ADMS 4504 Final: Final Exam Review
Document Summary
Get access
Related Documents
Related Questions
Ratio | 2010 | 2009 | 2008 | 2010 Industry Average |
Long-term debt | 0.45 | 0.40 | 0.35 | 0.35 |
Inventory turnover | 62.65 | 42.42 | 32.25 | 53.25 |
Depreciation/total assets | 0.25 | 0.014 | 0.018 | 0.015 |
Daysâ sales in receivables | 113 | 98 | 94 | 130.25 |
Debt to equity | 0.75 | 0.85 | 0.90 | 0.88 |
Profit margin | 0.082 | 0.07 | 0.06 | 0.075 |
Total asset turnover | 0.54 | 0.65 | 0.70 | 0.40 |
Quick ratio | 1.028 | 1.03 | 1.029 | 1.031 |
Current ratio | 1.33 | 1.21 | 1.15 | 1.25 |
Times interest earned | 0.9 | 4.375 | 4.45 | 4.65 |
Equity multiplier | 1.75 | 1.85 | 1.90 | 1.88 |
Referring to the given data, the CEO of WQY Inc. wrote, "2008was a good year for the firm with respect to our ability to meetour short-term obligations. We had higher liquidity largely due toan increase in highly liquid current assets (cash, accountreceivables, and short-term marketable securities)."
Do you think the CEO is correct in making this statement?Explain your stand and use only the given data for youranalysis.
Submission Requirements:
Submit the completed assessment as a Word document.
1.) analyze ratios
liquidity ratios
LIQUIDITY Ratios | Are wemeeting our current obligations? | ||||
Working Capital | $ 7,143 | $ 2,162 | $ 2,357 | $ (1,204) | $ 1,888 |
Current Ratio | 1.55 | 1.51 | 1.52 | 1.57 | 1.52 |
2.) Solvency ratio: analyze the ratio
SOLVENCY Ratios | Are wehandling debt appropriately? | ||||
Financial LEVerage | 2.82 | 2.95 | 2.91 | 2.74 | 2.94 |
Debt ratio | 65% | 66% | 66% | 64% | 66% |
Free Cash Flow | $ (1,066) | $ (2,048) | $ (3,067) | $ 6,225 | $ 7,282 |
3.) Investment Appeal of Target analysis
Dividends per share | $ (1.10) | $ (1.32) | $ (1.58) | $ (1.90) | $ (2.13) |
Market Value per share | $ 59.00 | $ 56.00 | $ 54.00 | $ 53.00 | $ 53.00 |
Dividend Yield | -1.87% | -2.37% | -2.93% | -3.59% | -4.01% |
Price-to-Earnings (P/E) ratio | -53.49 | -42.27 | -34.14 | -27.84 | -24.91 |
Price-to-Sales (P/S) ratio | 38.09 | 37.00 | 35.44 | 33.69 | 34.98 |
Price-to-Book (P/B) ratio | 22.00 | 23.64 | 25.13 | 25.56 | 25.57 |
4.) Du pont Analyis analysis
DuPont Analysis of ROE = ROS xAsset turnover = ROA x Financial LEVerage = ROE | |||||
Return on Sales(ROS), also known as Net Profit Margin | 4.19% | 4.09% | 2.77% | -2.25% | 4.56% |
Asset Turnover | 1.60 | 1.57 | 1.48 | 1.63 | 1.79 |
Return on Assets (ROA) | 6.70% | 6.43% | 4.09% | -3.67% | 8.17% |
Financial LEVerage | 2.82 | 2.95 | 2.91 | 2.74 | 2.94 |
Return on Equity (ROE) | 18.91% | 18.96% | 11.90% | -10.08% | 24.03% |
e.) How does your stack up against its competiton?graph/charts
(1.) is your company in attractive industry? Yes/No
(2.) What metrics determine superior companies for yourindustry?
f.) State your investment thesis-investment philosophy(graphs/charts) (target corporation ) 2011-2015
a.) Sustainability economic moats profitability ? your test yourcompany pass/fail explain
b) growth? stable? dividends ? your test yours company pass/failexplain
c.) financial health? financial risk? your test your companypass/fail explain
d.) quality of income? your test your company pass/failexplain
e.) good value? buy now your test your company pass/failexplain
This stock appears to be trading below/ about /over theprice.
