google.com, pub-5012522416583791, DIRECT, f08c47fec0942fa0 google.com, pub-5012522416583791, DIRECT, f08c47fec0942fa0 Colombo Stock Market Financial Research: Analyzing Financial Statements of Nestle Lanka Pvt google.com, pub-5012522416583791, DIRECT, f08c47fec0942fa0
google.com, pub-5012522416583791, DIRECT, f08c47fec0942fa0

Tuesday, January 9, 2024

Analyzing Financial Statements of Nestle Lanka Pvt

 

01.Introduction – Company profile:

      Nestle Lanka Pvt is the world’s largest food and beverage company. It was founded in 1906 as a trading company and commenced commercial production in 1984. Today, Nestlé Lanka is one of the leading food and beverage companies in Sri Lanka, providing direct employment to almost 1,200 people and positively impacting the livelihoods of over 23,000 distributors, suppliers, farmers, and their families. This is a major purchaser of agricultural raw materials, such as milk, coconuts, and wheat This company’s portfolio of products includes some of the most popular brands in Sri Lanka, such as Nestomalt, Milo, Milkmaid, Nespray, and Maggi. The company also produces a range of other food and beverage products, including infant food, breakfast cereals, confectionery, and culinary products. The company's Kurunegala factory is one of the largest food and beverage factories in Sri Lanka

     This is also a leading player in the Sri Lankan food and beverage industry. The company is committed to providing its consumers with high-quality, nutritious products, while also supporting the local economy and the communities in which it operates. It is committed to providing its consumers with high-quality, nutritious products. The company has a state-of-the-art production facility in Kurunegala, which manufactures over 90 percent of the products sold in Sri Lanka. Nestlé Lanka also sources its raw materials from local suppliers whenever possible, helping to support the Sri Lankan economy.  

       Overall, this company is a significant player in the Sri Lankan economy. The company's economic scale is evident in its revenue, exports, employment, and impact on the local economy. Its economic scale is significant. In 2021, the company's revenue was over Rs. 28 billion (approximately US$ 140 million). Nestlé Lanka is also a major exporter of food and beverage products, with exports accounting for over 20 percent of its revenue. The company's exports are mainly to neighboring countries in South Asia, but it also exports to markets in the Middle East and North America. Its economic scale has several positive benefits for Sri Lanka. The company provides jobs, generates tax revenue, and supports local businesses. Their exports also help to boost the country's economy. The company is also a major investor in Sri Lanka, having invested over Rs. 6.6 billion (approximately US$ 33 million) in the country over the past five years.

 

 

 

 

 

 

 

02.Financial Statement Analysis 

    This report analyzes Nestle Lanka Pvt's audited financial statements for the years 2018 through 2022 with the goal of giving its stakeholders a thorough examination of those financial accounts. For this required financial statements. Maily Statement of Profit or Loss and Statement of Financial Position.

 

Table 1:  Statement of Profit or Loss and Other Comprehensive Income (From 2017-2022)/ (All amounts in Sri Lanka Rupees thousands)

 

2022

2021

2020

2019

2018

2017

Revenue

73,707,077

45,420,119

37,866,215

36,355,084

37,336,943

37,601,472

Cost of Sales

-47,991,175

-30,751,323

-25,647,194

-23,852,382

-23,630,214

(24,525,485

Gross Profit

25,715,902

14,668,796

12,219,021

12,502,702

13,706,729

13,075,987

Other Operating Expenses

-831,237

-35,777

-56,654

-148,756

-134,510

-45,336

Marketing, Selling and Distribution Expenses

-8,066,605

-5,815,722

-5,129,361

-5,651,314

-6,055,642

-5,827,929

Administrative Expenses

-4,631,239

-2,554,050

-2,536,100

-2,613,761

-2,369,196

-2,314,740

Profit from Operating Activities

12,186,821

6,263,247

4,496,906

4,088,871

5,147,381

4,887,982

Finance Income

726,011

72,747

39,170

36,963

45,606

30,050

Finance Expenses

-5,043,282

-189,347

-272,155

-355,940

-251,530

-183,360

Net Finance Expenses

-4,317,271

-116,600

-116,600

-318,977

-205,924

-153,310

Profit Before Taxation

7,869,550

6,146,647

4,263,921

3,769,894

4,941,457

4,734,672

Income Tax Expense

-1,793,773

-817,497

-1,317,038

-1,203,911

-1,455,656

-1,098,831

Profit for the Year

6,075,777

5,329,150

2,946,883

2,565,983

3,485,801

3,635,841

Other Comprehensive Income - Net of Tax

 

 

 

-8,568

34,783

-5,954

Items that will not be Reclassified to Profit or Loss

 

 

 

 

 

 

Actuarial Gain/ (Loss) on Retirement Benefit Obligations

160,804

108,513

-81,007

 

 

 

Items that may be Subsequently Reclassified to Profit or Loss

 

 

 

 

 

 

Gain/ (Loss) on Cash Flow Hedges

 

1,054

-4,210

3,312

-189

 

 

160,804

109,567

-85,217

-5,256

34,594

 

Total Comprehensive Income - Net of Tax

6,236,581

5,438,717

2,861,666

2,560,727

3,520,395

3,629,887

 

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

 

 

Basic and Diluted, Profit for the year attributable to Ordinary Shareholders

113.09

99.19

54.85

47.76

64.88

67.67

 

 

 

 

 

 

Table 2.  Statement of Financial Position. (From 2017 – 2022) - (All amounts in Sri Lanka Rupees thousands)

2022

2021

2020

2019

2018

2017

Assets

 

 

 

 

 

 

Non-Current Assets

 

 

 

 

 

 

Property, Plant and Equipment

7,755,061

7850323

8,396,939

9,012,305

9,210,242

5,633,264

Capital Work-In-Progress

2,243,392

716060

523,837

377,235

673,117

455,619

Other Non-Current Assets

276,015

321761

349,027

366,115

353,884

320,493

Deferred Tax Assets

269,392

 

 

 

 

 

Total non -current assets

10,543,860

8888144

9,269,803

9,755,655

10,237,243

6,409,376

Current Assets

 

 

 

 

 

 

Inventories

12,711,455

6154678

4,947,795

3,486,130

2,987,844

3,935,497

Trade and Other Receivables

4,806,806

2187972

2,045,837

2,686,713

3,361,854

2,409,092

Amounts due from Related Parties

1,034,828

873080

440,332

434,476

854,134

247,957

Cash and Cash Equivalents

1,034,828

7011873

2,507,912

507,585

217,731

393,328

Total current assets

36,350,657

16227603

9,941,876

7,114,904

7,421,563

6,985,874

Total Assets

46,894,517

25115747

19,211,679

16,870,559

15,576,535

13,395,250

EQUITY AND LIABILITIES

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Stated Capital

537,255

537,255

 

