Vous êtes sur la page 1sur 1

2009 2008

ROE calculation
3.1 ROE= Net income 995561 176533
(Net icome)/(SH equity) SH equity 4430882 22.47% 3426277 5.15%
3.1.1 Traditional approach
Net profit mergin 0.13 0.028
Asset turnover 0.436 0.348
ROA 0.05 0.009744
ROE Financial Leverage 3.9 19.50% 5.2 5.07%
3.1.2 Alternative approach
NOPAT 891935 394437.22
Sales 7543725 6211938
ROE= Net Interest expense
(NOPAT/Sales)+ after tax 574474 217904.22
{(NOPAT/Sales)-
(Net inte expense/Net debt)* Net debt 10466063 11256024
(Net debt/Equity)} Equity 4430882 26.00% 3426277 20%

ROE on Traditional approach ROE on Traditional approach


25.0%

20.0%

15.0%

10.0%

5.0%

0.0%
Year 2009 Year 2008

Vous aimerez peut-être aussi