Question
50. 50.The King Mattress Company had the following operating
results for 2012-2013. In addition, the company paid dividends in both 2012
and 2013 of $60,000 per year and made capital expenditures in both years of
$30,000 per year. The company’s stock price in 2012 was $8 and $7 in 2013.
The industry average earnings multiple for the mattress industry was 9 in
2013 and the free cash flow and sales multiples were 18 and 1.5,
respectively. The company is publicly owned and has 1,200,000 shares of
outstanding stock at the end of 2013.
Balance Sheet, December 31
2013
2012
Cash
$
340,000
$ 100,000
Accounts
Receivable
350,000
400,000
Inventory
250,000
300,000
Total Current
Assets
$
940,000
$ 800,000
Long Lived
Assets
1,080,000
1,100,000
Total
Assets
$ 2,020,000 $
1,900,000
Current Liabilities
$
200,000
$ 300,000
Long-Term
Liabilities
600,000
500,000
Stockholder’s
Equity
1,220,000
1,100,000
Total Liabilities & Equity
$ 2,020,000 $
1,900,000
Income Statement for the Year Ended December 31
Sales
$
4,750,000
$ 4,500,000
Cost of
Sales
4,100,000
4,000,000
Gross
Margin
$ 650,000
$ 500,000
Operating
Expenses
350,000 400,000
Operating Income
$
300,000
$ 100,000
Taxes
120,000
40,000
Net
Income
$ 180,000
$
60,000
Cash Flow from Operations
Net
Income
$
180,000
$ 60,000
Plus Depreciation
Expense
50,000
50,000
+Decrease (-Inc) in A/T and Inventory
100,000
– 0 –
+Increase (-Dec) in Current Liabilities
(100,000) –
0 –
Cash Flow from
Operations
$
230,000
$ 110,000
The inventory turnover ratio for 2013 is (rounded): (Points : 2)
|