Read the following information carefully and answer the questions that follow:
Roshani Gurung was brought in as assistant to Krishna Thapa, Chairman of Jagadamba Trading Company, who had the task of getting the company back into a sound financial position. Jagadamba's 2026 balance sheets and income statements, together with projections for 2025, are shown in the following tables. The tables also show the 2026 financial ratios, along with industry average data. The 2025 projected financial statement data represent Gurung's and Thapa's best guess for 2025 results, assuming that some new financing is arranged to get the company out of difficulties.
Jagadamba Trading Concern: Balance Sheet
| Assets |
2026 |
2025E |
| Cash |
Rs 7,282 |
Rs 14,000 |
| Short-Term Investments |
20,000 |
71,632 |
| Accounts Receivable |
632,160 |
878,000 |
| Inventories |
1,287,360 |
1,716,480 |
| Total Current Assets |
Rs 1,946,802 |
Rs 2,680,112 |
| Gross Fixed Assets |
1,202,950 |
1,220,000 |
| Less: Accumulated Depreciation |
263,160 |
383,160 |
| Net Fixed Assets |
Rs 939,790 |
Rs 836,840 |
| Total Assets |
Rs 2,886,592 |
Rs 3,516,952 |
| Liabilities And Equity |
2026 |
2025E |
| Accounts Payable |
Rs 324,000 |
Rs 359,800 |
| Notes Payable |
720,000 |
300,000 |
| Accruals |
284,960 |
380,000 |
| Total Current Liabilities |
Rs 1,328,960 |
Rs 1,039,800 |
| Long-Term Debt |
1,000,000 |
500,000 |
| Common Stock (100,000 Shares) |
460,000 |
1,680,936 |
| Retained Earnings |
97,632 |
296,216 |
| Total Equity |
Rs 557,632 |
Rs 1,977,152 |
| Total Liabilities and Equity |
Rs 2,886,592 |
Rs 3,516,952 |
Jagadamba Trading Concern: Income Statement
| Particulars |
2026 |
2025E |
| Sales |
Rs 5,834,400 |
Rs 7,035,600 |
| COGS (except depreciation) |
4,980,000 |
5,800,000 |
| Depreciation |
116,960 |
120,000 |
| Other Expenses |
720,000 |
612,960 |
| Total Operating Costs |
Rs 5,816,960 |
Rs 6,532,960 |
| EBIT |
Rs 17,440 |
Rs 502,640 |
| Interest Expense |
(176,000) |
(80,000) |
| EBT |
Rs (158,560) |
Rs 422,640 |
| Taxes (40%) |
63,424 |
(169,056) |
| Net Income |
Rs (95,136) |
Rs 253,584 |
| Other Data |
2026 |
2025E |
| Stock Price |
Rs 6.00 |
Rs 12.17 |
| Shares Outstanding |
100,000 |
250,000 |
| EPS |
Rs (0.951) |
Rs 1.014 |
| Book Value Per Share |
Rs 5.576 |
Rs 7.909 |
| Financial Ratios |
2026 |
2025E |
Industry Average |
| Current Ratio |
1.5 |
? |
2.7 |
| Quick Ratio |
0.5 |
? |
1.0 |
| Inventory Turnover |
4.0 |
? |
6.1 |
| Days Sales Outstanding |
39.5 |
? |
32.0 |
| Fixed Assets Turnover |
6.2 |
? |
7.0 |
| Total Assets Turnover |
2.0 |
? |
2.5 |
| Debt Ratio |
80.7% |
? |
50.0% |
| Time Interest Earned (TIE) |
0.1 |
? |
6.2 |
| Profit Margin |
-1.6% |
? |
3.6% |
| Return on Asset |
-3.3% |
? |
9.0% |
| Return on Equity |
-17.1% |
? |
17.9% |
Note: "E" indicates estimated. The 2025 data are forecasts.
Roshani must prepare an analysis of where the company is now, what it must do to regain its financial health, and what actions should be taken. Your assignment is to help her answer the following questions:
a. Calculate the 2025 current and quick ratios based on the projected balance sheet and income statement data. Compare the liquidity position of the company with 2026 and industry average.
b. Calculate the 2025 inventory turnover, days sales outstanding (DSO), fixed assets turnover, and total assets turnover. Compare the firm's utilization of assets with 2026 and industry average.
c. Calculate the 2025 debt ratio, and times-interest earned. How does the company compare with the industry with respect to financial leverage?
d. Calculate the profit margin, return on assets (ROA), and return on equity (ROE) for 2025. Compare the profitability of the company with 2026 and industry average.
e. Describe the limitations of ratio analysis.