You are on page 1of 3

Aapenx Inc.

Sales ($) 12,000,000.00

COGS 75%
Avg Inventory ($) 800,000.00

COGS ($) 9,000,000.00

Inventroy Turn Ratio Times COGS/Avg Inventory

11.25

Inventory Turnover days 365/Inventory Turnover Ratio

Inventory Turnover Days 32.44

Exisitng
Cash Conversion Cycle = Inventory Days + Debtor/Collection Days- Payables Days
(32+32-45)

CCC 19

Reduce the days by 5 - CFO

CCC 14

New Cycle
Cash Conversion Cycle = Inventory Days + Debtor/Collection Days- Payables Days
14 (X)+30-45
X -29

29 Days
New Inventory Turnover Days

Inventory Days 29
No of Days in Year 365

In a year How many times


inventory gets converted 12.59
Inventroy turn over Ratio COGS/Avg Inventory (X)
12.59 9000000/X

AVG Inventory ($) 714,853.06

Reduction By 800000-714,853.06

Reduction By 85,146.94
Exchange Stock 1:04

Prior
Announcement
Share Price ($) 80.00

Value to Target
Price per share ($) 20.00

Balance Shares 30,000,000.00

Share Value ($) 600,000,000.00

You might also like