Professional Documents
Culture Documents
2005 2004
Current Assets
Cash Br. 3,500 Br. 4,000
Marketable Securities 2,000 2,300
Accounts receivable 18,000 13,000
Inventories 21,500 19,700
Total Current assets Br.45,000 Br.39,000
Fixed Assets
Land and buildings Br.29,700 Br.25,200
Machinery and equipment 31,600 30,000
Total fixed assets Br.61,300 55,200
Less accumulated depreciation 18,300 17,200
Net fixed assets Br.43,000 38,000
Total Assets Br.88,000 Br.77,000
Stockholders’ equity
Common stock-Br.5 par, 2,000 shares
authorized; 1,300 share
outstanding in 2005 and 1,000
shares outstanding in 2004 6,500 5,000
Capital in excess of par 14,000 5,350
Retained earnings 16,500 12,750
Total stockholders’ equity Br.37,000 Br.23,100
Total liabilities and stockholders’ equity Br.88,000 Br.77,000
2005 2004
Net sales Br.121,000 Br.111,000
Cost of good sold 91,000 84,000
Gross profit 30,000 27,000
Operating expenses
Selling 6,000 5,800
General and Administrative 8,000 7,600
Depreciation 2,100 1,800
Lease payments 1,650 1,600
17,750 16,800
Earnings before interest and taxes (EBIT) Br.12,250 Br.10,200
Interest expense
Interest on bank notes 450 600
Interest on other debt 2,600 2,900
Earnings before taxes Br.9,200 Br.6,700
Taxes (34%) 3,128 2,278
Net income Br.6,072 Br.4,422
The Industry Average of different ratios is given below for comparison purpose with BDC
ENGINEERING Company.
A current ratio of 2:1 is professionally cited as acceptable but a value’s acceptability depends on
the industry in which the firm operates. For Example, a current ratio of 1:.1 could be
unacceptable for a manufacturing firm. The more predictable a firm’s cash flows, the lower the
acceptable current ratio.
Current ratio for BDC Eng’g Co. (For 2005) = 45,000/22,000
= 2.05 times.
Interpretation
BDC ENGINEERING Co. has 2.05 Br. in current asset available for every Br. in current
liabilities. This ratio slightly exceeds the industry average (i.e. 2 times).Because the ratio is
greater than the industry average this firm is considered as strong in its current asset
management. However note that:
A very high current ratio may indicate (is caused by):
Excessive cash due to poor cash management
Excessive accounts receivable due to poor credit management
Excessive inventory due to poor inventory management
The result of very high current ratio is to have an improved liquidity greater safety of funds of
short term creditors thereby reduced risk to creditor but a scarifies of profitable than plant assets..
Note that the current ratio is a crude measure of a firm’s liquidity position as it takes in to
account all current assets with out any distinction in their composition. It is a quantitative
(not qualitative) index of liquidity.
B .Quick (Acid-Test) Ratio: The quick (acid-test) ratio is similar to the current ratio
except that it excludes inventory, which is generally the least liquid current assets,
and prepaid expenses. It measures liquidity by considering only quick assets. Quick
assets include:
Cash
Marketable securities
Receivables (such as notes receivable and account receivable)
Generally low liquidity of inventory results from two primary factor:
A) Many types of inventory cannot be sold easily because they are partially completed item,
obsolete items, special purpose item, etc and
B) The items are typically sold on credit, which means that they become accounts receivable
before being converted in to cash.
Note! Prepaid expenses are excluded because they are not available to pay current
debts.
Quick Ratio = Current assets – Inventory – Prepaid expense
Current Liabilities
A quick ratio of 1.1 or greater is occasionally recommended, but as with the current ratio, an
acceptable value depends on the industry.
Interpretation
BDC ENGINEERING Co. inventory is sold out or turned over 4.23 times per year. But
inventory turn over of BDC ENGINEERING Co. is below the industry average of 6 times. In
general, a high inventory turn over ratio is better than a low ratio as a high ratio implies goods
inventory management. In brief, a reasonable inventory turnover is what is suggested.
