FM Questionnaire
FM Questionnaire
MANAGEMENT
CA - INTERMEDIATE
QUESTIONNAIRE BOOK
Every effort has been made to avoid errors or omissions in this publication. In spite of this, errors may creep
in. Any mistake, error or discrepancy noted may be brought to our notice which shall be taken care of in the
next edition. It is notified that neither the Author nor the Seller will be responsible for any damage or loss of
action to any one, of any kind, in any manner, therefrom. It is suggested that to avoid any doubt the reader
should cross-check all the facts, law and contents of the publication with the Institute’s publication or
notifications.
No part of this book shall be reproduced or copied in any form or by any means [graphic, electronic or
mechanical, including photocopying, recording, taping, or information retrieval system], or reproduced on any
disk, tape, perforated media or other information storage device, etc. without the written permission of the
author. Breach of this condition is liable for legal action.
PREFACE
To all readers,
I am proud to present this book along with Team EXPERT. I have spent time
writing this with a student perspective in mind. Each chapter has broken down core
concepts and expanded on them with diagrams and tables, as and when possible. It is
my goal to help each and every holder of this book to be able to fight against the odds
and win. Victory presents itself with the backing of knowledge, practice and expertise.
This book provides a valuable window on the subject and covers the necessary
components chapter by chapter. The challenges in this subject are both difficult and
interesting.
People are working on them with enthusiasm, tenacity, and dedication to develop
new methods of analysis and provide new solutions to keep up with the ever-changing
threats. In this new age of global interconnectivity and interdependence, it is necessary
to stay relevant, for both professionals and students.
This book is a good step in that direction and would not have been possible without my
team, my colleagues, my students and everyone that has supported me in my journey as
a CA professional. For any feedback or questions based on the material covered within
the book, please feel free to contact me via email.
Regards,
CA Prashant Sarda
8007766008
[email protected]
CA INTERMEDIATE
FINANCIAL MANAGEMENT
QUESTIONNAIRE INDEX
CH. NO. NAME OF THE TOPIC PAGE NO.
1 SCOPE & OBJECTIVES OF FINANCIAL MANAGEMENT 1 to 3
2 LEVERAGES 4 to 16
3 CAPITAL STRUCTURE 17 to 33
4 COST OF CAPITAL 34 to 48
5 FINANCIAL ANALYSIS & PLANNING – RATIO ANALYSIS 49 to 68
6 TYPES OF FINANACING (NO PRACTICAL QUESTION)
7 INVESTMENT DECISION – CAPITAL BUDGETING 69 to 90
8 DIVIDEND DECISIONS 91 to 99
9 MANAGEMENT OF WORKING CAPITAL 100 to 118
MCQ INDEX
CH. NO. NAME OF THE TOPIC PAGE NO.
1 SCOPE & OBJECTIVES OF FINANCIAL MANAGEMENT 119 to 121
2 LEVERAGES 122 to 128
3 CAPITAL STRUCTURE 129 to 133
4 COST OF CAPITAL 131 to 143
5 FINANCIAL ANALYSIS & PLANNING – RATIO ANALYSIS 144 to 151
6 TYPES OF FINANACING (NO PRACTICAL QUESTION) 152 to 158
7 INVESTMENT DECISION – CAPITAL BUDGETING 159 to 165
8 DIVIDEND DECISIONS 166 to 169
9 MANAGEMENT OF WORKING CAPITAL 170 to 175
10 CASE SCENERIO BASED MCQS 176 to 184
www.myeduneeds.com
PROBLEM 1
You want to endow a prize that would pay ` 100,000 per annum. You want to make a one – time payment
because you are not sure where you would be during subsequent years. If the time value is 10%, how much
will you have to invest today?
Solution:
PV of infinite annuity = A/r
Where A = ` 100,000, r = 10%
PV = 100,000/10% = ` 10,00,000 /-
Thus, you need to invest ` 10,00,000 today.
PROBLEM 2
Find out the present value of a 4 years annuity of ` 20,000 discounted at 10 percent.
Solution:
PV of finite annuity = A x PVAF (r,n)
Where A = ` 20,000 r = 10% & n = 4 years
PV = 20,000 x 3.1699 = ` 63,398 /-
Thus, the PV is ` 63,398 /-
PROBLEM 3
What is the present value of an income stream which provides ` 1,000 at the end of year one, ` 2,500 at the
end of year two and ` 5,000 during each of the year 3 through 10, if the discount rate is 12 percent.
Solution:
Statement showing computation of Present Value
Year Particulars CF DF @ 12% DCF
1 Cash in flow 1000 0.8929 893
2 Cash in flow 2500 0.7972 1993
3-10 Cash in flow 5000 3.9602 19,801
22,687
PROBLEM 4
What is the present value of an income stream which provides ` 2,000 a year for the first five years, and `
3,000 a year forever thereafter, if the discount rate is 10 percent?
Solution:
PROBLEM 5
A finance company makes an offer to deposit a sum of ` 1,100 and then receive a return of ` 80 p.a.
perpetually. Should this offer be accepted if the rate of interest is 8%? Will the decision change if the rate of
interest is 5%?
Solution:
Part A: When discount rate is 8%
PV of infinite annuity = A/r
Where A = ` 80 r = 8%
PV = 80 / 8% = ` 1,000 /-
Thus, PV of future annuity is ` 1,000 /- whereas we need to invest ` 1,100 /- therefore the offer should be
rejected.
Part B: When discount rate is 8%
PV of infinite annuity = A/r
Where A = ` 80 r = 5%
PV = 80 / 5% = ` 1,600 /-
Thus, PV of future annuity is ` 1,600 /- whereas we need to invest ` 1,100 /- therefore the offer should be
accepted.
PROBLEM 6
Assume that a deposit is to be made at year zero into an account that will earn 8% compounded annually. It
is desired to withdraw ` 5,000 three years from now and ` 7,000 six years from now. What is the size of the
year zero deposit that will produce these future payments.
Solution:
Statement showing computation of Present Value
Year Particulars CF DF @ 8% DCF
3 Cash in flow 5000 0.7938 3,969
6 Cash in flow 7000 0.6302 4,411
8,380
Thus, we need to invest ` 8,380 /- today to withdraw ` 5,000 after 3 years & ` 7,000 after 6 years.
PROBLEM 7
Assume that a ` 20,00,000 plant expansion is to be financed as follows: The firm makes a 15% own payment
and borrows the remainder at 9% interest rate. The loan is to be repaid in 8 equal annual installments
beginning 4 years from now. What is the size of the required annual loan payments.
Solution:
Today’s borrowing amount: 20,00,000 -15% = ` 17,00,000 /-
PV of finite annuity = A x PVAF (r,n)
Where PV = ` 17,00,000 r = 9% & n = 4 -11 years (8 installments)
17,00,000 = A x 4.2739 = ` 3,97,763 /-
Thus, the annual loan installment is ` 3,97,763 /-
PROBLEM 8
Raj has invested ` 1,00,000 in computer system and wishes to give on lease. Life of the computer system is
5 yeas without any scrap value. What should be the annual lease rent, if lessor’s opportunity rate of interest
is 20% p.a.
Solution:
PV of finite annuity = A x PVAF (r,n)
Where PV = ` 1,00,000 r = 20 % & n = 5 years
1,00,000 = A x 2.9906 = ` 33,438 /-
Thus, the annual lease rental is ` 33,438 /-
PROBLEM 9
You need ` 10,000 for buying textbooks next year. You can earn 7% on your money. How much do you
need to invest today?
Solution:
PV = FV x PVF (r,n)
PV = 10,000 x 0.9346 = ` 9,346 /-
Thus, you need to invest ` 9,346 /- today to buy text books after 1 year.
CHAPTER 2 LEVERAGES
PROBLEM 1
A Company produces and sells 10,000 shirts. The selling price per shirt is ` 500. Variable cost is ` 200 per
shirt & fixed operating cost is ` 25,00,000.
a) CALCULATE operating leverage.
Solution:
a) Statement of Profitability
`
Sales Revenue (10,000 x 500) 50,00,000
Less: Variable Cost (10,000 x 200) 20,00,000
Contribution 30,00,000
Less: Fixed Cost 25,00,000
EBIT 5,00,000
Contribution 30 lakhs
Operating Leverage = = = 6 times
EBIT 5 lakhs
% Change in EBIT
b) Operating Leverage (OL) =
% Change in Sales
x / 5,00,000
6 =
5,00,000/50,00,000
X = ` 3,00,000
∴ ∆EBIT = ` 3,00,000 / 5,00,000 = 60%
PROBLEM 2
CALCULATE the operating leverage for each of the four firms A, B, C and D from the following price and
cost data:
Firms
A (`) B (`) C (`) D (`)
Sale price per unit 20 32 50 70
Variable cost per unit 6 16 20 50
Fixed operating cost 60,000 40,000 1,00,000 Nil
What calculations can you draw with respect to levels of fixed cost and the degree of operating leverage
result? Explain. Assume number of units sold is 5,000.
Solution:
Firms
A B C D
Sales (units) 5,000 5,000 5,000 5,000
Sales revenue (Units x price) (`) 1,00,000 1,60,000 2,50,000 3,50,000
Less: Variable Cost (30,000) (80,000) (1,00,000) (2,50,000)
(Units x variable cost per unit) (`) 70,000 80,000 1,50,000 1,00,000
Less: Fixed operating costs (`) (60,000) (40,000) (1,00,000) Nil
EBIT 10,000 40,000 50,000 1,00,000
1,60,000 − 80,000
DOL(B) = =2
40,000
2,50,000 − 1,00,000
DOL(C) = =3
50,000
3,50,000 − 2,50,000
DOL(D) = =1
1,00,000
The operating leverage exists only when there are fixed costs. In the case of firm D, there is no magnified
effect on the EBIT due to change in sales. A 20 per cent increase in sales has resulted in a 20 per cent
increase in EBIT. In the case of other firms, operating leverage exists. It is maximum in firm A, followed
by firm C and minimum in firm B. The interpretation of DOL of 7 is that 1 per cent change in sales results
in 7 per cent change in EBIT level in the direction of the change of sales level of firm A.
PROBLEM 3
A firm’s details are as under:
Sales (@ 100 per unit) ` 24,00,000
Variable Cost 50%
Fixed Cost ` 10,00,000
It has borrowed ` 10,00,000 @ 10% p.a. and its equity share capital is ` 10,00, 000 (` 100 each).
Consider tax @ 50%.
CALCULATE:
a) Operating Leverage
b) Financial Leverage
c) Combined Leverage
d) Return on Investment
e) If the sales increases by ` 6,00,000; what will the new EBIT?
Solution:
`
Sales 24,00,000
Less: Variable cost 12,00,000
Contribution 12,00,000
Less: Fixed cost 10,00,000
EBIT 2,00,000
Less: Interest 1,00,000
EBT 1,00,000
Less: Tax (50%) 50,000
EAT 50,000
No. of equity shares 10,000
EPS 5
12,00,000
a) Operating Leverage = = 6 times
2,00,000
2,00,000
b) Financial Leverage = = 2 times
1,00,000
e) Operating Leverage =6
∆ EBIT
6 =
0.25
6x1
∆ EBIT = = 1.5
4
PROBLEM 4
From the following information extracted from the books of accounts of Imax Ltd., CALCULATE
percentage change in earnings per share, if sales increase by 10% and Fixed Operating cost is ` 1,57,500.
Particulars Amount in `
EBIT (Earnings before Interest and Tax) 31,50,000
Earnings before Tax (EBT) 14,00,000
Solution:
1. Operating Leverage (DOL)
Contribution EBIT + Fixed Cost 31,50,000 + 1,57,500
= = = = 1.05
EBIT EBIT 31,50,000
PROBLEM 5
Consider the following information for Mega Ltd.:
Production level 2,500 units
Contribution per unit ` 150
Operating leverage 6
Combined leverage 24
Tax rate 30%
Required:
COMPUTE its earnings after tax.
Solution:
1. Computation of Earnings after tax
Contribution = ` 150 x 2,500 = ` 3,75,000
Operating Leverage (DOL) x Financial Leverage (DFL) = Combined Leverage
(DCL)
6 x Financial Leverage = 24
∴ Financial Leverage =4
Contribution 3,75,000
Operating Leverage = = =6
EBIT EBIT
3,75,000
∴ EBIT = = ` 62,500
6
EBIT
Financial Leverage = = 4
EBT
EBIT 62,500
∴ EBT = = = ` 15,625
4 4
PROBLEM 6
From the following information, prepare Income Statement of Company A & B:
Particulars Company A Company B
Marginal of safety 0.20 0.25
Interest ` 3000 ` 2000
Profit volume ratio 25% 33.33%
Financial Leverage 4 3
Tax rate 45% 45%
Solution:
Income Statement
Particulars Company A Company B
Sales 80,000 36,000
Less: Variable Cost 60,000 24,000
Contribution 20,000 12,000
Less: Fixed Cost 16,000 9,000
EBIT 4,000 3,000
Less: Interest EBT 3,000 2,000
Tax (45%) 1,000 1,000
450 450
550 550
Working Notes:
(i) Company A
Financial Leverage = EBIT / (EBIT – Interest) 4 = EBIT / (EBIT - ` 3,000)
4EBIT - ` 12,000 = EBIT
3 EBIT = ` 12,000
EBIT = ` 4,000
Company B
Financial Leverage = EBIT / (EBIT – Interest) 3 = EBIT / (EBIT - ` 2,000)
3EBIT - ` 6000 = EBIT
2 EBIT = ` 6,000
EBIT = ` 3,000
(ii) Company A
Operating Leverage = 1/Margin of Safety
= 1/0.20 = 5
Operating Leverage = Contribution / EBIT
5 = Contribution / ` 4,000 Contribution = ` 20,000
Company B
Operating Leverage = 1/Margin of Safety
= 1/0.25 = 4
Operating Leverage = Contribution /EBIT
4 = Contribution / ` 3,000 Contribution = ` 12,000
(iii) Company A
Profit Volume Ratio = 25% (Given)
Profit Volume Ratio = Contribution / Sales * 100 25% = ` 20,000/Sales
Sales = ` 20,000/25% Sales = ` 80,000
Company B
Profit Volume Ratio = 33.33% Therefore, Sales = ` 12,000 / 33.33%
Sales = ` 36,000
PROBLEM 7
Betatronics Ltd. has the following Balance Sheet and Income Statement information:
Balance Sheet as on March, 31st 2023
Liabilities ` Assets `
Equity Capital (` 10 per share) 8,00,000 Net Fixed Assets 10,00,000
10% Debt 6,00,000 Current Assets 9,00,000
Retained earnings 3,50,000
Current liabilities 1,50,000
19,00,000 19,00,000
Income Statement for the year ending March 31st 2023
Particulars `
Sales 3,40,000
Operating expenses (including ` 60,000 depreciation) 1,20,000
EBIT 2,20,000
Less: Interest 60,000
Earnings before tax 1,60,000
Less: Taxes 56,000
Net Earnings (EAT) 1,04,000
a) DETERMINE the degree of operating, financial and combined leverages at the current sales level, if all
operating expenses, other than depreciation, are variable costs.
b) If total assets remain at the same level, but sales (i) increase by 20 percent and (ii) decrease by 20 percent,
COMPUTE the earnings per share at the new sales level?
Solution:
a) Calculation of Degree of Operating (DOL), Financial (DFL) and Combined Leverages (DCL).
3,40,000 − 60,000
DOL = = 1.27
2,20,000
2,20,000
DFL = = 1.38
1,60,000
PROBLEM 8
A company had the following Balance Sheet as on 31st March, 2023:
Liabilities (` in crores) Assets (` in crores)
Equity Share Capital 5 Fixed Assets (Net) 12.5
(50 lakhs shares of ` 10 each)
Reserves and Surplus 1 Current Assets 7.5
15% Debentures 10
Current Liabilities 4
20 20
The additional information given is as under:
Fixed cost per annum (excluding interest) ` 4 crores
Variable operating cost ratio 65%
Total assets turnover ratio 2.5
Income Tax rate 30%
Required:
(i) Earnings Per Share
(ii) Operating Leverage
(iii) Financial Leverage
(iv) Combined Leverage
Solution:
Total Assets = ` 20
Total Asset Turnover Ratio = 2.5
Hence, Total Sales = 20 x 2.5 = ` 50 Crores
Computation of Profit After Tax (PAT)
(` in Crores)
Sales 50.00
Less: Variable Operating Cost @ 65% 32.50
Contribution 17.50
Less: Fixed Cost (other than interest) 4.00
EBIT 13.50
Less: Interest on Debentures (15% x 10) 1.50
PBT 12.00
Less: Tax @ 30% 3.60
PAT 8.40
(i) Earnings per Share:
8.40 Crores 8.40 Crores
EPS = = = ` 16.80
Number of Equity Shares 50,00,000
It indicates the amount the company earns per share. Investors use this as a guide while valuing the
share and making investment decisions. It is also a indicator used in comparing firms within an industry
or industry segment.
(ii) Operating Leverage:
Contribution 17.50
Operating Leverage = = = 1.296
EBIT 13.50
It indicates the choice of technology and fixed cost in cost structure. It is level specific. When firm
operates beyond operating break – even level, then operating leverage is low. It indicates sensitivity of
earnings before interest and tax (EBIT) to change in sales at a particular level.
(iii) Financial Leverage:
EBIT 13.50
Financial Leverage = = = 1.125
PBT 12.00
The financial leverage is very comfortable since the debt service obligation is small vis – a – vis EBIT.
(iv) Combined Leverage:
Contribution EBIT
OR, Combined Leverage = x
EBIT PBT
PROBLEM 9
The following information is related to YZ company Ltd. For the year ended 31st March 2023
Equity share capital (` 10 each) ` 50 lakhs
12% Bonds (`1000 each) ` 37 lakhs
Sales ` 84 Lakhs
Fixed cost (excluding interest) ` 6.96 Lakhs
Financial leverage 1.49 times
PV ratio 27.55%
Income tax rate 40%
You are required to calculate:
(i) Operating leverage
(ii) Combined leverage
(iii) Earnings per share
Show up the calculations up-to 2 decimal points.
Solution:
Computation of PAT
Particulars Amount (`)
Sales 84,00,000
Contribution (Sales x PV Ratio) 23,14,200
Less: Fixed Cost (excluding interest) 6,96,000
EBIT 16,18,200
Less: Interest on Debentures (37 lakhs x 12%) 4,44,000
Less: Other interest (balancing figure) 88,160
EBT 10,86,040
Less: tax @ 40% 4,34,416
EAT 6,51,624
EPS = EAT / no. of Shares 1.3
Operating Leverage = Contribution / EBIT
= 23,14,200 / 16,18,200
= 1.43 times
Combined leverage = DOL x DFL
= 1.43 x 1.49
= 2.13 times
DFL = EBIT / EBT
1.49 = 16,18,200 / EBT
EBT = 10,86,040 /-
PROBLEM 10
The following information is available for SS Ltd.
Profit volume (PV) ratio - 30%
Operating leverage - 2.00
Financial leverage - 1.50
Loan - ` 1,25,000
Post-tax interest rate - 5.6%
Tax rate - 30%
Market Price per share (MPS) - ` 140
Price Earnings Ratio (PER) - 10
Profitability Statement
Sr. No. Particulars Amount (`)
A Sales 200,000
B Variable Cost (Balancing figure) 140,000*
C C Contribution 60,000
D Fixed Cost (Balancing figure) 30,000
E EBIT 30,000
F Interest 10,000
G EBT 20,000
H Tax @ 30% 6,000
I EAT or NI 14,000
J EPS 14
K P/E Ratio 10
L MPS (J x K) 140
M No. of share (I ÷ J) 1000 shares
PROBLEM 11
Debu Ltd. currently has an equity share capital of ` 1,30,00,000 consisting of 13,00,000 Equity shares. The
company is going through a major expansion plan requiring to raise funds to the tune of ` 78,00,000. To
finance the expansion the management has following plans:
Plan-I : Issue 7,80,000 Equity shares of ` 10 each.
Plan-II : Issue 5,20,000 Equity shares of ` 10 each and the balance through long-term borrowing at 12%
interest p.a.
Plan-III : Issue 3,90,000 Equity shares of ` 10 each and 39,000, 9% Debentures of ` 100 each.
Plan-IV : Issue 3,90,000 Equity shares of ` 10 each and the balance through 6% preference shares.
EBIT of the company is expected to be ` 52,00,000 p.a.
Considering corporate tax rate @ 40%, you are required to-
(i) CALCULATE EPS in each of the above plans.
(ii) ASCERTAIN financial leverage in each plan and comment.
Solution:
Sources of Capital Plan I Plan II Plan III Plan IV
Present Equity Shares 13,00,000 13,00,000 13,00,000 13,00,000
New Issue 7,80,000 5,20,000 3,90,000 3,90,000
Equity share capital (`) 2,08,00,000 1,82,00,000 1,69,00,000 1,69,00,000
No. of Equity shares 20,80,000 18,20,000 16,90,000 16,90,000
12% Long term loan (`) - 26,00,000 - -
9% Debentures (`) - - 39,00,000 -
6% Preference Shares (`) - - - 39,00,000
PROBLEM 12
The following information is related to Navya Company Ltd. for the year ended 31st March 2023:
Equity share capital (` 10 each) ` 65,50,000
12% Bonds of ` 1,00 each ` 60,91,400
Sales ` 111 lakhs
Fixed cost (excluding interest) ` 7,15,000
Financial leverage 1.55
Profit-volume Ratio 25%
Income Tax Applicable 30%
You are required to CALCULATE:
Operating Leverage.
