FINANCE
1. Gross profit margin
GROSS PROFIT *100 4478 *100 = 55.49
NET SALES 8069
NET PROFIT MARGIN = PAT * 100 = 321 * 100 = 4%
NET SALES 8069
2. DIRECT COST AND INDIRECT COST
DIRECT COST = Cost of raw material consumed + Purchase of stock in trade +
Change in Inventories + Employee Benefit Expenses
2017 = 606.87 + 2399.19 + 261 + 705.80 = 3972.86
2018 = 664.16 + 2971.99 + (246.07) + 772.33 = 4162.41
Change in percentage = 4162.41 – 3972.86 * 100 = 2.04 %
3972.86
INDIRECT COST
INDIRECT COST = Finance cost + Depreciation + Tax Expenses + Other Expenses +
Employee Benefit Expenses
2017 = 179.67 + 242.47 + 2450.90 + 705.80 = 3578.84
2018 = 171.60 + 280.52 + (68.82) + 1498.51 + 777.33 = 2659.14
Change in percentage = 2659.14 – 3578.84 *100 = - 25.70 %
3578.84
FIXED ASSET
2018 – 2017 = 646.45 – 546.24 = 100.21
WORKING CAPITAL OF THE YEAR
Current asset – Current Liabilities = Working capital of the year
2650.30 – 2135.80 = 514.5
Debt Equity Ratio
Debt 4640.73 = 4.245
Shareholder Equity 1093.11
Current Ratio
Current Ratio= Current Assets
Current Liabilities
2650.30 = .8383
3171.02
Quick Ratio
Quick Ratio or Acid-test Ratio= Quick Assets
Current Liabilities
Quick Assets = Current Assets – Inventories – Prepaid Expenses
OR
Cash and cash equivalent + short term investment
+ short term investment + Current Receivable
= 72.56 + 551.84 = 0.1969
3171.02
Cash Ratio or Absolute Liquidity Ratio
Cash Ratio= Cash and cash equivalent
Current Liabilities
72.56 = 0.02288
3171.02
Solvency ratio = Net income + depreciation / total liability.
Other solvency ratio are:
1 – Long-Term Debt- to- Equity Ratio
Long Term Debt to Equity Ratio= Long Term Debt/ Total Equity
Loans + security deposits + other financial assets = long term debt
349 + 21,390 + 100 = 21839
21839/ 95816 = 0.2279
2 – Total Debt- to- Equity Ratio
Total Debt to Equity Ratio= Total Debt/ Total Equity
Long term debt + short term debt = total debt
349 + 380 = 729
729/95816 = 0.00760
3 – Debt Ratio
Debt Ratio= Total Debt/ Total Assets
729/5733.84 = 0.12713993
4 – Financial Leverage
Financial Leverage= Total Assets/ Total Equity
5733.84/ 95816 = 0.05984
5 – Proprietary Ratio
Proprietary Ratio= Total Equity/ Total Assets
95816/ 5733.84 = 16.7106
Cost of goods sold = Inventory at beginning + purchases – Inventories
Average inventory = closing stock + opening stock / 2
Inventory ratio = 105.49 + 683.79 + 125.12 = 664.16
Profitability Ratios
1 – Gross Profit Margin Ratio
Gross Profit Margin = (Revenue – Cost of Goods Sold) *100
Revenue*
4478 * 100 = 55.49 %
8069
2 – Net Profit Margin Ratio
Net Profit Margin = PAT / Revenue * 100%
321 / 8069 * 100 = 4 %
3 – EBITDA Margin Ratio
o EBITDA = PAT + Interest + Taxes + Dep & Amort
o EBITDA Margin = EBITDA / Revenue * 100%
EBITA = 4% + 184.61 + (172,12) + 282.33 = 298.82
EBITA Margin = 298.82 / 8117.72 * 100 = 3.68
ROCE
ROCE = EBIT/Capital Employed.
Capital Employed = Total Assets – Current Liability
6621.07 – 4979.82 = 1641.25
ROCE = 298.8 / 1641.25 = 0.17657273
ROIC
ROIC= NOPAT/ INVESTED CAPITAL
where: NOPAT=Net operating profit after tax