Documente Academic
Documente Profesional
Documente Cultură
STRATEGIC
FINANCIAL
MANAGEMENT
CA MAYANK KOTHARI
CA Final SFM | Module II
INDEX
CHAPTERS: 7
PAGES: 400
THEORY PRACTICAL
NO CHAPTER NAME QUESTIONS QUESTIONS
PAGE NO.
11 FOREIGN EXCHANGE
EXPOSURE & RISK
23 88 137-253
MANAGEMENT
12 INTERNATIONAL FINANCIAL
MANAGEMENT
19 8 254-278
13 CORPORATE VALUATION
13 28 279-311
14 MERGERS, ACQUISITIONS
& CORPORATE 21 56 312-383
RESTRUCTURING
15 STARTUP FINANCE
13 - 384-396
ADDITIONAL INFORMATION
*This book is printed before the recording of Chapter 12-15 hence Lectures and Duration data is not available for the same.
- CA MAYANK KOTHARI
CONTENT
Q Page
Chapter 9 Derivatives
1 What is Derivatives? 1
1 - 70 MCQs 158-169
Chapter 9
Derivatives Analysis and Valuation
Q1. What is Derivatives?
Answer:
✓ A Derivative is an agreement between buyer and seller for an underlying
asset which is to be bought/sold on certain future date for a certain future
price.
✓ Derivative does not have any value of its own but its value, in turn,
depends on the value of the other physical assets which are called
underlying assets.
✓ These underlying assets may be securities, commodities, currency, live
stock etc. A derivative emerges out of a contract between two parties.
✓ Derivative transactions include a variety of financial contracts including
swaps, futures, options, caps, floors, collars, forwards etc. (will be
discussed later)
Derivative is simply fixing the price of a product which will be bought or sold on certain future
date.
Take for example you wish to buy 10gms of gold three months from now for `30,000. You
approach one of the gold merchant today and tell him that after three months you will buy 10gms
of gold for `30,000 and the merchant agrees to this contract.
You are a forward buyer and gold merchant is a forward seller. By entering into this contract you
have secured yourself from the price movement of gold after 3 months. If after three months the
price of gold goes up to `35,000 in the open market, the derivative contract will turn profitable
and you will end up buying 10gms of gold at `30,000.
But if the price after three months goes down to `25,000 you will be at loss on this contract as you
will have to buy the gold for `30,000 when the market is going cheaper.
Page 1
CA Final SFM CA Mayank Kothari
Page 2
Chapter 9 Derivatives Analysis and Valuation
Page 3
CA Final SFM CA Mayank Kothari
Page 4
Chapter 9 Derivatives Analysis and Valuation
Why Futures
In forward contract there was the risk of default.
Case 1
In the above example of CASE 1, the prices of gold on the maturity date is Rs.
3000/- and as per the agreement the merchant should deliver the gold to the
customer at Rs. 2800/-. Here merchant may refuse to honour the contract as he
can sell the same gold in the spot market or cash market at Rs.3000/-.
There was the need of a third party who can guarantee the performance of the
obligations in the contract by the respective parties. And this is how Exchange
came in between buyer and seller.
Now what used to be a one-on-one deal is now a global futures exchange - like
the Chicago Board of Trade, National Commodity and Derivatives Exchange for
example.
These exchanges guarantee the buyer and seller for performance of the
contract.
Futures contracts can be purchased and sold in the market through regular
brokers (most stock brokers can handle these).
How it works
When you open a futures contract, the futures exchange will state a minimum
amount of money that you must deposit into your account. This original deposit
of money is called the initial margin. When your contract is over, you will be
refunded the initial margin plus or minus any gains or losses that occur over the
span of the futures contract. In other words, the amount in your margin account
changes daily as the market fluctuates in relation to your futures contract. The
minimum-level margin is determined by the futures exchange and is usually
upto 20% of the futures contract. These predetermined initial margin amounts
are continuously under review: at times of high market volatility, initial margin
requirements can be raised.
The initial margin is the minimum amount required to enter into a new futures
contract, but the maintenance margin is the lowest amount an account can
reach before needing to be replenished. For example, if your margin account
drops to a certain level because of a series of daily losses, brokers are required
to make a margin call and request that you make an additional deposit into your
account to bring the margin back up to the initial amount.
Let's say that you had to deposit an initial margin of `1,000 on a contract and
the maintenance margin level is `500. A series of losses dropped the value of
Page 5
CA Final SFM CA Mayank Kothari
your account to `400. This would then prompt the broker to make a margin call
to you, requesting a deposit of at least an additional `600 to bring the account
back up to the initial margin level of `1,000.
Word to the wise: When a margin call is made, the funds usually have to be
delivered immediately. If they are not, the broker have the right to liquidate
your position completely in order to make up for any losses it may have incurred
on your behalf.
To summarize,
a) Future contract is identical to the forward contract but traded via exchange
markets which act as intermediaries.
b) The difference is that future contracts are the organized/standardized
contracts in terms of quantity, quality (in case of commodities), delivery time
and place for settlement on any date in future. That means every aspect of
the contract is fixed in advance unlike the forward contract where the two
parties decide terms of the contract mutually.
c) The contract expires on a pre-specified date which is called the expiry date
of the contract.
d) On expiry, futures can be settled by delivery of the underlying asset or cash.
But often settled in cash only.
e) When the investor wants to settle the contract before expiry, he just has to
sell (if bought earlier) the same contract to someone else or buy (if sold
earlier) the same contract to someone else on the prevailing futures price.
f) The long and short party usually do not deal with each other directly or even
know each other for that matter. The exchange acts as a clearinghouse. As
far as the two sides are concerned they are entering into contracts with the
exchange. In fact, the exchange guarantees performance of the contract
regardless of whether the other party fails.
g) When you actually trade in the stock market you buy or sell the stock under
consideration. Say you buy 10% equity shares of Reliance and become the
shareholder or owner of Reliance to that extent. You actually own these
shares.
h) But in futures trading you do not actually buy anything or own anything. You
are just speculating on the future direction of the price in the security you
are trading. It’s a bet that you are placing on future price direction.
i) The terms that “you buy futures” or “you sell futures” just indicate your
expectation of direction in which the future prices will move.
Page 6
Chapter 9 Derivatives Analysis and Valuation
Page 7
CA Final SFM CA Mayank Kothari
✓ By March, the price of oil had reached `20 per barrel and Sara felt it was
time to cash in on her profits. As such, she bought back the contract which
was valued at `20,000. By going short, Sara made a profit of `5,000! But
again, if Sara's research had not been thorough, and she had made a
different decision, her strategy could have ended in a big loss.
A Zero-Sum Game
✓ For any given commodity market, there are no net gainers or losers. All
losses suffered by the futures holders in a given commodity are
compensated by the gains made by other futures holders in that market.
✓ Unlike the stock market, where everyone can make money, there is never
a net gain or loss in a futures contract. Contracts are simply created by
market participants. Every time a contract is bought, it means that there
has to be a seller on the other side of the trade.
✓ The exchanges facilitate this market making activity. There could be
50,000 open contracts (referred to as open interest) or there could be 50
- it all depends on the interest by those in that market.
✓ Hence, there's no limit as to how many contracts there can be - it's all
market driven.
Page 8
Chapter 9 Derivatives Analysis and Valuation
✓ If the balance in the futures trader's margin account falls below the
maintenance margin level, he or she will receive a margin call to top up his
margin account so as to meet the initial margin requirement.
Imagine a water tank. We
start motor pump and fill
Initial Margin the tank daily [this is initial
margin].
Page 9
CA Final SFM CA Mayank Kothari
Page 10
Chapter 9 Derivatives Analysis and Valuation
Page 11
CA Final SFM CA Mayank Kothari
Page 12
Chapter 9 Derivatives Analysis and Valuation
The Price of Investing: As the buyer of the option (whether call or put) you get
the right to exercise or not to exercise the contract and hence in exchange of
this right writer charges a small amount called Premium. The premium is often
termed as the wasting asset.
St is the spot price, K is the strike price
Q15. What are various products available for trading in Futures and
Options segment at NSE?
Answer:
Futures and options contracts are traded on Indices and on Single stocks.
The derivatives trading at NSE commenced with futures on the Nifty 50 in June
2000. Subsequently, various other products were introduced and presently
futures and options contracts on the following products are available at NSE:
1. Indices : Nifty 50, CNX IT Index, Bank Nifty Index, CNX Nifty Junior,
CNX 100 , Nifty Midcap 50, Mini Nifty and Long dated Options
contracts on Nifty 50.
2. Single stocks – 228
Q16. What are the benefits of trading in Index Futures compared to any
other security?
Answer:
An investor can trade the ‘entire stock market’ by buying index futures instead
of buying individual securities with the efficiency of a mutual fund.
The advantages of trading in Index Futures are:
1. The contracts are highly liquid
2. Index Futures provide higher leverage than any other stocks
3. It requires low initial capital requirement
4. It has lower risk than buying and holding stocks
5. It is just as easy to trade the short side as the long side
6. Only have to study one index instead of 100s of stocks
Page 13
CA Final SFM CA Mayank Kothari
Long Call
Let’s say that you enter into a call option on Ashok Leyland stock:
Today ASHOK LEYLAND is selling for roughly `78.80/share,[Spot Price, S] so
you entered into a call option that would let you buy ASHOK LEYLAND stock
in December at a price (K) of `80/share [ Strike Price].
If in December the market price of ASHOK LEYLAND were greater than `80,
you would exercise your option, and purchase the ASHOK LEYLAND share for
`80.
If, in December ASHOK LEYLAND stock were selling for less than `80/share,
you could buy the stock for less by buying it in the open market, so you would
not exercise your option.
Thus your payoff to the option is `0 if the ASHOK LEYLAND stock is less than
`80 It is (S − K) if ASHOK LEYLAND stock is worth more than `80
We can thus write your payoff as:
𝐆𝐫𝐨𝐬𝐬 𝐏𝐚𝐲𝐨𝐟𝐟 = 𝐌𝐚𝐱 (𝟎, 𝐒 − 𝐊)
Your payoff diagram will be -
50
40
30
20
10
0
0 20 40 60 80 100 120 140 160 180
Ashok Leyland Stock Price
Page 14
Chapter 9 Derivatives Analysis and Valuation
Short Call
What if you had the short position?
- Well, after you enter into the contract, you have granted the option to
the long-party.
- If they want to exercise the option, you have to do so.
- Of course, they will only exercise the option when it is in their best
interest to do so, i.e. when the strike price is lower than the market price
of the stock.
- So if the stock price is less than the strike price (S<K), then the long party
will just buy the stock in the market, and so the option will expire, and
you will receive `0 at maturity.
- If the stock price is more than the strike price (S>K), however, then the
long party will exercise their option and you will have to sell them an
asset that is worth S for `K.
- We can thus write your payoff as:
𝐆𝐫𝐨𝐬𝐬 𝐏𝐚𝐲𝐨𝐟𝐟 = 𝐌𝐢𝐧 (𝟎, 𝐊 − 𝐒)
This has a graph that looks like:
-40
-50
-60
-70
-80
-90
Ashok Leyland Stock Price
Page 15
CA Final SFM CA Mayank Kothari
0
-20 0 20 40 60 80 100 120 140 160 180
-40
-60
-80 Short Call
-100
Ashok Leyland Stock Price
Long Put
- Recall that a put option grants the long party the right to sell the
underlying at price K.
- Going back to our ASHOK LEYLAND example, if K=80, the long party will
only elect to exercise the option if the price of the stock in the market is
less than `80, otherwise they would just sell it in the spot market.
- The payoff to the holder of the long put position, therefore is simply:
𝐆𝐫𝐨𝐬𝐬 𝐏𝐚𝐲𝐨𝐟𝐟 = 𝐌𝐚𝐱 (𝟎, 𝐊 − 𝐒)
60
40
20
0
0 20 40 60 80 100 120 140 160 180
Ashok Leyland Stock Price
Page 16
Chapter 9 Derivatives Analysis and Valuation
Short Put
- The short position again has granted the option to the long position.
- The short has to buy the stock at price K, when the long party wants them
to do so. Of course the long party will only do this when the stock price is
less than the strike price.
- Thus, the payoff function for the short put position is:
𝐆𝐫𝐨𝐬𝐬 𝐏𝐚𝐲𝐨𝐟𝐟 = 𝐌𝐢𝐧 (𝟎, 𝐒 − 𝐊)
And the payoff diagram looks like:
-40
Payoff
-60
-80
-100
Ashok Leyland Stock Price
- Since the short put party can never receive a positive payout at maturity,
they demand a payment up-front from the long party – that is, they
demand that the long party pay a premium to induce them to enter into
the contract.
Once again, the short and long positions net out to zero: when one party
wins, the other loses.
0
-20 0 20 40 60 80 100 120 140 160
-40
Short Put
-60
-80
-100
Ashok Leyland Stock Price
Page 17
CA Final SFM CA Mayank Kothari
Summary
Position Option Payoff Effect
Long (Holder of Call Payoff = Max (0, S − K) Limited Loss,
the option) Unlimited Profit
Page 18
Chapter 9 Derivatives Analysis and Valuation
Q20. Write a short note on In The Money (ITM) , At The Money (ATM) and
Out of The Money (OTM)
Answer:
In the Money, At the Money, Out of the Money [ITM, ATM & OTM]
Take the same example of onions we discussed in the beginning of this chapter.
Rs.50 was the stock price, time 3 months, and the prices of next 4 days were
Rs.55, Rs.58, Rs.52, Rs.47.
Now, the option is said to be in the money if the derivative makes money if it
were to expire today, means one where the price of the underlying is such that
if the option were exercised immediately, the option holder would receive a
payout[excess net cash in pocket]. [S is the spot price Rs.55,Rs.58, Rs.52, Rs.47
of different dates, K is the strike price Rs.50].
✓ For a call option this means that S>K [55>50, 58>50,
52>50]
✓ For a put option this means that S<K [47<50]
And if the current price and strike price are equal, it is said to be at the money.
Means one where the strike and exercise prices are the same.
Page 19
CA Final SFM CA Mayank Kothari
Concept Problem
Bifurcate the following situations in “ITM”,”ATM”,”OTM”
Stand Call Call Call Put Put Put
Strike Price(𝑺𝑻 ) 25 20 15 25 20 15
Exercise Price(K) 20 20 20 20 20 20
Solution:
Stand 𝑺𝑻 K Situation Action Moneyness
Call 25 20 S>K Means right to buy the stock at In the
Option Rs. 20 when the market rate is Money
Rs.25. This is a profitable
situation and we should exercise
the option.
Call 20 20 S=K Means right to buy the stock at At the
Option Rs. 20 when the market rate is Money
Rs.20. This is neutral situation
and hence it makes no difference
exercising the option.
Call 15 20 S<K Means right to buy the stock at Out of the
Option Rs. 20 when the market rate is Money
Rs.15. This is not a profitable
situation and hence we should
not exercise the option.
Page 20
Chapter 9 Derivatives Analysis and Valuation
Q21. Write a short note Intrinsic Value and Time Value of Option
Answer:
Intrinsic Value
We know that option can be - In the Money, At the Money or Option
Out of the Money Premium has
two parts
The intrinsic value of the option is the difference between the
underlying market price and the strike price of the option, to the Intrinsic Value
extent that this is in favor of the option holder. &Time Value
For a call option, the option is in-the-money if the underlying market price is
higher than the strike price; then the intrinsic value is the underlying market
price minus the strike price. IV= Max (0, S-K)
For a put option, the option is in-the-money if the strike price is higher than the
underlying/market price; then the intrinsic value is the strike price minus the
underlying/market price. IV= Max (0, K-S)
Otherwise the intrinsic value is zero. Intrinsic value is never negative.
Intrinsic value
= Current Stock Price – Strike price (call option)
= Strike Price – Current Stock Price (put option)
Page 21
CA Final SFM CA Mayank Kothari
Time Value
Time value is the amount the option trader is paying for a contract above its
intrinsic value, with the belief that prior to expiration the contract value will
increase because of a favorable change in the price of the underlying asset.
Obviously, the longer the amount of time until the expiry of the contract, the
greater the time value . So,
Time value = Option Premium – Intrinsic Value
Page 22
Chapter 9 Derivatives Analysis and Valuation
In short hedging, the investor seeking the protection against the risk either
creates a short position in the derivatives instrument or obtains a right to
sell the underlying asset on which such derivative product is created. Short
hedge is suitable for the investor whose portfolio/investment is subject to
risk on account of decline in the prices of the underlying share. Therefore,
in short hedge, investor sells a derivative product, so that he has a
protection from declining prices.
Page 23
CA Final SFM CA Mayank Kothari
Futures and options are also used to realise speculative gain. A speculator is
the one who does not have any prior obligation or position in the underlying
share and he takes the position in the derivatives- futures and option
contracts with the aim to have gain from the fluctuation in the price of
underlying shares. Most common speculative strategies using futures and
options are:
Combination
Page 24
Chapter 9 Derivatives Analysis and Valuation
◆ Strips
◆ Straps
◆ Straddle
◆ Strangle
Spread
It is the difference between two prices of one particular asset; these prices
may be bid and ask price or price of one particular asset prevailing at two
different point of times. A spread gets created by taking a position in one
type of option contract. While creating spread the investor expects to have
gain from difference in the bid and ask price. For creating a spread, only one
type of option- either call option or put option is used. Usually, European
options are used for creating spread. However, few operators/investors use
American option also. Following are the most commonly used spreads:
◆ Butterfly Spread
◆ Condor Spread
◆ Calendar Spread
◆ Collars
Page 25
CA Final SFM CA Mayank Kothari
When Actual Price for Futures is less than the Theoretical Price
In this situation following set of action will generate arbitrage profit
Page 26
Chapter 9 Derivatives Analysis and Valuation
The premium for option calculated using the model explained in this book
are called theoretical premium. In practice also these premiums should
prevail in the market, if not, then there will exist an opportunity for arbitrage
leading to undue profit for the seller/buyer of the option. This arbitrage
process when followed at large scale will force the prices to move to
equilibrium level, i.e., towards the theoretical price level for option. As soon
as the price reaches the equilibrium level the process of arbitrage will stop.
Therefore, in the long-run premium of call option as well as put option are
likely to prevail at or around the theoretical premium calculated using any of
the logical and time tested formula as explained in this book.
Arbitrage Process
◆ Buy the underlying share for a quantity equal to the quantity for which
call option is written.
When Actual Premium of Call Option is less than the Theoretical Premium
of Call Option
◆ Sell the underlying share for a quantity equal to the quantity for
which call option is written.
Page 27
CA Final SFM CA Mayank Kothari
Page 28
Chapter 9 Derivatives Analysis and Valuation
Thus as per the cost of carry model the cost of the underlying stock in
futures market is `1040 which is quite less than actual price of `1070.
Here AMP(1070) > TMP (1040), hence the futures is overvalued, sell it
This will open up arbitrage opportunities and consequently the price
difference will eliminate.
Q28. How the arbitrageur will act in case of example discussed in the above
question?
Answer:
Arbitrageur will always Buy Low and Sell High to end up with riskless profit. In
the above example futures are overvalued.
1. Hence Sell Futures and do the opposite in Spot Market, means Buy Stock
in Spot Market.
2. In order the buy the stock we need money, hence borrow at risk free rate of
10% and use that to buy the stock.
3. At maturity, close all the positions taken. We have learned something about
convergence where at maturity Futures Price = Spot Price. Say 1060.
4. Close Futures by Buying it back at Rs.1060, Futures will be settled and you
will receive a profit of Rs. 10
5. Close Spot position by selling the stock you own at Rs.1060. You will
receive Rs. 1060. Total Balance here is 1070 (1060+10)
6. Make the repayment of borrowing by paying principal Rs.1000 along with
interest of Rs.50. Total Balance here is Rs.20 (1070-1050)
7. Arbitrage gain is the balance left which is Rs.20
How the arbitrage transactions take place?
At time 𝐓𝟎 Cash Balance
Flow
Step 1: Arbitrager will borrow `1000 @10% 1000 1000
Step 2: Buy the Reliance stock from borrowed -1000 0
money for `1000
Step 3: Sell the Reliance futures for `1070 0
Page 29
CA Final SFM CA Mayank Kothari
Page 30
Chapter 9 Derivatives Analysis and Valuation
Q31. What is the contract cycle for Equity based products in NSE?
Answer:
Futures and Options contracts have a maximum of 3-month trading cycle -the
near month (one), the next month (two) and the far month (three), except for
the Long dated Options contracts.
New contracts are introduced on the trading day following the expiry of the near
month contracts. The new contracts are introduced for a three month duration.
This way, at any point in time, there will be 3 contracts available for trading in
the market (for each security) i.e., one near month, one mid month and one far
month duration respectively.
For example on January 26,2008 there would be three month contracts i.e.
Contracts expiring on January 31,2008, February 28, 2008 and March 27, 2008.
On expiration date i.e January 31,2008, new contracts having maturity of April
24,2008 would be introduced for trading.
Page 31
CA Final SFM CA Mayank Kothari
Example B.
On 01 March an investor feels the market will fall
– Sells 1 contract of March ABC Ltd. Futures at Rs. 260 (market lot :
300)
09 March
– ABC Ltd. Futures price has fallen to Rs. 240
– Squares off the position at Rs. 240
– Makes a profit of Rs.6000 (300*20)
Example C.
Assumption: Bullish on the market over the short term Possible Action by
you: Buy Nifty calls
Example:
Current Nifty is 3880. You buy one contract (lot size 50) of Nifty near month
calls for Rs.20 each. The strike price is 3900. The premium paid by you :
(Rs.20 * 50) Rs.1000. Given these, your break-even Nifty level is 3920
(3900+20). If at expiration
Page 32
Chapter 9 Derivatives Analysis and Valuation
Note:
1) If Nifty is at or below 3900 at expiration, the call holder would not find it
profitable to exercise the option and would loose the premium,
i.e. Rs.1000. If at expiration, Nifty is between 3900 (the strike price) and
3920 (breakeven), the holder could exercise the calls and receive the
amount by which the index level exceeds the strike price. This would
offset some of the cost (premium).
2) The holder, depending on the market condition and his perception, may
sell the call even before expiry.
Example D.
Assumption: Bearish on the market over the short term Possible Action
by you: Buy Nifty puts
Example:
Current Nifty is 3880. You buy one contract (lot size 50) of Nifty near month
puts for Rs.17 each. The strike price is 3840. The premium paid by you will
be Rs.850 (17*50). Given these, your break-even Nifty level is 3823 (i.e.
strike price less the premium). If at expiration Nifty declines to 3786, then
Put Strike Price 3840
Nifty expiration level 3786
Option value 54 (3840-3786)
Less Purchase price 17
Profit per Nifty 37
Profit on the contract Rs.1850 (Rs.37* 50)
Note:
1) If Nifty is at or above the strike price 3840 at expiration, the put holder
would not find it profitable to exercise the option and would loose the
premium, i.e. Rs.850. If at expiration, Nifty is between 3840 (the strike price)
and 3823 (breakeven), the holder could exercise the puts and receive the
amount by which the strike price exceeds the index level. This would offset
Page 33
CA Final SFM CA Mayank Kothari
Example E.
Use Put as a portfolio Hedge?
Assumption: You are concerned about a downturn in the short term in the
market and its effect on your portfolio. The portfolio has performed well
and you expect it to continue to appreciate over the long term but would
like to protect existing profits or prevent further losses.
Possible Action: Buy Nifty puts.
Example:
You hold a portfolio of 5000 shares of ABC Ltd. Ltd. valued at Rs. 10 Lakhs
(@ Rs.200 each share). Beta of ABC Ltd. is 1. Current Nifty is at 4250. You
wish to protect your portfolio from a drop of more than 10% in value (i.e.
Rs. 9,00,000). Nifty near month puts of strike price 3825 (10% away from
4250 index value) is trading at Rs. 2. To hedge, you buy 5 puts, i.e. 250
Nifties, equivalent to Rs.10 lakhs*1 (Beta of ABC Ltd) /4250 or Rs.
1130000/4250. The premium paid by you is Rs.500, (i.e.250 * 2). If at
expiration Nifty declines to 3500, and ABC Ltd. falls to Rs.164.70, then
Put Strike Price 3825
Nifty expiration level 3500
Option value (per Nifty) 325 (3825-3500)
Less Purchase price (per Nifty) 2
Rs. 9,04,250 is approx. 10% lower than the original value of the portfolio.
Without hedging using puts the investor would have lost more than 10%
of the value.
Page 34
Chapter 9 Derivatives Analysis and Valuation
Example 2.
An investor purchased 100 ABC Ltd. Futures @ Rs. 2500 on June 10. Expiry date
is June 26.
Total Investment : Rs. 2,50,000. Initial Margin paid : Rs. 37,500 On June 26,
suppose, ABC Ltd. shares close at Rs. 2000.
Loss to the investor (2500 – 2000) X 100 = Rs. 50,000
Example 3.
An investor buys 100 Nifty call options at a strike price of Rs. 4000 on June
15. Nifty index is at 4050. Premium paid = Rs. 10,000 (@Rs. 100 per call X 100
Page 35
CA Final SFM CA Mayank Kothari
calls).
Expiry date of the contract is June 26 On June 26,
Nifty index closes at 3900.
The call will expire worthless and the investor losses the entire Rs. 10,000
paid as premium.
Example 4.
An investor buys 100 ABC Ltd. put options at a strike price of Rs. 400 on
June 15. ABC Ltd. share price is at 380. Premium paid = Rs. 5,000 (@Rs. 50
per put X 100 calls).
Expiry date of the contract is June 26
On June 26, ABC Ltd. shares close at Rs. 410.
The put will expire worthless and the investor losses the entire Rs. 5,000
paid as premium.
Page 36
Chapter 9 Derivatives Analysis and Valuation
And in case the compounding becomes continuous, i.e., more than daily
compounding, the above formula can be simplified mathematically and
rewritten as follows:
A = Pern
Where ‘e’, called epsilon, is a mathematical constant and has a value of 2.72.
This function is available in all mathematical calculators and is easy to handle.
The above formula gives the future value of an amount invested in a particular
security now. In this formula, we have assumed no interim income flow like
dividends etc
Replacing A with Futures/Forward Price and P with Spot Price we get
Compounding Time Value of Money Derivatives
Annual A = P (1 + r)t F = S (1 + 𝑟 )t
Multiple r nt r nt
A = P (1 + ) F = S (1 + )
n n
Continuous A = Pern F = Sern
Page 37
CA Final SFM CA Mayank Kothari
Page 38
Chapter 9 Derivatives Analysis and Valuation
100
90 Do not 0 0.40 0
exercise
the option
Expected Payoff 12
So the total expected benefit from this call option is Rs.12 on maturity. This will
be the maximum premium you should pay to buy the call option of Just Dial at
strike price of Rs. 110, Right?
Wrong.
Because the benefit of Rs.12 is the value after 3 months and we are dealing with
the price to pay for the option today, at time=0.
So the premium amount can be calculated by simply calculating the present
value of Rs. 12 at the risk free rate of interest. Suppose the Rf is 8%, thus for 3
months it will be 2%.
12
= 11.76
1.02
Rs.11.76 is the maximum premium you should be ready to pay for this option
in the market.
This is the theoretical premium of call option according to binomial model of
option valuation. Actual premium may differ from theoretical. If this option is
selling at Rs. 15 in the market, means it is selling costly and hence the call option
is overvalued, so instead of buying you should sell the option to someone else.
Or if this option is selling at Rs. 10 in the market, means it is selling cheap and
hence the call option is undervalued, so you should buy the option.
Valuation is performed iteratively, starting at each of the final nodes (those that
may be reached at the time of expiration), and then working backwards through
Page 39
CA Final SFM CA Mayank Kothari
the tree towards the first node (valuation date). The value computed at each
stage is the value of the option at that point in time.
Option valuation using this method is, as described, a three-step process:
a) price tree generation,
b) calculation of option value at final node,
c) sequential calculation of the option value at each preceding node.
Option value at each node can be determined using following formula:
𝐂𝐮 𝐱 𝐩 + 𝐂𝐝 𝐱 (𝟏 − 𝐩)
𝐎𝐩𝐭𝐢𝐨𝐧 𝐕𝐚𝐥𝐮𝐞 =
(𝟏 + 𝐫)
Where,
P is the probability of price moving upwards
r is the risk free rate of interest
t is the time interval
Cu is the options value at upper level
Cd is the options value at lower level
Also, P can be calculated using this formula
𝟏+𝐫−𝐝
𝐩=
𝐮−𝐝
Where,
stock price at upper level
u= ,
spot price
stock price at lower level
d=
spot price
or,
u= volatility of price moving upwards ,
d= volatility of price moving downwards.
Note: instead of 1+r in the denominator value of e can also be used in case of continuous
compounding
Page 40
Chapter 9 Derivatives Analysis and Valuation
Page 41
CA Final SFM CA Mayank Kothari
Conclusion:
You can see that under both the situations net payoffs are same, but in situation
1 you paid Rs.5 whereas in situation 2 you paid Rs.3.41 for the same payoffs at
maturity. This way investor will prefer to create the portfolio in situation 2
instead of buying call option and this will decrease the demand of Call Option
resulting into decrease in the price until the call options trades at Rs.3.41.
So we can say that theoretically, the value of the call option in order that
investor should buy it should be at the maxRs. 3.41. [ You will get the same
answer if you solve the above problem using Binomial Model]
Now the two basic questions which might have crept in your mind while reading
situation 2 are that how did we decide
1) we have to buy only 0.25 shares and
2) Borrow the present value of Rs. 10 only.
3) First thing first, this 0.25 which we used in the above situation is called as
Hedge Ratio [Δ/Delta] which can be calculated using the following
formula:
Δ= Number of units of the underlying asset bought = (Cu - Cd )/(Su - Sd)
where,
Δ= Delta/ Hedge Ratio
Cu = Value of the call if the stock price is Su
Page 42
Chapter 9 Derivatives Analysis and Valuation
Page 43
CA Final SFM CA Mayank Kothari
Put Option
𝐏𝟎 = 𝐈𝐧𝐯𝐞𝐬𝐭𝐦𝐞𝐧𝐭 𝐫𝐞𝐪𝐮𝐢𝐫𝐞𝐝 – 𝐒𝐞𝐥𝐥 𝐃𝐞𝐥𝐭𝐚 𝐒𝐭𝐨𝐜𝐤
Where,
P0 = value of the put option
Lending needed to replicate the option = PV of [Δ x Su + Option value at Su ]
Page 44
Chapter 9 Derivatives Analysis and Valuation
Page 45
CA Final SFM CA Mayank Kothari
Page 46
Chapter 9 Derivatives Analysis and Valuation
Page 47
CA Final SFM CA Mayank Kothari
Where,
𝐒 𝛔𝟐
𝐥𝐧 ( ) + (𝐫 + ) 𝐭
𝐊 𝟐
𝐝𝟏 = , 𝐝𝟐 = 𝐝𝟏 − 𝛔√𝐭
𝛔√𝐭
S = current stock price
K = strike price of the option
t = time remaining until expiration
r = current continuously compounded risk free interest rate
σ = standard deviation of continuously compounded annual return
ln = natural logarithm
N(x) = Standard normal cumulative distribution function
e = exponential function
Page 48
Chapter 9 Derivatives Analysis and Valuation
Page 49
CA Final SFM CA Mayank Kothari
Page 50
Chapter 9 Derivatives Analysis and Valuation
Page 51
CA Final SFM CA Mayank Kothari
Important to note that if the three of the variable are given we can find out the fourth
one.
Means,
Value of the Put = C + PV of EP – S
Value of the Call = S + P – PV of EP
Page 52
Chapter 9 Derivatives Analysis and Valuation
2. You have bought a call option with strike price of `510 and also you have
invested certain some @12% discount rate which will fetch you `510 after
three months (i.e. `495.15)
Now after three months stock price is
a. `400
Here the investment of Rs. 495.15 will grow to Rs. 510 and the call option
will not be exercised as K>S giving payoff of Rs. 0 in net
Then the value of your portfolio will be,
=Value of the Investment + Value of the call option
0.12
= 495.15 x (1 + ) + 0 = 𝟓𝟏𝟎
4
b. `600
Here the investment of Rs. 495.15 will grow to Rs. 510 and the call option
will be exercised as K<S giving payoff of Rs. 90 in net.
=Value of the Stock + Value of the call option
0.12
= 495.15 𝑥 (1 + ) + (600 − 510) = 𝟔𝟎𝟎
4
We can see that under both the situations if the price falls value of the portfolio
is same i.e`510 and if the price rises the value of the portfolio is still same i.e.
`600
Hence it can be concluded that both the situations will have same value
irrespective of the spot price of the stock on the date of maturity. And if the
maturity value is same the cost of both the situations will also be same
Thus,
Spot price of the stock + Price of the put = Price of the call + PV of EP of stock
or
S + P = C + PVof Exercise price of the stock
or
Buy share + Buy Put = Buy Call + Invest in present value of exercise price.
Page 53
CA Final SFM CA Mayank Kothari
Page 54
Chapter 9 Derivatives Analysis and Valuation
Page 55
CA Final SFM CA Mayank Kothari
Page 56
Chapter 9 Derivatives Analysis and Valuation
✓ Similarly, the lower the stock price, the more a put option is worth. If
you want to have the right to sell stock at `30, you would pay more
for that put option when the stock is `20 than when it is `25. The
lower the call stock price, the more a put is worth.
Exercise price
✓ Of course you would always prefer the right to buy stock at a lower
price any day of the week! Thus, calls become more expensive as the
strike price moves lower.
✓ Likewise, puts become more expensive in value as the strike price
increases.
