Professional Documents
Culture Documents
ANALYSIS
ANALYSIS
BALANCE
SHEET
PROFIT AND
LOSS
CASH FLOW
STATEMENT
BALANCE
SHEET
PROFIT AND
LOSS
CASH FLOW
STATEMENT
6,567.00
93,580.00
176,615.00
270,195.00
54,527.00
(54,526.00)
1.00
60,789.00
16,145.00
76,934.00
478.00
841,300.00
6.00
510,944.00
(252,166.00)
258,778.00
160,228.00
42,636.00
461,642.00
INVESTMENTS
DEFERRED FOREIGN CURRENCY FLUCTUATION ASSET
151,428.00
Inventories
Sundry debtors
Cash and bank balances
Other current assets
Loans and advances
CURRENT ASSETS, LOANS AND ADVANCES
25,899.00
13,806.00
136,981.00
10,635.00
40,903.00
228,224.00
841,300.00
Schedule G
Current Liabilities
Acceptances
Sundry Creditors
Trade (payables)
Others
Investor Education etc
Other Liabilities
Assumptions:
Fixed Assets
Net Fixed Assets - Opening
Add: Capex
Add: Acquisitions / (Disposals)/WIP addns
Less: Depreciation
Net Fixed Assets - Ending
Capex (as a % of sales)
Depreciation (as a % of sales)
Debt
Average Debt
Interest paid
Interest cost %
258778
Interest earned
Interest rate %
Ratio Analysis
Solvency Ratios
Current ratio
Quick ratio
Cash ratio
Turnover Ratios
Receivables turnover
Inventory turnover
Payables turnover
Average receivables collection period
Average inventory processing period
Average payment period
Cash Conversion Cycle
Other Receivables
Other Current Assets as % of Sales
Loans and Advances as % of Sales
Other Payables
Acceptances as % of COGS
Others Creditors as % of COGS
Investor Education etc as % of COGS
Other Liabilities as % of COGS
Operating Efficiency
Total asset turnover
Net fixed asset turnover
Equity turnover
Operating Profitability
Gross Profit Margin
Operating Profit Margin
Net Profit Margin
Return on total capital
Return on total equity
LANCE SHEET
2008
82,455.00
446,174.00
528,629.00
13,734.00
104,388.00
198,759.00
303,147.00
2,554.00
56,043.00
(56,041.00)
2.00
62,155.00
24,070.00
86,225.00
1,242.00
935,533.00
6.00
2009
82,455.00
491,621.00
574,076.00
19,360.00
6,077.00
132,117.00
256,109.00
388,226.00
545.00
51,520.00
(51,519.00)
1.00
87,191.00
33,143.00
120,334.00
1,662.00
1,110,281.00
6.00
2010
82,455.00
543,824.00
626,279.00
16,108.00
153,764.00
287,721.00
441,485.00
611.00
30,869.00
(28,572.00)
2,297.00
97,579.00
31,503.00
129,082.00
2,790.00
1,218,652.00
6.00
2011
82,454.60
601,391.00
683,845.60
589.60
7,920.50
624.30
174,264.00
333,284.30
507,548.30
966.70
46,401.40
(39,684.90)
6,716.50
124,387.60
28,356.70
152,744.30
4,850.50
1,365,806.30
6.20
556,472.00
(274,868.00)
281,604.00
206,991.00
49,305.00
537,900.00
647,410.00
(297,755.00)
349,655.00
247,647.00
61,646.00
658,948.00
715,268.00
(327,226.00)
388,042.00
312,559.00
64,261.00
764,862.00
