Question
The Jimenez Corporation's forecasted 2011 financial statements follow, along with some industry average ratios. Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2011 Assets
The Jimenez Corporation's forecasted 2011 financial statements follow, along with some industry average ratios.
Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2011
Assets | |
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 |
Liabilities and Equity | |
Accounts and notes payable | $432,000 |
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 |
Jimenez Corporation: Forecasted Income Statement for 2011
Sales | $4,290,000 |
Cost of goods sold | 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 |
Per-Share Data | |
EPS | $4.71 |
Cash dividends per share | $0.95 |
P/E ratio | 5 |
Market price (average) | $23.57 |
Number of shares outstanding | 23,000 |
Industry Financial Ratio (2010)* | |
Quick ratio | 1.0 |
Current ratio | 2.7 |
Inventory turnover** | 7.0 |
Days sales outstanding*** | 32 days |
Fixed assets turn over** | 13.0 |
Total assets turnover** | 2.6 |
Return on assets | 9.1% |
Return on equity | 18.2% |
debt to asset ratio | 50.0% |
Profit margin on sales | 3.5% |
P/E ratio Liability to assets ratio | 6.0 50% |
P/cash flow ratio | 3.5 |
*Industry average ratios have been constant for the past 4 years. | |
**Based on year-end balance sheet figures. | |
***Calculation is based on a 365-day year. |
Calculate Jimenez's 2011 forecasted ratios, compare them with the industry average data, and comment briefly on Jimenez's projected strengths and weaknesses. Round DSO to the nearest whole. 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% | _________________ |
Debt to asset ratio liability to asset ratio | ________ % | 21.0% 50.0% | ________________ _ |
Profit margin on sales | ________ % | 3.5% | _________________ |
EPS | $4.71 | n.a. | -- |
Stock Price | $23.57 | n.a. | -- |
P/E ratio | ________ | 6.0 | _________________ |
P/CF ratio | ________ | 3.5 | _________________ |
M/B ratio | 0.65 | n.a. | -- |
So, the firm appears to be _________________ managed.
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