Question

Ginyard Company has the following financial statements for the year ended December 31, 2016.

Balance Sheet 12/31/2016

Cash $1,600,000

Accounts Receivable 3,000,000

Inventory 2,500,000

Current Assets $7,100,000

Long-lived Assets 14,500,000

Total Assets $21,600,000

Current Liabilities $1,200,000

Long-term Debt $2,400,000

Shareholder Equity 18,000,000

Total Debt and Equity $21,600,000

Income Statement

For the year ended December 31, 2016

Sales $20,000,000

Cost of Sales 15,000,000

Gross Margin 5,000,000

Operating Expenses 2,500,000

Operating Income 2,500,000

Taxes 1,000,000

Net Income $1,500,000

Cash Flow From Operations

For the year ended December 31, 2016

Net Income $1,500,000

Plus Depreciation Expense 1,000,000

+Decrease (-inc) in AccRec. and Inv. -

+Increase (-dec) in Cur. Liabl. -

Cash Flow from Operations $2,500,000

Some additional information about 2016 includes:

Ginyard Industry Data

Year End Stock Price $23.00

Number of Outstanding Shares 1,800,000

Sales Multiplier 2.10

Free Cash Flow Multiplier 22.00

Earnings Multiplier 18.00

Cost of Capital 5.0%

Accounts Receivable Turnover 6.60

Inventory Turnover 5.80

Current Ratio 2.20

Quick Ratio 1.50

Cash Flow from Operations Ratio 1.50

Free Cash Flow Ratio 1.00

Gross Margin Percentage 30.0%

Return on Assets (Net Book Value) 18.0%

Return on Equity 22.0%

Training Expense 500,000

Income Tax Rate 40%

Depreciation Expense 1,000,000

Dividends -

Required:
1. Complete a business analysis of Ginyard Company for 2016.
2. Complete a business valuation for Ginyard Company for 2016.

Answer

This answer is hidden. It contains 1257 characters.