vINAY maSTER THESIS
vINAY maSTER THESIS
on
MASTER OF COMMERCE
Submitted by:
THROUGH:
COLLEGE OF COMMERCE
845, Shivajinagar, Pune, Maharashtra 411004
1
DECLARATION
I the undersigned solemnly declare that the project report “A financial analysis of Tata
Steel by means of ratio analysis ” is based on my own work carried out during the
I assert the statements made and conclusions drawn are an outcome of my research work. I
further certify that; The work contained in the report is original and has been done by me
under the general supervision of my supervisor. We have followed the guidelines provided by
The project work is written and submitted by me to the Brihan Maharashtra College of
Commerce, Pune in partial fulfillment of the requirements for the award of the degree of
Place: Pune
2
&44CRe-accredited
Seniocolleg
r e (I.D,N 4 ]-Juniocolleg
O Pu/Pn/C/010[19 r e No11-11-007
,
CERTIFICATE
This is to certify that Vedant Pradeep Shinde has been successfully completed
his / her project report entitled A FINANCIAL ANALYSIS OF TATA
STEEL BY MEANS OF RATIO ANALYSIS. In the partial fulfillment of the
degree of Master of Commerce (M. Com.) for the academicyear 2021-2022
Signature
Project Guide
3
PREFACE
In any organization, the two important financial statements are the Balance Sheet
and Profit &Loss Account of the business. Balance Sheet is a statement of financial
position of an enterprise at a particular point of time. Profit & Loss account shows
the net profit or net loss of a company for a specified period of time.
When these statements of the last few year of any organization are studied and
analyzed, significant conclusions may be arrived regarding the changes in the
financial position, the important policies followed and trends in profit and loss etc.
Analysis and interpretation of financial statement has now become an important
technique of credit appraisal.
The investors, financial experts, management executives and the bankers all analyse
these statements. Though the basic technique of appraisal remains the same in all
the cases but the approach and the emphasis in the analysis vary.
A banker interprets the financial statement so as to evaluate the financial soundness
and stability, the liquidity position and the profitability or the earning capacity of
borrowing concern.
Analysis of financial statements is necessary because it helps in depicting the
financial position on the basis of past and current records. Analysis of financial
statements helps in making the future decisions and strategies.
Therefore it is very necessary for every organization whether it is a financial or
manufacturing, to make financial statement and to analyse it.
4
ACKNOWLEDGEMENT
“Acknowledging the debt is not easy for us we are indebted to so many people”.
I take this opportunity in expressing the fact that this project report is the result of incredible
amount of encouragement, co-operation, and moral support that I have received from others.
Words alone cannot express my deep sense of gratitude to “Prof. Yasodhan Mahajan.”,
who provided me an opportunity to do a project on “A FINANCIAL ANALYSIS OF TATA
STEEL BY MEANS OF RATIO ANALYSIS”. His valuable
guidance & support made this project work an enlightening educational experience. His
consistent support and co-operation showed the way towards the successful completion of
project.
I would like to express my deep sense of gratitude to all the member, who directly or indirectly
helped me during my project work.
Place: Pune
5
TABLE OF CONTENT
II Company Profile 11
V Research Methodology 19
1. Methodology 19
2. Primary Data 19
3. Secondary Data 19
VI Information 20
VII Observations 38
IX Suggestions 39
X Bibliography 40
XI Annexure 41
6
I.) INTRODUCTION
7
Introduction to Steel Industry in India:
● India is currently the world’s 2nd largest producer of crude steel in January-
December, 2019, producing 111.245 Million tonnes (MT) (provisional) crude steel
with growth rate 1.8% over the corresponding period last year (CPLY).
● India is the largest producer of Direct Reduced Iron (DRI) or Sponge Iron in the
world in January – December, 2019, producing 36.86 Million Tonnes Sponge Iron
with growth rate 7.7% over the corresponding period last year (CPLY).
● The country is also likely to become the 2nd largest consumer of finished steel in
2019, preceded by China as the largest steel consumer (2019: 900mt) as per the
Short-range Outlook, October, 2019 edition of World Steel Association
● Capacity for domestic crude steel production expanded from 109.85 Million Tonnes
Per Annum (MTPA) in 2014-15 to 142.24 MTPA in 2018-19, Compounded Annual
Growth Rate (CAGR) of 6.8% during this five-year period.
● Crude steel production grew at 7.6% annually (CAGR) from 88.98 MTPA in 2014-
15 to 110.92 MTPA in 2018-19.
