Financial Leverage Excel Template

Visit: www.educba.com
Email: info@educba.com
Suppose we are given the information about two companies, one is funded only with
equity capital and one with debt and equity capital.

Particulars U L
DEBT $0.00 $250,000.00
Equity $500,000.00 $250,000.00
Kd 8.00% 8.00%
Sales $400,000.00 $400,000.00
Variable Cost $200,000.00 $200,000.00
Fixed Cost $100,000.00 $100,000.00
TAX 20.00% 20.00%
EBIT $100,000.00 $100,000.00
INTEREST $0.00 $20,000.00
EBT $100,000.00 $80,000.00
TAX $20,000.00 $16,000.00
EAT $80,000.00 $64,000.00
Financial Leverage 1.00 1.25
ROE 16.00% 25.60%
Suppose we are given the information for two years for one company only which has increased its debt.

Particulars 2018 2019

DEBT $100,000.00 $150,000.00
Equity $500,000.00 $500,000.00
Kd 8.00% 8.00%
Sales $400,000.00 $550,000.00
Variable Cost $200,000.00 $250,000.00
Fixed Cost $100,000.00 $100,000.00
TAX 20% 20%
Number of Shares 80000.00 80000.00
EBIT $100,000.00 $200,000.00
INTEREST $8,000.00 $12,000.00
EBT $92,000.00 $188,000.00
TAX $18,400.00 $37,600.00
EAT $73,600.00 $150,400.00
Financial Leverage 1.09 1.06
EPS $0.92 $1.88
% Change in EPS 204%
% Change in EBIT 200%
DFL 1.02
sed its debt.