Professional Documents
Culture Documents
Homework 5 Review
Question 1
Sustainable Growth
Based on the following information, the
sustainable growth rate for Hendrix
Guitars, Inc., is 13.02%. The ROA is
11.52%.
Profit margin=6.4 %
Total asset turnover=1.80
Total debt ratio=0.60
Payout ratio=60 %
Question 1
We should begin by calculating the D/E ratio. We calculate the D/E
ratio as follows:
Total debt ratio = .60 = TD / TA
Inverting both sides we get:
1 / .60 = TA / TD
Next, we need to recognize that
TA / TD = 1 + TE / TD
Substituting this into the previous equation, we get:
1 / .60 = 1 + TE /TD
Subtract 1 (one) from both sides and inverting again, we get:
D/E = 1 / [(1 / .60) 1]
D/E = 1.5
With the D/E ratio, we can calculate the EM and solve for ROE using
the DuPont identity:
Question 1
ROE = (PM)(TAT)(EM)
ROE = (.064)(1.80)(1 + 1.5)
ROE = .2880 or 28.80%
Now, we use the ROE equation:
ROE = ROA(EM)
.2880 = ROA(2.5)
ROA = .1152 or 11.52%
Now we can calculate the retention ratio as:
b = 1 .60
b = .40
Finally, putting all the numbers we have calculated into the sustainable
growth rate equation, we get:
Sustainable growth rate = (ROE b) / [1 (ROE b)]
Sustainable growth rate = [.2880(.40)] / [1 .2880(.40)]
Sustainable growth rate = .1302 or 13.02%
Question 2
Sustainable Growth Rate
No Return, Inc., had equity of $165,000 at the beginning
of the year. At the end of the year, the company had
total assets of $250,000. During the year the company
sold no new equity. Net income for the year was
$80,000 and dividends were $49,000. (Input answers as
a percent rounded to 2 decimal places, without the
percent sign.)
The sustainable growth rate for the company is ___
percent.
The sustainable growth rate is ____ percent if you use the
formula and beginning of period equity. If you use end of
period equity in this formula, the sustainable growth rate
is ____ percent. Is this number too high or too low?
Why?
Question 2
Since the company issued no new equity,
shareholders equity increased by retained
earnings.
Retained earnings for the year were:
Retained earnings = NI Dividends
Retained earnings = $80,000 49,000
Retained earnings = $31,000
So, the equity at the end of the year was:
Ending equity = $165,000 + 31,000
Ending equity = $196,000
Question 2
The ROE based on the end of period equity is:
ROE = $80,000 / $196,000
ROE = 40.82%
The plowback ratio is:
Plowback ratio = Addition to retained earnings/NI
Plowback ratio = $31,000 / $80,000
Plowback ratio = .3875 or = 38.75%
Using the equation presented in the text for the sustainable growth rate,
we get:
Sustainable growth rate = (ROE b) / [1 (ROE b)]
Sustainable growth rate = [.4082(.3875)] / [1 .4082(.3875)]
Sustainable growth rate = .1879 or 18.79%
The ROE based on the beginning of period equity is
ROE = $80,000 / $165,000
ROE = .4848 or 48.48%
Question 2
Using the shortened equation for the sustainable growth rate and the
beginning of period ROE, we get:
Sustainable growth rate = ROE b
Sustainable growth rate = .4848 .3875
Sustainable growth rate = .1879 or 18.79%
Using the shortened equation for the sustainable growth rate and the
end of period ROE, we get:
Sustainable growth rate = ROE b
Sustainable growth rate = .4082 .3875
Sustainable growth rate = .1582 or 15.82%
Using the end of period ROE in the shortened sustainable growth rate
results in a growth rate that is too low. This will always occur
whenever the equity increases. If equity increases, the ROE based on
end of period equity is lower than the ROE based on the beginning of
period equity. The ROE (and sustainable growth rate) in the
abbreviated equation is based on equity that did not exist when the
net income was earned.
Question 2
Sustainable Growth Rate
No Return, Inc., had equity of $165,000 at the beginning of
the year. At the end of the year, the company had total
assets of $250,000. During the year the company sold
no new equity. Net income for the year was $80,000 and
dividends were $49,000. (Input answers as a percent
rounded to 2 decimal places, without the percent sign.)
The sustainable growth rate for the company is 18.79
percent.
The sustainable growth rate is 18.79% percent if you use
the (ROE x b) formula and beginning of period equity. If
you use end of period equity in this formula, the
sustainable growth rate is 15.82% percent. Is this
number too high or too low? This is too low because
equity has increased (see previous slide) Why?
Question 3
Assets and costs are proportional to
sales. Debt and equity are not. A
dividend of $963.60 was paid, and
McGillicudy wishes to maintain a constant
payout ratio. Next year's sales are
projected to be $23,040. The external
financing needed is $ _____
Balance Sheet
Income Statement
Sales
$ 19,200
Costs
15,550
Assets
Taxes (34 %)
$ 3,650
1,241
========
Net income
$ 2,409
========
Debt
Equity
========
Taxable
income
$ 93,000
========
Total
$ 93,000
========
$ 20,400
72,600
========
Total
$ 93,000
========
Question 3
An increase of sales to $23,040 is an increase of:
Sales increase = ($23,040 19,200) / $19,200
Sales increase = .20 or 20%
Assuming costs and assets increase proportionally, the pro
forma financial statements will look like this:
Pro forma income statement
Sales
$23,040.00
Costs
18,660.00
EBIT
4,380.00
Taxes(34%)1,489.20
Net income$2,890.80
111,600
Debt
Equity
Total
$20,400.00
74,334.48
$ 94,734.48
Question 3
The payout ratio is constant, so the dividends paid this year is the
payout ratio from last year times net income, or:
Dividends = ($963.60 / $2,409)($2,890.80)
Dividends = $1,156.32
The addition to retained earnings is:
Addition to retained earnings = $2,890.80 1,156.32
Addition to retained earnings = $1,734.48
And the new equity balance is:
Equity = $72,600 + 1,734.48
Equity = $74,334.48
So the EFN is:
EFN = Total assets Total liabilities and equity
EFN = $111,600 94,734.48
EFN = $16,865.52
Question 4
A 20 percent growth rate in sales is
projected. Prepare a pro forma income
statement assuming costs vary with
sales and the dividend payout ratio is
constant.
$ 29,000
Costs
11,200
========
Taxable Income
$ 17,800
Taxes (34%)
6,052
========
Net income
$ 11,748
========
Dividends
Addition to retained earnings
$ 4,935
6,813
=$29,000*1.2=$34,800
Costs
=$11,200*1.2=$13,440
========
Taxable Income
$21,360
Taxes (34%)
$7,262.40
========
Net income
$14,097.60
========
$ 5921.68
$ 8175.92
Percentage
of Sales
Current assets
Cash
Current liabilities
$ 3,525
Accounts receivable
7,500
Inventory
6,000
========
========
$ 17,025
========
========
Total
Accounts
payable
Notes payable
Total
Long-term debt
Fixed assets
Net plant and
equipment
of Sales
$ 30,000
========
========
$ 3,000
7,500
========
========
$ 10,500
========
========
$ 19,500
========
========
$ 15,000
2,025
========
========
$ 17,025
========
========
$ 47,025
========
========
Owners' equity
Common stock
and paid-in surplus
Retained
earnings
Total
$ 47,025
========
========
owners' equity
Question 5: Supply the missing information using the percentage of sales approach. Assume that
accounts payable vary with sales, whereas notes payable do not. (Input answers as a percent
rounded to 2 decimal places, without the percent sign.)(Enter "n/a" where needed.)
HEIR JORDAN CORPORATION
Balance Sheet
($)
(%)
Assets
Current assets
Cash
$3,525
A/R
7,500
Inventory 6,000
Total
$17,025
Fixed assets
Net P&E 30,000
($)
12.16
25.86
20.69
58.71
103.45
n/a
(%)
10.34
n/a
n/a
n/a
Owners equity
CS & Paid surplus
Retained earnings
$15,000
2,025
n/a
n/a
Total
$17,025
n/a
Sales
$33,350.00
Costs
12,880.00
Taxable income
$20,470.00
Taxes (34%)
6,959.80
Net income
$ 13,510.20
The payout ratio is constant, so the dividends paid this year is the payout ratio from last year times net
income, or:
Dividends = ($4,935/$11,748)($13,510.20)
Dividends = $5,674.94
And the addition to retained earnings will be:
Addition to retained earnings = $13,240.20 5,674.94
Addition to retained earnings = $7,835.26
The new total addition to retained earnings on the pro forma balance sheet will be:
New total addition to retained earnings = $2,025 + 7,835.26
New total addition to retained earnings = $9,860.26
4,053.75
8,625.00
6,900.00
19,578.75
3,450.00
7,500.00
10,950.00
Long-term debt
19,500.00
Owners equity
Common stock and
paid-in surplus
Retained earnings
Total
$
Total liabilities and owners equity $
$15,000.00
9,860.26
24,860.26
55,310.26
Fixed assets
Net plant and
equipment
Total assets
34,500.00
54,078.75
Question 7
2004
2005
2004
2005
$ 983
$ 1,292
Current
liabilities
Current assets
Cash
$ 815
$ 906
Accounts
payable
Accounts
receivable
2,405
2,510
Notes payable
720
840
Inventory
4,608
4,906
Other
105
188
$ 7,828
$ 8,322
Total
$ 1,808
$ 2,320
Long-term debt
$ 4,817
$ 4,960
$ 10,000
$ 10,000
6,367
10,209
Total
$ 16,367
$ 20,209
Total liabilities
and owners'
equity
$ 22,992
$ 27,489
Total
Fixed assets
Net plant and
equipment
Total assets
$ 15,164
$ 19,167
Owners' equity
========
========
Common
stock and paidin surplus
$ 22,992
$ 27,489
Retained
earnings
$ 33,500
18,970
Depreciation
1,980
========
$ 12,550
Interest paid
486
========
Taxable Income
$ 12,064
Taxes (35%)
4,222
========
Net income
$ 7,842
========
Dividends
Addition to retained earnings
$ 4,000
3,842
Profitability ratios:
Profit margin
Profit margin
Return on assets
Return on assets
Return on equity
Return on equity
Question 8
$ 905,000
Costs
710,000
Other expenses
12,000
========
$ 183,000
Interest paid
19,700
========
Taxable Income
$ 163,300
Taxes (35%)
57,155
========
Net income
$ 106,145
========
Dividends
Addition to retained earnings
$ 42,458
63,687
Current assets
Cash
Current liabilities
$ 25,000
Accounts
receivable
43,000
Inventory
76,000
Total
$ 144,000
Accounts payable
Notes payable
$ 65,000
9,000
Total
$ 74,000
Long-term debt
$ 156,000
Owners' equity
Common stock
and
Fixed assets
Net plant and
equipment
$ 364,000
Total assets
$ 508,000
paid-in surplus
Retained
earnings
Total
$ 21,000
257,000
$ 278,000
$ 508,000
Assuming costs vary with sales and a 20 percent increase in sales, the pro forma income
statement will look like this:
MOOSE TOURS INC.
Pro Forma Income Statement
Sales $
1,086,000
Costs 852,000
Other expenses 14,400
EBIT $
219,600
Interest
19,700
Taxable income $199,900
Taxes(35%)
69,965
Net income
$129,935
The payout ratio is constant, so the dividends paid this year is the payout ratio from last
year times net income, or:
Dividends = ($42,458/$106,145)($129,935)
Dividends = $51,974
And the addition to retained earnings will be:
Addition to retained earnings = $129,935 51,974
Addition to retained earnings = $77,961
The new addition to retained earnings on the pro forma balance sheet will be:
New addition to retained earnings = $257,000 + 77,961
New addition to retained earnings = $334,961
The pro forma balance sheet will look like this:
MOOSE TOURS INC.