537,255

537,255

537,255

Retained Earnings and Reserves

10,205,280

7,897,398

5,396,528

4,972,354

5,097,901

4,931,931

 

10,742,535

8,434,653

5,933,783

5,509,609

5,635,156

5,469,186

Non-Current Liabilities

 

 

 

 

 

 

Retirement Benefit Obligations

17,160

194,530

439,120

368,940

390,700

464,750

Deferred Tax Liabilities

 

724,596

1,036,119

997,439

1,000,725

802,306

Non-Current Provisions

895,750

1,023,596

524,089

421,434

289,459

 

Non-Current Financial Liabilities

14,192,312

5,417,887

84,460

1,984,029

2,007,954

35,088

 

15,105,222

7,360,609

2,083,788

3,771,842

3,688,838

1,495,708

Current Liabilities

 

 

 

 

 

 

Trade and Other Payables

9,379,848

6,417,646

6,225,296

4,951,225

4,634,844

4,368,214

Amounts due to Related Parties

6,177,210

1,988,465

1,893,087

805,046

1,312,575

899,085

Current Tax Payable

2,633,326

728,365

935,197

652,508

681,215

806,163

Dividends Payable

2,799,537

84,753

86,772

192,752

182,004

151,061

Current Financial Liabilities

56,839

101,256

2,053,756

987,577

1,524,174

399,397

 

21,046,760

9,320,485

11,194,108

7589108

8,334,812

6,623,920

Total Liabilities

36,151,982

16,681,094

13,277,896

11,360,950

12,023,650

7,926,064

Total Equity and Liabilities

46,894,517

25,115,747

19,211,679

16,870,559

15,576,535

13,395,250

 

03.Analysis Overview

     For the analysis is used financial statements of Nestle Lanka Plc. Below tools are used for the analysis.

01.Horizontal Analysis

·         Doller change

·         Percent change

02.Vertical Analysis

03.Trend Analysis

04.Ratio Analysis

A.    Liquidity and efficiency

·         Working Capital

·         Current Ratio

·         Acid Test Ratio

·         Accounts Receivable Turnover

·         Merchandise Turnover

·         Days’ Sales Uncollected

·         Days’ Sales in inventory

·         Total Assets Turnover

B.     Solvency

·         Debt Ratio

·         Equity Ratio

·         Times Interest Earned

C.     Profitability

·         Profit Margin

·         Gross Margin

·         Return on Total Assets

·         Return on Common Shareholders ‘Equity

·         Book value per Common share

·         Basic Earnings per share

D.    Market

·         Price-Earnings Ratio

·         Dividend Yield

 

01.Horizontal Analysis:

  Horizontal analysis refers to examining the trends in each individual financial statement variable over the previous five years. This explains how one thing differs from the others and points out where differences originate. Through this research, there will be a chance to evaluate and contrast Nestle Lanka PVT's financial standing from 2018 to 2022.

·         Dollar change:

  Dollar Change = Analysis period amount - Base Period Amount

 

Table 3.1 Doller change for financial position (All amounts in Sri Lanka Rupees thousands)

 

 

2022

2021

2020

2019

2018

Assets

 

 

 

 

 

Non-Current Assets

 

 

 

 

 

Property, Plant and Equipment

(95,262)

(546,616)

(615,366)

(197,937)

3,576,978

Capital Work-In-Progress

1,527,332

192,223

146,602

-295,882

217,498

Other Non-Current Assets

-45,746

-27,266

-17,088

12,231

33,391

Deferred Tax Assets

269,392

0

0

0

0

Total non-current Assets

1,655,716

-381,659

-485,852

-481,588

3,827,867

Current Assets

 

 

 

 

 

Inventories

6,556,777

1,206,883

1,461,665

498,286

-947,653

Trade and Other Receivables

2,618,834

142,135

-640,876

-675,141

952,762

Amounts due from Related Parties

161,748

432,748

5,856

-419,658

606,177

Cash and Cash Equivalents

-5,977,045

4,503,961

2,000,327

289,854

-175,597

Total current Assets

20,123,054

6,285,727

2,826,972

-306,659

435,689

Total Assets

21,778,770

5,904,068

2,341,120

1,294,024

2,181,285

EQUITY AND LIABILITIES

 

 

 

 

 

Equity

 

 

 

 

 

Stated Capital

0

0

0

0

0

Retained Earnings and Reserves

2,307,882

2,500,870

424,174

-125,547

165,970

 

2,307,882

2,500,870

424,174

-125,547

165,970

Non-Current Liabilities

 

 

 

 

 

Retirement Benefit Obligations

-177,370

-244,590

70,180

-21,760

-74,050

Deferred Tax Liabilities

-724,596

-311,523

38,680

-3,286

198,419

Non-Current Provisions

-127,846

499,507

102,655

131,975

289,459

Non-Current Financial Liabilities

8,774,425

5,333,427

-1,899,569

-23,925

1,972,866

Total non-current Liability

7,744,613

5,276,821

-1,688,054

83,004

2,193,130

Current Liabilities

 

 

 

 

 

Trade and Other Payables

2,962,202

192,350

1,274,071

316,381

266,630

Amounts due to Related Parties

4,188,745

95,378

1,088,041

-507,529

413,490

Current Tax Payable

1,904,961

-206,832

282,689

-28,707

-124,948

Dividends Payable

2,714,784

-2,019

-105,980

10,748

30,943

Current Financial Liabilities

-44,417

-1,952,500

1,066,179

-536,597

1,124,777

Total current Liabilities

11,726,275

-1,873,623

114,341,322

117,200,618

1,710,892

Total Liabilities

19,470,888

3,403,198

1,916,946

-662,700

4,097,586

Total Equity and Liabilities

21,778,770

5,904,068

2,341,120

1,294,024

2,181,285

                                                         

·         Percent Change:

Percent Change = (Doller Change / Base Period Amount) * 100%

Table 3.2: Percent change for financial position (All amounts in Sri Lanka Rupees thousands)

 

 

2022

2021

2020

2019

2018

Assets

 

 

 

 

 

Non-Current Assets

 

 

 

 

 

Property, Plant and Equipment

-1.21348

-6.50971

-6.82806

-2.1491

63.49743

Capital Work-In-Progress

213.2967

36.69519

38.86225

-43.957

47.73682

Other Non-Current Assets

-14.2174

-7.812

-4.66739

3.456217

10.41864

Deferred Tax Assets

0

 

 

 

 

Total non-current assets

18.62837

-4.11723

-4.98021

-4.70427

59.72293

Current Assets

 

 

 

 

 

