CLICK TO ADD TITLE CLICK TO ADD TITLE SUBTITLE GOES HERE Table of Contents Financial Health Solvency and Coverage Liquidity Profitability Investment Opportunity Lorem ipsum dolor sit amet, consectetur...

1 answer below »
Please see attachment (excel doc) for all the requirements. The first two tabs are the requirements.


CLICK TO ADD TITLE CLICK TO ADD TITLE SUBTITLE GOES HERE Table of Contents Financial Health Solvency and Coverage Liquidity Profitability Investment Opportunity Lorem ipsum dolor sit amet, consectetur adipiscing elit phasellus auctor efficitur. Lorem ipsum dolor sit amet, consectetur adipiscing elit phasellus auctor efficitur. NTD: Replace pic Financial Health [NTD: check comps and credit rating] 1 Solvency and Coverage Click to add title here Cash on the balance sheet of 200M, an increase of []% from []M end of 2019 . Lorem ipsum dolor sit amet, consectetur adipiscing elit. Phasellus auctor efficitur dui et facilisis. Pellentesque habitant morbi tristique senectus et netus et malesuada fames ac turpis egestas. Etiam molestie in quam ac viverra. Debt to Equity consistently improving since 2016 Debt20202019201820172016393443378498386965366079369915Equiy2020201920182017201629054626008820927713471087640 Positive working capital indicates the company has sufficient current assets to meet its current obligations. Working capital improvement of []% from 2019. With a current ratio of [] and quick ratio of [] [NTD: compare to industry standard] Collecting accounts receivable faster than paying vendors by [] days in 2020 and [] days in 2019. AR turned over in [] days in 2020 compared to [] days in 2019. This compares to AP turning over in [] days in 2020 and [] days in 2019. Liquidity [] Working Capital [] Working Capital Current Ratio 2020 – [] +[]% 2020 – [] + []% Quick Ratio 2019 – [] 2019 – [] Current assets 20202019384505341095Current liabilities[SERIES NAME] 20202019245141268856 Profitability The Company has generated positive earnings and operating cash flow for both 2020 and 2019. However, there was a decline in earnings and cash flow in 2020 vis-à-vis 2019 due to []. Margins show a slight decline in 2020 but still relatively consistent with prior years. The Company has been paying dividends for [] [] EPS 2019 – [] [] EBITDA per Shares 2019 = [] Gross Margin 2019 – []% [] Return on Assets 2019 – [] [] Return on Equity 2019 – [] [] Return on Capital Employed 2019 – [] [] Operating Profit Margin 2019 – []% EBITDA2020201989484139466 Net Operating cash flow20202019102408135752 Investment Opportunity 2 One Column Layout Click to add title here Lorem ipsum dolor sit amet, consectetur adipiscing elit. Phasellus auctor efficitur dui et facilisis. Pellentesque habitant morbi tristique senectus et netus et malesuada fames ac turpis egestas. Etiam molestie in quam ac viverra. Cras consequat gravida aliquam. Maecenas cursus eleifend risus, in vulputate velit imperdiet non.Etiam molestie in quam ac viverra. Click to Add Picture Title Here Lorem ipsum dolor sit amet, consectetur adipiscing elit. Phasellus auctor efficitur duiet facilisis. Lorem ipsum dolor sit amet, consectetur adipiscing elit. Phasellus auctor efficitur duiet facilisis. Lorem ipsum dolor sit amet, consectetur adipiscing elit. Phasellus auctor efficitur duiet facilisis. Lorem ipsum dolor sit amet, consectetur adipiscing elit. Phasellus auctor efficitur duiet facilisis. Click to Add Icon Slide Title Here SUBTITLE GOES HERE Lorem ipsum dolor sit amet, consectetur adipiscing elit. Phasellus auctor efficitur dui et facilisis. Pellentesque habitant morbi tristique senectus et netus et malesuada fames ac turpis egestas. Etiam molestie in quam ac viverra. Cras consequat gravida aliquam. Maecenas cursus eleifend risus, in vulputate velit imperdiet non. Aenean tincidunt euismod ultricies. Fusce tempor dui ipsum, nec ultricies ante eleifend vel curabitur. Click to Add Team Slide Title Here Lorem ipsum dolor sit amet, consectetur adipiscing elit. ADD NAME Lorem ipsum dolor sit amet, consectetur adipiscing elit. ADD NAME Lorem ipsum dolor sit amet, consectetur adipiscing elit. ADD NAME Lorem ipsum dolor sit amet, consectetur adipiscing elit. ADD NAME Photo Collage Assignment Reqts Max 5 slide powerpoint excluding title page, table of contents and appendices. Unlimited appendices. 