You are on page 1of 18

FINANCIAL STATEMENT

ANALYSIS

OF

PANTALOON RETAIL INDIA


LIMITED
FROM 2005-2009

Submitted to: Pf. Dr. P.R. Wilson


SMS CUSAT

Submitted by: Sandeep Varghese


Roll no : 38
MBA (FT) 2nd sem.
SMS CUSAT.
Introduction
Pantaloon Retail (India) Limited, is India’s leading retailer that operates multiple
retail formats in both the value and lifestyle segment of the Indian consumer market. It
was launched in 1987 and is part of the Future Group. Headquartered in Mumbai
(Bombay), the company operates over 16 million square feet of retail space, has over
1000 stores across 73 cities in India and employs over 30,000 people.

The company’s leading formats include Pantaloons, a chain of fashion outlets, Big
Bazaar, a uniquely Indian hypermarket chain, Food Bazaar, a supermarket chain, blends
the look, touch and feel of Indian bazaars with aspects of modern retail like choice,
convenience and quality and Central, a chain of seamless destination malls. Some of its
other formats include Brand Factory, Blue Sky, aLL, Top 10 and Star and Sitara.

Different categories

Wellness/ Beauty
Leisure/ Entertainment
General Merchandise
Home/ Electronics
Telecom/ IT
Fashion
Books/ Music
Food
e-tailing

STANDALONE AUDITED FINANCIAL RESULTS FOR


YEAR ENDED 30TH JUNE, 2009 (Rs. In crores)

Particulars Year ended Year ended Growth


30th June 2009 30th June 2008
Net Sales/Income
from Operations 6,341.70 5048.91 25.6%
Profit from Operations before
other Income and Interest 528.39 377.13 29.6%
Profit Before Tax 216.23 195.62 10.5%
Net Profit 140.58 125.97 11.6%
Paid up equity share capital
(Face value of Rs.2 per share) 38.06 31.86 19.5%
Reserves excluding
Revaluation Reserves 2,211.47 1,751.50 26.3%
BASIC EPS & DILUTED EPS :
a) Equity Shares 7.94 7.54
b) Class B Shares (Series 1) 8.04
Management Discussion and Analysis

The scope and potential of the Indian economy in general, and the domestic
consumption sector in particular is characterized by some irreversible trends. These
include a young demographic profile, increasing consumer aspirations, growing middle
class in urban areas and the growth in the rural economy. However, the last twelve
months were also characterized with an unprecedented economic turmoil that tested
managerial, strategic and leadership skills across organizations. The organization rose up
to the challenge by taking significant steps to secure, preserve and enhance its economic
value creation.

Operational Overview

The two key strategic objectives that the Company has pursued are gaining a
leadership position in key geographies and in key categories of consumption. The top
eight cities–Mumbai, Delhi, Bangalore, Kolkata, Hyderabad, Chennai, Pune and
Ahmedabad- is where the largest share of addressable consumption markets resides.
Now, almost 60% of the Company’s stores are located in these key eight cities and 25%
are in the fast growing tier II cities and the balance in the tier III and smaller towns. The
Company intends to continue building its dominance within the bigger cities for which its
roadmap is clear.

The Company has identified four categories that it will focus on and these
categories capture more than 70% of the consumers’ wallet. These categories are –
fashion, food, general merchandise and home, which includes consumer electronics and
furniture.

Customer and Marketing Overview

The focus for the Company is as much on acquiring new customers as it is on


gaining a larger share of the consumption spends from existing customers. The Company
has already introduced a group-wide loyalty program, Future Privileges, which works
towards encouraging customers to spend across multiple formats of the Company for all
their needs. The program is designed in a manner such that every member of the program
spends atleast Rs 1,00,000 in various product category only within the Company’s retail
formats. In addition, the existing loyalty programs were further strengthened, with the
flagship program, Pantaloons Green Card contributing more than a 50% of the revenues
from the Pantaloons chain.
In view of the existing economic environment, the loyalty program initiatives
helped conserve advertisement costs without impacting sales. These initiatives were
complimented with an unprecedented number of events and festivals held within stores to
keep the excitement alive within the store and fight the falling consumer sentiment in the
economy.
Human Resource Initiatives