An inventory turnover (ITO) significantly higher than the industry average indicates:-
Superior selling practice
Improved liquidity and profitability as less money is tied up is inventory.
B) Account Receivable Turn over (ARTO): Accounts receivable turnover ratio
measures the liquidity of firm’s account receivable. That is, it indicates how money times
or how rapidly account receivable are converted in to cash during a year. In short it
answers the question what is the speed of conversion of account receivable in to cash?
ARTO = Net sales
Account Receivable
Example –
ARTO (BDC Eng’g Co. for 2005) = 121,000
18,000
= 6.72 times
Interpretation
BDC ENGINEERING Co. accounts receivable is converted in to cash 6.72 times in a year.
But this is considerably below the industry average of 10.4 times. And the firm is poor in its
credit management.
In general, a reasonably high ARTO is preferable.
A ratio substantially lowers than the industry average may suggest that a firm has:
More liberal credit policy (i.e. longer times credit period), poor credit selection, and
inadequate collection or policy which could lead to:
i) Account receivable to be high and
ii) Higher bad debt or uncollectable receivable
More restricted cash discount (i.e. no or little cash discount) that could makes sales to be
too low.
C) Average Collection Period (ACP): This represents the average length of time a
firm must wait to receive cash after making a sale. That is, it indicates how many days a
firm takes to convert receivables in to cash or number or day’s sales are tied up in
account receivable.
= 4 Times
Interpretation
Assume that industry average of APTO is 7 times. EAST AFRICAN Share Company pays its
creditors in lower times a year (i.e., 5 times) as compared to other firms in the industry (i.e., 7
times). That is, it may be rated a risk borrower.
E) Average payment period (APP): Measures the average length of time creditors
must wait to receive their cash or simply the average time needed by a firm to pay its
accounts payable to its creditors or suppliers from which purchase is made. Therefore, for
the above example, EAST AFRICAN, the APP is:
= A/P
Annual Perchase/365 days
APP for EAST AFRICA Share Company (for 2004) = 365 = 91 days
4 times
Or = Br.50,000 = 91 days
Br.200,000/365
Interpretation
EAST AFRICA Share Company would pays its customers or creditors on average of 91 days.
F) Fixed assets turn over (FATO): The fixed asset turnover ratio measures the
efficiency with which the firm has been using its fixed assets to generate sales. This ratio
indicates management’s efficiency in managing fixed assets.
Net fixed assets mean cost of fixed assets net of depreciation. Generally, higher fixed asset
turnover are preferred, because they reflect greater efficiency of fixed asset utilization.
Example
Fixed assets turn over (BDC Eng’g Co., for 2005) = Net sales
Net Fixed assets
= 121,000
43,000
= 2.81 Times
Interpretation
BDC ENGINEERING Co. generates Br. 2.81 in net sales for every Br. invested in its
fixed assets. However, this is below the industry average of 3.5 times.
Other things being equal a ratio substantially below the industry average:
Shows underutilization of available fixed asset (i.e. presence of idle capacity) relative
to the industry.
Indicates possibility to expand activity level with out requiring additional capital
investment.
Shows over investment in fixed assets low sales, or both
Helps the manager to reject funds requested by production managers for new capital
investment.
Suggests that sales should be increased, some fixed assets should be disposed of or
both.
G) Total Asset Turn over (TATO): Measure’s the management efficiency in
managing its total assets to generate sales. “How much sales Birrs is generated per Birr
of investment in assets?”
A) Debt – ratio (debt – asset ratio): Measures the percentage of total asset financed
by debt or simply the percentage of total funds provided by creditors.
= 57.95%
58 %
Interpretation
Creditors have supplied BDC ENGINEERING Co. about 58 percents of every
Br. in assets. This is quite above the industry average of 45%. Hence,BDC
ENGINEERING Co. may face some difficulty in raising additional debt.
Substantially higher ratio shows:
o More of a firm’s assets are provided by creditor relative to owners
o Further creditors may require a higher rate of return for taking higher risk.
o Higher risk for existing creditors as there is no sufficient margin of safety to
them.
Creditors prefer moderate or low debt asset ratio because the lower the ratio the greater
the cushion against creditors losses in the events of liquidation. That is, low or moderate
debt – asset ratio provides creditor more protection in case the firm experiences financial
problems.
B) Debit -Equity Ratio: Expresses the relationship between the amounts of a firm’s
total assets financed by creditor (debt) and owners (equity). Thus, this ratio reflects the
relative claims of creditors and shareholders’ against the assets of the firm. It gives an
answer for the question:
“What is the preparation of Debt and Equity in financing the assets of a firm?”
In general, this ratio measures the extent to which earnings can decline with out the resulting
financial amazement to the firm because of inability to meet annual interest costs.
As a rule, the times – interest earned ratio of a least 3.0 and preferable closed to 5.0 is
suggested.
Time interest earned ratio (BDC Eng’g Co. (for 2005))
= EBIT
Interest expense
Or
= Earning before tax + Interest
Interest
Fixed-payment Coverage Ratio = Earning before interest and tax + lease Payment
Interest + lease payments + {(principal payment + preferred stock dividends) X {1/ (1-T)}
Where T is the corporate tax rate applicable to the firm’s in come. The term 1/ (1-T) is included
to adjust the after tax principal and preferred stock divided payments back to a before – tax value
of all other terms. Fixed payment coverage ratio measures risk.
Like the times interest earned ratio the lower the fixed coverage ratio, the greater the risk to both
lenders and owners, and the greater the ratio, the lower the risk.
Example
Fixed charge Coverage = 12,250 + 1,650
3,050 + 1,650 + [3000/1-0.34]
= 13,900
9,245
= 1.50 times
Interpretation
BDC ENGINEERING Co. is able to cover its fixed charges only 1.50times compared with the
industry average of 2.5 times. This means BDC ENGINEERING Co. earns Br. 1.50 profits
for every Br. of fixed change payment. The low ratio gives creditors a small margin of safety in
case BDC ENGINEERING Co. experiences lower earnings.
Note that BDC ENGINEERING Co. does not have any preferred stock holders, but the firm
did repay part of its long-term debt during the accounting period. If the ratio is lower, creditors
and preferred stockholder view the firm as more risky and the firm may be unable to meet its
fixed charges of earnings decline and may be forced in to bankruptcy. A high ratio suggests a
larger cushion of protection in the events of worsening financial position.
2.5.4 Profitability Ratios
Profitability is the net result of a large number of policies and decisions. Thus,
profitability ratios give final answers about how effectively the firm is being managed.
These ratios are used to evaluate the over all management effectiveness and specifically
indicate how effectively a firms management generates profits on Sales, Total assets,
and Owners equity.
Profitability ratio indicates the firm’s effectiveness in terms of profit margins and rate of return
on investment. Some of this group of ratio included:
a) Gross profit margin
b) Operating profit margin
c) Net profit margin
d) Return on investment (ROI)
e) Return on equity (ROE)
Example
For BDC Eng’g Co. (for 2005)= Br.30,000 =25%
Br.121,000
Interpretation
25 percents remain from each Br. of sales after deducting cost of goods sold. BDC
ENGINEERING Co. gross profit margin is slightly lower than the industry average of 26%
suggesting that the firm is similar to other companies in its industry with regarded to:
- Pricing policies and
- Production costs
B) Operating profit Margin
- Indicates the percentage of each sales Br. remaining after deducting both costs of goods
sold and operating expenses.
- It represents the profit earned on a firm ordinary business activities before deducting
interest and taxes
Operating Profit margin = EBIT = operating income
Net sales Net Sales
Example
For BDC Eng’g Co. (for 2005)= Br.12, 250 =10.12 %
Br.121, 000
Interpretation
BDC ENGINEERING Co. generates 10.12% or nearly 10 percents in operating profits per Br.
of net sales. This ratio is below the industry average of 15.50% and may suggest that relative to
the average firm in its industry, BDC ENGINEERING Co. has,
Higher operating costs, and/or
Lower selling prices
C) Net profit Margin: Measures the percentage of each sales Br.
remaining after deducting all expenses.
Example
For BDC Eng’g Co. (for 2005)= Br.6072 = 5.02%
Br.121,000
Interpretation
BDC ENGINEERING Co. generates slightly more than 5 percents in profits for every Br. in
sales. This ratio is slightly below the industry average of 6% suggesting that the firm’s sales are
too low, expenses too high, or both.
D) Return on Investment (ROI)
This ratio is also called Return on assets (ROA)
This ratio measures the overall effectiveness of management in generating profits from its
total investment in assets.
ROI = Net income
Total Assets
Example
For BDC Eng’g Co. (for 2005)= Br.6072
Br.88,000
= 6.9%, the firm generates little less than 8 percents for every
Birr invested in assets
Interpretation
BDC ENGINEERING Co. 6.9 ROI in substantially below the industry average of 22%. To
improve its profit margin BDC ENGINEERING Co. should increase its sales relative to its
costs or reduce costs relative to sales.
E) Return On Equity (ROE) : Measures the rate of return realized by a firm’s stock
holders on their investment and serves as an indicator of management performance and
- High ROE indicates effective management performance
- Low ROE indicates in effective management performance
Example
For BDC Eng’g Co. (for 2005)= Br.6072 = Br.4.67
1,300 shares
Interpretation
BDC ENGINEERING Co. EPS of Br.4.67 is below the industry average of Br.5.50. This
may deter prospective investors from investing in the company and existing investors could
present challenge to management.
Note: EPS doesn’t show how much is paid as dividend and how much is retained
B) Price/Earning Ratio (P/E): Expresses the multiple that the market places on a
firm’s EPS and is commonly used to asses the owner’s appraisal of share value.
Assume the BDC ENGINEERING Co. Year end (i.e., Dec. 31, 2005) market price of
common stock is Br.35 per share.
P/E for BDC Eng’g Co. (for 2005) = Br.35 = 7.49 times
Br.4.67
Interpretation
The market is willing to pay about Br.7 for every Br. in earnings. However, the market is willing
to pay Br.12 for every Br. in earnings for other firms in the industry. BDC ENGINEERING
Co. lower P/E suggests that investors don’t value the firm as highly as other firms, perhaps
because its growth potential in earnings is not perceived to be as great as other firms in its
industry.
Note: A high P/E multiple often reflects the market’s perception of the firm’s growth prospects.
Thus, if investors believe that a firms future earnings potential is good, they may be willing to
pay a higher price for the stock and boast its P/E multiple.
C) Book Value per Share: Is the value of each share of common stock based on the
firm’s accounting records.
Book value per share =Total stock holder equity – preferred stock
Number of common stock out standing
Example
For BDC Eng’g Co. (for 2005)=Br.37,000 = 28.46
1300 shares
Interpretation
BDC ENGINEERING Co. book value per share of Br.28.46 is considerably below the
industry average of Br.46. 50 purchase.
D) Dividends per share (DPS): Shows the Br. amount of dividends paid on a share of
common stock outstanding during the reporting period.
Example
For BDCEng’g Co. (for 2005) = Br.2600 = Br.2
1,300 shares
Interpretation
BDC ENGINEERING Co. pays Br.2 in dividends for each share of common stock
outstanding that is more than the industry average of Br. 1.10 per share.
F) Dividend Payout Ratio: Show the percentage of earning paid to share holders. It
expresses the cash dividends paid per share as a percentage of EPS
Example
For BDC Eng’g Co. (for 2005) = Br.2 = 43%
Br.4.67
Or
= Br.2600 = 43%
Br.6072
Interpretation
BDC ENGINEERING Co. paid 43% of its earnings in dividends that are higher than 20%
industry average. This higher ratio may reflect BDC ENGINEERING Co. is lower growth
opportunities than the average for other firms in its industry.
G) Dividend Yield: Shows the rate earned by shareholders from dividends relative to
the current price of the stock. Dividend yield is part of a stock’s total return.