Documente Academic
Documente Profesional
Documente Cultură
in – Financial Management 1
Credit Sales results in Accounts Receivables (AR). Selling goods on credit results into increase in
sales and ultimately the profits also. At the same time the funds are blocked in Accounts
Receivables. Therefore more funds are required to be raised to meet the Working Capital
requirements. Moreover, it involves the risk of Bad Debts. Hence, selling goods on credit is
beneficial (return) as well as dangerous (risk). The Finance Manager has to frame proper credit
policies and take decisions regarding the sanction of credit to the customers.
Therefore, Accounts Receivable Management is the process of decision-making relating to the
investments of funds in these assets in such a manner that the return on shareholders’ investments is
maximized.
• Capital Cost: AR blocks the firm’s resources because of the time lag in sale of goods and collection
from the customers. The firm has to arrange for additional funds, which involves cost.
• Administrative Cost: The firm has to incur additional cost for maintaining AR. Ex: salaries to the
staff, cost of conducting investigations and cost of deciding credit worthiness.
• Collection Cost: Cost incurred for collection dues from the customers. Ex: monitoring state of AR,
letters, telephone and legal action.
• Defaulting Cost: Inspite of making all serious efforts some customers may not pay their dues.
Hence, such debts are treated as bad debts. It cannot be realized. Hence it is written off.
The need of receivables management arises only when company grants credit to its customers. To
manage overall condition of receivables, company needs to frame the policy that will govern this
process and there are other aspects that are involved in managing receivables. These aspects can be
divided in three parts: (i) Credit policy, (ii) Credit analysis, and (iii) Control of receivable.
(i) Credit policy:- It generally involves decision relating to period of credit, discount (if any) and
other special items.
• Period of credit:- Credit period generally depends on the demand prevailing in the market. It is
also dependent on the custom, the practice followed in the industry, credit risk, and availability
of funds and possibility of bad debts.
The credit period is generally stated in term of net days. For example, if the firm’s credit terms are
“net 50”, it is expected that customer will repay credit obligations not later than 50 days.
• Discount policy:- Discounts are normally given to speed up the collection of debts. A cash
discount is means of improving the liquidity of the seller. In practice, credit terms are written as
follows. “3/15 net 60”. These means that client will get 3% discount if it pays within 15 days of
sale, if he does not avail the offer he must make payment within 60 days. Credit period in this
includes three important things i.e. (a) rate of cash discount, (b) cash discount period and (c) net
credit period.
TYBMS SEM V – www.SCOrEeducatioN.co.in – Financial Management 2
(ii) Credit appraisal / analysis:- After determining credit terms, firm should test whether customer
will be able to pay debts if it grants credit to him. Here analysis regarding 5 Cs (Character,
capacity, capital, conditions and collateral) is done to know his position in the market and
depending on the analysis, final decision is taken. The credit granting decision is:
DENY GRAN
CREDI T
T CREDI
T
Credit Rating:- An important task for finance manager is to rate the various debtors who seek
credit facility. These involves decisions regarding individual parties so as to ascertain how much
credit can be extended and for how long. Here finance manager has to look into creditworthiness of a
party and sanction credit limit only after he is convinced that the party is sound. This would involve
an analysis of the financial status of the party etc.
The credit manager has to employ a number of sources to obtain credit information the following are
important sources.
• Trade References:- The firm can ask the customer to give trade reference of people with whom
he is doing business or has done it. The trade reference maybe contacted by the firm to get the
necessary information.
• Bank references:- A firm can get credit information from the bank were his customer has
account in it. Firm can ask bank officials regarding the relationship that its customer has with
bank when it comes to exercise the obligation.
• Credit Bureau Reports:- In some cases the associations for specific industries maintain a credit
bureau which provides useful and authentic credit information for their members. Credit rating
agencies in India which do the same rate CRISIL (Credit Rating Investment Services of India
Ltd), IICRA (Investment Information and Credit Rating Agency)
• Past Experience:- In case of existing customers, the past experience of his account would be
valuable sources of essential data for security and interpretation.
• Published Financial Statements:- Financial statements are powerful statements itself to
determine the creditworthiness of the customers. Using tools like cash flow statement & ratios
the financial position of the customer can be determined.
Once the credit-worthiness of a client is ascertained, the next question to resolve is to set a limit on
the credit. In all such enquiries, the finance manager must be discreet and should always have the
interest of company in view.
(iii) Control of receivables:
Another aspect of management of debtors is control of receivables. Merely setting of standards
through policy is not sufficient. It is, equally important to control receivables.
Collection policy: Efficient and timely collections of debtors ensure that the bad debts losses are
reduced to the minimum and the average collection period is shorter. The collection cell of a firm
has to work in a manner that it does not create too much resentment amongst the customers. On the
other hand, it has to keep the amount of outstanding on check. Hence, it has to work in a very
smooth manner and diplomatically.
It is important that clear-cut procedure regarding credit collection is set up. Such procedure must
answer questions like the following:
• How long should a debtor balance be allowed to exist before collection process is started?
• What should be the procedure of follow up with defaulting customer? How reminders are to be
send and how should each successive reminder be drafted?
• Should their be collection machinery whereby personal calls by company’s representatives are
made?
What should be the procedure for dealing with doubtful accounts? Is legal action to be instituted?
How should account be handled?
Problem 1
The following are the details regarding the operation of a firm during a period of 12 months:
Sales Rs.1200000
Selling Price per unit Rs.10
Variable Cost Price per unit Rs.7
Total Cost per unit Rs.9
Credit period allowed to customers 1 month
The firm is considering a proposal for a more liberal extension of credit by increasing the average
collection period from 1 month to 2 months. This relaxation is expected to increase the sales by
25%.
You are required to advise the firm regarding adopting the new credit policy, presuming that the
firm’s required return on investment is 25%.
Q.1 Solution
Evaluation of Credit Proposal
Recommendation:
The company is advised to adopt 2 months credit period since it result into incremental net profit of
Rs. 58750.
Problem 2
Arvind Mills Ltd. manufactures readymade garments and sells them on credit basis through a
network of dealers. Its present sale is Rs.60 lakhs per annum with 20 days credit period. The
Company is contemplating an increase in the credit period with a view to increasing sales. Present
variable costs are 70% of sales and the total fixed costs are Rs.8 lakhs per annum. The company
expected pre – tax return on investment @ 25%. Some other details are given as under:
Q.2 Solution
Evaluation of credit proposal
Particulars Present Proposed Policy
Policy I II III IV
DCP (days) 20 30 40 50 60
Sales 60 65 70 74 75
(-) Variable cost (70%) 42 45.5 49 51.8 52.5
Contribution 18 19.5 21 22.2 22.5
(-) Fixed cost 8 8 8 8 8
Profit (a)… 10 11.5 13 14.2 14.5
Receivables 42 + 8 x 20
VC + FC x DCP 360
360 = 2.78 = 4.46 = 6.33 = 8.31 = 10.08
Cost of AR
Capital cost (Reci x ROI) 2.78 x 25% 4.46 x 25%
(b)… = 0.70 = 1.12 = 1.58 = 2.08 = 2.52
Net profit (a – b) 9.30 10.38 11.42 12.12 11.98
Incremental NP - 1.08 2.12 2.82 2.68
Recommendation:
Select proposed policy III since it result into highest incremental net profit. i.e. 2.82 lakhs.
Problem 3
Ponds Ltd. has present sales level of 10,000 units at Rs. 300 per unit. Variable cost is Rs.200 per unit
and the fixed cost amounts to Rs.300000 per annum. The present credit period allowed by the
company is 1 month. The company is considering a proposal to increase the credit periods to 2
months and 3 months and has made the following estimates:
There will be increase in fixed cost by Rs.50000 on account on increase of sales beyond 25% of
present level. The company plans on a pretax return of 20% on investment in receivables. You are
required to calculate the most paying credit policy for the company.
Q.3 Solution
Cost of AR
• Capital cost (Receivables x 38333 86667 147500
ROI)
• Defaulting cost (1% of sales) 30000 103500 195000
(b) . . . . . 68333 190167 342500
Net Profit (a-b) . . . . . . 63166.7 659833 607500
Incremental NP - 28166 (24167)
Problem 4
Samsung Ltd. manufacturers of Color TV sets are considering the liberalization of existing credit
terms to three of their large customers A, B and C. The credit period and likely quantity of TV sets
that will be lifted by customers are as follows:
Q.4 Solution.
Evaluation of credit proposal for A
Select Credit period 0 days since Quantity remains same inspite of increase in Credit period.
Evaluation of credit proposal for B.
Note: In absence of information of fixed cost, receivables have been valued at sales.
Recommendation:
Select proposed policy 4 i.e. 90 days credit period, as it results into highest net profit Rs.2025000
Note :- In absence of information of fixed costs, Receivable have been valued at sales.
b) The problems to be faced by the company in allowing credit period as determined in A above.
1) Customer A on discovering that B & C are allowed higher credit period 90 days at same price
will feel is treated by the company in an unfair manner, and may stop doing business with
company.
2) Customer A might also spread disinformation in market resulting into Loss at reputation /
goodwill for Samsung Ltd.
Problem 5
X & Co. whose current sales are Rs.600000 per annum and an average collection period of 30days
wants to pursue a more liberal policy to improve sales.
Q.5 Solution
Evaluation of credit proposal
Particulars Present Proposed Policy
Policy A B C D
DCP (days) 30 40 50 60 75
No. of units 200000 210000 216000 225000 230000
Sales @3 p.u. 600000 630000 648000 675000 690000
(-) Variable cost @ 2 p.u. 400000 420000 432000 450000 460000
Contribution 200000 210000 216000 225000 230000
(-) Fixed cost (2.25 – 2) x 200000 50000 50000 50000 50000 50000
Profit (a)… 150000 160000 166000 175000 180000
Receivables
VC + FC x DCP 37500 52222 66944 83333 106250
360
Cost of AR
• Capital cost (Recv x ROI) 7500 10444 13389 16667 21250
• Defaulting cost 6000 9450 12960 20250 27600
(b)… 13500 19894 26349 36917 48850
Net profit (a – b) 136500 140106 139651 138083 131150
Incremental NP - 3606 3151 1583 (5350)
Recommendation:
Select proposed policy A since it results into highest incremental net profit. i.e. Rs.3606
You are required to prepare a list of the precautions to be taken while extending credit terms to a
new customer. (BMS EXAM) (May 2010)
Problem 8
System Failure in USA, Economic Slowdown in Europe and Stock Market Meltdown in Asia have
their root cause in SUB PRIME CRISIS. The SUB PRIME crisis arose because of “Lending without
knowing”. In the light of the above enlist the issues involved in formulating a sound Credit Policy.
Problem 9
As a Marketing Executive, before extending credit facilities to the customers introduced by your
Salesman, what precaution would you take to protect the interest of the Company.
Problem 10
Construct of a Credit Rating Index (based on a 5-point rating scale)
Problem 11
Ageing Schedule – The ageing schedule (AS) classifies outstanding accounts receivables at a given
point of time into different age brackets. An illustrative AS is given below.
Age Group ( in days ) A Ltd. B Ltd. Percent of Receivables (Standard)
0 – 30 60 25 45
31 – 60 30 15 35
61 – 90 10 35 15
> 90 0 25 5
Comment on above ageing schedule of A Ltd. & B Ltd.
Problem 12
Kalpataru Ltd.
Collection Matrix
REVIEW QUESTIONS:-
Cash is the most liquid asset. It is most important for the daily operation of the firm. Efficient
management of cash is very crucial for the solvency of the firm. Hence, it is considered as life blood
of business organization.
Cash budget represents the cash receipts and cash payments and estimated cash balance for each
month of the period for which budget is prepared. Cash budget is a device for controlling and co-
ordaining the financial side of a business. Cash budget serves the following purposes:
a. To ensure that sufficient cash is available whenever required
b. To point out any possible shortage of cash so that necessary steps can be taken to meet the
shortage by making arrangement with the bank for overdraft or loan,
c. To point out any surplus cash so that management can invest it in interest fetching securities etc.
Transaction Motives
Business organization needs cash for conducting business transactions. The collection of cash is not
perfectly matched with payment of cash. Hence, some cash balance is required to be maintained.
Precautionary Motive
There maybe uncertainties regarding receipt of cash and payment of cash. In order to protect against
such uncertainties, it is necessary to maintain some cash balance.
Speculative Motive
Business organization would like to tap business opportunities arising from fluctuations in
commodity prices, share prices, foreign exchange rates etc. A firm which has sufficient cash can
exploit opportunities.
The cash budget, as a cash management tool, would throw light on the net cash position of a firm.
After knowing the cash position, the management should work out the basic strategies to be
employed to manage its cash. The present section attempts to outline the basic strategies of cash
management.
The broad cash management strategies are essentially related to the cash turnover process, that is, the
cash cycle together with the cash turnover. The cash cycle refers to the process by which cash is
used to purchase material from which are produced goods, which are then sold customers, who later
pay the bills. The firm receives cash from customers and the cycle repeats itself. The cash turnover
means the number of times cash is used during each year. The cash cycle involves several steps
along the way as funds flow from the firm’s accounts.
