You are on page 1of 2

Great Eastern Toys -

Sales revenue: 244

Cost of sales[COS]:187.225

Selling and administrative expenses[S&A]:36.765

Depreciation expense:5.7

Earnings before interest and taxes [EBIT]:15.210

Interest Expense:6.125

Earnings before taxes [EBIT]:9.085

Taxes:1.454

Earning after taxes [EAT]: 7.631

Dividends paid:4.81

Retained earnings: 1.55

Cash & marketable securities :2.4

Accounts receivable:33.325

Inventories:42.550

Prepaid expenses :1.163

Net fixed assets :18.6

Total Assets :98.038

Short-term debt :27.774

Accounts payable :19.85

Accrued expenses(operations):5.1

Long term debt :3.32

Owner’s equity :41.986

Total liabilities & net worth :98.038

A B C
Current ratio 1.7 2 1.6
Short term/total debt 60% 75% 65%
Avg collection period 32 days 29 days 30 days
Avg payment period 30 days 32 days 37 days
Inventory turnover 8 times 10 times 9 times
Pre-tax operating 6% 6.8% 6.5%
margin
Return on invested 20.5% 28.1% 24.2%
capital
Pre-tax return 18.4% 24.6% 21.9%
on equity
Effective tax 15% 16% 16%
rate

You might also like