8/14/2019 Shubh Labh (Roll No 35,38,59)
1/21
LAUNCHING OF A NEW PRODUCT IN THEMARKET
8/14/2019 Shubh Labh (Roll No 35,38,59)
2/21
t h e p o o j a s h o p ... i n a bo x
8/14/2019 Shubh Labh (Roll No 35,38,59)
3/21
NEED
Poojas classified into festival and occasionbased.
Common as well as specific Pooja Samagri.
Search and buying process for PoojaSamagri.Problems related to quality and availability
at one shopConsumer purchases the best quality
irrespective of price.Need for convenience and assurance of
the quality of Pooja items.
8/14/2019 Shubh Labh (Roll No 35,38,59)
4/21
BUSINESS CONCEPT
Pooja Shop in a Box
Product:
Branded Pooja Kits available at Supermarkets
Target Market Hindu Households visiting Super Markets/ Malls / Hyper Markets Corporates, Home and Car Loans companies, Real Estate
Developers
NRIs
Business:Assembling, Packaging, Marketing & Distribution of the Pooja Kits
8/14/2019 Shubh Labh (Roll No 35,38,59)
5/21
CURRENT MARKET SCENARIO
Unorganized market
2 major national brands MANGALDEEP and CYCLE
agarbatti brands.
Locally assembled kits available for some poojas
Nightangle company has recently launched Meditation
Kit under a brand Vedic Cosmos
Decorated Pooja Thalis available online
8/14/2019 Shubh Labh (Roll No 35,38,59)
6/21
MARKET SIZE ESTIMATION
28 Urban Cities =10 Cr
Hindus (80%), Households= 2 Cr
Visit Supermarkets (25%) =50 lacs
Target Households (50%) =25 lacs
Converted 1st Yr (5%) =1.25 lacs
8/14/2019 Shubh Labh (Roll No 35,38,59)
7/21
Our projections for corporates from the first year
operations are
(Lacs)
Home Loans 0.5
Car Loans 0.15
Corporate gifts 0.6
Total 1.25
8/14/2019 Shubh Labh (Roll No 35,38,59)
8/21
MARKETING PLAN-PRODUCT
10 Pooja Kits classified into Festival based and
Occasion based Kits.
Customized packaging for different regions
Booklet of Pooja rituals and significance to be include
Our Products would not include Examples
Perishable ItemsFlowers, MangoLeaf
Expensive Metallic Items Gold, Silver
Disproportionately large volumeitems 1 Kg of rice
Food Coconut
8/14/2019 Shubh Labh (Roll No 35,38,59)
9/21
PRODUCT
Ganpati Pooja
Diwali Pooja
Karva Chouth
Satyanarayan Pooja
Griha Pravesh Pooja
Vaastu Shanti Pooja
Thread Ceremony Pooja
Naming Ceremony
New Pooja Ghar
Shop opening Pooja
8/14/2019 Shubh Labh (Roll No 35,38,59)
10/21
PRODUCT SHUBH DIWALI
List of Items2. Deepak
3. Idols (Lakshmiji and Ganeshji)
4. Ganga Jal
5. Honey
6. Ittar
7. Moli
8. Brass vessel
9. Miniature Coconut10. Dhoop
11. Sindoor
12. Mishri
13. Maachis
14. Kapoor
15. Loung-Elaichi
16. Akshat Roli
17. Kesar18. Rui Batti
19. Haldi
20. Supari
21. Agarbatti
22. Hawan Powder
23. Pooja Booklets
24. Red cloth
8/14/2019 Shubh Labh (Roll No 35,38,59)
11/21
MARKETING PLAN
Price
Price range from Rs 180 400
Satyanarayan Pooja, Ganpati Pooja Lower End New Shop Opening, Griha Pravesh Upper End
8/14/2019 Shubh Labh (Roll No 35,38,59)
12/21
MARKETING PLAN
Place
Supermarket/Dept Stores would be the main
selling points
Distributed by existing distribution channels
Pundits would be alternate channels of
distribution
ISKCON , Art Of Living
Selling points in places like West Vrindavan
(US)
8/14/2019 Shubh Labh (Roll No 35,38,59)
13/21
MARKETING PLAN
Promotion
Known Sales Period Boon for promotion
Shop-N-Shop concept during the festival time
Pandit religious meet Mythology Quiz, KnowledgeExchange
Sponsoring Bhajan Nights
Promotion in Channels like Aastha and Sanskaar.
