Scribd Logo
Upload

Welcome to Scribd!

  • 39 views

    Analysis of Financial Statements: Ratio Analysis Du Pont System Effects of Improving Ratios Limitations of Ratio Analysis

    Uploaded by

    وبعدين يا بلد
    This document provides financial ratio analyses for a company in 2004, 2005 estimated, and industry averages where available. Key ratios like the current ratio, inventory turnover, days sales outstanding, profit margins, returns on assets and equity, debt ratios, and Du Pont analysis are presented. Limitations of ratio analysis are discussed, like industry differences and qualitative factors that should also be considered in evaluating a company's performance and prospects.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PPT, PDF, TXT or read online from Scribd

    Analysis of Financial Statements: Ratio Analysis Du Pont System Effects of Improving Ratios Limitations of Ratio Analysis

    Uploaded by

    وبعدين يا بلد
    39 views30 pages
    This document provides financial ratio analyses for a company in 2004, 2005 estimated, and industry averages where available. Key ratios like the current ratio, inventory turnover, days sales outstanding, profit margins, returns on assets and equity, debt ratios, and Du Pont analysis are presented. Limitations of ratio analysis are discussed, like industry differences and qualitative factors that should also be considered in evaluating a company's performance and prospects.

    Original Title

    Ratio FM11 Ch 13 Showx

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    PPT, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides financial ratio analyses for a company in 2004, 2005 estimated, and industry averages where available. Key ratios like the current ratio, inventory turnover, days sales outstanding, profit margins, returns on assets and equity, debt ratios, and Du Pont analysis are presented. Limitations of ratio analysis are discussed, like industry differences and qualitative factors that should also be considered in evaluating a company's performance and prospects.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PPT, PDF, TXT or read online from Scribd
    Download as ppt, pdf, or txt
    39 views30 pages

    Analysis of Financial Statements: Ratio Analysis Du Pont System Effects of Improving Ratios Limitations of Ratio Analysis

    Uploaded by

    وبعدين يا بلد
    This document provides financial ratio analyses for a company in 2004, 2005 estimated, and industry averages where available. Key ratios like the current ratio, inventory turnover, days sales outstanding, profit margins, returns on assets and equity, debt ratios, and Du Pont analysis are presented. Limitations of ratio analysis are discussed, like industry differences and qualitative factors that should also be considered in evaluating a company's performance and prospects.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PPT, PDF, TXT or read online from Scribd
    Download as ppt, pdf, or txt
    of 30

    13 - 1

    CHAPTER 13
    Analysis of Financial Statements Ratio analysis

    Du Pont system
    Effects of improving ratios Limitations of ratio analysis

    13 - 2

    Income Statement 2004 2005E Sales 5,834,400 7,035,600 COGS 4,980,000 5,800,000 Other expenses 720,000 612,960 Deprec. 116,960 120,000 Tot. op. costs 5,816,960 6,532,960 EBIT 17,440 502,640 Int. expense 176,000 80,000 EBT (158,560) 422,640 Taxes (40%) (63,424) 169,056 Net income (95,136) 253,584

    13 - 3

    Balance Sheets: Assets Cash S-T invest. AR Inventories Total CA Net FA Total assets 2004 7,282 20,000 632,160 1,287,360 1,946,802 939,790 2,886,592 2005E 14,000 71,632 878,000 1,716,480 2,680,112 836,840 3,516,952

    13 - 4

    Balance Sheets: Liabilities & Equity Accts. payable Notes payable Accruals Total CL Long-term debt Common stock Ret. earnings Total equity Total L&E 2004 324,000 720,000 284,960 1,328,960 1,000,000 460,000 97,632 557,632 2,886,592 2005E 359,800 300,000 380,000 1,039,800 500,000 1,680,936 296,216 1,977,152 3,516,952

    13 - 5

    Other Data 2004 Stock price $6.00

    2005E $12.17

    # of shares
    EPS

    100,000
    -$0.95

    250,000
    $1.01

    DPS
    Book val. per share Lease payments Tax rate

    $0.11
    $5.58 40,000 0.4

    $0.22
    $7.91 40,000 0.4

    13 - 6

    Why are ratios useful?

    Standardize numbers; facilitate comparisons


    Used to highlight weaknesses and strengths

    13 - 7

    What are the five major categories of ratios, and what questions do they answer? Liquidity: Can we make required payments as they fall due? Asset management: Do we have the right amount of assets for the level of sales?
    (More)

    13 - 8

    Debt management: Do we have the right mix of debt and equity?

    Profitability: Do sales prices exceed unit costs, and are sales high enough as reflected in PM, ROE, and ROA?
    Market value: Do investors like what they see as reflected in P/E and M/B ratios?

    13 - 9

    Calculate the firms forecasted current and quick ratios for 2005. CA CR05 = CL $2,680 = $1,040 = 2.58x.

    CA - Inv. QR05 = CL $2,680 - $1,716 = = 0.93x. $1,040

    13 - 10

    Comments on CR and QR
    2005E CR QR 2.58x 0.93x 2004 1.46x 0.5x 2003 2.3x 0.8x Ind. 2.7x 1.0x

    Expected to improve but still below the industry average.

