Module 1 Assignment 3: Ratio Analysis
Financial Management
Argosy University
Cash | $45 | Accounts payables | $45 | |
---|---|---|---|---|
Receivables | 66 | Notes payables | 45 | |
Inventory | 159 | Other current liabilities | 21 | |
Marketable securities | 33 | Total current liabilities | $111 | |
Total current assets | $303 | |||
Net fixed assets | 147 | Long Term Liabilities | ||
Total Assets | $450 | Long-term debt | 24 | |
Total Liabilities | $135 | |||
Owners Equity | ||||
Common stock | $114 | |||
Retained earnings | 201 | |||
Total stockholders’ equity | 315 | |||
Total liabilities and equity | $450 |
Net sales | $795 |
---|---|
Cost of goods sold | 660 |
Gross profit | 135 |
Selling expenses | 73.5 |
Depreciation | 12 |
EBIT | 49.5 |
Interest expense | 4.5 |
EBT | 45 |
Taxes (40%) | 18 |
Net income | 27 |
Profit Margin:
27/795 = 0.0339 or 3.4%
Return on assets (investment)
Net income/total assets 27/450 = 0.06 or 6%
Net income/sales (times) sales/total assets
27/795 * 795/450 = 3.4% * 1.8 = 6.12%
Return on equity:
Net income(divide)stockholders’ equity
27/315 = 9%
Return on assets (investment)(divide)(1 – Debt/Assets)
0.06/1-135/450 = 0.06/1-0.3 = 9%
Receivables turnover:
Sales (credit)(divide)Receivables
795/66 = 12.0
Average collection period:
Accounts receivable/average daily credit sales
66/2 = 33
Inventory turnover:
Sales/inventory
795/159 = 5
Fixed asset turnover:
Sales/fixed assets
795/147 = 5
Total asset turnover:
Sales/total assets
795/450 = 1.77
Current ratio:
Current assets/current liabilities
303/111 = 2.73
Quick ratio:
Current assets – inventory/current liabilities
303 – 159/111 = 1.3
Debt to total assets:
Total debt/total assets
135/450 = 0.3%
Times interest earned:
Income before interest and taxes/interest
49.5/4.5 = 11
Fixed charge coverage:
Income before fixed charges and taxes/fixed charges
85.5/18 = 4.75
1. Calculate the following ratios/ interpret the results against the industry average listed from the problem given:
Ratio | Your Answer | Industry Average | Your Interpretation(Good-Fair-Low-Poor) |
---|---|---|---|
Profit margin on sales | 3.40% | 3% | Good |
Return on assets | 6.00% | 9% | Low |
Receivable turnover | 9% | 1.6x | Good |
Inventory turnover | 5 | 10x | Low |
Fixed asset turnover | 5 | 2x | Good |
Total asset turnover | 1.77 | 3x | Poor |
Current ratio | 2.73 | 2x | Good |
Quick ratio | 1.3 | 1.5x | Good |
Times interest earned | 11.00 | 7x | Good |
Justification for the ratios presented above:
The computed ratios above all display one element of how the business is operating. For example, Profit Margin in Sales is a tad bit higher than the industry average which means that it is stable but could be better due to it being so close to the average itself. In that regards, the business should look into methods for increasing sales and potentially setting higher sales goals for the business itself. The one ratio that does suffer quite a bit is the return on assets which is very low. This means that the business is not gaining profits off the assets it currently has. This could be due to higher operating costs of machinery, higher costs of rent, all of which once analyzed can be brought down to the industry average.
Talking about the return on assets previously, we can also look at how the inventory turnover relates to that in itself. The ratio is 5x against the industry average of 10x. Based on what I have learned from previous courses, I could assume that this company is not turning over inventory as quickly as they should. This will then amount to higher inventory costs and money that could be made if once again sales increased and inventory was pushed out much sooner than later. Another reason that it is below the industry average could be due to excessive manufacturing of inventory itself. Producing more than the business can sell would surely cause a lower turnover rate. Management at this point should consider lowering inventory and only holding what they know they could sell. This will prevent extra expenses and produce more positive numbers for the company.
Lastly, for the most part, this business is operating at standards or above them slightly as they have more ‘Good’ than ‘Low’ or ‘Poor’. The interest earned, current ratio and quick ratio are all acceptable and above industry average as listed above. The only issue I can conclude as I mentioned before was possibly setting new sales goals, and producing less inventory to sustain more profits or excessive costs.
Place an Order
Plagiarism Free!
Create an Account
Create an account at Top Tutor Online
- Allows you to track orders.
- Receive personal messages.
- Send messages to a tutor.
Post a Question/ Assignment
Post your specific assignment
- Tutors will be notified of your assignment.
- Review your question and include all the details.
- A payment Link will be sent to you.
Wait for your Answer!
Make payment and wait for your answer
- Make payment in accordance with the number of pages to be written.
- Wait for your Answer as a professional works on your paper.
- You will be notified when your Answer is ready.