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