Cash Cycle is the amount of time cash is tied up between payment for production inputs and receipt
of payment from the sale of resulting finished product; calculated as average age of inventory plus
average collection period minus average accounts payable period.
Cash turnover is the number of times cash is used during the year; calculated by dividing number
of days in a year by the cash cycle.
Example – A firm which purchases raw materials on credit is required by the credit terms to make
payments within 30 days. On its side, the firm allows its credit buyers to pay within 60 days. Its
experience has been that it takes, on an average, 33 days to pay its accounts payable and 70 days to
collect its accounts receivable. Moreover, 85 days elapse between the purchase of raw materials and
the sale of finished goods, that is to say, the average age of inventory is 85 days. What is the firm’s
cash cycle? Also, estimate the cash turnover.
Solution – The cash cycle of the firm can be calculated by finding the average number of days that
elapse between the cash outflows associated with paying accounts payable and the cash inflows
associated with collecting accounts receivable:
(i) Cash cycle = 85 days + 70 days – 33 days = 122 days.
(ii) Cash turnover = The assumed number of days in a year divided by the cash cycle = 365 / 122 = 3
Cash management strategies are intended to minimize the operating cash balance
requirement. The basic strategies that can be employed to do the needful are as follows.
(a) Stretching Accounts Payable,
(b) Efficient Inventory-Production Management.
(c) Speedy Collection of Accounts Receivable, and
(d) Combined Cash Management Strategies.
(a) Stretching Accounts Payable
One basic strategy of efficient cash management is to stretch the accounts payable. In other words, a
firm should pay its accounts payable as late as possible without damaging its credit standing. It
should, however, take advantage of the cash discount available on prompt payment. Stretching
Accounts payable should not result into higher prices / lower quality.
The following are the popular methods of cash management, required to implement cash
management strategies.
1. Cash budgets.
2. Long term cash forecasting: This involves planning for cash requirements for a period of over
a year and includes capital expenditure decisions, sale of fixed assets, issue of shares, redemption
etc.
3. Reports: Most firms used there management information system (MIS) to prepare regular and
sometimes even daily treasury reports to report the cash position.
4. Prompt billing: Invoices should be promptly sent to customers to minimize billing float.
5. Obtaining favorable credit terms of purchase: This depends on the company’s bargaining
power with the suppliers.
6. Concentration banking: In concentration banking the company establishes a number of
strategic collection centers in different region instead of a single collection at the head office.
Payments received by the different collection centres are deposited with their respective local
bank which in turn transfers all surplus funds to the concentration bank of the head office. The
concentration bank with which the company has its major bank account is generally located at
the headquarters. This system reduces the period between the time a customer mails in his
remittances and time when they become spendable funds with the company. Concentration
banking is one important and popular way of reducing the size of the float. (Float is the time
taken to convert a transaction into cash.) Any where banking across nation wide Branches is
another new facility offered (SBI, ICICI, etc.)
7. Lock Box System:- Under this system, customers deposit their cheques in special boxes and the
local branch collects them and deposits them immediately. For example, the system used by
mobile phone and electric companies.
8. Playing the float:- Playing the float can maximizes availability of cash. In this, a firm estimates
accurately the time when the cheques issued will be presented for payment and thus utilizes the
float period to its advantage by issuing more cheques but having in the bank a lesser cash
balance.
The term float is used to refer to the periods that affect cash as it moves through the different stages
of the collection process. Four kinds of float with reference to management of cash are:
• Billing float: An invoice is the formal document that a seller prepares and sends to the purchaser
as the payment request for goods sold or services provided. The time between the sale and the
mailing of the invoice is the billing float.
• Mail float: This is the time when a cheque is being processed by the post office, courier
messenger service or other means of delivery.
• Cheque processing float: This is the time required to sort, record and deposit the cheque after it
has been received by the company.
• Banking processing float: This is the time from the deposit of the cheque to the crediting of
funds in the sellers account.
9. RTGS (Real Time Gross Settlement):- i.e. Online Payment to suppliers and from customers
can reduce ‘float’.
Month 2010 Sales Rs. Purchase Rs. Wages Rs. Expenses Rs.
January (actual) 80,000 45,000 20,000 5,000
February (actual) 80,000 40,000 18,000 6,000
March (actual) 75,000 42,000 22,000 6,000
April (budgeted) 90,000 50,000 24,000 7,000
May (budgeted) 85,000 45,000 20,000 6,000
June (budgeted) 80,000 35,000 18,000 5,000
You are further informed that:
10% of the purchases and 20% of sales are for cash.
The average collection period of the company is 2 month and credit purchase is paid off regularly
after one month.
Wages are paid half monthly in arrears and the rent of Rs.500 included in expenses is paid monthly.
Cash and Bank balance as on April 1, was Rs.15,000 and the company wants to keep it on the end of
every month below this figure, the excess cash being put in fixed deposits.
Q.1 Solution
th
Cash budget for 3 months ending 30 June 2010.
Particulars April May June
Opening Balance b/f 15000 15000 14500
Add:- Cash Receipts
• Cash Sales 18000 17000 16000
• Collection from debtors. 64000 60000 72000
i)…… 97000 92000 102500
ii) Cash Payment
• Cash purchase 5000 4500 3500
• Payment to suppliers 37800 45000 40500
• Wages 23000 22000 19000
• Rent 500 500 500
6500 5500 4500
• Other expenses ii)
…… (i- 72800 77500 68000
ii) 24200 14500 34500
Less:- Fixed deposits * 9200 - 19500
Closing balance c/f 15000 14500 15000
2m
1m
W N 2) Overheads (Production + A + S)
(4 M)
Q.3) Solution
th
Cash budget for 3 months ending of 30 June 2010
Particulars April May June
Opening Balance b/f 6000 3950 3000
Add:- Cash Receipts
• Cash Sales 1600 1700 1800
• Dividend on Investment - - 1000
• Collection from debtors. 13050 13950 14850
• Advance to be received vehicle - - 9000
i)…… 20650 19600 29650
i) Cash Payment
• Payment to suppliers 9600 9000 9200
• Wages 3150 3500 3900
1950 2100 2250
• OHs
2000 2000 2000
• Plant & Machinery
- - 10000
• Dividend on preference share capital - - 2000
• Advance to be paid 16700 16600 29350
ii)……
Closing balance c/f (i-ii) 3950 3000 300
th
Q.4 Prepare cash budget on Alpha Co. Ltd. for three months ended 30 June 2010 from the
following information:
Month Sales Rs. Purchase Rs. Wages Rs. Other Expenditure Rs.
January 1,20,000 40,000 30,000 20,000
February 1,00,000 40,000 30,000 20,000
March 1,60,000 80,000 30,000 30,000
April 2,00,000 1.00,000 50,000 40,000
May 2,80,000 1,40,000 50,000 40,000
June 3,20,000 1,20,000 60,000 40,000
Additional information:
1. Sales are 20% cash and the balances are two months credit.
2. Purchases are at one month credit subject to a cash discount of 5%.
3. Wages are paid in ½ month and other expenditure on the month’s interval.
4. During May, the company pays dividend of 15% on its equity capital of Rs.2,00,000 and
during June, deferred payment installment (quarterly) of Rs.50,000 will fall due.
5. It is expected that at the end of March 2003, there will be cash balance of Rs.28,000.
Q.4 Solution
Cash budget for Alpha Co. Ltd. for 3 months ending 30 June, 2010
Particulars April May June
Opening Balance b/f 28000 2000 (29000)
Add:- Cash Receipts
• Cash Sales 40000 56000 64000
• Collection from debtors. 80000 128000 160000
A)…. 148000 186000 195000
(-) Cash Payment
• Payment to creditors 76000 95000 133000
• Payment of Wages (W.N.3) 40000 50000 55000
• Payment of other expenditure 30000 40000 40000
• Payment equity dividend 30000
- - 50000
• Payment of installment
B)…. 146000 215000 278000
2000 (29000) (83000)
Note:- It is assumed that company has sufficient overdraft facility.
W.N.1) Collection from debtors
Feb March April
Sales 100000 160000 200000
(-) Cash Sales 20000 32000 40000
Credit Sales 80000 128000 160000
(2 M)
Q.5) Solution
(Q.6) LTC Brothers have requested to prepare their cash budget for the period January 20X1 through
June 20X1. The following information is available.
a. The estimated sales for the period of January 20X1 through June 20X1 are as the follow:
1,50,000 per month from January through March and 2,00,000 per month from April
through to June.
b. The sales for the month of November & December of 20X0 have been 1,20,000 each.
c. The division of Sales between cash & credit Sales is as follows: 30% cash & 70% credit.
d. Credit collection pattern is : 40 & 60% after 1 and 2 month respectively.
e. Bad debt losses are nil.
f. Other anticipated receipt are (i) 70,000 from the sale of machine in April. (ii) 3,000
interest on securities on June.
g. The estimated purchase of material are 60,000 per month from January to March &
80,000 per month from April to June.
h. The payment for purchase are approximately a month after the purchase.
i. The purchase for the month of December, 20X0 have been 60,000 for which payment
will be made in January 20X1.
j. Miscellaneous cash purchase of 3,000 per month are planned, January through June.
k. Wage payments are expected to be 25,000 per month, January through June.
l. Manufacturing expenses are expected to be 32,000 per month, January through June.
m. General Administrative and selling expenses are expected to be 15,000 per month.
n. Dividend payment of 30,000 & Tax payment of 35,000 are scheduled in June 20X1.
o. A machine worth 80,000 is planned to purchase on Cash in March 20X1.
st
Cash Balance as on 1 January 20X1 is 28,000.
REVIEW QUESTIONS:-
Q.4) What is optimal cash balance? State options for investing surplus cash.
Types of Capital, can be mainly classified as (a) owners capital & (b) Borrowed capital i.e. Debt
(b) Borrowed Capital / Borrowed funds / Debts, includes Debentures, Bank Loan, Public deposits
and other long term loan.
The above types of capital are explained in detail in chapter sources of finance.
Since the firm sells various securities to investors to raise capital for financing investment projects, it
is therefore necessary that investment projects to be undertaken by the firm should generate atleast
sufficient net cash flow to pay investors – shareholders and debt holders – their required rates of
return. In fact, investment projects should yield more cash flows than to just satisfy the investors’
expectations in order to make net contribution to the wealth of ordinary shareholders. Viewed from
all investors’ point of view, the firm’s cost of capital is the rate of return required by them for
supplying capital for financing the firm’s investment projects by purchasing various securities. It
may be emphasized that the rate of return required by all investors will be an overall rate. Thus, the
firm’s cost of capital is the ‘average’ of the opportunity costs (or required rates of return) of various
securities which have claims on the firm’s assets.
Cost of Equity
→ Cannot be estimated accurately, as there is no legal obligation to pay equity shareholders.
→ Based on ‘expectations’ of shareholders.
→ Only Net Income (N1) Approach believes in such estimation.
a) There is no legal obligation to pay dividend (or any other from of return) to equity
shareholders.
b) Equity shareholders are entitled to any benefit only if there is profit or accumulated profit
(Lenders get interest even in case of loss)
c) Equity shareholders have only residual charge on assets in case of liquidation, after paying
lenders & pref. shareholder.
Kp = Pref. divd + FV – NP
N x 100
FV + NP
2
There is however a difference between retained earnings and issue of equity shares from the firm’s
point of view. The firm may have to issue new shares at a price lower than the current market price.
Also, it may have to incur flotation costs. Thus external equity will cost more to the firm than the
internal equity / Retained earnings.
ke = D1 x 100 ++ G
G
P0
The cost of retained earnings determined by dividend – valuation model implies that if the firm
would have distributed earnings to shareholders, they could have invested it in the shares of other
firms of similar risk at market price (Po) to earn a rate of return equal to Ke. Thus the firm should
earn a return on retained funds equal to Ke to ensure growth of dividends and share price. If a return
less than Ke is earned on retained earnings, the marker price of the firm’s share will fall.
Example:- Current market price of XYZ Ltd. is Rs.90 and expected dividend per share next year is
Rs.4.50. Dividends are expected to grow at a constant rate of 8 percent. Calculate cost of retained
earning.
Solution
ke = D1 x 100 ++ GG
P0
= 4.5 x 100 + 8
90
= 5% + 8%
= 13%
If the company intends to retain earnings, it should at least earn a return of 13% on retained earnings
to keep the current market price unchanged.
• Cost of Debt
Kd = I + FV – NP
N x (1–t)
FV + NP
2
Where,
Kd = Cost of debt
I = Interest on debt calculated on Face Value
FV = Face Value
NP = Net proceeds
N = No. of years after which the debt is redeemable
t = tax rate
Note : If the problem says ignore tax or ask to calculate pre–tax cost of debt, ignore (1 - t).
Ans: It is borrowed capital with specified rate of interest. It is generally a secured debt.
Features:
• On borrowed funds interest is paid.
• Secured i.e. first charge on assets.
• Interest is paid irrespective of profit or loss.
• Borrower saves tax as interest is allowable deduction.
• Cost of debt can be accurately estimated because of interest rate. (Which is fixed i.e.
independent of sales)
i. Tax: Interest on debt is pretax & dividend on equity is post tax. Debt (interest) saves tax.
ii. Estimation of cost: cost of debt is based on interest & tax cost of equity is based on expectations
of shareholder (Non-accurate). Expectations are based on risk-profile.
iii. Risk Return matching: Debt is secured, low-risk investment. Low risk→Low return. Equity is
unsecured, high risk investment. High risk→High return.
SECTION III – WEIGHTED AVERAGE COST OF CAPITAL
Once the component costs have been calculated, they are multiplied by weights of the various
sources of capital to obtain WACC.
The following steps are to be used in computation of the WACC.
i. Calculate the cost of each specific source of fund.
ii. Assign weight of specific costs based on its proportion in the capital structure.
iii. Multiply cost of each source by its proportion in the capital structure.
iv. Add the weighted component cost to get the firms WACC.
Cost of Debt (Kd) is lower than Cost of Equity (Ke). As the proportion of Debt increases in capital
structure Kd increases and also Ke increases as risk increases for equity shareholders.
The firm has to select such a capital structure where the WACC is minimum. WACC is an important
tool in determining an optimum capital structure.
ko = ωeke + ωdωd
Where Ko = WACC
Example
Capital Component K W WK
→ Equity Share Capital 11% 10 1.10%
→ Retained Earning 10% 25 2.50%
→ Preference Shares 9% 15 1.35%
→ Debt 6% 50 3.00%
WACC – 7.95%
Trading on Equity
It refers to use of borrowed funds so as to increase the return on equity (ROE). Use of borrowed
funds is also financial leverage. Features of Trading on Equity.
High Debt – Equity Ratio [High Debt Proportion].
Low WACC.
High Degree of Financial leverage (DFC).
High ROE.
Demerits
High Financial Break Even point (BEP).
High Financial risk.
Low incremental borrowing power.
Points to Remember
1) Unless specified otherwise, we assume only two sources of capital: Debt and Equity.
Hence, if debt proportion is x% then equity has to be (100-x)%
For e.g:- Debt proportion 25%
:. Equity proportion will be 75%
2) Issue of bonus shares does not have any impact on WACC.
[If reserves & surplus is not given separately with different cost]
(FOR MORE DETAILS (THEORY) REFER HIMALAYA
PUBLICATION FINANCIAL MANAGEMENT PROF.
PAWAN JHABAK BOOK)
SECTION : VI - COST OF CAPITAL :- PROBLEMS + SOLUTION
Q.5 Solution:-
Ko = WeKe + WdKd
Ωe Ke ωeke ωd kd ωdkd Ko
1. 80% 30% 24% 20% 15% 3% 27%
2. 50% 30% 15% 50% 15% 7.5% 22.5%
3. 20% 30% 6% 80% 20% 16% 22%
Q.6 In considering the most desirable capital structure for a company, the following estimates of the
cost of debt and equity capital (both after tax) have been made at various levels of financial leverage:
Debt as a percentage of Cost of Debt Cost of
total capital employed equity
0 5% 12%
10 5% 12%
20 5% 12.50%
30 5.5% 13%
40 6% 14%
50 6.5% 16%
60 7% 20%
Advise the company of the optimal Debt Equity Mix on the basis of the Composite cost of capital.
(MU, BMS, May 2006 & C.A. Final May 1978)
Q.6 Solution:-
Ko = WeKe + WdKd
Option Ωe Ke Ωeke Ωd kd ωdkd Ko
1. 100% 12% 12% 0% 5% 0% 12%
2. 90% 12% 10.8% 10% 5% 0.5% 11.3%
3. 80% 12.50% 10% 20% 5% 1% 11%
4. 70% 13% 9.1% 30% 5.5% 1.65% 10.75%
5. 60% 14% 8.4% 40% 6% 2.4% 10.8%
6. 50% 16% 8% 50% 6.5% 3.25% 11.25%
7. 40% 20% 8% 60% 7% 4.2% 12.2%
Advise select option 4 since it results into lowest composite cost of capital (Ko)
Q.9 M / s. Monica Enterprises believes in Net Operating Income Approach. Its Capital Structure has
following parameters:
Overall cost of capital 16%
Cost of debt 14%
Market value of debts Rs. 300 lacs
Value of equity Rs. 260 lacs
Calculate:
a) Cost of equity at current level.
b) If cost of debt is reduced by 2% what will be cost of equity, if the overall cost remains
unchanged.
c) If bonus shares are issued in the ratio of 1:1 and overall cost gets reduced to 15%
d) If debt-equity ratio is adjusted to 1.8 in current situation, then what will be cost of equity?
(MU, BMS, May 2005)
Q.9 Solution:-
WACC = 16%
Kd = 14%
Debt = 300 lacs
Equity = 260 lacs
(1) :. ke = k0 + (k0-kd) x debt
Equity
= 16% + (16% - 14%) x 300
260
= 16% + 2% x 1.15
= 16% + 2.3%
= 18.3%
(2) kd = 12%
ke = k0 + (k0-kd) x debt
Equity
= 16% + (16% - 12%) x 1.15
= 16% + (14% x 1.15)
= 16% + 4.6%
= 20.6%
(3) ko = 15%
ke = k0 + (k0-kd) x debt
Equity
= 15% + (15% - 14%) x 1.15
= 15% + (2% x 1.15)
= 15% + 2.3%
= 17.3%
(4) Debt – Equity Ratio = 1.8
ke = k0 + (k0-kd) x debt
Equity
= 16% + (16% - 14%) x 1.8
= 16% + (2% x 1.8)
= 16% + 3.6%
= 19.6%
Q.10
Cost of Equity = 30%
Cost of Debt = 10%
Debt = 300
Equity = 100
Calculate Weighted average cost of capital
Q.10 Solution:-
ke = k0 + (k0-kd) x debt
Equity
30% = k0 + (k0 - 10%) x 3
30% = 4 k0 - 30%
:. 60% = 4k0
:. k0 = 15%
Alternative Way
Rs. ω k ωk
Equity 100 25% 30% 7.5%
Debt 300 75% 10% 7.5%
400 100% 15%
:. WACC = 21.88%
Q.12
Cost of Equity = 40%
Cost of Preference = 20%
Cost of Debt = 15%
Equity = Rs.525
Pref. = 168
Debt = 782
Calculate WACC
Q.12 Solution:-
Rs. ω k ωk
Equity 525 35.59% 40% 14.24%
Preference 168 11.39% 20% 2.28%
Debt 782 53.02% 15% 7.95%
1475 100% 24.47%
:. WACC = 24.47%
Q.13
Equity = 500
12% of Preference = 100
15% Debt = 900
Tax @ 40%, Cost of equity 30%.
Calculate WACC.
Q.13 Solution:-
Rs. ω k ωk
Equity 500 33.33% 30% 10
Preference 100 6.67% 12% 0.80
Debt 900 60% 9% 5.4
1500 100% 16.20%
:. WACC = 16.20%
You are required to decide on the optimal debt-equity mix for the company by calculating the
composite cost of capital.
SOURCES OF FUNDS
Ke
KO Ke
Cost% Cost%
Ko
Kd
→ Debt Proportion % Kd
→ Debt Proportion %
Equation: ko = weke + wdwd Ke = Ko + (Ko – Kd) x Debt / Equity
Assumptions: Cost of debt can be calculated & → Cost of Debt can be calculated & is
is constant. constant.
→ Cost of Equity (Net income to equity → Overall Return (ROI) i.e. PBIT or Net
shareholders) is estimable and is calculated. Operating income) is estimable & is constant.
→ Overall cost (WACC) is weighted avg. of → Ke is residual value after deducting kd from
Ke & Kd. WACC
→ Ke & Kd are independent variables & ko is → Ko & Kd are independent variables & ke is
dependent. dependent.
3. Traditional Approach: According to the traditional financial structure theory the cost of capital
is not independent of the capital structure of the firm and that there is an optimal capital
structure. There are two types of risks:
(a) Business risk: Business risks includes factors such as market fluctuations, availability of
material, etc and it will always be there more or less in the same measure.
(b) Financial risk: Financial risks keeps on increasing after a certain stage as more and more
debt capital commitments are under taken.
This theory states that there exists a correlation between the weighted average Cost of Capital and
the Debt – Equity Ratio. The relation between the two when presented graphically takes the form of
an U – shaped curve. Cost of Capital will be very high if the Debt – Equity ratio is zero. When debt
is injected into the capital structure step – by – step the weighted average cost of capital will
progressively come down only upto the lowest (optimum) point and then the cost of capital will go
up with the further introduction of debt; since the debenture holders have to be offered a higher rate
of interest, to compensate higher risk.
4. Modigliani – Miller Approach: The franco Modigliani and Merton H. Miller (M.M.) Approach
on cost of capital states that there is no correlation between cost of capital and debt – equity
ratio. This approach states that the average cost of capital of any firm is independent of its capital
structure and equal to the capitalisation rate of pure equity stream of its class. The value of the
firm and cost of capital is the same for all the firms irrespective of the proportion of debt
included in a firms capital structure.
Ko
Fig. 6.2 – Modigliani – Miller Approach to Cost of Capital and Capital Structure
Assumptions:-
i. Perfect Capital Market.
ii. Rational Investors. & Managers
iii. Homogeneous Expectations.
iv. Equivalent Risk Classes.
v. Absence of Taxes.
“The value of a firm is equal to its expected operating income divided by the discount rate
appropriate to its risk class. It is independent of its capital structure.”
In symbols
V = D + E = O/r
Where V is the market value of the firm, D is the market value of debt, E is the market value of
equity, O is the expected operating income, and r is the discount rate applicable to the risk class
which the firm belongs. Hence the value of the firm will be Independent of its Capital Structure, as
per MM theory.
Q.1 Your friend approaches you with a proposal to setup a manufacturing unit having gestation
period of 50 to 55 months and fund requirement of around Rs.15 crores. Explain to him the various
sources to raise the fund for the project.
Q.1 Solution:
Observations:
a) Individual Promoter.
b) Manufacturing unit, good asset base.
c) Funds requirement Rs.150 million (Rs. 15 Crores)
d) Gestation period 50-55 months (4-5yrs)
Possible Sources of Capital - Equity, Debt.
→ Equity: It is owners capital with claim on profits after paying external liabilities.
Demerits-
• Voting Rights.
• Dilution of control
• Tax not saved on dividend paid.
a) Business Track Record: Appears to be a new business, so external funds will have limitation.
b) Nature of Business: Manufacturing Unit- doesn’t seem to be a high technology unit. Not
Suitable for venture capital. Offers good asset – backup & good for borrowing.
c) Quantum of Investment: Rs. 15 Crore - Small size. Not suitable for public issue.
Q.2 X Ltd. a widely held company is considering a major expansion of its production facilities and
the following alternatives are available: (Rs. in crores)
Alternative
Particulars A B C
Share capitals (Rs.10) 50 20 10
14% debentures - 20 15
Loan from financial institution - 10 25
@ 18 p.a. Rate of Interest
Expected rate of return before tax is 25%. The company at present has low debt. Corporate taxation
50%.
Q.2 Solution
Particulars A B C
EBIT 12.5 12.5 12.5
(-) Interest - 4.6 6.6
(20 x 14%) + (10 x 18) = 4.6
(15 x 14%) + (25 x 18) = 6.6
EBT 12.5 7.9 5.9
(-) Tax @ 50% 6.25 3.95 2.95
EAT 6.25 3.95 2.95
(-) Preference dividend - - -
Earnings for ESH (a) 6.25 3.95 2.95
No of Equity Shares (b) 5 2 1
:. EPS (a ÷ b) (Rs.) 1.25 1.98 2.95
Q.3 One-up Ltd. has equity share capital of Rs. 500000 divided into shares of Rs. 100 each. It
wishes to raise further Rs. 300000 for expansion-cum-modernization scheme. The company plans
the following financing alternatives:
Q.3) Solution
Alternatives
Particulars
1 2 3 4
EBIT 150000 150000 150000 150000
(-) Interest - 20000 30000 -
(10% x 2L) (10% x 3L)
EBT / PBT 150000 130000 120000 150000
(-) Tax @ 35% 52500 45500 42000 52500
EAT / PAT / NPAT 97500 84500 78000 97500
(-) Preference dividend - - - 16000
Earnings for ESH a). . . 97500 84500 78000 81500
Recommendation:-
The company is advised to select alternative 3 i.e. 10% term loan since it results into highest EPS i.e.
Rs.15.60
Rs.
Equity shares of Rs.100 each 4000000
Retained Earnings 1000000
9% Preference shares 2500000
7% Debentures 2500000
Company earns a return of 12% and the tax on income is 50%.
Company wants to raise Rs. 2500000 for its expansion project for which it is considering following
alternatives:
→ Issue of 20000 Equity shares at a premium of Rs. 25 per share.
→ Issue of 10% Preference shares.
→ Issue of 9% Debentures.
→ Projected that the Price Earning ratios in the case of Equity, Preference and Debentures financing
Rs. 20, 17 and 16 respectively.
Which alternative would you consider to be the best? Give reason for your choice.
(MU, BMS, May 2008)
Q.4) Solution
Evaluation of Financing Alternatives.
