Financial Statement Analysis of UPPCL
Financial Statement Analysis of UPPCL
ON
“Financial statement analysis of UPPCL”
1
Certificate from Institution
(MBA)
2
DECLARATION
This is to declare that I Gaurav Verma student of MBA, have personally
UPPCL” The data mentioned in this report were obtained during genuine
work done and collected by me. The data obtained from other sources
have been duly acknowledged. The result embodied in this project has not
been submitted to any other University or Institute for the award of any
degree.
Date:
Place: Lucknow
3
ACKNOWLEDGEMENT
lifting me up till this phase of life.I am thankful for their love , trust,
4
PREFACE
5
EXECUTIVE SUMMARY
few pages of the report talk about an introduction to the UPPCL & the
then with the profile of financial analysis. Hereafter the report talks about
the Research i.e. trend analysis of organization. Here we talk about the
the next few pages an attempt has been made to clarify the details &
descriptions which one should know the qualities & reasons for benefits
The last pages constitute of the findings of the Research & the
conclusion.
6
TABLE OF CONTENTS
Page No.
1. INTRODUCTION
2. COMPANY PROFILE
4. RESEARCH METHODOLOGY
5. LIMITATIONS
7. FINDINGS
8. CONCLUSION
9. APPENDIX
10. BIBLIOGRAPHY
7
INTRODUCTION
8
INTRODUCTION
or project.
product;
capital;
9
Goals
1. Profitability - its ability to earn income and sustain growth in both the
operations;
2. Solvency - its ability to pay its obligation to creditors and other third
immediate obligations;
Both 2 and 3 are based on the company's balance sheet, which indicates
statement and the balance sheet, as well as other financial and non-
Method
10
Past Performance - Across historical time periods for the same
prospects.
taken from the balance sheet and / or the income statement, by another,
for example :
challenges:
11
They say little about the firm's prospects in an absolute sense. Their
Fundamental analysis.
income. When proportionate changes in the same figure over a given time
12
size” as a percentage of some base value which assists in comparability
items are divided by Sales, and all Balance Sheet items are divided by
Total Assets.
two or more time periods and is presented side-by-side to allow for easy
analysis.
WORKING CAPITAL
business. Along with fixed assets such as plant and equipment, working
assets minus current liabilities. If current assets are less than current
13
working capital is required to ensure that a firm is able to continue its
operations and that it has sufficient funds to satisfy both maturing short-
Calculation
Current assets and current liabilities include three accounts which are
Accounts receivable
company or organization for goods and services that have been provided
14
customer, who in turn must pay it within an established timeframe called
due in the amount of the invoice 30 days from the date of invoice. Other
common payment terms include Net 45 and Net 60 but could in reality be
for any time period agreed upon by the vendor and the customer.
payments can be received up to 10 - 15 days after the due date has been
of the client.
are classified as current assets assuming that they are due within one year.
receivable and credit a revenue account. When the customer pays off their
accounts, one debits cash and credits the receivable in the journal entry.
15
The ending balance on the trial balance sheet for accounts receivable is
always debit.
tasks by hand (or small ones that could but prefer not to do them by hand)
task.
Since not all customer debts will be collected, businesses typically record
receivable. When accounts receivable are not paid, some companies turn
will attempt to recover the debt via negotiating payment plans, settlement
through a securitization.
Companies have two methods available to them for measuring the net
account, allowance for doubtful accounts, or bad debt provision, that has
the effect of reducing the balance for accounts receivable. The amount of
the bad debt provision can be computed in two ways - either by reviewing
17
provision) or by providing for a fixed percentage, say 2%, of total debtors
(a general provision). The change in the bad debt provision from year to
year is posted to the bad debt expense account in the income statement.
The second method, known as the direct write-off method, is simpler than
the allowance method in that it allows for one simple entry to reduce
accounts receivable to its net realizable value. The entry would consist of
debiting a bad debt expense account and crediting the respective account
The two methods are not mutually exclusive, and some businesses will
have a provision for doubtful debts and will also write off specific debts
that they know to be bad (for example, if the debtor has gone into
liquidation.)
