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:
Financial Accounting Assignment Help
Assignment of the Week – Financial Accounting
Effects Of Autism On Families - Financial and Psychological Impacts Assessment Answer
Plagiarism Report
FREE $10.00Non-AI Content Report
FREE $9.00Expert Session
FREE $35.00Topic Selection
FREE $40.00DOI Links
FREE $25.00Unlimited Revision
FREE $75.00Editing/Proofreading
FREE $90.00Bibliography Page
FREE $25.00Bonanza Offer
Get 50% Off *
on your assignment today
Doing your Assignment with our samples is simple, take Expert assistance to ensure HD Grades. Here you Go....
🚨Don't Leave Empty-Handed!🚨
Snag a Sweet 70% OFF on Your Assignments! 📚💡
Grab it while it's hot!🔥
Claim Your DiscountHurry, Offer Expires Soon 🚀🚀