The following data relates to Kaban Ltd., a company that operates in the manufacturing sector for the year ended
31 December 2020:
| Sh. "000" |
| Sales | 25,678 |
| Total assets | 49,579 |
| Total liabilities | 5,044 |
| Retained earnings | 1,770 |
| Net working capital | (1,777) |
| Earnings before interest and taxes | 2,605 |
| Market value of equity | 10,098 |
| Book value of total liabilities | 5,044 |
The company is currently paying interest on a long term debt instrument amounting to Sh.905.000 per year and
that the company's total liabilities is constituted in the ratio of 2:5 between current and non-current components.
Required:
Using the Springate model, assess the financial health of the company.
Note: The Springate model takes the following form:
Z = 1.03A + 3.07B + 0.66C + 0.4D
Where:
\(A =\)\(\displaystyle \frac{\text{Net Working Capital}}{\text{Total Assets}}\)
\(В =\) \(\displaystyle \frac{\text{Operating Profit}}{\text{Total Assets}}\)
\(C =\)\(\displaystyle \frac{\text{Net Profit Before Taxes}}{\text{Current Liabilities}}\)
\(D =\)\(\displaystyle \frac{\text{Sales}}{\text{Total Assets}}\)
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment