General Tyres Master File
General Tyres Master File
General Tyres Master File
M. Arshad Bashir
Ei17MBA087 1
Ghulam Murtaza
2 Ei17MBA065
Faisal Siddique
Ei17MBA059
3
GENERAL TYRE AND RUBBER
COMPANY OF PAKISTAN
LIMITED
INTRODUCTION
The General Tyre and Rubber Company of Pakistan
Limited is a tyre manufacturing company based in Karachi
owned by the Bibojee Group. The Company was established
by General Tyre International Corporation (GTIC) in 1963
at Landhi, Karachi on a 25-acre plot and commenced its
production in 1964 with a total capacity of only 120,000
tyres per annum.
e
Co putat Ma
Pa m D
ilit or
Te
mp ion rk
e
r
an
yt t
y of t h t
o
Ab nera
Ab y Lo bts
Ab asur cy
Ge rofit
Pa De
M e c ie n
Te
ilit te
ilit ng
i lit e
Ef
rm
P
yt
fi
yt
yt
o
o
STOCK
o
LIQUIDITY
EXCHANGE
ANALYSIS
RATIOS
INTERPRETATION:
The standard norm for current ratio is 2:1. As it shows in 2018 the current
ratio is 1.21%. After that the current ratio has been decreased to 0.97% in
2019. This shows the ability of the company to cover its current liabilities
with current assets. So the ratio was not satisfactory. It shows the bad signs
for the company. Because the company has to pay more liabilities due to
decrease in the current ratio.
QUICK RATIO
QUICK ASSETS - PREPAID EXP
= ----------------------------------------------
CURRENT LIABILITIES QUICK RATIO
0.70%
QUICK ASSETS - PREPAID EXP / QUICK 0.60% 0.58%
YEAR 0.47%
CURRENT LIABILITIES RATIO 0.50%
0.40%
0.30%
2018 6,350,173 - / 5,214,722 =0.58%
0.20%
0.10%
0.00%
2018 2019
2019 7,278,420 - / 7,468,539 =0.47%
INTERPRETATION:
The standard form of a quick ratio is 1:1. It shows the ability of a company
to pay its current liabilities through its most liquid assets. In 2019 it
decreases to 0.47% as compare to 2018. Which shows that the company
cannot pay its debts without its inventory. However the ratio is less than the
standard norms so it is not satisfactory.
WORKING CAPITAL RATIO
CURRENT ASSETS –
CURRENT LIABILITIES WORKING CAPITAL
RATIO
WORKING 1,135,451
CURRENT ASSETS - 1,200,000
YEAR CAPITAL
CURRENT LIABILITIES RATIO
1,000,000
800,000
600,000
2018 6,350,173 - 5,214,722 =1,135,451 400,000
190,119
200,000
0
2018 2019
INTERPRETATION:
The decrease in working capital in 2019. Which shows that in both years
the company’s current liabilities exceed. Which is not good sign for the
company.
LIQUIDITY ANALYSIS
LIQUIDITY ANALYSIS
1.40%
1.21%
1.20%
1.00% 0.97%
0.80%
0.58%
0.60% 0.47%
0.40%
0.20%
0.00%
Current Ratio Quick Ratio
INTERPRETATION:
After the liquidity analysis we conclude that the liquidity position of the
company for 2019 is not progressive. So the company is not in a position
to discharge their short term liabilities.
Ghulam Murtaza
2 Ei17MBA065
PROFITABILITY ANALYSIS
GROSS PROFIT RATIO
GROSS PROFIT
= ---------------------------- X 100
GROSS PROFIT
NET SALES
RATIO
GROSS 17.69%
GROSS PROFIT / NET SALES 18.00%
YEAR PROFIT
*100 RATIO
17.00%
16.00%
15.15%
15.00%
2018 2,085,678 / 11,785,457 *100 =17.69%
14.00%
13.00%
2018 2019
INTERPRETATION:
Higher the ratio, higher will be the company’s ability to produce goods and
services at low cost. With high sales the above figures show a decrease in
the ratio in 2019. We can interpret that the company has increased their
cost of goods but their sales are not increasing.
OPERATING PROFIT RATIO
OPERATING PROFIT RATIO
= ------------------------------------------ X100
NET SALES
OPERATING PROFIT
OPERATING RATIO
OPERATING PROFIT
YEAR PROFIT
RATIO / NET SALES *100 RATIO 12.00%
10.09%
10.00%
7.97%
2018 1,190,067 / 11,785,457 *100 =10.09% 8.00%
6.00%
4.00%
2.00%
2019 836,370 / 10,486,282 *100 =7.97% 0.00%
2018 2019
INTERPRETATION:
Higher is better. As the operating profit ratio of general tyre has decreased
in 2019. Which shows that the company have increase their operating
expenses the Company is Downfall in 2019. This is not good Sign for the
company.
NET PROFIT MARGIN
NET PROFIT AFTER TAX
= --------------------------------------- X 100
NET SALES
NET PROFIT
NET PROFIT AFTER TAX / NET PROFIT MARGIN
YEAR
NET SALES *100 MARGIN
7.00% 6.07%
2018 715,551 / 11,785,457 *100 =6.07% 6.00%
5.00%
4.00%
3.00%
2.00% 1.17%
2019 122,876 / 10,486,282 *100 =1.17% 1.00%
0.00%
2018 2019
INTERPRETATION:
Higher the ratio, higher will the firm’s ability to pay its taxes. These figures
show that the company has increase their expenses as the net profit ratio has
decreased in 2019.
PROFITABILITY ANALYSIS
PROFITABILITY ANALYSIS
20.00%
18.00%
16.00% 17.69% 15.15%
14.00%
12.00%
10.00% 7.97%
8.00% 10.09%
6.00%
4.00% 6.07%
2.00% 1.17%
0.00%
Gross Profit Ratio Operating Profit Ratio Net Profit Margin
2018 2019
INTERPRETATION:
The decrease in gross profit ratio impact in operating profit and net profit
margin and reason of decrease in gross profit first cost is increase and
second Sales are decreased in competitive market.
LONG TERM SOLVENCY ANALYSIS
DEBT EQUITY RATIO
TOTAL LONG TERM DEBT
= -----------------------------------------
SHAREHOLDER FUND
DEBT EQUITY RATIO
DEBT
TOTAL LONG TERM DEBT /
YEAR EQUITY
SHAREHOLDER FUND RATIO
0.54 0.53
0.53
0.52
0.51
2018 1,900,177 / 3,571,196 =0.53 0.5
0.5
0.49
0.48
2018 2019
2019 1,665,731 / 3,340,782 =0.50
INTERPRETATION:
1:1 is the bench mark. Ratio has decreased in 2019 and become 0.50:1
which shows that the creditors of general tyre have provided 50% of asset
for each Rs. 1 of asset provided by shareholders.
DEBT EQUITY RATIO
LONG TERM DEBT
= ------------------------------------
LONG TERM FUNDS
DEBT
DEBT EQUITY RATIO
LONG TERM DEBT / LONG
YEAR EQUITY
TERM FUNDS RATIO 0.35
0.34
0.34
2018 1,900,177 / 5,471,373 =0.34 0.34
0.33
0.33
0.33
2019 1,665,731 / 5,006,513 =0.33 2018 2019
INTERPRETATION:
1:1 is the bench mark. Ratio has decreased in 2019 and become 0.33:1
which shows that the creditors of General Tyre have provided 33% of asset
for each Rs. 1 of asset provided by shareholders.
DEBT SERVICE INTEREST COVERAGE
RATIO
EARNING BEFORE INTEREST & TAX
= -------------------------------------------------------
FIXED INTEREST CHARGED
DEBT SERVICE ICR
EARNING BEFORE INTEREST DEBT
YEAR & TAX / FIXED INTEREST SERVICE
ICR 7
CHARGED 6
6.06
5
2018 4
1,557,216 / 256,782 =6.06 3 2.12
TIMES 2
1
0
2019 1,242,183 / 585,032 =2.12 2018 2019
TIMES
INTERPRETATION:
1:1 is the bench mark. As the debt service interest coverage ratio has been
decreased in 2019. Which shows that the company has 2.12 rupees to pay
Rs. 1 tax. Which shows good solvency position because higher is better.
FIXED INTEREST CHARGED
NET FIXED ASSETS
= ----------------------------------
LONG TERM FUND FIXED INTEREST
CHARGED
FIXED 2
NET FIXED ASSETS / LONG
YEAR INTEREST 1.56
TERM FUND CHARGED
1.5 1.23
1
0
2018 2019
2019 7,811,482 / 5,006,513 =1.56
INTERPRETATION:
1:1 is the bench mark. As the Fixed Interest ratio has been increase in
2019. which shows that the company has Fixed interest increase as
compare previous years.
SOLVENCY ANALYSIS COMPARISON
TIMES & PERCENTAGE
Solvency Analysis By Solvency Analysis By Percentage
Times 1.80%
1.60% 1.56%
2.5
1.40%
2.12 1.23%
2 1.20%
1.00%
1.5 0.80%
0.60% 0.53% 0.50%
1 0.34% 0.33%
0.40%
0.20%
0.5 0.6
0.00%
Debt Equity Ratio Debt Equity Ratio Fixed Interest Charged
0
DEBT Service ICR
INTERPRETATION:
The company is in a better position to finance its business by obtaining
further debts from financial institutions or other appropriate resources.
INVENTORY TURNOVER RATIO
INTERPRETATION:
Higher is better. As inventory turnover ratio deteriorated from 2018 to
2019. Which shows that the ability to sell inventory has decreased.
INVENTORY CONVERSION PERIOD
NO. OF DAYS IN A YEAR
= ------------------------------------------------
INVENTORY TURNOVER RATIO INVENTORY CONVERSION
PERIOD
0
2018 2019
2019 365 / 2.39 =159 DAYS
INTERPRETATION:
Lower is better. It shows that in 2018 the company dispose off its
inventory in 126 days. But in 2019 it goes up to 159 days it means that the
company’s efficiency has decreased.
DEBTORS TURNOVER RATIO
ANNUAL NET CREDIT SALE
= --------------------------------------------------------
AVERAGE ACCOUNTS RECEIVABLE
DEBTOR TURNOVER
RATIO
ANNUAL NET CREDIT DEBTORS
YEAR SALE / AVG ACCOUNTS TURNOVER 60 52
RECEIVABLE RATIO 50 42
40
30
2018 11,785,457 / 279,671 =42 TIMES 20
10
0
2019 10,486,282 / 202,594 =52 TIMES 2018 2019
INTERPRETATION:
Higher is better. It measures company's efficiency in collecting its sales on
credit and collection policies. As the ratio highly increased. It indicate that
the company needs to improve its business.
RECEIVABLE COLLECTION PERIOD
NO. OF DAYS IN A YEAR
= ------------------------------------------------
DEBTOR TURNOVER RATIO
RECEIVABLE COLLECTION
PREIOD
NO. OF DAYS IN A YEAR / RECEIVABLE
YEAR DEBTOR TURNOVER COLLECTION
10 9
RATIO PERIOD
8 7
6
2018 365 / 42 =9 DAYS
4
2
2019 365 / 52 =7 DAYS 0
2018 2019
INTERPRETATION:
Lower is better. It shows the ability of the company to collect its receivable
in a specific time as the data shows that in 2018. They collects receivables
in 9 days while it goes up to 7 days in 2019. Which means that the
company is now recovering fast as compare to previous year.
ASSETS TURNOVER RATIO
COST OF GOODS SOLD
= ------------------------------------------------
AVERAGE TOTAL ASSETS
ASSETS TURNOVER
COST OF GOODS SOLD / ASSETS RATIO
YEAR TURNOVER
AVERAGE TOTAL ASSETS RATIO 2 1.81
1.5 1.42
2018 9,699,779 / 5,343,047 =1.81 TIMES
1
0.5
2019 8,896,798 / 6,237,526 =1.42 TIMES 0
2018 2019
INTERPRETATION:
Higher is better. Assets turnover ratio of General Tyre in 2019 has been
decreased. As this ratio is supposed to be high so we can interpret that the
company generated more revenue of assets investment in 2018 as
compared to 2019.
EFFICIENCY RATIOS COMPARISON
DAYS & TIMES
EFFICIENCY RATIOS IN DAYS EFFICIENCY RATIOS IN
TIMES
200 60 52
159 50
150 42
126 40
100 30
20
50
9 7 10 2.91 2.39 1.81 1.42
0 0
Inventory Conversion Receivable Collection Inventory Debtor Turnover Assets Turnover
Period Period Turnover Ratio Ratio Ratio
INTERPRETATION:
The efficiency analysis shows that the company was more efficient in 2018.
And in 2019 its efficiency is decreased. Which is not favorable for the
company.
Faisal Siddique
Ei17MBA059
3
STOCK
EXCHA
N GE RAT
I OS
DIVIDEND COVER
PROFIT AFTER TAX
= ----------------------------------- DIVIDEND COVER
ORDINARY DIVIDEND
1
PROFIT AFTER TAX / DIVIDEND 0.79
YEAR COVER 0.8
ORDINARY DIVIDEND
0.6
0.4 0.34
2018 715,551 / 896,569 =0.79
0.2
0
2018 2019
2019 122,876 / 358,628 =0.34
INTERPRETATION:
Dividend cover measures a company's ability to pay dividends to
stockholders. Specifically, it calculates how many times over the
company's net profit after tax could have paid for dividends to its common
stockholders.