✓ You would pay more for the right to buy stock at `60 than for the right
to pay `70. Thus, calls increase in value as the strike price moves
lower. And puts increase in value as the strike price increases (the
right to sell at `45 is more valuable than the right to sell at `40)
Time to expiration
✓ Ideally, the more time the option has until expiration the higher its
premium is. The reason being the underlying has more time to
fluctuate in value.
✓ Time increases the chances that at some time the option will move In
The Money and become profitable for buyer and risky for seller and
hence seller will charge increased premium.
✓ The options time value goes on declining as the options approaches
the expiration because the time remaining goes on decreasing as well.
Volatility of the stock price
✓ There is increased price risk associated with the volatile market and
hence the cost of getting insurance through options is also higher.
✓ The same reason being the option is more likely to move in the
money in volatile market and become profitable for the buyer.
✓ Sellers who try to avoid losses bear more risk in such kind of volatile
market and hence require higher premium.
✓ Thus it is possible that the three months option premium is higher in
volatile market as compared to five months stable market.
Interest rate
✓ When interest rates increase, the call option prices increase while the
put option prices decrease.
Page 57
CA Final SFM CA Mayank Kothari
✓ Let’s look at the logic behind this. Let’s say you are interested in buying
a stock which sells at $10 per share. You buy 1,000 shares at $10 each
with a total investment of $10,000. Instead of directly buying the stock,
you could also have purchases a call option selling for only $1, making
a total investment of $1 x 1,000 = $1,000. If you choose to buy the call
option instead of the underlying stock directly, you could have used the
remaining $9,000 to earn some interest. The higher the interest rates,
the higher your interest income would be. This makes the call option
more attractive and more expensive.
✓ For put options, the opposite holds true, that is, the higher the interest
rates the lower the put option price. This is because if interest rates are
high you will have to hold the asset for a longer time to deliver it under
the put option. Simply selling the asset and using the proceeds to invest
at a higher rate would be a better option. This makes the put option less
attractive and hence less costly when interest rates are high.
Q44. Write a short note on Option Greeks
Answer:
You might’ve heard options traders peppering their speech with the names of
various Greek letters. It’s no secret fraternity code; these letters simply refer to
common measures of how options prices are expected to change in the
marketplace.
Just like implied volatility, the options Greeks are determined by using an option
pricing model. Although the Greeks collectively indicate how the marketplace
expects an option’s price to change, the Greek values are theoretical in nature.
There is no guarantee that these forecasts will be correct.
The most common Greeks are “delta”, “theta” and “vega.” Although you may
also hear “gamma” or “rho” mentioned from time to time.
a. Delta: Beginning options traders sometimes assume that when a stock
moves `1, the cost of all options based on it will also move `1. That’s pretty
silly when you think about it. The option usually costs much less than the
stock. Why should you reap the same benefits as if you owned the stock?
Besides, not all options are created equal. How much the option price
Page 58
Chapter 9 Derivatives Analysis and Valuation
Page 59
CA Final SFM CA Mayank Kothari
c. Theta: The change in option price given a one day decrease in time to
expiration. Basically it is a measure of time decay.
The theta value indicates how much value a stock option's price will
diminish per day with all other factors being constant. If a stock option has
a theta value of -0.012, it means that it will lose 1.2 cents a day. Such a
stock option contract will lose 2.4 cents over a weekend. (Yes, the effect
of theta value and time decay is active even when markets are closed!)
The nearer the expiration date, the higher the theta and the farther away
the expiration date, the lower the theta.
Example
A call option with a current price of `2 and a theta of -0.05 will experience
a drop in price of `0.05 per day. So in two days' time, the price of the
option should fall to `1.90.
d. Rho: The change in option price given a 1% change in the risk free interest
rate. It is sensitivity of option value to change in interest rate.
Example
If an option or options portfolio has a rho of 0.017, then for every
percentage-point increase in interest rates, the value of the option
increases `0.017. However, it is not normally needed for calculation for
most option trading strategies.
e. Vega: The option's vega is a measure of the impact of changes in the
underlying volatility on the option price. Specifically, the vega of an option
expresses the change in the price of the option for every 1% change in
underlying volatility.
Options tend to be more expensive when volatility is higher. Thus,
whenever volatility goes up, the price of the option goes up and when
volatility drops, the price of the option will also fall. Therefore, when
calculating the new option price due to volatility changes, we add the vega
when volatility goes up but subtract it when the volatility falls.
Example
A stock XYZ is trading at `46 in May and a JUN 50 call is selling for `2. Let's
assume that the vega of the option is 0.15 and that the underlying volatility
is 25%.
If the underlying volatility increased by 1% to 26%, then the price of the
option should rise to `2 + 0.15 = `2.15.
Page 60
Chapter 9 Derivatives Analysis and Valuation
However, if the volatility had gone down by 2% to 23% instead, then the
option price should drop to `2 - (2 x 0.15) = `1.70
Keep in mind: vega doesn’t have any effect on the intrinsic value of
options; it only affects the “time value” of the option’s price. Here’s an odd
fact for you: Vega is not actually a Greek letter. But since it starts with a ‘V’
and measures changes in volatility, this made-up name stuck.
Page 61
CA Final SFM CA Mayank Kothari
Page 62
Chapter 9 Derivatives Analysis and Valuation
Page 63
CA Final SFM CA Mayank Kothari
Instrumental needs are the hedgers’ needs for price risk reduction. Hedgers wish
to reduce, or, if possible, eliminate portfolio risks at low cost. The instrumental
needs are related to the core service of the commodity derivatives market,
which consists of reducing price variability to the customer. Not only do hedgers
wish to reduce price risk, they also desire flexibility in doing business, easy
access to the market, and an efficient clearing system. These needs are called
convenience needs. They deal with the customer’s need to be able to use the
core service provided by the exchange with relative ease. The extent to which
the commodity derivatives exchange is able to satisfy convenience needs
determines the process quality. The service offering is not restricted to the core
service, but has to be complemented by so-called peripheral services
Page 64
Chapter 9 Derivatives Analysis and Valuation
Page 65
CA Final SFM CA Mayank Kothari
Q51. What are the working hours for the commodity exchanges?
Answer:
✓ Commodity Exchanges function from 10.00 AM to 11.30 PM/11.55 PM
everyday.
✓ However, only metals, bullions and energy products are available for
trading after 5.00 PM. On Saturdays, the exchanges are open from 10.00
AM to 2.00 PM
✓ For being suitable for futures trading the market for commodity should
be competitive, i.e., there should be large demand for and supply of the
commodity –
Page 66
Chapter 9 Derivatives Analysis and Valuation
Q53. What are the commodities on which futures trading take place?
Answer:
At present, futures are available on the following commodities
Page 67
CA Final SFM CA Mayank Kothari
Page 68
Chapter 9 Derivatives Analysis and Valuation
Page 69
CA Final SFM CA Mayank Kothari
Page 70
Chapter 9 Derivatives Analysis and Valuation
✓ A company that uses commodities as input may find its profits becoming
very volatile if the commodity prices become volatile.
Page 71
CA Final SFM CA Mayank Kothari
Page 72
Chapter 9 Derivatives Analysis and Valuation
Page 73
CA Final SFM CA Mayank Kothari
Practical Questions
Speculation with Derivatives
1. An investor buys 500 shares of X ltd. @ `210 per share in the cash market.
In order to hedge, he sells 300 futures of X Ltd. @ `195 each. Next day, the
share price and futures decline by 5% and 30% respectively. He closes his
positions next day by counter transactions. Find out his profit and loss.
2. Ram buys 10,000 shares of X Ltd. at `22 and obtains a complete hedging of
shorting 400 Nifties at `1100 each. He closes out his position at the closing
price of the next day at which point the share of X Ltd. has dropped 2% and
the nifty future has dropped 1.5%. What is the overall profit/loss of this set
of transaction?
Page 74
Chapter 9 Derivatives Analysis and Valuation
You are required to determine the daily balances in the margin account and
payment on margin calls, if any.
4. On 3rd June, 2011 future with series ''RIL (250), July'' is purchased by Mr.
Avinash and sold by Mr. Mohit with an exercise price `1,000. If initial margin
deposit is at 20% of the transaction,
a. then show what will be the initial margin deposit.
b. if settlement price happens to be as follows Then calculate mark-to-market
margin for buyer and seller of futures
5. On 3rd June, 2011 option with series ''CE, Reliance Industries Limited (RIL)
(250), 1,000, July'' is sold by Mr. Avinash at a premium of `12 per share and spot
price of RIL is `980 per share. If initial margin deposit is at 20% of the
transaction value, then find out the mark to market margin on the following dates
Date Premium
th
6 June 14
7th June 15
8th June 9
9th June 10
10th June 16
13th June 12
Page 75
CA Final SFM CA Mayank Kothari
Open Interest
6. On 1st June spot price of RIL is `948 and RIL (250) June futures on NSE is being
traded at a price of `980. Client X buys three lots of this futures. Here, the value
date will be the last Thursday of June, i.e., 30th June, 2011. On 15th June, 2011
closing spot price of RIL is `1,012 and RIL futures for June is being traded at
`1,005 and client X sells one lot of this futures. On the value date, i.e., 30th June,
2011 closing spot price of RIL is `974 and the open position is settled by client
X.
Show (i) open interest for X, and (ii) profit and loss for X.
7. Spot price of L&T Ltd. on 4th June is `1,701 per share and June futures on this
is being traded at a price of `1,740 per share. The lot size is 400 shares. Mr.
Rohan takes long on this futures for six lots. Subsequently, on 12th June spot
price move to `1,750 per share and June futures is being traded at a price of
`1,798, he squares-up two lots at this price. On 23rd June spot price falls to
`1,690 per share and June futures is being traded at `1,720 per share, he squares-
up three lot. On the value date the closing spot price is `1,725 per share and his
open position is settled through cash difference. Show his outcomes.
8. On 1st June, 2011 client X takes a long on ten lot of put option on RIL (250) with
exercise price `1,000 for July and long on twelve lot of call option on Infosys
(200) for June with exercise price `3,000. The counterparty is client Y for RIL
and Z for Infosys. On 4th June, 2011 client X buys six lot of call option on RIL
for July with exercise price `1,000 and sells three lot of call option on Infosys for
August with exercise price `3,200. The counterparty for both of these
transactions is client Y and Z, respectively. On 6th June, 2011 client X sells seven
lot of put option on RIL for July with exercise price `1,000 and sells eight lot of
Page 76
Chapter 9 Derivatives Analysis and Valuation
call option on Infosys for June with exercise price `3,000 counterparty being Y
and W, respectively. Show open interest of different parties.
9. Explain the reason why the investors are not required to pay margin in case of
buying the option (call or put), but are required to pay margin (mark to market)
in case they write (sell) options.
10. The market received rumour about ABC Corporation’s tie-up with a
multinational company. This has induced the market price to move up. If
the rumour is false, the ABC Corporation’s stock price will probably fall
dramatically. To protect from this an investor has bought the call and put
options.
He purchased one 3 months call with a striking price of `42 for `2 premium,
and paid `1 per share premium for a 3 months put with a striking price of
`40.
(i) Determine the Investor’s position if the tie up offer bids the price
of ABC Corporation’s stock up to `43 in 3 months.
11. Mr. John established the following spread on the TTK Ltd. stock:
(i) Purchased one 3-month put option with a premium of `15 and an
exercise price of `900.
(ii) Purchased one 3-month call option with a premium of `90 and an
exercise price of `1100.
TTK ltd’s stock is currently selling at `1000. Calculate gain or loss if the
price of stock of TTK ltd,
Page 77
CA Final SFM CA Mayank Kothari
12. On 3rd June, 2011 option with series ''CE, RIL (250), `1,000, July'' for one lot is
sold by Mr. Ankit at a premium of 12 per share and spot price of RIL is `980 per
share. On the same day he buys one lot of another option with series ''PE RIL
(250), `1,000, July'' by paying a premium of 16 per share. He also sells one lot of
an option with series ''CE, L&T (400), `1,750, August'' by receiving a premium
of `35 per share. If initial margin deposit is at 20% of the transaction value then
calculate the amount of margin deposit to be made by Mr. Ankit and also find out
the premium received and premium paid by him.
13. Mr. KK purchased a 3-month call option for 100 shares in PQR Ltd. at a
premium of `40 per share, with an exercise price of `560. He also purchased
a 3-month put option for 100 shares of the same company at a premium of `10
per share with an exercise price of `460. The market price of the share on the
date of Mr. KK's purchase of options, is `500. Compute the profit or loss that
Mr. KK would make assuming that the market price falls to `360 at the end of
3 months.
-----------------------------------[May 2018, 4 Marks] ---------------------------------
Page 78
Chapter 9 Derivatives Analysis and Valuation
14. A call option has been entered into by Arnav for delivery of share of X Ltd. at
Rs. 460. The expected future prices at the time of expiry of contract are as
follows:
Price (Rs.) Prob.
470 0.20
450 0.25
480 0.35
490 0.05
500 0.15
Determine the premium at which Arnav will break even.
--------------------------------------[MTP Feb 2016] ---------------------------------
15. The equity shares of SSC Ltd. is quoted at `310. A 3-month call option is
available for a premium of `8 per share and a 3 months put option is available
for a premium of `7 per share.
Ascertain the net pay off of the option holder of the call option and put option
considering that
(i) The strike price in both the cases is `320 and
(ii) The share price on the exercise day is `300 or `310 or `320 or `330 or
`340.
Also indicate the price range at which the call and the put options may be
gainfully exercised
-----------------------------------[Nov 2018, 8 Marks] ----------------------------
16. Equity share of PQR Ltd. is presently quoted at `320. The Market Price of the
share after 6 months has the following probability distribution:
You are required to find out expected value of option at maturity (i.e. 6
months)
Page 79
CA Final SFM CA Mayank Kothari
17. A call and put exist on the same stock each of which is exercisable at `60.
They now trade for:
Calculate the expiration date cash flow, investment value, and net profit
from:
for expiration date stock prices of `50, `55, `60, `65, `70.
18. Shares of Infar Machines Ltd. are selling at `3000. Following options are
available for one month’s duration
Page 80
Chapter 9 Derivatives Analysis and Valuation
19. A call option with an exercise price `1,000 at a premium of `15 is purchased
by an investor. If spot price on the date of transaction is `980; on expiry which
might happen to be `1,020; `1,040; `1,060; `1,080; `980; `960; `940 and so
on.
Calculate intrinsic value and time value of the option. Also, show what will
be the profit or loss for the buyer of the option.
20. The price of equity shares of Onida Picture Ltd. (a non dividend paying)
company is `30. The risk free rate is 12% p.a. with continuous compounding.
An investor wants to enter into a 6 months forward contract. Find out the
forward price.
21. Current NIFTY is 1800 and minimum lot is 100. Risk free rate is 8% and the
futures period is 3 months. What is the fair of value of 3 months NIFTY
futures?
22. The debentures of ABC Ltd. are currently selling at `930 per debenture. The
4 months futures contract on this debenture is available at `945. There is no
interest due during this 4 months period. Should the investor buy this future if
the risk free rate of interest is 6%
23. Spot price of ''Chili'' is `240 per kilogram, futures with three months to value
date is to be valued. The risk-free rate is 18% p.a. with continuous
compounding. What is the theoretical price of this futures. If a transaction cost
of `4.50 per kilogram is to be incurred on value date, then what will be the fair
value of this futures. Will your answer change if transaction cost is incurred in
the beginning of the futures contract, i.e., today.
Page 81
CA Final SFM CA Mayank Kothari
24. A six month futures contract is being traded on BSE, the spot price of the
underlying share is `2,400 per share. The seller of the contract has opportunity
cost of capital @ 18% p.a. the share is likely to have a dividend yield of 4%
p.a. during the time till maturity of the futures contract. Calculate fair value of
this futures contract.
25. Jeera is selling at a price of `120 per kilogram in the spot market. What will
be the fair value of three month futures on it if rate of interest is 14% p.a. with
continuous compounding and further it is stated that a transaction cost of 3%
p.a. (with continuous compounding) of the value of spot price is to be paid.
Convenience yield on it is 5% p.a. with continuous compounding.
26. On 31-7-2011, the value of stock index is `2,600. The risk free rate of return
is 9% p.a. The dividend yield on this stock index is as follows:
Month Dividend Paid
January 2%
February 5%
March 2%
April 2%
May 5%
June 2%
July 2%
August 5%
September 2%
October 2%
November 5%
December 2%
Assuming that interest is continuously compounded daily, then what will be
future price of contract deliverable on 31-12-2011.
Given = e0.02417 = 1.02446.
-------------------------------[May 2012, 8 Marks] ---------------------------------
Page 82
Chapter 9 Derivatives Analysis and Valuation
27. Current Nifty level is 5,500. An investor's opportunity cost is 24% p.a. with
continuous compounding. Past records reveal that annual dividend yield on
Nifty is 10%, but during the next three months time only 25% (weightage-
wise) constituent shares are likely to give the dividend. What should be the
fair value of three months futures on Nifty.
28. Suppose that there is a future contract on a share presently trading at `1000.
The life of future contract is 90 days and during this time the company will
pay dividends of `7.50 in 30 days, `8.50 in 60 days and `9.00 in 90 days.
Page 83
CA Final SFM CA Mayank Kothari
30. Calculate the price of 3 months PQR futures, if PQR (FV `10) quotes `220 on
NSE and the three months future price quotes at `230 and the one month
borrowing rate is given as 15 percent and the expected annual dividend is 25
percent per annum payable before expiry. Also examine arbitrage
opportunities.
31. The share of X Ltd. is currently selling for `300. Risk free interest rate is 0.8%
per month. A three months futures contract is selling for `312.
Develop an arbitrage strategy and show what your riskless profit will be 3
month hence assuming that X Ltd. will not pay any dividend in the next three
months.
32. The BSE’s Market Index is currently trading at 27,000 whose 6 months
future’s value is trading at 27,810. The Current price of Anand Ltd.'s share
listed on BSE is Rs. 1,800. The beta of share is 1.80.
Assuming it is possible to borrow money in the market for transactions in
securities at 10% per annum, you are required:
a. To calculate 6 months future’s value and the theoretical minimum
price of a 6- months forward purchase of Anand Ltd.’s share; and
b. To find arbitrate opportunity, if any possible.
------------------------------------[MTP Oct 2014] ------------------------------------
Hedging with Derivatives
33. An investor has purchased 500 shares of RIL at a price of `950 per share, he
plans to hold these shares for about three months. Initially after the purchase,
market for RIL showed a positive movement and price of RIL went upto
`1,300. But, after few days it started declining the moment it reached the level
of `1,100 the investor was much worried about slipping-off of the profit so far
in hand, but he was not of the opinion to book the profit as he was very much
hopeful to earn good profit when market rises in future in about next two
months. Suggest him what he should do.
Page 84
Chapter 9 Derivatives Analysis and Valuation
34. Taking the data of Example 33 if the long position in RIL is hedged by taking
a position in stock futures on RIL at a price of `1,090, then what will be the
outcome.
35. A Rice Trader has planned to sell 22000 kg of Rice after 3 months from now.
The spot price of the Rice is `60 per kg and 3 months future on the same is
trading at `59 per kg. Size of the contract is 1000 kg. The price is expected to
fall as low as `56 per kg, 3 months hence. What the trader can do to mitigate
its risk of reduced profit ? If he decides to make use of future market, what
would be the effective realized price for its sale when after 3 months, spot price
is `57 per kg and future contract price for 3 months is `58 per kg?
--------------------------------[May 2019, 8 Marks] ----------------------------------
36. A wheat trader has planned to sell 440000 kgs of wheat after 6 months from
now. The spot price of wheat is `19 per kg and 6 months future on same is
trading at `18.50 per kg (Contract Size= 2000 kg). The price is expected to fall
to as low as `17.00 per kg 6 month hence. What trader can do to mitigate its
risk of reduced profit? If he decides to make use of future market what would
be effective realized price for its sale when after 6 months is spot price is
`17.50 per kg and future contract price for 6 months is `17.55.
-----------------------------------[RTP May 2013] ------------------------------------
37. Suppose current price of an index is `13,800 and yield on index is 4.8% (p.a.).
A 6 month future contract on index is trading at `14,340. Assuming that Risk
Free Rate of Interest is 12%, show how Mr. X (an arbitrageur) can earn an
abnormal rate of return irrespective of outcome after 6 months. You can
assume that after 6 months index closes at `10,200 and `15,600 and 50% of
stock included in index shall pay divided in next 6 months. Also calculate
implied risk free rate.
--------------------------------[RTP Nov 2013] --------------------------------------
Page 85
CA Final SFM CA Mayank Kothari
(ii) The theoretical value of the NIFTY futures for February 2013.
(iii) The number of contracts of NIFTY the investor needs to sell to get a
full hedge until February for his portfolio if the current value of
NIFTY is 5900 and NIFTY futures have a minimum trade lot
requirement of 200 units. Assume that the futures are trading at their
fair value.
(iv) The number of future contracts the investor should trade if he desires
to reduce the beta of his portfolios to 0.6.
𝑒 (0.015858) = 1.01598
Page 86
Chapter 9 Derivatives Analysis and Valuation
` (in crores)
Investments in diversified equity shares 90.00
Cash and bank balances 10.00
100.00
The beta of the portfolio is 1.1. The index future is selling at 4300 level. The
fund manager apprehends that the index will fall at the most by 10%. How
many index futures he should short for perfect hedging. One index future
consists of 50 units.
We assume that a future contract on the BSE index with four months maturity
is used to hedge the value of portfolio over next three months. One future
Page 87
CA Final SFM CA Mayank Kothari
contract is for delivery of 50 times the index. Based on the above information
Calculate:
(ii) The gain on short futures position if index turns out to be 4,500 in
three months.
What is its hedge ratio? What is the amount of the copper future it should short
to achieve a perfect hedge?
(b) Suppose after 28 days of the purchase of the contract the index value
stands at 2450 then determine gain/ loss on the above long position.
(c) If at expiration of 90 days the Index Value is 2470 then what will be gain
on long position.
Note: Take 365 days in a year and value of 𝑒 0.005942 = 1.005960, 𝑒 0.001849 =
1.001851.
Page 88
Chapter 9 Derivatives Analysis and Valuation
44. A trader is having in its portfolio shares worth `85 lakhs at current price and
cash`15 lakhs.
The beta of share portfolio is 1.6. After 3 months the price of shares dropped
by 3.2%.
Determine:
45. Ram buys 10,000 shares of X Ltd. at a price of `22 per share whose beta value
is 1.5 and sells 5,000 shares of A Ltd. at a price of `40 per share having a beta
value of 2. He obtains a complete hedge by Nifty futures at `1,000 each. He
closes out his position at the closing price of the next day when the share of X
Ltd. dropped by 2%, share of A Ltd. appreciated by 3% and Nifty futures
dropped by 1.5%.
46. Mr. Careless was employed with ABC Portfolio Consultants. The work profile
of Mr. Careless involves advising the clients about taking position in Future
Market to obtain hedge in the position they are holding. Mr. ZZZ, their regular
client purchased 100,000 shares of X Inc. at a price of $22 and sold 50,000
shares of Aplc for $40 each having beta 2. Mr. Careless advised Mr. ZZZ to
take short position in Index Future trading at $1,000 each contract.
Though Mr. Careless noted the name of Aplc along with its beta value during
discussion with Mr. ZZZ but forgot to record the beta value of X Inc.
Page 89
CA Final SFM CA Mayank Kothari
Mr. ZZZ, informed Mr. Careless that he has made a loss of $114,500 due to
the position taken. Since record of Mr. Careless was incomplete he approached
you to help him to find the number of contract of Future contract he advised
Mr. ZZZ to be short to obtain a complete hedge and beta value of X Inc.
The cost of capital for the investor is 20% p.a. continuously compounded. The
investor fears a fall in the prices of the shares in the near future. Accordingly,
he approaches you for the advice to protect the interest of his portfolio.
Page 90
Chapter 9 Derivatives Analysis and Valuation
(iii) Futures for May are currently quoted at 8700 and Futures for June are
being quoted at 8850.
2. The theoretical value of the futures contract for contracts expiring in May
and June.
(i) Dispose off a part of his existing portfolio to acquire risk free
securities,
(ii) Take appropriate position on Nifty Futures which are currently traded
at `8125 and each Nifty points is worth `200.
Page 91
CA Final SFM CA Mayank Kothari
49. Equity shares of ABC Ltd. are presently selling at `620. The market price of
the share after 6 months has the following probability distribution.
A call option with a strike price of `600 can be written at a premium of `60.
You are required to find out
(i) Expected price after 6 months. Expected value of option if that price
prevails.
(ii) Expected value of option at maturity, why it differs from the option
value in (i) above.
50. You as an investor had purchased a 4 month call option on the equity shares
of X Ltd. of `10, of which the current market price is `132 and the exercise
price of `150. you expect the price to range between `120 and `190. The
expected share price of X Ltd. and relate probability is given below:
Page 92
Chapter 9 Derivatives Analysis and Valuation
(2) Value of Call option at the end of 4 months, if the exercise price prevails.
(3) In case the option is held to its maturity, what will be the expected value
of the call option?
51. The current market price of an asset is `80(S). In one year’s time from now,
the price may be `100(S1) or `70(S2). A call option at the strike price of `80
is available for `20. The risk free rate of interest for the one period till
expiration of call option is 10%. Find out the fair value of the call option as
per BM.
52. Following is the two period tree for share of stock in CAB Ltd.:
36.30
33.00
30.00 29.70
27.00
24.30
Using the binomial model, calculate the current fair value of the regular
call option on CAB stock with the following characteristics:
Page 93
CA Final SFM CA Mayank Kothari
53. The current market price of an equity share of Penchant Ltd. is `420. Within a
period of 3 months the maximum and minimum price of it is expected to be
`500 and `400 respectively. If the risk free rate of interest be 8% p.a. what
should be the value of a 3 months call option under the Risk Neutral method
at the strike rate of `450.
54. Sumana wanted to buy shares of EIL which has a range of `411 to `592 a
month later. The present price per share is `421. Her broker informs her that
the price of this share can go up to `522 within a month or so, so that she
should buy a one month CALL of EIL. In order to be prudent in buying the
call, the share price should be more than or at least `522 the assurance of which
could not be given by her broker.
Though she understands the uncertainty of the market, she wants to know the
probability of attaining the share price of `592 so that buying of a one month
CALL of EIL at the execution price of `522 is justified. Advice her. Take the
risk free interest to be 3.60% and 𝑒 0.036 = 1.037
55. Consider a two year American call option with a strike price of `50 on a stock
the current price of which is also `50. Assume that there are two time periods
of one year and in each year the stock price can move up or down by equal
percentage of 20%.
The risk free interest rate is 6%. Using binominal option model, calculate the
probability of price moving up and down. Also draw a two step binomial tree
showing prices and payoffs at each node.
Page 94
Chapter 9 Derivatives Analysis and Valuation
56. The current market price of the equity shares of Redrey Ltd. is `70 per share.
It may be either `90 or either `50 after a year. A call options with a strike price
of either `66 (time I year) is available. The rate of interest applicable to the
investor is 10%. An investor wants to create a replicating portfolio in order to
maintain his pay off on the call option for 100 shares.
Find out the Hedge Ratio, Amount of borrowing, Fair Value of the call and
his cash flow position after a year.
57. Mr. Dayal is interested in purchasing equity shares of ABC Ltd. which are
currently selling at `600 each. He expects that price of share may go upto`780
or may go down to `480 in three months. The chances of occurring such
variations are 60% and 40% respectively. A call option on the shares of ABC
Ltd. can be exercised at the end of three months with a strike price of `630.
(i) What combination of share and option should Mr. Dayal select if he
wants a perfect hedge?
(ii) What should be the value of option today (the risk free rate is 10%
p.a.)?
58. Equity shares of XYZ Ltd. are currently selling at `700. In 6 months time, the
share price may increase to `900 with probability of 0.70 and may decrease to
`500 with probability of 0.30. A call option for six month period at a strike
price of `800 is available. Risk free rate of interest is 10%.
(i) How a perfectly hedged position in shares and options can be built?
(ii) Find out the value of option in both cases of price variation.
(iii) What is the expected value of option on maturity date?
Page 95
CA Final SFM CA Mayank Kothari
59. Current market price of the shares of Hexa Ltd. is `60 and a call European
option with exercise price of `50 with six months to expiry is being traded.
It is expected that price of these shares at the end of six months from now will
be either `84 or `48 per share. If risk free rate of interest is 12% p.a. Show
how seller of the option can use delta hedging to hedge the risk arising from
writing the call option.
Value of the Option (Premium) Black Scholes Model
60. We have been given the following information about the XYZ company’s
shares and call options:
61. The shares of TIC Ltd. are currently priced at `415 and call option
exercisable in three months time has an exercise rate of `400. Risk free rate
of interest is 5% p.a. and standard deviation (volatility) of share price is
22%.
i) Based on the assumption that TIC Ltd. is not going to declare any
dividend over the next three months, is the option worth buying for
`25?
ii) Calculate value of the call option based on Black Scholes valuation
model if the current price is considered as `380.
iii) What would be the worth of put option if the current price is
considered `380?
iv) If TIC share price is taken as `408 and a dividend of `10 is expected
to be paid in the two months time, then calculate value of the call
option.
Page 96
Chapter 9 Derivatives Analysis and Valuation
62. From the following data for certain stock, find the value of a call option:
Number of S.D. from Mean, (z) Area of the left or right (one tail)
0.25 0.4013
0.30 0.3821
0.55 0.2912
0.60 0.2743
e 0.12x0.05 =1.062
In 1.0667 =0.0645
--------------------------------[Nov 2006, 8 Marks] -----------------------------------
63. The current market price of a share is `19 and call option and put option at a
strike price of `20 are available for `3 for a period of 3 months. If the risk
free rate is 10%, identify the arbitrage opportunities. Apply Put-Call Parity
theory.
64. A put and a call option each have an expiration date 6 months hence and an
exercise price of `10. The interest rate for the 6 month period is 3%.
a. If the put has a market price of `2 and share is worth `9 per share, what
is the value of the call?
b. If the put has a market price of `1 and the call `4, what is the value of
the share?
Page 97
CA Final SFM CA Mayank Kothari
c. If the call has a market value of `5 and market price of the share is `12
per share, what is the value of the put?
65. Spot price of a share is `120 per share, a call European option with exercise
price `135 for six months duration is being traded at a premium of `20 per
share. A put European option with the same exercise price and same expiry is
also being traded at a premium of `19 per share. If risk-free rate is 12% p.a.
with continuous compounding then show are these premiums at put-call parity
or not.
Page 98
Chapter 10 Interest Rate Risk Management
Chapter 10
Interest Rate Risk Management
✓ Companies with low profit margins and high capital expenses may be
extremely sensitive to interest rate increases.
✓ Interest rate is the cost of borrowing money and the compensation for the
service and risk of lending money. Interest rates are always changing, and
different types of loans offer various interest rates.
✓ The lender of money takes a risk because the borrower may not pay back
the loan. Thus, interest provides a certain compensation for bearing risk.
✓ Coupled with the risk of default is the risk of inflation. When you lend money
now, the prices of goods and services may go up by the time you are paid
back, so your money's original purchasing power would decrease.
(b) Inflation - The higher the inflation rate, the more interest rates are
likely to rise.
Page 99
CA Final SFM CA Mayank Kothari
Page 100
Chapter 10 Interest Rate Risk Management
Page 101
CA Final SFM CA Mayank Kothari
management should adopt on-or off- balance sheet hedging strategies may
be clearly defined.
IRG = Interest Bearing Assets − Interest Bearing Liabilities
Page 102
Chapter 10 Interest Rate Risk Management
Page 103
CA Final SFM CA Mayank Kothari
✓ The movements in yield curve are rather frequent when the economy moves
through business cycles.
✓ Thus, banks should evaluate the movement in yield curves and the impact
of that on the portfolio values and income.
Price Risk
✓ Price risk is the risk that the market price of an asset (bonds, fixed income
security) will fall, usually due to a rise in the market interest rate.
✓ Interest rates and bond prices carry an inverse relationship.
✓ Increase in interest rate leads to fall in the value of bond
✓ Decrease in interest rate leads to rise in the value of bond
Reinvestment Risk
Page 104
Chapter 10 Interest Rate Risk Management
Q9. What methods are used to Measure the Interest Rate Risk?
Answer:
✓ Before interest rate risk could be managed, they should be identified and
quantified.
✓ The IRR measurement system should address all material sources of interest
rate risk including gap or mismatch, basis, embedded option, yield curve,
price, reinvestment and net interest position risks exposures.
o The traditional Maturity Gap Analysis (to measure the interest rate
sensitivity of earnings),
o Simulation and
o Value at Risk.
✓ While these methods highlight different facets of interest rate risk, many
banks use them in combination, or use hybrid methods that combine
features of all the techniques.
Page 105
CA Final SFM CA Mayank Kothari
Page 106
Chapter 10 Interest Rate Risk Management
Page 107
CA Final SFM CA Mayank Kothari
that the parties to an FRA are not necessarily engaged in a Libor deposit in
the spot market. The Libor spot market is simply the benchmark from which
the payoff of the FRA is determined.
✓ In the following diagram we illustrate the key time points in an FRA
transaction. The FRA is created and priced at Time 0, the initiation date, and
expires h days later. The underlying instrument has m days to maturity as of
the FRA expiration date. Thus, the FRA is on m-day Libor. We assume there
is a point during the life of the FRA, day g, at which we wish to determine
the value of the FRA. So, for example, a 30-day FRA on 90-day Libor would
have h = 30, m = 90, and h + m = 120. If we wanted to value the FRA prior to
expiration, g could be any day between 0 and 30. The FRA value is the
market value on the evaluation date and reflects the fair value of the original
position.