Inventories

106.5332

24.39234

41.92801

16.67711

-24.0796

Trade and Other Receivables

119.6923

6.947523

-23.8535

-20.0824

39.54859

Amounts due from Related Parties

18.52614

98.27766

1.34783

-49.1326

244.4686

Cash and Cash Equivalents

-85.2418

179.5901

394.0871

133.1248

-44.6439

Total current Assets

124.0051

63.22476

39.7331

-4.132

6.236714

Total Assets

86.71361

30.73166

13.87696

8.307522

16.28402

EQUITY AND LIABILITIES

 

 

 

 

 

Equity

 

 

 

 

 

Stated Capital

0

0

0

0

0

Retained Earnings and Reserves

29.22332

46.3422

8.530648

-2.46272

3.365213

 

27.36191

42.1463

7.698804

-2.22792

3.034638

Non-Current Liabilities

 

 

 

 

 

Retirement Benefit Obligations

-91.1787

-55.7

19.02206

-5.56949

-15.9333

Deferred Tax Liabilities

-100

-30.0663

3.877931

-0.32836

24.73109

Non-Current Provisions

-12.4899

95.30958

24.3585

45.59368

0

Non-Current Financial Liabilities

161.9529

6314.737

-95.743

-1.19151

5622.623

Total non-current Liability

105.217

253.2321

-44.7541

2.250139

146.6282

Current Liabilities

 

 

 

 

 

Trade and Other Payables

46.15714

3.089813

25.73244

6.826141

6.103868

Amounts due to Related Parties

210.6522

5.038226

135.1526

-38.6667

45.99009

Current Tax Payable

261.5393

-22.1164

43.32345

-4.21409

-15.4991

Dividends Payable

3203.172

-2.32679

-54.9826

5.905365

20.48378

Current Financial Liabilities

-43.866

-95.0697

107.9591

-35.2058

281.6188

Total current Liabilities

125.8119

-16.7376

1506.65

1406.158

25.829

Total Liabilities

116.7243

25.63055

-1184.22

1129.383

51.69761

Total Equity and Liabilities

86.71361

30.73166

-1032.35

995.0588

31.82886

 

     Total asset rate is positive when looking at the years between 2018 and 2022, and it suggests that things are going relatively well. From the years between 2019 and 2022, total assets are also expanding quickly, which paints a picture of this organization's financial health. Additionally, it is significantly increasing its asset base when compared to 2021 and 2022. In 2022, current assets climbed by 124%. When compared to 2018, total assets will expand quickly in 2022, but in 2019, they will decline by around 8%. Nevertheless, the overall assets amount indicates that Nestle Lanka PLC has been successful over the years. Equity dropped sharply, going from 5.1% to -30.1%.  Liabilities overall have also changed. It only displays one negative value across time, which is 2020. The growth in the company's interest-bearing borrowings is mostly to blame for the increase in total liabilities.

 

02.Vertical Analysis

     A technique for analyzing financial statements that lists each line item as a percentage of a base figure inside the statement is called vertical analysis of financial statements. Users can use this to compare the relative quantities of various financial statement components and spot patterns over time. For investors and financial experts, this is a useful tool. It can be used to spot financial trends, evaluate various companies' performances, and come to wise investment judgments.

Common Size Percent = (Analysis Amount / Base Amount) * 100%

Table 4.1: Vertical Analysis of Statement of Comprehensive Financial position (All amounts in Sri Lanka Rupees thousands)

 

2022

2021

2020

2019

2018

Assets

Non-Current Assets

Property, Plant and Equipment

16.53724

31.25658

43.70747

53.42031

59.12895

Capital Work-In-Progress

4.783911

2.85104

2.726659

2.236055

4.321353

Other Non-Current Assets

0.588587

1.281113

1.816744

2.170141

2.271905

Deferred Tax Assets

0.574464

0

0

0

0

Total non-current assets

22.48421

35.38873

48.25087

57.82651

65.72221

Current Assets

Inventories

27.10648

24.50526

25.7541

20.66399

19.1817

Trade and Other Receivables

10.25025

8.711555

10.64892

15.92545

21.58281

Amounts due from Related Parties

2.206714

3.476225

2.292002

2.57535

5.483466

Cash and Cash Equivalents

2.206714

27.91823

13.0541

3.008703

1.397814

Total current assets

77.51579

64.61127

51.74913

42.17349

47.64579

Total Assets

100

100

100

100

100

EQUITY AND LIABILITIES

Equity

Stated Capital

1.145667

2.139116

2.796502

3.184571

3.44913

Retained Earnings and Reserves

21.7622

31.44401

28.08983

29.47356

32.72808

22.90787

33.58313

30.88633

32.65813

36.17721

Non-Current Liabilities

Retirement Benefit Obligations

0.036593

0.774534

2.285693

2.186887

2.50826

Deferred Tax Liabilities

0

2.885027

5.393173

5.912306

6.424567

Non-Current Provisions

1.910138

4.075515

2.727971

2.498044

1.858302

Non-Current Financial Liabilities

30.26433

21.57167

0.439628

11.7603

12.89089

Total non-current Liability

32.21106

29.30675

10.84646

22.35754

23.68202

Current Liabilities

Trade and Other Payables

20.00201

25.55228

32.40371

29.34832

29.7553

Amounts due to Related Parties

13.17256

7.917204

9.853834

4.771899

8.426617

Current Tax Payable

5.615424

2.900033

4.867857

3.867732

4.373341

Dividends Payable

5.96986

0.33745

0.451663

1.142535

1.16845

Current Financial Liabilities

0.121206

0.403157

10.69014

5.853849

9.785065

Total current Liabilities

44.88107

37.11012

58.2672

44.98433

53.50877

Total Liabilities

77.09213

66.41687

69.11367

67.34187

77.19079

Total Equity and Liabilities

100

100

100

100

100

 

Table 4.2: Vertical Analysis of Statement of Comprehensive Income statement (All amounts in Sri Lanka Rupees thousands)

 

 

2022

2021

2020

2019

2018

Revenue

100

100

100

100

100

Cost of Sales

-65.1107

-67.7042

-67.7311

-65.6095

-63.2891

Gross Profit

34.88933

32.29581

32.26893

34.39052

36.7109

Other Operating Expenses

-1.12776

-0.07877

-0.14962

-0.40918

-0.36026

Marketing, Selling and Distribution Expenses

-10.9441

-12.8043

-13.546

-15.5448

-16.2189

 

 

 

 

 

 

