Question

In: Accounting

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 for ways to improve our performance, in general, and the company’s return on equity, or ROE, in particular. Amelia, 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 Amelia 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 $700,000 Accounts payable $840,000 Sales $14,000,000
Accounts receivable 1,400,000 Accruals 280,000 Cost of goods sold 7,000,000
Inventory 2,100,000 Notes payable 1,120,000 Gross profit 7,000,000
Current assets 4,200,000 Current liabilities 2,240,000 Operating expenses 3,500,000
Long-term debt 3,640,000 EBIT 3,500,000
Total liabilities 5,880,000 Interest expense 571,200
Common stock 980,000 EBT 2,928,800
Net fixed assets 5,600,000 Retained earnings 2,940,000 Taxes 1,025,080
Total equity 3,920,000 Net income $1,903,720
Total assets $9,800,000 Total debt and equity $9,800,000

If I remember correctly, the DuPont equation breaks down our ROE into three component ratios: thenet profit margin   , the total asset turnover ratio, and theequity multiplier   .

And, according to my understanding of the DuPont equation and its calculation of ROE, the three ratios provide insights into the company’sshareholder and dividend management   , effectiveness in using the company’s assets, andmanagement of its revenues and depreciation methods   .

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.

Hydra Cosmetics Inc. DuPont Analysis

Ratios

Value

Correct/Incorrect

Ratios

Value

Correct/Incorrect

Profitability ratios Asset management ratio
Gross profit margin (%) 50.00    Total assets turnover 1.43   
Operating profit margin (%) 20.92   
Net profit margin (%) 19.43    Financial ratios
Return on equity (%) 46.40    Equity multiplier 1.67   

LANDON: 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.

Hydra Cosmetics 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 / =

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

So, now let’s switch topics and identify general strategies that could be used to positively affect Hydra’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 efficiency of its assets so that it generates more sales with each dollar of asset investment and increases the company’s total assets turnover.

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

Reduce the company’s operating expenses, its cost of goods sold, and/or the interest rate on its borrowed funds because this will increase the company’s net profit margin.

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

LANDON: 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

Balance Sheet Data
Cash $                    700,000 Accounts payable $ 840,000
Accounts receivable $                 1,400,000 Accruals $ 280,000
Inventory $                 2,100,000 Notes payable $ 1,120,000
Current assets $                 4,200,000 Current liabilities $ 2,240,000
Long-term debt $ 3,640,000
Total liabilities $ 5,880,000
Common stock $ 980,000
Net fixed assets $                 5,600,000 Retained earnings $ 2,940,000
Total equity $ 3,920,000
Total assets $                 9,800,000 Total debt and equity $ 9,800,000
Sales A $       14,000,000
Cost of goods sold B $         7,000,000
Gross profit C=A-B $         7,000,000
Operating expenses D $         3,500,000
Operating Profit (EBIT) E=C-D $         3,500,000
Interest expense F $ 571,200
EBT G=E-F $         2,928,800
Taxes H $         1,025,080
Net income I=G-H $         1,903,720
Calculation of Equity (J): $                 3,920,000
Total Assets (K): $                 9,800,000
Ratios Calculation Formula Value
Profitability ratios Numerator Denominator
Gross profit margin (%) Gross Profit / Revenue C / A 50.00%
Operating profit margin (%) Operating Profit / Revenue E / A 25.00%
Net profit margin (%) Net Profit / Revenue I / A 13.60%
Return on equity (%) Net Income / Shareholders Equity 48.56%
Asset management ratio
Total assets turnover Revenue / Total Assets A / K             1.43
Financial ratios
Equity multiplier Total Assets / Total Shareholders Equity K/J             2.50
Du-Pont Analysis
Return on Equity (ROE) = Net Profit Margin * Total Assets Turnover * Equity Multiplier
= 13.60 % * 1.43 * 2.50
= 48.56%
Du-pont Analysis pin-point the effect of pofitablity, asset turnover and financial leverage.
Now analye the Situations:
1) Increase the efficiency of its assets so that it generates more sales with each dollar of asset investment and increases the company’s total assets turnover.
If company can increase more sales with same assets, the total asset turnover ratio would improve and it would be having postive impact on the return on equity
2. Increase the firm’s bottom-line profitability for the same volume of sales, which will increase the company’s net profit margin.
If company can increase the firm's bottom line profitablity, it would improve net profit ratio and it would be having postive impact on the return on equity
Reduce the company’s operating expenses, its cost of goods sold, and/or the interest rate on its borrowed funds because this will increase the company’s net profit margin.
If company can reduce the firm's operating expenses and interest costs, it would improve net profit ratio and it would be having postive impact on the return on equity
Increase the interest rate on its notes payable or long-term debt obligations because it will reduce the company’s net profit margin.
If company increase interest costs, it would reduce the net profit ratio and it would be having negative impact on the return on equity

Related Solutions

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...
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:...
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?
A sheaf of papers in his hand, your friend and colleague, Landon, steps into your office...
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 for ways to improve our performance, in general, and...
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?
Assess the purpose of using the DuPont system for analysis. Explain how the factors in the...
Assess the purpose of using the DuPont system for analysis. Explain how the factors in the DuPont equation influence the ROA equation. please provide a detailed answer
Assess the purpose of using the DuPont system for analysis. Explain how the factors in the...
Assess the purpose of using the DuPont system for analysis. Explain how the factors in the DuPont equation influence the ROA equation.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT