Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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

Adventure Finance

Authors: Aunnie Patton Power

1st Edition

3030724271, 978-3030724276

More Books

Students also viewed these Finance questions

Question

=+1 What would you do if you were the IHR manager?

Answered: 1 week ago