FIN 401 Study Guide - Final Guide: Tax Shield, Net Present Value, Capital Cost
Document Summary
Get access
Related Documents
Related Questions
Fill in the remaining boxes and write short response toquestion.
| Company Name | McDonald's | Wendy's | YUM! | Industry | |
| Average | |||||
| Market Price of Common Stock (Stock Price) | $35.0 | $31.0 | $45.0 | $37.0 | |
| Revenue (Sales) | $22,151.0 | $3,550.0 | $8,380.0 | $11,360.3 | |
| Cost of Goods Sold | $7,384.1 | $2,299.6 | $3,940.0 | $4,541.2 | |
| Gross Profit | $14,766.9 | $1,250.4 | $4,440.0 | $6,819.1 | |
| SG&A Expense | $5,776.0 | $261.1 | $3,005.0 | $3,014.0 | |
| Depreciation + amortization | $1,148.2 | $167.8 | $401.0 | $572.3 | |
| Operating Income (EBIT) Earnings before interest and taxes | $7,842.7 | $821.5 | $1,034.0 | $3,232.7 | |
| Interest Expense | $467.1 | $48.5 | $164.5 | $226.7 | |
| Net Profits After Tax | $1,675.0 | $236.0 | $617.0 | $842.7 | |
| 3-5 Year Growth Rate In Earnings | 15.00 | 8.00 | 7.00 | 10.00 | |
| Cash | $492.8 | $171.2 | $192.0 | $285.3 | |
| Accounts Receivables | $734.5 | $124.0 | $169.0 | $342.5 | |
| Inventory | $129.4 | $54.4 | $67.0 | $83.6 | |
| Total Current Assets | $6,500.0 | $1,235.0 | $1,485.0 | $3,073.3 | |
| Total Assets | $28,524.0 | $3,164.0 | $6,500.0 | $12,729.3 | |
| Short Term Debt | $388.0 | $50.9 | $10.0 | $149.6 | |
| Total Current Liabilities | $2,485.8 | $528.5 | $1,461.0 | $1,491.8 | |
| Long Term Debt | $9,342.5 | $692.6 | $2,056.0 | $4,030.4 | |
| Total Liabilities (Total Debt) | $11,828.3 | $1,221.1 | $3,517.0 | $5,522.1 | |
| Stockholders Equity | $16,695.7 | $1,942.9 | $2,983.0 | $7,207.2 | |
| Annual Dividends paid to common stock | $578 | $54.0 | $125 | $252 | |
| Preferred Dividends | $0.0 | $0.0 | $0.0 | $0.0 | |
| # of Common Shares Outstanding | 1,154.0 | 114.7 | 292.0 | 520.2 | |
| Financial Ratio's | McDonald's | Wendy's | YUM! | Average | |
| Liquidity | |||||
| Current Ratio | 2.61 | 2.34 | 1.02 | 1.99 | |
| Quick Ratio | 2.56 | 2.23 | 0.97 | 1.92 | |
| Asset Activity | |||||
| Accounts Rec. Turnover | |||||
| Inventory Turnover | |||||
| Total Asset Turnover | |||||
| Debt | |||||
| Total Debt to Equity | |||||
| Equity Multiplier | |||||
| Times Interest Earned | |||||
| Profitability | |||||
| Gross Profit Margin | |||||
| Operating Profit Margin | |||||
| Net Profit Margin | |||||
| (ROA) Return On Assets | |||||
| (ROE) Return On Equity | |||||
| Market Value | |||||
| EPS | |||||
| P/E | |||||
| PEG Ratio | |||||
| Dividends Per Share | |||||
| Dividend Payout Ratio | |||||
| Book Value Per Share | |||||
| Price to Book Value | |||||
| Market Capitalization | |||||
| Cash Per Share | |||||
| Revenue Per Share |
Based on the Financial Ratio's, which company do you fell is thebest investment?
(enter answer in this textbox) (must be 100 words or more)
Narratives on the following: Based on the information in the attached pictures.
at least one ratio from each category (liquidity, asset management, debt management, profitability, and market value)
a comparison of the results of the two fiscal years for the ratios chosen (i.e., increase, decrease, ideas as to why this might have occurred)
a comparison to the industry average for the ratios chosen (i.e., how the company compares to the industry and what this means for the company)
What risk is the company facing? Is this true for the entire industry? How can the company mitigate this risk? What is the industry Beta and the company's Beta?
recommendations for individuals who may be considering investing in the chosen company
Given the model of valuation is the company priced fairly? What recommendations would you make to increase the value of the company (be thorough make specific recommendations tied back to the company's stated financial goals).
Assume that you were given an early inheritance of $50,000 and on January 2, 2015, you used the money to invest in your chosen company's stock. You held the company's stock during 2015, selling all of your shares on December 31, 2015. Answer the following:
How many shares did you purchase on January 2, 2015?
What was the initial purchase price per share of stock?
Did you earn any dividends during 2015? Cash or stock? What was the value of your dividends? Would you have received a stock-split or been part of a repurchase program?
At what price per share did you sell your stock at on December 31, 2015?
Did you make any money on your investment? If so, how much? If not, how much did you lose?
Answer based on this info:
| All Figures in 000's | |||
| Particulars | 2014 | 2015 | 2016 |
| Current Asset | 2764538 | 3133214 | |
| Current Liability | 1049014 | 1187659 | |
| Cash & Cash Equivalents | 441850 | 600646 | |
| Investment others | 268720 | 310072 | |
| Investments fixed maturity | 1304962 | 1510538 | |
| Receivables | 189869 | 175210 | |
| Total Assets | 5998978 | 6872175 | 8150175 |
| Shareholders Equity | 1527368 | 1884359 | 2251406 |
| Total debt | 2190869 | 2688758 | |
| Sales | 3074531 | 3275656 | |
| Operating profit | 663024 | 866814 | |
| Net profit | 356741 | 489001 | |
| Price on the last day ($) | 330.62 | 345.05 | |
| EPS ($ per share) | 18.21 | 24.95 | |
| Particulars | Formula | 2015 | 2016 |
| Current Ratio | current assets/current liabilities | 2.64 | 2.64 |
| Quick Ratio | (cash + investments + receivables)/curretn liabilities | 2.10 | 2.19 |
| Operating Margin | (Operating Profit/Sales)*100 | 21.57% | 26.46% |
| Net Profit Margin | (Net Profit/Sales)*100 | 11.60% | 14.93% |
| Return on Total assets | (Net profit/Average assets)*100 | 5.54% | 6.51% |
| Return on common equity | (Net profit/Average shareholders equity)*100 | 20.91% | 23.65% |
| Return on invested capital | (Net income -dividends)/(Debt+quity) | 8.27% | 7.92% |
| Price/Earnings | Price/EPS | 18.16 | 13.83 |
| Market Capitalisation | Price * Bumber of shares outstanding | 6475732602 | 6761637756 |
| Share outstanding | NA | 19586633 | 19596110 |
| Dividend per share ($) | NA | 1 | 5 |
| Dividend Yield | (Dividend/Price)*100 | 0.30% | 1.45% |