792,095.10
(343,463.00)
448,632.10
385,661.10
62,888.90
897,182.10
134,470.00
116,960.00
9,734.00
117,776.00
3,652.00
83,573.30
4,591.50
27,512.00
31,727.00
153,605.00
9,272.00
41,041.00
263,157.00
33,616.00
38,189.00
172,505.00
9,934.00
70,389.00
324,633.00
35,330.00
70,808.00
160,530.00
8,680.00
56,807.00
332,155.00
39,108.30
83,998.70
178,598.30
10,715.80
68,032.10
380,453.20
935,533.00
1,110,281.00
1,218,451.00
1,365,806.30
2012
2013
2014
2015
2016
2007
9.80%
48.10%
57.90%
0.00%
0.78%
0.00%
11.12%
20.99%
32.12%
0.00%
6.48%
-6.48%
0.00%
7.23%
1.92%
9.14%
0.06%
100.00%
0.00%
0.00%
0.00%
0.00%
60.73%
-29.97%
30.76%
19.05%
5.07%
54.87%
59.48%
-29.38%
30.10%
22.13%
5.27%
57.50%
58.31%
-26.82%
31.49%
22.30%
5.55%
59.35%
58.70%
-26.86%
31.85%
25.65%
5.27%
62.77%
18.00%
0.00%
14.37%
0.00%
10.53%
0.88%
9.67%
0.30%
3.08%
1.64%
16.28%
1.26%
4.86%
27.13%
0.00%
100.00%
2.94%
3.39%
16.42%
0.99%
4.39%
28.13%
0.00%
100.00%
3.03%
3.44%
15.54%
0.89%
6.34%
29.24%
0.00%
100.00%
2.90%
5.81%
13.17%
0.71%
4.66%
27.26%
0.00%
100.00%
EMENT
2011 Average percentage
6.04%
7.90%
44.03%
47.69%
50.07%
55.78%
0.04%
0.01%
0.58%
1.24%
0.05%
0.12%
12.76%
12.41%
24.40%
23.60%
37.16%
36.01%
0.07%
0.10%
3.40%
4.79%
-2.91%
-4.65%
0.49%
0.14%
9.11%
8.07%
2.08%
2.54%
11.18%
10.61%
0.36%
0.19%
100.00% 100.00%
0.00%
57.99%
-25.15%
32.85%
28.24%
4.60%
65.69%
59.04%
-27.64%
31.41%
23.47%
5.15%
60.04%
6.12%
0.34%
11.74%
0.30%
2.86%
6.15%
13.08%
0.78%
4.98%
27.86%
0.00%
100.00%
2.96%
4.09%
14.90%
0.93%
5.05%
27.92%
0.00%
100.00%
Share Capital
82455
82455
82455
82455
82454.6
82455.1
82455
82454.9
82454.8
82454.7
82454.6
82454.5
82454.4
2007
2008
Share Capital
2008
2009
2010
2011
2007
34,042.90
(203.70)
33,839.20
36.50
4.10
33,879.80
19,820.10
986.00
95.20
20,901.30
2008
38,863.00
(228.00)
38,635.00
40.90
6.40
38,682.30
22,218.70
947.10
136.40
23,302.20
2009
42,897.40
(236.00)
42,661.40
51.40
17.10
42,729.90
27,346.40
124.40
27,470.80
Gross profit
Employees remuneration and benefi ts
Generation, administration & other expenses
12,978.50
1,200.70
1,600.60
15,380.10
1,953.30
1,684.20
15,259.10
2,532.50
1,974.90
OPERATING EXPENSES
EBITDA
Depreciation
EBIT
Interest and finance charges
EBT/profit before tax and prior period adjestment
Prior Period income/expenditure (net)
Profit before tax
Other income
EBT(including other income)
Provisions
Provision for :
Current tax
Earlier years
Fringe Benefi t tax
Current tax
Earlier years
Deferred tax
Current tax
Earlier years
Less: Deferred tax recoverable
Current/Fringe Benefi t Tax transferred to expenditure
during construction/Development of coal mines
2,801.30
10,177.20
2,099.80
8,077.40
1,887.30
6,190.10
10.90
