SlideShare uma empresa Scribd logo
1 de 9
Financial Statement Analysis
Ratio & Risk Analysis

   Comparison of financial ratios against:
         o Other company ratios.
         o Stock market averages.
         o Industry guidelines.
         o Lender policies.
         o Alternative investment opportunities.
         o Widely accepted standards.
         o Investor’s personal experience.
   Use and limitations of financial ratios:
         o A reference point is needed. To be meaningful, most ratios must be compared to historical values, of the same firm, the firm’s
              forecasts, or ratios of similar firms.
         o Most ratios by themselves are not highly meaningful. They should be viewed as indicators, with several of them combined to paint
              a picture of the firm’s situation.
         o Year-end values may not be representative. Certain account balances are used to calculate ratios may increase or decrease at the
              end of the accounting period because of seasonal factors. Such changes may distort the value of the ratio. Average values should
              be used when they are available.
         o Ratios are subject to the limitations of accounting methods. Different accounting choices may result in significantly different ratio
              values.

                                                        ABC Company
                                                       BALANCE SHEET
                                                                                            December 31
                                                                          Year 2                                     Year 1
Current Assets:
    Cash and cash equivalents                                           $50,000                                    $35,000
    Trading securities (at fair value)                                   75,000                                     65,000
    Accounts receivable                                                 300,000                                    290,000
    Inventory (at lower of cost or market)                              290,000                                    275,000
                       Total current assets                             715,000                                    665,000
Investments available-for-sale (at fair value)                          350,000                                    300,000
Fixed Assets:
    Property, plant, and equipment (at cost)                          1,900,000                                  1,800,000
    Less: Accumulated depreciation                                     (385,000)                                 (350,000)
                                                                      1,515,000                                  1,450,000
Goodwill                                                                 35,000                                     35,000
                       Total Assets                                  $2,615,000                                 $2,450,000
Current liabilities:
    Accounts payable                                                   $150,000                                   $125,000
    Notes payable                                                       325,000                                    375,000
    Accrued and other liabilities                                       220,000                                    200,000
                       Total current liabilities                        695,000                                    700,000
Long-term Debt:
    Bonds and notes payable                                             650,000                                    600,000
                       Total liabilities                              1,345,000                                  1,300,000
Stockholders' Equity:
    Common stock (100,000 shares
    outstanding)                                                        500,000                                    500,000
    Additional paid-in capital                                          350,000                                    350,000
    Retained earnings                                                   420,000                                    300,000
                       Total equity                                   1,270,000                                  1,150,000
                       Total liabilities and equity                  $2,615,000                                 $2,450,000
ADDITIONAL INFORMATION
                                                                                                               December 31
                                                                                                                      Year 2


 Sales                                                                                                           $1,800,000
 Cost of goods sold                                                                                              (1,000,000)
 Gross profit                                                                                                       800,000
 Operating expenses                                                                                                (486,970)
 Interest expense                                                                                                   (10,000)
 Net income before income taxes                                                                                     303,030
 Income taxes (34%)                                                                                                (103,030)
 Net income after income taxes                                                                                     $200,000


 Net income after income taxes                                            $200,000
 Outstanding shares                                                        100,000
 Earnings per share                                                                                                       $2


 Operating cash flows                                                                                              $255,000


 Dividends for the year (per share)                                                                                    $0.80
 Market price per share                                                                                              $12.00


                                                                Liquidity Ratios
Defined
Liquidity ratios demonstrate a company’s ability to meet its current obligations.

                                                                             Year 2            Year 1
 Working Capital
     Current assets - Current liabilities
         Current assets                                                   $715,000          $665,000
         Current liabilities                                               695,000           700,000
             Working Capital                                               $20,000         ($35,000)


                                                                             Year 2            Year 1
 Current Ratio or Working Capital Ratio
    Current assets / Current liabilities
        Current assets                                                    $715,000          $665,000
        Current liabilities                                                695,000           700,000
            Current Ratio or Working Capital Ratio                            1.03              0.95

