Question

In: Accounting

9. An analysis of company performance using DuPont analysis Dismiss All Please Wait . . ....

9. An analysis of company performance using DuPont analysis

Dismiss All

Please Wait . . .

Please Wait...

A sheaf of papers in her hand, your friend and colleague, Madison, steps into your office and asked the following.

MADISON: Do you have 10 or 15 minutes that you can spare?

YOU: Sure, I’ve got a meeting in an hour, but I don’t want to start something new and then be interrupted by the meeting, so how can I help?

MADISON: I’ve been reviewing the company’s financial statements and looking for ways to improve our performance, in general, and the company’s return on equity, or ROE, in particular. Xavier, my new team leader, suggested that I start by using a DuPont analysis, and I’d like to run my numbers and conclusions by you to see whether I’ve missed anything.

Here are the balance sheet and income statement data that Xavier gave me, and here are my notes with my calculations. Could you start by making sure that my numbers are correct?

YOU: Give me a minute to look at these financial statements and to remember what I know about the DuPont analysis.

Balance Sheet Data

Income Statement Data

Cash $1,300,000 Accounts payable $1,560,000 Sales $26,000,000
Accounts receivable 2,600,000 Accruals 520,000 Cost of goods sold 13,000,000
Inventory 3,900,000 Notes payable 2,080,000 Gross profit 13,000,000
Current assets 7,800,000 Current liabilities 4,160,000 Operating expenses 6,500,000
Long-term debt 3,640,000 EBIT 6,500,000
Total liabilities 7,800,000 Interest expense 686,400
Common stock 1,300,000 EBT 5,813,600
Net fixed assets 5,200,000 Retained earnings 3,900,000 Taxes 2,034,760
Total equity 5,200,000 Net income $3,778,840
Total assets $13,000,000 Total debt and equity $13,000,000
If I remember correctly, the DuPont equation breaks down our ROE into three component ratios: the selector 1   
  • net profit margin
  • operating profit margin
, the total asset turnover ratio, and the selector 2   
  • equity multiplier
  • debt ratio
.

Points:

And, according to my understanding of the DuPont equation and its calculation of ROE, the three ratios provide insights into the company’s selector 1   
  • shareholder and dividend management
  • use of debt versus equity financing
, effectiveness in using the company’s assets, and selector 2   
  • control over its expenses
  • management of its revenues and depreciation methods
.

Points:

Now, let’s see your notes with your ratios, and then we can talk about possible strategies that will improve the ratios. I’m going to check the box to the side of your calculated value if your calculation is correct and leave it unchecked if your calculation is incorrect.

Canis Major Veterinary Supplies Inc. DuPont Analysis

Ratios

Value

Correct/Incorrect

Ratios

Value

Correct/Incorrect

Profitability ratios Asset management ratio
Gross profit margin (%) 50.00 selector 1   
  • Incorrect
  • Correct
Total assets turnover 2.00 selector 2   
  • Correct
  • Incorrect
Operating profit margin (%) 22.36 selector 3   
  • Incorrect
  • Correct
Net profit margin (%) 29.07 selector 4   
  • Correct
  • Incorrect
Financial ratios
Return on equity (%) 97.09 selector 5   
  • Correct
  • Incorrect
Equity multiplier 1.67 selector 6   
  • Correct
  • Incorrect

Points:

MADISON: OK, it looks like I’ve got a couple of incorrect values, so show me your calculations, and then we can talk strategies for improvement.

YOU: I’ve just made rough calculations, so let me complete this table by inputting the components of each ratio and its value:

Do not round intermediate calculations and round your final answers up to two decimals.

Canis Major Veterinary Supplies Inc. DuPont Analysis

Ratios

Calculation

Value

Profitability ratios Numerator Denominator
Gross profit margin (%) / =
Operating profit margin (%) / =
Net profit margin (%) / =
Return on equity (%) / =
Asset management ratio
Total assets turnover / =
Financial ratios
Equity multiplier / =

Points:

MADISON: I see what I did wrong in my computations. Thanks for reviewing these calculations with me. You saved me from a lot of embarrassment! Xavier would have been very disappointed in me if I had showed him my original work.

So, now let’s switch topics and identify general strategies that could be used to positively affect Canis Major’s ROE.

YOU: OK, so given your knowledge of the component ratios used in the DuPont equation, which of the following strategies should improve the company’s ROE?

Check all that apply.

Increase the firm’s bottom-line profitability for the same volume of sales, which will increase the company’s net profit margin.

Decrease the company’s use of debt capital because it will decrease the equity multiplier.

Decrease the amount of debt financing used by the company, which will decrease the total assets turnover ratio.

Increase the interest rate on its notes payable or long-term debt obligations because it will reduce the company’s net profit margin.

Points:

MADISON: I think I understand now. Thanks for taking the time to go over this with me, and let me know when I can return the favor.

Solutions

Expert Solution


Related Solutions

8. Analysis of a replacement project Dismiss All Please Wait . . . Please Wait... At...
8. Analysis of a replacement project Dismiss All Please Wait . . . Please Wait... At times firms will need to decide if they want to continue to use their current equipment or replace the equipment with newer equipment. The company will need to do replacement analysis to determine which option is the best financial decision for the company. Price Co. is considering replacing an existing piece of equipment. The project involves the following: • The new equipment will have...
9. An analysis of company performance using DuPont analysis A sheaf of papers in his hand,...
9. An analysis of company performance using DuPont analysis A sheaf of papers in his hand, your friend and colleague, Landon, steps into your office and asked the following. LANDON: Do you have 10 or 15 minutes that you can spare? YOU: Sure, I’ve got a meeting in an hour, but I don’t want to start something new and then be interrupted by the meeting, so how can I help? LANDON: I’ve been reviewing the company’s financial statements and looking...
1. The demand for labor Dismiss All Please Wait . . . Please Wait... Consider Live...
1. The demand for labor Dismiss All Please Wait . . . Please Wait... Consider Live Happley Fields, a small player in the strawberry business whose production has no individual effect on wages and prices. Live Happley’s production schedule for strawberries is given in the following table: Labor Input Total Output (Number of workers) (Pounds of strawberries) 0 0 1 18 2 34 3 48 4 60 5 70 Suppose that the market wage for strawberry pickers is $170 per...
An analysis of company performance using DuPont analysis A sheaf of papers in her hand, your...
An analysis of company performance using DuPont analysis A sheaf of papers in her hand, your friend and colleague, Chloe, steps into your office and asked the following. CHLOE: Do you have 10 or 15 minutes that you can spare? YOU: Sure, I’ve got a meeting in an hour, but I don’t want to start something new and then be interrupted by the meeting, so how can I help? CHLOE: I’ve been reviewing the company’s financial statements and looking for...
An analysis of company performance using DuPont analysis Walking down the hall of your office building...
An analysis of company performance using DuPont analysis Walking down the hall of your office building with a laptop in his hand, your friend and colleague, Musashi, stepped into your office and asked the following. MUSASHI: Do you have 10 or 15 minutes that you can spare? YOU: Sure, I’ve got a meeting in an hour, but I don’t want to start something new and then be interrupted by the meeting, so how can I help? MUSASHI: I’ve been reviewing...
10. An analysis of company performance using DuPont analysis Walking down the hall of your office...
10. An analysis of company performance using DuPont analysis Walking down the hall of your office building with a sheaf of papers in her hand, your friend and colleague, Chloe, stepped into your office and asked the following. CHLOE: Do you have 10 or 15 minutes that you can spare? YOU: Sure, I’ve got a meeting in an hour, but I don’t want to start something new and then be interrupted by the meeting, so how can I help? CHLOE:...
An analysis of company performance using DuPont analysis Walking down the hall of your office building...
An analysis of company performance using DuPont analysis Walking down the hall of your office building with a sheaf of papers in his hand, your friend and colleague, Akira, stepped into your office and asked the following. AKIRA: Do you have 10 or 15 minutes that you can spare? YOU: Sure, I’ve got a meeting in an hour, but I don’t want to start something new and then be interrupted by the meeting, so how can I help? AKIRA: I’ve...
What is the DuPont method? Why is this important to our analysis of our company using...
What is the DuPont method? Why is this important to our analysis of our company using ratios? Have you ever used DuPont analysis?
Need assistance with Telus's dupont and swot analysis please!
Need assistance with Telus's dupont and swot analysis please!
1. When does DuPont analysis becomes unreliable? Explain. 2. What are the drawbacks to using DuPont...
1. When does DuPont analysis becomes unreliable? Explain. 2. What are the drawbacks to using DuPont analysis?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT