Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Jimenez Corporation's forecasted 2014 financial statements follow, along with some industry average ratios. Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2014 Assets

The Jimenez Corporation's forecasted 2014 financial statements follow, along with some industry average ratios.

Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2014

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 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

Jimenez Corporation: Forecasted Income Statement for 2014

Sales $4,290,000
Cost of goods sold 3,580,000
Selling, general, and administrative expenses 370,320
Depreciation and amortization 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 5.0
Market price (average) $ 23.57
Number of shares outstanding 23,000
Industry Financial Ratios (2013)*
Quick ratio 1.0
Current ratio 2.7
Inventory turnover** 7.0
Days sales outstanding*** 32.0 days
Fixed assets turn over** 13.0
Total assets turnover** 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
*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 2014 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 number. Round the other ratios to one decimal place.

Ratios Firm Industry Comment (strong or weak)
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
P/CF ratio 3.5
M/B ratio n.a. --

So, the firm appears to be -- managed. (badly/well)

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

Project Finance For Construction

Authors: Anthony Higham, Carl Bridge, Peter Farrell

1st Edition

1138941298, 978-1138941298

More Books

Students also viewed these Finance questions

Question

=+3. The possibility of financial gain or loss or personal injury

Answered: 1 week ago

Question

Write a letter asking them to refund your $1,500 down payment.

Answered: 1 week ago