For tax reporting purposes, a general provision for bad debts is not an
[1]
allowable deduction from profit - a business can only get relief for
specific debtors that have gone bad. However, for financial reporting
18
INVENTORY
Inventory is a list for goods and materials, or those goods and materials
considered an asset.
The word inventory was first recorded in 1601. The French term
protect the regular and planned course of production against the random
19
Other definitions of inventory management from across the web:
assortment while ordering, shipping, handling, and related costs are kept
in check.
inventory status.
This would include the monitoring of material moved into and out of
may include ABC analysis, lot tracking, cycle counting support etc.
function to balance the need for product availability against the need for
20
Labels: Inventory Management, Procurement, Supply Chain, Supply
Chain Management
Business inventory
1. Time - The time lags present in the supply chain, from supplier to
place where user needs it, when he needs it" principle tends to
All these stock reasons can apply to any owner or product stage.
long setup or change-over time. This stock is then used while that
21
change-over is happening. This stock can be eliminated by tools
like SMED.
These classifications apply along the whole Supply chain not just within a
facility or plant.
Where these stocks contain the same or similar items it is often the work
practice to hold all these stocks mixed together before or after the sub-
process to which they relate. This 'reduces' costs. Because they are
22
Special terms used in dealing with inventory
manufactured long ago but that has never been used. Such
merchandise may not be produced any more, and the new old stock
present time.
Typology
1. Buffer/safety stock
3. De-coupling (Buffer stock that is held by both the supplier and the
user)
23
5. Pipeline stock (goods still in transit or in the process of distribution
- have left the factory but not arrived at the customer yet)
24
Inventory examples
have inventories (fixtures, furniture, supplies, ...) that they do not intend
While the reasons for holding stock are covered earlier, most
inventory into:
making a product.
Spare parts
25
For example:
Manufacturing
ingredients to form the foods to be canned, empty cans and their lids (or
anything else (solder, glue...) that will form part of a finished can. The
firm's work in process includes those materials from the time of release to
the work floor until they become complete and ready for sale to
include finished cans that are not yet packaged into cartons or pallets. Its
finished good inventory consists of all the filled and labelled cans of food
Examples of case studies are very revealing, and consistently show that
26
inventory and its perameters, and an effective business process to support
that, the system cannot bring the necessary benefits to the organisation in
isolation.
the business as well as the complexity of the supply chain. Reduction and
number level. Many of the big MRP/and ERP systems do not offer the
applications.
27
to vertically integrated companies with unprecedented diversity in
jointly producing two or more products in one facility. The managers now
the information processing of the time. However, the burgeoning need for
this day with few exceptions and the financial reporting definitions of
Hence high level financial inventory has these two basic formulas which
= cost of goods
28
2. Cost of goods − cost of ending inventory at the end of the period =
The benefit of these formulae is that the first absorbs all overheads of
The second formula then creates the new start point for the next period
Inventory turn over ratio (also known as inventory turns) = cost of goods
Turn Over Ratio = 365 days a year / Inventory Turn Over Ratio
This ratio estimates how many times the inventory turns over a year. This
number tells us how much cash/goods are tied up waiting for the process
factory with two inventory turns has six months stock on hand which
results in the financial reporting since the 'value' now stored in the factory
as inventory is reduced.
useful they are in the end fraught with the danger of their own
assumptions. There are in fact so many things which can vary hidden
Specific Identification
Moving-Average Cost
FIFO .
historical cost of goods sold. The ratio may not be able to reflect the
30
attempt to minimize on-hand inventory and increase inventory turns. VMI
and CMI have gained considerable attention due to the success of third
31
Accounting perspectives
results of that expense within the same period. When processes were
simple and short then inventories were small but with more complex
the balance sheet. This need to value unsold and incomplete goods has
pricing, and the separation of direct from indirect costs. This, supposedly,
is one of the intangible benefits of Lean and the TPS that process times
shorten and stock levels decline to the point where the importance of this
32
ACCOUNTING FOR INVENTORY
Each country has its own rules about accounting for inventory that fit
(SEC) and other federal and state agencies. Other countries often have
similar arrangements but with their own GAAP and national agencies
instead.
the past most enterprises ran simple one process factories, this is quite
probably in the minority in the 21st century. Where 'one process' factories
exist then there is a market for the goods created which establishes an
33
independent market value for the good. Today with multi-stage process
companies there is much inventory that would once have been finished
Financial accounting
as an asset on the balance sheet, but it also ties up money that could serve
for other purposes and requires additional expense for its protection.
because the organization can, in principle, turn it into cash by selling it.
profitability.