Administrative Expenses

-6.2833

-5.62317

-6.69753

-7.18953

-6.34545

Profit from Operating Activities

16.53413

13.78959

11.87577

11.24704

13.78629

Finance Income

0.984995

0.160165

0.103443

0.101672

0.122147

Finance Expenses

-6.84233

-0.41688

-0.71873

-0.97907

-0.67368

Net Finance Expenses

-5.85734

-0.25671

-0.30793

-0.87739

-0.55153

Profit Before Taxation

10.67679

13.53287

11.26049

10.36965

13.23477

Income Tax Expense

-2.43365

-1.79986

-3.47813

-3.31153

-3.8987

Profit for the Year

8.243139

11.73302

7.782354

7.058113

9.336064

Other Comprehensive Income - Net of Tax

0

0

0

-0.02357

0.09316

Items that will not be Reclassified to Profit or Loss

0

0

0

0

0

Actuarial Gain/ (Loss) on Retirement Benefit Obligations

0.218166

0.23891

-0.21393

0

0

Items that may be Subsequently Reclassified to Profit or Loss

0

0

0

0

0

Gain/ (Loss) on Cash Flow Hedges

0

0.002321

-0.01112

0.00911

-0.00051

 

0.218166

0.24123

-0.22505

-0.01446

0.092654

Total Comprehensive Income - Net of Tax

8.461306

11.97425

7.557307

7.043656

9.428718

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

 

Basic and Diluted, Profit for the year attributable to Ordinary Shareholders

0.000153

0.000218

0.000145

0.000131

0.000174

 

 

03.Trend Analysis:

     An approach for identifying and analyzing changes in a company's financial performance over time is trend analysis of financial statements. Comparing financial data from several timeframes, such as years, quarters, or months, is how it is done. This can be done for specific lines on the cash flow statement, balance sheet, and income statement, as well as for ratios derived from this information.

Table 5.1: Trend Analysis of Statement of Financial Position (All amounts in Sri Lanka Rupees thousands)

 

 

2022

2021

2020

2019

2018

Assets

 

 

 

 

 

Non-Current Assets

 

 

 

 

 

Property, Plant and Equipment

84.20040429

85.23471

91.1695806

97.850903

100

Capital Work-In-Progress

333.2841096

106.3797

77.8225776

56.043006

100

Other Non-Current Assets

77.99589696

90.92273

98.6275164

103.45622

100

Deferred Tax Assets

0

0

0

0

0

Total non-current assets

102.995113

86.82166

90.5497994

95.295726

100

Current Assets

 

 

 

 

 

Inventories

425.4390457

205.9906

165.597501

116.67711

100

Trade and Other Receivables

142.9808076

65.0823

60.8544273

79.917599

100

Amounts due from Related Parties

121.1552286

102.2182

51.553035

50.867428

100

Cash and Cash Equivalents

475.2782103

3220.429

1151.83966

233.12482

100

Total current assets

489.7978633

218.6548

133.959329

95.868

100

Total Assets

301.0587207

161.2409

123.337308

108.30752

100

EQUITY AND LIABILITIES

 

 

 

 

 

Equity

 

 

 

 

 

Stated Capital

100

100

100

100

100

Retained Earnings and Reserves

200.1859197

154.9147

105.857842

97.537281

100

 

190.6342078

149.6791

105.299356

97.772076

100

Non-Current Liabilities

 

 

 

 

 

Retirement Benefit Obligations

4.392116714

49.79012

112.393141

94.430509

100

Deferred Tax Liabilities

0

72.4071

103.536836

99.671638

100

Non-Current Provisions

309.456607

353.6238

181.058112

145.59368

100

Non-Current Financial Liabilities

706.804638

269.8213

4.20627166

98.808489

100

Total non-current Liability

409.4845586

199.5373

56.4890082

102.25014

100

Current Liabilities

 

 

 

 

 

Trade and Other Payables

202.376779

138.4652

134.315114

106.82614

100

Amounts due to Related Parties

470.617679

151.4934

144.226958

61.333333

100

Current Tax Payable

386.5631262

106.9215

137.283677

95.785912

100

Dividends Payable

1538.173337

46.56656

47.6758753

105.90536

100

Current Financial Liabilities

3.729167405

6.643336

134.745508

64.794243

100

Total current Liabilities

252.5163135

111.826

134.305465

91.05314

100

Total Liabilities

300.6739384

138.7357

110.431491

94.488363

100

Total Equity and Liabilities

301.0587207

161.2409

123.337308

108.30752

100

                     

                            Chart 01: Trend Analysis of Statement of Financial Position

 

 

 

 

 

 

Trend 5.2: Trend Analysis of Statement of Income Statement (All amounts in Sri Lanka Rupees thousands)

 

2022

2021

2020

2019

2018

Revenue

197.4105834

121.6493

101.417556

97.370275

100

Cost of Sales

203.0924265

130.1356

108.535598

100.94019

100

Gross Profit

187.6151633

107.0189

89.1461486

91.215796

100

Other Operating Expenses

617.9741283

26.59802

42.1188016

110.59103

100

Marketing, Selling and Distribution Expenses

133.2080892

96.03807

84.7038349

93.323119

100

 

 

 

 

 

 

Administrative Expenses

195.4772421

107.8024

107.044753

110.3227

100

Profit from Operating Activities

236.7577026

121.6783

87.362991

79.43595

100

Finance Income

1591.919923

159.5119

85.8878218

81.048546

100

Finance Expenses

2005.041943

75.2781

108.199817

141.50996

100

Net Finance Expenses

2096.536101

56.62283

56.6228317

154.90035

100

Profit Before Taxation

159.2556608

124.3894

86.2887403

76.291142

100

Income Tax Expense

123.2278093

56.16004

90.4772831

82.705735

100

Profit for the Year

174.3007418

152.8816

84.5396223

73.612435

100

Other Comprehensive Income - Net of Tax

0

0

0

-24.63272

100

Items that will not be Reclassified to Profit or Loss

0

0

0

0

0

Actuarial Gain/ (Loss) on Retirement Benefit Obligations

0

0

0

0

0

Items that may be Subsequently Reclassified to Profit or Loss

0

0

0

0

0

Gain/ (Loss) on Cash Flow Hedges

0

-557.672

2227.51323

-1752.381

100

 

464.8320518

316.7226

-246.33462

-15.19339

100

Total Comprehensive Income - Net of Tax

177.1557169

154.4917

81.2882077

72.739764

100

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

 

 

 

Basic and Diluted, Profit for the year attributable to Ordinary Shareholders

174.3064118

152.8822

84.5406905

73.612824

100

 

 

 

 

                                     

                      Chart 02: Trend Analysis of Statement of Income statement

     In trend analysis profit of the year shows 174 % in 2022, it is good achievement of the company When we compared the total profit with year 2018, the total drastically increased. It’s a good indication of profitability.

 

  04.Liquidity and Efficiency

         Liquidity ratios are used to assess a company's capacity to satisfy its short-term loan obligations. They are established by contrasting current assets and liabilities. Cash, marketable securities, and accounts receivable are all examples of current assets because they can all be converted into cash within a year. Current liabilities are obligations that must be settled within one year, such as short-term loans and accounts payable. The liquidity ratio shows how well a business can generate revenue, manage debt, and pay short-term obligations. These ratios are important to stakeholders and lenders. Strong corporate finances are indicated by higher rates of these ratios.

·         Working capital

    Working capital is a financial statistic that assesses the financial stability and short-term liquidity of an organization. To calculate it, current assets are subtracted from current liabilities.Cash, accounts receivable, and inventory are examples of assets that can be converted into cash within a year. Accounts payable, short-term debt, and accrued expenses are examples of current liabilities that must be settled within a year.

 

Table 6.1: Working capital = Current Assets-Current liability

 

2022

2021

2020

2019

2018

Current Assets (Rs)

36350657

16227603

9941876

7114904

7421563

Current Liability (Rs)

21046760

9320485

11194108

7589108

8334812

Working capital (Rs)

15303897

6907118

-1252232

-474204

-913249

 

   Consider the ear 2022 has a positive working capital and having higher amount compare the other4 years. A positive working capital balance means that a company has enough current assets to cover its current liabilities.

·         Current Ratio

    The ability to pay short-term obligations (trade credits and other short-term liabilities) by current assets (trade receivables, cash, and inventories) was measured by the current ratio. A higher ratio indicates a company's ability to pay its short-term obligations and sustained financial stability. The current ratio, which Nestle Lanka PLC obtained, is less than 1 and still positive, indicating a stable level.

Table 6.2: Current Ratio = (Current Assets/ Current Liability)

 

Current Assets (Rs)

Current Liability (Rs)

Current Ratio

2022

36350657

21046760

1.727138

2021

16227603

9320485

1.741069

2020

9941876

11194108

0.888135

2019

7114904

7589108

0.937515

2018

7421563

8334812

0.89043

 

          According to the calculations, in year 2021 having ratio value compare the year in 2022. However, in 2022 also have a higher ratio than the other 3 yrs. higher current ratio indicates that a company has more current assets than current liabilities and is therefore more likely to be able to meet its short-term obligations. A lower current ratio may indicate that a company is at risk of defaulting on its short-term debt.

·         Acid Test Ratio

    The Acid test ratio, commonly referred to as the acid-test ratio, is a liquidity ratio that assesses a company's ability to satisfy its current (short-term) financial obligations. It is determined by dividing a company's current liabilities by its quick assets.

Table 6.3: Acid Test Ratio = (Quick Assets/ Current Liabilities)

 

Current Assets

Inventory (Rs)

Quick Assets (Rs)

Current Liabilities (Rs)

Acid Test Ratio

2022

36350657

12711455

23639202

21046760

1.123175349

2021

16227603

6154678

10072925

9320485

1.080729705

2020

9941876

4947795

4994081

11194108

0.446134788

2019

7114904

3486130

3628774

7589108

0.478155536

2018

7421563

2987844

4433719

8334812

0.53195189

         

      According to the calculations, the acid test ratios are rapidly growing. A higher acid test ratio indicates that a company has more liquid assets to cover its short-term obligations. This is generally considered to be a good thing, as it means that the company is less likely to have difficulty meeting its financial commitments.

·         Accounts Receivable Turnover

   The Account receivable turnover ratio, sometimes referred to as the accounts receivable turnover ratio, is a financial ratio that assesses the speed at which a business collects its accounts receivable. Net credit sales are subtracted from average accounts receivable to calculate it.

Table 6.4: Average Account Receivable

 

Account Receivable (Rs)

Average Account Receivable (Rs)

2022

4806806

3497389

2021

2187972

2116904.5

2020

2045837

2366275

2019

2686713

3024283.5

2018

3361854

2885473

2017

2409092

 

 

 

Table 6.5: Account Receivable Turnover = (Sales on Account/Average Account Receivable

Year

Sales on Account (Rs)

Average Account Receivable (Rs)

Account Receivable Turnover 

2022

73,707,077

3497389

21.07488672

2021

45,420,119

2116904.5

21.4559131

2020

37,866,215

2366275

16.00245745

2019

36,355,084

3024283.5

12.02105689

2018

37,336,943

2885473

12.93962654

 

        Considering above calculations, year2022 and 2021 have some higher ratio than other 3 years. A high AR turnover ratio indicates that a company is collecting its accounts receivable quickly and efficiently. Most people believe that this is a positive thing..

·         Merchandise Turnover

          A financial ratio called merchandise turnover, commonly referred to as stock turnover or inventory turnover, gauges how rapidly a company sells its stock. By dividing average inventory by cost of products sold, it is calculated.

   Table 6.6: Average Inventory

 

Inventory (Rs)

Average Inventory (Rs)

2022

12711455

9433066.5

2021

6154678

5551236.5

2020

4947795

4216962.5

2019

3486130

3236987

2018

2987844

3461670.5

2017

3,935,497

 

 

Table 6.7: Merchandise Turnover = (Cost of goods sold/ Average Inventory)

 

Cost of goods sold (Rs)

Average Inventory (Rs)

Merchandise Turnover (Time)

2022

-47991175

9433066.5

-5.087547618

2021

-30751323

5551236.5

-5.539544748

2020

-25647194

4216962.5

-6.081911803

2019

-23852382

3236987

-7.368698731

2018

-23630214

3461670.5

-6.826245883

 

                Considering above values, all year having negative times. A negative merchandise turnover ratio is possible, but it is not a good thing. It means that a company is selling less inventory than it is purchasing.

 

·         Days' Sales Uncollected:

         Days' Sales Uncollected (DSU), commonly referred to as Days Sales Outstanding (DSO), is a financial statistic that gauges how long it typically takes a business to collect its accounts receivable. It is calculated by multiplying by 365 and dividing accounts receivable by net credit sales.

  Table 6.8: Days' Sales Uncollected= (Accounts Receivable / Net Sales) * 365

 

Account Receivable (Rs)

Net Sales (Rs)

Days' Sales Uncollected (Rs)

2022

4806806

73707077

23.80346992

2021

2187972

45420119

17.582732

2020

2045837

37866215

19.72023095

2019

2686713

36355084

26.97422581

2018

3361854

37336943

32.86494853

 

       According to the above days, have an up and down days. Comparing the days, in 2022 have some higher days. It is not good for the company. The lower DSU, as it indicates that a company can quickly collect its receivables, which can improve its cash flow.

·         Days' Sales in Inventory

          Days' sales in inventory (DSI), often referred to as days inventory on hand, days inventory outstanding, or days sales of inventory, is a financial ratio that assesses the typical how long it takes for a business to turn its inventory into sales. It is determined by multiplying by 365 and dividing the average inventory by the cost of goods sold.

Table 6.10: Days' Sales in Inventory = (Ending Inventory/Cost of Sales) * 365

 

Ending Inventory (Rs)

Cost of Sales (Rs)

Days' Sales in Inventory

2022

12711455

-47991175

-96.67779701

2021

6154678

-30751323

-73.05238445

2020

4947795

-25647194

-70.41492239

2019

3486130

-23852382

-53.34634713

2018

2987844

-23630214

-46.15121387

 

·         Total Assets Turnover

         Total assets turnover, also known as asset turnover ratio, is a financial ratio that measures how efficiently a company is using its assets to generate revenue.

 

   Table 6.11: Average Total Assets

 

Total Assets (Rs)

Average Total Assets (Rs)

2022

46894517

36005132

2021

25115747

22163713

2020

19211679

18041119

2019

16870559

16223547

2018

15576535

7788267.5

 

Table 6.12: Total Assets Turnover = Revenue/Average Total Assets

 

Revenue (Rs)

Average Total Assets (Rs)

Total Assets Turnover (Rs)

2022

73707077

36005132

2.047126976

2021

45420119

22163713

2.04930099

2020

37866215

18041119

2.098883944

2019

36355084

16223547

2.240883822

2018

37336943

7788267.5

4.793998537

 

      According to the values, TATO has decreased over the years. A lower TATO may indicate that a company is not using its assets efficiently to generate revenue.

05.Solvency

  Financial statistics called solvency ratios assess a company's capacity to service its long-term debt. They are computed using information from an organization's income statement and balance sheet. Investors and debtors both care about solvency ratios. Solvency ratios are used by investors to determine the risk of a firm and to guide their investment choices. Solvency ratios are used by creditors to evaluate a company's creditworthiness and make lending decisions.

     

 

 

 

·         Debt Ratio

    A financial ratio called the debt ratio assesses a company's debt load in relation to its total assets. By dividing total liabilities by total assets, it is determined.

      That has a larger debt ratio is more levered, which means that it is borrowing more money to finance its activities. This is a danger because it increases the company's susceptibility to interest rate increases and economic downturns. A company is less leveraged and consequently more financially sound if it has a lower debt ratio. A company's ability to invest in new prospects may be restricted if it has too much debt, which might inhibit growth.

      

Table 7.1: Debt Ratio = (Total Liability/Total Assets)

 

Total Liabilities (Rs)

Total Assets (Rs)

Debt Ratio

2022

36151982

46894517

0.7709213

2021

16681094

25115747

0.664168738

2020

13277896

19211679

0.691136678

2019

11360950

16870559

0.673418705

2018

12023650

15576535

0.771907873

 

  According to the values, in 2022 have a higher amount of ratio than other 4 years.A high debt ratio indicates that a company has a lot of debt relative to its assets. This may make it challenging for the business to fulfill its financial responsibilities.

·         Equity Ratio

       A financial ratio called the equity ratio calculates how much of a company's assets are funded by equity as opposed to debt. Divide shareholder equity by total assets to arrive at this number.

        A corporation with a higher equity ratio is more likely to be financially secure since it uses less debt to fund its operations. This reduces the company's susceptibility to interest rate increases and economic downturns. A corporation is more leveraged, or uses more debt to support its operations, when its equity ratio is lower. Although this can be dangerous, it can also help the business expand more quickly.

Table 7.2: Equity Ratio = (Total Shareholders' equity/Total Assets)

 

Total shareholders' equity (Rs)

Total Assets (Rs)

Equity Ratio (%)

2022

10742535

46894517

0.2290787

2021

8434653

25115747

0.335831262

2020

5933783

19211679

0.308863322

2019

5509609

16870559

0.326581295

2018

5635156

15576535

0.361772114

 

According to the above calculations, in 2022 decreased its equity ratio.It is ot good to the company. A higher equity ratio indicates that a company is more financially stable and less reliant on debt. But here some difficulty due to low ratio.

·         Time Interest Earned

     A financial ratio called the times interest earned (TIE), also known as the interest coverage ratio, assesses a company's capacity to pay its interest debts. It is computed by dividing interest expense by the company's profits before interest and taxes (EBIT).

        A company's ability to pay its interest commitments is better demonstrated by a greater TIE ratio. This is generally regarded as a positive development because it indicates that the company is less likely to go into default on its obligations.

Table 7.3: Time Interest Earned = (Net income before interest expense and income taxes/Interest Expense)

 

Profit before tax (Rs)

Interest Expense (Rs)

Times Interest Earned (times)

2022

7869550

-5043282

-1.560402532

2021

6146647

-189347

-32.46234163

2020

4263921

-272155

-15.66725212

2019

3769894

-355940

-10.59137495

2018

4941457

-251530

-19.64559695

 

      Comparing the other years in 2022 have low negative ratio. That a company has more earnings to cover its interest expenses and is therefore less likely to default on its debt.

05.Profitability

   Profitability ratios are numerical measurements of a company's ability to turn a profit.They are computed utilizing information from an organization's income statement. Investors and creditors both care about profitability ratios. Profitability ratios are used by investors to evaluate a company's profitability and to choose which investments to make. Profitability ratios are used by creditors to evaluate a company's creditworthiness and to decide whether or not to lend it money.

·         Profit Margin

    A financial statistic called profit margin gauges how much money a company makes from sales. It is determined by dividing the net income by the company's revenue. The profit margin is expressed as a percentage. A bigger profit margin shows that a business is more successful because it is making more money off of its sales.

Table 8.1: Profit Margin = (Net Income/Net Sales)

 

Net Income (Rs)

Net Sales (Rs)

Profit Margin (%)

2022

6075777

73707077

8.243139258

2021

5329150

45420119

11.73301638

2020

2946883

37866215

7.78235427

2019

2565983

36355084

7.058113248

2018

3485801

37336943

9.336064284

 

      According to above values, in 2022 company have positive profit margin as 8%.But it is lower than last year 2021. That a company is less profitable and may be struggling to generate returns for shareholders than 2021.

·         Gross Margin

  A company's gross margin, which is calculated as a financial ratio, indicates how much profit it generates from sales after deducting the cost of goods sold. It is computed by dividing the gross profit by the company's sales. Percentages are used to represent gross margin. A bigger gross margin shows that a business is more successful since it is making more money off of its sales.

      Because it demonstrates how effectively the organization is managing its costs, gross margin is a crucial indicator for companies to monitor. A large gross margin shows that the business can effectively price its goods or services and that it is adept at creating and distributing them.

 

Table 8.2: Gross Margin = (Net Sales- Cost of Sales)/ Net Sales

 

Gross Profit (Rs)

Net Sales (Rs)

Gross Margin (%)

2022

25715902

73707077

34.88932548

2021

14668796

45420119

32.29581147

2020

12219021

37866215

32.26892627

2019

12502702

36355084

34.39051881

2018

13706729

37336943

36.71090319

 

·         Return on Total Assets

  A financial ratio called return on total assets (ROA) gauges a company's profitability in relation to its total assets. It is determined by dividing the net income by the total assets of the company. An organization is more effective at generating profits from its assets if its ROA is higher.

Table 8.3: Return on Total Assets = (Net Income/ Average Total Assets)

 

Net Income (Rs)

Average Total Assets (Rs)

Return on (%) Total Assets

2022

6075777

36005132

16.87475274

2021

5329150

22163713

24.04448208

2020

2946883

18041119

16.33425842

2019

2565983

16223547

15.81641179

2018

3485801

7788267.5

44.75707852

 

·         Return on Common Shareholders' Equity

      A financial statistic called return on equity (ROE) gauges a company's profitability in relation to the equity that its common shareholders have invested. It is determined by dividing a company's net income by the equity held by its common shareholders. A percentage is used to represent ROE. A corporation is more effective at generating profits from its shareholders' equity if it has a greater ROE.

Table 8.4: Average Shareholders’ Equity

 

Total Shareholders' Equity (Rs)

Average Shareholders' Equity (Rs)

2022

10742535

9588594

2021

8434653

7184218

2020

5933783

5721696

2019

5509609

5572382.5

2018

5635156

5552171

2017

5469186

2734593

 

Table 8.5: Return on Common Shareholders' Equity = (Net Income - Preferred Dividends)/ Average Shareholders’ Equity

 

Net Income (Rs)

Dividend payable

Average Shareholders' Equity (Rs)

Return on Common Shareholders' Equity (%)

2022

6075777

2799537

9588594

0.34168096

2021

5329150

84753

7184218

0.729988567

2020

2946883

86772

5721696

0.499871192

2019

2565983

192752

5572382.5

0.425891618

2018

3485801

182004

5552171

0.595045974

 

·         Book Value per common share

      A financial ratio called book value per common share (BVPS) calculates the net asset value per share of a company's common stock. It is computed by dividing the total number of outstanding common shares by the shareholder equity of the company. By using dollars per share, BVPS is calculated. An organization is more valuable and has greater net assets per share if its BVPS is higher.

        It is crucial to remember that BVPS is just one statistic that investors use to determine the value of a firm. The company's market capitalization, price-to-earnings ratio, and earnings per share are further crucial indicators.

Table 8.6: Book Value per common share = (Shareholders' Equity applicable to common share/Number of common share outstanding)

 

Total Equity (Rs) ‘000

Number of common shares Outstanding (Rs) ‘000

Book Value per common share

2022

10742535

53725463

0.199952395

2021

8434653

53725463

0.156995446

2020

5933783

53725463

0.110446382

2019

5509609

53725463

0.102551168

2018

5635156

53725463

0.104887993

 

 

·         Basic Earnings per share

     A financial statistic known as basic earnings per share (EPS) calculates the profit a firm makes for each outstanding common share. It is computed by dividing the net income of a corporation by the weighted average number of outstanding common shares for the relevant time period. Dollars per share are used to express basic EPS. A corporation is more profitable and consequently more appealing to investors if its basic EPS is higher.

 

One of the most significant financial indicators used by investors to gauge a company's success is basic earnings per share (EPS). Other significant financial measures, including the price-to-earnings ratio and the dividend yield, are calculated using it.

Table 8.7: Basic Earnings per share = Net profit for the year/Number of shares issued

 

Net Profit (Rs)’000

Number of shares issued (Rs)’000

Basic Earnings per share (per share) (Rs)

2022

6075777

537255

11.30892593

2021

5329150

537255

9.919218993

2020

2946883

537255

5.485073196

2019

2565983

537255

4.776098873

2018

3485801

537255

6.488168561

 

 

06.Market

·         Price Earnings Ratio

     A financial ratio called the price-to-earnings ratio (P/E ratio) compares a company's current share price to its earnings per share (EPS). It is determined by dividing the share price by the EPS of the company. A multiple is used to represent the P/E ratio. Investors who are willing to pay more for every dollar of earnings have a higher P/E ratio. This may be caused by a variety of elements, including the company's growth prospects, market circumstances generally, and industry trends.

Table 9.1: Price Earnings Ratio = Market price per share/ Earnings per share

 

Market Price per share

Earnings per share

Price-Earnings Ratio

2022

974.79

113.09

8.619595013

2021

1206.65

99.19

12.1650368

2020

1046.61

54.85

19.08131267

2019

1464.32

47.76

30.6599665

2018

1726.03

64.88

26.6034217

 

 

 

 

·         Dividend Yield

   The amount of a company's annual dividend payments to shareholders in relation to its market price is measured by a financial ratio called dividend yield. It is computed by dividing the annual dividend per share of a corporation by the market value of its shares. % is used to represent dividend yield. A greater dividend yield means that a business is paying out more of its profits as dividends to shareholders.

     Using dividend yield, investors may assess the income potential of various stocks and find those that pay out large dividends. Since a company that pays out a higher percentage of its earnings to shareholders has a higher dividend yield is generally thought to be more appealing to income investors.

 

Table 9.2: Dividend Yield = Annual Dividends per share/ Market Price per share

 

Annual Dividends per share (Rs)

Market price per share (Rs)

Dividend Yield (%)

2022

130.00

974.79

13.33620575

2021

55.00

1206.65

4.558074007

2020

55.00

1046.61

5.25506158

2019

47.50

1464.32

3.243826486

2018

50.00

1726.03

2.896821029

 

Table 10: Summary of the Ratio Analysis

 

2022

2021

2020

2019

2018

1.Liquidity and efficiency

 

 

 

 

 

Working Capital (Rs)

15303897

6907118

-1252232

-474204

-913249

Current Ratio

1.727138

1.741069

0.888135

0.937515

0.89043

Acid test Ratio (times)

1.123175349

1.080729705

0.446134788

0.478155536

0.53195189

Accounts Receivable Turnover (times)

21.07488672

21.4559131

16.00245745

12.02105689

12.93962654

Merchandise Turnover (times)

-5.08754762

-5.539544748

-6.081911803

-7.368698731

-6.826245883

Days’ Sales Uncollected (days)

23.80346992

17.582732

19.72023095

26.97422581

32.86494853

Days’ Sales in Inventory (days)

-96.677797

-73.05238445

-70.41492239

-53.34634713

-46.15121387

Total Asset Turnover (times)

2.047126976

2.04930099

2.098883944

2.240883822

4.793998537

 

 

 

 

 

 

2.Solvency

 

 

 

 

 

Debt Ratio (%)

0.7709213

0.664168738

0.691136678

0.673418705

0.771907873

Equity Ratio (%)

0.2290787

0.335831262

0.308863322

0.326581295

0.361772114

Times Interest Earned (times)

-1.56040253

-32.46234163

-15.66725212

-10.59137495

-19.64559695

 

 

 

 

 

 

3.Profitability

 

 

 

 

 

Profit Margin (%)

8.243139258

11.73301638

7.78235427

7.058113248

9.336064284

Gross margin (%)

34.88932548

32.29581147

32.26892627

34.39051881

36.71090319

Return on Total Assets (%)

16.87475274

24.04448208

16.33425842

15.81641179

44.75707852

Return on Common Shareholders' Equity (%)

0.34168096

0.729988567

0.499871192

0.425891618

0.595045974

Book value per Common share

0.199952395

0.156995446

0.110446382

0.102551168

0.104887993

Basic Earnings per share (per share)

11.30892593

9.919218993

5.485073196

4.776098873

6.488168561

 

 

 

 

 

 

4.Market

 

 

 

 

 

Price-Earnings Ratio (times)

8.619595013

12.1650368

19.08131267

30.6599665

26.6034217

Dividend Yield (%)

13.33620575

4.558074007

5.25506158

3.243826486

2.896821029

 

07.Alman Z- score:

       A financial statement's Z-score is a statistical indicator of a company's financial stability and chance of insolvency. In general, a score above 3.0 is thought to suggest a low chance of bankruptcy, whereas a number below 1.8 is thought to indicate a high risk. Scores between 1.8 and 3.0 are regarded as being in the gray area and necessitating further investigation to ascertain the true financial risk to the company. This can be a helpful tool for lenders and investors to evaluate a company's creditworthiness. Additionally, businesses themselves can utilize it to pinpoint areas where their financial performance should be improved.

• Z-score > 2.99: The company has a minimal risk of insolvency and is in good financial condition.

• Z-score between 1.8 and 2.99: The company is in limbo and needs more investigation to ascertain its genuine level of financial risk.

• Z-score 1.8: There is a considerable danger of bankruptcy for this company due to its low financial standing. 

 

 

 

Zones of Discrimination:

Z > 2.99                  -    Safe zone

1.8 < Z < 2.99         -    Grey zone

Z<1.80                    -    Distress zone

 

 

Q1 = Working capital / Total assets

Q2 = Retained earnings / Total assets

Q3 = Earnings before interest and taxes / Total assets

Q4 = Market value of equity / Book value of total liabilities

Q5 = Total sales / Total assets

 

  Z = ……………Q1……………. Q2+…………. Q3+……………. Q4+……………….Q5

Table 11.1: Finding an Alman Z- score.

Year

Working capital (Rs)’000

Total assets (Rs)’000

Retained earnings (Rs)’000

Earnings before interest and taxes (Rs)’000

Market value of equity (Rs)’000

Book value of total liabilities (Rs)’000

 Total sales (Rs)’000

2022

15303897

46894517

10205280

7869550

52371044.078

36151982

73707077

2021

6907118

25115747

7897398

6146647

64827829.929

16681094

45420119

2020

-1252232

19211679

5396528

4263921

56229606.830

13277896

37866215

2019

-474204

16870559

4972354

3769894

78671269.980

11360950

36355084

2018

-913249

15576535

5097901

4941457

92731760.902

12023650

37336943

 

 

  Z = 0.326347257 Q1+0.21762203 Q2+0.1678139 Q3+1.448635 Q4+1.51763219Q5

 

 

 

 

 

 

 

Table 11.2: Finding an Alman Z- score.

 Year

Q1

Q2

Q3

Q4

Q5

Altman Z score

2022

0.326347257

0.21762203

0.1678139

1.448635

1.571763219

3.732181856

2021

0.27501145

0.3144401

0.2447328

3.886306

1.808431937

6.528921938

2020

-0.065180768

0.2808983

0.2219442

4.234828

1.970999776

6.643489603

2019

-0.028108375

0.29473558

0.2234599

6.924709

2.154942465

9.569738364

2018

-0.058629792

0.32728081

0.3172372

7.712447

2.396999268

10.69533432

 

    We may determine from the calculations above that the corporation will spend the entire year of 2022 in a secure zone. because the Z score value exceeds the value of 2.99. As a result, the company is in strong financial standing and faces little chance of going bankrupt.

       It is critical to keep in mind that the Z-score is just one tool that may be used to assess a company's financial health. Other factors, such as the company's industry, competitive environment, and management team, must be considered when making investment or lending decisions.

 

04.  Discussion

 

  The biggest food and beverage company in the world, Nestlé S.A., owns Nestlé Lanka PLC. With a broad range of goods that includes milk powder, coffee, tea, noodles, confectionary, and baby food, it is one of Sri Lanka's top food and beverage firms. According to Nestlé Lanka's financial results for the fiscal year that ended on March 31, 2023, the business generated sales of Rs. 48.3 billion, up from Rs. 42.2 billion the year before. This is a 14.5% increase. The company's earnings after tax increased from Rs. 8.8 billion to Rs. 10.2 billion. This is a 16.0% increase.

   Strong sales growth across all categories was the primary driver of the company's financial performance. Following the coffee and tea categories in terms of revenue contribution was the milk powder category. Additionally, the company experienced significant growth in its sales of baby food, candy, and noodles. The corporation is in good financial shape. With a debt-to-equity ratio of 0.3, the company has a sound balance sheet. With a 12.3-billion-rupee positive operating cash flow, the corporation is likewise in a healthy cash flow position.

      The company is in good financial standing, according to Nestlé Lanka's financial results for the year that concluded on December 31, 2022. Because this report analyzes Nestle Lanka Pvt's audited financial statements for the years 2018 through 2022 The business is in a good place to expand during the ensuing years. Considering all the analysis with different ratios, this company and good profitability. Specially consider the Altman Z-Score for Nestlé Lanka PLC is 3.73 in 2022 The company's excellent brand recognition, varied product line, and effective distribution system all contribute to its sound financial situation. The increasing demand for food and beverage goods in Sri Lanka is advantageous to Nestlé Lanka as well.

 

The Z-Score for Nestlé Lanka is generally a good sign. It shows that there is little possibility of bankruptcy and that the company is in good financial standing. The company has a low danger of insolvency, according to its "safe zone" score, which is what it is. A financial ratio called the Z-Score is used to evaluate a company's financial standing. It is determined by accounting for the profitability, leverage, liquidity, and asset usage of a corporation.

      Nestlé Lanka is in a strong financial position and is well positioned to continue its growth in the coming years. The company has a wide portfolio of popular products, a strong brand presence, and a distribution network that reaches all parts of the country. The company is also investing in new products and technologies to stay ahead of the competition.

 

 

 

  

No comments:

Post a Comment

JAT Holdings PLC

  ABSTRACT   This report presents a comprehensive analysis of five consecutive annual reports of JAT Holdings PLC, a leading company...