Financial Analysis, Investment Appraisal and Strategy Report - FIN4001

This report provides a comprehensive financial analysis of a business, encompassing various aspects of financial management. It begins with an introduction to finance and then delves into the calculation and interpretation of key financial ratios, such as gross profit margin, asset usage ra...Read More

FIN4001 Introduction
to Finance

Contents
INTRODUCTION...........................................................................................................................3
MAIN BODY...................................................................................................................................3
Question 1........................................................................................................................................3
1.Calculation of ratios for year 2019 and year 2018....................................................................3
2.Significance of taking the users of the financial statements into consideration when
analysing the financials................................................................................................................5
Question 2........................................................................................................................................6
1.The Opening financial position at the start of July 20X5.........................................................6
2.Monthly cash flow forecast.......................................................................................................6
3.Explain the type of additive expenses that the owners of the business should take into
consideration for acquiring the needed financial assistance of overdraft....................................7
Question 3 .......................................................................................................................................8
1. Compute the Break even point (BEP) in units and in sales.....................................................8
2.Margin of safety (MOS) for the year ended 2019 and 2020.....................................................9
3. Critically evaluate and assess the strategy formulated by Jessica.........................................11
Question 4......................................................................................................................................11
1. Compute the Pay back period, Net present value and Average rate of return for every
potential investment project of the business..............................................................................11
2. Determine the most efficient investment as per the computations presented above.............14
3.Critically discuss the approaches to investment appraisal......................................................14
CONCLUSION .............................................................................................................................16
REFERENCES..............................................................................................................................17

INTRODUCTION
Finance which is also termed as financial economics refers to the discipline and study of
money in a financial stable system. It primarily involves dealings of financial funds in between
the borrowers, investors and lenders of the money. The process of finance is attached to
channelling the huge funds that are available in various different forms such as credits, loans or
capital to be invested to businesses and firms which need the finances the most or can utilise
them most efficiently (Bals, 2019). In this report, the financial statements, accounting ratios such
as gross profit margin, assets usage, acid test ratio, inventories holding period, current ratio and
debt to equity ratio and the cash budget of respective businesses have been computed to evaluate
and assess the financial positioning and financial strength of the businesses. The report also
involves computing three different investments of an enterprise to evaluate the most efficient
among the three by utilising the capital investment appraisal techniques.
MAIN BODY
Question 1
1.Calculation of ratios for year 2019 and year 2018.
 Gross profit margin = ( Sales - Cost of goods sold ) * 100 / Sales
=(3495 – 2182 ) *100 / 3495
=(1313 / 3495 ) *100
=
Interpretation- The gross profit ratio helps in analysing the gross profitable efficiency of the
business enterprise. This ratio shows the relationship between the gross sales of the business and
the profit of the enterprise. The ideal gross profit ratio stands somewhere between 50-70%, here
the gross profit of the company is 37.57 % which shows that the business profits being generated
are not very good and the company requires to boost its sales and the profits generated therefore
(Hirst, 2020).
 Asset Usage Ratio= Total Sales / Average Total Assets
= 3495 / [( 3812 + 2503 ) / 2]
= 3495 / 3157.5
= 1.10 times

Interpretation- This ratio helps to determine the efficiency and the ability of the enterprise with
which it is able to utilise the business assets to generate and increase the sales of the enterprise
(Rudnyckyj, 2018). High the ratio value, better is the efficiency with which the company utilises
its total assets. The ideal ratio is 2.5 and in his case the ratio is 1.10 which shows the inefficiency
of the business in utilising its assets.
 Current ratio = Current Assets / Current Liabilities
= 1687 / 744
= 2.27 times
Interpretation- This ratios determine the relationship between the current assets and liabilities of
the company (Ionescu, 2021). It helps to evaluate the short terms efficiency of the business as
how effectively the short term asses of the enterprise can be utilised to pay off the obligations of
the short term liabilities. The ideal ratio is 2 whereas here it is 2.27 which shows very strong
liquidity position of the business and that the business is highly efficient and has assets higher
than the ideal requirement.
 Acid Test Ratio = ( Current Assets – Stock ) / Current Liabilities
= (1687 – 150 ) / 744
= 1537 / 744
= 2.06 times
Interpretation- This ratio is also referred as quick ratio and helps to determine the efficiency with
which the business can pay off all the current liabilities of the enterprise by utilising the quick
assets of the business (Parrado-Martínez and Sánchez-Andújar, 2020). The ideal ratio is 1 and
here the ratio is 2.06 which shows a strong liquidity position of the business.
 Inventory Holding Period = ( Average Inventory / Cost of goods sold )*365
= [( 150 + 102 ) / 2 ] / 2182 * 365
= ( 126 / 2182 ) * 365
= 21.08 Days
Interpretation- This ratio suggests the total number of days for which the business will hold the
inventory stock before making the sales. The number of days that the business will require in
total to convert the inventory stock into sales.
 Debt to Equity Ratio = Total Debts / Total Equity
=170 / 2898

=0.058 times
Interpretation- This ratio assesses the relationship between the debt and the equity of an
enterprise. It evaluates and compares the organisations debts to its equity as a whole. High D/E
ratio displays higher dependency of the business on its debts whereas lower ratio shows the
business is not highly dependent on its debts (Wang and Hou, 2021). The ideal debt to equity
ratio is somewhere between 2-2.5 whereas here the D/E ratio is .058 which is very low and
shows business is not highly dependent on company debts and has enough equity capital.
2.Significance of taking the users of the financial statements into consideration when analysing
the financials.
The financial statements of an enterprise assist in determining and evaluating the
financial health of the business and evaluate the financial position through insights of company's
performance, its operations and the business cash flows. Financial statements are necessary for
an enterprise as they help in extracting and determining the information regarding the company
revenues, its expenses, debt and business profitability. Through these statements the enterprise
activity and its financial performance can be evaluated easily and effectively. The financial
statement primarily involves company Balance sheet, income statement, cash flows, financial
ratios and the statement of equity (Wang, Li and Wang, 2021). The informations extracted
through these mainly constitute revenues, expenses, profits, company's liquidity positions, debt
load on the enterprise. The users of the financial statements are both internal and external to the
business. The internal users are the management of the company, owner and the employees
whereas the external users of the enterprise include tax authorities, government, investors, banks,
suppliers and shareholders of the business.

Question 2
1.The Opening financial position at the start of July 20X5.
2.Monthly cash flow forecast.
The forecasted figures provided by Sassy Clothing already show that the cash balance
with the business is negative at the end period of each month. The sales amount which the

business expects after 6 months of its working is expected to be £1,175,000. It can be evaluated
that the business has had higher expenses that the revenue earned in the months of August,
September, October, November due to which they had to avail the overdraft facilities from the
banks (Berrou, Dessertine and Migliorelli, 2019). The business requires to improve their internal
as well as external performance and operations so that it can utilise the maximum capabilities of
the enterprise and achieve maximum optimisation and effectiveness in the business performance.
The business is required to negotiate with the bank manger for short term loans, approval of the
credit limit desired by the business to avail the loans in shorter times durations also and acquire
loans at lower interest rates. This will help Sassy Clothing to accelerate and improve their
revenues which will then better their cash balances in each month. The cash balances in the
business will be maintained successfully when the business continues to earn high revenues and
make lesser expenses with regards to the business raw materials, reducing unwanted experiences.
3.Explain the type of additive expenses that the owners of the business should take into
consideration for acquiring the needed financial assistance of overdraft.
The company is required to consider the expenses incurred in the months of July and
December which include utility bills, rents, operating expenses and the payment made to the
suppliers of the business. The overdraft facility of the loan helps to furnish the facility of
immediate access to additional financial funds to the enterprise. It also assists to handle any such
mismatch between the timings where the business suffered with unavailability of cash to
continue the business operations and hence maintain effective cash records (Shao and et.al.,
2022). By utilising the bank overdrafts the business can make the necessary organisational
payments and pay off the essential expenses on time avoiding any payment defaults.

Question 3
1. Compute the Break even point (BEP) in units and in sales.
For the year ended 2019:
BEP (In Units)
Break Even Point= Fixed cost / Contribution per unit.
=£5,430,000 / £115
= 47217.39
BEP (In Units)= 47218 Units
Working:
Total Fixed Cost = (1,650,000 + 2,850,000 + 930,000)
= £5,430,000
Contribution Per Unit = (300- 125- 15- 20- 15- 10)
= £115 Per Unit
For the year ended 2019:
BEP (In Sales)
Break Even Point= Fixed cost / Profit volume ratio (P/V Ratio)
= 5,430,000 / 38.33 %
= £ 14,166,449.26
BEP (In Sales)= £ 14,166,449
For the year 2020, the income statement of Sassy Clothing will have some modifications
which are displayed below respectively (Steurer, 2021).
Particulars Price per unit Amount ( £ )
Sales 309 13905000
Less : variable cost
Direct material 125 5625000
Direct labour 13 585000
Manufacturing overhead 19.5 877500
Selling expenses 15 675000

Administration expenses 8 360000
CONTRIBUTION 128.5 5782500
Less : fixed cost
Manufacturing overhead 1650000
Selling and distribution overhead 2850000
Administration overhead 930000
New manufacturing facility 1450000
PROFIT -1097500
For the year ended 2020:
BEP (In Units)
Break Even Point= Fixed cost / Contribution per unit
=6880000 / 128.5
= 53540.86
=53541 Units
BEP (In Sales)
Break Even Point= Fixed cost / Profit volume ratio (P/V Ratio)
= (6880000 / 41.59)*100
=£ 16542438.08
=£ 16542438
2.Margin of safety (MOS) for the year ended 2019 and 2020.
Margin of safety for the year ended 2019
MOS (In Units) = Profit / Contribution per unit
= -255000/115
=-2217 Units
Margin Of Safety (In Sales)= Profit/ P/V Ratio
= (-255000 / 38.33)*100
= -(£665275)
Margin of safety for the year ended 2020

MOS (In Units) = Profit / Contribution per unit
= -1097500/128.5
=-8541 Units
Margin Of Safety (In Sales)= Profit/ P/V Ratio
=(-1097500 / 41.59)*100
= -(£2638855)
Working:
[Year 2019]
 Contribution Per Unit= Selling Price Per Unit- Variable Costs
=300-185
=115
[Year 2020]
 Selling price is increased by 3%
= 300+ 3%
= 309
 Contribution Per Unit- Selling Price Per Unit- Variable Costs
= 309- 180.5
= 128.5
 Direct labour cost will reduced by 2 per unit
= 45-2
=43
 Manufacturing overheads will declined by 0.50
= 20-0.50
= 19.50
 Administration expenditure will decreased by 2 per unit
= 10-2
= 8
 P/V Ratio for 2019= Contribution/Sales
=(5175000÷13500000)*100
=38.33%
 P/V Ratio for 2020= Contribution/Sales

=(5782500÷13905000)*100
=41.58%
3. Critically evaluate and assess the strategy formulated by Jessica.
The two respective strategies have been evaluated in the computations made above. It is
hence evaluated that the new strategy formulated incurs higher financial risk. The BEP of the
previous strategy of 2019 comes as 47218 and of the new strategy of 2020 comes to be 53541 in
units. The MOS in sales of the two strategies as of 2019 is -£665275 and of 2020 is -£26388550.
Both the strategies displayed very low and negative margin of safety (Zhang, Zhang and Managi,
2019). But it can be assessed looking at the numbers that the new strategy made the MOS worse
as 2019. Hence the business should think upon to apply effective growth strategies, accelerate
the organisational sales and boost the business growth through intense promotion and other
effective tools. To attain additional growth, the business has already spent an additional amount
of £1,450,000 on its fixed costs which is also a primary reason why the business is facing high
costs and losses.
Question 4
1. Compute the Pay back period, Net present value and Average rate of return for every potential
investment project of the business.
1. Payback Period-
INVESTMENT A
Pay back period: (Years before full recovery) + Unrecovered cost at the start of the year/
Cash flow during the year (Braumann, 2019).
= 2+ (175000-140000) / 60000
=2+(35000/ 60000)