Combined leverage; and
Earnings per share.
Show calculations upto two decimal points.
Solution:
a) Income Statement
Particulars Amount (`)
Sales 1,11,00,000
Contribution (Sales × P/V ratio) 27,75,000
Less: Fixed cost (excluding Interest) (7,15,000)
EBIT (Earnings before interest and tax) 20,60,000
Less: Interest on debentures (12% x ` 60,91,400) (7,30,968)
EBT (Earnings before tax) 13,29,032
Less: Tax @ 30% 3,98,710
PAT (Profit after tax) 9,30,322
PROBLEM 13
Following information is provided relating to SVB Ltd.:
Sales price ` 21 per unit
Variable cost ` 13.50 per unit
Break-even point 30,000 units
You are required to CALCULATE operating leverage at sales volume 37,500 units and 45,000 units.
Solution:
Computation of Operating Leverage (OL)
Selling Price = ` 21 per unit Variable Cost = ` 13.50 per unit
Fixed Cost = BEP × (Selling price – Variable cost) = 30,000 × (21 – 13.50)
= 30,000 × 7.5 = 2,25,000
Particulars For 37,500 units (`) For 45,000 units (`)
Sales (@ ` 21 /unit) 7,87,500 9,45,000
Less: Variable Cost (@ 13.50 /unit) 5,06,250 6,07,500
Contribution 2,81,250 3,37,500
Less: Fixed Cost 2,25,000 2,25,000
Earnings before Interest and tax (EBIT) 56,250 1,12,500
Contribution 2,81,250 3,37,500
Operating Leverage ( ) ( ) ( )
EBIT 56,250 1,12,500
Operating Leverage 5 times 3 times
PROBLEM 1
Rupa Ltd.’s EBIT is ` 5,00,000. The company has 10%, ` 20 lakh debentures. The equity capitalization rate
i.e. Ke is 16%.
You are required to CALCULATE:
(i) Market value of equity and value of firm
(ii) Overall cost of capital.
Solution:
(i) Statement showing value of firm
`
EBIT 5,00,000
Less: Interest on debentures (10% of ` 20,00,00000) (2,00,000)
Earnings available for equity holders i.e. Net Income (NI) 3,00,000
Equity capitalization rate (Ke) 16%
NI 3,00,000 18,75,000
Market value of equity (S) = = 100
Ke 16.00
Market value of debt (D) 20,00,000
Total value of firm V = S + D 38,75,000
EBIT 5,00,000
(ii) Overall cost of capital = = = 12.90%
Value of firm 38,75,000
PROBLEM 2
Indra Ltd. has EBIT of ` 1,00,000. The company makes use of debt and equity capital. The firm has 10%
debentures of ` 5,00,000 and the firm’s equity capitalization rate is 15%.
You are required to COMPUTE:
(i) Current value of the firm
(ii) Overall cost of capital.
Solution
(i) Calculation of total value of the firm
`
EBIT 1,00,000
Less: Interest (@ 10% on ` 5,00,000) 50,000
Earnings available for equity holders 50,000
Equity capitalization rate i.e. Ke 15%
Earnings available for equity holders
Value of equity holders =
Value of equity (S)
50,000
= = ` 3,33,333
0.15
Value of Debt (given) D 5,00,000
Total Value of the firm V = D + S (5,00,000 + 3,33,333) 8,33,333
S D EBIT
(ii) Overall cost of capital = Ko = Ke + Kd or
V V V
3,33,333 5,00,000
= 0.15 [ ] + 0.10
8,33,333 8,33,333
1
= [50,000 + 50,000] = 12.00%
8,33,333
PROBLEM 3
DETERMINE the optimal capital structure of a company from the following information:
Options Cost of Debt (Kd) Cost of Equity (Ke) Percentage of Debt on total value
in % in % (Debt + Equity)
1 11 13.0 0.0
2 11 13.0 0.1
3 11.6 14.0 0.2
4 12.0 15.0 0.3
5 13.0 16.0 0.4
6 15.0 18.0 0.5
7 18.0 20.0 0.6
Solution:
Note that the ratio given in this question is not debt to equity ratio. Rather it is the debt to value ratio.
Therefore, if the ratio is 0.6, it means that capital employed comprises 60% debt and 40% equity.
Kd x D + Ke x S
Ko =
D+S
In this question total of weight is equal to 1 in all cases, hence we need not to divide by it.
1) K0 = 11% x 0 + 13% x 1 = 13%
2) K0 = 11% x 0.1 + 13% x 0.9 = 12.8%
3) K0 = 11.6% x 0.2 + 14% x 0.8 = 13.52%
4) K0 = 12% x 0.3 + 15% x 0.7 = 14.1%
5) K0 = 13% x 0.4 + 16% x 0.6 = 14.8%
6) K0 = 15% x 0.5 + 18% x 0.5 = 16.5%
7) K0 = 18% x 0.6 + 20% x 0.4 = 18.8%
PROBLEM 4
Amita Ltd.’s operating income (EBIT) is ` 5,00,000. The firm’s cost of debt is 10% and currently the firm
employs ` 15,00,000 of debt. The overall cost of capital of the firm is 15%.
You are required to CALCULATE:
(i) Total value of the firm.
(ii) Cost of equity.
Solution:
(i) Statement showing value of the firm
`
Net opening income / EBIT 5,00,000
Less: Interest on debentures (10% of ` 15,00,000) (1,50,000)
Earnings available for equity holders 3,50,000
Total cost of capital (K0) (given) 15%
EBIT 5,00,000 33,33,333
Value of the firm V = =
K0 0.15
OR
S D
Ko = Ke + Kd
V V
V D
Ke = Ko - Kd
S S
33,33,333 15,00,000
= 0.15 [ ] - 0.10
18,33,333 18,33,333
1
= [(0.15 x 33,33,333) – (0.10 x 15,00,000)]
18,33,333
1
= [5,00,000 – 1,50,000] = 19.09%
18,33,333
PROBLEM 5
Alpha Limited and Beta Limited are identical except for capital structures. Alpha Ltd. has 50 per cent debt and
50 per cent equity, whereas Beta Ltd. has 20 per cent debt and 80 per cent equity. (All percentages are in market
– value terms). The borrowing rate for both companies is 8 per cent in a no – tax world, and capital markets
are assumed to be perfect.
(a) (i) If you own 2 per cent of the share of Alpha Ltd., DETERMINE your return if the company has net
operating income of ` 3,60,000 and the overall capitalization rate of the company, K0 is 18 per cent?
(ii) CALCULATE the implied required rate of return on equity?
(b) Beta Ltd. has the same net operating income as Alpha Ltd. (i) DETERMINE the implied required equity
return of Beta Ltd.? (ii) ANALYSIS why does it differ from that of Alpha Ltd.?
Solution:
NOI 3,60,000
a) Value of the Alpha Ltd. = = = ` 20,00,000
K0 18%
b)
(i) calculation of Implied rate of return
`
Total value of company 20,00,000
Market value of debt (20% x ` 20,00,000) 4,00,000
Market value of equity (80% x ` 20,00,000) 16,00,000
`
Net operating income 3,60,000
Interest on debt (8% x ` 4,00,000) 32,000
Earnings available to shareholders 3,28,000
3,28,000
Implied required rate of return on equity = = 20.5%
16,00,000
(ii) It is lower than the Alpha Ltd. because Beta Ltd. uses less debt in its capital structure. As the equity
capitalization is a linear function of the debt – to – equity ratio when we use the net operating income
approach, the decline in required equity return offsets exactly the disadvantage of not employing so
much in the way of ‘cheaper’ debt funds.
PROBLEM 6:
When value of levered firm is more than the value of unlevered firm
There are two company N Ltd. and M Ltd., having same earnings before interest and taxes i.e. EBIT of `
20,000. M Ltd. is a levered company having a debt of ` 1,00,000 @ 7% rate of interest. The cost of equity of
N Ltd. is 10% and of M Ltd. is 11.50%.
COMPUTE how arbitrage process will be carried on?
Solution:
Company
M Ltd. N Ltd.
EBIT (NOI) ` 20,000 ` 20,000
Debt (D) ` 1,00,000 ---
Ke 11.50% 10%
Kd 7% ---
NOI – Interest
Value of equity (S) =
Cost of equity
20,000 – 7,000
SM = = ` 1,13,043
11.50%
20,000
SN = = ` 2,00,000
10%
PROBLEM 7 :
Invest entire amount and get extra income.
Following data is available in respect of two companies having same business risk:
Capital employed = ` 2,00,000,
EBIT = ` 30,000
Ke = 12.5%
Solution:
1. Valuation of firms
Particulars Levered Firm (`) Unlevered Firm (`)
EBIT 30,000 30,000
Less: interest 10,000 Nil
Earnings available to Equity Shareholder (NI) 20,000 30,000
Ke 12.5% 12.5%
Value of Equity (S) = NI/ Ke 1,60,000 2,40,000
Debt 1,00,000 Nil
Value of Firm (S + D) 2,60,000 2,40,000
Value of Levered company is more than that of unlevered company. Therefore investor will sell his shares
in levered company and buy shares in unlevered company. To maintain the level of risk he will borrow
proportionate amount and invest that amount also in shares of unlevered company.
2. Investment & Borrowings
Sell shares in Levered company (1,60,000 x 15%) 24,000
Borrow money (1,00,000 x 15%) 15,000
Amount available for investment in shares of Unlevered company 39,000
3. Change in Return
Income from shares in Unlevered company (39,000 x 12.5%) 4,875
Less: interest on loan (15,000 x 10%) 1,500
Net Income from unlevered firm 3,375
Income from Levered firm (24000 x 12.5%) 3,000
Incremental Income due to arbitrage 375
PROBLEM 8:
When value of unlevered firm is more than the value of levered firm.
There are two companies U Ltd. and L Ltd., having same NOI of ` 20,000 except that L Ltd. is a levered
company having a debt of ` 1,00,000 @ 7% and cost of equity of U Ltd. & L Ltd. are 10% and 18%
respectively.
COMPUTE how arbitrage process will work.
Solution:
Particulars Company
U Ltd. L Ltd.
NOI ` 20,000 ` 20,000
Debt Capital --- ` 1,00,000
Kd --- 7%
Ke 10% 18%
Value of equity capital (s) =
EBIT – Interest ` 2,00,000 ` 72,222
Ke
20,000 20,000 – 7,000
0.10 0.18
Total value of the firm = V = S + D ` 2,00,000 ` 1,72,222 (` 72,222 + ` 1,00,000)
Assume you have 10% shares of unlevered firm i.e. investment of 10% o ` 2,00,000 = ` 20,000 and Return @
10% on ` 20,000. Investment will be 10% of earnings available for equity i.e. 10% x 20,000 = ` 2,000.
Alternative strategy:
Sell your shares in unlevered firm ` 20,000 and buy 10% shares of levered firm’s equity plus debt
i.e. 10% equity of levered firm = 7,222
10% debt to levered firm = 10,000
Total investment = 17,222
Your resources are ` 20,000
Surplus cash available = Surplus – Investment = 20,000 – 17,222 = ` 2,778
Your return on investment is:
7% on debt of ` 10,000 700
10% on equity i.e. 10% of earnings available for equity holders i.e. (10% x 13,000) 1,300
Total return 2,000
i.e. in both the cases the return received is ` 2,000 and still you have excess cash of ` 2,778.
Hence, you are better off i.e. you will start selling unlevered company shares and buy levered company’s
shares thereby pushing down the value of shares of unlevered firm and increasing the value of levered firm
till equilibrium is reached.
In the above example we have not invested entire amount received from “sale of shares of Unlevered
company”. We also have the same level of earning along with reduced investment. Alternatively, we could
have invested entire amount in Levered company. In that case annual earnings would have increased. An
example for the same is as follows:
PROBLEM 9
Following data is available in respect of two companies having same business risk:
Capital employed = ` 2,00,000, EBIT = ` 30,000
Sources Levered Company (`) Unlevered Company (`)
Debt (@ 10%) 1,00,000 Nil
Equity 1,00,000 2,00,000
Ke 20% 12.5%
Investor is holding 15% shares in Unlevered company, CALCULATE increase in annual earnings of investor
if he switches his holding from Unlevered to Levered Company.
Solution:
1. Valuation of firms
Particulars Levered Firm (`) Unlevered Firm (`)
EBIT 30,000 30,000
Less: interest 10,000 Nil
Earnings available to Equity Shareholder 20,000 30,000
Ke 20% 12.5%
Value of Equity 1,00,000 2,40,000
Debt 1,00,000 Nil
Value of Firm 2,00,000 2,40,000
Value of Unlevered Company is more than that of Levered company therefore investor will sell his shares
in unlevered company and buy shares in levered company. Market value of Debt and Equity of Levered
company are in the ratio of ` 1,00,000: ` 1,00,000, i.e., 1:1. To maintain the level of risk he will lend
proportionate amount (50%) and invest balance amount (50%) in shares of Levered company.
2. Investment & Borrowings `
Sell shares in Unlevered company (240000 x 15%) 36,000
Lend money (36000 x 50%) 18,000
Buy shares in Levered company (36,000 x 50%) 18,000
Total 36,000
3. Change in Return `
Income from shares in Levered company (18000 x 20%) 3,600
Interest on money lent (18000 x 10%) 1,800
Total Income after switch over 5,400
Income from Unlevered firm (36,000 x 12.5%) 4,500
Incremental Income due to arbitrage 900
PROBLEM 10
Best of Luck Ltd., a profit making company, has a paid – up capital of ` 100 lakhs consisting of 10 lakhs
ordinary shares of ` 10 each. Currently, it is earning an annual pre – tax profit of ` 60 lakhs. The company’s
shares are listed and are quoted in the range of ` 50 to ` 80. The management wants to diversify production
and has approved a project which will cost ` 50 lakhs and which is expected to yield to pre – tax in come of `
40 lakhs per annum. To raise this additional capital, the following options are under consideration of the
management.
(a) To issue equity share capital for the entire additional amount. It is expected that the new shares (face value
of ` 10) can be sold at a premium of ` 15.
(b) To issue 16% non – convertible debentures of ` 100 each for the entire amount.
(c) To issue equity capital for ` 25 lakhs (face value of ` 10) and 16% non – convertible debentures for the
balance amount. In this case, the company can issue shares at a premium of ` 40 each.
CALCULATE the additional capital that can be raised, keeping in mind that the management wants to
maximize the earnings per share to maintain its goodwill. The company is paying income tax at 50%.
Solution:
Calculation of Earnings per share under the three options:
Particulars Options
Option I: Issue Option II: Issue Option III: Issue
Equity shares 16% Debentures Equity Shares an
only only 16% Debentures
of equal amount
Number of Equity Shares (Nos):
- Existing 10,00,000 10,00,000 10,00,000
- Newly issued 2,00,000 --- 50,000
Rs. 50,00,000 Rs. 25,00,000
( Rs. (10+15)
) ( Rs. (10+40)
)
Total 12,00,000 10,00,000 10,50,000
PROBLEM 12
Tata Ltd. is considering two alternative financing plans as follows:
Particulars Plan – A (`) Plan – B (`)
Equity shares of ` 10 each 8,00,000 8,00,000
Preference shares of ` 100 each --- 4,00,000
12% Debentures 4,00,000 ---
12,00,000 12,00,000
The indifference point between the plans is ` 4,80,000. Corporate tax rate is 30%. CALCULATE the rate of
dividend on preference shares.
Solution:
Computation of Rate of Preference Dividend
(EBIT – Interest) (1 – t) = EBIT (1 – t) – Preference Dividend
No.of Equity Shares (N1 ) No.of Equity Shares (N2 )
PROBLEM 13
One – third of the total market value of Sanghmani Limited consists of loan stock, which has a cost of 10 per
cent. Another company, Samsui Limited, is identical in every respect to Sanghmani Limited, except that its
capital structure is all – equity, and its cost of equity is 16 per cent. According to Modigliani and Miller, if we
ignored taxation and tax relief on debt capital, COMPUTE the cost of equity of Sanghmani Limited?
Solution:
Here we are assuming that MM Approach 1958: Without tax, where capital structure has no relevance with
the value of company and accordingly overall cost of capital of both levered as well as unlevered company is
same. Therefore, the two companies should have similar WACCs. Because Samsui Limited is all – equity
financed, i.e. 16 per cent. It follows that Sanghmani Limited should have WACC equal to 16 per cent also.
Therefore, Cost of equity in Sanghmani Ltd. (levered company) will be calculated a follows:
2 1
Ko = 3 x Ke + x Kd = 16% (i.e. equal to WACC of Samsui Ltd.)
3
2 1
Or, 16% = 3 x Ke + x 10% Or, Ke = 19%
3
PROBLEM 14
ABC Limited provides you the following information:
(`)
Profit (EBIT) 2,80,000
Less: Interest on Debt @10% 40,000
EBT 2,40,000
Less: Income Tax @ 50% 1,20,000
1,20,000
No. of Equity Shares (` 10 each) 30,000
Earnings per share (EPS) 4
Price / EPS (P/E) Ratio 10
Ruling Market price per share 40
The company has undistributed reserves of ` 7,00,000 and needs ` 4,00,000 further for expansion. This
investment is expected to earn the same rate as funds already invested. You are informed that a debt equity
(debt/ debt +equity) ratio higher than 32% will push the P/E ratio down to 8 and raise the interest rate on
additional borrowings (debentures) to 12%. You are required to ASCERTAIN the probable price of the share.
(i) If the additional funds are raised as debt; and
(ii) If the amount is raised by issuing equity shares at ruling market price of ` 40 per share.
Solution:
Ascertainment of probable price of shares
Particulars Plan (i) Plan (ii)
(If ` 4,00,000 is (If ` 4,00,000 is
raised as debt) raised by issuing
(`) equity shares) (`)
Earnings Before Interest (EBIT) 20% on (14,00,000 + 4,00,000) 3,60,000 3,60,000
Less: Interest on old debentures @ 10% on 4,00,000 40,000 40,000
3,20,000 3,20,000
Less: Interest on New debt @ 12% on ` 4,00,000 48,000 -
Earnings Before Tax (After interest) 2,72,000 3,20,000
Less: Tax @ 50% 1,36,000 1,60,000
Earnings for equity shareholders (EAT) 1,36,000 1,60,000
Number of Equity Shares (in numbers) 30,000 40,000
(`)
1. Calculation of Present Rate of Earnings
Equity Share capital (30,000 x ` 10) 3,00,000
100 4,00,000
10% Debentures (40,000 x )
10
Reserves (given) 7,00,000
14,00,000
Earnings before interest and tax (EBIT) given 2,80,000
2,80,000 20%
Rate of Present Earnings = ( x 100)
14,00,000
4,00,000 10,000
2. Number of Equity Shares to be issued in Plan (ii) ( )
40
Thus, after the issue total number of shares 30,000 + 10,000 = 40,000
3. Debt/Equity Ratio if ` 4,00,000 is raised as debt: (
8,00,000
x 100) 44.44%
18,00,000
As the debt equity ratio is more than 32% the P/E ratio shall be 8 in plan (i)
PROBLEM 15
Leo Ltd. has a net operating income of ` 21,60,000 and the total capitalisation of ` 120 lakhs. The company
is evaluating the options to introduce debt financing in the capital structure and the following information is
available at various levels of debt value.
Debt value (`) Interest rate (%) Equity Capitalisation rate (%)
0 N.A. 12.00
10,00,000 7.00 12.50
20,00,000 7.00 13.00
30,00,000 7.50 13.50
40,00,000 7.50 14.00
50,00,000 8.00 15.00
60,00,000 8.50 16.00
70,00,000 9.00 17.00
80,00,000 10.00 20.00
You are required to COMPUTE the equity capitalization rate if MM approach is followed. Assume that the
firm operates in zero tax regime and calculations to be based on book values.
Solution:
As per MM approach, cost of the capital (Ko) remains constant, and cost of equity increases linearly with debt.
NOI
Value of a Firm =
K0
21,60,000
∴ 1,20,00,000 =
K0
21,60,000
∴ K0 = = 18%
1,20,00,000
D
Under MM approach, ke = k0 + (k0 - kd)
E
PROBLEM 16
The financial advisor of Sun Ltd. is confronted with following two alternative financing plans for raising `
10 lakhs that is needed for plant expansion and modernization
Alternative I: Issue 80% of funds with 14% Debenture [Face value (FV) ` 100] at par and redeem at a
1
premium of 10% after 10 years and balance by issuing equity shares at 33 3 % premium.
Alternative II: Raise 10% of funds required by issuing 8% Irredeemable Debentures [Face value (FV) `
100] at par and the remaining by issuing equity shares at current market price of ` 125.
Currently, the firm has an Earnings per share (EPS) of ` 21
The modernization and expansion programme is expected to increase the firm’s Earnings before Interest
and Taxation (EBIT) by ` 200,000 annually.
