|
Nelson EducationHigher EducationContemporary Financial Management, First Edition > Entrepreneurial Issues > | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Entrepreneural IssuesChapter 3
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LaGrange Furniture Store Balance Sheet for the Year Ended December 31, 20X6 (in Thousands of Dollars) |
||||||
Assets |
Liabilities and Equity |
|||||
Current assets |
$300 |
Current liabilities |
$200 |
|||
Net fixed assets |
600 |
Long-term debt |
100 |
|||
Shareholders’ equity |
600 |
|||||
Total assets |
$900 |
Total liabilities and equity |
$900 |
|||
LaGrange Furniture Store Income Statement for the Year Ended December 31, 20X6 (in Thousands of Dollars) |
||||||
Sales |
$1,200 |
|||||
Expenses* |
1,020 |
|||||
Earnings after taxes |
$180 |
|||||
Dividends |
$ 60 |
|||||
Additions to retained earnings |
$ 120 |
|||||
We can calculate the firm’s return on shareholders’ equity and retention rate from its balance sheet and income statement as
ROE = $180,000/$600,000 = 0.30 or 30% and r = $120,000/$180,000 = 2/3
Substituting into Equation 3N.2 yields the firm’s sustainable growth rate:
g* = [0.30 ¥ (2/3})]/[1 – {0.30 ¥ (2/3}}] = 0.20/.80 = 0.25 or 25%
Note also that the net profit margin ratio and debt-to-equity ratio for this firm are
NPM = $180,000/$1,200,000 = 0.15 or 15%
D/E = ($200,000 + $100,000)/$600,000 = 0.50
To see that g* is the sustainable growth rate, examine the firm’s pro forma balance sheet and income statements for 20X7. These statements were generated by growing all balance sheet and income statement items by the firm’s sustainable growth rate of 25%.
LaGrange Furniture Store Balance Sheet for the Year Ended December 31, 20X7 (in Thousands of Dollars) |
||||||
Assets |
Liabilities and Equity |
|||||
Current assets |
$300 |
Current liabilities |
$200 |
|||
Net fixed assets |
750 |
Long-term debt |
125 |
|||
Shareholders’ equity |
750 |
|||||
Total assets |
$1,125 |
Total liabilities and equity |
$1,125 |
|||
LaGrange Furniture Store Income Statement For the Year Ended December 31, 20X7 (in Thousands of Dollars) |
||||||
Sales |
$1,500 |
|||||
Expenses* |
1,275 |
|||||
Earnings after taxes |
$225 |
|||||
Dividends |
$ 75 |
|||||
Additions to retained earnings |
$ 150 |
|||||
[Sustainable growth rate The rate at which a firm can grow without being required to sell more equity securities.]
Back to Entrepreneurial Issues
| |
|||||