Scribd
Upload
103 views4 pages

CH 3.b

The document provides financial information for the Bethesda Mining Company for year 2. It asks to calculate the DuPont identity using the given sales of $2,945,376 and net income of $89,351. The document also provides additional financial information including assets, liabilities, and equity amounts for years 1 and 2.

Uploaded by

asia
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
103 views4 pages

CH 3.b

The document provides financial information for the Bethesda Mining Company for year 2. It asks to calculate the DuPont identity using the given sales of $2,945,376 and net income of $89,351. The document also provides additional financial information including assets, liabilities, and equity amounts for years 1 and 2.

Uploaded by

asia
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

DuPont Identity.

Suppose that the Bethesda Mining Company had sales of


$2,945,376 and net income of $89,351 for the year 2 ending . Calculate the
DuPont identity.

Input area:

Sales $ 2,945,376
Net income $ 89,351

Year 1 Year 2
Assets Liabilities
Current assets Current liabilities
Cash $ 21,396 $ 24,385 Accounts p
Accounts receivable 51,552 58,318 Notes paya
Inventory 121,807 143,615 Total
Total $ 194,755 $ 226,318 Long-term deb
Owners' equity
Common st
Fixed assets Accumulat
Net plant and equipment $ 722,862 $ 757,328 Total
Total assets $ 917,617 $ 983,646 Total liabiliti

Output area:

Return on equity 24.06%

PM 3.03%

TAT 299.43%

EM 264.88%
Year 1 Year 2
Liabilities and owners' equity
Current liabilities
Accounts p $ 214,414 $ 192,480
Notes paya 99,022 134,508
Total $ 313,436 $ 326,988
Long-term deb$ 271,700 285,300
Owners' equity
Common st $ 200,000 $ 200,000
Accumulat 132,481 171,358
Total $ 332,481 $ 371,358
Total liabiliti $ 917,617 $ 983,646
DuPont Identity. The Cavo Company has an ROA of 9 percent, a profit
margin of 6 percent, and an ROE of 17 percent. What is the company's
total asset turnover? What is the equity multiplier?

Input area:

Return on assets 9%
Profit margin 6% ROE=
Return on equity 17% TAT=
EM=

Output area:

Total asset turnover 1.50

Equity multiplier 1.89


Calculating Internal & Sustainable Growth. The most recent financial statements for Shinoda Manufacturing
Co. are shown below. Assets and costs are proportional to sales. Debt and equity are not. The company
maintains a constant 40 percent dividend payout ratio. No external financing is possible. What is the internal
growth rate? What is the sustainable growth rate?

Input area:

Sales $ 75,300 Current assets $ 27,000 Debt $ 37,200


Costs 55,380 Fixed assets 89,300 Equity 79,100
Taxable income $ 19,920
Taxes 6,972 Total $ 116,300 Total $ 116,300
Net income $ 12,948

Payout ratio 40%


Tax rate 35%

Output area:

Return on assets 11.13%


Retention ratio 0.6

Internal growth rate 7.16%

Return on equity 16.37%


Sustainable growth rate 10.89%

You might also like