Flevy.com - Excel Model for Manufacturing Firm

Capacity FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Textile & Hosiery Garments 14000000 14000000 14000000 14000000 3500000 3500000
Cotton/Synthetic Yarn(spindles) 345952 345952 346096 346096 86524 86524
Additional Cotton/Synthetic Yarn(spindles) 22500
Cooton/Synthetic yarn produced 62769531 62769531 62795658 62795658 15698915 19781315

Capacity utlization FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Textile & Hosiery Garments 41.68% 39.88% 50.57% 65.00% 70.00% 75.00%
Cotton/Synthetic Yarn(spindles) 93.38% 99.66% 98.50% 90.00% 95.00% 96.00%
Additional Cotton/Synthetic Yarn(spindles) 12.00%

Actual production FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Cotton/Synthetic Yarn (QTY) 58615102 62556321 61855507 56516092 14913969 15560846
waste 10764970 3550945 3704963

% sales to actual production FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Textile & Hosiery Garments 93.27% 89.09% 90.13% 93.00% 95.00% 95.00%
Cotton/Synthetic Yarn (QTY) 93.30% 90.53% 92.54% 96.00% 97.00% 97.00%
waste 99.00% 99.00% 99.00%

Sales Quantity FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Cotton/Synthetic Yarn (QTY) 54686734 56632880 57243910 54255449 14466550 15094021
waste 20601655 19396955 21056715 10657320 3515435.5 3667914

Sales per piece FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Textile & Hosiery Garments 228.82 261.52 243.9 253 260 260
Cotton/Synthetic Yarn Rs 125 131.51 139.52 180 187 187
waste 28.98 35.88 34.92 43 46 46

Revenue in Crore FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Textile & Hosiery Garments 124.51515 130.1014 155.6267 214.1139 60.515 64.8375
Cotton/Synthetic Yarn rs 683.58417 744.779 798.667 976.5981 270.52448 282.2582
waste 59.703595 69.59627 73.53005 45.82648 16.171003 16.8724
Total revenue ( Manufacturing ) 867.80291 944.4766 1027.824 1236.538 347.21048 363.9681
Raw Material 2.19 2.99 7.74 8.12
Knitted Cloth 4.7 6.73 7.34 8.074
Raw Wool 0 0 0.77 1
Stores & miscellaneous 3.7 3.29 4.85 5.5
Total revenue 878.39291 957.4866 1048.524 1259.232 347.21048 363.9681
Actual Revenues

Operating Income FY08 FY09 FY10 FY11 Q1CY12 Q2CY12

Export sales 585.73 646.65 733.9667 881.4627 243.04734 254.7777
Domestic Sales 292.64 311.8 314.5571 377.7697 104.16315 109.1904
export incentives 35.63 38.34 55.35 66.42
Services rendered 3.49 4.8 6.57 7.55
Operating Income 917.49 1001.59 1110.444 1343.202 347.21048 363.9681
other income 10.03 6.71 10.35 10

power cost per unit FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
average cost per unit 4.75 4.9 4.9

unit consumed per unit product FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Textile & Hosiery Garments 0.71 0.8 0.84 0.88 0.88
Cotton/Synthetic Yarn rs 4.25 4.59 4.65 4.8 4.8

power cost FY08 FY09 FY10 FY11 Q1CY12 Q2CY12
Textile & Hosiery Garments 3.376737 1.003618 1.075305
Cotton/Synthetic Yarn rs 148.607 43.429477 45.31318
151.9838

2008 2009 2010 2011 E 2012 E 2013 E
Textile & Hosiery Garments 124.51515 130.1014 155.6267 214.1139 267.995 308.3938
Cotton/Synthetic Yarn 683.58417 744.779 798.667 976.5981 1181.8242 1384.776
waste 59.703595 69.59627 73.53005 45.82648 70.645301 85.89777

Q3CY12 Q4CY12 CY12 Q1CY13 Q2CY13 Q3CY13 Q4CY13 CY13
3500000 3500000 14000000 3500000 3500000 3500000 3500000 14000000
86524 86524 346096 86524 86524 86524 86524 346096
22500 22500 67500 22500 22500 22500 22500 90000
19781315 19781315 75042858 19781315 19781315 19781315 19781315 79125258

80.00% 85.00% 77.50% 85.00% 85.00% 90.00% 90.00% 87.50%
97.00% 98.00% 96.50% 98.00% 98.00% 99.00% 99.00% 98.50%
33.00% 66.60% 37.20% 66.60% 70.00% 80.00% 90.00% 76.65%

2800000 2975000 10850000 2975000 2975000 3150000 3150000 12250000
16575139 18103815 65153769 18103815 18242616 18807845 19216085 74370362
3946462 4310432 15512802 4310432 4343480 4478058 4575258 17707229

95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00%
97.00% 97.00% 97.00% 98.00% 98.00% 98.00% 98.00% 98.00%
99.00% 99.00% 99.00% 99.00% 99.00% 99.00% 99.00% 99.00%

