In: Finance
The W.C. Pruett Corp. has $600,000 of interest-bearing debt outstanding, and it pays an annual interest rate of 11%. In addition, it has $800,000 of common stock on its balance sheet. It finances with only debt and common equity, so it has no preferred stock. Its annual sales are $1.92 million, its average tax rate is 40%, and its profit margin is 5%. What are its TIE ratio and its return on invested capital (ROIC)? Round your answers to two decimal places.
TIE = EBIT / Interest
Interest = 600,000 * 11% = 66000
EAT = sales*Profit margin = 1,920,000 * 5% = 96000
EBT = EAT / (1 - tax rate)
= 96,000 / (1 - 40%)
= 160,000
EBIT = EBT + interest
= 160,000 + 66000
= 226,000
So TIE = 226,000 / 66,000
= 3.42 (rounded to two decimals)
ROIC = EBIT*(1 - tax) / invested capital
invested capital = Equity + Debt
= 600,000 + 800,000
= 1,400,000
ROIC = 226,000*(1-40%) / 1,400,000
= 135600 / 1400000
= 9.69%