Answer this question and its parts

9. An analysis of company performance using DuPont analysis

A sheaf of papers in his hand, your friend and colleague, Akira, steps into your office and asked the following.

AKIRA: Do you have 10 or 15 minutes that you can spare?

YOU: Sure, Ive got a meeting in an hour, but I dont want to start something new and then be interrupted by the meeting, so how can I help?

AKIRA: Ive been reviewing the companys financial statements and looking for ways to improve our performance, in general, and the companys return on equity, or ROE, in particular. Emma, my new team leader, suggested that I start by using a DuPont analysis, and Id like to run my numbers and conclusions by you to see whether Ive missed anything.

Here are the balance sheet and income statement data that Emma 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	$1,300,000	Accounts payable	$1,560,000	Sales	$26,000,000
Accounts receivable	2,600,000	Accruals	520,000	Cost of goods sold	15,600,000
Inventory	3,900,000	Notes payable	2,080,000	Gross profit	10,400,000
Current assets	7,800,000	Current liabilities	4,160,000	Operating expenses	6,500,000
		Long-term debt	4,420,000	EBIT	3,900,000
		Total liabilities	8,580,000	Interest expense	780,000
		Common stock	1,755,000	EBT	3,120,000
Net fixed assets	7,800,000	Retained earnings	5,265,000	Taxes	1,092,000
		Total equity	7,020,000	Net income	$2,028,000
Total assets	$15,600,000	Total debt and equity	$15,600,000

If I remember correctly, the DuPont equation breaks down our ROE into three component ratios: the______

A)Gross profit margin

B)net profit margin

the total asset turnover ratio, and the ___________.

A)equity ratio

B)equity multiplier

Now, lets see your notes with your ratios, and then we can talk about possible strategies that will improve the ratios. Im 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.

Canis Major Veterinary Supplies Inc. DuPont Analysis

Ratios	Value	Correct/Incorrect	Ratios	Value	Correct/Incorrect
Profitability ratios			Asset management ratio
Gross profit margin (%)	40.00	Correct	Total assets turnover	1.67	Correct
Operating profit margin (%)	12.00	Incorrect
Net profit margin (%)	13.00	Incorrect	Financial ratios
Return on equity (%)	39.51	Incorrect	Equity multiplier	1.82	Incorrect

Do not round intermediate calculations and round your final answers up to two decimals.

Canis Major Veterinary Supplies Inc. DuPont Analysis

Ratios	Calculation				Value
Profitability ratios	Numerator		Denominator
Gross profit margin (%)		/		=
Operating profit margin (%)		/		=
Net profit margin (%)		/		=
Return on equity (%)		/		=
Asset management ratio
Total assets turnover		/		=
Financial ratios
Equity multiplier		/		=

AKIRA: I see what I did wrong in my computations. Thanks for reviewing these calculations with me. You saved me from a lot of embarrassment! Emma would have been very disappointed in me if I had showed her my original work.

So, now lets switch topics and identify general strategies that could be used to positively affect Canis Majors ROE.

YOU: OK, so given your knowledge of the component ratios used in the DuPont equation, which of the following strategies should improve the companys ROE?

Check all that apply.

-Use more equity financing in its capital structure, which will increase the equity multiplier.

-Reduce the companys operating expenses, its cost of goods sold, and/or the interest rate on its borrowed funds because this will increase the companys net profit margin.

-Increase the interest rate on its notes payable or long-term debt obligations because it will reduce the companys net profit margin.

-Increase the efficiency of its assets so that it generates more sales with each dollar of asset investment and increases the companys total assets turnover.

AKIRA: I think I understand now. Thanks for taking the time to go over this with me, and let me know when I can return the favor.