SlideShare une entreprise Scribd logo
1  sur  2
Télécharger pour lire hors ligne
DuPont Identity)
1)Using the DuPont Identity equation, compare your company's 2014 ROE with competitor's
2014 ROE. Find out what makes difference in ROEs between your company and competitor.
2)Using the DuPont Identity equation, compare your company's 2013 ROE with 2014 ROE.
Find out what makes difference in ROEs between two periods if there is any difference.
5.Using the dividend payout ratios of your company and competitor, compute the internal growth
rates and sustainable growth rates for both companies and compare each other.
Per Finance.yahoo.com
Return on Assets Ratio = Net Income/ Total Average Assets, where total average assets =
(Assets in the beginning+ assets in the end)
For PWS for year 2014,
Net Income = 1,26,516
Total Average Assets = (3,376,436+3,392,570)/2 = 3384503
Hence Return to Asset Ratio = 126516/3384503 = 0.037
For CWS, for year 2014,
Net Income = (27,404)
Total Average Assets = (649,897+663,119)/2 = 656508
ROA= - 0.041
PWS Income Statement and Balance Sheet
94,357
55,620
CWS Inome and Balance Sheet
(88,245)
(77,586)Direct Competitor Comparison
Solution
Return on equity(ROE)= Net profit/Average Equity
Net profit (NP)=Net profit/Sales
Asset turnover Ratio(ATR)=sales/Average total assets
Equity MultiplierEM)=Average Total Assets/Average Equity
Net profit/Average Equity=(Net profit/Sales)*(sales/Average total assets)*(Average Total
Assets/Average Equity)
Assuming PWS as my company and CWS as my competitor
For PWS ROE for 2014
Net Profit=126,516
Sales=2,008,997
Average total assets=(3,376,436+3,392,570)/2=3,384,503
Average Equity=(1,228,793+1,289,571)/2=1,259,182
ROE=(126,516/2,008,997)*(2,008,997/3,384,503)*(3,384,503/1,259,182)*100
=(0.063)*(0.594)*(2.688)=10.04%
For CWS ROE for 2014
Net Profit=(23,095)
Sales=497,633
Average total assets=(649,897+663,119)/2=656,508
Average Equity=(-8407+11285)/2=1,439
ROE=(-23,095/497,633)*(497,633/656,508)*(656,508/1,439)*100
=(-0.0464)*(0.758)*(456.225)=-1605%
If we see overall ROE for PWS it is 10% and for CWS it is -1605% which is very very bad . The
net profit is negative for CWS because they have positive operating income but because of huge
debt there net income is negative

Contenu connexe

Similaire à DuPont Identity)1)Using the DuPont Identity equation, compare your.pdf

Ratio analysis shoppers stop (final) (1)
Ratio analysis shoppers stop (final) (1)Ratio analysis shoppers stop (final) (1)
Ratio analysis shoppers stop (final) (1)deepak gupta
 
Aurobindo working capital Analysis for the years 2013-16
Aurobindo working capital Analysis for the years 2013-16Aurobindo working capital Analysis for the years 2013-16
Aurobindo working capital Analysis for the years 2013-16Nikhil Gupta
 
Running head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS .docx
Running head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS           .docxRunning head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS           .docx
Running head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS .docxwlynn1
 
The Financial Statement Intro Analysis.pptx
The Financial Statement Intro Analysis.pptxThe Financial Statement Intro Analysis.pptx
The Financial Statement Intro Analysis.pptxUniversity of Mindanao
 
GlaxoSmithKline Pakistan Pharmaceutical company
GlaxoSmithKline Pakistan Pharmaceutical companyGlaxoSmithKline Pakistan Pharmaceutical company
GlaxoSmithKline Pakistan Pharmaceutical companyRida Shad
 
Financial report
Financial reportFinancial report
Financial reportRida Shad
 
Dupont analysis on Edelweiss financial services ltd.
Dupont analysis on Edelweiss financial services ltd.Dupont analysis on Edelweiss financial services ltd.
Dupont analysis on Edelweiss financial services ltd.Sandeep Patel
 
Milestone 1You calculated the PV of home depot correctly in the .docx
Milestone 1You calculated the PV of home depot correctly in the .docxMilestone 1You calculated the PV of home depot correctly in the .docx
Milestone 1You calculated the PV of home depot correctly in the .docxARIV4
 
