Jaypee Business School: Corporate Internship Report
Jaypee Business School: Corporate Internship Report
Shashank Shekhar
Start Date for Internship: th 18 April 2012 End Date for Internship: th 18 June 2012 Report Date:
pg. 1
SELF CERTIFICATE This is to certify that the Project Report titledWorking Capital Management for (HCL Infosystem) is a bona fide work carried out by (Shashank Shekhar) of Jaypee Business School for fulfillment of MBA course of Jaypee Institute Of Information Technology,Noida.
pg. 3
pg. 4
ACKOWLEDGEMENT
Achievement is finding out what you would be then doing, what you have to do. The higher the summit, the harder is the climb. The goal was fixed and we began with a determined resolved and put in ceaseless sustained hard work. Greater challenge, greater was our effort to overcome it. This project work, which is my first step in the field of professionalization, has been successfully accomplished only because of my timely support of well- wishers. I would like to pay my sincere regards and thanks to those, who directed me at every step in my project work. I would also like to thank the corporate trainer and the staff members of HCL Infosystems Ltd. for their kind support and help during the project.
pg. 5
TABLE OF CONTENTS
S.No
1 2 3 4 5 6 7 7.1 7.2 7.3 7.4 7.5 8 8.1 8.2 8.3 8.4 8.5 8.6 8.7 8.8 9
Topic
Cover Page Self Certificate Certificate From Organization Acknowledgement Executive Summary Introduction And Objective Company Profile HCL Enterprise HCL Infosystem HCL Infosystem Net Strategy Global Customer Intergration Solution And Services Industry Analysis Key Segment in Indian Electronics Hardware Sector Pest Analysis Industry Structure Product Life Cycle Analysis Segmentation,Targeting And Positioning Porter Five Force Model Competition Analysis Swot Analysis Financial Analysis
Page No.
1 2 3 4 6 7 8 9 10 11 12 13 18 20 23 25 26 27 28 29 31 32
pg. 6
9.1 9.2 9.3 9.4 9.5 9.6 9.7 9.8 9.9 9.10 9.11 9.12 9.13 10 10.1 10.2 10.3 10.4 10.5 10.6 10.7 10.8 10.9 10.10 10.11 10.12 10.13
Current Ratio Quick Ratio Cash Ratio Net Profit Margin Return On Assets Return On Equity Working Capital Turnover Ratio Fixed Assets Turnover Ratio Debtors Turnover Ratio Cash Turnover Ratio Debt Equity Ratio Interest Coverage Ratio Debt Ratio Detailed Study Introduction To Working Capital Significance Of Working Capital Management Classification Of Working Capital Types Of Working Capital Financing Of Working Capital Factors Determination Of Working Capital Requirement Sources Of Working Capital Working Capital Position Inventory Management Conversion Period Cash Management Receivable Management Managing Creditors
35 35 36 36 37 38 38 39 39 40 41 42 42 43 43 44 45 46 47 48 50 51 54 55 61 66 71
pg. 7
10.14 11 12 13 14
Working Capital And Short Term Financing Concluding Analysis Suggestion And Recommedation Annexure References
74 80 82 83 90
pg. 8
EXECUTIVE SUMMARY
This project is based on the study of working capital management in HCL Infoystems. An insight view of the project will encompass what it is all about, what it aims to achieve, what is its purpose and scope, the various methods used for collecting data and their sources, including literature survey done, further specifying the limitations of our study and in the last, drawing inferences from the learning so far. HCL Infosystems Limited (HCL), is a leading domestic computer hardware and hardware services company. HCL is engaged in selling manufactured ( like PCs, servers, monitors and peripherals) and traded hardware ( like notebooks, peripherals) to institutional clients as well as in retail segment. It also offers hardware support services to existing clients through annual maintenance contracts, network consulting and facilities management. The working capital management refers to the management of working capital, or precisely to the management of current assets. A firms working capital consists of its investments in current assets, which includes short-term assets cash and bank balance, inventories, receivable and marketable securities. This project tries to evaluate how the management of working capital is done in HCL Infosystems through inventory ratios, working capital ratios, trends, computation of cash, inventory and working capital, and short term financing.
pg. 9
INTRODUCTION:
The project undertaken is on WORKING CAPITAL MANAGEMENT IN HCL INFOSYSTEMS LIMITED. It describes about how the company manages its working capital and the various steps that are required in the management of working capital. Cash is the lifeline of a company. If this lifeline deteriorates, so does the company's ability to fund operations, reinvest and meet capital requirements and payments. Understanding a company's cash flow health is essential to making investment decisions. A good way to judge a company's cash flow prospects is to look at its working capital management (WCM). Working capital refers to the cash a business requires for day-to-day operations or, more specifically, for financing the conversion of raw materials into finished goods, which the company sells for payment. Among the most important items of working capital are levels of inventory, accounts receivable, and accounts payable. Analysts look at these items for signs of a company's efficiency and financial strength. The working capital is an important yardstick to measure the companys operational and financial efficiency. Any company should have a right amount of cash and lines of credit for its business needs at all times. This project describes how the management of working capital takes place at HCL Infosystems.
pg. 10
TH E PR OB LE MS
In the management of working capital, the firm is faced with two keyproblems: 1. First, given the level of sales and the relevant cost considerations, what are the
optimal amounts of cash, accounts receivable and inventories that a firm should choose to maintain? 2. Second, given these optimal amounts, what is the most economical way to finance these working capital investments? To produce the best possible results, firms should keep no unproductive assets and should finance with the cheapest available sources of funds. Why? In general, it is quite advantageous for the firm to invest in short term assets and to finance short-term liabilities.
OBJECTIVE
The objectives of this project were mainly to study the inventory, cash and receivable at HCL Infosystems Ltd., but there are some more and they are The main purpose of our study is to render a better understanding of the concept Working Capital Management. To understand the planning and management of working capital at HCL Infosystems Ltd. To measure the financial soundness of the company by analyzing various ratios. To suggest ways for better management and control of working capital at the concern.
pg. 11
CEO
www.hclinfosystem.in Table7.1
Hindustan Computers Limited, also known as HCL Enterprise, is one of India's largest electronics, computing and information technology company. Based in Noida, near Delhi, the company comprises two publicly listed Indian companies, HCL Technologies and HCL Infosystems. HCL was founded in 1976 by Shiv Nadar, Ajai Chowdhry and four of their colleagues. HCL was focused on addressing the IT hardware market in India for the first two decades of its existence with some sporadic activity in the global market. In 1981, HCL seeded a company focused on addressing the computer training industry, NIIT, though it has currently divested its stake in the company. In 1991, HP took minority stake in the company (26%) and the company was known as HCL HP for the five years of the joint venture. On termination of the joint venture in 1996, HCL became an enterprise which comprises HCL Technologies (to address the global IT services market) and HCL Infosystems (to address the Indian and APAC IT hardware market).
pg. 12
HCL INFOSYSTEMS
AN OVERVIEW ABOUT THE COMPANY
HCL Infosystems, India's premier information enabling and integration company offers its customers technology solutions across multiple platforms. It has partnerships with some leading global player like Intel, Toshiba, Ericsson, Microsoft, Nokia and Sun Microsystems among others. HCL Infosystems has direct customer services center across 260+ locations and two ISO 9001 certified state-of-the-art manufacturing facilities. With a mission to provide worldclass information technology solutions and services to enable its customers to serve their customers better, HCL Infosystems is forever setting new standards of IT in the country. HCL Infosystems Limited is Indias technology integration company. Over the years, HCL Insys has positioned its business operations to fulfill its vision statement: Together we create enterprises of tomorrow. The overarching theme for the Companys swift progression into the software and services arena, in India and globally, is evolving. Signifying a state of constant growth, the evolve theme is visible in the many ways that HCL Infosystems has undergone a transformation for becoming a complete IT solutions company. Within this, the company has conceptualized the Net. Strategy to address the ecommerce market. HCL Infosystems has added both Internet-focused solution and skill sets. For this, it has acquired critical expertise in e-commerce development tools. It has also developed the ability to integrate e-commerce infrastructure with enterprise application such as SAP, CRM and SCM.
pg. 13
MANUFACTURING
GOVT
JAVA, MICROSOFT E.COM SAP,CRM,SCM/INTEGRATION & POST IMPLEMENTATION SUPPORT KNOWLEDGE MANAGEMENT-E.COM.,INTERNET,BANKING FILENET SECURITY NETWORK ARCHITECTURE FACILITIES MGMT.
INFRASTRUCTURE
NETWORK MGMT.SOLUTIONS
Table7.2 Yet another significant movement in the Company was globalization. To become a dominant player in providing global IT services, HCL Infosystems has reorganized and consolidated its hardware and services business. The first step towards this was the acquisition of the assets of HCL Info solutions and HCL Peripherals, and the customer support activities, related products and human resources of HCL Office Automation in mid-1998. In 1999, HCL Infosystems completed acquisition of FEC Singapore Pvt. Ltd. The Companys acquisition strategy, too, maps into building a longterm and sustainable growth path based on the high- margin, high value-add IT services sector. for development. This also includes a complete portfolio of systems and network services for Facilities Management, Helpdesks, Systems Supports and network and Internet Implementation. HCL Infosystems global customers include the following: In fiscal 2000, the companys focus was on organic growth as well as acquisitions. The next step was expanding its reach globally. For this, HCL Infosystems has set up five overseas subsidiaries-in the US, the UK, Singapore, Australia and Malaysia. The menu of HCL Infosystems global services broadly covers IT consulting and professional services in the area of vertical applications, technology integration, ERP implementation and software development.
pg. 14
This also includes a complete portfolio of systems and network services for development. This also includes a complete portfolio of systems and network services for Facilities Management, Helpdesks, Systems Supports and network and Internet Implementation. HCL Infosystems global customers include the following: Samsung Government of Singapore AMAL insurance Jurong Port in Singapore Malaysians BSN commercial bank SIA DBS bank Maybank life assurance
Some of its global customer in the government sector is Inland Revenue authority of Singapore, civil aviation authority of Singapore, Singapore power, ministry of education, health and national development, telecom authority of Singapore and Penang state govt. HCL Infosystems chosen platform of total technology integration lends itself to some very significant alliances with the global leaders. Among its partner are HP for high end AISCE/UNIX services and workstation and HP Open view network management solution; Intel for PC and PC server building blocks; Microsoft ,Novell and SCO AG solutions; Red hat ;Linux; Samsung; Pivotal for CRM solution and ORACLE Sybase and Informix for RDBMS platform. Today the company has aligned its operations into six entities that offer seamless linkages for the customers seeking entry into the wired world through total the Integration solution and services. A brief profile of each of these is as below:
pg. 15
foreign markets, and functional consulting and implementation services for ERP projects. With the task force of over 914 software specialists 3 software export factories in Chennai, Noida andCalcutta and dedicated center of excellence, the PSO has garnered domain knowledge of a wide spread of industries telecom banking etc. PSO has added a range of e- business services in its portfolio namely, development of portals, ecommerce. Enabled store fronts enterprise application integration for ERP CRM and SCM solutions. Today the PSO has won the TWIN laurels of the coveted SEI (software engineering institute) Level 4 on the capability maturity model (CMM) scale and ISO certification on its software developments processes.
pg. 16
The DSO as a flag bearer of the Company has had a tradition of creating and opening up unknown and nascent markets in the country. Be it the markets for office computing way back in 1981, UNIX based computers in 1988, or CAD CAM computing in 1989, the DSO has carried on the tradition of breaking barriers. This year saw a series of successful initiatives including www.ow, which covered a broad range of ISP solutions and Linux expertise (telephonic and email support for Linux, the now famous open source operating systems). The DSO has also been instrumental in making Hewlett Packard a brand of choice in the Indian RISC/Unix marketplace. Within HCL Infosystems internet thrust, DSO will offer a range of related services to its customers.
4. Office Automation
HCL Infosystems Office Automation Division (OA Division) is poised to leverage the convergence between IT, communication and office automation through its products and service offerings. The OA Division has an exclusive sales and support partnership with Toshiba Corporation, Japan for its photocopier products. Its products portfolio covers a range of other office automation and communication products through alliances with the world from Nokia, Duprints from Duplo, and telecommunication solution from Samsung and Ericsson. Its network has 65 independent dealers, who stock and sell consumables for peripherals and devices, It also offers direct field support spanning 85 locations, through 15 regional offices and 20 area offices assisting 74 service locations. The service is also extended a large base of installed products through its Test and Repair Centers (TRCs). These TRCs are manned by 450 customer engineers and 68 managers located across India, with a head office at Noida and a Spares TRC at Chennai. The centers also provide upgrades to existing customers, keeping them abreast of cutting edge technology at all time. Finally, the division also offers Bring-In-Maintenance services for a range of products such as Nokia mobile phones and accessories, and HP peripherals.
5. Frontline
The pioneer in value-added offerings to personal computer (PC) users, Frontline Division is the distribution arm of HCL Infosystems. The division focuses on providing solutions and value added services to small, and medium corporate, the office/home office and the home buyer chain of over 100 HCL Stores, and 205 partners across 100 cities, termed the Support Net. The Division has also made a significant foray into the packaged software market by
pg. 17
setting up the Info soft Group. Frontline also offers innovative support services such as Tele Support for HCL hardware products from Microsoft, Novell and Linux; and hardware maintenance services technology upgrades, helpdesk and messaging solutions.
6. Infinet
HCL Infinet Limited is HCL Infosystems new Internet initiative. HCL Infinet aims to leverage the immense existing resources of its parent company, in reach, relationship, infrastructure and expertise, to become a dominant Internet service provider in the country. Its portfolio of services includes consumer Internet access, Virtual Private network (VPN) solution, Application Service Provider (ASP), hosting and co-location solution and B2B e-commerce exchanges. Besides, HCL Infinet will also host an exciting horizontal portal at www.hclinfinet.com. HCL Infinet has set up a state-of-art ATM / Frame relay network covering 42 cities across the country and has made significant investments in network management solution and a 24 hour customer helpdesk. Hence it has the capability to offer a Committed Information Rate (CIR) and Quality of Services (QoS) to its customers. The division has translated companys e-Commerce focus by setting up shop on the Web at www.hclshop.com. This is fast on the way to becoming a virtual one-stop supermarket. Through its Cyber cafe and the Info Kiosk solution, the Division has succeeded in spawning a new generation on the net. 7.Manufacturing HCL Infosystems Manufacturing Organization is the largest manufacturing organization in the country with two ISO 9001 certified factories, for computer and peripherals at Pondicherry. Recognizing the challenges posed by the changing IT environment, HCL Manufacturing has consistently and continuously evolved and improved its processes and guided the development and transition to the fastest technology and products for its customers, both internal and external. As information technology needs mature, the IT industry has witnessed a continual evolution through a progressive finer segmentation of the markets. Design and delivery of solution across diverse hardware platforms and the ability to respond to the rapid penetration and usage of PCs, fast changing roadmaps, convergence in technology, turbulence in supply chain are key determinants for success in the current IT environment. HCL Manufacturing has developed a strong combination of competent people and technologies. Currently the HCL Manufacturing
pg. 18
factories have a capacity to manufacture 15,000 PCs per month per shift.
8. Quality
The history of structured quality implementation in HCL Infosystems began in the late 1980s with a high focus on improving quality of its products by using QC Tools, FRACAS (failure reporting & corrective active systems), concurrent engineering practices including design reviews and rigorous reliability testing to uncover latent design defects. In the early 90s the focus was not merely on quality of products but also the process quality systems. As a result HCL were certified for ISO 9002 by BVQI in 1994 (for quality assurance in production, design/development, production, installation and servicing). In early 1995, a major quality initiative was launched across the company based on Philip B. Crosbys methodology of QIPM (Quality Improvement Process Management). The purpose of selecting this model was that it not only took into account the organizations need/commitment to improve but also the individuals need towards better quality in his personal life. Under our Quality Education System program, HCL trains all their Employees on the basic concepts & tools of quality. A number of improvement projects have been undertaken by the employees themselves where they have identified process deficiencies or bottlenecks and undertaken Corrective Action Projects (CAPs) to reduce defect rates and improve cycle times in various processes including personal quality. By 1995 the Software Solutions group had already developed a robust quality system. As HCL execute a number of projects for HCLs overseas clients, HCL has adopted both ISO 9001 And SEI CMM Level 4 assessed processes. This means that along with the systems, procedures and requirement trace-ability that ISO 9000 offers HCL also works towards optimizing their process efficiency. This brings added benefits to the clients. HCL Infosystems quest for excellence has resulted in its adopting the EFQM excellence model European Foundation for Quality Management for gaining quality leadership & business competitiveness. This model falls in line with HCLs belief that People, Policy & Strategy and Partnerships & Resources are the enablers and Quality of offerings to HCLs employees, customers and society the motive of HCLs
pg. 19
services. 9.Human Resources As the time is ripe for HCL Infosystems to make its claim on destiny, it is equipped with the rich human resources. HCL does not treat them as mere resources but looks as the valuable asset to the organization. They are the backbone of our business and the key ingredient for the overall success and sustenance of the company. Its prime focus is to provide services that would create an environment enabling each employee to maximize his/her contribution. It has already created a climate where their skills and potentials can be explored to the fullest. It always tries to have the right mix of talent and experience. For this it is continuously developing strategies for Human Resource Development. It has defined career path laid for everybody and which is groomed with right kind of training inputs. The typical features of an HCL Infosystem employee are: Quick change artist Committed fully to the assignment / organization Speeds up in all situations Has a high need of achievement Accepts ambiguity and change and then works towards the same. Behaves as if doing his/her own business and contributes fully Adds value to the assignment Sees himself/herself as a service centre He/She is a problem solver rather than a finger pointer The bulk of HCLs manpower joins straight from college campuses and undergoes a very comprehensive induction programme. HCLs commitment to technical training enables us to keep in tune with the latest in the industry as it is. The ratio of managers to employees is 1:3.73. 76% of these employees are professionally qualified. The average age of the employee is 28.51 years. Currently the manpower strength of the company is approx. 2400, out of which around 87% are in technical functions while 13% are in support functions.
pg. 20
INDUSTRY ANALYSIS
Overview of Indian Electronics and IT Hardware sector
The evolution of Indias Electronics Industry from its initial forays into production of valves and space technologies, till date, is presented below. The consumption of Electronics was US $ 28 billion in 2005. It is estimated that the demand for electronics (consumption) in India will be US $ 126 billion in 2010 and US $ 363 billion in 2015.1 Out of this, the Indian Electronics and IT Hardware2 sector production amounted to Rs. 947 billion in 20093 and has grown at a CAGR of 16.4% since 2002.
Figure 8.1: Evolution of Indian Electronics and IT Hardware Industry
Henceforth, the use of the terms Electronics and/or IT Hardware Industry in the Indian context refers to production in India during the course of this report, i.e., domestic production for local consumption and exports. 3 Annual Report 2008-09 of Department of Information Technology, Government of India
pg. 21
The high growth rate has been supported by healthy Foreign Direct Investment (FDI) inflows. FDI in Electrical Equipments (which includes Electronics) has varied between 17% to 22% of total inflows and is estimated to be US $ 4.2 billion in 2007.
Table 8.1: Production and growth of Indian Electronics and IT Hardware Industry (in Rs. billion)
2002 Consumer Electronics Computers
7
2009 CAGR 260 135 260 68 96 128 947 10.8% 20.8% 28.5% 20.9% 7.7% 16.1% 16.4%
127 36 45 18 57 45 328
TOTAL
Table-8.1
Source: Annual Report 2008-09 of Department of Information Technology, Government of India
India exports around 17% of its total electronics hardware production. Exports in FY2008 were Rs.127 billion . Indian Electronics Hardware exports have shown steady growth rates of 15% (CAGR, between FY 2001 to 2008), yet India remains a net importer with electronics imports of over Rs.700 billion in FY 2008.
