Scribd Logo
Upload

Welcome to Scribd!

  • 5 views

    Kalyan

    Uploaded by

    Ankita Tiwari

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Kalyan

    Uploaded by

    Ankita Tiwari
    5 views4 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    5 views4 pages

    Kalyan

    Uploaded by

    Ankita Tiwari

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 4

    KALYAN JEWELLERS

    2022 2023
    Net Income 2,141,720,000.00 3898110000
    Total Assets 77,559,250,000.00 91976730000
    Total Sales 90985360000 116266590000
    Total Equity 32635570000 36666220000
    Total Debt 44,923,680,000.00 55310510000

    Profit Margin 0.02353917157661 0.0335273444


    Asset Turnover Ratio 1.17310778533831 1.2640870142
    Equity Multiplier 2.37652506145902 2.5084868307

    ROA 0.02761398543694 0.0423814806


    ROA (Dupont) Profit margin*ATR 0.02761398543694 0.0423814806

    ROE 0.06562532843765 0.106313386


    ROE(Dupont)= profit margin* ATR * EM 0.06562532843765 0.106313386

    in millions
    Sales 116266.59 Sales
    Costs 110683.26 Costs

    EBIT 5583.33 EBIT


    Tax 1,352.71 Tax

    profit 4,230.62 profit

    costs are 95.19 percent of sales

    Asset 91,976.73 Debt 55310.51 Current Asst


    Non current
    Total Assets 91,976.73 Equity 36666.22
    Total Assets
    Total 91976.73

    There is no dividend payout so e


    Projected Income Statement

    139519.9
    132809

    6710.908
    1625.382

    5085.526

    Projected Balance Sheet

    78,723.77 crrnt debt 58450.704


    30,041.39 non crrnt debt 48,708.92
    Equity 36666.22
    108,765.16 RE 5085.52576

    total 148,911.37
    ext financing 40,146.21

    here is no dividend payout so entire net income goes to retained earnings.


    Question 13

    Sales $ 21,860,000
    Costs 19,450,000
    Taxable Income $ 2,410,000
    Taxes 602,500
    Net Income $ 1,807,500
    Divedends $ 361,500
    Addition to Retained Earnings 1,446,000

    Projected Income Statement

    Sales 25139000
    Costs 22367500
    Taxable income 2771500
    Taxes 692875
    Net income 2078625
    Dividends 415725
    Retained earnings 1662900

    Current Assets 7935000 short term debt 5865000


    Fixed Assets 19895000 long term debt 5,800,000

    Total Assets 27830000 common stock 3,100,000


    acc RE 10,200,000
    RE 1662900
    TOTAL EQUITY 14,962,900
    TOTAL EQ AND DEBT 26,627,900

    EXT FINANCING 1,202,100

    SUSTAINABLE GROWTH RATE

    ROE 0.138919
    b 0.8
    sustainable grt rate 12.5 percent
    Question 21
    Projected income statement
    Sales 1,069,920
    Costs 873480
    Other Expenses 21888
    EBIT 174,552
    Interest Expense 13,400
    Taxable Income 161,152
    Taxes 35453.44
    Net Income 125,699

    Dividend Payout is same as last year so dividend payout


    0.351665
    dividend 44203.837
    RE 81,495

    Projected Balance sheet Current Liabilities


    Current Assets 173700 Accounts Payables 78240
    Fixed Assets 475800 Notes Payables 16,320
    Total 94,560
    TOTAL ASSETS 649500
    Long Term debt 155,000
    Owners equity
    Common stock 130,000
    surplus and RE 256,225

    TOTAL DEBT AND EQUITY 635,785

    EXTERNAL FINANCING 13,715

    You might also like