Other Solution Part 1 Ratio Case 1

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

Ratio Case

Financial Statements Analysis of Zach Industries

The financial statements of Zach Industries for the year ended December 31, 20X7 are as follows:

Zach Industries
Income Statement for the Year Ended December 31, 20X7
Sales revenue ¥160,000
Less: Cost of goods sold 106,000
Gross profits 54,000
Less: Operating expenses
Selling expense 16,000
General and administrative expenses 10,000
Lease expense 1,000
Depreciation expense 10,000
Total operating expense 37,000
Operating profits 17,000
Less: Interest expense 6,100
Net profits before taxes 10,900
Less: Taxes 4,360
Net profits after taxes 6,540

Zach Industries
Balance Sheet
December 31, 20X7
Assets
Cash ¥ 500
Marketable securities 1,000
Accounts receivable 25,000
Inventories 45,500
Total current assets 72,000
Land 26,000
Buildings and equipment 90,000
Less: Accumulated depreciation 38,000
Net fixed assets 78,000
Total assets 150,000
Liabilities and Stockholders’ Equity
Accounts payable 22,000
Notes payable 47,000
Total current liabilities 69,000
Long-term debt 22,950
Common stock 31,500
Retained earnings 26,550
Total liabilities and stockholders’ equity 150,000
The firm’s 3,000 outstanding shares of common stock closed 20X7 at a price of 25 per share.

a. Use the preceding financial statements to complete the following table.

Assume that the industry averages given in the table are applicable for both 20X6 and 20X7.

Ratio Industry Actual 20X6 Actual 20X7


average
Current ratio 1.80 1.84 1.04 =72000/69000
Quick ratio 0.70 0.78 0.38 =(72000-45500)/69000

Inventory turnover 2.50 2.59 2.33 =106000/45500


Average collection period 37.5 days 36.5 days 57.03 =25000/(160000/365)

Debt ratio 65% 67% 61,3% =91950/150000

Times interest earned ratio 3.8 4.0 2.79 =17000/6100

Gross profit margin 38% 40% 33,75% =54000/160000

Net profit margin 3.5% 3.6% 4,09% =6540/160000

Return on total assets 4.0% 4.0% 4,36% =6540/150000

Return on common equity 9.5% 8.0% 11.27% =6540/(31500+26550)

Market/book ratio 1.1 1.2 1.29 =25/((31500


+26550)/3000)
Based on a 365-day year and on end-of-year figures.

b. Analyze Zach Industries’ financial condition as it is related to (1) liquidity, (2) activity, (3)
debt, (4) profitability, and (5) market. Summarize the company’s overall financial condition.

You might also like