          Analysis
          Assuming the industry average is 1.5. The ratio and therefore ABC company’s ability to meet its short-term obligations, has improved,
          though it is low compared to the industry average. One widely accepted standard holds that a current ratio of 2-to-1 indicates that a
          company has sufficient liquid assets to meet its current liabilities.
Acid-Test or Quick Ratio                                                            Year 2               Year 1
   (Cash equivalents + Marketable securities + Net receivables) / Current liabilities
      Cash equivalents                                                           $50,000             $35,000
      Marketable securities                                                        75,000             65,000
      Net receivables                                                            300,000             290,000
                                                                                 425,000             390,000
      Current liabilities                                                        695,000             700,000
         Acid-Test or Quick Ratio                                                     0.61              0.56

        Analysis
        Assuming the industry average is 0.80 The industry average of 0.80 is higher than ABC ratio, which indicates that ABC Company may have
        trouble meeting short-term needs. A quick ratio of 1:1 is normally regarded as satisfactory.

                                                                                  Year 2                 Year 1
Cash Ratio
    (Cash equivalents + Marketable securities) / Current liabilities
         Cash equivalents                                                       $50,000              $35,000
         Marketable securities                                                   75,000               65,000
                                                                                125,000              100,000
         Current liabilities                                                    695,000              700,000
             Cash Ratio                                                            0.18                 0.14

                                                                Activity Ratios
Accounts Receivable Turnover
   Net credit sales / Average receivables
      Net credit Sales                                                                       $1,800,000
      Beginning receivables                                                290,000
      Ending receivables                                                   300,000
      Average receivables                                                                       295,000
          Accounts Receivable Turnover                                       Times                 6.10

        Analysis
        This ratio indicates the receivables’ quality and indicates the success of the firm in collecting outstanding receivables. Faster turnover
        gives credibility to the current and acid-test ratios.

Accounts Receivable Turnover in Days
            Average receivables / (Net credit sales / 365)
               Beginning receivables                                                         $290,000
               Ending receivables                                                             300,000
               Average receivables                                                                                $295,000
               Net credit Sales                                                              1,800,000
               365 Days                                                                            365
                                                                                                                     4,932
                     Accounts Receivable Turnover in Days                                        days                59.82

        Analysis
        This ratio indicates the average number of days required to collect accounts receivable.

Inventory Turnover
    Cost of goods sold / Average inventory
       Cost of goods sold                                                                    $1,000,000
       Beginning inventory                                                $275,000
       Ending inventory                                                    290,000
       Average inventory                                                                        282,500
            Inventory Turnover                                               Times                 3.54

        Analysis
        This measure of how quickly inventory is sold is an indicator of enterprise performance. The higher the turnover, in general, the better
        the performance. Calculates the number of times inventory is turned in a year.
Inventory Turnover in Days
    Average inventory / (Cost of goods sold / 365)
       Beginning inventory                                               $275,000
       Ending inventory                                                   290,000
       Average inventory                                                                    $282,500
       Cost of goods sold                                                1,000,000
       365 Days                                                                365
                                                                                               2,740
           Inventory Turnover in Days                                        Days             103.11

        Analysis
        This ratio indicates the average number of days required to sell inventory.

Operating Cycle
   A/R turnover in days + inventory tunover in days
       Accounts Receivable Turnover in Days                                                    59.82
       Inventory Turnover in Days                                                             103.11
           Operating Cycle                                                   Days             162.93

        Analysis
        The operating cycle indicates the number of days between acquisition of inventory and realization of cash from selling the inventory.

Working Capital Turnover
  Sales / Average working capital
      Sales                                                                               $1,800,000
      Beginning working capital                                           (35,000)
      Ending working capital                                                20,000
      Average working capital                                                                 (7,500)
          Working Capital Turnover                                          Times                 240

        Analysis
        This ratio indicates how effectively working capital is used.

Total Asset Turnover
   Net Sales / Average total assets
       Net sales                                                                          $1,800,000
       Beginning total assets                                           $2,450,000
       Ending total assets                                               2,615,000
       Average total assets                                                                2,532,500
           Total Asset Turnover                                             Times               0.71

        Analysis
        This ratio is an indicator of how ABC Company makes effective use of its assets. A high ratio indicates effective asset use to generate
        sales.

Accounts Payable Turnover
   Cost of goods sold / Average accounts payable
      Cost of goods sold                                                                   1,000,000
      Beginning accounts payable                                          125,000
      Ending accounts payable                                             150,000
      Average accounts payable                                                               137,500
           Accounts Payable Turnover                                        Times                  7

        Analysis
        This ratio indicates the number of times trade payables turn over during the year. A low turnover may indicate a delay in payment, such
        as from a shortage of cash.
Days in Accounts Payable
    Average accounts payable / (Cost of goods sold / 365)
        Beginning accounts payable                                           $125,000
        Ending accounts payable                                               150,000
        Average accounts payable                                                                  $137,500
        Cost of goods sold                                                  1,000,000
        365 Days                                                                  365
                                                                                                      2,740
             Days in Accounts Payable                                             Days                50.19

          Analysis
          This ratio indicates the average length of time trade payables are outstanding before they are paid.

                                                                 Profitability Ratios
Defined
Profitability ratios indicate a company’s ability to earn a satisfactory return on sales, total assets, and invested capital.

 Net Profit Margin
    Net income / Net sales
        Net income                                                                               $200,000
        Net sales                                                                                1,800,000
            Net Profit Margin                                                                       11.11%

          Analysis
          This ratio indicates profit rate, when used with the asset turnover ratio, indicates rate of return on assets.

 Return on Total Assets
    Net income / Average total assets
        Net income                                                                                $200,000
        Beginning total assets                                             $2,450,000
        Ending total assets                                                 2,615,000
        Average total assets                                                                     2,532,500
            Return on Total Assets                                                                    7.9%

 Return on Investment
    (Net income + Interest expense (1 - Tax rate)) / Average Long-term liabilities + Equity
        Net Income                                                      $200,000
        Interest expense (1 - Tax rate)                                      6,600
                                                                                                  $206,600
         Beginning Long-term liabilities                                    $600,000
         Ending Long-term liabilities                                         650,000
         Beginning Equity                                                   1,150,000
         Ending Equity                                                      1,270,000
         Average long-term liabilities + Equity                                                  1,835,000
            Return on Investment                                                                     11.3%

          Analysis
          ROI measures the performance of the firm without regard to the method of financing.

 Return on Common Equity
    (Net income - Preferred dividends) / Average common equity
        Net income                                                           $200,000
        less Preferred dividends                                                    0
                                                                                                  $200,000
         Beginning Equity                                                   1,150,000
         Ending Equity                                                      1,270,000
         Average common equity                                                                   1,210,000
            Return on Common Equity                                                                  16.5%
Net Operating Margin Percentage
   Net operating income / Net sales
      Gross Profit                                                        $800,000
      Operting expenses                                                    486,970
      Net operating income                                                                    $313,030
      Net sales                                                                               1,800,000
          Net Operating Margin Percentage                                                        17.39%

Gross (Profit) Margin Percentage
   Gross (profit) margin / Net sales
       Net Sales                                                        $1,800,000
       Cost of Goods Sold                                                1,000,000
       Gross (profit) margin                                                                  $800,000
       Net Sales                                                                              1,800,000
           Gross (Profit) Margin Percentage                                                      44.44%

Operating Cash Flow Per Share
   Operating cash flow / Common shares outstanding
       EBIT                                                               $313,030
       Depreciation                                                          45,000
       Taxes                                                              (103,030)
       Operating cash flows                                                                    $255,000
       Common shares outstanding                                                                100,000
           Operating Cash Flow Per Share                                  per share               $2.55

                                                                Investor Ratios
Degree of Financial Leverage
   Earnings before interest and taxes / Earnings before taxes
       Earnings before interest and taxes                                                      $313,030
       Earnings before taxes                                                                    303,030
           Degree of Financial Leverage                                                           1.033

        Analysis
        The degree of financial leverage is the key factor by which net income will change with a change in earnings before interest and taxes.
        The degree of financial leverage indicates the leverage factor for recurring earnings.

Earnings Per Share
   (Net income - Preferred dividends) / Weighted average number of common shares outstanding
       Net income                                                   $200,000
       Preferred dividends                                                  0
                                                                                     $200,000
       Beginning common shares                                       100,000
       Ending common shares                                          100,000
       Average common shares                                                          100,000
           Earnings Per Share                                       per share              $2

Price / Earnings Ratio
    Market price per share / Diluted earnings per share
        Market price per share                                                                       $12
        Diluted earnings per share                                                                    $2
            Price / Earnings Ratio                                                                    $6

        Analysis
        This statistic indicates the investment potential of an enterprise; a rise in this ratio indicates that investors are pleased with the firm’s
        opportunity for growth.
Dividend Payout Ratio
    Dividends per common share / Diluted earnings per share
        Dividends per common share                                                                $0.80
        Diluted earnings per share                                                                   $2
            Dividend Payout Ratio                                                                  40%

         Analysis
         This ratio indicates the portion of current earnings being paid out in dividends.

Dividend Yield
   Dividends per common share / Market price per common share
      Dividends per common share                                                                       $0.80
      Market price per share                                                                             $12
         Dividend Yield                                                                                6.67%

         Analysis
         This ratio indicates the relationship between dividends and market price.

                                                                         Year 2               Year 1

(Total stockholders' equity - Preferred stock) / Number of common shares outstanding
    Total stockholders' equity                                  $1,270,000         $1,150,000
    Preferred stock                                                       0                 0
                                                                $1,270,000         $1,150,000
    Number of common shares outstanding                             100,000           100,000
        Book Value Per Share                                         $12.70            $11.50

         Analysis
         This ratio indicates the amount of stockholders’ equity that relates to each share of common stock. Note that preferred stock should be
         stated at liquidity value if other than book value.

                                                Long-Term Debt-Paying Ability Ratios
                                                                             Year 2               Year 1
Debt to Equity
   Total liabilities / Common stockholders' equity
       Total liabilities                                                $1,345,000           $1,300,000
       Common stockholders' equity                                      $1,270,000           $1,150,000
            Debt to Equity                                                    1.06                 1.13

         Analysis
         This ratio indicates the degree of protection to creditors in case of insolvency. The lower this ratio, the better the company’s position. In
         ABC Company’s case, the ratio is very high, indicating that a majority of funds come from creditors. However, the ratio is improving.

                                                                             Year 2               Year 1
Debt Ratio
   Total liabilities / Total assets
       Total liabilities                                                $1,345,000           $1,300,000
       Total assets                                                     $2,615,000           $2,450,000
            Debt Ratio                                                       51.4%                53.1%

         Analysis
         This debt ratio indicates that more than half of the assets are financed by creditors.
Times Interest Earned
    Recurring income before taxes and interest / Interest
      Net income before income taxes                                            $303,030
      Interest expense                                                            10,000
      Recurring income before taxes and interest                                                      $313,030
      Interest expense                                                                                  10,000
          Times Interest Earned                                                     times                31.30

         Analysis
         This ratio reflects the ability of a company to cover interest charges. It uses income before interest and taxes to reflect the amount of
         income available to cover interest expense.

 Operating Cash Flow to Total Debt
   Operating Cash Flow / Total Debt
      Operating cash flow                                                                             $255,000
      Total debt                                                                                      1,345,000
         Operating Cash Flow to Total Debt                                                               18.96%

         Analysis
         This ratio indicates the ability of the company to cover total debt with yearly cash flow.

                                                                      Z Score
Defined
A model designed by Edward Altman that indicates an unhealthy company that is headed for failure.
         Healthy score > 2.99
         Unhealthy score < 1.81

Formula
 Z Score = 1.2(X1) + 1.4(X2) + 3.3(X3) + 6.0(X4) + 1.0 (X5)
          X1 = working capital / total assets
          X2 = retained earnings / total assets
          X3 = income before interest and taxes / total assets
          X4 = market value of equity / total liabilities
          X5 = sales / total assets

                                                      Sample Company Information

                                              International                                             R.R.
                                                  Paper           Macy's              3M              Donnelley
 Gross Profit Margin                             30.1%             45.7%            53.2%              24.2%
 EBIT Margin                                      3.2%              5.8%            23.2%               5.5%
 EBITDA Margin                                   15.9%             11.7%            27.6%              13.3%
 Pre-Tax Profit Margin                            0.5%              3.4%            22.4%               2.0%
 Interest Coverage                                 1.2              2.4              27.9                1.6
 Current Ratio                                     1.9              1.3               2.4                1.9
 Quick Ratio                                       1.2              0.2               1.6                1.4
 Leverage Ratio                                    4.4              4.4               2.0                4.1
 Receivables Turnover                              7.5              55.6              7.1                5.7
 Inventory Turnover                                7.5              2.6               4.3               14.1
 Asset Turnover                                    0.9              1.1               0.9                1.1
 Revenue to Assets                                 1.0              1.2               0.9                1.1
 Return on Invested Capital                       1.5%              3.8%            20.8%               1.4%
 Return on Assets                                80.0%              2.2%            13.8%              90.0%
 Debt/Common Equity Ratio                         1.51              1.58             0.35               1.61
 Total Debt/ Equity                               1.57              1.73             0.45               1.61

Mais conteúdo relacionado

Destaque

How Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental HealthHow Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental HealthThinkNow
 
AI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdfAI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdfmarketingartwork
 
PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024Neil Kimberley
 
Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)contently
 
How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024Albert Qian
 
Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsKurio // The Social Media Age(ncy)
 
Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024Search Engine Journal
 
5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summarySpeakerHub
 
ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd Clark Boyd
 
Getting into the tech field. what next
Getting into the tech field. what next Getting into the tech field. what next
Getting into the tech field. what next Tessa Mero
 
Google's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search IntentGoogle's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search IntentLily Ray
 
Time Management & Productivity - Best Practices
Time Management & Productivity -  Best PracticesTime Management & Productivity -  Best Practices
Time Management & Productivity - Best PracticesVit Horky
 
The six step guide to practical project management
The six step guide to practical project managementThe six step guide to practical project management
The six step guide to practical project managementMindGenius
 
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...RachelPearson36
 
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...Applitools
 
12 Ways to Increase Your Influence at Work
12 Ways to Increase Your Influence at Work12 Ways to Increase Your Influence at Work
12 Ways to Increase Your Influence at WorkGetSmarter
 

Destaque (20)

How Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental HealthHow Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental Health
 
AI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdfAI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdf
 
Skeleton Culture Code
Skeleton Culture CodeSkeleton Culture Code
Skeleton Culture Code
 
PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024
 
Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)
 
How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024
 
Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie Insights
 
Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024
 
5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary
 
ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd
 
Getting into the tech field. what next
Getting into the tech field. what next Getting into the tech field. what next
Getting into the tech field. what next
 
Google's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search IntentGoogle's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search Intent
 
How to have difficult conversations
How to have difficult conversations How to have difficult conversations
How to have difficult conversations
 
Introduction to Data Science
Introduction to Data ScienceIntroduction to Data Science
Introduction to Data Science
 
Time Management & Productivity - Best Practices
Time Management & Productivity -  Best PracticesTime Management & Productivity -  Best Practices
Time Management & Productivity - Best Practices
 
The six step guide to practical project management
The six step guide to practical project managementThe six step guide to practical project management
The six step guide to practical project management
 
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
 
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
Unlocking the Power of ChatGPT and AI in Testing - A Real-World Look, present...
 
12 Ways to Increase Your Influence at Work
12 Ways to Increase Your Influence at Work12 Ways to Increase Your Influence at Work
12 Ways to Increase Your Influence at Work
 
ChatGPT webinar slides
ChatGPT webinar slidesChatGPT webinar slides
ChatGPT webinar slides
 

