I attached in this A company table in which you can see last 5 years Financial Progress Of company Assume the unlevered beta of the company is 1.5 for all 5 years Tax Rate 35% Assume Total Liabilities shown on balance sheet as Total Debt Requirements: Calculate the Levered Beta of assigned company for last 5 years. Comment in the industry outlook the company is operating. YEAR 2021 2020 2019 2018 2017 Property , Plant and Equipment $ 19,179,617 $ 20,638,354 $ 19,862,302 $ 18,262,610 $ 13,639,451 Right Of use Assets $ 19,318 $ 49,377 ---- ---- ---- Intangible Assets $ 885 $ 1,197 $ 2,736 $ 2,565 $ 3,903 Other non Current Assets $ 100 $ 100 $ 100 $ 100 $ 100 Current Assets $ 22,519,623 $ 22,172,184 $ 19,896,904 $ 17,327,314 $ 12,727,641 Total Assets $ 41,719,543 $ 42,861,212 $ 39,762,042 $ 35,592,589 $ 26,371,095 Shareholder equity $ 18,887,640 $ 12,725,815 $ 12,878,270 $ 11,825,008 $ 8,554,247 Non Current liabilities $ 6,474,761 $ 6,568,651 $ 8,597,759 $ 8,476,513 $ 5,101,271 Long Term Financing $ 1,462,435 $ 1,487,634 $ 909,943 $ 1,201,679 $ 1,197,073 Short term borrowing $ 6,796,345 $ 11,520,404 $ 10,191,219 $ 8,462,310 $ 5,039,236 Other Current Liabilities $ 8,098,362 $ 10,558,708 $ 7,184,851 $ 5,627,079 $ 6,479,268 Total Equity and Liabilities $ 41,719,543 $ 42,861,212 $ 39,762,042 $ 35,592,589 $ 26,371,095 Sales-Net $ 69,796,240 $ 48,081,937 $ 57,484,354 $ 49,159,626 $ 34,822,276 Cost of Sales $ (56,304,367) $ (43,869,080) $ (51,035,302) $ (41,528,466) $ (28,916,159) Gross Profit $ 13,491,873 $ 4,212,857 $ 6,449,052 $ 7,631,160 $ 5,906,117 Administrative, Selling and Distribution Expense $ (1,424,515) $ (1,157,145) $ (986,231) $ (719,689) $ (548,670) Other Operating Expense $ (1,276,659) $ (334,257) $ (533,801) $ (661,595) $ (424,951) Other Operating Income $ 315,833 $ 35,523 $ 39,413 $ 92,552 $ 131,778 Operating Profit Before Finance Cost $ 11,106,532 $ 2,756,978 $ 4,968,433 $ 6,342,428 $ 5,064,274 Finance Cost $ (811,931) $ (2,314,807) $ (1,289,315) $ (539,116) $ (455,500) Profit Before Taxation $ 10,294,601 $ 442,171 $ 3,679,118 $ 5,803,312 $ 4,608,774 Taxation $ (2,828,270) $ 52,680 $ (1,014,745) $ (1,438,354) $ (1,564,752) Profit Before Taxation $ 7,466,331 $ 494,851 $ 2,664,373 $ 4,364,958 $ 3,044,022
I attached in this A company table in which you can see last 5 years Financial Progress Of company Assume the unlevered beta of the company is 1.5 for all 5 years Tax Rate 35% Assume Total Liabilities shown on balance sheet as Total Debt Requirements: Calculate the Levered Beta of assigned company for last 5 years. Comment in the industry outlook the company is operating. YEAR 2021 2020 2019 2018 2017 Property , Plant and Equipment $ 19,179,617 $ 20,638,354 $ 19,862,302 $ 18,262,610 $ 13,639,451 Right Of use Assets $ 19,318 $ 49,377 ---- ---- ---- Intangible Assets $ 885 $ 1,197 $ 2,736 $ 2,565 $ 3,903 Other non Current Assets $ 100 $ 100 $ 100 $ 100 $ 100 Current Assets $ 22,519,623 $ 22,172,184 $ 19,896,904 $ 17,327,314 $ 12,727,641 Total Assets $ 41,719,543 $ 42,861,212 $ 39,762,042 $ 35,592,589 $ 26,371,095 Shareholder equity $ 18,887,640 $ 12,725,815 $ 12,878,270 $ 11,825,008 $ 8,554,247 Non Current liabilities $ 6,474,761 $ 6,568,651 $ 8,597,759 $ 8,476,513 $ 5,101,271 Long Term Financing $ 1,462,435 $ 1,487,634 $ 909,943 $ 1,201,679 $ 1,197,073 Short term borrowing $ 6,796,345 $ 11,520,404 $ 10,191,219 $ 8,462,310 $ 5,039,236 Other Current Liabilities $ 8,098,362 $ 10,558,708 $ 7,184,851 $ 5,627,079 $ 6,479,268 Total Equity and Liabilities $ 41,719,543 $ 42,861,212 $ 39,762,042 $ 35,592,589 $ 26,371,095 Sales-Net $ 69,796,240 $ 48,081,937 $ 57,484,354 $ 