Financial management
Problem
DuPont Analysis
A firm has been experiencing low profitability in recent years. Perform an analysis of the firm's financial position using the extended Du Pont equation. The firm has no lease payments, but has a $1 million sinking fund payment on its debt. The most recent industry average ratios and the firm's financial statements are as follows:
|
|
Industry Average Ratios
|
|
|
Current ratio
|
3.09x
|
Fixed assets turnover
|
5.24x
|
|
Debt/total assets
|
35.00%
|
Total assets turnover
|
2.75x
|
|
Times interest earned
|
12.92x
|
Profit margin on sales
|
4.60%
|
|
EBITDA coverage
|
17.57x
|
Return on total assets
|
12.64%
|
|
Inventory turnover
|
12.26x
|
Return on common equity
|
19.45%
|
|
Days sales outstanding
|
35days
|
|
|
A calculation is based on a 365-day year.
|
Balance Sheet as of December 31, 2012
(Millions of Dollars)
|
|
Cash and equivalents
|
$30
|
Accounts payable
|
$20
|
|
Net receivables
|
24
|
Notes payable
|
24
|
|
Inventories
|
62
|
Other current liabilities
|
12
|
|
Total current assets
|
$116
|
Total current liabilities
|
$56
|
|
|
|
Long-term debt
|
14
|
|
|
|
Total liabilities
|
$70
|
|
Gross fixed assets
|
108
|
Common stock
|
54
|
|
Less depreciation
|
24
|
Retained earnings
|
76
|
|
Net fixed assets
|
$84
|
Total stockholders' equity
|
$130
|
|
Total assets
|
$200
|
Total liabilities and equity
|
$200
|
|
Income Statement for Year Ended December 31, 2012 (Millions of Dollars)
|
|
Net sales
|
$400.0
|
|
Cost of goods sold
|
312.0
|
|
Gross profit
|
$88.0
|
|
Selling expenses
|
36.0
|
|
EBITDA
|
$52.0
|
|
Depreciation expense
|
10.4
|
|
Earnings before interest and taxes (EBIT)
|
$41.6
|
|
Interest expense
|
1.9
|
|
Earnings before taxes (EBT)
|
$39.7
|
|
Taxes (40%)
|
15.9
|
|
Net income
|
$23.8
|
I. Calculate those ratios that you think would be useful in this analysis. Do not round intermediate steps. Round your answers to two decimal places.
|
|
Firm
|
Industry Average
|
|
Current ratio
|
x
|
3.09x
|
|
Debt to total assets
|
%
|
35.00%
|
|
Times interest earned
|
x
|
12.92x
|
|
EBITDA coverage
|
x
|
17.57x
|
|
Inventory turnover
|
x
|
12.26x
|
|
DSO
|
days
|
35days
|
|
F.A. turnover
|
x
|
5.24x
|
|
T.A. turnover
|
x
|
2.75x
|
|
Profit margin
|
%
|
4.60%
|
|
Return on total assets
|
%
|
12.64%
|
|
Return on common equity
|
%
|
19.45%
|
II. Construct an extended Du Pont equation, and compare the company's ratios to the industry average ratios. Do not round intermediate steps. Round your answers to two decimal places.
|
|
Firm
|
Industry
|
|
Profit margin
|
%
|
4.60%
|
|
Total assets turnover
|
x
|
2.75x
|
|
Equity multiplier
|
|
|
III. Do the balance sheet accounts or the income statement figures seem to be primarily responsible for the low profits?
1. Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low. Either sales should be lower given the present level of assets, or the firm is carrying less assets than it needs to support its sales.
2. Analysis of the extended Du Pont equation and the set of ratios shows that most of the Asset Management ratios are below the averages. Either assets should be higher given the present level of sales, or the firm is carrying less assets than it needs to support its sales.
3. The low ROE for the firm is due to the fact that the firm is utilizing more debt than the average firm in the industry and the low ROA is mainly a result of an excess investment in assets.
4. The low ROE for the firm is due to the fact that the firm is utilizing less debt than the average firm in the industry and the low ROA is mainly a result of an lower than average investment in assets.
5. Analysis of the extended Du Pont equation and the set of ratios shows that the turnover ratio of sales to assets is quite low. Either sales should be higher given the present level of assets, or the firm is carrying more assets than it needs to support its sales.
IV. Which specific accounts seem to be most out of line relative to other firms in the industry?
1. The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Total Asset Turnover, Return on Assets, and Return on Equity.
2. The accounts which seem to be most out of line include the following ratios: Current, EBITDA Coverage, Inventory Turnover, Days Sales Outstanding, and Return on Equity.
3. The accounts which seem to be most out of line include the following ratios: Debt to Total Assets, Inventory Turnover, Total Asset Turnover, Return on Assets, and Profit Margin.
4. The accounts which seem to be most out of line include the following ratios: Times Interest Earned, Total Asset Turnover, Profit Margin, Return on Assets, and Return on Equity.
5. The accounts which seem to be most out of line include the following ratios: Inventory Turnover, Days Sales Outstanding, Fixed Asset Turnover, Profit Margin, and Return on Equity.
V. If the firm had a pronounced seasonal sales pattern, or if it grew rapidly during the year, how might that affect the validity of your ratio analysis?
1. Seasonal sales patterns would most likely affect the profitability ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis.
2. Rapid growth would most likely affect the coverage ratios, with little effect on asset management ratios. Seasonal sales patterns would not substantially affect your analysis.
3. Seasonal sales patterns would most likely affect the liquidity ratios, with little effect on asset management ratios. Rapid growth would not substantially affect your analysis.
4. If the firm had seasonal sales patterns, or if it grew rapidly during the year, many ratios would most likely be distorted.
5. It is more important to adjust the debt ratio than the inventory turnover ratio to account for any seasonal fluctuations.
VI. How might you correct for such potential problems?
1. It is possible to correct for such problems by using average rather than end-of-period financial statement information.
2. It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in a different line of business.
3. It is possible to correct for such problems by comparing the calculated ratios to the ratios of firms in the same industry group over an extended period.
4. There is no need to correct for these potential problems since you are comparing the calculated ratios to the ratios of firms in the same industry group.
5. It is possible to correct for such problems by insuring that all firms in the same industry group are using the same accounting techniques.