Alternatives
Particulars
1 2 3
EBIT 1500000 1500000 1500000
(-) Interest - Existing (175000) (175000) (175000)
- New - - (225000)
EBT / PBT 1325000 1325000 1100000
(-) Tax @ 50% 662500 662500 550000
EAT / PAT / NPAT 662500 662500 550000
(-) Preference dividend → Existing (225000) (225000) (225000)
→ New - (250000) -
Equity Earnings a). . . . 437500 187500 325000
No of equity shares Existing 40000 40000 40000
New 20000 - -
b). . . . 60000 40000 40000
EPS (a/b) 7.29 4.69 8.13
MPS = PE x EPS Rs.145.8 Rs.79.73 Rs.130.08
(29 x 7.29) (17 x 4.69) (16 x 8.13)
ROI = PBIT x 100
Capital employed
LEVERAGE:-
Leverage refers to amplified benefit on comparatively lower level of investment or lower sales. Such
enhancement of profit is usually seen because of fixed costs. These could be operating fixed cost or
financial fixed cost. As sales volume increases fixed cost do not increase. Hence, it results in higher
level of profit.
Fixed cost however also leads to higher level of break even-point. Higher break-even point is a risk.
Thus highly leveraged firms feature high risk and high return. Leverages are also refered in the
context of optimal utilization such as asset leverage and working capital leverage.
1. Operating Leverage:-
Operating leverage refers to enhancement of profits because of fixed operating expenses. As sales
increase fixed cost do not increase which results in proportionately higher profits. Degree of
operating leverage calculated as
2. Financial Leverage:-
Financial leverage refers to higher level of profit because of higher fixed financial expenses. These
include interest on loan & debentures as well as preference dividend. Degree of financial leverage is
calculated as:-
PBIT = % Change in PBT
PBT = % Change in PBIT
Higher financial leverage indicates higher financial break-even point & higher financial risk. Capital
structure to some extent is determined by nature of business and industry. However, finance
managers have greater flexibility in choice of capital structure. They can decide quantum of
borrowed capital and preference shares. Aggressive policies will lead to higher borrowings, higher
DFL, which will result in high risk & high return profile.
Conservative policies would lead to lower level of borrowings, and therefore low risk low return
profile.
It may be argued that capital intensive units are more likely to have higher debt to equity proportion
and hence higher financial leverage. (e.g. Power Sector Units).
3. Combined Leverage.
Combined leverage refers to higher profits because of fixed costs. These include fixed operating
expenses as well as fixed financial expenses. Degree of combined leverage is calculated as:
DCL is a complete indicator of leverage benefits & leverage risks. DCL also indicates overall break-
even point. While operating fixed costs are determined by nature of business & industry. Financial
fixed costs can be adjusted by appropriate choice of capital structure. Aggressive firms choose
higher level of DCL whereas conservative go for lower level of DCL.
Problem: 2
Ambika Ltd. sells 2,000 units per annum. The selling price per unit is Rs. 300 and the variable cost
per unit is Rs. 70. The fixed operating cost is Rs. 60,000.
Q.2 Solution
Particulars Amt (Rs.)
Sales (2000 x 300) 600000
(-) Variable cost (70 x 2000) 140000
Contribution 460000
(-) Fixed Cost 60000
PBIT 400000
Problem: 3
Y Ltd. sells its product at Rs. 20 per unit. Variable cost per unit is Rs. 15. Find out the degree of
operating leverage for sale of 3,000 units, and 3,500 units. What do you understand from the degree
of operating leverage of these sales volumes? Fixed cost is Rs. 10,000.
Q.3 Solution
Particulars Amt (Rs.) Amt (Rs.)
Units 3000 3500
Sales 60000 70000
(-) Variable cost 45000 52500
Contribution 15000 17500
(-) Fixed cost 10000 10000
PBIT 5000 7500
Operating Leverage = Contribution
(3000 units) PBIT
= 15000
5000
=3
Operating Leverage = Contribution
(3500 units) PBIT
= 17500
7500
= 2.3
Higher units / sales, results into lower operating / business risk and vice versa.
Problem: 4
Compute financial leverage from the following information:
Rs.
Interest 10,000
Sales (1,000 units) 1,00,000
Variable Cost 50,000
Fixed Cost 30,000
Q.4 Solution
Particulars Amt (Rs.)
Sales 100000
(-) Variable cost 50000
Contribution 50000
(-) Fixed cost 30000
PBIT 20000
(-) Interest 10000
PBIT 10000
Problem: 5
Rs.
Equity share capital 5,00,000
10% preference share capital 5,00,000
8% debentures 5,50,000
The present EBIT is Rs. 2,50,000, tax rate is 50%. Calculate financial leverage.
Q.5 Solution
Rs.
EBIT (Earning Before Interest Tax) 250000
- Interest (550000 x 8%) 44000
PBT 206000
(-) Tax @ 50% 103000
PAT 103000
Financial Leverage = PBIT
PBT
= 250000
206000
= 1.21
Problem: 6
Y Ltd. has sales of Rs. 2,00,000. Variable cost is 50% of sales while the fixed operating cost
amounts to Rs. 60,000. Interest on long-term loan amounted to Rs. 20,000.
You are requested to calculate the composite leverage and analyze the impact if sales increase by
10%.
Q.6 Solution
Problem: 7
The following information is available in respect of two firms, P Ltd. and Q Ltd.
Q.7 Solution
Comment:-
1) Operating leverage :- Q Ltd. has comparatively higher operating risk.
2) Financial Leverage :- The financial risk of both companies is same.
3) Combined Leverage :- The combine risk is higher for Q Ltd.
Problem: 8
A simplified Income Statement of Zenith Ltd. is given below. Calculate its degree of operating
leverage, degree of financial leverage and degree of combined leverage.
Sales ?
Variable cost 2,00,000
Fixed cost 75,000
EBIT 2,08,000
Interest 1,10,000
Taxes (30%) 29,400
Net Income 68,600
Q.8 Solution
Revenue statement for year-----
Particulars Rs.
Sales * 483000
(-) Variable cost 200000
Contribution 283000
(-) Fixed cost 75000
PBIT 208000
(-) Interest 110000
PBT 98000
(-) Tax (30%) 29400
PAT 68600
Operating Leverage Ratio = Contribution
PBIT
= 283000
208000
= 1.36
Financial Leverage Ratio = PBIT
PBT
= 208000
98000
= 2.12
Combined Leverage Ratio = Contribution
PBT
= 283000
98000
= 2.9
PRACTISE PROBLEMS
Q.18 Interest Rs.1200/- DFL 3, DOL 2, PV Ratio 1/3, Interest Rate @ 10%,
Debt: Equity is 2 : 1 Tax @ 50%
(A) Prepare Income Statement
(B) Calculate RoI
(C) Is financial leverage favorable?
(D) Calculate Asset Leverage
(E) If Industry Asset leverage is 1.1, is this firm efficient?
CHAPTER: 8 – CAPITAL BUDGETING
Capital budgeting is the process of generating, evaluating, selecting, implementing and following-
up on capital expenditure projects. The term Capital budgeting is used interchangeably with capital
expenditure decision, capital expenditure management & long-term investment decision.
The methods employed to evaluate the worth of capital expenditure proposals are known as capital
budgeting techniques. The popular methods are:-
1. Average rate of return
2. Pay back period
3. Net present value
4. Internal rate of return
5. Profitability index
e.g. Ratan Tata → Nano, Bill gates → Computer Software, Warren Buffet → Insurance etc.
Investment proposals are usually classified into various categories for a facilitating decision –
making, budgeting and control.
3. Decision – making
The management does Project appraisal and arrives at a decision regarding selection of project.
Project appraisal is done regarding financial feasibility, technical feasibility, economic feasibility,
managerial competence and market appraisal. Capital budgeting techniques are used while
undertaking financial viability study of the project.
5. Implementation
Translating an investment proposal into a concrete project is a complex, time consuming and risk –
fraught task. Delays in implementation, which are common, can lead to substantial cost – overruns.
For expeditious implementation at reasonable cost, the following are helpful.
• Adequate formulation of project: The major reason for delay is inadequate formulation of
projects. Put differently, necessary homework in terms of preliminary studies and comprehensive
and detail formulation of the projects is not done. Many surprises and shocks are likely to spring
on the way. Hence the need for adequate formulation of the project cannot be overemphasized.
E.g. Posco Ltd. and Arcelor Mittal Ltd. projects in India is facing implementation problem due to
above reasons.
• Use of network techniques: For project planning and control several network techniques like
PERT (Program Evaluation Review Technique) and CPM (Critical Path Method) are available.
With the help of these techniques monitoring becomes easier.
E.g. Dhirubhai Ambani (RIL) was known for faster implementation of project. Also Tata Motors
nd
‘Nano Plant’ at Sanand started in record time of 1 year on 2 June ’10.
6. Performance Review
Performance review, post completion audit, is a feedback device. It is a measure for comparing
actual performance with project performance. It may be conducted, most appropriately, when the
operations of the project have established. It is useful in several ways:
a) It throws the light on how realistic were the assumptions underlying the project.
b) It provides a documented log of experience that is highly valuable for decision making;
c) It helps in uncovering judgmental biases;
d) It includes a desired caution among project sponsors. (Reward for appropriate
implementation to project manager and vice versa)
The rationale underlying the capital budgeting decision is efficiency. Thus, the firm must
replace worn and obsolete plants and machinery, acquire fixed asset for current and new products
and make strategic investment decisions. This will enable the firm to achieve its objective of
maximizing profits either by way of increased revenues or by cost reductions. The quality of these
decisions is improved by capital budgeting. Capital budgeting decisions can be of two types: (i)
those which expand revenue (ii) those which reduce costs.
(i) Investment Decisions Affecting Revenue:
Such investment decisions are expected to bring in additional revenue, thereby raising the size of
the firm’s total revenue. They can be the result of either expansion of present operations or the
development of a new product line. Both types of investment decisions involve acquisition of new
fixed assets. Both types of investment decisions are income expansionary in nature.
(e.g. Tata steel acquisition of Corus, RIL setting Oil and Gas exploration in K.G. basin etc.)
Capital budgeting refers to the total process of generating, evaluating, selecting, implementing and
following up on capital expenditure alternatives. The firm allocates or budgets financial resources to
new investment proposals. Basically the firm may be confronted with three types of capital
decisions: (i) the accept – reject decision; (ii) the capital rationing decision; and (iii)the mutually
exclusive project accepted.
(i) The Accept-Reject Decision
This is a fundamental decision in capital budgeting. If the project is accepted, the firm invests in it;
if the proposal is rejected, the firm does not invest in it. In general, all those proposals, which yield
a rate of return greater than a certain required rate of return or cost of capital is accepted and the
rest, are rejected. Under the accept-reject decision, all the independent projects that satisfy the
minimum investment criterion should be implemented.
Q.1 A machine is available for purchase at a cost of Rs. 80000. It is expected to have a life of 5 yrs
& scrap value of Rs. 10000 at the end of 5yr period. It is estimated to generate a profit in its life as
follows:
Year Amount
1 20000
2 40000
3 30000
4 15000
5 25000
These estimates are of profits before the calculation of straight line depreciation. Ignore tax. Provide
for depreciation and calculate Accounting Rate of Return.
Q.1 Solution -
Depreciation = Cost – Scrap
Life
= 80,000 – 10,000
5
= Rs.70,000
5
= Rs.14,000
n
Year PBDT (-) Dep =
1. 20,000 14,000 PBT/PAT
2. 40,000 14,000 6,000
3. 30,000 14,000 26,000
4. 15,000 14,000 16,000
5. 25,000 14,000 1,000
11,000
TOTAL NPAT 60,000
Avg. NPAT = 60,000
5
= Rs.12,000
ARR based on O.Inv = Avg. NPAT x 100
O.Inv
= 12,000 x 100
80,000
= 15%
ARR based on ‘Avg. Invst.’ = Avg. NPAT x 100
Avg. Invst.
= 12,000 x 100
45,000
= 26.67%
Avg. Invst = O.C – Scrap + Scrap + Net W.Cap
2
= 80,000 – 10,000 + 10,000 + 0
2
= 35,000 + 10,000 + 0
= Rs.45,000
Q.2 The CFO of Infotech India Ltd. is considering the purchase of a new machine to replace an old
machine which has been in operation for the last 5 years. The details relating to available alternative
machines are as follows:
Assuming that the above sales and cost of sales hold good for the entire economic life of the
machines, suggest which of the two alternatives should be preferred; using ARR. Depreciation has to
be charged according to Straight Line Method.
Q.2 Solution
Infotech India Ltd.
Evaluation of Alternatives
Particulars Old Machine New Machine
No. of Units 48000 72000
(2000 x 24) (2000 x 36)
:. Sales @ 6.25 (a)… 300000 450000
(-) Variable Cost
Power 10000 22500
Consumable 30000 37500
Other Charges 40000 45000
Wages 30000 52500
(2000 x 15) (2000 x 26.25)
Material @ 2.50 120000 180000
(b)… 230000 337500
NPBDT (a – b)… 70000 112500
(-) Depreciation 20000 30000
(200000 ÷ 10) (300000 ÷ 10)
NPBT 50000 82500
(-) Tax @ 40% 20000 33000
NPAT 30000 49500
= Avg. NPAT
:. ARR based on O.Inv.
= Avg. NPAT x 100 = 30000 x 100 = 49500 x 100
O. Inv. 200000 300000
= 15% = 16.5%
ARR based on Avg. Inv
= Avg. NPAT x 100 = 30000 x 100 = 49500 x 100
Avg. Inv. 100000 150000
= 30% = 33%
Recommendation
Based on ARR, the company should prefer new machine since it results into higher ARR.
Q.3 Calculate the average rate of return with the following data:
0 1 2 3
Year
Rs. Rs. Rs. Rs.
Investment 90000 - - -
Sales Revenue - 120000 100000 80000
Operating Cost - 60000 50000 40000
Q.3 Solution
1 2 3
Sales 1,20,000 1,00,000 80,000
(-) Oper. Cost 60,000 50,000 40,000
PBT = NPAT 60,000 50,000 40,000
Q.4 Sengupta Company Ltd. wishes to buy a machine costing Rs. 2,00,000. The life of this machine
is 10 years and its scrap value would be Rs. 5000.
The following details are provided:
Average Annual NPBT Rs.20,000
Tax Rate 35%
Depreciation (already charged) SLM basis
1.Payback period
2.Payback profitability
3.ARR (Accounting Rate of Return Method)
Q.4 Solution
n
Dep = Cost – Scrap
Life
= 2,00,000 – 5,000
10
= Rs.19,500
Avg. PBT 20,000
(-) Tax @ 35% 7,000
:. Avg. NPAT 13,000
3) ARR based on O.Inv = Avg. NPAT x 100
O.Inv
= 13,000 x 100
2,00,000
= 6.5%
ARR based on ‘Avg. Invst.’ = Avg. NPAT x 100
Avg. Invst.
= 13,000 x 100
1,02,500
= 12.68%
Avg. Invst = O.C – Scrap + Scrap + Net W.Cap
= 2 – 5000 + 5000 + 0
2,00,000
= 97,500 +2 5,000
= 1,02,500
Q.5 Beta Gama Ltd. is producing articles mostly on hand labor and is considering replacing it by a
new machine. There are two alternative models P and Q of the new machine. Prepare a statement of
profitability showing the pay-back period from the following information:
Machine P Machine Q
Estimated life of machine 4 years 5 years
Rs. Rs.
Cost of machine 9000 18000
Estimated savings in scrap 500 800
Estimated savings in direct wages 6000 8000
Additional cost of Maintenance 800 1000
Additional cost of Supervision 1200 1800
Q.5 Solution
Q.6 Shantanu Company Ltd. is proposing to expand its production. It can go in for an automatic
machine costing Rs.50,000 or an ordinary machine costing Rs.50,000
(Model 1) . The life of both these machines is 5 years. The annual sales and costs are as below:
Automatic Ordinary
Rs. (Model 1) Rs.
Sales 50000 50000
Materials 15000 15000
Labor 7000 6000
Variable Overheads 7000 6000
Calculate payback period and payback profitability (MU, BMS, Oct. 1996)
Q.6 Solution
Automatic Ordinary
Sales 50,000 50,000
(-) V.C 29,000 27,000
Contribution 21,000 23,000
(-) F.C - -
PAT 21,000 23,000
Payback Period
Initial Outlay = 50,000 = 50,000
Annual CIF 21,000 23,000
= 2.38yrs = 2.17yrs
Q.7 From the following details of Brebone Ltd. Calculate payback period and payback profitability.
Rs.
Sales 8000
Variable Cost 3000
Fixed Cost 2000 (excluding depreciation)
Investment 10000
Life 10 years. Tax @ 50%
Q.7 Solution
Rs.
Sales 8,000
(-) V.C 3,000
Contribution 5,000
(-) F.C 2,000
PBDT 3000
(-) depr 1000
PBT 2000
(-) Tax @ 50% 1000
PAT 1000
(+) depr 1000
Annual CIF 2000
n
Dep = O.C – Scrap
Life
= 10,000 – 0
10
= Rs.1,000
Q.8 M & M Ltd. is considering the purchase of a new machine for the immediate expansion
program. There are 3 types of machines in the market for this purpose as follows:
You are required to advise the management which type of machine should be purchase on the basis
of Payback Period.
Q.8 Solution
Particulars Machine A Machine B Machine C
Est. savings in scrap 400 750 250
Est. savings in direct wages 2,750 6000 2250
Est. savings in indirect material 100 - 250
(A) 3250 6750 2750
n
Add cost of indirect material - 400 -
n
Add cost of maintenance 750 550 500
n
Add cost of supervision - 800 -
(B) 750 1750 500
NSBDT (A – B) 2500 5000 2250
n
(-) Dep 1750 2083 1800
PBT 750 2917 450
(-) Tax 300 1167 180
PAT 450 1750 270
(+) Depn 1750 2083 1800
Annual Cash inflow 2200 3833 2070
Payback Period = Initial Outlay
Annual cash inflow
Machine A = 17,500 = 7.95 Years
2200
Machine B = 12500 = 3.26 Years
3833
Machine C = 9000 = 4.35 Years
2070
Recommendation:-
On the basis of the payback period it is advisable to select machine – B as it has the lowest payback
period.
Q.9 Calculate Payback period from the following information of Rama Newsprint Ltd.
Investment Rs. 1 lakh
Estimated life 10 years
Tax Rate 50%
Profit Before Profit After
Depreciation
Year Depreciation Depreciation Tax @ 50%
Rs.
Rs. Rs.
1 40000 10000 30000 15000
2 60000 10000 50000 25000
3 50000 10000 40000 20000
4 50000 10000 40000 20000
Q.9 Solution
Year PAT + Depn = CIF CCIF
1 15,000 10,000 25,000 25,000
2 25,000 10,000 35,000 60,000
3 20,000 10,000 30,000 90,000
4 20,000 10,000 30,000 1,20,000
Payback Period = 3yrs + 10,000 x 12
30,000
= 3yrs 4 Months
Q.10 Your Company is considering the question of investment in a project for which the following
data are available:
Capital Outlay Rs. 2,20,000
Depreciation Charges 20% p.a. (Straight Line Method)
Forecast of annual income before charging depreciation, but after all other charges:
Profit Before
Year
Depreciation Rs.
1 100000
2 100000
3 80000
4 80000
5 40000
From the above data, the management want you to calculate the following:
a) Pay Back Period
b) Rate of Return On Original Investment
c) Rate of Return On Average Investment
Ignore Taxation
Q.10 Solution
n
Dep = 2,20,000 x 20% = Rs.44,000
n
Year PBDT = CIF - Dep = PAT CCIF
1 1,00,000 44,000 56,000 1,00,000
2 1,00,000 44,000 56,000 2,00,000
3 80,000 44,000 36,000 2,80,000
4 80,000 44,000 36,000 3,60,000
5 40,000 44,000 (4000) 4,00,000
4,00,000 NPAT 1,80,000
a) Payback Period = 2 Yrs + 20,000 x 12
80,000
= 2 Yrs 3 months
:. Avg. NPAT = 36,000
b) ARR based on O.Inv. = Avg. NPAT x 100
O.Inv.
= 36,000 x 100
2,20,000
= 16.36%
c) ARR based on ‘Avg. Invst.’ = Avg. NPAT x 100
Avg. Invst.
= 36,000 x 100
1,10,000
= 32.73%
Avg. Invst = O.C – Scrap + Scrap + Net W.Cap
2
= 2,20,000 – 0 + 0 + 0
2
= Rs.1,10,000
Q.11 The existing manufacturing units have yearly fixed overheads of Rs.1,00,000. It wishes to
expand the production by purchasing one of the two types of machinery Model A and Model B each
costing Rs.5,00,000 and having an estimated life of 5 years. The estimated annual sales and costs
under both of these models are given as under:
Model A Model B
Rs. Rs.
Sales 2000000 2450000
Materials 920000 1112200
Labour 412450 567800
Variable Overheads 380900 495670
Compute the comparative profitability of each model of machinery under the payback period and
also calculate Payback profitability. Ignore Depreciation and taxation. (MU, BMS, April 2004)
Q.11 Solution
Model (A) Model (B)
Sales 20,00,000 24,50,000
(-) V.C 17,13,350 21,75,670
n
Cont . 2,86,650 2,74,330
(-) F.C - -
PBDT = CIF 2,86,650 2,74,330
Payback period
= Initial Outlay = 5,00,000 = 5,00,000
Annual CIF 2,86,650 2,74,330
= 1.74yrs = 1.82 yrs
Payback profitability = Annual CIF X (LIFE – PBP)
A = 2,86,650 X (5 – 1.74)
= 9,33,250
B = 2,74,330 x (5 – 1.82)
= 8,71,650
Q.12 A company can make either of two investments at period to assuming a required rate of return
of 10%, determine for each project:
1.The Payback period
2.The discounted payback period
3.The profitability index
P Q
Cost of investment (Rs.) 200000 280000
Expected life (no salvage) 5 years 5 years
Projected net income
(after depreciation, interest and taxes)
Year Rs. Rs.
1 10000 24000
2 10000 24000
3 20000 24000
4 20000 24000
5 20000 24000.
(Q.12) Solution
Project P Cash outflow = Rs.200000
n
Yr. PAT Dep CIF CCIF PV@10% PVCIF CPVCIF
1 10,000 40,000 50,000 50,000 0.909 45,000 45450
2 10,000 40,000 50,000 1,00,000 0.826 41,300 86750
3 20,000 40,000 60,000 1,60,000 0.751 45,060 131810
4 20,000 40,000 60,000 2,20,000 0.683 40,980 172790
5 20,000 40,000 60,000 2,80,000 0.621 37,260 210050
2,10,050
Depn = Cost – Scrap value
Life
= 2,00,000 – 0
5
= Rs.40,000
1) Payback period = 3yrs + 40,000 x 12
60,000
= 3yrs and 8 months
2) Discounted PB period = 4 yrs + 27210 x 12
37260
= 4yrs and 8.76 months
3) Profitability Index = PVCIF
PVCOF
= 210050
200000
= 1.05
Project Q Cash outflow = Rs.280000
n
Yr. PAT + Dep = CIF PV@10% PVCIF CCIF
1 24,000 56,000 80,000 0.900 72,720 72,720
2 24,000 56,000 80,000 0.826 66,080 1,38,800
3 24,000 56,000 80,000 0.751 60,080 1,98,880
4 24,000 56,000 80,000 0.683 54,640 2,53,520
5 24,000 56,000 80,000 0.621 49,680 3,03,200
3,03,200
1) Payback period = Initial Outlay
Annual CIF
= 2,80,000 = 3.5yrs (3yrs 6months)
80,000
2) Discounted payback period (P)
= 4yrs + 26,480 x 12
49,680
= 4yrs 6.40 months
3) Profitability Index = PVCIF
PVCOF
= 303200
280000
= 1.08
Q.13 A company whose cost of capital is 12% is considering 2 projects A and B. The following data
is available:
Project A Project B
Rs. Rs.
Investment 140000 140000
Cash Flows:
Year
1 20000 100000
2 40000 80000
3 60000 40000
4 100000 20000
5 110000 20000
330000 260000
Project B = 205000
140000
= 1.46
Recommendation : Select Project A since Higher PI
Conclusion:- A conservative company should opt for project B [Lower Risk (PBP) and Lower
Return] whereas an aggressive company should opt for project A [Higher Risk (PBP) and Higher
Returns]
Q.14 Your Company can make either of the following two investments at the beginning of 2010.
The particulars available in this respect are:
Project I Project II
Estimated cost (to be incurred initially) Rs. 20000 28000
Estimated life in years 4 5
Scrap value at the end of estimated life Nil Nil
Estimated Net Cash Flows (Rs)
End of 2010 5500 5600
End of 2011 7000 9000
End of 2012 8500 9000
End of 2013 7500 9000
End of 2014 - 9000
It estimated that each of the alternative projects will require an additional working capital of Rs.
2000 which will be received back in full after the expiry of each project life. In estimating net cash
flow, depreciation has been provided under SLM.
Cost of finance to your company may be taken at 10% p.a. The present value of Rs. 1 to be
received at the end of each year, at 10% is given below:
Year 1 2 3 4 5
P.V. 0.91 0.83 0.75 0.68 0.62
Evaluate the investment proposals using NPV and profitability Index methods.
Q.15 A company has an investment opportunity costing Rs. 40,000 with the following expected net
cash flow (i.e. after taxes and before depreciation)
Year Net Cash Inflows
Rs.
1 7000
2 7000
3 7000
4 7000
5 7000
6 8000
7 10000
8 15000
9 10000
10 4000
Using 10% as the cost of capital (rate of discount) determine the following:
1.Payback period and payback profitability
2.NPV at 10% discounting factor and 15% discounting factor
3.Profitability index at 10% discounting factor and 15% discounting factor
4.Internal rate of return with the help of 10% discounting factor and 15% discounting factor.
