Operating Income (EBIT) |
$ 4 million |
Less: Depreciation |
$ 1 million |
Less: Interest Expenses |
$ 1 million |
Earning Before Tax |
$ 2 million |
Less: 25% of EBT |
$ 0.5 million |
Net Income |
$ 1.5 million |
Hence the net income of Computron for the year was $ 1.5 million
Operating cash flow = Cashflow from operating activity + Cashflow from financing activities + Cashflow from investing activities
NOPAT = Operating income * (1-Tax rate)
= $ 4 million * (1 - 0.25)
= $ 3 million
Hence, non-operating profit after tax for the year was $ 3 million.
Operating Current Assets |
$ 14 million |
Less: Operating Current Liabilities |
$ 4 million |
Net operating working capital |
$ 10 million |
The calculation for total net operating capital is as followed:
Net operating working capital |
$ 10 million |
Add: Net plant and equipment |
$ 15 million |
Total net operating capital |
$ 25 million |
Net investment in operating capital is
Total net operating capital |
$ 25 million |
Total net operating capital for the previous year. |
$ 24 million |
Net investment in Operating capital |
$ 1 million |
Free cash flow is
NOPAT |
$ 3 million |
Net investment in Operating capital |
$ 1 million |
Free Cash Flow |
$ 2 million |
The calculation of Economic value added is as follows:
NOTE |
$ 3 million |
Less: (Net operating capital *After tax cost of capital):
($ 25 million * 0.10) |
$ 2.5 million |
Economic value added |
$ 0.5 million |
Current stock price * Total outstanding shares: = $35 * $ 2 million |
$ 70 million |
Less: Total common equity |
$ 68.2 million |
Market Value Added |
$ 1.8 million |
ROIC = Net operating profit after tax / total operating capital
ROIC = $ 3 million/ $ 25 million
ROIC = 0.12 or 12 %
CFA Institue (2023). Free cashflow valuation. Retrieved from: https://www.cfainstitute.org/en/membership/professional-development/refresher-readings/free-cash-flow-valuation
IFRS (2023). IAS 1: Presentation of financial statement. Retrieved from: https://www.ifrs.org/content/dam/ifrs/publications/pdf-standards/english/2022/issued/part-a/ias-1-presentation-of-financial-statements.pdf?bypass=on
PWC (2020). Basic understanding of companies' financial statements. Retrieved from: https://www.pwc.com/jm/en/research-publications/pdf/basic-understanding-of-a-companys-financials.pdf
You Might Also Like:
Effects Of Autism On Families - Financial and Psychological Impacts Assessment Answer
Financial Accounting Assignment Help
1,212,718Orders
4.9/5Rating
5,063Experts
Turnitin Report
$10.00Proofreading and Editing
$9.00Per PageConsultation with Expert
$35.00Per HourLive Session 1-on-1
$40.00Per 30 min.Quality Check
$25.00Total
FreeGet
500 Words Free
on your assignment today
Get
500 Words Free
on your assignment today
Request Callback
Doing your Assignment with our resources is simple, take Expert assistance to ensure HD Grades. Here you Go....
Lock in your expert now.
Pay the rest only after you're 100% satisfied.
Why this is a no-brainer: