investment Allowance Reserve
Profit & Loss Account
29
CHAPTER IV & V
DATA ANALYSIS
&
INFERENCES
30
a. RETURN ON ASSETS
In this case profits are related to assets as follows
particulars
2005 2006 2007 2008 2009 2010
290.77 274.5 104.12 128.57 252.19 340.78
ROCE = PAT
Total Capital Emp 7111.40 7112.91 6827.97 6993.93 7079.20 9994.02
= 4.08 = 3.85 =1.52 =1.83 =3.56 =3.40
31
32
YEAR 2004-2005
Performance of company (Amount in Rs.’000s)
YEAR 2005-2006
Performance of company (Amount in Rs.’000s)
YEAR 2006-2007
PERFORMANCE OF COMPANY (AMOUNT IN RS.’000S)
33
YEAR 2007-2008
PERFORMANCE OF COMPANY (AMOUNT IN RS.’000S)
YEAR 2008-2009
PERFORMANCE OF COMPANY (AMOUNT IN RS.’000S)
YEAR 2009-2010
PERFORMANCE OF COMPANY (AMOUNT IN RS.’000S)
34
PERFORMANCE ANALYSIS OF 2004-2005
There has been an increase of over 25% sales, where compared to previous year there
by contributing to increase in Gross Profit which increases over 45% because of increase
in sales and decrease in cost of sales which in due to reduction in royalty for mining and
other overheads reduction. In this year the company’s operating profit is around 165 lacs
as compared to a heavy loss of over 365 lacs in previous year cost reduction also
contributed to the alone. A dividend of Rs.178 lacs was declared for the year including
Tax.
There has been an increase of over 20% sales when compared to cost year, which
resulted in Gross Profit of Rs.1375 lacs as against around 1300 lacs in last year. Because
of decrease in Non-Operating expenses to the time of 130 lacs the Net profit has
increased. It stood at 293 lacs in current year against 165 lacs in previous year because of
redemption of debenture and cost reduction. A dividend of Rs.162 lacs was declared
during the year at 10% on equity.
The production and Sales has increased by 23% Cement turn over has increased by 6% as
against fall in Sales realization by 15% last year. Cement Boards Division has contributed
18% more than the previous year to the PBDIT. Perform Division realization has
increased by 4% even the Turn over have came down to 845 lacs from 1189lacs in last
year. The profit After Tax has came down from 302 lacs to 112lacs in Current year
because of slope in Cement Industry.
1. The Interest cost has come down by 24% due to reduction in Interest rates by
Commercial Banks & Public Deposits.
35
PERFORMANCE ANALYSIS OF 2007-2008
The Cement Industry has a successful year because of Govt. policies such
as infrastructure Development a Rural housing. There has been a small reduction in Gross
Sales and with the performance of prefab Division the Gross Profit gap has narrowed and
contributing to the EBIT. The Gross Profit has increased considerably from 1014 lacs in
Last year to 1259 lacs in Current year. The interest payment has increased by 14 lacs in
the Current year and the Profit before Tax at 331 lacs when compared to 112 lacs in Last
year.
The Net profit also increased from 104 lacs in Last year to 128.57 lacs in Current
year. The Director has recommended a 7.5% Dividend and in Last year it was at 5%.
In 2007-’08 the company has performed well in all decisions because of high
demand and realizations. The Gross Profit Increased considerably and the interest
payments have decreased at about 140 lacs because of loans taken from the bank at a
lesser rate of interest and payment of loan funds for which the company is paying higher
rate of interest. In the previous year, the cash credit granted by UCO bank to the tune of
Rs.594 lacs and losing of loan funds borrowed from Vijaya Bank and Canara Bank
factors, which can tribute to increase in the Profit before Tax to the tune of Rs.190 lacs
the company declared a dividend of 10% on its equity to its shareholders when compared
to 7.5% in the previous year. The EPS of the company also increased considerably which
investors in coming period. The company has taken up a plant expansion program during
the year to increase the production activity and to meet the increase in the demand
36
PERFORMANCE ANALYSIS OF 2009-2010
EBIT LEVELS
Earnings Before
Interest & Tax 1096.15 969.61 618.76 803 861.16 1235.69
37
The higher the quotient of DEL, the greater the leverage. In NCL Industries case it is
increasing because of decrease in EBIT levels from 2004-2005, to 2009-2010.
The EBIT level is in a decreasing trend because of drastic decline in prices in Cement
Industry during above period. In the year 2009 and 2010 the EBIT level has increased
substantially because of Raise inn Cement prices because of demand and the policies of
Govt. such as rural housing and irrigation project taken up.
EBIT LEVELS
1400
1200
1000
800
BI
600
E
400
200
0
2005 2006 2007 2008 2009 2010
YEARS
38
INTERPRETATION
The EBIT level in 2005 is at 1096.15 lacs and is decreasing every year till 2007. Because
of slump in the Cement Industry less realisation. The EBIT levels in 2008 again started
growing and reached to 802.46 lacs and in 2009 were at 861.16 lakhs and in 2010 were at
861.16, because of the sale price increase per bag and increase in demand. The
infrastructure program taken up by the A.P. Govt. in the field s of rural housing irrigation
projects created demand and whole Cement Industries are making profits.
PERFORMANCE
EPS ANALYSIS
39
EPS LEVELS
2.5
1.5
E
P
S
0.5
0
2005 2006 2007 2008 2009 2010
YEARS
INTERPRETATION
The PAT is in an increasing trend from 2007-2008 because of increase in sale prices and
also decreases in the cost of manufacturing. In 2009 and 2010 even the cost of
manufacturing has increased by 5% because of higher sales volume PAT has increased
considerably, which leads to higher EPS, which is at 9.36 in 2009
One convenient and useful way showing the relationship between EBIT
and EPS for the alternative financial plans is to prepare the EBIT-EPS chart. The chart is
easy to prepare since for any given level of financial leverage, EPS is linearly related to
EBIT. As noted earlier, the formula for calculating EPS is
40
Under the assumption made, the first part of is a constant and can be represented by an
EBIT is a random variable since it can assume a value more or less than expected. The
term (1 – T)/N are also a constant and can be shown as b. Thus, the EPS, formula can be
written as:
EPS = a + bEBIT
Clearly indicates that EPS is a linear function of EBIT.
FINANCING DECISION
Financing strategy forms a key element for the smooth running of any
organization where flow, as a rare commodity, has to be obtained at the optimum cost and
put into the wheels of business at the right time and if not, it would lead intensely to the
shut down of the business.
Mobilization
Costing
Timing/Availability
Business interests
41
STRATEGIES IN FINANCE MOBILIZATION
There are many options for the fund raising program of any company and it is quite
pertinent to note that these options will have to be evaluated by the finance manager
mainly in terms of:
Cost of funds
Mode of repayment
Timing and time lag involved in mobilization
Assets security
Stock options
Cournand’s in terms of participative management and
Other terms and conditions.
Strategies of finance mobilization can be through two sectors, that is, owner’s resources
and the debt resources. Each of the above category can also be split into: Securitized
resources; and non-securities resources. Securitized resources are those who instrument
of title can be traded in the money market and non-securities resources and those, which
cannot be traded in the market.
42
THE FORMS OF FUNDS MOBILIZATION IS ILLUSTRATED BY A CHART:
CONVENTIONAL
CAPITAL EARNINGS CAPITAL SOURCES SOURCES
43
NCL INDUSTRIES LTD. THE FUNDING MIX
The shareholder fund is at 3125.8 constitutes 43.72% in total C.E and loan funds
constitute 56.28% in 2004-05. The Funding Mix on an average for 6 years will be 45% of
shareholders Fund and 55% of Loan Funds there by the company is trying to maintain a
good Funding Mix. The leverage or trading on equity is also good because the company
affectively utilizing the Loan Funds in the Capital Structure. So that it leads to higher
profit increase of EPS in 2007 at 0.79 to 2010 1.55
44
TERM LOANS
2004-2005
CASH CREDIT
Global Trust Bank 641.33
Vijaya Bank 55.59
696.92
1,724.90
UNSECURED LOANS
Deposits from public 727.76
Lease /Hire purchases 0.34
IFST Loan from Govt. of AP 0.00
Deferred sales tax loan 1.60
Deposits from stockiest & others 1,566.21
Inter corporate deposits 3.25
TOTAL 2,299.16
45
TERM LOANS
2005-2006
CASH CREDIT
Global Trust Bank 638.21
Vijaya Bank 56.57
694.78
1,372.53
UNSECURED LOANS
Deposits from public 602.15
Lease /Hire purchases 4.64
IFST Loan from Govt. of AP 0.00
Deferred sales tax loan 0.00
Deposits from stockiest & others 1730.39
Inter corporate deposits 50.00
Others 201.04
TOTAL 2588.22
46
TERM LOANS
2006-2007
CASH CREDIT
Global Trust Bank 583.41
Vijaya Bank 65.15
648.56
1,413.17
UNSECURED LOANS
Deposits from public 600.54
Lease /Hire purchases 21.25
Canara Bank factors ltd. 100.09
Deferred sales tax loan 0.00
Deposits from stockiest & others 1,239.02
Inter corporate deposits 0.00
Others 201.04
TOTAL 2161.94
47
TERM LOANS
2007-2008
CASH CREDIT
Global Trust Bank 627.10
Vijaya Bank 174.12
Canara Bank Factors 158.98 960.20
1167.20
UNSECURED LOANS
Deposits from public 592.31
Deposits from stockiest & others 1600.68
Lease/Hire purchase 10.30
Others 201.04
TOTAL 3571.53
48
TERM LOANS
2008-2009
CASH CREDIT
Oriental Bank of Commerce 410.15
UCO Bank 594.34
Canara Bank Factors 0.00 1004.49
1167.20
UNSECURED LOANS
Deposits from public 399.69
Deposits from stockiest & others 1053.83
Lease/Hire purchase 57.39
Others 201.04
TOTAL 3495.64
TERM LOANS
49
2009-2010
CASH CREDIT
Oriental Bank of Commerce 561.32
UCO Bank 306.54
Canara Bank Factors 403.46
UTI Bank Ltd 211.82 1483.14
4015.28
UNSECURED LOANS
Interest free from sales tax
162.40
deferment loan
Deposits from public 616.87
Deposits from stockiest & others 919.26
Lease/Hire purchase 54.25
Others 201.29
TOTAL 5969.35
50
TERMS LOANS
7,000.00
6,000.00
5,000.00
IN
s.
R
A
K
H
S
L
4,000.00
3,000.00
2,000.00
1,000.00
0.00
2005 2006 2007 2008 2009 2010
YEARS
INTERPRETATION
The Non-convertible debentures are being redeemed from 2005 and 2006 financial year
onwards and were completely repaid by 2009-2010. The cash credit assistance was
provided by Global Trust Bank and Vijaya Bank to the tune of Rs.696 lacs and Canara
bank factors to the tune Rs.158 lacs was completely repaid by taking cash credit facility
from Oriental Bank of Commerce and UCO Bank to the tune of Rs.1000 lacs. The
company is paying of deposits from public every year.
Deposits from public were stood at 727.76 lacs in 2004-200 and in 2009-2010 it
came down to 399.69 lacs. The IRIDA has granted Rs.255 lacs term loan for installation
of energy saving equipment and the loan was again increased to 779.17 lacs in 2009-
2010.
51
Position of mobilization and development of funds
(Amount in Rs.000s)
52
Financial leverage results from the presence of fixed financial charges in
the firm income stream. These fixed charges don’t vary with EBIT availability post
payment balances belong to equity holders.
YEAR 2007-2008
Position of Mobilization and Development of funds
(Amount in RS. 000s)
53
YEAR 2009 – 2010
54
CHAPTER VI
SUMMARY
&
CONCLUSIONS
55
FINDINGS & CONCLUSIONS
decreasing trend to the extent of 20% every year. On the other hand manufacturing
expenses are at 8725.11 lakhs from 2008-2009. There has been significant increase in
2) The interest charges were 492.21 in 2008 and 357.07in 2009 and 522.56 respectively
shows that the company redeemed fixed interest bearing funds from time to time out of
profit from 2007-2008.Debantures were partly redeemed with the help of debenture
3) The PAT (Profit After Tax) in 2009-2010 is at 340.78 lakhs. The PAT has increased in
prices in whole Cement industry during the above period. The profit has increased
5) A steady transfer for dividend during 2007-2009 from P&L appropriation but in 2007
56
6) The share capital of the company remained in charge during the three-year period
7) The secured loans have decreased consistently from 2007-2010 and slight increase in
2010.
8) The unsured loans have increased from 2007-2010. All the secured and an insecure
loan obtained by the company to optimize the leverage financially has some set books.
9) The reserves of the company steadily increase from 2007 to 2010. Because of less
transfer in P&L appropriation A/C and transfer to differed Tax. Thus marginalizing the
10) The current ratio of the company in 2007-08 is at 2.08 and in 2008-09 at 1.98 and in
2009-10 at 1.95, which is as per the norms of the manufacturing Industry. The current
Ratio shows that the company’s liquidity or short-term solvency is in a better position to
57
SUGGESTIONS:
1. The company has to maintain the optimal capital structure and leverage so that in
2. The mining loyalty contracts should be revised so that it will decrease the direct in
the production
3. The company has to exercise control over its out side purchases and overheads
4. As the interest rates in pubic Financial institutions are in a decreasing trend after
globalization the company going on searching for loan funds at a less rate of interest as in
maintained.
58
Bibliography
1) Financial Management : Khan & Jain
Economic Times
8) Websites : www.nclind.com
www.google.com
59