6,201.00
2,772.00
8,973.00
11.60
3,637.50
11,742.60
2,206.00
9,536.60
1,858.10
7,678.50
(274.80)
7,403.70
2,954.70
10,358.40
7.40
4,507.40
10,751.70
2,494.90
8,256.80
2,116.70
6,140.10
109.50
6,249.60
3,306.60
9,556.20
29.90
1,697.20
355.00
2,504.20
368.00
2,589.60
(1,395.30)
16.30
(3.90)
(1.50)
2,063.10
6,921.50
102.50
127.20
22.60
(4.50)
0.10
(9.30)
2,881.10
7,484.70
136.70
175.00
21.90
0.00
(452.00)
452.10
(1.50)
1,214.80
8,371.30
-
7,151.20
7,796.40
8,371.30
348.70
0.40
3,603.90
382.20
3,926.70
1,981.70
664.90
2,228.30
665.60
278.40
113.30
159.90
378.80
114.10
100.70
8,371.30
38.23%
29.96%
23.87%
18.32%
20.45%
39.69%
30.27%
24.68%
19.16%
19.37%
35.61%
25.04%
19.35%
14.65%
19.62%
58.57%
2.91%
0.28%
14.17%
57.51%
2.45%
0.35%
10.42%
64.10%
3.54%
4.73%
5.05%
4.36%
5.93%
4.63%
8.19%
22.99%
0.29%
0.0659091 0.1190984
7.65%
7.75%
27.81%
12.71%
2010
48,530.74
(274.29)
48,256.45
55.14
12.79
48,324.38
30,187.66
1.21
182.36
30,371.23
2011
57,731.93
(313.47)
57,418.46
64.71
7.84
57,491.01
36,414.35
7.90
247.14
36,669.39
2012
2013
2014
2015
2016
2017
17,953.15
2,523.09
2,334.81
42,038.89
5,757.17
5,757.17
50,026.28
6,851.04
6,851.04
59,531.27
8,152.73
8,152.73
4,857.90
13,095.25
2,894.38
10,200.87
2,078.78
8,122.09
59.59
8,181.68
2,879.18
11,060.86
12.35
5,843.26
14,978.36
2,719.69
12,258.67
2,492.87
9,765.80
1,662.13
11,427.93
2,517.17
13,945.10
1,552.77
11,514.35
30,524.54
13,702.08
36,324.20
16,305.47
43,225.80
30,524.54
36,324.20
43,225.80
30,524.54
36,324.20
43,225.80
30,524.54
4,605.74
35,130.28
36,324.20
5,480.83
41,805.03
43,225.80
6,522.19
49,747.99
2,504.48
(525.40)
2,546.14
56.02
0.00
2.70
229.63
0.05
2,211.46
8,861.75
(77.26)
200.00
0.00
0.00
181.49
260.45
3,044.10 4,377.84 5,209.63 6,199.46
12,453.77 16,469.02 19,598.14 23,321.78
3.35
250.00
7,377.36
27,752.92
8,779.06
33,025.97
10,447.08
39,300.91
8,984.49
12,707.12
497.78
4.97
4,772.70
494.94
6.87
5,216.14
2,473.63
675.53
2,473.63
662.18
420.40
112.03
27.45
410.84
107.65
3,334.87
17,885.22
13,027.32
10,200.87
8,181.68
8,861.75
20,749.07
14,905.81
12,258.67
11,427.93
12,453.77
37.06%
27.00%
21.14%
16.95%
18.36%
36.14%
25.96%
21.35%
19.90%
21.69%
13.12%
62.56%
0.00%
0.38%
18.99%
63.42%
0.01%
0.43%
19%
63.00%
0.01%
0.48%
19%
63.00%
0.01%
0.48%
19%
63.00%
0.01%
0.48%
19%
63.00%
0.01%
0.48%
19%
63.00%
0.01%
0.48%
19%
63.00%
0.01%
0.48%
5.22%
4.84%
5.08%
5.09%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
-0.12926269 -0.125734
5.97%
4.38%
19.99%
21.83%
4%
21%
4%
21%
4%
21%
4%
21%
4%
21%
4%
21%
100.00%
58.50%
2.91%
0.28%
61.69%
38.31%
3.54%
4.72%
0.00%
8.27%
30.04%
6.20%
23.84%
5.57%
18.27%
0.03%
18.30%
8.18%
26.48%
0.03%
0.00%
5.01%
1.05%
0.00%
0.05%
#VALUE!
-0.01%
#VALUE!
#VALUE!
#VALUE!
0.00%
#VALUE!
6.09%
20.43%
0.30%
0.38%
2009
2010
2011
100.00% 100.00%
57.44%
64.00%
2.45% #VALUE!
0.35%
0.29%
60.24%
64.29%
100.00%
62.47%
0.00%
0.38%
62.85%
100.00%
63.34%
0.01%
0.43%
63.78%
37.15%
5.22%
4.83%
0.00%
10.05%
27.10%
5.99%
21.11%
4.30%
16.81%
0.12%
16.93%
5.96%
22.89%
0.03%
0.00%
5.18%
-1.09%
0.00%
0.00%
0.01%
#VALUE!
0.48%
#VALUE!
#VALUE!
0.00%
#VALUE!
4.58%
18.34%
-0.16%
0.41%
36.22%
5.08%
5.08%
0.00%
10.16%
26.05%
4.73%
21.32%
4.34%
16.99%
2.89%
19.88%
4.38%
24.26%
2.70%
0.00%
4.43%
0.10%
0.00%
0.00%
0.00%
#VALUE!
0.32%
0.45%
#VALUE!
#VALUE!
#VALUE!
5.29%
21.66%
0.01%
0.43%
39.76%
5.05%
4.35%
0.00%
9.40%
30.36%
5.70%
24.65%
4.80%
19.85%
-0.71%
19.14%
7.64%
26.78%
0.02%
0.00%
6.47%
0.95%
0.00%
0.06%
-0.01%
0.00%
#VALUE!
#VALUE!
#VALUE!
-0.02%
#VALUE!
7.45%
19.35%
0.35%
0.45%
35.71%
5.93%
4.62%
0.00%
10.55%
25.16%
5.84%
19.32%
4.95%
14.37%
0.26%
14.63%
7.74%
22.36%
0.07%
0.00%
6.06%
-3.27%
0.00%
0.05%
0.00%
-1.06%
#VALUE!
#VALUE!
1.06%
0.00%
#VALUE!
2.84%
19.59%
#VALUE!
#VALUE!
21.11%
20.15%
0.00%
0.00%
1.03%
0.99%
0.00% #VALUE!
10.64%
10.15%
0.00%
0.00%
5.85%
5.76%
1.96%
1.72%
0.00%
0.00%
0.82%
0.98%
0.33%
0.29%
0.47%
0.26%
19.59%
0.00%
#VALUE!
#VALUE!
#VALUE!
0.00%
#VALUE!
#VALUE!
0.00%
#VALUE!
#VALUE!
19.59%
18.59%
0.00%
1.03%
0.01%
9.88%
0.00%
5.12%
1.40%
0.00%
0.87%
0.23%
0.06%
22.10%
0.00%
0.86%
0.01%
9.07%
0.00%
4.30%
1.15%
0.00%
0.71%
0.19%
5.80%
#REF!
12000
10000
8000
6000
4000
2000
0
2007
2008
2009
#REF!
#REF!
2009
2010
2011
Tax on Dividend
Others ( Equity /Bonds issue & Servicing Expenses)
Net Cash flow from Financing Activities - C
Net Increase/Decrease in Cash and Cash equivalents (A+B+C)
Cash and cash equivalents(Opening balance) *
Cash and cash equivalents(Closing balance) *
Notes : Cash and Cash Equivalents consists of Cash in Hand and balance with Banks.
NTPC Limited Consolidated Financial Statements
2007
2008
2009
2010
2011
89505.00
106258.00
94168.00
109895.00
107302.00
20998.00
116.00
2159.00
15406.00
528.00
15070.00
109.00
109.00
41.00
21.00
3.00
695.00
640.00
113570.00
137635.00
22060.00
74.00
7167.00
18792.00
390.00
12578.00
2748.00
73.00
64.00
12.00
2554.00
1123.00
142967.00
179676.00
24949.00
299.00
5626.00
27292.00
360.00
11330.00
1095.00
60.00
171.00
6470.00
64.00
11743.00
134829.00
175490.00
28944.00
123.00
3252.00
29779.00
639.00
10080.00
596.00
68.00
128.00
6400.00
26.00
6148.00
156222.00
202549.00
4079.00
1206.00
7835.00
4998.00
2131.00
17924.00
510.00
6593.00
5398.00
317.00
6473.00
5298.00
22031.00
15634.00
1375.00
32632.00
424.00
1735.00
21778.00
542.00
25928.00
21962.00
25663.00
27986.00
27196.90
15527.70
8187.90
38046.60
620.90
8529.30
16621.30
211.30
78.40
904.60
25.30
582.80
11707.20
176948.40
246594.80
2522.00
14809.30
6898.60
2737.50
151090.60
30341.60
120749.00
30341.60
137358.40
84686.00
99442.00
113444.00
140093.00
23598.00
57142.00
16912.00
47.00
109.00
4385.00
21322.00
13645.00
1593.00
73.00
0.00
17500.00
12053.00
59.00
60.00
105208.00
104396.00
10792.00
26.00
68.00
63027.00
16140.00
588.00
975.00
15081.00
528.00
26500.00
56531.00
22397.00
840.00
18386.00
390.00
28932.00
85185.00
22944.00
614.00
420.00
26451.00
358.00
29743.00
91757.00
27514.00
1765.00
29769.00
632.00
31386.00
158481.70
192680.70
9231.20
211.30
93716.90
113708.20
51084.40
3275.00
37456.20
0.00
31491.60
5230.80
25.30
2012
3721.00
21.00
4921.00
12.00
5058.00
64.00
5334.00
26.00
8305.10
18727.00
86075.00
136981.00
136981.00
153605.00
153605.00
172505.00
172505.00
160530.00
16053.01
17859.83
2013
2014
2015
2016
BACK
24,065
113,570
-4,579
108,991
83,063
-
-34,168
2,011
50,906
40661
134829
36,709
142,967
-6749
128080
-16,922
126,045
102417
104,083
-83890
-70,380
373
18900
-17,079
16,624
-1,170.72
1,552.77
-818.79
-58.28
90.46
3,804.66
62.09
-852.93
1,662.13
-21.13
-7.84
46327
2.53
156222
6,964.64
17,694.84
-2,850.90
-252.2
1,480.93
-689.86
-9001
-273.75
147221 -2,585.78
15,109.06
119235
12,074.90
########
########
19,268.07
923.12
-130071
21.13
-9,371.69
11,370.82
-5,108.44
327.5
-3,745.62
-65.88
-3,149.16
-523.08
-2.53
-1139
-11975
-896.39
1,806.82
16,053.01
17,859.83
RATIO ANALYSIS
2007
2008
2009
2010
2011
38.31%
30.04%
20.43%
39.76%
30.36%
19.35%
35.71%
25.16%
19.59%
37.15%
27.10%
18.34%
36.22%
26.05%
21.66%
30.04%
4.03%
76.63%
172.71%
77.14%
1.24%
30.36%
4.13%
80.52%
176.97%
72.26%
1.29%
25.16%
3.85%
74.36%
193.40%
87.60%
1.22%
27.10%
3.97%
79.62%
194.55%
80.12%
1.33%
26.05%
4.21%
79.66%
199.72%
89.31%
1.56%
Activity ratio
