Try it yourself
Profitability What-if Simulator
When sales growth, a rise in cost of sales and expense changes happen together, where does your profit before tax land?
Change sales volume and price, unit cost of sales, operating expenses and finance costs. See the effect on gross profit, operating profit and profit before tax together.
Nervay / Profitability / Profitability What-if Simulator
Synthetic demo
Profitability: what-if simulation
- Consolidated
- Forecast 1 → management scenario
- M USD
Assumptions
The base is locked; inputs change only the scenario.
Net sales
1,248M USD
+48 M · +4.0%
Gross profit
444M USD
+24 M · +5.7%
Operating profit
240M USD
+16 M · +7.1%
Profit before tax
185M USD
+9 M · +5.1%
PBT margin 14.82% · +0.15 pt
The scale starts at 114.
Financial impact
Net sales 1,200 → 1,248 M USD; profit before tax 176 → 185 M USD; margin 14.67% → 14.82%.
Detailed tables
| Line | Forecast 1 | Scenario | Difference |
|---|---|---|---|
| Net sales | 1,200 | 1,248 | +48 |
| Cost of sales | (780) | (804) | (24) |
| Gross profit | 420 | 444 | +24 |
| Operating expenses | (196) | (204) | (8) |
| Operating profit | 224 | 240 | +16 |
| Net finance cost | (52) | (59) | (7) |
| Other non-operating, net | 4 | 4 | 0 |
| Profit before tax | 176 | 185 | +9 |
| Unit cost of sales ↓ · Price → | +1% | +2% | +3% |
|---|---|---|---|
| 0% | 181 | 193 | 206 |
| +1% | 173 | 185 | 198 |
| +2% | 165 | 177 | 190 |
Net sales 1,200 → 1,248 M USD; profit before tax 176 → 185 M USD; margin 14.67% → 14.82%.