=2+0.58
=2.58 years
INVESTMENT B
Pay back period: (Years before full recovery) + Unrecovered cost at the start of the year/
Cash flow during the year
=2 + (195000 – 160000) / 45000
=2+(35000 / 450000)
=2+0.77
=2.77 years
INVESTMENT C
Pay back period: (Years before full recovery) + Unrecovered cost at the start of the year/
Cash flow during the year
= 3 +(190000-1750000 / 66000
= 3+(15000 / 66000)
=3+0.22
=3.22 years
2. Net Present Value:
Net Present Value= [Cash Flows/ (1+ i)*t – Initial Investment]
 Investment A
Net Present Value= 194780- 175000
= 19780

 Investment B
Net Present Value= 193929- 195000
= -1071
 Investment C
Net Present Value= 182232 – 190000
= -7768
3. Accounting Rate of Return:
ARR= (Average Annual Profit / Average Initial Investment)* 100
 Investment A
= (26000/90000)*100
= 28.88%
 Investment B
= (20000/101500)*100
= 19.70%
 Investment C
= (21600/97000)*100
= 22.26%
Working Note:
Computation of Average Cash Inflow= Sum of Cash Inflows/ Total number of years
Investment A
= (75000+65000+60000+55000+50000)/5
= 61000
Average annual profit = Average Investment- Average annual Depreciation
= 61000-35000
= 26000
Investment B
= (95000+65000+45000+45000+45000)/5
= 59000
Average annual profit = Average Investment- Average annual Depreciation
= 59000-39000

= 20000
Investment C
= (50000+60000+65000+66000+57000)/5
= 59600
Average annual profit = Average Investment- Average annual Depreciation
= 59600- 38000
= 21600
Computation of Average Investment= (Initial Investment + Scrap Value)*2
Investment A
= (175000+5000)/2
= 90000
Investment B
= (195000+8000)/2
= 101500
Investment C
= (190000+4000)/2
= 97000
2. Determine the most efficient investment as per the computations presented above.
From all the above computations with regards to the different appraisal techniques, it can
be evaluated and determined that the company should definitely opt for the Investment project A
as it is the most efficient and effective in comparison to the two other alternatives available with
the company (Wolfs, and Smulders, 2018). The primary reason behind choosing Project A is that
it provides comparatively higher returns as project B and project C. The payback period required
for recovering the investment amount of Project A is 2.58 years whereas for Project B is 2.77
and for Project C it is 3.22 years. The NPV of Investment A is 24150 whereas the NPV of
Project B and C is 5921 and 4272 respectively. The average rate of return for project A is
28.89% with projects B and C having an average rate of return are 19.70% and 22.27%
respectively.
3.Critically discuss the approaches to investment appraisal.
Investment appraisal techniques are also termed as capital budgeting techniques which
assists a business enterprise in deciding the expected returns from an investment project in the

coming future (Booth, Cleary and Rakita, 2020). With the help of these techniques, the business
can effectively evaluate the best investment project among the different investment alternatives
available. The investment appraisal techniques are supposed to appraise and accelerate the
performance and outcomes of a new project. The three primary types of investment appraisal
techniques are:
1. Payback Period- This is one of the most simplest appraisal techniques which determines
the total amount of time which is required for generating a sufficient mount of cash flow
relating to the project so as to cover for all the initial costs relating to the project.
Benefit: The benefit of this appraisal technique is that this is an easy to compute and interpret
technique and can be easily understood by people who don't belong to the finance background.
Drawback: The drawback of this investment appraisal technique is that this method tends to
ignore the time value of money and even does not considers anything after the point of payback
(Delimatsis, 2021).
2. Net Present Value- It is the sum of discounted future cash inflows and the outflows of a
particular investment project. This method takes into consideration the time value of
money and always aligns effectively with the objective of maximization of shareholder's
wealth of an enterprise.
Benefit: It assists effectively in maximization of shareholder's wealth and takes into
consideration the total cash inflows of an investment project.
Drawback: The effectiveness and accuracy of this appraisal technique is primarily based on the
fact that how accurately the business has estimated the cash inflows.
3. Average Rate Of Return- This method of investment appraisal technique helps in
measuring the expected profit from a particular investment project. It displays the net
accounting profit which occurs as percentage of the capital investment made by the
business.
Benefit: It utilises the data which is easily available and hence has no requirement of specific
methods to extract data. It even determines the true financial performance and viability of an
investment hence helps in taking effective business decisions (Gerner and et.al., 2018).
Drawback: The drawback of this technique is that it computes the profitability of the investment
in the basis of the net profits of a project and not upon the cash inflows generated by the
business.

