Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Jimenez Corporation's forecasted 2020 financial statements follow, along with some industry average ratios. Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2020 Assets

The Jimenez Corporation's forecasted 2020 financial statements follow, along with some industry average ratios.

Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2020

Assets
Cash $ 68,000
Accounts receivable 439,000
Inventories 898,000
Total current assets $1,405,000
Fixed assets 431,000
Total assets $1,836,000
Liabilities and Equity
Accounts payable $ 332,000
Notes payable 118,000
Accruals 152,000
Total current liabilities $ 602,000
Long-term debt 404,760
Common stock 574,530
Retained earnings 254,710
Total liabilities and equity $1,836,000

Jimenez Corporation: Forecasted Income Statement for 2020
Sales $4,290,000
Cost of goods sold 3,700,000
Selling, general, and administrative expenses 415,456
Earnings before interest and taxes (EBIT) $ 174,544
Interest expense 30,000
Earnings before taxes (EBT) $ 144,544
Taxes (25%) 36,136
Net income $ 108,408
Jimenez Corporation: Per Share Data for 2020
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 Ratiosa
Quick ratio 1.0
Current ratio 2.7
Inventory turnoverb 7.0
Days sales outstandingc 32.0 days
Fixed assets turnoverb 13.0
Total assets turnoverb 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
Market/Book ratio 3.5
Notes:
aIndustry average ratios have been stable for the past 4 years.
bBased on year-end balance sheet figures.
cCalculation is based on a 365-day year.

Calculate Jimenez's 2020 forecasted ratios, compare them with the industry average data, and comment briefly on Jimenez's projected strengths and weaknesses. Assume that there are no changes from the prior period to any of the operating balance sheet accounts. Do not round intermediate calculation. Round your answers to two decimal places.

Ratios Firm Industry Comment
Quick ratio 1.0 -Select-StrongWeakItem 2
Current ratio 2.7 -Select-StrongWeakItem 4
Inventory turnover 7.0 -Select-PoorHighItem 6
Days sales outstanding days 32 days -Select-PoorHighItem 8
Fixed assets turnover 13.0 -Select-PoorHighItem 10
Total assets turnover 2.6 -Select-PoorHighItem 12
Return on assets % 9.1% -Select-BadGoodItem 14
Return on equity % 18.2% -Select-BadGoodItem 16
Profit margin on sales % 3.5% -Select-BadGoodItem 18
Debt-to-assets ratio % 21.0% -Select-LowHighItem 20
Liabilities-to-assets ratio % 50.0% -Select-LowHighItem 22
P/E ratio 6.0 -Select-PoorHighItem 24
Market/Book ratio 3.5 -Select-PoorHighItem 26

So, the firm appears to be badly or well 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

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

Financial Statement Analysis

Authors: Charles H. Gibson

13th International Edition

1133189407, 9781133189404

More Books

Students also viewed these Finance questions

Question

5. Have you stressed the topics relevance to your audience?

Answered: 1 week ago