0% found this document useful (0 votes)
192 views7 pages

This Study Resource Was: North South University

The document contains a midterm assignment submitted by Rehnuma Hasnath to their finance professor. It includes: 1) Calculations of financial ratios for a company in 2020 and projections for growth at 5.55%, showing the company cannot support external financing required. 2) Analysis of the company's liquidity ratios from 2019-2020, showing a strong liquidity position. 3) Discussion of the brand value, EPS, P/E ratio, and stock price of Nike, Inc. in 2020.

Uploaded by

csolution
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
192 views7 pages

This Study Resource Was: North South University

The document contains a midterm assignment submitted by Rehnuma Hasnath to their finance professor. It includes: 1) Calculations of financial ratios for a company in 2020 and projections for growth at 5.55%, showing the company cannot support external financing required. 2) Analysis of the company's liquidity ratios from 2019-2020, showing a strong liquidity position. 3) Discussion of the brand value, EPS, P/E ratio, and stock price of Nike, Inc. in 2020.

Uploaded by

csolution
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 7

North South University

School of Business and Economics

Midterm Assignment

m
er as
Fin410

co
eH w
Section 6

o.
rs e
ou urc
o
aC s
vi y re
ed d

Submitted To:
ar stu

Taskin Shakib (Tks)

Department of Finance and accounting


is
Th

School of Business and Economics


sh

Submitted By:

NAME ID
Rehnuma Hasnath 1722212630
This study source was downloaded by 100000831952622 from CourseHero.com on 12-10-2021 13:24:43 GMT -06:00

https://www.coursehero.com/file/93888851/fin410-middocx/
1. A)

Dividend Payout= dividend/Net profit


 500,000/760,000= 65.7%
RR= 1-dividend payout
 1-0.657=34.3%
ROA= Net profit/assets
 760,000/6,370,000= 20.7%
IGR= RR*ROA
 0.343*0.207= 7.1%
ROE= Net profit/equity

m
er as
 760,000/(3,500,000+1,200,000) = 16.2%

co
eH w
SGR=RR*ROE

o.
 0.343*0.162= 5.55%
rs e
ou urc
Tax rate= tax/taxable income
 410,000/1,170,000=35.04%
o

Current D/E = 35.5%


aC s
vi y re

Pro forma Income statement at SGR (5.55%)


ed d
ar stu

2020 Pro forma 5.55% growth rate


Net sales 5,680,000 5,995,240
Cost of sales 4,060,000 (4,285,330)
depreciation 410,000 (443,310)
is

Earnings before interest and 1,200,000 1,266,600


Th

tax
Less: interest paid (30,000) (30,000)
Taxable Income 1,170,000 1,236,600
sh

Less: taxes (410,000) (433,338)


Net Income 760,000 803,262
Dividends 500,000 528,461

Assets: Debt: 1,734,935

This study source was downloaded by 100000831952622 from CourseHero.com on 12-10-2021 13:24:43 GMT -06:00

https://www.coursehero.com/file/93888851/fin410-middocx/
6,370,000*(5.55%+1) Accounts payable: 1,234,935
 6,723,535 Long term debt: 500,000

Equity: 3,774,801
Common stock:3,500,000
Retained earnings: 274,801

in order to grow at 5.55%, the amount of external financing required is


 6,723,535- (1,734,935+3,774,801)= 1,213,799

m
er as
New D/E ratio: 1,734,935/3,774,801=46%

co
eH w
The new D/E ratio is greater that current D/E ratio

o.
rs e
Therefore, it is not within the businesses capacity to take the external loan.
ou urc
1B)
2019 2020
o

2,610,00 3,010,00
aC s

Current asset 0 0
vi y re

Current 1,350,00 1,170,00


liability 0 0
1,560,00 1,990,00
ed d

Inventory 0 0
ar stu

Cash 70,000 180,000

Current
is

ratio 1.933333 2.57265


Th

Acid test
ratio 0.777778 0.871795
Cash ratio 0.051 0.153846
sh

The overall liquidity position of the company is very good

This study source was downloaded by 100000831952622 from CourseHero.com on 12-10-2021 13:24:43 GMT -06:00

https://www.coursehero.com/file/93888851/fin410-middocx/
 The current ratio has increased in 2020 from 1.93 to 2.57showing an improvement in the
liquidity position. However, the new ratio is even greater than the standard ratio,
indicating that there are spare resources that should be utilized.
 The acid test ratio has also risen in 2020 from 0.778 to 0.87. This is also greater than the
standard ratio. This may be because the business is not efficiently using its current assets
or current liabilities.
 There is also a rise in the cash ratio, indicating the business is very liquid and has enough
cash to meet its short term obligations. This happened because cash increased by a huge
amount in 2020.