6
4 5
Also referred to as IT Hardware Mainly consists of the Industrial Electronics 6 ELCINA, Annual Report 2007-08, Department of IT, Government of India
pg. 22
14 0 120 100 80 60 40 20 0
pg. 23
Telecommunication Equipment and IT Hardware are the fast growing segments with CAGR (FY 2002 to 2008) of 21% and 29% respectively. These segments have witnessed high growth rates due to the advent of IT and growth in the Indian Telecom Industry.
pg. 24 2
30 % 25 % 20 % 15 % 10 % 5% 0%
The share of the segments in exports has remained largely unchanged from 2003. Electronic components constitute the major proportion of exports with a share of 45% in FY 2008.
Export contribution from various segments
Export 20022003
100%=56 Billion
Componen ts 43 %
Consum er Electroni cs 13 %
Graph-8.4
pg. 25
Export 20092010
Consum er Electroni cs 12 %
Compute rs 13 %
Graph-8.5
Source: ELCINA
Political:
A. Tax rates in India for the hardware sector is 20%- 30% plus which creates obvious possibilities for the further reform and faster growth. B.10Year Special Economic Zones programs and tariffs change to promote the hardware production. C. 26 new projects as a part of a national E- Government Plan. D. Tax initiative by government to ask state government to fix VAT at 4% in the hope of attracting investors.
E. Manufacturing Associations of IT(MAIT) an Electronic Industry Association of India(ELSINA) are also pressing for reduction in land acquisitions rights by stamp duty
exemptions.
pg. 26
F. The Indian government as well as the government owned companies have decided to award more IT Projects to Indian IT companies
Economical:
1. Global IT Spending - The recent financial crisis and ensuing recession has led to major firms and banks cut down their IT Spending affecting Industry growth Negative 2. Domestic IT Spending - Indian domestic market grew by 20 % to reach USD 20 billion in 2008 and is poised to maintain this growth rate owing to most government and governmental agencies going in for digitization - Positive 3. Currency Fluctuation - As most of software services are exported, strengthening of Indian Rupee vis-? -vis major currencies such as US Dollar, UK Pound leads to a decrease in profits and vice-versa for companies - Negative 4. Real Estate Prices - There has been a sharp decline in real estate prices, resulting in reduction in Rental expenditure - Positive 5. Attrition - Owing to recession, layoffs and job-cuts have resulted in low attrition rate - Positive 6. Labour Cost - Indian Programming costs are among the lowest in the world, giving a cost advantage - Postive. 7. Government Support - Indian government sees software exports as a major foreign exchange earner, hence provides plenty of support - Positive. 8. In last 18months there is growth in sales in PCs and computer hardware, mainly due to lower prices. 9. But as per the trade cycle rotation there will be a possible slowdown in demand. 10. IT plays a important role in bringing 50% of rural household to the banking innovation. 11. IBM, Dell, Lenovo has announced new investment to expand capacity 12. Compound Annual Growth Rate is 15% between 2005-2010. 13. Due to the depreciation of the Rupee in comparison to Dollar the software an outsourcing has suffered negatively due poor exchange rate . 14. Industry contributes upto 7% in GDP.
pg. 27
Social:
1. Language Spoken - Indian software staff is comfortable in English language and in doing business in English. 2. Education - large number of technical institutes, colleges and universities all over the country provide IT education. 3. Working age - easy availability of young computer literate staff. 4. Only 1.3% of people in India own a computer. 5. Age Distribution:- 45% of the population is under 25. 6. Regional imbalance and low incomes. 7. Inward Investment can lead to better job opportunities. 8. Still Abroad is the fascination among the IT professionals to work. 9. Major IT companies IBM, Wipro and Infosys recruit 15000-20000 graduates each year. 10. .Business practices varies region wise.
Technological
st 1.Plans by AMD to set up the countrys 1 chip fabrication (an investment upto US$3bn) to stimulate local production and lower prices. 2. Multimedia features and Entertainment to bring bollywood among the masses. 3. Lenovo to built in TV tuner cards capable of connecting to a TV antenna. 4.During the year Satyam entered into an agreement with US based G-LOG, to offer a supply chain management and supply chain execution solutions to its customer.
Industry Structure
The main players - the Indian software industry is dotted with numerous players however, the large firms with more than USD 1 billion of annual revenue are 1.TCS 2.Infosys Technologies 3.Wipro Technologies 4.HCL Technologies 5. Tech Mahindra. These can also be denoted as the Big 5 of Indian software industry landscape.
pg. 28
Next come the mid-tier firms those whose revenue have been between 500 million to 1 billion dollars. These are 1.EDS Mphasis 2.Patni Computers etc. At the next rung are firms with revenues between 250 million and 500 million dollars. However, the industry landscape is dotted with numerous small firms who perform tasks outsourced by the big 5 firms. These organizations are also the producers of software services.
Customers
The main customers of Indian software industry are United States based Fortune 500 firms, Fortune 5000 firms, companies based in UK, Japan and from other geographies as well. Other big customers include the Indian government and other Indian firms, and agencie s.
pg. 29
Targeting
The dynamics of IT industry is changing and IT firms are now preparing to meet new challenges. Traditionally Indian ITfirms have been sales from the Americas and Europe but going forward, the CAGRs of these regions will be low whereas the Asian market is expected to grow at a very fast pace and approach the market size of European markets by 2011. The emerging Latin American and Middle East / African markets, though smaller in size are also expected to have a higher CAGR. The growth in Asia-Pacific region is expected to be higher mainly on account of growth in spends in India and China.
pg. 30
Positioning
India has firmed up its position in the Global software industry and global software biggies too are setting up huge R&D facilities in the country. However, as per NASSCOM, India still accounts for only about 2.5% of the global IT market. Over the years, Indian IT companies have established firmly on the global stage. More than two-thirds of fortune 500 companies turn to them for part of their IT and business process outsourcing needs. Some such as Tata Consultancy Services, Infosys Technologies, and Wipro Technologies have become global brands, competing head on with multinational IT service providers.
pg. 31
Moderate to high switching costs Barriers due to economies of scale especially in the volume business Some barriers due to vertical based competency (BCM / Insurance )
pg. 32
2.Asset specificity:Low. Mainly buildings and facilities. 3.Economies of Scale: Economies of scale important in recruitment, training and staffing,
especially for outsourcing
4.Proprietary Product difference: None - IPR / knowledge base for vertical is the
only differentiator
5.Brand Identity: To a small extent for specific verticals. However not too critical 6.Switching cost: High 7.Capital Requirement: High now, especially for the mid-size and large deals 8.Distribution strength: NA 9.Cost Advantage: High - but available to all. Scale adds to this advantage 10.Government Policy: NA 11.Expected Retaliation: High 12.Production scale:NA 13.Anticipated payoff for new entrant: Moderate at the low end 14.Precommitted contracts: High 15.Learning curve barriers:Moderate 16.Network effect advantages of incumbents:None 17.No. of competitors - Monopoly / oligopoly or intense competition (concentration ratio ): Intense competition
The above analysis clearly shows 2-3 main sources of competitive advantage. Scale is critical in this business as the larger companies tend of have cost advantages due to economies of scale and can also provide the requisite resources for large engagements. In addition, these companies can afford to spend higher amounts on marketing and sales. The second source of advantage is customer relationships (long term contracts). This advantage is not set in stone, but it a very critical asset. For ex: After the scandal, the key value in satyam, was existing client relationships and Mahindra paid for that. Ofcourse this asset does not have as much life as fixed assets and can be lost much more easily.
pg. 33
Figure-8.2
Swot Analysis
1. STRENGTHS
A. Wide Range of Products and Services like Bpos, Software Services, Infrastructure Management which cater into both large and medium size companies. B. Global Coverage in countries like U.S, Europe, Japan etc C. Strong employees base of upto 50000Pax. D. Support sales activities by understanding the customer business better. E. Keep uptodate on what competition is doing. F. Its revenue has increased from 60.7bn in 2007 from 114bn in2009 which shows its increasing trend.
pg. 34
1. WEAKNESS
A.One of the key weakness of HCL is that it has lost projects in continuation like recently BFSI cuts projects. B. HCL has always a weakness in TIER1 sectors. C. Total asset turnover is one of the weakness of HCL as they has always failed to materialize its assets in right direction. D. Lack of innovation and distribution network especially in case of laptops has reflected HCLs weakness.
1. OPPORTUNITIES
A. Acquisitions:-HCL has already done 3 major acquisitions like Liberta. This enables them to expand and create opportunity for them to wide there spectrum. B. Key opportunities lies in the countries like Eastern Europe and APAC(Asia-Pacific Region). C. Mid Market segment is the opportunity area as against fortune200 companies. D. Opportunity of doing better on return on equity from 21.42% by beating satyam(26.08%) E. Increasing its market share from 9.8% vs 19.7%(HP)
1. THREATs
A. One of key threat for HCL and the industry as a whole is the ban of outsourcing from India due to new regulations from U.S B. Dip in quarterly Sales by 5% can lead to loss of market share and product depreciation. C. Small Players and manufactures are trying to enter into the segment where they can provide much cheaper products then HCL which will be a rising competition for HCl to stand.
pg. 35
INTER COMPANY RATIO ANALYSIS OF ANSALS HOUSING & CONSTRUCTION LTD. AND OMAXE LTD. 1) CURRENT RATIO CURRENT RATIO = current assets / current liabilities
CURRE NT Ratio
Hcl Infosystem Hewlet tPackar
Graph-9.1 Table-9.1 INTERPRETATION: Hcl Infosystem has too high current ratio; which may mean that the co. is unable to utilize its current assets efficiently. Whereas,HP. has been successful in maintaining an ideal current ratio; somewhere between 1 and 1.5. In Hp, the change in ratio is entirely due to change in cash balances, but HCL Infosystem is going for a radical change in all the areas of current assets i.e. inventories, debtors, cash, going for all kind of experimentations which shows management is effectively valuing effect of every component. 2.QUICK RATIO QUICK RATIO = (current assets- stock- prepaid expenses) / current liabilities
2
1.5 1
1.46
1.2
1.01
1.05
0.92
0.5 0
0.58
0.98
1.11
0.88
1.09
Table-9.2
Graph-9.2
INTERPRETATION: For HCL Infosystem the Quick Ratio is always greater than 1. This
shows that the most liquid assets of the company are just not enough to pay off its debt. If
pg. 36
we compare the ratio for HP its decreasing from 2007 to 2011 but for HCL Infosystem its keeps on increasing in each passing year from 2007-2011. 3.CASH RATIO
0.04 0.02 0
Graph-9.3
INTERPRETATION: As such, there are no common norms for cash ratio but a cash ratio of more than 0.2 is considered to be good. However, it should not be very high as it would mean that the company is holding excess cash which may make the co. lose out on its profitability. Here, both the cos. don't have enough cash resources with them, but HP would still be a better choice than HCL Infosystem as its position in terms of the cash ratio is better among the two and it also shows an increasing trend. Current liabilities of both the companies are increasing which means no special change in the strategies for maintaining liabilities. 4.NET PROFIT MARGIN NET PROFIT MARGIN = (Profit after tax / Net Sales)*100
pg. 37
15
Table-9.4
Graph-9.4
INTERPRETATION: If we talk of 2009, the position of HP was better than HCL But gradually, the net profit margin of HP declined to a great extent whereas HCL showed improvements in its net profit margin. Also, the reason for this sharp decline after 2010 can be attributed to the ripple effect of the economic slowdown of 2007-08, but still HCL stands to be at a better position in 2011.Inspite of decreasing administrative expenses & interest expenses, HP net profit margin is shrinking which means that sales have increased but profit margin has decreased showing they are trying to survive competition and reducing prices as strategy. Whereas HCL net profit margin has increased inspite of increased selling expenses which means they are going for effective management strategies. 5.RETURN ON ASSETS ROA = (EBIT / average total assets)*100
15
10 5 0 HCL HP
INTERPRETATION: There have not been significant changes in the return on assets in case of HP But if we see HCL ,it stands at a better position because of its increasing ROA. Its ROA increased due to increasing EBIT and another reason can be the reduction in the maintenance cost of the assets.
pg. 38
2009
2010
2011
HCL
6.686 % 6.251 %
7.580 % 5.120 %
8.973 % 4.285 %
HP
Table-9.6
Graph-9.6
INTERPRETATION:Returns on equity shares are increasing in case of HCL which is a good sign as it would be easier for the co. to raise additional funds if need be, and also it is profitable for the equity shareholders. Whereas, HP needs to worry as the equity
shareholders can quit their shares and question the company's management for decreasing ROA. 7.WORKING CAPITAL TURNOVER RATIO WORKING CAPITAL TURNOVER RATIO = Net Sales / Average working capital
2009
2010
2011
HCL
0.41 3 0.30 0
0.538
HP
0.449
Graph-9.7
INTERPRETATION: The working capital turnover ratio for HP. has been on an increasing trend which shows that the co. has been able to utilize its working capital o r net current assets efficiently.HCL ., though at a better position in terms of this ratio, has not shown an improvement as good as HP and therefore may need to worry as its competitor might outperform it in the future. P P
pg. 39
8.FIXED ASSETS TURNOVER RATIO FIXED ASSETS TURNOVER RATIO = Net Sales / Average net fixed assets
50
Table-9.8
Graph-9.8 INTERPRETATION: HCL has shown a stable trend in terms of the turnover from its fixed assets. But HP far outperforms it as its fixed assets turnover ratio is not only much higher than HCL but is also increasing; which means that the co. is managing its fixed assets really efficiently. On the other hand, HCL may be lacking in this respect; with its fixed assets either remaining idle or the management not being able to generate maximum benefit from their usage. 9.DEBTORS TURNOVER RATIO
Table-9.9
Graph-9.9
INTERPRETATION:The efficiency of HP is decreasing drastically in terms of its collections from receivables. On the other hand,HCL shows an increasing trend in terms of the debtors turnover ratio; which means that their ability to collect money from their debtors is gradually increasing (a good sign). This also reduces its chances to depend on outside financing as the funds required would already be available by means of collections
pg. 40
from debtors. Also, they may have funds with them for a longer period of time; which can be used for financing their day-to-day operations. 10.CASH TURNOVER RATIO CASH TURNOVER RATIO = Net sales / average cash & cash equivalents
20 15 10 5 0 HCL HP
Table-9.10
Graph-9.10
INTERPRETATION:Both HCL and HP have shown an increasing trend in terms of the cash turnover ratios; which means that the ability of the companies in terms of efficiently utilizing its cash resources is increasing. But, HCL stands at a better position when the two companies are compared. Also, the turnover from cash for HP., inspite of increasing, is not as good as its competitor; the reason for which might be idle cash resources which are not being put into the most profitable channels. 11.DEBT-EQUITY RATIO DEBT EQUITY RATIO = total debt / shareholders' funds
1.5
1 0.5 0 HCL HP
Graph-9.11 INTERPRETATION:The debt-equity ratio of both HCL and HP are decreasing; showing that the dependence of the companies on debt finance is decreasing and consequently
pg. 41
reduced interest payments; which can be the result of the cos. paying their debt gradually. But if both the companies are compared, HP has a better debt equity ratio with each passing year. 12.INTEREST COVERAGE RATIO
HCL HP
1.85 1 1.74 3
1.57 5 1.76 3
1.921 1.783
Table-9.12
Graph-9.12
INTERPRETATION: When a company's interest coverage ratio is only 1.5 or lower, its ability to meet interest expenses may be questionable. An interest coverage ratio below 1.0 indicates the business is having difficulties generating the cash necessary to pay its interest obligations. This ratio for both the cos. has been good enough. But, the interest coverage ratio for HCL has been better than HP except for the year 2009-10. 13.DEBT RATIO DEBT RATIO = Total debt / Total assets
0.6
2009
2010
2011
HCL
0.53 7 0.55 8
0.53 2 0.53 1
0.515
0.45 0.4
HP
0.472
Table-9.13
Graph-9.13
INTERPRETATION: If the ratio is less than 0.5, most of the company's assets are financed through equity. If the ratio is greater than 0.5, most of the company's assets are
pg. 42
Maximum normal value is 0.6-0.7. Here, for both the companies, this ratio has been around 0.5; showing that most of the assets of both the companies have been financed through equity and thus, also indicates an opportunity to borrow in the future at no significant risk.
Cash and bank balance Inventories Receivables (including debtors and bills) Marketable securities Working capital is commonly defined as the difference between current assets and current liabilities. WORKING CAP ITAL = CUR RE NT ASSE TS-CURRE NT LIABILITIE S There are two major concepts of working capital: 1.Gross working capital 2.Net working capital
pg. 43
N et capital:
working
It refers to the difference between current assets and current liabilities. Net working capital can be positive or negative. A positive net working capital will arise when current assets exceed current liabilities. And vice-versa for negative net working capital. Net working capital is a qualitative concept. It indicates the liquidity position of the firm and suggests the extent to which working capital needs may be financed by permanent sources of funds. Net working capital also covers the question of judicious mix of longterm and short-term funds for financing current assets.
pg. 44
1.The optimal level of investments in current assets. 2.The appropriate mix of short-term and long-term financing used to support this investment in current assets, a firm should decide whether or not it should use short-term financing. If short-term financing has to be used, the firm must determine its portion in total financing. Short-term financing may be preferred over long-term financing for two reasons: The cost advantage Flexibility But short-term financing is more risky than long-term financing. Following table will summarize our discussion of short-term versus long-term financing.
Figure-10.1
Maintaining a policy of short term financing for short term or temporary assets needs (Box 1) and long- term financing for long term or permanent assets needs (Box 3) would comprise a set of moderate risk profitability strategies. But what one gains by following alternative strategies (like by box 2 or box 4) needs to weighed against what you give up.
pg. 45
TYP E S O F W O RK I NG CA PIT A L NE E DS
Another important aspect of working capital management is to analyze the total working capital needs of the firm in order to find out the permanent and temporary working capital. Working capital is required because of existence of operating cycle. The lengthier the operating cycle, greater would be the need for working capital. The operating cycle is a continuous process and therefore, the working capital is needed constantly and regularly. However, the magnitude and quantum of working capital required w i l l not be same al l the times, rather it will fluctuate.The need for current assets tends to shift over time. Some of these changes reflect permanent changes in the firm as is the case when the inventory and receivables increases as the firm grows and the sales become higher and higher. Other changes are seasonal, as is the case with increased inventory required for a particular festival season. Still others are random reflecting the uncertainty associated with growth in sales due to firm's specific or general economic factors. The working capital needs can be bifurcated as: 1.Permanent working capital 2.Temporary working capital
pg. 46
way as fixed assets are required. So, it may also be called fixed working capital.
Figure-10.2 The permanent level is constant while the temporary working capital is fluctuating increasing and decreasing in accordance with seasonal demands as shown in the figure.
In the case of an expanding firm, the permanent working capital line may not be horizontal. This is because the demand for permanent current assets might be increasing (or decreasing) to support a rising level of activity. In that case line would be rising.
pg. 47
pg. 48
pg. 49
2008
2007
2006
2005
2004
3400
2833
2381
1967.37 1522.03
Table-10.1
Changes in the price level also affect the working capital requirements. It was the reduced margins in the price of the raw materials that had prompted them to go for bulk purchases thus making on additions to their net current assets. They might have gone for this large-scale procurement for availing discounts and anticipating a rise in prices, which would have meant that more funds are required to maintain the same current assets.
Banks:
These include the following banks State Bank of India Canara Bank HDFC Bank Ltd. ICICI Bank Ltd. Societe Generale Standard Chartered Bank State Bank of Patiala State Bank of Saurashtra
Commercial Papers:
Commercial Papers have become an important tool for financing working capital
pg. 50
requirements of a company. Commercial Paper is an unsecured promissory note issued by the company to raise short-term funds. The buyers of the commercial paper include banks, insurance companies, unit trusts, and companies with surplus funds to invest for a short period with minimum risk. HCL issues Commercial Papers and had 4000 commercial papers in the year 2006.
Table-10.2
The current asset percentage on total asset is the highest over the years. This increasing percentage of current assets to the total assets at first might indicate a preference for liquidity in place of profitability, but a look into the nature of the business carried on by HCL Infosystems reveal the reason behind it. How far their preference to current assets has affected the sales is shown below.
NET CURRENT ASSET SALES PARTICULARS NET CURRENT ASSETS in Crores SALES in crores 2006 40343 2005 34742 2004 14301 2003 18752 2002 27065
238136
199886
154295
166604
127003 pg. 51
142.93 29.54
Table-10.3
-23.736 -7.38
-30.7 31.18
-0.46 8.7
The sales has increased and the profits risen despite the 16.12% increase in working capital. But what is noteworthy here is that the firm has managed to maintain the trend of an increase in net current assets. Whether the change has worked for the company has to be analysed in the context of the growth in sales as compared to the previous year. There has been a 19.14% rise in the sales or revenue generated. This would automatically suggest towards a very efficient working capital management where the assets of the firm which are short-term in nature have been utilized optimally in connection to their fixed assets. The firm has gone towards such a dramatic shift in their working capital position might be because of the tremendous growth witnessed in the domestic IT market.
CURRENT ASSET FIXED ASSET PARTICULARS NET CA/NET BLOCK 2006 5.062:1 2005 6.519:1 2004 2.903:1 2003 3.785:1 2002 4.875:1
Table-10.4 The ratio of the net current asset to the fixed ones is an indicator as to the liquidity position of the firm. This ratio has declined for the firm compared to the previous year. There could be an argument as to whether the increased ratio of working capital to net block is a conservative policy and whether it would be detrimental to the interest of the company. Or, whether it would have been proper if the company invested more into the capital expenditure in the form of plant and machinery or invested in any other form that would have got them an internal rate of return. What has to be kept in mind before coming to a conclusion as to the policy of the company, is the fact that the firm being primarily into assembling, its investment in the fixed asset segment need not be high. A look into the capacity utilization of the plant would reaffirm this point. It would be ideal for the firm to continue in the same line and not have excessive investment in the fixed asset as they can easily add onto this part.
pg. 52
COMPUTER and MICRO PROCESSOR BASED SYSTEMS YEAR 2006 2005 2004 INSTALLED CAPACITY 1150000 600000 525000 ACTUAL PRODUCTION 581805 448121 295192 Table-10.5 % CAPACITY UTILIZATION 50.59 74.69 56.23
DATA GRAPHIC/DISPLAY MONITOR/TERMINALS/HUBS YEAR 2006 2005 2004 INSTALLED CAPACITY 250000 25000 35000 ACTUAL PRODUCTION 267326 259617 297991 % CAPACITY UTILIZATION 106.93 103.85 85.14
Table-10.6 That the fixed assets of the firm are being put to efficient use and the firm is trying for optimum capacity utilization is something that can be easily deduced. Whether the current assets or the working capital of the firm has anything to do with it is for us to see. An increased production in normal circumstances means better raw material to finished goods conversion rate, i.e. the firm is taking less of time in the production process and this happens when the current asset employed in relation with the fixed ones are at optimum. The other notable feature here is that though the firm has added on to its installed capacity in all three years, they were still able to increase the capacity utilization. That they have been able to do it shows that the more current assets,
especially inventory used in relation to the fixed assets, i.e., plant and machinery and their management has only helped in increasing their utilization to the maximum.
pg. 53
CURRENT ASSET CURRENT LIABILITY PARTICULARS CURRENT ASSETS in Crores CURRENT LIABILITES in Crores % CURRENT ASSETS INCREASE %CURRENT LIABILITES INCREASE Gross Working Capital Net Working Capital 2006 100970 60627 23.84 29.57 100970 40343
Table-10.7 The 16.12% increase in Net Current assets despite of the fact that there has been an increase in the Current Assets by 23.84% and increase in Current Liability has been by 29.57% over that of the previous year has to be attributed to the fact that in 2005, the company showed such a high increase in CA, that it is still being offset. This is an indication as to the expanding operations of the firm. HCL has increased its current assets in order to meet the increasing sales. The firms level of liquidity being high, we need a check on whether it affects the return on assets.
INVENTORY MANAGEMENT
Inventories:
Inventories constitute the most important part of the current assets of large majority of companies. On an average the inventories are approximately 60% of the current assets in public limited companies in India. Because of the large size of inventories maintained by the firms, a considerable amount of funds is committed to them. It is therefore, imperative to manage the inventories efficiently and effectively in order to avoid unnecessary investment.
pg. 54
Raw Material: It is the basic input that is converted into the finished product through
the manufacturing process. Raw materials are those units which have been purchased and stored for future production.
Finished Goods: Inventories are those completely manufactured products which are
ready for sale. Stocks of raw materials and work-in- progress facilitate production, while stock of finished goods is required for smooth marketing operations. Thus, inventories serve as a link between the production and consumption of goods.
Ordering Costs: This term is used in case of raw material and includes all the cost of acquiring raw material. They include the costs incurred in the following activities:
Requisition Purchase Ordering Transporting Receiving Inspecting Storing
pg. 55
Ordering cost increase with the number of orders placed; thus the more frequently inventory is acquired, the higher the firms ordering costs. On the other hand, if the firm maintains large inventorys level, there will be few orders placed and ordering costs will be relatively small. Thus, ordering costs decrease with the increasing size of inventory.
Carrying Costs: Costs are incurred for maintaining a given level of inventory are
called carrying costs. These include the following activities: Warehousing Cost Handling Administrative cost Insurance Deterioration and obsolescence Carrying costs are varying with inventory size. This behavior is contrary to that of ordering costs which decline with increase in inventory size. The economic size of inventory would thus depend on trade-off between carrying costs and ordering cost.
The increasing component of raw materials in inventory is due to the fact that the company has gone for bulk purchases and has increased consumption due to a fall in prices and reduced margins for the year. Another reason might be the increasing sales, which might have induced them to purchase more in anticipation of a further increase in demand of the product. And the low composition of work-in-progress is understandable as because of the nature of the business firm is involved in. To the question as to whether the increasing costs in inventory are justified by the returns from it the answer could be found in the HCL retail expansion. HCL caters to
pg. 56
the need of the two separate segments: a) Institutions for which they manufacture against orders and, b) b) Retail segment of the market. They are more into retail than earlier and at present more than 650 retail outlets branded with HCL sign ages and more are in the pipeline The company in order to meet its raw materials requirements could have gone for frequent purchases, which would have resulted in lesser cash flows for the firm rather than the high expenditure involved when procuring in at bulk. The reason why the firm has gone for these bulk purchases because of the lower margins and the discounts it availed because of procuring in bulk quantities. A negative growth in WIP could be because: a) The time taken to convert raw materials to finished goods is very minimal b) This is also due to capacity being not utilized at the optimum.
JIT: The relevance of JIT in HCL Info system can be questioned. This is because they
procure materials on the basis of projections made at least two or three months before. Even at the time of procurement they ensure that they procure much more than what actually is required by the firm that is they hold significant amount of inventory as safety stock. This is done to counter the threat involved in default and accidental breakdowns.
pg. 57
Conversion Periods
Raw Materia l
Particulars Raw Material Consumption Raw Material Consumption/day Raw Material Inventory Raw Material Holding Days
Table-10.9
The raw material conversion period or the raw material holding cost has reduced from 26 to 21. This is despite an increase in its consumption. This indicates that the firm is able to convert the raw material at its disposal to the work-in-progress at a lesser time as compared to the last year. It would be to the benefit of the firm to reduce the production process and increase the conversion rate still as the firm is required to meet the increasing demand.
Work-in-progress Particulars Cost of Production Cost of Production/day Work in progress inventory WIP Holding days
Table-10.10 The work-in-progress holding time is important for a firm in the sense that it determines the rate of time at which the production process will be complete or the finished goods will be ready for disposal by the firm. The firm as it is in the process of assembling should take the least possible time in conversion to finished goods unlike a hard core manufacturing firm, as any firm would like to have its inventory in the work-in-progress at the minimum. There would also be less of stock out costs as due to better conversion rates the firm is able to meet the rise in demand situations. More the time it spends lesser its efficiency would be in the market. Here the firm has been able to bring down its WIP conversion periods.
pg. 58
Finished Goods Particulars Cost of goods sold Cost of goods sold/day Finished goods inventory Finished goods inventory Holding days
Table-10.11 The time taken for the firm to realize its finished goods as sales has increased as compared to last year. This growth in sales could be traced back to the growing domestic IT market for the commercial as consumer segment in India. HCL has around 15% of the market in desktop and it is the market leader in this segment. So it is only natural that they are able to better their conversion rate of finished goods to sales.
Operating Cycle Particulars Inventory conversion period Average collection period Gross operating cycle Average payment period Operating cycle
Table-10.12 The operating cycle of the firm reveals the days within which the inventory procured gets converted to sales or revenue for the firm. This time period is of importance to the firm as a lag here could significantly affect the profitability, liquidity, credit terms, and the policies of the firm. All the firms would like to reduce it to such extend that their cash inflows are timely enough to meet their obligations and support the operations. That the firm has been able to reduce the ratio is in itself an achievement as they were having huge stocks of inventory. But the reduction in the cycle could also be attributed to the boom in the market and the growth it is expected to reach. This boom automatically ensures the demand for the finished goods and thus helping in it to garner sales for the firm.
2006 38 70 108 22 86
2005 42 63 105 23 82
2004 45 66 111 17 94
pg. 59
CASH MANAGEMENT
SOURCES OF CASH: Sources of additional working capital include the following:
Existing cash reserves Profits (when you secure it as cash!) Payables (credit from suppliers) New equity or loans from shareholders Bank overdrafts or lines of credit. Long-term loans If you have insufficient working capital and try to increase sales, you can easily over-stretch the financial resources of the business. This is called overtrading.
pg. 60
pg. 61
CitiBank who give credit on the basis of these cheques after charging a very small amount. These credits are given to immediately and the maximum time taken might be just a day. The amount they charge is very low and this might cover the threat of the cheque sent in by two or three customers bouncing. Even otherwise the time taken for the cheques to be processed is instantaneous. Their Cash Management System is quite efficient.
2006 0.24:1
2005 0.31:1
2004 0.11:1
Dividend Policy-Cash Particulars Dividend Policy% Shift in Sales Cash Balance Cash in Hand
Table-10.15
pg. 62
Graph-10.2
Graph-10.3
The other notable feature in HCL statements has been the growing dividend policy of the firm. The payment of dividend means a cash outflow. Thus cash position is an important criterion at the time of paying dividends. There is a theory that greater the cash position and ability to pay dividends. The firm has adopted a policy of disbursing the revenue earned as profits to the shareholders as dividends as could be seen from the increasing % of dividends declared.
pg. 63
This could mean two things for the firm the amount of cash retained in the business for capital expenditure purposes are minimal or nil. But rather than investing more in plant and machine which they can at any point in time by adding on a additional line if need they would like to optimize their utilization in fixed assets at present. This also means that the percentage of cash in hand maintained by the firm as a source of liquidity could be reduced, i.e. the amount of idle cash in the business could be made to a level which the firm feels optimum. The firm feels that they should retain cash and it would be in the interest of the firm as well as the shareholders. This would automatically mean as decrease in Earning/share (EPS)(Basic EPS declined from 8 in 2005 to 6.74 in 2006). It would prompt more of investors being interested in the shares of the company, which would boost the purchase of the securities and increase the market price/share thus being beneficial for the firm.
Cash Flows Cash Flows Net Cash from Operating activities Net Cash from Investing activities Net Cash from Financing activities
Table-10.17 The firm has disposed of investments worth around 655 Crores to meet its growing needs. The other notable feature is decline is the firms inflows from operations primarily due to the reason that the cash generated from the operations is the lowest in three years. And the firms growing dividend policy has contributed to the outflows in financing activities.
pg. 64
Cash Flow in Operating Activities Working Capital Changes Working Capital Changes Trade and other receivables Inventories Trade Payables and other Liabilities 2006 -14166 -5221 13026 2005 -14510.69 -2683.92 6419.13 2004 -7106.68 -7221.11 14311.5
Table-10.18 The cash from the operation has been subject to considerable change due to the changes that could be adjusted towards trade receivables and trade payables. The outflows in inventory have become as low as 37% of what it was last year despite an increase in the inventory consumption by 16.64%. The resulting reduction in the cash outflows might be because of the inventories being procured more on credit. That the cash from operations has declined has affected the current liability index of the firm.
Cash Flow in Investing Activities Investments in Mutual Funds Investments (year end) Purchase of Investment Disposal/Redemption of Investment 2006 13539 -65992 65312 2005 12277.44 -53075.99 65489.84 2004 28059.88 -59249.81 52087.36
Table-10.19 The investments have reduced from the last year due to the redemption of investments taken place to meet various needs such as increasing demand in stock or inventory and to ensure better credit and receivables policy. We can see that the firm has in these three years increased their cash inflow from the investing activities by way of disposal of investments when in need. That is the firm has redeemed to realize cash as to meet its expanding operations, fund the inventory procurement and meet the obligations. The investments in mutual funds are beneficial to the firm in the context that they contain interest bearing securities which add up as a source of revenue for the firm unlike cash which remains idle and unproductive when not in use. This reduction of dividend could be attributed to disposal of investments in mutual funds and subsidiary. This disposal creates a fund, which can be used by the company as and when the need arises.
pg. 65
something that has been given thought for by the firm. This is because while a firm gets revenue in the form of interests by investments, it actually has to pays certain amount money to the banks for maintaining current accounts and fixed deposits usually have a longer maturity period. That is, the problem with high investments is that the opportunity to earn is lost, thus a firm has to maintain an optimal cash balance. But the investment in mutual funds or other marketable securities might create a problem of investment, as they might not be readily realizable as say liquid cash or the amount deposited in the current account. The investments in say fixed assets say may earn a fixed rate of interest but they have a maturity period attached to them. In HCL, Standard Chartered is the concentration bank in which all the inflows from the deposit banks are concentrated and passed on to the disbursement banks for further disbursement.
Instruments Used
The instrument used here are primarily cheques comprising of around 97% of what is used in. The rest 2-3% comprise of the letters of credit. Thus working capital is the lifeline for every business. The main advantages of sufficient working capital are: It helps in prompt payment
RECEIVABLES MANAGEMEN T
Cash flow can be significantly enhanced if the amounts owing to a business are collected faster. Every business needs to know.... who owes them money.... how much is owed.... how long it is owing.... for what it is owed.
pg. 66
pg. 67
Debtors due over 90 days (unless within agreed credit terms) should generally demand immediate attention. Look for the warning signs of a future bad debt. For example.. 1. Longer credit terms taken with approval, particularly for smaller orders. 2. Use of post-dated checks by debtors who normally settle within agreed terms. 3. Evidence of customers switching to additional suppliers for the same goods. 4. New customers who are reluctant to give credit references. 5. Receiving part payments from debtors.
HERE ARE FEW WAYS IN COLLECTING DEBTORS: 2.Track and pursue late payers 3.Get external help if you own efforts fail.
MONEY
FROM
Dont feel guilty asking for money .. its yours and you are entitled to it. Make that call now. And keep asking until you get some satisfaction. In difficult circumstances, take what you can now and agree terms for the remainder, it lessens the problem. When asking for your money, be hard on the issue but soft on the person. Dont
pg. 68
give the debtor any excuses for not paying. Make that your objective is to get the money, not to score points or get even.
Table-10.20 A better turnover ratio implies for the firm, more efficiency in converting the accounts receivable to cash. A firm with very high turnover ratio can take the freedom of holding very little balances in cash, as their debtors are easily realizable. In case of HCL, the collection period for the firm is 70 days. PARTICULARS PROVISION FOR DOUBTFUL DEBTS(CASH FLOW) DEBTS DOUBTFUL(EXCEEDING 6 MONTHS) Table-10.21 The debts doubtful have doubled but their percentage on the debts has almost become half. This implies a sales and collection policy that get along with the receivables management of the firm. 2006 3 47 2005 49.85 134.09 2004 25 69.8
COLLECTION POLICIES:
It refers to the collection procedures such as letters, phone calls and other follow up mechanism to recover the amount due from the customers. It is obvious that costs are incurred towards the collection efforts, but bad debts as well as average collection period would decrease. Further, a strict collection policy of the firm is expensive for the firm because of the high cost is required to be incurred by the firm and it may also result in loss of goodwill. But at the same time it minimizes the loss on account of bad debts. Therefore, a firm has to strike a balance between the cost and benefits associated with collection policies. The steps usually followed in collection efforts are: Sending repeated letters and reminders to the customers
pg. 69
Personal visits Using agencies involved in collection process Making telephonic reminders Initiating legal actions Real Time Gross Settlement (RTGS) Real Time Gross Settlement as such is a concept new in nature and though the firm uses the system with all the members of the consortium, it is still in its primal stage and will take time before all of the clients of the firm are willing to accept it. The firm has made a proposal to the consortium of the banks during appraisal for faster implementation of internet based banking facility by all the banks and adoption of RTGS payment system through net. The debtors turnover ratio is completely dependent upon the credit policy followed by the firm. The credit policy followed by the firm should be such that the threat of bad debts and the default rate involved should be terminated. PARTICULARS CREDITORS TURNOVER RATIO PAYMENT PERIOD Table-10.22 That the creditors turnover ratio has declined and payment period has increased indicate that the company has got a leeway in making the payment to the creditors by way of increased time. With creditors they are having pre-agreements and have undertaken arrangements with them, which they believe to be the best in the business and these are fixed. (NOTE: Acceptances are not included in the computation of creditors turnover) 2006 16.44 22 2005 15.68 23 2004 21.29 17 2003 21.14 16
pg. 70
Do you use order quantities, which take account of stock holding and purchasing costs? Do you know the cost to the company of carrying stock? Do you have alternative sources of supply? If not, get quotes from major suppliers and shop around for the best discounts, credit terms as it reduces dependence on a single supplier. How many of your suppliers have a return policy? Are you in a position to pass on cost increases quickly through price increases to your customers? If a supplier of goods or services lets you down can you charge back the cost of the delay? Can you arrange (with confidence!) to have delivery of supplies staggered or on a just-in-time basis? There is an old adage in business that "if you can buy well then you can sell well". Management of your creditors and suppliers is just as important as the management of your debtors. It is important to look after your creditors- slow payment by you may create ill feeling and can signal that your company is inefficient (or in trouble!). Remember that a good supplier is someone who will work with you to enhance the future viability and profitability of your company.
pg. 71
Spontaneous financing:
It refers to automatic sources of short-term funds arising in normal course of business. There is no explicit cost associated with it. For example, Trade Credit and Outstanding Expenses etc.
Depending on the mix of short and long term financing, the company can follow any of the following approaches. Matching Approach
In this, the firm follows a financial plan, which matches the expected life of assets with the expected life of source of funds raised to finance assets. When the firm follows this approach, long term financing will be used to finance fixed assets and permanent current assets and short term financing to finance temporary or variable current assets.
Conservative Approach
In this, the firm finances its permanent assets and also a part of temporary current assets with long term financing. In the periods when the firm has no need for temporary current assets, the long-term funds can be invested in tradable securities to conserve liquidity. In this the firm has less risk of facing the problem of shortage of funds.
Aggressive Approach
In this, the firm uses more short term financing than warranted by the matching plan. Under an aggressive plan, the firm finances a part of its current assets with short term financing. Relatively more use of short term financing makes the firm more risky.
pg. 72
Figure-10.3 In this figure the most conservative policy is indicated by alternative A, where as CA/FA ratio is greatest at every level of output. Alternative C is the most aggressive policy, as CA/FA ratio is lowest at all levels of output. Alternative B lies between the conservative and aggressive policies and is an average policy.
pg. 73
FUND BASED
NON-FUND BASED
Table-10.23
3600 1282 1200 1200 715 1300 1203 1000 1000 12500
46000 19000 10000 19000 7500 7700 6000 4000 18300 137500
In order to finance the working capital needs of the firm in the form of Working Capital Demand Loan, there is a consortium of nine banks. The consortium of banks provide a fund based limit of 125 Crores which comprises of cash credit and working capital demand loans and non-fund based limits which has bank gurantee and letter of credit subject to a limit of 1375 Crores. The Lead Bank in this consortium of banks is State Bank of India and the second lead bank is ICICI. It is SBI, which fixes the limit on the basis of consortium. They, in consultation of the company decide the allocation of limit to various member banks. The allocation cannot be higher than the limits fixed by it. SBI is the biggest contributor in the consortium for both fund and non-fund based limits with about 31.30 in funds and 34.02 in non-fund limits. The ratio of both limits for the year 2006 is 0.23:0.77 It is on the basis of the accounts receivable that the banks come to an agreement with regards to the limits imposed. Though it is the fund based limits that finance the working capital requirements, the non-fund based limits are important for the management of the working capital as there might be clients who are not willing to sell on open credit and might be demanding letters of credit before any advances.
pg. 74
RENEWAL OF LIMITS
LIMITS FUND BASED NON FUND BASED TOTAL 2006 11500 48500 60000 Table-10.24 All banks sanction the limits for a period of one year. Thereafter it is to be renewed every year. SBI appraises the limit on the basis of consortium. The individual banks appraise for their own individual limit. The non fund based limits of the firm in consortium financing has been subjected to change for the past two years as per the requirements of the firm and the consent of the lead bank to its proposal. It was around 385 Crores in 2005 and had been risen to around 485 Crores in 2006. A proposal has been made by the firm to further appraise the limits by 100 Crores to 585 Crores in view of the growing operations of the firm with full interchangeability between letter of credit and bank guarantee limits for operational flexibility. Allocation of the fund based and non based limits among the banks based on operational convenience rather than allocating the fund based and non fund based on the same ratio is also among the proposals made by the firm. The company needs to provide the following information to bank for appraisals: Credit Monitoring Appraisal Write Up on company 2005 11500 38500 50000 2004 11500 28500 40000
CONSORTIUM MEETING :
All the members of the consortium are required to meet to discuss various issues relating to the working facilities. As per RBI guidelines, the lead bank, i.e., SBI should ensure that one consortium meeting is held every quarter snd this meeting has to be arranged by HCL.
DOCUMENTATION DOCUMENTATION:
and
JOINT pg. 75
There are various documents that need to be signed at the time of renewal or inducting any bank to the consortium. The various documents are as follows:
Loan agreement Hypothecation agreement for movable machinery Hypothecation agreement for movables and book debts Counter Indemnity The above are the standard agreements asked for by the banks. The common seal has to be witnessed by the company secretary and one of the directors of the company. As of 2005, no additions or deletions were made to the consortium of the banks. But over the years the number of banks in the consortium have been reduced. Indian Banks and State Bank of Hyderabad are the two banks which were earlier a part of the consortium. Joint Documentation is executed between the company and the consortium of banks for the working capital facilities extended by the consortium to the company. The joint documentation is valid for three years. The documents comprising joint documentation are: Working Capital consortium agreement Joint deed of documentation Inter se agreement between bankers Letter of authority to lead bank by other consortium banks Letter of authority to second lead bank by other consortium banks Undertaking to create charge on the assets of the company.
pg. 76
Table-10.25 Under secured loan cash credit, along with non fund based facilities, foreign currency term loan from banks are secured by way of hypothecation of stock-in- trade, book debts as first charge and by way of second chanrge on all the immovable and movable assets of the parent company. Term loan in Indian rupees from a bank is subject to a prior charge in favour of companys bankers on book debts and stock in trade for working capital facilities.
2006 15104
2005 2593.39
2004 63.94
11 15115 99.93
Table-25
17 2610.39 99.348
Here HCL has a major portion of their financing done through short term financing than long term financing. The preference of short term financing to long term as such is not the part of any policy employed by the firm but it was due to the reason that the interest rates in short term were more investor friendly and the cost involved in them were also low. At present, we can see that the firm is moving more towards long term financing as the interest terms in the long term has reduced compared to the short term.
pg. 78
during periods of tight bank credit. 2.It is a cheaper source of finance in comparison to the bank credit.
pg. 79
CONCLUDING ANAYSIS
1.
The current asset percentage on total asset keeps on increasing from 2002-2006. This increasing percentage of current assets to the total assets at first might indicate a preference for liquidity in place of profitability, but a look into the nature of the business carried on by HCL Infosystems reveal the reason behind it.(Table-10.2)
2.
There has been a 19.14% rise in the sales or revenue generated from 2002-2006. This would automatically suggest towards a very efficient working capital management where the assets of the firm which are short-term in nature have been utilized optimally in connection to their fixed assets. The firm has gone towards such a dramatic shift in their working capital position might be because of the tremendous growth witnessed in the domestic IT market.(Table-10.3)
3.
The fixed assets of the firm are being put to efficient use and the firm is trying for optimum capacity utilization . An increased production in normal circumstances means better raw material to finished goods conversion rate, i.e. the firm is taking less of time in the production process and this happens when the current asset employed in relation with the fixed ones are at optimum. The other notable feature here is that though the firm has added on to its installed capacity in all three years(2004-2006), they were still able to increase the capacity utilization.(Table10.6)
4.
There has been regular increase in Net working capital from 2002-2006 but in 20042005 the increase is around 43%.This is an indication as to the expanding operations of the firm. HCL has increased its current assets in order to meet the increasing sales.(Table-10.7)
5.
The large component of Raw material in 2005 as compared to 2004 and 2006 shows that the company has gone for bulk purchases and has increased consumption due to a fall in prices and reduced margins for the year. Another reason might be the increasing sales, which might have induced them to purchase more in anticipation of a further increase in demand of the product.(Table-10.8)
6.
The raw material conversion period or the raw material holding cost has reduced from 2004 to 2006 from 26 to 21. This is despite an increase in its consumption. This indicates that the firm is able to convert the raw material at its disposal to the work-in-progress at a lesser time as compared to the last year. It would be to the
pg. 80
benefit of the firm to reduce the production process and increase the conversion rate still as the firm is required to meet the increasing demand.(Table-10.9)
7.
The time taken for the firm to realize its finished goods as sales has increased in 2006 as compared to 2004 . This growth in sales could be traced back to the growing domestic IT market for the commercial as consumer segment in India. HCL has around 15% of the market in desktop and it is the market leader in this segment. So it is only natural that they are able to better their conversion rate of finished goods to sales.(Table-10.11)
8.
The absolute liquid ratio is the best for 2004,2005,2006 years and the cash balances as to the current liability has improved for the firm. Firm has large resources in cash and bank balances. While large resources in cash and bank balances may seem to affect the revenue the firm could have earned by investing it elsewhere as maintenance of current assets as cash and in near cash assets and marketable securities may increase the liquidity position but not the revenue or profit earning capacity of the firm.(Table-10.14)
9.
The amount of cash retained in the business for capital expenditure purposes are minimal or nil for three years 2004,2005 and 2006. But rather than investing more in plant and machine which they can at any point in time by adding on a additional line if need they would like to optimize their utilization in fixed assets at present. This also means that the percentage of cash in hand maintained by the firm as a source of liquidity could be reduced, i.e. the amount of idle cash in the business could be made to a level which the firm feels optimum.(Table10.16)
10. The investments in Mutual Fund have reduced from the 2004-2006 due to the
redemption of investments taken place to meet various needs such as increasing demand in stock or inventory and to ensure better credit and receivables policy. (Table-10.19)
11. A better turnover ratio implies for the firm, more efficiency in converting the
accounts receivable to cash. A firm with very high turnover ratio can take the freedom of holding very little balances in cash, as their debtors are easily realizable.But the turnover retio for HCL keeps on decreasing from 2003-2006 so it has to maintain high cash.(Table-10.20)
12. The debts doubtful have doubled during 2004-2006 but their percentage on
pg. 81
the debts has almost become half. This implies a sales and collection policy that get along with the receivables management of the firm.(Table-10.21)
13. The creditors turnover ratio has declined and payment period has increased
during 2003-2006 indicate that the company has got a leeway in making the payment to the creditors by way of increased time.(Table-10.22)
14. The consortium of banks provide a fund based limit of 125 Crores which
comprises of cash credit and working capital demand loans and non-fund based limits which has bank gurantee and letter of credit subject to a limit of 1375 Crores. The Lead Bank in this consortium of banks is State Bank of India and the second lead bank is ICICI.(Table-10.23)
pg. 82
pg. 83
Annexur e
List of Tables S.No
Table7.1 Table-7.2 Table-8.1 Table-9.1 Table-9.2 Table-9.3 Table-9.4 Table-9.5 Table-9.6 Table-9.7 Table-9.8 Table-9.9 Table-9.10 Table-9.11 Table-9.12 Table-9.13 Table-10.1 Table-10.2 Table-10.3 Table-10.4 Table-10.5 Table-10.6 Table-10.7
Page No.
11 13 21 35 35 36 37 37 38 38 39 39 40 40 41 41 49 50 51 51 52 53 53
pg. 84
Table-10.8 Table-10.9 Table10.10 Table-10.11 Table-10.12 Table-10.13 Table-10.14 Table-10.15 Table-10.16 Table-10.17 Table-10.18 Table-10.19 Table-10.20 Table-10.21 Table-10.22 Table-10.23 Table-10.24 Table-10.25
Raw Material Raw Material Consumption Work In Progress Finished Gooda Operating Cycle Raw Material Consumption Cash Current Liablity Dividend Policy Cash Equity Dividend % Cash Flow Working Capital Changes Cash Flow In Investing Activites Debtor Turnover Ratio Provision for doubtful debt Creditor Turnover Ratio Current Working Capital Limit Renewal Of Limit Short Term Financing
55 57 57 58 58 59 61 61 63 63 63 64 68 68 69 73 74 76
pg. 85
Page No.
22 23 24 24 24 35 35 36 37 37 38 38 39 39 40 40 41 41 48 62 62
pg. 86
Hcl Infosystem
Balance Sheet (in rs crore) Mar '11 Sources Of Funds Total Share Capital Equity Share Capital Share Application Money Preference Share Capital Reserves Revaluation Reserves Networth Secured Loans Unsecured Loans Total Debt Total Liabilities Application Of Funds Gross Block Less: Accum. Depreciation Net Block Capital Work in Progress Investments Inventories Sundry Debtors Cash and Bank Balance Total Current Assets Loans and Advances Fixed Deposits Total CA, Loans & Advances Deffered Credit Current Liabilities Provisions Total CL & Provisions Net Current Assets Miscellaneous Expenses Total Assets 19.4 6 19.4 6 2.1 0 277.0 4 6.73 305.3 3 236.5 187.6 9 324. 2 629.5 3 55.3 3 15.4 7 39.8 6 0 20.3 9 533.5 865.5 76.11 605.2 6 292.0 511.8 5 909.1 6 0 275.3 364.5 4 339.8 7 569.2 9 0 629.5 4 Mar '10 18.5 6 18.5 6 0.9 0 243.8 3 6.9 270.1 9 227.9 379.1 8 307.1 1577. 3 46.3 13.3 1 32.9 9 0 25.0 4 482.4 260.9 97.34 550.7 5 231.3 9 8.64 790.7 8 0 216. 3 55.2 1 271.5 1 519.2 7 0 577. 3 Mar '09 17.6 6 17.6 64.31 0 216.3 4 7.06 245.3 7 246.5 838.2 9 284.8 7 530.2 4 38.3 8 11.0 827.3 0 25.2 2 416.4 756.2 72.79 475.5 3 260.9 7 6.8 743. 3 0 212.5 952.9 8 265.5 7 477.7 3 0 530.2 5 Mar '08 17.66 17.66 8.69 0 196.9 5 7.23 230.5 3216.7 48.21 264.9 1 495.4 4 38.67 12.87 25.8 0 25.21 335.2 177.06 24.46 436.7 3 239.2 8 4.36 680.3 7 0 180.6 855.26 235.9 4 444.4 3 0 495.4 4
pg. 87
Profit and loss account (in rs. Crore) INCOME: Sales Turnover Excise Duty NET SALES Other Income TOTAL INCOME EXPENDITURE: Manufacturing Expenses Material Consumed Personal Expenses Selling Expenses Administrative Expenses Expenses Capitalised Provisions Made TOTAL EXPENDITURE Operating Profit EBITDA Depreciation Other Write-offs EBIT Interest EBT Taxes Profit and Loss for the Year Non Recurring Items Other Non Cash Adjustments Other Adjustments REPORTED PAT Cash Flow (in rs. Crore) Net Profit Before Tax Net Cash From Operating Activities Net cash (used in)/ from Investing Activities Net Cash (used in)/from Financing Activities Net (decrease)/increase In Cash and Cash Equivalents & Cash Equivalents Opening Cash Closing Cash & Cash Equivalents Mar Mar Mar Mar '11 '10 '09 43.2 26.3 21.9 '0882.5 1 1 4 13.9 13.4 -8.09 -34.41 4 3.3 8 -7.21 -3.13 14.6 0.12 -8.01 34.99 15.26 1.98 6.39 15.18 19.23 15.9 9.59 28.8 13.64 8 29.59 17.9 15.9 28.82 6 8 Mar11 292.7 8 0 292.7 8 4.05 296.8 3 170.8 4 -3.4 17.1 5 13.0 3 22.2 8 0 0 219. 9 72.8 8 76.9 42.64 0 74.2 9 38.6 7 35.6 39.81 25.8 27.59 -1.03 0 32.3 7 Mar10 205.8 2 0 205.8 221.0 5 226.8 7 110.4 6 -2.91 14.5 6 11.4 3 19.1 7 0 0 152.7 1 53.1 74.1 62.24 0 71.9 2 45.6 6 26.2 66.72 19.5 40.05 2.62 0 22.2 1 Mar09 208.7 2 0 208.7 2 1.23 209.9 5 124.3 1 0.11 15.6 80.87 19.2 1 0 0 160.1 848.5 4 49.7 71.91 0 47.8 6 25.8 5 22 6.09 15.9 1 0 0.18 -0.1 15.8 5 Mar08 249.8 7 0 249.8 7 1.04 250.9 1 127.0 3 -0.3 14.48 0.7 14.5 -22.4 0 133.9 2 115.9 5 117 1.42 0 115.5 833.74 81.83 27.14 54.69 0.67 0 0 55.36
pg. 88
Hewlett Packard
Balance Sheet (in rs. Crore) Mar11 173.5 7 173.5 7 0 0 1,266.6 7 0 1,440.2 4 1,198.2 1 88.9 6 1,287.1 7 2,727.4 1 53.7 4 26.1 1 27.6 31.66 265.4 1 2,099.2 7 347.3 3 136.3 7 2,582.9 7 868.3 8 0 Mar10 173.5 7 173.5 7 0 0 1,205.5 2 0 1,379.0 9 1,497.4 9 65.5 3 1,563.0 2 2,942.1 1 50.7 7 26.3 2 24.4 50.21 Mar09 173.5 7 173.5 7 0 0 1,121.7 8 0 1,295.3 5 1,557.6 3 76.4 3 1,634.0 6 2,929.4 1 46.8 1 21.2 2 25.5 9 0 260.0 5 2,060.5 6 67.2 8 14.3 1 2,142.1 5 1,103.3 2 97.1 4 3,342.6 1 0 Mar08 173.5 7 173.5 7 0.75 0 1,022.9 3 0 1,197.2 5 1,586.3 8 192.7 5 1,779.1 3 2,976.3 8 43.5 618.2 25.3 6 0 346.5 4 2,152.9 6 30.5 6 96.6 5 2,280.1 7 821. 1 85.8 7 3,187.1 4 0
Sources Of Funds Total Share Capital Equity Share Capital Share Application Money Preference Share Capital Reserves Revaluation Reserves Networth Secured Loans Unsecured Loans Total Debt Total Liabilities Application Of Funds Gross Block Less: Accum. Depreciation Net Block Capital Work in Progress Investments Inventories Sundry Debtors Cash and Bank Balance Total Current Assets Loans and Advances Fixed Deposits Total CA, Loans & Advances Deffered Credit Current Liabilities Provisions Total CL & Provisions Net Current Assets Miscellaneous Expenses Total Assets
265.1 1 2,288.1 5 160.4 961.9 4 2,510.5 8 879.6 687.3 5 3,451.3 3,477.5 5 0 9 0 1,012.0 820.0 2 6.6 9 5.17 1,018.6 825.2 2 6 2,432.7 2,652.3 3 0 3 0
693. 523.5 35.53 7 59.1 698.8 582.6 3 7 2,643.7 2,604.4 8 0 7 0 2,727.4 2,942.1 2,929.4 2,976.3 3 0 2 7
Profit and loss account (in rs. Crore) INCOME: Mar11 Mar10 Mar09 Mar08
pg. 89
Sales Turnover Excise Duty NET SALES Other Income TOTAL INCOME EXPENDITURE: Manufacturing Expenses Material Consumed Personal Expenses Selling Expenses Administrative Expenses Expenses Capitalised Provisions Made TOTAL EXPENDITURE Operating Profit EBITDA Depreciation Other Write-offs EBIT Interest EBT Taxes Profit and Loss for the Year Non Recurring Items Other Non Cash Adjustments Other Adjustments REPORTED PAT Cash Flow (in rs. Crore) Net Profit Before Tax Net Cash From Operating Activities Net cash (used in)/ from Investing Activities Net Cash (used in)/from Financing Activities Net (decrease)/increase In Cash and Cash Equivalents & Cash Equivalents Opening Cash Closing Cash & Cash Equivalents
1,141. 09 0 1,141.0 9 16.4 8 1,157.5 7 899. 80.00 34.6 8 59.6 1 34.6 -5 56.16 0 972.5 9168. 5 184.9 8 4.13 0 180.8 5 101.4 5 79.4 18.9 9 60.4 11.08 1.01 0 62.5
794.9 7 0 794.9 712.3 4 807.3 1 571.9 2 0 20.8 7 31.3 9 28.8 -1 28.77 0 624.2 2 170.7 5183. 14.12 0 178.9 8 101.5 277.4 6 9 68.4 60.02 22.3 0 90.7 7 Mar '10 77.4 9 395.2 8 0.25 357.68 37.8 5 111.4 4 149.2 9
699.7 8 0 699.7 856.5 4 756.3 2 485.4 6 0 33.2 4 39.5 243.8 -37.9 0 564.1 2 135.6 6 192.1 9 4.83 0 187.3 6 107.4 879.8 91.99 77.9 0.81 10.9 -8 11.56 78.1 2 Mar '09 81.2 7 245.0 2 133.5 -8 449.68 71.08 182.5 2 111.4 4
1,789. 50 0 1,789.5 0 22.49 1,811.9 9 1,187.5 2 0.00 55.12 65.58 57.97 232.05 0.00 1,134.1 5 655.3 5 677.8 5 5.25 0.00 672.6 0 199.8 0 472.8 093.69 379.1 1 -0.20 19.65 0.27 398.8 0 Mar '08 472.8 -4 823.51 303.31 1182.5 9 55.77 126.7 5 182.5 2
pg. 90
Refrence s
1.National Skill Development Corporation 2.Department of Information Technology, Government Of India 3.www.crisil.com 4.CMIE Database 5.Hclinfosystem.co.in 6.HCLInfosystem Library 7.www.ibef.org 8.www.credai.org 9.www.scribid.com 10.www.moneycontrol.com 11.www.economicstimes.com
pg. 91
pg. 92