PLEASE POST EXCEL SPREADSHEET
Below are several financial statement items for fiscal year 2016 for two grocery chains, Whole Foods Market, an upscale organic grocer, and The Kroger Co. a mainstream grocer. ($ millions)
($ millions) |
Whole Foods Market |
The Kroger Co. |
Net income |
$ 507 |
$ 1,957 |
Sales |
15,724 |
115,337 |
Average assets |
6,041 |
35,201 |
Average stockholders’ equity |
3,497 |
6,754 |
Calculate each company’s return on assets (ROA) and return on equity (ROE). Comment on any differences you observe.
Disaggregate the ROA for each company into profit margin (PM) and asset turnover (AT). Explain why Whole Foods has a higher ROA, is it because of PM or AT or both?
$ millions) | Whole Foods Market | The Kroger Co. | |||||||
i | Net income | 507 | 1,957 | ||||||
ii | Sales | 15,724 | 115,337 | ||||||
iii | Average assets | 6,041 | 35,201 | ||||||
iv | Average stockholders’ equity | 3,497 | 6,754 | ||||||
answer a =i/iii | ROA = Net income/Average asset | 8.39% | 5.56% | ||||||
answer b =i/iv | ROE = Net income/Average equity | 14.50% | 28.98% | ||||||
ans -c | we can see that whole food has higher ROA but lower ROE. Kroger co is able to make more share holder wealth compared to Whole food | ||||||||
Kroger is better company from share holder point of view | |||||||||
ans -d | ROA disaggregation | ||||||||
ROA = Net income/Total asset = (Net income/Sales) *(Sales/Total asset)= Profit margin* Asset turnover | |||||||||
Profit margin =i/ii | 3.2% | 1.7% | |||||||
Asset turnover = ii/iii | 2.60 | 3.28 | |||||||
ROA for Whole food is higher due to higher profit margin . Asset turnover is lower compared to Kroger |
PLEASE POST EXCEL SPREADSHEET Please show all computation and underline your final answer in your submission....
EV/EBITDA multiples can be used to benchmark or
determine the potential acquisition price (where Enterprise Value=
Net Debt + Market Equity Value). What is the implied enterprise
value for Whole Foods using the industry average
EV/EBITDA for fiscal year 2016? Use the data from
Exhibit for a top down EBITDA calculation (Starting from EBIT not
Net Income). Assumptions: Depreciation & Amortization in fiscal
2016 of $498 million, net debt at fiscal 2016 year end of $300
million, EV/EBITDA grocery industry average...
show work as necessary and please be neat
18. The fiscal year-end 2016 financial statements for Walt Disney Co. report revenues of $55,632 million, net operating profit after tax of $9,954 million, net operating assets of $58,603 million, The fiscal year- Walt Disney's 2016 net operating profit margin is: A) 16.9% B) 12.5% C) 17.9% D) 11,7% E) There is not enough information to calculate the ratio. end 2015 balance sheet reports net operating assets of $59,079 million. 19. The...