2660000 2826250 10307500 2826250 2826250 2992500 2992500 11637500
16077885 17560700 63199156 17741738 17877764 18431689 18831764 72882955
3906997 4267328 15357674 4267328 4300045 4433278 4529506 17530157

260 260 260 265 265 265 265 265
187 187 187 190 190 190 190 190
46 46 46 49 49 49 49 49

69.16 73.4825 267.995 74.89563 74.89563 79.30125
308.3938 79.30125
300.6564 328.3851 1181.824 337.093 339.6775 350.2021
1384.776 357.8035
17.97219 19.62971 70.6453 20.90991 21.07022 21.72306
85.89777 22.19458
387.7886 421.4973 1520.465 432.8986 435.6434 451.2264
1779.068 459.2993
8.53 8.96
8.88 9.8
1 1
6.5 7.5
387.7886 421.4973 1545.375 432.8986 435.6434 451.2264 459.2993 1806.328


271.452 295.0481 1081.762 303.029 304.9504 315.8585 321.5095 1264.429
116.3366 126.4492 463.6124 129.8696 130.693 135.3679 137.7898 541.8983
79.7 95.69
8.68 9.98
387.7886 421.4973 1643.755 432.8986 435.6434 451.2264 459.2993 1921.998
10 10

4.9 4.9 4.9 5.1 5.1 5.1 5.1 5.1

0.88 0.88 0.88 0.92 0.92 0.92 0.92 0.92
4.8 4.8 4.8 5 5 5 5 5

1.146992 1.218679 4.444594 1.326077 1.326077 1.404081 1.404081 5.460315
48.26681 52.71831 189.7278 57.15633 57.59455 59.37905 60.66793 234.7979
194.1724 240.2582

Nakoda Ltd Balance Sheet - Consolidated - Actual - Schedules- [INR-Crore]
DESCRIPTION Mar-08 Mar-09

SOURCES OF FUNDS:
Share Capital 18.05 18.05
Face Value 5 5
No of shares 3.61 3.61
Share Warrants & Outstandings 0 0
Total Reserves 506.6 487.86
Securities Premium 209.59 209.59
Capital Reserves 13.63 13.63
Profit & Loss Account Balance 5.69 -27.97
General Reserves 277.69 283.38
Exchange Fluctuation reserve 0 9.23
Shareholder's Funds 524.65 505.91
Minority Interest 0.00 0.00
Secured Loans 801.94 634.48
Term Loans - Banks 393.18 366.17
Working Capital Loans - Banks 408.76 268.31
Vehicle loans 0.00 0.00
Unsecured Loans 25.27 6.27
Other Deposits 15.47 0
Other Unsecured Loan 9.8 6.27
Total Debts 827.21 640.75
Total Liabilities 1351.86 1146.66
Debt to Equity Ratio 2.576685 2.26653

APPLICATION OF FUNDS :
Gross Block 1259.1 1324.8
Less: Accumulated Depreciation 609.77 676.06
Net Block 649.33 648.74
Capital Work in Progress 63.88 23.9
Investments 9 17.05
Current Assets, Loans & Advances 0 0
Inventories 405.13 201.73
As a % of Raw Material Consumed 89.14% 40.15%
Sundry Debtors 219.55 237.16
As a % of Net Sales 23.95% 23.68%
Cash and Bank 10.38 9.36
Loans and Advances 131.48 114.27
Total Current Assets 766.54 562.52
Less : Current Liabilities and Provisions
Current Liabilities 72.39 56.07
Sundry Creditors 24.25 15.25
As a % of Raw Material 5.34% 3.03%
Acceptances 9.12 1.95

As a % Raw Material 2.01% 0.39%
Other Liabilities 39.02 38.87
Provisions 10.23 2.51
Total Current Liabilities 82.62 58.58
Net Current Assets 683.92 503.94
Deferred Tax Assets / Liabilities -53.67 -45.41
Total Assets 1352.46 1148.22
Contingent Liabilities 252.83 214.97
Book Value 145.67 140.69
Adjusted Book Value 145.67 140.69

CASH FLOW STATEMENT

Cash Flow Statement Mar-08 Mar-09
PAT -15.8918
Dep 76.11
Others

Operating profit before WC Changes 60.2182
Change in Current Assets 203
Change in Current Liabilities -24.04
Provisions 7.72
Deferred Tax Liability 8.26
Net Cash from Operating Activities 255.1582
Purchase Fixed Asset -65.7
CWIP 39.98
Purchase/Sale of investments -8.05
Cash from Investing Activities -33.77
Change in Minority Interest

Issue of capital 0
Debt borowed -186.46
Premium on Issue of Capital 0

Repayment of Debt
Dividend Paid and DDT Tax -1.805
Cash From Financing Activities -188.26
Foreign currency translation -34.15
Cash from all the activities -1.02
Opening balance of Cash 10.38
Closing balance of Cash 9.36

Mar-08 Mar-09
Share Capital 18.05 18.05
Total Reserves 506.6 487.86
Minority Interest 0 0
Total Debts 827.208 640.75
Total Liabilities 1351.858 1146.66

Gross Block 1259.1 1324.8
Less: Accumulated Depreciation 609.77 676.06
Net Block 649.33 648.74
Capital Work in Progress 63.88 23.9
Investments 9 17.05
Net Current Assets 683.92 503.94
Deferred Tax Assets / Liabilities -53.67 -45.41
Total Assets 1352.46 1148.22

Current Ratio 9.277899 9.602595
Interest coverage

inventory days 161.1706 73.51456
creditor days 9.647244 5.557414
debtor days 87.34237 86.42598

Mar-10 Mar-11 Mar-12 Mar-13

18.05 18.05 18.05 18.05
5 5 5 5
3.61 3.61 3.61 3.61
0 0 0 0
535.04 614.3413 715.55585 841.0948
209.59 209.59 209.59 209.59
13.63 13.63 13.63 13.63
45.69 78.02 99.21 123.54
255.41 301.1 379.12126 478.3359
10.72 12.00 14.00 16.00
553.09 632.3913 733.60585 859.1448
0.00 0.00 0.00 0.00
845.95 1070.83 1300.20 1323.63
349.81 549.81 749.81 749.81
496.14 521.02 550.39 573.82
0.00 0.00 0.00 0.00
9.92 10 10 10
0 0 0 0
9.92 10 10 10
855.87 1080.83 1310.20 1333.63
1408.96 1713.22 2043.80 2192.77
2.547434 2.709119 2.7859674 2.552276

1376.49 1496.483 1616.483 1616.483
729.37 803.6344 885.51699 975.7791
647.12 692.8486 730.96601 640.7039
41.18 121.18 201.18 201.18
10.95
0
488.47 447.5576 552.63529 646.1962
90.16% 70.00% 70.00% 70.00%
245.41 308.6276 377.68547 441.6174
22.10% 23% 23% 23%
18.26 147.39 142.25 179.71
134.02 174.21 217.77 261.32
886.16 1077.788 1290.3399 1528.843

96.26 105.0784 112.58395 119.2669
16.94 19.18104 23.684369 27.69412
3.13% 3.00% 3.00% 3.00%
6.21 12.78736 15.78958 18.46275

1.15% 2.00% 2.00% 2.00%
73.11 73.11 73.11 73.11
23.16 23.16 23.16 23.16
119.42 128.2384 135.74395 142.4269
766.74 949.5495 1154.596 1386.416
-55.58 -55.58 -55.58 -55.58
1410.41 1707.998 2031.162 2172.72
158.59
153.78
153.78 175.1776 203.21492 237.9903

53.44892 78.02126 99.214593 123.539
69.86 74.2844 81.882592 90.26216

123.3089 152.3057 181.09719 213.8011
-314.74 -62.49821 -217.68881 -201.0461
60.84 8.818398 7.5055507 6.682922
-20.65 0 0 0
-10.17 0 0 0
-161.4111 98.62585 -29.086069 19.43798
-51.69 -119.993 -120 0
-17.28 -80 -80 0
6.1 10.95 0 0
-62.87 -189.043 -200 0

0 0 0 0
215.12 224.96 229.36 23.43
0 0 0 0

-5.415 -5.415 -5.415 -5.415
209.71 219.55 223.95 18.02
23.48
8.90 129.13 -5.14 37.46
9.36 18.26 147.39 142.2529
18.26 147.39 142.25 179.71

18.05 18.05 18.05 18.05
535.04 614.3413 715.55585 844.6123
0 0 0 0
855.87 1080.832 1310.1961 1333.63
1408.96 1713.223 2043.802 2196.292

1376.49 1496.483 1616.483 1616.483
729.37 803.6344 885.51699 975.7791
647.12 692.8486 730.96601 640.7039
41.18 121.18 201.18 201.18
10.95 12 12 12
766.74 949.5495 1154.596 1389.934
-55.58 -55.58 -55.58 -55.58
1410.41 1707.998 2031.162 2176.237

7.420533 8.404564 9.5056901 10.73423

160.5588 121.6187 122.71411 122.7169
5.568134 5.212229 5.2591764 5.259296
80.66563 83.86605 83.86605 83.86605

Raw material cost FY08 FY09 FY10 FY11 Q1CY12
Manmade/Synthetic Fibres 10.77 14.32 9.29 15.37 3.56
Raw Cotton 439.15 523.12 541.71 504.61 151.41
Raw Wool of all Kinds 2.69 1.87 1.94 3.84 0.89
Cloth 1.79 1.22 1.32 2.53 0.59
Cotton Yarn 76.35 71.26 85.77 107.64 23.16
Synthetic Yarn 3.34 5.26 6.28 5.38 1.10
Total cost 534.09 617.05 646.30 639.37

Raw material cost /unit FY08 FY09 FY10 FY11 Q1CY12
Manmade/Synthetic Fibres 101.26 100.53 97.03
Raw Cotton 56.74 60.64 64.90 75.00 82
Raw Wool of all Kinds 221.99 330.26 267.67
Cloth 196.15 208.54 202.21
Cotton Yarn 132.03 133.65 129.16
Synthetic Yarn 116.96 109.96 97.31