The firm’s condensed Balance Sheet for the current year is given below:
Balance Sheet as on 31.3.2022
Liabilities (`) Assets (`)
Current Liabilities 5,00,000 Current Assets 16,00,000
10% Long Term Loan 15,00,000 Plant & Equipment (Net) 34,00,000
Reserves & Surplus 10,00,000
Equity Share Capital (FV: ` 100 each) 20,00,000
TOTAL 50,00,000 TOTAL 50,00,000
However, the finance advisor is concerned about the effect that issuing of debt might have on the firm. The
average debt ratio for firms in industry is 35%. He believes if this ratio is exceeded, the P/E ratio of the
company will be 7 because of the potentially greater risk.
If the firm increases its equity capital by more than 10 %, he expects the P/E ratio of the company will
increase to 8.5 irrespective of the debt ratio.
Assume Tax Rate of 25%. Assume target dividend pay-out under each alternative to be 60% for the next
year and growth rate to be 10% for the purpose of calculating Cost of Equity.
SUGGEST with reason which alternative is better on the basis of each of the below given criteria:
I. Earnings per share (EPS) & Market Price per share (MPS)
II. Financial Leverage
III. Weighted Average Cost of Capital & Marginal Cost of Capital (using Book Value weights)
Solution:
Calculation of Equity Share capital and Reserves and surplus:
Alternative 1:
Rs.2,00,000 x 100
Equity Share capital = ` 20,00,000 + = ` 21,50,000
133.3333
Rs.2,00,000 x 33.3333
Reserves = ` 10,00,000 + = ` 10,50,000
133.3333
Alternative 2:
Rs.9,00,000 x 100
Equity Share capital = ` 20,00,000 + = ` 27,20,000
125
Rs.9,00,000 x 25
Reserves = ` 10,00,000 + = ` 11,80,000
125
PROBLEM 17
Axar Ltd. has a Sales of ` 68,00,000 with a Variable cost Ratio of 60%.
The company has fixed cost of `16,32,000. The capital of the company comprises of 12% long term debt,
`1,00,000 Preference Shares of ` 10 each carrying dividend rate of 10% and 1,50,000 equity shares.
The tax rate applicable for the company is 30%.
At current sales level, DETERMINE the Interest, EPS and amount of debt for the firm if a 25% decline in
Sales will wipe out all the EPS.
Solution:
Break Even Sales = ` 68,00,000 × 0.75 = ` 51,00,000
Income Statement (Amount in `)
Original Calculation of Interest at BEP Now at present
(backward calculation) level
Sales 68,00,000 51,00,000 68,00,000
Less: Variable Cost 40,80,000 30,60,000 40,80,000
Contribution 27,20,000 20,40,000 27,20,000
Less: Fixed Cost 16,32,000 16,32,000 16,32,000
EBIT 10,88,000 4,08,000 10,88,000
Less: Interest (EBIT-PBT) ? 3,93,714 3,93,714
PBT ? 14,286(10,000/70%) 6,94,286
Less: Tax @ 30% (or PBT-PAT) ? 4,286 2,08,286
PROBLEM 18
Company X and Company Y are in the same risk class, and are identical in every fashion except that
Company X uses debt while Company Y does not. The levered firm has 9,00,000 debentures, carrying 10%
rate of interest. Both the firms earn 20% before interest and taxes on their total assets of ` 15 lakh.
Assume perfect capital markets, rational investors and so on; a tax rate of 50% and capitalisation rate of 15%
for an all equity company.
(i) Compute the value of firms X and Y using the Net Income (NI) approach.
(ii) Compute the value of each firm using the Net Operating Income (NOI) approach.
(iii) Using the NOI approach, calculate the overall cost of capital (ko) for firms X and Y.
(iv) Which of these two firms has an optimal capital structure according to the NOI approach? Why?
Solution:
(i) Computation of Value of Firms X and Y using NI Approach:
NI approach assumes no taxes. Since, the tax rate is given in the problem, we have to work out of NI
approach.
Value of Firm = MV of Equity + MV of Debt
X (`) Y (`)
EBIT (15 lakhs x 20%) 3,00,000 3,00,000
Less: Interest 90,000 -
PBT 2,10,000 3,00,000
Less: Tax @ 50% 1,05,000 1,50,000
PAT (Earnings for equity holders) 1,05,000 1,50,000
Ke 15% 15%
Capitalized value of equity 7,00,000 10,00,000
Market Value of Debt 9,00,000 -
Market Value of Firm 16,00,000 10,00,000
(ii) Computation of value of firms X and Y using NOI approach:
Net Operating Income approach assumes no taxes. Since the tax rate is given in the problem, we have
to work out using MM approach, which is an extension of NOI approach.
EBIT x (1 – t)
Value of unlevered firm (Y) = ke
= ` 3,00,000 (1 - 0.5) / 0.15
= ` 10,00,000
Value of Levered Firm (X) = Value of Unlevered Firm + Debt (Tax rate)
= Value of Y Ltd. + Debt (Tax rate)
= `10,00,000 + (`9,00,000 × 50%)
= ` 14,50,000
(iv) Out of two firms, Firm X seems to have optimum capital structure as it has lower cost of capital
higher value of firm.
PROBLEM 1
Five years ago, Sona Limited issued 12 per cent irredeemable debentures at ` 103, at ` 3 premium to their par
value of ` 100. The current market price of these debentures is ` 94. If the company pay corporate tax at a rate
of 35 per cent CALCULATE its current cost of debenture capital?
Solution:
Cost of irredeemable debenture.
I (1 – t)
Kd =
NP
12 (1 – 0.35)
Kd = = 0.08297 or 8.30%
94
PROBLEM 2
A company issued 10,000, 10% debentures of ` 100 each at a premium of 10% on 1.4.2017 to be matured on
1.4.2022. The debentures will be redeemed on maturity. COMPUTE the cost of debentures assuming 35% as
tax rate.
Solution:
The cost of debenture (Kd) will be calculated as below:
(RV−NP)
I(1−t)+
n
Cost of Debenture (Kd) = (RV+NP) x 100
2
PROBLEM 3
A company issue 10,000, 10% debentures of ` 100 each at par on 1.4.2012 to be matured on 1.4.2022. The
company wants to know the cost of its existing debt on 1.4.2017 when the market price of the debentures is `
80.
COMPUTE the cost of existing debentures assuming 35% tax rate.
Solution:
(RV−NP)
I(1−t)+
n
Cost of Debenture (Kd) = (RV+NP) x 100
2
I = Interest on debenture = 10% of ` 100 = ` 10
NP = Current market price = ` 80
RV = Redemption Value = ` 100
n = Period of debenture = 5 years
t = Tax rate = 35% or 0.35
(100 − 80)
10(1−0.35)+
5 years
(Kd) = (100 + 80)
2
PROBLEM 6
Mr. Mehra had purchased a share of Alpha Limited for ` 1,000. He received dividend for a period of five years
at the rate of 10 percent. At the end of the fifth year, he sold the share of Alpha Limited for ` 1,128. You are
required to COMPUTE the cost of equity as per realized yield approach.
Solution:
We know that as per the realized yield approach, cost of equity is equal to the realized rate of return. Therefore,
it is important to compute the internal rate of return by trial and error method. This realized rate of return is
the discount rate which equates the present value of the dividends received in the past five years plus the
present value of sale price of ` 1,128 to the purchase price of ` 1,000. The discount rate which equalizes these
two is 12 percent approximately. Let us look at the table given for a better understanding:
PROBLEM 7
CALCULATE the cost of equity from the following data using realized yield approach:
Year 1 2 3 4 5
Dividend per share 1.00 1.00 1.20 1.25 1.15
Price per share (at the beginning) 9.00 9.75 11.50 11.00 10.60
Solution:
In this question we will first calculate yield for last 4 years and then calculate it geometric mean as follows:
D1 + P1 1 + 9.75
1 + Y1 = = = 1.1944
P0 9
D2 + P2 1 + 11.50
1 + Y2 = = = 1.2821
P1 9.75
D3 + P3 1.2 + 11
1 + Y3 = = = 1.0609
P2 11.5
D4 + P4 1.25 + 10.60
1 + Y4 = = = 1.0772
P3 11
Geometric mean:
Ke = [(1 + Y1) x (1 + Y2) x ………. (1 + Yn)]1/n -1
Ke = [1.1944 x 1.2821 x 1.0609 x 1.0772]1/4 -1 = 0.15 = 15%
Note: to calculate power ¼ simply press square root switch, two times on your calculator.
PROBLME 8
Face value of equity shares of a company is ` 10, while current market price is ` 200 per share. Company is
going to start a new project, and is planning to finance it partially by new issue and partially by retained
earnings. You are required to CALCULATE cost of equity shares as well as cost of retained earnings if issue
price will be ` 190 per share and floatation cost will be ` 5 per share. Dividend at the end of first year is
expected to be ` 10 and growth rate will be 5%.
Solution:
D1 10
Kr = +g= + .05 = 10%
P0 200
D1 10
Ke = +g= + 0.5 = 10.41%
P0 190−5
PROBLEM 9
Cost of equity of a company is 10.41% while cost of retained earnings is 10%. There are 50,000 equity shares
of ` 10 each and retained earnings of ` 15,00,000. Market price per equity share is ` 50. Calculate WACC
using market value weights if there are no other sources of finance.
Solution:
Book value of paid up equity capital = ` 5,00,000
Book value of retained earnings = ` 15,00,000
Ratio Paid up equity capital & retained earnings = 500000:1500000 = 1:3
Market value of paid equity capital & retained earnings = ` 50,000 x ` 50 = ` 25,00,000.
Market value of paid up equity capital = ` 25,00,000 x ¼ = ` 6,25,000
Market value of retained earnings = ` 25,00,000 x ¾ = ` 18,75,000
PROBLEM 10
CALCULATE the WACC using the following data by using:
(a) Book value weights
(b) Market value weights
The capital structure of the company is as under:
(`)
Debentures (` 100 per debenture) 5,00,000
Preference Shares (` 100 per share) 5,00,000
Equity shares (` 10 per share) 10,00,000
20,00,000
The market prices of these securities are:
Debentures ` 105 per debentures
Preference Shares ` 110 per preference
Equity Shares ` 24 each
Additional information:
(1) ` 100 per debenture redeemable at par, 10% coupon rate, 4% floatation costs, 10 – year maturity.
(2) ` 100 per preference share redeemable at par, 5% coupon rate, 2% floatation cost and 10 year maturity.
(3) Equity shares has ` 4 floatation cost and market price ` 24 per share.
The next year expected dividend is ` 1 with annual growth of 5%. The firm has practice of paying all earnings
in the form of dividend.
Corporate tax rate is 30%. Use YTM method to calculate cost of debentures and preference shares.
Solution:
(1) Cost of Equity (Ke)
D1 1
= +g= + 0.05 = = 0.1 or 10%
P0 −F 24−4
Calculation of IRR
9.25 9.25
IRR = 3% + (5% - 3%) = 3% + (5% - 3%) = 4.08%
9.25−(−7.79) 17.04
PROBLEM 11
ANC Company’s equity share is quoted in the market at ` 25 per share currently. The company pays a
dividend of ` 2 per share and the investor’s market expects a growth rate of 6% per year.
You are required to:
(i) CALCULATE the company’s cost of equity capital.
(ii) If the company issues 10% debentures of face value of ` 100 each and realizes ` 96 per debentures while
the debentures are redeemable after 12 years at a premium of 12%, CALCULATE cost of debenture
Using YTM?
Solution:
(i) Cost of Equity Capital (Ke):
Expected dividend per share (D1)
Ke = + Growth rate (g)
Market price per share (P0 )
Rs. 2 x 1.06
= + 0.06 = 0.1448 or 14.48%
Rs. 25
10.7 53.5
= 5% + (10% - 5%) = 5% + = 6.45%
10.7 – (−26.2) 36.9
Therefore, Kd = 6.45%
Assume Tax Rate to be 50%.
PROBLEM 12
Masco Limited wishes to raise additional finance of ` 10 lakhs for meeting its investment plans. It has `
2,10,000 in the form of retained earnings available for investment purposes. Further details are as following:
(1) Debt / equity mix 3:7
(2) Cost of debt Upto ` 1,80,000 10% (before tax)
Beyond ` 1,80,000 16% (before tax)
(3) Earnings per share `4
(4) Dividend pay out 50% of earnings
(5) Expected growth rate in dividend 10%
(6) Current market price per share ` 44
(7) Tax rate 50%
You are required:
(a) To DETERMINE the pattern for raising the additional finance.
(c) Determination of cost of retained earnings and cost of equity applying Dividend growth model:
D1
Ke = +g
P0
Where,
Ke = Cost of equity
D1 = D0 (1 + g)
D0 = Dividend paid (i.e., 50% of EPS = 50% x ` 4 = ` 2)
g = Growth rate = 10%
P0 = Current market price per share = ` 44
2.2
Then, Ke = + 0.10 = 0.05 + 0.10 = 0.15 = 15%
44
(d) Computation of overall weighted average after tax cost of additional finance
Source of finance Amount Weights Cost of funds Weighted Cost (%)
Equity (including retained earnings) 7,00,000 0.70 15% 10.5
Debt @10% 1,80,000 0.18 5% 0.90
Debt @ 16% 1,20,000 0.12 8% 0.96
10,00,000 WACC 12.36
PROBLEM 13
DETERMINE the cost of capital of Best Luck Limited using the book value (BV) and market value (MV)
weights from the following information:
* Since yield on similar type of debentures is 16 per cent, the company would be required to offer debentures
at discount.
Market price of debentures (approximation method)
= ` 15 ÷ 0.16 = ` 93.75
Sale Proceeds from debentures = ` 93.75 - ` 2 (i.e. floatation cost) = ` 91.75
Market value (P0) of debentures can also be found out using the present value method.
P0 = Annual Interest x PVIFA (16%, 11 years) + Redemption value x PVIF (16%, 11 years)
P0 = ` 15 x 5.029 + ` 100 x 0.195
Net Proceeds = ` 94.935 – 2% of ` 100 = ` 92.935
Accordingly, the cost of debt can be calculated
PROBLEM 14
The Following is the extract of the balance sheet of M/s. KD Ltd.:
Particulars Amount (`)
Ordinary shares (Face Value ` 10/- per share) 5,00,000
Share premium 1,00,000
Retained Profits 6,00,000
8 % Preference share (Face Value ` 25/- per share) 4,00,000
12% Debentures (Face Value ` 100/- each) 6,00,000
22,00,000
The ordinary shares are currently priced at ` 39 ex-dividend and preference share is priced at ` 18 cum-
dividend. The debentures are selling at ` 120 percent ex-interest. The applicable tax rate to KD Ltd. is 30
percent. KD Ltd.'s cost of equity has been estimated at 19 percent. Calculate the WACC (weighted average
cost of capital) of KD Ltd. on the basis of market value.
Solution:
Ke = 19%
12( 1−0.3)
Kd = x 100 = 7%
120
2 2
Kp = x 100 = x 100
18−(25 x 8%) 16
= 12.5%
Calculation of WACC using Market Value Weights.
Source of finance Amount Proportion Individual Cost Product
Equity share capital (50,000 x 39) 19,50,000 66.64 19% 12.66
Preference share capital (16000 x 16) 256000 8.75 12.5% 1.09375
Debentures (6000 x 120) 720,000 24.61 7% 1.7227
29,26000 15.47%
PROBLEM 15
Bounce Ltd. evaluates all its capital projects using discounting rate of 15%. Its capital structure consists of
equity share capital, retained earnings, bank term loan and debentures redeemable at par. Rate of interest on
bank term loan is 1.5 times that of debenture. Remaining tenure of debenture and bank loan is 3years and 5
years respectively. Book value of equity share capital, retained earnings and bank loan is ` 10,00,000, `
15,00,000 and ` 10,00,000 respectively. Debentures which are having book value of ` 15,00,000 are currently
trading at ` 97 per debenture. The ongoing P/E multiple for the shares of the company stands at 5. You are
required to CALCULATE the rate of interest on bank loan and debentures if tax rate applicable is 25%.
Solution:
Let the rate of Interest on debenture be x
∴ Rate of Interest on loan = 1.5x
𝐑𝐕−𝐍𝐏
𝐈𝐧𝐭 (𝟏−𝐭)+
𝐧
∴ Kd on debentures = 𝐑𝐕+𝐍𝐏
𝟐
𝟏𝟎𝟎−𝟗𝟕
𝟏𝟎𝟎𝐱(𝟏−𝟎.𝟐𝟓)+
𝟑
= 𝟏𝟎𝟎+𝟗𝟕
𝟐
𝟕𝟓𝐱 + 𝟏
=
𝟗𝟖.𝟓
Kr = Ke = 0.2
Computation of WACC
Capital Amount (`) Weights Cost Product
Equity 10,00,000 0.2 0.2 0.04
Reserves 15,00,000 0.3 0.2 0.06
Debentures 15,00,000 0.3 (75x+1)/98.5 (22.5x + 0.3)/98.5
Bank Loan 10,00,000 0.2 1.125x 0.225x
50,00,000 1 22.5x+0.3
0.1 + 0.225x +
98.5
WACC = 15%
22.5x 0.3
∴ 0.1 + 0.225x + + = 0.15
98.5 98.5
PROBLEM 16
The capital structure of a Company is given below:
Source of capital Book Value (`)
Equity shares @ ` 100 each 24,00,000
9% Cumulative preference shares @ ` 100 each 4,00,000
11% Debentures 12,00,000
40,00,000
The company had paid equity dividend @ 25% for the last year which is likely to grow @ 5% every year.
The current market price of the company’s equity share is ` 200.
Considering corporate tax @ 30%, you are required to CALCULATE:
(i) Cost of capital for each source of capital.
(ii) Weighted average cost of capital.
Solution:
(i) Calculation of Cost of Capital for each source of capital:
(a) Cost of Equity share capital:
0 D (1−g) 25% x Rs.100(1+0.05)
Ke = Market Priceper +g= + 0.05
share(P ) 0 Rs. 200
Rs.26.25
= + 0.05 = 0.18125% 𝑜𝑟 18.125%
Rs. 200
(b) Cost of Preference share capital (Kp) = 9%
(c) Cost of Debentures (Kd) = r (1 – t)
= 11% (1 – 0.3) = 7.7%
(ii) Weighted Average Cost of Capital
Source Amount (`) Weights After tax Cost of WACC (%)
(a) Capital (%) (b) (c) = (a) x (b)
Equity share 24,00,000 0.60 18.125 10.875
9% Preference share 4,00,000 0.10 9.000 0.900
11% Debentures 12,00,000 0.30 7.700 2.310
40,00,000 1.00 14.085
PROBLEM 17
Kalyanam Ltd. has an operating profit of ` 34,50,000 and has employed Debt which gives total Interest
Charge of ` 7,50,000. The firm has an existing Cost of Equity and Cost of Debt as 16% and 8% respectively.
The firm has a new proposal before it, which requires funds of ` 75 Lakhs and is expected to bring an
additional profit of ` 14,25,000. To finance the proposal, the firm is expecting to issue an additional debt at
8% and will not be issuing any new equity shares in the market. Assume no tax culture.
You are required to CALCULATE the Weighted Average Cost of Capital (WACC) of Kalyanam Ltd.:
(i) Before the new Proposal
(ii) After the new Proposal.
Solution:
Workings:
Interest
(a) Value of Debt =
Cost of debt (Kd )
Rs.7,50,000
= = ` 93,75,000
0.08
Operating profit – Interest
(b) Value of equity capital = Cost of equity (Ke )
RS.34,50,000− Rs.7,50,000
= 0.16
= ` 1,68,75,000
(c) New Cost of equity (Ke) after proposal
Increased Operating profit – Interest on Increased debt
= Equity capital
(Rs.34,50,000 + Rs.14,25,000) – (Rs.7,50,000 + Rs.6,00,000)
= Rs.1,68,75,000
Rs.48,75,000 – Rs.13,50,000
= Rs.1,68,75,000
Rs.35,25,000
= Rs.1,68,75,000
= 0.209 or 20.9%
(i) Calculation of Weighted Average Cost of Capital (WACC) before the new proposal
Sources (₹) Weight Cost of Capital WACC
Equity 1,68,75,000 0.6429 0.160 0.1029
Debt 93,75,000 0.3571 0.080 0.0286
Total 2,62,50,000 1 0.1315 or
13.15 %
(ii) Calculation of Weighted Average Cost of Capital (WACC) after the new proposal
Sources (₹) Weight Cost of Capital WACC
Equity 1,68,75,000 0.5000 0.209 0.1045
Debt 1,68,75,000 0.5000 0.080 0.0400
Total 3,37,50,000 1 0.1445 or
14.45 %
PROBLEM 18
A company issues:
• 15% convertible debentures of ` 100 each at par with a maturity period of 6 years. On maturity, each
debenture will be converted into 2 equity shares of the company. The risk-free rate of return is 10%,
market risk premium is 18% and beta of the company is 1.25. The company has paid dividend of ` 12.76
per share. Five years ago, it paid dividend of ` 10 per share. Flotation cost is 5% of issue amount.
• 5% preference shares of ` 100 each at premium of 10%. These shares are redeemable after 10 years at
par. Flotation cost is 6% of issue amount.
