Preview

Zara Financial Analysis

Satisfactory Essays
Open Document
Open Document
403 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Zara Financial Analysis
Economic Book Value (EBV) Capital Calculation – Operating Approach | Fluid Milk | Cultured | Ice Cream | Industrial | International | Asset | | | | | | Operating Cash | 1045 | 174 | 364 | 1225 | 136 | Accounts Receivable | 12568 | 2095 | 4380 | 14737 | 1637 | Inventory | 30988 | 10587 | 52338 | 74198 | 5003 | Prepaid Expenses | 4932 | 1822 | 2718 | 6782 | 2642 | Income and other taxes receivable | 1267 | 0 | 1236 | 2244 | 647 | Total Current Asset | 50800 | 14678 | 61036 | 99186 | 10065 | Less: Accounts Payable | (46977) | (7831) | (16372) | (55084) | (6118) | Net Working Capital | 3823 | 6847 | 44664 | 44102 | 3947 | Investment and other | 43896 | 7316 | 15297 | 51468 | 5719 | Accumulated Amortized Goodwill | 5480 | 913 | 1910 | 6426 | 714 | Net Property, Plant, and Equipment | 88656 | 14776 | 30895 | 103950 | 11551 | Accumulated R&D, Net | 8157 | 247 | 2276 | 6322 | 203 | EBV Capital | 150012 | 30099 | 95042 | 212268 | 22134 |

Net Operating Profit After Tax (NOPAT) Calculation – Operating Approach

| Fluid Milk | Cultured | Ice Cream | Industrial | International | Earnings before unusual items, Interest and Tax | (2808) | (47) | 7739 | 22570 | 5053 | Research and Development Add Back | 4384 | 133 | 1223 | 3398 | 109 | Less: Amortization of Acc. R&D Expenses | (3806) | (115) | (1062) | (2950) | (95) | Goodwill Amortization Add Back | 1035 | 172 | 360 | 1212 | 135 | Adjusted Net Operating Profit before the Undernoted | (1195) | 144 | 8260 | 24230 | 5202 | Unusual Items | 0 | 0 | 0 | 0 | 0 | Adjusted Net Operating Profit before Tax | (1195) | 144 | 8260 | 24230 | 5202 | Cash Operating Taxes | 1123 | 19 | (3096) | (9028) | (2021) | Adjusted Net Operating Profit after Tax (NOPAT) | (72) | 163 | 5164 | 15202 | 3181 |

Economic Value Added (Fluid Milk) = NOPAT – (EBV Capital x WACC) = (72) – (150012 x 0.1) = -15073.2
Economic Value Added (Cultured) = NOPAT –
Continue Reading
View Writing Issues

You May Also Find These Documents Helpful

  • Satisfactory Essays

    Hsm 260 Week 4 Case Study
    • 660 Words
    • 3 Pages

    Hsm 260 Week 4 Case Study

    Sales revenue | $580,000 | $600,000 | $20,000 | U | Cost of goods sold | $385,000 | $360,000 | $25,000 | F |…

    • 660 Words
    • 3 Pages
    Satisfactory Essays
    Read More
  • Powerful Essays

    Project on Chipotle and Red Robin
    • 1971 Words
    • 8 Pages

    Project on Chipotle and Red Robin

    Sales | 2,269,548 | 1,835,922 | Total Asset | 1,425,308 | 1,121,605 | Total Shareholders Equit | 1,044,226 | 810,873 | Average Total asset | 1986110.5 | | Average total shareholders equity | 1449662.5 | | Interest expenses | -2,945 | -269 | Income before interest and tax | 349,705 | 289,061 | | | | Times interest earned | 117.74 | 1073.57 | ROI | 16.87% | 15.95% |…

    • 1971 Words
    • 8 Pages
    Powerful Essays
    Read More
  • Satisfactory Essays

    Huffman Trucking Income Statement & Vertical Analysis Essay Example
    • 832 Words
    • 4 Pages

    Huffman Trucking Income Statement & Vertical Analysis Essay Example

    Operating Taxes & Licenses | 18,613 | 17,989 | 2% | 2% | Insurance & Claims | 13,526 | 13,006 | 2% | 2% | Provision for Depreciation | 2,726 | 2,738 | .3% | .3% | Total Operating Expenses | 848,242 | 775,535 | 97% | 97% | | Operating Income from Continuing Operations | 31,702 | 31,753 | 4% | 4% | | Interest Expense | 790 | 901 | 1% | 1% | Tax Expense | 11,701 | 12,050 | 1% | 2% |…

    • 832 Words
    • 4 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Mating Habits of Elk
    • 6769 Words
    • 28 Pages

    Mating Habits of Elk

    Total Current Assets | 11,829,755.0 | 13,073,604.0 | 11,298,929.0 | 12,086,227.0 | 11,880,411.0 | | | | | | | Property/Plant/Equipment, Total - Net | 6,309,160.0 | 6,710,901.0 | 7,401,681.0 | 7,812,002.0 | 7,764,039.0 | Goodwill, Net | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | Intangibles, Net | 0.0 |…

    • 6769 Words
    • 28 Pages
    Satisfactory Essays
    Read More
  • Powerful Essays

    Southwest Financial Analysis
    • 3603 Words
    • 15 Pages

    Southwest Financial Analysis

    Southwest Airlines is the nation 's low fare, high customer satisfaction airline. Southwest was incorporated in Texas in 1967 and commenced Customer Service on June 18, 1971, with 3 Boeing 737 aircraft…

    • 3603 Words
    • 15 Pages
    Powerful Essays
    Read More
  • Better Essays

    Southwest Financial Analysis
    • 2611 Words
    • 11 Pages

    Southwest Financial Analysis

    Total Resource Network (TRN) congratulates Southwest Airlines for thirty-eight years of consecutive profitability. This is a major accomplishment that should be applauded especially during this economic recession and recovery period. Southwest’s success has been attributed to their core values and mission that begin with their employees and exceptional customer service. These two attributes along with low airfares have translated back into sound financial performances year after year. It would seem that Southwest is at a cruising altitude with so many multiple years of profitability. TRN understands that Southwest is always striving to elevate to a higher level with their employees, services, fares, and customers therefore an in depth financial analysis was conducted to evaluate Southwest’s financial health. The following financial ratios listed below, along with industry averages and Jet Blue financials, were utilized to gauge Southwest’s financial stability to champion your successes and review your challenges as opportunities.…

    • 2611 Words
    • 11 Pages
    Better Essays
    Read More
  • Satisfactory Essays

    Zillow Financial Summary
    • 74 Words
    • 1 Page

    Zillow Financial Summary

    The bulk of Zillow's revenue comes from its Premier Agent program (70 %), Real estate agents pay to have their picture, credentials and ratings linked to Zillow's listings of homes for sale, with up to four agents attached to each listing. Its estimated that real estate agents spent $7.7 billion on digital ads in 2016, down from $9 billion in 2014. Some 78% of real estate ad spending was done online in 2016.…

    • 74 Words
    • 1 Page
    Satisfactory Essays
    Read More
  • Good Essays

    International Growth of Zara
    • 947 Words
    • 4 Pages

    International Growth of Zara

    From the case it is quite clear that from the early 1990’s, Zara had begun to expand into the international apparel market and by the end of 2001 operated five hundred stores in over thirty countries (Exhibit 10). But now that most of the major markets had been exploited Inditex must consider the geographic location of its future Zara store additions that would ultimately have a great impact on the Inditex groups long-term success.…

    • 947 Words
    • 4 Pages
    Good Essays
    Read More
  • Best Essays

    Itm - Zara and Schwab
    • 3190 Words
    • 13 Pages

    Itm - Zara and Schwab

    Many companies, when on the brink of change, hesitate and find it difficult to make a decision with regard to IT systems and applications. Reasons could be the cost of the investment or the support it would need in the future. On the other hand, maintaining the status quo situation can put a company’s competitive advantage at risk as well as its reputation.…

    • 3190 Words
    • 13 Pages
    Best Essays
    Read More
  • Best Essays

    Financial Analysis
    • 3979 Words
    • 16 Pages

    Financial Analysis

    Oxford Dictionary defines marketing as “the action or business of promoting and selling products or services, including market research and advertising.” In modern world, marketing is shortening the sales cycle. Strategic marketing is doing this strategically. Many companies don’t understand the resources involved to put together to make a successful and strategic campaign for marketing. Strategic marketing calls for more structured approach where we define the requirement to develop a strategy to cope with competitors, identify market opportunities, develop and commercialise new products and services, allocate resources…

