




已阅读5页,还剩43页未读, 继续免费阅读
版权说明:本文档由用户提供并上传,收益归属内容提供方,若内容存在侵权,请进行举报或认领
文档简介
Author:CollinsQian,RatioAnalysis,March1998,2,Agenda,UsingratiosTypesofkeyratiosprofitabilityturnoverleverageliquiditycoverageReturnonEquityRatioexercisesForecastingexerciseAbbreviationsKeytakeaways,3,AnalyzingRatios,Ratiosinisolationaremeaningless.Acompanysratiosmustbeexaminedovertimeand/oragainstitscompetitorsratios.,Historicalcomparison,Competitivecomparison,ComparepresentratioswithsamecompanyshistoricalratiosInstablesituations,historicalratiosmaybeusedtoprojectfutureperformance,Compareacompanysratioswithsimilarfirmsratiosorwithindustryaveragesatthesamepointintime,Lookfortrends,Lookatrelativeperformance,4,TheArtofRatioAnalysis,Whichratiosaremostimportantinagivensituation?Whatitemsshouldbeincluded/excludedincalculatingtheratios?Howmuchinfluencedoesmanagementhaveovertheratios?Whatdotheratiossayaboutthefirmsstrategy?,Ratioanalysisisanartaswellasascience.,5,TheNeedforJudgment,PotentialProblem,Managementcansubstantiallyinfluencefinancialsintheshortterm,Implications,Needtousejudgmenttounderstandfinancials,Ratioanalysisrequireskeenjudgment.,Financialstatementdataishistorical,notproforma,Cross-companycomparisonsaremeaninglessifadjustmentsarenotmadefordifferentaccountingconventions,Thetimingofthereportingperiodinfluencesfundsflowsandrequirements,NeedtounderstandthathistorydoesNOTnecessarilypredictfuture,Needtobeverysensitiveaboutindustry-specificseasonalityandcyclicality,Needtostandardizeacrosscompaniestoadjustfordifferentaccountingmethods,6,Agenda,UsingratiosTypesofkeyratiosprofitabilityturnoverleverageliquiditycoverageReturnonEquityRatioexercisesForecastingexerciseAbbreviationsKeytakeaways,7,TypesofRatios,Ratioshelpusunderstandhowwellacompanyisperforming.Specifically,howmuchreturnisitgeneratingwithwhatlevelofrisk?,Howwelldoesthecompanymanagecostsrelativetorevenues?,Return,Risk,CoverageInterestchargeFixedchargecoverage,LiquidityCurrentratioQuickratio,LeverageAssettoequityDebttoequityDebttototalcapital,TurnoverReceivablesInventoryPayablesAsset,ProfitabilityOperatingmarginROSGrossmargin,Howeffectiveisthecompanyinmanagingitsresources?,Whataretherespectiveclaimsofdebtandequityowners?Howriskyisthebusiness?,Isthecompanyabletomeetitsshort-termobligations?,Isthecompanyabletomeetitslong-termobligations?,8,ProfitabilityRatios-Definitions,*Thisisnotaprofitabilityratio,butitdoesimpactROS,Profitabilityratiosuselineitemsfromtheincomestatement.,Ratios,Definitions,Grossprofitmargin(orgrossmargin),Sales-costofgoodssoldSales,Operatingprofitmargin(oroperatingmargin),EarningsbeforeinterestandtaxesSales,Returnonsales(ROS),ProfitaftertaxSales,Effectivetaxrate*,TaxesProfitbeforetax,9,ProfitabilityRatios-Description,Profitability(ormargin)ratiosareafunctionofboththeindustryandacompanyspositionwithintheindustryboundariesaresetbytheoperatingcharacteristicsoftheindustrywithintheseboundariesprofitabilityratiosaredeterminedbyaplayersrelativepositionBaintypicallyusesgrossprofitandoperatingprofittomeasureprofitabilityROScanbealteredbynon-operatingactivities,suchassourcesoffinancingortaxratemanipulationsExtraordinaryitems,becausetheyareforunusualevents,suchasdiscontinueditemsorassetsales,areexcludedwhenweanalyzetheperformanceofthebasebusiness,Profitabilityratiosmeasureafirmsabilitytomanagecostsrelativetorevenues.,10,ProfitabilityRatios-OverTime,Grossprofitmarginshouldstayconstantorincreasebecausecostofgoodssoldshouldbeaconstantpercentofsalesorshoulddecreaseascompanygetspriceincreasesand/orvolumediscountsOperatingmarginshouldincreaseasfixedadministrativeandsalescostsarespreadoveragreaternumberofunitsEffectivetaxrateshouldstayconstantordecreasesincealargerfirmisabletotakeadvantageofmoretaxshelters,Asacompanygrows,itsreturnonsalesshouldincrease.,Higherreturnonsales,11,ProfitabilityRatios-MarketLeader,Grossprofitmarginshouldbehighersinceamarketleadercantypicallychargemoreforitsgoodsand/orreceivethegreatestvolumediscountsfromsuppliersOperatingprofitmarginshouldbesignificantlyhigher,becausehighervolumemeansfixedcostsarespreadovermoreunitsandbecausethegrossprofitmarginishigherThereshouldbenosignificantdifferenceintheeffectivetaxrateReturnonsalesshouldbesignificantlyhigherbecausetheoperatingmarginshouldbesignificantlyhigher,Themarketleaderinanindustryshouldhavethebestprofitabilityratios.,ThisisconsistentwiththeROS/RMSconceptwhichsaysthatcompanieswithhighrelativemarketsharehavehighreturnsonsales,12,TurnoverRatios-Definitions,Note:Average=(YearBeginning+YearEnd)/2*Salesisoftenagoodproxy*Costofgoodssoldisoftenagoodproxy*Typicallyweuse365days(i.e.,1year)fortheperiod,Turnoverratiosuseacombinationofincomestatementandbalancesheetitems.,Ratios,Definitions,Receivablesturnover,Creditsalesinperiod*Accountsreceivableaveragebalance,Inventoryturnover,CostofgoodssoldinperiodAverageinventoryinperiod,Payablesturnover,Purchasesonaccount*Accountspayableaveragebalance,Assetturnover,SalesinperiodAverageassets,Anyturnoverratiocanbeexpressedasaperiodratiowhichmeasuresthenumberofdaysinthecycle,Daysinperiod*Turnoverratio,Periodratio=,13,TurnoverRatios-TransactionCycle,*Accountspayable,inventory,andaccountsreceivablearethemajorcomponentsofworkingcapital,Itiscriticalforafirmtomanageitspayables,inventory,andreceivables.*,Cashinflow,Cashcollectedforsalesmade,Cashoutflow,Rawmaterialspurchased,Cashdisbursedforrawmaterialspurchased,Finishedgoodsinventory,Salesmade,Accountsreceivableperiod,Accountspayableperiod,X,X,X,14,TurnoverRatios-Description,TurnoverratiosmeasureshowmanytimesperyearagivenresourceisconsumedPeriodratiosmeasurethenumberofdaysthatistakesforagivenresourceto“turnover”Managementsobjectiveistostretchouttheaccountspayableperiod(i.e.,havelowaccountspayableturnover)andshortentheperiodsforaccountsreceivableandinventory(i.e.,havehighaccountsreceivableandinventoryturnover),Turnoverratiosmeasurehowwellafirmismanagingitsresources.,15,TurnoverRatios-Tradeoffs,RatioImprovements,Decreasethereceivablescollectionperiodi.e.,collecttheaccountsreceivablefasterDecreasetheinventoryholdingperiodi.e.,sellcompletedproductsfasterIncreasetheaccountpayableperiodi.e.,takelongertopaysuppliers,StrategicTradeoff,Ifthereceivablescollectionperiodistooshort,customersmaybuyatacompetitorthathasmoregenerouscreditterms.