Professional Documents
Culture Documents
NAL ANALYSIS
T 2015
ASHOK LEYLAND MARUTI SUZUKI FORCE MOTORS
14,485.93
923.75
55133.60
5163.00
2,638.90
275.18
13,562.18
225.41
49970.60
831.60
2,363.72
65.78
13,787.59
10,078.97
82.49
50802.20
35713.10
712.30
2,429.50
1,721.18
38.98
3,626.13
1,184.00
1,242.70
2,426.70
14376.80
1606.60
5681.60
7288.20
669.34
277.73
184.96
462.69
1,199.43
416.34
7088.60
2470.30
206.65
81.28
783.09
393.51
4618.30
206.00
125.37
6.55
389.58
107.39
4412.30
1157.00
118.82
23.7
282.19
3255.30
95.12
BALANCE SHEET
PARTICULARS
SOURCES OF FUNDS
Equity shareholders
preference shareholders
Reserves
NETWORTH
Secured loan
Unsecured loan
Total debt
Total liabilties
ASHOK LEYLAND
284.59
0
3,812.30
4,096.89
910.00
1,681.34
2,591.34
6,688.23
Application of funds
Gross block
less: Accumulated depreciation
LESS:Revaluation reserves
Net block
Capital work in progress
Investments
Inventories
Cash and bank balance
Debtors
loan and advances
Fixed deposits
Total CA , Loans and Advances
8,135.65
2,880.10
1,021.81
4,233.74
120.14
2,648.83
1,398.53
751.29
1,257.69
1,879.45
0
5,286.96
Deffered credit
Current liabilities
Provisions
Total CL and Provisions
Net current assets
Miscellaneous expenses
Total assests
0
5,266.80
334.66
5,601.46
-314.50
0
6,688.21
SHEET
MARUTI SUZUKI
FORCE MOTORS
151.00
0
23,553.20
23,704.20
0.00
180.20
180.20
23,884.40
13.18
0
1,303.70
1,316.88
0
10.73
10.73
1,327.61
26,076.90
13817.6
0
12,259.30
1882.80
12814.00
2615.00
18.30
1069.80
2891.80
0.00
6,594.90
1,559.89
922.34
0
637.55
239.76
1.23
392.55
303.03
108.68
288.88
0
1093.14
0
8013.60
1653.00
9666.60
-3,071.70
0
23,884.40
0
585.09
58.98
644.07
449.07
0
1,327.61
PARTICULARS
ASHOK LEYLAND
GROSS PROFIT
3,626.13
NET SALES
13,562.18
EBIT
783.09
DEBTOR
1,257.69
INVENTORY
1,398.53
CASH
751.29
FIXED ASSETS
4,233.74
PAT
282.19
TOTAL ASSETS
6,688.21
NET WORTH
4,096.89
NO. OF SHARES
284.5877
EPS
1.18
ASHOK LEYLAND
0
0
0
0
0
0
0
0
0
1
TOTAL
0
0
0
0
SO AS COMAPRED TO AS
SUZUKI IS BETTER CO
DU PONT
MARUTI SUZUKI FORCE
14,376.80
669.34
49,970.60
2,363.72
4,618.30
125.37
1069.8
108.68
2615
392.55
18.3
303.03
12,259.30
637.55
3,255.30
95.12
23,884.40
1,327.61
23,704.20
1,316.88
30.21
1.3176
122.85
76.93
RAGE
MARUTI SUZUKI FORCE
1
1
1
1
0
1
1
14
PONT
PARTICULARS
ASHOK LEYLAND
26.74%
21.60%
5.77%
36.04%
2.08%
3.20
10.78
9.70
18.05
2.03
4.22%
1.63
6.89%
14.40
0.99
COMPANY
ASHOK LEYLAND
0.22
0.20
0.15
0.10
0.05
0.00
ASHOK LEYLAND
MARUTI SUZUKI
FORCE MOTORS
MARUTI SUZUKI
FORCE
INDUSTRY AVERAGE
28.77%
28.32%
27.94%
32.12%
18.73%
24.15%
9.24%
5.30%
6.77%
70.49%
75.87%
60.80%
6.51%
4.02%
4.21%
4.08
3.71
3.66
46.71
21.75
26.41
19.11
6.02
11.61
2730.63
7.80
918.83
2.09
1.78
1.97
13.63%
7.16%
8.34%
1.01
1.01
1.22
13.73%
7.22%
9.28%
784.70
999.45
599.52
107.76
72.19
60.32
MARUTI SUZUKI
FORCE MOTORS
0.32
y (EBIT/GP)
Operating Effeciency (EBIT/GP)
0.19
y (EBIT/GP)
TORS