corporate finance gcpl
TRANSCRIPT
-
8/8/2019 Corporate Finance GCPL
1/54
Profit Margin
Year Sales
2005-06 65731.892006-07 75851.562007-08 88759.462008-09 108434.232009-10 126788.12
Return on Assets= P
Year PAT
2005-06 12070.192006-07 11722.13
2007-08 14811.612008-09 16154.692009-10 24811.64
Return on Equity= PAT/A
Year PAT
2005-06 12070.192006-07 11722.132007-08 14811.612008-09 16154.692009-10 24811.64
-
8/8/2019 Corporate Finance GCPL
2/54
Earnings Per Share=PAT/Average
Year PAT
2005-06 12070.192006-07 11722.132007-08 14811.612008-09 16154.692009-10 24811.64
Current
Year Current Assets
2005-06 12096.82006-07 19438.932007-08 26190.912008-09 60494.78
2009-10 54982.97
Quick Ratio=Qui
Year Q.A
2005-06 3308.172006-07 7716.27
2007-08 9699.92008-09 47827.372009-10 38178.15
Debtors Turnover R
Year Sales
-
8/8/2019 Corporate Finance GCPL
3/54
2005-06 65731.892006-07 75851.562007-08 88759.462008-09 108434.232009-10 126788.12
Inventory Turnover Ratio=C
Year COGS
2005-06 35119.292006-07 41777.682007-08 45815.172008-09 63225.692009-10 65634.12
Debt to Equity=Secured Loans
Year Loans
2005-06 487.412006-07 11286.472007-08 13459.282008-09 6289.032009-10 1239.8
Price Earnings Ratio=Aver
Year Average Stock Price
2005-06
-
8/8/2019 Corporate Finance GCPL
4/54
2006-072007-082008-092009-10
Trading A/C of the year 20PartMaterials consumedStores and spares coPower and fuelProcessing charges &FreightSalaries, wages and aGross profitTotal
Trading A/C of the yePartMaterials consumedStores and spares coPower and fuelProcessing charges &FreightSalaries, wages and a
Workmen and Staff Gross profitTotal
Trading A/C of the yePart
-
8/8/2019 Corporate Finance GCPL
5/54
Materials consumedStores and spares coPower and fuelProcessing charges &FreightSalaries, wages and aWorkmen and Staff Gross profitTotal
Trading A/C of the yePartMaterials consumedStores and spares coPower and fuelProcessing charges &FreightSalaries, wages and aWorkmen and Staff
Gross profitTotal
Trading A/C of the yePartMaterials consumedStores and spares co
Power and fuelProcessing charges &FreightSalaries, wages and aWorkmen and Staff Gross profitTotal
-
8/8/2019 Corporate Finance GCPL
6/54
-
8/8/2019 Corporate Finance GCPL
7/54
RATIO ANAL
Ratio= PAT/Sales*100
Net Profit After Tax Ratio(%)
12070.19 18.3611722.13 15.4514811.61 16.6916154.69 14.9024811.64 19.57
16.99
T/Average Total Assests*100
Average total Assets Ratio(%)
22769.4 53.0135249.32 33.25
50990.01 29.0554025.59 29.90105658.94 23.48
33.74
erage Share holders equity*100
Average Shareholders equity Ratio(%)
6300.49 191.589352.93 125.33
13070.19 113.3234370.93 47.0068219.24 36.37
102.72
-
8/8/2019 Corporate Finance GCPL
8/54
Number of equity shares
Ratio
5.365.4
6.566.368.28
6.39
Ratio= C.A/C.L
Current Liability Ratio
16320.65 0.7422238.24 0.8727438.19 0.9527114.83 2.23
39192.19 1.40 1.24ick Assets/Quick Liability
C.L Ratio
16320.65 0.2022238.24 0.35
27438.19 0.3527114.83 1.7639192.19 0.97
0.73tio= Sales/Average Debtors
Average Debtors Ratio
-
8/8/2019 Corporate Finance GCPL
9/54
584.94 112.37815.83 92.97
1099.75 80.711102.86 98.32
2148 59.0388.68
st of Goods Sold/Average Inventory
Average Inventory(C.S+O.S/2) Ratio
8084.71 4.3410255.66 4.0714106.84 3.2514579.21 4.3414736.12 4.45
Unsecured Loans/Shareholders Equity
Shareholders Equity Ratio
7615.44 0.0611090.42 1.0215049.92 0.8953691.94 0.1282746.53 0.01
0.42
age stock price/Earnings per share
EPS Ratio
5.36
-
8/8/2019 Corporate Finance GCPL
10/54
5.46.566.368.28
5-06Amt Part
31605.69 Sales410.87 Other Income
2098.89 Closing stock841.24
2525.284003.1
30612.672097.67
41485.07
r 2006-07 Amt Part39242.36 Sales
393.05 Other Income2393.83 Closing stock1246.4
3070.283678.7
205.2334073.8884303.7350229.85
r 2007-08Amt Part
-
8/8/2019 Corporate Finance GCPL
11/54
-
8/8/2019 Corporate Finance GCPL
12/54
79438
-
8/8/2019 Corporate Finance GCPL
13/54
YSIS
-
8/8/2019 Corporate Finance GCPL
14/54
-
8/8/2019 Corporate Finance GCPL
15/54
-
8/8/2019 Corporate Finance GCPL
16/54
Amt65731.89
866.485499.3
72097.67
Amt75851.56
530.377921.8
84303.73
Amt
-
8/8/2019 Corporate Finance GCPL
17/54
88759.46870.37
9321.22
98951.05
Amt108434.23
4513.247230.21
120177.68
Amt126788.12
5060.48
8743.43
140592.03
-
8/8/2019 Corporate Finance GCPL
18/54
-
8/8/2019 Corporate Finance GCPL
19/54
-
8/8/2019 Corporate Finance GCPL
20/54
-
8/8/2019 Corporate Finance GCPL
21/54
-
8/8/2019 Corporate Finance GCPL
22/54
-
8/8/2019 Corporate Finance GCPL
23/54
-
8/8/2019 Corporate Finance GCPL
24/54
-
8/8/2019 Corporate Finance GCPL
25/54
CORRELATION AND REGRESSION ANALYSYS
WORKING CAPITA Net Profit After Tax(C.A.-C.L)
-4223.85 12070.19-2799.31 11722.13-1247.28 14811.61
33379.95 16154.6915790.78 24811.64
LACK OF THE RA
Debt to Equity a
et Profit After Ta debt to equity RATIO
12070.19 0.0611722.13 1.02
14811.61 0.8916154.69 0.1224811.64 0.01
10000 120
0.2
0.4
0.6
0.8
1
1.2
-100
5000
10000
15000
20000
25000
30000
-
8/8/2019 Corporate Finance GCPL
26/54
-
8/8/2019 Corporate Finance GCPL
27/54
SCATTER DIAGRAM METH
ATIONSHIP BETWEEN WORKING CAPIATAL AND PROFFIT
nd profit
00 14000 16000 18000 20000 22000 24000 26000
Column B
00 -5000 0 5000 10000 15000 20000 25000 30000 35000 40000
Column B
-
8/8/2019 Corporate Finance GCPL
28/54
SEEMS THAT LOW DEBT WILL GAVE HIGHER RETURN TO FOR E
EQUITY RATIO HIGHER THE EPS
0.20 0.40 0.60 0.80 1.00 1.20
Column B
-
8/8/2019 Corporate Finance GCPL
29/54
OD
-
8/8/2019 Corporate Finance GCPL
30/54
UITY HOLDERS
-
8/8/2019 Corporate Finance GCPL
31/54
Figures in lacs.
parti. 2008-09 2009-10sales 108434.23 126778.12cogs 57043.29 57730.62gp 51390.94 69047.50all exp. 10842.48 16964.10gen. & admin exp. 19237.80 27011.72depri 1436.92 1374.94operat. Profit 19873.74 23696.74non operating surplus & d -681.36 6217.48PBIT 18592.38 29914.22int. on bank borrowings 728.24 138.40int on deben. 154.07 227.82PBT 17710.07 29548.00tax 2501.41 5102.58PAT 15208.66 24445.42Dividends 10298.39 12585.72retained Earnings 4910.27 11859.70
b/s2008-09 2009-10
net sales 108434.23 126778.12assetsFA 17228.75 16639.51
Investments 9788.59 52188.17CA & lons advancescash & bank 34456.81 18570.42sundry debtors + otherr c 1881.68 3919.37inventories 12667.41 16804.82Loans advances 11483.99 15688.35Miscelleneous exp. And losses
-
8/8/2019 Corporate Finance GCPL
32/54
total
liabilitiesShare capitalequity 2569.54 3081.90reserves and surplus 51122.41 79664.63Secured loansbank borrowings 1489.03 1239.80Unsecured loansbank borrowings 4800.00 -CL & ProvisionsCL 23816.19 37816.77provisions 3293.75 1375.43total liabilities
External fund requirements
-
8/8/2019 Corporate Finance GCPL
33/54
avg Avg % projection 10-11117606.18 100.00 151935.01
57386.96 48.80 74144.2860219.22 51.20 77790.7313903.29 11.82 17963.1323124.76 19.66 29877.32
1405.93 1.20 1816.4721785.24 18.53 28146.66
2768.06 2.35 3576.3524253.30 20.62 31335.40
433.32 0.37 559.85190.95 0.16 246.70
23629.04 20.09 30528.853802.00 3.23 4912.20
19827.04 16.86 25616.6511442.06 9.73 14783.20
8384.99 7.13 10833.45
Avg Avg% Projected 2010-11117606.18 100.00 151935.01
16934.13 14.40 21877.14
30988.38 26.35 40033.78
26513.62 22.54 34252.852900.53 2.47 3747.18
14736.12 12.53 19037.5413586.17 11.55 17551.93
-
8/8/2019 Corporate Finance GCPL
34/54
288435.42
2825.72 2.40 3650.5465393.52 55.60 84481.66
1364.42 1.16 1762.68
4800.00 4.08 6201.10
30816.48 26.20 39811.702334.59 1.99 3016.05
138923.74
149511.68
-
8/8/2019 Corporate Finance GCPL
35/54
Quarter Ended on
Statement showing Shareh
Sr. No Category of shareholder Number of shareholders Total number of shares
(A) Shareholding of Promoter and Promoter Group
-1 Indian
(a) Individuals/ Hindu Undivided Family 23 26687952
(b) 0 0
(c) Bodies Corporate 19 152635299
(d) Financial Institutions/ Banks 0 0
(e) Any Other (specify)
0 0
Sub-Total (A)(1) 42 179323251
-2 Foreign
(a) 0 0
(b) Bodies Corporate 0 0(c) Institutions 0 0
(d) Any Other (specify)
0 0
Sub-Total (A)(2) 0 0
42 179323251
(B) Public shareholding
-1 Institutions
(a) Mutual Funds/ UTI 38 2993545
(b) Financial Institutions/ Banks 14 18884
(c) 0 0
(d) Venture Capital Funds 0 0
(e) Insurance Companies 2 381440
(f) Foreign Institutional Investors 70 47463051
(g) Foreign Venture Capital Investors 0 0
Central Government/ StateGovernment(s)
Individuals (Non- Resident Individuals/Foreign Individuals)
Total Shareholding of Promoterand Promoter Group (A)= (A)(1)+(A)(2)
Central Government/ StateGovernment(s)
-
8/8/2019 Corporate Finance GCPL
36/54
(h) Any Other (specify)
0 0
Sub-Total (B)(1) 124 50856920
