Modern Garden Designs operates
different factories in the city of Manchester. In the past year the
organization generates the revenue of £220 million. The client of the
organization include different retailers that are present in European Union and
United Kingdom. In recent years the amount of debt has increased which means
the liability of the organization has also increased significantly. The analysis
of the Modern Garden Design organization shows that there is lot of room for
improvement in the profitability and managing the working capital of the
organization. The rising amount of debt is a matter of concern for the
organization because the amount of debt has to be return and if the amount of
debt becomes too much than the organization can suffer from insolvency.
Profit
of Business Finance
The profit is that amount which
the organization generates from deducting all the expenses of the organization
from the sales revenue of the organization. The profit of the organization also
known as net income. It is important for the organization to generate profit
because profit is required to sustain in the long run and providing significant
amount of return on the investment of the investors. The profitability of the
organization determine the success and growth of the organization. Organization
use the amount of profit to expand their current business activities or
improving their current operations. An organization who does not generate
profit cannot become successful at all (Robinson, et al., 2015).
Cash flow
of Business Finance
Cash flow is that amount of money
which flows in & out of the organization due to its operational activities,
investing activities or performing financing activities. Organization needs
cash to meet their daily expenses or for the payment of short term loans. If
the organization is not generating significant amount of cash flow than it
means that the organization will unable to meet it short term obligations. An
organization can be profitable without having enough cash flow. It is important
to maintain the significant amount of cash in the organization otherwise financial
issues can arise which can lead to insolvency
Difference
between Profit & Cash flow of Business Finance
There is different between the
cash flow and profit of the organization. Both financial parameters are highly
important for the organization and organization should focus both of them if it
wants to achieve success. The amount of profit comes after deducting the
expenses from sales revenue. Whereas the cash Flow is the amount of cash which
organization generates from various activities and kept in the organization so
that it can pay its short term obligation. Having significant amount of cash
Flow and profit is important to run the organization efficiently otherwise
organization can face serious consequences like insolvency (Robinson, et al., 2015).
Working
Capital of Business Finance
Working capital can be defined as
a difference between the current liabilities and current assets of the organization.
The current assets of the organization include cash, raw material, account
receivable and inventories. The current liabilities of any business include
accounts payable and other short term obligations. The working capital of the
business determine the operational efficiency of the organization. Through
working capital of the organization it can be known whether the organization
have enough resources to pay its short term loans or not. In simple words the
working capital is the measure of liquidity of the corporation (Pandey, 2015).
Receivable
of Business Finance
The account receivable are
included in the current assets of the organization. The account receivable are
those clients of the businesses who have purchased goods on credit and will pay
amount on the upcoming future date. The aim of the organization is to collect
the account receivables as soon as possible so that no financial issue can
occur. However sometimes bad debts occur because some of the customers unable
to pay for the goods which they have purchased. It is important for the
business to collect the account receivables efficiently otherwise the
financials of the organization might get disturbed (Pandey, 2015).
Inventory
of Business Finance
The inventory includes the amount
of material or the finished goods which the organization produce. Today many
inventory management software are used to manage the inventory of the
organization so that organization would only kept that amount in the inventory
which required by the organization. If the inventory is not managed
appropriately than the cost of the organization can increase. The inventory
turnover ratio shows how much stock organization is selling. The high inventory
turnover ratio indicate that the organization is selling huge amount of sales.
If the inventory turnover ratio is low it means that business is unable to
generate sales (Melville, 2017).
Payables
of Business Finance
The accounts payable is that
amount which the business has to pay to the other organization or individual
the accounts payable are usually included in the current liabilities. The
business have to pay the amount of payables as soon as possible so that it can
meet its short term obligations efficiently. If the organization is not going
to focus on its short term obligations than organization might loss its
reputation or good will. The goodwill of the business is created when the
organization pay its account payable on time. Through this the business easily
give goods on credit in future
Working
Capital effect on Cash flow of Business Finance
As discussed earlier the working
capital is the difference between current assets & current liabilities. The
business will generate positive working capital when the amount of current
assets are more than the amount of current liabilities. It means that the
organization would have enough cash to pay its short term obligations (Melville, 2017).On the other hand
the negative working capital occurs when the organization’s current liabilities
are more than the current assets of the organization. In this situation
organization will face difficulty in payment of short term loans. The working
capital does have impact on Cash flow which can be understood from various
business activities. For instance if the organization purchase machinery than
the cash flow of the organization will decrease because purchase of machinery
would result in cash outflow
How the
company is managing its financials of Business Finance
Modern Garden Designs operates
different factories in the city of Manchester. In the past year the
organization generates the revenue of £220 million. The client of the
organization include different retailers that are present in European Union and
United Kingdom. In recent years the amount of debt has increased which means
the liability of the organization has also increased significantly (Watson & Head, 2016). Moreover the
ongoing dispute regarding to the consignment is also causing problem for the
organization. On analyzing the situation of the organization it can be said
that the organization needs to manage its working capital efficiently in order
to improve the performance of the organization. It is evident that the
organization current performance with respect to accounts receivable, inventory
and accounts payable is not satisfactory at all (SINHA, 2012).
Analysis
& Recommendation of Business Finance
The analysis of the Modern Garden
Design organization shows that there is lot of room for improvement in the
profitability and managing the working capital of the organization. The rising
amount of debt is a matter of concern for the organization because the amount
of debt has to be return and if the amount of debt becomes too much than the
organization can suffer from insolvency. It is recommended to the organization
to reduce its level of debt and optimize its capital structure. It is
recommended to use inventory management software so that inventory can be
managed accurately and cost of the organization can become less with the
passage of time.
Executive
Summary of financial ratio analysis
The financial ratio analysis
provide brief overview regarding the financial position of the organization.
The financial ratio analysis critically explains the profitability, liquidity,
efficiency and financial leverage of the organization. The financial ratio
analysis helps the top management to take rational decision. Over the years the
liquidity ratio of the organization has decreased. It is recommended to the
organization that it should maintain enough cash from which it can pay short
term loans. The current liquidity ratio is lower than required current ratio. .
The gearing ratio of the corporation is not more than 50% which is a good
thing. However the decreasing interest coverage is a matter of concern for the
organization.
Financial
Ratios
Financial Ratios
|
|
|
|
|
20X9
|
20X0
|
20X1
|
|
|
|
|
Gross Profit Margin
|
64.00%
|
63.64%
|
59.25%
|
Operating Profit Margin
|
30.00%
|
25.45%
|
10.66%
|
Gearing
|
50.00%
|
50.00%
|
50.00%
|
Interest Cover
|
12.5
|
8.75
|
3.090909
|
Liquidity Ratio
|
2.25
|
2.393939
|
0.915493
|
Return on Equity
|
26.07%
|
20.75%
|
7.53%
|
Return on Capital Employed
|
17.77%
|
14.52%
|
7.11%
|
Sales Growth
|
10.00%
|
|
|
The financial ratio analysis
provide brief overview regarding the financial position of the organization.
The financial ratio analysis critically explains the profitability, liquidity,
efficiency and financial leverage of the organization. The financial ratio
analysis helps the top management to take rational decision. Through ratio
analysis it is known how the organization is managing its resources and whether
the organization have enough cash to for operating activities. The financial
ratio analysis of the Glow Sheets Ltd is performed to evaluate the financial
condition of the organization. The financial statements of the organization are
thoroughly analyzed for calculating the ratios
Profitability
Ratios
Gross Profit Margin
|
64.00%
|
63.64%
|
59.25%
|
Operating Profit Margin
|
30.00%
|
25.45%
|
10.66%
|
The profitability ratios of the
organization provide brief overview regarding the profitability condition of
the organization. Thorough profitability ratios one can determine how much
profit is the organization is generating. The good profitability indicates
growth and expansion of the business. The profitability ratios of GlowSheets
Ltd indicates that the organization is generating significant amount of profit.
In the year 20X9 the corporation has generated 30% operating profit. However
over the next years the profit has decline up to 10.66% which is not a good
sign. The profitability of the organization is showing downward trend in
profitability. It is suggested that the organization should focus on its
revenue so that it can increase its profitability. The gross profit of the
organization has also decreased from 64% to 59.25%
Return on Equity
|
26.07%
|
20.75%
|
7.53%
|
Return on Capital Employed
|
17.77%
|
14.52%
|
7.11%
|
Return on Equity
Return on capital
employed
The return equity is also used to
measure the profitability of the organization. It can be seen that in 20X9 the
corporation has provided 26.07% return over the equity which is a sign that the
organization has generated significant amount of profit. In the upcoming years
due to decrease in profitability the organization unable to pay higher amount
of return on the equity. It means that the profitability of the organization
have impact on shareholder wealth maximization. The reason for decrease in
profitability is the increase in amount of expenses of the organization. If the
organization is going to manage its expenses efficiently it can increase its
profitability (Higgins, 2007).
Liquidity
Ratios of financial ratio analysis
Liquidity Ratio
|
2.25
|
2.393939
|
0.915493
|
The liquidity ratios of the
organization shows how much cash organization has to pay for short term
obligations. The liquidity ratios of GlowSheets indicates that the organization
have significant amount of cash to pay its short term obligations. In the year
20X9 the organization current ratio was 2.25. However over the years the
liquidity ratio of the organization has decreased. It is recommended to the
organization that it should maintain enough cash from which it can pay short
term loans. The current liquidity ratio is lower than required current ratio
The gearing ratio of the
organization shows the financial leverage. The gearing ratio of the corporation
is indicating that the debt condition of the organization is stable. The
gearing ratio of the corporation is not more than 50% which is a good thing. However
the decreasing interest coverage is a matter of concern for the organization.
The lowering interest coverage ratio indicates that the organization is facing
difficulty in interest payment and if the organization did not focus on its
financial condition then it can face insolvency condition
Revenue or sales of the
corporation are growing with rate of 10%. The sales growth rate of the
corporation is pretty good and organization have the opportunity to generate
significant amount of profit. The organization will have to focus on its
profitability and expenses so that after generating revenue the organization
will able to generate profit. Moreover there is also need to improve the cash
flow of the organization (Atrill, 2014).
Financial
Statements of financial ratio analysis
Income
Statement of financial ratio analysis
|
Income Statement
|
|
|
20X9
|
20X0
|
20X1
|
Sales
|
250
|
275
|
319
|
Cost of Sales
|
90
|
100
|
130
|
Gross Profit
|
160
|
175
|
189
|
Operating
Expenses
|
40
|
50
|
80
|
Depreciation
|
45
|
55
|
75
|
Operating
Profit
|
75
|
70
|
34
|
Finance
|
|
|
|
Expense
|
6
|
8
|
11
|
PBT
|
69
|
62
|
23
|
Tax
|
14
|
12
|
5
|
Profit for
Shareholders
|
55
|
50
|
18
|
Dividends
|
|
20
|
20
|
RP change
|
55
|
30
|
2
|
In the above table the income
statement of the corporation can be seen. It is evident that the operating
expenses have increased up to lot of extent which causes decrease in the amount
of profit (Atrill, 2014).
Balance
Sheet of financial ratio analysis
|
Balance Sheet
|
|
|
20X9
|
20X0
|
20X1
|
Fixed Assets
|
340
|
450
|
650
|
Accumulated
|
|
|
|
Depreciation
|
25
|
80
|
155
|
Fixed Assets
|
315
|
370
|
495
|
Cash
|
10
|
24
|
0
|
inventory
|
10
|
25
|
30
|
Trade receivables
|
25
|
30
|
35
|
Current Assets
|
45
|
79
|
65
|
total Assets
|
360
|
449
|
560
|
Short Term Debt
|
0
|
0
|
26
|
TradePayables
|
10
|
12
|
10
|
interest payable
|
5
|
6
|
15
|
taxes payable
|
5
|
15
|
20
|
Current liabilities
|
20
|
33
|
71
|
Non Current Liabilioties
|
129
|
175
|
250
|
Net Assets
|
211
|
241
|
239
|
|
|
|
|
Share Capital
|
130
|
130
|
130
|
Retained Profit
|
81
|
111
|
109
|
Shareholder Funds
|
211
|
241
|
239
|
In the above table the balance
sheet of the organization can be seen which is depicting the assets and liabilities
of the corporation. Both Assets and liabilities have increased significantly
over the three year period.
Analysis
& Recommendation of financial ratio analysis
Over the years the liquidity
ratio of the organization has decreased. It is recommended to the organization
that it should maintain enough cash from which it can pay short term loans. The
current liquidity ratio is lower than required current ratio. . The gearing
ratio of the corporation is not more than 50% which is a good thing. However the
decreasing interest coverage is a matter of concern for the organization. The
lowering interest coverage ratio indicates that the organization is facing
difficulty in interest payment and if the organization did not focus on its
financial condition then it can face insolvency condition.
The profitability of the
organization is showing downward trend in profitability. It is suggested that
the organization should focus on its revenue so that it can increase its
profitability. The gross profit of the organization has also decreased from 64%
to 59.25%. The reason for decrease in profitability is the increase in amount
of expenses of the organization. If the organization is going to manage its
expenses efficiently it can increase its profitability. The organization will
have to focus on its profitability and expenses so that after generating
revenue the organization will able to generate profit. Moreover there is also
need to improve the cash flow of the organization.
References
of financial ratio analysis
Atrill, P., 2014. Financial Management for Decision
Makers. 7 ed. s.l.:Pearson Higher Ed.
Higgins,
2007. Analysis for Financial Management. s.l.:Tata McGraw-Hill
Education.
Melville,
A., 2017. International Financial Reporting: A Practical Guide. 6 ed.
s.l.:Pearson Higher Ed.
Pandey,
I., 2015. Financial Management. s.l.:Vikas Publishing House.
Robinson,
T. R. et al., 2015. International Financial Statement Analysis, Third
Edition (CFA Institute Investment Series). 3 ed. s.l.:John Wiley &
Sons.
SINHA,
G., 2012. FINANCIAL STATEMENT ANALYSIS. s.l.:PHI Learning Pvt. Ltd.
Watson,
D. & Head, A., 2016. Corporate Finance: Principles and Practice. 7
ed. s.l.:Pearson Higher Ed.