Pro Forma Balance Sheet
Assets
Liabilities and Owners Equity
Current assets
Current liabilities
Cash
$30,000 Accounts payable
$78,000
Accounts receivable 51,600
Notes payable
Inventory 91,200
Total
$87,000
Total
$
172,800 Long-term debt
9,000
156,000
Fixed assets
Net plant and equipment 436,800 Owners equity
Common stock and
paid-in surplus
$21,000
Retained earnings 334,961
Total $355,961
Total liabilities and owners
Total assets
$609,600 equity
$598,961
Question 8
Question 8
So the EFN is:
EFN = Total assets Total liabilities and
equity
EFN = $609,600 598,961
EFN = $10,639
Question 9
Question 9
The D/E ratio of the company is:
D/E = ($156,000 + 74,000) / $278,000
D/E = .82734
So the new total debt amount will be:
New total debt = .82734($355,961)
New total debt = $294,500.11
So the EFN is:
EFN = $609,600 ($294,500.11 + 355,961) = $40,861.11
An interpretation of the answer is not that the company has a negative EFN. Looking
back at Question 8, we see that for the same sales growth, the EFN is $10,639. The
negative number in this case means the company has too much capital. There are
two possible solutions. First, the company can put the excess funds in cash, which
has the effect of changing the current asset growth rate. Second, the company can
use the excess funds to repurchase debt and equity. To maintain the current capital
structure, the repurchase must be in the same proportion as the current capital
structure.
At a 20 percent growth rate, and assuming the payout ratio is constant, the
dividends paid will be:
Dividends = ($42,458/$106,145)($129,935)
Dividends = $51,974
And the addition to retained earnings will be:
Addition to retained earnings = $129,935 51,974
Addition to retained earnings = $77,961
The new addition to retained earnings on the pro forma balance sheet will be:
New addition to retained earnings = $257,000 + 77,961
New addition to retained earnings = $334,961
The new total debt will be:
New total debt = .82734($334,961)
New total debt = $294,500
So, the new long-term debt will be the new total debt minus the new shortterm debt, or:
New long-term debt = $294,500 87,000
New long-term debt = $207,500
Question 10
EFN and Sustainable Growth
The most recent financial statements for Moose Tours, Inc., follow. Sales for
2005 are projected to grow by 30 percent. Interest expense will remain
constant; the tax rate and the dividend payout rate will also remain constant.
Costs, other expenses, current assets, and accounts payable increase
spontaneously with sales. If the firm is operating at full capacity and wishes
to keep its debt-equity ratio constant, external financing in the amount of
$_____ is needed to support the 30 percent growth rate in sales. (Round
answers to nearest whole dollar.)
If the projected sales growth rate for 2005 is 35 percent instead of 30 percent,
the amount of external financing needed is $_____.
At a sales growth rate of _____% percent, the EFN is equal to zero.
Note: This last question cannot be answered if you do not allow debt to
change to meet the debt-equity ratio at the beginning of the question.
$ 905,000
Costs
710,000
Other expenses
12,000
========
$ 183,000
Interest paid
19,700
========
Taxable Income
$ 163,300
Taxes (35%)
57,155
========
Net income
$ 106,145
========
Dividends
Addition to retained earnings
$ 42,458
63,687
Current assets
Cash
Current liabilities
$ 25,000
Accounts
receivable
43,000
Inventory
76,000
Total
$ 144,000
Accounts payable
Notes payable
$ 65,000
9,000
Total
$ 74,000
Long-term debt
$ 156,000
Owners' equity
Common stock
and
Fixed assets
Net plant and
equipment
$ 364,000
Total assets
$ 508,000
paid-in surplus
Retained
earnings
Total
$ 21,000
257,000
$ 278,000
$ 508,000
20% Sales
Growth
30% Sales
Growth
35% Sales
Growth
Sales
$1,086,000
$1,176,500
$1,221,750
Costs
852,000
923,000
958,500
14,400
15,600
16,200
$ 219,600
$ 237,900
$ 247,050
19,700
19,700
19,700
$ 199,900
$ 218,200
$ 227,350
69,965
76,370
79,573
$ 129,935
$ 141,830
$ 147,778
51,974
$ 56,732
77,961
85,098
Other expenses
EBIT
Interest
Taxable income
Taxes (35%)
Net income
Dividends
Add to RE
59,111
88,667
Under the sustainable growth rate assumption, the company maintains a constant debtequity ratio. The D/E ratio of the company is:
D/E = ($156,000 + 74,000) / $278,000
D/E = .82734
At a 30 percent growth rate, and assuming the payout ratio is constant, the dividends paid
will be:
Dividends = ($42,458/$106,145)($141,830) = $56,732
And the addition to retained earnings will be:
Addition to retained earnings = $141,830 56,732 = $85,098
The new addition to retained earnings on the pro forma balance sheet will be:
New addition to retained earnings = $257,000 + 85,098 = $342,098
The new total debt will be:
New total debt = .82734($342,098) = $300,405
So, the new long-term debt will be the new total debt minus the new short-term debt, or:
New long-term debt = $300,405 93,500 = $206,905
Question 10
EFN and Sustainable Growth
Note: At 30% growth, there is a paydown in
external financing, while at 35% growth there is
a positive need for external financing
At a sales growth rate of 30.82%, the EFN is equal
to zero.
Why is this internal growth rate different from that
found by using the equation in the text?
Chapter 7
Interest Rates and Bond
Valuation
Bond Definitions
Bond
Par value (face value)
Coupon rate
Coupon payment
Maturity date
Yield or Yield to maturity
Coupon BondYield to
Maturity
Using the same strategy used for the fixed-payment loan:
P = price of coupon bond
C = yearly coupon payment
F = face value of the bond
n = years to maturity date
C
C
C
C
F
P=
. . . +
2
3
n
1+i (1+i )
(1+i )
(1+i)
(1+i ) n
The par value is $1000 and the bond has 5 years to maturity. The
yield to maturity is 11%. What is the value of the bond?
Using
the formula:
the calculator:
the formula:
Using
the calculator:
Bond Price
Yield-to-maturity
Why?
Selling
If YTM < coupon rate, then par value < bond price
Why?
Selling
1
1
t
(1 r)
Bond Value C
r
F
t
(1 r)
Example 7.1
Price Risk
Change
Interest-Rate Risk
Figure 7.2
Computing Yield-to-maturity
Yield-to-maturity is the rate implied by the
current bond price
Finding the YTM requires trial and error if you
do not have a financial calculator and is similar
to the process for finding r with an annuity
If you have a financial calculator, enter N, PV,
PMT, and FV, remembering the sign convention
(PMT and FV need to have the same sign, PV
the opposite sign)
Table 7.1
Frequency,Basis)
YIELD(Settlement,Maturity,Rate,Pr,Redemption,
Frequency,Basis)
Settlement and maturity need to be actual dates
The redemption and Pr need to given as % of par value
Debt
Equity
Ownership interest
Common stockholders vote
for the board of directors
and other issues
Dividends are not
considered a cost of doing
business and are not tax
deductible
Dividends are not a liability
of the firm and stockholders
have no legal recourse if
dividends are not paid
An all equity firm can not go
bankrupt
Bond Classifications
Registered vs. Bearer Forms
Security
Collateral
Seniority
Secured
High Grade
Medium Grade
Low Grade
Moodys
Government Bonds
Treasury Securities
Federal
government debt
T-bills pure discount bonds with original maturity of
one year or less
T-notes coupon debt with original maturity between
one and ten years
T-bonds coupon debt with original maturity greater
Municipal Securities
Debt
Example 7.4
At
Zero-Coupon Bonds
Bond Markets
Primarily over-the-counter transactions with
dealers connected electronically
Extremely large number of bond issues, but
generally low daily volume in single issues
Makes getting up-to-date prices difficult,
particularly on small company or municipal issues
Treasury securities are an exception
Follow
Treasury Quotations
Nov 21
132:23
132:24
-12 5.14
What is the coupon rate on the bond?
When does the bond mature?
What is the bid price? What does this mean?
What is the ask price? What does this mean?
How much did the price change from the previous day?
What is the yield based on the ask price?
= nominal rate
r = real rate
h = expected inflation rate
Approximation
R
=r+h
Fisher Equation
i ir e
i = nominal interest rate
ir = real interest rate
Example 7.6
If we require a 10% real return and we expect
inflation to be 8%, what is the nominal rate?
R = (1.1)(1.08) 1 = .188 = 18.8%
Approximation: R = 10% + 8% = 18%
Because the real return and expected inflation
are relatively high, there is significant difference
between the actual Fisher Effect and the
approximation.
Figure 7.7
Quick Quiz