CONCLUSION
From the report, it can be concluded that the ratio computation done in the report will
assist the business of Liverton co. to analyse their financial position effectively. It also helped
them to evaluate the financial funding which they require to raise to fund their business
operations and how to utilise those funds for the business in an effective and efficient manner.
The report also assisted to conclude that the cash budget of Sassy Clothing will help the business
in analysing all the cash expenses and receipts that the business has had for a specific time period
analysing which they can avail the facility of bank overdrafts from the banks. The report also
concludes for the Break-even Point and the Margin of safety for the business of Free Air Ltd for
the two years of 2019 and 2020 respectively. This helped the business in evaluating the sales at
which the business has its expenses and incomes equal and has no profit and no loss. This was
done to help the business in opting for an effective strategy through which it can make efficient
strategies to minimize financial threats and accelerate business sales and revenues. The end part
of the report helped to conclude regarding the various different capital investment decisions and
evaluate the three different investment options which Scrappit plc. has along with effectively
explaining the three different methods.

REFERENCES
Books and Journals:
Bals, C., 2019. Toward a supply chain finance (SCF) ecosystem–Proposing a framework and
agenda for future research. Journal of purchasing and supply Management, 25(2),
pp.105-117.
Berrou, R., Dessertine, P. and Migliorelli, M., 2019. An overview of green finance. The rise of
green finance in Europe, pp.3-29.
Booth, L., Cleary, W.S. and Rakita, I., 2020. Introduction to corporate finance. John Wiley &
Sons.
Braumann, C.A., 2019. Introduction to stochastic differential equations with applications to
modelling in biology and finance. John Wiley & Sons.
Delimatsis, P., 2021. Sustainable finance. In Elgar Encyclopedia of Environmental Law (pp.
783-797). Edward Elgar Publishing.
Gerner, F., and et.al., 2018. Vietnam–Maximizing finance for development in the energy sector.
Hirst, F.W., 2020. Imperialism and Finance. In Manufacturing Engineering Processes (pp. 171-
238). CRC Press.
Ionescu, L., 2021. Leveraging green finance for low-carbon energy, sustainable economic
development, and climate change mitigation during the COVID-19 pandemic. Review
of Contemporary Philosophy, 20, pp.175-187.
Parrado-Martínez, P. and Sánchez-Andújar, S., 2020. Development of competences in
postgraduate studies of finance: A project-based learning (PBL) case
study. International Review of Economics Education, 35, p.100192.
Rudnyckyj, D., 2018. Beyond debt: Islamic experiments in global finance. University of
Chicago Press.
Shao, C., and et.al., 2022. IoT data visualization for business intelligence in corporate
finance. Information Processing & Management, 59(1), p.102736.
Steurer, R., 2021. Kafka: Real-Time Streaming for the Finance Industry. In The Digital Journey
of Banking and Insurance, Volume III (pp. 73-88). Palgrave Macmillan, Cham.
Wang, M., Li, X. and Wang, S., 2021. Discovering research trends and opportunities of green
finance and energy policy: A data-driven scientometric analysis. Energy Policy, 154,
p.112295.
Wang, R. and Hou, J., 2021. Land finance, land attracting investment and housing price
fluctuations in China. International Review of Economics & Finance, 72, pp.690-699.
Wolfs, W. and Smulders, J., 2018. Party finance at the level of the European Union–Party
finance reform to vitalize the EU’s protoparty system?. In Handbook of political party
funding (pp. 182-202). Edward Elgar Publishing.
Zhang, D., Zhang, Z. and Managi, S., 2019. A bibliometric analysis on green finance: Current
status, development, and future directions. Finance Research Letters, 29, pp.425-430.