Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

There are 2 companies - Farm Pride Foods Limited (ASX code: FRM) 06/17 06/18 Profitability ratios Net Profit Margin (%) 8,69 1,10 EBIT Margin (%)

There are 2 companies

- Farm Pride Foods Limited (ASX code: FRM)

06/17 06/18
Profitability ratios
Net Profit Margin (%) 8,69 1,10
EBIT Margin (%) 12,69 1,90
EBITA Margin (%) 12,69 1,90
EBITDA Margin (%) 16,10 6,29
ROE (%) 18,18 1,99
ROA (%) 13,79 1,58
ROIC (%) 22,05 1,98
NOPLAT Margin (%) 8,80 1,37
Asset Management Ratios
Invested Capital Turnover 2,51 1,45
Inventory Turnover 21,34 12,37
Asset Turnover 1,57 1,16
LT Asset Turnover 3,09 1,78
PPE Turnover 3,22 1,83
Depreciation/PP&E (%) 5,38 4,59
Depreciation/Revenue (%) 3,41 4,40
Wkg Capital/Revenue (%) 7,70 13,37
Working Cap Turnover 12,99 7,48
Debt and Safety Ratios
Financial Leverage 1,34 1,57
Gross Gearing (D/E) (%) 0,71 25,50
Net Gearing (%) -16,52 25,49
Net Interest Cover 82,55 4,91
Current Ratio 1,98 1,57
Quick Ratio 1,69 1,15
Gross Debt/CF 0,03 2,45
Net Debt/CF -0,64 2,45
NTA per Share ($) 0,85 0,85
BV per Share ($) 0,85 0,85
Cash per Share ($) 0,15 0,00
Cashflow Ratios
Receivables/Op. Rev. (%) 9,02 9,16
Inventory/Trading Rev. (%) 4,69 8,09
Creditors/Op. Rev. (%) 12,29 14,75
Funds from Ops./EBITDA (%) 80,04 58,23
Depreciation/Capex (%) 145,59 28,02
Capex/Operating Rev. (%) 2,34 15,69
Days Inventory 17,10 29,51
Days Receivables 32,94 33,43
Days Payables 44,87 53,85
Gross CF per Share ($) 0,22 0,09
Sales per Share ($) 1,77 1,55
Market Data
Year End Share Price ($) 1,16 0,88
Market Cap.($m) 64,01 48,28
Net Debt ($m) -7,71 12,02
Enterprise Value ($m) 56,30 60,30
Valuation Multiples
EV/EBITDA 3,58 11,20
EV/EBIT 4,55 37,13
Market Cap./Rep NPAT 7,55 95,99
Market Cap./Trading Rev. 0,66 0,56
Price/Book Value 1,37 1,02
Price/Gross Cash Flow 5,33 9,86
PER 7,55 51,47

- Select Harvests Limited (ASX code: SHV) . 2017 2018

Net Profit Margin (%) 3,85 9,86
EBIT Margin (%) 7,09 16,90
EBITA Margin (%) 7,09 16,90
EBITDA Margin (%) 13,28 25,03
ROE (%) 3,33 5,38
ROA (%) 2,66 4,68
ROIC (%) 3,21 5,71
NOPLAT Margin (%) 5,32 11,71
Asset Management Ratios
Invested Capital Turnover 0,60 0,49
Inventory Turnover 2,74 1,89
Asset Turnover 0,50 0,40
LT Asset Turnover 0,70 0,58
PPE Turnover 0,85 0,70
Depreciation/PP&E (%) 3,78 3,99
Depreciation/Revenue (%) 6,19 8,14
Wkg Capital/Revenue (%) 48,16 64,77
Working Cap Turnover 2,08 1,54
Debt and Safety Ratios
Financial Leverage 1,73 1,36
Gross Gearing (D/E) (%) 52,91 18,79
Net Gearing (%) 52,52 18,69
Net Interest Cover 3,38 6,42
Current Ratio 1,05 4,49
Quick Ratio 0,38 1,46
Gross Debt/CF 5,49 1,73
Net Debt/CF 5,45 1,72
NTA per Share ($) 2,95 3,34
BV per Share ($) 3,77 3,98
Cash per Share ($) 0,01 0,00
Cashflow Ratios
Receivables/Op. Rev. (%) 17,14 21,98
Inventory/Trading Rev. (%) 36,45 52,93
Creditors/Op. Rev. (%) 5,96 11,12
Funds from Ops./EBITDA (%) 121,59 61,60
Depreciation/Capex (%) 52,86 98,51
Capex/Operating Rev. (%) 11,72 8,26
Days Inventory 133,04 193,18
Days Receivables 62,56 80,23
Days Payables 21,74 40,59
Gross CF per Share ($) 0,36 0,47
Sales per Share ($) 3,22 2,34
Market Data
Year End Share Price ($) 4,90 6,90
Market Cap.($m) 360,67 657,06
Net Debt ($m) 145,82 70,75
Enterprise Value ($m) 506,49 727,81
Valuation Multiples
EV/EBITDA 15,89 14,08
EV/EBIT 29,78 20,85
Market Cap./Rep NPAT 39,00 32,25
Market Cap./Trading Rev. 1,50 3,18
Price/Book Value 1,30 1,74
Price/Gross Cash Flow 13,47 15,93
PER 39,52 29,87

For each of the two companies, analyse their ability to successfully manage each of their categories of expenses in 2018 as compared to 2017. Use three margin ratios to support your answer and explain any change in the ability of each company to control costs. Note: ensure that you analyse in this question, not just describe the ratio values.

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

Complacency And Collusion A Critical Introduction To Business And Financial Journalism

Authors: Keith J. Butterick

1st Edition

074533203X,1849648379

More Books

Students also viewed these Finance questions

Question

What happens when projects do not have good risk management plans?

Answered: 1 week ago