Worked solution
(a)
(i) Gross profit margin \( = \frac{\text{gross profit}}{\text{revenue}}\times100 \)
Year 1: \( \frac{7{,}360{,}000}{18{,}400{,}000}\times100 = 40.0\% \)
Year 2: \( \frac{8{,}321{,}000}{21{,}850{,}000}\times100 = 38.1\% \)
(ii) Net profit margin \( = \frac{\text{operating profit}}{\text{revenue}}\times100 \)
Year 1: \( \frac{2{,}760{,}000}{18{,}400{,}000}\times100 = 15.0\% \)
Year 2: \( \frac{3{,}071{,}000}{21{,}850{,}000}\times100 = 14.1\% \)
(iii) Current ratio \( = \frac{\text{current assets}}{\text{current liabilities}} \)
Year 1: \( \frac{6{,}300{,}000}{3{,}800{,}000} = 1.66 \)
Year 2: \( \frac{5{,}400{,}000}{4{,}500{,}000} = 1.20 \)
(iv) Gearing \( = \frac{\text{non-current liabilities}}{\text{total equity}+\text{non-current liabilities}}\times100 \)
Year 1: \( \frac{5{,}000{,}000}{12{,}700{,}000+5{,}000{,}000}\times100 = \frac{5{,}000{,}000}{17{,}700{,}000}\times100 = 28.3\% \)
Year 2: \( \frac{8{,}000{,}000}{13{,}800{,}000+8{,}000{,}000}\times100 = \frac{8{,}000{,}000}{21{,}800{,}000}\times100 = 36.7\% \)
(v) Earnings per share \( = \frac{\text{profit after tax}}{\text{number of ordinary shares}} \)
Year 1: \( \frac{1{,}980{,}000}{10{,}000{,}000} = £0.198 = 19.8\text{p} \)
Year 2: \( \frac{2{,}277{,}000}{10{,}000{,}000} = £0.2277 = 22.8\text{p} \) (to 1 d.p.)
(b) Fermanagh Outdoor Gear plc's overall financial picture between Year 1 and Year 2 is mixed. On the positive side, the company has achieved strong revenue growth (from £18.4m to £21.85m, an increase of 18.75%), and both operating profit and profit after tax have grown in absolute terms; earnings per share has also risen from 19.8p to 22.8p, meaning each share is generating more profit for shareholders — a positive sign for investors and consistent with the company's objective of delivering strong shareholder returns.
However, both profitability margins have fallen: the gross profit margin has declined from 40.0% to 38.1%, suggesting the cost of sales has grown slightly faster than revenue (possibly due to the costs of establishing new international supply chains, sourcing sustainable materials, or currency/logistics costs associated with new overseas markets); the net profit margin has also fallen slightly, from 15.0% to 14.1%, suggesting operating expenses (such as the costs of setting up and running new overseas sales operations) have also grown a little faster than revenue. This suggests that although the company is growing, it is becoming marginally less efficient at converting each pound of revenue into profit — a trend the board should monitor closely as international expansion continues.
More significantly, the current ratio has fallen sharply from 1.66 to 1.20; while still above the commonly cited 'danger' threshold of 1:1 (meaning the company can, in principle, still cover its short-term liabilities with its short-term assets), this is a substantial decline in short-term liquidity, and if it continues to fall in future years the company could begin to struggle to meet its short-term obligations, which would be a serious concern. At the same time, gearing has risen substantially, from 28.3% to 36.7%, reflecting the company's increased reliance on long-term borrowing to fund its international expansion (consistent with the case study's description of expansion being 'part-funded by increased long-term borrowing'); while this is not yet at a level generally considered high-risk (which would typically be above 50%), the combination of rising gearing and falling liquidity together suggests the company's financial risk profile is increasing as it pursues rapid international growth, and the interest costs associated with this additional borrowing may put further pressure on profit margins in future years, especially if interest rates rise.
Overall, Fermanagh Outdoor Gear plc appears to be successfully growing its revenue and absolute profitability, and rewarding shareholders with higher earnings per share, but this growth has come at the cost of declining profit margins, weaker short-term liquidity, and increased financial risk (gearing) — a pattern that would be expected during a period of ambitious, debt-funded international expansion, but one that the board needs to manage carefully to avoid liquidity or over-borrowing problems in future years.
One further piece of information that would help evaluate this performance more fully would be the equivalent ratios for a competitor business operating in the same (outdoor clothing/equipment) industry, or industry-average ratios; this would allow the company's performance, and particularly whether its declining margins and rising gearing are unusual or simply typical of businesses pursuing similar international expansion strategies, to be properly benchmarked and put into context, rather than assessed only in isolation using the company's own historical trend.
Marking scheme
(a) 15 marks: 3 marks for each of the five ratios correctly calculated for both years (method/working shown [1], Year 1 answer correct [1], Year 2 answer correct [1]); ecf applied where an earlier arithmetic slip is carried through consistently. (b) 10 marks, level-based: Level 1 (1-3 marks): basic, largely descriptive comments on individual ratios in isolation, with little genuine evaluation or linkage between ratios. Level 2 (4-6 marks): a reasonable evaluation identifying both positive trends (e.g. revenue/profit/EPS growth) and negative trends (e.g. declining margins, liquidity, rising gearing), with some correct interpretation of what the ratios mean, and a valid further piece of information suggested. Level 3 (7-10 marks): a well-developed, balanced evaluation that correctly interprets and links multiple ratios together (e.g. connecting rising gearing and falling liquidity to the international expansion described in the case study), reaches a clear, well-substantiated overall judgement on the company's changing financial position, and suggests a relevant and well-justified further piece of information (e.g. competitor/industry comparison) needed for fuller evaluation.