Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Low Corporations forecasted 2022 financial statements follow, along with some industry average ratios. Calculate Lows 2022 forecasted ratios, compare them with the industry average data,

Low Corporations forecasted 2022 financial statements follow, along with some industry average ratios. Calculate Lows 2022 forecasted ratios, compare them with the industry average data, and comment briefly on Lows projected strengths and weaknesses.

Low Corporation: Forecasted Balance Sheet as at December 31, 2022

Cash $72,000
Accounts receivable 439,000
Inventories 894,000
Total current assets 1,405,000
Fixed assets 431,000
Total assets $ 1,836,000
Accounts payable $ 332,000
Notes payable 100,000
Accruals 170,000
Total current liabilities 602,000
Long-term debt 404,290
Common stock 575,000
Retained earnings 254,710
Total liabilities and equity $ 1,836,000

Low Corporation: Forecasted Income Statement for 2022

Sales $4,290,000
Cost of goods sold 3,580,000
Selling, general and administrative expenses 525,456
Earnings before interest and taxes (EBIT) 184,544
Interest expense 40,000
Earnings before taxes (EBT) 144,544
Taxes (25%) 36,136
Net income $108,408

Low Corporation: Per Share Data for 2022

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
Ratio Low Corp. Industry Averageaa
Quick ratio 1.0
Current ratio 2.7
Inventory turnoverbb 7.0
Days sales outstandingcc

days

32.0 days
Fixed assets turnoverbb 13.0
Total assets turnoverbb 2.6
Return on assets

%

9.1%
Return on equity

%

18.2%
Profit margin on sales

%

3.5%
Debt-to-asset ratio

%

21.0%
P/E ratio 6.0
Market/Book ratio 3.5

Notes:

aaIndustry average ratios have been stable for the past 4 years.

bbBased on year-end balance sheet figures.

ccCalculation is based on a 365-day year.

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

Students also viewed these Finance questions

Question

(Appendix) What are sales returns? Why do sales returns occur? LO86

Answered: 1 week ago

Question

4. Explain the strengths and weaknesses of each approach.

Answered: 1 week ago

Question

3. Identify the methods used within each of the three approaches.

Answered: 1 week ago