✓ Formula:
dtm
(N)(RR − FR)( )
Settlement = DY x100
dtm
[1 + RR ( )]
dy
Where,
N = the notional principal amount of the agreement;
RR = Reference Rate for the maturity specified by the contract prevailing on
the contract settlement date; typically LIBOR or MIBOR
FR = Agreed-upon Forward Rate; and
dtm = maturity of the forward rate, specified in days (FRA Days)
DY = Day count basis applicable to money market transactions which could
be 360or 365 days.
If LIBOR > FR the seller owes the payment to the buyer, and if LIBOR<FR the
buyer owes the seller the absolute value of the payment amount
determined by the above formula.
Page 108
Chapter 10 Interest Rate Risk Management
✓ Case 2: After your investing into the 8% GOI Bond, the general interest rates
in the economy is moving up because RBI is worried about inflation. What
do you think happens to the Bond price of Rs.100 that you had paid?
Answer: The interest rates are going up, but you are holding a Bond whose
interest rate is fixed, the demand for your Bond goes down, and hence the
value will go below Rs.100.
2. If your view is that interest rates will go down, you buy Bonds as the
Bond prices will go up.
Here is the most interesting aspect, GOI Bonds don’t trade on NSE, and also
one of the issues trading an underlying like Bond, similar to stocks, is that you
cannot profit if your view is to be short or value of Bond prices are coming
down. This is the reason for introducing Interest rate futures that have the
Bond prices as the underlying.
Page 109
CA Final SFM CA Mayank Kothari
1. If your view is that interest rates are going up, “Short” Interest rate
futures (you profit because when interest rates go up, Bond prices
come down).
2. If your view is that interest rates are going down, “Buy” Interest rate
futures (you profit because when interest rates go down, Bond prices
go up).
✓ As per Investopedia, an interest rate future is a futures contract with an
underlying instrument that pays interest. An interest rate future is a contract
between the buyer and seller agreeing to the future delivery of any interest-
bearing asset. The interest rate future allows the buyer and seller to lock in
the price of the interest-bearing asset for a future date.
✓ Interest rate futures are used to hedge against the risk that interest rates
will move in an adverse direction, causing a cost to the company.
✓ For example, borrowers face the risk of interest rates rising. Futures use the
inverse relationship between interest rates and bond prices to hedge
against the risk of rising interest rates.
✓ A borrower will enter to sell a future today. Then if interest rates rise in the
future, the value of the future will fall (as it is linked to the underlying asset,
bond prices), and hence a profit can be made when closing out of the future
(i.e. buying the future).
✓ Currently, Interest Rate Futures segment of NSE offers two instruments i.e.
Futures on 6 year, 10 year and 13 year Government of India Security and 91-
day Government of India Treasury Bill (91DTB).
✓ Bonds form the underlying instruments, not the interest rate. Further, IRF,
settlement is done at two levels:
✓ Final settlement can happen only on the expiry date. Price of IRF determined
by demand and supply Interest rates are inversely related to prices of
underlying bonds. In IRF following are the two important terms:
Page 110
Chapter 10 Interest Rate Risk Management
(b) Cheapest to Deliver (CTD): The CTD is the bond that maximises
difference between the Futures Settlement Price (adjusted by the
conversion factor) and quoted Spot Price of bond. It is called CTD
bond because it is the least expensive bond in the basket of
deliverable bonds.
That bond is chosen as CTD bond which either maximizes the profit or
minimizes the loss.
Q14. Write short notes on Interest Rate Options – Cap , Collars and Floors
Answer:
Caps and floors can be used to hedge against interest rate fluctuations
Caps:
• A cap provides a guarantee that the coupon rate each period will not be
higher than agreed limit. It will be capped at certain ceiling.
• It’s a derivative instrument where the buyer of the cap receives payment
at the end of each period where the rate of interest exceeds the agreed
strike price.
• Example: You and I enter into an agreement which states that I will pay
you the excess in every month in which the interest rate exceeds 10%.
Page 111
CA Final SFM CA Mayank Kothari
Floors:
• A floor provides a guarantee that the coupon rate each period will not be
lower than agreed limit. It will be floored at certain ceiling.
• It’s a derivative instrument where the buyer of the floor receives
payment at the end of each period where the rate of interest goes below
the agreed strike price.
• Example: You and I enter into an agreement which states that I will pay
you the difference every month in which the interest rate falls below 6%.
Collars:
• Collar provides a guarantee that the coupon rate each period will not fall
below lower limit and will not go beyond upper limit. It will be capped at
upper limit and floored at lower limit.
• It’s a combination of caps and floors.
• It’s a derivative instrument where the buyer of the collar receives
payment at the end of each period where the rate of interest goes below
the lower limit or goes beyond the upper limit.
• Example: You and I enter into an agreement which states that I will pay
you the difference every month in which the interest rate falls below 6%
or rise beyond 10%.
The buyer of an interest rate cap pays the seller a premium in return for the
right to receive the difference in the interest cost on some notional principal
amount any time a specified index of market interest rates rises above a
stipulated “cap rate”. The buyer bears no obligation or liability if interest rates
fall below the cap rate, however. Thus, a cap resembles an option in that it
represents a right rather than an obligation to the buyer.
Page 112
Chapter 10 Interest Rate Risk Management
Page 113
CA Final SFM CA Mayank Kothari
In effect, company A has converted its fixed rate loan into a floating rate loan
whereas company B has converted its floating rate loan into a fixed interest
loan.
What: Interest rate and currency swaps are agreements in which parties agree
to exchange cash flows with each other.
How: Swap agreements are entered into through private negotiations in which
parties themselves decide the terms and conditions.
Why: Interest rate swaps are useful because they help in converting a fixed
interest rate loan into a floating interest rate loan and vice versa.
Q16. What are the prerequisites for Interest Rate Swap to work?
Answer:
For the execution of this swap transaction following are the prerequisites:
• Difference between Fixed rate of both parties should be more than the
difference between floating rate
• Same currency and equivalent amount of loan (for plain vanilla swap)
Interestingly, the first swap that was done involving any Indian counterparty
was as early as 1984 when Oil and Natural Gas Corporation Limited (ONGC)
entered into a swap contract with a consortium off oreign banks to hedge some
of its foreign currency exposures-this contract was negotiated and done under
the jurisdiction of a foreign market.
Page 114
Chapter 10 Interest Rate Risk Management
Example: RIMCO and VIMCO are two sister concerns operating in different
market conditions. RIMCO has an objective to raise fixed rate loan and VIMCO
plans to raise floating rate (MIBOR based) loan. Each of these needs a loan of
`10 lakh for a duration of three years. The interest rate profile of these two
companies in two loan markets are as follows:
Name of Fixed Rate Floating Rate
Company Loan Market Loan Market
RIMCO 11.00% MIBOR +1%
VIMCO 10.25% MIBOR +1.75%
Solution: Here, all the conditions-same amount and same currency, contrary
objective and comparative advantage of interest rate swap are getting fulfilled,
therefore, interest rate swap transaction can be executed to reduce the cost of
borrowing.
1.5% is the total benefit to both the parties also called as Quality Spread which
can be shared between both the parties either equally or in any other agreed
manner.
i. VIMCO should take fixed rate loan at the rate of 10.25 % p.a. for 10 lakhs
ii. RIMCO should take floating rate loan at MIBOR +1% for 10 lakhs
Page 115
CA Final SFM CA Mayank Kothari
iii. On the respective interest due dates RIMCO to make the payment of
interest to VIMCO @ 10.25% p.a. which is the interest payment
obligation of VIMCO for the fixed rate loan taken by it.
iv. On the respective interest due dates VIMCO to make the payment of
interest to RIMCO @ MIBOR + 1% p.a. which is the interest payment
obligation of RIMCO for the floating rate loan taken by it.
Here,
→ RIMCO saves 0.75% (11.00- 10.25) and
→ VIMCO saves 0.75% (MIBOR + 1.75% -MIBOR + 1%).
Thus, the effective rate of interest for RIMCO is 10.25% p.a. as compared to
taking a direct loan at the rate of 11.00 % p.a.
Similarly for VIMCO has effective interest rate of MIBOR + 1% as compared
to MIBOR + 1.75% which is the interest rate for taking a direct loan rather
than entering into a swap deal.
Summary
RIMCO VIMCO
Pay to Bank - (MIBOR+1%) Pay to Bank -10.25%
Pay to VIMCO -10.25% Pay to RIMCO - (MIBOR+1%)
Receive from VIMCO + (MIBOR+1%) Receive from RIMCO +10.25%
Net Payment Under -10.25% Net Payment Under - (MIBOR+1%)
Swap Swap
Payment at Market - 11.00% Payment at Market - (MIBOR+1.75%)
Rate (If swap is not Rate (If swap is not
taken) taken)
Swap Benefit 0.75% Swap Benefit 0.75%
Page 116
Chapter 10 Interest Rate Risk Management
Q18. What would be the transactions if the dealer arranging the swaps between
these two parties wants to keep 0.50% out of 1.5%
Answer:
In this case the balance 1% will be shared equally between RIMCO and
VIMCO. i.e. 0.5%. In order to result in the benefit of 0.50% to RIMCO his net
swap payment should be 0.5% less than the market rate if the swap is not
take. i.e. 11.00-0.50 = 10.50%.
The transactions now can be made as follows
RIMCO Dealer VIMCO
Pay to Bank - (MIBOR+1%) Receive from +10.50% Pay to Bank -10.25%
RIMCO
Pay to Dealer -10.50% Pay to VIMCO -10.00% Pay to Dealer - (MIBOR+1%)
Receive from + (MIBOR+1%) Receive from + (MIBOR+1%) Receive from +10.00%
Dealer VIMCO Dealer
Net Payment -10.50% Pay to RIMCO - (MIBOR+1%) Net Payment - (MIBOR+1.25%)
Under Swap Under Swap
Payment at - 11.00% Payment at - (MIBOR+1.75%)
Market Rate (If Market Rate
swap is not (If swap is
taken) not taken)
Swap Benefit 0.50% Net Benefit 0.50% Swap Benefit 0.50%
An interest rate swap is worth close to zero when it is first initiated. After it
has been in existence for some time, its value may be positive or negative.
There are two valuation approaches when LIBOR /swap rates are used as
discount rates.
The first regards the swap as the difference between two bonds; the second
regards it as a portfolio of FRAs.
Page 117
CA Final SFM CA Mayank Kothari
where 𝑉𝑠𝑤𝑎𝑝 is the value of the swap, Bfl is the value of the floating-rate
bond (corresponding to payments that are made). and Bfix is the value of
the fixed-rate bond (corresponding to payments that are received).
Similarly, from the point of view of the fixed-rate payer, a swap is a long
position in a floating-rate bond and a short position in a fixed-rate bond, so
that the value of the swap is
Page 118
Chapter 10 Interest Rate Risk Management
Page 119
CA Final SFM CA Mayank Kothari
Page 120
Chapter 10 Interest Rate Risk Management
ii. European swaption, in which the owner is allowed to enter the swap
only on the expiration date. These are the standard in the marketplace.
iii. American swaption, in which the owner is allowed to enter the swap on
any day that falls within a range of two dates.
Page 121
CA Final SFM CA Mayank Kothari
Practical Questions
Forward Rate Agreement
1. M/s Parker & Co. is contemplating to borrow an amount of `60 crores for a
period of 3 months in the coming 6 months time from now. The current rate
of interest is 9% p.a. but it may go up in 6 months time. The company wants
to hedge itself against the likely increase in interest rate.
What will be the effect of FRA and actual rate of interest cost to the company,
if the actual rate of interest after 6 months happens to be (i) 9.60% p.a. and (ii)
8.80% p.a.?
3 months 5.50
6 months 5.70
9 months 5.85
Page 122
Chapter 10 Interest Rate Risk Management
4. A trader expects a long term interest rate to rise. He decides to sell interest
rate futures contracts as he shall benefit from falling future prices.
• Trade Date: 05 Oct 2017
• Futures Delivery Date: 1st Dec 2019
• Current Futures Price: Rs.93.50
• Futures yield – 7.36%
• Lot Size: 2000
Trader sell 250 contracts of the December 17, 10 year futures contract on
NSE on 5th Oct 2017 at Rs.93.50
Show daily mark to market transaction due to change in the futures price as
below
Page 123
CA Final SFM CA Mayank Kothari
5. A bank has a large portfolio of GOI securities worth Rs.25 crores. Bank’s
Portfolio consists of bonds with different coupons and different maturities.
In view of rising interest rates in the near term, the treasury head is concerned
about the negative effect this will have on the bank’s portfolio. The treasury
head wants to hold his entire portfolio and at the same time doesn’t want to
suffer losses on account of fall in bond prices. Should the bank go short or
long on the futures contracts to establish the correct hedge?
6. On 15th Oct, 17 buy 6.35% GOI 20 at the current market price of Rs.97.2550
and conversion factor is 0.9815. Dec 17 futures price Rs.100 [7% yield].
Borrowing cost 4.25%. Explain Arbitrage Opportunity.
Page 124
Chapter 10 Interest Rate Risk Management
7. Atul wants to take home loan from bank on floating rate of interest and needs
to hedge his interest rate risk. If bank increases the floating rate it will affect
the cash outflow of Atul due to increase in monthly EMI. Therefore to
manage his interest rate risk he may enter into IRF Contract.
The bank is charging floating interest rate of (BPLR+2%) which is currently
at 5%.
Loan details
Amount Rs.50 Lakhs
Rate of Interest 7%
Tenure 10 years (120 months)
EMI Rs.58,054
In case there is 100 basis point increases in BPLR, it shall lead to change in
floating rate from 5% to 6% which will impact EMI as below
Rate of interest 8%
EMI Rs.60,663
How can Atul hedge his above interest rate risk? Short Term Cost of
Borrowing is 8%
Page 125
CA Final SFM CA Mayank Kothari
It is expected that firm shall borrow a sum of €50 million for the entire
period of slack season in about 3 months.
(a) How a FRA, shall be useful if the actual interest rate after 3 months
turnout to be:
(b) How 3 months Future contract shall be useful for company if interest rate
turns out as mentioned in part (a) above.
9.
Bond Price Conversion Factor
1 94.25 1.0820
2 126.00 1.4245
3 142.125 1.5938
Page 126
Chapter 10 Interest Rate Risk Management
10. Suppose that the Treasury bond futures price is 101.375. Which of the
following four bonds is cheapest to deliver?
Bond Quoted Bond Price Conversion Factor
1 125.15625 1.2131
2 142.46875 1.3792
3 115.96875 1.1149
4 144.06250 1.4026
11. ABC Ltd. is raising a loan at a floating rate of LIBOR +20 basis points. It
anticipates a rise in interest rates, and is considering to hedge against the
interest rate risk. The loan is to be raised on 1.1.Y1 and the expected LIBOR
for next two years with a break of 6 months are
1.1.Y1 5.5%
1.7.Y1 7.0%
1.1.Y2 5.5%
1.7.Y2 3.5%
Following hedging strategies have been suggested:
(ii) A two year zero cost collar LIBOR with a cap of 6.5% and floor of 4.5%
Find out the overall cost to the company for each six month period for the
years Y1 and Y2 under the following situations
Page 127
CA Final SFM CA Mayank Kothari
12. XYZ Inc. Issues a £10 million floating rate loan on July 01,2013 with
resetting of coupon rate every 6 months equal to LIBOR+ 50 bp. XYZ is
interested in a collar strategy by selling a Floor and buying Cap. XYZ buys
the 3 years Cap and sell 3 years Floor as per the following details on July
1,2013
d. Premium 0*
(ii) The average overall effective rate of interest p.a. [RTP May 2014]
Page 128
Chapter 10 Interest Rate Risk Management
13. XYZ Limited borrows £ 15 million of six months LIBOR + 10.00% for a
period of 24 months. The company anticipates a rise in LIBOR, hence it
proposes to buy a Cap Option from its bankers at the strike rate of 8.00%.
The lump sum premium is 1.00% for the entire reset periods and the fixed
rate of interest is 7.00% per annum. The actual position of LIBOR during the
forthcoming reset period is as under:
14. Two companies ABC Ltd. and XYZ Ltd. approach the DEF Bank for FRA
(Forward Rate Agreement). They want to borrow a sum of `100 crores after
2 years for a period of 1 year. Bank has calculated Yield Curve of both
companies as follows:
(i) You are required to calculate the rate of interest DEF Bank would
quote under 2V3 FRA, using the company’s yield information as
quoted above.
Page 129
CA Final SFM CA Mayank Kothari
(ii) Suppose bank offers Interest Rate Guarantee for a premium of 0.1% of
the amount of loan, you are required to calculate the interest payable by
XYZ Ltd. if interest in 2 years turns out to be
(a) 4.50%
(b) 5.50%
15. A builder has taken floating interest rate loan of `50,00,000 on 01st April,
2010 the rate of interest at the inception of loan is 9.00% p.a., interest is to
be paid every year on 31st March and duration of loan is three years. In the
month of October 2010, central bank of the country releases following
projection about interest rates likely to prevail in future
On 31st March, 2011 9.75%, on 31st March, 2012 11.00% and on 31st March,
2013 11.50%.
a. Show how this borrower can hedge the risk arising on account of expected
rise in the rate of interest when he wants to peg his interest cost at 9.50%
p.a.
b. Assuming that the premium negotiated by both the parties is 0.30% to be
paid on 1st October, 2010 and actual rate of interest on the respective due
dates happens to be as follows: 10.20% on 31st March, 2011, 11.50% on
31st March, 2012 and 9.25% on 31st March, 2013. Show how the
settlement will be executed on the respective interest due dates.
16. A retired person has deposited 20,00,000 on 01st April, 2011 the floating rate
of interest on this deposit is 9.50% p.a., interest is to be paid every year on
31st March and duration of the deposit is five years. It is expected that in
future rate of interest is likely to decline, but such decline is not sure. The
depositor wants to maintain his interest earning at 9.20% p.a.
Page 130
Chapter 10 Interest Rate Risk Management
a. Show how this depositor can protect himself against such expected decline
in the rate of interest applicable to this deposit scheme.
b. Assuming that the premium negotiated by both the parties is 0.20% to be
paid on 1st October, 2011 and actual rate of interest on the respective due
dates happens to be as follows: On 31st March, 2012 9.75%, on 31st
March, 2013 9.00% and on 31st March, 2014 8.50%, on 31st March 2015
8.00% and on 31st March, 2016 9.80%. Show how the settlement will be
executed on the respective interest due dates.
17. A manufacturer has taken floating interest rate loan of `30,00,000 on 01st
April, 2011 the rate of interest at the inception of loan is 8.50% p.a., interest
is to be paid every year on 31st March and duration of loan is four years. In
the month of October 2011 central bank of the country releases following
projection about interest rates likely to prevail in future:
On 31st March, 2012 8.75%, on 31st March, 2013 10.00%, on 31st March,
2014 10.50%, and on 31st March, 2015 7.75%.
a. Show how this borrower can hedge the risk arising on account of expected
rise in the rate of interest when he wants to peg his interest cost at 8.50
% p.a.
b. Assuming that the premium negotiated by both the parties is 0.75% to
be paid on 1st October, 2011 and actual rate of interest on the respective
due dates happens to be as follows:
10.20% on 31st March, 2012, 11.50% on 31st March, 2013 and 9.25% on
31st March, 2014, 9.00% and 8.25% on 31st March, 2015. Show how the
settlement will be executed on the respective interest due dates.
Page 131
CA Final SFM CA Mayank Kothari
18. Higher Grade Ltd. and Lower Grade Ltd. have to borrow `100 Lakhs each.
The relevant interest rates are as follows:
19. Derivative bank entered into a plain vanilla swap through on OIS(Overnight
Index Swap) on a principal of `10 crores and agreed to receive MIBOR
overnight floating rate for a fixed payment on the principal. The swap was
entered into on Monday, 2nd August, 2010 and was to commence on 3rd
August, 2010 and run for a period of 7 days.
If derivative bank received `317 net on settlement, calculate fixed rate and
interest under both legs.
Notes:
i) Sunday is Holiday.
Page 132
Chapter 10 Interest Rate Risk Management
As per the terms of agreement of swap NoBankwill borrow `50 crore from
Sleepless at PLR+80bp per annuam and will lend `50 crore to Sleepless at
fixed rate of 10% p.a. The settlement shall be made at the net amount due
from each other. For this services NoBank will charge commission @0.2%
p.a. if the loan amount. The present PLR is 8.2%.
Page 133
CA Final SFM CA Mayank Kothari
21. TMC Holding Ltd. has a portfolio of shares of diversified companies valued
at `400 crore enters into a swap arrangement with None Bank on the terms
that it will get 1.15% quarterly on notional principal of `400 crore in
exchange of return on portfolio which is exactly tracking the Sensex which
is presently 21,600.
You are required to determine the net payment to be received/ paid if
Sensex turns out to be 21,860, 21,780, 22,080 and 21,960 at the end of each
quarter.
22. ABC Bank is seeking fixed rate funding. It is able to finance at a cost
of six months LIBOR + 1/4% for `200 million for 5 years. The bank is
able to swap into a fixed rate at 7.5% versus six month LIBOR treating six
months as exactly half a year.
(a) What will be the "all in cost" funds to ABC Bank?
(b) Another possibility being considered is the issue of a hybrid
instrument which pays 7.5% for first three years and LIBOR – ¼%
for remaining two years.
Given a three year swap rate of 8%, suggest the method by which the
bank should achieve fixed rate funding.
--------------------------------[May 2010, 10 Marks] ------------------------------
23. A financial institution has entered into an interest rate swap with company
X. Under the terms of the swap, it receives 10% per annum and pays six-
month LIBOR on a principal of $10 million for five years. Payments are
made every, six months. Suppose company X defaults on the sixth payment
date (end of year 3) when the interest rate (with semiannual compounding)
is 8% per annum for all maturities. What is the loss to the financial
institution? Assume that six-month LIBOR was 9% per annum halfway
through year 3.
Page 134
Chapter 10 Interest Rate Risk Management
Page 135
CA Final SFM CA Mayank Kothari
Page 136
Chapter 11 Forex
Chapter 11
Foreign Exchange Exposure and Risk
Management
Q1. What is Forex?
Answer:
Forex stands for Foreign Exchange. In the simplest terms, what's meant by
"foreign exchange" is the exchange of one currency for another
Page 137
CA Final SFM CA Mayank Kothari
Page 138
Chapter 11 Forex
✓ Thus at any point of time one market or the other is open. Therefore, it
is stated that foreign exchange market is functioning throughout 24
hours of the day.
✓ However, a specific market will function only during the business hours.
✓ In India, the market is open for the time the banks are open for their
regular banking business. No transactions take place on Saturdays.
Page 139
CA Final SFM CA Mayank Kothari
1. Balance of Payments
2. Inflation
3. Interest Rate
4. Money Supply
5. National Income
6. Capital Movements
7. Political Factors
Page 140
Chapter 11 Forex
✓ The ISO 4217 code list is the common way in banking and business, all over
the world, for defining different currencies.
✓ In many countries, the codes for the more common currencies are so well-
known, by the general public, that exchange rates written in newspapers or
posted in banks use only those codes to define the different currencies,
instead of translated currency names or currency symbols.
✓ ISO 4217 codes are used on airline tickets and international train tickets to
remove any uncertainty about the price.
Page 141
CA Final SFM CA Mayank Kothari
✓ The first two letters of the code are the two letters of country codes. The
third letter is usually the initial of the currency itself.
Page 142
Chapter 11 Forex
Page 143
CA Final SFM CA Mayank Kothari
Page 144
Chapter 11 Forex
Page 145
CA Final SFM CA Mayank Kothari
Page 146
Chapter 11 Forex
Page 147
CA Final SFM CA Mayank Kothari
3. Bid Quote: One at which bank will buy base currency (USD) - `68.90
4. Ask Quote (Offer Quote): One at which bank will sell base currency (USD)
- `68.95
Note that bank will always buy base currency at cheaper rate and sell at
higher rate.
5. Direct Quote: If the quote is given as Home Currency per unit of Foreign
Currency it is direct quote
6. Indirect Quote: If the quote is given as Foreign Currency per unit of Home
Currency it is indirect quote
Note:
a. Same quote can be direct for one party and indirect for other. For
Example, the above quote is direct in India and indirect in America
Bid(DQ)= 1/Ask(IDQ)
Ask(DQ)= 1/Bid(IDQ)
Page 148
Chapter 11 Forex
7. Spot Rate: If the quote is given for spot settlement, it’s a Spot Rate for the
base currency. Example Spot USDINR 68.90/95 means these quotes are
applicable for those who wants to buy or sell base currency (USD) today.
8. Forward Rate: If the quote is given for settlement on some future date it’s
a Forward Rate for the base currency. Example 3m USDINR 68.92/99 means
these quotes are applicable for those who wants to buy or sell base
currency (USD) 3 months from now but can fix the price to avoid foreign
currency risk.
9. Spread Points: Banks earning, this is the difference between Bid and Ask
quote
It means by buying 1 unit of base currency (USD) and selling the same it
earns 5 Paise
10. Swap Points (Forward Margin): This is the difference between spot and
forward rate quoted.
Spot Rate USDINR 68.90/95
3m Forward USDINR 68.92/99
Swap 2/4
Page 149
CA Final SFM CA Mayank Kothari
Note:
A. Every time, do observe the swap points. They indicate something. Swap point of 2-4
indicate that
1. Here swap ask is greater than swap bid
2. Banks at this point are expecting that foreign currency will appreciate
3. Banks always sell (ask rate) high and buy (bid rate) cheap.
4. Hence to arrive at forward rate we have to add these swap points to spot ratio
5. Resulting into increase in the ask rate more than bid rate.
6. Thus forward rate becomes USDINR 68.92-68.99
11. American Quote: Quotes in American terms are the rates quoted in
amounts of US dollar per unit of foreign currency.
INRUSD 0.0145/0149
12. European Quote: Quotes in European terms are the rates quoted in
amounts of Foreign currency per unit of USD.
USDINR 68.90/95
13. Cross rates:
✓ It is the exchange rate which is expressed by a pair of currency in which
none of the currencies is the official currency of the country in which it is
quoted.
✓ For example, if the currency exchange rate between a Canadian dollar
and a British pound is quoted in Indian newspapers, then this would be
called a cross rate since none of the currencies of this pair is of Indian
rupee.
✓ Broadly, it can be stated that the exchange rates expressed by any
currency pair that does not involve the U.S. dollar are called cross rates.
✓ This means that the exchange rate of the currency pair of Canadian dollar
and British pound will be called a cross rate irrespective of the country in
which it is being quoted as it does not have U.S. dollar as one of the
currencies.
✓ Calculating cross rate is very simple
Page 150
Chapter 11 Forex
Page 151
CA Final SFM CA Mayank Kothari
Bid(A/C) = Bid(A/B)xBid(B/C) or
Note: It should be taken care of that all the parameters represents either
bid price or ask price.
= Ask(GBPINR) x Ask(INRUSD)
= Ask(GBPINR) x 1/Bid(USDINR)
= 86.12 x 1/68.90
= 1.2499
GBPUSD = 1.2476/99
Page 152
Chapter 11 Forex
= Ask(GBPINR) x Ask(INRUSD)
= 1/Bid(INRGBP) x 1/Bid(USDINR)
= 1/0.011612 x 1/68.90
= 86.12 x 0.014514
= 1.2499
GBPUSD = 1.2476/99
Page 153
CA Final SFM CA Mayank Kothari
Premium/(Discount) in Premium/(Discount) in
Base Currency Counter Currency
𝐅−𝐒 𝐅 𝐒−𝐅 𝐒
𝐨𝐫 − 𝟏 𝐨𝐫 − 𝟏
𝐒 𝐒 𝐅 𝐅
Where, Where,
F = Forward exchange rate F = Forward exchange rate,
S = Spot exchange rate S = Spot exchange rate
N= Number of months of N= Number of months of
the forward contract the forward contract
Note: Formulas differ based on the Base Currency and Counter Currency and not based on the
Premium and Discount
15. Pips
✓ This is another technical term used in the market. PIP is the Price
Interest Point. It is the smallest unit by which a currency quotation can
change. E.g., USD/INR quoted to a customer is INR 61.75.
✓ The minimum value this rate can change is either INR 61.74 or INR
61.76. In other words, for USD/INR quote, the pip value is 0.01.
✓ Pip in foreign currency quotation is similar to the tick size in share
quotations.
✓ However, in Indian interbank market, USD-INR rate is quoted upto 4
decimal point. Hence minimum value change will be to the tune of
0.0001.
Page 154
Chapter 11 Forex
✓ RBI often clarifies that it does not fix the exchange rates, though in the
same breath, RBI also clarifies that it monitors the ‘volatility’ of Indian
rupee exchange rate.
✓ In other words, RBI does not control the exchange rates but it controls
the volatile movement of INR exchange rate by intervention i.e. by
deliberately altering the demand and supply of the foreign currency say
USD.
Page 155
CA Final SFM CA Mayank Kothari
Solution
The interpolation method is used as follows
1. The forward rate points applicable are (160 to 175) for bid and (145-155)
for ask
2. For 31 days (October 14th to November 14th), the bid spread is 15 points
(175 to 160). For 7 days, the spread in bid point = (15/31) x 7= 3.89. So
the spread applicable for Oct 21st is 160 + 3.89 = 163.89
Page 156
Chapter 11 Forex
3. Similarly, for 31 days (October 14th to November 14th), the ask spread is
10 points (155 to 145). For 7 days, the spread in ask point = (10/31) x 7
=2.26. So the spread applicable for October 21st is 145 + 2.26 = 147.26
4. So the applicable bid rate will be = 47.0725 - 0.014726 = 47.0577.
5. Ask rate is = 47.0745- 0.016389 = 47.0581
Page 157
CA Final SFM CA Mayank Kothari
6. The difference between the spot rate and the forward rate is known as:
a. Forward margin or swap points
b. Marginal difference
c. Bank margin
d. Market margin
7. In direct quotation, a bank buys foreign currency at ____ price and sells at a ___
price.
a. High, low
b. Low, high
c. Mean, low
d. Average, market
Page 158
Chapter 11 Forex
9. When the forward margin is in ascending order it means that the currency is in:
a. Premium
b. Discount
c. Range-bound
d. Out of range
10. USD 1=`63.7525/7550-in this quote by the Bank, 63.7525 indicates Bank`s
a. Buying rate
b. Selling rate
c. Forward rate
d. Tom rate
11. The exchange rates quoted by an Authorized Dealer to its customers are known as
a. Merchant rates
b. Proprietary trading rates
c. Inter-bank rates
d. Market rates
Page 159
CA Final SFM CA Mayank Kothari
15. For an inward remittance in USD received in the name of a customer the following
rate is applied and the rupee equivalent is credited to his account.
a. TT Buying rate
b. TT Selling rate
c. Currency Buying rate
d. Cheque Buying rate
18. Based on the ongoing market rate you have taken USD 1 = INR 55.40 as base rate.
You load 25/30 for arriving at the TT rates. What is the rate you apply for issuance
of a DD for USD 5000
a. INR 55.15
b. INR 55.65
c. INR 55.70
d. INR 55.10
19. For issuing a demand draft, the bank applies ____ rate.
a. Buying
b. Selling
c. Cross
d. Balancing
20. Under Liberalised Remittance Scheme, all individuals are allowed to remit ----- per
financial year for any permissible current or capital account or a combination of
both.
a. USD 100,000
b. USD 75000
c. USD 250,000
d. USD 125,000
Page 160
Chapter 11 Forex
23. An export bill for USD 60000 purchased is returned unpaid. Bank will recover the
rupee equivalent calculated by applying the following exchange rate
a. Bill Buying Rate
b. TT Selling Rate
c. Bill Selling rate
d. No rate applied; only the rupee amount initially given is recovered with
interest for the overdue period
24. Buying rate for ready merchant rate is derived from _____.
a. Inter-bank spot buying rate
b. Inter-bank forward buying rate
c. Inter-bank spot selling rate
d. Inter-bank forward selling rate
26. If USD/INR = 62.5000 (Direct Quote) what will be the indirect quote (INR/USD)?
a. Rs.100 = USD 1.6000
b. Rs.100 = USD 1.6200
c. Rs.100 = USD 1.6250
d. I USD = INR 62.6500
28. The number of units of foreign currency needed to buy one US dollar is ______.
a. American term dollar quote
b. Foreign exchange term
c. European term
d. Dollar quote
Page 161
CA Final SFM CA Mayank Kothari
31. ______ is the price at which dealer is willing to buy base currency.
a. Spread
b. Bid
c. Auction
d. Offer
32. ______ is the price at which dealer is willing to sell base currency.
a. Spread
b. Bid
c. Auction
d. Offer
34. Offer is always higher than bid rate because interbank dealers make money by buying
at ______ & selling at ______.
a. Offer, forward
b. Bid, offer
c. Spot, forward
d. None of the above
Page 162
Chapter 11 Forex
38. From the given information, identify PIP's, bid rate-1.0213, ask rate-1.0219.
a. 0.0006PIPs
b. 6PIPs
c. 0.06PIPs
d. 0.6PIPs
41. Agreement to buy & sell is agreed upon & executed on same date. This transaction is
an example of-
a. Cash transaction
b. Spot transaction
c. Ready transaction
d. Either 1 or 3
42. Normal period required for final settlement of a spot transaction is ______.
a. 2 working days
b. 1 working day
c. On day of execution of contract
d. Within 24 hours of execution of transaction
Page 163
CA Final SFM CA Mayank Kothari
43. ______ is set & agreed by the parties & it remains fixed for the contract period
regardless of fluctuation of ______ in future period.
a. Spot rate, spot rate
b. Forward rate, spot rate
c. Spot rate, forward rate
d. Forward rate, forward rate
44. Mr. Ram Gopal Varma had to attend an urgent meeting on 1st march in USA. He
needs $ 2000 for the meeting. How much should Mr. Ram Gopal Varma pay, in
Rupees to acquire $2000? Applicable rate as on 1st march - 50, 3 month forward-55
a. 1,10,000
b. 1,00,000
c. 90,000
d. 1,05,000
45. How many euros would be required to buy 10,000 pounds? Given: EUR/GBP=
0.8690/0.8730
a. 11454.75
b. 11507.48
c. 8690
d. 8730
46. How many euros would be acquired by selling 80,000 pounds? Given:
EUR/GBP=0.8690-0.8730
a. 92059
b. 91638.03
c. 69520
d. 69840
47. How many pounds would be acquired by selling 7,000 euro? Given:
EUR/GBP=0.8690-0.8730
a. 8055.23
b. 8018.32
c. 6083
d. 6111
Page 164
Chapter 11 Forex
49. Spot rate = INR 50/$, 3 months forward rate=INR 49/$. Calculate annualized
premium/ discount on INR.
a. 8.06%
b. 8%
c. 8.16%
d. 8.61%
50. 3 months forward rate is INR 85.40/GBP; annualized forward premium INR=10%.
