Gross Working Capital: Gross working capital, which is also simply known as
working capital, refers to the firm’s investment in current assets: Another aspect of
gross working capital points out the need of arranging funds to finance the current
assets. The gross working capital concept focuses attention on two aspects of
current assets management, firstly optimum investment in current assets and
secondly in financing the current assets. These two aspects will help in remaining
away from the two danger points of excessive or inadequate investment in current
assets. Whenever a need of working capital funds arises due to increase in level of
business activity or for any other reason the arrangement should be made quickly,
and similarly if some surpluses are available, they should not be allowed to lie ideal
but should be put to some effective use.
Net Working Capital: The term net working capital refers to the difference between
the current assets and current liabilities. Net working capital can be positive as well
as negative. Positive working capital refers to the situation where current assets
exceed current liabilities and negative working capital refers to the situation where
current liabilities exceed current assets. The net working capital helps in comparing
the liquidity of the same firm over time. For purposes of the working capital
management, therefore Working Capital can be said to measure the liquidity of the
firm. In other words, the goal of working capital management is to manage the
current assets and liabilities in such a way that an acceptable level of net working
capital is maintained.
80
70
60
50
40
30
20
10
0
2007 2008 2009
It can be visualized from the table that in the first year of our study i.e. 2007 it was
39.57% which was increased to 70.24% in the next year and in 2009 it is 73.77%
shows rising trend.
7
6
5
4
3
2
1
0
2007 2008 2009
The ratio average is 5.02 times in the study period of 3 years. In 2007 current assets
turnover ratio is highest one i.e. 6.18 during the 3 year study.
The working capital requirement of a firm depends, to a great extent upon the
operating cycle of the firm. The operating cycle may be defined as the time duration
starting from the procurement of goods or raw material and ending with the sales of
realization. The length and nature of the operating cycle may differ from one firm to
another depending upon the size and nature of the firm. In a trading concern, there
is a series of activities starting from procurement of goods (saleable goods) and
ending with the realization of sales revenue (at
the time of sale itself in the case of cash sales and at the time of debtors realization
in case of credit sales).similarly in case of manufacturing concern, this series starts
from the procurement of raw materials and ending with the sales realization of
finished goods. In both the cases, however, there is a time gap between the
happening of the first event and the happening of the last event. This time gap is
called the operating cycle.
Thus, the operating cycle of a firm consists of the time required for the completion of
the chronological sequences of some or all of the following:
1. Procurement of raw material and services.
2. Conversion of raw material into work-in-progress.
3. Conversion of work-in-progress into finished goods.
4. Sale of finished good (cash or credit)
5. Conversion of receivable into cash
Raw-material WIP
Account
receivables Sales
The cash conversion cycle is a measure of working capital efficiency, often giving
valuable clues about the underlying health of a business. The cycle measures the
average number of days that working capital is invested in the operating cycle. It
starts by adding days inventory outstanding (DIO) to days sales outstanding (DSO).
This is because a company "invests" its cash to acquire/build inventory, but does not
collect cash until the inventory is sold and the accounts receivable are finally
collected.
To calculate Cash Conversion Cycle, below are some data that have been extracted
from Financial Statement of year 2008 & 2009 of URMUL Dairy:
Circled in green are the accounts needed to calculate the cash conversion cycle.
From the income statement, you need net sales and COGS. From the balance
sheet, you need receivables, inventories and payables. Below, we show the two-
step calculation. First, we calculate the three turnover ratios: receivables turnover
(sales/average receivables), inventory turnover (COGS/average inventory) and
payables turnover (purchases/average payables). The turnover ratios divide into an
average balance because the numerators (such as sales in the receivables turnover)
are flow measures over the entire year.
Also, for payables turnover, some use COGS/average payables. That's okay,
but it's slightly more accurate to divide average payables into purchases, which
equals COGS plus the increase in inventory over the year (inventory at end of year
minus inventory at beginning of the year). This is better because payables finance all
of the operating dollars spent during the period (that is, they are credit extended to
the company). And operating dollars, in addition to COGS, may be spent to increase
inventory levels.
The turnover ratios do not mean much in isolation; they are used to compare
one company to another. But if you divide the turnover ratios into 365 (for example,
365/receivables turnover), you get the "days outstanding" numbers.
URMUL DAIRY
Turnover Ratios:
Receivables (Sales / Avg. Receivables) 11.15
= 44, 96, 15,967.85 / Avg. of (2, 89, 32,658.26 & 5, 17, 21,936.43)
Inventory (COGS / Avg. Inventory)
5.18
= 38, 46, 29,178.33 / Avg. of (7, 63, 31,292.31 & 7, 20, 62,076.24)
Interpretation:
When a company is paid for sales before it pays for the product it sells, it has much
more financial flexibility. This is called having a negative cash conversion cycle. In
the event that the business is delaying payment on the raw materials until the
finished goods are paid for by the customer, there may also be additional finance
charges that run up the overall raw materials costs. Negative cash cycles can
indicate there is a problem somewhere in the process. A policy of strict collections
and lax payments is not always sustainable.
In the present study the analysis of working capital of URMUL dairy has been made
by two techniques vis., trend analysis and ratio analysis.
The working capital trend analysis represents a picture of variation in current assets,
current liabilities and working capital over a period of time. Such an analysis enables
us to study upward and downward trend in current liabilities and its effect on the
working capital position. The trend analysis is a tool of financial appraisal where the
changes in the factors are compared with the base year assuming the base year as
100.
In the present study a statement – showing trend of working capital as well as its
structure has been made. It is it scientific and important study because each
component of working capital has got the relationship of causes and effects.
Following table below shows the structure and trend of working capital of URMUL
dairy during the period under review.
WORKING CAPITAL OF URMUL DAIRY BIKANER DURING
2007 TO 2009
Particulars Amount
(In Rs.)
2006-2007 2007-2008 2008-2009
Current Assets
Famine Fodder Revolving 8,161.87 1,253.55 1,253.55
Fund
Closing Stock 4,15,34,935.59 7,63,31,292.31 7,20,62,076.24
Loan and Advances 14,87,015.44 19,70,333.14 17,06,846.16
Sundry Debtors 2,15,82,465.76 2,89,32,658.26 5,17,21,936.43
Cash-in-Hand 2,99,513.00 38,916.00 1,11,206.00
Bank Accounts 44,97,509.83 98,21,008.62 16,50,820.37
Rent-ParlorATM Receivable - - 10,500.00
(A)Total Current Assets 6,94,09,601.49 11,70,95,461.88 12,72,64,638.75
Current Liabilities
Outstanding Liabilities 1,01,18,291.50 22,88,376.70 24,04,644.00
Security Deposit 73,66,989.65 93,13,498.05 79,54,573.05
Duties & Taxes 1,35,396.38 6,43,107.00 7,88,255.12
Sundry Creditors 14,12,26,186.81 15,51,24,583.57 18,36,42,314.93
Due to staff & staff loan 97,51,686.80 2,41,84,698.70 2,03,59,659.75
Still Cheque A/C - - 77,797.00
Stock tr. to Units 9,43,503.23 3,69,575.09 11,97,455.73
(B) Total Current Liabilities 16,95,42,054.37 19,19,23,839.11 21,64,24,699.58
CURRENT RATIO: -
Meaning: -Current Ratio is the relationship between total current assets and total
current liabilities. Current Ratio is calculated to find out the firm’s short-
term solvency. It indicates the rupees of current assets available for each
rupee of current liabilities.
current Assets
Formula: - Current Ratio = current liabilitie s
Composition: - Current Assets means those assets which can be, in ordinary
course of business, converted into cash within a period not exceeding one year such
as cash, bank, debtors, bills receivables, stock, prepaid expenses. Current
Liabilities means those obligations which are to be paid within a period of one year
out of current assets or by creation of current liabilities such as creditors, bills
payable, bank overdraft, short term loans, outstanding expenses, provision for tax.
Significance: -The higher the current ratio, the larger the amount of rupees
available per rupee of current liabilities, the more the firm’s ability to meet the current
obligations and the greater the safety of funds to short term creditors. Thus current
ratio, in a way, provides a margin of safety to the creditors. “A good current ratio may
mean a good umbrella for creditors against raining days, but to the management it
reflects bad financial planning or presence of idle assets or over capitalization.”
CURRENT RATIO
0.4
0.3
0.2
0.1
0
2006-07 2007-08 2008-09
Interpretation:
Table reveals that Current Ratio of URMUL is very low throughout the study period.
Current Ratio was 0.61 in 2007-08 and 0.41 in 2006-07 which are the highest and
lowest in the study period.
The low degree of current ratio indicates the poor financial strength in short term.
Generally the current ratio should be 2:1 .It means that firm should have 2 Rs for the
liability of Rs 1 but URMUL is having Rs. 0.59 in year 2008-09 against Rs. 1
liabilities, which indicates less liquidity and hence less amount of working capital.
Thus creditors are not safe in URMUL.
Meaning: - Quick Ratio is the measure of the instant debt paying ability of the
business enterprise. It is a ratio between liquid assets and current liabilities.
liquid assets
Formula: - Quick Ratio = current liabilitie s
Composition: - Liquid Assets refers to all the current assets except inventory and
prepaid expenses. Current Liabilities include creditors, bank overdraft, bills payable,
outstanding expenses, short-term loans etc.
