Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Comprehensive Ratio Analysis The Jimenez Corporation's forecasted 2016 financial statements follow, along with some industry average ratios. Jimenez Corporation: Forecasted Balance Sheet as of December

Comprehensive Ratio Analysis

The Jimenez Corporation's forecasted 2016 financial statements follow, along with some industry average ratios.

Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2016

Assets
Cash $ 74,000
Accounts receivable 426,000
Inventories 880,000
Total current assets $1,380,000
Fixed assets 429,000
Total assets $1,809,000
Liabilities and Equity
Accounts payable $ 333,000
Notes payable 93,000
Accruals 167,000
Total current liabilities $ 593,000
Long-term debt 404,400
Common stock 575,000
Retained earnings 236,600
Total liabilities and equity $1,809,000

Jimenez Corporation: Forecasted Income Statement for 2016

Sales $4,355,000
Cost of goods sold (excluding depreciation) 3,593,000
Selling, general, and administrative expenses 377,810
Depreciation 154,000
Earnings before taxes (EBT) $ 230,190
Taxes (40%) 92,076
Net income $ 138,114
Per Share Data
EPS $ 5.52
Cash dividends per share $ 0.85
P/E ratio 6.5
Market price (average) $ 25.33
Number of shares outstanding 25,000
Industry Financial Ratios (2015)*
Quick ratio 1.0
Current ratio 2.7
Inventory turnover** 7.0
Days sales outstanding*** 32.0 days
Fixed assets turn over** 13.0
Total assets turnover** 2.6
Return on assets 9.1%
Return on equity 18.2%
Profit margin on sales 3.5%
Debt-to-assets ratio 21.0%
Liabilities-to-assets ratio 50.0%
P/E ratio 6.0
Price/Cash flow ratio 3.5
Market/Book ratio 3.5
*Industry average ratios have been stable for the past 4 years.
**Based on year-end balance sheet figures.
***Calculation is based on a 365-day year.

Calculate Jimenez's 2016 forecasted ratios, compare them with the industry average data, and comment briefly on Jimenez's projected strengths and weaknesses. Assume that there are no changes from the prior period to any of the operating balance sheet accounts. Round DSO to the nearest whole number. Round the other ratios to one decimal place. Do not round intermediate calculations.

Ratios Firm Industry Comment
Quick ratio ___ 1.0 -Select-StrongWeakItem 2
Current ratio ___ 2.7 -Select-StrongWeakItem 4
Inventory turnover ___ 7.0 -Select-PoorRichItem 6
Days sales outstanding days ___ 32 days -Select-PoorRichItem 8
Fixed assets turnover ___ 13.0 -Select-PoorRichItem 10
Total assets turnover ___ 2.6 -Select-PoorRichItem 12
Return on assets ___ 9.1% -Select-BadGoodItem 14
Return on equity ___ 18.2% -Select-BadGoodItem 16
Profit margin on sales ___ 3.5% -Select-BadGoodItem 18
Debt ratio ___ 21.0% -Select-LowHighItem 20
Liabilities-to-assets ___ 50.0% -Select-LowHighItem 22
EPS $5.52 n.a. --
Stock Price $25.33 n.a. --
P/E ratio ___ 6.0 -Select-PoorRichItem 24
P/CF ratio ___ 3.5 -Select-PoorRichItem 26
M/B ratio ___ n.a. --

So, the firm appears to be -Select-badlywellItem 28 managed.

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

Handbook Of Research On Theory And Practice Of Financial Crimes

Authors: Abdul Rafay

1st Edition

1799855678, 978-1799855675

More Books

Students also viewed these Finance questions

Question

Understanding Group Leadership Culture and Group Leadership

Answered: 1 week ago