Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Jimenez Corporation's forecasted 2022 financial statements follow, along with some industry average ratios. Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2022 Assets

The Jimenez Corporation's forecasted 2022 financial statements follow, along with some industry average ratios.

Jimenez Corporation: Forecasted Balance Sheet as of December 31, 2022

Assets
Cash $ 73,000
Accounts receivable 439,000
Inventories 893,000
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 404,760
Common stock 574,530
Retained earnings 254,710
Total liabilities and equity $1,836,000

Jimenez Corporation: Forecasted Income Statement for 2022
Sales $4,290,000
Cost of goods sold 3,703,000
Selling, general, and administrative expenses 401,456
Earnings before taxes (EBT) $ 185,544
Interest expense 50,000
Earnings before taxes (EBT) $ 135,544
Taxes (25%) 33,886
Net income $ 101,658
Jimenez Corporation: Per Share Data for 2022
EPS $ 4.42
Cash dividends per share $ 0.95
P/E ratio 4.0
Market price (average) $17.68
Number of shares outstanding 23,000
Ratio Industry Averagea
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 5.0
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 2022 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 Average 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%
Profit margin on sales % 3.5%
Debt-to-assets ratio % 21.0%
Liabilities-to-assets ratio % 50.0%
P/E ratio 5.0
Market/Book ratio 3.5

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

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

Personal Finance

Authors: Jack Kapoor, Les Dlabay, Robert J. Hughes

11th edition

9781259278617, 77861647, 1259278611, 978-0077861643

More Books

Students also viewed these Finance questions