Upload
rahul-choudhury
View
217
Download
0
Embed Size (px)
Citation preview
7/31/2019 S.I.P(tanmay)
1/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
A Report on
CREDIT RISK ASSESSMENT IN SBI (SME & PER)
Submitted in partial fulfilment of the requirement
For MBA degree course
Done by:
Tanmay Das
(Reg. No.: 1120317)
Under the Guidance of
Faculty Guide Company Guide
Dr. Prof. Anirban Ghatak Mr. Anil Kumar Giri
Professor Asst. Manager (SMECCC)
Dept. of MBA, Christ University, State Bank of India
Bangalore Kolkata
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT,BANGALORE -560029
7/31/2019 S.I.P(tanmay)
2/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
ACKNOWLEDGEMENT
I consider it my privilege to express a few words of gratitude and respect to all those who guided
and inspired me in the successful completion of the project. I wish to take this opportunity to
express my deep sense of gratitude to thank Mr. Anil Kumar Giri (Asst,Manager SMECCC)
for his invaluable guidance throughout my project. I sincerely thank State Bank of India for
providing me with an opportunity to work in the SMECCC Department & RACPC of S.B.I to
get an insight about Credit Risk Assessment.
I also convey my sincere gratitude to my faculty guide Dr. Prof Anirban Ghatak (College
Mentor) CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT and all my friends and
my family for their encouragement and support extended to me during the course of my project.
At the end I would not forget to thank other members of State Bank of India (Local Head office)
who treated me with respect and helped me in the best of their capacity.
Tanmay Das
Reg. No. 1120317
7/31/2019 S.I.P(tanmay)
3/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
DECLARATION
I, Tanmay Das, hereby declare that the project report titled Credit Risk Assessment in SME &
PER submitted for the partial fulfilment of the requirements for the award of the Master of
Business Administrationis my original project work and has been carried out under the guidance
of Dr. Anirban Ghatak (Faculty Guide), Professor, Christ University Institute of Management
and Mr.Anil Kumar Giri (Company Guide), Asst. Manager, SMECCC, S.B.I (Kolkata).
.......................
Place: Tanmay Das
Reg. No. 1120317
Date: CUIM, Bangalore
7/31/2019 S.I.P(tanmay)
4/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
CONTENTS
(A) Introduction to the Topic
(B) Brief Profile of SME
(C) Industry Profile
(D) Companys Profile
State Bank of India
(E) Research Methodology
E.1. Objective of the Study
E.2. Statement of the Problem
E.3. Sources of Data
E.4. Scope of the Study
E.5. Limitations
(F) Analysis and Interpretation
Executive Summery
Date Chart for disposal of credit facilities.
Brief background
Brief Write Upon Industry
CMA(Credit Market Analysis)
Ratio Analysis
DSCR
Synopsis
CRA
(G) Pre Sanction Survey Report
(H) RACPC (Retail Assets Central Processing Centre)
Home Loan
Car Loan
Education Loan
7/31/2019 S.I.P(tanmay)
5/69
7/31/2019 S.I.P(tanmay)
6/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(A)INTRODUCTION TO THE TOPIC
State Bank of India (SBI) is the forerunner in the field of SME financing. Majority of the loans
to SMEs are been provided by SBI. SBI has introduced various schemes for SMEs. The various
schemes are according to the sector in which a particular SME belongs. SBI has introduced SME
financing for SME belonging to sectors like:
Agriculture
Medical
Transport
Tourism
Art
Education
SME Business Unit is implementing multiple strategies to maintain Banks premier position
in SME financing.
The Advances given By SBI to SME sector increased to Rs. 76,329 Crores as on
31.03.2008 from Rs. 58,674 Crores of the previous year registering a growth of 30%.
The Deposits of SBI under SME sector increased to Rs. 1,65,168 Crores as at the end
of March 2008 from Rs. 1,23,054 Crores of previous year, recording a growth of 34%
during the year.
The SME architecture has been firmly established and with a focus on companies with
a turnover of less than Rs. 50 Crores, SBIs advances to SME rose by 26% in FY08.
Currently, SBI has 12-lakh SME customers.
The following project focuses on the process of granting credit facilities to small & medium
enterprises. The Purpose of carrying out this project is to find out theSME financing schemes
provided by bank . As we know that SME form the backbone of any economy and SME are vital
for growth of developing countries like India so financing of SME is considered to be very
important issue for any economy. Because of this reason most of the banks, may it be
7/31/2019 S.I.P(tanmay)
7/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
nationalized banks likes SBI or Private sector banks like ICICI, all are bringing different
schemes for SME finance, but out of these various schemes which scheme is more profitable and
suitable for a SME is the main question of concern for every SME.
(B) BRIEF PROFILE OF SME
Small and medium-sized enterprises (SMEs) are the backbone of all economies and are a key
source of economic growth, dynamism and flexibility in advanced industrialized countries, as
well as in emerging and developing economies. SMEs constitute the dominant form of business
organization, accounting for over 95% and up to 99% of enterprises depending on the country.
They are responsible for between 60-70% net job creations in Developing countries. Small
businesses are particularly important for bringing innovative products or techniques to the
market. Microsoft may be a software giant today, but it started off in typical SME fashion, as a
dream developed by a young student with the help of family and friends. Only when Bill Gates
and his colleagues had a saleable product were they able to take it to the marketplace and look
for investment from more traditional sources
SMEs are vital for economic growth and development in both industrialized and developing
countries, by playing a key role in creating new jobs. Financing is necessary to help them set upand expand their operations, develop new products, and invest in new staff or production
facilities. Many small businesses start out as an idea from one or two people, who invest their
own money and probably turn to family and friends for financial help in return for a share in the
business. But if they are successful, there comes a time for all developing SMEs when they need
new investment to expand or innovate further. That is where they often run into problems,
because they find it much harder than larger businesses to obtain financing from banks, capital
markets or other suppliers of credit.
It is rather difficult to define precisely as to what constitutes the SME sector, as
a. It covers a wide spectrum of activities ranging from manufacturing to trade to services.
7/31/2019 S.I.P(tanmay)
8/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
b. It involves different types of organizations with varying constitutions like proprietary
concerns, partnership firms, private limited companies, public limited companies.
c. Regulations/ Govt. Policy guidelines varies from activity to activity.
d. It overlaps with the presently defined Priority Sector.
Challenges Faced by the SME Sector
Mentoring & Advocacy
Credit/Financing
Technology
Information about Technology
Actual procurement of technology
Finance for Technology up gradation
Market Access
Infrastructure
Procedures
Exit Mechanism
Strategy Interventions for Revitalization and Growth
Various ways of financing SMEs
1. Government
2. Specialized banks for SMEs
3. Leasing companies
4. Private financial institutions
There are a number of banks who help in assisting the SMEs for financing. The main channel
used by the SMEs via Banks is Specialized loans by various Banks.
7/31/2019 S.I.P(tanmay)
9/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
The Main reason for choosing bank loans by SMEs compared to other sources of financing like
venture capital, PE funding etc is there is only interest to be paid no stake is to be diluted thus the
whole command of the SME is with the owner only.
There are a number of Private as well as Public sector banks who assist SME in Financing.
(C) INDUSTRY PROFILE
Banking in India originated in the last decades of the 18th century. The first banks were The
General Bank of India, which started in 1786, and Bank of Hindustan, which started in 1790;
both are now defunct. The oldest bank in existence in India is the State Bank of India, which
originated in the Bank of Calcutta in June 1806, which almost immediately became the Bank of
Bengal. This was one of the three presidency banks, the other two being the Bank of
Bombay and the Bank of Madras, all three of which were established under charters from the
British East India Company. For many years the Presidency banks acted as quasi-central banks,
as did their successors. The three banks merged in 1921 to form the Imperial Bank of India,
which, upon India's independence, became the State Bank of India.
Indian merchants in Calcutta established the Union Bank in 1839, but it failed in 1848 as a
consequence of the economic crisis of 1848-49. The Allahabad Bank, established in 1865 andstill functioning today, is the oldest Joint Stock bank in India.(Joint Stock Bank: A company that
issues stock and requires shareholders to be held liable for the company's debt) It was not the
first though. That honor belongs to the Bank of Upper India, which was established in 1863, and
which survived until 1913, when it failed, with some of its assets and liabilities being transferred
to the Alliance Bank of Simla.
When the American Civil War stopped the supply of cotton to Lancashire from the Confederate
States, promoters opened banks to finance trading in Indian cotton. With large exposure to
speculative ventures, most of the banks opened in India during that period failed. The depositors
lost money and lost interest in keeping deposits with banks. Subsequently, banking in India
remained the exclusive domain of Europeans for next several decades until the beginning of the
20th century.
http://en.wikipedia.org/wiki/Bank_of_Bengalhttp://en.wikipedia.org/wiki/Bank_of_Bengalhttp://en.wikipedia.org/wiki/Bank_of_Bombayhttp://en.wikipedia.org/wiki/Bank_of_Bombayhttp://en.wikipedia.org/wiki/Bank_of_Madrashttp://en.wikipedia.org/wiki/Imperial_Bank_of_Indiahttp://en.wikipedia.org/wiki/State_Bank_of_Indiahttp://en.wikipedia.org/wiki/Allahabad_Bankhttp://en.wikipedia.org/wiki/Alliance_Bank_of_Simlahttp://en.wikipedia.org/wiki/American_Civil_Warhttp://en.wikipedia.org/wiki/Lancashirehttp://en.wikipedia.org/wiki/Confederate_Stateshttp://en.wikipedia.org/wiki/Confederate_Stateshttp://en.wikipedia.org/wiki/Confederate_Stateshttp://en.wikipedia.org/wiki/Confederate_Stateshttp://en.wikipedia.org/wiki/Lancashirehttp://en.wikipedia.org/wiki/American_Civil_Warhttp://en.wikipedia.org/wiki/Alliance_Bank_of_Simlahttp://en.wikipedia.org/wiki/Allahabad_Bankhttp://en.wikipedia.org/wiki/State_Bank_of_Indiahttp://en.wikipedia.org/wiki/Imperial_Bank_of_Indiahttp://en.wikipedia.org/wiki/Bank_of_Madrashttp://en.wikipedia.org/wiki/Bank_of_Bombayhttp://en.wikipedia.org/wiki/Bank_of_Bombayhttp://en.wikipedia.org/wiki/Bank_of_Bengalhttp://en.wikipedia.org/wiki/Bank_of_Bengal7/31/2019 S.I.P(tanmay)
10/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Foreign banks too started to arrive, particularly in Calcutta, in the 1860s. The Comptoire
d'Escompte de Paris opened a branch in Calcutta in 1860, and another in Bombay in 1862;
branches in Madras and Puducherry, then a French colony, followed. HSBC established itself
in Bengal in 1869. Calcutta was the most active trading port in India, mainly due to the trade ofthe British Empire, and so became a banking center.
The first entirely Indian joint stock bank was the Oudh Commercial Bank, established in 1881
in Faizabad. It failed in 1958. The next was the Punjab National Bank, established in Lahore in
1895, which has survived to the present and is now one of the largest banks in India.
Around the turn of the 20th Century, the Indian economy was passing through a relative period
of stability. Around five decades had elapsed since the Indian Mutiny, and the social, industrialand other infrastructure had improved. Indians had established small banks, most of which
served particular ethnic and religious communities.
The period between 1906 and 1911, saw the establishment of banks inspired by
the Swadeshi movement. The Swadeshi movement inspired local businessmen and political
figures to found banks of and for the Indian community. A number of banks established then
have survived to the present such as Bank of India, Corporation Bank, Indian Bank, Bank of
Baroda, Canara Bankand Central Bank of India.
The fervour of Swadeshi movement lead to establishing of many private banks in Dakshina
Kannada and Udupi district which were unified earlier and known by the name South Canara
district. Four nationalised banks started in this district and also a leading private sector bank.
Hence undivided Dakshina Kannada district is known as "Cradle of Indian Banking".
During the First World War (1914-1918) through the end of the Second World War (1939-1945),
and two years thereafter until the independence of India were challenging for Indian banking.
The years of the First World War were turbulent, and it took its toll with banks simply collapsing
despite the Indian economy gaining indirect boost due to war-related economic activities. At
least 94 banks in India failed between 1913 and 1918 as indicated in the following table:
http://en.wikipedia.org/wiki/Kolkatahttp://en.wikipedia.org/w/index.php?title=Comptoire_d%27Escompte_de_Paris&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Comptoire_d%27Escompte_de_Paris&action=edit&redlink=1http://en.wikipedia.org/wiki/Mumbaihttp://en.wikipedia.org/wiki/Chennaihttp://en.wikipedia.org/wiki/Pondicherryhttp://en.wikipedia.org/wiki/HSBChttp://en.wikipedia.org/wiki/Bengalhttp://en.wikipedia.org/wiki/British_Rajhttp://en.wikipedia.org/wiki/Faizabadhttp://en.wikipedia.org/wiki/Punjab_National_Bankhttp://en.wikipedia.org/wiki/Lahorehttp://en.wikipedia.org/wiki/Indian_rebellion_of_1857http://en.wikipedia.org/wiki/Swadeshihttp://en.wikipedia.org/wiki/Bank_of_Indiahttp://en.wikipedia.org/wiki/Corporation_Bankhttp://en.wikipedia.org/wiki/Indian_Bankhttp://en.wikipedia.org/wiki/Bank_of_Barodahttp://en.wikipedia.org/wiki/Bank_of_Barodahttp://en.wikipedia.org/wiki/Canara_Bankhttp://en.wikipedia.org/wiki/Central_Bank_of_Indiahttp://en.wikipedia.org/wiki/Dakshina_Kannadahttp://en.wikipedia.org/wiki/Dakshina_Kannadahttp://en.wikipedia.org/wiki/Udupi_districthttp://en.wikipedia.org/wiki/First_World_Warhttp://en.wikipedia.org/wiki/Second_World_Warhttp://en.wikipedia.org/wiki/Indian_independence_movementhttp://en.wikipedia.org/wiki/Economy_of_Indiahttp://en.wikipedia.org/wiki/Economy_of_Indiahttp://en.wikipedia.org/wiki/Indian_independence_movementhttp://en.wikipedia.org/wiki/Second_World_Warhttp://en.wikipedia.org/wiki/First_World_Warhttp://en.wikipedia.org/wiki/Udupi_districthttp://en.wikipedia.org/wiki/Dakshina_Kannadahttp://en.wikipedia.org/wiki/Dakshina_Kannadahttp://en.wikipedia.org/wiki/Central_Bank_of_Indiahttp://en.wikipedia.org/wiki/Canara_Bankhttp://en.wikipedia.org/wiki/Bank_of_Barodahttp://en.wikipedia.org/wiki/Bank_of_Barodahttp://en.wikipedia.org/wiki/Indian_Bankhttp://en.wikipedia.org/wiki/Corporation_Bankhttp://en.wikipedia.org/wiki/Bank_of_Indiahttp://en.wikipedia.org/wiki/Swadeshihttp://en.wikipedia.org/wiki/Indian_rebellion_of_1857http://en.wikipedia.org/wiki/Lahorehttp://en.wikipedia.org/wiki/Punjab_National_Bankhttp://en.wikipedia.org/wiki/Faizabadhttp://en.wikipedia.org/wiki/British_Rajhttp://en.wikipedia.org/wiki/Bengalhttp://en.wikipedia.org/wiki/HSBChttp://en.wikipedia.org/wiki/Pondicherryhttp://en.wikipedia.org/wiki/Chennaihttp://en.wikipedia.org/wiki/Mumbaihttp://en.wikipedia.org/w/index.php?title=Comptoire_d%27Escompte_de_Paris&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Comptoire_d%27Escompte_de_Paris&action=edit&redlink=1http://en.wikipedia.org/wiki/Kolkata7/31/2019 S.I.P(tanmay)
11/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Source: wikepedia.com
The partition of India in 1947 adversely impacted the economies ofPunjab and West Bengal,
paralyzing banking activities for months. India's independence marked the end of a regime of
the Laissez-faire for the Indian banking. The Government of India initiated measures to play an
active role in the economic life of the nation, and the Industrial Policy Resolution adopted by the
government in 1948 envisaged a mixed economy. This resulted into greater involvement of the
state in different segments of the economy including banking and finance.
The major steps to regulate banking included:
The Reserve Bank of India, India's central banking authority, was nationalized on
January 1, 1949 under the terms of the Reserve Bank of India (Transfer to Public
Ownership) Act, 1948
In 1949, the Banking Regulation Act was enacted which empowered the Reserve Bank of
India (RBI) "to regulate, control, and inspect the banks in India."
The Banking Regulation Act also provided that no new bank or branch of an existing
bank could be opened without a license from the RBI, and no two banks could have
common directors.
Despite the provisions, control and regulations ofReserve Bank of India, banks in India except
the State Bank of India or SBI, continued to be owned and operated by private persons. By the
YearsNumber of banks
that failed
Authorised capital
(Rs. Lakhs)
Paid-up Capital
(Rs. Lakhs)
1913 12 274 35
1914 42 710 109
1915 11 56 5
1916 13 231 4
1917 9 76 25
1918 7 209 1
http://en.wikipedia.org/wiki/Partition_of_Indiahttp://en.wikipedia.org/wiki/Punjab,_Indiahttp://en.wikipedia.org/wiki/West_Bengalhttp://en.wikipedia.org/w/index.php?title=Indian_independence_goverment&action=edit&redlink=1http://en.wikipedia.org/wiki/Laissez-fairehttp://en.wikipedia.org/wiki/Government_of_Indiahttp://en.wikipedia.org/wiki/Mixed_economyhttp://en.wikipedia.org/wiki/Reserve_Bank_of_Indiahttp://en.wikipedia.org/wiki/Reserve_Bank_of_Indiahttp://en.wikipedia.org/wiki/State_Bank_of_Indiahttp://en.wikipedia.org/wiki/State_Bank_of_Indiahttp://en.wikipedia.org/wiki/Reserve_Bank_of_Indiahttp://en.wikipedia.org/wiki/Reserve_Bank_of_Indiahttp://en.wikipedia.org/wiki/Mixed_economyhttp://en.wikipedia.org/wiki/Government_of_Indiahttp://en.wikipedia.org/wiki/Laissez-fairehttp://en.wikipedia.org/w/index.php?title=Indian_independence_goverment&action=edit&redlink=1http://en.wikipedia.org/wiki/West_Bengalhttp://en.wikipedia.org/wiki/Punjab,_Indiahttp://en.wikipedia.org/wiki/Partition_of_India7/31/2019 S.I.P(tanmay)
12/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
1960s, the Indian banking industry had become an important tool to facilitate the development of
the Indian economy. At the same time, it had emerged as a large employer, and a debate had
ensued about the nationalization of the banking industry. Indira Gandhi, then Prime Minister of
India, expressed the intention of the Government of India in the annual conference of the AllIndia Congress Meeting in a paper entitled "Stray thoughts on Bank Nationalisation." The
meeting received the paper with enthusiasm.
Thereafter, her move was swift and sudden. The Government of India issued an ordinance
and nationalised the 14 largest commercial banks with effect from the midnight of July 19,
1969. Jayaprakash Narayan, a national leader of India, described the step as a "masterstroke of
political sagacity." Within two weeks of the issue of the ordinance, the Parliament passed the
Banking Companies (Acquisition and Transfer of Undertaking) Bill, and it received
the presidential approval on 9 August 1969.
A second dose of nationalization of 6 more commercial banks followed in 1980. The stated
reason for the nationalization was to give the government more control of credit delivery. With
the second dose of nationalization, the Government of India controlled around 91% of the
banking business of India. Later on, in the year 1993, the government merged New Bank of
India with Punjab National Bank. It was the only merger between nationalized banks and
resulted in the reduction of the number of nationalised banks from 20 to 19. After this, until the
1990s, the nationalised banks grew at a pace of around 4%, closer to the average growth rate of
the Indian economy.
In the early 1990s, the then Narasimha Rao government embarked on a policy ofliberalization,
licensing a small number of private banks. These came to be known as New Generation tech-
savvy banks, and included Global Trust Bank (the first of such new generation banks to be set
up), which later amalgamated with Oriental Bank of Commerce, Axis Bank(earlier as UTI
Bank), ICICI Bankand HDFC Bank. This move, along with the rapid growth in the economy of
India, revitalized the banking sector in India, which has seen rapid growth with strong
contribution from all the three sectors of banks, namely, government banks, private banks and
foreign banks.
http://en.wikipedia.org/wiki/Indian_economyhttp://en.wikipedia.org/wiki/Indira_Gandhihttp://en.wikipedia.org/wiki/Prime_Minister_of_Indiahttp://en.wikipedia.org/wiki/Prime_Minister_of_Indiahttp://en.wikipedia.org/wiki/Government_of_Indiahttp://en.wikipedia.org/wiki/Nationalisationhttp://en.wikipedia.org/wiki/Jayaprakash_Narayanhttp://en.wikipedia.org/wiki/Parliament_of_Indiahttp://en.wikipedia.org/wiki/President_of_Indiahttp://en.wikipedia.org/w/index.php?title=New_Bank_of_India&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=New_Bank_of_India&action=edit&redlink=1http://en.wikipedia.org/wiki/Punjab_National_Bankhttp://en.wikipedia.org/wiki/Narasimha_Raohttp://en.wikipedia.org/wiki/Liberalizationhttp://en.wikipedia.org/wiki/Axis_Bankhttp://en.wikipedia.org/wiki/UTI_Bankhttp://en.wikipedia.org/wiki/UTI_Bankhttp://en.wikipedia.org/wiki/ICICI_Bankhttp://en.wikipedia.org/wiki/HDFC_Bankhttp://en.wikipedia.org/wiki/Economy_of_Indiahttp://en.wikipedia.org/wiki/Economy_of_Indiahttp://en.wikipedia.org/wiki/Economy_of_Indiahttp://en.wikipedia.org/wiki/Economy_of_Indiahttp://en.wikipedia.org/wiki/HDFC_Bankhttp://en.wikipedia.org/wiki/ICICI_Bankhttp://en.wikipedia.org/wiki/UTI_Bankhttp://en.wikipedia.org/wiki/UTI_Bankhttp://en.wikipedia.org/wiki/Axis_Bankhttp://en.wikipedia.org/wiki/Liberalizationhttp://en.wikipedia.org/wiki/Narasimha_Raohttp://en.wikipedia.org/wiki/Punjab_National_Bankhttp://en.wikipedia.org/w/index.php?title=New_Bank_of_India&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=New_Bank_of_India&action=edit&redlink=1http://en.wikipedia.org/wiki/President_of_Indiahttp://en.wikipedia.org/wiki/Parliament_of_Indiahttp://en.wikipedia.org/wiki/Jayaprakash_Narayanhttp://en.wikipedia.org/wiki/Nationalisationhttp://en.wikipedia.org/wiki/Government_of_Indiahttp://en.wikipedia.org/wiki/Prime_Minister_of_Indiahttp://en.wikipedia.org/wiki/Prime_Minister_of_Indiahttp://en.wikipedia.org/wiki/Indira_Gandhihttp://en.wikipedia.org/wiki/Indian_economy7/31/2019 S.I.P(tanmay)
13/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
The next stage for the Indian banking has been set up with the proposed relaxation in the norms
for Foreign Direct Investment, where all Foreign Investors in banks may be given voting rights
which could exceed the present cap of 10%,at present it has gone up to 74% with some
restrictions.
The new policy shook the Banking sector in India completely. Bankers, till this time, were used
to the 4-6-4 method (Borrow at 4%;Lend at 6%;Go home at 4) of functioning. The new wave
ushered in a modern outlook and tech-savvy methods of working for traditional banks. All this
led to the retail boom in India. People not just demanded more from their banks but also received
more.
Currently (2007), banking in India is generally fairly mature in terms of supply, product rangeand reach-even though reach in rural India still remains a challenge for the private sector and
foreign banks. In terms of quality of assets and capital adequacy, Indian banks are considered to
have clean, strong and transparent balance sheets relative to other banks in comparable
economies in its region. The Reserve Bank of India is an autonomous body, with minimal
pressure from the government. The stated policy of the Bank on the Indian Rupee is to manage
volatility but without any fixed exchange rate-and this has mostly been true.
With the growth in the Indian economy expected to be strong for quite some time-especially in
its services sector-the demand for banking services, especially retail banking, mortgages and
investment services are expected to be strong. One may also expect M&As, takeovers, and asset
sales.
In March 2006, the Reserve Bank of India allowed Warburg Pincus to increase its stake in Kotak
Mahindra Bank (a private sector bank) to 10%. This is the first time an investor has
been allowed to hold more than 5% in a private sector bank since the RBI announced norms in
2005 that any stake exceeding 5% in the private sector banks would need to be vetted by them.
http://en.wikipedia.org/wiki/Indiahttp://en.wikipedia.org/wiki/Retail_bankinghttp://en.wikipedia.org/wiki/Retail_bankinghttp://en.wikipedia.org/wiki/India7/31/2019 S.I.P(tanmay)
14/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Central Bank Reserve Bank of India
Nationalised
Banks
State Bank of India, Allahabad Bank, Andhra Bank, Bank of Baroda,Bank of India, Bank of Maharashtra, Canara Bank, Central Bank of India,Corporation Bank, Dena Bank, Indian Bank, Indian Overseas Bank,
Oriental Bank of Commerce, Punjab and Sind Bank, Punjab NationalBank, Syndicate Bank, Union Bank of Indian, United Bank of India,UCO BANK, Vijaya Bank
Private Banks Bank of Rajasthan, Bharath Overseas Bank, Catholic Syrian Bank,Centurion Bank of Punjab, City Union Bank, Federal Bank, Ganesh Bankof Kurundwad, HDFC Development Credit Bank, Dhanalaxmi Bank,ICICI Bank, IDBI, IndusInd Bank, ING Vyasa Bank, Kotak MahindraBank, Laxmivilas Bank, Lord Krishna Bank, South Indian Bank, TamilNadu Merchantile Bank Ltd., Axis Bank, YES Bank
(D) COMPANYS PROFILE
STATE BANK OF INDIA
Introduction:
State Bank of India (SBI) (BSE: 500112, LSE:SBID)is the largest banking and financialservice company in India, by almost every parameter revenues, profits, assets, market
capitalization, etc. It is today going through a momentous phase of Change and Transformation
the two hundred year old Public sector behemoth is today stirring out of its Public Sector legacy
and moving with agility to give the Private and Foreign Banks a run for their money.
The bank is entering into many new businesses with strategic tie ups Pension Funds, General
Insurance, Custodial Services, Private Equity, Mobile Banking, Point of Sale Merchant
Acquisition, Advisory Services, structured products etc each one of these initiatives having a
huge potential for growth.
The Bank is forging ahead with cutting edge technology and innovative new banking models, to
expand its Rural Banking base, looking at the vast untapped potential in the hinterland and
proposes to cover 100,000 villages in the next two years.
It is also focusing at the top end of the market, on whole sale banking capabilities to provide
Indias growing mid / large Corporate with a complete array of products and services. It is
consolidating its global treasury operations and entering into structured products and derivative
7/31/2019 S.I.P(tanmay)
15/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
instruments. Today, the Bank is the largest provider of infrastructure debt and the largest
arranger of external commercial borrowings in the country. It is the only Indian bank to feature
in the Fortune 500 list.
State Bank of India has 172 foreign offices in 37 countries across the globe. SBI has about26,000+ ATMs (25,000th ATM was inaugurated by the then Chairman of State Bank Shri O.P.
Bhatt on 31 March 2011, the day of his retirement); and SBI group(including associate banks)
has about 45,000 ATMs.SBI has 21,500 branches, including branches that belong to its associate
banks. SBI includes 99345 offices in India. India's number one ADB is in bellary i.e. State bankof India bellary ADB.
With four national level Apex Training Colleges and 54 learning Centres spread all over the
country the Bank is continuously engaged in skill enhancement of its employees.
The bank is also looking at opportunities to grow in size in India as well as internationally. Itpresently has 82 foreign offices in 32 countries across the globe. It has also 8 Subsidiaries in
India SBI Capital Markets Ltd, SBI Mutual Funds, SBI factor and commercial services Ltd,
SBI DFHI Ltd, SBI Cards and Payment Services Ltd, SBI Life Insurance Company Ltd, SBI
Fund Management Pvt. Ltd, SBI Canada - forming a formidable group in the Indian Banking
scenario.
Vision, Mission and Value statement
As always, customer service and customer satisfaction remains at the core of our efforts. In thisdirection, Bank unveiled on the 1st July 2008, its new Vision, Mission and Value statements,
which were based on views of the Banks staff.
The vision statement
My SBI,
MY Customer First,
My SBI: First in Customer Satisfaction
Vividly describes its customer centric focus and shall be the guiding principle for your Banks
plans, activities and strategies in future.
7/31/2019 S.I.P(tanmay)
16/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
The Mission Statement-
We will be Prompt, Polite and Proactive with our customers.
We will speak the language of young Indian.We will create product and services that help our customers achieve their goal.
We will go beyond call of duty to make our customers feel the valued.
We will be of service even in the remotest part of our country.
We will offer excellence in service to those abroad as much as we do to those in India.
We will imbibe state of art technology to drive excellence.
The Value statement-
We will always be honest, transparent and ethical.
We will respect our customers and fellow associates.
We will be knowledge driven.
We will learn and will share our learning
We will never take the easy way out.
We will do everything we can to contribute to our community we work in.
We will nurture pride in India.
7/31/2019 S.I.P(tanmay)
17/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
ABOUT LOGO
Togetherness is the theme of this corporate logo of SBI where the world of banking services
meet the ever changing customers needs and establishes a link that is like a circle, it indicatescomplete service towards customers. The logo also denotes a bank that it has prepared to do
anything to go to any lengths, for the growth and newer, more challenging, more promising
direction. The key hole indicates safety and security.
Evolution of SBI
The origin of the State Bank of Indiagoes back to the first decade of the nineteenth century
with the establishment of the Bank of Calcutta in Calcutta on 2 June 1806. Three years later the
bank received its charter and was re-designed as the Bank of Bengal (2 January 1809). A unique
institution, it was the first joint-stock bank of British India sponsored by the Government ofBengal. The Bank of Bombay (15 April 1840) and the Bank of Madras (1 July 1843) followed
the Bank of Bengal. These three banks remained at the apex of modern banking in India till their
amalgamation as the Imperial Bank of India on 27 January 1921. In the year 1955, the
controlling interest in the Imperial Bank of India was acquired by the reserve Bank of India and
State Bank of India (SBI) came into existance by the act of Parliament as successor to the
Imperial Bank of India.
http://upload.wikimedia.org/wikipedia/en/c/cc/SBI-logo.svg7/31/2019 S.I.P(tanmay)
18/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
State Bank of India is the largest and one of the oldest commercial bank in India, in existence for
more than 200 years. The bank provides a full range of corporate, commercial and retail banking
services in India. Indian central bank namely Reserve Bank of India (RBI) is the major shareholder of the bank with 59.7% stake. The bank is capitalized to the extent of Rs.646bn with the
public holding (other than promoters) at 40.3%.
SBI has the largest branch and ATM network spread across every corner of India. The bank has a
branch network of over 17000 branches (including subsidiaries). Apart from Indian network it
also has a network of 73 overseas offices in 30 countries in all time zones, correspondent
relationship with 520 International banks in 123 countries. In recent past, SBI has acquired banks
in Mauritius, Kenya and Indonesia. The bank had total staff strength of 198,774 as on 31st
March, 2008. Of this, 29.51% are officers, 45.19% clerical staff and the remaining 25.30% were
sub-staff. The bank is listed on the Bombay Stock Exchange, National Stock Exchange, KolkataStock Exchange, Chennai Stock Exchange and Ahmedabad Stock Exchange while its GDRs are
listed on the London Stock Exchange.
SBI group accounts for around 25% of the total business of the banking industry while it
accounts for 35% of the total foreign exchange in India. With this type of strong base, SBI has
displayed a continued performance in the last few years in scaling up its efficiency levels. Net
Interest Income of the bank has witnessed a CAGR of 13.3% during the last five years. During
the same period, net interest margin (NIM) of the bank has gone up from as low as 2.9% in FY02
to 3.40% in FY06 and currently is at 3.32%.
