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
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