(Oftenthisperiodisdictatedbyindustrynorms)Iftheinventoryholdingperiodistooshortthecompanymaynothaveenoughinventorytofillabigorder.Also,thecompanymaynotbeabletooutlastastrike,eitheratitsownfacilityoratoneofitsprimarysuppliersfacilitiesIftheaccountspayableperiodistoolong,supplierscouldraisetheirprices,chargeinterest(oftenatveryhighrates),orevenrefusetosupplythefirmoncredit.Also,workersmaygetrestlessiftheyhavetowaitlongertoreceivetheirpaychecks.,Managingturnoverratiosmeansmanagingstrategictrade-offs.,16,LeverageRatios-Definitions,*Allthreeratiosherearecalled“leverage”ratiosbydifferentpeople,sobesuretounderstandwhichratioisbeingusedwhensomeoneistalkingaboutleverage,Leverageratiosuselineitemsfromthebalancesheet.,Ratios*,Definitions,DuPontleverageratio,AssetsEquity,Debttoequityratio,Long-termdebtEquity,Debttototalcapitalordebttototalassetsratio,TotalliabilitiesDebt+equity,TotalliabilitiesAssets,=,17,LeverageRatios-Description,Moneycanberaisedfromdebtsources(banks,bondmarkets)orequitysources(stockholders)LeverageratiosreflectboththefinancingpoliciesofthefirmandtheriskinessofthebusinessInordertoanalyzeafirmsleverageratios,oneneedstounderstandthedefinitionsofdebtandequity,Leverageratiosmeasuretherespectiveclaimsofdebtandequityholders.,18,DebtVersusEquity,ContractualpaymentsoverthelifeoftheloanInvestorlegallyguaranteedfullreturnofprincipleplusinterestnothingabovethatIncaseofliquidation,debtorhaspreferentialclaimonproceedsfromsaleofassets,NoguaranteedpaymentsfromcommonstockInvestor“owns”partoffirmrighttoappreciationoffirmsvalueIncaseofliquidation,equityownertakeswhatisleft(maybenothing),Debtandequityhaveverydifferentcharacteristics.,Debt=anythingthatcontractuallyrequirespaymentstobemadebeforetheequityholdershaveaccesstothefirmsearnings,Equity=thevalueofthefirmleftoverafterallthedebtholdershavebeenpaid,Lowerrisktoinvestor;investordemandslowerreturn,Higherrisktoinvestor;investordemandshigherreturn,19,DebtQuestions-DebtandEquity,DebtinLeverageRatiosBaintypicallylooksonlyatlong-termdebt(debtwithatermof1yearormore)Accountantsmeasuredebtasshort-termdebtpluslongtermdebtEquityinLeverageRatiosBaintypicallyusesthemarketvalueofequity(I.e.,thesharepricemultipliedbythenumberofshares).Othersmayusethebookvalueofequity,whichistheamountshownonthebalancesheet,20,DebtQuestions,Accountspayable?Short-termdebt?Long-termdebt?Cancelableleases?Noncancelableleases?Preferredstock?Commonstock?Deferredtax?,Wouldyoudefinethefollowingasdebt?,21,DebtAnswers,AccountspayableShort-termdebtLong-termdebtCancelableleasesNoncancelableleases,Someitemsareclearlydebt,othersareclearlynotdebt,stillothersaredebatable.,Notdebt.Itispartofworkingcapital,andis“secured”bytheinventoryandreceivablesthatitisusedtofinance,Debt,ifitusedtofinancecapitalexpansionsofthecompanyNotdebt,ifitusedtofinanceworkingcapital,Debt.,Notdebt.Becausetheyarecancelable,theyarenotcontractualobligations,Debt.Becausetheyarenon-cancelable,theyarecontractualobligations.