1C

m
er as
The brand Nike, Inc. was valued at 34.8 B USD.

co
eH w
The EPS of Nike, Inc. in 2020 was $1.6 which is lower than 2019 EPS $2.49. The EPS is

o.
fluctuating over the years, which does not show constant growth. The net income of the company
rs e
fell drastically in 2020 which resulted in the fall in EPS. The number of common shares
ou urc
outstanding has a downward trend from 2017-2020. This means that the company the company
has been buying back their shares.
o

The P/E ratio of Nike, Inc. in 2020 is 35.5 and has increased from 2019. This implies that
aC s
vi y re

investors paid more in 2020 for the company’s earning power than in 2019. The reason for
paying more may be because investors expect future growth of the company.
According to yahoo Finance, the stock of Nike is highly overpriced and its future return is likely
ed d
ar stu

to be poor.
However, the profitability of the company is high, with revenue as high as $38.5 B in 2021 and
operating margin 10.87%. Investing in a profitable company is less risky.
is

The stock price of Nike Inc. has a growing trend in the past years, indicating that it may grow
Th

further in future, however, the rise may have been due to stock repurchases.
sh

2.
 Basic Earnings per share= (Net income-Dividend on preferred stocks)/Weighted average
no. of common shares.
Earnings available to common shares=1000000-(10000*5)= 950000

This study source was downloaded by 100000831952622 from CourseHero.com on 12-10-2021 13:24:43 GMT -06:00

https://www.coursehero.com/file/93888851/fin410-middocx/
Weighted average no. of common shares= 90082.19
Therefore, Basic EPS= 950000/90082.19
10.55
 Diluted EPS=Net Income After-tax cost of bond interest/ Weighted average no. of
common shares/diluted Shares)
Net income-Preferred dividends (20%, not convertible) +After-tax cost of bond
interest=1000000-(10000*20%*5)+(2000*1000*10%*(1-40%))= 1110000
Weighted no. of common shares outstanding= 90082.19
Preferred stock conversions = 10000*80%*3=24000 shares
Bond conversions = 2000*2= 4000
Diluted EPS=1110000/(90082+24000+4000)= 9.40

m
er as
co
eH w
o.
3. Asset Turnover ratio=Sales/Total assets
rs e
ou urc
3.7=Sales/88,000

Sales=325,600
o
aC s
vi y re

=>Profit margin=Net Income/Sales

8.8%=Net Income/325,600
ed d

Net income=28,652.8
ar stu

=> Equity=Assets-Labilities=88,000-25,000=63,000
is

ROE=Net income/Total equity=28,652.8/63,000=45.48%


Th

 If sales decreases by 5%, then sales would become=325,600*(1-5%)=309,320


sh

Profit margin becomes 9.5% of sales, Net income=9.5%*309,320=29,385.4

ROE=29,385.4/63,000=46.64%

ROE increases by 1.16%

This study source was downloaded by 100000831952622 from CourseHero.com on 12-10-2021 13:24:43 GMT -06:00

https://www.coursehero.com/file/93888851/fin410-middocx/
4. Beginning total Equity+ Retained Earnings+ Comprehensive Income=End of Total equity

330,000+220,000+Comprehensive Income=585,000

Comprehensive Income=585,000-550,000=35,000

Comprehensive Income=$35,000

5. Basic EPS=Net income/Outstanding shares=1,250,000/1,000,000=$1.25

To calculate diluted EPS, we have to add 20,000 options to 1,000,000 becoming 1,020,000

m
Diluted EPS=1,250,000/1,020,000=$1.23

er as
co
eH w
6. Bitcoin is a digitalized currency that can be bought, sold and exchanged without any

o.
intermediary like a bank. All bitcoin transactions are verified by a massive amount of computing
rs e
power. No financial institution or clearing house is required for transactions here and it is not a
ou urc
currency issued by the government of any country. The individual bitcoins are not valuable as a
commodity.
o
aC s

 During recent years, cryptocurrency market has been booming. Many crypto startups have
vi y re

emerged in the space during this pandemic to cater to the ever-increasing demand for
Bitcoin and similar cryptocurrencies. Bitcoin is considered as a protection against market
ed d

volatility. The current economic condition also brings about a situation for people to hold
ar stu

less cash and stay protected against market fluctuations. Moreover, the confidence of
corporate giants on cryptocurrencies has added more merit to it as a currency. Even if the
is

people are unwilling to use it for transactions, many want to convert their cash into crypto
Th

because they believe that its deflationary nature makes it a better store of value and a
hedge against inflation.
In terms of whether cryptocurrency disrupt the financial market-
sh

The trend of cryptocurrency is widely being accepted by the multinational firms and also the
trend and perspective of people towards cryptocurrency is changing. Cryptocurrency has been
legalized in many countries and recently India has also lifted the ban from dealing in

This study source was downloaded by 100000831952622 from CourseHero.com on 12-10-2021 13:24:43 GMT -06:00

https://www.coursehero.com/file/93888851/fin410-middocx/
cryptocurrency. If cryptocurrency is regulated properly with proper norms then it cannot cause
harm to financial system.

m
er as
co
eH w
o.
rs e
ou urc
o
aC s
vi y re
ed d
ar stu
is
Th
sh

This study source was downloaded by 100000831952622 from CourseHero.com on 12-10-2021 13:24:43 GMT -06:00

https://www.coursehero.com/file/93888851/fin410-middocx/
Powered by TCPDF (www.tcpdf.org)

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy