FREE Trial
Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Prepare the competitor financial analysis table by using the following information. Huawei's Key ratios Apple Key Ratios Samsung Key Ratios Key Ratios Profitability Growth Cash

Prepare the competitor financial analysis table by using the following information.

Huawei's Key ratios

image text in transcribedApple Key Ratios

image text in transcribedSamsung Key Ratios

image text in transcribed

Key Ratios Profitability Growth Cash Flow Financial Health Efficiency Ratios Margins % of Sales Revenue COGS Gross Margin SG&A 2009-12 100.00 80.34 19.66 7.44 2010-12 100.00 77.74 22.26 8.57 2011-12 100.00 77.14 2 2.86 11.81 2012-12 100.00 76.39 23.61 14.77 2013-12 100.00 7 4.39 25.61 16.54 2014-12 100.00 75.83 24.17 21.41 2015-12 100.00 53.50 46.50 25.67 2016-12 100.00 45.81 54.19 21.70 2017-12 100.00 49.43 5 0.57 16.86 2018-12 100.00 66.75 33.25 17.66 3.62 0.01 15.57 -185.84 -170.27 TTM 100.00 68.49 31.51 20.42 3.22 -0.05 11.15 -175.98 -164.84 R&D Other 0.88 Operating Margin Net Int Inc & Other 0.50 11.72 -0.92 10.80 0.55 13.13 -1.56 11.57 0.82 10.23 1.30 11.52 0.82 8.02 3.10 11.11 1.02 8.05 0.46 8.51 1.89 5.87 .75 1.01 19.82 0.83 20.66 0.89 31.60 12.18 4 3.78 -1.20 34.91 20.83 55.75 EBT Margin 7 2015-12 2018-12 TTM 29 Profitability Tax Rate % Net Margin % Asset Turnover (Average) Return on Assets % Financial Leverage (Average) Return on Equity % Return on invested Capital % Interest Coverage 2009-12 13.19 9.38 1.58 14.79 1.86 29.22 18.13 7.39 2010-12 13.83 9.97 0.84 8 .36 1.02 9.66 10.51 10.34 2011-12 2012-12 13.29 1 5.33 9.999 .58 0.57 0.50 5.70 4.79 1 .02 1.07 5.80 4.99 4.50 3.48 - - 2013-12 16.13 7.11 0.48 3.43 1.04 3.60 2.45 - 2014-12 8.78 7.21 0.50 3.58 1.08 3.79 2.78 - 20.38 0.27 5 .57 1.08 6 .00 5.57 263.41 2015-12 6.66 37.30 0.23 8.73 1.15 9.70 9.38 317.43 2017-12 8.50 50.25 0.20 9.91 1.08 11.02 10.64 -169.86 0.24 -41.04 1.14 -45.30 -45.57 - -164.53 0.26 -41.99 1.12 -46.71 -46.58 -980.31 Key Ratios Profitability Growth Cash Flow Financial Health Efficiency Ratios Margins % of Sales Revenue COGS Gross Margin 2009-09 100.00 59.86 40.14 9.67 3.11 2010-09 100.00 60.62 39.38 8.46 2.73 2011-09 100.00 59.52 40.48 7 .02 2.24 2012-09 100.00 56.13 43.87 6.42 2.16 2013-09 100.00 62.38 37.62 6.34 2.62 2014-09 100.00 61.41 38.59 6.56 3.30 2015-09 100.00 59.94 40.06 6.13 3.45 2016-09 100.00 60.92 39.08 6.58 4.66 2017-09 100.00 61.53 38.47 6.66 5 .05 2018-09 100.00 61.66 38.34 6.29 5.36 TTM 100.00 61.95 38.05 6 .80 5.92 SG&A R&D Other Operating Margin Net Int Inc & Other EBT Margin 27.36 0.76 28.12 28.19 0.24 28.42 31.22 0.38 31.60 3 5.30 0.33 35.63 28.67 0.68 29.35 28.72 0.54 29.26 30.48 0.55 31.03 0 27.84 .63 28.46 1 26.76 .20 27.96 26.69 0.75 27.45 25.34 0.74 26.08 TTM Profitability Tax Rate % 15.18 Net Margin % Asset Turnover (Average) Return on Assets % Financial Leverage (Average) Return on Equity % Return on Invested Capital % Interest Coverage 2009-09 31.75 19.19 0.99 18.92 1.50 2010-09 24.42 21.48 1 .06 22.84 1.57 2011-09 24.22 23.95 1.13 27.07 1 .52 41.67 41.04 2012-09 25.16 26.67 1.07 2 8.54 1.49 42.84 42.01 - 2013-09 26.15 21.67 0.89 19.34 1.68 30.64 26.08 369.79 2014-09 26.13 21.61 0.83 18.01 2.08 33.61 26.20 140.28 2015-09 26.37 22.85 0.89 20.45 2.43 46.25 31.32 99.93 2016-09 25.56 21.19 0.70 14.93 2.51 36.90 21.95 43.15 2017-09 24.56 2 1.09 0.66 13.87 2.80 36.87 19.86 28.59 2018-09 18.34 22.41 0.72 16.07 3.41 49.36 24.41 23.50 22.12 0.73 16.12 3.23 49.13 23.83 19.65 34.69 30.22 - Key Ratios Profitability Growth Cash Flow Financial Health Efficiency Ratios Margins % of Sales Revenue COGS Gross Margin SG&A R&D 2009-12 100.00 69.39 30.61 7.28 5.42 9.45 8.45 0.49 8.94 2010-12 100.00 66.40 33.60 5.11 5.88 11.07 11.54 0.96 12.50 2011-12 100.00 67.97 3 2.03 6.92 6.05 8 .38 10.68 -0.28 10.40 2012-12 100.00 6 2.98 37.02 14.03 5.73 2.82 14.44 0.43 14.88 2013-12 100.00 60.21 39.79 14.49 6.26 2.95 16.08 0.69 16.78 2014-12 100.00 62.21 37.79 15.49 6.98 3.19 12.14 1.38 13.52 2015-12 100.00 61.54 38.46 15.07 6.83 3.39 13.16 -0.23 12.94 2015-12 100.00 59.58 40.42 15.48 6.99 3.46 14.49 0.73 15.21 2017-12 100.00 53.97 46.03 13.42 6 .83 3.40 22.39 1.06 23.46 2018-12 100.00 54.31 45.69 10.76 7 .53 3.24 24.16 0.93 25.09 TIM 100.00 56.55 43.45 10.96 8.08 3.41 21.00 1.03 22.03 Other Operating Margin Net Int Inc & Other EBT Margin Profitability Tax Rate % Net Margin % Asset Turnover (Average) Return on Assets % Financial Leverage (Average) Return on Equity % Return on Invested Capital % Interest Coverage 2009-12 19.94 7.02 1.25 8.80 1.62 15.05 12.61 23.78 2010-12 16.46 10.22 1.25 12.82 1.57 20.43 18.10 34.26 2011-12 19.96 8 .32 1.14 9.47 1.60 15.03 13.15 27.64 2012-12 20.29 11.53 1.19 13.77 1.55 21.63 18.85 50.94 2013-12 20.56 13.04 1.16 15.09 1.48 22.83 20.29 76.27 2014-12 16.07 11.19 0.93 10.39 1.42 15.07 13.41 48.01 2015-12 26.58 9.32 0.85 7.91 1.40 11.17 10.01 34.43 2016-12 2017-12 26.01 24.93 11.10 17.26 0.80 0.85 8.89 14.66 1.411.46 12.49 21.02 11.23 19.01 5 3.25 86.74 2018-12 TTM 27.49 27.36 15.82 13.95 0.76 0.72 12.03 9 .99 1.411.41 17.26 14.25 15.56 12.95 91.66 73.84 Key Ratios Profitability Growth Cash Flow Financial Health Efficiency Ratios Margins % of Sales Revenue COGS Gross Margin SG&A 2009-12 100.00 80.34 19.66 7.44 2010-12 100.00 77.74 22.26 8.57 2011-12 100.00 77.14 2 2.86 11.81 2012-12 100.00 76.39 23.61 14.77 2013-12 100.00 7 4.39 25.61 16.54 2014-12 100.00 75.83 24.17 21.41 2015-12 100.00 53.50 46.50 25.67 2016-12 100.00 45.81 54.19 21.70 2017-12 100.00 49.43 5 0.57 16.86 2018-12 100.00 66.75 33.25 17.66 3.62 0.01 15.57 -185.84 -170.27 TTM 100.00 68.49 31.51 20.42 3.22 -0.05 11.15 -175.98 -164.84 R&D Other 0.88 Operating Margin Net Int Inc & Other 0.50 11.72 -0.92 10.80 0.55 13.13 -1.56 11.57 0.82 10.23 1.30 11.52 0.82 8.02 3.10 11.11 1.02 8.05 0.46 8.51 1.89 5.87 .75 1.01 19.82 0.83 20.66 0.89 31.60 12.18 4 3.78 -1.20 34.91 20.83 55.75 EBT Margin 7 2015-12 2018-12 TTM 29 Profitability Tax Rate % Net Margin % Asset Turnover (Average) Return on Assets % Financial Leverage (Average) Return on Equity % Return on invested Capital % Interest Coverage 2009-12 13.19 9.38 1.58 14.79 1.86 29.22 18.13 7.39 2010-12 13.83 9.97 0.84 8 .36 1.02 9.66 10.51 10.34 2011-12 2012-12 13.29 1 5.33 9.999 .58 0.57 0.50 5.70 4.79 1 .02 1.07 5.80 4.99 4.50 3.48 - - 2013-12 16.13 7.11 0.48 3.43 1.04 3.60 2.45 - 2014-12 8.78 7.21 0.50 3.58 1.08 3.79 2.78 - 20.38 0.27 5 .57 1.08 6 .00 5.57 263.41 2015-12 6.66 37.30 0.23 8.73 1.15 9.70 9.38 317.43 2017-12 