Classwork & Assignment Table 1 1 B $ $ Assets 74,000 140,000 PPE 54,000 110,000 Cash + AR + Inventory 20,000 30,000 Liabilities Equity 48720 ? 87200 ? 14,600 27,000 Research & Development Training Expenses 8900 10200 Sales 85400 87000 Cogs & Operating expenses Depreciation EBIT Tax Net income 45875 20000 19,525 30% 12,167 47650 20000 19350 25% 12158 A B Cost of equity 9% 8% Cost of debt 5.5% 4.5% A EL + E Assume Liabilities consist of 20% current liabilities and the rest is debt on which the company has to pay interest The table above shows the financial data of three companies A, B and C. The initial investment was $65000. Required 1. Carry out a Dupont Analysis to show what has contributed to the ROE of the company (profitability, efficiency; financial leverage) 2. Calculate the WACC of the company 3. Calculate the EVA of year A,B,C. 4. Calculate the residual income of the three companies