A Project Report On Analysis of Working Capital Management
A Project Report On Analysis of Working Capital Management
PVT. LTD.
KARNATAKA UNIVERSITY
DHARWAD
Shri. B.V.V.Sangha’s
INSTITUTE OF MANAGEMENT STUDIE’S,
BAGALKOT
2008-2009
PROJECT TITLE
Date:
Reg No: MBA08004034
ACKNOWLEDGEMENT
My self Prateek .L. Siddapur II semester of MBA course in Shri
B.V.V sangh’s institute of management studies Bagalkot, wish to express
my deep sence of gratitude to all the individuals who have guided me, to
successfully complete this report.
I express my sincere and genuine thanks to Mr. Deepak Pavaskar
(FINANCE Deparment) and Mr. Raghevendra Nayak (Production
Deparment), DIVGI INDUSTRY PVT. LTD SIRSI, for imparting
relevant information and extending full support at all stages of Inplant
Training.
I am very much thankful to our beloved Director Dr.Y.B Pattanshetty
sir. And I express my profound and sincere thanks to my internal guide,
Prof. Keshav .M. Kulkarni. lecture of Shri B.V.V sangh’s Institute of
Management Studies Bagalkot. Whose guidance, induced concentration;
timely suggestion and encouragement helped me to complete this Inplant
training successfully.
Finally, I thanks all My Faculty Members, Teaching and Non-
teaching staff of B.V.V Sangha’s Institute of Management Studies
Bagalkot . and My Parents for helping and encouraging me during the
period of my project work.
Sources of Data:
There are 2 types of data:
1. Primary Data
2. Secondary Data
Primary Data
The primary data are those which are collected fresh for the first time
and thus happen to be original in character. The primary data collection
involves the collecting of information for the first time by observation,
experimentation, questionnaire and through interview schedule in the original
form by the researcher himself or his nominees.
Plan of action:
The primary data was collected through discussion with the finance
manager using the interview schedule. This data was obtained to study the
latest procedures relating to working capital management and cash
management system followed by the company.
Secondary Data
The secondary data are those which have been collected by some other
and which have been processed. Generally speaking secondary data are
information, which have been previously collected by some organization to
satisfy its own need. But the department under reference for an entirely
different reason is using it.
Hence there is a need for Working Capital in the form of current assets to
sustain sales activity during that period.
Findings:
1. View of financial position: The Company was incorporated in the year
2000, its actual commercial work started in the year 2003 April 1st.The
Company had not started any business, so there is no question of profit from
the year 2000 to 2003. But however as a first step towards the commencement
of commercial activity the company has taken over the business of timing gear
blanker on April 2003.
2. In 2003-04 the Company started commercial activity by acquiring the
building, plant & machinery from Divgi Metal Ware Pvt. Ltd., on an annual lease
of Rs.9,00,000/- plus taxes of Rs.51,750/-. Using these leased assets the
company carried out job work for Divgi Warner Pvt. Ltd. After expenses the
company made a modest profit of Rs.3,745/- before depreciation.
3. The debtors component in the composition of current assets is the
highest. It was 87.77% in the year 2003-04, 79.38% in 2004-05, 73.63% in
2005-06, 70.87% in 2006-07 and 69.43% for the year 2007-08. It may be noted
that debtors components in current assets is decreasing over the years.
4. The cash and bank component for the year 2003-04 was 2.19%.it was
1.71% in 2004-05, 7.11% in 2005-06, 1.16% in 2006-07, 0.27% in 2007-08. The
loans and advances component was 10.04% in the year 2003-04, 18.91% in
2004-05, 19.26% 2005-06, 27.97% in 2006-07, 30.30% in 2007-08. The
debtors component in the composition of current assets decrease the loans and
advance component is on an increase.
5. In the years 2003-04 and 2004-05, the company had a negative working
capital of Rs.1,35,169.09 and Rs.1,95,076.75 respectively which is not a
favorable position to the company. Then in the year 2005-06, 2006-07 and
Babasabpatilfreepptmba.com 9
2007-08 the Net Working Capital has improved drastically to Rs.9,78,370.64
,.Rs9,86,858.40, and Rs 35,02,104.84 respectively.
1. The Debtors component is the highest among the five years and it
amounted to nearly 76% of the total current assets. But the percentage has
decreased over the year which is a good sign of improvement. The second
highest element is the loans and advances component which has increased
over the years because of the expansion programmes undertaken by the
company. In the initial years the company had not maintained a considerable
amount of cash and bank balances, but over the years the company is
maintaining adequate cash so as to meet its immediate cash requirements.
3. In order to ensure liquidity and quick cash collection the company can go
for factoring technique, through which the company can get immediate cash for
its accounts receivables and employ it in business and there by improve its
profitability.
INDUSTRY PROFILE
Indian Auto Components Industry:
The Indian auto ancillary industry has come a long way since it had its
small beginnings in the 1940s. If the evolution of the industry is traced in India,
it can be classified into three distinct phases namely: Period prior to the entry
of Maruti Udhyog Ltd, period after the entry of Maruti Udhyog Ltd and Period
post Liberalization. The period prior to the entry of Maruti Udhyog Ltd was
characterized by small number of auto majors like Hindustan Motors, Premier
Automobiles, Telco, Bajaj, Mahindra & Mahindra, low technology and assured
business for most of the auto component manufacturers.
The entry of Maruti in the 1980’s marked the beginning of the second
phase of the industry. The auto ancillary industry in the country really showed
a spurt in growth during this period. This period witnessed the emergence of a
new generation of auto ancillary manufacturers who were required to meet the
stringent quality standard of Maruti’s Korean collaborator Suzuki of Japan. The
good performance of Maruti resulted in an upswing for the domestic auto
ancillary industry. It was during this period that auto components from India
began to be exported.
Company Profile
Vision:
To be catalytic and innovative organization in the society that supplies
goods and services that are of superior value to those who use them, create
jobs that provide meaning for those who do them and offer our talents &
wealth to help & reward all who invest in us their time money & trust.
Goals:
To become India’s prominent & perfect technology & in crate based
solution provide in automotive transmission & power train application for on &
off highway usage to achieve world class standard in spheres of our business
activities.
Mission:
Our Mission is to assist our customer seek new frontiers of value for the
continuously evolving needs of a globalizing market place in so doing, we
seek to bring unique distinctive & superior value to those who use our
products and services. We seek to provide our customers a continuous source
of innovation by anticipating change & shaping it to our purpose.
Board of Directors
Product Profile
Divgi Industry Private Limited manufactures the spare components
required transfer case. The raw materials are procured from Bhosari (Pune)
and component parts are manufactured at DWPL (Sirsi) and they are
assembled at DWPL (Pune).
Transfer Case: transfer case are used in 4*4 vehicles. It includes several
items made up of steel. They include:
Front Adapter: It is an item made up of aluminum.
Shafts:
1. Upper output Shafts.
2. Lower output Shafts.
Yokes:
The yokes are classified as single chorden and double chorden that are
supplied to Mahindra & Mahindra and Tata motors. These are also exported to
Borg Warner Torq Transfer Systems.
Gear: These items include:
Ring Gear
Sprocket drive
Sprocket driven
Hub Sleeve
Hub lock up
Collar lockup
Hub reduction
Clutch Gear
Planet penion Gear
Companion Flange:
Quality Objectives:
To continually enhance customer satisfaction by monitoring the customer
satisfaction index.
To improve productivity, achieve higher process capabilities with a focus
to achieve ZERO detect in all out business activities.
To achieve OPTIMUM INVENTORY LEVELS through ON TIME
PROCUREMENT (JIT) of quality material at competitive prices.
To improve the overall inventory effectiveness
To develop a motivated, committed and effective team by providing the
necessary resources, good training programs and a congenial atmosphere for
overall growth of the employees.
.
. Types of Transfer Case:
Mechanical Shift Transfer Case
Electrical Shift TC
AREA OF OPERATION
The area of operation of DIPL is done in DIVGI WARNER PRIVATE LTD,
which caters to domestic, and global customer base includes:
Auto Alliance (thailand)
Ford (usa)
Hyudai (japan)
Great wall (china)
General motors (usa).
Domestic customers
Mahindra & Mahindra
Tata motors
Telco.
OWNERSHIP PATTERN
DIVGI Industries is a VENDOR company which is owned by share
holders of the same company with a number of shares rupees 49, 53,000
(equity shares rupee 100 each)
COMPETITORS INFORMATION
There are no competitors to DIPL as it does only job work for DWPL as
it does not undertake a trading or marketing activity.
ACHIEVEMENT/AWARD
DIPL is awarded with ISO/TS-16949-Quality certificate in the year
2002.For every 3 year it should be recertified. Recently it is recertified in the
year 2009.
Work Flow Model
CAD
FINAL FEEDBACK
INSPECTIO N
McKinsey’s 7S Framework
The model starts on the precise that an organization is not just structure,
but consist of 7 elements: Strategy, Structure, System, Style, Staff, Skill
and Shared values.
Strategy : Actions company plans in response to or anticipation of
changes in its external environment.
Systems : Formal and informal procedures that support the strategy and
Structure.
Skills : The distinctive competencies – what the company does best, ways
of expanding or shifting competencies.
The 7-S model is a valuable tool to initiate change processes & to give
them direction. A helpful application is to determine the current state of each
element and to compare this with the ideal state. Based on this it’s possible to
develop action plan to achieve the intended state.
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
STRUCTURE
Organizations are economic & social entities in which a number of
persons perform multifarious tasks in order to attain common goals.
Babasabpatilfreepptmba.com 26
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Babasabpatilfreepptmba.com 27
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
4. Quality System
5. Maintenance
6. Manufacturing
7. Quality Assurance
8. Finance and Accounts
Babasabpatilfreepptmba.com 28
Organizing dispatch co-ordination with individual engineer for component
for final inspection and further dispatch.
To take the work-in progress statement for production material within the
plant.
To negotiate and finalize rates for scrap (steel/aluminum) and take
approval from VP (operations).
Development of new tools/ inserts and conduct trails for productivity
improvement with reducing the cost per component.
On Time delivery
Work out dispatches against planned quantity split into three halves ( 1 st
to 10th , 11th to 20th , 21st to 31st .
Preservation:
Check periodically once in three months i.e., quarterly for deterioration of
materials.
Check for expiry date items etc, and prepare list of expiry date items
Employee Training:
I. Basic Job Training
II. General Training
III. Further Training
Basic Job Training:
All employees will be trained in the operation of machinery &
equipment specific to their function. Before using such machines
or equipments, employees are to be informed of the hazards that
are likely to occur.
General Training:
All employees will be briefed & receive training in the following:
Accident prevention in the operation of machinery & equipment.
Accident reporting
Good Housekeeping
Company safety, health & environment policy.
Responsibilities under the current safety, health & environment
legislation.
Further Training:
On – site emergency plan
Emergency Skills
Safety, health & environment audit
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Performance Appraisal
Once the employee is confirmed he shall be considered for an annual
appraisal every year effective 1st of January.
Appraisal will be based on his overall performance including
attendance; sincerity to meet his pre agreed key performance
areas & objectives.
At the time of appraisal employee is required to give certain KPA’s
(Key performance areas) for next year with specific targets. It is
expected the employee shall monitor his KPA’s. Depending on
performance of KPA’s employee will be considered for annual
increments.
Leave Policy:
In order to control the absenteeism in day – to – day working and avoid
unplanned leave, management has made certain rules and regulations
as under
Entitlement of Leave:
Every employee other than managers and above will be granted, in each
calendar year, the following leave.
o Earned Leave( E.L.) – 15 days
o Casual leaves ( C.L.) – 10 days
o Sick leave ( S.L.) – 5 days
Leave for managers and, above will be as per the terms of appointment
letters issued to individual employees.
Babasabpatilfreepptmba.com 35
Functions of HR Department:
To organize necessary training programs
Assist HOD for human resource acquisition
Maintain all statutory requirements on time, as given out in Gazette
notification and government orders from time to time. This also involves
compliance and renewal of various licenses under Factories Act, Minimum
wages Act, Payment of wages Act, Workmen’s Compensation Act, Gratuity Act
etc.
Maintain records of employees including attendance, leave record and
training record.
To collect training needs through skill matrix from various functions and
prepare training plan.
Upkeep of factory premises.
Arranging and up keeping of company vehicles
Providing and maintaining a conducive atmosphere for work and
enhances performance of employees.
Plan and arrange sports as a part of employee motivation.
operation of system of work, which are free from risks to health and also
provide suitable arrangements for the safety and protection of employees.
SkillS
I - Informed – Training.
L – Learned – Training Evaluation.
U – Understand – Minor supports from others.
O – Operating – Independent.
M – Master – Train to others.
ISO 9001 certified and in May 2002, DIPL got TS (Technical Specification) –
16949 certification. Under Writers Laboratories Inc. has issued TS – 16949
certification to DIPL after assessing the firm’s quality system & finding it in
compliance with ISO / TS 16949 : 2002.
4. Quality System
It consists of four Quality Management Systems:
a) ISO-9001
b) ISO-9002
c) ISO-9003
d) ISO-9004
Babasabpatilfreepptmba.com 37
ISO-9004 is given only for service. It is vocabulary (guidelines for above
systems).
5. Maintenance Department
The Maintenance Department is concerned with the Maintenance
of machines utilities like air compressor, diesel generator set, and IT
equipments like computer fax machines, scanner and printers.
6. Manufacturing Department
This business process manufactures product as per production orders
released by planning. They follow the entire standard, i.e. quality and process
to realize the products. They assist manufacturing engineering to establish the
new manufacturing process. They develop various job/ work instructions to
guide operations to perform better and better. They plan and accomplish
manufacturing of products so that customer requirements are fulfilled. This
business process ensures maintenance of manufacturing fixtures and tooling
required for product realization.
Monitoring and Measurement of Manufacturing processes:
1. During initial process approvals, the new processes are studied with the
help of PFMEA (Process Failure Mode Effective Analysis) to establish process
controls to achieve process capability. The results o such process studies are
documented in PFMEA ( Process Failure Mode Effective Analysis) and
developed to further documents like process plans, maintenance check sheet’s
tooling manual. These documents also contain acceptance criteria of relevant
process parameters.
2. We achieve and maintain manufacturing process performance
capabilities, functional heads of manufacturing and quality assurance ensure
that PFD (Process Flow Diagram), CP (control Plan), process plan when
acceptance criteria is not met with.
3. Significant process events such as tool change, machine repair etc. are
recorded in process monitoring charts.
4. 100% inspection of products is done at stages for critical special
characteristics whenever process becomes unstable or process capability is
lower then target. For other characteristics 100% inspection decision is taken
depending upon making on further process in house or customer end, results
are recorded in inspection reports.
Functions:
Cash handling –petty cash handlings
Bank transactions – cash withdrawals, maintaining record of bank
balance, details of check payments.
Preparation of statements for funds requirements of the month including
statutory and supplier payments.
Recording of all the transactions in the books of accounts
Preparation of cash flow statement budget.
.
SKILLS
The skills required for every level in the organization are well defined
through a skill matrix exhaustively. For example in the stores department the
skills identified by Manager are – communication skills, negotiation skills, inter-
personal skills, Managerial skills, computational skills and problem solving
skills.
A team of top management assesses these skills through a competency
matrix & training needs are recommended by the respective section heads in
order to improve the weak areas. For top management, wherever necessary
the company employs outside agencies to assess the skills & competency
levels.
Training is given to the identified employees in all the levels in house,
outside as well as on – job.
STYLE
The organization style of management can be described as to
participative in nature at various levels.
Every day representatives from the all the departments meet together &
discuss the progress of the jobs & any difficulties faced. Decisions to solve the
bottlenecks are taken & time frames are fixed with specific responsibilities to the
person of related department. However the management gives all the support
to sole the problem.
On a weekly basis the progress of the job is reviewed by the section
heads, which is chaired by the head of the plant. Major decisions related to
project status, customer readiness, site condition, status of the component parts
etc. shall be discussed & appropriate decisions are taken.
Employees are treated in a most friendly way rather than boss –
subordinate way & suggestions are taken from all the level for improving the
process however trivial it may be.
Top management always encourages changes for betterment of the
organization. The staff is also given continual training to cope up with the
changing scenario & to keep their skills abreast with the latest technology &
methods.
Apart from regular official work, the employees participate in various
recreational activities during festivals by organizing sports, competitions etc.
The success of the organization is attributed to each & every person &
not a single key person as DWPL gives importance to the efforts of the entire
staff.
STRATEGY
The company has adopted the strategy of ‘Continual Improvement’.
Continual improvement is a way of life and part of DIPL’s culture. It is
comprehensive & all encompassing system of methods & practices based on
continuous learning to achieve greater effectiveness & efficiency of the
business processes. It is driven by a close understanding of our customers to
give them a defect & hassle free experience, disciplined use of facts, data &
analysis and diligent business processes to reduce variation & waste.
SYSTEM
System followed by DIPL to Improve the Work Place - JAPANESE 5S
5S is a system of steps and procedures that can be used by individuals
and teams to arrange work areas in the manner to optimize performance,
comfort, safety and cleanliness.