Corporate Finance TEA.pptx
Corporate Finance TEA.pptxCorporate Finance TEA.pptx
Corporate Finance TEA.pptxAkshayPendavale1
 
RATIO ANAlysis by chandan.pptx
RATIO ANAlysis by chandan.pptxRATIO ANAlysis by chandan.pptx
RATIO ANAlysis by chandan.pptxChandanKharwar
 
Balance Sh.docx
Balance Sh.docxBalance Sh.docx
Balance Sh.docxaman341480
 
Pakiststan tabbaco coman tobacco company
Pakiststan tabbaco coman tobacco companyPakiststan tabbaco coman tobacco company
Pakiststan tabbaco coman tobacco companybaigbangs
 
WuXi Pharma Tech First Quarter 2013 Earnings Presentation
WuXi Pharma Tech First Quarter 2013 Earnings PresentationWuXi Pharma Tech First Quarter 2013 Earnings Presentation
WuXi Pharma Tech First Quarter 2013 Earnings PresentationCompany Spotlight
 
Name_________Zilin Li________Name__________Yueran Chen____.docx
Name_________Zilin Li________Name__________Yueran Chen____.docxName_________Zilin Li________Name__________Yueran Chen____.docx
Name_________Zilin Li________Name__________Yueran Chen____.docxrosemarybdodson23141
 
Fra report by kshitij seth
Fra   report by kshitij sethFra   report by kshitij seth
Fra report by kshitij sethSaritaKapoor4
 

Similaire à DuPont Identity)1)Using the DuPont Identity equation, compare your.pdf (20)

Ratio analysis shoppers stop (final) (1)
Ratio analysis shoppers stop (final) (1)Ratio analysis shoppers stop (final) (1)
Ratio analysis shoppers stop (final) (1)
 
Aurobindo working capital Analysis for the years 2013-16
Aurobindo working capital Analysis for the years 2013-16Aurobindo working capital Analysis for the years 2013-16
Aurobindo working capital Analysis for the years 2013-16
 
Running head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS .docx
Running head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS           .docxRunning head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS           .docx
Running head FINANCIAL MANAGEMENT DISCUSSION QUESTIONS .docx
 
DuPont Analysis
DuPont AnalysisDuPont Analysis
DuPont Analysis
 
The Financial Statement Intro Analysis.pptx
The Financial Statement Intro Analysis.pptxThe Financial Statement Intro Analysis.pptx
The Financial Statement Intro Analysis.pptx
 
GlaxoSmithKline Pakistan Pharmaceutical company
GlaxoSmithKline Pakistan Pharmaceutical companyGlaxoSmithKline Pakistan Pharmaceutical company
GlaxoSmithKline Pakistan Pharmaceutical company
 
Financial report
Financial reportFinancial report
Financial report
 
Twitter report
Twitter reportTwitter report
Twitter report
 
Twitter report
Twitter reportTwitter report
Twitter report
 
Dupont analysis on Edelweiss financial services ltd.
Dupont analysis on Edelweiss financial services ltd.Dupont analysis on Edelweiss financial services ltd.
Dupont analysis on Edelweiss financial services ltd.
 
Financial analysis
Financial analysisFinancial analysis
Financial analysis
 
Milestone 1You calculated the PV of home depot correctly in the .docx
Milestone 1You calculated the PV of home depot correctly in the .docxMilestone 1You calculated the PV of home depot correctly in the .docx
Milestone 1You calculated the PV of home depot correctly in the .docx
 
Corporate Finance TEA.pptx
Corporate Finance TEA.pptxCorporate Finance TEA.pptx
Corporate Finance TEA.pptx
 
RATIO ANAlysis by chandan.pptx
RATIO ANAlysis by chandan.pptxRATIO ANAlysis by chandan.pptx
RATIO ANAlysis by chandan.pptx
 
Balance Sh.docx
Balance Sh.docxBalance Sh.docx
Balance Sh.docx
 
Pakiststan tabbaco coman tobacco company
Pakiststan tabbaco coman tobacco companyPakiststan tabbaco coman tobacco company
Pakiststan tabbaco coman tobacco company
 
WuXi Pharma Tech First Quarter 2013 Earnings Presentation
WuXi Pharma Tech First Quarter 2013 Earnings PresentationWuXi Pharma Tech First Quarter 2013 Earnings Presentation
WuXi Pharma Tech First Quarter 2013 Earnings Presentation
 
