kansai nerolac balance sheet
TRANSCRIPT
-
8/6/2019 Kansai Nerolac Balance Sheet
1/19
By
Group IAnvesh
Sameer
Rajat
Alex
Arun
-
8/6/2019 Kansai Nerolac Balance Sheet
2/19
About KNPL
Kansai Nerolac Paints Ltd. (KNPL), a subsidiary of KansaiPaint, Japan was established in the year 1920.
It is the second largest coating company in India and the
market leader in Industrial Coatings. KNPL has a pan-India presence and serves its customers
through its 74 sales locations and 5 factories.
The manufacturing operations extend across India and are
located in Bawal in haryana, Lote in Maharashtra, Jainpurin UP, Chennai and hosur in Tamil Nadu
-
8/6/2019 Kansai Nerolac Balance Sheet
3/19
Products of KNPL
For the Industrial Coatings, KNPL has a seriesof products in the Automotive, Powder andLiquids domain.
For the Decorative business, the organizationis known for its innovative products andservices and has many firsts to its credit like
launch of low Volatile Organic Compound(VOC), low odour and lead free(no addedlead) paints.
-
8/6/2019 Kansai Nerolac Balance Sheet
4/19
History of financial performance
-
8/6/2019 Kansai Nerolac Balance Sheet
5/19
Balance Sheet Long term Liabilities &
Owners Equity
-
8/6/2019 Kansai Nerolac Balance Sheet
6/19
Sources of funds
Share Holders' FundsShare Capital
No. of shares issued and paid up 5,38,91,972
Face value per share 10
Total 5389.20 lacs
Reserves
Capital Reserve 30.37Share Premium Account 1255.55
General Reserve 35345.71
Total 36631.63 lacs
Surplus from P/L Account 49595.87 lacs
Long Term LiabilitiesSecured Loans 811.41
Unsecured Loans 7436.99
Total 8248.40 lacs
-
8/6/2019 Kansai Nerolac Balance Sheet
7/19
OwnersEquity
ShareCapital
Profits
Reserves
Loans
Secured
Loans
Unsecured
Loans
5389.20
49595.87
35345.71
91616.70
811.41 7436.99
8248.40
+
TotalFunds
99865.10
Sources of funds
-
8/6/2019 Kansai Nerolac Balance Sheet
8/19
Fixed Assets:Tangible assets (Land, Buildings, Machinery etc.) - 66936.27
Intangible assets (Software) - 591.48
Total - 67527.75
Depreciation and Amortization - (39624.00)
Provision for write down in value of FA - (83.02)
Capital WIP - 7516.47
Advances for Cap Ex - 2840.99
Total Fixed Assets - 38178.19
Balance Sheet Fixed Assets
-
8/6/2019 Kansai Nerolac Balance Sheet
9/19
Long Term Investments - 17,480.52
Current Investments - 19,701.76
Total Investments - 37,182.28
Balance Sheet Investments &
Deferred Tax Assets
Deferred tax assets - 1,239.08
Deferred tax liabilities - 102.22Net amount - 1,341.30
-
8/6/2019 Kansai Nerolac Balance Sheet
10/19
Inventories - 35,410.25
Sundry Debtors Outstanding for more than 6 months - 284.19
Other Debts - 25,783.87
Provision for doubtful debts - (61.53)
Total - 26,025.99
Cash and Bank balances Cash on hand - 7.78 With scheduled banks - 3,961.28
Total - 3,969.06
Loans and advances Advances recoverable in cash or in kind - 1,721.15
Advance payment of tax net of provisions - 2,020.30
Advance payment of fringe benefit tax net - 42.39 Balance with central excise, customs, port trust - 1,239.31
Total - 5,023.15
Total Currents Assets - 70,428.45
Balance Sheet Current Assets
-
8/6/2019 Kansai Nerolac Balance Sheet
11/19
Liabilities
Acceptances - 1,185.75
Sundry creditors - 35,125.02
Unclaimed dividend - 43.60
Total Liabilities - 36,354.37
Provisions
Taxation net of advances - 1,380.06
Fringe benefit tax net of advances - 36.11
Proposed dividend - 5,389.19
Tax on proposed dividend - 874.26
Indirect taxes - 2,553.57
Provision for warranties - 175.00
Provision for compensated absences - 502.56Total Provisions - 10910.75
Total Current Liabilities - 47,265.12
Balance Sheet Current Liabilities
Net Current Assets(CA-CL) - 23,163.33
-
-
8/6/2019 Kansai Nerolac Balance Sheet
12/19
Income Statement-RevenuePaints, varnishes, enamels and powder coatings 2,48,102.23
Processing charges 147.59
Others (Including sale of scrap and agency commission) 1,069.41
Total 2,49,319.23
Rebates, discounts, allowances etc 12,744.59
Gross Sales 2,36,574.64
Excise duty 22,701.62
Other Income
Dividend from trade investments (long term) 99.23Dividend from other than trade investments : 1,541.21
Interest on other than trade investments (Gross) 192.98
Profit on sale of fixed assets 3.78
Profit on sale / redemption of investments
Long term 178.44
Current 53.92Provision for write down in value of fixed assets 16.44
Insurance and other claims 90.21
Indirect tax claims 145.16
Lease rentals 9.24
Miscellaneous income 15.48
Total 2,346.09
Total Revenue 2,38,920.73
-
8/6/2019 Kansai Nerolac Balance Sheet
13/19
Income Statement-Expenses
Raw materials consumed :Opening stock 8,067.06
Purchases 1,26,934.10
Sales 24.93
Closing stock 11,670.12
Packing materials consumed :
Opening stock 403.88Purchases 16782.4
Closing stock 446.68
Adjustment for stock :
Opening stock
WIP 2,021.82
FG 14,055.56Purchase of finished products 6,253.47
Closing stock
WIP 2,420.57
FG 20,678.32
Excise duty difference b/w closing stock and opng stk 746.86
Total 1,40,024.53
A. Cost of materials / products
-
8/6/2019 Kansai Nerolac Balance Sheet
14/19
Income Statement-ExpensesB. Employees remuneration and benefitsSalaries, wages, bonus, commission and other related expenses 8,204.60
Company's contribution to provident fund and other funds 578.53
Workmen and staff welfare expenses 381.07
Total 9,164.20
C. Operating and other expensesStores and spare parts consumed 1,571.39
Power and fuel 3,344.84
Processing charges 748.20
Repairs and maintenance 634.28
Consignment, freight and forwarding charges 9,180.85
Advertising and selling expenses 8,211.15
Cash discount 4,919.84
Other Administrative expenses 7,023.49Total 35,634.04
D. Depreciation and amortisation 4,935.48
E. Interest and finance charges 84.28
Total Expenses (A+B+C+D+E) 1,89,842.53
-
8/6/2019 Kansai Nerolac Balance Sheet
15/19
Income StatementNET REVENUE
Gross Sales 2,36,574.64
Excise duty -22,701.62
Net sales 2,13,873.02
Other income 2,346.09
2,16,219.11
EXPENDITURE 1,89,842.53
PROFIT BEFORE EXCEPTIONAL ITEM AND TAXATION 26,376.58
Profit on sale of long term trade investment 2,536.65
PROFIT BEFORE TAXATION 28,913.23
PROVISIONFOR TAXATION 8,314.78
PROFIT AFTER TAX 20,598.45
Balance brought forward 37,320.73
BALANCE AVAILABLE FOR APPROPRIATIONSProposed dividend 5,389.20
Tax on proposed dividend 874.26
General reserve 2,059.85
8,323.31
BALANCE CARRIED TO BALANCE SHEET 49,595.87
-
8/6/2019 Kansai Nerolac Balance Sheet
16/19
Earning per share
Values used in calculating Earnings Per Share:
Numerator: Profit after tax Rs. 205,98,45,000.00
Denominator: Weighted average number of Equity Shares 5,38,91,972.00Basic and diluted earnings per Equity Share Rs Rs. 38.22
-
8/6/2019 Kansai Nerolac Balance Sheet
17/19
Solvency ratios Measure of how well a company can satisfy its long term
and short term obligations1. Quick Ratio (Acid Test)
74.047,265.12
5,023.1526,025.993,969.06
sLiabilitieCurrent
AdvancesReceivableAccountsCash!
!
2. Current Ratio
49.147,265.12
45.428,70
siabilitieurrent
ssetsurrent!!
3. Current Liabilities to Net Worth Ratio
52.091,616.70
12.265,47
Net Worth
sLiabilitieCurrent!!
4. Debt to Net Worth Ratio
09.091,616.70
80.248,8
et Worth
Debt!!
-
8/6/2019 Kansai Nerolac Balance Sheet
18/19
Efficiency ratios Measures the quality of the business receivables and how
efficiently it uses and controls its assets1. Collection Period Ratio
days41.4436522,13,873.0
26,025.99
days365Sales
ReceivableAccounts!
z
!
z
2. Inventory Turnover
times95.335,410.25
31,40,024.5
Inventory
alesofost!!
3. Asset Turnover
ti es62.121,47,130.2
32,38,920.7
AssetsTotal
RevenueSales!!
4. Working Capital turnover
times31.1023,163.33
32,38,920.7
apitalWorking
evenueales!!
-
8/6/2019 Kansai Nerolac Balance Sheet
19/19
Profitability ratios Measures the performance of the company on how
profitable the business is for the investments made1. Return on Assets (ROA)
2. Return on Investment (ROI)
3. Return on Shareholders Equity
4. Price/Earnings Ratio (P/E ratio)
times28.2338.22
889.95
shareperEarning
shareperpriceMarket!!
%1421,47,130.2
20,598.45
AssetsTotal
Taxa ter Pro it!!
%62.2099,865.10
20,598.45
EquityOwners'esLiabilititTermLong
Taxa ter Pro it!!
%48.2291,616.70
20,598.45
EquityOwners'
Taxa ter Pro it!!