'5S' driven workplace enhances productivity and competitiveness and
fosters a productivity culture through a continual process of identifying,
reducing and eliminating Waste.'5S' helps:
STAFF
The staff of DIPL – Top, middle and lower management have nurtured
following qualification thereby being able to meet the expectations of their
valuable customers.
SHARED VALUES
Organization Purpose:
To pursue excellence in all spheres of our business activity
through a process of continual improvement
To produce detect – and hassle free quality products &
services to meet or exceed customer expectations.
To attain leadership in the market.
Commitment to high standards of motivation & competency
that is essential to the persuit of excellence.
The company is achieving its objectives through Key Performance
Indicators (KPI’s). Top management has defined measurable KPI’s for each
business process which are also Quality objectives for the company. Each
business process owner utilizes Multi-disciplinary action approach to measure
and analyze the data & information to arrive at a action plan which is
implemented & reviewed every month. This monthly review also serves as one
activity to improve & maintain internal communication. These KPI’s are for
overall functioning of business processes.
Quality objectives are deployed within the organization through KPI’s. While
defining KPI’s company ensures that all KPI’s are:
S - Specific
M - Measurable
A - Achievable
R - Realistic
T - Time Bound
The status of KPI’s is shared within the team for sustaining or improving
the performance. The status of KPI with the action plan is shared with the
management in various forums, which range from weekly to quarterly forums.
SWOT Analysis
Strengths of
DIPL:
The quality management system is in Corporate Culture:
DIPL are committed to customer satisfaction at all levels in the
organization. DIPL has Quality Assurance and QMS departments where in all
the queries, difficulties or any type of assistance required by customer is taken
care. The issues relating to customer complaints, resolutions, corrective
actions etc., suggestions by customers for improvement in processes /
products are discussed on weekly basis and actions are initiated to resolve the
problems.
DIPL provides total transparency in dealing with its customers and are
committed to enhance their capabilities, by providing them with latest
technological advantage and utilizing maximum capacity to meet their
requirements.
They process the knowledge and the technology that is relevant to the
products being designed, manufactured and supplied.
Company has On-line communication system, capable to be linked with
customer’s On-line system.
line with QS-TS-16949 certification, which can achieve a good
market for its product at global level.
The company has adopted Continual Improvement philosophy,
which helps to achieve greater effectiveness & efficiency in all the business
processes.
Customer complaints are systematically handled through team
– oriented problem solving 8 – D methodology for internal as well as external
concerns.
There is well- designed automation & workstation near every
machine, which are operator friendly.
There is teamwork among the employees in the company.
Each process (activity) is measured for effectiveness &
efficiency to meet quality objectives. Competency to adopt new system,
implementation, practice & sustenance.
Most of the workforce comprises of well informed, competent
youngsters qualified with diploma or graduation in engineering.
Global Scenario:
Divgi is one among the world – class competitors at global level.
DIPL works with world’s best logistics agencies to bring unbeatable value
& supply chain management capabilities from India to right at your door step
across the globe.
Packaging developed to minimize dunnage at assembly plants while
protecting materials in transit to any part of world.
\
Weakness of DIPL:
Opportunities at DIPL:
Threats of DIPL:
DIPL, Sirsi mainly depends on the parent company i.e. DWPL,Sirsi and
Pune. The parent may change its base of manufacturing for marketing its
products outside India.
The major raw material used in the production is steel, presently there is
a huge demand for steel & there is rise in the price of steel for last few years in
India & all over the world. The rise in the input cost will reduce the margin of
the company.
Primary Data
The primary data are those which are collected fresh for the first time
and thus happen to be original in character. The primary data collection
involves the collecting of information for the first time by observation,
experimentation, questionnaire and through interview schedule in the original
form by the researcher himself or his nominees.
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Plan of action:
The primary data was collected through discussion with the finance
manager using the interview schedule. This data was obtained to study the
latest procedures relating to working capital management and cash
management system followed by the company.
Secondary Data
The secondary data are those which have been collected by some other
and which have been processed. Generally speaking secondary data are
information, which have been previously collected by some organization to
satisfy its own need. But the department under reference for an entirely
different reason is using it.
Babasabpatilfreepptmba.com 56
evaluate the effectiveness of operations and to determine its success an
analyst has to combine quantitative results with qualitative factors. For
instance a company’s current profitability may be low. However, because of
actions initiated by the management like technology up gradation, joint venture
and collaboration with a foreign partner, etc. The prospects for better
performance of the company in future may be bright.
To fulfill its endeavor to maximize the shareholder’s wealth, firm has to
earn sufficient return from its operations, which needs a successful sales
activity. The firm has to invest sufficient funds in current asset to succeed in
sales, as the sales do not convert into cash instantaneously because of time
gap between the sale of goods and actual receipt in cash. Hence there is a
need for Working Capital in the form of current assets to sustain sales activity
during that period.
of various ratios may not have the same conditions, which may result in
unrelated comparisons.
1. Gross Working Capital: The gross working capital consists of total current
assets. It provides the correct amount of working capital required at the right
time. In financial management, the major thrust is upon the management of
current assets. It tries to maximize return on investment by avoiding two
extremes. Excessive investment in current assets simply reduces the
profitability of an enterprise, since, the investment becomes idle. Whereas,
inadequate working capital effects the solvency of the company negatively.
2. Net Working Capital: Net working capital is defined as the difference
between current assets and current liabilities. A company has to give more
importance to liquidity, because inability to pay short-term creditors may prove
to be dangerous
to the organization. Current assets should be sufficiently above the current
liabilities low liquidity is harmful to the solvency of the company.
3. Permanent Working Capital: It refers to the current assets that are
required to be maintained continuously throughout the year to carry on the
business operations. In other words, it represents that part of the working
capital which remains permanent in the business, in one form or the other in
the same way as the fixed assets. For e.g. Cash or bank balance, stock-in-
trade to be maintained as minimum to carry on business operations at any
time.
4. Temporary or Fluctuating Working Capital: It refers to the additional
current assets required to meet the changing demands of an industrial or
business enterprise caused by seasonal change. During peak season, a
company requires additional funds to hold extra stock of goods. Thus,
fluctuating working capital is not permanently locked up unlike the fixed
working capital. It varies according to the changes in the volume of business
caused by seasonal changes or any other factors.
5. Negative Working Capital: It refers to the deficit working capital. When the
current liabilities exceed the current assets it is known as negative working
Babasabpatilfreepptmba.com 60
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
capital. Under this situation a firm actually suffers from the shortage of funds
and is a sign of unhealthy developments in business. It results in damage to
the reputation of a concern.
Current Assets
Current assets are those assets, which in the normal course of business,
convertible into cash within a short period of time i.e. an accounting year (or
operating cycle)
Components of Current Assets:
Stock of materials in trade and in transit
Stores and spare parts
Bills of exchange
Loans and advances
Deposits
Cash and Bank bal
Investment in Govt. and other securities
Amount due from subsidiary Companies etc.
Prepaid expenses
Outstanding Incomes.
Current Liabilities
Current Liabilities include all the obligations of the concern that are
maturing within an accounting year.
Components of Current Liabilities:
Sundry Creditors.
Loans from bank & others
Provision for taxation, dividend etc.
Liabilities towards gratuity etc
Outstanding expenses
Babasabpatilfreepptmba.com 61
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Accounts Work in
Receivables Process
Babasabpatilfreepptmba.com 62
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
FINISHED GOODS
The above phases affect the cash flows. The cash inflows and cash
outflows are neither synchronized nor certain. The firm needs to maintain
liquidity to purchase raw material and pay expenses such as wages. Salaries
other manufacturing and administration & selling expenses and taxes, as the
cash outflows are certain. It surplus cash is available at any time in an
intermediary state should be invested in short term securities without keeping
it idle. Longer the duration of the operating cycle greater is the extent of
working capital requirements.
Generally, the operating cycle is lengthier in case of manufacturing
industries.
Babasabpatilfreepptmba.com 63
Long Term Financial Sources: Long term financial sources are sources
through which funds are raised for a longer period of time i.e. more than 1
year. It is used mainly to finance permanent assets. Following are the long
term financial sources:
Equity Shares
Preference Shares
Debentures
Retained Earnings
Loans and advances from banks and specialized financial
institutions.
Public Deposits
Short Term Financial Sources: Short term financial sources provide financial
assistance for a shorter period of less that one year. The firm must arrange
these sources in advance to meet day-to-day operational expenses. Following
are the short term financial sources:
Trade Credit
Customer’s Advance
Installment Credit
Discounting of bills
Bank Finance
Factoring
Concept: Net working capital is the difference between current assets and
current liabilities.