1. Evaluate Technogym financial statement in 2019 and 2020, and comment on the state of health of the company in the analyzed years; (est. 2-3 slides) 2. Identify a new investment opportunity for Technogym. The investment should be consistent with the vision and the strategy of the company. 3. Once the investment opportunity is identified, evaluate the project by structuring a three-year plan (2022 – 2024). (est. 1-2 slides) The last appendix must be sources DO NOT DELETE ANY TABS FROM THIS FILE Assignment Content & Layout Layout:Content: Slide # 1Title pagePart 1: Financial Health - Assess the viability and sustainability of Technogym 2Table of Contentsmax: 5 slides3 parts: Risk 3Section subtitle: Financial Health- assess operative risk (change in EBIT/change in revenues) 4Financial Health Slide- assess capital structure 5Financial Health Slide- assess financial risk 6Financial Health Slide if neededInclude the following: 7Section subtitle: Capital Budgeting / Acquisition- Ratio analysis and comparison to comps including Liqiditity, Leverage/Solvency, Coverage, Profitability 8Capital Budgeting / Acquisition slide- Overall health and trajectory of th industry in which it operates (1-2 sentences) 9Capital Budgeting / Acquisition slide- Mkt Value / Book Value - > or <1 - assess future expectations 10capital budgeting / acquisition slide if needed- have a conclusion 11section subtitle: appendices other comments or to do's: minimum required appendices but can add more:- check whats happened in 2020 - why earnings down and how this impacts the trajectory going forward. 1ratio page showing ratios for technogym and with industry or comp data- technogym seems to underlevered but not sure how this compares to industry 2financial stmts for technogym- what is their debt situation ( will need to look at the financial stmt notes to see what debt they have exactly) 3comp listing - check mkt cap vs book value 4analyst coverage- check if any concentration of risk 5technogym capital structure slide- what is the financial trajectory of the company 6technogym strategy slide and history- get analyst predictions 7capital budgeting: opportunity - who, what and why- quality of customers 8capital budgeting 3 year cash flow slide- regional diversification or concentration 9capital budgeting - investment opportunity assumptions 10capital budgeting metrics - npv, payback, etcnote: current assets exclude cash fo finance purposes 11proforma financials 12wacc calcpart 2: capital budget 13sensitivities - less revenue, increase in costs 14sources- calculate 3 year cash flows based on assumptions in capital budgeting tab - calculate wacc - need npv, irr and payback calculated - conclusion on whether should pursue or not pursue investment opportunity and why - assume hurdle rate of 20% - need sensitivity to revenues and costs other comments or to do's: - comment on externalities - assume project will not have an impact on other revenue streams (no erosion of other revenue streams) - nominal vs real dollars and discount rate - consistency is needed about technogym foundedemployeesceowebsite 19832,067nerio alessandrihttps://www.technogym.com investor hub: https://corporate.technogym.com/ technogym s.p.a., a wellness company, designs, manufactures, and sells fitness equipment worldwide. the company offers a range of wellness, physical exercise, and rehabilitation solutions. its products include treadmills, exercise bikes, elliptical cross trainers, rowers, stair climbers, upper body trainers, selectorized equipment, plate loaded equipment, multigyms and cable stations, benches and racks, free weights, functional training equipment, and stretching equipment; and exercise tools, such as exercise mat, floor mat, set loop band resistance, elastic bands, power band resistance, jump rope, foam roller, wellness ball, balance pad, balance dome, slam ball, and medicine ball, as well as personal line products. the company markets its products to fitness and wellness clubs; hospitality and residential; health, corporate, and performance; and home and consumer segments through field and inside sales, retail, and wholesale channels. technogym s.p.a. was founded in 1983 and is based in cesena, italy. technogym s.p.a. was formerly a subsidiary of wellness holding srl. technogym is recognised the world over as “the wellness company”. our vision is to be a world leader as a wellness solution provider. mission our mission is to help people live a better life through wellness. wellness is the lifestyle defined and promoted by technogym aimed at improving people’s quality of life though regular physical exercise, healthy nutrition and positive mental approach. wellness means: energy and vitality efficiency in any situation feeling at ease with ourselves and others all our efforts are focused on finding high quality, innovative and engaging solutions to helping people achieve wellness. vision our vision is to be a world leader as a wellness solution provider. our business approach is to be the operator business partner thanks to our total wellness solution made of products, services and software and to provide end users with an engaging wellness experience. strategy “wellness on the go” is our strategy. wellness on the go means being able to provide end user with a personalized wellness experience everywhere, everyday thanks to “technogym ecosystem”, in which wellness products and services are available to people whenever they want and wherever they are. within this ecosystem: each person can find and access information and training programs on any machine, in any worldwide location and from any personal device (mobile, tablet, smart tv, pc, mywellness key) – becoming part of a global community of people dedicated to wellness professional operators can manage, engage and guide their customers at any time and everywhere, creating new opportunities to enhance customer attraction and loyalty. acquisitions and initiatives apr-16  partnership to complete the connected wellness experience technogym, one of the leading companies in the international fitness and wellness market, today announced to have entered into a share purchase agreement for the acquisition of a majority stake in exerp, a global digital specialist in fitness club member engagement software, based in denmark. the partnership between technogym and exerp strengthen the digital ecosystem and increases the company capability to offer fitness operators a complete solution to improve  the end user experience. the integration between technogym’s mywellness cloud – the wellness lifestyle crm – and the exerp platform – one of the best fitness club erp – completes the world’s first and only lifestyle management “open platform”, thanks to the integration of proprietary and third party apps, the most popular wearable devices and biometric tracking devices. the deal with exerp fosters technogym capability to ensure industry operators the possibility to define new business models to provide end users with new services, not only indoor, but also outdoor through an easy, engaging and seamless interface. exerp has developed a vast knowledge of the business requirements that underlie the operations of some of the world’s largest and most recognised fitness chains. the exerp platform aim is to transform operator’s businesses by reducing cost, promoting simplicity and fundamentally changing the way they interact with their members. “this deal confirms the technogym commitment to digital innovation in the industry and strengthen our strategic approach toward solution selling to offer operators the opportunity to generate better profits and to enable end users to get better results in terms of fitness, sport and health” said nerio alessandri, founder and ceo of technogym and added “moreover, the technogym ecosystem allows fitness clubs to shape new business models by connecting with insurances, corporate and -="" assess="" future="" expectations="" 10="" capital="" budgeting="" acquisition="" slide="" if="" needed="" -="" have="" a="" conclusion="" 11="" section="" subtitle:="" appendices="" other="" comments="" or="" to="" do's:="" minimum="" required="" appendices="" but="" can="" add="" more:="" -="" check="" whats="" happened="" in="" 2020="" -="" why="" earnings="" down="" and="" how="" this="" impacts="" the="" trajectory="" going="" forward.