Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A firm has been experiencing low profitability in recent years. Perform an analysis of the firm's financial position using the DuPont equation. The firm has

A firm has been experiencing low profitability in recent years. Perform an analysis of the firm's financial position using the DuPont equation. The firm has no lease payments but has a $2 million sinking fund payment on its debt. The most recent industry average ratios and the firm's financial statements are as follows:

Industry Average Ratios
Current ratio 2 Fixed assets turnover 6
Debt-to-capital ratio 22 % Total assets turnover 4
Times interest earned 9 Profit margin 4.50 %
EBITDA coverage 10 Return on total assets 18.00 %
Inventory turnover 11 Return on common equity 19.50 %
Days sales outstandinga 17 days Return on invested capital 15.90 %
aCalculation is based on a 365-day year.
Balance Sheet as of December 31, 2021 (millions of dollars)
Cash and equivalents $ 72 Accounts payable $ 30
Accounts receivables 49 Other current liabilities 11
Inventories 122 Notes payable 46
Total current assets $ 243 Total current liabilities $ 87
Long-term debt 27
Total liabilities $ 114
Gross fixed assets 205 Common stock 95
Less depreciation 68 Retained earnings 171
Net fixed assets $ 137 Total stockholders' equity $ 266
Total assets $ 380 Total liabilities and equity $ 380

Income Statement for Year Ended December 31, 2021 (millions of dollars)
Net sales $ 775.00
Cost of goods sold 630.00
Gross profit $ 145.00
Selling expenses 77.50
EBITDA $ 67.50
Depreciation expense 14.00
Earnings before interest and taxes (EBIT) $ 53.50
Interest expense 4.50
Earnings before taxes (EBT) $ 49.00
Taxes (25%) 12.25
Net income $ 36.75

Calculate the following ratios. Do not round intermediate calculations. Round your answers to two decimal places.

Firm Industry Average
Current ratio 2
Debt to total capital % 22 %
Times interest earned 9
EBITDA coverage 10
Inventory turnover 11
Days sales outstanding days 17 days
Fixed assets turnover 6
Total assets turnover 4
Profit margin % 4.50 %
Return on total assets % 18.00 %
Return on common equity % 19.50 %
Return on invested capital % 15.90 %

Construct a DuPont equation, and the industry. Do not round intermediate calculations. Round your answers to two decimal places.

Firm Industry
Profit margin % 4.50%
Total assets turnover 4
Equity multiplier

Do the balance sheet accounts or the income statement figures seem to be primarily responsible for the low profits?

Analysis of the extended Du Pont equation and the set of ratios shows that most of the Asset Management ratios are below the averages. Either assets should be higher given the present level of sales, or the firm is carrying less assets than it needs to support its sales.

The low ROE for the firm is due to the fact that the firm is utilizing more debt than the average firm in the industry and the low ROA is mainly a result of an excess investment in assets.

The low ROE for the firm is due to the fact that the firm is utilizing less debt than the average firm in the industry and the low ROA is mainly a result of an lower than average investment in assets.

Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low; however, its profit margin compares favorably with the industry average. Either sales should be higher given the present level of assets, or the firm is carrying more assets than it needs to support its sales.

Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low; however, its profit margin compares favorably with the industry average. Either sales should be lower given the present level of assets, or the firm is carrying less assets than it needs to support its sales.

-Select-IIIIIIIVVItem 17Which specific accounts seem to be most out of line relative to other firms in the industry?

The accounts which seem to be most out of line include the following ratios: Times Interest Earned, Total Asset Turnover, Profit Margin, Return on Assets, and Return on Equity.

The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Fixed Asset Turnover, Profit Margin, and Return on Equity.

The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Total Asset Turnover, Return on Assets, and Return on Equity.

The accounts which seem to be most out of line include the following ratios: Current, EBITDA Coverage, Inventory Turnover, Days Sales Outstanding, and Return on Equity.

The accounts which seem to be most out of line include the following ratios: Debt to Total Capital, Inventory Turnover, Total Asset Turnover, Return on Assets, and Profit Margin.

-Select-IIIIIIIVVItem 18If the firm had a pronounced seasonal sales pattern or if it grew rapidly during the year, how might that affect the validity of your ratio analysis?

It is more important to adjust the debt ratio than the inventory turnover ratio to account for any seasonal fluctuations.

Seasonal sales patterns would most likely affect the profitability ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis.

Rapid growth would most likely affect the coverage ratios, with little effect on asset management ratios. Seasonal sales patterns would not substantially affect your analysis.

Seasonal sales patterns would most likely affect the liquidity ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis.

If the firm had sharp seasonal sales patterns, or if it grew rapidly during the year, many ratios would most likely be distorted.

-Select-IIIIIIIVVItem 19 How might you correct for such potential problems?

It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in a different line of business.

It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in the same industry group over an extended period.

There is no need to correct for these potential problems since you are comparing the calculated ratios to the ratios of firms in the same industry group.

It is possible to correct for such problems by insuring that all firms in the same industry group are using the same accounting techniques.

It is possible to correct for such problems by using average rather than end-of-period financial statement information.

-Select-IIIIIIIVV

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Ultra High Net Worth Bankers Handbook

Authors: Heinrich Weber, Stephan Meier

1st Edition

1905641753, 978-1905641758

More Books

Students also viewed these Finance questions