g.) investment decisions (target corporation)
overall, this company is a long term buy/ review again at lowprice / bust )
Why? list 5 good reasons 1, 2, 3, 4, 5,
Joshua & White Technologies: December 31 Balance Sheets | ||||||
(Thousands of Dollars) | ||||||
Assets | 2010 | 2009 | ||||
Cash and cash equivalents | $21,000 | $20,000 | ||||
Short-term investments | 3,759 | 3,240 | ||||
Accounts Receivable | 52,500 | 48,000 | ||||
Inventories | 84,000 | 56,000 | ||||
Total current assets | $161,259 | $127,240 | ||||
Net fixed assets | 218,400 | 200,000 | ||||
Total assets | $379,659 | $327,240 | ||||
Liabilities and equity | ||||||
Accounts payable | $33,600 | $32,000 | ||||
Accruals | 12,600 | 12,000 | ||||
Notes payable | 19,929 | 6,480 | ||||
Total current liabilities | $66,129 | $50,480 | ||||
Long-term debt | 67,662 | 58,320 | ||||
Total liabilities | $133,791 | $108,800 | ||||
Common stock | 183,793 | 178,440 | ||||
Retained Earnings | 62,075 | 40,000 | ||||
Total common equity | $245,868 | $218,440 | ||||
Total liabilities and equity | $379,659 | $327,240 | ||||
Joshua & White Technologies December 31 Income Statements | ||||||
(Thousands of Dollars) | ||||||
2010 | 2009 | |||||
Sales | $420,000 | $400,000 | ||||
Expenses excluding depr. and amort. | 327,600 | 320,000 | ||||
EBITDA | $92,400 | $80,000 | ||||
Depreciation and Amortization | 19,660 | 18,000 | ||||
EBIT | $72,740 | $62,000 | ||||
Interest Expense | 5,740 | 4,460 | ||||
EBT | $67,000 | $57,540 | ||||
Taxes (40%) | 26,800 | 23,016 | ||||
Net Income | $40,200 | $34,524 | ||||
Common dividends | $18,125 | $17,262 | ||||
Addition to retained earnings | $22,075 | $17,262 | ||||
Other Data | 2010 | 2009 | ||||
Year-end Stock Price | $90.00 | $96.00 | ||||
# of shares (Thousands) | 4,052 | 4,000 | ||||
Lease payment (Thousands of Dollars) | $20,000 | $20,000 | ||||
Sinking fund payment (Thousands of Dollars) | $0 | $0 | ||||
Ratio Analysis | 2010 | 2009 | Industry Avg | |||
Liquidity Ratios | ||||||
Current Ratio | 2.38 | 2.52 | 2.58 | |||
Quick Ratio | 1.17 | 1.41 | 1.53 | |||
Asset Management Ratios | ||||||
Inventory Turnover | 1.11 | 1.22 | 7.69 | |||
Days Sales Outstanding | 45.63 | 43.80 | 47.45 | |||
Fixed Assets Turnover | 1.92 | 2.00 | 2.04 | |||
Total Assets Turnover | 3.81 | 5.64 | 1.23 | |||
Debt Management Ratios | ||||||
Debt Ratio | 32.1% | |||||
Times-interest-earned ratio | 15.33 | |||||
EBITDA coverage ratio | 4.18 | |||||
Profitability Ratios | ||||||
Profit Margin | 9.57% | 8.63% | 8.86% | |||
Basic Earning Power | 19.16% | 18.95% | 19.48% | |||
Return on Assets | 10.59% | 10.55% | 10.93% | |||
Return on Equity | 21.87% | 19.35% | 16.10% | |||
Market Value Ratios | ||||||
Earnings per share | NA | |||||
Price-to-earnings ratio | 10.65 | |||||
Cash flow per share | NA | |||||
Price-to-cash flow ratio | 7.11 | |||||
Book Value per share | NA | |||||
Market-to-book ratio | 1.72 | |||||
a. Has Joshua & White's liquidity position improved or worsened? Explain. | ||||||
The position of JW has worsend because there ration has fallen from 1.41 to 1.17 | ||||||
b. Has Joshua & White's ability to manage its assets improved or worsened? Explain. | ||||||
c. How has Joshua & White's profitability changed during the last year? | ||||||
d. Perform an extended Du Pont analysis for Joshua & White for 2008 and 2009. | ||||||
ROE = | PM x | TA Turnover x Equity Multiplier | ||||
2010 | ||||||
2009 | ||||||
e. Perform a common size analysis. What has happened to the composition | ||||||
(that is, percentage in each category) of assets and liabilities? | ||||||
Common Size Balance Sheets | ||||||
Assets | 2010 | 2009 | ||||
Cash and cash equivalents | ||||||
Short-term investments | ||||||
Accounts Receivable | ||||||
Inventories | ||||||
Total current assets | ||||||
Net fixed assets | ||||||
Total assets | ||||||
Liabilities and equity | 2010 | 2009 | ||||
Accounts payable | ||||||
Accruals | ||||||
Notes payable | ||||||
Total current liabilities | ||||||
Long-term debt | ||||||
Total liabilities | ||||||
Common stock | ||||||
Retained Earnings | ||||||
Total common equity | ||||||
Total liabilities and equity | ||||||
Common Size Income Statements | 2010 | 2009 | ||||
Sales | ||||||
Expenses excluding depr. and amort. | ||||||
EBITDA | ||||||
Depreciation and Amortization | ||||||
EBIT | ||||||
Interest Expense | ||||||
EBT | ||||||
Taxes (40%) | ||||||
Net Income | ||||||
f. Perform a percent change analysis. What does this tell you about the change in profitability | ||||||
and asset utilization? | ||||||
Percent Change Balance Sheets | Base | |||||
Assets | 2010 | 2009 | ||||
Cash and cash equivalents | ||||||
Short-term investments | ||||||
Accounts Receivable | ||||||
Inventories | ||||||
Total current assets | ||||||
Net fixed assets | ||||||
Total assets | ||||||
Base | ||||||
Liabilities and equity | 2010 | 2009 | ||||
Accounts payable | ||||||
Accruals | ||||||
Notes payable | ||||||
Total current liabilities | ||||||
Long-term debt | ||||||
Total liabilities | ||||||
Common stock | ||||||
Retained Earnings | ||||||
Total common equity | ||||||
Total liabilities and equity | ||||||
Base | ||||||
Percent Change Income Statements | 2010 | 2009 | ||||
Sales | ||||||
Expenses excluding depr. and amort. | ||||||
EBITDA | ||||||
Depreciation and Amortization | ||||||
EBIT | ||||||
Interest Expense | ||||||
EBT | ||||||
Taxes (40%) | ||||||
Net Income | ||||||