Hello, if you have any need, please feel free to consult us, this is my wechat: wx91due
FINM7409 Financial Management for Decision Makers Semester 1, 2024
INDIVIDUAL ASSIGNMENT
Background
Grange Resources Limited (ASX: GRR) owns and operates integrated iron ore mining and pellet production business in Australia and internationally. The company is involved in the mining, processing, and sale of iron ore; and exploration, evaluation, and development of mineral resources. It owns interests in the Savage River project located in 100km southwest of the city of Burnie; Pellet Plant project situated in Port Latta located to the 70Km northwest of Burnie; and Southdown magnetite project located 90km from Albany Western Australia. Grange Resources Limited was incorporated in 1985 and is headquartered in Burnie, Australia.
You are an assistant analyst for an investment bank. As part of a team responsible for preparing a report that sets out a complete financial analysis to the (adjusted) accounts of the above two companies, you contribute to this report by conducting financial ratio, common-size, and trend analyses of these companies’ income statements, using your knowledge from FINM7409 as well as from your independent research.
Assignment materials (available on Blackboard)
- Excel spreadsheet template “FINM7409_Excel.xlsx”
- This file contains the BCI and GRR income statements and balance sheets.
- Use this template to complete Part 1) described below.
- For background information and/or readings, you can refer to the financial reports of the two companies, available from the following links.
- BCI: https://www.bciminerals.com.au/investors/reports-and-presentations/annual-reports.html
- GRR: https://www.grangeresources.com.au/announcements
You don’t need to use these reports to carry out your analyses, but may want to use them to glean any relevant information you find useful for your analyses and interpretations, especially in Parts 2) and 3) of this assignment.
1) Complete ratio and common-size analyses of the two companies’ income statements using the Excel template mentioned above. You are also required to fill out the missing numbers in the “Other Inputs“ worksheet.
- Do not change the order or the name of the worksheets.
- Financial ratios may vary in terms of how they are defined, i.e., the same ratio could be defined in a slightly different way. For your assignment, use the definition as covered in FIMN7409, but if you have difficulty, you can refer to the definitions provided in the Appendix of this document.
3) Using the financial ratios, common-size reports, and trend analyses you have completed in Parts 1) and 2) above, write a short essay (Word limit: 1,000 words) to answer and discuss questions in the following areas. You can create more graphs from the Excel to support your arguments and include those graphs in the report.
3.1. Profitability:
3.2. Efficiency:
Mark allocations |
|
Excel computations (Part 1 and 2) |
50 |
Essay (Parts 3)
|
50 |
Total |
100 |
SUBMISSION
1. Part 1&2 - Excel: Submit your completed Excel spreadsheet here. Your Excel file must be re-named in the following format: “Assignment_XYZ.xlsx”, where XYZ is UQ student number. For example, if your student number is 12345678, then your Excel file must be named “Assignment_12345678”. This Excel file will be marked.
2. Part 3 (Essay): Submit your essay in a single pdf document here. Name your file using the following format: “Assignment_XYZ.pdf”, where XYZ is your student number. You may submit your essay multiple times but only your last submission will be marked.
3. Part 3 (Turnitin submission): Submit the same essay as you did in the 2 nd submission folder above.
The purpose of this link is check for similarity and detect plagiarism. Each time you submit your essay to Turnitin, you will get a report showing similarity scores. You may re-submit through Turnitin as many times as you like, but make sure that your last version should be the one submitted in the link below for marking.
Late submission will incur penalties as outlined in Section 5.3 of the Electronic Course Profile. For submission extension, please refer to the same section. IMPORTANT: AI tools such as ChatGPT is not allowed as per the University policies. Using such tools will be treated as plagiarism.
Activity Ratios
|
Numerator |
Denominator |
Inventory turnover |
Cost of sales or cost of goods sold |
Average inventory |
Days of inventory on hand (DOH) |
Number of days in period |
Inventory turnover |
Receivables turnover |
Revenue |
Average receivables |
Days of sales outstanding (DSO) |
Number of days in period |
Receivables turnover |
Payables turnover |
Purchases |
Average trade payables |
Number of days of payables |
Number of days in period |
Payables turnover |
Working capital turnover |
Revenue |
Average working capital |
Fixed asset turnover |
Revenue |
Average net fixed assets |
Total asset turnover |
Revenue |
Average total assets |
Liquidity Ratios |
Numerator |
Denominator |
Current ratio |
Current assets |
Current liabilities |
Quick ratio |
Cash + short-term marketable investments + receivables
|
Current liabilities |
Cash ratio |
Cash + short-term marketable investments
|
Current liabilities |
Defensive interval ratio |
Cash + short-term marketable investments + receivables
|
Daily cash expenditures |
Additional Liquidity Measure |
|
|
Cash conversion cycle (net operating cycle) |
DOH + DSO – number of days payables
|
|
Solvency Ratios |
Numerator |
Denominator |
Debt-to-assets ratio |
Total debt |
Total assets |
Debt-to-capital ratio |
Total debt |
Total debt + Total shareholders’ equity |
Debt-to-equity ratio |
Total debt |
Total shareholders’ equity |
Financial leverage ratio |
Average total assets |
Average total equity |
Coverage Ratios |
|
|
Interest coverage |
EBIT |
Interest payments |
Fixed charge coverage |
EBIT + lease payments |
Interest payments + lease payments |
Profitability Ratios |
Numerator |
Denominator |
Return on Sales |
|
|
Gross profit margin |
Gross profit |
Revenue |
Operating profit margin |
Operating income |
Revenue |
Pretax margin |
EBT (earning before tax but after interest)
|
Revenue |
Net profit margin |
Net income |
Revenue |
Return on Investment |
Operating ROA |
Operating income |
Average total assets |
|
|
ROA |
Net income |
Average total assets |
Return on total capital |
EBIT |
Short- and long-term debt and equity |
ROE |
Net income |
Average total equity |
Return on common equity |
Net income – Preferred dividends |
Average common equity |
DuPont Analysis: The Decomposition of ROE
DuPont Analysis |
Numerator |
Denominator |
Tax burden |
Net income |
EBT |
× |
||
Interest burden |
EBT |
EBIT |
× |
||
EBIT margin |
EBIT |
Revenue |
× |
||
Asset turnover |
Revenue |
Average total assets |
× |
||
Leverage |
Average total assets |
Average shareholders’ equity |
= |
||
ROE |
Net income |
Average shareholders’ equity |
Selected Valuation Ratios
Numerator
Denominator
Valuation ratios
P/E
Price per share
Earnings per share
P/CF
Price per share
Cash flow per share
P/S
Price per share
Sales per share
P/B
Price per share
Book value per share
Per-Share Quantities
Basic EPS
Net income minus preferred dividends
Weighted average number of ordinary shares outstanding
Diluted EPS
Adjusted income available for ordinary shares, reflecting conversion of diluted securities
Weighted average number of ordinary and potential ordinary shares outstanding
Cash flow per share
Cash flow from operations
Weighted average number of shares outstanding
EBITDA per share
EBITDA
Weighted average number of shares outstanding
Dividends per share
Common dividends declared
Weighted average number of ordinary shares outstanding
Dividend-Related Quantities
Dividend payout ratio
Common share dividends
Net income attributable to common shares
Retention rate (b)
Net income attributable to common shares – Common share dividends
Net income attributable to common shares
Sustainable growth rate
b × ROE