Q.15 Solution
Year Cash inflow CCIF PV @ 10% PVCIF
1 7000 7000 0.909 6363
2 7000 14000 0.826 5782
3 7000 21000 0.751 5257
4 7000 28000 0.683 4781
5 7000 35000 0.621 4347
6 8000 43000 0.564 4512
7 10000 53000 0.513 5130
8 15000 68000 0.467 7005
9 10000 78000 0.424 4240
10 4000 82000 0.386 1544
PVCIF 48961
1) Payback Period = 5yrs + 5000 x 12
8000
= 5yrs and 7.5months
2) PV CIF = 48961
- PV COF = (40,000)
NPV @ 10% 8961
Q.16 Runwal group has short listed two projects Karma and Dharma for final consideration. It wants
to take up only one project of the two and not both. The investment required for project Karma is Rs.
190 lakhs while that for project Dharma is Rs. 400 lakhs. The other details related to project Karma
and Dharma are given below:
Project Karma
Year Depreciation
Profit before tax Profit after tax
1 24 78 56
2 20 82 60
3 16 100 74
Project Dharma
Year Depreciation Profit before tax Profit after tax
1 78 104 82
2 64 118 92
3 54 260 186
st nd rd
The cost of capital of company is 10% and the PV of Re. 1 at the end of 1 , 2 and 3 year @14%
rate is 0.8772, 0.7695 and 0.6750 respectively using NPV method, which project would you
recommend.
What will be your answer under Payback period method?
(Q.16) Solution
Project Karma
Year PAT CIF CCIF PV@14% PVCIF
1 56 80 80 0.8772 70.176
2 60 80 160 0.7695 61.56
3 74 90 250 0.6750 60.75
192.486
Payback period = 2yrs + 30 x 12
90
= 2yrs 4 months
Project Dharma
n
Year PAT Dep CIF CCIF PV@14% PVCIF
1 82 78 160 160 0.8772 140.352
2 92 64 156 316 0.7695 120.042
3 186 54 240 556 0.6750 162
422.394
Payback Period = 2yrs + 84 x 12
240
= 2yrs 4.2 months
Recommendation:
On the basis of payback period, it is advisable to select karma as it has lower pay back period. (i.e.
2yrs 4 months)
Project Karma
P.V CIF 192.486
(-)P.V COF 190.000
NPV 2.486
Project Dharma
P.V CIF 422.394
(-) P.V COF 400.000
NPV 22.394
Recommendation:
On the basis of NPV method it is advisable to select Dharma as it has higher NPV (i.e. 22.394)
Q.17 A product is currently being manufactured on a machine that has book value of Rs. 30000. The
machine was originally purchased for Rs. 60000 ten years ago. The per unit costs of the product are:
Direct Labor Rs.8; Direct Materials Rs.10; Variable OHS Rs.5; Fixed OHS Rs.5; and total is Rs.28.
In the past year 6000 units were produced and sold for Rs. 50 per unit. It is expected that the old
machine can be used indefinitely for the future.
An equipment manufacturer has offered to accept the old machine at Rs. 20000, a trade in for a new
version. The purchase price of the new machine is Rs 100000. The projected per unit costs
associated with the new machine are: Direct Labor Rs.4; Direct Materials Rs.7; Variable OHS Rs.4;
Fixed OHS Rs.7; and total is Rs.22. The management expects that if the new machine is purchased,
the new working capital requirement of the company would be less by Rs. 10000. The fixed OH
costs are allocations from other departments plus depreciation of the equipment.
The new machine has an expected life of 10 years with no salvage value; straight line method of
depreciation is employed by the company. It is also expected that the future demand of the product
will remain at 6000 units per year. Should the new equipment be acquired?
Corporate tax is 40%. (PV of Annuity is Re.1 at 10% rate of discount for 9 years is 5.759. PV of
Re.1 at 10% rate of discount, received at end of tenth year is 0.386) (MU, BMS, Oct. 2002)
(Q.17) Solution.
Evaluation of proposal Revenue statement for the year………
Old Machine Particulars OldMac. New Mac.
O.C 60,000 Sales (6,000 x 50) 3,00,000 3,00,000
Total depn *30,000 (-) Variable cost 1,38,000 90,000
B.V / WDV 30,000 Contribution 1,62,000 2,10,000
(-) F.C - - .
n
Dep p.a. = 30,000 = 3,000 PBDT 1,62,000 2,10,000
n
10 (-) Dep 3,000 10,000
New machine PBT 1,59,000 2,00,000
n
Dep = 1,00,000 = 10,000 (-) Tax @ 40% 63,600 80,000
10 PAT 95,400 1,20,000
(+) Depn 3,000 10,000
CIF 98,400 1,30,000
Particular Rs.
Purchase price 1,00,000
Less: Exchange price (20,000)
Release of working capital (10,000)
Savings in tax on loss of sale of old machine (10000 x 40%) (4,000)
COF 66,000
Calculation of NPV
Yr. C.I.F PV@10% PVCIF
1 – 10 31,600 6.145 1,94,182
(-) PVCOF 66,000
:. NPV 1,28,182
Recommendation:-
The company is advised to purchase new machine since NPV is positive.
Q.18 Vijay Electronics wants to take up a new project for the manufacture of electronic device
which has good market. Further details are given below:
i) Cost of the project as estimated:
(Rs. In Lacs)
Land 2.00
Buildings 3.00
Machinery 10.00
Working Capital Margin 5.00
ii) Project will go into production immediately and will be operational for 5 years.
iii) The annual working results are estimated as follows:
(Rs. In Lacs)
Sales 21.00
(-) Variable Cost 8.00
Fixed Cost (Excluding Depreciation) 4.00
Depreciation of assets 2.00
iv) At the end of Operational period, it is expected the fixed assets can be sold for Rs.5 lakhs
(without any profit).
v) Cost of capital of the firm is 10%. Applicable tax rate is 40%.
Note: 1. The present value of an annuity of Re.1 at 10% rate of discount for 5 years is Rs.3.791.
2. The present value of Re.1 at 10% rate of discount for year 1 is Re.0.909 and for year 5 is
Re.0.61.
a) You are required to evaluate the proposal by working out the NPV and advice the firm
for taking investment decision
b) List down 5 factors that should be considered before taking the decision.
(Q.18) Solutions
Particulars
Sales 21
(-) V.C 8
Contribution 13
(-) F.C 4
PBDT 9 Yr. CIF PV@10% PVCIF
(-) Dep
n
2 1.5 6.2 3.791 23.5042
PBT 7 5 5 0.61 3.05
(-) Tax 2.8 5 5 0.61 3.05
PAT 4.2 PVCIF 29.6042
Dep
n
2 (-)PVCOF 20.0000
Cash inflow 6.2 NPV → 9.6042
Advice
Since NPV is positive company is advised to take investment of the new project.
(Q.19) One of three projects of a company is doing poorly and is being considered for replacement.
The projects (A, B and C) are expected to require Rs 2,00,000 each, have an estimated life of 5
years, 4 years and 3 years respectively and have no salvage value. The required rate of return is 10
per cent. The anticipated cash flows after taxes (CFAT) for the three projects are as follows:
CFAT
YEAR A B C
1 Rs 50,000 Rs 80,000 Rs 1,00,000
2 Rs 50,000 Rs 80,000 Rs 1,00,000
3 Rs 50,000 Rs 80,000 Rs 10,000
4 Rs 50,000 Rs 30,000 ──
5 Rs 90,000 ── ──
A) Rank each project applying the methods of pay back, average rate of return, net present value,
internal rate of return and profitability index.
B) Explain why the five capital budgeting systems yield conflicting answers.
C) What would be the profitability index if the internal rate of return equals the required return on
investment? What is the significance of a profitability index of less than one?
D) Recommend the project to be adopted and give reasons.
The expected net cash flows of the three projects are as follows:
Ravi Sharma believes that all three projects have risk characteristics similar to the average risk of the
firm and hence the firm’s cost of capital, viz. 12 percent, will apply to them.
You are asked to evaluate the projects.
(a) What is payback period and discounted payback period? Find the payback periods and the
discounted payback periods of Projects A and B.
(b) What is the net present value (NPV)? What are the properties of NPV? Calculate the NPVs of
projects A, B and C.
(c) What is internal rate of return (IR)? What are the problems with IRR? Calculate the IRRs of
projects A, B and C.
Q.21 A choice is to be made between two competing projects which require an equal investment of
Rs. 50,000 and are expected to generate net cash flows as under:
Project I Project II
End of year 1 Rs.25,000 Rs. 10,000
End of year 2 Rs. 15,000 Rs. 12,000
End of year 3 Rs. 10,000 Rs. 18,000
End of year 4 Rs. NIL Rs. 25,000
End of year 5 Rs. 12,000 Rs. 8,000
End of year 6 Rs. 6,000 Rs.4,000
Tax Rate 50% 40%
Calculate:
Pay Back Period.
Average Ratio of Return.
Pay Back Profitability. (MU, B.Com., April 2007)
CHAPTER: 9 – SOURCES OF SHORT TERM & LONG TERM FINANCE
Finance is the lifeblood of an organization can exist without it. Finance is required because receipts
don’t match expenditure, inflows don’t match outflows. Sources of finance are categorized in 3
ways:
1. According to the period i.e. short, medium and long term
2. According to the ownership i.e. owners fund and borrowed funds
3. According to the generation i.e. internal and external sources
Short terms of finance are required primarily to meet working capital requirements. The focus is on
maintaining liquidity at a reasonable cost. The various sources of short term finance are:
1. Trade Credit:- This is the credit extended by suppliers of material and other resources.
2. Cash Credits / Overdrafts:- Under this arrangement the borrower can borrow upto a fixed limit
and repay it as and when he desires. Interest is charged only running balance and not on the
sanctioned amount. A minimal charge is payable for availing this facility.
3. Loans repayable in one year:- They are either credited to the current of the borrower or given
to him in cash. A fixed rate of interest is charged and the loan amount is repayable on demand or
in periodical installments.
4. Purchase / Discount of Bills:- A bill may be discounted with the bank and when it matures on a
future date the bank collects the amount from the party who had excepted the bill. When a bank
is short of funds it can sell or rediscount the bill on the other hand the bank with surplus funds
would invest in bill. However, with discount rate at 10-11 percent for 90-day paper, bill
discounting is an expensive sources of short-term funds.
6. Inter-Corporate Deposits:- A deposit made by one company with another, normally for a
period of up to 6 months is referred to as an inter-corporate deposit. Such deposit are usually of 3
types:
a) Call Deposits:- In theory, a call deposit is withdrawable by the lender on giving a days notice.
In practice however the lender has to wait for at least three days.
b) Three Month Deposits:- More popular in practice, these deposits are taken by borrowers to
tide over a short term cash inadequacy that may be caused due to one or more of the following
factors: disruption in production, excessive imports of raw material, tax payment delay in
collection, dividend payment, and unplanned capital expenditure.
c) Six Month Deposits:- Normally, lending companies do not extend deposits beyond this time
frame. Such deposits are usually made with first-class borrowers.
As inter-corporate deposits represent unsecured borrowing, the lending company must satisfy itself
about the credit worthiness of the borrowing firm.
7. Short-Term Loan From Financial Institution:- The Life Insurance Corporation of India, The
General Insurance Corporation of India. and The Unit Trust of India provide short-term loans to
manufacturing companies with an excellent track record
. Features:
a. They are totally unsecured.
b. The loan is given for the period of 1 year and can be renewed for 2 consecutive years,
provided the original eligibility criteria are satisfied.
c. After a loan is repaid, the company has to wait for at least 6 months before availing of a
fresh loan.
d. The loans carry a higher interest rate. However, there is a rebate of 1 % for prompt
payment.
8. Commercial Paper:- Large firms who are financially strong issue commercial paper. It
represents a short-term unsecured promissory note issued by firms of high credit rating.
Its important features include:
1. Maturity ranges from 90-180 days.
2. It is sold at a discount from its face value and redeemed at its face value. Thus the implicit
interest rate is a function of size of the discount and the period of maturity.
3. CP are either directly placed with investors or sold though dealers / merchant bankers.
Usually bought by investors who keep it till the maturity and hence there is no well
developed secondary market.
Eligibility of Issuing CP
Minimum tangible net worth as per latest audited balance sheet is Rs.5 crore.
Company has been sanctioned working capital limit by bank(s) or All-India financial
institution(s) and
The company is classified as a Standard Asset by the financing bank(s) institution(s)
Maturity period of CP
The CP can be issued for maturities between 15 days to 1 year from the date of its issue.
Factoring differs from a bank loan in three main ways. First, the emphasis is on the value of the
receivables, not the firm’s credit worthiness. Secondly, factoring is not a loan- it is the purchased of
an asset (the receivable). Finally, a bank loan involves two parties whereas factoring involves three.
9.1 Introduction
As you are aware finance is the life blood of business. It is of vital significance for modern business
which requires huge capital. Funds required for a business may be classified as long term and short
term. You have learnt about short term finance in the previous Part Finance is required for a long
period also. It is required for purchasing fixed assets like land and building, machinery etc. Even a
portion of working capital, which is required to meet day to day expenses, is of a permanent nature.
To finance it we require long term capital. The amount of long term capital depends upon the scale
of business and nature of business. In this lesson, you will learn about various sources of long term
finance and the advantages and disadvantages of each source.
