In: Finance
2019 |
2018 |
|
Assets |
||
Property,plant and equipment |
12,458,491 |
11,116,316 |
Right of use assets |
1,783,096 |
1,649,602 |
Intangible assets |
11,308,062 |
10,050,172 |
Investment properties |
16,283 |
15,425 |
Trade receivables |
148,159 |
115,001 |
Receivables from financial services |
123,136 |
884,686 |
Contract assets |
10,291 |
3,513 |
Deferred tax assets |
189,342 |
152,732 |
Investments in equity accounted investees |
41,701 |
19,413 |
Other non current assets |
304,270 |
421,306 |
Total non current assets |
26,382,831 |
24,428,166 |
Inventories |
178,399 |
180,434 |
Trade receivables |
3,133,975 |
2,473,978 |
Due from related parties |
4,477 |
13,533 |
Receivables from financial services |
2,319,122 |
3,318,255 |
Contract assets |
933,969 |
711,928 |
Derivative financial instruments |
845,513 |
1,356,062 |
Financial asset at amorticez cost |
5,368 |
9,409 |
Financial asset at fair value through other comprehensive income |
345,602 |
42,454 |
Cash and cash equivalents |
10,238,715 |
7,419,239 |
Other current assets |
1,327,004 |
1,091,512 |
Assets classified as held for sale |
- |
1,720,305 |
Total Current Assets |
19,332,144 |
18,337,109 |
Total Assets |
45,714,975 |
42,765,275 |
Liabilities and Shareholder’s Equity |
||
Liabilities |
||
Borrowings |
12,677,394 |
13,119,636 |
Employee benefit obligations |
294,331 |
224,747 |
Provisions |
337,404 |
268,722 |
Deferred tax liabilities |
1,165,630 |
862,360 |
Contract liabilities |
141,890 |
131,598 |
Other noncurrent liabilities |
359,857 |
364,610 |
Total Noncurrent Liabilities |
14,976,506 |
14,971,673 |
Borrowings |
7,628,333 |
7,035,909 |
Current tax liabilities |
121,258 |
133,597 |
Trade and other payables |
4,117,471 |
3,788,174 |
Due to related parties |
12,082 |
45,331 |
Deferred revenue |
56,544 |
8,948 |
Provisions |
342,812 |
307,068 |
Contract liabilities |
290,408 |
255,756 |
Derivative financial instruments |
86,617 |
165,265 |
Total Current Liabilities |
12,655,525 |
11,740,048 |
Total Liabilities |
27,632,031 |
26,711,721 |
Equity |
||
Share capital |
2,200,000 |
2,200,000 |
Share Premium |
269 |
269 |
Treasury shares |
(144,152) |
(141,534) |
Additional paid in capital |
35,026 |
35,026 |
Reserves |
2,816,359 |
2,503,537 |
Remeasurement of employee termination benefit |
(63,539) |
(34,871) |
Retained Earnings |
13,202,526 |
11,359,317 |
Noncontrolling interests |
36,455 |
131,810 |
Total Equity |
18,082,944 |
16,053,554 |
Total Equity and Liabilities |
45,714,975 |
42,765,275 |
Can you specify your opinion as a financial analyst about the company's financial position?
Below are the ratios that a financial analyst can use to judge position of the company :-
1) Debt to equity ratio - In 2018, this was 1.66 (Total Liability - 26,711,721 / Total Equity - 16,053,554) and in 2019, this was 1.53 (Total Liability - 27,632,031 / Total Equity - 18,082,944). This is a good sign since the debt relative to the total equity has decreased.
2) Retained Earnings - We see that retained earnings has increased from 11,359,317 in 2018 to 13,202,526 in 2019 i.e. the company has earned a profit of 1,843,209. This means that the company earned a profit in 2019
3) Quick Ratio (Liquidity)- This measures ability of company to meet short term obligations. It is defined as "Cash + Other marketable securities / Current Liabilities)
In 2018 this was 7,419,239 / 11,740,048 = 0.63 and in 2019, it increased to 10,238,715 / 12,655,525 = 0.81, which means that the company has increased flexibility to meet short term obligations.
4) Debt to Assets - This ratio gives an indication of borrowing which has financed the company's assets.
In 2018, it is (Total Debt to Total Assets - 26,711,721 / 42,765,275 = 0.62), and in 2019, it is 27,632,031 / 45,714,975 = 0.6 which indicates an improvement of it's borrowing profile due to reduction in the debt to asset ratio
5) Current Ratio - this also measures liqquidity - it is defined as current assets / current liabilities
In 2018 it is 18,337,109 / 11,740,048 = 1.56 whereas in 2019 it is 19,332,144 / 12,655,525 = 1.52
The current ratio is almost similar in both years
There is also an increase in Property, Plant and equipment value from 2018 to 2019, along with an increase in cash and cash equivalent. This means that the company is investing capex and generating cash along with profits. In summary, the company has done well from 2018 to 2019. However, we need more information from a profit and loss and cash flow operating statement to give a more complete view of the company's financial health rather than just balance sheet information given in the question.