(ForallpubliclytradedUScompanies,thepresentvalueofallthenoncancelableleasepaymentsmustbedisclosedinbalancesheetfootnotes.),DebatableArgumentforequity-contractualobligationstopaydividendsonpreferredstockaremetafterdebtholdersclaimsaremetArgumentfordebt-thereisacontractualobligationtopaydividendsonpreferredstockbeforecommonstockdividendpaymentscanbemade,Notdebt.Itisequity,Commonstock,Debt,butdebatable.Oftenconsidereddebtgivenlong-termnature,Deferredtax,Preferredstock,22,LiquidityandCoverageRatios-Definitions,Liquidityratiosuselineitemsfromthebalancesheet.Coverageratiosuselineitemsfromtheincomestatement.,Ratios,Definitions,Currentratio,CurrentassetsCurrentliabilities,Quickratio(acidtest),Cash+marketablesecurities+receivablesCurrentliabilities,Interestcoverageratio,EarningsbeforeinterestandtaxesInterestexpense,Fixedchargecoverage,EarningsbeforeinterestandtaxesAllessentialpayments(includingleasepayments),Liquidity:,Coverage:,23,LiquidityandCoverageRatios-Description,Acceptablevaluesfortheseratiosdifferbyindustry.However,whenthecurrentratioorcoverageratiosfallbelow1thatmeansthefirmisunabletomeetitsobligationsItisausefulexercisetocalculatehowmuchrevenuecoulddrop(orcostsrise)beforecoveragewoulddropbelow1,Liquidityratiosmeasurethefirmsabilitytomeetitsshort-termobligations.Coverageratiosmeasurethefirmsabilitytomeetitslong-termobligations.,24,Agenda,UsingratiosTypesofkeyratiosprofitabilityturnoverleverageliquiditycoverageReturnonEquityRatioexercisesForecastingexerciseAbbreviationsKeytakeaways,25,ReturnonEquity,Returnonequityisdefinedasprofitaftertax(earnings)dividedbyequity.Itrelateseconomicoutputs(profit)toinputs(equity).Ittellsustheamountofprofitsthecompanyearnedoneachdollarthestockholdersinvestedinthefirm.Itisimportanttonotethatnotalloftheearningsarepaidtothestockholderswhentheyareearned.Onlysomeportionoftheearningswillbereturnednowintheformofdividends.Theremainder(retainedearnings)willbere-investedinthecompanytofinancegrowthThesizeofthedividedisdecidedbytheboardofdirectors;anindividualstockholderhasnoinfluenceoverwhenhe/sheactuallyreceivesthereturnthathe/shehasearnedItisacombinationofprofitability,turnover,andleverageratios,Returnonequity,ROE,istheacidtestofsuccessforabusiness.,26,DuPontFormula,ByseparatingROEintoitscomponents,onecangaininsightintohowtoimprovetheperformanceofabusiness.,ROE=,ProfitaftertaxEquity,ROE=,ProfitaftertaxSales,SalesAssets,AssetsEquity,X,X,ReturnonAssets,Leverage,ROS,Assetturnover,ThisisknownastheDuPontformula,ROE=ProfitabilityXTurnoverXLeverage,27,Agenda,UsingratiosTypesofkeyratiosprofitabilityturnoverleverageliquiditycoverageReturnonEquityRatioexercisesForecastingexerciseAbbreviationsKeytakeaways,28,UnidentifiedIndustriesExercise,Theobjectiveofthisexerciseistotestyourunderstandingoffinancialratios.,Exercise:Thebalancesheets(inpercentageform)andselectedratiosforsixindustriesaregivenonthefollowingpage.Pleasematcheachofthesixindustriestothefinancialinformation,CoalminingGrocerystoresHotelsandmotelsLegalservicesPackagedsoftwarePotatochipsandsnacks,29,UnidentifiedIndustriesExercise-Data,30,UnidentifiedIndustriesExercise-Answer,Characteristics:,Financialratios:,Companies:,HotelsandMotels,VeryhighfixedassetsLowinventoryShortcollectionperiodLowassetturnoverHighgrossmarginHighleverage,Fixedassets=65%Inventory=1%Collectionperiod=9daysAssetturns=0.7xGrossmargin=64%Totalliabilitiestonetworth=127%,A,CoalMining,VeryhighfixedassetsLowinventoryLongcollectionperiod,Fixedassets=52%Inventory=2%Collectionperiod=52days,B,PotatoChipscurrentratio=1.9x,D,LegalServices,HighpercentageofcashAlmostzeroinventoryHighassetturnoverHighprofitabilityLongcollectionperiod,Cash=31%Inventory=1%Assetsturns=4.0 