Significance: - Liquidity Ratio 1:1 shows that liquid assets of the firm are just equal
to current liabilities. If the liquid ratio is more than 1:1, the financial position of the
firm is sound and good. On the other hand, if the ratio is less than 1:1 then the
financial position of
the firm is not good.
QUICK RATIO
CURRENT
YEAR QUICK ASSETS LIABILITIES QUICK RATIO
(A) (B) (C) (B)/(C)
2006-07 2,78,74,665.90 16,95,42,054.37 0.16
2007-08 4,07,64,169.57 19,19,23,839.11 0.21
2008-09 5,52,02,562.51 21,64,24,699.58 0.26
0.3
0.25
0.2
Quick Ratio
0.15
0.1
0.05
0
2006-07 2007-08 2008-09
Interpretation:
ABSOLUTE RATIO:-
Meaning: - Absolute ratio also known as Cash ratio considers only absolute liquidity
available with the firm. Absolute liquid asset include cash in hand, cash at bank and
marketable securities.
Formula: - Absolute Ratio = Cash & Bank + Marketable Securities
Current Liabilities
Significance: - The idea behind the norm is that if all creditors demand for payment,
at least 50% of their claim should be satisfied at once.
0.05
0.04
Absolute Ratio
0.03
0.02
0.01
0
2006-07 2007-08 2008-09
Interpretation:
This ratio is very below from idle ratio. It is making insecure creditors claim. Table
reveals that there is no stable trend regarding absolute ratio of URMUL dairy
throughout the study period. In year 2007-08 it was 0.05 and in 2008-09 it was 0.008
which was highest and lowest throughout the three year period.
Meaning: -This ratio shows the relationship between the cost of good sold during a
particular period & stock kept during that period. This ratio measures how many
times the average stock is sold during the year.
Interpretation:
Table reveals that Stock Turnover Ratio of URMUL is not stable throughout the
study period. In 2006-07 stock turnover ratio was 8.87 times & in 2007-08 it
becomes 5.04 which are highest and lowest in the study period.
In the year 2008-09 it increased to 7.99 times, which indicates the times taken
in converting raw material into finished product and finally selling it and hence
indicates quick release of working capital Usually a high inventory turnover / stock
velocity indicates efficient management of inventory because more frequently the
stock are sold, the lesser amount of money is required to finance the inventory.
Meaning: - Working Capital Turnover Ratio is calculated for knowing whether the
organization has used its working capital efficiently or not. This ratio is used to
analyze the relationship between the money used to fund operations and the sales
generated from these operations. It is calculated by dividing net sales by working
capital.
Formula: - Working Capital Turnover Ratio = Net Sales
Net Working Capital
Interpretation: -If this ratio is more, then it is assumed that working capital is used
efficiently and if this ratio is less it is assumed that working capital is not used
efficiently. Too much high ratio shows over trading & too much less ratio shows
under trading
TURNOVER
YEAR NET SALES WORKING CAPITAL RATIO(times)
(A) (B) (C) (B)/(C)
2006-07 42,88,92,396.89 (10,01,32,452.88) (4.28)
2007-08 44,96,15,967.85 (7,48,28,377.23) (6.01)
2008-09 63,97,25,962.42 (8,91,60,060.83) (7.17)
8
7
5
4
3
2
1
0
2006-07 2007-08 2008-09
Interpretation:
Table reveals that working capital of URMUL is decline continuously throughout the
study period. In 2006-07 working capital turnover ratio was (4.28) times & in 2008-09
it becomes (7.17) which are highest and lowest in the study period. In URMUL
working capital turnover ratio shows negative value it shows that the working capital
has not been utilized properly.
It is concluded that working capital of URMUL is not efficiently used and low
degree of working capital turnover ratio indicates that URMUL is having under
trading.
Meaning: -This ratio shows the relationship between the cost of good sold during a
particular period & stock kept during that period. This ratio measures how many
times the average stock is sold during the year.
Interpretation:
Table reveals that Stock Turnover Ratio of URMUL is not stable throughout the
study period. In 2006-07 stock turnover ratio was 8.87 times & in 2007-08 it
becomes 5.04 which are highest and lowest in the study period.
In the year 2008-09 it increased to 7.99 times, which indicates the times taken
in converting raw material into finished product and finally selling it and hence
indicates quick release of working capital Usually a high inventory turnover / stock
velocity indicates efficient management of inventory because more frequently the
stock are sold, the lesser amount of money is required to finance the inventory.