💡 Show solution AI SOLUTION
Solution: Financial Ratio Analysis — Theme Ltd
(i) Interest Coverage Ratio
Debt = ₹45,00,000 at 12.5%, so Interest = ₹5,62,500.
Equity (from Debt:Equity = 1.5:1) = 45,00,000 ÷ 1.5 = ₹30,00,000.
Return on Shareholder's Fund = 54%, so Net Profit After Tax = 54% × 30,00,000 = ₹16,20,000.
Net Profit Before Tax (at 25% tax) = 16,20,000 ÷ 0.75 = ₹21,60,000.
EBIT = Net Profit Before Tax + Interest = 21,60,000 + 5,62,500 = ₹27,22,500.
Interest Coverage Ratio = EBIT ÷ Interest = 27,22,500 ÷ 5,62,500 = 4.84 times
---
(ii) Gross Profit Ratio
Operating Ratio = 85% means (COGS + Operating Expenses) = 85% of Sales, so Operating Profit = 15% of Sales.
Since Operating Profit = EBIT = ₹27,22,500:
Sales = 27,22,500 ÷ 0.15 = ₹1,81,50,000
Ratio of Operating Expenses : COGS = 2:6. Combined they are 8 parts = 85% of Sales.
COGS = (6/8) × 85% of Sales = 63.75% of Sales = 63.75% × 1,81,50,000 = ₹1,15,70,625.
Gross Profit = Sales − COGS = 1,81,50,000 − 1,15,70,625 = ₹65,79,375.
Gross Profit Ratio = 65,79,375 ÷ 1,81,50,000 × 100 = 36.25%
---
(iii) Current Assets
Total Long-term Funds = Equity + Debt = 30,00,000 + 45,00,000 = ₹75,00,000.
Net Working Capital (NWC) = Long-term Funds − Fixed Assets = 75,00,000 − 39,00,000 = ₹36,00,000.
From Current Ratio = CA/CL = 1.8 and CA − CL = 36,00,000:
0.8 × CL = 36,00,000 → CL = ₹45,00,000 → CA = 1.8 × 45,00,000 = ₹81,00,000.
Current Assets = ₹81,00,000