49,159,626 $ 34,822,276 Cost of Sales $ (56,304,367) $ (43,869,080) $ (51,035,302) $ (41,528,466) $ (28,916,159) Gross Profit $ 13,491,873 $ 4,212,857 $ 6,449,052 $ 7,631,160 $ 5,906,117 Administrative, Selling and Distribution Expense $ (1,424,515) $ (1,157,145) $ (986,231) $ (719,689) $ (548,670) Other Operating Expense $ (1,276,659) $ (334,257) $ (533,801) $ (661,595) $ (424,951) Other Operating Income $ 315,833 $ 35,523 $ 39,413 $ 92,552 $ 131,778 Operating Profit Before Finance Cost $ 11,106,532 $ 2,756,978 $ 4,968,433 $ 6,342,428 $ 5,064,274 Finance Cost $ (811,931) $ (2,314,807) $ (1,289,315) $ (539,116) $ (455,500) Profit Before Taxation $ 10,294,601 $ 442,171 $ 3,679,118 $ 5,803,312 $ 4,608,774 Taxation $ (2,828,270) $ 52,680 $ (1,014,745) $ (1,438,354) $ (1,564,752) Profit Before Taxation $ 7,466,331 $ 494,851 $ 2,664,373 $ 4,364,958 $ 3,044,022
Chapter3: Evaluation Of Financial Performance
Section: Chapter Questions
Problem 19P
Related questions
Question
I attached in this A company table in which you can see last 5 years Financial Progress Of company |
Assume |
the unlevered beta of the company is 1.5 for all 5 years |
Tax Rate 35% |
Assume Total Liabilities shown on balance sheet as Total Debt |
Requirements: |
Calculate the Levered Beta of assigned company for last 5 years. |
Comment in the industry outlook the company is operating. |
YEAR | 2021 | 2020 | 2019 | 2018 | 2017 |
Property , Plant and Equipment | $ 19,179,617 | $ 20,638,354 | $ 19,862,302 | $ 18,262,610 | $ 13,639,451 |
Right Of use Assets | $ 19,318 | $ 49,377 | ---- | ---- | ---- |
Intangible Assets | $ 885 | $ 1,197 | $ 2,736 | $ 2,565 | $ 3,903 |
Other non Current Assets | $ 100 | $ 100 | $ 100 | $ 100 | $ 100 |
Current Assets | $ 22,519,623 | $ 22,172,184 | $ 19,896,904 | $ 17,327,314 | $ 12,727,641 |
Total Assets | $ 41,719,543 | $ 42,861,212 | $ 39,762,042 | $ 35,592,589 | $ 26,371,095 |
Shareholder equity | $ 18,887,640 | $ 12,725,815 | $ 12,878,270 | $ 11,825,008 | $ 8,554,247 |
Non Current liabilities | $ 6,474,761 | $ 6,568,651 | $ 8,597,759 | $ 8,476,513 | $ 5,101,271 |
Long Term Financing | $ 1,462,435 | $ 1,487,634 | $ 909,943 | $ 1,201,679 | $ 1,197,073 |
Short term borrowing | $ 6,796,345 | $ 11,520,404 | $ 10,191,219 | $ 8,462,310 | $ 5,039,236 |
Other Current Liabilities | $ 8,098,362 | $ 10,558,708 | $ 7,184,851 | $ 5,627,079 | $ 6,479,268 |
Total Equity and Liabilities | $ 41,719,543 | $ 42,861,212 | $ 39,762,042 | $ 35,592,589 | $ 26,371,095 |
Sales-Net | $ 69,796,240 | $ 48,081,937 | $ 57,484,354 | $ 49,159,626 | $ 34,822,276 |
Cost of Sales | $ (56,304,367) | $ (43,869,080) | $ (51,035,302) | $ (41,528,466) | $ (28,916,159) |
Gross Profit | $ 13,491,873 | $ 4,212,857 | $ 6,449,052 | $ 7,631,160 | $ 5,906,117 |
Administrative, Selling and Distribution Expense | $ (1,424,515) | $ (1,157,145) | $ (986,231) | $ (719,689) | $ (548,670) |
Other Operating Expense | $ (1,276,659) | $ (334,257) | $ (533,801) | $ (661,595) | $ (424,951) |
Other Operating Income | $ 315,833 | $ 35,523 | $ 39,413 | $ 92,552 | $ 131,778 |
Operating Profit Before Finance Cost | $ 11,106,532 | $ 2,756,978 | $ 4,968,433 | $ 6,342,428 | $ 5,064,274 |
Finance Cost | $ (811,931) | $ (2,314,807) | $ (1,289,315) | $ (539,116) | $ (455,500) |
Profit Before |
$ 10,294,601 | $ 442,171 | $ 3,679,118 | $ 5,803,312 | $ 4,608,774 |
Taxation | $ (2,828,270) | $ 52,680 | $ (1,014,745) | $ (1,438,354) | $ (1,564,752) |
Profit Before Taxation | $ 7,466,331 | $ 494,851 | $ 2,664,373 | $ 4,364,958 | $ 3,044,022 |
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps
Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning