This document is partially blurred.
Unlock all pages and 1 million more documents.
Get Access
HOGS income statement forecasts
Sales –29% growth in 2010, 24% in 2011 from
analyst report. Trend to 3% after that.
CGS/Sales –hold margins constant. With rapidly
growing market, less competitive pressure on
taxes. 0% on chilled and frozen,25% on prepared
interest –5.3% from footnote
is CGS/Sales sensitive to changing
pig prices?
depreciation rate
Useful life is then .80(20) + .20(50) = 26 year useful life.
NOA–constant or changing?
Balance Sheet Assumptions
Working Capital Assumptions
Ending Operating Cash/Sales
Ending Receivables/Sales
Ending Inventories/COGS
Ending Other Current Assets/Sales
Ending Accounts Payable/COGS
Ending Taxes Payable/Sales
Ending Other Current Liabs/Sales
Other Operating Asset Assumptions
Ending Net PP&E/Sales
Ending Investments/Sales
Ending Intangibles/Sales
Ending Other Assets/Sales
HOGS balance sheet forecasts
Trend Cash/Sales from 12% to 3%
don’t seem to be earnings interest rev, so this looks like
a temporary cash balance due to large capital
offerings
need to maintain restricted cash w bank. 3% of 2009
HOGS PPE/Sales forecast
From analyst report:
“As shown in Exhibit 1, processing capacity should
increase 41% from now to the end of 2012. Besides
capacity expansion efforts, Zhongpin should be
able to increase capacity utilization over time. Over
the last three years, capacity utilization has been
Trusted by Thousands of
Students
Here are what students say about us.
Resources
Company
Copyright ©2022 All rights reserved. | CoursePaper is not sponsored or endorsed by any college or university.