● During April – December, 2019 (provisional; source: JPC), the following is the
industry scenario as compared to same period of last year:
o With an 81% share, the Private Sector, producing 66.85 Million Tonnes, (up
by 1.2%) led crude steel production compared to the 19% contribution of the
PSUs.
o Pig iron production was 4.314 Million Tonnes, down by 14.3%. The Private
Sector accounted for 88% of the same, the rest 12% being the share of the
Public Sector
8
● Ministry of Steel has set up a Project Development Cell to facilitate and attract
investment in the steel sector. PDC will act as a single point of contact for
prospective investors. PDC will also focus on reaching out to prospective
investors and facilitate the investors during the various stages of investment
process. Smt Rasika Choube, Additional Secretary in the Ministry of Steel is the
Nodal Officer of PDC.
● The Union Cabinet has given its approval for National Steel Policy (NSP) 2017 on
08.05.2017. The new Steel Policy enshrines the long term vision of the Government
to give impetus to the steel sector. It seeks to enhance domestic steel consumption
and ensure high quality steel production and create a technologically advanced and
globally competitive steel industry. The policy projects crude steel capacity of 300
million tonnes (MT), production of 255 MT and seeks to increase per capita steel
consumption to the level of 160 Kgs by 2030 from existing level of around 60 Kg
and major segments of consumptions are infrastructure, automobiles and housing
sectors.
● The policy also envisages to domestically meet the entire demand of high grade
automotive steel, electrical steel, special steels and alloys for strategic applications
and increase domestic availability of washed coking coal so as to reduce import
dependence on coking coal from about 85% to around 65% by 2030-31.
2017. Several MoUs were signed for technology collaboration in various areas of
9
Iron & Steel industry and also for manufacture of capital goods for the steel sector in
India
● The Union Cabinet has approved the policy for providing preference to domestically
manufactured iron & steel products on Government procurement in 2017.
● The policy has been revised on 29th May 2019 and subsequently revised on
31.12.2020. This policy provides preference to Domestically produced Iron & Steel
in Government procurement where procurement value of iron and steel products
exceeds Rs 5 lakh.
● The minimum domestic value addition of 20% to 50% has been made mandatory for
notified iron and steel products which are covered under preferential procurement.
The policy is also applicable to purchase of iron & steel products by private agencies
for fulfilling an EPC contract and capital goods required for manufacturing iron &
steel products.
● This will also encourage foreign technology providers and critical steel plant
manufacturers to set up manufacturing facilities in India.
10
I COMPANY PROFILE
11
II COMPANY PROFILE
● Tata Steel Limited (formerly Tata Iron and Steel Company Limited (TISCO)) is an
Indian multinational steel-making company headquartered in Mumbai,
Maharashtra, India, and a subsidiary of the Tata Group.
● It is one of the top steel producing companies globally with annual crude steel
deliveries of 27.5 million tonnes (in FY17), and the second largest steel company
in India (measured by domestic production) with an annual capacity of 13 million
tonnes after SAIL.
● It was ranked 486th in the 2014 Fortune Global 500 ranking of the world's biggest
corporations. It was the seventh most valuable Indian brand of 2013 as per Brand
Finance.
● Tata Steel is headquartered in Mumbai, Maharashtra, India and has its marketing
headquarters at the Tata Centre in Kolkata, West Bengal. It has a presence in around
50 countries with manufacturing operations in 26 countries including: India,
Malaysia, Vietnam, Thailand, UAE, Ivory Coast, Mozambique, South Africa,
Australia, United Kingdom, The Netherlands, France and Canada.
● Tata Steel primarily serves customers in the automotive, construction,
consumer goods, engineering, packaging, lifting and excavating, energy
and power, aerospace, shipbuilding, rail and defence and security sectors.
● Tata Iron and Steel Company was founded by Jamshedji Tata and
established by Dorabji Tata on 26 August 1907, as part of his father
Jamshetji's Tata Group. The company changed its name from TISCO to
Tata Steel in 2005.
12
HERITAGE
13
Mr Natarajan Chandrasekaran is the Chairman of Tata Sons
Limited and the former CEO and MD of Tata Consultancy
Services (TCS). Under his leadership, TCS became the largest
private sector employer and was rated as the world's most
powerful brand in IT services in 2015. TCS was also
recognised as a Global Top Employer by the Top Employers
Institute across 24 countries.
His appointment as chairman followed a 30-year business career at TCS, which he joined
from university. Chandra rose through the ranks at TCS to become CEO and managing
director of the leading global IT solutions and consulting firm.
Mission Statement
Consistent with the vision and values of the founder Jamsetji Tata, Tata Steel strives to
strengthen India’s industrial base through effective utilization of staff and materials. The
means envisaged to achieve this are best technology and high productivity, consistent with
modern management practices.
Tata Steel recognizes that while honesty and integrity are essential ingredients of a strong
and stable enterprise, profitability provides the main spark for economic activity.
Overall, the Company seeks to scale the heights of excellence in all it does in an
atmosphere free from fear, and thereby reaffirms its faith in democratic values.
Improving quality of life of our communities
14
● Engaged with 1.9 million+ lives through our CSR program.
● Spent more than Rs.1,350 crores1 since FY17 on Signature programmes at regional scale
as well as programmes for Communities proximate to their operations.
● COVID health screenings of 42,000+ employees and contract employees for early
detection of high-risk cases
● Organized ‘Healthy Heart Campaign’ to beat cardiovascular diseases; covering 3,500+
employees
● Launched safety campaign on ‘Slip/Trip/Fall’ to improve awareness among the workforce
● 24%YoY reduction in First Aid Cases
● more than 80,000 tons Liquid Medical Oxygen supplied till 31st October 2021
● helped the local administrations across our areas of operations with infrastructure support
for setting up COVID-19 hospitals.
15
Tata Steel’s products include hot and cold rolled coils and sheets, galvanised sheets, tubes,
wire rods, constructions re-bars, rings and bearings. The products are targeted at
automobiles, white goods, construction and infrastructure markets. In an effort to de-
commoditise steel, the company has introduced brands like.
● Tata Steelium (cold rolled steel for auto ancillaries and the general
engineering segments),
● Tata Shaktee (corrugated galvanised sheets for rural house builder
segments),
● Tata Tiscon (re-bars for individual house-builder semi-urban segment)
● Tata Pipes (pipes for individual house builder and farming segments),
The company has focused on increasing the sale of its branded products and the sale of its
branded products and the sales of these products as a proportion of its total sales has shown
a constant increase over the last few years.
16
III. SCOPE OF PROJECT WORK
17
IV.) OBJECTIVE OF PROJECT WORK
18
V. RESEARCH METHODOLOGY
The proposed study is carried with the help of secondary source of data. The study
is done using various articles, research papers, reports, etc. The study is done using
the descriptive research design as secondary data is used.
2) PRIMARY DATA
The primary data is collected by interacting with the finance manager and other
concerned executives at the administrative office of the company.
3) SECONDARY DATA
All the secondary data used for the study has been extracted from the annual
reports, manuals and other published material of the company
19
VI. INFORMATION.
INTRODUCTION
Finance is life blood of the business. The financial management is the study about the process of
procuring and judicious use of financial resources is a view to maximize the value of the firm.
There by the value of the owners i.e. the example of equity shareholders in a company is
maximized. The traditional view of financial management looks into the following function that a
finance manager of a business firm will perform.
Definition:
Financial Management has been defined differently by different scholars.
1. Howard and Upton: - “Financial Management is the application of the planning and
control function to the finance functions”
20
RATIO
FINANCIAL RATIO
It is a ratio between two accounting figures or data expressing the relationship between the two.
It is an expression of the relation between different relevant accounting variables.
The Financial statements of a business comprise of (1) the Revenue Statement or the Profit & Loss
Account and (2) The Balance Sheet. These include a mass of figures which make it difficult to
deduce any inference or decision. An accounting ratio is used to gauge the financial solvency and
profitability of the business. It is computed from the basic financial statements periodically
published by the business and it highlights in arithmetical terms, the relationships that exist
between various items from the financial statements.
It is an analytical tool used for financial analysis. It is a process of determination and interpretation
of the numerical relationships between the financial data published by business in periodical
statement. It aims at facilitating comparisons with the positions of other business firms as well as
of the same business firm over a number of financial periods. It is done mainly for the following
groups:
1. The Management – which, for internal use, wants to ascertain the profitability and solvency
of the business. The extended areas over which the Management becomes interested are
over or under-trading, over or under-investments, over or under-capitalisation and useful
credit policy.
2. The outsiders who are interested in the solvency, liquidity and profitability of a business.
Outsiders include creditors, debenture holders, employees, Government and useful credit
21
policy.
3. Others like Distress Analysts, Credit Rating Agencies and Auditors also used as financial
ratios.
1. It helps the management to gauge the efficiency of performance and assess the
financial health of the business.
2. It is an essential tool for checking the efficiency with which the working capital is
being used and managed.
3. Comparative ratio analysis injects trend analysis. The improvement or deterioration
of a business is clearly disclosed by ratio analysis.
4. It helps to make financial forecasts.
5. It is an integral part of introduction of standard costing and budgetary control.
6. Its inherent feature ‘easiness’ is its greatest advantage. Ratio analysis can be easily
made and easily understood.
7. It helps to make inter-firm comparisons, that is, to know the relative position of a
firm vis-à-vis its competitors.
8. The ability of a firm to pay its short debts denotes its liquidity positions.
9. it presents facts on a comparative basis and enables drawing of inferences regarding
the performance of a firm.
2. Differences in accounting policies can make accounting data of two firms non-
comparable as also the accounting ratios.
3. The ratio becomes misleading where inconsistent methods are applied for
valuations of stock, etc.
4. It is difficult to set up any standard or Ideal Ratio as the basis of comparison.
22
5. The same ratio may bear different interpretations for two separate business or even,
for the same business, in separate years.
6. Ratio analysis is mainly based on past performances. So, its application for the
future may lead to erroneous decisions.
7. Many businesses operate a large number of divisions in quite different industries.
In such cases ratios calculated on the basis of aggregate data cannot be used for
inter-firm comparisons.
8. Historical cost values may be substantially different from true values. Such
distortions of financial data are also carried in the financial ratios.
9. Financial ratios provide clues but not conclusions. These are tools only in the hands
of experts because there is no standard ready-made interpretation of financial ratios.
23
CLASSIFICATION OF ACCOUNTING RATIOS
Accounting Ratios may be classified or grouped in different ways depending on the results
or information expected. But the widely used classifications are made as –
1. Classification on the basis of source; and
2. Classification on the basis of purposes or economic aspects or operations of the firm.
Source wise classification refers to the sources from which the accounting figures used in
the ratio have been derived. Such classification may be made as –
A. Balance Sheet Ratios [between accounting figures taken from the Balance sheet]
B. Revenue Statement (Profit & Loss Account) Ratios [between accounting figures
taken from the Profit & Loss Account]
C. Mixed Ratios [between accounting figures taken both Profit & Loss Account and
Balance Sheet]
Purpose or aspect wise classification refers to the purpose of computing a ratio. It generally
involves information about particular economic aspects of the operations of a firm.
Such classification may be made to know –
2. Long-run solvency ratio, also known as the Leverage ratios which include the capital
structure ratios and coverage ratios:
The leverage ratios may be defined as those financial ratios which measure the long-
term stability and capital structure of the firm. These ratios indicate the mix of funds
provided by owners and lenders and assure the lenders of the long-term funds with
regard to:
(i) Periodic payment of interest during the period of the loan and
(ii) Repayment of principal amount on maturity.
24
3. Efficiency / turnover / activity / performance ratio:
These ratios are employed to evaluate the efficiency with which the firm manages
and utilises its assets. For this reason, they are often called ‘Asset management
ratios’. These ratios usually indicate the frequency of sales with respect to its assets.
4. Profitability ratios:
The profitability ratios measure the profitability or the operational efficiency of the
firm. These ratios reflect the final results of business operations. They are some of
the most closely watched and widely quoted ratios. Management attempts to
maximize these ratios to maximize the firm’s value
25
BALANCE SHEET RATIOS
1. Current Ratio:
The Current Ratio is one of the best known measures of short-term solvency. It
is the most common measure of short-term liquidity.The main question this ratio
addresses is: "Does your business have enough current assets to meet the payment
schedule of its current debts with a margin of safety for possible losses in current
assets?" In other words, current ratio measures whether a firm has enough
resources to meet its current obligations.
It is calculated as under.
Where,
Quick Assets = Current Assets − Inventories − Prepaid expenses
5. Debt Ratio:
Total debt or total outside liabilities includes short and long term borrowings from
financial institutions, debentures/bonds, deferred payment arrangements for buying
capital equipment, bank borrowings, public deposits and any other interest bearing loan.
Debt Ratio = Total Debt / Net Assets.
27
8. Capital Gearing Ratio:
In addition to debt-equity ratio, sometimes capital gearing ratio is also calculated
to show the proportion of fixed interest (dividend) bearing capital to funds
belonging to equity shareholders i.e. equity funds or net worth. Again, higher
ratio may indicate more risk. It is calculated as under.