    Liquidity position is weak.

    13 - 11

    What is the inventory turnover ratio as compared to the industry average? Sales Inv. turnover = Inventories $7,036 = = 4.10x. $1,716

    2005E
    Inv. T. 4.1x

    2004
    4.5x

    2003
    4.8x

    Ind.
    6.1x

    13 - 12

    Comments on Inventory Turnover

    Inventory turnover is below industry average.


    Firm might have old inventory, or its control might be poor. No improvement is currently forecasted.

    13 - 13

    DSO is the average number of days after making a sale before receiving cash.
    Receivables DSO = Average sales per day

    Receivables $878 = Sales/365 = $7,036/365


    = 45.5 days.

    13 - 14

    Appraisal of DSO 2005 45.5 2004 39.5 2003 37.4 Ind. 32.0

    DSO

    Firm collects too slowly, and situation is getting worse.


    Poor credit policy.

    13 - 15

    Fixed Assets and Total Assets Turnover Ratios Fixed assets Sales = turnover Net fixed assets = $7,036 = 8.41x. $837

    Total assets = turnover

    Sales Total assets $7,036 = 2.00x. = $3,517 (More)

    13 - 16

    FA TO TA TO

    2005E 2004 2003 8.4x 6.2x 10.0x 2.0x 2.0x 2.3x

    Ind. 7.0x 2.5x

    FA turnover is expected to exceed industry average. Good. TA turnover not up to industry average. Caused by excessive current assets (A/R and inventory).

    13 - 17

    Calculate the debt, TIE, and EBITDA coverage ratios. Total liabilities Debt ratio = Total assets $1,040 + $500 = = 43.8%. $3,517

    EBIT TIE = Int. expense $502.6 = 6.3x. = $80

    (More)

    13 - 18

    EBITDA = EC coverage EBIT + Depr. & Amort. + Lease payments Interest Lease expense + pmt. + Loan pmt. = $502.6 + $120 + $40 $80 + $40 + $0 = 5.5x.

    All three ratios reflect use of debt, but focus on different aspects.

    13 - 19

    How do the debt management ratios compare with industry averages? 2005E 43.8% 6.3x 5.5x 2004 2003 Ind. 80.7% 54.8% 50.0% 0.1x 3.3x 6.2x 0.8x 2.6x 8.0x

    D/A TIE EC

    Recapitalization improved situation, but lease payments drag down EC.

    13 - 20

    Profit Margin (PM)


    NI $253.6 PM = Sales = $7,036 = 3.6%. 2005E 2004 2003 3.6% -1.6% 2.6% Ind. 3.6%

    PM

    Very bad in 2004, but projected to meet industry average in 2005. Looking good.

    13 - 21

    Return on Assets (ROA) and Return on Equity (ROE) Net income ROA = Total assets $253.6 = $3,517 = 7.2%.

    (More)

    13 - 22

    Net income ROE = Common equity = $253.6 = 12.8%. $1,977 2005E 2004 2003 Ind. 7.2% -3.3% 6.0% 9.0% 12.8% -17.1% 13.3% 18.0%

    ROA ROE

    Both below average but improving.

    13 - 23

    Effects of Debt on ROA and ROE ROA is lowered by debt--interest expense lowers net income, which also lowers ROA. However, the use of debt lowers equity, and if equity is lowered more than net income, ROE would increase.

    13 - 24

    Calculate and appraise the P/E, P/CF, and M/B ratios.

    Price = $12.17.
    NI $253.6 EPS = Shares out. = 250 = $1.01.

    Price per share $12.17 P/E = = $1.01 = 12x. EPS

    13 - 25

    Explain the Du Pont System

    The Du Pont system focuses on:


    Expense control (PM) Asset utilization (TATO)

    Debt utilization (EM)


    It shows how these factors combine to determine the ROE.

    13 - 26

    The Du Pont System

    Profit margin

    )(

    TA turnover

    )(
    x

    Equity multiplier = ROE


    TA CE x x x x 2.2 5.2 1.8 2.0 = = = =

    NI Sales Sales x TA

    = ROE.
    13.2% -16.6% 13.0% 18.0%

    2003 2.6% x 2.3 2004 -1.6% x 2.0 2005 3.6% x 2.0 Ind. 3.6% x 2.5

    13 - 27

    What are some potential problems and limitations of financial ratio analysis? Comparison with industry averages is difficult if the firm operates many different divisions.

    Average performance is not necessarily good. Seasonal factors can distort ratios.
    (More)

    13 - 28

    Different accounting and operating practices can distort comparisons. Sometimes it is difficult to tell if a ratio value is good or bad. Often, different ratios give different signals, so it is difficult to tell, on balance, whether a company is in a strong or weak financial condition.

    13 - 29

    What are some qualitative factors analysts should consider when evaluating a companys likely future financial performance? Are the companys revenues tied to a single customer? To what extent are the companys revenues tied to a single product? To what extent does the company rely on a single supplier? (More)

    13 - 30

    What percentage of the companys business is generated overseas? What is the competitive situation?

    What does the future have in store?


    What is the companys legal and regulatory environment?

    You might also like