8.50 50.25 0.20 9.91 1.08 11.02 10.64 -169.86 0.24 -41.04 1.14 -45.30 -45.57 - -164.53 0.26 -41.99 1.12 -46.71 -46.58 -980.31 Key Ratios Profitability Growth Cash Flow Financial Health Efficiency Ratios Margins % of Sales Revenue COGS Gross Margin 2009-09 100.00 59.86 40.14 9.67 3.11 2010-09 100.00 60.62 39.38 8.46 2.73 2011-09 100.00 59.52 40.48 7 .02 2.24 2012-09 100.00 56.13 43.87 6.42 2.16 2013-09 100.00 62.38 37.62 6.34 2.62 2014-09 100.00 61.41 38.59 6.56 3.30 2015-09 100.00 59.94 40.06 6.13 3.45 2016-09 100.00 60.92 39.08 6.58 4.66 2017-09 100.00 61.53 38.47 6.66 5 .05 2018-09 100.00 61.66 38.34 6.29 5.36 TTM 100.00 61.95 38.05 6 .80 5.92 SG&A R&D Other Operating Margin Net Int Inc & Other EBT Margin 27.36 0.76 28.12 28.19 0.24 28.42 31.22 0.38 31.60 3 5.30 0.33 35.63 28.67 0.68 29.35 28.72 0.54 29.26 30.48 0.55 31.03 0 27.84 .63 28.46 1 26.76 .20 27.96 26.69 0.75 27.45 25.34 0.74 26.08 TTM Profitability Tax Rate % 15.18 Net Margin % Asset Turnover (Average) Return on Assets % Financial Leverage (Average) Return on Equity % Return on Invested Capital % Interest Coverage 2009-09 31.75 19.19 0.99 18.92 1.50 2010-09 24.42 21.48 1 .06 22.84 1.57 2011-09 24.22 23.95 1.13 27.07 1 .52 41.67 41.04 2012-09 25.16 26.67 1.07 2 8.54 1.49 42.84 42.01 - 2013-09 26.15 21.67 0.89 19.34 1.68 30.64 26.08 369.79 2014-09 26.13 21.61 0.83 18.01 2.08 33.61 26.20 140.28 2015-09 26.37 22.85 0.89 20.45 2.43 46.25 31.32 99.93 2016-09 25.56 21.19 0.70 14.93 2.51 36.90 21.95 43.15 2017-09 24.56 2 1.09 0.66 13.87 2.80 36.87 19.86 28.59 2018-09 18.34 22.41 0.72 16.07 3.41 49.36 24.41 23.50 22.12 0.73 16.12 3.23 49.13 23.83 19.65 34.69 30.22 - Key Ratios Profitability Growth Cash Flow Financial Health Efficiency Ratios Margins % of Sales Revenue COGS Gross Margin SG&A R&D 2009-12 100.00 69.39 30.61 7.28 5.42 9.45 8.45 0.49 8.94 2010-12 100.00 66.40 33.60 5.11 5.88 11.07 11.54 0.96 12.50 2011-12 100.00 67.97 3 2.03 6.92 6.05 8 .38 10.68 -0.28 10.40 2012-12 100.00 6 2.98 37.02 14.03 5.73 2.82 14.44 0.43 14.88 2013-12 100.00 60.21 39.79 14.49 6.26 2.95 16.08 0.69 16.78 2014-12 100.00 62.21 37.79 15.49 6.98 3.19 12.14 1.38 13.52 2015-12 100.00 61.54 38.46 15.07 6.83 3.39 13.16 -0.23 12.94 2015-12 100.00 59.58 40.42 15.48 6.99 3.46 14.49 0.73 15.21 2017-12 100.00 53.97 46.03 13.42 6 .83 3.40 22.39 1.06 23.46 2018-12 100.00 54.31 45.69 10.76 7 .53 3.24 24.16 0.93 25.09 TIM 100.00 56.55 43.45 10.96 8.08 3.41 21.00 1.03 22.03 Other Operating Margin Net Int Inc & Other EBT Margin Profitability Tax Rate % Net Margin % Asset Turnover (Average) Return on Assets % Financial Leverage (Average) Return on Equity % Return on Invested Capital % Interest Coverage 2009-12 19.94 7.02 1.25 8.80 1.62 15.05 12.61 23.78 2010-12 16.46 10.22 1.25 12.82 1.57 20.43 18.10 34.26 2011-12 19.96 8 .32 1.14 9.47 1.60 15.03 13.15 27.64 2012-12 20.29 11.53 1.19 13.77 1.55 21.63 18.85 50.94 2013-12 20.56 13.04 1.16 15.09 1.48 22.83 20.29 76.27 2014-12 16.07 11.19 0.93 10.39 1.42 15.07 13.41 48.01 2015-12 26.58 9.32 0.85 7.91 1.40 11.17 10.01 34.43 2016-12 2017-12 26.01 24.93 11.10 17.26 0.80 0.85 8.89 14.66 1.411.46 12.49 21.02 11.23 19.01 5 3.25 86.74 2018-12 TTM 27.49 27.36 15.82 13.95 0.76 0.72 12.03 9 .99 1.411.41 17.26 14.25 15.56 12.95 91.66 73.84

