Example
1: Find out the working capital cycle or cash
conversion cycle and operating cycle with the help of following information:
Cost of goods sold at Rs. 2, 60,000 and opening
stock of raw material is Rs. 10, 000. Company XYZ sale 40% goods on credit and
the total sales is Rs. 6, 70,000. The opening and closing balance of finished
goods are Rs. 40, 000 and Rs. 20, 000 respectively. Company takes 6 days to
convert work in progress into finished goods. The average debtors is Rs. 45,
000 and the closing balance of accounts payable is Rs. 38, 000. The credit
purchase is Rs. 2, 90,000.
Solution: average raw material = (10, 000+0)/2
= Rs. 5, 000
Raw material holding period = 365/cost of
goods sold/average raw material
= 365/2, 60,000/5, 000 = 365/ 52
= 7 days
Average finished goods = opening finished goods
+closing finished goods)/2
=(40, 000+20, 000)/2
= 30, 000
Finished goods holding period = 365/2, 60,000/30,
000
365/8.66
= 42 days
Credit sales = 0.40*6, 70,000 = Rs. 2, 68,000
Accounts Receivable period= 365/2, 68,000/45, 000
= 365/5.95
= 61 days
Average creditors = (opening creditors + closing
creditors)/2
= (0+38, 000)/2
= 19, 000
Accounts payable period = 365/credit
purchase/average creditors
= 365/2, 90,000/19, 000
= 365/15.26
= 24 days
Working capital cycle or cash conversion cycle: raw
material holding period + work in progress holding period + finished goods
holding period + accounts receivable period - accounts payable
= 7 + 6 + 42 + 61 -24
= 92 days
Company XYZ takes 92 days to convert its raw
material into cash.
Example 2:
Find out the operating cycle of Company A and B and compare with cash
conversion cycle with the help of given information:
Particulars
|
Company A’s Ratio
|
Company B’s Ratio
|
Inventory turnover ratio
|
8:1
|
17:4
|
Debtors turnover ratio
|
10:3
|
6:1
|
Creditors turnover ratio
|
9:2
|
14:3
|
Inventory includes raw material,work in
progress and finished goods.
Solution:
Inventory holding period = 365 / inventory turnover ratio
= 365 / 8
= 46 days
Accounts Receivable period = 365 /
debtors turnover ratio
= 365 / 3.33
=110 days
Accounts payable period = 365 /
creditors turnover ratio
= 365 / 4.5
= 81 days
Operating cycle = Inventory holding
period + Accounts receivable period
= 46 + 110
= 156 days
Company A takes 156 days to convert
its inventory into credit sales to debtors.
Cash conversion cycle of company A = Operating
cycle – Accounts payable period
= 156 – 81
= 75 days
Company A takes 75 days to convert operating cycle into cash.
Inventory holding period of company B
= 365 / 4.25
= 86 days
Accounts receivable period = 365 / 6
= 61 days
Accounts payable period = 365 / 4.66
= 78 days
Operating Cycle = 86 + 61
= 147 days
Cash conversion cycle = 147 – 78
= 69 days
Company B takes 147 days to convert its
material into debtors and 69 days to convert its operating cycle into cash through
sales.
So, The cash conversion cycle of
company B has taken 6 days less than company Y which proves that company B has
better liquidity in comparison to company A.
Thanks for ahsring this awesome tips with us. I hope this is very helpful to know more about the working capital in details and also for more advance information on it, then full information is here.
ReplyDeletehttps://shorttermcredits.com/working-capital.php