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Interpretation:
In the years 2003-04 and 2004-05, DIPL had a negative working capital
which is not a favorable position to the company. But in the year 2005-06,
2006-07 and 2007-08 the net working capital has improved drastically
compared to previous years, which shows that the liquidity position of the
company has improved. Hence there is much capital available with the
company to pay off the current liabilities.
Babasabpatilfreepptmba.com 66
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Babasabpatilfreepptmba.com 67
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Babasabpatilfreepptmba.com 68
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Networking Capital
(Current Asset – Current (1,95,076.75) (1,35,169.09) 59,907.66
Liability)
Babasabpatilfreepptmba.com 68
Current Assets 23,88,962.60 15,17,190.00 8,71,772.60
Debtors
Divgi Warner Pvt. Ltd.
Other Advances
Electricity Deposit - 66,890.00 66,890.00
Advanced to Staff & 23,618.00 56,047.00 32,429.00
Workers - 84,375.00 84,375.00
U.L. India Pvt. Ltd., - 2,950.00 2,950.00
Bangalore 68,775.00 - 68,775.00
Gagni International, Hubli 2,62,663.00 1,43,325.00 1,19,338.00
Prashant Tools Pvt. Ltd.
T.D.S.
Total 32,44,456.39 19,11,194.60 13,33,261.79
Current Liabilities
Creditors for suppliers & 18,90,298.75 18,37,154.35 53,144.40
services
Creditors for outstanding 3,75,787.00 2,69,117.00 1,06,670.00
expenses
Other Advances
Advanced to Staff & 17,732.00 23,618.00 5,886.00
Workers
Prashant Tools Pvt. Ltd. 1,25,000.00 68,775.00 56,225.00
2,56,038.
T.D.S. 00 2,62,663.00 6,625.00
-
Other Advances
Advanced to Staff &
Workers 11,500.00 17,732.00 6,232.00
True Consultants
Belgaum . 1,25,000.00 1,25,000.00
T.D.S 3,25,649.00 2,56,038.00 69,611.00
Babasabpatilfreepptmba.com 71
Total 12,68,630.90 25,18,040.70 5,85,650.20
Interpretation:
The working capital of the company should be always positive. It should
not be negative. In the years 2003-04 and 2004-05, DIPL had a negative
working capital which is not a favorable position to the company.
It clearly shows that DIPL was a newly established company. So it was
facing shortage of working capital in initial years, so it had to increase its
working capital to stand in the business world.
Then again in the year 2005-06, 2006-07 and 2007-08 DIPL’s net
working capital has increased to Rs.9,78,370.64, Rs9,86,858.40 and
Rs35,02,104.84 which is a very positive sign of prosperity and it will help DIPL
to sustain its expansion programmes.
Ratio Analysis
Ratio analysis is a widely accepted tool of financial analysis. It is
defined as a systematic use of ratio to interpret the financial statements so
that the strengths and weakness of the firm as well historical performance and
current financial conditions can be determined. The term ratio refers to the
numerical or quantitative relationship between two items or variables.
Current Ratio
Concept: Current ratio is a measure of firm’s short term solvency i.e. its
ability to meet short term obligations. This ratio is also known as Working
Capital ratio. The current ratio is the ratio of total current assets to total current
liabilities.
Current Assets
Current Ratio =
Current Liabilities
Interpretation:
The absolute liquidity ratio was 0.021 for 2003-04 and decreased to
0.015 in the year 2004-05 and for the year 2005-06 the ratio increased to
0.102 and then in 2006-07 and 2007-08 the ratio decreased to 0.016 and
0.010 respectively.
The absolute liquidity ratio is below the standard of 0.5:1. It shows that
the liquidity position of the concern is not good. Hence adequate cash balance
need to be maintained by the company.
Babasabpatilfreepptmba.com 74
Working Capital Turnover Ratio
Concept: This ratio indicates how efficiently the working capital of the firm is
being utilized.
Sales / Income
Working Capital Turnover Ratio
= Net working Capital
Interpretation:
The debtors conversion period was 128 days in the year 2003-04 and
over the years it is improving by reducing debtors conversion period days it
has significantly reduced from 128 days in the year 2003-04 to just 62 days in
the current year 2007-08.
The standard period of credit allowed is 30 days, if it is less than the
standard it indicates the credit collection is efficient and if it is more, it
indicates that its credit collection is inefficient. But in the case of DIPL, even
though the debtors conversion period is falling short of the standard period.