Calculate spot rate.
a. 87.535
b. 87.0535
c. 86.9532
d. 61
53. USD/INR: spot- 46.00/46.25; 2 months forward 47.00/47.50. How many USD should
firm sell to get Rs. 2500000 after 2 months?
a. 52631.5789
b. 54054.0541
c. 54347.8261
d. 53191.4890
54. USD/INR : spot- 46.00/46.25; 2 month forward 47.00/47.50. How many rupees is the
firm required to pay to obtain USD 200000 in spot market?
a. 4347.8261
b. 4324.3243
c. 9200000
d. 9250000
55. USD/INR: spot- 46.00/46.25; 2 month forward 47.00/47.50. Assume that the firm has
USD 69000 in current account earning no interest. ROI on rupee investment is 10%
p.a. Determine when should the firm encash it.
a. encash today
b. encash later
c. don’t encash it
d. encash after the expiry of 1 months
Page 165
CA Final SFM CA Mayank Kothari
56. When the value of the British pound changes from $1.25 to $1.50, then-
a. the pound has appreciated and the dollar has appreciated
b. the pound has depreciated and the dollar has appreciated
c. the pound has appreciated and the dollar has depreciated
d. the pound has depreciated and the dollar has depreciated
57. In April 2017, one U.S. dollar traded on the foreign exchange market for about 7.2
French francs. Therefore, one French franc would have purchased about-
a. U.S. dollars
b. 1.40 U.S. dollars
c. 0.41 U.S. dollars
d. 0.14 U.S. dollars.
58. If the dollar appreciates from 1.5 Brazilian Reals per dollar to 2.0 Reals per dollar, the
Real depreciates from _____ to _____ dollars per Real.
a. $0.67; $0.50
b. $0.33; $0.50
c. $0.75; $0.50
d. $0.50; $0.67
59. London-Copenhagen DKK 11.4200 DKK 11.4350. What is the base currency in this
quote
a. Danish Kroner
b. Pound
a. INR/GBP 52.60/70, Customer will sell GBP and Bank will buy at `52.80
b. GBP/INR 52.60/70, Customer will sell GBP and Bank will buy at `52.80
c. INR/GBP 52.60/70, Customer will sell GBP and Bank will buy at `53.40
d. GBP/INR 52.60/70, Customer will sell GBP and Bank will buy at `53.40
Page 166
Chapter 11 Forex
63. Suppose the euro is subject to floating exchange rate system, and that E is the
number of dollars per unit of Euro. If E increases then the dollar.
a. Depreciates
b. Appreciates
c. Is devalued
d. Both A and C
64.
Spot INR/USD 0.0215 0.0220
Bank will buy _____ at 0.0215 and Sell _____ at 0.0220
a. INR, INR
b. INR, USD
c. USD, INR
d. USD, USD
65. Calculate the three months forward rate if a customer has import bill of $100000
London on New York
Spot 1.5350/90
3 months 80/85
a. $1.5430/£
b. $1.5475/£
c. £1.5430/$
d. £1.5475/$
66. Calculate the three months forward rate if a customer has import bill of £100000
London on Frankfurt
Spot 1.8260/90
3 month 145/140
a. €1.8115/£
b. €1.8150/£
c. €1.8405/£
d. €1.8430/£
Page 167
CA Final SFM CA Mayank Kothari
67. What will be the ISO Code Currency Pair for following quote
Spot Rate (€) £0.6858- 0.6869
68. What will be the ISO Code Currency pair for the following quote
£ / US$
Spot: 0.9830 – 0.9850
a. USDGBP 0.9830 -0.9850
b. GBPUSD 0.9830 -0.9850
Note: Class dictation for the above question is important
69. The statement “the yen rose today from 121 to 117” makes sense because
a. The U.S. gains when Japan loses.
b. These numbers measure yen per dollar, not dollars per yen.
c. These numbers are indexes, defined relative to a base of 100.
d. These numbers refer to time of day that the change took place. .
e. The yen is a reserve currency.
70. Forward exchange rates are useful for those who wish to
a. Protect themselves from the risk that the exchange rate will change before a
transaction is completed.
b. Gamble that a currency will rise in value.
c. Gamble that a currency will fall in value.
d. Exchange currencies at a point in time in the future.
e. All of the above.
71. Brainer 01
Base Price ISO Code Pair
Currency Currency
1 Spot CHF 1= `27.30 –
27.35
2 Spot (INR/JPY) 1.9516/1.9711
3 Spot Rate (€) £0.6858- 0.6869
4 INR/ GBP 0.01 at London
5 Spot US$1 `66.1500/1700
6 Mumbai `/$ spot 60.25/60.55
7 Spot Exchange Can $ 2.5/£
Rate
Page 168
Chapter 11 Forex
72. Brainer 02
If you want to Rate
Applicable
1 Spot CHF 1= `27.30 – 27.35 Buy `100000
2 Spot (INR/JPY) 1.9516/1.9711 Sell `50000
3 Spot Rate (€) £0.6858- 0.6869 Sell £250
4 INR/ GBP 0.01 at London Buy £250
5 Spot US$1 `66.1500/1700 Sell $12500
6 Mumbai `/$ spot 60.25/60.55 Buy `15412
7 Spot Exchange Rate Can $ 2.5/£ Buy £100000
Solution
1 a 21 b 41 d 61 d
2 c 22 c 42 a 62 a
3 b 23 b 43 b 63 a
4 c 24 a 44 b 64 a
5 b 25 a 45 b 65 c
6 a 26 a 46 b 66 b
7 b 27 c 47 c 67 b
8 a 28 c 48 c 68 a
9 a 29 c 49 c 69 b
10 a 30 c 50 a 70 e
11 a 31 b 51 d
12 b 32 d 52 d
13 a 33 c 53 d
14 b 34 b 54 d
15 a 35 a 55 b
16 d 36 b 56 c
17 c 37 d 57 d
18 c 38 b 58 a
19 b 39 c 59 b
20 c 40 d 60 b
Page 169
CA Final SFM CA Mayank Kothari
Page 170
Chapter 11 Forex
Page 171
CA Final SFM CA Mayank Kothari
INR 6500000
Deposit INR -6500000
0
Time t= 1year
Maturity Proceeds @8% INR 7020000
Convert at Forward @ `68.8235 INR -7020000
USD 102000
Repayment of Borrowing @2% USD 102000
Gain/Loss USD 0
Time t= 1year
Maturity Proceeds @2% USD 78461.54
Convert at Forward @ `68.8235 USD -78461.54
INR 5400000
Repayment of Borrowing @8% INR 5400000
Gain/Loss INR 0
Page 172
Chapter 11 Forex
Page 173
CA Final SFM CA Mayank Kothari
Proof
Borrow= Dollar ($100000), Deposit = Rupees
Time t=0
Borrow @2% USD 100000
Convert at Spot @ `65 USD -100000
INR 6500000
Deposit INR -6500000
0
Time t= 1year
Maturity Proceeds @8% INR 7020000
Convert at Forward @ `68.8235 INR -7020000
USD 104776
Repayment of Borrowing @2% USD 102000
Gain/Loss USD 2776
Time t= 1year
Maturity Proceeds @2% USD 78461.54
Convert at Forward @ `68.8235 USD -78461.54
INR 5256923
Repayment of Borrowing @8% INR 5400000
Gain/Loss INR -143077
Page 174
Chapter 11 Forex
Page 175
CA Final SFM CA Mayank Kothari
Proof
Borrow= Dollar ($100000), Deposit = Rupees
Time t=0
Borrow @2% USD 100000
Convert at Spot @ `65 USD -100000
INR 6500000
Deposit INR -6500000
0
Time t= 1year
Maturity Proceeds @8% INR 7020000
Convert at Forward @ `68.8235 INR -7020000
USD 98182
Repayment of Borrowing @2% USD 102000
Gain/Loss USD -3818
Time t= 1year
Maturity Proceeds @2% USD 78461.53846
Convert at Forward @ `68.8235 USD -78461.53846
INR 5610000
Repayment of Borrowing @8% INR 5400000
Gain/Loss INR 210000
Summary
Low Interest Rate Currency High Interest Rate Currency
Discount Borrow Premium Invest
Premium Less than IRD Borrow Discount Less than IRD Invest
Equals IRD No Arbitrage Equals IRD No Arbitrage
More than IRD Invest More than IRD Borrow
#Rattanahimarneka
Page 176
Chapter 11 Forex
Page 177
CA Final SFM CA Mayank Kothari
Page 178
Chapter 11 Forex
Where,
Rd= Nominal Interest rate of domestic country
Rf = Nominal Interest rate of foreign country
Pd = Price of the
Page 179
CA Final SFM CA Mayank Kothari
Page 180
Chapter 11 Forex
Page 181
CA Final SFM CA Mayank Kothari
Page 182
Chapter 11 Forex
Decision
[For receivables or
payables]
Do Not Hedge
Hedging
(Open position)
External Internal
Hedging Hedging
Leading and
Forwards
Lagging
Futures Netting
Options Matching
Asset and
Liability
Management
Page 183
CA Final SFM CA Mayank Kothari
Key Points
• Foreign customers prefer to trade in their local currencies in order to
avoid the FX risk exposure.
• The volatile nature of the forex market poses a great risk of movements
in foreign exchange rate which causes financial loss which may otherwise
be profitable sales.
• Organisations chosen to export in foreign currencies can minimize the
exposure through FX risk management techniques.
• The objective of the FX risk management is to minimize the losses due the
exchange rate fluctuations and not to make profit from the rate
movements.
• Following are the different methods of hedging the exchange rate
exposure.
Page 184
Chapter 11 Forex
Netting
✓ Netting involves associated companies, which trade with each other. The
technique is simple. Group companies merely settle inter affiliate
indebtedness for the net amount owing.
✓ Gross intra-group trade, receivables and payables are netted out. The
simplest scheme is known as bilateral netting and involves pairs of
companies. Each pair of associates nets out their own individual positions
with each other and cash flows are reduced by the lower of each
company's purchases from or sales to its netting partner.
✓ Bilateral netting involves no attempt to bring in the net positions of other
group companies. Netting basically reduces the number of inter
company payments and receipts which pass over the foreign exchanges.
✓ Fairly straightforward to operate, the main practical problem in bilateral
netting is usually the decision about which currency to use for
settlement.
Matching
✓ Although netting and matching are terms, which are frequently used
interchangeably, there are distinctions. Netting is a term applied to
potential flows within a group of companies whereas matching can be
applied to both intra-group and to third-party balancing.
✓ Matching is a mechanism whereby a company matches its foreign
currency inflows with its foreign currency outflows in respect of amount
and approximate timing. Receipts in a particular currency are used to
make payments in that currency thereby reducing the need for a group
of companies to go through the foreign exchange markets to the
unmatched portion of foreign currency cash flows.
✓ The prerequisite for a matching operation is a two-way cash flow in the
same foreign currency within a group of companies; this gives rise to a
Page 185
CA Final SFM CA Mayank Kothari
Price Variation
✓ Price variation involves increasing selling prices to counter the adverse
effects of exchange rate change. This tactic raises the question as to why
the company has not already raised prices if it is able to do so. In some
countries, price increases are the only legally available tactic of exposure
management.
✓ Let us now concentrate to price variation on inter company trade.
Transfer pricing is the term used to refer to the pricing of goods and
services, which change hands within a group of companies.
✓ As an exposure management technique, transfer price variation refers to
the arbitrary pricing of inter company sales of goods and services at a
higher or lower price than the fair price, arm’s length price.
✓ This fair price will be the market price if there is an existing market or, if
there is not, the price which would be charged to a third party customer.
✓ Taxation authorities, customs and excise departments and exchange
control regulations in most countries require that the arm’s length
pricing be used.
Page 186
Chapter 11 Forex
Page 187
CA Final SFM CA Mayank Kothari
Futures Contract
Page 188
Chapter 11 Forex
Options Contract
Page 189
CA Final SFM CA Mayank Kothari
In case of Asset
Page 190
Chapter 11 Forex
Page 191
CA Final SFM CA Mayank Kothari
Further above of fates of forward contract can further classified into following
sub -categories.
(A) Delivery under the Contract
Page 192
Chapter 11 Forex
Page 193
CA Final SFM CA Mayank Kothari
Illustration 2
On 1 October 2015 Mr. X an exporter enters into a forward contract with a BNP
Bank to sell US$1,00,000 on 31 December 2015 at `65.40/$. However, due to
the request of the importer, Mr. X received amount on 28 November 2015. Mr.
X requested the bank the take delivery of the remittance on 30 November 2015
i.e. before due date. The inter-banking rates on 28 November 2015 was as
follows:
Spot `65.22/65.27
One Month Premium 10/15
If bank agrees to take early delivery then what will be net inflow to Mr. X
assuming that the prevailing prime lending rate is 18%.
Answer:
Bank will buy from customer at the agreed rate of `65.40. In addition to the
same if bank will charge/ pay swap difference and interest on outlay funds.
(a) Swap Difference
Bank Sells at Spot Rate on 28 November 2015 `65.22
Bank Buys at Forward Rate of 31 December 2015 `65.42
(65.27 + 0.15)
Swap Loss per US$ `00.20
Swap loss for US$ 1,00,000 `20,000
Page 194
Chapter 11 Forex
Page 195
CA Final SFM CA Mayank Kothari
Page 196
Chapter 11 Forex
Page 197
CA Final SFM CA Mayank Kothari
Page 198
Chapter 11 Forex
Answer
(a) Cancellation of Original Contract
The forward purchase contract shall be cancelled at the for the forward sale
rate for delivery June.
Interbank forward selling rate `59.2425
Add: Exchange Margin `0.0592
Net amount payable by customer per US$ `59.3017
Rounded off, the rate applicable is `59.3000
Page 199
CA Final SFM CA Mayank Kothari
Automatic Cancellation
As per FEDAI Rule 8 a forward contract which remains overdue without any
instructions from the customers on or before due date shall stand automatically
cancelled on 15th day from the date of maturity. Though customer is liable to
pay the exchange difference arising there from but not entitled for the profit
resulting from this cancellation.
For late delivery and extension after due date as mentioned above the contract
shall be treated as fresh contract and appropriate rates prevailing on such date
shall be applicable as mentioned below:
1. Late Delivery: In this case the relevant spot rate prevailing on the such
date shall be applicable.
2. Extension after Due Date: In this case relevant forward rate for the
period desired shall be applicable.
As mentioned earlier in both of above case cancellation charges shall be
payable consisting of following:
(i) Exchange Difference: The difference between Spot Rate of offsetting
position (cancellation rate) on the date of cancellation of contract after
due date or 15 days (whichever is earlier) and original rate contracted
for.
(ii) Swap Loss: The loss arises on account of offsetting its position created
by early delivery as bank normally covers itself against the position
taken in the original forward contract. This position is taken at the spot
rate on the date of cancellation earliest forward rate of offsetting
position.
(iii) Interest on Outlay of Funds: Interest on the difference between the
rate entered by the bank in the interbank market and actual spot rate
on the due date of contract of the opposite position multiplied by the
amount of foreign currency amount involved. This interest shall be
calculated for the period from the due date of maturity of the contract
and the actual date of cancellation of the contract or 15 days
whichever is later.
Please note in above in any case there is profit by the bank on any course of
action same shall not be passed on the customer as normally passed
cancellation and extension on or before due dates.
Page 200
Chapter 11 Forex
Page 201
CA Final SFM CA Mayank Kothari
VOSTRO Account
Italian word 'vostro' means 'yours'. Hence, Vostro account points at - "Your
account with us"
Vostro accounts are generally held by a foreign bank in our country (with a
domestic bank). It generally maintained in Indian Rupee (if we consider India)
For example, SBI account with Bank of America is Vostro for Bank of
America
LORO Account
Again, Italian word 'loro' means 'theirs'. Therefore, it points at - "Their account
with them"
Loro accounts are generally held by a 3rd party bank, other than the account
maintaining bank or with whom account is maintained.
For example, ICICI wants to transact with Bank of America, but doesn't have
any account, while SBI maintains an account with Bank of America. Then ICICI
could use that account, it will be called as Loro account for ICICI Bank
Page 202
Chapter 11 Forex
Page 203
CA Final SFM CA Mayank Kothari
Practical Questions
Forex Basics
1. In September 2004, the Multinational Industries Inc. assessed the March 2005
spot rate for pound sterling at the following rate:
$1.30/£ 0.15
$1.35/£ 0.20
$1.40/£ 0.25
$1.45/£ 0.20
$1.50/£ 0.20
2. Excel Exporters are holding an Export bill in United States Dollar (USD)
1,00,000 due 60 days hence. They are worried about the falling USD value
which is currently at `45.60 per USD. The concerned Export Consignment
has been priced on an Exchange rate of `45.50 per USD. The Firm’s
Bankers have quoted a 60-day forward rate of 45.20.
Calculate:
(ii) The probable loss of operating profit if the forward sale is agreed to.
Page 204
Chapter 11 Forex
3. Digital Exporters are holding an Export bill in United States Dollar (USD)
5,00,000 due after 60 days. They are worried about the falling USD value,
which is currently at `75.60 per USD. The concerned Export Consignment
has been priced on an Exchange rate of `75.50 per USD. The Firm's Bankers
have quoted a 60-day forward rate of `75.20.
Calculate:
(i) Rate of discount quoted by the Bank, assuming 365 days in a year.
(ii) The probable loss of operating profit if the forward sale is agreed
to.
January, 28 February 4
Page 205
CA Final SFM CA Mayank Kothari
5. Followings are the spot exchange rates quoted at three different forex
markets :
6. You, a foreign exchange dealer of your bank, are informed that your bank has
sold TT on Copenhagen for Danish Kroner 10,00,000 at the rate of Danish
Kroner 1 = Rs.6.5150. You are required to cover the transaction either in
London or New York Market. The rates on that date are as under
In which market will you cover the transaction, London or New York, and
what will be the exchange profit or loss on the transaction? Ignore
Brokerages.
Page 206
Chapter 11 Forex
7. Jindal Steel Ltd. is having a need to raise `12,00,000 for a period of 3 months.
It has the option to borrow in any of the following currencies at the prevailing
rates.
US $ UK £ DM `
Advise whether the offer from the foreign branch should be accepted?
Page 207
CA Final SFM CA Mayank Kothari
Bank A Bank B
Spot rate USD/CHF 1.4650/55 USD/CHF 1.4653/60
3 months 5/10
6 months 10/15
Spot rate GBP/USD 1.7645/60 GBP/USD 1.7640/50
3 months 25/20
6 months 35/20
Calculate:
1) How much minimum CHF amount you have to pay for 1 million GBP
spot?
2) Considering the quotes from Bank A only, for GBP/CHF what are the
implied swap points for spot over 3 months?
----------------------------------[Jun 2009, 6 Marks] ------------------------------
10. AMK Ltd. an Indian based company has subsidiaries in U.S. and U.K.
Forecasts of surplus funds for the next 30 days from two subsidiaries are as
below:
U.S. $12.5 million
U.K. £ 6 million
Following exchange rate information is obtained:
$/` £/`
Spot 0.0215 0.0149
30 days forward 0.0217 0.0150
Annual borrowing/deposit rates (Simple) are available.
` 6.4%/6.2%
$ 1.6%/1.5%
£ 3.9%/3.7%
Page 208
Chapter 11 Forex
(i) Calculate the cash balance at the end of 30 days period in ` for each
company under each of the following scenarios ignoring transaction
costs and taxes:
(b) Cash balances are pooled immediately in India and the net
balances are invested/borrowed for the 30 days period.
(ii) Which method do you think is preferable from the parent company’s
point of view?
11. Your forex dealer had entered into a cross currency deal and had sold US$
1,000,000 against Euro at US$ 1= EUR 1.4400 for spot delivery.
However, later during the day, the market became volatile and the dealer in
compliance with his management’s guidelines had to square up the position
when the quotations were:
Spot US $1 INR 31.4300/4500
1 month margin 25/20
2 months margin 45/35
Page 209
CA Final SFM CA Mayank Kothari
12. Your bank’s London office has surplus funds to the extent of USD 5,00,000/-
for a period of 3 months. The cost of the funds to the bank is 4% p.a. It
proposes to invest these funds in London, New York or Frankfurt and obtain
the best yield, without any exchange risk to the bank. The following rates of
interest are available at the three centres for investment of domestic funds
there at for a period of 3 months.
London 5 % p.a.
New York 8% p.a.
Frankfurt 3% p.a.
The market rates in London for US dollars and Euro are as under:
Page 210
Chapter 11 Forex
13. KGF Banks Sydney branch has surplus funds of USD $7,000,000 for a period
of 2 months. Cost of funds to the bank is 6% p.a. They propose to invest these
funds in Sydney, New York, or Tokyo and obtain the best yield without any
exchange risk to the bank. The following rates of interest are available at the
three centres for investment of domestic funds there for a period of 2 months.
Tokyo 4% p.a.
The Market rates in Australia for US Dollars and Yen are as under:
Spot 0.7100/0.7300
1 Month 10/20
2 Months 25/30
Sydney on Tokyo
Spot 79.0900/79.2000
1 Month 40/30
2 Months 55/50
At which centre will the investment be made & what will be the net gain to
the bank on the invested funds?
Page 211
CA Final SFM CA Mayank Kothari
14. Suppose you are a treasurer of XYZ plc in the UK. XYZ have two overseas
subsidiaries, one based in Amsterdam and one in Switzerland. The Dutch
subsidiary has surplus Euros in the amount of 725,000 which it does not need
for the next three months but which will be needed at the end of that period
(91 days). The Swiss subsidiary has a surplus of Swiss Francs in the amount
of 998,077 that, again, it will need on day 91. The XYZ plc in UK has a net
balance of £75,000 that is not needed for the foreseeable future.
Given the rates below, what is the advantage of swapping Euros and Swiss
Francs into Sterling?
Page 212
Chapter 11 Forex
15. The Treasury desk of a global bank incorporated in UK wants to invest GBP
200 million on 1st January, 2019 for a period of 6 months and has the
following options:
a. The Equity Trading desk in Japan wants to invest the entire GBP 200
million in high dividend yielding Japanese securities that would earn a
dividend income of JPY 1,182 million. The dividends are declared and
paid on 29th June. Post dividend, the securities are expected to quote at
a 2% discount. The desk also plans to earn JPY 10 million on a stock
borrow lending activity because of this investment. The securities are to
be sold on June 29 with a T+1 settlement and the amount remitted back
to the Treasury in London.
b. The Fixed Income desk of US proposed to invest the amount in 6 months
G-Secs that provides a return of 5% p.a.
Page 213
CA Final SFM CA Mayank Kothari
16. Bharat Silk Limited, an established exporter of silk materials, has a surplus of
US$ 20 million as on 31st May 2015. The banker of the company informs the
following exchange rates that are quoted at three different forex markets:
Assuming that there are no transaction costs, advice the company how to
avail the arbitrage gain from the above quoted spot exchange rates.
17. You sold Hong Kong Dollar 1,00,00,000 value spot to your customer at `5.70
& covered yourself in London market on the same day, when the exchange
rates were
Calculate cover rate and ascertain the profit or loss in the transaction.
Ignore brokerage.
Page 214
Chapter 11 Forex
18. Edelweiss Bank Ltd. sold Hong Kong dollar 2 crores value spot to its
customer at `8.025 and covered itself in the London market on the same day,
when the exchange rates were
US$ 1 = HK $ 7.5880- 7.5920
Local interbank market rates for US $ were spot
US $ 1 – `60.70-61.00
Calculate the cover rate and ascertain the profit or loss on the transaction.
Ignore brokerage.
19. Followings are the spot exchange rates quoted at three different forex
markets : (Home Work)
20. The following 2-way quotes appear in the foreign exchange market:
(Home Work)
INR/US $
Spot `46.00/`46.25
2-months forward `47.00/`47.50
Required:
(i) How many US dollars should a firm sell to get `25 lakhs after 2
months?
Page 215
CA Final SFM CA Mayank Kothari
(ii) How many Rupees is the firm required to pay to obtain US $2,00,000
in the spot market?
(iii) Assume the firm has US $69,000 in current account earning no interest.
ROI on Rupee investment is 10% p.a. Should the firm encash the US
$ now or 2 months later?
21. A company operating in Japan has today effected sales to an Indian company,
the payment being due 3 months from the date of invoice. The invoice amount
is 108 lakhs yen. At today's spot rate, it is equivalent to `30 lakhs. It is
anticipated that the exchange rate will decline by 10% over the 3 months
period and in order to protect the yen payments, the importer proposes to take
appropriate action in the foreign exchange market. The 3 months forward rate
is presently quoted as 3.3 yen per rupee. You are required to calculate the
expected loss and to show how it can be hedged by a forward contract. (Home
Work)
---------------------------------[MTP Mar 2019] ------------------------------------
22. ABC Co. have taken a 6 month loan from their foreign collaborators for US
Dollars 2 millions. Interest payable on maturity is at LIBOR plus 1.0%.
Current 6-month LIBOR is 2%.
Enquiries regarding exchange rates with their bank elicits the following
information:
Spot USD 1 `48.5275
6 months forward `48.4575
(i) What would be their total commitment in Rupees, if they enter into
a forward contract?
(ii) Will you advise them to do so? Explain giving reasons. (Home
Work)
Page 216
Chapter 11 Forex
Forex Theories
23. Six months T-bills have a nominal rate of 7%, while default free Japanese
bonds that mature in 6-months have a nominal rate of 5.5%. In the spot
exchange market, 1 Yen equals $0.009. If interest rate parity holds, what is
the 6 months forward exchange rate?
24. The rate of inflation in USA is likely to be 3% per annum and in India it is
likely to be 6.5%. The current spot rate of US $ in India is `43.40. Find the
expected rate of US $ in India after one year and 3 years from now using
purchasing power parity theory.
25. On April 1, 3 months interest rate in the UK £ and US $ are 7.5% and 3.5%
per annum respectively. The UK £/US $ spot rate is 0.7570. What would be
the forward rate for US $ for delivery on 30th June?
26. The exchange spot rate between £ and Aus $ is $2.68/£. The expected rate of
inflation in UK and Australia is 2% and 6% respectively. The current rates of
interest in two countries are 6% and 8% respectively.
Page 217
CA Final SFM CA Mayank Kothari
27. The US dollar is selling in India at `55.50. If the interest rate for a 6 months
borrowing in India is 10% per annum and the corresponding rate in USA is
4%.
(ii) What will be the expected 6-months forward rate for US dollar in
India? and
28. The following table shows interest rates for the Unites States dollar and
French francs. The spot exchange rate is 7.05 francs per dollar. Complete the
missing entries.
3 months 6 months 1 year
Dollar interest rate (annually 11.50% 12.25% ?
compounded)
Franc interest rate (annually 19.50% ? 20%
compounded)
Forward franc per dollar ? ? 7.5200
Forward discount on franc % per year ? -6.30% ?
--------------------------------[Nov2000, 8 Marks] ----------------------------------
29. Following are the rates quoted at Bombay for British pound:
Page 218
Chapter 11 Forex
Is there any arbitrage possibility? If yes, how a trader can take advantage of the
situation if he is willing to borrow USD 3 million.
Exchange rate –
Interest rates –
DM 7% p.a.
What operations would be carried out to take the possible arbitrage gains?
Page 219
CA Final SFM CA Mayank Kothari
33. The risk free rate of interest rate in USA is 8% p.a. and in UK is 5% p.a. The
spot exchange rate between US $ and UK £ is 1$ = £ 0.75.
Further, show how an investor could make risk-less profit, if two year
forward price is 1 $ = 0.85 £.
Given 𝑒 −0.06 = 0.9413 & 𝑒 −0.16 = 0.852, 𝑒 0.16 = 1.1735, 𝑒 −0.1 = 0.9051
Spot: 35.90/36.10
The company needs $ funds for six months. Determine whether the company
should borrow in $ or ` Interest rates are :
Also determine what should be the rate of interest after 3-months to make
the company indifferent between 3-months borrowing and 6-months
borrowing in the case of:
Note: For the purpose of calculation you can take the units of dollar and
rupee as 100 each.
Page 220
Chapter 11 Forex
35. Ms. Omega electronics Ltd. exports air conditioners to Germany by importing
all the components from Singapore. The company is exporting 2400 units at
a price of Euro 500 per unit. The cost of imported components is S$ 800 per
unit. The fixed cost and other variables cost per unit are `1,000 and`1,500
respectively. The cash flows in foreign currencies are due in six months. The
current exchange rates are as follows:
`/€ 51.50/55
`/S$ 27.20/25
After 6 months the exchange rates turn out as follows:
`/€ 52.00/05
`/S$ 27.70/75
1) You are required to calculate loss/gain due to transaction exposure.
2) Based on the following additional information calculate the loss/gain due
to transaction and operating exposure if the contracted price of air
conditioners is `25,000:
The current exchange rate changes to
`/€ 51.75/80
`/S$ 27.10/15
Price elasticity of demand is estimated to be 1.5
Payments and receipts are to be settled at the end of six months.
-----------------------------------[Nov 2009, 12 Marks]----------------------------------
36. Shanti exported 200 pieces of designer jewellery to USA at $ 200 each. To
manufacture and design this jewellery she imported raw material from Japan
of the cost of JP¥ 6000 for each piece.
The labour cost and variable overhead incurred in producing each piece of
jewellery are `1,300 and `650 respectively.
Page 221
CA Final SFM CA Mayank Kothari
Shanti is expecting that by the time the export remittance is received and
payment of import is made the expected Spot Rates are likely to be as
follows:
37. An Indian Importer has to settle an import bill for $ 1,30,000. The exporter has
given the Indian importer two options:
The importer’s bank charges 15% per annum on overdrafts. The exchange
rates in the market are as follows:
The importer seeks your advice. Give your advice. (Lagging the payables)
--------------------------------[Nov 2011, 6 Marks] ---------------------------------
Page 222
Chapter 11 Forex
38. NP and Co. has imported goods for US $ 7,00,000. The amount is payable
after three months. The company has also exported goods for US $ 4,50,000
and this amount is receivable in two months. For receivable amount a forward
contract is already taken at ` 48.90
Spot `48.50/70
Two Months 25/30 points
Three Months 40/45 points
The company wants to cover the risk and it has two options as under:
(B) To cover the payables in the forward market and
(C) To lag the receivables by one month and cover the risk only for the net
amount. No interest for delaying the receivables is earned. Evaluate
both the options if the cost of Rupee Funds is 12%. Which option is
preferable? (Lagging the Receivables)
-----------------------------[May 2012, 8 Marks] ------------------------------------
39. Z Ltd. Importing goods worth USD 2 million, requires 90 days to make the
payment. The overseas supplier has offered a 60 days interest free credit period
and for additional credit for 30 days at interest of 8% per annum.
The bankers of Z ltd. Offer a 30 days loan at 10% annum and their quote for
foreign exchange are as follows:
(ii) Avail the supplier’s offer of 90 days credit. (Leading the payables)
Page 223
CA Final SFM CA Mayank Kothari
40. Gibralater Limited has imported 5000 bottles of shampoo at landed cost in
Mumbai, of US $ 20 each. The company has the choice for paying for the
goods immediately or in 3 months’ time. It has a clean overdraft limited where
14% p.a. rate of interest is charged.
a. Pay in 3 months’ time with interest @ 10% and cover risk forward for
3 months.
b. Settle now at a current spot rate and pay interest of the over draft for 3
months. (Lagging the payables)
41. A company operating in a country having the dollar as its unit of currency has
today invoiced sales to an Indian company, the payment being due three
months from the date of invoice. The invoice amount is $7,500 and at todays
spot rate of $0.025 per `1, is equivalent to `3,00,000.
It is anticipated that the exchange rate will decline by 10% over the three
months period and in order to protect the dollar proceeds, the importer
proposes to take appropriate action through foreign exchange market. The
three months forward rate is quoted as $0.0244 per `1.
