We had come across a German entity, are one of the largest vendors for manufacturing of AC Vents for cars. Having a presence in India since 2011. Till date has a top-line of Rs. 250.00 Crores out of which FX exposure is Rs. 80.00 Crore with transacting currency is Euro.
This client has banking facilities with one of the leading private banks. The Client had approached us through a reference and asked to get the audit done on basis of historical details. We did a quick analysis and found sizable difference. Though they had an understanding with the bank for 15 paisa as a margin, bank was not passing appropriate margins and was keeping a gap of 70 paisa over and above the IBR.
Also, we had observed that company’s bottom line was getting a pressured because of PCFC facilities and was getting overcharged on by interest and was not able to enjoy the exchange gains. We advised them to convert the PCFC in Rupee loan and saved a substantial cost on it.
Exchange Rate Analysis - DIPPL | ||||||||
CCY | Inward Amount | Exchange Rate | Spot High | Spot Low | Bank Margin | Expected Rate | Gap | Loss in INR |
EUR | 95,000.00 | 67.30 | 68.76 | 68.15 | 0.15 | 68.00 | -0.70 | -66,500.00 |
EUR | 172,000.00 | 68.28 | 69.32 | 69.13 | 0.15 | 68.98 | -0.70 | -120,400.00 |
EUR | 220,243.00 | 69.03 | 70.12 | 69.88 | 0.15 | 69.73 | -0.70 | -154,170.10 |
EUR | 142,000.00 | 68.90 | 70.21 | 69.75 | 0.15 | 69.60 | -0.70 | -99,400.00 |
EUR | 74,000.00 | 71.2940 | 72.675 | 72.144 | 0.15 | 71.99 | -0.70 | -51,800.00 |
EUR | 177,000.00 | 71.51 | 72.685 | 72.36 | 0.15 | 72.21 | -0.70 | -123,900.00 |
Potential Loss | -616,170.10 |
Basis this outcome, client had decided to subscribe our services.
Currency | Amount | Spot | Bank Margin | Net Rate | Initial Difference | Potential Savings (Paisa) | Potential Savings (Rs.) |
EUR | 195826.42 | 75.2900 | 0.15 | 75.1400 | 0.70 | 0.55 | 107,704.531 |
EUR | 74446.08 | 75.4500 | 0.15 | 75.3000 | 0.70 | 0.55 | 40,945.344 |
EUR | 274025.05 | 75.9200 | 0.15 | 75.7700 | 0.70 | 0.55 | 150,713.7775 |
EUR | 172,939.50 | 76.4007 | 0.15 | 0.15 76.2507 | 0.70 | 0.55 | 95,116.725 |
EUR | 97,209.77 | 76.1300 | 0.15 | 75.9800 | 0.70 | 0.55 | 53,465.3735 |
EUR | 180,354.43 | 76.4776 | 0.15 | 76.3276 | 0.70 | 0.55 | 99,194.9365 |
EUR | 21,268.00 | 76.0600 | 0.15 | 75.9100 | 0.70 | 0.55 | 11,697.4 |
EUR | 195,777.00 | 79.7300 | 0.15 | 79.5800 | 0.70 | 0.55 | 107,677.35 |
EUR | 100,235.00 | 78.7066 | 0.15 | 78.5566 | 0.70 | 0.55 | 55,129.25 |
EUR | 195,873.00 | 79.6300 | 0.15 | 79.4800 | 0.70 | 0.55 | 107,730.15 |
EUR | 95,308.00 | 80.4610 | 0.15 | 80.3110 | 0.70 | 0.55 | 52,419.4 |
EUR | 93,448.20 | 78.0300 | 0.15 | 77.8800 | 0.70 | 0.55 | 51,396.51 |
933,190.7475 |
It has been clearly seen that the gap has been narrowed down substantially and cost-effectiveness is visible. And the FX loss has been recovered in few transactions only.
For its overall FX exposure we have brought the savings of Rs. 9.33 Lakhs.