Rana Sugars Pvt. Ltd. - a Study on Capital Structure and Cost of Capital of Companies
Essay by Akash Lohi • January 11, 2019 • Case Study • 6,618 Words (27 Pages) • 911 Views
Essay Preview: Rana Sugars Pvt. Ltd. - a Study on Capital Structure and Cost of Capital of Companies
INSTITUTE OF MANAGEMENT, NIRMA UNIVERSITY
FINANCIAL MANAGEMENT – II (MBA-FT – YEAR-I, TERM-III)
GROUP ASSIGNMENT
A Study on Capital Structure and Cost of Capital of Companies
SUBMITTED TO:
PROF. AMOLA BHATT
SUBMITTED BY:
SECTION: __C__ GROUP NO.: __15_
Roll No. | Name | Signature |
161358 | Shubham Ghotankar | |
161337 | Parag Jyoti Borah | |
161339 | Rachit Kulshreshtha | |
161334 | Nehal Parwal |
DATE OF SUBMISSION: 15th Feb, 2017
INDEX
Acknowledgement
Industry Information
Companies Information
Capital Breakup
Financial Statements
Promoters Stake
Cost of Equity
Notes to Accounts
Comparative Analysis (Intra firm)
Inter-firm Analysis
Interpretations and Suggestions
References
ACKNOWLEDGEMENT
We wish to say thanks to Professor Amola Bhatt for giving us such a wonderful opportunity to work on this assignment. We got to know the various financial issues facing the Sugar industry. We went through various internet sites and accessed Ace Equity database. Our learning and knowledge about the industry have been strengthened. We also did inter firm and intra firm analysis, which revealed to us various facts which have been hidden from us. We got to know how to practically apply the theories which have been taught to us in Financial Management 2 subject.
Indian Sugar Industry
Sugar, the second-largest agro-based industry in India, is a sector of immense importance to the Indian economy. ISI impacts livelihoods of about 50 million farmers and their families and provides direct employment to over 5 lakh skilled and semi-skilled persons in sugar mills and related industries. It covers 5 million hectares of land. For past two sugar seasons (SS; refers to the period October 1 to September 30) ended SS2015-16, the ISI has been witnessing a challenging phase marked by extreme volatility in sugar prices and lopsided margins for the sugar mill owners.
The sugar prices started declining from August 2014 on account of surplus sugar stock both in domestic and global markets. Sugar production exceeded the sugar consumption levels for past five consecutive SS from SS2010-11 to SS2014-15. Wholesale price of sugar slumped from Rs.33.76/kg in August 2014 to a low of Rs.26.40/kg in August 2015 and remained below Rs.30/kg for almost half of production period in the SS2015-16. The situation at present, however, seems totally reversed where the major cause of concern for the government is surging sugar price. The sugar price started picking up from September 2015 and since then it has been on a continuous uptrend. In August 2016, sugar price prevailed at Rs.37.86/kg in wholesale market and crossed the price level of Rs.40/kg in the retail market.
The production and consumption pattern of sugar in India is shown below. (Source: Indian Sugar Mills Association)
[pic 1]
COMPANY-1
161358
Rana Sugars Pvt. Ltd.
Introduction:
Rana Group of Companies made a humble begnning in mid 80’s when Rana Gurjeet Singh, group’s Managing Director , set-up Agro Boards Limited a Kraft Paper unit in Punjab Sucess of this maiden venture was duly recognised by apex state owned industial promotion corporations and this led venturs of Rana Group with different state owned corporations.
Rana Sugars Ltd. was founded in 1992 by collaboration with Punjab AgroCorporation. In year 2002 RSL has setup a Demonstration Co-generation Project to produce extra power from the Bagasse (by-product of sugar) and export it to Punjab State Electricity Board.