Assuming corporate tax rate is 40%.
(i) CALCULATE the cost of convertible debentures using the approximation method.
(ii) Use YTM method to CALCULATE cost of preference shares.
Year 1 2 3 4 5 6 7 8 9 10
PVIF 0.03, t 0.971 0.943 0.915 0.888 0.863 0.837 0.813 0.789 0.766 0.744
PVIF 0.05, t 0.952 0.907 0.864 0.823 0.784 0.746 0.711 0.677 0.645 0.614
PVIFA 0.03, t 0.971 1.913 2.829 3.717 4.580 5.417 6.230 7.020 7.786 8.530
PVIFA 0.05, t 0.952 1.859 2.723 3.546 4.329 5.076 5.786 6.463 7.108 7.722
Interest rate 1% 2% 3% 4% 5% 6% 7% 8% 9%
FVIF i, 5 1.051 1.104 1.159 1.217 1.276 1.338 1.403 1.469 1.539
FVIF i, 6 1.062 1.126 1.194 1.265 1.340 1.419 1.501 1.587 1.677
FVIF i, 7 1.072 1.149 1.230 1.316 1.407 1.504 1.606 1.714 1.828
Solution:
(i) Calculation of Cost of Convertible Debentures:
Given that, RF = 10%
Rm – Rf = 18%
Β = 1.25
D0 = 12.76
D5 = ` 10
Flotation Cost = 5%
Using CAPM,
Ke = Rf + β (Rm – Rf)
= 10%+1.25 (18%)
= 32.50%
Calculation of growth rate in dividend
12.76 = 10 (1 + g)5
1.276 = (1 + g)5
(1+5%)5 = 1.276 ---------- from FV Table
g = 5%
D7 12.76(1.05)7
Price of share after 6 years = k =
e −g 0.325− 0.05
12.76 x 1.407
P6 = 0.275
P6 = 65.28
Redemption Value of Debenture (RV) = 65.28 x 2 = 130.56 (RV)
NP = 95
n =6
RV−NP
Int (1−t)+
n
Kd = RV+NP x 100
2
(130.56 − 95)
15 (1−0.4)+
6
= 130.56+ 95 x 100
2
9 + 5.93
= x 100
112.78
Kd = 13.24%
(ii) Calculation of Cost of Preference Shares:
Net Proceeds = 100 (1.1) - 6% of 100 (1.1)
= 110 - 6.60
= 103.40
Redemption Value = 100
Year Cash Flows (`) PVF @ 3% PV (`) PVF @ 5% PV (`)
0 (103.40) 1 (103.40) 1 (103.40)
1-10 5 8.530 42.65 7.722 38.61
10 100 0.744 74.40 0.614 61.40
13.65 -3.39
13.65
Kp = 3 % + [13.65− (−3.39)] x 5% - 3%
13..65
= 3% + x2%
17.04
Kp = 4.6021%
PROBLEM 1
In a meeting held at Solan towards the end of 2022, the Directors of M/s. HPCL Ltd. have taken a decision to
diversify. At present HPCL Ltd. sells all finished goods from its own warehouse. The company issued
debentures on 01.01.2023 and purchased fixed assets on the same day. The purchase prices have remained
stable during the concerned period. Following information is provided to you:
INCOME STATEMENTS
Particulars 2022 (`) 2023 (`)
Cash Sales 30,000 32,000
Credit Sales 2,70,000 3,00,000 3,42,000 3,74,000
Less: Cost of goods sold 2,36,000 2,98,000
Gross Profit 64,000 76,000
Less: Operating Expenses
Warehousing 13,000 14,000
Transport 6,000 10,000
Administrative 19,000 19,000
Selling 11,000 49,000 14,000 57,000
Ratio relating to capital employed should be based on the capital at the end of the year. Give the reasons for
change in the ratios for 2 years. Assume opening stock of ` 40,000 for the year 2022. Ignore Taxation.
Solution:
Computation of Ratios
Ratio 2022 (`) 2023 (`)
1. Gross profit ratio (Gross profit/sales) 64,000 x 100 76,000 x 100
= 21.3% = 20.3%
3,00,000 3,74,000
2. Operating expense to sales ratio 49,000 x 100 57,000 x 100
= 16.3% = 15.2%
3,00,000 3,74,000
(Operating exp/Total sales)
3. Operating profit ratio 15,000 x 100 19,000 x 100
= 5% = 5.08%
3,00,000 3,74,000
(Operating profit / Total sales)
4. Capital turnover ratio 3,00,000 3,74,000
=3 = 2.54
1,00,000 1,74,000
(Sales / Capital Employed)
5. Stock turnover ratio 2,36,000 2,98,000
= 4.72 = 3.87
50,000 77,000
(COGS / Average Stock)
6. Net Profit to Networth 15,000 x 100 19,000 x 100
= 15% = 16.24%
1,00,000 1,17,000
(Net profit / Networth)
7. Receivables collection period 50,000 82,000
= 67.6 days = 87.5 days
739.73 936.99
(Average receivables / Average daily credit
sales) (Refer to working note)
Working Note:
Average daily sales = Credit sales / 365 2,70,000 3,42,000
= 739.73 = 936.99
365 365
Analysis: The decline in the Gross profit ratio could be either due to a reduction in the selling price or increase
in the direct expenses (since the purchase price has remained the same). In this case, cost of goods sold have
increased more than proportion of increment in sales & hence impacting gross profit ratio.
Similarly, there is a decline in the ratio of operating expenses to sales. Further analysis reveals although that
in comparison to increase in sales, there has a lesser proportionate increase in operating expenses. As a result,
even the operating profit ratio has remained the same in spite of a decline in the Gross profit margin ratio.
The company has not been able to deploy its capital efficiently. This is indicated by a decline in the Capital
turnover from 3 to 2.5 times.
The decline in stock turnover ratio implies that the company has increase its investment in stock. Net profit
to Net worth ratio has increased indicating that the company’s net worth or shareholder’s capital is efficient
in generating profits. The increase in the Average collection period indicates that the company has become
liberal in extending credit on sales. There is a corresponding increase in the receivables due to such a policy.
PROBLEM 2
X Co. has made plans for the next year. It is estimated that the company will employ total assets of ` 8,00,000;
50 per cent of the assets being financed by borrowed capital at an interest cost of 8 per cent per year. The
direct costs for the year are estimated at ` 4,80,000 and all other operating expenses are estimated at ` 80,000.
The goods will be sold to customers at 150 per cent of the direct costs. Tax rate is assumed to be 50 per cent.
You are required to CALCULATE: (i) net profit margin; (ii) return on assets; (iii) asset turnover and (iv)
return on owners’ equity.
SOLUTION
The net profit is calculated as follows:
Particulars ` `
Sales (150% of ` 4,80,000) 7,20,000
Direct Costs 4,80,000
Gross profit 80,000 2,40,000
Operating expenses 32,000
Interest Changes (8% of ` 4,00,000) 1,12,000
Profit before taxes 1,28,000
Taxes (@ 50%) 64,000
Net profit after taxes 64,000
PROBLEM 3
ABC Company sells plumbing fixtures on terms of 2/10, net 30. Its financial statements over the last 3
years are as follows:
Particulars 2021 2022 2023
` ` `
Cash 30,000 20,000 5,000
Accounts receivable 2,00,000 2,60,000 2,90,000
Inventory 4,00,000 4,80,000 6,00,000
Net fixed assets 8,00,000 8,00,000 8,00,000
14,30,000 15,60,000 16,95,000
` ` `
Accounts payable 2,30,000 3,00,000 3,80,000
Accruals 2,00,000 2,10,000 2,25,000
Bank – term debt 1,00,000 1,00,000 1,40,000
Long – term debt 3,00,000 3,00,000 3,00,000
Common Stock 1,00,000 1,00,000 1,00,000
Retained earnings 5,00,000 5,50,000 5,50,000
14,30,000 15,60,000 16,95,000
` ` `
Sales 40,00,000 43,00,000 38,00,000
Cost of goods sold 32,00,000 36,00,000 33,00,000
Net profit 3,00,000 2,00,000 1,00,000
ANALYSE the company’s financial condition and performance over the last 3 years. Are there any
problems?
Solution:
Ratios 2021 2022 2023
Current ratio 1.19 1.25 1.20
Acid – test ratio 0.43 0.46 0.40
Average collection period 18 22 27
Inventory turnover NA* 8.2 6.1
Total debt to net worth 1.38 1.40 1.61
Long – term debt to total capitalization 0.33 0.32 0.32
Gross profit margin 0.200 0.163 0.132
Net profit margin 0.075 0.047 0.026
Asset turnover 2.80 2.76 2.24
Return on assets 0.21 0.13 0.06
Analysis: The company’s profitability has declined steadily over the period. As only ` 50,000 is added to
retained earnings, the company must be paying substantial dividends. Receivables are growing slower,
although the average collection period is still very reasonable relative to the terms given. Inventory
turnover is slowing as well, indicating a relative buildup in inventories. The increase in receivables and
inventories, coupled with the fact that net worth has increased very little, has resulted in the total debt – to
– worth ratio increasing to what would have to be regarded on an absolute basis as a high level.
The current and acid – test ratios have fluctuated but the current ratio is not particularly inspiring. The lack
of deterioration in these ratios is clouded by the relative build up in both receivables and inventories,
evidencing deterioration in the liquidity of these two assets. Both the gross profit and net profit margins
have declined substantially. The relationship between the two suggests that the company has increased
relative expenses in 2022 in particular. The build – up in inventories and receivables has resulted in a
decline in the asset turnover ratio, and this, coupled with the decline in profitability, has resulted in a sharp
decrease in the return on assets ratio.
PROBLEM 4
Following information are available for Navya Ltd. along with various ratio relevant for the particulars
industry it belongs to. APPRAISE your comments on strength and weakness of Navya Ltd. comparing its
rations with the given industry norms.
Navya Ltd.
BALANCE SHEET AS AT 31.3.2023
Liabilities Amount (`) Assets Amount (`)
Equity Share Capital 48,00,000 Fixed 24,20,000
10% Debentures 9,20,000 Assets Cash 8,80,000
Other current Liabilities 6,60,000 Sundry debtors 11,00,000
Sundry Creditors Stock 33,00,000
8,80,000
Bills Payable ---
4,40,000
Comments:
1. The position of Navya Ltd. is better than the industry norm with respect to Current Ratios and the Sales
to Debtors Ratio.
2. However, the position of sales to stock and sales to total assets is poor comparing to industry norm.
3. The firm also has its net profit ratios, net profit to total assets and net profit to total worth ratio much
lower than the industry norm.