="" 1="" ratio="" page="" showing="" ratios="" for="" technogym="" and="" with="" industry="" or="" comp="" data="" -="" technogym="" seems="" to="" underlevered="" but="" not="" sure="" how="" this="" compares="" to="" industry="" 2="" financial="" stmts="" for="" technogym="" -="" what="" is="" their="" debt="" situation="" (="" will="" need="" to="" look="" at="" the="" financial="" stmt="" notes="" to="" see="" what="" debt="" they="" have="" exactly)="" 3="" comp="" listing="" -="" check="" mkt="" cap="" vs="" book="" value="" 4="" analyst="" coverage="" -="" check="" if="" any="" concentration="" of="" risk="" 5="" technogym="" capital="" structure="" slide="" -="" what="" is="" the="" financial="" trajectory="" of="" the="" company="" 6="" technogym="" strategy="" slide="" and="" history="" -="" get="" analyst="" predictions="" 7="" capital="" budgeting:="" opportunity="" -="" who,="" what="" and="" why="" -="" quality="" of="" customers="" 8="" capital="" budgeting="" 3="" year="" cash="" flow="" slide="" -="" regional="" diversification="" or="" concentration="" 9="" capital="" budgeting="" -="" investment="" opportunity="" assumptions="" 10="" capital="" budgeting="" metrics="" -="" npv,="" payback,="" etc="" note:="" current="" assets="" exclude="" cash="" fo="" finance="" purposes="" 11="" proforma="" financials="" 12="" wacc="" calc="" part="" 2:="" capital="" budget="" 13="" sensitivities="" -="" less="" revenue,="" increase="" in="" costs="" 14="" sources="" -="" calculate="" 3="" year="" cash="" flows="" based="" on="" assumptions="" in="" capital="" budgeting="" tab="" -="" calculate="" wacc="" -="" need="" npv,="" irr="" and="" payback="" calculated="" -="" conclusion="" on="" whether="" should="" pursue="" or="" not="" pursue="" investment="" opportunity="" and="" why="" -="" assume="" hurdle="" rate="" of="" 20%="" -="" need="" sensitivity="" to="" revenues="" and="" costs="" other="" comments="" or="" to="" do's:="" -="" comment="" on="" externalities="" -="" assume="" project="" will="" not="" have="" an="" impact="" on="" other="" revenue="" streams="" (no="" erosion="" of="" other="" revenue="" streams)="" -="" nominal="" vs="" real="" dollars="" and="" discount="" rate="" -="" consistency="" is="" needed="" about="" technogym="" founded="" employees="" ceo="" website="" 1983="" 2,067="" nerio="" alessandri="" https://www.technogym.com="" investor="" hub:="" https://corporate.technogym.com/="" technogym="" s.p.a.,="" a="" wellness="" company,="" designs,="" manufactures,="" and="" sells="" fitness="" equipment="" worldwide.="" the="" company="" offers="" a="" range="" of="" wellness,="" physical="" exercise,="" and="" rehabilitation="" solutions.="" its="" products="" include="" treadmills,="" exercise="" bikes,="" elliptical="" cross="" trainers,="" rowers,="" stair="" climbers,="" upper="" body="" trainers,="" selectorized="" equipment,="" plate="" loaded="" equipment,="" multigyms="" and="" cable="" stations,="" benches="" and="" racks,="" free="" weights,="" functional="" training="" equipment,="" and="" stretching="" equipment;="" and="" exercise="" tools,="" such="" as="" exercise="" mat,="" floor="" mat,="" set="" loop="" band="" resistance,="" elastic="" bands,="" power="" band="" resistance,="" jump="" rope,="" foam="" roller,="" wellness="" ball,="" balance="" pad,="" balance="" dome,="" slam="" ball,="" and="" medicine="" ball,="" as="" well="" as="" personal="" line="" products.="" the="" company="" markets="" its="" products="" to="" fitness="" and="" wellness="" clubs;="" hospitality="" and="" residential;="" health,="" corporate,="" and="" performance;="" and="" home="" and="" consumer="" segments="" through="" field="" and="" inside="" sales,="" retail,="" and="" wholesale="" channels.