Capital Structure:
RANA SUGARS | |||||
| 16-Mar | 15-Mar | 14-Mar | 13-Mar | 12-Mar |
Total Shareholders’ Funds | 199.28 | 182.55 | 237.52 | 261.46 | 256.06 |
|
|
|
|
|
|
Long Term Borrowings | 250.5 | 239.05 | 240.27 | 238.45 | 229.29 |
Other Long Term Liabilities | 0 | 0.00 | 0.00 | 0 | 0 |
Short Term Borrowings | 514.66 | 502.67 | 510.72 | 406.72 | 376.22 |
Other Short Term Liabilities | 0.92 | 0.86 | 1.51 | 0.64 | 0.37 |
TOTAL DEBT | 766.08 | 742.58 | 752.50 | 645.81 | 605.88 |
|
|
|
|
|
|
TOTAL CAPITAL STRUCTURE | 965.36 | 925.13 | 990.02 | 907.27 | 861.94 |
Balance Sheet (Rana Sugars Ltd.):
Balance Sheet of Rana Sugars | ------------------- in Rs. Cr. ------------------- | |||||
| Mar 16 | 15-Mar | 14-Mar | 13-Mar | 12-Mar | |
[pic 2]
|
|
|
|
|
| |
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | |
[pic 3]
|
|
|
|
|
| |
EQUITIES AND LIABILITIES |
|
|
|
| ||
SHAREHOLDER'S FUNDS |
|
|
|
| ||
Equity Share Capital | 153.54 | 153.54 | 153.54 | 153.54 | 153.54 | |
Preference Share Capital | 41.09 | 41.09 | 41.09 | 41.09 | 41.09 | |
Total Share Capital | 194.63 | 194.63 | 194.63 | 194.63 | 194.63 | |
Reserves and Surplus | 4.64 | -12.09 | 42.89 | 66.83 | 61.42 | |
Total Reserves and Surplus | 4.64 | -12.09 | 42.89 | 66.83 | 61.42 | |
Total Shareholders Funds | 199.28 | 182.55 | 237.52 | 261.46 | 256.06 | |
NON-CURRENT LIABILITIES |
|
|
|
| ||
Long Term Borrowings | 250.5 | 239.05 | 240.27 | 238.45 | 229.29 | |
Long Term Provisions | 5.42 | 5.33 | 4.91 | 2.59 | 1.53 | |
Total Non-Current Liabilities | 255.92 | 244.39 | 245.18 | 241.05 | 230.83 | |
CURRENT LIABILITIES |
|
|
|
| ||
Short Term Borrowings | 514.66 | 502.67 | 510.72 | 406.72 | 376.22 | |
Trade Payables | 262.4 | 207.18 | 185.87 | 190.36 | 156.57 | |
Other Current Liabilities | 206.72 | 171.99 | 155.37 | 148.86 | 167.04 | |
Short Term Provisions | 0.92 | 0.86 | 1.51 | 0.64 | 0.37 | |
Total Current Liabilities | 984.7 | 882.71 | 853.48 | 746.58 | 700.19 | |
Total Capital And Liabilities | 1,439.90 | 1,309.64 | 1,336.18 | 1,249.09 | 1,187.08 | |
ASSETS |
|
|
|
| ||
NON-CURRENT ASSETS |
|
|
|
| ||
Tangible Assets | 446.89 | 439.49 | 452.83 | 454.08 | 479.28 | |
Capital Work-In-Progress | 28.71 | 34.39 | 32.46 | 39.56 | 24.51 | |
Fixed Assets | 475.6 | 473.88 | 485.29 | 493.63 | 503.79 | |
Deferred Tax Assets [Net] | 32.22 | 32.19 | 5.59 | 0 | 0 | |
Long Term Loans And Advances | 2.96 | 5.05 | 8.63 | 12.4 | 11.41 | |
Total Non-Current Assets | 510.78 | 511.11 | 499.51 | 506.03 | 515.19 | |
CURRENT ASSETS |
|
|
|
| ||
Current Investments | 0 | 0.09 | 0.09 | 0.09 | 0.09 | |
Inventories | 645.27 | 586.78 | 638.65 | 546.07 | 517.07 | |
Trade Receivables | 74.02 | 57.46 | 59.45 | 57.53 | 45.39 | |
Cash And Cash Equivalents | 28.48 | 13.99 | 32.75 | 20.03 | 22.12 | |
Short Term Loans And Advances | 181.16 | 136.64 | 105.67 | 119.15 | 85.84 | |
OtherCurrentAssets | 0.19 | 3.57 | 0.06 | 0.2 | 1.37 | |
Total Current Assets | 929.12 | 798.53 | 836.67 | 743.06 | 671.88 | |
Total Assets | 1,439.90 | 1,309.64 | 1,336.18 | 1,249.09 | 1,187.08 | |
OTHER ADDITIONAL INFORMATION |
|
|
|
| ||
CONTINGENT LIABILITIES, COMMITMENTS |
|
|
|
| ||
Contingent Liabilities | 176.62 | 180.5 | 6.38 | 8.75 | 15.55 | |
CIF VALUE OF IMPORTS |
|
|
|
| ||
Raw Materials | 2.4 | 1.74 | 0 | 0 | 7.48 | |
Capital Goods | 6.37 | 5.31 | 3.06 | 1.73 | 0 | |
EXPENDITURE IN FOREIGN EXCHANGE |
|
|
|
| ||
Expenditure In Foreign Currency | 0.4 | 0.54 | 0.92 | 0.53 | 7.68 | |
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS |
|
|
|
| ||
Dividend Remittance In Foreign Currency | - | - | - | - | - | |
EARNINGS IN FOREIGN EXCHANGE |
|
|
|
| ||
FOB Value Of Goods | 0.7 | 0.1 | - | - | 13.49 | |
Other Earnings | 0.25 | 0.12 | - | - | - | |
BONUS DETAILS |
|
|
|
| ||
Bonus Equity Share Capital | - | - | - | - | - | |
NON-CURRENT INVESTMENTS |
|
|
|
| ||
Non-Current Investments Quoted Market Value | - | - | - | - | - | |
Non-Current Investments Unquoted Book Value | - | - | - | - | ||
CURRENT INVESTMENTS |
|
|
|
| ||
Current Investments Quoted Market Value | - | - | - | - | - | |
Current Investments Unquoted Book Value | - | - | - | - | - | |
[pic 4] | ||||||
Source : Dion Global Solutions Limited |
...
...