Q2CY12 Q3CY12 Q4CY12 CY12 Q1CY13 Q2CY13 Q3CY13 Q4CY13 CY13
3.72 3.96 4.32 15.56 4.43 4.46 4.60 4.70 18.20
157.98 168.28 183.80 661.47 188.28 189.72 195.60 199.85 773.45
0.93 0.99 1.08 3.89 1.11 1.12 1.15 1.18 4.55
0.61 0.65 0.71 2.57 0.73 0.74 0.76 0.78 3.00
24.16 25.74 28.11 101.17 28.80 29.02 29.92 30.56 118.29
1.15 1.23 1.34 4.82 1.37 1.38 1.43 1.46 5.64
789.48 923.14

Q2CY12 Q3CY12 Q4CY12 CY12 Q1CY13 Q2CY13 Q3CY13 Q4CY13 CY13

82 82 82 82 84 84 84 84 84

2.02% 2.32% 1.44%
82.22% 84.78% 83.82%
0.50% 0.30% 0.30%
0.33% 0.20% 0.20%
14.30% 11.55% 13.27%
0.62% 0.85% 0.97%

CY08 CY09 CY10 CY11 CY12 CY13
capital expendiure planned 200 200 0
Secured Loans
Term Loans 393.178 366.17 349.81 549.81 749.81 749.81
Debt Repaid 27.01 0.00 0 0
Growth in sales 9.17% 10.87% 20.06% 22.54% 17.03%
Working Capital Loans 408.76 268.31 496.14 521.02 550.39 573.82
Vehicle Loans 0.00 0.00 0 0 0
801.94 634.48 845.95 1070.83 1300.20 1323.63
Unsecured Loans
from corporate bodies 9.8 6.27 9.92 10 10 10
from banks 15.47
Others
6.27 9.92 10.00 10.00 10.00
Total 827.21 640.75 855.87 1080.83 1310.20 1333.63

interest on term loan 20.51 20.48 32.43879 44.23879 44.23879
interest on term loan 5.60% 5.85% 5.90% 5.90% 5.90%
Total interest paid 31.36 41.34 45.04 60.32 73.66 74.89
interest rate 6.45% 5.26% 5.58% 5.62% 5.62%
Interest paid on other loans 20.83 24.56 27.88 29.42 30.65
Interest Paid 7.59% 4.9% 5.25% 5.25% 5.25%
Interest Capitilised

Capital expenditure 200 200
2008 2009 2010 2011 2012
Fixed Assests Mar-08 Mar-09 Mar-10 Mar-11 Mar-12
Land and building 309.61 345.67 378.88 378.88 378.88
Plant and machinery 943.02 972.13 990.27 1110.27 1230.27
Furnitures 6.46 6.83 7.17 7.17 7.17
Intangible assests 0 0.163 0.163 0.163 0.163
Net Assests 1259.09 1324.793 1376.483 1496.483 1616.483
Dep Land and building 60.49 69.13 77.69 87.0128 97.45434
Dep Plant and machinery 544.15 601.45 645.89 710.479 781.5269
Dep Furnitures 5.12 5.43 5.71 6.0526 6.415756
Dep Intangible assests 0 0.03 0.06 0.09 0.12
Net Depreciation 609.76 676.04 729.35 803.6344 885.517
Net Block 649.33 648.753 647.133 692.8486 730.966
% increase dep of Land and building 14.3% 12.4% 12.0% 12.0%
% increase dep of plant and machinery 10.5% 7.4% 10.0% 10.0%
% increase dep of furniture 6.1% 5.2% 6.0% 6.0%
% increase dep of Intangible assests

Depreciation 74.2844 81.88259

Capital Work in progress Mar-08 Mar-09 Mar-10 Mar-11 Mar-12
Capital Work in Progress 63.88 23.9 41.18 121.18 201.18

2013 60%
Mar-13
378.88
1230.27
7.17
0.163
1616.483
109.1489
859.6796
6.800701
0.15
975.7791
640.7039
12.0%
10.0%
6.0%

90.26216

Mar-13
201.18 40%

Loans and Advances
CY08 CY09 CY10 CY11 CY12
Deposits with Govt. Authorities 12.51 0.00 0.00 0.00
Share Application Money
Advances Recoverable in Cash or in Kind 97.0 112.1
advance tax 4.7 21.9
total advance 101.8 134.0 174.2 217.8
Growth rate 32% 30% 25%
Total 131.48 114.26 134.01 174.21 217.77

CY13
0.00

261.3
20%
261.32

Nahar Ltd Profit And Loss - Consolidated - Actual - Schedules- [INR-Crore]

INCOME :
Gross Sales 917.49 1001.59
Growth Rate % 9.17%
Less: Excise Duty 0.93 0.23
As a % of Sales 0.10% 0.02%
Net Sales 916.56 1001.36
Growth Rate % 9.25%