="" technogym="" s.p.a.="" was="" founded="" in="" 1983="" and="" is="" based="" in="" cesena,="" italy.="" technogym="" s.p.a.="" was="" formerly="" a="" subsidiary="" of="" wellness="" holding="" srl.="" technogym="" is="" recognised="" the="" world="" over="" as="" “the="" wellness="" company”.="" our="" vision="" is="" to="" be="" a="" world="" leader="" as="" a="" wellness="" solution="" provider.="" mission="" our="" mission="" is="" to="" help="" people="" live="" a="" better="" life="" through="" wellness.="" wellness="" is="" the="" lifestyle="" defined="" and="" promoted="" by="" technogym="" aimed="" at="" improving="" people’s="" quality="" of="" life="" though="" regular="" physical="" exercise,="" healthy="" nutrition="" and="" positive="" mental="" approach.="" wellness="" means:="" energy="" and="" vitality="" efficiency="" in="" any="" situation="" feeling="" at="" ease="" with="" ourselves="" and="" others="" all="" our="" efforts="" are="" focused="" on="" finding="" high="" quality,="" innovative="" and="" engaging="" solutions="" to="" helping="" people="" achieve="" wellness.="" vision="" our="" vision="" is="" to="" be="" a="" world="" leader="" as="" a="" wellness="" solution="" provider.="" our="" business="" approach="" is="" to="" be="" the="" operator="" business="" partner="" thanks="" to="" our="" total="" wellness="" solution="" made="" of="" products,="" services="" and="" software="" and="" to="" provide="" end="" users="" with="" an="" engaging="" wellness="" experience.="" strategy="" “wellness="" on="" the="" go”="" is="" our="" strategy.="" wellness="" on="" the="" go="" means="" being="" able="" to="" provide="" end="" user="" with="" a="" personalized="" wellness="" experience="" everywhere,="" everyday="" thanks="" to="" “technogym="" ecosystem”,="" in="" which="" wellness="" products="" and="" services="" are="" available="" to="" people="" whenever="" they="" want="" and="" wherever="" they="" are.="" within="" this="" ecosystem:="" each="" person="" can="" find="" and="" access="" information="" and="" training="" programs="" on="" any="" machine,="" in="" any="" worldwide="" location="" and="" from="" any="" personal="" device="" (mobile,="" tablet,="" smart="" tv,="" pc,="" mywellness="" key)="" –="" becoming="" part="" of="" a="" global="" community="" of="" people="" dedicated="" to="" wellness="" professional="" operators="" can="" manage,="" engage="" and="" guide="" their="" customers="" at="" any="" time="" and="" everywhere,="" creating="" new="" opportunities="" to="" enhance="" customer="" attraction="" and="" loyalty.="" acquisitions="" and="" initiatives="" apr-16=""  partnership="" to="" complete="" the="" connected="" wellness="" experience="" technogym,="" one="" of="" the="" leading="" companies="" in="" the="" international="" fitness="" and="" wellness="" market,="" today="" announced="" to="" have="" entered="" into="" a="" share="" purchase="" agreement="" for="" the="" acquisition="" of="" a="" majority="" stake="" in exerp,="" a="" global="" digital="" specialist="" in="" fitness="" club="" member="" engagement="" software,="" based="" in="" denmark.="" the="" partnership="" between="" technogym="" and="" exerp="" strengthen="" the="" digital="" ecosystem="" and="" increases="" the="" company="" capability="" to="" offer="" fitness="" operators="" a="" complete="" solution="" to="" improve=""  the="" end="" user="" experience.="" the="" integration="" between="" technogym’s="" mywellness="" cloud="" –="" the="" wellness="" lifestyle="" crm="" –="" and="" the="" exerp="" platform="" –="" one="" of="" the="" best="" fitness="" club="" erp="" –="" completes="" the="" world’s="" first="" and="" only="" lifestyle="" management="" “open="" platform”,="" thanks="" to="" the="" integration="" of="" proprietary="" and="" third="" party="" apps,="" the="" most="" popular="" wearable="" devices="" and="" biometric="" tracking="" devices.="" the="" deal="" with exerp fosters technogym capability="" to="" ensure="" industry="" operators="" the="" possibility="" to="" define="" new="" business="" models="" to="" provide="" end="" users="" with="" new="" services,="" not="" only="" indoor,="" but="" also="" outdoor="" through="" an="" easy,="" engaging="" and="" seamless="" interface.="" exerp="" has="" developed="" a="" vast="" knowledge of="" the="" business="" requirements that="" underlie="" the="" operations="" of="" some="" of="" the="" world’s="" largest="" and="" most="" recognised="" fitness="" chains. the="" exerp="" platform="" aim="" is="" to="" transform="" operator’s="" businesses="" by="" reducing="" cost,="" promoting="" simplicity="" and="" fundamentally="" changing="" the="" way="" they="" interact="" with="" their="" members.="" “this="" deal="" confirms="" the="" technogym="" commitment="" to="" digital="" innovation="" in="" the="" industry="" and="" strengthen="" our="" strategic="" approach="" toward="" solution="" selling="" to="" offer="" operators="" the="" opportunity="" to="" generate="" better="" profits="" and="" to="" enable="" end="" users="" to="" get="" better="" results="" in="" terms="" of="" fitness,="" sport="" and="" health” said="" nerio="" alessandri,="" founder="" and="" ceo="" of="" technogym="" and="" added="" “moreover,="" the="" technogym="" ecosystem="" allows="" fitness="" clubs="" to="" shape="" new="" business="" models="" by="" connecting="" with="" insurances,="" corporate="">
Answered 6 days AfterOct 31, 2021

Answer To: CLICK TO ADD TITLE CLICK TO ADD TITLE SUBTITLE GOES HERE Table of Contents Financial Health Solvency...

Akshay Kumar answered on Nov 07 2021
119 Votes
CLICK TO ADD TITLE
Financial Health and
Investment Opportunity
SUBTITLE GOES HERE
Table of Contents
Financial Health
Solvency and Coverage
Liquidity
Profitability
Investment Opportunity
3 years Cash Flows from Investment Opportunity
WACC
NPV. IRR and Payback Period of Investment Opportunity
Recommendation
Sensitivity Analysis
NTD: Replace pic
Appendix
Financial Health
1
Solvency and Coverage
Cash on the balance sheet of 200M, an increase of 76.61% from 114M end of 2019
Company has good Interest Coverage ratio. It has decreased from 46.07 times in 2019 to 12.84 times in 2020. But company is still earning enough to cover its
financial obligation. Fixed Charge ratio is also decreased from 3.15 to 2.95 in 2020 but still it is being covered.
The Debt of Equity ratio decreased from 1.46 in 2019 to 1.35 in 2020 due to an increase in the retained earnings in 2019 from 132 million to 211 million in 2020 Total liabilities were increased by only 4% from $378 million in 2019 to $393 million in 2020.
The capital structure is moving towards more reliance in Equity, than on Debt.
Debt to Equity consistently improving since 2016
Debt    2020    2019    2018    2017    2016    393443    378498    386965    366079    369915    Equiy    2020    2019    2018    2017    2016    290546    260088    209277    134710    87640    
Positive working capital indicates the company has sufficient current assets to meet its current obligations. Working capital improvement of 92.92% from 2019. With a current ratio of 1.57 and quick ratio of 1.16 [NTD: compare to industry standard]
Collecting accounts receivable faster than paying vendors by 66.45 days in 2020 and 45.49 days in 2019. AR turned over in 74.67 days days in 2020 compared to 76.10 days in 2019. This compares to AP turning over in 141.12 days in 2020 and 121.59 days in 2019.
Liquidity
[722,39]
Working
Capital
[139,364]
Working
Capital
Current Ratio
2020 – [1.57]
+23.63%
2020 – [1.16]
+29.04%
Quick Ratio
2019 – [1.27]
2019 – [0.90]
Current assets    
2020    2019    384505    341095    Current liabilities    [SERIES NAME]
2020    2019    245141    268856    
Profitability
The Company has generated positive earnings and operating cash flow for both 2020 and 2019. However, there was a decline in earnings and cash flow in 2020 vis-à-vis 2019 due to decrease in Total Revenue 23.81% but the Expenses were decreased by only 18.78% only.
Margins show a slight decline in 2020 but still relatively consistent with prior years.