The government of India owes about 59.41% of State Bank of India
Following are the banking subsidiaries of SBI:
State Bank of Travancore (SBT)
State Bank of Bikaner and Jaipur (SBBJ)
7/31/2019 S.I.P(tanmay)
19/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
State Bank of Mysore (SBM)
State Bankof Patiala (SBP)
State Bank of Hyderabad (SBH)
SBIs Present organisational Structure
The bank has a 4 tier structure the central office is the Banks apex policy-making body. The
Central Office is now called Corporate Centre. The management of the Bank vests with the
Central Board consisting of a Chairman, 2 Managing Directors and other directors. The term of
office of a director is 3 years.
At the Local Head office, a local Board is constituted. The Board Members comprise CGM (ex
officio), directors of the Central Board ordinarily resident in the area, one member elected by thelocal shareholders holding together, not less than 2.5% of the issued capital and other nominated
by the Government in consultation with the RBI.
7/31/2019 S.I.P(tanmay)
20/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(E) RESEARCH METHODOLOGY
E.1. OBJECTIVE OF THE STUDY
Primary objective:-
To study the Credit Risk Assessment in SME (State Bank of India)
Secondary objective:-
To understand , analyse and interpret the risk in giving loan to SME sector
E.2. STATEMENT OF THE PROBLEM
The basic issue while doing project is that what all process SME has to undergo while procuring
loan from State Bank of India. Intensive study was done both with respect to SME as a customer
and Bank who assist these SMEs in giving loan
E.3. SOURCES OF DATA
The sources of the data so collected in this project are as follows:-
Reports of the already appraised project
Manuals
Internet
E.4. SCOPE OF THE STUDY
The scope of the study includes finding out how the loan is given to SMEs. State Bank of India
(SBI) is the forerunner in the field of SME financing. Majority of the loans to SMEs are been
provided by SBI. SBI has introduced various schemes for SMEs.
E.5. LIMITATIONS
Bank norms are very strict
Very little deviation was observed with respect to primary & collateral security.
Few projects were studied for coverage of whole sector.
7/31/2019 S.I.P(tanmay)
21/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(F) ANALYSIS AND INTERPRETATION
EXECUTIVE SUMMARYCIRCLE: KOLKATA
BRANCH: BENGAL
COMPANY: TAPAS HEALTH CARE PVT. LTD.
The following Contents are presented :-
(a)Date chart for Disposal of Credit Facilities.
(b) Brief Background (Company/ Group/ Promoters/ Management including shareholding
pattern).
(c) Brief Write up on industry/ sector and companys standing.
CMA(Credit Market Analysis)
RATIO ANALYSIS
DSCR (Debt. Service Coverage Ratio)
SYNOPSIS
CRA
(i)Date chart for Disposal of Credit Facilities
1 Name of the Branch Garfa Branch
2 Circle Kolkata
3 Name of the Unit M/s Tapas Health Care Pvt. Ltd.
7/31/2019 S.I.P(tanmay)
22/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
4. Limits (Existing) (Rs in lacs)
Existing
Cash Credit 15.00
Term Loan 116.00
TOTAL 131.00
Credit Facilities ( Proposed)
Cash Credit 35.00
TL 0.00
TOTAL 35.00
5 Date of receipt of the proposal at the Branch 17/01/2012
Date of receipt of the proposal at the SMECCC 20/02/2012
6 Queries raised on (if queries raised more than once, please
mention all the dates)
15/03/2012
7 Date of receipt of complete information 30/04/2012
8 Date of submission to sanctioning authority 07/05/2012
(Rs. in lacs)
Circle/Network: Bengal/ Kolkata
Network
Branch: Garfa
Borrowers Profile
a. Name, Address, Manufacturing activity/Locations, Date of incorporation, Banking
arrangement etc of
Company: M/s Tapas Health Care Pvt. Ltd.
7/31/2019 S.I.P(tanmay)
23/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Name of the
Directors/Partners/Proprietor
Dr. Tapas Banerjee
Smt. Rangana Banerjee
Group, if any N.A.
Address: P-10, Garfa East End Road, Kolkata-700078
Regd Office: 406, Garfa Main Road
Mfg facility( Locations): N/A
Segment: C&I Constitution: Pvt Ltd Co. IRAC Status
Advances: Standard
Investments : Nil
Industry: Trade & Service Activity :Nursing Home
Date of incorporation: 09.08.2005 Banking with us since: 2005
Banking arrangement: Sole Banking.
Existing Connection : Yes
If yes, date of last renewal:
03.06.2010
New unit: No. If Take over, whether all
norms complied with: NO.
(ii) Brief Background (Company/ Group/ Promoters/ Management including shareholding
pattern):
Company: Tapas Health Care is a Private Limited company incorporated 0n 09.08.2005. The
company was set up to creat facilities for health care development across Kolkata and suburban
areas for middle income group. Dr. Tapas Banerjee and his wife Smt. Rangana Banerjee are the
directors of the company. Dr. Tapas Banerjee is an MBBS and doctor of medicine from Calcutta
university. He is attached with various hospitals and nursing Homes as a consulting Physician.
Dr. Banerjee has 16 years of Experience in the line of activity. Smt. Rangana Banerjee is an MA
and actively involved in the Nursing Home.
7/31/2019 S.I.P(tanmay)
24/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(iii) Brief Write up on industry/ sector and companys standing:
Health care system is growing fast in India. Health Care is a core sector in India and the
Government is giving thurst to develop the health care system and inviting private investors to
invest in health care projects. Health care facilities are availed by a large percentage of middle
income group, self-employed professionals, small business owners, organised sector employees
and a certain percentage of low income groups. Now a days health care system is in a great
demand among people and it is poised for an enviable growth in future.
Name of
proprietor
Adress Age Edu. Qlf Shareholding
Dr. Tapas
Banerjee
P-10, Garfa
east end road,
kolkata
49 yrs MBBS/MD 50%
Smt. Rangana
Banerjee
16-B, Dover
lane, kolkata
41 yrs M.A. 50%
7/31/2019 S.I.P(tanmay)
25/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
CMA (Credit Market Analysis):-
State Bank Of India
ASSESSMENT OF WORKING CAPITAL REQUIREMENTSFORM II -- OPERATING STATEMENT
TAPAS HEALTH CARE PVT. LTD.
AMOUNTIN LACS
As per profit and loss account actuals/estimates for the year ended/endin
31ST MARCH MARCH MARCH MARCH MARCH MARCH MARCH
2009 2010 2011 20122012-2013
2013-2014
2014-2015
1 Gross Sales AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
i) Domestic Sales 49.40 51.74 53.10 67.00 83.00 94.00 110.00
ii) Export Sales
iii)
iv) Other Income
TOTAL 49.40 51.74 53.10 67.00 83.00 94.00 110.00
2 Less Excise duty
TOTAL
3 Net Sales (Item 1 - Item 2) 49.40 51.74 53.10 67.00 83.00 94.00 110.00
4 Percentage rise or fall in net 5% 3% 26% 24% 13% 17%sales as compared to last year
5 Cost of sales
i) Raw materials (including
stores and other items used
in process of manufacture)
(a) Imported 8.52 15.10 44.33 28.00 40.00 50.00 65.00
(b) Indigenous
8.52 15.10 44.33 28.00 40.00 50.00 65.00
ii) Other spares
(a) Imported
(b) Indigenous
iii) Power and fuel
iv) Direct labour
(Factory wages and salary)
v) Other manufacturing expenses
(a)Repair & maintenance
7/31/2019 S.I.P(tanmay)
26/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(b)Other factory overheads
vi) Depreciation 6.02 5.95 6.01 6.00 6.10 6.10 6.10
vii) SUB TOTAL (i to vi) 14.54 21.05 50.34 34.00 46.10 56.10 71.10
State Bank Of India
TAPAS HEALTH CARE PVT. LTD.AMOUNTIN LACS
31ST MARCH MARCH MARCH MARCH MARCH MARCH MARCH
2009 2010 2011 20122012-2013
2013-2014
2014-2015
AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
viii) Add op. stocks-in-process
ix) Deduct cl. stocks-in-process
x) Cost of Production 14.54 21.05 50.34 34.00 46.10 56.10 71.10
xi) Add op.stock of finished goods 4.92 4.92 8.42 39.84 45.00 50.00 55.00
xii) Ded. cl.stock of finished goods 4.92 8.42 39.84 45.00 50.00 55.00 60.00
xiii) S.TOTAL(Total cost of sales) 14.54 17.55 18.92 28.84 41.10 51.10 66.10
34.86 34.19 34.18 38.16 41.90 42.90 43.90
6 Selling,Gen.and Admn. Exp. 15.87 17.67 18.60 20.00 22.00 24.00 26.00
7 SUB TOTAL (5 + 6) 30.41 35.22 37.52 48.84 63.10 75.10 92.10
8 Oper. profit before intt.(3 - 7) 18.99 16.52 15.58 18.16 19.90 18.90 17.90
9 Interest 16.01 13.51 12.72 12.43 11.04 7.60 4.17
10 Oper.profit after interest (8 - 9) 2.98 3.01 2.86 5.73 8.86 11.30 13.73
11 Non-oper. income/expenses
i)Add other non-operatingincome
(a) Other( Deferred Tax Credit) 0.55 1.20 0.07 0.05 0.05 0.05 0.05
(b)
(c)
(d)
Sub total (Income) 0.55 1.20 0.07 0.05 0.05 0.05 0.05
ii) Deduct other non-oper. exp.
(a) Prel./Pre-op./Other exp. w/o
(b) Interest on partner's capital(c) Partner's Salary
(d)
Sub total (Expenses)
iii)Net of other non-op.income/exp 0.55 1.20 0.07 0.05 0.05 0.05 0.05
12Profit beforetax/Loss(10+11(iii)) 3.53 4.21 2.93 5.78 8.91 11.35 13.78
7/31/2019 S.I.P(tanmay)
27/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
13 Provision for taxes 0.33 0.46 0.56 0.60 0.65 0.75 0.75
14 Net Profit/Loss (12 - 13) 3.20 3.75 2.37 5.18 8.26 10.60 13.03
15 Prov. for Def.Tax Assets
16 Prov. for Def.Tax Liabilities
17Profit/Loss after Def.Tax (14-15) 3.20 3.75 2.37 5.18 8.26 10.60 13.03
18 Equity Dividend paid (Amount)
(Already paid + B.S. Provision)
19 Retained profit (14 - 15) 3.20 3.75 2.37 5.18 8.26 10.60 13.03
20Ret.profit/Profit afterDef.Tax(%) 100% 100% 100% 100% 100% 100% 100%
State Bank Of India
FORM III -- ANALYSIS OF BALANCE SHEET
TAPAS HEALTH CARE PVT.LTD.
AMOUNT INLACS
LIABILITIES As per balance sheet for year ending on
31ST MARCH MARCH MARCH MARCH MARCH MARCH MARC
2009 2010 2011 2012 2012-20132013-2014
2014-2015
CURRENT LIABILITIES AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ
1 Short term borr. from banks(incl. bills purch., disc. andexcess borr.placed onrepaymt)
i) From applicant bank 8.70 9.06 15.12 15.00 15.00 15.00 15.0
ii) From other banks
iii) (of which bills purch./disc.)
Sub total (A) 8.70 9.06 15.12 15.00 15.00 15.00 15.0
2 Short term borr. from others
3 Sundry Creditors (Trade) 5.77 5.25 35.47 46.35 60.72 76.30 92.5
4Adv.payments fromcustomers/
deposits from dealers
5 Provision for taxation 0.32 0.46 1.01
6 Dividend payable
7/31/2019 S.I.P(tanmay)
28/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
7 Other statutory liabilities
(due within one year)
8 Dep./instal.of TL/DPGs/Deb. 11.12 10.84 20.00 20.00 20.00 20.00
etc.(due within one year)
9 Other curr.liabilities and prov.(due within one year)
(Specify major items)
i) Other 6.23 8.45 5.10 5.00 5.00 5.00 5.0
ii)
iii)
iv)
v)
Sub total (B) 23.44 25.00 61.58 71.35 85.72 101.30 97.5
10 TOTAL CURR. LIABILITIES 32.14 34.06 76.70 86.35 100.72 116.30 112.5
(Total of 1 to 9 excld. 1(iii))
State Bank Of India
TAPAS HEALTH CARE PVT.LTD.
AMOUNT INLACS
As per balance sheet for year ending on
31ST MARCH MARCH MARCH MARCH MARCH MARCH MARC
2009 2010 2011 2012 2012-2013
2013-
2014
2014-
2015
TERM LIABILITIES AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ
11Deb.(not maturing within1yr.)
12Pref.sh.(redeemable after1yr)
13 TL (excl. instalments payable 86.28 75.44 55.44 40.00 20.00
within one year)
unsecured loans 53.54 12.40 12.40 22.40 27.40 32.40 37.4
14Def.payment credits(excluding
instal. due within one year)
15Term dep.(repayable after1yr.)
7/31/2019 S.I.P(tanmay)
29/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
16 Other term liabilties 0.24
17 TOTAL TERM LIABILITIES 140.06 87.84 67.84 62.40 47.40 32.40 37.4
18
TOTAL OUTSIDE
LIABILITIES 172.20 121.90 144.54 148.75 148.12 148.70 149.9(Item 10 + item 17)
NET WORTH
19 Ordinary share capital 1.00 46.00 46.00 46.00 50.00 50.00 50.0
20 General reserve
21 Revaluation reserve
22Other reserves(excl.provisions)
Share application money 3.90
Reserve & Surplus -0.10 3.10 6.84 8.65 10.65 12.65 13.6
Unsecured Loan from others
23Surplus(+)/Deficit(-) in P&LA/C 3.20 3.75 2.37 5.18 9.79 16.29 24.1
Deffered tax liabilities
24 NET WORTH 8.00 52.85 55.21 59.83 70.44 78.94 87.7
25 TOTAL LIABILITIES 180.20 174.75 199.75 208.58 218.56 227.64 237.7
State Bank Of India
FORM III -- ANALYSIS OF BALANCE SHEET
TAPAS HEALTH CARE PVT.LTD.
AMOUNT INLACS
ASSETS As per balance sheet for year ending on
31ST MARCH MARCH MARCH MARCH MARCH MARCH MARC
2009 2010 2011 2012 2012-20132013-2014
20142015
CURRENT ASSETS AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ
26 Cash and bank balances 0.94 0.36 0.42 2.52 5.60 9.68 14.
27 Inv. (other than long term
7/31/2019 S.I.P(tanmay)
30/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
inv.)
i)Govt.and oth. trusteesecurities
ii) Fixed deposits with banks
28Receiv. other than deferredandexports(incl.bill purchasedand
discounted by banks)
ii)Exp.receivables (includingbillspurchased and disc.bybanks)
29
Instal. of deferred
receivables(due within one year)
30 Inventory:
i)R.M.(incl.stores and otheritemused in process ofmanufacture
(a) Imported
(b) Indigenous
ii) Stocks-in-process
iii) Finished goods 4.92 8.42 39.84 45.00 50.00 55.00 60.
iv) Other consumable spares
(a) Imported(b) Indigenous
4.92 8.42 39.84 45.00 50.00 55.00 60.
31Adv. to supp. of rawmaterials
and stores & spares
32 Advance payment of taxes
33 Other current assets
i)ii)
34 TOTAL CURRENT ASSETS
(Total 26 to 33) 5.86 8.78 40.26 47.52 55.60 64.68 74.
State Bank Of India
7/31/2019 S.I.P(tanmay)
31/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
TAPAS HEALTH CARE PVT.LTD.
AMOUNT INLACS
As per balance sheet for year ending on
31ST MARCH MARCH MARCH MARCH MARCH MARCH MARC
2009 2010 2011 2012 2012-20132013-2014
20142015
FIXED ASSETS AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ
35 Gross block(L & B,machinery 168.64 162.80 159.88 161.02 163.02 163.02 163.
and capital work in progress)
36 Depreciation to date 6.02 5.95 6.01 6.00 6.10 6.10 6.
37 NET BLOCK (35-36) 162.62 156.85 153.87 155.02 156.92 156.92 156.
OTHER NON-CURR.ASSETS
38
Inv./book
debts/advances/dep.which are not current assets
i)
(a) Inv. in subsidiary co./affiliates
(b) Others
ii)Adv. to supp. of capitalgoods
and contractors
iii)Deffered domesticreceivables
iv) Deffered export receivables
v) Security deposits 1.04 1.04 1.04 1.04 1.04 1.04 1.
vi) Staff advances
vii)
viii)
ix)
x)
39 Non-cons. stores and spares
40Oth.NCA incl.dues fromdirectors
Deffered tax assets
41 TOT.OTH.NON-CURR.ASSETS 1.04 1.04 1.04 1.04 1.04 1.04 1.
42Intan.assets (patents,goodwill, 10.68 8.08 4.58 5.00 5.00 5.00 5.
prel. expenses, bad/doubtfulexpenses not provided foretc.)
43TOT. ASSETS(34+37+41+42) 180.20 174.75 199.75 208.58 218.56 227.64 237.
7/31/2019 S.I.P(tanmay)
32/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
44 TAN. NET WORTH (24-42) -2.68 44.77 50.63 54.83 65.44 73.94 82.
45 NET WORKING CAPITAL -26.28 -25.28 -36.44 -38.83 -45.12 -51.62 -37.
[(17+24)-(37+41+42)]
46 CURRENT RATIO 0.18 0.26 0.52 0.55 0.55 0.56 0.
47 TOT.OUT.LIAB./TAN.N.WORTH -64.25 2.72 2.85 2.71 2.26 2.01 1.48 TOT.TER.LIAB./TAN.N WORTH -52.26 1.96 1.34 1.14 0.72 0.44 0.
Ratio Analysis:-
a. FINANCIALINDICATORS:
TAPAS HEALTH CARE PVT. LTD.
2009 2010 2011 2012 2012-2013 2013-2014 2014-2015
AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
Gross Sales (value) 49.40 51.74 53.10 67.00 83.00 94.00 110.00
Net sales (value) 49.40 51.74 53.10 67.00 83.00 94.00 110.00
(Exports)
Net Sales (Quantity)
(Exports) (Quantity)
Raw Materials 8.52 15.10 44.33 28.00 40.00 50.00 65.00
Power and Fuel
Direct Labour
Selling & GA Cost 15.87 17.67 18.60 20.00 22.00 24.00 26.00
Interest 16.01 13.51 12.72 12.43 11.04 7.60 4.17
Operating Profit 2.98 3.01 2.86 5.73 8.86 11.30 13.73
OPM% (OP/NS%) 6.03% 5.82% 5.39% 8.55% 10.68% 12.02% 12.48%
PBT 3.53 4.21 2.93 5.78 8.91 11.35 13.78
PBT/N Sales 7.15% 8.14% 5.52% 8.63% 10.74% 12.07% 12.53%
PAT 3.20 3.75 2.37 5.18 8.26 10.60 13.03Cash Accruals 9.22 9.70 8.38 11.18 14.36 16.70 19.13
PBDIT 25.56 23.67 21.66 24.21 26.05 25.05 24.05
Intt Cov. Ratio 1.60 1.75 1.70 1.95 2.36 3.29 5.77
PUC 1.00 46.00 46.00 46.00 50.00 50.00 50.00
TNW -2.68 44.77 50.63 54.83 65.44 73.94 82.77
Adjusted TNW -2.68 44.77 50.63 54.83 65.44 73.94 82.77
TOL/TNW -64.25 2.72 2.85 2.71 2.26 2.01 1.81
TOL/Adj. TNW -64.25 2.72 2.85 2.71 2.26 2.01 1.81
Current Ratio 0.18 0.26 0.52 0.55 0.55 0.56 0.66
NWC -26.28 -25.28 -36.44 -38.83 -45.12 -51.62 -37.79
DSCR 0.80 0.87 1.02
ROE% 17.82% 4.97% 9.82% 13.74% 15.21% 16.63%
7/31/2019 S.I.P(tanmay)
33/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
c. WORKING CAPITAL
2009 2010 2011 20122012-2013
2013-2014
2014-2015
AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
Net Sales 49.40 51.74 53.10 67.00 83.00 94.00 110.00Inventory/Net Sales +Recv./Gross Sales(days) 36 59 274 245 220 214 199
Net Sales / TTA 0.29 0.31 0.27 0.33 0.39 0.42 0.47
ABF / TCA 148.46% 103.19% 37.56% 31.57% 26.98% 23.19% 20.06%
S Cr / TCA 98.46% 59.79% 88.10% 97.54% 109.21% 117.97% 123.79%
OCL / TCA 400.00% 284.74% 152.96% 150.15% 154.17% 156.62% 130.47%
NWC / TCA -448.46% -287.93% -90.51% -81.71% -81.15% -79.81% -50.53%
b. ACTIVITY WISE CASH FLOW ANALYSIS
2009 2010 2011 20122012-2013
2013-2014
2014-2015
AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
a. Net cash from operation 25.23 18.13 14.65 21.79 28.77 28.78 28.47
b. Net cash from investment 0.55 7.04 2.99 1.19 2.05 0.05 0.05
c. net cash from financing -16.01 -21.35 -13.76 -16.18 -20.04 -20.60 -18.17
d. Net increase in cash 9.77 3.82 3.88 6.80 10.78 8.23 10.35
d. COMMERCIAL VIABILITY
2009 2010 2011 20122012-2013
2013-2014
2014-2015
AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
Net Sales 49.40 51.74 53.10 67.00 83.00 94.00 110.00
Operating Profit 2.98 3.01 2.86 5.73 8.86 11.30 13.73
PBT 3.53 4.21 2.93 5.78 8.91 11.35 13.78
PAT 3.20 3.75 2.37 5.18 8.26 10.60 13.03
Cash Accruals 9.22 9.70 8.38 11.18 14.36 16.70 19.13
PBDIT 25.56 23.67 21.66 24.21 26.05 25.05 24.05
7/31/2019 S.I.P(tanmay)
34/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
f.CRA RATIOS (SIMPLIFIEDMODEL)
2009 2010 2011 20122012-2013
2013-2014
2014-2015
AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
TOL/TNW -64.25 2.72 2.85 2.71 2.26 2.01 1.81
Current Ratio 0.18 0.26 0.52 0.55 0.55 0.56 0.66
ROCE (%) 14.18% 13.55% 10.84% 11.61% 11.92% 11.00% 10.12%
PBDIT/Interest 1.60 1.75 1.70 1.95 2.36 3.29 5.77
PAT/Net Sale (%) 6.48% 7.25% 4.46% 7.73% 9.95% 11.27% 11.85%(Inventory/N.Sales)+(Receivable/G.sales) indays 36 59 274 245 220 214 199
TNW -2.68 44.77 50.63 54.83 65.44 73.94 82.77
e. EFFICIENCYRATIOS
2009 2010 2011 20122012-2013
2013-2014
2014-2015
AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.Net Sales/TTA (times) 0.29 0.31 0.27 0.33 0.39 0.42 0.47
PBT/TTA (%) 2.08% 2.53% 1.50% 2.84% 4.17% 5.10% 5.92%
Op Cost/Sales (%) 61.56% 68.07% 70.66% 72.90% 76.02% 79.89% 83.73%
ABF/TCA (%) 148.46% 103.19% 37.56% 31.57% 26.98% 23.19% 20.06%Inventory/Net Sales +Recv./Gross Sales(days) 36 59 274 245 220 214 199
Interest / Cost of Sales 1.10 0.77 0.67 0.43 0.27 0.15 0.06
ABF/Gross Sales 0.18 0.18 0.28 0.22 0.18 0.16 0.14
7/31/2019 S.I.P(tanmay)
35/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
DSCR (Debt. Service Coverage Ratio):-
2009 2010 2011 2012
2012-
2013
2013-
2014
2014-
2015
Income 49.40 51.74 53.10 67.00 83.00 94.00 110.00
PAT 3.20 3.75 2.37 5.18 8.26 10.60 13.03
Cash Accrual 14.36 16.70 19.13
Add/Sub. Adj. in cash accrual (if
any) #
Net Cash Accrual (A) 14.36 16.70 19.13
TL Intt 10.10 10.10 10.10 10.10 8.53 5.09 1.65
Add / Sub. Adj in TL Intt (if any) #
Net TL Intt (B) 10.10 10.10 10.10 10.10 8.53 5.09 1.65
TOTAL (A+B) 22.89 21.79 20.79
TL Repay (C) 0.00 0.00 0.00 0.00 19.92 19.92 18.72
TOTAL (B+C) 28.45 25.01 20.37
DSCR 0.80 0.87 1.02
AVG DSCR 0.89
NET DSCR 0.72 0.84 1.02
NET AVG DSCR 0.86
Synopsis:-
Synopsis of balance sheet:
2009 2010 2011 20122012-2013
2013-2014
2014-2015
LIABILITIES AUD. AUD. AUD. ESTI. PROJ. PROJ. PROJ.
CURRENT LIABILITIES
Short Term Bank Finance (A) 8.70 9.06 15.12 15.00 15.00 15.00 15.00Other Current Liabilities (B) (Total of ito iv) 23.44 25.00 61.58 71.35 85.72 101.30 97.57
i. Sundry Creditors 5.77 5.25 35.47 46.35 60.72 76.30 92.57
ii. Advance Payment Received
iii. TL Inst. Repayable in 12 Months 11.12 10.84 20.00 20.00 20.00 20.00iv. Others 6.55 8.91 6.11 5.00 5.00 5.00 5.00TOTAL CURRENT LIABILITIES =(A+B) 32.14 34.06 76.70 86.35 100.72 116.30 112.57
v. Term Loan- SBI > 12 months 86.28 75.44 55.44 40.00 20.00
vi. Term Loan- Others > 12 months
vii. Debentures, Redeemable Pref. Share(< 12 years), FCCB etc.
7/31/2019 S.I.P(tanmay)
36/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
viii. Unsecured Loans 0.24
ix. Other Term Liabilities 53.54 12.40 12.40 22.40 27.40 32.40 37.40TOTAL TERM LIABILITIES (D) (Totalof v to ix) 140.06 87.84 67.84 62.40 47.40 32.40 37.40TOTAL OUTSIDE LIABILITY (E) =(C+D) 172.20 121.90 144.54 148.75 148.12 148.70 149.97
x. PUC 1.00 46.00 46.00 46.00 50.00 50.00 50.00xi. Reserves & Surplus (Other thanRevaluation Reserves) 7.00 6.85 9.21 13.83 20.44 28.94 37.77
xii. Share Application Money
xiii. DTL
Net Worth (NW) (F) (Total of x to xiii) 8.00 52.85 55.21 59.83 70.44 78.94 87.77
TOTAL LIABILITIES (G) (E+F) 180.20 174.75 199.75 208.58 218.56 227.64 237.74
ASSETS 2009 2010 2011 20122012-2013
2013-2014 2014-2015
CURRENT ASSETS
a. Cash & Bank Balance 0.94 0.36 0.42 2.52 5.60 9.68 14.78
b. LC/BG Margin & Liquid Assets
c. Receivables (< 6 months)
d. Investments (Other than long term)
e. Total Inventory 4.92 8.42 39.84 45.00 50.00 55.00 60.00f.i. Other Current Assets- Dues fromAss. & Sub.
f.ii. Other Current Assets- Others
TOTAL CURRENT ASSETS (A) 5.86 8.78 40.26 47.52 55.60 64.68 74.78
FIXED ASSETSGross Block 168.64 162.80 159.88 161.02 163.02 163.02 163.02
Less Cuml. Depreciation 6.02 5.95 6.01 6.00 6.10 6.10 6.10Net Block (excluding RevaluationReserves) (A) 162.62 156.85 153.87 155.02 156.92 156.92 156.92
a. Investments in Asso. & Sub.
b. Other Investments
c. Receivables (> 6 months)
d. Others 1.04 1.04 1.04 1.04 1.04 1.04 1.04
Non Current Assets = (a to d) 1.04 1.04 1.04 1.04 1.04 1.04 1.04
Total Tangible Assets (A+B+C = D) 169.52 166.67 195.17 203.58 213.56 222.64 232.74
a. DTA
b. Other Intangible Assets 10.68 8.08 4.58 5.00 5.00 5.00 5.00Intangible Assets including DTA (E) =(a+b) 10.68 8.08 4.58 5.00 5.00 5.00 5.00
TOTAL ASSETS (D+E) 180.20 174.75 199.75 208.58 218.56 227.64 237.74
7/31/2019 S.I.P(tanmay)
37/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
CRA (Credit Risk Assessment):-
INSERT THE RATIOSM/S.Tapas Health Care Pvt. Ltd.
2009 2010 2011 Estimated 2012 LATEST3 yrsAvg
Comparison :Projected Ratio: better or atpar or worse ascompared tothe latest ratio.
RATIOS Audited Audited Audited 2011 Projected Ratio Ratio
Insertbetter,atpar, worse
TOL/TNW -64.25 2.72 2.85 1.88 2.71 2.85 -19.56 Better
CURRENT RATIO 0.18 0.26 0.52 0.67 0.55 0.52 0.32 Better
ROCE (%) 14.18 13.55 10.84 14.41 11.61 10.84 12.86 Better
PBDIT/INTT 1.60 1.75 1.70 2.18 1.95 1.70 1.68 Better
PAT/NET SALES (%) 6.48 7.25 4.46 10.19 7.73 4.46 6.06 At Par
INV.+REC/ SALES 36 59 274 205 245 274 123 Better
7/31/2019 S.I.P(tanmay)
38/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
TAPAS HEALTH CARE PVT. LTD.
TRADING: SIMPLIFIED MODEL
Financial ratios:Parameters
Financial RatiosAverageof last 3yearsPrv-to-Prv Yr Prev. Yr 31-Mar-11
TOL/TNW -64.25 2.72 2.85 -19.56
Current Ratio 0.18 0.26 0.52 0.32
ROCE 14.18 13.55 10.84 12.86
PBDIT/Interest 1.60 1.75 1.70 1.68
PAT/Net Sales(%) 6.48 7.25 4.46 6.06
G.Avg.DSCR 0.89(Inventory/N.Sales)+(Receivable/G.sales) indays 36.00 59.00 274.00 123.00
TNW 50.63
Futureprospects(FP) /(Projectedratios)
(A) Non-achievement of projected performance (Negative score)
Parameters
Latestyear
(projected)
Latestyear
(actual)-ve var.
(%)Scoringpattern
-veScore
CurrentRatio 0.67 0.52 22.00
(0-5)%=0(6-
10)%=0.5(11-
20)%=1(21-
30)%=1.5>30%=3
1.50
ROCE 14.41 10.84 25.00 1.50
PBDIT/INT 2.18 1.70 22.00 1.50
PAT/NS 10.19 4.46 56.00 3.00
TOL/TNW 1.88 2.85 52.00 3.00
7/31/2019 S.I.P(tanmay)
39/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(B) Projections for the next year
Parameters
Latestyear
(actual)Next year
(projected)
Futureprospects
(P)Scoringpattern $
PositiveScore
(Q)
Markesfor -ve
variance(R)
NetMarks(Q-R)
(S)Weight
(T)
Wtdscor(SxT
CurrentRatio 0.52 0.55 At Par
"Better"=2"At par"=1"Worse"=0
1.00 1.50 -0.50 2.00 -1.0
ROCE 10.84 11.61 Better 2.00 1.50 0.50 2.00 1.00
PBDIT/INT 1.70 1.95 Better 2.00 1.50 0.50 2.00 1.00
PAT/NS 4.46 7.73 Better 2.00 3.00 -1.00 2.00 -2.0
TOL/TNW 2.85 2.71 Better 2.00 3.00 -1.00 2.00 -2.0TotalScore -3.00
Note:$ The Methodology for scoring under "Better", "At par", or "Worse" scenarios would be the same as indicated foscoring under respective ratios under Financial Risks
For a new Company/firm which is yet to complete a year of commercial production/ operation, as well as in Takeover cases, there would be no scoring on Future Prospects parameter as a whole and the score would bnormalized
FINANCIAL RISK PARAMETERS Working Sheet
[i] TOL / TNW [Max. weighted scored : 25]
[a] Latest RatioTABLE - I
Ratio Band Marks WeightCompa
ny'sRatio
Company'sScore from
[b]
Compan
y'sWeightedScore =[c]x[e]
[a] [b] [c] [d] [e] [f]
7/31/2019 S.I.P(tanmay)
40/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
-19.56 2.85 [b] < [a] 2 2.5 2.00 5.00[b]=[a] or
{[a]+[0.25]} 1
[b]>{[a]+[0.25]} 0Note: i) If the Company/firm obtainsmaximum score in Table-I, the score
in Table-II will be 2ii)Improvements in the ratio onlybelow the benchmark level of 5.00would qualify for getting a score of 2,otherwise it would be treated at parand get a score of 1.