9. Proprietary Ratio:
It indicates the proportion of total assets financed by shareholders. Higher the
ratio, less risky scenario it shall be. This ratio is computed as:
28
11. Gross Profit (G.P) Ratio:
It measures the percentage of each sale in rupees remaining after payment for the
goods sold. Gross profit margin depends on the relationship between sales price,
volume and costs. A high Gross Profit Margin is a favourable sign of good
management.
29
Earnings per Share (EPS) = Net profit available to equity shareholders /
Number of equity shares outstanding
Earnings per share as stated above reflects the profitability of a firm per share; it
does not reflect how much profit is paid as dividend and how much is retained
by the business. Dividend per share ratio indicates the amount of profit
distributed to equity shareholders per share. It is calculated as.
This ratio measures the dividend paid in relation to net earnings. It is determined
to see to how much extent earnings per share have been retained by the
management for the business. It is computed as:
30
VII. DATA ANALYSIS, OBSERVATION & FINDINGS
20.00%
10.00%
0.00%
INTERPRETATION
From the above presented data is can be observed that the gross profit ratio is
31
increased in 2018 as compared to 2017 but since then it has shown a decreasing trend for the
next two years i.e. 2019 and 2020. Gross profit ratio has increased in 2021 as compared to
the previous years. The major reason for the fluctuations being fluctuating manufacturing
costs.
Operating profit Ratio =Revenue - Operating Costs - Cost of Goods Sold (COGS) –
Other Day-to-Day Expenses
20.00
15.00
10.00
5.00
0.00
March' 21 March' 20 March' 19 March' 18 March' 17
32
INTERPRETATION
This ratio is used to measure the operational efficiency of the management. Operating Profit ratio
is increased In the year 2018 and 2019. Further is decreased to 24.59% in the year 2020.
Further it is increased to 31.52% in the year 2021.
3. Net Profit Ratio
Chart Title
25.00%
20.98%
20.00%
14.92%
15.00%
11.16%
10.00%
6.89% 6.47%
5.00%
0.00%
March' 21 March' 20 March' 19 March' 18 March' 17
INTERPRETATION
We can see a upward trend in the Net Profit ratio in the years 2018 and 2019 as
compared to the year 2017. Net profit ratio is decreased from 14.92% in 2019 to 11.16% in
33
2020. There is a sharp rise in the net profit ratio in the year 2021. Net profit increased from
11.16% in 2020 to 20.98% in the year 2021.
34
ROCE
17.13
18.00
16.00
14.00
12.00 13.57 12.88
10.00
8.00 11.17 9.90
6.00
4.00
2.00
0.00
INTERPRETATION
There is a rise in return on capital employed in the years 2018 and 2019 as compared
to 2017. Then is has decreased to 11.17% in the year 2020 and further it has increased to
13.57% as per the latest financials i.e. 2021.
The asset turnover ratio measures the value of a company's sales or revenues relative to
the value of its assets. The asset turnover ratio can be used as an indicator of the efficiency
with which a company is using its assets to generate revenue.
It is calculated as follows.
Particulars
March March March March March
2021 2020 2019 2018 2017
35
Asset Turnover Ratio
100%
90%
80%
70% 72%
60%
64%
50% 60% 60% 61%
40%
30%
20%
10%
0%
Jan-17Jan-18Jan-19Jan-20Jan-21
INTERPRETATION
There is a decline in the asset turnover ratio in 2018 as compared to 2017, further it has
increased to 72% in the year 2019 as compared to 60% in the year 2018. In later years is
has dipped to 60% and has rised to 61% as per latest financials i.e. 2021.
36
67.42% 42.54% 63.31% 44.68% 30.35%
RETURN ON
LONG TERM
FUND
50.00% 44.68%
42.54%
40.00%
30.35%
30.00%
20.00%
10.00%
0.00%
INTERPRETATION
Return on long term fund showed an increasing trend in the financial year end 2018 and
2019. It suffered a sharp fall in the year 2020 followed by a sharp rise in the year 2021.
Lot of fluctuations are observed in this ratio.
37
VIII. OBSERVATIONS
• Gross profit ratio is increased during the period of 2021, which indicates that firm’s
• Operating profit ratio are increased during the period of 2018,2019 & 2021 and decreased
• Net profit ratio is increased substantially in the year 2021 which is a good sign for the
company.
• Return on capital employed are increased during the period of 2017-2019 and decreased
during the period of 2020-2021 in Tata Steel Ltd. The ratio is low as in the last two years
• Return on long term fund is fluctuating during the period of which indicates the investment
made by the debenture holders and long term debt is used in the business.
