| Industry Ratios | |||||||||||||
| SIC: | 1521 | ||||||||||||
| NAICS: | 23321 | ||||||||||||
| Name: | SNGL-FAM HOUSING CNSTR | ||||||||||||
| Source | Almanac | S&P | "Average" | ||||||||||
| Net Sales | 100.0% | 100.0% | 100.0% | ||||||||||
| COGS | 70.1% | 76.2% | 73.1% | ||||||||||
| Operating Expenses | 29.7% | 19.3% | 24.5% | ||||||||||
| Salaries and Wages | |||||||||||||
| Salaries | 5.6% | 5.6% | |||||||||||
| Benefits | 0.7% | 0.7% | |||||||||||
| Total S&W | 6.3% | 6.3% | |||||||||||
| Plant -- Depreciation | 1.1% | 0.8% | |||||||||||
| Taxes | 2.2% | 1.3% | |||||||||||
| Working Capital | |||||||||||||
| Accounts Receivable | 1.6% | 5.3% | 3.4% | ||||||||||
| Inventory | 0.8% | 2.6% | 1.7% | ||||||||||
| Other Current Assets | 8.3% | 8.3% | |||||||||||
| Accounts Payable | 3.0% | 3.0% | |||||||||||
| Other Current Liabilities | 27.5% | 6.4% | 6.4% | ||||||||||
| Income -- Gross Profit | 29.9% | 23.8% | 26.9% | ||||||||||
| Assets | |||||||||||||
| Cash | 4.8% | 4.8% | |||||||||||
| Accounts Receivable | 1.6% | 5.0% | 3.3% | ||||||||||
| Inventories | 0.8% | 2.6% | 1.7% | ||||||||||
| Other Current Assets | 5.1% | 3.7% | 3.7% | ||||||||||
| Total current assets | 7.5% | 16.1% | 13.5% | ||||||||||
| Net Fixed Assets | 3.6% | 7.6% | 5.6% | ||||||||||
| Total assets | 11.1% | 23.7% | 19.0% | ||||||||||
| Liabilities | |||||||||||||
| Short term debt | 1.5% | 1.5% | |||||||||||
| A/P and accrued expenses | 3.0% | 3.0% | |||||||||||
| Other current liabilities | 4.9% | 4.9% | |||||||||||
| Current liabilities | 8.7% | 9.4% | 9.4% | ||||||||||
| LT Debt (less current) | 3.2% | 3.1% | 3.1% | ||||||||||
| Total liabilities | 11.9% | 12.5% | 12.5% | ||||||||||
| Stockholders Equity | -0.8% | 11.2% | 6.5% | ||||||||||
| Total Liabilties and Equity | 11.1% | 23.7% | 19.0% | ||||||||||
| Ratios | |||||||||||||
| Current Ratio | 1.2 | 1.7 | 1.4 | ||||||||||
| Debt to Capital (LT + Equity) | 0.0 | 0.2 | 0.3 | ||||||||||
| Profitability | |||||||||||||
| Gross Profit % | 29.9% | 23.8% | 26.9% | ||||||||||
| Operating Expenses % | 29.7% | 19.3% | 24.5% | ||||||||||
| Net Earnings % | 1.0% | 4.5% | 2.3% | ||||||||||
| Returns | |||||||||||||
| Return on Assets | 15.3% | 4.2% | 12.3% | ||||||||||
| Return on Equity | 0.0% | 29.2% | 29.0% | The spreadsheet derives ROE of 36% from two data sets, | |||||||||
| Return on Capital (LT + Equity) | 42.2% | 31.4% | 24.4% | which have ROE of 0% and 29%. We choose to use 29% as our industry benchmark. | |||||||||