EXPENDITURE :
Increase/Decrease in Stock -10.55 9.11
Raw Material Consumed 454.50 502.50
As a % of Sales 49.59% 50.18%
Power & Fuel Cost 137.15 130.12
As a % of Sales 14.96% 12.99%
Employee Cost 69.78 70.71
As a % of Sales 7.61% 7.06%
Other Manufacturing Expenses 70.29 70.76
As a % of Sales 7.67% 7.07%
General and Administration Expenses 10.98 10.8
As a % of Sales 1.20% 1.08%
Selling and Distribution Expenses 64.6 72.82
As a % of Sales 7.05% 7.27%
Miscellaneous Expenses 1.77 48.1
As a % of Sales 0.19% 4.80%

Total Expenditure 798.52 914.92
% change 14.58%
As a % of Sales 87.12% 91.37%
Operating Profit (Excl OI) 118.04 86.44
EBITDA Margin 12.88% 8.63%
Other Income 10.04 6.72
Operating Profit 128.08 93.16
Operating Profit Margin 13.97% 9.30%
Interest 31.36 41.39
As a % of debt 3.79% 6.46%
PBDT 96.72 51.77
As a % of gross block 6.11% 5.75%
Profit Before Taxation & Exceptional Items 19.81 -24.34
Exceptional Items - -
Profit Before Tax 19.81 -24.34
PBT Margin 2.16% -2.43%
Provision for Tax 7.82 -8.45

Tax Rate 39.47% 34.71%
Profit After Tax 11.99 -15.89
PAT Margin 1.31% -1.59%
Minority Interest
Consolidated Net Profit 11.99 -15.89
Equity Dividend % 30.00% 10.00%
Earnings Per Share 3.32 -4.40
Adjusted EPS 3.32 -4.40

current price is 108 4.67 as per moneycontrol

interest coverage ratio 4.084327 2.250742

Net Sales 916.6 1001.4
Expenditure 798.5 914.9
PBIDT 128.1 93.2
Interest 31.4 41.4
Profit After Tax 12.0 -15.9
Equity Share Capital 18.0 18.0
EPS 3.3 0.0

96.7 51.8
Financial leverage 1.32422 1.799526

2008 2009


1110.444 1343.202 1643.755 1921.998
10.87% 20.96% 22.38% 16.93%
0.017 1.343202 1.643755 1.921998
0.00% 0.10% 0.10% 0.10%
1110.427 1341.859 1642.111 1920.076
10.89% 20.84% 22.38% 16.93%

4.38
541.78 639.37 789.48 923.14
48.79% 47.65% 48.08% 48.08%
140.27 161.9838 204.1724 250.2582
12.63% 12.07% 12.43% 13.03%
77.76 83.9808 90.69926 97.95521
7.00% 6.26% 5.52% 5.10%
74.04 94.02417 115.0628 134.5398
6.67% 7.01% 7.01% 7.01%
8.87 16.10231 19.70533 23.04091
0.80% 1.20% 1.20% 1.20%
70.97 93.93015 114.9478 134.4053
6.39% 7.00% 7.00% 7.00%
7.25 13.41859 16.42111 19.20076
0.65% 1.00% 1.00% 1.00%

925.32 1102.81 1350.49 1582.54
1.14% 19.18% 22.46% 17.18%
83.33% 82.19% 82.24% 82.42%
185.11 239.05 291.62 337.54
16.67% 17.81% 17.76% 17.58%
10.35 12 12 12
195.46 251.05 303.62 349.54
17.60% 18.71% 18.49% 18.20%
45.04 60.32 73.66 74.89
5.26% 5.58% 5.62% 5.62%
150.42 190.73 229.96 274.65
69.86 74.2844 81.88259 90.26216
5.08% 4.96% 5.07% 5.58%
80.56 116.45 148.08 184.39
- - - -
80.56 116.45 148.08 184.39
7.25% 8.68% 9.02% 9.60%
27.11 38.42838 48.86689 60.84756

33.65% 33.00% 33.00% 33.00%
53.45 78.02 99.21 123.54
4.81% 5.81% 6.04% 6.43%

53.45 78.02 99.21 123.54
30.00% 30.00% 30.00% 30.00%
14.81 21.61 27.48 34.22
14.81 21.61 27.48 34.22

4.9971
164.8996 205.328

88.1
0.793694
4.339674 4.162171 4.122007 4.667394 Financial leverage
2
1.8
1.6
1.4
1.2
Mar-10 Mar-11 Mar-12 Mar-13 1
0.8
1110.4 1341.9 1642.1 1920.1
0.6
925.3 1102.8 1350.5 1582.5
0.4
195.5 251.1 303.6 349.5 0.2
45.0 60.3 73.7 69.6 0
69.9 74.3 81.9 90.3 2008 2009 2010 2011
53.4 78.0 99.2 127.1
18.0 18.0 18.0 18.0
14.8 21.6 27.5 35.2

150.4 190.7 230.0 279.9
1.29943 1.316238 1.320307 1.248802

2010 2011 2012 2013

Expenditure distribution
1800
2008 2009
1600 Raw Material Consumed 502.5
454.5
Miscellaneous Expenses
1400 Power & Fuel Cost
137.15 130.12
1200 EmployeeSelling and Distribution
Cost 69.78 70.71
1000 Other Manufacturing Expenses
Expenses70.29 70.76
800 General and Administration Expenses
10.98 10.8
General and Administration
600 Selling and Distribution Expenses
Expenses 64.6 72.82
400 Miscellaneous Expenses
1.77 48.1
Other Manufacturing
200
Expenses
0
Employee Cost
2008 2009 2010 2011 2012 2013
(E) (E) (E)

2010 2011 (E) 2012 (E) 2013 (E)
541.78 639.368 789.479 923.1374
140.27 161.9838 204.1724 250.2582
77.76 83.9808 90.69926 97.95521
74.04 94.02417 115.0628 134.5398
Administration 8.87 16.10231 19.70533 23.04091
70.97 93.93015 114.9478 134.4053
7.25 13.41859 16.42111 19.20076

Costing calculation cotton yarn -description FY08 FY09 FY10 FY11
Final Selling price 125.00 131.51 139.52 180
Cotton yarn sold quantity 54686733.6 56632879.65 57243910 54255448.72
Raw cotton needed for it 65103254.28 67420094.82 68147511.9 64589819.9
Raw cotton purchased 77402920.23 86272603.09 83472640 0
Excess available 12299666 18852508 15325128 -64589820
Raw cotton purchase price 56.74 60.64 64.90 75.00
% of selling price 45.39% 46.11% 46.52% 41.67%
electricity unity required 4.46 4.25 4.59 4.65
Cost per unit ( Weight average ) 4.21 4.18 4.41 4.75
Electricity per unit cotton yarn 18.80 17.78 20.23 22.09
% of selling price 15.04% 13.52% 14.50% 12.27%
Labour 10.70 10.58 11.38 12.85
% of selling price 8.56% 8.05% 8.16% 7.14%
other expense 22.63 30.30 23.59 33.27
% of selling price 18.11% 23.04% 16.90% 18.48%
interest 4.81 6.19 6.59 9.23
% of selling price 3.85% 4.71% 4.73% 5.13%
depreciation 11.21 11.16 10.22 11.36
% of selling price 8.97% 8.49% 7.32% 6.31%
profit 0.11 -5.15 2.62 16.20
% of selling price 0.09% -3.92% 1.88% 9.00%

Employee Cost 69.78 70.71 77.76 83.9808

Interest 31.36 41.39 45.04 60.31743575

Other Manufacturing Expenses 70.29 70.76 74.04 94.02417179
General and Administration Expenses 10.98 10.8 8.87 16.10231102
Selling and Distribution Expenses 64.6 72.82 70.97 93.93014762
Miscellaneous Expenses 1.77 48.1 7.25 13.41859252
other expense 147.64 202.48 161.13 217.4752229

2008 2009 2010
Revenue From Operations 970.78 1054.61 1179.55
Garments 156.93 160.79 191.20
Yarn 813.85 893.82 988.35

weight garments 16.17% 15.25% 16.21% 17.00%
Weight yarn 83.83% 84.75% 83.79% 83.00%

Depreciation 76.91 76.11 69.86 74.2844
Garments 15.59 12.91 11.37 12.628348
Yarn 61.32 63.20 58.49 61.656052

CY12 CY13 Costing calculation Garment FY08 FY09 FY10
187 190
63199155.54 72882954.53
75237089.93 86765422.06
0 0
-75237090 -86765422
82 84
43.85% 44.21%
4.8 5.1
4.9 5.1
23.52 26.01
12.58% 13.69%
11.91 11.16
6.37% 5.87%
34.95 35.44
18.69% 18.65%
9.67 7.93
5.17% 4.17%
10.75 10.28
5.75% 5.41%
14.19 15.19
7.59% 7.99%

90.699264 97.95520512

73.65906104 69.63934243

115.0628156 134.5398358
19.70532906 23.04090788
114.9477528 134.4052959
16.42110755 19.20075656
266.1370051 311.1867962

17.00% 17.00%
83.00% 83.00%

81.882592 90.26215568 0.202675 0.169641 0.162736
13.92004064 15.34456647 0.797325 0.830359 0.837264
67.96255136 74.91758921

Material Material Cost per unit
Year End Product Name
Quantity Value (Unit Curr)