[c] Summary of Total Score "TOL / TNW" TABLE-III
S.No.Particulars
WeightedScore
1Companys Score fromTable I
20.00
2Companys Score fromTable II
5.00
Company's TotalWeighted Score
25.00
[ii] CURRENT RATIO [Max. weighted scored : 20]
[a] Latest RatioTABLE - I
Ratio Band Marks WeightCompa
ny'sRatio
Company'sScore from
[b]
Company's
WeightedScore =[c]x[e]
[a] [b] [c] [d] [e] [f]
>=1.25 8 2 0.52 0.00 0.00
>=1.20 7
>=1.15 6
>=1.10 5
>=1.05 4
>=1.00 2
>=0.90 1
7/31/2019 S.I.P(tanmay)
41/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
[b] Moving Average of Company's Last 3 Years' - CURRENT RATIO TABLE II
Last 3 Years'average
Company's latestratio from Table-I
Company's latestratio as compared
to its 3 years'average
Marks Weight
Company'sScorefrom[d]
Company'sWeightedScore =[e]x[f]
[a] [b] [c] [d] [e] [f] [g]
0.32 0.52 [b] > [a] 2 2 1.00 2.00[b]=[a] or {[a]-
[0.03]} 1
[b]=8.00 8 2 10.84% 8.00 16.00
>=7.00 7
>=6.00 6
>=5.50 5
>=5.00 4
>=4.50 2
>=4.00 1
< 4.00 0
7/31/2019 S.I.P(tanmay)
42/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
[b] Moving Average of Company's Last 3 Years' ROCETABLE-II
Last 3 Years'average
Company's latestratio from Table-I
Company's latestratio as compared
to its 3 years'average
Marks Weight
Company'sScorefrom[d]
Company'sWeightedScore =[e]x[f]
[a] [b] [c] [d] [e] [f] [g]
12.86 10.84% [b] > [a] 2 2 2.00 4.00[b]=[a] or {[a]-
[0.25%]} 1
[b]=3.00 8 1.5 1.70 2.00 3.00
>=2.75 7
>=2.50 6
7/31/2019 S.I.P(tanmay)
43/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
>=2.25 5
>=2.00 4
>=1.50 2
>=1.00 1
7/31/2019 S.I.P(tanmay)
44/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
[vi] PAT / Net Sales [%] [Max.Weighted Score-10]
[a] Latest Ratio TABLE - I
Ratio Band [%] Marks Weight Company's Ratio
Company's
Scorefrom [b]
Company'sWeightedScore =
[c]x[e]
[a] [b] [c] [d] [e] [f]
>=5.50 8 1 4.46% 5.00 5.00
>=5.00 7
>=4.50 6
>=4.00 5
>=3.50 4
>=3.00 2
>=2.00 1
7/31/2019 S.I.P(tanmay)
45/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
[c] Summary of Total Score "PAT / Net Sales" TABLE III
S.No.Particulars
WeightedScore
1 Companys Score from Table I 5.00
2 Companys Score from Table II 0.00Company's Total WeightedScore
5.00
[xiii] Case I : Gross Average DSCR for All Loans [for a borrower enjoying TL facility only]
[Maximum Weighted Score : 20]
RatioBand
Marks WeightCompany's
RatioCompany's
Score from [b]
Company'sWeightedScore =[c]x[e]
[a] [b] [c] [d] [e] [f]
>=2.00 10 2.00 0.89 0.00 0.00
>=1.98 9>=1.95 8
>=1.92 7
>=1.90 6
>=1.88 5
>=1.85 4>=1.80 3
>=1.78 2
>=1.75 1
7/31/2019 S.I.P(tanmay)
46/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
[b] Moving Average ofCompany's Last 3 Years' -Ratio - (Inv./NS+Rec./GS)x 365 [Days'] TABLE-II
Last 3 Years' averageCompany's latest
ratio from Table-I
Company's latestratio as compared
to its 3 years'
averageMarks Weight
Company'sScore from [d]
CompanyWeighte
Score = [e]
[a] [b] [c] [d] [e] [f] [g]
123.00 274.00 [b] < [a] 2 2 0.00 0.00[b]=[a] or {[a]
+[15]} 1
[b]>{[a] +[15]} 0Note: i) If the Company/firm obtainsmaximum score in Table-I, the score inTable-II will be 2ii)Improvements in the ratio only belowthe benchmark level of 180 days wouldqualify for getting a score of
2, otherwise it would be treated at parand get a score of 1.
[c] Summary of Total Score under Case = II - (Inv. / NS + Rec. / GS) x 365 [days'] TABLE - III
S.No.Particulars
WeightedScore
1Companys Score fromTable I
0.00
2
Companys Score from
Table II
0.00
Company's TotalWeighted Score
0.00
CASE - III :For aCompanyhaving bothWC & TLFacilities.
[i] Scoring done for TL as under Case-I Score : 0.00
[ii] Scoring done for WC as under Case II Score : 0.00
Final Score (For both WC & TL= (case-I + case-II)/2 0.00
7/31/2019 S.I.P(tanmay)
47/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Tapas Health Care Pvt. Ltd.
TRADING SECTOR : SIMPLIFIED MODEL
BORROWER RATING SUMMARY
(A) Financial Risk (FR) Marks
(a)
Weig
ht
(b)
Maximum
Weighted Score
= (a) x (b)
( c )
Companys
Weighted
Score
(d)
S.
No.
Parameters
(i)
TOL/ TNW
(a) Latest ratio -8
(b)Average of last 3 years-2
10 2.5 25
25.00
(ii)
Current Ratio
(a) Latest Ratio -8
(b)Average of last 3 years-2
10 2 20
2.00
(iii)
Return on Capital Employed (ROCE)(%)
(a) Latest ratio -8
(b)Average of last 3 years-2
10 2 20
20.00
(iv)
PBDIT/Intt.
(a) Latest ratio -8
(b)Average of last 3 years-2
10 1.5 15
6.00
(v)
PAT/Operating Income
(a) Latest ratio -8
(b)Average of last 3 years-2
10 1 10
5.00
7/31/2019 S.I.P(tanmay)
48/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(vi)
(A) Gross Average DSCR (for All loans)
(for TL only)
(B) Inventory/Net Sales +
Receivables/Gross Sales (Days)
(a) Latest ratio -8
(b)Average of last 3 years-2
(for WC only)
or
(C) Sum of Scores under (A+B)]/2
(for a company enjoying both WC &
TL facilities)
10 2 20 0.00
(vii)Group Risk
10 0.5 5 Normalised
(viii) Forex Risk 10 0.5 5 Normalised
(ix) Future Prospects (FP) (Projected
Ratios)
10 2 20 -3.00
Total Score 140
Total Score normalized to 70 140/2=70 59.23
Qualitative Factors (-ve) (-10) 1 (-10) 0.00
Total Score (FR) 70 29.62
7/31/2019 S.I.P(tanmay)
49/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
TRADING SECTOR : SIMPLIFIED MODEL
BORROWER RATING SUMMARY
( B ) Business Risk (BR)
S. No. Parameters Maximum
Score
Companys Score
(i) Competition & Market Risk 8 8.00
(ii) Outlook/Cyclicality 6 6.00
(iii) Technology 2 2.00
(iv) Business Environment 2 2.00
(v) Regulatory Risk 2 1.50
Total Score (BR) 20 19.50
(C) Management Risk (MR)
(i) Integrity 2 2
(ii) Track Record/Conduct of Account 2 2
(iii) Expertise, Managerial Competence & Commitment 2 1.5
(iv) Payment Record 0.5 0.5
(v) Structure & Systems 0.5 0.5
(vi) Experience in the Trade 1 1
(vii) Length of Relationship with the Bank 0.5 0.25
(viii) Succession Plan/Key Person 1.5 1.5
Total Score (MR) 10 9.25
MR Score Normalised to 10 10 9.25
(D) Qualitative Parameter (External Rating) (+5) 0.00
(E) Aggregate Risk Score :(FR + BR + MR): (A+B+C+D) ~ 100 58.37
7/31/2019 S.I.P(tanmay)
50/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(F) CRA Rating Based on the above Score SB 8
(G) Country Risk (CR) N/A
(H) Final Borrower Rating after CR SB 8
(I) Financial Statement Quality Satisfactory
(J) Risk Score/Rating Transition Matrix Annexed
CRA & Pricing: SB-8
Facility CRA Card Rate Proposed Rate
Term Loan SB-8 7.25% above Base Rate 7.25% above Base Rate
CC (stocks) SB-8 6.50% above Base Rate 6.50% above Base Rate
7/31/2019 S.I.P(tanmay)
51/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(G) PRE SANCTION SURVEY REPORT
1. Date of InspectionName of the Official
2. Name of the Unit...
And Address.
..
Land Mark
..
3. Purpose of Visit.
4. Person interviewed and his.
Relationship with the unit.
5. Observations Unit/Shop/Office/Factory
Ownership Rented/Owned/Lease
(Rent receipt/Lease Deed to be enclosed)
Up-Keep
Ambience
Records
Methods of Accounting
Registered maintained
Maintenance
Stock
Adequacy Eye estimation Value
Quality Variety
Normal Holding Period/Amount
Purchase/Sale
7/31/2019 S.I.P(tanmay)
52/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Seasonal Effect, If any
Major Suppliers and sources
Major buyers and area of sale
Credit Received: Period and Amount
Credit Extended: Period and Amount
Outstanding at any time
Level of Activity
Morale of Employee
6. Banking: Present Banking With
Credit facility, if any, with:
Account No:
How present business financed:
7. Personal Whether married
Occupation
Name
Nos. of children
Whether has LIP
Whether assessed to tax
Personal Property
House in own name, address, location etc.
Why came in business
And experience
8. Data collection: Information/ Data required
7/31/2019 S.I.P(tanmay)
53/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
9. Details of property to be mortgaged:
Holding
Street No.
Location/ Landmark
Date of visit
Area and Names of construction
Property belongs to
And relationship
Consideration of Mortgage
Eye estimation of value of property
Credit Officer
Comment of Asst. General Manager
Asst. General Manager
7/31/2019 S.I.P(tanmay)
54/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(H)RACPC (Retail assets central processing centre)
HOME LOAN:-
SOURCING:-
Branches.
HLST (Home Loan Sales Team).
Project Area (Through Agent).
MARKETING:-
Advertisement.
Helpline.
Website.
Fixed Rate Of Interest is not existing.
