50.1K

Verified Solution

Link Copied!

Calculate CAGR for revenue, CF, EPS, and dividends for 1, 3 and 5 years, latest year 2018

2013 2014 2015 2016 2017 2018 VALUE LINE PUB.LLCI 20-22 3.89 4.10 4.15 4.06 4.10 4.35 Earnings per sh A 29.27 31.95 33.5435.08 37.35 38.90 Book Value per sh 10.3 123 13.2 12.1 5.50 1.15 1.35 1.48 1.52 1.55 1.59 Div'ds Decl'd per sh 1.9 44.20 5257.2 5170.3 5092.1 5016.1 4891.6 4780.0 Common Shs Outst'g5000.0 13.3 AgAnnTP/ERatio-T-140 90 Avg Ann,I Div'd Yield | 2.5% 527015 1687155 1787632 1930115 1951757 1975000 Total Assets (Smill) 2285000 .58 2.9% | 2.7% | 2.7%| 3.1%| 2.8% 67 63 70 65 Relative P/E Ratio 811297 850232 905293 956185 945766 960000 Loans (Smill 42800 43527 45301 47754 49557 52000 Net Interest Inc (Smill) 60000 2309 1395 2442 3770 2528 5000 Loan Loss Prov'n (Smill)600 40980 40820 40756 4051338832 40000 Noninterest Inc (Smil) 45000 48842 49037 49974 52377 58484 61000 Noninterest Exp (Smill) 64500 27500 20.0% 1.43% 1.37% 1.28% 1.06% 1.05% 1.05% Return on Total Assets 1.20% 152998 183943 199536 255077 225020 235000 Long-Term Debt (Smill) 270000 170142 184394 192998 200497 208079 212000 Shr. Equity (Smil)251000 11.1% | 10.9% | 10.8% | 10.4% | 10.7%| 10.5% Shr. Eq. to Total Assets | 11.5% 50.0% 11.0% 7.0% 32% | 36% | 36%| 37%| 38% | 37%|All Divds to Net Prof | 35% 21878 23057 22894 20373 2055420800 Net Profit (Smill) 31.9% 30.4% 30.8% 31.4% 18.0% 20.0% Income Tax Rate 53.1% | 50.4% | 50.6% | 49.5% | 48.5%| 48.5% Loans to Tot Assets 12.9% 12.5% | 11.9% 10.2% 9.9% 10.0% Return on Shr. Equity 9.1% | 8.2% | 7.4% | 7.2% | 6.0% | 6.0% Retained to Com Eq 2013 2014 2015 2016 2017 2018 VALUE LINE PUB.LLCI 20-22 3.89 4.10 4.15 4.06 4.10 4.35 Earnings per sh A 29.27 31.95 33.5435.08 37.35 38.90 Book Value per sh 10.3 123 13.2 12.1 5.50 1.15 1.35 1.48 1.52 1.55 1.59 Div'ds Decl'd per sh 1.9 44.20 5257.2 5170.3 5092.1 5016.1 4891.6 4780.0 Common Shs Outst'g5000.0 13.3 AgAnnTP/ERatio-T-140 90 Avg Ann,I Div'd Yield | 2.5% 527015 1687155 1787632 1930115 1951757 1975000 Total Assets (Smill) 2285000 .58 2.9% | 2.7% | 2.7%| 3.1%| 2.8% 67 63 70 65 Relative P/E Ratio 811297 850232 905293 956185 945766 960000 Loans (Smill 42800 43527 45301 47754 49557 52000 Net Interest Inc (Smill) 60000 2309 1395 2442 3770 2528 5000 Loan Loss Prov'n (Smill)600 40980 40820 40756 4051338832 40000 Noninterest Inc (Smil) 45000 48842 49037 49974 52377 58484 61000 Noninterest Exp (Smill) 64500 27500 20.0% 1.43% 1.37% 1.28% 1.06% 1.05% 1.05% Return on Total Assets 1.20% 152998 183943 199536 255077 225020 235000 Long-Term Debt (Smill) 270000 170142 184394 192998 200497 208079 212000 Shr. Equity (Smil)251000 11.1% | 10.9% | 10.8% | 10.4% | 10.7%| 10.5% Shr. Eq. to Total Assets | 11.5% 50.0% 11.0% 7.0% 32% | 36% | 36%| 37%| 38% | 37%|All Divds to Net Prof | 35% 21878 23057 22894 20373 2055420800 Net Profit (Smill) 31.9% 30.4% 30.8% 31.4% 18.0% 20.0% Income Tax Rate 53.1% | 50.4% | 50.6% | 49.5% | 48.5%| 48.5% Loans to Tot Assets 12.9% 12.5% | 11.9% 10.2% 9.9% 10.0% Return on Shr. Equity 9.1% | 8.2% | 7.4% | 7.2% | 6.0% | 6.0% Retained to Com E

Answer & Explanation Solved by verified expert

See Answer