Chapter 3 - Financial Analysis
Chapter 3 - Financial Analysis
The goal is to calculate the minimum sales required to at least maintain the
same contribution as before the price change.
4. Break-even sales analysis: Price, fixed cost, and variable cost all change
Building formula
C
A D
E
0
Determine sales volume change to achieve
target profit on price change
Assumption:
• Total fixed costs remain the same
ΔP: Price change = P' – P (P: old price, P': new price)
In 2017, the company sold 4000 products with the price of 3 million
cleaner is 1.4 million VND. In 2018, to increase sales volume the company
Determine the number of products needed for the company to reach its
Answer: To determine the number of products needed for the company to reach
its pre-rebate level of contribution, we use the following formula:
Delta Q = -Delta P*Q0/(CM + Delta P)
Delta P = P1-P0 = 0.95*P - P = - 0.05*3.000.000 = -150.000
CM = P-AVC = 3.000.000 – 1.400.000 = 1.600.000
Q0 = 4000
Delta Q = 4.000*150.000/(1.600.000 - 150.000) = 413.7 (414 units)
Q1 = Q0 + Delta Q = 4.000 + 414 = 4414 units
Therefore, the company needs to sell 4414 units in 2018 to reach its pre-rebate
level of contribution.
Exercise
Answer 2:
To determine the number of products needed for the company to reach its pre-rebate level of contribution, we need to calculate the
contribution margin (CM) per unit, which is the difference between the selling price per unit and the variable cost per unit.
CM = Selling price per unit - Variable cost per unit = 3 million VND - 1.4 million VND = 1.6 million VND
Using this CM, we can calculate the total contribution for 2017 as follows:
Total contribution = CM x Q = 1.6 million VND x 4,000 = 6.4 billion VND
Now, to determine the number of products needed for the company to reach its pre-rebate level of contribution, we need to factor in the 5%
discount to wholesalers that the company plans to offer in 2018. This means that the company will receive only 95% of the selling price for
each unit sold in 2018.
New selling price per unit = 95% of 3 million VND = 2.85 million VND
The new contribution margin per unit can be calculated as follows (no change in variable cost):
New CM = New selling price per unit - Variable cost per unit = 2.85 million VND - 1.4 million VND = 1.45 million VND
To calculate the number of products needed for the company to reach its pre-rebate level of contribution, we can use the following formula:
Number of units sold = Total contribution / Contribution margin per unit
Plugging in the values we have calculated, we get:
Number of units sold = 6.4 billion VND / 1.45 million VND = 4413.79
Rounding up to the nearest whole number, we get:
Number of units needed = 4414
Therefore, the company needs to sell 4414 units in 2018 to reach its pre-rebate level of contribution.
Building formula
After changing the price contribution level (profit) = (P'- AVC) x Q'
′
𝑃 − 𝐴𝑉𝐶 × 𝑄 = 𝑃 − 𝐴𝑉𝐶 × 𝑄’
′ ′
𝑃 = P + ∆𝑃; 𝑄 = 𝑄 + ∆𝑄
𝑃 − 𝐴𝑉𝐶 × 𝑄 = 𝑃 + ∆𝑃 − 𝐴𝑉𝐶 × 𝑄 + ∆𝑄
∆𝑄 ∆𝑃
𝑄
=- (𝑃+∆𝑃−𝐴𝑉𝐶)
∆𝑃
% change in sales volume break-even = - 𝐶𝑀+∆𝑃
Determine the change in sales volume when price changed,
fixed costs unchanged, variable costs changed
Assumption:
Contribution level lost
due to discount
• Price changed
Contribution level
• Fixed costs unchanged is not affected
Contribution level increased
because of increased sales
• Average variable cost
Contribution level received due to
change in variable cost
changed
Additional variable cost
Determine the change in sales volume when price changed,
fixed costs unchanged, variable costs changed
Assumption:
• Price changed
After changing the price contribution level (profit) = (P'- AVC') x Q'
𝑃 − 𝐴𝑉𝐶 × 𝑄 = 𝑃′ − 𝐴𝑉𝐶′ × 𝑄’
𝑃′ = P + ∆𝑃; 𝑄′ = 𝑄 + ∆𝑄; AVC’ = AVC + ∆AVC
𝑃 − 𝐴𝑉𝐶 × 𝑄 = 𝑃 + ∆𝑃 − 𝐴𝑉𝐶 − ∆AVC × 𝑄 + ∆𝑄
𝑃 − 𝐴𝑉𝐶 × 𝑄 = 𝑃 − 𝐴𝑉𝐶) X 𝑄 + (𝑃 − 𝐴𝑉𝐶) X∆𝑄 + (∆𝑃 − ∆AVC × 𝑄 + ∆𝑄
𝑃 − 𝐴𝑉𝐶) X∆𝑄 + ∆𝑃. 𝑄 + ∆𝑃. ∆𝑄 − ∆AVC 𝑄 + ∆𝑄 = 0
(𝑃−𝐴𝑉𝐶).∆𝑄+∆𝑃.𝑄+∆𝑃.∆𝑄−∆AVC.𝑄−∆AVC.∆𝑄 = 0
(𝑃−𝐴𝑉𝐶).∆𝑄/Q+∆𝑃+∆𝑃.∆𝑄/Q−∆AVC−∆AVC.∆𝑄/Q = 0
Building formula
Assumption:
• Total fixed cost changed
• Average variable cost unchanged
• Price unchanged
∆𝑇𝐹𝐶 ∆𝑇𝐹𝐶
∆𝑄 = =
𝑃 −𝐴𝑉𝐶 𝐶𝑀
∆𝑄 ∆𝑇𝐹𝐶
=
𝑄 𝐶𝑀 × 𝑄
Determine how sales volume changes as price changed,
fixed costs changed, and variable costs unchanged
Assumption:
• Prices changed
• Total fixed cost changed
• Average variable cost unchanged
−∆𝑃 ∆𝑇𝐹𝐶
∆𝑄 = 𝑥Q+
𝐶𝑀 + ∆𝑃 𝐶𝑀 𝑛𝑒𝑤
−∆P ∆TFC
%∆Q = +
CM + ∆P CM new x Q
Determine the additional volume change when price
changes, fixed costs change, and variable costs change
Assumption:
• Prices changed
• Fixed cost changed
• Average variable cost − (∆P − ∆AVC) ∆TFC
∆Q = xQ+
changed CM + (∆P − ∆AVC) CM 𝑛𝑒𝑤
−∆CM ∆TFC
∆Q = xQ+
CM 𝑛𝑒𝑤 CM 𝑛𝑒𝑤
−∆CM ∆TFC
%∆Q = +
CM 𝑛𝑒𝑤 CM new x Q
Applying in pricing management
If the price change is reduced by 5%, the variable cost of a product remains
the same, and the fixed cost does not change.
• Consumption volume: 4000sp
• Wholesale price: 200,000 VND/p
• Income: 800,000,000 VND
• CPBD 1 product: 110,000 VND/p
• Production capacity of 4000 products, knowing that to expand the
production scale by 1000 products, an additional investment of
16,000,000 VND is required.
How much of the product needs to change to reach the target compared to
before the discount? The following discount options can be achieved?
Analysis break-even sales increased with 5% discount
Breakeven sales change summary Before price change Suggested price change
% change of actual Change in Change in contribution level Additional fixed Change in total profit
Plan
sales volume actual sales (P) after price change (VND) costs (VND) after price change (VND)
Q2 = 5400 products
Chapter 3 exercises
Vũ Minh Đức, “Quản trị giá trong doanh nghiệp”, NXB Đại học
Kinh tế Quốc dân, 2019, Chapter 3.
Thank you
for listening
Please do not hesitate to ask questions!