At Pantaloon Retail, the management believes that its sustainable competitive


advantage lies in the talent that it nurtures and the leadership pipeline that it has built to
manage its multiple business. The Company places a huge emphasis on fostering a
culture of innovation and enterprise that allows people within the Company to realise
human beings' infinite potential. The Company is bound together by a set of values that
are inspired from the Indian way of life, the Indian spirit of ingenuity, enterprise and
respect for Indian cultural ethos and community. These have built a unique work
environment within the Company that brings together talent from multiple backgrounds
and skills sets to work together and feel a sense of belonging to the team. This success of
this can be judged from the low level of attrition that the Company 28 Pantaloon Retail
(India) Limited. has been able to maintain and the stability in its senior and middle
management teams.

Business Outlook

The current year marked a significant milestone for the Company when it opened
its 100th Big Bazaar store within a record time of seven years. As on June 30, the
Company operated 116 Big Bazaars, 148 Food Bazaars, 45 Pantaloons and 9 Centrals,
that covered 9.7 million square feet of retail space and attracted footfalls of 185 million
customers. This data is only of Pantaloon Retail (India) Limited and does not include that
of its subsidiaries.

Risks and Threats

The business risk from competition has temporarily reduced in last one year due
to exit of some of the players and change of strategy of other players in the organised
retail business. However, with revival of the economy it would surely attract new players,
who would enter the business in more planned manner and better financial resources. The
Company being present across various categories and capturing various segments of
customers, would be able to meet competition without much problem.

The recent downturn gave opportunity to the Company to concentrate on


reduction of its various costs, which your Company encashed and reduced costs in
various heads including on real estate, people cost, administration, inventory
management, logistics etc. This would help the Company to have more commanding
position and provide products and services at much better rate to the customers and have
better realizations due to increased consumption at its various formats.
Financial Ratios Analysis

Financial analysis is the process of identifying the financial strengths and


weakness of the firm by properly establishing relationships between the items of the
balance sheet and profit & loss account. Financial analysis can be undertaken by
management of the firm, or by the parties outside the firm, viz. owners, creditors,
investors and others.

Ratio analysis is a powerful tool for financial analysis. A ratio is defined as “the
indicated quotient of two or more mathematical expressions” or as “the relationship
between two or more things”. In financial analysis, a ratio is used as a benchmark for
evaluating the financial position and performance of the firm. The relationship between
two accounting figures, expressed mathematically, is known as a financial ratio. Ratios
help to summarize large quantities of financial data and make qualitative judgment about
the firm’s financial position.

Liquidity ratios

They measure the ability if the firm to meet its current obligations.

1. Current Ratio

It is the measure of the firm’s short term solvency. As a conventional rule, a current ratio
of 2:1 or more is considered satisfactory. It represents a margin of safety for creditors.

Current ratio = Current Assets


Current liabilities

Year Current Ratio

2005 2.79

2006 3.44

2007 4.86

2008 4.10

2009 3.60

The current ratio of Pantaloon Retail India Limited is considered highly satisfactory since
the ratios are more than 2 every year. It signifies the company is more than sufficiently
liquid.
2. Quick Ratio

It establishes a relationship between quick or liquid assets and current liabilities. Quick
ratio of 1:1 is generally considered satisfactory.

Quick ratio = Current Assets – Inventories


Current Liabilities

Year Quick Ratio

2005 0.88

2006 1.37

2007 2.40

2008 1.87

2009 1.64

Thus for Pantaloon Retail India Limited, since the quick ratios maintain above 1, they can
easily pay off its current liabilities even if the inventories are not sold.

3. Cash Ratio

The cash ratio is an indicator of a company's liquidity that further refines both the current
ratio and the quick ratio by measuring the amount of cash, cash equivalents or invested
funds there are in current assets to cover current liabilities.

Cash Ratio = Cash + Marketable Securities


Current Liabilities

Year Cash Ratio

2005 0.42

2006 0.80

2007 1.21

2008 1.14

2009 1.19

4. Net Working Capital Ratio


The difference between current assets and current liabilities excluding short-term bank
borrowing is called net working capital (NWC) or net current assets (NCA). A declining
working capital ratio over a longer time period could be a red flag that warrants further
analysis. It measures the firm’s potential reservoir of funds.

Net Working Capital Ratio = Net Working Capital (NWC)


Net Assets (NA)

Working Capital or Net Current Assets = Current Assets – Current Liabilities


Net Assets = Total Assets – Total Liabilities

Year NWC

2005 0.49

2006 0.52

2007 0.56

2008 0.48

2009 0.45

Leverage Ratios

Leverage is the degree to which an investor or business is utilizing borrowed


money. Companies that are highly leveraged may be at risk of bankruptcy if they are
unable to make payments on their debt; they may also be unable to find new lenders in
the future. Leverage is not always bad, however; it can increase the shareholders' return
on their investment and often there are tax advantages associated with borrowing. also
called financial leverage.

Leverage ratio is any ratio used to calculate the financial leverage of a company to get
an idea of the company's methods of financing or to measure its ability to meet financial
obligations. It is a ratio used to measure a company's mix of operating costs, giving an
idea of how changes in output will affect operating income.

1. Debt ratio

A ratio that indicates what proportion of debt a company has relative to its assets. It is the
measure that gives an idea to the leverage of the company along with the potential risks
the company faces in terms of its debt-load.

Debt Ratio = Total Debt (TD)


Net Assets (NA)

Year Debt Ratio

2005 0.56

2006 0.53

2007 0.54

2008 0.54

2009 0.55

The debt ratio of the year 2009 indicates that, for that very year, 55% of the firm’s net
assets are financed by lenders and the remaining 45% by the owners.

2. Debt - Equity Ratio

A measure of a company's financial leverage calculated by dividing its total liabilities by


stockholders' equity. It indicates what proportion of equity and debt the company is using
to finance its assets.

Debt-Equity ratio = Total Debt (TD) = Total Liabilities


Net Worth (NW) Shareholder’s Equity

Year Debt-Equity Ratio

2005 1.29

2006 1.14

2007 1.19

2008 1.18

2009 1.25

3. Coverage Ratio

A calculation of a company's ability to meet its interest payments on outstanding debt. It


checks the firm’s debt servicing capacity. Also called Interest coverage ratio, it is equal to
earnings before interest and taxes for a time period, often one year, divided by interest
expenses for the same time period. The lower the interest coverage ratio, the larger the
debt burden is on the company.

Interest Coverage = Earnings before Interest & Tax (EBIT)


Interest
Year Interest Coverage

2005 1.26

2006 2.13

2007 2.30

2008 2.13

2009 1.79

4. Activity Ratio

Accounting ratios that measure a firm's ability to convert different accounts within their
balance sheets into cash or sales i.e. to evaluate the efficiency with which the firm
manages and utilizes its assets.

a) Total Asset Turnover

The amount of sales generated for every rupee’s worth of assets.

Total Asset Turnover = Sales (Revenue)


Total Assets

Year Asset Turnover

2005 2.02

2006 1.61

2007 1.32

2008 1.22

2009 1.21

b) Fixed Asset Turnover

The fixed-asset turnover ratio measures a company's ability to generate net sales from
fixed-asset investments - specifically property, plant and equipment (PP&E) - net of
depreciation. A higher fixed-asset turnover ratio shows that the company has been more
effective in using the investment in fixed assets to generate revenues.
Fixed Asset Turnover = Sales
Net Fixed Assets

Year Fixed Asset Turnover

2005 4.90

2006 6.05

2007 4.70

2008 4.21

2009 4.04

Pantaloon Retail India Limited required investments of 4.90, 6.05, 4.70, 4.21 & 4.04 in
fixed assets for each of the years from 2005-09 respectively to generate a sale of 1Rs.

c) Current Asset Turnover

Current Assets Turnover ratio, shows the productivity of the company's current assets.

Current Asset Turnover = Sales


Current Assets

Year Current Asset Turnover


2005 2.68
2006 2.21
2007 1.85
2008 1.92
2009 1.93

Pantaloon Retail India Limited required investments of 2.68, 2.21, 1.85, 1.92 & 1.93 in
current assets for each of the years from 2005-09 respectively to generate a sale of 1Rs.

Profitability Ratio

A class of financial metrics that are used to assess a business's ability to generate earnings
as compared to its expenses and other relevant costs incurred during a specific period of
time. For most of these ratios, having a higher value relative to a competitor's ratio or the
same ratio from a previous period is indicative that the company is doing well.

1. Gross Profit Margin

A financial metric used to assess a firm's financial health by revealing the proportion of
money left over from revenues after accounting for the cost of goods sold. Gross profit
margin serves as the source for paying additional expenses and future savings.

Gross Profit Margin = Gross Profit = Sales – Cost of Goods Sold


Sales Sales

Year Gross Profit Margin %

2005 35

2006 33

2007 32

2008 30

2009 30

2. Net Profit Margin

This number is an indication of how effective a company is at cost control. The higher
the net profit margin is, the more effective the company is at converting revenue into
actual profit.

Net Profit Margin = Net Profit (after tax)


Sales

Year Net Profit Margin %

2005 4

2006 4

2007 4

2008 2

2009 2
3. Return On Investment

A performance measure used to evaluate the efficiency of an investment or to compare


the efficiency of a number of different investments. To calculate ROI, the benefit (return)
of an investment is divided by the cost of the investment; the result is expressed as a
percentage or a ratio.

Return on investment is a very popular metric because of its versatility and simplicity.
That is, if an investment does not have a positive ROI, or if there are other opportunities
with a higher ROI, then the investment should be not be undertaken.

Return On Investment = Earnings Before Interest & Tax (EBIT)


Total Assets

Year Return On Investment%

2005 23.98

2006 17.44

2007 16.57

2008 10.59

2009 9.52

4. Dividend Per Share

The sum of declared dividends for every ordinary share issued. Dividend per share (DPS)
is the total dividends paid out over an entire year (including interim dividends but not
including special dividends) divided by the number of outstanding ordinary shares issued.

Dividend Per Share = Earnings Paid To Shareholders


No of Ordinary Shares Outstanding

5. Dividend Payout Ratio

The percentage of earnings paid to shareholders in dividends. The payout ratio provides
an idea of how well earnings support the dividend payments. More mature companies
tend to have a higher payout ratio.

Dividend Payout Ratio = Dividends per Share (DPS)


Earnings per Share (EPS)
Working Capital

A measure of both a company's efficiency and its short-term financial health. The
working capital ratio is calculated as:
Working Capital = Current Assets – Current Liabilities

Positive working capital means that the company is able to pay off its short-term
liabilities. Negative working capital means that a company currently is unable to meet its
short-term liabilities with its current assets (cash, accounts receivable and inventory).

Also known as "net working capital", or the "working capital ratio".

If a company's current assets do not exceed its current liabilities, then it may run into
trouble paying back creditors in the short term. The worst-case scenario is bankruptcy. A
declining working capital ratio over a longer time period could also be a red flag that
warrants further analysis. For example, it could be that the company's sales volumes are
decreasing and, as a result, its accounts receivables number continues to get smaller and
smaller.

Working capital also gives investors an idea of the company's underlying operational
efficiency. Money that is tied up in inventory or money that customers still owe to the
company cannot be used to pay off any of the company's obligations. So, if a company is
not operating in the most efficient manner (slow collection), it will show up as an
increase in the working capital. This can be seen by comparing the working capital from
one period to another; slow collection may signal an underlying problem in the
company's operations.

Working Capital (Rs


Year in Crores)

2005 259.05

2006 620.09

2007 1389.86

2008 1990.91

2009 2370.89

EBIT

An indicator of a company's profitability, calculated as revenue minus expenses,


excluding tax and interest. EBIT is also referred to as "operating earnings", "operating
profit" and "operating income”. Also known as Profit Before Interest & Taxes (PBIT),
and equals Net Income with interest and taxes added back to it.

In other words, EBIT is all profits before taking into account interest payments and
income taxes. An important factor contributing to the widespread use of EBIT is the way
in which it nulls the effects of the different capital structures and tax rates used by
different companies.

EBIT = Revenue – Operating Expenses

Year EBIT (Rs in Crores)

2005 93.91

2006 149.64

2007 307.63

2008 464.28

2009 674.50

The constant rise indicates proper working capital management and efficient production
system enabled with minimum of expenditure.

Break Even Analysis

The break-even point for a product is the point where total revenue received
equals the total costs associated with the sale of the product. A break-even point is
typically calculated in order for businesses to determine if it would be profitable to sell a
proposed product, as opposed to attempting to modify an existing product instead so it
can be made lucrative.

Break even analysis can also be used to analyze the potential profitability of an
expenditure in a sales-based business.

BEP (units) = Total Fixed Cost


Selling Price – Variable Cost/unit

BEP (rupees) = Total Fixed Cost


P/V Ratio
P/V Ratio = Contribution
Sales

Contribution = Sales – Variable Cost = Fixed Cost + Profit


*Note*
• Cost of Goods Consumed & Sold and Personnel cost are assumed to be variable.
• Manufacturing & other expenses, Finance Charges and Depreciation are assumed
to be fixed.

Year Fixed Cost Variable Cost

2005 250.73 750.78

2006 423.38 1355.93

2007 732.49 2410.38

2008 1070.41 3786.54

2009 1427.34 4679.56

BEP (Rs in
Year P/V Ratio Crores)

2005 0.3269 766.7638

2006 0.305139 1386.253


2007 0.318912 2295.302
2008 0.30626 3493.765
2009 0.3191 4470.656

Accounting Rate of Return – ARR


Accounting rate of return or ARR is a financial ratio used in capital budgeting. The ratio
does not take into account the concept of time value of money. ARR calculates the return,
generated from net income of the proposed capital investment. The ARR is a percentage
return.

If the ARR is equal to or greater than the required rate of return, the project is
acceptable. If it is less than the desired rate, it should be rejected. When comparing
investments, the higher the ARR, the more attractive the investment.

ARR = Average Income


Average Investment

Year ARR %

2005 33.08

2006 13.31

2007 13.2

2008 8.62

2009 6.65

EPS

The portion of a company's profit allocated to each outstanding share of common stock.
Earnings per share serves as an indicator of a company's profitability.

When calculating, it is more accurate to use a weighted average number of shares


outstanding over the reporting term, because the number of shares outstanding can
change over time. However, data sources sometimes simplify the calculation by using the
number of shares outstanding at the end of the period.

Earnings per share is generally considered to be the single most important variable in
determining a share's price. It is also a major component used to calculate the price-to-
earnings valuation ratio.

Year Earnings per share

2005 3.31

2006 5.06
2007 8.71

2008 7.54

2009 7.94

Net Present Value

NPV method is a classic economic method of evaluating the investment proposals.

Present Value Factor Net Present Cumulative Net


Year Profit (Rs in Cr) at 10% Value Present Value

2005 93.91 0.909 85.36 85.36


2006 149.64 0.826 123.04 208.4
2007 307.63 0.751 230.55 438.9
2008 464.28 0.683 316.91 755.8
2009 674.50 0.621 420.55 1176.4

Initial investment i.e. in 2005 was Rs. 520 Cr. Therefore the payback of the entire
investment happened during the year 2007-08.

Hence the payback period 3.1years.

Capital Surplus

Capital Surplus
Year (Rs in Cr)
2005 196.53

2006 500.02

2007 1,062.82

2008 1,751.50

2009 2,211.48

The data indicates that the capital surplus of Pantaloon Retail India Limited has increased
throughout the last five years. This shows the firm is running profitably. So positive signs
suggests the potential of the firm for more investment and expansion plans.

Conclusion
As the above data shows there was an increase in the earnings per share for the
last 5 years for Pantaloon Retail India Limited. The only exceptional case was during the
year 2007-2008. But immediately the next year, the firm bounced back with increase
again. This data is sufficient to prove the success of the company and a profitable one too
with the capital surplus and revenue profit seemed to be increasing year after year.

You might also like