nandita mam
-
Upload
rohit-kumar -
Category
Documents
-
view
246 -
download
0
Transcript of nandita mam
-
8/6/2019 nandita mam
1/18
Presented By:
Rohit Kumar
Shonkho Bhattacharji
Suryakant Jaiswal
Priti Bhagel
Vikram Kumar Singh
-
8/6/2019 nandita mam
2/18
INTRODUCTIONy Jumbo King began its journey to brand the
Vada Pav on 23rd August 2001. Inspired by
western models and applying it to Indian food.
y Jumbo King believes that the common manhas the constitutional right to get hygienic food
at an affordable price!
y Jumbo King has been founded by MBA couple
Dheeraj Gupta and Reeta Gupta.
-
8/6/2019 nandita mam
3/18
STATUSy Day since on that day of 2001 it came into existence.The
Journey.
y 23rd August 2001 First Outlet was opened.
y 23rd August 2003 2 outlets existed.
y 23rd August 2004 Jumbo King reached to a figure of 6 outlets.
y 23rd August 2005 15 outlets were in the operation mode.
y Priety Zinta was a Chief Guest on Vada Pav Day.
y 23rd August 2006 Targeting for at least 30+ outlets. Whatprogress has been made since the previous milestone?
-
8/6/2019 nandita mam
4/18
EXPENSION PLANy We are purchasing 10 van for the expansion of
Business.
y Model name TAT A SFC 407EXTURBO LCV
y The market price of the 10 van is Rs.4480900
y Total Amount taken from Bank 60 lacks@ 9
%P.A
-
8/6/2019 nandita mam
5/18
MENU CARDLIST OF ITEMS PRICE
JUMBO VADA PAV REGULAR 12.00
JUMBO VADA PAV CHEESE 15.00
JUMBO VADA PAV CHOLE 12.00
JUMBO HAPPY MEAL 21.00
JUMBO VADA PAV CHICKEN 30.00
JUMBO VADA PAV CHEESE COMBO 25.00
JUMBO VADA PAV CHICKEN COMBO 40.00
JUMBO VADA PAV NOODLES 25.00
-
8/6/2019 nandita mam
6/18
REVENUE
y Total sales from one van 500 units
,there fore 5000 units from all the van in
a Day
y 15000 units in a month
y 1825000 units in a Year
-
8/6/2019 nandita mam
7/18
CAPITALy Jumbo king is Listed in NSE which has 60000
equity share @100 per Share
y Issue ofEquity share 24000 @125per share.
-
8/6/2019 nandita mam
8/18
Particulars Price
/qnt./cylinder
Total
Demanded
Cost
Potato 550 995 547500
chicken 12000 175 2098750
Cheese 15000 120 1768202noodles 18079 18 309020
oil 5050 561 2805820
Kabuli chana 4500 90 400890
Gas cylinder 780 1030 800769
Pepsi/coca cola 456665
Milk 2200
Sugar 2950 25 73750
Other 1520820
Total
XXS SD
-
8/6/2019 nandita mam
9/18
FIXED COSTParticulars
Labor 3372500
-
8/6/2019 nandita mam
10/18
FIXED ASSETSItems Price
furniture 500000
Gas Stove 120000
Utensil 50000
Generator 450000Others 100000
Total 1220000
-
8/6/2019 nandita mam
11/18
-
8/6/2019 nandita mam
12/18
Cost of Capitaly Cost of Debt =I(1-t) * 100/np
= 540000(1-0.35)*100/6000000
= 540000(0.65)*100/6000000
=35100000/6000000
=5.85
-
8/6/2019 nandita mam
13/18
COST OF CAPITALy Cost of Prefrence share
=I/P*100
= 420000/3000000*100
=14
-
8/6/2019 nandita mam
14/18
COST OF EQUITY
Cost ofEquity share
=D/P*100 +G
=12/125*100 +6
= 15.6
-
8/6/2019 nandita mam
15/18
WEIGHTED AVERAGE COST OF
CAPITAL
x Amount W% wx
kd 5.85 6000000 0.48 0.028
kp 14.00 3000000 0.24 0.034
ke 15.6 3000000 0.24 0.037kr 15.6 500000 0.04 0.006
Total 35.45 12500000 1.00 0.105
=0.105*100
=10.5
-
8/6/2019 nandita mam
16/18
y Operating Leverage
y =contribution/EBIT
y =11077550/3525050=3.14 times
-
8/6/2019 nandita mam
17/18
Leveragey Financial Leverage
y =EBIT/PBT
y =3525050/2985050
y =1.18 times
-
8/6/2019 nandita mam
18/18
Combined Leveragey Financial Leverage *Operating Leverage
y =1.18*3.14
y = 3.70 times