38
IX. SUGGESTION
• All operational and related activities should be performed efficiently and effectively.
• Both company have to utilize their capital assets in a proper way that they have to
purchase less capital assets in coming year.
• The stability of the Tata Steel Ltd has been fluctuating from base year 2017 to current
year 2021.
• Tata Steel Ltd have sound solvency position but the company have to avail on the
39
X. BIBLIOGRAPHY
1. https://steel.gov.in/
2.https://www.tatasteel.com/
3.https://www.wikipedia.org/
5.https://studynotesexpert.com/ratio-analysis/
40
XI. ANNEXURE
( Rs.in Crore)
ASSETS March '21 March '20 March '19 March '18 March '17
EQUITY
(a)Equity Share Capital 1,198.78 1,146.12 1,146.12 1146.12 971.41
(b) Hybrid Perpetual Securities 775.00 2275 2275 2275 2275
(c) Reserves and surplus 73,416.99 69,308.59 60368.72 48687.6
89,293.33
Current Liabilities
(a) Financial liabilities
1.Borrowings 7,857.27 8.09 669.88 3239.67
2. Trade payables 10638.59 10600.96 10969.56 11242.75 10717.44
3. Derivative liabilities 69.39 81.69 139.57 16.41 270.17
4. Other financial 5,274.11 5,401.55 6,872.35 6541.40 4062.35
liabilities
(b) Provisions 1,074.43 663.86 778.23 735.28 700.60
(c) Retirement benefit 116.10 106.61 102.12 90.50 56.58
obligations
41
(d) Income tax liabilities (net) 4,093.26 277.26 358.14 454.06 465.72
(e) Other liabilities 8047.44 5882.1 6,365.59 5857.06 3543.80
ASSETS
Non current assets
(a) Property, plant and 64,032.32 66,392.35 70,416.82 70,942.90 71,778.97
equipment
(b) Capital WIP 10,057.18 8,070.41 5,686.02 5,641.50 6,125.35
(c) Intangible assets 4745.3 4841.03 805.2 786.18 788.18
(d) Intangible assets 408.79 176.64 110.27 31.77 38.61
under development
(e) Investments in 28,444.61 26,578.41 4,437.76 3,666.24 3,397.83
subsidiaries, associates
and joint ventures
(f) Financial assets
(i) Investments 22,621.66 20,282.50 34,491.49 5,970.32 4,958.07
(ii) Loans 7,509.33 199.26 231.16 213.5 211.97
(iii) Derivative assets 42.52 162.46 9.05 12.13 0.12
(iv) Other financial 91.66 60.42 310.65 21.21 79.49
assets
(g) Income tax assets 1,645.10 1,557.82 1,428.38 1,043.84 867.75
(net)
(h) Other assets 1,681.22 2,062.07 2,535.98 2,140.84 3,108.67
Current Assets
(a) Inventories 8,603.79 10,716.66 11,255.34 11,023.41 10,236.85
(b) Financial assets
(i) Investments 6,404.46 3,235.16 477.47 14,640.37 5,309.81
(ii) Trade receivables 3,863.31 1,016.73 1,363.04 1,875.63 2,006.52
(iii) Cash and cash 1,501.71 993.64 544.85 4,588.89 905.21
equivalents
(iv) Other balances 170 233.23 173.26 107.85 65.1
with bank
42
(v) Loans 1,555.95 1,607.32 55.92 74.13 27.14
(vi) Derivative assets 66.93 209.96 14.96 30.07 6.26
vii) Other financial 351.54 230.41 940.76 480.62 315.06
assets
(c) Other assets 854.99 1,766.08 2,209.98 1,822.94 1,238.45
43
Total Exceptional Items 2,773.05 (1,703.58) (114.23) (3,366.29) (703.38)
VII. Profit before Tax (VI+VII) 17,795.13 6,610.98 16,227.25 6,638.25 5356.93
VIII. Tax Expenses
a. Current Tax 3,949.05 1,787.95 16,227.25 1,586.78 1,400.54
b. Deferred Tax 239.46 1,920.77) (603.05) 881.92 511.84
Total Tax Expenses 4,188.51 (132.82) 5,694.06 2,468.70 1912.38
IX. Profit after Tax (VII-VIII) 13,606.62 6,743.80 10,533.19 4,169.55 3,444.55
Dividend 2,996.60 1,145.93 1795.87 1,381.47 1,168.93
Retained earnings 44,308.96 32,106.96 27,694.90 18,700.25 12,280.91
44