You are required to calculate the expected loss and to show, how it can be
hedged by forward contract. (Forward Hedging)
Page 224
Chapter 11 Forex
42. A company is considering hedging its foreign exchange risk. It has made a
purchase on 1st. January, 2008 for which it has to make a payment of US $
50,000 on September 30, 2008. The present exchange rate is 1 US $ = `40. It
can purchase forward 1 US $ at `39. The company will have to make a
upfront premium of 2% of the forward amount purchased. The cost of funds
to the company is 10% per annum and the rate of corporate tax is 50%. Ignore
taxation. Consider the following situations and compute the Profit/Loss the
company will make if it hedges its foreign exchange risk:
(Forward Hedging)
43. A company is considering hedging its foreign exchange risk. It has made a
purchase on 1st January, 2015 for which it has to make a payment of US $
50,000 on September 30, 2015. The present exchange rate is 1 US $ = `65. It
can purchase forward 1 US $ at `64. The company will have to make a
upfront premium of 3% of the forward amount purchased. The cost of funds
to the company is 10% per annum and the rate of corporate tax is 30% (Don’t
ignore taxation). Consider the following situations and compute the
Profit/Loss the company will make if it hedges its foreign exchange risk:
a) If the exchange rate on September 30, 2015 is `67 per US $.
b) If the exchange rate on September 30, 2015 is `63 per US $.
(Forward Hedging)
Page 225
CA Final SFM CA Mayank Kothari
44. A company is considering hedging its foreign exchange risk. It has made a
purchase on 1st July, 2016 for which it has to make a payment of US$ 60,000
on December 31, 2016. The present exchange rate is 1 US $ = `65. It can
purchase forward 1 $ at `64. The company will have to make an upfront
premium @ 2% of the forward amount purchased. The cost of funds to the
company is 12% per annum.
In the following situations, compute the profit/loss the company will make if
it hedges its foreign exchange risk with the exchange rate on 31st December,
2016 as:
a) `68 per US $.
b) `62 per US $.
c) `70 per US $.
d) `65 per US $.
Page 226
Chapter 11 Forex
46. JKL Ltd. an Indian company has an export exposure of JPY 10 million
payable August 31, Yen is not directly quoted against rupee. The current spot
rates are:
USD/INR = 62.22
USD/JPY =102.34
It is estimated that yen will depreciate to 124 level and Rupee to depreciate
against dollar to 65.Forward rate for August, 2013
USD/YEN =110.35
USD/INR = 66.50
a) To calculate the expected loss if hedging is not done. How the position
will change with company taking forward cover?
b) If the spot rate on 31st August, 2014 was eventually USD/JPY =110.85 and
USD/INR =66.25, is the decision to take forward cover justified?
(Forward Hedging)
Page 227
CA Final SFM CA Mayank Kothari
48. EFD Ltd. is an export business house. The company prepares invoice in
customers' currency. Its debtors of US$. 10,000,000 is due on April 1, 2015.
On April 1, 2005 the spot rate US $/` is 0.016136 and currency future rate is
0.016134.
Page 228
Chapter 11 Forex
49. DSE Ltd. is an export oriented business in Kolkata. DSE Ltd. Invoices in
customers currency. Its receipts of US $3,00,000 is due on July 1st, 2019.
Page 229
CA Final SFM CA Mayank Kothari
(i) Invoice the German firm in sterling using the current exchange rate to
calculate the invoice amount.
(ii) Alternative of invoicing the German firm in € and using a forward foreign
exchange contract to hedge the transaction risk.
(iii)Invoice the German first in € and use sufficient 6 months sterling future
contracts (to the nearly whole number to hedge the transaction risk.
Required:
(a) Calculate to the nearest £, the receipt for Nitrogen Ltd. Under each of the
three proposals.
(b) In your opinion, which alternative would you consider to be the most
appropriate and the reason thereof? (Forward, Futures Hedging)
Page 230
Chapter 11 Forex
Page 231
CA Final SFM CA Mayank Kothari
52. XYZ Ltd. a US firm will need £300,000 in 180 days. In this connection,
the following information is available:
XYZ Ltd. has forecasted the spot rates 180 days hence as below:
Page 232
Chapter 11 Forex
Deposit Loan
$ 7% 9%
£ 5% 8%
Compute and show how a money-market hedge can be put in place. Compare
and contrast the outcome with a forward contract. (Money Market Hedging)
---------------[Nov 2008, 6 Marks]-------------- [Nov 2009, 7 Marks]------------------
54. An Indian exporting firm Rohit and Bros. would cover itself against likely
depreciation of pound sterling. The following data is given:
55. Inter Finance ltd. has been observing exchange rates and interest rates relevant
to India and USA. It has purchased goods from the US at a cost of $51,00,000
payable in dollars in three months time. In order to maintain profit margins,
it wishes to adopt if possible a risk free strategy that will ensure that the cost
of the goods is no more than `22Crores.
Page 233
CA Final SFM CA Mayank Kothari
India USA
Deposit Borrowing Deposit Borrowing
1 Month 13% 15% 7% 10%
3 Months 13% 16% 8% 11%
Should Inter Finance Ltd. hedge in Forward Market or Money Market?
(Forward & Money Market Hedging)
56. Columbus Surgicals Inc. is based in US, has recently imported surgical raw
materials from the UK and has been invoiced for £480,000, payable in 3
months. It has also exported surgical goods to India and France.
The Indian customer has been invoiced for £138,000, payable in 3 months,
and the French customer has been invoiced for € 590,000, payable in 4
months.
Page 234
Chapter 11 Forex
57. XYZ, an Indian firm, will need to pay JAPANESE YEN (JY) 5,00,000 on
30th June. In order to hedge the risk involved in foreign currency transaction,
the firm is considering two alternative methods i.e. forward market cover
and currency option contract.
Spot 1.9516/1.9711
For excess or balance of JY covered, the firm would use forward rate as
future spot rate.
58. An American firm is under obligation to pay interest of CAN$ 1010000 and
CAN$ 705000 on 31st July and 30th September respectively. The firm is risk
averse and its policy is to hedge the risks involved in all foreign currency
transactions. The finance manager of the firm is thinking of hedging the risk
considering two methods i.e fixed forward or option contracts.
It is now June 30. Following quotations regarding rates of exchange US$ per
Can$, from the firms bank were obtained.
Page 235
CA Final SFM CA Mayank Kothari
Recommend which of the above two methods would be appropriate for the
American firm to hedge its foreign exchange risk on the two interest
payments. (Forward & Options Hedging)
59. A Inc. and B Inc. intend to borrow $ 200,000 and $ 200,000 in ¥ respectively
for a time horizon of one year. The prevalent interest rates are as follows:
They entered in a currency swap under which it is agreed that B Inc. will pay
A Inc. @ 1%over the ¥ loan interest rate which the later will have to pay as a
Page 236
Chapter 11 Forex
result of the agreed currency swap whereas A Inc. will reimburse interest to B
Inc. only to the extent of 9%. Keeping the exchange rate invariant, quantify
the opportunity gain or loss component of the ultimate outcome, resulting from
the designed currency swap. (Currency Swaps)
60. Drilldip Inc. a US based company has a won a contract in India for drilling
oil field. The project will require an initial investment of `500 crore. The oil
field along with equipments will be sold to Indian Government for `740 crore
in one year time. Since the Indian Government will pay for the amount in
Indian Rupee (`) the company is worried about exposure due exchange rate
volatility. (Currency Swaps)
a) Construct a swap that will help the Drilldip to reduce the exchange rate
risk.
b) Assuming that Indian Government offers a swap at spot rate which is
1US$ = `50 in one year, then should the company opt for this option
or should it just do nothing.
The spot rate after one year is expected to be 1US$ = `54. Further you may
also assume that the Drilldip can also take a US$ loan at 8% p.a.
-----------------[RTP Nov 2012, RTP May 2013, RTP May 2019] ----------------
Page 237
CA Final SFM CA Mayank Kothari
61. You as a banker has entered into a 3 month’s forward contract with your
customer to purchase AUD 1,00,000 at the rate of `47.2500. However after
2 months your customer comes to you and requests cancellation of the
contract. On this date quotation for AUD in the market is as follows:
62. A customer with whom the bank had entered into 3 months forward purchase
contract for Swiss Francs 10,000 at the rate of`27.25 comes to the bank after
2 months and request cancellation of the contract. On this date, the rates
prevailing are:
63. A customer with whom the Bank had entered into 3 months forward purchase
contract for Swiss Francs 1,00,000 at the rate of `36.25 comes to the bank
after two months and requests cancellation of the contract. On this date, the
rates are:
Page 238
Chapter 11 Forex
64. On 15th January 2015 you as a banker booked a forward contract for US$
250000 for your import customer deliverable on 15th March 2015 at
`65.3450. On due date customer request you to cancel the contract. On this
date quotation for US$ in the inter-bank market is as follows:
Assuming that the flat charges for the cancellation is `100 and exchange
margin is 0.10%, then determine the cancellation charges payable by the
customer. (Cancellation on Due Date)
65. A bank enters into a forward purchase TT covering an export bill for Swiss
Francs 1,00,000 at `32.4000 due 25th April and covered itself for same
delivery in the local interbank market at `32.4200. However, on 25th March,
exporter sought for cancellation of the contract as the tenor of the bill is
changed.
Page 239
CA Final SFM CA Mayank Kothari
66. Suppose you are a banker and one of your export customer has booked a US$
1,00,000 forward sale contract for 2 months with you at the rate of `62.5200
and simultaneously you covered yourself in the interbank market at `62.5900.
However on due date, after 2 months your customer comes to you and
requests for cancellation of the contract and also requests for extension of the
contract by one month. On this date quotation for US$ in the market was as
follows:
Spot `62.7200/62.6800
67. Suppose you as a banker entered into a forward purchase contract for US$
50,000 on 5th March with an export customer for 3 months at the rate of
`59.6000. On the same day you also covered yourself in the market at
`60.6025. However on 5th May your customer comes to you and requests
extension of the contract to 5thJuly. On this date (5th May) quotation for US$
in the market is as follows:
Page 240
Chapter 11 Forex
68. An importer requests his bank to extend the forward contract for
US$20,000 which is due for maturity on 30th October, 2010, for a further
period of 3 months. He agrees to pay the required margin money for such
extension of the contract.
69. An exporter requests his bank to extend the forward contract for US$ 20,000
which is due for maturity on 31st October, 2014, for a further period of 3
months. He agrees to pay the required margin money for such extension of
the contract.
Contracted Rate – US$ 1= `62.32
The US Dollar quoted on 31-10-2014:-
Spot – `61.5000/61.5200/$
3 months’ Discount - 0.93%/0.87%
Margin money from bank’s point of view for buying and selling rate is
0.45% and 0.20% respectively.
Page 241
CA Final SFM CA Mayank Kothari
Compute:
ii. The cost to the exporter in respect of the extension of the forward
contract, and
iii. The rate of new forward contract. (Extension on Due Date)
----------------------[Nov 2010, 4 Marks, RTP May 2015] ---------------------
70. An importer requested his bank to extend for Forward contract of US $25,000
which is due for maturity on 31-10-2015 for a further period of six month.
The other details are as under:
Contract rate US $ 1 = `61.00
The US $ quoted on 31-10-2015
Spot: `60.3200/60.6300
Six months premium: 0.86 %/0.98%
Margin money for buying and selling rate are 0.086% and 0.15% respectively
Compute:
(1) Cost to importer in respect to extension of forward contract.
(2) New Forward contract rate. (Extension on Due Date)
-------------------------------[May 2017, 6 Marks] ------------------------------
71. On 1 October 2015 Mr. X an exporter enters into a forward contract with a
BNP Bank to sell US$ 1,00,000 on 31 December 2015 at `65.40/$. However,
due to the request of the importer, Mr. X received amount on 28 November
2015. Mr. X requested the bank the take delivery of the remittance on 30
November 2015 i.e. before due date. The inter-banking rates on 28 November
2015 was as follows:
Spot `65.22/65.27
If bank agrees to take early delivery then what will be net inflow to Mr. X
assuming that the prevailing prime lending rate is 18%. (Early Delivery)
Page 242
Chapter 11 Forex
72. On 19th January, Bank A entered into forward contract with a customer
for a forward sale of US $ 7,000, delivery 20th March at `46.67. On the
same day, it covered its position by buying forward from the market due
19th March, at the rate of `46.655. On 19th February, the customer
approaches the bank and requests for early delivery of US $.
What is the amount that would be recovered from the customer on the
transaction?
Note: Calculation should be made on months basis than on days basis. (Early
Delivery)
73. On 1st January 2019 Global Ltd., an exporter entered into a forward contract
with BBC Bank to sell US$ 2,00,000 on 31st March 2019 at `71.50/$.
However, due to the request of the importer, Global Ltd. received the amount
on 28 February 2019. Global Ltd. requested the Bank to take delivery of the
remittance on 2nd March 2019. The Inter- banking rates on 28th February
2019 were as follows :
Page 243
CA Final SFM CA Mayank Kothari
74. An importer booked a forward contract with his bank on 10th April for USD
2,00,000 due on 10th June @ `64.4000. The bank covered its position in the
market at `64.2800.
The exchange rates for dollar in the interbank market on 10th June and 20th
June were:
On 10th June, Bank Swaps by selling spot and buying one month forward.
Calculate:
(i) Cancellation rate
(ii) Amount payable on $2,00,000
(iii) Swap loss
(iv) Interest on outlay of funds, if any
(v) New contract rate
(vi) Total Cost
(Late Extension)
Page 244
Chapter 11 Forex
75. Y has to remit USD $1,00,000 for his son’s education on 4th April 2018.
Accordingly, he has booked a forward contract with his bank on 4th January
@ `63.8775. The Bank has covered its position in the market @ `63.7575.
The exchange rates for USD $ in the interbank market on 4th April and 14th
April were:
Exchange margin of 0.10 percent and interest outlay of funds @12 percent
are applicable. The remitter, due to rescheduling of the semester, has
requested on 14th April 2018 for extension of contract with due date on 14th
June 2018.
Rates must be rounded to 4 decimal place in multiples of 0.0025.
Calculate:
1) Cancellation Rate;
2) Amount Payable on $100,000;
3) Swap loss;
4) Interest on outlay of funds, if any;
5) New Contract Rate; and
6) Total Cost
(Late Extension)
Page 245
CA Final SFM CA Mayank Kothari
76. On 10th July, an importer entered into a forward contract with bank for US
$ 50,000 due on 10th September at an exchange rate of `66.8400. The bank
covered its position in the interbank market at `66.6800.
How the bank would react if the customer requests on 20th September:
(i) to cancel the contract?
(ii) to execute the contract?
(iii) to extend the contract with due date to fall on 10th November?
The exchange rates for US$ in the interbank market were as below:
10th September 20th September
Spot US$1 66.1500/1700 65.9600/9900
Spot/September 66.2800/3200 66.1200/1800
Spot/October 66.4100/4300 66.2500/3300
Spot/November 66.5600/6100 66.4000/4900
Exchange margin was 0.1% on buying and selling. Interest on outlay of
funds was 12% p.a.
You are required to show the calculations to:
(i) Cancel the Contract,
(ii) Execute the Contract, and
(iii) Extend the Contract as above.
--------------------------------[Nov 2016, 8 Marks] ------------------------------
77. ABC Ltd. of UK has exported goods worth Can $ 5,00,000 receivable in 6
months. The exporter wants to hedge the receipt in the forward market. The
following information is available:
The forward rates truly reflect the interest rates differential. Find out the
gain/loss to UK exporter if Can $ spot rates
Page 246
Chapter 11 Forex
78. You as a forex dealer have dealing position in your account in London:
Particulars £
Opening Balance (Oversold) 187,500
Purchase of cheques not credited to the account 164,000
Outstanding Forward Contracts
Sales 4,096,500
Purchases 3,651,500
DD issued not yet presented for payment 610,040
Bill purchased in hand not due for 1,442,820
What must you do to square up your position?
79. Suppose you are a dealer of ABC Bank and on 20.10.2014 you found that
the balance in nostro account with XYZ Bank in London is £65000 and you
had overbought £35000 during the day following transaction have taken
place:
GBP
DD Purchased 12500
Purchased a bill on London 40000
Sold Forward TT 30000
Forward Purchased Contract Cancelled 15000
Remitted by TT 37500
Draft on London Cancelled 15000
What steps would you take, if you are required to maintain a credit Balance
of £7500 in the Nostro A/c and keep as overbought position on £ 7500?
Page 247
CA Final SFM CA Mayank Kothari
80. You as a dealer in foreign exchange have the following position in Swiss
Francs on 31st October, 2009:
Swiss Francs
Balance in the Nostro A/c Credit 1,00,000
Opening Position Overbought 50,000
Purchased a bill on Zurich 80,000
Sold forward TT 60,000
Forward purchase contract cancelled 30,000
Remitted by TT 75,000
Draft on Zurich cancelled 30,000
What steps would you take, if you are required to maintain a credit Balance
of Swiss Francs 30,000 in the Nostro A/c and keep as overbought position
on Swiss Francs 10,000?
81. The price of a bond just before a year of maturity is $ 5,000. Its redemption
value is $5,250 at the end of the said period. Interest is $ 350 p.a. The Dollar
appreciates by 2% during the said period. Calculate the rate of return from
US Investor’s and Non-US Investor’s view point.
82. XYZ Bank, Amsterdam, wants to purchase Rs. 25 million against £ for
funding their Nostro account and they have credited LORO account with
Bank of London, London
Page 248
Chapter 11 Forex
83. ABN-Amro Bank, Amsterdam, wants to purchase `15 million against US$
for funding their Vostro account with Canara Bank, New Delhi. Assuming
the inter-bank, rates of US$ is `51.3625/3700, what would be the rate
Canara Bank would quote to ABN-Amro Bank? Further, if the deal is struck,
what would be the equivalent US$ amount.
(a) ascertain swap points for 2 months and 15 days (For June 20, 2016)
(b) determine foreign exchange rate for June 20, 2016
(c) compute the annual rate of premium/discount of US$ on INR on an
average rate.
Page 249
CA Final SFM CA Mayank Kothari
85. True Blue Cosmetics Ltd. is an old line producer of cosmetics products made
up of herbals. Their products are popular in India and all over the world but
are more popular in Europe.
The company invoice in Indian Rupee when it exports to guard itself against
the fluctuation in exchange rate. As the company is enjoying monopoly
position, the buyer normally never objected to such invoices. However,
recently, an order has been received from a whole-seller of France for
FFr80,00,000. The other conditions of the order are as follows:
a) The delivery shall be made within 3 months.
b) The invoice should be FFr.
Since, company is not interested in losing this contract only because of
practice of invoicing in Indian Rupee. The Export Manger Mr. E approached
the banker of Company seeking their guidance and further course of action.
The banker provided following information to Mr. E.
(a) Spot rate 1 FFr = `6.60
(b) Forward rate (90 days) of 1 FFr = `6.50
(c) Interest rate in India is 9% and in France is 12%.
Mr. E entered in forward contract with banker for 90 days to sell FFr at above
mentioned rate. When the matter come for consideration before Mr. A,
Accounts Manager of company, he approaches you.
You as a Forex consultant is required to comment on:
(i) Whether there is an arbitrage opportunity exists or not.
(ii) Whether the action taken by Mr. E is correct and if bank agrees for
negotiation of rate, then at what forward Rate Company should sell
FFr to bank.
Page 250
Chapter 11 Forex
Page 251
CA Final SFM CA Mayank Kothari
87. An importer customer of your bank wishes to book a forward contract with
your bank on 3rd September for sale to him of SGD 5,00,000 to be delivered
on 30th October.
The spot rates on 3rd September are USD 49.3700/3800 and USD/SGD
1.7058/68. The swap points are:
USD /INR USD/SGD
Spot/September 0300/0400 1st month forward 48/49
Spot/October 1100/1300 2nd month forward 96/97
Spot/November 1900/2200 3rd month forward 138/140
Spot/December 2700/3100
Spot/January 3500/4000
Calculate the rate to be quoted to the importer by assuming an exchange
margin of paisa.
88. With relaxation of norms in India for investment in international market upto
$ 2,50,000, Mr. X to hedge himself against the risk of declining Indian
economy and weakening of Indian Rupee during last few years, decided to
diversify in the International Market.
Accordingly, Mr. X invested a sum of Rs. 1.58 crore on 1.1.20x1 in Standard
& Poor Index. On 1.1.20x2 Mr. X sold his investment. The other relevant
data is given below:
1.1.20X1 1.1.20X2
Index of Stock Market in India 7395 ?
Standard & Poor Index 2028 1919
Exchange Rate (`/$) 62.00/62.25 67.25/67.50
You are required to Calculate:
Page 252
Chapter 11 Forex
Page 253
Chapter 12 International Financial Management
Chapter 12
International Financial Management
Q1. Discuss the complexities involved in International Capital Budgeting
Answer:
Multinational Capital Budgeting has to take into consideration the different
factors and variables which affect a foreign project and are complex in nature
than domestic projects. The factors crucial in such a situation are:
1. Cash flows from foreign projects have to be converted into the currency
of the parent organization.
2. Parent cash flows are quite different from project cash flows
3. Profits remitted to the parent firm are subject to tax in the home country
as well as the host country
4. Effect of foreign exchange risk on the parent firm’s cash flow
5. Changes in rates of inflation causing a shift in the competitive
environment and thereby affecting cash flows over a specific time period
6. Restrictions imposed on cash flow distribution generated from foreign
projects by the host country
7. Initial investment in the host country to benefit from the release of
blocked funds
8. Political risk in the form of changed political events reduce the possibility
of expected cash flows
9. Concessions/benefits provided by the host country ensures the upsurge
in the profitability position of the foreign project
10.Estimation of the terminal value in multinational capital budgeting is
difficult since the buyers in the parent company have divergent views
on acquisition of the project.
Page 254
CA Final SFM CA Mayank Kothari
Page 255
Chapter 12 International Financial Management
Q3. Discuss Adjusting the discount rate and cash flows in International Capital
Budgeting
Answer:
An important aspect in multinational capital budgeting is to adjust cash flows
or the discount rate for the additional risk arising from foreign location of
the project.
Earlier MNCs adjusted the discount rate upwards for riskier projects as they
considered uncertainties in political environment and foreign exchange
fluctuations. The MNCs considered adjusting the discount rate to be popular
as the rate of return of a project should be in conformity with the degree of
risk.
It is not proper to combine all risks into a single discount rate. Political
risk/uncertainties attached to a project relate to possible adverse effects
which might occur in future but cannot be foreseen at present.
− So adjusting discount rates for political risk penalises early cash flows
more than distant cash flows.
− Also adjusting discount rate to offset exchange risk only when
adverse exchange rate movements are expected is not proper since
a MNC can gain from favourable currency movements during the life
of the project on many occasions.
Instead of adjusting discount rate while considering risk it is worthwhile to
adjust cash flows.
Page 256
CA Final SFM CA Mayank Kothari
Page 257
Chapter 12 International Financial Management
Q5. What are the different scenarios involved while evaluating international
investment?
Answer:
1. Foreign company investing in India
2. An Indian Company is investing in foreign country by raising fund in the
same country
3. An Indian Company is investing in foreign country by raising fund in
different country through the mode of Global Depository Receipts (GDRs)
Q7. Write short note on Foreign Currency Convertible Bonds? Also state what
are the advantages and disadvantages of it?
Answer:
✓ A type of convertible bond issued in a currency different than the issuer's
domestic currency.
✓ In other words, the money being raised by the issuing company is in the
form of a foreign currency.
✓ A convertible bond is a mix between a debt and equity instrument.
✓ It acts like a bond by making regular coupon and principal payments,
but these bonds also give the bondholder the option to convert the bond
into stock.
Page 258
CA Final SFM CA Mayank Kothari
Advantages of FCCBs
(i) The convertible bond gives the investor the flexibility to convert the
bond into equity at a price or redeem the bond at the end of a
specified period, normally three years if the price of the share has
not met his expectations.
(ii) Companies prefer bonds as it leads to delayed dilution of equity and
allows company to avoid any current dilution in earnings per share
that a further issuance of equity would cause.
(iii) FCCBs are easily marketable as investors enjoys option of conversion
into equity if resulting to capital appreciation. Further investor is
assured of a minimum fixed interest earnings.
Disadvantages of FCCBs
(i) Exchange risk is more in FCCBs as interest on bonds would be payable
in foreign currency. Thus companies with low debt equity ratios, large
forex earnings potential only opt for FCCBs.
(ii) FCCBs mean creation of more debt and a forex outgo in terms of
interest which is in foreign exchange.
(iii) In the case of convertible bonds, the interest rate is low, say around 3–
4% but there is exchange risk on the interest payment as well as re-
payment if the bonds are not converted into equity shares. The only
major advantage would be that where the company has a high rate
of growth in earnings and the conversion takes place subsequently, the
price at which shares can be issued can be higher than the current
market price.
Page 259
Chapter 12 International Financial Management
Page 260
CA Final SFM CA Mayank Kothari
Page 261
Chapter 12 International Financial Management
Q10. What is the impact of Global Depository Receipts (GDRs) in Indian Capital
Market
Answer:
Since the inception of GDRs a remarkable change in Indian capital market has
been observed as follows:
1. Indian stock market to some extent is shifting from Bombay to
Luxemburg.
2. There is arbitrage possibility in GDR issues.
3. Indian stock market is no longer independent from the rest of the
world. This puts additional strain on the investors as they now need
to keep updated with world wide economic events.
4. Indian retail investors are completely sidelined. GDRs/Foreign
Institutional Investors' placements + free pricing implies that retail
investors can no longer expect to make easy money on heavily
discounted rights/public issues.
As a result of introduction of GDRs a considerable foreign investment has flown
into India.
Page 262
CA Final SFM CA Mayank Kothari
Page 263
Chapter 12 International Financial Management
✓ Indian companies which have opted ECBs issue are Jindal Strips, Reliance,
Essar Gujarat, Sterlite etc.
✓ Indian companies are increasingly looking at Euro-Convertible bond in place
of Global Depository Receipts because GDRs are falling into disfavor among
international fund managers.
✓ An issuing company desirous of raising the ECBs is required to obtain prior
permission of the Department of Economic Affairs, Ministry of Finance, and
Government of India.
✓ The proceeds of ECBs would be permitted only for following purposes:
(i) Import of capital goods.
(ii) Retiring foreign currency debts.
(iii) Capitalizing Indian joint venture abroad.
Page 264
CA Final SFM CA Mayank Kothari
upon the credit rating of the borrower. Some covenants are laid down by
the lending institution like maintenance of key financial ratios.
5. Euro-bonds: These are basically debt instruments denominated in a
currency issued outside the country of that currency for examples Yen
bond floated in France. Primary attraction of these bonds is the refuge
from tax and regulations and provide scope for arbitraging yields.
6. These are usually bearer bonds and can take the form of
a. Traditional fixed rate bonds.
b. Floating rate Notes.(FRNs)
c. Convertible Bonds.
7. Foreign Bonds: Foreign bonds are denominated in a currency which is
foreign to the borrower and sold at the country of that currency. Such
bonds are always subject to the restrictions and are placed by that country
on the foreigners funds.
8. Euro Commercial Papers: These are short term money market securities
usually issued at a discount, for maturities less than one year.
9. Credit Instruments: The foregoing discussion relating to foreign exchange
risk management and international capital market shows that foreign
exchange operations of banks consist primarily of purchase and sale of
credit instruments. There are many types of credit instruments used in
effecting foreign remittances. They differ in the speed, with which money
can be received by the creditor at the other end after it has been paid in by
the debtor at his end. The price or the rate of each instrument, therefore,
varies with extent of the loss of interest and risk of loss involved. There are,
therefore, different rates of exchange applicable to different types of credit
instruments.
Page 265
Chapter 12 International Financial Management
Page 266
CA Final SFM CA Mayank Kothari
Page 267
Chapter 12 International Financial Management
Page 268
CA Final SFM CA Mayank Kothari
Page 269
Chapter 12 International Financial Management
Page 270
CA Final SFM CA Mayank Kothari
Practical Questions
1. L.B, Inc., is considering a new plant in the Netherlands the plant will cost 26
Million Euros. Incremental cash flows are expected to be 3 Million Euros per
year for the first 3 years, 4 Million Euros the next three, 5 Million Euros in
year 7 through 9, and 6 Million Euros in years 10 through 19, after which the
project will terminate with no residual value. The present exchange rate is 1.90
Euros per $. The required rate of return on repatriated $ is 16%.
a. If the exchange rate stays at 1.90, what is the project’s net present value?
b. If the Euro appreciates to 1.84 for years 1-3, to 1.78 for years 4-6, to 1.72
for years 7-9, and to 1.65 for years 10-19, what happens to the net present
value?
Page 271
Chapter 12 International Financial Management
The exchange rate for the currency of the proposed African country is
extremely volatile. Rate of inflation is presently 40% a year. Inflation in India
is currently 10% a year. Management of XY Limited expects these rates likely
to continue for the foreseeable future.
Year 0 1 2 3
Cash flows in Indian `(000) -50,000 -1,500 -2,000 -2,500
Cash flows in African Rands (000) -2,00,000 +50,000 +70,000 +90,000
XY Ltd. Assumes the year 3 nominal cash flows will continue to be earned
each year indefinitely. It evaluates all investments using nominal cash flows
and a nominal discounting rate. The present exchange rate is African Rand 6
to `1. You are required to calculate the net present value of the proposed
investment considering the following:
(i) African Rand cash flows are converted into rupees and discounted at a
risk adjusted rate.
(ii) All cash flows for these projects will be discounted at a rate of 20% to
reflect its high risk.
Year 1 2 3
PVIF @ 20% 0.833 0.694 0.579
------------------------------[May 2013, 10 Marks] --------------------------------
Page 272
CA Final SFM CA Mayank Kothari
Page 273
Chapter 12 International Financial Management
Note: 1. there will be no variation in the exchange rate of two currencies and
all profits will be repatriated, as there will be no withholding tax.
Present Value Interest Factors (PVIF) @ 12% for five years are as below:
Year 1 2 3 4 5
PVIF 0.8929 0.7972 0.7118 0.6355 0.5674
5. Perfect Inc., a U.S. based Pharmaceutical Company has received an offer from
Aidscure Ltd., a company engaged in manufacturing of drugs to cure Dengue,
to set up a manufacturing unit in Baddi (H.P.), India in a joint venture.
As per the Joint Venture agreement, Perfect Inc. will receive 55% share of
revenues plus a royalty @ US $0.01 per bottle. The initial investment will be
`200 crores for machinery and factory. The scrap value of machinery and
factory is estimated at the end of five (5) year to be `5 crores. The machinery
is depreciable @ 20% on the value net of salvage value using Straight Line
Method. An initial working capital to the tune of `50 crores shall be required
and thereafter `5 crores each year.
As per GOI directions, it is estimated that the price per bottle will be `7.50
and production will be 24 crores bottles per year. The price in addition to
inflation of respective years shall be increased by `1 each year. The
production cost shall be 40% of the revenues.
The applicable tax rate in India is 30% and 35% in US and there is Double
Taxation Avoidance Agreement between India and US. According to the
agreement tax credit shall be given in US for the tax paid in India. In both the
countries, taxes shall be paid in the following year in which profit have arisen.
Page 274
CA Final SFM CA Mayank Kothari
As per the policy of GOI, only 50% of the share can be remitted in the year
in which they are earned and remaining in the following year.
Though WACC of Perfect Inc. is 13% but due to risky nature of the project it
expects a return of 15%.
Determine whether Perfect Inc. should invest in the project or not (from
subsidiary point of view).
The estimated cost of construction would be Nepali Rupee (NPR) 450 crores
and it would be completed in one years time. Half of the construction cost
will be paid in the beginning and rest at the end of year. In addition, working
capital requirement would be NPR 65 crores from the year end one. The
after tax realizable value of fixed assets after four years of operation is
expected to be NPR 250 crores. Under the Foreign Capital Encouragement
Policy of Nepal, company is allowed to claim 20% depreciation allowance
per year on reducing balance basis subject to maximum capital limit of NPR
200 crore. The company can raise loan for theme park in Nepal @ 9%.
The water park will have a maximum capacity of 20,000 visitors per day. On
an average, it is expected to achieve 70% capacity for first operational four
years. The entry ticket is expected to be NPR 220 per person. In addition to
entry tickets revenue, the company could earn revenue from sale of food
and beverages and fancy gift items. The average sales expected to be NPR
150 per visitor for food and beverages and NPR 50 per visitor for fancy gift
Page 275
Chapter 12 International Financial Management
items. The sales margin on food and beverages and fancy gift items is 20%
and 50% respectively. The park would open for 360 days a year.
The annual staffing cost would be NPR 65 crores per annum. The annual
insurance cost would be NPR 5 crores. The other running and maintenance
costs are expected to be NPR 25 crores in the first year of operation which
is expected to increase NPR 4 crores every year. The company would
apportion existing overheads to the tune of NPR 5 crores to the park.
All costs and receipts (excluding construction costs, assets realizable value
and other running and maintenance costs) mentioned above are at current
prices (i.e. 0 point of time) which are expected to increase by 5% per year.
The current spot rate is NPR 1.60 per `. The tax rate in India is 30% and in
Nepal it is 20%.
The current WACC of the company is 12%. The average market return is 11%
and interest rate on treasury bond is 8%. The company’s current equity beta
is 0.45. The company’s funding ratio for the Water Park would be 55%
equity and 45% debt.
State whether Its Entertainment Ltd. should undertake Water Park project in
Nepal or not.
Page 276
CA Final SFM CA Mayank Kothari
For the project an initial investment of Chinese Yuan (CN¥) 30,00,000 will be
in land. The land will be sold after the completion of project at estimated
value of CN¥ 35,00,000. The project also requires an office complex at cost
of CN¥ 15,00,000 payable at the beginning of project. The complex will be
depreciated on straight-line basis over two years to a zero salvage value. This
complex is expected to fetch CN¥ 5,00,000 at the end of project.