Fixed assets turnover
Total assets turnover
Working capital turnover
Receivables turnover
Inventory turnover
Payables turnover
Average receivables collection period
Average inventory processing period
Average payment period
Liquidity Ratio
Current Ratio
Quick Ratio
Cash ratio
Defebsive interval ratio
Solvency Ratio
Debts to assets Ratio
Debt to capital ratio
Debt to equity ratio
Financial average Ratio
Coverage Ratio
Interest Coverage
Fixed charge coverage
ROE DuPont Analysis
Net Profit Margin
Asset Turnover
Financial Leverage
ROE
ROE Extended DuPont Analysis
Operating profit margin
Asset turnover
Interest expense rate
Financial leverage
Tax retention rate
ROE
Profitability Ratio
Gross profit margin
Operating Profit Margin
Pretax Margin
Net profit Margin
Rreturn on investment
Operating ROA
Payables turnover
1
0.8
0.8
0.6
0.6
Payables turnover
0.4
0.4
0.2
0.2
0
1
15.00%
10.00%
5.00%
0.00%
1
Payables turnover
0
6
Solvency Ratios
Current ratio
Quick ratio
#REF!
#REF!
#REF!
#REF!
#REF!
Cash ratio
#REF!
#REF!
#REF!
21.58%
#REF!
2.69%
23.65%
29.54%
#REF!
#REF!
2.49% #VALUE!
#REF!
#REF!
27.06%
#REF!
2.77%
28.06%
#REF!
2.38%
29.54%
27.06%
Receivables turnover
Inventory turnover
Payables turnover
Average receivables collection period
Average inventory processing period
Average payment period
Operating Profitability
Gross Profit Margin
Operating Profit Margin
Net Profit Margin
Return on total capital
Return on total equity
Return on owner's equity
23.65%
28.06%
Equity turnover
Equity turnover
Equity turnover
3
Operating Efficiency
Total asset turnover
Net fixed asset turnover
Equity turnover
cash turnover ratio
inventory turnover ratio
debtor turnover ratio
5.00%
4 YEAR 4
5.00%
Operating profit
Assetmargin
turnover
YEAR 1
YEAR 2
YEAR 3
YEAR 4
YEAR 5
1.00%
3.00%
4.00%
5.00%
6.00%
8.00%
4.00%
5.00%
6.00%
7.00%
8.00%
9.00%
2.00%
3.00%
4.00%
4.00%
3.00%
5.00%
Financial leverage
3.00%
4.00%
3.00%
5.00%
6.00%
6.00%
4.00%
3.00%
4.00%
5.00%
ROE
0.00%
4.00%
20.00%
Tax retention
ROE
rate
50.00% 0.000000009
40.00%
3.456E-08
30.00%
3.024E-08
20.00% 0.000000064
30.00%
1.458E-07
Asset turnover
8.00%
0.00%
Financial leverage
4.00%
2003
100
20
80
sales
cog
g.p
2004
150
30
120
2005
300
40
260
year
g.p
2003
80
2004
120
g.p
300
250
200
150
g.p
100
50
2005
260
0
2003
2004
2005
g.p
date
1 2-Jan-12
1 3-Jan-12
2 2-Feb-12
2 3-Feb-12
3 2-Mar-12
3 3-Mar-12
1
2
3
4
5
6
2-Feb-12
3-Feb-12
closing price
54
45
1
DATE
CLOSE PRICE
2-Jan-12
12
3-Jan-12
23
2-Feb-12
54
3-Feb-12
45
2-Mar-12
34
3-Mar-12
67
jan
12 feb
23 mar
54
45
34
67
3
2-Jan-12
3-Jan-12
2-Feb-12
#N/A
#N/A
#N/A
#N/A
12
23
54
#N/A
#N/A
#N/A
#N/A
23
54
0-Jan-00