    • 3979 Words
    • 16 Pages
    Best Essays
    Read More
  • Satisfactory Essays

    financial analysis
    • 1302 Words
    • 5 Pages

    financial analysis

    Usually the local banking sector feel it safer to make investments rather than advances due to the high rate of defaulting customers where as they know that governments would easily pay back investment returns by printing more currency.…

    • 1302 Words
    • 5 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    financial analyze
    • 697 Words
    • 3 Pages

    financial analyze

    Cash liquidity is supplied by central bank.Central bank has to supply the liquidity otherwise there will be a liquidity problem- financial crisis.…

    • 697 Words
    • 3 Pages
    Good Essays
    Read More
  • Good Essays

    Financial Analyse
    • 715 Words
    • 3 Pages

    Financial Analyse

    Marks: 15% of total assessment Group size: a minimum of four students and a maximum of six students Due Date: Monday 7 May 2012, 4pm Instructions The assignment requires the use of PC or Mac computer. You will need to be familiar with a spread sheet (for example Excel), word processor (for example Word) and statistical package (for example EViews or SPSS). This project is worth 15% of the assessment in this course. Students must form their own groups of between four and six members. The completed assignment should be placed in the assignment boxes labelled FINM7008 by 4pm on Monday 7 May 2012. The boxes are located in the Research School of Finance, Actuarial Studies and Applied Statistics Office, Level 4, College of Business and Economics Building 26C. Late submissions will not be marked. Presentation Assignments must be typed, single spaced on A4 paper using Times New Roman 12 point font. The document must be double-sided with 2.2 cm margins. The reference list must be formatted according to the style sheet used by the Journal of Finance (http://www.afajof.org/journal/submission.asp). Marks will be deducted for assignments that do not conform to these instructions. Students must fill out, sign and attach the cover sheet - the attached file, “Cover_sheet”, must be used for this. In addition to hard copy submission, you must also submit an electronic copy of Part A of the assignment. This must include your results and workings. You may either burn the file to a CD and submit it with your assignment or you may email it to the lecturer by the due date. Make sure you fill out the first worksheet with the names and student numbers of everyone in the group. If you submit a CD, write the group members’ names on the CD.…

    • 715 Words
    • 3 Pages
    Good Essays
    Read More
  • Powerful Essays

    Financial Analysis
    • 23245 Words
    • 93 Pages

    Financial Analysis

    This report has been prepared as a requirement of the internship program BUS 400 under the BBA program of BRAC University. For my internship program, I got the opportunity to work at country‟s leading pharmaceutical company, world reputed Square Pharmaceuticals Limited (SPL). I was placed under one of the most important departments in the company Product Management Department (PMD). Basically PMD performs the all planning, implementation of plans as part of marketing management functions. My internship program instigated from 26, September, 2010 to 25, December, 2010 and during this period, I was assigned to do the project work on the topic Generic Shifting Analysis by my onsite supervisor. I was under the direct supervision of Mr. Dipak Kumar Saha, Senior Manager, PMD, Square Pharmaceuticals Limited and Mr. Anup Chowdhury, Assistant Professor, BRAC Business School, BRAC University for my internship program. Though the topic for my project work was assigned by my onsite supervisor but it was duly approve by my academic supervisor. The project is to investigate the trend toward which doctors‟ preference for any genric under any therapeutic class is shifting to another one. The report will definitely increase the knowledge of the department about the changing trend and preference of doctors regarding any generic which might help the department to plan their marketing effort considering these facts to make the plans more effective.…

    • 23245 Words
    • 93 Pages
    Powerful Essays
    Read More
  • Satisfactory Essays

    FINANCE ANALYSE
    • 475 Words
    • 2 Pages

    FINANCE ANALYSE

    It might seem obvious that people will be motivated by bonuses, but many scholars question this premise. Alfie Kohn has long suggested that workers are “punished by rewards” and urges that organizations avoid tying rewards to performance because of the negative consequences that can result. As an alternative to rewards, some experts recommend that managers foster a positive, upbeat work environment in hopes that enthusiasm will translate into motivation.…

    • 475 Words
    • 2 Pages
    Satisfactory Essays
    Read More

Related Topics