Advertisements in community directories Marwari,
Gujarati, Punjabi
Corporate Gifts
Cross promotion through Pooja Kits
8/14/2019 Shubh Labh (Roll No 35,38,59)
14/21
EXPORT POTENTIAL
1.1 million Hindus in US
0.7 million Hindus in UK
8/14/2019 Shubh Labh (Roll No 35,38,59)
15/21
Estimates of Financials
Sales Projections
Target Households 5,000,000.00
Reached Households 2,500,000.00
Year Conversion Packets S.P. to Distributor Amt(Rs)
1 10% 250,000.00 160 40,000,000.00
2 20% 500,000.00 160 80,000,000.003 30% 750,000.00 160 120,000,000.00
Total 240,000,000.00
Cost of the Packet
Cost of Pooja material 50
Accessories 15
Packaging 25
Transportation 10
Total 100
Over Heads
Office rent 250,000
Godown & Factory rent 200,000
Admin Cost 5,399,000
Advertisement Budget 3,200,000
Total 9,049,000
Administration cost
Telephone 60000Electricity 36000
Salesman Traveling 250000
Courier 24000
Misc 24000
Stationary 12000
Directors Traveling 40000
Total 446,000
Salary 4953000
Total 5,399,000
8/14/2019 Shubh Labh (Roll No 35,38,59)
16/21
Preliminary Cost
ROC 10000
IT 10000
Other Registration Charges 30000
Legal Expenses 25000
Total 75000
IT investmentComputer 100000
Printer cum fax 20000
Total 120,000
Furniture
Table/Chair 15000
war drobe 30000
AC 15000
Total 60000
Machinery
Sachet Packing 500000
Shrink Wrap 60000Total 560,000
Salary Per month sal Total
CEO 1 40000 40000
Sales Head 1 30000 30000
Ops/Fin Head 1 30000 30000
Export Head 1 15000 15000
Zonal Manager 4 15000 60000
Salesperson 11 8000 88000
Supervisor 1 10000 10000
Computer Operator(s) 1 36000 36000
Worker 5 6000 30000
Labour(Machine) 4 3000 12000
Labour(Loading) 2 3000 6000
Women Worker 12 2000 24000
TOTAL 44 Monthly Total 381,000
Yearly Total 4,572,000
Bonus (1 Mth) 381,000
Total Salary 4,953,000
8/14/2019 Shubh Labh (Roll No 35,38,59)
17/21
Depreciation Closing Balances
Op Bal Dep Rate-WDV Year1 Year2 Year3
Furniture 60000 13.91% 51654 44469 38283
IT 120000 40% 72000 43200 25920
Machinery 560000 40% 336000 201600 120960
740000 Clos Balance 459654 289269 185163
DepTotal 280346 170385 104106Projected Profit & Loss account
Year Year1 Year2 Year3
Income
Income From Operations 40,000,000 80,000,000 120,000,000
Expenditure
Materials consumed 25,000,000 50000000 75000000
Office rent 250,000 250,000 250,000
Godown/Factory rent 200,000 200,000 200,000
Administrative cost 5,399,000 5,902,600 6,40Advertisement budget (8, 7,6%) 3,200,000 5,600,000 7,200,000
Prelim Exp (write off in 3 yrs) 25,000 25,000 25,000
Cost of Sales 34,049,000 61,952,600 89,056,200
Operating Profit/PBDIT 5,951,000 18,047,400 30,943,800
Depreciation 280,346 170,385 104,106
PBIT 5,670,654 17,877,015 30,839,694
Interest 518,542 544,748 568,150
PBT 5,152,112 17,332,267 30,271,544
Provision For Taxation-35.7% 1,839,304 6,187,619 10,806,941
PAT 3,312,808 11,144,648 19,464,603
8/14/2019 Shubh Labh (Roll No 35,38,59)
18/21
Projected Balance sheet
Assets Year1 Year2 Year3
Fixed Assets 740,000 740,000 740,000Less: Depreciation 280,346 450,731 554,837
Net Fixed Assets 459,654 289,269 185,163
Cash & Bank Balances 3,593,154 11,595,379 20,019,440
Inventory 5,208,333 7,812,500 18,229,167
Debtors 3,333,333 6,666,667 10,000,000
Investments 500,000 500,000 500,000Preliminary Expenses 50,000 25,000 -
TOTAL 13144475 26888815 48933770
Liabilities Year1 Year2 Year3
Capital 3,000,000 3,000,000 3,000,000
Add: Net Profit 3,312,808 11,144,648 19,464,603Reserves & Surpluses - 3,312,808 14,457,456
Creditors 2,083,333 4,166,667 6,250,000
Wkng Capital Loan 1,748,333 2,264,692 2,761,711
Term Loan 3,000,000 3,000,000 3,000,000
TOTAL 13144475 26888815 48933770
8/14/2019 Shubh Labh (Roll No 35,38,59)
19/21
Key Ratios
Salary Costs/ Sales 12.38% 6.19% 4.13%
OPM 14.88% 22.56% 25.79%
NPM 8.28% 13.93% 16.22%
Liquidity Ratio 3.30 4.13 5.41
Quick Ratio 1.94 2.92 3.39
Cash Ratio 0.94 1.80 2.22
D/E 0.48 0.17 0.08
Inventory TO 7.68 10.24 6.58
ROA 25% 41% 40%
ROCE 36% 54% 49%
ROE 52% 64% 53%
Projected Cash Flow Statement
Year1 Year2 Y
Opening Cash Balance 3,593,154 11,595,379
Operating Activities
PAT 11144648 19464603
Increase in Inventory (2,604,167) (10,416,667)
Increase in Debtors (3,333,333) (3,333,333)
Depreciation 170,385 104,106
Increase in Creditors 2,083,333 2,083,333
Prepaid Prelim Exp 25,000 25,000
Financing Activities
Increase in Wkng Cap 516,358 497,019
Investing Activities
Increase in Investments - -
Closing Cash Balance 11,595,379 20,019,440
8/14/2019 Shubh Labh (Roll No 35,38,59)
20/21
RISKS
Risks
Pundits perceiving Kits as a threat to their
profession.
Fluctuating Sales period with even 1 month of nosales during the month of Shravan .
Addressing risk
Making Pooja easier for Pundits.
Scope for additional income by selling Pooja Kits
Concentrated Sales Effort in the festival season and
auspicious days.
8/14/2019 Shubh Labh (Roll No 35,38,59)
21/21
Parting Thought
THANK YOU