SlideShare ist ein Scribd-Unternehmen logo
1 von 2
Downloaden Sie, um offline zu lesen
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

Weitere ähnliche Inhalte

Ähnlich wie 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
 

Ähnlich wie 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
 

Mehr von 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
 

Mehr von 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
 

Kürzlich hochgeladen

Class 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdfClass 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdfAyushMahapatra5
 
Paris 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityParis 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityGeoBlogs
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxDenish Jangid
 
microwave assisted reaction. General introduction
microwave assisted reaction. General introductionmicrowave assisted reaction. General introduction
microwave assisted reaction. General introductionMaksud Ahmed
 
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Shubhangi Sonawane
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.christianmathematics
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxiammrhaywood
 
PROCESS RECORDING FORMAT.docx
PROCESS      RECORDING        FORMAT.docxPROCESS      RECORDING        FORMAT.docx
PROCESS RECORDING FORMAT.docxPoojaSen20
 
Grant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy ConsultingGrant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy ConsultingTechSoup
 
Beyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global ImpactBeyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global ImpactPECB
 
Seal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptxSeal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptxnegromaestrong
 
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17  How to Extend Models Using Mixin ClassesMixin Classes in Odoo 17  How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17 How to Extend Models Using Mixin ClassesCeline George
 
Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17Celine George
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxheathfieldcps1
 
Accessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactAccessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactdawncurless
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdfQucHHunhnh
 

Kürzlich hochgeladen (20)

Class 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdfClass 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdf
 
Paris 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityParis 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activity
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"
Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"
Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"
 
microwave assisted reaction. General introduction
microwave assisted reaction. General introductionmicrowave assisted reaction. General introduction
microwave assisted reaction. General introduction
 
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
 
PROCESS RECORDING FORMAT.docx
PROCESS      RECORDING        FORMAT.docxPROCESS      RECORDING        FORMAT.docx
PROCESS RECORDING FORMAT.docx
 
Código Creativo y Arte de Software | Unidad 1
Código Creativo y Arte de Software | Unidad 1Código Creativo y Arte de Software | Unidad 1
Código Creativo y Arte de Software | Unidad 1
 
Grant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy ConsultingGrant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy Consulting
 
Beyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global ImpactBeyond the EU: DORA and NIS 2 Directive's Global Impact
Beyond the EU: DORA and NIS 2 Directive's Global Impact
 
Seal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptxSeal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptx
 
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17  How to Extend Models Using Mixin ClassesMixin Classes in Odoo 17  How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
 
Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptx
 
Accessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impactAccessible design: Minimum effort, maximum impact
Accessible design: Minimum effort, maximum impact
 
Advance Mobile Application Development class 07
Advance Mobile Application Development class 07Advance Mobile Application Development class 07
Advance Mobile Application Development class 07
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
 
Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024
 

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