Lease Financing:
1) Lease: A contract of lease may be defined as “A contract whereby the owner of an asset (lessor)
grants to the another party (lessee) the exclusive right to use the asset usually for an agreed period of
time in return for the payment of rent.”
b) Depreciation claim is not with the user (lessee) as he is not the owner. Lessor (owner) claim
the depreciation.
c) Lease (rent) payment is a tax-deductible expense.
d) In most transactions, asset is delivered directly to the lessee by the manufacturer / supplier.
Lessor makes payment to the supplier and receives rent from lessee in future periods.
e) Lease funded assets do not alter Debt Equity ratio.
2) Types of Leases:
3) Leveraged Lease:- Under leveraged leses there are three parties. The lessor, the lessee and
the financial institution / Bank who lends a major cost of the asset leased. The lessor
contributes 20% to 50% of the cost and the lender contributes 50% to 80% of the cost of the
asset. The periodic lease rental is being appropriately divided between the lender and the
lessor.
4) Sale and Lease Back:- In case of sale and lease back as the name suggest, the firm sells an
asset that it already owns to another firm / party and (hires) gets it on lease back from the
buyer which is usually a financial institution or a leasing company.
5) Direct Lease:- In case of direct lease the lessee acquires the equipment directly from the
manufacturer or arrange the desired equipment to be purchased by the leasing company.
6) Cross Border Lease / International Lease:- A cross border lease is also known as an
international lease or a trans-national lease. In this case lessee and the lessor are domiciled in
different countries. It is an agreement between the nationals of two countries.
7) Triple Net Lease:- In case of triple net lease is obligated to pay the following typical
executory costs in addition to and separate from the basic lease rental payments. Such
additional executory costs are:-
(i) Sales Tax
(ii) Property Tax
(iii) Repairs
(iv) Parts and Accessories
(v) Insurance
(vi) Maintenance and Servicing
8) Master Lease:- Master leases are structure for lessees who either will be leasing several
pieces of equipment to be received over a period of time or leasing equipment that will
require frequent substitution.
10) Hire Purchase:- In case of hire purchase transaction, the goods are delivered by the owner
to another person on the agreement that such person pays the agreed amount in the periodical
installment.
When considering an investment, venture capitalists carefully screen the technical and business
merits of the proposed company. Venture capitalists only invest in a small percentage of the
businesses they review and have a long-term perspective. They also actively work with the
company’s management, especially with contact and strategy formulation. Companies such as
Digital Equipment Corporation, Apple, Federal Express, Compaq, Sun Microsystems, Intel,
Microsoft and Genentech are famous examples of companies that received venture capital early in
their development period.
In India, these funds are governed by the Securities and Exchanged Board of India (SEBI)
guidelines. According to this, venture capital fund means a fund established in the form of the
company or trust, which raises monies through loans, donations, and issue of securities or units as
the case may be, and makes or proposes to make investments in accordance with these regulations.
The basic principal underlying venture capital-invest in high –risk projects with the anticipation of
high returns. These funds are then invested in several fledging enterprises, which require funding,
but unable to access it through the conventional sources such as bank and financial institutions.
Typically first generation entrepreneurs start such enterprises. Such enterprises generally do not have
any major collateral to offer as security, hence banks and financial institution are averse to funding
them. Venture capital funding may be by way of investment in the equity of the new enterprises or a
combination of debt and equity, though equity is the most preferred route.
Since most of the venture finance is through this route are in new areas (worldwide venture capital
follows “hot industries” like infotech, electronic and biotechnology), the probability of success in
very low. All project financed have a potentially high return. Some projects fail and some give
moderate returns. The investment, however, is a long- term risk capital as such projects normally
take 3 to 7 years to generate substantial returns. Venture capitalists give “more than money” to the
venture and seek to add value to the investee unit by active participation in its management. They
monitor and evaluate project on a continuous basis.
To conclude, a venture financier is one who funds a start up company, in most cases promoted by a
first generation technocrat promoter with equity. A venture capitalist is not a lender, but an equity
partner. He is driven by maximization: wealth maximization. Venture capitalists are sources of
expertise for the companies they finance. Exit is preferably through listing on stock exchanges. This
method has been extremely successful in USA, and venture funds have been credited with the
success of technology companies in Silicon valley.
REVIEW QUESTIONS:-
SECTION I :- IMPORTANCE
Business restructuring refers to a broad array of activities that expand or contract a firm’s operations
or substantially modify its financial structure or bring about a significant change in its organizational
structure and internal functioning. Inter alia, it includes activities such as mergers, purchases of
business units, takeovers, slump sales, demergers, leveraged buyouts, and organizational
restructuring. We will refer to these activities collectively as mergers, acquisitions, and restructuring
(a widely used, though not a very accurate term) or just business restructuring. Sacrificing some
rigour, these activities may be classified as shown in Exhibit
On the Indian scene, too, corporates are seriously looking at mergers, acquisitions, and
restructuring which have indeed become the orders of the day. Most of the business groups and their
companies seem to be engaged in some kind of business restructuring or the other. From the house
of Tata’s to the house of AV Birla, from an engineering giant like Larsen & Toubro to a banking
behemoth like State Bank of India, everyone seems to be singing the anthem of business
restructuring. The pace and intensity of business restructuring has increased since the beginning of
the liberalization era, thanks to greater competitive pressures and a more permissive environment.
Acquisitions: Acquisition, a broad term, inter alia, subsumes the following transaction:
Merger: A merger refers to a combination of two or more companies into one company. It may
involve absorption or consolidation. In an absorption, one company acquires another company. For
example, Hindustan Lever Limited absorbed Tata Oil Mills Company, ICICI bank absorbed Bank of
Rajasthan, Hindustan Computers Limited, Hindustan Instruments Limited, Indian software company
Limited, and Indian Reprographics Limited combined to form HCL Limited. In India, mergers are
called amalgamations in the legal parlance (hereafter we shall use the terms and mergers and
amalgamations interchangeably) are usually of the absorption variety. The acquiring company (also
reffered to as the amalgamated company or the merged company) acquires and takes over the assets
and liabilities of the acquired company (also referred to as the amalgamating company or the
merging company or the target company)
Typically, the shareholders of the amalgamating company receive shares of the amalgamated in
exchange for their share in the amalgamating company. E.g. Shareholders of Centurion Bank of
Punjab (amalgamating co.) received shares of HDFC Bank (amalgamated co.)
Purchase of Division or Plant: A company may acquire a division or plant of another company. For
example, SRF India bought the nylon cord division of CEAT Limited. E.g. Abott bought the
healthcare division from Piramal Ltd.
Takeover: A takeover generally involves the acquisition of a certain stake in equity capital of a
company which enables the acquirer to exercise control over the affairs of the company. E.g
Mahindra Telecom takeover of Satyam, United Breweries Ltd. acquired majority stake in Deccan
Aviation Ltd. (Now Kingfisher Airlines), Daichi takeover of Ranbaxy Ltd. etc.
Divestitures: While acquisitions lead to expansion of assets or increase of control, divestitures result
in contraction of assets or relinquishment of control. The common forms of divestitures are briefly
described below:
Partial selloff – A partial selloff involves the sale of a business division or plant of one company to
another. It is the mirror image of a purchase of a business division.
Demerger – A demerger involves the transfer by a company of one or more of its business divisions
to another company which is newly set up. For example, the Great Eastern Shipping Company
transferred its offshore division to a new company called The Great Eastern Shipping Company. The
company whose business division is transferred is called the demerged company and the company
to which the business division is transferred is called the resultant company.
Equity Carveout: In an equity carveout, a parent company sells a portion of its equity in a wholly
owned subsidiary. The sale may be to the general investing public or a strategic investor.
Leveraged Buyout: A leveraged buyout involves transfer of ownership, effected substantially with
the help of debt finance. (e.g. Zain buyout by Bharati Airtel Ltd).
Open market purchase – The acquirer buys the shares of the listed company in the stock market.
Generally, hostile takeovers are initiated in this manner.
Negotiated acquisition – The acquirer buys shares of the target company from one or more existing
shareholders in a negotiated transaction.
[e.g. Daichi Sankyo Ltd. acquired promoter’s stake in Ranbaxy Ltd.]
Preferential allotment – The acquirer buys shares of the target company through a preferential
allotment of equity shares. Obviously such an acquisition is a friendly acquisition meant to give the
acquirer a strategic stake in the company and also infuse funds into the company.
Joint Ventures – A joint ventures (JV) is set up as an independent legal entity in which two or more
separate organisations participate. The JV agreement spells out how ownership, operational
responsibilities, and financial risks and rewards will be shared by the cooperating members.
Needless to add, each member preserves its own corporate identity and autonomy.
Strategic Alliances – A strategic alliance is a cooperative relationship like the JV. However, it does
not, unlike a JV result in the creation of a separate legal entity. A strategic alliance may involve an
agreement to transfer technology, provide R&D service, or grant marketing rights. A strategic
alliance may be a precursor to a JV or even an acquisition.
Equity Partnership – Beside having the characteristics of a strategic alliance, an equity partnership
also involves one party taking a minority equity stake in the other party.
Licensing – There are two popular types of licensing. The first type involves licensing a specific
technology, product, or process; the second type involves licensing a trademark, copyright.
Franchising Alliance – A firm may grant rights to sell goods and services to multiple licensees
operating in different geographical locations.
[e.g. Macdonald’s Ltd., Titan Industries Ltd., Eurokids Pvt. Ltd. etc.]
Sharing Risks and Resources – Developing new technologies can be a very risky and expensive
proposition. Further, such endeavours require pooling technical capabilities of different
organisations. Hence, firms in high technology industries form business alliances so that diverse
know-how can be pooled, adequate funding can be arranged, acceptable risk sharing mechanisms
can be worked out.
Access to New Markets – The cost of accessing a new market may be prohibitive because huge
outlays are required on advertising, promotion, warehousing and distribution. To solve this problem,
a company may enter into an alliance to market its products or services through the sales force,
distribution outlays, or Internet site of another firm.
Cost Reduction – Business alliances can help in reducing costs through sharing or combining of
facilities in joint manufacturing operations, mutually beneficial purchaser supplier relationships.
Favourable Regulatory Treatment – Regulatory authorities like the Department of justice in the
US generally look upon JVs more favourable than mergers or acquisitions.
Mergers may be classified into several types: horizontal, vertical, conglomerate, and co-generic. A
horizontal merger represents a merger of firms engaged in the same line of business. A vertical
merger represents a merger of firms engaged at different stages of production in an industry. A
conglomerate merger represents a merger of firms engaged in unrelated lines of business. A
cogeneric merger represents a merger of firms engaged in related lines of business.
The principal economic rationale of a merger is that the value of the combined entity is expected
to be greater than the sum of the independent values of the merging entities. If firms A and B merge,
the value of the combined entity, V (AB), is expected to be greater than (VA + VB), the sum of the
independent values of A and B.
A variety of reasons like growth, diversification, economies of scale, managerial effectiveness,
utilization of tax shields, lower financing costs, strategic benefit, and so on are cited in support of
merger proposals. Some of them appear to be plausible in the sense that they create value; others
seem to be dubious as they do not create value.
• Strategic Benefit – If a firm has decided to enter or expand in a particular industry, acquisition of a
firm engaged in that industry, rather than dependence on internal expansion, may offer several
strategic advantages: (i) As a pre-emptive move it can prevent a competitor from establishing a
similar position in that industry. (ii) It offers a special ‘timing’ advantage because the merger
alternative enables a firm to ‘leap frog’ several stages in the process of expansion. (iii) It may entail
less risk and even less cost. (iv) In a ‘saturated’ market, simultaneous expansion and replacement
(through a merger) makes more sense than creation of additional capacity through internal
expansion.
• Economies of Scale – When two are more firms combine, certain economies are realised due to the
larger volume of operations of the combined entity. These economies arises because of more
intensive utilization of production capacities, distribution networks, engineering services, research
and development facilities, data processing systems, so on and so forth. Economies of scale are most
prominent in the case of horizontal mergers where the scope for more intensive utilization of
resources is greater. In vertical mergers the principal sources of benefits are improved coordination
of activities, lower inventory levels, and higher market power of the combined entity. Finally, even
in conglomerate mergers there is scope for reduction or elimination of certain overhead expenses.
Can there be diseconomies of scale? Yes, if the scale of operations and the size of organization
become too large and unwieldy. Economists talk of the optimal scale of operation at which the unit
cost is minimal. Beyond this optimal point the unit cost tends to increase.
• Economies of Scope – A company may use a specific set of skills or assets that it possesses to
widen the scope of its activities. For example, Hindustan Unilever Ltd. can enjoy economies of
scope if it acquires a consumer product company that benefits from its highly regarded consumer
marketing skills.
• Complementary Resources – If two firms have complementary resources, it may make sense for
them to merge. For example, a small firm with an innovative product may need the engineering
capability and marketing reach of a big firm. With the merger of the two firms it may be possible to
successfully manufacturer and market the innovative product. Thus, the two firms, thanks to their
complementary resources, are worth more together than they are separately.
• Tax Shields – When a firm with accumulated losses and/or unabsorbed depreciation merges with a
profit-making firm, tax shields are utilised better. The firm with accumulated losses and/or
unabsorbed depreciation may not be able to derive tax advantages for a long time. However, when it
merges with a profit-making firm, its accumulated losses and/or unabsorbed depreciation can be set
off against the profits of the profit-making form and tax benefits can be quickly realised.
• Utilisation of Surplus Funds – A firm in a mature industry may generate a lot of cash but may not
have opportunities for profitable investment. Such a firm ought to distribute generous dividends and
even buy back its shares, if the same is possible. However, most managements have a tendency to
make further investments, even though they may not be very profitable. In such a situation, a merger
with another firm involving cash compensation often represents a more efficient utilization of
surplus funds. (e.g. Generous dividend → Infosys Ltd., Buyback of Shares – HUL Ltd, Cash
compensation → Mittal Steels)
• Diversification – A commonly stated motive for mergers is to achieve risk reduction through
diversification. The extent to which risk is reduced, of course, depends on the correlation between
the earnings of the merging entities. While negative correlation brings greater reduction in risk,
positive correlation brings lesser reduction in risk.
Corporate diversification, however, may offer value at least in two special cases: (i) if a company
is plagued with problems which can jeopardize its existence and its merger with another company
can save it from potential bankruptcy. (ii) If investors do not have the opportunity of ‘home-made’
diversification because one of the companies is not traded in the marketplace, corporate
diversification may be the only feasible route to risk reduction.
• Lower Financing Costs – The consequence of larger size and greater earnings stability, many
argue, is to reduce the cost of borrowing for the merged firm. The reason for this is that the creditors
of the merged firm enjoy better protection than the creditors of the merging firms independently. If
two firms, A and B, merge, the creditors of the merged firm (call it firm AB) are protected by the
equity of both the firms. While this additional protection reduces the cost of debt, it imposes an extra
burden on the shareholders; shareholders of firm A must support the debt of firm B, and vice versa.
In an efficiently operating market, the benefit to shareholders from lower cost of debt would be
offset by the additional burden borne by them – as a result there would be no net gain.
• Earnings Growth – A merger may create the appearance of growth in earnings. This may stimulate
a price increase if the investors are fooled. An example may be given to illustrate this phenomenon.
Financial Positions of Ace Limited and Aim Limited
Particulars Ace Ltd. before Aim Ltd. before Ace Ltd. after merger
merger merger The market The market
Is ‘smart’ is ‘foolish’
(1) (2) (3) (4)
Earnings per share Rs.2 Rs.2 Rs.2.67 Rs.2.67
Price per share Rs.40 Rs.20 Rs.40 Rs.53.4
Price-earning ratio 20 10 15 20
Number of shares 10 million 10 million 15 million 15 million
Total earnings Rs.20 million Rs.20 million Rs.40 million Rs.40 million
Total value Rs.400 million Rs.200 million Rs.600 million Rs.800 million
Value of Control – Acquiring firms often are willing to pay a price that is higher than the status quo
value for the right to control the management of target firms.
The value of control stems from the changes that can be made to improve performance Investments
can be made for debottlenecking capacity, redundant assets can be liquidated, operations can be
streamlined, financing structure can be changed, managerial system and processes can be
strengthened, more competent people can be brought in, so on and so forth. The value of control can
be defined as follows:
Value of control = Value of the firm, if it is – value of firm with current
Optimally managed management
Clearly, the value of control is substantial if the firm is currently being run very inefficiency and the
scope for improvements is considerable. On the other hand, the value of control is negligible if the
firm is being managed efficiently.
(e.g. Tata Motors acquisition of Jaguar Land Rover)
Value of Synergy – In most acquisitions, there is a potential for synergy which may come in one or
more of the following ways:
Lower operating costs due to economic of scale.
Savings in outlays on R & D, advertising, marketing, and various shared services
Higher growth rate because of greater market power of the combined entity.
Longer growth period from enhanced competitive advantages.
Lower cost of capital due to higher debt capacity.
Better utilisation of tax shelters
Valuing synergy may not be easy because synergy is easy to imagine but difficult to realise.
(e.g. Vodafone acquisition of Essar stake in Hutch)
Sections 391 to 394 of the Companies Act, 1956 contain the provisions for amalgamations. The
procedure for amalgamation normally involves the following steps:
2. Intimation to Stock Exchanges – The stock exchanges where the amalgamated and
amalgamating companies are listed should be informed about the amalgamation proposal. From
time to time, copies of all notices, resolutions, and orders should be mailed to the concerned
stock exchanges.
3. Approval of the Draft Amalgamation Proposal by the Respective Boards – The draft
amalgamation proposal should be approved by the respective boards of directors. The board of
each company should pass a resolution authorizing its directors/executives to pursue the matter
further.
4. Application to the High Court/s – Once the draft of amalgamation proposal is approved by the
respective boards, each company should make an application to the High Court of the state where
its registered office is situated so that it can convene the meetings of shareholders and creditors
for passing the amalgamation proposal.
5. Dispatch of Notice to Shareholders and Creditors – In order to convene the meetings of
shareholders and creditors, a notice and an explanatory statement of the meeting, as approved by
the High Court, should be dispatched by each company to its shareholders and creditors so that
they get 21 days advance intimation. The notice of the meetings should also be published in two
newspapers (one English and one vernacular). An affidavit confirming that the notice has been
dispatched to the shareholders/creditors and that the same has been published in newspapers
should be field in the court.
7. Petition to the High Court for Confirmation and Passing of High Court Orders – Once the
amalgamation scheme is passed by the shareholders and creditors, the companies involved in the
amalgamation should present a petition to the High Court for confirming the scheme of
amalgamation. The High Court will fix a date of hearing. A notice about the same has to be
published in two newspapers. After hearing the parties concerned and ascertaining that the
amalgamation scheme is fair and reasonable, the High Court will pass an order sanctioning the
same. However, the High Court is empowered to modify the scheme and pass orders accordingly.
8. Filing the Order with the Registrar – Certified true copies of the High Court order must be filed
with the Registrar of Companies within the time limit specified by the Court.
9. Transfer of Assets And Liabilities - After the final orders have been passed by both the High
Courts, all the assets and liabilities of the amalgamating company will, with effect from the
appointed date, have to be transferred to the amalgamated company.
10. Issue of Shares and Debentures – The amalgamated company, after fulfilling the provisions of
the law, should issue shares and debentures of the amalgamated company. (Cash payment may
have to be arranged in some cases.) The new shares and debentures so issued will then be listed on
the stock exchange
st
(Q.1) The Balance Sheet of X Co. Ltd. on 31 March, 2010 are as follows :
Balance Sheet of X Co. Ltd.
Liabilities Rs. Assets Rs.
Share Capital : Fixed Assets :
Authorised Capital of 10000 Goodwill 80000
shares of Rs. 100 each 1000000 Others 800000 880000
Issued Capital : Current Assets,
10000 shares of Rs. 100 each Loans and Advances 900000
fully paid 1000000
Reserves & Surplus
Capital Reserve 200000
General Reserve 70000 270000
Unsecured Loans 200000
Current Liabilities & Provisions
Sundry Creditors 310000
Total 1780000 Total 1780000
It was proposed that X Co. Ltd. should be taken over by Y Co. Ltd. The following arrangements
were accepted by both the companies.
(a) Goodwill of X Co. Ltd. is considered valueless
(b) Arrears of depreciation in X Co. Ltd. amounted to Rs.40,000
(c) The holder of every 2 shares in X Co. Ltd. was to receive.
(i) as fully paid 10 shares in Y Co. Ltd. and
(ii) so much cash as is necessary to adjust the right of shareholders of both the companies in
accordance with the intrinsic value of the shares as per their Balance Sheets subject to
necessary adjustment with regard to goodwill and depreciation in X Co. Ltd.’s Balance
Sheet.
Scheme of Amalgamation
Basis of Exchange : 10 shares in Y Co. Ltd.
+ Cash for every two shares in X Co. Ltd.
Rs.
Intrinsic Value of Two Shares in X Co. Ltd. = Rs. 115 x 2 230.00
Less : Intrinsic Value of Ten Shares in Y Co. Ltd. = Rs. 20 x 2 200.00
Balance cash to paid in respect of every 2 shares in X Co. Ltd. 30.00
Purchase Consideration will be as under
Equity Shares in Y Co. Ltd.
= (10000 ÷ 2) x 10 shares x Rs.20 (Issue 1000000
Price) Cash paid to adjust the rights = (10000 ÷ 2) x Rs.30 150000
Total Purchase Consideration 1150000
It was decided to reconstruct the company and for this purpose. Bright future Ltd. was registered
with a capital of Rs. 200000 divided into 8000 ordinary shares of Rs.10 each and 1200; 11.5%
preference shares of Rs. 100 each to take over the assets and liabilities of the old company.
The debenture holders of Dull Past Ltd. agreed to accept 11.5% preference share in the new
company in exchange of their debentures.
The preference shareholders were to receive one preference share in Bright Future Ltd. for every
three shares held by them in the old company and the ordinary share holders were to be allotted one
ordinary share of Rs. 8 paid in the new company for every four shares held by them in the old
company.
Bright Future Ltd. issued 3500 ordinary shares of Rs. 10 each at par and called up the Balance of Rs.
2 on the shares issued to the old shareholders in Dull Past Ltd.
The preliminary expenses of Bright Future Ltd. which have been paid were Rs. 240.
Q.2) Solution
W.N.1
Capital Reserve :
Assets taken over :
Freehold Land & Building Rs. 1,00,000
Plant and Machinery Rs. 50,000
Tools and Patterns Rs. 10,000
Current Assets Rs. 1,01,000
Rs. 2,61,000
Less : Liabilities taken over :
Current Liabilities Rs. 1,91,000
15% Debentures Rs. 30,000 Rs. 2,21,000
Net Assets taken over Rs. 40,000
Purchase consideration Rs. 32,000
Capital Reserve Rs. 8,000
W.N.2
Cash / Bank Balance :
Cash Balance Rs. 1,000
Add : Issue of Shares (3,500 x 10) Rs. 35,000
Add : Calls of Shares (1,500 x 2) Rs. 3,000
Rs. 39,000
(figures in thousands)
A Ltd. B. Ltd A Ltd. B. Ltd
Share Capital : Fixed Assets 4,800 3,200
Equity share of Rs.10 each 2,400 1,600 Less: Depreciation 800 600
12% Preference shares of 4,000 2,600
Rs.100 each 1,200 800 Investments 1,600 600
Reserves and Surplus Current Assets:
Capital Reserve 800 600 Stock 1,200 600
General Reserve 1,200 600 Debtors 1,600 800
Profit and Loss A/c 400 200 Cash & Bank Balance 1,200 600
Secured Loans 1,600 800
Trade Creditors 1,200 400
Tax Provisions 800 200
9600 5200 9,600 5,200
Other Informations:
(i) Preference shareholders of the two companies are issued equivalent number of 15% preference
shares of AB Ltd. at an issue price of Rs.125 per share.
(ii) AB Ltd. will issue one equity share of Rs.10 each for every share of A Ltd. and B Ltd. The
shares are issued at a premium of Rs.5 per share.
Prepare the balance sheet of AB Ltd. on the assumption that the amalgamation is in the nature of
merger.
Q.3 Solution
Current Liabilities
Tax provisions 1000000
Trade Creditors 1600000
14900000 14900000
Q.4) XYZ Ltd. is considering merger with PQR Ltd. XYZ Ltd’s. shares are currently traded at
Rs.25. It has 200000 shares outstanding and its EAT amount to Rs.400000. PQR Ltd. has
100000 shares outstanding; its current MPS is Rs.12.50 and its EAT are Rs.100000. The merger
will be effected by means of a Stock Swap (exchange). PQR Ltd. has agreed to a plan under
which XYZ Ltd. will offer the current Market Value of PQR Ltd’s Shares:
(i) What is the pre-merger EPS and P/E ratios of both the companies?
(ii) If PQR Ltd’s P/E Ratio is 8, What is its current MPS? What is the exchange ratio?
What will XYZ Ltd’s post-merger EPS be?
(iii) What must be the exchange ratio for XYZ Ltd’s so that the pre and post-merger
EPS to be the same? (CS (Final), June 2001)
Q.4) Solution :
Given Data:
Particulars XYZ Ltd. PQR Ltd.
MPS (Rs.) 25 12.50
No. of Equity Shares 200000 100000
Earnings after Tax (Rs.) 400000 100000
b) MPS
P/E =
EPS
XYZ Ltd. PQR Ltd.
= 25 = 12.50
2 1
= 12.50 Times = 12.50 Times
(iii) Desired exchange ratio for XYZ Ltd. so that Pre-Merger and Post-Merger EPS is the same.
Total No. of Shares in = Post-Merger Earnings
Post-Merger Company Pre-Merger EPS of XYZ Ltd.
= 500000
2
= 250000 Shares
= 50000 x 1 = 0.50
100000
Exchange Ratio = 0.5 : 1
REVIEW QUESTIONS:-
Note:- Complete solution of all practise problems of all chapters will be uploaded on website
nd
www.SCOrEBMS.com on 2 Oct. ‘10
S COrE
The be st in Exams