FM14e - PPT - Ch03 - Ratio - Analysis - PPTX Filename - UTF-8''FM14e - PPT - Ch03 Ratio Analysis
FM14e - PPT - Ch03 - Ratio - Analysis - PPTX Filename - UTF-8''FM14e - PPT - Ch03 Ratio Analysis
FM14e - PPT - Ch03 - Ratio - Analysis - PPTX Filename - UTF-8''FM14e - PPT - Ch03 Ratio Analysis
Financial Management:
Theory and Practice 14e
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
1
CHAPTER 3
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
2
Topics in Chapter
Ratio analysis
DuPont system
Effects of improving ratios
Limitations of ratio analysis
Qualitative factors
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
3
Determinants of Intrinsic Value:
Using Ratio Analysis
Weighted average
cost of capital
(WACC)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
5
Income Statement
2013 2014E
Sales $5,834,400 $7,035,600
COGS except depr. 4,980,000 5,800,000
Other expenses 720,000 612,960
Deprec. 116,960 120,000
Tot. op. costs 5,816,960 6,532,960
EBIT 17,440 502,640
Int. expense 176,000 80,000
EBT (158,560) 422,640
Taxes (40%) (63,424) 169,056
Net income ($ 95,136) $ 253,584
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
6
Balance Sheets: Assets
2013 2014E
Cash $ 7,282 $ 14,000
S-T invest. 20,000 71,632
AR 632,160 878,000
Inventories 1,287,360 1,716,480
Total CA 1,946,802 2,680,112
Net FA 939,790 836,840
Total assets $2,886,592 $3,516,952
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
7
Balance Sheets: Liabilities &
Equity
2013 2014E
Accts. payable $ 324,000 $ 359,800
Notes payable 720,000 300,000
Accruals 284,960 380,000
Total CL 1,328,960 1,039,800
Long-term debt 1,000,000 500,000
Common stock 460,000 1,680,936
Ret. earnings 97,632 296,216
Total equity 557,632 1,977,152
Total L&E $2,886,592 $3,516,952
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
8
Other Data
2013 2014E
Stock price $6.00 $12.17
# of shares 100,000 250,000
EPS -$0.95 $1.01
DPS $0.11 $0.22
Book val. per sh. $5.58 $7.91
Lease payments $40,000 $40,000
Tax rate 0.4 0.4
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
9
Liquidity Ratios
Can the company meet its short-term
obligations using the resources it
currently has on hand?
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
10
Forecasted Current and Quick
Ratios for 2014.
CA $2,680
CR14 = CL = $1,040 = 2.58.
CA - Inv.
QR14 = CL
$2,680 - $1,716
= $1,040 = 0.93.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
11
Comments on CR and QR
2014E 2013 2012 Ind.
CR 2.58 1.46 2.3 2.7
QR 0.93 0.5 0.8 1.0
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
12
Asset Management Ratios
How efficiently does the firm use its
assets?
How much does the firm have tied up in
assets for each dollar of sales?
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
13
Inventory Turnover Ratio vs.
Industry Average
COGS
Inv. Turnover = Inventories
$5,800 + $120
= = 3.45.
$1,716
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
15
DSO: average number of days
from sale until cash received.
DSO = Receivables
Average sales per day
= Receivables = $878
Sales/365 $7,036/365
= 45.5 days.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
16
Appraisal of DSO
Firm collects too slowly, and situation is
getting worse.
Poor credit policy.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
17
Fixed Assets and Total Assets
Turnover Ratios
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
20
Leverage Ratios: Debt Ratio
Total debt
Debt ratio = Total assets
$300 + $500
= $3,517 = 22.7%.
(More…)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
21
Leverage Ratios:
Liabilities-to-Assets Ratio
(More…)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
22
Times Interest Earned Ratio
TIE = EBIT
Int. expense
= $502.6 = 6.3.
$80
(More…)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
23
EBITDA Coverage (EC)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
26
Profit Margins
Net profit margin (PM):
NI $253.6
PM = Sales = $7,036 = 3.6%.
(More…)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
27
Profit Margins (Continued)
$1,236
GPM = $7,036 = 17.6%.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
28
Profit Margins vs. Industry
Averages
EBIT
BEP =
Total assets
= $502.6 = 14.3%.
$3,517
(More…)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
30
Basic Earning Power vs.
Industry Average
BEP removes effect of taxes and
financial leverage. Useful for
comparison.
Projected to be below average.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
31
Return on Assets (ROA)
and Return on Equity (ROE)
NI
ROA =
Total assets
= $253.6 = 7.2%.
$3,517
(More…)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
32
Return on Assets (ROA)
and Return on Equity (ROE)
NI
ROE =
Common Equity
= $253.6 = 12.8%.
$1,977
(More…)
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
33
ROA and ROE vs. Industry
Averages
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
35
Market Value Ratios
Market value ratios incorporate the:
High current levels of earnings and cash
flow increase market value ratios
High expected growth in earnings and cash
flow increases market value ratios
High risk of expected growth in earnings
and cash flow decreases market value
ratios
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
36
Calculate and appraise the
P/E, P/CF, and M/B ratios.
Price = $12.17.
NI $253.6
EPS = Shares out. = 250 = $1.01.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
37
Market Based Ratios
NI + Depr.
CF per share = Shares out.
$253.6 + $120.0
= 250 = $1.49.
= $12.17 = 8.2.
$1.49
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
38
Market Based Ratios
(Continued)
Com. equity
BVPS = Shares out.
$1,977
= 250 = $7.91.
Mkt. price per share
M/B = Book value per share
$12.17
= $7.91 = 1.54.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
39
Interpreting Market Based
Ratios
P/E: How much investors will pay for $1
of earnings. Higher is better.
M/B: How much paid for $1 of book
value. Higher is better.
P/E and M/B are high if ROE is high,
risk is low.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
40
Comparison with Industry
Averages
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
41
Common Size Balance Sheets:
Divide all items by Total Assets
Assets 2012 2013 2014E Ind.
Cash 0.6% 0.3% 0.4% 0.3%
ST Inv. 3.3% 0.7% 2.0% 0.3%
AR 23.9% 21.9% 25.0% 22.4%
Invent. 48.7% 44.6% 48.8% 41.2%
Total CA 76.5% 67.4% 76.2% 64.1%
Net FA 23.5% 32.6% 23.8% 35.9%
TA 100.0% 100.0% 100.0% 100.0%
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
42
Divide all items by Total
Liabilities & Equity
Liab. & Eq. 2012 2013 2014E Ind.
AP 9.9% 11.2% 10.2% 11.9%
Notes pay. 13.6% 24.9% 8.5% 2.4%
Accruals 9.3% 9.9% 10.8% 9.5%
Total CL 32.8% 46.0% 29.6% 23.7%
LT Debt 22.0% 34.6% 14.2% 26.3%
Total eq. 45.2% 19.3% 56.2% 50.0%
Total L&E 100.0% 100.0% 100.0% 100.0%
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
43
Analysis of Common Size
Balance Sheets
Computron has higher proportion of
inventory and current assets than
Industry.
Computron now has more equity (which
means LESS debt) than Industry.
Computron has more short-term debt
than industry, but less long-term debt
than industry.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
44
Common Size Income Statement:
Divide all items by Sales
2012 2013 2014E Ind.
Sales 100.0% 100.0% 100.0% 100.0%
COGS 83.4% 85.4% 82.4% 84.5%
Depr. 0.6% 2.0% 1.7% 4.0%
Other exp. 9.9% 12.3% 8.7% 4.4%
EBIT 6.1% 0.3% 7.1% 7.1%
Int. Exp. 1.8% 3.0% 1.1% 1.1%
Pre-tax earn. 4.3% -2.7% 6.0% 5.9%
Taxes 1.7% -1.1% 2.4% 2.4%
NI 2.6% -1.6% 3.6% 3.6%
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
45
Analysis of Common Size
Income Statements
Computron has lower COGS (86.7) than
industry (84.5), but higher other
expenses. Result is that Computron
has similar EBIT (7.1) as industry.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
46
Percentage Change Analysis: %
Change from First Year (2012)
Income St. 2012 2013 2014E
Sales 0.0% 70.0% 105.0%
COGS 0.0% 73.9% 102.5%
Depr. 0.0% 518.8% 534.9%
Other exp. 0.0% 111.8% 80.3%
EBIT 0.0% -91.7% 140.4%
Int. Exp. 0.0% 181.6% 28.0%
EBT 0.0% -208.2% 188.3%
Taxes 0.0% -208.2% 188.3%
NI 0.0% -208.2% 188.3%
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
47
Analysis of Percent Change
Income Statement
We see that 2014 sales grew 105%
from 2012, and that NI grew 188%
from 2012.
So Computron has become more
profitable.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
48
Percentage Change Balance
Sheets: Assets
Assets 2012 2013 2014E
Cash 0.0% -19.1% 55.6%
ST Invest. 0.0% -58.8% 47.4%
AR 0.0% 80.0% 150.0%
Invent. 0.0% 80.0% 140.0%
Total CA 0.0% 73.2% 138.4%
Net FA 0.0% 172.6% 142.7%
TA 0.0% 96.5% 139.4%
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
49
Percentage Change Balance
Sheets: Liabilities & Equity
Liab. & Eq. 2012 2013 2014E
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
51
Explain the DuPont System
The DuPont system focuses on:
Expense control (PM)
Asset utilization (TATO)
Debt utilization (EM)
It shows how these factors combine to
determine the ROE.
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
52
The DuPont System
( Profit
margin )( TA
turnover )( Equity
multiplier ) = ROE
NI Sales TA = ROE
Sales x TA x CE
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
53
The DuPont System
NI Sales TA = ROE
Sales x TA x CE
© 2014 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
56