Question
Comprehensive Ratio Analysis The Jimenez Corporation's forecasted 2019 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 2019 financial statements follow, along with some industry average ratios.
Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2019
| Assets | |
| Cash | $ 69,000 |
| Accounts receivable | 439,000 |
| Inventories | 897,000 |
| Total current assets | $1,405,000 |
| Fixed assets | 431,000 |
| Total assets | $1,836,000 |
| Liabilities and Equity | |
| Accounts payable | $ 332,000 |
| Notes payable | 120,000 |
| Accruals | 150,000 |
| Total current liabilities | $ 602,000 |
| Long-term debt | 404,910 |
| Common stock | 574,380 |
| Retained earnings | 254,710 |
| Total liabilities and equity | $1,836,000 |
Jimenez Corporation: Forecasted Income Statement for 2019
| Sales | $4,290,000 | |
| Cost of goods sold (excluding depreciation) | 3,580,000 | |
| Selling, general, and administrative expenses | 370,320 | |
| Depreciation | 159,000 | |
| Earnings before taxes (EBT) | $ 180,680 | |
| Taxes (40%) | 72,272 | |
| Net income | $ 108,408 | |
| Jimenez Corporation: Per Share Data for 2019 | ||
| EPS | $ 4.71 | |
| Cash dividends per share | $ 0.95 | |
| P/E ratio | 5.0 | |
| Market price (average) | $ 23.57 | |
| Number of shares outstanding | 23,000 | |
| Industry Ratiosa | ||
| Quick ratio | 1.0 | |
| Current ratio | 2.7 | |
| Inventory turnoverb | 7.0 | |
| Days sales outstandingc | 32.0 | days |
| Fixed assets turnoverb | 13.0 | |
| Total assets turnoverb | 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 | |
| Notes: | ||
| aIndustry average ratios have been stable for the past 4 years. | ||
| bBased on year-end balance sheet figures. | ||
| cCalculation is based on a 365-day year. | ||
Calculate Jimenez's 2019 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. Do not round intermediate calculation. Round DSO to the nearest whole number. Round the other ratios to one decimal place.
| Ratios | Firm | Industry | Comment |
| Quick ratio | ? | 1.0 | |
| Current ratio | ? | 2.7 | |
| Inventory turnover | ? | 7.0 | |
| Days sales outstanding | ? days | 32 days | |
| Fixed assets turnover | ? | 13.0 | |
| Total assets turnover | ? | 2.6 | |
| Return on assets | ?% | 9.1% | |
| Return on equity | ?% | 18.2% | |
| Profit margin on sales | ?% | 3.5% | |
| Debt ratio | ?% | 21.0% | |
| Liabilities-to-assets | ?% | 50.0% | |
| EPS | $4.71 | n.a. | |
| Stock Price | $23.57 | n.a. | |
| P/E ratio | ? | 6.0 | |
| Price/Cash flow ratio | ? | 3.5 | |
| Market/Book ratio | ? | 3.5 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
The Little Book Of Market Wizards Lessons From The Greatest Traders
Authors: Jack D. Schwager
1st Edition
1118858697, 978-1118858691