-2 Non-institutions
(a) Bodies Corporate 688 4912145
(b) Individuals
(i) 89883 21276688
(ii) 2 581704
(c) Any Other (specify)
Ocb 1 3200
Sub-Total(B)(2) 90574 26773737
90698 77630657
TOTAL(A)+(B) 90740 256953908
(C) 0 0
GRAND TOTAL (A)+(B)+(C) 90740 256953908
Individual shareholders holdingnominal share capital up to Rs. 1 lakh
Individual shareholders holdingnominal share capital in excess of Rs.1 lakh
Total Public Shareholding (B)= (B)(1)+(B)(2)
Shares held by Custodians andagainst which Depository Receiptshave been issued
-
8/8/2019 Corporate Finance GCPL
37/54
-
8/8/2019 Corporate Finance GCPL
38/54
-
8/8/2019 Corporate Finance GCPL
39/54
30-Jun-09
lding Pattern
% No. of shares
26687332 10.39 10.39 0 0
0 0 0 0 0
152635299 59.4 59.4 19500000 12.78
0 0 0 0 0
0 0 0 0 0
179322631 69.79 69.79 19500000 10.87
0 0 0 0 0
0 0 0 0 00 0 0 0 0
0 0 0 0 0
0 0 0 0 0
179322631 69.79 69.79 19500000 10.87
2916121 1.17 1.17 NA NA
15104 0.01 0.01 NA NA
0 0 0 NA NA
0 0 0 NA NA
381440 0.15 0.15 NA NA
47437451 18.47 18.47 NA NA
0 0 0 NA NA
Number of shares heldin de materialized form
Total shareholding as apercentage of total number of
sharesShares pledged or otherwise
encumbered
% of shares(A+B)
% of shares(A+B+C)
Number of shares
-
8/8/2019 Corporate Finance GCPL
40/54
0 0 0 0 0
50750116 19.8 19.8 NA NA
4823223 1.91 1.91 NA NA
13310273 8.28 8.28 NA NA
581704 0.23 0.23 NA NA
3200 0 0 NA NA
18718400 10.42 10.42 NA NA
69468516 30.22 30.22 NA NA
248791147 100 100 19500000 7.59
0 0 NA NA
248791147 100 19500000 7.59
-
8/8/2019 Corporate Finance GCPL
41/54
-
8/8/2019 Corporate Finance GCPL
42/54
-
8/8/2019 Corporate Finance GCPL
43/54
-
8/8/2019 Corporate Finance GCPL
44/54
-
8/8/2019 Corporate Finance GCPL
45/54
-
8/8/2019 Corporate Finance GCPL
46/54
-
8/8/2019 Corporate Finance GCPL
47/54
-
8/8/2019 Corporate Finance GCPL
48/54
-
8/8/2019 Corporate Finance GCPL
49/54
-
8/8/2019 Corporate Finance GCPL
50/54
-
8/8/2019 Corporate Finance GCPL
51/54
-
8/8/2019 Corporate Finance GCPL
52/54
-
8/8/2019 Corporate Finance GCPL
53/54
28240 31595 32970 33983
- - - -
- - - -
- - - -
-1902 155 -579 813
12315 12967 15200 13631
1048 818 927 825
1032 4092 3918 3052
266 330 388 391
12759 18362 19854 187128747 7347 6936 8850
21506 25709 26790 27562
- - - -
- - - -
6734 5886 6180 6421
984 1034 1991 1050
7718 6920 8171 7471
61 65 68 172
7657 6855 8103 7299
- - - -
7657 6855 8103 7299
1345 1238 1249 1270
6312 5617 6854 6029
- - - -
6312 5617 6854 6029
- 100 100 100
1 1 1 1
3082 3082 2570 2570
GodrejConsumerProductsLimited
GODREJCP
http://www.nseindia.com/marketinfo/equities/quotesearch.jsp?companyname=GODREJCP -
8/8/2019 Corporate Finance GCPL
54/54
- - - -
2.05 1.82 2.22 2.35
2.05 1.82 2.22 2.35
2.05 1.82 2.22 2.35
2.05 1.82 2.22 2.35
86952657 81630657 79630657 77630657
28.21 26.49 30.99 30.21
9750000 9750000 14500000 19500000
4.41 4.3 8.18 10.87
3.16 3.16 5.64 7.59
211487387 216809387 162823251 159823251
95.59 95.7 91.82 89.13
68.63 70.35 63.37 62.2