34
In addition to the money tied up by acquiring inventory, inventory also
brings associated costs for warehouse space, for utilities, and for
insurance to cover staff to handle and protect it, fire and other disasters,
obsolescence, shrinkage (theft and errors), and others. Such holding costs
can mount up: between a third and a half of its acquisition value per year.
Businesses that stock too little inventory cannot take advantage of large
less than customer expected delivery time. This effort, known as "Lean
Inventory Accounting
help the public sector to change in a very positive way that delivers
35
effective in the long term, by ensuring that success is appropriately
organization.
connected to most, if not all, of the key business processes within the
laid. So often they are the litmus test by which public confidence in the
goes beyond the traditional preoccupation with budgets – how much have
we spent so far, how much have we left to spend? It is about helping the
given inputs – the resources brought to bear – and the outputs and
36
FIFO VS. LIFO ACCOUNTING
When a dealer buys goods from inventory, the value of the inventory is
reduced by the cost of goods sold (COGS). This is simple where the
COGS has not varied across those held in stock; but where it has, then an
agreed method must be derived to evaluate it. For commodity items that
one cannot track individually, accountants must choose a method that fits
the nature of the sale. Two popular methods which normally exist are:
FIFO and LIFO accounting (first in - first out, last in - first out). FIFO
regards the first unit that arrived in inventory as the first one sold. LIFO
considers the last unit arriving in inventory as the first one sold. Which
and book value and, in turn, on taxation. Using LIFO accounting for
inventory, a company generally reports lower net income and lower book
Standard cost accounting uses ratios called efficiencies that compare the
labour and materials actually used to produce a good with those that the
37
similar actual and standard conditions obtain, few problems arise.
years ago, when labor comprised the most important cost in manufactured
though that resource now constitutes a (very) small part of cost in most
cases.
must operate at higher rates. When (not if) something goes wrong, the
process takes longer and uses more than the standard labor time. The
manager appears responsible for the excess, even though s/he has no
rightsize, or otherwise reduce their labor force. Workers laid off under
those circumstances have even less control over excess inventory and cost
38
Many financial and cost accountants have agreed for many years on the
that may sell or may boost inventory) and considers labor as a fixed
trully variable costs like materials and components that vary directly with
39
other. Those relationships direct attention to the constraints or bottlenecks
that prevent the system from producing more throughput, rather than to
40
NATIONAL ACCOUNTS
Distressed inventory
pass. In certain industries it could also mean that the stock is or will soon
that have reached its expiry date, or has reached a date in advance of
months left to expiry), clothing that is defective or out of fashion, and old
Inventory credit
common in much of the world. It is, for example, used with Parmesan
that the stored product will be available if they need to call on the
usually reluctant to lend more than about 60% of the value of the
ACCOUNTS PAYABLE
(CURRENT LIABILITY)
or company owes to suppliers, but has not paid yet (a form of debt).
When you receive an invoice you add it to the file, and then you remove
it when you pay. Thus, the A/P is a form of credit that suppliers offer to
42
their purchasers by allowing them to pay for a product or service after it
United States, Canada, the United Kingdom and other countries.[1] As part
and paid based on the credit policies agreed to between the company and
financing.
43
In households, accounts payable are ordinarily bills from the electric
usually track and pay on a monthly basis by hand using cheques or credit
software to track the flow of money into this liability account when they
invoices.
during which the supplier has already paid for raw materials but hasn't
When the invoice arrives it is matched to the packing slip and purchase
order, and if all is in order, the invoice is paid. This is referred to as the
three-way match.
