Session 2 - Financial Statement Analysis
Session 2 - Financial Statement Analysis
Topics Covered
• Income statement
• Balance sheet
• Statement of cash flows
• Free cash flow
• Performance measures
1
Determinants of Intrinsic Value:
Calculating FCF
Financial Statements
• Income Statement
A summary of a company’s revenues and expenses over a specified
period, ending with net income or loss for the period.
• Balance Sheet
A summary of a company’s financial position on a given date that
shows total assets = total liabilities + owners’ equity.
• Cash Flow Statement
Reports cash flows stemming from the operating, investing and
financing activities of a firm over the year.
• Statement of stockholders’ equity
Changes in stockholders’ equity during the accounting period
2
Computron Inc.
• Computron expanded operations in 2022.
Following slides show key information and
financial statements to evaluate the
expansions.
2022 2023
Stock price $50.00 $30.00
Shares outstanding (millions) 100 100
Common dividends (millions) $90 $84
Tax rate 25% 25%
Cost of capital (WACC) 10.00% 10.00%
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
3
What happened to sales and net
income?
• Sales increased by $500 million (9% growth).
• 59% increase in interest payments.
• Net income fell by $105 million.
4
Effect of Expansion on Assets
• Current assets and net fixed assets each grew
by about 20%, much more than sales grew.
• AR and inventory increased.
– Taking longer to collect
– Unsold products (or unused raw materials) in
warehouses
• Cash and short-term investments fell.
10
10
5
What effect did the expansion have
on liabilities & equity?
• Debt increased to help finance the
expansion.
• The company didn’t issue any stock.
11
11
12
6
Statement of Cash Flows: Investing
Activities (Millions of Dollars)
Investing Activities
Cash used to acquire FA $ (920)
Change in S-T invest. 90
Net cash prov. (used) by inv. act. $ (830)
13
13
Financing Activities
Change in notes payable $ 200
Change in long-term debt 300
Payment of cash dividends (84)
Net cash provided (used) by fin. act. $ 416
14
14
7
Statement of Cash Flows: Summary
(Millions of Dollars)
Net cash provided (used) by ops. $ 404
Net cash prov. (used) by inv. act. (830)
Net cash prov. (used) by fin. act. 416
Net change in cash (10)
Cash at beginning of year 60
Cash at end of year $ 50
15
15
16
16
8
What is free cash flow (FCF)? Why is it
important?
• FCF is the amount of cash available from
operations for distribution to all investors
(including stockholders and debtholders) after
making the necessary investments to support
operations.
• A company’s value depends on the amount of
FCF it can generate.
17
17
18
18
9
Calculating Free Cash Flow in 5 Easy
Steps
19
19
NOPAT22 = $420.
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
20
10
What are operating current assets?
• Operating current assets are the CA needed to
support operations.
– Op CA include: cash, inventory, receivables.
– Op CA exclude: short-term investments, because
these are not a part of operations.
21
21
22
22
11
Net Operating Working Capital
(NOWC)
NOWC = Operating CA − Operating CL
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
23
24
24
12
Free Cash Flow (FCF) for 2023
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
25
Uses of FCF
26
26
13
Return on Invested Capital (ROIC)
NOPAT
ROIC =
Total operating capital
$345
ROIC23 = = 8.1%.
$4,250
ROIC22 = 12.1%.
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
27
28
28
14
Economic Value Added (EVA)
• WACC is weighted average cost of capital
• EVA = NOPAT − (WACC)(Capital)
29
29
30
30
15
Market Value Added (MVA) (1 of 2)
MVA = Market Value of the Firm
− Book Value of the Firm
31
31
32
32
16
2023 MVA (Assume market value of debt book value of
debt.)
• Market Value of Equity 2023:
– (100)($30.00) = $3,000.
• Book Value of Equity 2023:
– $2,910.
• MVA23 = $3,000 − $2,910 = $90.
• MVA22 =$5,000 − $2,730 = $2,270.
33
33
Ratio Analysis
Topics covered
• Ratio analysis
– Ratios (profitability, asset management, liquidity,
debt management, market value)
– Common size statements
– Percent change statement
• DuPont equation
• Limitations of ratio analysis
34
34
17
Why Financial Ratios?
• Ratios facilitate comparison of:
– One company over time
– One company versus other companies
35
35
Income Statement
2023 2024E
Sales $6,000 $6,600
COGS except
4,800 5,210
depr.
Depr. 320 370
Other expense 420 400
EBIT $ 460 $ 620
Int. expense 108 100
EBT $ 352 $ 520
Taxes (40%) 88 130
Net income $ 264 $ 390
36
36
18
Balance Sheets: Assets
2023 2024E
Cash $ 50 $ 60
S-T invest. 10 50
AR 520 530
Inventories 820 660
Total CA $1,400 $1,300
Net FA 3,500 3,700
Total
$4,900 $5,000
assets
37
37
38
38
19
Other Data
2023 2024E
EPS $2.64 $3.90
DPS $0.84 $1.00
Book value per
share $29.10 $32.00
Dividends $84 $100
Number of shares 100 100
Year-end stock
price $30.00 $49.00
Lease payments $20 $20
Tax rate 25% 25%
39
39
Profitability Ratios
• What is the company’s rate of return on sales?
– Profit margin
– Operating profit margin
• What is the company’s rate of return on
assets?
– Basic earning power
– Return on assets
– Return on equity
40
40
20
Profit Margin
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
41
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
42
21
Basic Earning Power (BEP)
EBIT
BEP =
Total assets
$620
= = 12.4%.
$5,000
43
43
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
44
22
Return on Assets (ROA) and Return on
Equity (ROE) (1 of 2)
NI
ROA =
Total assets
$390
= = 7.8%.
$5,000
45
45
NI
ROE =
Common Equity
$390
= = 12.2%.
$3, 200
46
46
23
ROA and ROE vs. Industry Averages
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
47
48
48
24
Asset Management Ratios
49
49
COGS
Inv. Turnover =
Inventories
$5, 210 + $370
= = 8.5
$660
2022 2023 2024E Ind.
Inventory
7.4 6.2 8.5 9.0
turnover
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
50
25
Comments on Inventory Turnover
• Inventory turnover:
– Improved from previous year
– Below industry average
51
51
52
52
26
Appraisal of DSO
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
53
54
54
27
Fixed Assets and Total Assets
Turnover Ratios
(2 of 2)
• Better than previous year.
• Not up to industry average. Caused by high
fixed assets relative to sales.
2022 2023 2024E Ind.
Fixed Asset
1.9 1.7 1.8 3.0
Turnover
Total Asset
1.348 1.224 1.320 1.5
Turnover
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
55
Liquidity Ratios
• Can the company meet its short-term
obligations using the resources it currently has
on hand?
56
56
28
Forecasted Current and Quick Ratios
CA $1, 200
CR = = = 1.9.
CL $700
CA − Inv.
QR =
CL
$1, 200 − $660
= = 0.9.
$700
57
57
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
58
29
Debt Management Ratios
• Does the company have too much debt?
• Can the company’s earnings meet its debt
servicing requirements?
59
59
Total debt
Debt ratio =
Total assets
$100 + $1,100
= = 24.0%.
$5,000
60
60
30
Leverage Ratios: Debt-to-Equity Ratio
Total debt
Debt-equity =
Equity
$100 + $1,100
= = 37.5%.
$3, 200
61
61
Total liabilities
Liabilities TA ratio =
Total assets
$1,800
=
$5,000
= 36.0%.
62
62
31
Leverage Ratios: Equity Multiplier
Equity multiplier = Total Assets
Common Equity
= $5,000
$3,200 = 1.5625
63
63
EBIT
TIE =
Int. expense
$620
= = 6.2
$100
64
64
32
EBITDA Coverage (EC)
65
65
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
66
33
Market Value Ratios
• Market value ratios incorporate the:
– High current levels of earnings and cash flow
increase market value ratios
– High expected growth in earnings and cash flow
increases market value ratios
– High risk of expected growth in earnings and cash
flow decreases market value ratios
67
67
68
68
34
Calculate and appraise the M/B ratio.
BVPS = Equity/ # Shares
= $3,200/100 = $32.00.
M/B = P/BVPS
M/B = $49.00/$32.00 = 1.53
• M/B: How much paid for $1 of book value.
Higher is better.
69
69
© 2020 Cengage Learning. All Rights Reserved. May not be copied, scanned, or duplicated, in whole or in part, except for use as
permitted in a license distributed with a certain product or service or otherwise on a password-protected website for classroom use.
70
35
Common Size Balance Sheets: Divide
all items by Total Assets
Assets 2022 2023 2024E Ind.
Cash 1.5% 1.0% 1.2% 1.5%
ST Inv. 2.5% 0.2% 1.0% 7.6%
AR 9.8% 10.6% 10.6% 13.2%
Invent. 15.2% 16.7% 13.2% 17.8%
Total CA 28.9% 28.6% 26.0% 40.0%
Net FA 71.1% 71.4% 74.0% 60.0%
TA 100.0% 100.0% 100.0% 100.0%
71
71
72
72
36
Analysis of Common Size Balance
Sheets
• Computron has higher proportion of net fixed
assets than the industry.
• Computron’s total debt is 24% (the combined
percentages of notes payable and long-term
bonds) of its assets, which is higher than the
industry’s combined debt percentage.
73
73
74
74
37
Analysis of Common Size Income
Statements
• Computron’s profit margin is less than the
industry ratio
– Computron has lower Other Costs.
– But… it has much higher costs of goods sold
75
75
76
76
38
Analysis of Percent Change Income
Statement
• For 2023:
– Sales grew by 9% in 2023.
– Net income fell by 28.5%!
• For 2024 projections:
– Cumulative sales growth is 20%.
– Cumulative net income growth is 5.7%
• Improvement, but more work is needed
77
77
78
78
39
Cumulative Percentage Change:
Liabilities & Equity
Liab. & 2022 2023 2024E
Eq.
AP 0.0% 33.3% 10.0%
Notes pay. 0.0% 400.0% 100.0%
Accruals 0.0% 20.0% 35.0%
Total CL 0.0% 61.8% 27.3%
LT Debt 0.0% 37.5% 37.5%
Total eq. 0.0% 6.6% 17.2%
Total L&E 0.0% 20.1% 22.5%
79
79
80
80
40
Analysis of Percent Change Balance
Sheets: Projections Compared with
2023
• Small cumulative increase in 2024E total assets
(22.5%) compared with 2023 change in total
assets (20.1%)
– But big reduction in cumulative inventory growth
(6.5% in 2024E vs. 32.3% in 2023)
• Big drop in cumulative notes payable growth in
2024E relative to notes payable growth in 2023.
81
81
82
82
41
The Simple Version of the DuPont
Equation
Net income
ROE =
Equity
Net income Total assets
=
Total assets Equity
ROE = ROA EM
83
83
84
84
42
ROE: (Profit margin)(TA turnover)(EM)
85
85
86
43