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_2

Step: 3

blur-text-image_3

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

Intermediate Accounting

Intermediate Accounting

Authors: kieso, weygandt and warfield.

IFRS Edition

978-1118443965, 1118800532, 9781118800539, 978-0470873991

More Books

Students also viewed these Accounting questions

Question

★★★★★
Flower Company started doing business on January 1, 2016. For the year ended December 31, 2017, it reported $450,000 pre-tax book income on its income statement. Flower is subject to a 35% corporate...

Answered: 1 week ago

Question

★★★★★
27 Assume that We had the following set of data: Score 11 12 17 18 19 20 21 22 23 24 25 Frequency 2 1 5 8 6 12 13 10 15 9 8 These data would most likely be characterized as a) positively skewed. b)...

Answered: 1 week ago

Question

★★★★★
13. You are a financial consultant. At various times, you hear the following comments on interest rates from clients. How would you respond to each comment? a. The yield curve is upward sloping...

Answered: 1 week ago

Question

★★★★★
1. Evaluate the actions of the workers and management of Union Carbide in this case from the perspectives of System 1 and System 2 thinking that was discussed earlier? 2. The document uncovered by...

Answered: 1 week ago

Question

★★★★★
Prepare the competitor financial analysis table by using the following information. Huawei's Key ratios Apple Key Ratios Samsung Key Ratios Key Ratios Profitability Growth Cash Flow Financial Health...

Answered: 1 week ago

Question

★★★★★
Prepare the two journal entries to record the following transaction for Summit Company, which has a calendar year end and uses the straight - line method of depreciation: On October 1 , 2 0 2 3 , the...

Answered: 1 week ago

Question

★★★★★
Helpful Strategic Management Audit Information Resources The following links can assist you obtain information for your Company Audit Global Edge MSU http://globaledge.msu.edu/ibrd/ibrd.asp...

Answered: 1 week ago

Question

★★★★★
1.Three inputs to the MRP process are: A) Production activity control, purchasing, and the production plan. B) Inventory status, the master production schedule, and the product structure. C)...

Answered: 1 week ago

Question

★★★★★
Farrell Corporation has budgeted sales for the upcoming quarter as follows: July August September Units 2 , 2 5 0 2 , 5 5 0 2 , 4 0 0 The desired ending finished goods inventory for each month is one...

Answered: 1 week ago

Question

★★★★★
Helicopter Gear is planning to expand its product line, which requires investment of $475,200 in special-purpose machinery. The machinery has a useful life of six years and no salvage value. The...

Answered: 1 week ago

Question

★★★★★
Topper Sports, Incorporated, produces high-quality sports equipment. The company's Racket Division manufactures three tennis rackets-the Standard, the Deluxe, and the Pro-that are widely used in...

Answered: 1 week ago

Previous Question Next Question