Quite a few organizations have been told that their vendors won’t be
44
email. You can take advantage of this new methodology in an organized
manner. It’s not that hard. Here’s what Accounts Payable Now &
Tomorrow suggests:
come into this address or forwarding them for approval should have the
The important thing is the e-mail account not belong to one person but
only. Invoices can be retrieved throughout the day and integrated into the
4) Make sure your new e-mail address and fax number are included in all
EXPENSE ADMINISTRATION
45
expense administrator verifies employees' expense reports, confirming
most prone to fraud because of the high cost of air travel and the
Petty cash is also usually paid out by A/P personnel in the form of a
check made out to an employee, who cashes the check at the bank and
46
INTERNAL CONTROLS
and print a cheque and a senior employee review and sign the cheque.
only the functions assigned to them, so that there is no way any one
Some companies also separate the functions of adding new vendors and
with another employee. This file is referred to as the master vendor file. It
paying invoices.
47
few common problems, such as "Yellow Pages" ripoffs in which
logo has never been trademarked, and there are many different Yellow
look like invoices but in small print they state "this is not a bill." These
calls to inquire into its payment status. After the A/P staff member looks
it up and finds it has not been paid, the vendor sends a duplicate invoice;
meanwhile the original invoice shows up and gets paid. Then the
48
AUDITS OF ACCOUNTS PAYABLE
rolls around. An auditor may decide to expand the sample size in such
situations.
days, etc). Such structures are helpful in the correct presentation of the
secured by long term assets. Common types of short-term debt are bank
has decreased current liabilities, for example has paid off some short-
term creditors.
49
Implications on M&A: The common commercial definition of working
CASH BALANCE:
50
WORKING CAPITAL MANAGEMENT
firm is able to continue its operations and that it has sufficient cash flow
expenses.
Decision criteria
generally, relating to the next one year period - which are "reversible".
These decisions are therefore not taken on the same basis as Capital
- the net number of days from the outlay of cash for raw material to
this number effectively corresponds to the time that the firm's cash
51
is tied up in operations and unavailable for other activities,
employed; Return on equity (ROE) shows this result for the firm's
policies aim at managing the current assets (generally cash and cash
equivalents, inventories and debtors) and the short term financing, such
52
Cash management. Identify the cash balance which allows for the
costs.
quantity
credit terms which will attract customers, such that any impact on
increased revenue and hence Return on Capital (or vice versa); see
53
Working capital is directly affecting by other management issues, such as
product mix, supply chain design and business model (for example agent
vs. distributor)
54
COMPANY
PROFILE
55
COMPANY PROFILE
(UPPCL)
Website [1]
We shall achieve this being a dynamic, forward looking, reliable, safe and
56
and sustainable in the long run, providing uninterrupted supply of quality
TO OUR CONSUMERS:
High productivity reflected in a fair, equitable and cost based tariff across
TO OUR SHAREHOLDERS :
TO OUR EMPLOYEES :
57
with Labour Laws. Accountability and Responsibility for actions
assessment and compensation in line with the best in the industry, and an
organization.
TO THE REGULATOR :
58
TO THE STATE GOVERNMENT :
TO OUR SUPPLIERS :
TO OTHER UTILITIES :
Reliable and secure system operations in accordance with Grid Code, 0.2
etc.
59
TO THE PUBLIC :
disruptions etc.
60
shareholders, safeguard the environment, and maintain our asset base. We
Parameter Measurement
Commercial losses 2%
with full competence in all key areas optimally deployed and the most
61
Our Supply quality shall be: 2% variation in voltage and 0.5 Hz variation
Restructuring
Zone Discom
Discom
City Discom
Transmission Utility
62
Power Procurement
Vidyut Utpadan Nigam & Uttar Pradesh Jal Vidyut Nigam Limited),
companies) through power purchase agreement for lowest per unit cost of
electricity.
63
Discom wise Aggregate Technical & Commercial (AT & C) Loss / Total
29.59%
38.67%
Companies);
(including Technology, Size, Coal linkages, Land & Water issues) , all
64
company through bidding for lowest per unit cast of selling electricity to
UPPCL.
UPPCL SPVs;
(Under Construction)
MW (Under Construction)
65
OBJECTIVES OF
THE STUDY
66
OBJECTIVES OF THE STUDY
67
RESEARCH METHODOLOGY
The objectives of the project has been fulfilled by getting response from
analysis of Banking industry of the company and to find out the ratio
analysis of company.