Financial Statement Analysis

  • 2. Ratio & Risk Analysis  Comparison of financial ratios against: o Other company ratios. o Stock market averages. o Industry guidelines. o Lender policies. o Alternative investment opportunities. o Widely accepted standards. o Investor’s personal experience.  Use and limitations of financial ratios: o A reference point is needed. To be meaningful, most ratios must be compared to historical values, of the same firm, the firm’s forecasts, or ratios of similar firms. o Most ratios by themselves are not highly meaningful. They should be viewed as indicators, with several of them combined to paint a picture of the firm’s situation. o Year-end values may not be representative. Certain account balances are used to calculate ratios may increase or decrease at the end of the accounting period because of seasonal factors. Such changes may distort the value of the ratio. Average values should be used when they are available. o Ratios are subject to the limitations of accounting methods. Different accounting choices may result in significantly different ratio values. ABC Company BALANCE SHEET December 31 Year 2 Year 1 Current Assets: Cash and cash equivalents $50,000 $35,000 Trading securities (at fair value) 75,000 65,000 Accounts receivable 300,000 290,000 Inventory (at lower of cost or market) 290,000 275,000 Total current assets 715,000 665,000 Investments available-for-sale (at fair value) 350,000 300,000 Fixed Assets: Property, plant, and equipment (at cost) 1,900,000 1,800,000 Less: Accumulated depreciation (385,000) (350,000) 1,515,000 1,450,000 Goodwill 35,000 35,000 Total Assets $2,615,000 $2,450,000 Current liabilities: Accounts payable $150,000 $125,000 Notes payable 325,000 375,000 Accrued and other liabilities 220,000 200,000 Total current liabilities 695,000 700,000 Long-term Debt: Bonds and notes payable 650,000 600,000 Total liabilities 1,345,000 1,300,000 Stockholders' Equity: Common stock (100,000 shares outstanding) 500,000 500,000 Additional paid-in capital 350,000 350,000 Retained earnings 420,000 300,000 Total equity 1,270,000 1,150,000 Total liabilities and equity $2,615,000 $2,450,000
  • 3. ADDITIONAL INFORMATION December 31 Year 2 Sales $1,800,000 Cost of goods sold (1,000,000) Gross profit 800,000 Operating expenses (486,970) Interest expense (10,000) Net income before income taxes 303,030 Income taxes (34%) (103,030) Net income after income taxes $200,000 Net income after income taxes $200,000 Outstanding shares 100,000 Earnings per share $2 Operating cash flows $255,000 Dividends for the year (per share) $0.80 Market price per share $12.00 Liquidity Ratios Defined Liquidity ratios demonstrate a company’s ability to meet its current obligations. Year 2 Year 1 Working Capital Current assets - Current liabilities Current assets $715,000 $665,000 Current liabilities 695,000 700,000 Working Capital $20,000 ($35,000) Year 2 Year 1 Current Ratio or Working Capital Ratio Current assets / Current liabilities Current assets $715,000 $665,000 Current liabilities 695,000 700,000 Current Ratio or Working Capital Ratio 1.03 0.95 Analysis Assuming the industry average is 1.5. The ratio and therefore ABC company’s ability to meet its short-term obligations, has improved, though it is low compared to the industry average. One widely accepted standard holds that a current ratio of 2-to-1 indicates that a company has sufficient liquid assets to meet its current liabilities.
  • 4. Acid-Test or Quick Ratio Year 2 Year 1 (Cash equivalents + Marketable securities + Net receivables) / Current liabilities Cash equivalents $50,000 $35,000 Marketable securities 75,000 65,000 Net receivables 300,000 290,000 425,000 390,000 Current liabilities 695,000 700,000 Acid-Test or Quick Ratio 0.61 0.56 Analysis Assuming the industry average is 0.80 The industry average of 0.80 is higher than ABC ratio, which indicates that ABC Company may have trouble meeting short-term needs. A quick ratio of 1:1 is normally regarded as satisfactory. Year 2 Year 1 Cash Ratio (Cash equivalents + Marketable securities) / Current liabilities Cash equivalents $50,000 $35,000 Marketable securities 75,000 65,000 125,000 100,000 Current liabilities 695,000 700,000 Cash Ratio 0.18 0.14 Activity Ratios Accounts Receivable Turnover Net credit sales / Average receivables Net credit Sales $1,800,000 Beginning receivables 290,000 Ending receivables 300,000 Average receivables 295,000 Accounts Receivable Turnover Times 6.10 Analysis This ratio indicates the receivables’ quality and indicates the success of the firm in collecting outstanding receivables. Faster turnover gives credibility to the current and acid-test ratios. Accounts Receivable Turnover in Days Average receivables / (Net credit sales / 365) Beginning receivables $290,000 Ending receivables 300,000 Average receivables $295,000 Net credit Sales 1,800,000 365 Days 365 4,932 Accounts Receivable Turnover in Days days 59.82 Analysis This ratio indicates the average number of days required to collect accounts receivable. Inventory Turnover Cost of goods sold / Average inventory Cost of goods sold $1,000,000 Beginning inventory $275,000 Ending inventory 290,000 Average inventory 282,500 Inventory Turnover Times 3.54 Analysis This measure of how quickly inventory is sold is an indicator of enterprise performance. The higher the turnover, in general, the better the performance. Calculates the number of times inventory is turned in a year.
  • 5. Inventory Turnover in Days Average inventory / (Cost of goods sold / 365) Beginning inventory $275,000 Ending inventory 290,000 Average inventory $282,500 Cost of goods sold 1,000,000 365 Days 365 2,740 Inventory Turnover in Days Days 103.11 Analysis This ratio indicates the average number of days required to sell inventory. Operating Cycle A/R turnover in days + inventory tunover in days Accounts Receivable Turnover in Days 59.82 Inventory Turnover in Days 103.11 Operating Cycle Days 162.93 Analysis The operating cycle indicates the number of days between acquisition of inventory and realization of cash from selling the inventory. Working Capital Turnover Sales / Average working capital Sales $1,800,000 Beginning working capital (35,000) Ending working capital 20,000 Average working capital (7,500) Working Capital Turnover Times 240 Analysis This ratio indicates how effectively working capital is used. Total Asset Turnover Net Sales / Average total assets Net sales $1,800,000 Beginning total assets $2,450,000 Ending total assets 2,615,000 Average total assets 2,532,500 Total Asset Turnover Times 0.71 Analysis This ratio is an indicator of how ABC Company makes effective use of its assets. A high ratio indicates effective asset use to generate sales. Accounts Payable Turnover Cost of goods sold / Average accounts payable Cost of goods sold 1,000,000 Beginning accounts payable 125,000 Ending accounts payable 150,000 Average accounts payable 137,500 Accounts Payable Turnover Times 7 Analysis This ratio indicates the number of times trade payables turn over during the year. A low turnover may indicate a delay in payment, such as from a shortage of cash.
  • 6. Days in Accounts Payable Average accounts payable / (Cost of goods sold / 365) Beginning accounts payable $125,000 Ending accounts payable 150,000 Average accounts payable $137,500 Cost of goods sold 1,000,000 365 Days 365 2,740 Days in Accounts Payable Days 50.19 Analysis This ratio indicates the average length of time trade payables are outstanding before they are paid. Profitability Ratios Defined Profitability ratios indicate a company’s ability to earn a satisfactory return on sales, total assets, and invested capital. Net Profit Margin Net income / Net sales Net income $200,000 Net sales 1,800,000 Net Profit Margin 11.11% Analysis This ratio indicates profit rate, when used with the asset turnover ratio, indicates rate of return on assets. Return on Total Assets Net income / Average total assets Net income $200,000 Beginning total assets $2,450,000 Ending total assets 2,615,000 Average total assets 2,532,500 Return on Total Assets 7.9% Return on Investment (Net income + Interest expense (1 - Tax rate)) / Average Long-term liabilities + Equity Net Income $200,000 Interest expense (1 - Tax rate) 6,600 $206,600 Beginning Long-term liabilities $600,000 Ending Long-term liabilities 650,000 Beginning Equity 1,150,000 Ending Equity 1,270,000 Average long-term liabilities + Equity 1,835,000 Return on Investment 11.3% Analysis ROI measures the performance of the firm without regard to the method of financing. Return on Common Equity (Net income - Preferred dividends) / Average common equity Net income $200,000 less Preferred dividends 0 $200,000 Beginning Equity 1,150,000 Ending Equity 1,270,000 Average common equity 1,210,000 Return on Common Equity 16.5%
  • 7. Net Operating Margin Percentage Net operating income / Net sales Gross Profit $800,000 Operting expenses 486,970 Net operating income $313,030 Net sales 1,800,000 Net Operating Margin Percentage 17.39% Gross (Profit) Margin Percentage Gross (profit) margin / Net sales Net Sales $1,800,000 Cost of Goods Sold 1,000,000 Gross (profit) margin $800,000 Net Sales 1,800,000 Gross (Profit) Margin Percentage 44.44% Operating Cash Flow Per Share Operating cash flow / Common shares outstanding EBIT $313,030 Depreciation 45,000 Taxes (103,030) Operating cash flows $255,000 Common shares outstanding 100,000 Operating Cash Flow Per Share per share $2.55 Investor Ratios Degree of Financial Leverage Earnings before interest and taxes / Earnings before taxes Earnings before interest and taxes $313,030 Earnings before taxes 303,030 Degree of Financial Leverage 1.033 Analysis The degree of financial leverage is the key factor by which net income will change with a change in earnings before interest and taxes. The degree of financial leverage indicates the leverage factor for recurring earnings. Earnings Per Share (Net income - Preferred dividends) / Weighted average number of common shares outstanding Net income $200,000 Preferred dividends 0 $200,000 Beginning common shares 100,000 Ending common shares 100,000 Average common shares 100,000 Earnings Per Share per share $2 Price / Earnings Ratio Market price per share / Diluted earnings per share Market price per share $12 Diluted earnings per share $2 Price / Earnings Ratio $6 Analysis This statistic indicates the investment potential of an enterprise; a rise in this ratio indicates that investors are pleased with the firm’s opportunity for growth.
  • 8. Dividend Payout Ratio Dividends per common share / Diluted earnings per share Dividends per common share $0.80 Diluted earnings per share $2 Dividend Payout Ratio 40% Analysis This ratio indicates the portion of current earnings being paid out in dividends. Dividend Yield Dividends per common share / Market price per common share Dividends per common share $0.80 Market price per share $12 Dividend Yield 6.67% Analysis This ratio indicates the relationship between dividends and market price. Year 2 Year 1 (Total stockholders' equity - Preferred stock) / Number of common shares outstanding Total stockholders' equity $1,270,000 $1,150,000 Preferred stock 0 0 $1,270,000 $1,150,000 Number of common shares outstanding 100,000 100,000 Book Value Per Share $12.70 $11.50 Analysis This ratio indicates the amount of stockholders’ equity that relates to each share of common stock. Note that preferred stock should be stated at liquidity value if other than book value. Long-Term Debt-Paying Ability Ratios Year 2 Year 1 Debt to Equity Total liabilities / Common stockholders' equity Total liabilities $1,345,000 $1,300,000 Common stockholders' equity $1,270,000 $1,150,000 Debt to Equity 1.06 1.13 Analysis This ratio indicates the degree of protection to creditors in case of insolvency. The lower this ratio, the better the company’s position. In ABC Company’s case, the ratio is very high, indicating that a majority of funds come from creditors. However, the ratio is improving. Year 2 Year 1 Debt Ratio Total liabilities / Total assets Total liabilities $1,345,000 $1,300,000 Total assets $2,615,000 $2,450,000 Debt Ratio 51.4% 53.1% Analysis This debt ratio indicates that more than half of the assets are financed by creditors.
  • 9. Times Interest Earned Recurring income before taxes and interest / Interest Net income before income taxes $303,030 Interest expense 10,000 Recurring income before taxes and interest $313,030 Interest expense 10,000 Times Interest Earned times 31.30 Analysis This ratio reflects the ability of a company to cover interest charges. It uses income before interest and taxes to reflect the amount of income available to cover interest expense. Operating Cash Flow to Total Debt Operating Cash Flow / Total Debt Operating cash flow $255,000 Total debt 1,345,000 Operating Cash Flow to Total Debt 18.96% Analysis This ratio indicates the ability of the company to cover total debt with yearly cash flow. Z Score Defined A model designed by Edward Altman that indicates an unhealthy company that is headed for failure. Healthy score > 2.99 Unhealthy score < 1.81 Formula Z Score = 1.2(X1) + 1.4(X2) + 3.3(X3) + 6.0(X4) + 1.0 (X5) X1 = working capital / total assets X2 = retained earnings / total assets X3 = income before interest and taxes / total assets X4 = market value of equity / total liabilities X5 = sales / total assets Sample Company Information International R.R. Paper Macy's 3M Donnelley Gross Profit Margin 30.1% 45.7% 53.2% 24.2% EBIT Margin 3.2% 5.8% 23.2% 5.5% EBITDA Margin 15.9% 11.7% 27.6% 13.3% Pre-Tax Profit Margin 0.5% 3.4% 22.4% 2.0% Interest Coverage 1.2 2.4 27.9 1.6 Current Ratio 1.9 1.3 2.4 1.9 Quick Ratio 1.2 0.2 1.6 1.4 Leverage Ratio 4.4 4.4 2.0 4.1 Receivables Turnover 7.5 55.6 7.1 5.7 Inventory Turnover 7.5 2.6 4.3 14.1 Asset Turnover 0.9 1.1 0.9 1.1 Revenue to Assets 1.0 1.2 0.9 1.1 Return on Invested Capital 1.5% 3.8% 20.8% 1.4% Return on Assets 80.0% 2.2% 13.8% 90.0% Debt/Common Equity Ratio 1.51 1.58 0.35 1.61 Total Debt/ Equity 1.57 1.73 0.45 1.61