201003.00 Manmade/Synthetic Fibres 917143 9.29 101.26
201003.00 Raw Cotton 83472640 541.71 64.90
201003.00 Raw Wool of all Kinds 87598 1.94 221.99
201003.00 Cloth 67075 1.32 196.15
201003.00 Cotton Yarn 6495827 85.77 132.03
201003.00 Synthetic Yarn 536819 6.28 116.96
200903.00 Manmade/Synthetic Fibres 1424793.59 14.32 100.53
200903.00 Raw Cotton 86272603.1 523.12 60.64
200903.00 Cloth 58294 1.22 208.54
200903.00 Cotton Yarn 5331773.63 71.26 133.65
200903.00 Synthetic Yarn 477964 5.26 109.96
200803.00 Manmade/Synthetic Fibres 1110353 10.77 97.03
200803.00 Raw Cotton 77402920.2 439.15 56.74
200803.00 Cloth 88318 1.79 202.21
200803.00 Cotton Yarn 5910984.3 76.35 129.16
200803.00 Synthetic Yarn 342962.17 3.34 97.31
200703.00 Raw Cotton 73464489.2 367.89 50.08
200703.00 Cloth 123504 2.45 198.28
200703.00 Cotton Yarn 7135058.67 91.76 128.61
200703.00 Synthetic Yarn 516517.51 5.64 109.14
200603.00 Raw Cotton 20228177.3 122.16 60.39
200603.00 Cloth 139168 2.13 152.80
200603.00 Cotton Yarn 5263497 67.32 127.90
200603.00 Synthetic Yarn 1155141 12.37 107.12
200603.00 Manmade/Synthetic Fibres
200503.00 Raw Cotton 17571452.3 105.50 60.04
200503.00 Cloth 65857 0.90 136.15
200503.00 Cotton Yarn 6339045.36 98.51 155.40
200503.00 Woollen Yarn 42342 0.54 128.68
200503.00 Synthetic Yarn 1042483 11.33 108.64

200603.00
200603.00
200603.00
200503.00
200503.00
200503.00
200503.00
200503.00
200503.00
200503.00
200503.00
200503.00
200503.00
200503.00

Description
Revenue
Revenue From Operations
Garments
Yarn
Less / Add : Inter Segment Turnover
Garments
Yarn
Gross Revenue
Garments
Yarn
Less : Excise Duty
Net Segment Revenue
Result
Profit / Loss Before Interest & Tax
Garments
Yarn
Segment Assets
Garments
Yarn
Segment liability
Garments
Yarn
Net Assets
Capital Employed
Garments
Yarn

Capital Expenditures
Garments
Yarn
Depreciation
Garments
Yarn

Installed Installed Production Production
Year End Product Name
Units Capacity Units Qty

201003.00 Cotton/Synthetic Yarn Spindles 346096.00 KG 61855507.00
201003.00 Textile & Hosiery Garments Pcs. 7079154.00
201003.00 Wastes
201003.00 Raw Material
201003.00 Knitted Cloth
201003.00 Stores & Miscellaneous
201003.00 Raw Wool
201003.00 Gas-Mercerised Yarn/Fabric M.T. 2040.00 KG 1681865.00
201003.00 Dyeing & Processing Yarn/Fabric KG 487014.00
201003.00 Cotton/Synthetic Yarn Rotors 720.00
200903.00 Wastes
200803.00 Wastes
200803.00 Cotton Fabrics
200703.00 Wastes
200603.00 Wastes

200603.00 Raw Wool
200603.00 Manmade/Synthetic Fibre
200503.00 Wastes
200503.00 Raw Wool
200503.00 Woollen Yarn
200503.00 Cotton/Synthetic Yarn

Nahar Spinning Mills Ltd. (Segment Finance)
Description 201003 200903 200803 200703 200603
Revenue
Revenue From Operations 1179.55 1054.61 970.78 977.83 499.09
Garments 191.20 160.79 156.93 205.26 213.98
Yarn 988.35 893.82 813.85 772.57 285.11
Less / Add : Inter Segment Turnover 69.08 54.23 -54.21 -64.50 -12.53
Garments 4.86 4.43 -5.06 -5.37
Yarn 64.22 49.80 -49.14 -59.13 -12.53
Gross Revenue 1248.63 1108.84 916.58 913.32 486.57
Garments 196.07 165.22 151.87 199.89 213.98
Yarn 1052.57 943.62 764.71 713.43 272.58
Less : Excise Duty
Net Segment Revenue 1248.63 1108.84 916.58 913.32 486.57
Result
Profit / Loss Before Interest & Tax 118.32 13.75 48.35 111.44 33.28
Garments 22.44 8.19 9.45 24.92 13.34
Yarn 95.88 5.55 38.90 86.52 19.94
Segment Assets 1468.93 1171.70 1383.21 1156.62 605.48
Garments 169.77 163.87 176.80 184.28 185.57
Yarn 1299.16 1007.83 1206.40 972.34 419.91
Segment liability 102.57 58.75 78.72 95.26 22.92
Garments 23.25 14.47 14.48 42.54 8.63
Yarn 79.32 44.29 64.24 52.71 14.29
Net Assets 1366.36 1112.95 1304.49 1061.37 582.56
Capital Employed 582.56
Garments 176.94
Yarn 405.62

Capital Expenditures 65.73 70.53 146.89 145.05
Garments 7.06 9.52 18.63 16.58
Yarn 58.66 61.01 128.26 128.47
Depreciation 69.86 76.11 76.91 71.97
Garments 11.37 12.91 15.59 17.87
Yarn 58.49 63.20 61.32 54.11