68
COLLECTION OF DATA
Balance sheet
Websites
Books
Personal consultation
department Lucknow .
69
THE ANALYTICAL TOOLS USED
which include
Bar Charts
70
LIMITATIONS
biasness is possible.
2) As the sample size was small it is possible that it may not represent
4) The management did not agree to disclose all the confidential data.
drawn.
71
DATA ANALYSIS
PERFORMANCE HIGHLIGHTS
(Rupees in million)
72
1 What is Profitability Ratio (EBIT) in UPPCL in last 5 year?
PROFITABILITY RATIO -:
2012-13 -24.94
2013-14 -10.86
2014-15 1.84
2015-16 19.14
2016-17 30.5
INTERPETATION:
73
Q.2 What is Return on Assets in UPPCL in last 2 year?
Return on Assets
Return on Assets = Net Income / Assets * 100
2015-16 33.52%
2016-17 34.94%
INTERPETATION:
74
Q. 3 What is solvency ratio in UPPCL in last 5 year?
SOLVENCY RATIO
2012-13
-113.4%
2013-14
-121.61%
2014-15
-117.14%
2015-16
56.96%
2016-17
87.28%
INTERPETATION:
75
Q.4 What is Liquidity Ratio in UPPCL in last 2 year?
2015-16 1.4
2016-17 4.57
LIQUIDITY RATIO
INTERPETATION:
The quick ratio 2015-16 is 1.4 and in 2016-17 the ratio is increasing 4.57.
76
Q. 5 What is Current Ratio in UPPCL in last 2 year?
2016-17 4.53
2015-16 2.4
CURRENT RATIO
The current ratio is a financial ratio that measures whether or not a firm
has enough resources to pay its debts over the next 12 months. It
compares a firm's current assets to its current liabilities. It is expressed as
follows:
INTERPETATION:
The current ratio 2015-16 is 2.40 and in 2016-17 the ratio is increasing
4.53.
77
Q. 6 What is Networking Capital in UPPCL in last 2 year?
NETWORKING CAPITAL
2016-17 2015-16
Current assets 30581.46 13222.70
Current liabilities 6749.80 5506.25
Net W.C. 23831.66 7716.45
INTERPETATION:
78
Q.7 What is activity ratio in UPPCL in last 5 year?
ACTIVITY RATIO
Rs. In million
2012-13 51.4
2013-14 70.07
2014-15 94.42
2015-16 143.72
2016-17 194.59
INTERPETATION:
The activity ratio in UPPCL in last 5 year is increase year by year 2012-13
is 51.40 and in 2016-17 the ratio is increasing by 194.59.
79
Q.8 What is debt equity ratio in UPPCL in last 2 year?
2015-16 1.26%
2016-17 1.02%
DEBT EQUITY RATIO
2007-08 2008-09
INTERPETATION:
The Dept equity ratio 2015-16 is 1.02 and in 2016-17 the ratio is
increasing 1.26.
80
Q. 9 What is value added per employee in UPPCL in last 5 year?
VALUE ADDED PER EMPLOYEE
Rs. In Lakhs
2012-13 1.93
2013-14 2.8
2014-15 4.02
2015-16 5.06
2016-17 6.69
INTERPETATION:
The value added per employee in UPPCL in last 5 year 2012-13 is 1.93
81
FINDINGS
82
FINDINGS
current assets increases from Rs. 7716.45 million to Rs. 23831 million
during the period under reviewed. This is a good indication from the
year by year. The highest NWC was in the year of 2013-14 and lowest
creditors and other current liabilities. This must be reviewed and attempts
to reduce the other current liabilities. This attempts shall improve the
83
Position of Liquidity or Trend in liquidity :- Analysis of various
liquidity ratio express the trend of liquidity over the past twelve years.
current ratio in many cases does not reveal the real picture of liquidity as
the same is trend analysis only . It takes into consideration all the
Analysis of the Super quick ratio also reveals that the trend is increasing
up to 2012-13 but after that it decreased. It has .71:1 in 2016-17 and then
comes to .66:1 except slightly increased in the year 2014-15 .In the year
ratio. Since super quick ratio excludes aspects of sundry debtors from the
84
further summarized and explained in expressing the results of efficiency
85
CONCLUSIONS
86
CONCLUSIONS
In spite of various obstacle hurdles, limitations and bottlenecks, financial
analysis in UPPCL has a bright future for growth and expansion. The
coming days and the organization has great importance from the nations
point of view.
the human body. The importance of Trend analysis from liquidity and
balances and short term creditors & other short-term liabilities, liquidity
87
which refers to the ability of a firm to meet its current obligations
methodology of the study has been discussed. In the second part the
objectives of the study has clearly defined. In third chapter deals with
88
BIBILIOGRAPHY
89
BIBILIOGRAPHY
3- Website : www.UPPCL.com
4- www.google.com
5- www.wikipedia.com
90
APPENDIX
91
Questionnaire
Q.1 What is Profitability Ratio (EBIT) in UPPCL in last 5 year?
Year EBIT
2012-13
2013-14
2014-15
2015-16
2016-17
2015-16
2014-15
Q. 3 What is Solvency Ratio in UPPCL in last 5 year?
2012-13
2013-14
2014-15
2015-16
2016-17
2015-16
2016-17
Q. 5 What is Current Ratio in UPPCL in last 2 year?
2015-16
2016-17
92
Q. 6 What is Netwroking Capital in UPPCL in last 2 year?
2016-17 2015-16
Current assets
Current liabilities
Net W.C.
2012-13
2013-14
2014-15
2015-16
2016-17
2015-16
2016-17
2012-13
2013-14
2014-15
2015-16
2016-17
93
Balance Sheet of UPPCL ------------------- in Rs. Cr. ----------------
Mar '17 Mar '16 Mar '15 Mar '14 Mar '13
Sources Of Funds
Total Share Capital 489.52 489.52 489.52 489.52 489.52
Equity Share Capital 489.52 489.52 489.52 489.52 489.52
Reserves 31,804.92 32,563.83 33,595.08 32,557.53 29,954.58
Networth 32,294.44 33,053.35 34,084.60 33,047.05 30,444.10
Secured Loans 0.00 0.00 0.00 2,550.00 1,286.00
Unsecured Loans 89.55 126.29 61.00 104.77 129.20
Total Debt 89.55 126.29 61.00 2,654.77 1,415.20
Total Liabilities 32,383.99 33,179.64 34,145.60 35,701.82 31,859.30
Mar '17 Mar '16 Mar '15 Mar '14 Mar '13
Application Of Funds
Gross Block 5,279.20 12,965.92 12,304.80 11,812.47 10,585.56
Less: Accum.
1,683.32 9,002.73 8,164.28 7,119.53 6,127.07
Depreciation
Net Block 3,595.88 3,963.19 4,140.52 4,692.94 4,458.49
Capital Work in Progress 168.34 315.36 517.80 642.12 1,171.59
Investments 661.42 663.40 417.67 420.17 429.17
Inventories 7,372.38 9,637.39 10,101.66 9,797.55 11,763.82
Sundry Debtors 22,075.56 24,428.98 26,223.50 28,071.92 29,234.49
Cash and Bank Balance 10,491.79 10,085.99 9,812.70 11,872.93 7,732.05
Total Current Assets 39,939.73 44,152.36 46,137.86 49,742.40 48,730.36
Loans and Advances 16,864.83 17,595.79 17,253.28 17,293.54 15,338.84
Total CA, Loans &
56,804.56 61,748.15 63,391.14 67,035.94 64,069.20
Advances
Current Liabilities 19,653.30 22,069.67 23,281.09 26,763.33 29,327.02
Provisions 9,192.91 11,440.79 11,040.44 10,326.02 8,942.13
Total CL & Provisions 28,846.21 33,510.46 34,321.53 37,089.35 38,269.15
Net Current Assets 27,958.35 28,237.69 29,069.61 29,946.59 25,800.05
Total Assets 32,383.99 33,179.64 34,145.60 35,701.82 31,859.30
94