Floating Rate Of Interest (it can be changed)
10.5% upto 30lacs.
10.75% upto 75 lacs.
Above 75 lacs 11%.
Process of Payment the Loan Amount
Pre-payment
Fore-closer
*No Extra Charge for Pre-payment and Fore-closer Payment.
PARAMETERS OF HOME LOAN:-
Know Your Customer.
Income Criteria.
Property.
Promoter Reputation.
RISKS INVOLVED IN HOME LOAN:-
Interest Rate Risk (Change in Market).
Death of the Borrower.
Fraud Case.
Fire & Earthquake (Environmental Risk).
7/31/2019 S.I.P(tanmay)
55/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
STEPS TAKEN BY SBI TO MANAGE THE RISKS:-
Managing the interest rate & Government subsidies.
Provide insurance (Accident insurance free of cost & SBI life insurance for any kind of death).
Legal Action.
For Environmental Risk one Mandatory Insurance is there.
The loan property has to be registered.
CAR LOAN:-
SOURCING:-
Dealer.
Branch.
MPST.
MARKETING:-
Advertisement.
Website.
Helpline.
PARAMETERS OF CAR LOAN:-
Know Your Customer.
Income criteria.
PROCESS OF PAYMENT THE LOAN:-
Pre-payment.
Fore-closer.
RISKS INVOLVED IN CAR LOAN:-
Interest rate.
Death of the borrower.
Car damage.
Fraud Case.
STEPS TAKEN BY SBI TO MANAGE THE RISKS:-
Insurance is mandatory.
Legal Action.
*Presently Floating rate of interest for car loan is 11.25%.
7/31/2019 S.I.P(tanmay)
56/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
EDUCATION LOAN:-
SOURCING:-
Branches.
Institution.
MPST (Multi Product Sales Team).
MARKETING:-
Advertisement.
Website.
Direct approach.
INTEREST RATES (Normal Education Loan):-
Upto 4 lacs-13.5% ( security free)
4 lacs to 7.5 lacs- 13.25% ( 3rd
party guarantee).
Above 7.5 lacs-12% ( with full security).
SCHOLAR LOAN:-
List: Without security With full security
A- upto 20lacs 30lacs
B- 15lacs 20lacs
C- 10lacs 15lacs
*Float rate of interest is 12%.
*In education loan Co-borrower in mandatory.
PARAMETERS OF EDUCATION LOAN:-
Borrower Details.
Institution details.
RISKS INVOLVED IN EDUCATION LOAN:-
Institution Placement.
No Job.
Drop out.
7/31/2019 S.I.P(tanmay)
57/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
STEPS TAKEN BY SBI TO MANAGE THE RISKS:-
Co-borrower is mandatory.
Co-borrower is equal responsible.
Legal Action.
7/31/2019 S.I.P(tanmay)
58/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
(I)FINDINGS
First of all the definition of SME as per SBI was different which is as follows :-
Micro and small enterprises (for manufacturing & service sector) are eligible for SMEs.The
investment criteria are as follows:-
1. Micro(manufacturing) investment in P&M upto Rs.25 lacs
2. Small(manufacturing) investment in P&M upto Rs. 5 crore
3. Micro(Service) investment in P&M upto Rs. 10 lacs
4. Small(Service) investment in P &M upto Rs. 2 crore
SBIs Approach to finance SSIs is:-
Types of facilities sanctioned to SSI
1. Entrepreneur Scheme: Maximum project cost Rs. 20 lakhs Margin: Nil upto Rs 5 lakhs.
If project cost is more than Rs 5 lakhs , a margin of 10 % is to be met by by the
entrepreneur on the amount in exess of Rs 5 lakhs.
2. Libralised Scheme: The bank extends finance for working capital finance in the form of
cash credit and purchase of machinery etc in the form of Term Loans.
Working Capital Finance : The bank extends need based and comprehensive assistance for
purchase of raw materials, for carrying on production and for enabling the units to give credit to
its purchasers. Thus, usually the stocks of raw materials, stock in process and finished goods and
debtors are taken as security for granting working capital advances. At times, a unit may have to
make advance payment to suppliers or establish letters of credit in their favour. The banks extend
these facilities also. One of the criteria is borrower shall have reasonable stake in the business.
Equity must be about 25 % of the total cost of the project.
Term loans: The Term loan is secured by hypothecation of machinery. The repayment of the
loans has to be fixed keeping in mind the useful life of the machine. The instalment must take
into account the cash accruals and ordinarily the acceptable Debt Service Coverage Ratio is 2:1.
Four important concepts relating to term loans are-
7/31/2019 S.I.P(tanmay)
59/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
1. Breakeven level of operations
2. Margin of Safety
3. Debt/Service coverage ratio
4. Gestation period
Breakeven Level of Operations:
At this level total revenue equal total expenses and the unit does not makes either profit or loss.
Margin of safety:
It is the percentage drop in sales that can occur before the unit starts incurring loss.
DSCR:
It provides the safety cushion available to the term creditors for the repayment of term loans.
Gestation period:
The time frame required for commercial production and regular sales may be divided into time
required for acquisition of land & buildings, purchase & installation of plant & machinery, trial
production and may range from 1 month to 18 month.
Broadly if we see , the basic steps involved in granting loan to SMEs are as follows :
Steps for SME loans by State Bank of India (SBI)
1. Application for loan by SME to local branch of a particular area.
2. Inspection/Survey of SME by the Executives of that Local branch.
3. Sending the Documents of survey by Local branch to SMECC branch
4. Preparing credentials of Promoters and firm by SMECC branch and investigating the same
5. Estimating the amount of loan to be sanctioned and forwarding the documents for sanctioning.
7/31/2019 S.I.P(tanmay)
60/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
6. If the loan is been sanctioned by the central authority then disbursement of the loan amount
into account of the SME.
(J) SUGGESTIONS
The process of granting loan should be simplified.
Community education should be imparted as still a lot of section believes that procuring
bank loan obtaining is very difficult process. Thats why they depend on money lender.
Rate of interest gap is huge.
Review should be conducted on periodic basis.
(K) CONCLUSION
As far as suggestion is concerned following SWOT analysis was done for this project
Strength Brand name
Market leader
Government owned
Diversified portfolio
Weakness Higher NPA
Less modernisation
Opportunities
2000 branches coming on various
location merged with associate
banks
Threats
Other nationalised bank
Pricing factor
7/31/2019 S.I.P(tanmay)
61/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
State bank has earned a reputation in the market over the period of time (being the oldest bank in
india tracing history back to 1806). It is also ranked at 380 in 2008 Fortune global 500 list, and
ranked 219 in 2008 Forbes Global 2000. With an asset base of $126 billion and its reach , it is a
regional banking behemoth. It also has excellent penetration in the country with more than 10000
core branches and more than 5100 branches of associate banks. Government also owns 60 %
stake in SBI. This gives SBI an edge over private banks in terms of customer security. It also
offers very low transition costs which attracts small customers. It is also planning to add 2000
branches and 3000 ATMs. This will further increase its reach.
SBI is a leading bank in the country, it provides a variety of products and services to
SMEs
It aims to serve all classes of the society so SMEs does not face any problem in
procuring loan.
Also the pricing factor offered by SBI is very lucrative.
7/31/2019 S.I.P(tanmay)
62/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
BIBLIOGRAPHY
www.wikipedia.com
www.sbi.co.in
Annual reports of SBI
Journals of SBI
http://www.wikipedia.com/http://www.wikipedia.com/http://www.sbi.co.in/http://www.sbi.co.in/http://www.sbi.co.in/http://www.wikipedia.com/7/31/2019 S.I.P(tanmay)
63/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
ANNEXURES
Annexure A
Various annexure are attached. Firstly annexure A in which various terms and conditionsare mentioned which are as follows:-
1) Security-it is divided as under:-
Facility Primary security Collateral security Guarantee
Cash Credit
Term Loan
Hyp.of receivable
assets.
Mortgage of landed
property
Land
Name of
promoters+ any
corporate guarantee
if any
2) Period of advance and repayment terms
Working capital-It is repayable on demand. The facility which has been sanctioned should beavailable for 3 months from that date, subject to review every 12 month, when it may be
cancelled/reduced/enhanced depending upon the conduct and utilisation of advances.
Term loan- It is to be availed within a period of 1 month from the date of sanction . The term
loan is to be repaid as per the given repayment schedule-
Particulars 2012-13 2013-14
1st
quarter
2nd quarter
3rd quarter
4th quarter
Total repayment in a year
7/31/2019 S.I.P(tanmay)
64/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Others-
The bank states that interest shall be payable on the outstanding in the loan accounts computed
on daily balances basis duly compounded and debited to the accounts at monthly rests on the last
working day of every month , in accordance with the account practices of bank from time to
time. Commitment charges should be payable in case of non utilisation of sanctioned limits. And
prepayment charges should be payable in case of prepayment of term loan instalments.
3) Various unconditional cancellability clauses are given which are as follows :-
Rate of interestInterest at 3.75 above base rate to be charged(Present base rate is 8.25% w.e.f
14-02-11). Present effective rate is 12 %.wherever expedient; interest rate is directly linked to the
credit risk assessment of the borrower.
For the term loan- interest will be charged at the rate mentioned on daily outstanding debit
balance in account at monthly rests. . Rate will be 3.95% above base rate.
Rate of interest is subject to revision from time to time due to changes in base rate, revision even
without changes in base rate.
Penal interest
Cash credit limits:
Irregularity in cash credit account
Continuously irregular for a period
beyond 60 days2% on the entire out
standings. In other cases2 % on
irregular portion
Non submission of stock statement 1% for the month if the stock statement
is not submitted within the stipulated
period.
7/31/2019 S.I.P(tanmay)
65/69
CHRIST UNIVERSITY INSTITUTE OF MANAGEMENT, BANGALORE
Non submission of renewal data 1% for the delay beyond 3 months from
the date renewal was due.
Commitment charge: working capital
limit
0.25% p.a on the entire unutilized
portion if average utilization of 60% or
less. Commitment charge to be levied
half yearly for all fund based limits
irrespective of the size of the loan.
4) Next the margin is decided like
Fund based limits Margin (in %)
a) Cash credit
b) Term loan
Non fund based limits
a)L.C
b)B.G
After that the tenor or retention period of bills is decided and the insurance is decided. Assets
charged to bank should always be fully insured by borrower against fire,lightning,riots etc. with
a company approved by bank in the joint name of bank and self at own cost or full market value
or banks interest, whichever is higher. The policies should be lodged.
5) Inspections- before inspection credit guarantee cover is seen and stock statement is verified on
quarterly basis. And the inspection is done on monthly basis where the bank officials/inspectors
are to be permitted in the factory/business premises as and when required to inspect the
stocks/books/equipments. Where the premises are leased/hired, necessary approvals to the effect
from the lessor, if any required, are to be obtained. All assistance to be extended to the banks
officials in conducting and completing such inspections smoothl