Вы находитесь на странице: 1из 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:

## 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

Tax rate 35%

Output area:

## Return on assets 11.13%

Retention ratio 0.6

## Return on equity 16.37%

Sustainable growth rate 10.89%