Sangle Case Study

Great Essays
FINANCIAL PLAN
1. Assumptions of the Plan
a. Market Size
For the Sanglé’s worst-case scenario, the penetration rate would be at 1% each year. Sanglé’s total market size for 2015 is 6, 570, 168 and the target market share for that is 27%. For 2016, the market size is 6, 687, 117 and the target market share for that is 26.6%. For 2017, the market size is 6, 846, 107 and the target market share for that is 25.4%.

For the Sanglé’s most-likely scenario, the penetration rate would only be at 2.5% each year. Sanglé’s total market size for 2015 is 6, 570, 168 and the target market share for that is 27%. For 2016, the market size is 6, 687, 117 and the target market share for that is 26.6%. For 2017, the market size is 6, 846, 107 and the target market share for that is 25.4%.

For the Sanglé’s best-case scenario, the penetration rate would only be at 5% each year. Sanglé’s total market size for 2015 is 6, 570, 168
…show more content…
Sales

The penetration rate for the worst-case scenario is 1%. For 2015 the total population is 6,570,168, the primary target market is 27%, the potential demand is 49,664.72 and the projected sales amounts to 34,765,500. For 2016 the total population is 6,687,117, the primary target market is 26.6%, the potential demand is 49,788.74 and the projected sales amounts to 34,852,300. For 2017 the total population is 6,846,107, the primary target market is 25.4%, the potential demand is 48,791.16 and the projected sales is 34,153,700

The penetration rate for the most-likely scenario is 2.5%. For 2015 the total population is 6,570,168, the primary target market is 27%, the potential demand is 124,161.80 and the projected sales amounts to 86,913,400. For 2016 the total population is 6,687,117, the primary target market is 26.6%, the potential demand is 124,471.85 and the projected sales amounts to 87,130,400. For 2017 the total population is 6,846,107, the primary target market is 25.4%, the potential demand is 121,977.89 and the projected sales is

Related Documents

  • Improved Essays

    The price-to-earnings ratio for 2014 is 4.97 USD under the tab, Nike Income Statement in W2 in cell O12. Finally, the price-to-earnings ratio for 2015 is 5.32 USD under the tab, Nike Income Statement in W2 in cell N12. When it comes to the debt-to-equity ratio it is 0.58 USD for 2013 under the tab, Nike Balance Sheet in W2 in cell O9. The debt-to-equity ratio for 2014 is 0.72 USD under the tab, Nike Balance Sheet in W2 in cell N9. Finally, the debt-to-equity ratio for 2015 is 0.70 USD under the tab, Nike Balance Sheet in W2 in cell M9.…

    • 1147 Words
    • 5 Pages
    Improved Essays
  • Improved Essays

    (In millions) 4. What were the company’s total current assets at the end of its 2 most recent annual reporting periods? Nike’s total current assets for the May 31, 2016 annual reporting period was 15,025. For the May 31, 2017 annual reporting period, Nike had 16,061 total current assets. Nike had a 1,036 increase in total current assets from 2016 to 2017.…

    • 835 Words
    • 4 Pages
    Improved Essays
  • Decent Essays

    GDP in Vietnam averaged 55.42 USD Billion from 1985 until 2014, reaching an all time high of 186.20 USD Billion in 2014 and a record low of 6.30 USD Billion in 1989. Vietnam ranked 55th worldwide in GDP by World Bank in 2014. It is predicted to flatten in 2015 and start to pick up in 2016. As for the GDP Per Capita PPP, Vietnam is expected to increase from 5124.65 USD in 2014 to 5370.14 USD in 2015. The GDP per Capita, when adjusted by Purchasing Power Parity is equivalent to 30% of the world 's average.…

    • 727 Words
    • 3 Pages
    Decent Essays
  • Improved Essays

    Goodyear Case Study

    • 2098 Words
    • 9 Pages

    Valuation I have valued Goodyear using DCF analysis and used the following “base case” assumptions: • Revenue will grow at a rate of 2.5% for the next 4 years. I am using a 4-year time horizon as it aligns with the company’s strategic plans it put in place with a target date of 2020. In its investor presentation, Goodyear forecasts an annual growth rate of 4% per year. However, based on Michelins projections the industry is only projected to grow at 2.5% annually and is the number I use to be on the conservative side. • Operating margin will reach 13.5% by 2020.…

    • 2098 Words
    • 9 Pages
    Improved Essays
  • Improved Essays

    Multi Modal Case Study

    • 902 Words
    • 4 Pages

    This simplest manner to accomplish this is to multiple 2015 by 150.13%. (Taking 100% of 2015 and adding 50.13% of 2015). The expected sales for 2016 are calculated to be $5,557,812.60. To calculate for 2017, we repeat the equation using the estimated 2016 sales summary. Given these numbers we can expected sales, based on an average percentage growth of 50.13% to be $8,343,944.06.…

    • 902 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Orion Corporation Case

    • 2651 Words
    • 11 Pages

    Expected collection pattern: 65% collected in the month of sale 20% collected in the month after sale 10% collected in the second month after sale 4% collected in the third month after sale 1% uncollectible Budgeted sales: January $160,000 February 185,000 March 190,000 April 170,000 May 200,000 June 180,000 The estimated total cash collections during April from sales and accounts receivables would be: A) $155,900. B) $167,000. C) $171,666. D) $173,400. 18.…

    • 2651 Words
    • 11 Pages
    Improved Essays
  • Improved Essays

    Less interest of 2 mil is 2.5 million left for Deprecitation and amoritization. 2.5 million is your answer. Pearson Brothers recently reported an EBITDA of 7.5 million and net income of 1.8 million.? It had 2.0 million of interest expense, and its corporate tax rate was 40%. What was its charge for depreciation and amortization?…

    • 1583 Words
    • 7 Pages
    Improved Essays
  • Improved Essays

    Adidas Case Analysis

    • 836 Words
    • 4 Pages

    The 52-week low of the share price is at $24.0349 . Honda Motor Co Ltd (ADR) Last issued its quarterly earnings results on Feb 3, 2017. The company reported $93.67 EPS for the quarter, beating the analyst consensus estimate by $ 34.72. Analyst had a consensus of $58.95. The company had revenue of $3501000.00 million for the quarter, compared to analysts expectations of $3431223.32 million.…

    • 836 Words
    • 4 Pages
    Improved Essays
  • Superior Essays

    According to the annual report, Tesco’s EBIT as of Feb 25, 2017 was 1,017 million GBP. Their interest expense was 872 million GBP. This calculates to an interest coverage rate of 1.17; it looks like they can only pay their interest 1.17 times over with their current…

    • 1331 Words
    • 6 Pages
    Superior Essays
  • Great Essays

    According to Daniel Sparks, in a Trailing twelve-month revenue growth (YOY), Costco shows a 1.4% increase compared to Wal-Mart with a negative (0.5%). The Price Earnings ratio is trading for Costco at 28.7 and Wal-Mart is at only 15.7. (Sparks, 2015). This is visible by comparing the compound average annualized growth rate of earnings…

    • 1945 Words
    • 8 Pages
    Great Essays