15.1 Basics
К оглавлению1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 1617 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33
34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50
51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67
68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84
85 86 87 88 89 90 91 92 93 94 95 96 97
Problem. A company's Net Profit is $170, Pretax Profit is $260, EBIT is $470, Sales is $4,590, Assets is
$4,190, and Equity is $4,340. Calculate the company's ROE and decompose the ROE into its components
using the Du Pont System.
FIGURE 15.1 Spreadsheet Model of Du Pont System of Ratio Analysis - Basics.
How To Build This Spreadsheet Model.
1. Enter The Inputs. Enter the inputs into the range B4:B9.
2. ROE = Net Profit / Equity. Return on Equity is defined as Net Profit / Equity. Enter =B4/B9 in
the cell B12.
3. Components of ROE. The essence of the Du Pont System is decomposing Return On Equity into
five components:
Net Profit / Pretax Profit. Enter =B4/B5 in the cell B14.
Rest of the Components. Copy the cell B14 to the range B15:B18.
The ROE = 3.9%. The decomposition helps us see where this comes from. Here is an intuitive
interpretation of the components:
Net Profit / Pretax = 65.4% is a tax-burden ratio.
Pretax Profits / EBIT = 55.3% is an interest-burden ratio.
EBIT / Sales = 10.2% is the profit margin.
Sales / Assets = 109.5% is the asset turnover.
Asset / Equity = 96.5% is the leverage ratio.
Problem. A company's Net Profit is $170, Pretax Profit is $260, EBIT is $470, Sales is $4,590, Assets is
$4,190, and Equity is $4,340. Calculate the company's ROE and decompose the ROE into its components
using the Du Pont System.
FIGURE 15.1 Spreadsheet Model of Du Pont System of Ratio Analysis - Basics.
How To Build This Spreadsheet Model.
1. Enter The Inputs. Enter the inputs into the range B4:B9.
2. ROE = Net Profit / Equity. Return on Equity is defined as Net Profit / Equity. Enter =B4/B9 in
the cell B12.
3. Components of ROE. The essence of the Du Pont System is decomposing Return On Equity into
five components:
Net Profit / Pretax Profit. Enter =B4/B5 in the cell B14.
Rest of the Components. Copy the cell B14 to the range B15:B18.
The ROE = 3.9%. The decomposition helps us see where this comes from. Here is an intuitive
interpretation of the components:
Net Profit / Pretax = 65.4% is a tax-burden ratio.
Pretax Profits / EBIT = 55.3% is an interest-burden ratio.
EBIT / Sales = 10.2% is the profit margin.
Sales / Assets = 109.5% is the asset turnover.
Asset / Equity = 96.5% is the leverage ratio.