Professional Documents
Culture Documents
Chapter 1 Numericals
Chapter 1 Numericals
Chapter 1 Numericals
Formulae
1. Liquidity ratios:
Current Assets
a. Current ratio =
Current Liabilities
Quick Assets
b. Quick ratio = (Where, Quick assets = Current assets – Inventory)
Current Liabilities
Cash∧marketable securities
c. Cash ratio =
Current Liabilities
Net working capital
d. Net working capital to total assets ratio =
Total assets
Current assets
e. Interval measure =
Aver age daily operating cost
Total Debt
b. Debt-Equity Ratio (DE ratio) =
Total equity
DA
Or DE Ratio =
1−DA
Total Assets
c. Equity multiplier (EM) =
Total Equity
1
Or EM =
1−DA
Or EM = 1+DE
Long−term debt
d. Long-term Debt to Total Assets Ratio =
Total Assets
EBIT
e. Interest Coverage Ratio (Time Interest Earned Ratio) TIE ratio =
Interest expenses
(Where EBIT refers to Earnings before interest and tax)
EBIT + Depreciation
f. Cash Coverage ratio =
Interest
EBITDA + Lease payment
g. EBITDA Coverage Ratio =
Interest + Lease payment + Principal repayment
4. Profitability Ratios:
Net Income
h. Net Profit Margin (NPM) =
Sales
Gross profit
a. Gross Profit Margin (GPM) =
Sales
Operating profit
b. Operating profit ratio =
Sales
EBIT
c. Basic Earning Power Ratio =
Total assets
Net income
d. Return on Assets (ROA) =
Total assets
Net income
e. Return on Equity (ROE) =
Total Equity
DoPont system is an integrated view on financial analysis, planning and control process relating to firm.
This system of financial analysis was first propounded and used by DuPont corporation. This system of
ratio analysis is more popular for making classified assessment of financial performance of a firm. This
provides a summary of firm’s profitabilty in terms of return on assets (ROA) and return on equty (ROE).
Dupont Identity allows the financial manager to break down firms return on equity into three
components namely, profitabilty on sales, porducitve power of asset and leverage effects on equity
return. The first component, profitabilty on sales, helps to study the impact of chage in selling price to
sales and profitabiltiy. This also enables to identify the key area where costs have to be controlled to
maximize profitabilty. Second componet, assets turnover ratio, helps in determining the need of
changing investmetn into various types of assets. By looking at this componets, the financial manager
can assess whether excessive or deficit level of current assets has caused low productivity of assets. The
last component, equity multiplier, shows the proportion of equity uased to fiinance the assets. Both
excessive or deficit proportion of debt used results into low return on equity. Therefore, the financial
manager, just looking at the componets of DuPont equation, can decide about the best financing
alternaives. Follwing chart clearly shows these relationship.
Problems
Calculate: (a) Current ratio (b) Quick ratio (c) Cash ratio. Ans: 2.85X, 1.71X, 0.571X
Problems 2: Following financial data are extracted from financial statements for the year 2014 of a firm:
Calculate: (a) Inventory turnover ratio (b) Receivable turnover ratio (c) Fixed assets turnover ratio
(d) Total assets turnover ratio (e) Write a short note on efficiency ratios
(e) Describe about debt management ratios? Ans; 34.12%, 51.79%, 1.52X, 17.65%
Problem 4: A firm has a long-term debt to equity ratio of 0.4. Shareholders’ equity is $1 million. Current
assets are $200,000 and the current ratio is 2.0. The only current liabilities are notes payable. What is its
total debt ratio? Ans: 33.33%
A Garment Export company limited has $5 million of debt outstanding, and it pays an interest rate of 12
percent annually. Its annual sales are $20 million, its average tax is 25 percent and its net profit margin
on sales is 3 percent. If it does not maintain a times interest earned (TIE) ratio at least 4 times, its bank
will refuse to renew the loan and bankruptcy will result.
a. What do you mean by Times Interest Earning Ratio (Interest coverage ratio).Compute the
company’s TIE ratio
b. By what percentage, net profit margin should increase in order to get loan renewed?
c. Why do we need to know about the concept of Asset Management Raito of a firm?
Problem 6: USV Limited’s net income for the most recent year was $8175 million. The tax rate was 34
percent. The firm paid $2380 million in total interest expenses and deducted $1560 million in
depreciation expenses. What was the firm’s cash coverage ratio for the year? Ans; 6.86 times.
Problem 7: Following are the income statement and balance sheet data available for ABC Pvt ltd.
Amount
Sales $2,000,000
Less: Cost of Goods Sold 1,500,000
Gross profit 500,000
Less: Selling and distribution expenses 200,000
EBIT 300,000
Less: Interest expenses 100,000
EBT 200,000
Less: Taxes@40% 80,000
Net Income 120,000
Total assets $800,000; Total Equity $600,000
Calculate: (a) Gross profit margin (b) Net profit margin (c) Operating profit ratio (d) Return on assets
(e) Return on equity (f) Basic earning Power Ans: 25%, 6%, 15%, 15%, 20%, and 37.5%
Problem 8: Delta Corporation’s ROE last year was only 3 percent but its management has developed a
new operating plan designed to improve things. The new plan calls for a total debt ratio of 60 percent,
which will result in interest charges of $300,000 per year. Management projects an EBIT of $1,000,000
on sales of $ 10,000,000 and it expects to have a total assets turnover ratio of 2.0. Under these
Ratio Analysis Numerical
conditions, the tax rate will be 34 percent. If the changes are made, what return on equity will the
company earn? Ans: 23.1%
Problem 9: Using the following data, complete the balance sheet given below:
Sales/Inventory: 5 times
Balance Sheet
Problem 10: Complete the 2014 balance sheet for Royal Industries using the information that follows it.
Balance sheet
Additional information:
Problem 11:
a. A KBC supplier has a total debt ratio of 0.62. What is its debt-equity ratio? What is its equity
multiplier?
b. Nepal barstool has an equity multiplier of 2.4. The company’s assets are financed with some
combination of long-term debt and common equity. What is the company’s debt ratio?
c. Valley Dealers has ROA of 10 percent, a profit margin of 2 percent and return on equity equal to
15 percent. What is the company’s total assets turnover? What is firm’s equity multiplier?
Ans: 1.63x, 2.63x, 58.33%, 5x, 1.5x
Problem 12:
a. SN Enterprises had debt-equity ratio of 1.10 Return on assets is 8.4 percent, and total equity is
$440,000. What is the equity multiplier? Return on equity? Net income?
b. NS Inc. has sales of $2,300 million, total assets of $1,020 million, and debt-equity ratio of 1. If its
return on equity is 18 percent, what is its net income?
Problem 13(Assignment) 1: Following are the data available for Mercantile Computer and Industry
average. You are required to:
Liabilities $ Assets $
Accounts payable 64,500 Cash 38,750
Notes Payable 42,000 Receivables 168,000
Other current liabilities 58,500 Inventory 120,750
Total current liabilities 165,000 Total current assets 327,500
Long term debt 128,250 Net fixed assets 146,250
Common equity 180,500
Total Liabilities and Equity 473,750 Total assets 473,750
Income statement of Mercantile Computer for the year ended December 31, 2015
Amount ($)
Sales Revenue 803,750
Less: Cost of goods sold
Materials 358,500
Labor 226,500
Heat, light and power 34,000
Ratio Analysis Numerical
Industry average
Return on equity: 9 %
Problem 14: Argent Corporation has $60 million in current liabilities, $150 million in total liabilities, and
$210 million in total common equity; Argent has no preferred stock. Argent’s total debt is $120 million.
What is the debt to assets ratio? What is the debt to equity ratio? Ans: 33.33%, 57.14%
Problem 15.The following data applies to Jacobus and Associates (millions of dollars):
Sales: $1,000
ROE: 12%
Jacobus has no preferred stock – only common equity, current liabilities, and long term debt.
Ratio Analysis Numerical
a. Find Jacobus’s (1) Account receivable (2) Current liabilities, (3) current assets (4) total assets, (5)
ROA (6) common equity and (7) long-term debt.
b. In part a, you should have found Jacobus’s account receivable = $111.11 million. If Jacobus could
reduce its DSO from 40.55 days to 30.4 days while holding other things constant, how much
cash would it generate? If this cash were used to buy back common stock (at book value), thus
reducing the amount of common equity, how would this affect (1) the ROE (2) the ROA, and (3)
Total debt/Total assets ratio?
Ans; $111.11, 105.5, 316.5, 600, 8.33%, $416.67,77.83, 27.83 12.86%, 8.74%, 32.0%
Starbucks Corporation and McDonald’s Corporation financial statements and stock prices:
Income Statement
Period Ending 27-Sep-09 31-Dec-08
Total Revenue 9,774,600.00 22,744,700.00
Cost of Revenue 4,324,900.00 13,952,900.00
Gross profit 5,449,700.00 8,791,800.00
Total operating Expenses 4,887,700.00 1,950,800.00
Operating income or loss 562,000.00 6,841,000.00
Income from continuing Operations
Total other income/expenses Net 36,300.00 -354,000.00
Earnings Before Interest And Taxes 598,300.00 6,487,000.00
Interest Expenses 39,100.00 0.00
Income before tax 559,200.00 6,487,0000.00
Income Tax expense 168,400.00 1,936,000.00
Net Income 390,800.00 4,551,000.00
Balance Sheet
Period Ending 27-sep-09 31-Dec-08
Assets
Cash & Cash Equivalents 599,800.00 1,796,000.00
Account receivable 557,600.00 1,060,400.00
Inventories 664,900.00 106,200.00
Other current assets 213,500.00 453,700.00
Total Current Assets 2,035,800.00 3,416,300.00
Long Term Investment 4,23,500.00 1,212,700.00
Property Plant & Equipment 2,536,400.00 21,531,500.00
Good will 0.00 2,425,200.00
Other Assets 581,100.00 1,639,200.00
Total Assets 5,576,800.00 30,224,900.00
Liabilities
Account Payable 1,192,100.00 2,970,600.00
Short/current term debt 200.00 18,100.00
Other current liabilities 388,700.00 0.00
Total current liabilities 1,581,000.00 2,988,700.00
Long Term Debt 549,300.00 10,560,300.00
Other long Term Liabilities 400,800.00 1,363,100.00
Deferred long term liability charges 0.00 1,278,900.00
Total liabilities 2,531,100.00 16,191,000.00
Total Stockholder Equity 3,0457,00.00 14,033,900.00
Total Liabilities & Owner’s Equity 5,576,800.00 30,224,900.00
a. Compute the financial ratios for both firms and evaluate the relative performance of the two
firms in the following areas:
i. Liquidity
j. Asset-management efficiency
Ratio Analysis Numerical