The company is planning to raise the required funds through GDR issue in
Mauritius. Each GDR will have 5 common equity shares of the company as
underlying security which are currently trading at `200 per share (Face
Value = `10) in the domestic market. The company has currently paid the
dividend of 25% which is expected to grow at 10% p.a. The total issue cost is
estimated to be 1 percent of issue size.
The annual sales is expected to be 10,000 units at the rate of CN¥ 500 per unit.
The price of unit is expected to rise at the rate of inflation. Variable operating
costs are 40 percent of sales. Fixed operating costs will be CN¥ 22,00,000 per
year and expected to rise at the rate of inflation.
The tax rate applicable in China for income and capital gain is 25 percent and
as per GOI Policy no further tax shall be payable in India. The current spot
rate of CN¥ 1 is `9.50. The nominal interest rate in India and China is 12%
and 10% respectively and the international parity conditions hold
Page 277
Chapter 12 International Financial Management
a) Identify expected future cash flows in China and determine NPV of the
project in CN¥.
(i) Expected market price of share at the time of issue of GDR is `250
(Face Value `100)
(ii) 2 Shares shall underly each GDR and shall be priced at 10%
discount to market price.
(iii) Expected exchange rate `60/$.
(iv) Dividend expected to be paid is 20% with growth rate 12%.
Page 278
Chapter 13 Corporate Valuation
Chapter 13
Corporate Valuation
Q1. What is the need for the proper assessment of an enterprises value?
Answer:
1) Information for its internal stakeholders,
2) Comparison with similar enterprises for understanding management efficiency,
3) Future public listing of the enterprise,
4) Strategic planning, for e.g. finding out the value driver of the enterprise, or for a
correct deployment of surplus cash,
5) Ball park price (i.e. an approximate price) for acquisition, etc.
Answer:
2. The concept of Internal▪ IRR is the discount rate that will equate the net present
Rate of Return (IRR) value (NPV) of all cash flows from a particular
investment or project to zero. We can also visualize IRR
as an interest rate that will get the NPVs to equal to the
investment – the higher the IRR of a project, the more
likely it gets selected for further investments.
3. Return on Investment ▪ Simply put, ROI is the return over the investment made
in an entity from a stakeholder point of view. A simple
example would be where the stakeholder has sold
shares valued at 1400, invested initially at 1000; the ROI
would be the return divided by the investment cost,
which would be (1400-1000)/1000 = 40% in this case.
Page 279
CA Final SFM CA Mayank Kothari
Page 280
Chapter 13 Corporate Valuation
Answer:
This approach looks to overcome the drawbacks of using the asset-backed valuation
approach by referring to the earning potential and using a multiplier - ‘capitalization
rate’.
Earnings can best be depicted by EBITDA (Earnings before interest, taxes, depreciation
and amortization), and capitalization rate will be computed either using the CAPM
model discussed later in this chapter, or as multiples approach.
EAT
Value of the Equity =
Ke
or
EBITDA
Value of the Company =
Ko
Where,
Ke = Cost of Equity , Ko= Cost of Capital
Page 281
CA Final SFM CA Mayank Kothari
Q6. Write Short note on Enterprise Value Model for Corporate Valuation
Answer:
EV = Market value of common stock + Market value of preferred equity + Market
value of debt + Minority interest - Cash and investments.
✓ The Enterprise Value, or EV for short, is a measure of a company's total value,
often used as a more comprehensive alternative to equity market
capitalization.
✓ Enterprise value is calculated as the market capitalization plus debt, minority
interest and preferred shares, minus total cash and cash equivalents.
Q7. Write Short note on Cash Flow Based Model of Corporate Valuation
Answer:
✓ As opposed to the asset based and income based approaches, the cash flow
approach takes into account the quantum of free cash that is available in future
periods, and discounting the same appropriately to match to the flow’s risk.
✓ Variant of this approach in context of equity has been discussed earlier in the
chapter of Security Valuation.
✓ Simply speaking, if the present value arrived post application of the discount rate
is more than the current cost of investment, the valuation of the enterprise is
Page 282
Chapter 13 Corporate Valuation
Answer:
1. Capital Asset Pricing Model
2. Arbitrage Pricing Theory
[Please refer Portfolio Management Chapter for detailed explanation and
formula]
Answer:
Firms must provide a return to compensate for the risk faced by investors, and even
for a well-diversified investor, this systematic risk will have two causes:
Page 283
CA Final SFM CA Mayank Kothari
• any beta extrapolated from A's returns will reflect the systematic risk of both
its business and its financial position and would therefore be higher than B's.
Therefore there are two types of beta:
Formula
Logically βAsset is the weighted average of the equity beta and debt beta.
E D
βa = βe ( ) + βd ( )
E + D(1 − t) E + D (1 − t)
However in many situations, βd will be assumed to be zero. This means that the asset
beta formula can be simplified to
E
βa = βe ( )
E + D(1 − t)
Page 284
Chapter 13 Corporate Valuation
βa
= βe
E
( )
E + D (1 − t)
E + D (1 − t)
βe = βa x ( )
E
E D (1 − t)
βe = βa x ( + )
E E
𝐃
𝛃𝐞 = 𝛃𝐚 𝐱 (𝟏 + (𝟏 − 𝐭) )
𝐄
βe = Equity Beta = Levered Beta = βL
𝐃
𝛃𝐋 = 𝛃𝐔 𝐱 (𝟏 + (𝟏 − 𝐭) )
𝐄
The Relative valuation, also referred to as ‘Valuation by multiples,’ uses financial ratios
to derive at the desired metric (referred to as the ‘multiple’) and then compares the
same to that of comparable firms. (Comparable firms would mean the ones having
similar asset and risk dispositions, and assumed to continue to do so over the
comparison period).
In the process, there may be extrapolations set to the desired range to achieve the
target set. To elaborate –
1. Find out the ‘drivers’ that will be the best representative for deriving at the
multiple. Thereby, one can have two sets of multiple based approaches
depending on the tilt of the drivers –
✓ Equity value based multiples, which would comprise of P/E ratio and PEG.
Page 285
CA Final SFM CA Mayank Kothari
2. Determine the results based on the chosen driver(s) through financial ratios
✓ Choosing the right financial ratio is a vital part of success of this model.
✓ A factor based approach may help in getting this correct – for example – a
firm that generates revenue mostly by exports will be highly influenced by
future foreign exchange fluctuations.
✓ A pure P/E based ratio may not be reflective of this reality, which couldn’t
pre-empt the impacts that Brexit triggered on currency values.
3. Find out the comparable firms, and perform the comparative analysis, and
✓ Arriving at the right mix of comparable firms: This is perhaps the most
challenging of all the steps – No two entities can be same – even if they may
seem to be operating within the same risk and opportunity perimeter.
✓ So, a software company ‘X’ that we are now comparing to a similar sized
company ‘Y’ may have a similar capital structure, a similar operative
environment, and head count size– so far the two firms are on even
platform for returns forecast and beta values.
✓ The comparable firm can either be from a peer group operating within the
same risks and opportunities perimeter, or alternatively can be just take
closely relevant firms and then perform a regression to arrive at the
comparable metrics.
4. Iterate the value of the firm obtained to smoothen out the deviations
✓ It means find out the deviations if any in valuation and make changes to
recalculate the value of the firm
Page 286
Chapter 13 Corporate Valuation
Page 287
CA Final SFM CA Mayank Kothari
✓ Companies with a higher MVA will naturally become the darlings of the share
market, and would eventually become ‘pricey’ from a pure pricing perspective.
✓ In such cases, the EVA may also sometimes have a slightly negative correlation
as compared to MVA. But this will be a short term phenomenon as eventually
the gap will get closed by investors themselves. A stock going ex-dividend will
exhibit such propensities.
We understand that the EVA is the residual that remains if the ‘capital charge’ is
subtracted from the NOPAT. The ‘residual’ if positive simply states that the profits
earned are adequate to cover the cost of capital.
However, is NOPAT the only factor that affects shareholder’s wealth? The answer
is not a strict ‘no’, but definitely it is ‘inadequate’, as it doesn’t take future earnings
and cash flows into account. In other words, NOPAT is a historical figure, albeit a
good one though, but cannot fully represent for the future potencies of the entity.
More importantly, it doesn’t capture the future investment opportunities (or the
opportunity costs, whichever way you look). SVA looks to plug in this gap by
tweaking the value analysis to take into its forage certain ‘drivers’ that can expand
the horizon of value creation. The key drivers considered are of ‘earnings potential
in terms of sales, investment opportunities, and cost of incremental capital.
The following are the steps involved in SVA computation:
a. Arrive at the Future Cash Flows (FCFs) by using a judicious mix of the ‘value
drivers’
b. Discount these FCFs using the WACC
c. Add the terminal value to the present values computed in step (b)
d. Add the market value of non-core assets
e. Reduce the value of debt from the result in step (d) to arrive at value of
equity.
Page 288
Chapter 13 Corporate Valuation
Case Study 1
The application of ‘valuation’ in the context of the merger of Vodafone with Idea
Cellular Ltd:
The valuation methods deployed by the appointed CA firms for the merger were as follows:
a) Market Value method: The share price observed on NSE (National Stock Exchange) for
a suitable time frame has been considered to arrive at the valuation.
b) Comparable companies’ market multiple method: The stock market valuations of
comparable companies on the BSE and NSE were taken into account.
c) NAV method: The asset based approach was undertaken to arrive at the net asset value
of the merging entities as of 31st December 2016.
Surprisingly, the DCF method was not used for valuation purposes. The reason stated was that the
managements to both Vodafone and Idea had not provided the projected (future) cash flows and
other parameters necessary for performing a DCF based valuation.
The final valuation done using methods a to c gave a basis to form a merger based on the ‘Share
Exchange’ method.
Above information extracted from: ‘Valuation report’ filed by Idea Cellular with NSE
However, let’s see how the markets have reacted to this news – the following article published in
The Hindu Business Line dated 20th March 2017 will give a fair idea of the same:
“Idea Cellular slumped 9.6 per cent as traders said the implied deal price in a planned merger with
Vodafone PLC's Indian operations under-valued the company shares.Although traders had initially
reacted positively to the news, doubts about Idea's valuations after the merger sent shares
downward.
Idea Cellular Ltd fell as much as 14.57 per cent, reversing earlier gains of 14.25 per cent, after the
telecom services provider said it would merge with Vodafone Plc's Indian operations.”
Hence, we can conclude that the valuation methods, though technically correct, may not elicit a
positive impact amongst stockholders. That is because there is something called as ‘perceived
value’ that’s not quantifiable. It depends upon a majority of factors like analyst interpretations,
majority opinion etc.
Page 289
CA Final SFM CA Mayank Kothari
Case Study 2
Valuation model for the acquisition of ‘WhatsApp’ by Facebook
Facebook announced the takeover of WhatsApp for a staggering 21.8 billion USD in 2015. The key
characteristics of WhatsApp that influenced the deal were –
a) It is a free text-messaging service and with a $1 per year service fee, had 450 million users
worldwide close to the valuation date.
b) 70% of the above users were active users.
c) An aggressive rate of user account increase of 1 million users a day would lead to pipeline
of 1 billion users just within a year’s range.
The gross per-user value would thus, come to an average of USD 55, which included a 4 billion
payout as a sweetener for retaining WhatsApp employees post takeover. The payback for
Facebook will be eventually to monetize this huge user base with recalibrated charges on
international messaging arena. Facebook believes that the future lies in international, cross-
platform communications.
Page 290
Chapter 13 Corporate Valuation
Practical Questions
1. H Ltd. agrees to buy over the business of B Ltd. effective 1st April, 2012.The
summarized Balance Sheets of H Ltd. and B Ltd. as on 31st March 2012 are as
follows:
H Ltd. proposes to buy out B Ltd. and the following information is provided
to you as part of the scheme of buying
(1) The weighted average post tax maintainable profits of H ltd. and B
Ltd. for the last 4 years are `300 crores and `10 Crores respectively
(3) H Ltd. has a contingent liability of `300 crores as on 31st March 2012
Page 291
CA Final SFM CA Mayank Kothari
You are required to arrive at the value of the shares of both H Ltd. and B Ltd.
under:
2. ABC Company is considering acquisition of XYZ ltd. which has 1.5 crores
shares outstanding and issued. The market price per share is `400 at present.
ABC’s average cost of capital is 12%. Available information from XYZ
indicates its expected cash accruals for the next 3 years as follows.
Year ` in Crores
1 250
2 300
3 400
Calculate the range of valuation that ABC has to consider.
` In lakhs
Sales 70
Material costs 20
Labour costs 12
Fixed costs 10
Page 292
Chapter 13 Corporate Valuation
i. Calculate the value of the business, given that the capitalization rate is
14%.
ii. Determine the market price per equity share, with Eagle Ltd.‘s share
capital being comprised of 1,00,000 13% preference shares of `100 each
and 50,00,000 equity shares of `10 each and the P/E ratio being 10 times.
4. The closing price of LX Ltd. is `24 per share as on 31st March, 2019 on NSE
Ltd. The Price Earnings Ratio was 6. It was found that an amount of `24 Lakhs
as, income and an extra ordinary loss of `9 lakhs were included in the
books of accounts. The existing operations except for the extraordinary items
are expected to continue in future. Further the company has launched a new
product during the year with the following expectations:
(` in Lakhs)
Sales 150
Material Cost 40
Labour Cost 34
Fixed Cost 24
The company has 5,00,000 equity shares of `10 each and 100,000 9% Preference
Shares of `100 each. The Price Earnings Ratio is 6 times. Post tax cost of capital
is 10 % p.a. Tax rate is 34%
You are required to determine:
(i) Existing Profit from old operations
(ii) The value of business
-----------------------------------[May 2019, 5 Marks]------------------------------------
Page 293
CA Final SFM CA Mayank Kothari
(iii) The market value of equity is three times the book value of equity, while
the market value of debt is equal to the book value of debt.
6. The valuation of Hansel Limited has been done by an investment analyst. Based
on an expected free cash flow of `54 lakhs for the following year and an expected
growth rate of 9 percent, the analyst has estimated the value of Hansel Limited
to be `1800 lakhs. However, he committed a mistake of using the book values
of debt and equity.
The book value weights employed by the analyst are not known, but you know
that Hansel Limited has a cost of equity of 20 percent and post tax cost of debt
of 10 percent. The value of equity is thrice its book value, whereas the market
value of its debt is nine-tenths of its book value. What is the correct value of
Hansel Ltd?
Page 294
Chapter 13 Corporate Valuation
Page 295
CA Final SFM CA Mayank Kothari
Page 296
Chapter 13 Corporate Valuation
Required:
Estimate the value of WXY Ltd. using Free Cash Flows to Firm (FCFF) &
WACC methodology.
Year 1 2 3
Page 297
CA Final SFM CA Mayank Kothari
10. Following information are available in respect of XYZ Ltd. which is expected to
grow at a higher rate for 4 years after which growth rate will stabilize at a lower
level: Base year information:
11. Yes Ltd. wants to acquire No Ltd. and the cash flows of Yes Ltd. and the merged
entity are given below:
(` In lakhs)
Year 1 2 3 4 5
Yes Ltd. 175 200 320 340 350
Merged Entity 400 450 525 590 620
Earnings would have witnessed 5% constant growth rate without merger and
Page 298
Chapter 13 Corporate Valuation
(i) Compute the Value of Yes Ltd. before and after merger.
12. BRS Inc deals in computer and IT hardwares and peripherals. The expected
revenue for the next 8 years is as follows:
Year Sales Revenue ($ Million)
1 8
2 10
3 15
4 22
5 30
6 26
7 23
8 30
Page 299
CA Final SFM CA Mayank Kothari
Additional Information:
a. Its variable expenses is 40% of sales revenue and fixed operating
expenses (cash) are estimated to be as follows:
Period Amount ($ Million)
1-4 Years 1.6
5-8 Years 2
b. An additional advertisement and sales promotion campaign shall be
launched requiring expenditure as per following details:
Period Amount ($ Million)
1 Year 0.50
2-3 Years 1.50
4-6 Years 3.00
7-8 Years 1.00
c. Fixed assets are subject to depreciation at 15% as per WDV method.
d. The company has planned additional capital expenditures (in the
beginning of each year) for the coming 8 years as follows:
Year Sales Revenue ($ Million)
1 0.50
2 0.80
3 2.00
4 2.50
5 3.50
6 2.50
7 1.50
8 1.00
e. Investment in Working Capital is estimated to be 20% of Revenue.
f. Applicable tax rate for the company is 30%.
g. Cost of Equity is estimated to be 16%.
h. The Free Cash Flow of the firm is expected to grow at 5% per
annuam after 8 years.
With above information you are require to determine the:
(i) Value of Firm
(ii) Value of Equity
Page 300
Chapter 13 Corporate Valuation
13. ABC (India) Ltd., a market leader in printing industry, is planning to diversify
into defense equipment businesses that have recently been partially opened up
by the GOI for private sector. In the meanwhile, the CEO of the company wants
to get his company valued by a leading consultants, as he is not satisfied with
the current market price of his scrip.
Required:
Estimate the value of the company and ascertain whether the ruling market
price is undervalued as felt by the CEO based on the foregoing data. Assume
that the cost of equity is 16%, and 30% of debt repayment is made in the year
2014.
Page 301
CA Final SFM CA Mayank Kothari
Page 302
Chapter 13 Corporate Valuation
You are required to determine whether or not the book value of equity is
expected to grow by 20% per year. Further if you have been appointed by Mr.
Smith as advisor then whether you would suggest to accept the demand of
VenCap of 18 shares instead of 10 or not.
-----------------------------------[RTP May 2014] -----------------------------------
15. Tender Ltd. has earned a net profit of `15 lacs after tax at 30%. Interest cost
charged by financial institutions was `10 lacs. The invested capital is `95 lacs
of which 55% is debt. The company maintains a weighted average cost of
capital of 13%.
Required
a. Compute the operating income.
b. Compute the Economic Value Added (EVA).
c. Tender Ltd. has 6 lac equity shares outstanding. How much dividend
can the company pay before the value of the entity starts declining?
16. RST Ltd.’s current financial year's income statement reported its net income
as `25,00,000. The applicable corporate income tax rate is 30%.
Following is the capital structure of RST Ltd. at the end of current financial
year:
`
Debt (Coupon rate = 11%) 40 lakhs
Equity (Share Capital + Reserves & Surplus) 125 lakhs
Invested Capital 165 lakhs
Page 303
CA Final SFM CA Mayank Kothari
17. The following data pertains to XYZ Inc. engaged in software consultancy
business as on 31 December 2010
($ Million)
Income from Consultancy 935
EBIT 180
Less: Interest on Loan 18
EBT 162
Tax @ 35% 56.70
105.30
Balance Sheet
Liabilities Amount Assets Amount
Equity Stock (10 100 Land and 200
Million Shares at Building
$10 each)
Reserves and 325 Computers and 295
Surplus Software
Loans 180 Current Assets
Current Liabilities 180 Debtors 150
Bank 100
Cash 40 290
785 785
Page 304
Chapter 13 Corporate Valuation
With the above information and following assumption you are required to
compute
Assuming that:
(i) WACC is 12%.
(ii) The share of company currently quoted at $ 50 each
18. Herbal Gyan is a small but profitable producer of beauty cosmetics using the
plant Aloe Vera. This is not a high-tech business, but Herbal’s earnings have
averaged around `12 lakh after tax, largely on the strength of its patented beauty
cream for removing the pimples.
The patent has eight years to run, and Herbal has been offered `40 lakhs for the
patent rights. Herbal’s assets include `20 lakhs of working capital and `80 lakhs
of property, plant, and equipment. The patent is not shown on Herbal’s books.
Suppose Herbal’s cost of capital is 15 percent. What is its Economic Value
Added (EVA)?
19. Herbal World is a small, but profitable producer of beauty cosmetics using the
plant Aloe Vera. Though it is not a high-tech business, yet Herbal's earnings
have averaged around `18.5 lakh after tax, mainly on the strength of its
patented beauty cream to remove the pimples. The patent has nine years to run,
and Herbal has been offered `50 lakhs for the patent rights. Herbal's assets
include `50 lakhs of property, plant and equipment and `25 lakhs of working
capital. However, the patent is not shown in the books of Herbal World.
Assuming Herbal's cost of capital being 14 percent, calculate its Economic
Value Added (EVA).
------------------------------[Nov 2018, 5 Marks] ---------------------------------
Page 305
CA Final SFM CA Mayank Kothari
20. ABC Ltd. has divisions A,B& C. The division C has recently reported on annual
operating profit of `20,20,00,000. This figure arrived at after charging `3 crores
full cost of advertisement expenditure for launching a new product. The
benefits of this expenditure is expected to be lasted for 3 years.
The cost of capital of division C is 11% and cost of debt is 8%.
The Net Assets (Invested Capital) of Division C as per latest Balance Sheet is
`60 crore, but replacement cost of these assets is estimated at `84 crore.
You are required to compute EVA of the Division C.
21. With the help of the following information of Jatayu Limited compute the
Economic Value Added:
Capital Structure
Equity Capital of `160 lakhs
Reserves and Surplus `140 Lakhs
10% Debentures `400 Lakhs
Cost of Equity 14%
Financial leverage 1.5 times
Income Tax Rate 30%
22. Consider the following operating information gathered from 3 companies that
are identical except for their capital structures:
P Ltd. Q Ltd. R Ltd.
Total invested capital €100,000 €100,000 €100,000
Debt/assets ratio 0.80 0.50 0.20
Shares outstanding 6,100 8,300 10,000
Before-tax cost of debt 14% 12% 10%
Cost of equity 26% 22% 20%
Page 306
Chapter 13 Corporate Valuation
(a) Compute the weighted average cost of capital, WACC, for each firm.
(b) Compute the Economic Value Added, EVA, for each firm.
(c) Based on the results of your computations in part b, which firm would
be considered the best investment? Why?
(d) Assume the industry P/E ratio generally is 15 ×. Using the industry
norm, estimate the price for each share.
(e) What factors would cause you to adjust the P/E ratio value used in part
d so that it is more appropriate?
23. The following information is given for 3 companies that are identical except for
their capital structure:
Orange Grape Apple
Total invested capital 1,00,000 1,00,000 1,00,000
Debt/assets ratio 0.8 0.5 0.2
Shares outstanding 6,100 8,300 10,000
Pre tax cost of debt 16% 13% 15%
Cost of equity 26% 22% 20%
Operating Income (EBIT) 25,000 25,000 25,000
Net Income 8,970 12,350 14,950
The tax rate is uniform 35% in all cases.
a. Compute the Weighted average cost of capital for each company.
b. Compute the Economic Valued Added (EVA) for each company.
c. Based on the EVA, which company would be considered for best
investment? Give reasons.
Page 307
CA Final SFM CA Mayank Kothari
d. If the industry PE ratio is 11x, estimate the price for the share of each
company.
e. Calculate the estimated market capitalisation for each of the
Companies.
As per the SEBI guidelines promoters have to restrict their holding to 75% to
avoid delisting from the stock exchange. Board of Directors has decided not to
delist the share but to comply with the SEBI guidelines by issuing Bonus shares
to minority shareholders while maintaining the same P/E ratio.
Calculate
(i) P/E Ratio
(ii) Bonus Ratio
(iii) Market price of share before and after the issue of bonus shares
(iv) Free Float Market capitalization of the company after the bonus shares.
Page 308
Chapter 13 Corporate Valuation
26. ABC Co. is considering a new sales strategy that will be valid for the next 4
years. They want to know the value of the new strategy. Following information
relating to the year which has just ended, is available:
Income Statement `
Sales 20,000
Gross margin (20%) 4,000
Administration, Selling & distribution expense (10%) 2,000
PBT 2,000
Tax (30%) 600
PAT 1,400
Balance Sheet Information
Fixed Assets 8,000
Current Assets 4,000
Equity 12,000
Page 309
CA Final SFM CA Mayank Kothari
If it adopts the new strategy, sales will grow at the rate of 20% per year for
three years. The gross margin ratio, Assets turnover ratio, the Capital structure
and the income tax rate will remain unchanged.
Depreciation would be at 10% of net fixed assets at the beginning of the year.
The Company’s target rate of return is 15%.
Determine the incremental value due to adoption of the strategy.
27. Using the chop-shop approach (or Break-up value approach), assign a value
for Cranberry Ltd. whose stock is currently trading at a total market price of
€4 million. For Cranberry Ltd, the accounting data set forth three business
segments: consumer wholesale, retail and general centers. Data for the firm's
three segments are as follows:
Page 310
Chapter 13 Corporate Valuation
28. T Ltd. Recently made a profit of `50 crore and paid out `40 crore (slightly
higher than the average paid in the industry to which it pertains). The average
PE ratio of this industry is 9. As per Balance Sheet of T Ltd., the shareholder's
fund is `225 crore and number of shares is 10 crore. In case company is
liquidated, building would fetch `100 crore more than book value and stock
would realize `25 crore less.
The other data for the industry is as follows:
Projected Dividend Growth 4%
Risk Free Rate of Return 6%
Market Rate of Return 11%
Average Dividend Yield 6%
The estimated beta of T Ltd. is 1.2. You are required to calculate value of T
Ltd. using
(i) P/E Ratio
(ii) Dividend Yield
(iii) Valuation as per:
(1) Dividend Growth Model
(2) Book Value
(3) Net Realizable Value
Page 311
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Chapter 14
Mergers, Acquisitions and Corporate
Restructuring
Q1. Define Mergers and Acquisitions
Answer:
Merger
Merger can be defined as “The combination of one or
more corporations or business entities into a single
business entity; the joining of two or more companies to
achieve greater efficiencies of scale and productivity”.
Acquisition
An acquisition or takeover is the purchase of one business
or company by another company or other business entity.
This includes acquiring directly or indirectly shares, voting
rights, assets or control over management or assets of
another enterprise.
Distinction between mergers and acquisitions
When one company takes over another and completely establishes itself as the
new owner, the purchase is called an "acquisition". From a legal point of view,
in an acquisition, the target company still exists as an independent legal entity,
which is controlled by the acquirer.
In the pure sense of the term, a merger happens when two firms agree to go
forward as a single new company rather than remain separately owned and
operated.
Q2. What is the need of Mergers and Acquisitions or why does two companies
get merged?
Answer:
The most common reasons for Mergers and Acquisition (M&A) are:
1. Synergistic operating economics:
a. Synergy May be defined as follows: V (AB) > V(A) + V (B).
Page 312
CA Final SFM CA Mayank Kothari
Page 313
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
4. Growth:
a. Merger and acquisition mode enables the firm to grow at a rate
faster than the other mode viz., organic growth.
b. The reason being the shortening of ‘Time to Market’. The acquiring
company avoids delays associated with purchasing of building, site,
setting up of the plant and hiring personnel etc.
5. Consolidation of Production
a. Capacities and increasing market power: Due to reduced
competition, marketing power increases.
b. Further, production capacity is increased by combined of two or
more plants. The following table shows the key rationale for some
of the well known transactions which took place in India in the
recent past.
Q3. Give some examples of recent mergers and rationale for M & A.
Answer:
Rationale for M & A
Entry into new markets/product • Airtel – Zain Telecom (2010) (Airtel enters
segments 15 nations of African Continent in one shot)
Page 314
CA Final SFM CA Mayank Kothari
Q4. What are the objectives for which amalgamation may be resorted to?
Answer:
a. Horizontal growth to achieve optimum size, to enlarge the market share,
to curb competition or to use unutilised capacity;
b. Vertical combination with a view to economising costs and eliminating
avoidable sales-tax and/or excise duty;
c. Diversification of business;
d. Mobilising financial resources by utilising the idle funds lying with another
company for the expansion of business. (For example, nationalisation of
banks provided this opportunity and the erstwhile banking companies
merged with industrial companies);
e. Merger of an export, investment or trading company with an industrial
company or vice versa with a view to increasing cash flow;
f. Merging subsidiary company with the holding company with a view to
improving cash flow;
g. Taking over a ‘shell’ company which may have the necessary industrial
licenses etc., but whose promoters do not wish to proceed with the
project..
Page 315
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Page 316
CA Final SFM CA Mayank Kothari
✓ The difference between the combined value and the sum of the values of
individual companies is usually attributed to synergy.
Value of acquirer + Stand alone Value of target + Value of synergy =
Combined value
✓ There is also a cost attached to an acquisition. The cost of acquisition is
the price premium paid over the market value plus other costs of
integration.
✓ Therefore, the net gain is the value of synergy minus premium paid.
VA = `100
VB = `50
VAB = `175
Where,
VA = Value of Acquirer
VB = Standalone value of target
And, VAB = Combined Value
So, Synergy = VAB – (VA + VB) = 175 - (100 + 50) = 25
If premium is `10, then,
Net gain = Synergy – Premium = 25 – 10 = 15
Page 317
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Q7. What kind of issues are addressed by the Financial Evaluation process in
Merger?
Answer:
✓ Financial analysis is the process of evaluating businesses and other finance-
related entities to determine their performance and suitability.
✓ Typically, financial analysis is used to analyze whether an entity is stable,
solvent, liquid or profitable enough to warrant a monetary investment.
✓ When looking at a specific company, a financial analyst conducts analysis by
focusing on the income statement, balance sheet and cash flow statement.
✓ Financial evaluation addresses the following issues:
a. What is the maximum price that should be for the target company?
b. What are the principal areas of Risk?
c. What are the cash flow and balance sheet implications of the
acquisition? And,
d. What is the best way of structuring the acquisition?
Page 318
CA Final SFM CA Mayank Kothari
For example, if a target corporation's stock was trading at $10 per share, an
acquirer might offer $11.50 per share to shareholders on the condition that
51% of shareholders agree. Cash or securities may be offered to the target
company's shareholders, although a tender offer in which securities are
offered as consideration is generally referred to as an "exchange offer."
2. Street Sweep: In street sweep the larger number of target company’s shares
are quickly purchased by the acquiring company before it makes an open
offer. Thus, anyhow Target Company has to accept the offer of the takeover
made by the acquiring company. It is also known as market sweep.
3. Bear Hug: A buyout offer so favourable to stockholders of a company
targeted for acquisition that there is little likelihood they will refuse the
offer. Not only does a bear hug offer a price significantly above the market
price of the target company's stock, but it is likely to offer cash payments as
well.
4. Strategic Alliance: SA is a kind of partnership between two entities in which
they take advantage of each other’s core strengths like proprietary
processes, intellectual capital, research, market penetration, manufacturing
and/or distribution capabilities etc. They share their core strengths with
each other. They will have an open door relationship with another entity and
will mostly retain control. The length of the agreement could have a sunset
date or could be open-ended with regular performance reviews. However,
they simply would want to work with the other organizations on a
contractual basis, and not as a legal partnership.
Example: HP and Oracle had a strategic alliance wherein HP recommended
Oracle as the perfect database for their servers by optimizing their servers
as per Oracle and Oracle also did the same.
5. Brand Power: This refers to entering into an alliance with powerful brands
to displace the target’s brands and as a result, buyout the weakened
company.
Page 319
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Page 320
CA Final SFM CA Mayank Kothari
Page 321
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Q12. What is Divestiture and what are the reasons for divestment or demerger?
Answer:
Divestiture means it means a company selling one of the portions of its divisions
or undertakings to another company or creating an altogether separate company.
There are various reasons for divestment or demerger viz.,
1. To pay attention on core areas of business;
2. The Division’s/business may not be sufficiently contributing to the
revenues;
3. The size of the firm may be too big to handle;
4. The firm may be requiring cash urgently in view of other investment
opportunities.
Q13. Explain the reason for selling the company or Explain the sell side
imperatives.
Answer:
✓ Competitor’s pressure is increasing.
✓ Sale of company seems to be inevitable because company is facing serious
problems like:
a. No access to new technologies and developments
b. Strong market entry barriers. Geographical presence could not be
enhanced
c. Badly positioned on the supply and/or demand side
d. Critical mass could not be realised
e. No efficient utilisation of distribution capabilities
f. New strategic business units for future growth could not be
developed
g. Not enough capital to complete the project
✓ Window of opportunity: Possibility to sell the business at an attractive price
✓ Focus on core competencies
✓ In the best interest of the shareholders – where a large well-known firm
brings-up the proposal, the target firm may be more than willing to give-
up.
Page 322
CA Final SFM CA Mayank Kothari
4. Equity Carve outs: This is like spin off, however, some shares of the new
company are sold in the market by making a public offer, so this brings
cash. More and more companies are using equity carve-outs to boost
shareholder value. A parent firm makes a subsidiary public through an
initial public offering (IPO) of shares, amounting to a partial sell-off. A new
publicly-listed company is created, but the parent keeps a controlling
stake in the newly traded subsidiary.
A carve-out is a strategic avenue a parent firm may take when one of its
subsidiaries is growing faster and carrying higher valuations than other
businesses owned by the parent. A carve-out generates cash because
shares in the subsidiary are sold to the public, but the issue also unlocks
Page 323
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
the value of the subsidiary unit and enhances the parent's shareholder
value.
The new legal entity of a carve-out has a separate board, but in most
carve-outs, the parent retains some control over it. In these cases, some
portion of the parent firm's board of directors may be shared. Since the
parent has a controlling stake, meaning that both firms have common
shareholders, the connection between the two is likely to be strong. That
said, sometimes companies carve-out a subsidiary not because it is doing
well, but because it is a burden. Such an intention won't lead to a
successful result, especially if a carved-out subsidiary is too loaded with
debt or trouble, even when it was a part of the parent and lacks an
established track record for growing revenues and profits.
5. Sale of a Division: In the case of sale of a division, the seller company is
demerging its business whereas the buyer company is acquiring a
business. For the first time the tax laws in India propose to recognise
demergers.
Page 324
CA Final SFM CA Mayank Kothari
Page 325
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Page 326
CA Final SFM CA Mayank Kothari
As visible from the above figure, the company's cash pile has been reduced
from `2 crore to `50 lakh after the buyback. Because cash is an asset, this
Page 327
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
will lower the total assets of the company from Rs. 5 Crore to `3.5 Crore.
Now, this leads to an increase in the company’s ROA, even though earnings
have not changed. Prior to the buyback, its ROA was 4% but after the
repurchase, ROA increases to 5.71%. A similar effect can be seen in the EPS
number, which increases from 0.20 to 0.22.
Q18. Discuss some of the case studies for Mergers and Demergers
Answer
Case Study 1
Bharti Airtel to buy Loop Mobile for `700 crores
[Rationale for M & A and Valuation – Largest Customer Base]
➢ In February 2014, Bharti Airtel (“Airtel”), a leading global telecommunications services provider with
operations in 20 countries across Asia and Africa has announced to buy Mumbai based Loop Mobile.
Although the price was not stated it is understood to be in the region of around `700 crores.
➢ The proposed association will undergo seamless integration once definitive agreements are signed
and is subject to regulatory and statutory approvals.
➢ Under the agreement, Loop Mobile’s 3 million subscribers in Mumbai will join Airtel’s over 4 million
subscribers, creating an unmatched mobile network in Mumbai.
➢ The merged network will be the largest by customer base in the Mumbai circle. The proposed
transaction will bring together Loop Mobile’s 2G/EDGE enabled network supported by 2,500 plus
cell sites, and Airtel’s 2G and 3G network supported by over 4000 cell sites across Mumbai.
➢ It will also offer subscribers the widest exclusive retail reach with 220 outlets that will enable best
in class customer service.
➢ The agreement will ensure continuity of quality services to Loop Mobile’s subscribers, while offering
them the added benefits of Airtel’s innovative product portfolio and access to superior services,
innovative products like 3G, 4G, Airtel Money, VAS and domestic/international roaming facilities.
➢ Loop Mobile subscribers will become part of Airtel’s global network that serves over 289 million
customers in 20 Countries. Globally, Airtel is ranked as the fourth largest mobile services provider
in terms of subscribers.
➢ (Based on Press release hosted on Bharti Airtel’s website)
Page 328
CA Final SFM CA Mayank Kothari
Case Study 2
Listed software company X to merge with unlisted company Y
[Rationale for M & A and Valuation – Valuation Analysis]
Company X and company Y were in the software services business. X was a listed company and Y was an
unlisted entity. X and Y decided to merge in order to benefit from marketing. Operational synergies and
economies of scale. With both companies being mid-sized, the merger would make them a larger player,
open new market avenues, bring in expertise in more verticals and wider management expertise. For
company X, the benefit lies in merging with a newer company with high growth potential and for company
Y, the advantage was in merging with a business with track record, that too a listed entity.
The stock swap ratio considered after valuation of the two businesses was 1:1.
Several key factors were considered to arrive at this valuation. Some of them were very unique to the
businesses and the deal:
✓ Valuation based on book value net asset value would not be appropriate for X and Y since they are
in the knowledge business, unless other intangibles assets like human capital, customer
relationships etc. could be identified and valued.
✓ X and Y were valued on the basis of
a) expected earnings b) market multiple.
✓ While arriving at a valuation based on expected earnings, a higher growth rate was considered for
Y, it being on the growth stage of the business life cycle while a lower rate was considered for X,
it being in the mature stage and considering past growth.
✓ Different discount factors were considered for X and Y, based on their cost of capital, fund raising
capabilities and debt-equity ratios.
✓ While arriving at a market based valuation, the market capitalization was used as the starting point
for X which was a listed company. Since X had a significant stake in Z, another listed company, the
market capitalization of X reflected the value of Z as well. Hence the market capitalization of Z had
to be removed to the extent of X’s stake from X’s value as on the valuation date.
✓ Since Y was unlisted, several comparable companies had to be identified, based on size, nature of
business etc. and a composite of their market multiples had to be estimated as a surrogate measure
to arrive at Y’s likely market capitalization, as if it were listed. This value had to be discounted to
remove the listing or liquidity premium since the surrogate measure was estimated from listed
companies.
✓ After arriving at two sets of values for X and Y, a weighted average value was calculated after
allotting a higher weight for market based method for X (being a listed company) and a higher
weight for earnings based method for Y (being an unlisted but growing company).The final values
for X and Y were almost equal and hence the 1:1 ratio was decided.
Page 329
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Case Study 3
Ranbaxy to Bring in Daiichi Sankyo Company Limited as Majority Partner – June 2008
[Rationale for M&A and Valuation – Acquisition at Premium]
Ranbaxy Laboratories Limited, among the top 10 generic companies in the world and India’s largest
pharmaceutical company, and Daiichi Sankyo Company Limited, one of the largest pharmaceutical
companies in Japan, announced that a binding Share Purchase and Share Subscription Agreement was
entered into between Daiichi Sankyo, Ranbaxy and the Singh family, the largest and controlling
shareholders of Ranbaxy (the “Sellers”), pursuant to which Daiichi Sankyo will acquire the entire
shareholding of the Sellers in Ranbaxy and further seek to acquire the majority of the voting capital of
Ranbaxy at a price of Rs737 per share with the total transaction value expected to be between US$3.4
to US$4.6 billion (currency exchange rate: US$1 = Rs43). On the post-closing basis, the transaction would
value Ranbaxy at US$8.5 billion.
The Share Purchase and Share Subscription Agreement has been unanimously approved by the Boards of
Directors of both companies. Daiichi Sankyo is expected to acquire the majority equity stake in Ranbaxy by
a combination of (i) purchase of shares held by the Sellers, (ii) preferential allotment of equity shares, (iii)
an open offer to the public shareholders for 20% of Ranbaxy’s shares, as per Indian regulations, and (iv)
Daiichi Sankyo’s exercise of a portion or all of the share warrants to be issued on a preferential basis. All the
shares/warrants will be acquired at a price of Rs737 per share. This purchase price represents a premium
of 53.5% to Ranbaxy’s average daily closing price on the National Stock Exchange for the three months
ending on June 10, 2008 and 31.4% to such closing price on June 10, 2008.
The deal will be financed through a mix of bank debt facilities and existing cash resources of Daiichi Sankyo.
It is anticipated that the transaction will be accretive to Daiichi Sankyo’s EPS and Operating income before
amortization of goodwill in the fiscal year ending March 31, 2010 (FY2009). EPS and Operating income after
amortization of goodwill are expected to see an accretive effect in FY2010 and FY2009, respectively.
Why would Daiichi Sankyo wanted to aquire majority stake in Ranbaxy, that too at a premium?
Ranbaxy's drive to become a research-based drug developer and major manufacturer has led it straight into
the welcoming arms of Japan's Daiichi Sankyo, that’s why it announced to buy a majority stake in the Indian
pharma company. After Sankyo completes a buyout of the founding Singh family's stake in the company,
Ranbaxy will become a subsidiary operation. The deal is valued at $4.6 billion and will create a combined
company worth about $30 billion. That move positions Daiichi Sankyo to become a major supplier of low-
priced generics to Japan's aging population and accelerates a trend by Japanese pharma companies to enter
emerging Asian markets, where they see much of their future growth. The acquisition stunned investors
and analysts alike, who were caught off guard by a bold move from a conservative player in the industry.
(Source: Fiercebiotech.com)
Also, from a financial and business perspective Ranbaxy’s revenues and bottom lines were continuously on
the rise since 2001; the R&D expenses were stable around 6%. In FY 2007 the company had revenues of
69,822 million INR ($1.5billion) excluding other income. The earnings of the company were well diversified
across the globe; however the emerging world contributed heavily to the revenues (Emerging 54%,
Developed 40%, others 6%). However, the Japan market, with low generics penetration contributed just
$25 million to the top line. The company had just begun to re-orient its strategy in favour of the emerging
markets. The product, patent and API portfolio of the company was strong. The company made 526 product
filings and received 457 approvals globally. The Company than served customers in over 125 countries and
had an expanding international portfolio of affiliates, joint ventures and alliances, operations in 56
countries. (Source: ukessays.com)
Page 330
CA Final SFM CA Mayank Kothari
Case Study 4
Sun Pharma to acquire Ranbaxy in US$4 billion – April 2014
[Rationale for M&A and Valuation – Acquisition at Premium]
Sun Pharmaceutical Industries Ltd. and Ranbaxy Laboratories Ltd today announced that they have entered
into definitive agreements pursuant to which Sun Pharma will acquire 100% of Ranbaxy in an all-stock
transaction. Under these agreements, Ranbaxy shareholders will receive 0.8 share of Sun Pharma for each
share of Ranbaxy. This exchange ratio represents an implied value of `457 for each Ranbaxy share, a
premium of 18% to Ranbaxy’s 30-day volume-weighted average share price and a premium of 24.3% to
Ranbaxy’s 60-day volume-weighted average share price, in each case, as of the close of business on April 4,
2014. The transaction is expected to represent a tax-free exchange to Ranbaxy shareholders, who are
expected to own approximately 14% of the combined company on a pro forma basis. Upon closing, Daiichi
Sankyo will become a significant shareholder of Sun Pharma and will have the right to nominate one director
to Sun Pharma’s Board of Directors.
What prompted Daiichi Sankyo to decide on divestiture of the Indian Pharma company which it had barely
acquired just about six years ago?
It has been a rocky path for Japanese pharma major Daiichi Sankyo ever since it acquired a 63.5 per cent
stake in Indian drug maker Ranbaxy in June 2008. The Japanese drug-maker was expected to improve
manufacturing process at Ranbaxy, which has a long history of run-ins with drug regulators in the US, its
largest market, going back to 2002. Instead, serious issues persisted, resulting in a ban by the US Food &
Drug Administration on most drugs and pharmaceutical ingredients made in Ranbaxy’s four Indian
manufacturing plants. Soon after the deal was inked, in September 2008, the US drug regulator - Food and
Drug Administration - accused Ranbaxy of misrepresenting data and manufacturing deficiencies. It issued
an import ban on Ranbaxy, prohibiting the export of 30 drugs to the US, within three months after Daiichi
announced the acquisition. Following this, Ranbaxy’s sales in the US shrank almost by a fourth, and its stock
price slumped to over a fifth of the acquisition price. It has since taken Ranbaxy four years to reach a
settlement with the US regulatory authorities. In 2013, The Company agreed to pay a fine of $500 million
after admitting to false representation of data and quality issues at its three Indian plants supplying to the
US market. The company’s problems in the US are far from done with. It continues to face challenges in
securing timely approval for its exclusive products in the US markets. (Source: thehindubusinessline.com)
Why Sun Pharma take interest in acquiring Ranbaxy?
The combination of Sun Pharma and Ranbaxy creates the fifth-largest specialty generics company in the
world and the largest pharmaceutical company in India. The combined entity will have 47 manufacturing
facilities across 5 continents. The transaction will combine Sun Pharma’s proven complex product
capabilities with Ranbaxy’s strong global footprint, leading to significant value creation opportunities.
Additionally, the combined entity will have increased exposure to emerging economies while also bolstering
Sun Pharma’s commercial and manufacturing presence in the United States and India. It will have an
established presence in key high-growth emerging markets. In India, it will be ranked No. 1 by prescriptions
amongst 13 different classes of specialist doctors.
Also, from a financial and business perspective on a pro forma basis, the combined entity’s revenues are
estimated at US$ 4.2 billion with EBITDA of US$ 1.2billion for the twelve-month period ended December
31, 2013.The transaction value implies a revenue multiple of 2.2 based on12 months ended December 31,
2013. Sun Pharma expects to realize revenue and operating synergies of US$ 250 million by third year post
closing of the transaction. These synergies are expected to result primarily from topline growth, efficient
procurement and supply chain efficiencies.
(Major contents are derived from press releases hosted on website of Ranbaxy)
Page 331
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
In summary, the challenge to valuing for M&As is to obtain a thorough understanding of the business
dynamics of both the parties, the rationale for the merger, the industry dynamics, the resulting synergies
as well as the likely risks of the transaction are required in order to ensure that the valuation is such that it
is a ‘win-win’ for both the parties and is financially viable. It is also important to understand that there are
no hard and fast rules since one is projecting the future which is ‘unknown’ based on current understanding.
Therefore, experience, good judgment and diligence are important in working out values.
Page 332
CA Final SFM CA Mayank Kothari
Case Study 5
JLR acquisition by Tata motors and How JLR was turned around by Tata's
[Rationale for M&A and Valuation – Turnaround]
Tata’s growth strategy was to consolidate position in domestic market & expand international footprint
through development of new products by:
- Leveraging in house capabilities
- Acquisitions & collaborations to gain complementary capabilities
Why Tata Motors want to acquire Jaguar Land Rover (JLR)?
There are several reasons why Tata Motors want to acquire Jaguar Land Rover (JLR)
i. Long term strategic commitment to Automotive sector.
ii. Build comprehensive product portfolio with a global footprint immediately.
iii. Diversify across markets & products segments.
iv. Unique opportunity to move into premium segment.
v. Sharing the best practices between Jaguar, Land rover and Tata Motors in the future.
Introduction of JLR
i. Global sales of around 300,000 units, across 169 countries
ii. Global revenue of $15 Billion
iii. Nine Car lines, designed, engineered and manufactured in the UK.
iv. 16000 employees
TATA Motor’s position after acquiring JLR
Tata Motors’ market value plunged to 6,503.2 crore, with the stock hitting rock bottom
126.45 on 20 November 2008 (after the acquisition of JLR in 2008)
Page 333
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
There were five key issues that persuaded Tata Motors to go ahead
Firstly, Ford had pumped in a great deal of cash to improve quality and it was just a matter of time
before this made a difference.
Secondly, JLR had very good automobile plants.
Thirdly, the steadfastness of the dealers despite losses over the past four-five years.
Fourthly, Jaguar cars had already started moving up the ranks of the annual JD Power customer
satisfaction rankings.
And, lastly, besides that, there was a crop of great new models in the pipeline, among them the
Jaguar XJ and XF and the upcoming Land Rover, which convinced Tata Motors that JLR was on the
verge of change.
Page 334
CA Final SFM CA Mayank Kothari
Case Study 6
Dabur India Ltd.
[Rationale - Demerger]
Dabur India Ltd. ("Dabur") initiated its demerger exercise in January 2003, after the agreement of
the Board of Directors to hive off the Pharma business into a new company named Dabur Pharma
Ltd. ("DPL"). After the demerger, Dabur concentrated on its core competencies in personal care,
healthcare, and Ayurvedic specialties, while DPL focused on its expertise in oncology formulations
and bulk drugs. The demerger would allow investors to benchmark performance of these two entities
with their respective industry standards.
Results of Demerger Analysis.
The total EVA of the FMCG and Pharma division was lesser than that of the composite business indicating
a negative synergy between the two divisions. The EVA disparity between the demerged units is expected
as FMCG and Pharma are two distinctly different businesses, where FMCG is a low capital intensity business,
the pharmaceutical business requires higher capital due to R&D activities.
Page 335
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Case Study 7
Bajaj Auto Ltd.
[Rationale - Demerger]
The Board of Directors of Bajaj Auto Ltd agreed to a demerger on 17th May 2007. Under the scheme,
BAL, the parent company, would be renamed Bajaj Holdings and Investment Ltd ("BHIL") and the
business was to be demerged into two new incorporated subsidiaries – Bajaj Auto Ltd ("BAL") and
Bajaj Finserv Ltd ("BFL"). The auto and manufacturing businesses of the company would be held by
BHIL while the wind power project, investments in insurance companies and consumer finance would
go to BFL. All the shareholders of the parent company became shareholders in the new companies
and were issued shares of the two new companies in the ratio 1:1.
The sum total EVA of the three divisions after the demerger is greater than the composite business EVA,
indicating a successful value unlocking for the shareholders. Both these cases highlight that demergers can
unlock significant shareholder value. The markets also reacted positively, with both scrips appreciating
when the news of the demerger broke out.
Page 336
CA Final SFM CA Mayank Kothari
Q19. Explain the reasons why mergers fail to achieve their objective
Answer:
7 reasons why mergers fail to achieve their objective
1. No common vision: In the absence of a clear
statement of what the merged company will stand
for, how the organisation will operate, what it will
feel like, and what will be different compared to
how things are today.
2. Nasty surprises resulting from poor due
diligence: This sounds basic, but happens so often.
3. Poor governance: Lack of clarity as to who decides what, and no clear issue
resolution process. Integrating the organization brings up a myriad of issues
that need fast resolution or else the project comes to a stand-still.
4. Poor communication: Messages too frequently lack relevance to their
audience and often hover at the strategic level when what employees want
to know is why the organisation is merging, why a merger is the best course
action it could take.
5. Poor program management: Insufficiently detailed implementation plans
and failure to identify key interdependencies between the many work
streams brings the project to a halt, or requires costly rework, extends the
integration timeline and causes frustration.
6. Lack of courage: Delaying some of the tough decisions that are required to
integrate the two organizations can only result in a disappointing outcome.
7. Weak leadership: Integrating two organizations is like sailing through a
storm: you need a strong captain, someone whom everyone can trust to
bring the ship to its destination, someone who projects energy, enthusiasm,
clarity, and who communicates that energy to everyone. If senior managers
do not walk the talk, if their behaviours and ways of working do not match
the vision and values the company aspires to, all credibility is lost and the
merger’s mission is reduced to meaningless words.
Page 337
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Page 338
CA Final SFM CA Mayank Kothari
effected, the shareholders of both the buying and selling company will have to
anticipate some benefits from the merger.
Impact of Price Earnings Ratio: The reciprocal of cost of equity is price-earning (P/E)
ratio. The cost of equity, and consequently the P/E ratio reflects risk as perceived
by the shareholders. The risk of merging entities and the combined business can
be different. In other words, the combined P/E ratio can very well be different from
those of the merging entities. Since market value of a business can be expressed
as product of earning and P/E ratio (P/E x E = P), the value of combined business is
a function of combined earning and combined P/E ratio. A lower combined P/E
ratio can offset the gains of synergy or a higher P/E ratio can lead to higher value
of business, even if there is no synergy. In ascertaining the exchange ratio of shares
due care should be exercised to take the possible combined P/E ratio into account.
Page 339
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Page 340
CA Final SFM CA Mayank Kothari
Practical Questions
1. The following data is available for the acquiring firm A Ltd. and the target firm
T Ltd.
A Ltd. B Ltd.
Find out the share exchange ratio on the basis of EPS and Market Price
b. Firm B wants to be sure that its earnings per share is not diminished
by the merger. What exchange ratio is relevant to achieve the objective?
Page 341
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
3. M Co. Ltd. is studying the possible acquisition of N Co. Ltd., by way of merger.
The following data are available in respect of the companies:
Particulars M Co. Ltd. N Co. Ltd.
(i) If the merger goes through by exchange of equity and the exchange ratio
is based on the current market price, what is the new earning per share
for M Co. Ltd.?
(ii) N Co. Ltd. wants to be sure that the earnings available to its shareholders
will not be diminished by the merger. What should be the exchange ratio
in that case?
Page 342
CA Final SFM CA Mayank Kothari
5. XYZ Ltd., is considering merger with ABC Ltd. XYZ Ltd.'s shares are
currently traded at `20. It has 2,50,000 shares outstanding and its earnings after
taxes (EAT) amount to `5,00,000. ABC Ltd., has 1,25,000 shares outstanding;
its current market price is `10 and its EAT are `1,25,000. The merger will be
effected by means of a stock swap (exchange). ABC Ltd., has agreed to a plan
under which XYZ Ltd., will offer the current market value of ABC Ltd.'s
shares:
(i) What is the pre-merger earnings per share (EPS) and P/E ratios of both
the companies?
(ii) If ABC Ltd.'s P/E ratio is 6.4, what is its current market price? What is
the exchange ratio? What will XYZ Ltd.'s post-merger EPS be?
(iii) What should be the exchange ratio; if XYZ Ltd.'s pre-merger and post-
merger EPS are to be the same?
6. Tatu Ltd. wants to takeover Mantu Ltd. and has offered a swap ratio of 1:2 (0.5
shares for every one share of Mantu Ltd.). Following information is provided
Tatu Ltd. Mantu Ltd.
Page 343
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
(iv) What is the expected market price per share of Tatu Ltd. after the
acquisition, assuming its PE multiple remains unchanged?
(v) Determine the market value of the merged firm.
--------------------------------[May 2018, 8 Marks] -------------------------------
7. A Ltd. wants to acquire T Ltd. and has offered a swap ratio of 1:2 following
information is provided
A Ltd. T Ltd.
Profit after tax 18,00,000 3,60,000
Equity Shares outstanding 6,00,000 1,80,000
EPS 3 2
PE Ratio 10 7
Market price per share 30 14
Required:
1. The number of equity shares to be issued by A Ltd. for acquisition of T Ltd.
2. What is the EPS of A Ltd. after the acquisition?
3. Determine the equivalent earnings per share of T Ltd?
4. What is the expected market price per share of A Ltd. after the acquisition
assuming its PE multiple remains unchanged?
5. Determine the market value of the merged firm.
Page 344
CA Final SFM CA Mayank Kothari
Required:
(iii) What is the expected market price per share of Mark Limited after
acquisition, assuming P/E ratio of Mark Limited remains unchanged?
PE ratio (times) 10 5
Required:
a. What is the swap ratio based on the current market prices?
c. What is the expected market price per share of Mani Ltd. after the
acquisition, assuming its PE ratio is adversely affected by 10%
Page 345
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
10. ABC Ltd. is considering the acquisition of XYZ ltd. Their financial data at the
time of acquisition is as follows:
11. P Ltd. is considering takeover of R Ltd. by the exchange of four new shares in
P Ltd. for every five shares in R Ltd. The relevant financial details of the two
companies prior to merger announcement are as follows:
P Ltd R Ltd
Profit before Tax (`Crore) 15 13.50
No. of Shares (Crore) 25 15
P/E Ratio 12 9
Corporate Tax Rate 30%
You are required to determine:
(i) Market value of both the company.
(ii) Value of original shareholders.
(iii) Price per share after merger.
(iv) Effect on share price of both the company if the Directors of P Ltd.
expect their own pre-merger P/E ratio to be applied to the combined
earnings.
Page 346
CA Final SFM CA Mayank Kothari
b. Show the impact of EPS for the shareholders of two companies under both
the alternatives
13. ABC Ltd. is intending to acquire XYZ Ltd. by merger and the following
information is available in respect of the companies:
(ii) If the proposed merger takes place, what would be the new earning
per share for ABC Ltd.? Assume that the merger takes place by
exchange of equity shares and the exchange ratio is based on the
current market price.
(iii) What should be exchange ratio, if XYZ Ltd. wants to ensure the
earnings to members are as before the merger takes place?
Page 347
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
14. A Ltd. acquires B Ltd. Assuming that it has been ensured that after merger the
EPS shall be at least Rs. 5.33 per share and there shall be no synergies gain
from merger complete the following table:
Page 348
CA Final SFM CA Mayank Kothari
16. You have been provided the following financial data of two companies:
Company Rama Ltd. is acquiring the company Krishna Ltd. exchanging its
shares on a one-to-one basis for Company Krishna Ltd. The exchange ratio is
based on the market prices of the shares of the two companies.
Required:
ii) What is the change in EPS for the shareholders of companies Rama Ltd.
and Krishna Ltd.?
iii) Determine the market value of the post merger firm. PE ratio is likely to
remain the same.
Page 349
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Required:
18. B ltd. is highly successful company and wishes to expand by acquiring other
firms. Its expected high growth in earnings and dividends is reflected in its PE
ratio of 17. The board of directors of B Ltd. has been advised that if it were to
take over firms with a lower PE ratio than its own, using a share for share
exchange, then it could increase its reported earnings per share. C Ltd. has been
suggested as a possible target for a takeover, which has a PE ratio of 10 and
100000 shares in issue with a share price of `15. B Ltd. has 500000 shares in
issue with a share price of `12.
Calculate the change in earnings per share of B Ltd. if it acquires the whole of
C ltd. by issuing shares at its market price of `12. Assume the price of B Ltd.
shares remains constant.
Page 350
CA Final SFM CA Mayank Kothari
19. AXE Ltd. is interested to acquire PB Ltd. AXE has 50,00,000 shares of `10
each, which are presently being quoted at `25 per share. On the other hand,
PB has 20,00,000 share of `10 each currently selling at `17. AXE and PB have
EPS of `3.20 and `2.40 respectively.
You are required to:
(a) Show the impact of merger on EPS, in case if exchange ratio is based on
relative proportion of EPS.
(b) Suppose, if AXE quote an offer of share exchange ratio of 1:1, then
should PB accept the offer or not, assuming that there will be no change
in PE ratio of AXE after the merger.
(c) The maximum ratio likely to acceptable to management of AXE.
Page 351
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
21. Computer Ltd. has shortlisted Calculator Ltd. for merger. Though there is no
immediate benefit, however, it is expected that in the long run, the synergies
would be available. Following information is available in respect of these
companies.
EPS 20 20
22. A Ltd. acquires B Ltd. Assuming that it has been ensured that after merger the
EPS shall be at least Rs. 5.33 per share and there shall be no synergies gain
from merger complete the following table:
Page 352
CA Final SFM CA Mayank Kothari
24. XYZ Ltd. wants to purchase ABC Ltd. by exchanging 0.7 of its share for each
share of ABC Ltd. Relevant financial data are as follows:
Equity shares outstanding 10,00,000 4,00,000
EPS (`) 40 28
Market price per share (`) 250 160
(i) Illustrate the impact of merger on EPS of both the companies.
(ii) The management of ABC Ltd. has quoted a share exchange ratio of
1:1 for the merger. Assuming that P/E ratio of XYZ Ltd. will remain
unchanged after the merger, what will be the gain from merger for
ABC Ltd.?
(iii) What will be the gain/loss to shareholders of XYZ Ltd.?
(iv) Determine the maximum exchange ratio acceptable to shareholders of
XYZ Ltd.
Page 353
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
25. C Ltd. & D Ltd. are contemplating a merger deal in which C Ltd. will acquire
D Ltd. The relevant information about the firms are given as follows:
C Ltd. D Ltd.
Total Earnings (E) (in millions) `96 `30
Number of outstanding shares (S) 20 14
(in millions)
Earnings per share (EPS) (`) 4.8 2.143
Price earnings ratio (P/E) 8 7
Market Price per share (P) (`) 38.4 15
(i) What is the maximum exchange ratio acceptable to the shareholders of
C Ltd., if the P/E ratio of the combined firm is 7?
(ii) What is the minimum exchange ratio acceptable to the shareholders of
D Ltd., if the P/E ratio of the combined firm is 9?
26. A Ltd. (Acquirer company’s) equity capital is `2,00,00,000. Both A ltd. and
T Ltd. (Target Company) have arrived at an understanding to maintain debt
equity ratio at 0.30:1 of the merged company. Pre-merger debt outstanding of
A Ltd. stood at `20,00,000 and T ltd. at `10,00,000 and marketable securities
of both companies stood at `40,00,000.
Page 354
CA Final SFM CA Mayank Kothari
27. R Ltd. and S Ltd. are companies that operate in the same industry. The financial
statements of both the companies for the current financial year are as follows:
Balance Sheet
Particulars R. Ltd. (`) S. Ltd (`)
Equity & Liabilities
Shareholders Fund
Equity Capital (`10 each) 20,00,000 16,00,000
Retained earnings 4,00,000 -
Non-current Liabilities 10,00,000 6,00,000
Current Liabilities 14,00,000 8,00,000
48,00,000 30,00,000
Total Assets
Non-current Assets 20,00,000 10,00,000
Current Assets 28,00,000 20,00,000
Total 48,00,000 30,00,000
Income Statement
Particulars R. Ltd. (`) S. Ltd. (`)
A. Net Sales 69,00,000 34,00,000
B. Cost of Goods sold 55,20,000 27,20,000
C. Gross Profit (A-B) 13,80,000 6,80,00
D. Operating Expenses 4,00,000 2,00,000
E. Interest 1,60,000 96,000
F. Earnings before taxes [C-(D+E)] 8,20,000 3,84,000
G. Taxes @ 35% 2,87,000 1,34,400
H. Earnings After Tax (EAT) 5,33,000 2,49,600
Page 355
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Additional Information:
No. of equity shares 2,00,000 1,60,000
Dividend payment Ratio (D/P) 20% 30%
Market price per share `50 `20
Assume that both companies are in the process of negotiating a merger
through exchange of Equity shares:
You are required to:
(i) Decompose the share price of both the companies into EPS & P/E
components. Also segregate their EPS figures into Return On Equity
(ROE) and Book Value/Intrinsic Value per share components.
(ii) Estimate future EPS growth rates for both the companies.
(iii) Based on expected operating synergies, R Ltd. estimated that the
intrinsic value of S Ltd. Equity share would be `25 per share on its
acquisition. You are required to develop a range of justifiable Equity
Share Exchange ratios that can be offered by R Ltd. to the
shareholders of S Ltd.
Based on your analysis on parts (i) and (ii), would you expect the
negotiated terms to be closer to the upper or the lower exchange ratio
limits and why?
Page 356
CA Final SFM CA Mayank Kothari
28. BA Ltd. and DA Ltd. both the companies operate in the same industry. The
Financial statements of both the companies for the current financial year are
as follows:
Assume that both companies are in the process of negotiating a merger through
an exchange of equity shares. You have been asked to assist in establishing
equitable exchange terms and are required to:
Page 357
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
a. Decompose the share price of both the companies into EPS and P/E
components; and also segregate their EPS figures into Return on
Equity (ROE) and book value/intrinsic value per share components.
29. The following information relating to the acquiring Company Abhishek Ltd.
and the target Company Abhiman Ltd. are available. Both the Companies are
promoted by Multinational Company, Trident Ltd. The promoter’s holding is
50% and 60% respectively in Abhishek Ltd. and Abhiman Ltd.:
Page 358
CA Final SFM CA Mayank Kothari
Page 359
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
Board of Directors of both the Companies have decided to give a fair deal to
the shareholders and accordingly for swap ratio the weights are decided as
40%, 25% and 35% respectively for Earning, Book Value and Market Price
of share of each company:
(i) Calculate the swap ratio and also calculate Promoter’s holding %
after acquisition.
(ii) What is the EPS of Efficient Ltd. after acquisition of Healthy Ltd.?
(iii) What is the expected market price per share and market
capitalization of Efficient Ltd. after acquisition, assuming P/E ratio
of Firm Efficient Ltd. remains unchanged.
Page 360
CA Final SFM CA Mayank Kothari
32. T Ltd. and E Ltd. are in the same industry. The former is in negotiation for
acquisition of the latter. Important information about the two companies as per
their latest financial statements is given below:
T Ltd. E Ltd.
`10 Equity shares outstanding 12 lakhs 6 lakhs
Debt:
10% Debentures (` in lakhs) 580 __
12.5% institutional loan (` in lakhs) __ 240
EBIDT (` in lakhs) 400.86 115.71
Market price / share (`) 220 110
T Ltd. plans to offer a price for E Ltd. business as a whole which will be 7 times
EBIDT reduced by outstanding debt to be discharged by own shares at market
price.
E Ltd. is planning to seek one share in T Ltd. for every 2 shares in E Ltd. based
on the market price. Tax rate for the two companies may be assumed as 30%
Calculate and show the following under both alternatives – T Ltd.’s offer and
E Ltd.’s plan:
Page 361
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
33. TK Ltd. and SK Ltd. are in the same industry. The former is in negotiation for
acquisition of the latter. Important information about the two companies as per
their latest financial statements is given below:
TK Ltd. SK Ltd.
`10 Equity shares outstanding 24 lakhs 12 lakhs
Debt:
10% Debentures (` in lakhs) 1160 __
12.5% institutional loan (` in lakhs) __ 480
EBIDT (` in lakhs) 800.00 230.00
Market price / share (`) 220.00 110.00
TK Ltd. plans to offer a price for SK Ltd. business as a whole which will be 7
times EBIDT reduced by outstanding debt and to be discharged by own shares
at market price.
SK Ltd. is planning to seek one share in TK Ltd. for every 2 shares in E Ltd.
based on the market price. Tax rate for the two companies may be assumed as
30%. Calculate and show the following under both alternatives – TK Ltd.’s
offer and SK Ltd.’s plan:
Page 362
CA Final SFM CA Mayank Kothari
34. Abhishek Ltd. has a surplus cash of `90 lakhs and wants to distribute 30% of
it to the shareholders. The Company decides to buy back shares. The Finance
Manager of the Company estimates that its share price after re-purchase is
likely to be 10% above the buyback price; if the buyback route is taken. The
number of shares outstanding at present is 10 lakhs and the current EPS is `3.
c. The impact of share re-purchase on the EPS, assuming the net income is
same.
35. Two companies Bull Ltd. and Bear Ltd. recently have been merged. The
merger initiative has been taken by Bull Ltd. to achieve a lower risk profile for
the combined firm in spite of fact that both companies belong to different
industries and disclose a little co- movement in their profit earning streams.
Though there is likely to synergy benefits to the tune of `7 crore from proposed
merger. Further both companies are equity financed and other details are as
follows:
Page 363
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
The capital project department of Bidders Ltd. has estimated that it should pay
`27,50,000 to acquire Target Ltd. Find out the cost of capital that capital
budgeting department must have estimated for the combined operations.
37. Elrond Limited plans to acquire Doom Limited. The relevant financial details
of the two firms prior to the merger announcement are:
What is the true cost of the merger from the point of view of Elrond Limited?
Page 364
CA Final SFM CA Mayank Kothari
38. The following information is relating to Fortune India Ltd. having two
division, viz. Pharma Division and Fast Moving Consumer Goods Division
(FMCG Division). Paid up share capital of Fortune India Ltd. is consisting
of 3,000 Lakhs equity shares of Re. 1 each. Fortune India Ltd. decided to de-
merge Pharma Division as Fortune Pharma Ltd. w.e.f. 1.4.2009. Details of
Fortune India Ltd. as on 31.3.2009 and of Fortune Pharma Ltd. as on
1.4.2009 are given below:
2. Estimated Profit for the year 2009-10 is `11,400 Lakh for Fortune India
Ltd. & `1,470 lakhs for Fortune Pharma Ltd.
Calculate:
1. The Ratio in which shares of Fortune Pharma are to be issued to the
shareholders of Fortune India Ltd.
Page 365
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
39. M/s Tiger Ltd. wants to acquire M/s Leopard Ltd. The balance sheet of
Leopard as on 31st March,2012 is as follows
Liabilities ` Assets `
Equity Capital 7,00,000 Cash 50,000
(70,000 shares)
Retained Earnings 3,00,000 Debtors 70,000
12% Debentures 3,00,000 Inventories 2,00,000
Creditors and other 3,20,000 Plans and 13,00,000
liabilities Equipment
16,20,000 16,20,000
Additional Information
i. Shareholders of Leopard Ltd. will get one share in Tiger Ltd. for every
two shares. External liabilities are expected to be settled at `5,00,000.
Shares of Tiger Ltd. would be issued at its current price of `15 per share.
Debenture holders will get 13% convertible debentures in the purchasing
company for the same amount. Debtors and inventories are expected to
realize `2,00,000.
ii. Tiger Ltd. has decided to operate the business of Leopard Ltd. as a
separate division. The division is likely to give cash flows (after tax) to
the extent of `5,00,000 per year for 6 years. Tiger Ltd. has planned that,
after 6 years, this division would be demerged and disposed of for
`2,00,000
Page 366
CA Final SFM CA Mayank Kothari
iv. Make a report to the board of the company adivising them about the
financial feasibility of this acquisition.
40. The following is the Balance-sheet of Grape Fruit Company Ltd as at March
31st, 2011.
Page 367
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
c. Debenture holders have agreed to forgo the accrued interest due to them.
In the future, the rate of interest on debentures is to be reduced to 9
percent.
d. Trade creditors will forego 25 percent of the amount due to them.
e. The company issues 6 lakh of equity shares at `25 each and the entire
sum was to be paid on application. The entire amount was fully
subscribed by promoters.
f. Land and Building was to be revalued at `450 lakhs, Plant and
Machinery was to be written down by `120 lakhs and a provision of `15
lakhs had to be made for bad and doubtful debts.
Required:
i. Show the impact of financial restructuring on the company’s activities.
ii. Prepare the fresh balance sheet after the reconstructions is completed on
the basis of the above proposals.
----------------------------------[RTP Nov 2014] -----------------------------------
41. The following is the Balance-sheet of XYZ Company Ltd as on March 31st,
2013.
Liabilities Amount Assets Amount
6 lakh equity shares of 600 Land & Building 200
`100/- each
2 lakh 14% Preference 200 Plant & Machinery 300
shares of `100/- each
13% Debentures 200 Furniture & Fixtures 50
Debenture Interest accrued 26 Inventory 150
and Payable
Loan from Bank 74 Sundry debtors 70
Trade Creditors 300 Cash-at-Bank 130
Preliminary Expenses 10
Cost of Issue of 5
debentures
Profit & Loss A/c 485
Page 368
CA Final SFM CA Mayank Kothari
The XYZ Company did not perform well and has suffered sizable losses during
the last few years. However, it is now felt that the company can be nursed back
to health by proper financial restructuring and consequently the following
scheme of reconstruction has been devised:
(i) Equity shares are to be reduced to `25/- per share, fully paid up;
(ii) Preference shares are to be reduced (with coupon rate of 10%) to equal
number of shares of `50 each, fully paid up.
(iii) Debenture holders have agreed to forego interest accrued to them.
Beside this, they have agreed to accept new debentures carrying a
coupon rate of 9%.
(iv) Trade creditors have agreed to forgo 25 per cent of their existing claim;
for the balance sum they have agreed to convert their claims into equity
shares of `25/- each.
(v) In order to make payment for bank loan and augment the working
capital, the company issues 6 lakh equity shares at `25/- each; the entire
sum is required to be paid on application. The existing shareholders have
agreed to subscribe to the new issue.
(vi) While Land and Building is to be revalued at `250 lakh, Plant &
Machinery is to be written down to `104 lakh. A provision amounting
to `5 lakh is to be made for bad and doubtful debts.
You are required to show the impact of financial restructuring/re-
construction. Also, prepare the new balance sheet assuming the scheme of re-
construction is implemented in letter and spirit.
Page 369
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
42. The Nishan Ltd. has 35,000 shares of equity stock outstanding with a book
value of `20 per share. It owes debt `15,00,000 at an interest rate of 12%.
Selected financial results are as follows.
43. Simpson Ltd. is considering merger with Wilson Ltd. The data below are in the
hands of board of directors of both the companies. The issue at present is how
many shares of Simpson should be exchanged for Wilson Ltd. Both boards are
considering three possibilities 20,000, 25,000, 30,000 shares. You are required
to construct a table demonstrating the potential impact of each scheme on each
set of shareholders.
Simpson Wilson Combined Post
Ltd. Ltd merger Firm ‘A’
Current earnings per year 2,00,000 1,00,000 3,50,000
Shares outstanding 50,000 10,000 ?
Earnings per share `4 `10 ?
Page 370
CA Final SFM CA Mayank Kothari
44. The equity shares of XYZ Ltd. are currently being traded at `24 per share in
the market. XYZ Ltd. has total 10,00,000 equity shares outstanding in number,
and promoters equity holding in the company is 40%.
PQR Ltd. wishes to acquire XYZ Ltd. because of likely synergies. The
estimated present value of these synergies is `80,00,000.
Further PQR feels that management of XYZ ltd. has been over paid. With
better motivation, lower salaries and fewer perks for the top management, will
lead to savings of `4,00,000 p.a. Top management with their families are
promoters of XYZ Ltd. present value of these savings would add `30,00,000
in values to the acquisition.
1. What is the maximum price per equity share which PQR Ltd. can offer
to pay for XYZ Ltd.?
2. What is the minimum price per equity share at which the management
of XYZ Ltd. will be willing to offer their controlling interest?
Page 371
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
45. M plc and C plc operating in same industry are not experiencing any rapid
growth but providing a steady stream of earnings. M plc’s management is
interested in acquisition of C plc due to its excess plant capacity. Share of C
Plc is trading in market at £4 each. Other data relating to C plc is as follows:
46. R Ltd. and S Ltd. operating in same industry are not experiencing any rapid
growth but providing a steady stream of earnings. R Ltd.'s management is
interested in acquisition of S Ltd.· due to its excess plant capacity. Share of S
Ltd. is trading in market at 3.20 each. Other data relating to S Ltd. is as follows
Page 372
CA Final SFM CA Mayank Kothari
(i) Minimum price per share S Ltd. should accept from R Ltd.
(ii) Maximum price per share R Ltd: shall be willing to offer to S Ltd.
(iii) Floor Value of per share of S Ltd., whether it shall play any role in
decision for its acquisition by R Ltd.
47. Teer Ltd. is considering acquisition of Nishana Ltd. CFO of Teer Ltd. is of
opinion that Nishana Ltd. will be able to generate operating cash flows (after
deducting necessary capital expenditure) of `10 crore per annum for 5 years.
The following additional information was not considered in the above
estimations.
Page 373
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
(i) Office premises of Nishana Ltd. can be disposed of and its staff can be
relocated in Teer Ltd.'s office not impacting the operating cash flows
of either businesses. However, this action will generate an immediate
capital gain of `20 crore.
(ii) Synergy Gain of `2 crore per annum is expected to be accrued from the
proposed acquisition.
(iii) Nishana Ltd. has outstanding Debentures having a market value of `15
crore. It has no other debts.
(iv) It is also estimated that after 5 years if necessary, Nishana Ltd. can also
be disposed of for an amount equal to five times its operating annual
cash flow.
Calculate the maximum price to be paid for Nishana Ltd. if cost of capital of
Teer Ltd. is 20%. Ignore any type of taxation.
48. Bank 'R' was established in 2005 and doing banking in India. The bank is
facing DO OR DIE situation. There are problems of Gross NPA (Non
Performing Assets) at 40% & CAR/CRAR (Capital Adequacy Ratio/ Capital
Risk Weight Asset Ratio) at 4%. The net worth of the bank is not good. Shares
are not traded regularly. Last week, it was traded @ `8 per share.
RBI Audit suggested that bank has either to liquidate or to merge with other
bank.
Bank 'P' is professionally managed bank with low gross NPA of 5%.It has Net
NPA as 0% and CAR at 16%. Its share is quoted in the market @ `128 per
share. The board of directors of bank 'P' has submitted a proposal to RBI for
take over of bank 'R' on the basis of share exchange ratio.
Page 374
CA Final SFM CA Mayank Kothari
Page 375
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
49. During the audit of the Weak Bank (W), RBI has suggested that the Bank
should either merge with another bank or may close down. Strong Bank (S)
has submitted a proposal of merger of Weak Bank with itself. The relevant
information and Balance Sheets of both the companies are as under:
Page 376
CA Final SFM CA Mayank Kothari
50. XML bank was established in 2001 and doing banking business in India. The
bank is facing very critical situation. There are problems of Gross NPA (Non-
Performing Assets) at 40% & CAR/CRAR (Capital Adequacy Ratio/Capital.
Risk Weight Asset Ratio) at 2%. The net worth of the bank is not good. Shares
are not traded regularly. Last week, it was traded @ `4 per share.
RBI Audit suggested that bank has either to liquidate or to merge with other
bank.
ZML Bank is professionally managed bank with low gross NPA of 5%. It has
net NPA as 0% and CAR at 16%. Its share is quoted in the market @ `64 per
share. The Board of Directors of ZML Bank has submitted a proposal to RBI
for takeover of bank XML on the basis of share exchange ratio.
Page 377
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
51. ABC, a large business house is planning to sell its wholly owned subsidiary
KLM. Another large business entity XYZ has expressed its interest in making
a bid for KLM. XYZ expects that after acquisition the annual earning of KLM
will increase by 10%. Following information, ignoring any potential synergistic
benefits arising out of possible acquisitions, are available:
(i) Profit after tax for KLM for the financial year which has just ended is
estimated to be `10 crore.
(ii) KLM's after tax profit has an increasing trend of 7% each year and the
same is expected to continue.
(iii) Estimated post tax market return is 10% and risk free rate is 4%. These
rates are expected to continue.
(iv) Corporate tax rate is 30%.
Page 378
CA Final SFM CA Mayank Kothari
52. XYZ, a large business house is planning to acquire ABC another business
entity in similar line of business. XYZ has expressed its interest in making a
bid for ABC. XYZ expects that after acquisition the annual earning of ABC
will increase by 10%. Following information, ignoring any potential
synergistic benefits arising out of possible acquisitions, are available:
XYZ ABC Proxy entity for XYZ
& ABC in the same
line of business
Paid up Capital (`Crore) 1025 106 --
Face Value of Share is `10
Current share price `129.60 `55 --
Debt: Equity (at market values) 1:2 1:3 1:4
Equity Beta -- -- 1.1
Assume Beta of debt to be zero and corporate tax rate as 30%, determine the
Beta of combined entity.
Page 379
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
53. MS Stones has different divisions of home interiors products. Recently, due to
economic slowdown, the Managing Director of the Company expressed it
desire to divestiture its ceramic tile business. The relevant financial details of
this business are as follows:
In an order to increase its share in the ceramic tile market, the Tripati Tiles Ltd.
showed its interest in the acquisition of this unit and offered a proceed of `950
Crore for the same to MS Stones.
The other data pertaining to the business are as follows: Tax Rate
30%
Growth Rate 4%
Applicable Discount Rate for Tile Business 12%
If market value of liabilities are `40 Crore more than book value, you are
required to advice MD whether she should go for divestiture of the tile business
or not.
54. The CEO of a company thinks that shareholders always look for EPS.
Therefore, he considers maximization of EPS as his company's objective. His
company's current Net Profits are `80.00 lakhs and P/E multiple is 10.5. He
wants to buy another firm which has current income of `15.75 lakhs & P/E
multiple of 10.
What is the maximum exchange ratio which the CEO should offer so that he
could keep EPS at the current level, given that the current market price of both
the acquirer and the target company are `42 and `105 respectively?
Page 380
CA Final SFM CA Mayank Kothari
If the CEO borrows funds at 15% and buys out Target Company by paying
cash, how much should he offer to maintain his EPS? Assume tax rate of 30%.
55. XYZ Limited is considering to convert into private limited as it believes that
with the elimination of shareholders servicing costs, the company could save
`8,00,000 per annum before taxes. In addition, the company believes that
performance will be higher as a private company. As a result, annual profits are
expected to be 10% greater than present after tax profits of `90 lakhs. The
effective tax rate is 30%, the PE ratio for the share is 12 and there are 10 million
shares outstanding. What is the present market price per share? What is the
maximum rupees premium above this price that the company could pay in order
to convert the company into private limited?
56. There are two companies ABC Ltd. and XYZ Ltd. are in same in industry. On order
to increase its size ABC Ltd. made a takeover bid for XYZ Ltd.
− Equity beta of ABC and XYZ is 1.2 and 1.05 respectively.
− Risk Free Rate of Return is 10% and
− Market Rate of Return is 16%.
− The growth rate of earnings after tax of ABC Ltd. in recent years has been
15% and XYZ's is 12%.
− Further both companies had continuously followed constant dividend policy.
Mr. V, the CEO of ABC requires information about how much premium above the
current market price to offer for XYZ's shares.
Two suggestions have forwarded by merchant bankers:
(i) Price based on XYZ’s net worth as per B/S, adjusted in light of current value
of assets and estimated after tax profit for the next 5 years.
Page 381
Chapter 14 Mergers, Acquisitions & Corporate Restructuring
(ii) Price based on Dividend Valuation Model, using existing growth rate
estimates.
Summarised Balance Sheet of both companies is as follows:
(` in lacs)
Page 382
CA Final SFM CA Mayank Kothari
Additional information
(a) ABC Ltd.’s land & building have been recently revalued. XYZ Ltd.’s
have not been revalued for 4 years, and during this period the average
value of land & building have increased by 25% p.a.
(b) The face value of share of ABC Ltd. is `10 and of XYZ Ltd. is `25 per
share.
(c) The current market price of shares of ABC Ltd. is `310 and of XYZ
Ltd.’s `470 per share.
With the help of above data and given information you are required to calculate
the premium per share above XYZ’s current share price by two suggested
valuation methods. Discuss which of these two values should be used for
bidding the XYZ’s shares.
Page 383
Chapter 15 Startup Finance
Chapter 15
Startup Finance
Q1. What is Startup Finance?
Answer:
✓ Startup financing means some initial infusion of money needed to turn
an idea (by starting a business) into reality.
✓ While starting out, big lenders like banks etc. are not interested in a
startup business.
✓ So that leaves one with the option of selling some assets, borrowing
against one’s home, asking loved ones i.e. family and friends for loans
etc.
✓ A good way to get success in the field of entrepreneurship is to speed
up initial operations as quickly as possible to get to the point where
outside investors can see and feel the business venture, as well as
understand that a person hastaken some risk reaching it to that level.
✓ Some businesses can also be bootstrapped (attempting to found and
build a company from personal finances or from the operating revenues
of the new company).
✓ In order to successfully launch a business and get it to a level where large
investors are interested in putting their money, requires a strong
business plan.
✓ It also requires seeking advice from experienced entrepreneurs and
experts -- people who might invest inthe business sometime in the
future.
Summary
(i) Initial infusion of Money
(ii) Banks are not interested
(iii) Use savings, loan from family and friends
(iv) Take some risk & speed up initial operations
(v) Bootstrap- Without any help of investors
(vi) Strong Business Plan
(vii) Seek advice from experienced people
Page 384
CA Final SFM CA Mayank Kothari
Page 385
Chapter 15 Startup Finance
f. Microloans. Microloans are small loans that are given by individuals at a lower
interest to a new business ventures. These loans can be issued by a single
individual or aggregated across a number of individuals who each contribute a
portion of the total amount.
g. Vendor financing. Vendorfinancing is the form of financing in which a company
lends money to one of its customers so that he can buy products from the
company itself. Vendor financing also takes place when many manufacturers
and distributors are convinced to defer payment until the goods are sold. This
means extendingthe payment terms to a longer period for e.g. 30 days payment
period can be extended to 45 days or 60 days.However, this depends on one’s
credit worthiness and payment of more money.
h. Purchase order financing. The most common scaling problem faced by startups
is the inability to find a large new order. The reason is that they don’t have the
necessary cash to produce and deliver the product. Purchase order
financingcompanies often advance the required funds directly to the supplier.
This allows the transaction to complete and profit to flow up to the new
business.
i. Factoring accounts receivables. In this method, a facility is given to the seller
who has sold the good on credit to fund his receivables till the amount is fully
received. So, when the goods are sold on credit, and the credit period (i.e. the
date upto which payment shall be made) is for example 6 months, factor will
pay most of the sold amount upfrontand rest of the amount later. Therefore, in
this way, a startup can meet his day to day expenses.
Page 386
CA Final SFM CA Mayank Kothari
(1) Introduction
(2) Team
(3) Problem
(4) Solution
(5) Marketing
(6) Projections or Milestone
(7) Competition
(8) Business Model
(9) Financing
Page 387
Chapter 15 Startup Finance
Page 388
CA Final SFM CA Mayank Kothari
Page 389
Chapter 15 Startup Finance
Q9. What are the advantages of bringing venture capital into the company?
Answer:
✓ It injects long- term equity finance which provides a solid capital base for
future growth.
✓ The venture capitalist is a business partner, sharing both the risks and
rewards. Venture capitalists are rewarded with business success and
capital gain.
Page 390
CA Final SFM CA Mayank Kothari
2. Start-up: Early stage firms that need funding for expenses associated with
marketing and product development.
4. Second-Round: Working capital for early stage companies that are selling
product, but not yet turning in a profit.
Page 391
Chapter 15 Startup Finance
Page 392
CA Final SFM CA Mayank Kothari
Here the company would give a detailed business plan which consists of
business model, financial plan and exit plan. All these aspects are covered
in a document which is called Investment Memorandum (IM). A tentative
valuation is also carried out in the IM.
2. Screening: Once the deal is sourced the same would be sent for screening
by the VC. The screening is generally carried out by a committee consisting
of senior level people of the VC. Once the screening happens, it would
select the company for further processing.
3. Due Diligence: The screening decision would take place based on the
information provided by the company. Once the decision is taken to
proceed further, the VC would now carry out due diligence. This is mainly
the process by which the VC would try to verify the veracity of the
documents taken. This is generally handled by external bodies, mainly
renowned consultants. The fees of due diligence are generally paid by the
VC.
However, in many case this can be shared between the investor (VC) and
Investee (the company) depending on the veracity of the document
agreement.
4. Deal Structuring: Once the case passes through the due diligence it would
now go through the deal structuring. The deal is structured in such a way
that both parties win. In many cases, the convertible structure is brought
in to ensure that the promoter retains the right to buy back the share.
Besides, in many structures to facilitate the exit, the VC may put a
condition that promoter has also to sell part of its stake along with the VC.
Such a clause is called tag- along clause.
Page 393
Chapter 15 Startup Finance
6. Exit plan: At the time of investing, the VC would ask the promoter or
company to spell out in detail the exit plan. Mainly, exit happens in two
ways: one way is ‘sell to third paty(ies)’ . This sale can be in the form of
IPO or Private Placement to other VCs. The second way to exit is that
promoter would give a buy back commitment at a pre- agreed rate
(generally between IRR of 18% to 25%). In case the exit is not happening
in the form of IPO or third party sell, the promoter would buy back. In
many deals, the promoter buyback is the first refusal method adopted i.e.
the promoter would get the first right of buyback.
Page 394
CA Final SFM CA Mayank Kothari
Page 395
Chapter 15 Startup Finance
8. Tax saving for investors: People investing their capital gains in the
venture funds setup by government will get exemption from capital gains.
This will help startups to attract more investors.
9. Choose your investor: After this plan, the startups will have an option to
choose between the VCs, giving them the liberty to choose their investors.
10. Easy exit: In case of exit – A startup can close its business within 90 days
from the date of application of winding up
11. Meet other entrepreneurs: Government has proposed to hold 2 startup
fests annually both nationally and internationally to enable the various
stakeholders of a startup to meet. This will provide huge networking
opportunities.
Page 396
Area under the Standard Normal Probability Curve (Z Table)
Where,
𝑿−𝝁
𝒛=
𝝈
Page 397
Natural Logarithm [ln(x), 𝒍𝒐𝒈𝒆 (x) or log(x)]
The natural logarithm ln(x) is the logarithm having base e, where e=2.718281828....
Apart from logarithms to base 10which is being normally calculated, we can also have
logarithms to base e. These are called natural logarithms
How To Use:
N 0 1 2 3 4 5 6 7 8 9
1.0 0 0.00995 .019803 .029559 .039221 .048790 .058269 .067659 .076961 .086178
1.1 .095310 .104360 .113329 .122218 .131028 .139762 .148420 .157004 .165514 .173953
1.2 .182322 .190620 .198851 .207014 .215111 .223144 .231112 .239017 .246860 .254642
1.3 .262364 .270027 .277632 .285179 .292670 .300105 .307485 .314811 .322083 .329304
1.4 .336472 .343590 .350657 .357674 .364643 .371564 .378436 .385262 .392042 .398776
1.5 .405465 .412110 .418710 .425268 .431782 .438255 .444686 .451076 .457425 .463734
1.6 .470004 .476234 .482426 .488580 .494696 .500775 .506818 .512824 .518794 .524729
1.7 .530628 .536493 .542324 .548121 .553885 .559616 .565314 .570980 .576613 .582216
1.8 .587787 .593327 .598837 .604316 .609766 .615186 .620576 .625938 .631272 .636577
1.9 .641854 .647103 .652325 .657520 .662688 .667829 .672944 .678034 .683097 .688135
N 0 1 2 3 4 5 6 7 8 9
2.0 .693147 .698135 .703098 .708036 .712950 .717840 .722706 .727549 .732368 .737164
2.1 .741937 .746688 .751416 .756122 .760806 .765468 .770108 .774727 .779325 .783902
2.2 .788457 .792993 .797507 .802002 .806476 .810930 .815365 .819780 .824175 .828552
2.3 .832909 .837248 .841567 .845868 .850151 .854415 .858662 .862890 .867100 .871293
2.4 .875469 .879627 .883768 .887891 .891998 .896088 .900161 .904218 .908259 .912283
2.5 .916291 .920283 .924259 .928219 .932164 .936093 .940007 .943906 .947789 .951658
2.6 .955511 .959350 .963174 .966984 .970779 .974560 .978326 .982078 .985817 .989541
2.7 .993252 .996949 1.00063 1.00430 1.00796 1.01160 1.01523 1.01885 1.02245 1.02604
2.8 1.02962 1.03318 1.03674 1.04028 1.04380 1.04732 1.05082 1.05431 1.05779 1.06126
2.9 1.06471 1.06815 1.07158 1.07500 1.07841 1.08181 1.08519 1.08856 1.09192 1.09527
Page 398
N 0 1 2 3 4 5 6 7 8 9
3.0 1.09861 1.10194 1.10526 1.10856 1.11186 1.11514 1.11841 1.12168 1.12493 1.12817
3.1 1.13140 1.13462 1.13783 1.14103 1.14422 1.14740 1.15057 1.15373 1.15688 1.16002
3.2 1.16315 1.16627 1.16938 1.17248 1.17557 1.17865 1.18173 1.18479 1.18784 1.19089
3.3 1.19392 1.19695 1.19996 1.20297 1.20597 1.20896 1.21194 1.21491 1.21788 1.22083
3.4 1.22378 1.22671 1.22964 1.23256 1.23547 1.23837 1.24127 1.24415 1.24703 1.24990
3.5 1.25276 1.25562 1.25846 1.26130 1.26413 1.26695 1.26976 1.27257 1.27536 1.27815
3.6 1.28093 1.28371 1.28647 1.28923 1.29198 1.29473 1.29746 1.30019 1.30291 1.30563
3.7 1.30833 1.31103 1.31372 1.31641 1.31909 1.32176 1.32442 1.32708 1.32972 1.33237
3.8 1.33500 1.33763 1.34025 1.34286 1.34547 1.34807 1.35067 1.35325 1.35584 1.35841
3.9 1.36098 1.36354 1.36609 1.36864 1.37118 1.37372 1.37624 1.37877 1.38128 1.38379
N 0 1 2 3 4 5 6 7 8 9
4.0 1.38629 1.38879 1.39128 1.39377 1.39624 1.39872 1.40118 1.40364 1.40610 1.40854
4.1 1.41099 1.41342 1.41585 1.41828 1.42070 1.42311 1.42552 1.42792 1.43031 1.43270
4.2 1.43508 1.43746 1.43984 1.44220 1.44456 1.44692 1.44927 1.45161 1.45395 1.45629
4.3 1.45862 1.46094 1.46326 1.46557 1.46787 1.47018 1.47247 1.47476 1.47705 1.47933
4.4 1.48160 1.48387 1.48614 1.48840 1.49065 1.49290 1.49515 1.49739 1.49962 1.50185
4.5 1.50408 1.50630 1.50851 1.51072 1.51293 1.51513 1.51732 1.51951 1.52170 1.52388
4.6 1.52606 1.52823 1.53039 1.53256 1.53471 1.53687 1.53902 1.54116 1.54330 1.54543
4.7 1.54756 1.54969 1.55181 1.55393 1.55604 1.55814 1.56025 1.56235 1.56444 1.56653
4.8 1.56862 1.57070 1.57277 1.57485 1.57691 1.57898 1.58104 1.58309 1.58515 1.58719
4.9 1.58924 1.59127 1.59331 1.59534 1.59737 1.59939 1.60141 1.60342 1.60543 1.60744
N 0 1 2 3 4 5 6 7 8 9
5.0 1.60944 1.61144 1.61343 1.61542 1.61741 1.61939 1.62137 1.62334 1.62531 1.62728
5.1 1.62924 1.63120 1.63315 1.63511 1.63705 1.63900 1.64094 1.64287 1.64481 1.64673
5.2 1.64866 1.65058 1.65250 1.65441 1.65632 1.65823 1.66013 1.66203 1.66393 1.66582
5.3 1.66771 1.66959 1.67147 1.67335 1.67523 1.67710 1.67896 1.68083 1.68269 1.68455
5.4 1.68640 1.68825 1.69010 1.69194 1.69378 1.69562 1.69745 1.69928 1.70111 1.70293
5.5 1.70475 1.70656 1.70838 1.71019 1.71199 1.71380 1.71560 1.71740 1.71919 1.72098
5.6 1.72277 1.72455 1.72633 1.72811 1.72988 1.73166 1.73342 1.73519 1.73695 1.73871
5.7 1.74047 1.74222 1.74397 1.74572 1.74746 1.74920 1.75094 1.75267 1.75440 1.75613
5.8 1.75786 1.75958 1.76130 1.76302 1.76473 1.76644 1.76815 1.76985 1.77156 1.77326
5.9 1.77495 1.77665 1.77834 1.78002 1.78171 1.78339 1.78507 1.78675 1.78842 1.79009
N 0 1 2 3 4 5 6 7 8 9
6.0 1.79176 1.79342 1.79509 1.79675 1.79840 1.80006 1.80171 1.80336 1.80500 1.80665
6.1 1.80829 1.80993 1.81156 1.81319 1.81482 1.81645 1.81808 1.81970 1.82132 1.82294
6.2 1.82455 1.82616 1.82777 1.82938 1.83098 1.83258 1.83418 1.83578 1.83737 1.83896
6.3 1.84055 1.84214 1.84372 1.84530 1.84688 1.84845 1.85003 1.85160 1.85317 1.85473
6.4 1.85630 1.85786 1.85942 1.86097 1.86253 1.86408 1.86563 1.86718 1.86872 1.87026
6.5 1.87180 1.87334 1.87487 1.87641 1.87794 1.87947 1.88099 1.88251 1.88403 1.88555
6.6 1.88707 1.88858 1.89010 1.89160 1.89311 1.89462 1.89612 1.89762 1.89912 1.90061
6.7 1.90211 1.90360 1.90509 1.90658 1.90806 1.90954 1.91102 1.91250 1.91398 1.91545
6.8 1.91692 1.91839 1.91986 1.92132 1.92279 1.92425 1.92571 1.92716 1.92862 1.93007
6.9 1.93152 1.93297 1.93442 1.93586 1.93730 1.93874 1.94018 1.94162 1.94305 1.94448
N 0 1 2 3 4 5 6 7 8 9
7.0 1.94591 1.94734 1.94876 1.95019 1.95161 1.95303 1.95445 1.95586 1.95727 1.95869
7.1 1.96009 1.96150 1.96291 1.96431 1.96571 1.96711 1.96851 1.96991 1.97130 1.97269
7.2 1.97408 1.97547 1.97685 1.97824 1.97962 1.98100 1.98238 1.98376 1.98513 1.98650
7.3 1.98787 1.98924 1.99061 1.99198 1.99334 1.99470 1.99606 1.99742 1.99877 2.00013
7.4 2.00148 2.00283 2.00418 2.00553 2.00687 2.00821 2.00956 2.01089 2.01223 2.01357
7.5 2.01490 2.01624 2.01757 2.01890 2.02022 2.02155 2.02287 2.02419 2.02551 2.02683
7.6 2.02815 2.02946 2.03078 2.03209 2.03340 2.03471 2.03601 2.03732 2.03862 2.03992
7.7 2.04122 2.04252 2.04381 2.04511 2.04640 2.04769 2.04898 2.05027 2.05156 2.05284
7.8 2.05412 2.05540 2.05668 2.05796 2.05924 2.06051 2.06179 2.06306 2.06433 2.06560
7.9 2.06686 2.06813 2.06939 2.07065 2.07191 2.07317 2.07443 2.07568 2.07694 2.07819
Page 399
N 0 1 2 3 4 5 6 7 8 9
8.0 2.07944 2.08069 2.08194 2.08318 2.08443 2.08567 2.08691 2.08815 2.08939 2.09063
8.1 2.09186 2.09310 2.09433 2.09556 2.09679 2.09802 2.09924 2.10047 2.10169 2.10291
8.2 2.10413 2.10535 2.10657 2.10779 2.10900 2.11021 2.11142 2.11263 2.11384 2.11505
8.3 2.11626 2.11746 2.11866 2.11986 2.12106 2.12226 2.12346 2.12465 2.12585 2.12704
8.4 2.12823 2.12942 2.13061 2.13180 2.13298 2.13417 2.13535 2.13653 2.13771 2.13889
8.5 2.14007 2.14124 2.14242 2.14359 2.14476 2.14593 2.14710 2.14827 2.14943 2.15060
8.6 2.15176 2.15292 2.15409 2.15524 2.15640 2.15756 2.15871 2.15987 2.16102 2.16217
8.7 2.16332 2.16447 2.16562 2.16677 2.16791 2.16905 2.17020 2.17134 2.17248 2.17361
8.8 2.17475 2.17589 2.17702 2.17816 2.17929 2.18042 2.18155 2.18267 2.18380 2.18493
8.9 2.18605 2.18717 2.18830 2.18942 2.19054 2.19165 2.19277 2.19389 2.19500 2.19611
N 0 1 2 3 4 5 6 7 8 9
9.0 2.19722 2.19834 2.19944 2.20055 2.20166 2.20276 2.20387 2.20497 2.20607 2.20717
9.1 2.20827 2.20937 2.21047 2.21157 2.21266 2.21375 2.21485 2.21594 2.21703 2.21812
9.2 2.21920 2.22029 2.22138 2.22246 2.22354 2.22462 2.22570 2.22678 2.22786 2.22894
9.3 2.23001 2.23109 2.23216 2.23324 2.23431 2.23538 2.23645 2.23751 2.23858 2.23965
9.4 2.24071 2.24177 2.24284 2.24390 2.24496 2.24601 2.24707 2.24813 2.24918 2.25024
9.5 2.25129 2.25234 2.25339 2.25444 2.25549 2.25654 2.25759 2.25863 2.25968 2.26072
9.6 2.26176 2.26280 2.26384 2.26488 2.26592 2.26696 2.26799 2.26903 2.27006 2.27109
9.7 2.27213 2.27316 2.27419 2.27521 2.27624 2.27727 2.27829 2.27932 2.28034 2.28136
9.8 2.28238 2.28340 2.28442 2.28544 2.28646 2.28747 2.28849 2.28950 2.29051 2.29152
9.9 2.29253 2.29354 2.29455 2.29556 2.29657 2.29757 2.29858 2.29958 2.30058 2.30158
10.0 2.30259 2.30358 2.30458 2.30558 2.30658 2.30757 2.30857 2.30956 2.31055 2.31154
Page 400