EARNING PER SHARE
PROFIT AFTER TAX
= ------------------------------------------------------
NO. OF ORDINARY SHARE ISSUED EARNING PER SHARE
EARNING 0.01
PROFIT AFTER TAX / NO. OF 0.01
YEAR PER 0.01
ORDINARY SHARE ISSUED SHARE 0.01
0.01
0
2018 715,551 / 59,771,250 =0.01 0 0
0
2018 2019
2019 122,876 / 101,611,125 =0.001
INTERPRETATION:
Earning per share shows how much money a company makes from shares.
So in 2018 its value was 0.01 but huge decline in the in the value of share
it decreased to 0.001 in 2019. Which is not showing a good sign for the
company.
DIVIDEND PER SHARE
ORDINARY DIVIDEND
= ------------------------------------------------------
NO. OF ORDINARY SHARE ISSUED DIVIDEND PER SHARE
INTERPRETATION:
In 2018 the company pay 0.01 dividend on each share to shareholder but in
2019 it almost nothing to pay to its shareholder because in 2019 its value
decrease to 0.003 due to major decline in the business.
EARNING YIELD
EARNING PER SHARE
= --------------------------------------------- X 100 EARNING YIELD
MARKET PRICE PER SHARE
5 4.34
EARNING PER SHARE / EARNING 4
YEAR YIELD
MARKET PRICE PER SHARE 3 2.32
2
2018 7.04 / 162 *100 =4.34 1
0
2018 2019
2019 1.21 / 52.15 *100 =2.32
INTERPRETATION:
The higher the ratio the greater the benefits earned. So in 2018 earning
yield is 4.34 which is decreased in 2019 with the value of 2.32.
DIVIDEND YIELD
DIVIDEND PER SHARE
= -----------------------------------------------X 100 DIVIDEND YIELD
MARKET PRICE PER SHARE
4 3.7
DIVIDEND PER SHARE / DIVIDEND 3.5
YEAR 3
MARKET PRICE PER SHARE YIELD 2.5
2
1.5
2018 6 / 162 *100 =3.70 1
0.5 0
0
2018 2019
2019 0 / 52.15 *100 =0
INTERPRETATION:
A good dividend yield vary with interest rate and market conditions. A
good yield is 4 to 6 but in 2018 its dividend yield is 3.70 but in 2019 its
value decrease to 0 because of non payment of the dividend amount.
PRICE EARNING RATIO
MARKET PRICE PER SHARE
= ------------------------------------------------------
NO. OF ORDINARY SHARE ISSUED PRICE EARNING RATIO
0
2018 2019
2019 52.15 / 101,611,125 =0.000000513
INTERPRETATION:
Price earning ratio indicates the expected price of a share based on earning
high P/E ratio also indicate the future performance.
PAYOUT RATIO
TOTAL DIVIDEND
= --------------------------------- X100 PAYOUT RATIO
PROFIT AFTER TAX
350
292.84
TOTAL DIVIDEND / PAYOUT 300
YEAR RATIO 250
PROFIT AFTER TAX 200
150 124.5
2018 890,907 / 715,551 *100 =124.50 100
50
0
2018 2019
2019 359,832 / 122,876 *100 =292.84
INTERPRETATION:
Lower payout ratio indicate that a company is retaining earning to full
growth is higher. Payout ratio indicate to sharing more of earning with
stockholder.
BOOK VALUE PER SHARE
EQUITY
= -------------------------------------- BOOK VALUE PER
NO. OF SHARE ISSUED SHARE
0.06
0.05
EQUITY / NO. OF SHARE BOOK VALUE 0.05
YEAR
ISSUED PER SHARE 0.04
0.03
0.03
0.02
2018 3,571,196 / 59,771,250 =0.05 0.01
0
2018 2019
2019 3,340,782 / 101,611,125 =0.03
INTERPRETATION:
Value under 1.0 is considered a good sign for the company but in both
years it decline continuously fall.
CONCLUSION
General Tyre and Rubber Company of Pakistan Limited is facing
decline in 2019 as compare to 2018.
Its operating and net profit is also decreasing therefore the company
is still not in a condition to pay dividend.
They are not able to pay short term debts but in a good condition to
take debts as their solvency position is strong.