The Company has been paying dividends for year 2017, 2018 and 2019
0.18
EPS
2019 – 0.41
EBITDA per Shares
2019 = 0.68
20.0%
Gross Margin
2019 – 22.4%
5.5%
Return on Assets
2019 – 13.6%
13.2%
Return on Equity
2019 – 35.7%
18.71%
Return on Capital Employed
2019 – 41.66%
10.67%
Operating Profit Margin
2019 – 16.20%
0.44
EBITDA    2020    2019    89484    139466    
Net Operating cash flow    2020    2019    102408    135752    
Investment Opportunity
2
3 year Cash Flow from the New Investment Opportunity is as follows:
Companies WACC is
NPV of the new Investment opportunity based on hurdle rate is Negative $1.8m.
IRR of the opportunity is -60%
Under this investment Opportunity, Technogym is not able to recover its initial cost in the first 3 years.
     Particulars    Year 1    Year 2    Year 3
    Cash Flow    ($354,866.85)    ($250,282.32)    $254,065.88
Recommendation
Technogym should not pursue this Investment Opportunity, given that the Net present value of this opportunity is negative.
There is no pay back period and the IRR is also negative.
Basis these broad parameters, it is not advisable for Technogym to pursue this opportunity.
Sensitivity Analysis:
On running the Sensitivity analysis, there is a worst case and the best case. In the worst case scenario, the revenue is decreased further and the initial investment is increased and Vis-a-versa in Best Case scenario.
However, even in Best Scenario, the NPV is still negative, IRR is also negative and Technogym is still not able to recover its initial cost.
Appendix
Ratios - Technogym and with Industry
    ANALYSIS / YEAR    30-Dec-20    30-Dec-19    30-Dec-18    30-Dec-17    30-Dec-16
    Profitability Analysis Ratios                    
    EPS    0.18     0.41     0.46     0.30     0.21
    EBITDA/share    0.44     0.68     0.63     0.57     0.44
    Gross Profit Margin (%)    20.0%    22.4%    21.7%    21.2%    18.4%
    Operating Profit Margin (%)    10.67%    16.20%    16.85%    15.28%    12.32%
    Net Profit Margin (%)    7.15%    12.52%    14.74%    10.28%    7.78%
    Return on Assets (ROA)    5.5%    13.6%    17.0%    12.8%    
    Return on Equity (ROE)     13.2%    35.7%    54.3%    54.3%    
    Return on Capital employed (ROCE)    18.71%    41.66%    51.06%    67.87%    78.05%
                        
    Efficiency Analysis Ratios                    
    Accounts Receivable Turnover     4.89      4.80      4.72      5.67     
    Days in Accounts Receivable     74.67      76.10      77.30      64.43     
    Inventory Turnover      2.09      2.64      2.61      3.01     
    Days in Inventory     174.91      138.47      139.88      121.13     
    Fixed Asset Turnover     3.12      4.31      4.50      4.23     
    Total Asset Turnover     0.77      1.08      1.16      1.25     
                        
    Liquidity Analysis Ratios                    
    Current Ratio     1.57      1.27      1.19      1.10      0.91
    Quick Ratio     1.16      0.90      0.80      0.79      0.58
    Working Capital     139,364 €      72,239 €      53,093 €      25,280 €     - 22,212 €
                        
    Financial Risk/Solvency Analysis Ratios (Leverage)                    
    Debt-to-Equity (total liabilities)     1.35      1.46      1.85      2.72      4.22
    Debt-to-EBITDA     4.40      2.71      3.00      3.16      4.04
    Senior debt -to-equity     0.34      0.22      0.26      0.63      0.95
                        
    Coverage Ratios                    
    Interest Coverage     12.94      46.07      (201.99)     21.58      26.84
    EBITDA / Net Interest      (21.29)     (59.30)     243.58      (27.37)     (35.93)
    EBITDA / Interest expense     5.21      12.57      13.24      9.28      5.84
    EBITDA - Capex / Net Interest      (15.49)     (43.10)     180.78      (21.45)     (10.49)
    EBITDA Capex / Interest expense     3.79      9.14      9.83      7.27      1.71
    Fixed...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here