Question

8. An analysis of company performance using DuPont analysis

Walking down the hall of your office building with a sheaf of papers in her hand, your friend and colleague, Madison, stepped into your office and asked the following.

MADISON: Do you have 10 or 15 minutes that you can spare?

YOU: Sure, I’ve got a meeting in an hour, but I don’t want to start something new and then be interrupted by the meeting, so how can I help?

MADISON: I’ve been reviewing the company’s financial statements and looking for general ways to improve our performance, in general, and the company’s return on equity, or ROE, in particular. Xavier, my new team leader, suggested that I start by using a DuPont analysis, and I’d like to run my numbers and conclusions by you, to see if I’ve missed anything.

Here are the balance sheet and income statement data that Xavier gave me, and here are my notes with my calculations. Could you start by making sure that my numbers are correct?

YOU: Give me a minute to look at these financial statements and to remember what I know about the DuPont analysis.

Balance Sheet Data				Income Statement Data
Cash	$1,300,000	Accounts payable	$1,560,000	Sales	$26,000,000
Accounts receivable	2,600,000	Accruals	520,000	Cost of goods sold	13,000,000
Inventory	3,900,000	Notes payable	2,080,000	Gross profit	$13,000,000
Current assets	$7,800,000	Current liabilities	$4,160,000	Operating expenses	6,500,000
		Long-term debt	6,760,000	EBIT	$6,500,000
		Total liabilities	$10,920,000	Interest expense	1,060,800
		Common stock	1,170,000	EBT	$5,439,200
Net fixed assets	7,800,000	Retained earnings	3,510,000	Taxes	1,903,720
		Total equity	$4,680,000	Net income	$3,535,480
Total assets	$15,600,000	Total debt and equity	$15,600,000

If I remember correctly, the DuPont equation breaks down our ROE into three component ratios: the   , the total asset turnover ratio, and the   .

And, according to my understanding of the DuPont equation and its calculation of ROE, the three ratios provide insights into the company’s   , effectiveness in using the company’s assets, and   .

Now, let’s see your notes with your ratios, and then we can talk about possible strategies that will improve the ratios. In the dropdown lists next to your values I’m going to select correct if your calculation is correct and incorrect if your calculation is incorrect.

		Canis Major Veterinary Supplies Inc. DuPont Analysis
Ratios	Value	Correct/Incorrect	Ratios	Value	Correct/Incorrect
Profitability ratios			Asset management ratio
Gross profit margin (%)	50.00		Total asset turnover	1.67
Operating profit margin (%)	20.92
Net profit margin (%)	22.66		Financial ratios
Return on equity (%)	54.01		Equity multiplier	1.43

MADISON: OK, it looks like I’ve got a couple of incorrect values, so show me your calculations, and then we can talk strategies for improvement.

YOU: I’ve just made rough calculations, so let me complete this table by inputting the components of each ratio and its value:

Note: Do not round intermediate calculations. Round final answers to the nearest whole number.

Canis Major Veterinary Supplies Inc. DuPont Analysis
		Calculation			Value
Profitability ratios	Numerator		Denominator
Gross profit margin (%)		/		=
Operating profit margin (%)		/		=
Net profit margin (%)		/		=
Return on equity (%)		/		=
Asset management ratio
Total asset turnover		/		=
Financing ratios
Equity multiplier		/		=

MADISON: I see what I did wrong in my computations. Thanks for reviewing these calculations with me. You saved me from a lot of embarrassment! Xavier would have been very disappointed in me if I had showed him my original work.

So, now let’s switch topics and identify general strategies that could be used to positively affect Canis Major’s ROE.

YOU: OK, so given your knowledge of the component ratios used in the DuPont equation, which of the following strategies should improve the company’s ROE?

Check all that apply.

Decrease the company’s use of debt capital because it will decrease the equity multiplier.

Use more equity financing in its capital structure, which will increase the equity multiplier.

Increase the cost and amount of assets necessary to generate each dollar of sales because it will increase the company’s total asset turnover.

Use more debt financing in its capital structure and increase the equity multiplier.

MADISON: I think I understand now. Thanks for taking the time to go over this with me, and let me know when I can return the favor.

Answer 1

CD4S 1300,000 Sales - 2600,Doo. ( profits 1300, OOD Protit in Gross sales - cous : G.P 50 % margin Sales sales. op. margin of oper - Income income - + Depr Sales EBIT Met protit, Net income Sales margin F Numerator Deno G.P margin Net salle value 130000oO Op margin ROE- 26000000 50%. 6500,000 Equity. Net profit morgin 26,000,000 3535 480 26000.000 ROE V. 13.598) ROET Net Inc. a sales x T Assets 3535480 4680,000 75.54% sales XT Assets Sh. Equity Aberfecta peneko Dupont's Total Asset tum. 26000,000 15600,000 1.67 h Net pr. Asser Financial Equtty MULT 15600,000 4680,000. 3.33 margin tornorer leverage - Total Asset, sales Turnover Total Arel. Now, if you want to increase ROE, you need equintet. Financial leverage to increase company's poch WAN net profit margin or asset turnover ratio or financial Leverage ratio. i If you decrease equity multiplier it would decreare RUE au you can see in 1 i) if you use more equity in capital structure, you are increasing equity, which ROE - Net Income x sales would decrease Roe. sales (sh Equity Poi) the Increasing good sold, which cost ceaboog wooooed will oradeas cost of increase decrease will then the net income services from operating ROE- Net Income decrease so ROE will decrease ShEquity. conftant increase or ratio will leverage V It we go for debt financial finanung shareholder's equity will ROE : Net Income x sales. Then ROE will increase sales Equitybe in Dupontation