You are on page 1of 6

Sales

Less: VC
Contribution
Less: FC
EBIT
Less: Interest
EBT
Less: Tax
PBT
Case No FC
Units 1000 1000 1000
Sales (10/ unit) 10000 10000 10000
Less: VC (6/ unit) 6000 6000 6000
Contribution 4000 4000 4000
Less: FC 2000 0 2000
EBIT 2000 4000 2000

OL= Contribution/EBIT 2 1 2

OL = 1, if no FC exist

EBIT 2000 4000 100%


Less: Interest 200 200
EBT 1800 3800 111.11%
Less: Tax (30%) 540 1140 111.11
PAT 1260 2660 111.11%

FL= EBIT/EBT 1.11111111 1.052632

DFL = %change in EBT/PAT/EPS/% change in EBIT 1.11

Combined leverage = OL*FL 2.22222222 1.4


CL = Contribution/EBT 2.22222222

Case
Units 1000 1200 given
Sales (10/ unit) 10000 12000
Less: VC (6/ unit) 6000 7200 OL 2
Contribution 4000 4800
Less: FC 2000 2000
EBIT 2000 2800
Less: Interest 1000 1000 FL 2
EBT 1000 1800
Less: Tax (40%) 400 720
PAT 600 1080
CL 4
Increase in number of
units % Increase Units % increase HIGH FC
2000 100% 3000
20000 100%
12000 100%
8000 100%
2000
6000 200
1.33
(at what level?)

DOL= % change in EBIT/


% change in
sales/VC/Contribution 2 a 1% change in sales will cause 2% change in EBIT

CAN DOL BE O or less than 1?

Increment in sales?

increase in PAT (target)- 6%


Case
Units 300
Sales (10/ unit) 3000
Less: VC (6/ unit) 1800
Contribution 1200
Less: FC 2000
EBIT -800

OL = Contribution/EBIT -1.5
600 800 1000 2000 3000 4000 #REF! #REF! #REF!
6000 8000 10000 20000 30000 40000
3600 4800 6000 12000 18000 24000
2400 3200 4000 8000 12000 16000
2000 2000 2000 2000 2000 2000
400 1200 2000 6000 10000 14000

6 2.666667 2 1.333333 1.2 1.142857


Sr. No. Situation Result
1 No Fixed CoNo Combined leverage
2 Higher FixeHigher Combined Leverage
3 Sales level Positive combined leverage
4 Sales leverNegative Combined leverage

You might also like