Sales Per
Production Capacity Sales
Sales Units Sales Qty % of STO Unit(Unit
Amount Utilised % Amount
Curr)
75795024.00 0.00 KG 57243910.00 798.69 71.92 139.52
Pcs. 6380760.00 155.63 14.01 243.90
KG 21056715.00 73.54 6.62 34.92
KG 1113669.00 7.74 0.70 69.47
KG 374915.00 7.34 0.66 195.66
KG 4.85 0.44
KG 44635.00 0.77 0.07 173.09
0.00

0.00 KG 56632879.65 744.76 74.43 131.51
Pcs. 4974815.00 130.10 13.00 261.52
KG 19396954.66 69.59 6.95 35.88
KG 341170.47 6.73 0.67 197.25
3.29 0.33
KG 336903.20 2.99 0.30 88.86
0.00

0.00 KG 54686733.60 683.58 74.50 125.00
Pcs. 5441620.00 124.51 13.57 228.82
KG 20601654.63 59.70 6.51 28.98
KG 244984.15 4.70 0.51 191.65
3.70 0.40
KG 207459.84 2.19 0.24 105.79
0.00

0.00 KG 49449411.08 656.40 71.88 132.74
Pcs. 7566792.00 177.28 19.41 234.28
KG 18819971.39 45.44 4.98 24.14
3.30 0.36
KG 186463.00 2.93 0.32 157.32
KG 271094.30 2.62 0.29 96.52
KG 32493.72 0.42 0.05 130.20
0.00

0.00 KG 15573449.21 254.02 52.21 163.11
Pcs. 7733746.00 187.65 38.57 242.63
KG 5228419.01 13.85 2.85 26.48
KG 726801.14 3.63 0.75 49.97
KG 228639.47 1.89 0.39 82.52

1.85 0.38
KG 17125.00 0.25 0.05 145.00
KG 8942.16 0.18 0.04 198.43
KG 1308530.00 0.03 0.01 0.21
0.00

0.00 KG 15835642.36 252.44 56.18 159.41
Pcs. 6151844.00 152.53 33.94 247.94
KG 5255764.36 14.16 3.15 26.93
KG 166904.84 2.67 0.60 160.25
KG 375940.82 2.30 0.51 61.31
KG 137732.00 2.14 0.48 155.52
1.77 0.39
KG 8040.00 0.29 0.06 358.55
KG 260.36 0.01 0.00 410.89
0.00

200503 200403 200303

471.00 409.88 482.29
185.50 133.73 200.95
285.50 276.15 281.34
21.63 -20.84 -21.61

21.63 -20.84 -21.61
492.63 389.03 460.68
185.50 133.73 200.95
307.13 255.31 259.73

492.63 389.03 460.68

20.15 24.87 42.66
6.92 4.38 12.67
13.23 20.49 29.99
461.99 490.13 486.37
134.95 118.91 141.57
327.04 371.22 344.80
31.06 42.06 69.98
17.12 25.44 47.85
13.94 16.61 22.13
430.94 448.07 416.39
430.94 448.07 416.39
117.83 93.47 93.71
313.11 354.61 322.68

2008 2009 2010
electricity purchased units 213414326 241043542 223785034
rate per unit 4.21 4.18 4.42
own generation thru disel 51176799 10279508 25083427
rate per unit 4.96 7.02 6.39
own generation thru turbine 16733300 33283148 41936530
rate per unit 1.99 3.34 3.15

Weighted average cost 4.21 4.18 4.41

Financial Ratios FY08 FY09 FY10 FY11 CY12 CY13
EPS (Rs) 3.3 0.0 14.8 21.6 27.5 35.2
DPS (Rs) 1.5 0.5 1.5 1.5 1.5 1.5
Book Value (Rs) 145.67 140.69 153.78 175.1776 203.2149 238.9646

Debt /Equity Ratio 2.58 2.27 2.55 2.71 2.79 2.55
Current Ratio 9.28 9.60 7.42 8.40 9.51 10.76
interest coverage ratio 4.08 2.25 4.34 4.16 4.12 5.02
Revenue Growth Rate % 9.25% 10.89% 20.84% 22.38% 16.93%

Price/EPS 33.68 0.00 7.56 5.18 4.07 3.18
Price/Book value 0.77 0.80 0.73 0.64 0.55 0.47

inventory days 161 74 161 122 123 123
creditor days 10 6 6 5 5 5
debtor days 87 86 81 84 84 84

Flevy.com - Excel Model for Manufacturing Firm

Recomendados

Recomendados

Mais conteúdo relacionado

Mais procurados

Mais procurados (9)

Semelhante a Flevy.com - Excel Model for Manufacturing Firm

Semelhante a Flevy.com - Excel Model for Manufacturing Firm (20)

Mais de David Tracy

Mais de David Tracy (20)

Último

Último (20)

Flevy.com - Excel Model for Manufacturing Firm