xGrossmargin=57%;ROS=12%;ROE=29%Collectionperiod=52days,E,PrepackagedSoftware,HighpercentageofcashHighaccountsreceivableLowinventoryHighgrossmarginLowfixedassetsSignificantintangibleassets(patents),Cash=22%Accountsreceivable=32%Inventory=5%Grossmargin=59%Fixedassets=19%Othernon-currentassets=13.4%,F,31,GilletteExercise,Exercise:PleasecalculateGilletteCompanyskeyfinancialratiosbasedonits1996annualreport,ProfitabilityTurnoverLeverageLiquidityandcoverage,Theobjectiveofthisexerciseistotestyourabilitytocalculatekeyfinancialratios.,Note:Forthisexercise,donotincludemerger-relatedcostsinthecalculations.,32,GilletteExercise-ProfitabilityRatios,*Thisisnotaprofitabilityratio,butitdoesimpactROS*Excludingmerger-relatedcosts.Non-operatingchargesshouldnotbeincludedintheoperatingprofitmargin.,Ratios,GilletteRatioCalculations,Grossprofitmargin(orgrossmargin),Sales-costofgoodssoldSales,Operatingprofitmargin(oroperatingmargin),Earningsbeforeinterestandtaxes*Sales,Returnonsales(ROS),Profitaftertax*Sales,Effectivetaxrate*,TaxesProfitbeforetax,2,049.39,697.7,=,=21.1%,1,231.79,697.7,=,=12.7%,(p.24),(p.24),(p.24,p.27),(p.24),PageNumberin1996AnnualReport,1,636.3+413.09,697.7,=,948.7+283.09,697.7,=,33,GilletteExercise-TurnoverRatios,Note:Average=(YearBeginning+YearEnd)/2*Salesisoftenagoodproxy*Costofgoodssoldisoftenagoodproxy,Ratios,GilletteRatioCalculations,Receivablesturnover,Creditsalesinperiod*Accountsreceivableaveragebalance,9,697.7(2,724.6+2,290.8)/2,=,=3.87,(p.24,p.25),or,3653.87,=94days,Inventoryturnover,CostofgoodssoldinperiodAverageinventoryinperiod,3,681.7(1,358.2+1,267.6)/2,=2.80,(p.24,p.25),or,3652.80,=130days,=,Payablesturnover,Purchasesonaccount*Accountspayableaveragebalance,3,681.7(547.3+498.0)/2,=7.04,(p.24,p.29),or,3657.04,=52days,=,3651.00,Assetturnover,SalesinperiodAverageassets,9,697.7(10,435.3+8,940.1)/2,=1.00,(p.24,p.25),or,=365days,=,PageNumberin1996AnnualReport,34,GilletteExercise-LeverageRatios,*Allthreeratiosherearecalled“leverage”ratiosbydifferentpeople,sobesuretounderstandwhichratioisbeingusedwhensomeoneistalkingaboutleverage.*Theinclusionofdeferredincometaxesinlong-termdebtisdebatable.,Ratios*,GilletteRatioCalculations,DuPontleverageratio,AssetsEquity,Debttoequityratio,Long-termdebt*Equity,Debttototalcapitalordebttototalassetsratio,(p.25),14.5+1,490.4+298.94,490.9,=,=0.40,(p.25),5,944.410,435.3,=,=0.57,(p.25),PageNumberin1996AnnualReport,1,803.84,490.9,=,TotalliabilitiesDebt+equity,TotalliabilitiesAssets,=,35,GilletteExercise-LiquidityandCoverageRatios,Ratios,GilletteRatioCalculations,Currentratio,CurrentassetsCurrentliabilities,Quickratio(acidtest),Cash+marketablesecurities+receivablesCurrentliabilities,Interestcoverageratio,Earningsbeforeinterestandtaxes*Interestexpense,Fixedchargecoverage,Earningsbeforeinterestandtaxes*Allessentialpayments(includingleasepayments),Liquidity:,Coverage:,4,753.22,934.7,=,=1.62,(p.25),76.9+7.0+2,724.62,934.7,=,=0.96,(p.25),2,049.3-44.476.8-9.9,=,=29.97,(p.24),2,049.3-44.4(76.8-9.9)+93.0,=,=12.54,(p.24,p.31),PageNumberin1996AnnualReport,*”Othercharges-net”undernon-operatingchargeshavebeenincludedherebecausetheyappeartoberecurringandthuswillimpactthecompanysabilitytomakeitsinterestpayments.,36,Agenda,UsingratiosTypesofkeyratiosprofitabilityturnoverleverageliquiditycoverageReturnonEquityRatioexercisesForecastingexerciseAbbreviationsKeytakeaways,37,ForecastingExercise-Data,*FinancialstatementshavebeenconstructedforthisexercisebasedinpartonTheGilletteCompanys1996AnnualReport.Sincethedatahavebeenchangedsignificantly,youshouldnotusethemtoanalyzeGillettesfinancialperformance.Forthisexercise,assumethathistoricaldataisagoodindicatorof1997financials.*Networkingcapitalinyear1994is$854million*CumulativeCAPEXattheendof1994is$3,139million,TheNewEnglandRazorCompanyStatementofOperations($Millions),Revenues,-COGS,=Grossprofit,-SG&A,=EBIT,-Taxes,=Netincome,WorkingCapitalBalanceSheet(yearend)($Millions),Accountsreceivable,+Inventory,-Accountspayable,=Networkingcapital*,CashFlowStatement($Millions),EBIT,+Depreciation,-Increaseinworkingcapital,-Taxespaid,-Capitalexpenditure*,=Cashflow,1997,Assumptions,UsingabbreviatedfinancialstatementsforTheNewEnglandRazorCompanyin1995and1996,forecastthestatementsfor1997.*,38,ForecastingExercise-Answer,TheNewEnglandRazorCompanyStatementofOperations($Millions),Revenues,-COGS,=Grossprofit,-SG&A,=EBIT,-Taxes,=Netincome,WorkingCapitalBalanceSheet(yearend)($Millions),Accountsreceivable,+Inventory,-Accountspayable,=Networkingcapital,CashFlowStatement($millions),EBIT,+Depreciation,-Increaseinworkingcapital,-Taxespaid,-Capitalexpenditure,=Cashflow,1995,$8,834,(6,769),2,065,(266),1,799,(667),$1,132,$2,291,269,(1,610),$950,$1,799,266,(96),(667),(593),$709,1996,1997,Assumptions,10%annualgrowth,76.2%ofsales,3.0%ofsales,37.1%effectivetaxrate,27.1%ofsales,4.1%ofCOGS,25.3%ofCOGS,6.5%ofsalesin1998,$11,735,1998,7.4%ofcumulativeCAPEX,39,ForecastingExercise-Assumptions(p.1),Assumptionsshouldbemadebasedonthecompanyshistoricalfinancialdata,aswellasyourjudgmentregardingfuturetrends.,LineItem,Assumptions(Rationale),Alternativemethodofmakingassumption,Revenuegrowth,Historicalgrowthrateof10%(Historicalratejudgedtobeagoodpredictoroffuturerate)
温馨提示
- 1. 本站所有资源如无特殊说明,都需要本地电脑安装OFFICE2007和PDF阅读器。图纸软件为CAD,CAXA,PROE,UG,SolidWorks等.压缩文件请下载最新的WinRAR软件解压。
- 2. 本站的文档不包含任何第三方提供的附件图纸等,如果需要附件,请联系上传者。文件的所有权益归上传用户所有。
- 3. 本站RAR压缩包中若带图纸,网页内容里面会有图纸预览,若没有图纸预览就没有图纸。
- 4. 未经权益所有人同意不得将文件中的内容挪作商业或盈利用途。
- 5. 人人文库网仅提供信息存储空间,仅对用户上传内容的表现方式做保护处理,对用户上传分享的文档内容本身不做任何修改或编辑,并不能对任何下载内容负责。
- 6. 下载文件中如有侵权或不适当内容,请与我们联系,我们立即纠正。
- 7. 本站不保证下载资源的准确性、安全性和完整性, 同时也不承担用户因使用这些下载资源对自己和他人造成任何形式的伤害或损失。
最新文档
- 知识管理分享与交流计划模板
- 成都市 房屋征收 合同5篇
- 2025年国电“学安全、反违章、防事故”学习考试活动题库资料含答案
- 2025年物业服务合同风险防范合同范本
- 2025年广西壮族自治区文化和旅游厅直属事业单位招聘考试笔试试题(附答案)
- 职业道德考试自测题及答案
- 事业基金考试题库及答案
- 口腔诊所专业知识考试题及答案
- 软件测试笔试题目及答案训练题
- 驻马店中考试卷数学题及答案
- 中小学教师中高级职称答辩备考试题及答案
- 复退军人就业创业课件
- 四级手术术前多学科讨论优化
- 解读:与自己握手言欢(南充)-2025中考作文题+写作指导+例文展示+点评
- 关于2024学宪法讲宪法知识竞赛题目及答案
- 景区导览者2025年AI赋能报告智能导览新趋势
- 建筑业有效标准规范清单(2025年9月)
- 酒店改造全套方案(3篇)
- GB/T 45902-2025城市轨道交通车站通风空调节能控制系统通用技术条件
- 十二指肠溃疡护理查房
- 河南省焦作市2024-2025学年七年级下学期6月期末考试数学试卷(含详解)
评论
0/150
提交评论