9. An analysis of company performance using DuPont analysis A sheaf of papers in her hand, your friend and colleague, Madison, steps into your office and asked the following MADISON: Do you have 10 or 15 minutes that you can spare? YOU: Sure, I've got a meeting in an hour, but I don't want to start something new and then be interrupted by the meeting, so how can I help? MADISON: I've been reviewing the company's financial statements and looking for ways to improve our performance, in general, and the company's return on equity, or ROE, in particular. Xavier, my new team leader, suggested that I start by using a DuPont analysis, and I'd like to run my numbers and conclusions by you to see whether I've missed anything. Here are the balance sheet and income statement data that Xavier gave me, and here are my notes with my calculations. Could you start by making sure that my numbers are correct? YOU: Give me a minute to look at these financial statements and to remember what I know about the DuPont analysis. Balance Sheet Data Income Statement Data Cash Accounts payable $1,300,000 $1,560,000 Sales $26,000,000 2,600,000 520,000 Cost of goods sold Accounts receivable Accruals 13,000,000 Notes payable Gross profit Inventory 3,900,000 2,080,000 13,000,000 Current assets Current liabilities 7,800,000 4,160,000 Operating expenses 6,500,000 6,760,000 6,500,000 Long-term debt BIT 10,920,000 Total liabilities Interest expense 1,060,800 Common stock 1,170,000 T 5,439,200 Retained earnings Net fixed assets 7,800,000 3,510,000 Taxes 1,359,800 Total equity 4,680,000 Net income $4,079,400 Total debt and equity Total assets $15,600,000 $15,600,000 If I remember correctly, the DuPont equation breaks down our ROE into three component ratios: the the total asset turnover ratio, and the And, according to my understanding of the DuPont equation and its calculation of ROE, the three ratios provide insights into the company's , effectiveness in using the company's assets, and Now, let's see your notes with your ratios, and then we can talk about possible strategies that will improve the ratios. I'm going to check the box to the side of your calculated value if your calculation is correct and leave it unchecked if your calculation is incorrect. Ratios Value Correct/Incorrect Ratios Value Correct/Incorrect Asset management ratio Profitability ratios Gross profit margin (%) Total assets turnover 1.67 50.00 Operating profit margin (% 20.92 Net profit margin (%) 26.15 Financial ratios Return on equity (%) 62.45 Equity multiplier 1.43 MADISON: OK, it looks like I've got a couple of incorrect values, so show me your calculations, and then we can talk strategies for improvement. YOU: I've just made rough calculations, so let me complete this table by inputting the components of each ratio and its value: Do not round intermediate calculations and round your final answers up to two decimals. Canis Major Veterinary Supplies Inc. DuPont Analysis Calculation Ratios Value Profitability ratios Denominator Numerator Gross profit margin (%) = Operating profit margin (%) = Net profit margin (%) Return on equity (%) Asset management ratio Total assets turnover Financial ratios Equity multiplier MADISON: I see what I did wrong in my computations. Thanks for reviewing these calculations with me. You saved me from a lot of embarrassment! Xavier would have been very disappointed in me if I had showed him my original work. So, now let's switch topics and identify general strategies that could be used to positively affect Canis Major's ROE. YOU: OK, so given your knowledge of the component ratios used in the DuPont equation, which of the following strategies should improve the company's ROE? 9. An analysis of company performance using DuPont analysis A sheaf of papers in her hand, your friend and colleague, Madison, steps into your office and asked the following MADISON: Do you have 10 or 15 minutes that you can spare? YOU: Sure, I've got a meeting in an hour, but I don't want to start something new and then be interrupted by the meeting, so how can I help? MADISON: I've been reviewing the company's financial statements and looking for ways to improve our performance, in general, and the company's return on equity, or ROE, in particular. Xavier, my new team leader, suggested that I start by using a DuPont analysis, and I'd like to run my numbers and conclusions by you to see whether I've missed anything. Here are the balance sheet and income statement data that Xavier gave me, and here are my notes with my calculations. Could you start by making sure that my numbers are correct? YOU: Give me a minute to look at these financial statements and to remember what I know about the DuPont analysis. Balance Sheet Data Income Statement Data Cash Accounts payable $1,300,000 $1,560,000 Sales $26,000,000 2,600,000 520,000 Cost of goods sold Accounts receivable Accruals 13,000,000 Notes payable Gross profit Inventory 3,900,000 2,080,000 13,000,000 Current assets Current liabilities 7,800,000 4,160,000 Operating expenses 6,500,000 6,760,000 6,500,000 Long-term debt BIT 10,920,000 Total liabilities Interest expense 1,060,800 Common stock 1,170,000 T 5,439,200 Retained earnings Net fixed assets 7,800,000 3,510,000 Taxes 1,359,800 Total equity 4,680,000 Net income $4,079,400 Total debt and equity Total assets $15,600,000 $15,600,000 If I remember correctly, the DuPont equation breaks down our ROE into three component ratios: the the total asset turnover ratio, and the And, according to my understanding of the DuPont equation and its calculation of ROE, the three ratios provide insights into the company's , effectiveness in using the company's assets, and Now, let's see your notes with your ratios, and then we can talk about possible strategies that will improve the ratios. I'm going to check the box to the side of your calculated value if your calculation is correct and leave it unchecked if your calculation is incorrect. Ratios Value Correct/Incorrect Ratios Value Correct/Incorrect Asset management ratio Profitability ratios Gross profit margin (%) Total assets turnover 1.67 50.00 Operating profit margin (% 20.92 Net profit margin (%) 26.15 Financial ratios Return on equity (%) 62.45 Equity multiplier 1.43 MADISON: OK, it looks like I've got a couple of incorrect values, so show me your calculations, and then we can talk strategies for improvement. YOU: I've just made rough calculations, so let me complete this table by inputting the components of each ratio and its value: Do not round intermediate calculations and round your final answers up to two decimals. Canis Major Veterinary Supplies Inc. DuPont Analysis Calculation Ratios Value Profitability ratios Denominator Numerator Gross profit margin (%) = Operating profit margin (%) = Net profit margin (%) Return on equity (%) Asset management ratio Total assets turnover Financial ratios Equity multiplier MADISON: I see what I did wrong in my computations. Thanks for reviewing these calculations with me. You saved me from a lot of embarrassment! Xavier would have been very disappointed in me if I had showed him my original work. So, now let's switch topics and identify general strategies that could be used to positively affect Canis Major's ROE. YOU: OK, so given your knowledge of the component ratios used in the DuPont equation, which of the following strategies should improve the company's ROE