Accounting Management (ACN305)
Accounting Management (ACN305)Accounting Management (ACN305)
Accounting Management (ACN305)
 
Name_________Zilin Li________Name__________Yueran Chen____.docx
Name_________Zilin Li________Name__________Yueran Chen____.docxName_________Zilin Li________Name__________Yueran Chen____.docx
Name_________Zilin Li________Name__________Yueran Chen____.docx
 
Fra report by kshitij seth
Fra   report by kshitij sethFra   report by kshitij seth
Fra report by kshitij seth
 

Plus de theaksmart2011

During January, Luxury Cruise Lines incurs employee salaries of $2.7.pdf
During January, Luxury Cruise Lines incurs employee salaries of $2.7.pdfDuring January, Luxury Cruise Lines incurs employee salaries of $2.7.pdf
During January, Luxury Cruise Lines incurs employee salaries of $2.7.pdftheaksmart2011
 
Dunbar Distribution markets CDs of numerous performing artists. At t.pdf
Dunbar Distribution markets CDs of numerous performing artists. At t.pdfDunbar Distribution markets CDs of numerous performing artists. At t.pdf
Dunbar Distribution markets CDs of numerous performing artists. At t.pdftheaksmart2011
 
during the 2003 season, Major League Baseball took steps to speed up.pdf
during the 2003 season, Major League Baseball took steps to speed up.pdfduring the 2003 season, Major League Baseball took steps to speed up.pdf
during the 2003 season, Major League Baseball took steps to speed up.pdftheaksmart2011
 
Draft and submit tax memorandums in response to the case. Identify a.pdf
Draft and submit tax memorandums in response to the case. Identify a.pdfDraft and submit tax memorandums in response to the case. Identify a.pdf
Draft and submit tax memorandums in response to the case. Identify a.pdftheaksmart2011
 
During 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdf
During 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdfDuring 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdf
During 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdftheaksmart2011
 
During 2014, Desny Corporation reported after-tax net income of $3,6.pdf
During 2014, Desny Corporation reported after-tax net income of $3,6.pdfDuring 2014, Desny Corporation reported after-tax net income of $3,6.pdf
During 2014, Desny Corporation reported after-tax net income of $3,6.pdftheaksmart2011
 
duplicateduplicateduplic.pdf
duplicateduplicateduplic.pdfduplicateduplicateduplic.pdf
duplicateduplicateduplic.pdftheaksmart2011
 
Duchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdf
Duchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdfDuchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdf
Duchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdftheaksmart2011
 
dSolution The concept of Derivative is at th.pdf
dSolution                     The concept of Derivative is at th.pdfdSolution                     The concept of Derivative is at th.pdf
dSolution The concept of Derivative is at th.pdftheaksmart2011
 

Plus de theaksmart2011 (9)

During January, Luxury Cruise Lines incurs employee salaries of $2.7.pdf
During January, Luxury Cruise Lines incurs employee salaries of $2.7.pdfDuring January, Luxury Cruise Lines incurs employee salaries of $2.7.pdf
During January, Luxury Cruise Lines incurs employee salaries of $2.7.pdf
 
Dunbar Distribution markets CDs of numerous performing artists. At t.pdf
Dunbar Distribution markets CDs of numerous performing artists. At t.pdfDunbar Distribution markets CDs of numerous performing artists. At t.pdf
Dunbar Distribution markets CDs of numerous performing artists. At t.pdf
 
during the 2003 season, Major League Baseball took steps to speed up.pdf
during the 2003 season, Major League Baseball took steps to speed up.pdfduring the 2003 season, Major League Baseball took steps to speed up.pdf
during the 2003 season, Major League Baseball took steps to speed up.pdf
 
Draft and submit tax memorandums in response to the case. Identify a.pdf
Draft and submit tax memorandums in response to the case. Identify a.pdfDraft and submit tax memorandums in response to the case. Identify a.pdf
Draft and submit tax memorandums in response to the case. Identify a.pdf
 
During 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdf
During 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdfDuring 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdf
During 2015, Douken Export Co. had Revenue of $1000, Depreciation an.pdf
 
During 2014, Desny Corporation reported after-tax net income of $3,6.pdf
During 2014, Desny Corporation reported after-tax net income of $3,6.pdfDuring 2014, Desny Corporation reported after-tax net income of $3,6.pdf
During 2014, Desny Corporation reported after-tax net income of $3,6.pdf
 
duplicateduplicateduplic.pdf
duplicateduplicateduplic.pdfduplicateduplicateduplic.pdf
duplicateduplicateduplic.pdf
 
Duchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdf
Duchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdfDuchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdf
Duchess Cruise Lines, Inc. dry-docked a ship, intending to have main.pdf
 
dSolution The concept of Derivative is at th.pdf
dSolution                     The concept of Derivative is at th.pdfdSolution                     The concept of Derivative is at th.pdf
dSolution The concept of Derivative is at th.pdf
 

Dernier

Transaction Management in Database Management System
Transaction Management in Database Management SystemTransaction Management in Database Management System
Transaction Management in Database Management SystemChristalin Nelson
 
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdfInclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdfTechSoup
 
How to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERPHow to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERPCeline George
 
ROLES IN A STAGE PRODUCTION in arts.pptx
ROLES IN A STAGE PRODUCTION in arts.pptxROLES IN A STAGE PRODUCTION in arts.pptx
ROLES IN A STAGE PRODUCTION in arts.pptxVanesaIglesias10
 
4.16.24 Poverty and Precarity--Desmond.pptx
4.16.24 Poverty and Precarity--Desmond.pptx4.16.24 Poverty and Precarity--Desmond.pptx
4.16.24 Poverty and Precarity--Desmond.pptxmary850239
 
How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17Celine George
 
Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17Celine George
 
Measures of Position DECILES for ungrouped data
Measures of Position DECILES for ungrouped dataMeasures of Position DECILES for ungrouped data
Measures of Position DECILES for ungrouped dataBabyAnnMotar
 
ICS2208 Lecture6 Notes for SL spaces.pdf
ICS2208 Lecture6 Notes for SL spaces.pdfICS2208 Lecture6 Notes for SL spaces.pdf
ICS2208 Lecture6 Notes for SL spaces.pdfVanessa Camilleri
 
ClimART Action | eTwinning Project
ClimART Action    |    eTwinning ProjectClimART Action    |    eTwinning Project
ClimART Action | eTwinning Projectjordimapav
 
4.16.24 21st Century Movements for Black Lives.pptx
4.16.24 21st Century Movements for Black Lives.pptx4.16.24 21st Century Movements for Black Lives.pptx
4.16.24 21st Century Movements for Black Lives.pptxmary850239
 
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...Postal Advocate Inc.
 
INTRODUCTION TO CATHOLIC CHRISTOLOGY.pptx
INTRODUCTION TO CATHOLIC CHRISTOLOGY.pptxINTRODUCTION TO CATHOLIC CHRISTOLOGY.pptx
INTRODUCTION TO CATHOLIC CHRISTOLOGY.pptxHumphrey A Beña
 
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTSGRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTSJoshuaGantuangco2
 
4.18.24 Movement Legacies, Reflection, and Review.pptx
4.18.24 Movement Legacies, Reflection, and Review.pptx4.18.24 Movement Legacies, Reflection, and Review.pptx
4.18.24 Movement Legacies, Reflection, and Review.pptxmary850239
 
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17Celine George
 

Dernier (20)

Transaction Management in Database Management System
Transaction Management in Database Management SystemTransaction Management in Database Management System
Transaction Management in Database Management System
 
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdfInclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
Inclusivity Essentials_ Creating Accessible Websites for Nonprofits .pdf
 
How to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERPHow to do quick user assign in kanban in Odoo 17 ERP
How to do quick user assign in kanban in Odoo 17 ERP
 
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptxLEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
LEFT_ON_C'N_ PRELIMS_EL_DORADO_2024.pptx
 
ROLES IN A STAGE PRODUCTION in arts.pptx
ROLES IN A STAGE PRODUCTION in arts.pptxROLES IN A STAGE PRODUCTION in arts.pptx
ROLES IN A STAGE PRODUCTION in arts.pptx
 
4.16.24 Poverty and Precarity--Desmond.pptx
4.16.24 Poverty and Precarity--Desmond.pptx4.16.24 Poverty and Precarity--Desmond.pptx
4.16.24 Poverty and Precarity--Desmond.pptx
 
How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17
 
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptxYOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
 
Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17Field Attribute Index Feature in Odoo 17
Field Attribute Index Feature in Odoo 17
 
Measures of Position DECILES for ungrouped data
Measures of Position DECILES for ungrouped dataMeasures of Position DECILES for ungrouped data
Measures of Position DECILES for ungrouped data
 
ICS2208 Lecture6 Notes for SL spaces.pdf
ICS2208 Lecture6 Notes for SL spaces.pdfICS2208 Lecture6 Notes for SL spaces.pdf
ICS2208 Lecture6 Notes for SL spaces.pdf
 
Paradigm shift in nursing research by RS MEHTA
Paradigm shift in nursing research by RS MEHTAParadigm shift in nursing research by RS MEHTA
Paradigm shift in nursing research by RS MEHTA
 
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptxYOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
YOUVE_GOT_EMAIL_PRELIMS_EL_DORADO_2024.pptx
 
ClimART Action | eTwinning Project
ClimART Action    |    eTwinning ProjectClimART Action    |    eTwinning Project
ClimART Action | eTwinning Project
 
4.16.24 21st Century Movements for Black Lives.pptx
4.16.24 21st Century Movements for Black Lives.pptx4.16.24 21st Century Movements for Black Lives.pptx
4.16.24 21st Century Movements for Black Lives.pptx
 
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
 
INTRODUCTION TO CATHOLIC CHRISTOLOGY.pptx
INTRODUCTION TO CATHOLIC CHRISTOLOGY.pptxINTRODUCTION TO CATHOLIC CHRISTOLOGY.pptx
INTRODUCTION TO CATHOLIC CHRISTOLOGY.pptx
 
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTSGRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
GRADE 4 - SUMMATIVE TEST QUARTER 4 ALL SUBJECTS
 
4.18.24 Movement Legacies, Reflection, and Review.pptx
4.18.24 Movement Legacies, Reflection, and Review.pptx4.18.24 Movement Legacies, Reflection, and Review.pptx
4.18.24 Movement Legacies, Reflection, and Review.pptx
 
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
 

DuPont Identity)1)Using the DuPont Identity equation, compare your.pdf

  • 1. DuPont Identity) 1)Using the DuPont Identity equation, compare your company's 2014 ROE with competitor's 2014 ROE. Find out what makes difference in ROEs between your company and competitor. 2)Using the DuPont Identity equation, compare your company's 2013 ROE with 2014 ROE. Find out what makes difference in ROEs between two periods if there is any difference. 5.Using the dividend payout ratios of your company and competitor, compute the internal growth rates and sustainable growth rates for both companies and compare each other. Per Finance.yahoo.com Return on Assets Ratio = Net Income/ Total Average Assets, where total average assets = (Assets in the beginning+ assets in the end) For PWS for year 2014, Net Income = 1,26,516 Total Average Assets = (3,376,436+3,392,570)/2 = 3384503 Hence Return to Asset Ratio = 126516/3384503 = 0.037 For CWS, for year 2014, Net Income = (27,404) Total Average Assets = (649,897+663,119)/2 = 656508 ROA= - 0.041 PWS Income Statement and Balance Sheet 94,357 55,620 CWS Inome and Balance Sheet (88,245) (77,586)Direct Competitor Comparison Solution Return on equity(ROE)= Net profit/Average Equity Net profit (NP)=Net profit/Sales Asset turnover Ratio(ATR)=sales/Average total assets Equity MultiplierEM)=Average Total Assets/Average Equity Net profit/Average Equity=(Net profit/Sales)*(sales/Average total assets)*(Average Total Assets/Average Equity) Assuming PWS as my company and CWS as my competitor
  • 2. For PWS ROE for 2014 Net Profit=126,516 Sales=2,008,997 Average total assets=(3,376,436+3,392,570)/2=3,384,503 Average Equity=(1,228,793+1,289,571)/2=1,259,182 ROE=(126,516/2,008,997)*(2,008,997/3,384,503)*(3,384,503/1,259,182)*100 =(0.063)*(0.594)*(2.688)=10.04% For CWS ROE for 2014 Net Profit=(23,095) Sales=497,633 Average total assets=(649,897+663,119)/2=656,508 Average Equity=(-8407+11285)/2=1,439 ROE=(-23,095/497,633)*(497,633/656,508)*(656,508/1,439)*100 =(-0.0464)*(0.758)*(456.225)=-1605% If we see overall ROE for PWS it is 10% and for CWS it is -1605% which is very very bad . The net profit is negative for CWS because they have positive operating income but because of huge debt there net income is negative