The company has shown that it is making all the efforts to speed up the
collection period.
Babasabpatilfreepptmba.com 77
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Babasabpatilfreepptmba.com 78
Interpretation:
The creditors turnover ratio was 3.85 times in the year 2003-04 and then
decreased to 2.82 times in the year 2004-05. In the year 2005-06 it increased
to 4.99 times. Subsequently in the current financial year 2007-08 it has
increased to 7.26 times.
Generally lower the ratio better is the liquidity position of the firm and
vice versa. But lower ratio also implies lesser discount facilities availed or
higher prices paid for the goods purchased on credit. The creditors turnover
ratio is important tool of analysis as a firm can reduce its requirement of
current assets by relying on suppliers credit.
From the above table it can be known that that the creditors turnover
ratio in the current financial year 2007-08 is increased considerably over the
previous year and hence the company’s liquidity position is not good in current
years.
365Days
Average Collection Period
= Creditors Turnover Ratio
Table 14: Average Collection Period
Year Creditors Turnover Conversion Period
Ratio
2003-04 3.85 times 95 Days
2004-05 2.82 times 129 Days
2005-06 4.99 times 73 Days
2006-07 4.64 times 79 Days
2007-08 7.26 times 50 Days
Interpretation:
Generally higher the credit period enjoyed by the company better is their
liquidity status. But the credit period has decreased in the current financial
year 2007-08 to 50 days which shows that there is a prompt repayment to
creditors
Net Sales
Current Asset Ratio =
Average Current Assets
Where, Average Current Assets = opening + closing
Interpretation:
The current asset ratio for the year 2003-04 was 4.55 and in 2004-05 it
slightly decreased to 4.30 and in the year 2005-06 it has increased to 4.76.
and then decreased to 3.96 in the year 2006-07. In the current year 2007-08
the ratio is slightly increased to 4.14.
The current asset ratio shows the relationship between or
elasticity of current assets to sales and it depicts how efficiently current assets
are employed in an organization to boost the sales.
ANALYSIS OF WORKING CAPITAL MANAGEMENT AT DIVGI INDUSTRIES
PVT. LTD.
Findings:
1. View of financial position: The Company was incorporated in the year
2000, its actual commercial work started in the year 2003 April 1st.The
Company had not started any business, so there is no question of profit from
the year 2000 to 2003. But however as a first step towards the commencement
of commercial activity the company has taken over the business of timing gear
blanker on April 2003.
2. In 2003-04 the Company started commercial activity by acquiring the
building, plant & machinery from Divgi Metal Ware Pvt. Ltd., on an annual lease
of Rs.9,00,000/- plus taxes of Rs.51,750/-. Using these leased assets the
company carried out job work for Divgi Warner Pvt. Ltd. After expenses the
company made a modest profit of Rs.3,745/- before depreciation.
3. The debtors component in the composition of current assets is the
highest. It was 87.77% in the year 2003-04, 79.38% in 2004-05, 73.63% in
2005-06, 70.87% in 2006-07 and 69.43% for the year 2007-08. It may be noted
that debtors components in current assets is decreasing over the years.
4. The cash and bank component for the year 2003-04 was 2.19%.it was
1.71% in 2004-05, 7.11% in 2005-06, 1.16% in 2006-07, 0.27% in 2007-08. The
loans and advances component was 10.04% in the year 2003-04, 18.91% in
2004-05, 19.26% 2005-06, 27.97% in 2006-07, 30.30% in 2007-08. The
debtors component in the composition of current assets decrease the loans and
advance component is on an increase.
5. In the years 2003-04 and 2004-05, the company had a negative working
capital of Rs.1,35,169.09 and Rs.1,95,076.75 respectively which is not a
favorable position to the company. Then in the year 2005-06, 2006-07 and
2007-08 the Net Working Capital has improved drastically to Rs.9,78,370.64
,.Rs9,86,858.40, and Rs 35,02,104.84 respectively.
1. The Debtors component is the highest among the five years and it
amounted to nearly 76% of the total current assets. But the percentage has
decreased over the year which is a good sign of improvement. The second
highest element is the loans and advances component which has increased
over the years because of the expansion programmes undertaken by the
company. In the initial years the company had not maintained a considerable
amount of cash and bank balances, but over the years the company is
maintaining adequate cash so as to meet its immediate cash requirements.
Babasabpatilfreepptmba.com 83
Conclusion:
www.divgi-
warner.com
www.google.com