4. Total debt to total assets ratio suggest that, the firm is geared at lower level.
PROBLEM 5
The total sales (all credit) of a firm are ` 6,40,000. It has a gross profit margin of 15 per cent and a current
ratio of 2.5. The firm’s current liabilities are ` 96,000; inventories ` 48,000 and cash ` 16,000.
(a) DETERMINE the average inventory to be carried by the firm, if an inventory turnover of 5 times is
expected? (Assume a 360 days year).
(b) DETERMINE the average collection period if the opening balance of debtors is intended to be of `
80,000 (Assume 360 day year).
Solution:
Cost of goods sold
(a) Inventory turnover =
Average inventory
Since gross profit margin is 15 per cent, the cost of goods sold should be 85 per cent of the sales.
Cost of goods sold = 0.85 x ` 6,40,000 = ` 5,44,000
5,44,000
Thus, = =5
Average Inventory
5,44,000
Average inventory = = ` 1,08,800
5
Average Receivables
(b) Average collection period =
Credit Sales per day
PROBLEM 6
The capital structure of Beta Limited is as follows:
Equity share capital of ` 10 each 8,00,000
9% Preference share capital of ` 10 each 3,00,000
11,00,000
Additional information: Profit (after tax at 35 per cent), ` 2,70,000; Depreciation, ` 60,000; Equity
dividend paid, 20 per cent; Market price of equity shares, ` 40.
You are required to COMPUTE the following, showing the necessary workings:
(a) Dividend yield on the equity shares
(b) Cover for the preference and equity dividends
(c) Earnings per shares
(d) Price – earnings ratio.
Solution:
(a) Dividend yield on the equity shares
Dividend per share 2 (20% x 10)
= x 100 = x 100 = 5 percent
Market Price per share 40
PROBLEM 7
The following accounting information and financial ratios of PQR Ltd. relate to the year ended 31st March,
2023
I Accounting Information:
Gross Profit 15% of Sales
Net Profit 8% of sales
Raw materials consumed. 20% of works cost.
Direct Wages 10% of works cost.
Stock of raw materials 3 month’s usage
Stock of finished goods 6% of works cost.
Debt collection period 60 days
(All sales are on credit)
II Financial Ratios:
Fixed assets to sales 1:3
Fixed assets to Current assets 13:11
Current ratio 2:1
Long term loans to Current liabilities 2:1
Capital to Reserves and Surplus 1:4
If value of Fixed Assets as on 31st March, 2023 amounted to ` 26 lakhs, PEPARE a summarized Profit
and Loss Account of the year ended 31st March, 2023 and also the Balance Sheet as on 31st March, 2023.
Solution:
(a) Working Notes:
Fixed Assets 1
(i) Calculation of Sales = =
Sales 3
26,00,000 1
∴ = → Sales = ` 78,00,000
Sales 3
PROBLEM 8
Ganpati Limited has furnished the following ratios and information relating to the year ended 31st March,
2023.
Sales ` 60,00,000
Return on net worth 25%
Rate of income tax 50%
Share capital to reserves 7:3
Current ratio 2
Net profit to sales 6.25%
Inventory turnover (based on cost of goods sold) 12
Cost of goods sold ` 18,00,000
Interest on debentures ` 60,000
Receivables ` 2,00,000
Payables ` 2,00,000
You are required to:
(a) CALCULATE the operating expenses for the year ended 31st March, 2023.
(b) PREPARE a balance sheet as on 31st March in the following format:
(ii) Debentures
Interest on Debentures @ 15% = ` 60,000
60,000 x 100
∴ Debentures = = ` 4,00,000
15
(iii) Current Assets
Current Ratio =2
Payables = ` 2,00,000
∴ Current Assets = 2 Current liabilities = 2 x 2,00,000 = ` 4,00,000
(iv) Fixed Assets
Liabilities `
Share Capital 10,50,000
Reserves 4,50,000
Debentures 4,00,000
Payables 2,00,000
21,00,000
Less: Current Assets 4,00,000
Fixed Assets 17,00,000
(v) Composition of Current Assets
Inventory Turnover = 12
Cost of goods sold
= 12
Closing Stock
18,00,000
Closing Stock =
12
Closing Stock = ` 1,50,000
Composition `
Stock 1,50,000
Receivables 2,00,000
Cash (Balancing Figure) 50,000
Total Current Assets 4,00,000
PROBLEM 9
Using the following information, PREPARE the balance sheet:
Long – term debt to net worth 0.5 to 1
Total asset turnover 2.5 x
Average collection period* 18 days
Inventory turnover 9x
Gross profit margin 10%
Acid – test ratio 1 to 1
*Assume a 360 – days year and all sales on credit.
` `
Cash Notes and payables 1,00,000
Accounts receivables Long – term debt
Inventory Common Stock 1,00,000
Plant and equipment Retained earnings 1,00,000
Total assets Total liabilities and equity
Solution:
Long – term debt Long – term debt
= 0.5 =
Net worth 2,00,000
Receivables x 360
= 18 days
10,00,000
Receivables = ` 50,000
Cash + 50,000
=1
1,00,000
Cash = ` 50,000
Plan and equipment = ` 2,00,000.
Balance Sheet
` `
Cash 50,000 Notes and Payables 1,00,000
Accounts receivables 50,000 Long – term debt 1,00,000
Inventory 1,00,000 Common Stock 1,00,000
Plant and equipment 2,00,000 Retained earnings 1,00,000
Total assets 4,00,000 Total liabilities and equity 4,00,000
PROBLEM 10
Following information has been provided from the books of Laxmi Pvt. Ltd. for the year ending on 31 st
March, 2023:
Net working capital ` 4,80,000
Bank overdraft ` 80,000
Fixed Assets to Proprietary ratio 0.75
Reserves and Surplus ` 3,20,000
Current ratio 2.5
Liquid ratio (Quick Ratio) 1.5
You are required to PREPARE a summarized Balance Sheet as at 31st March, 2023 assuming that there is
no long term debt.
Solution:
Working Notes:
(i) Current Assets and Current Liabilities computation:
Current Assets 2.5
=
Current Liabilities 1
PROBLEM 11
Manan Pvt. Ltd. gives you the following information relating to the year ending 31st March, 2023:
(1) Current Ratio 2.5 :1
(2) Debt – Equity Ratio 1 : 1.5
(3) Return on Total Assets (After Tax) 15%
(4) Total Assets Turnover Ratio 2
(5) Gross Profit Ratio 20%
(6) Stock Turnover Ratio 7
(7) Net Working Capital ` 13,50,000
(8) Fixed Assets ` 30,00,000
(9) 1,80,000 Equity Shares of ` 10 each
(10) 60,000, 9% Preference Shares of ` 10 each
(11) Opening Stock ` 11,40,000
You are required to CALCULATE:
(a) Quick Ratio
(b) Fixed Assets Turnover Ratio
(c) Proprietary Ratio
(d) Earnings per Share
Solution:
Working Notes:
i) Net Working Capital = Current Assets – Current Liabilities
= 2.5 – 1 = 1.5
Net Working Capital x 2.5
=
1.5
13,50,000 x 25
= = ` 22,50,000
1.5
= ` 12,00,000
Closing Stock = (Average Stock x 2) – Opening Stock
= (` 12,00,000 x 2) - ` 11,40,000 = ` 12,60,000
Quick Assets = Current Assets – Closing Stock
= ` 22,50,000 - ` 12,60,000 = ` 9,90,000
DEBT 1
= 1.5 , Or Proprietary Fund = 1.5 Debt.
Equity (here Proprietary fund)
PROBLEM 12
The following figures are related to the trading activities of M Ltd.
Total assets ` 10,00,000
Debt to total assets 50%
Interest cost 10% per year
Direct Cost 10 times of the interest cost
Operating Exp. ` 1,00,000
The goods are sold to customers at a margin of 50% on the direct cost
Tax Rate is 30%
You are required to calculate
(i) Net profit margin
(ii) Net operating profit margin
(iii) Return on assets
(iv) Return on owner's equity
Solution:
Debt = 10,00,000 x 50% = 500,000/-
Interest = 500,000 x 10% = 50,000/-
Direct cost = 50,000 x 10 = 500,000/-
Operating expenses = 100,000/-
∴ Sales = 150% of direct cost
= 150% (500,00)
= 7,50,000/-
Net profit before tax = 750,000 – 500,000 – 100,000 - 50,000
= 100,000
∴ PAT = 100,000 (1 - 0.3)
= 70,000/-
70,000
i) Net Profit margin = x 100 = 9.33%
750,000
EBIT (1−t)
ii) Net operating profit = x 100
sales
750,000−500,000−100,000)(1−0.3)
=
750,000
105000
= = 14%
750,000
Net Profit 105000
iii) ROA = x 100 = x 100 = 10.5%
Total Assets 10,00,000
PAT 70,000
iv) ROE = x 100 = x 100 = 14%
Equity 1000,000 x 50%
PROBLEM 13
From the following information and ratios, PREPARE the Balance sheet as at 31st March 2023 and lncome
statement for the year ended on that date for M/s Ganguly & Co –
Average Stock `10 lakh
Current Ratio 3:1
Acid Test Ratio 1:1
PBIT to PBT 2.2:1
Average Collection period (Assume 360 days in a year) 30 days
Stock Turnover Ratio (Use sales as turnover) 5 times
Fixed assets turnover ratio 0.8 times
Working Capital `10 lakh
Net profit Ratio 10%
Gross profit Ratio 40%
Operating expenses (excluding interest) ` 9 lakh
Long term loan interest 12%
Tax Nil
Solution:
(i) Current Ratio = 3:1
Current Assets (CA)/Current Liability (CL) = 3:1
CA = 3CL
WC = 10,00,000
CA – CL = 10,00,000
3CL – CL = 10,00,000
2CL = 10,00,000
10,00,000
CL =
2
CL = ` 5,00,000
CA = 3 x 5,00,000
CA = ` 15,00,000
(ii) Acid Test Ratio = CA – Stock / CL = 1:1
15,00,000−Stock
= =1
5,00,000
15,00,000 – stock = 5,00,000
Stock = ` 10,00,000
(iii) Stock Turnover ratio (on sales) = 5
Sales
=5
Avg stock
Sales
=5
10,00,000
Sales = ` 50,00,000
(iv) Gross Profit = 50,00,000 x 40% = ` 20,00,000
Net profit (PBT) = 50,00,000 x 10% = ` 5,00,000
(v) PBIT/PBT = 2.2
PBIT = 2.2 x 5,00,000
PBIT = 11,00,000
Interest = 11,00,000 – 5,00,000 = ` 6,00,000
6,00,000
Long term loan = = ` 50,00,000
0.12
PROBLEM 14
XYZ Company’s details are: Revenue: ` 29,261; Net Income: ` 4,212; Assets: ` 27,987; Shareholders’
Equity: ` 13,572. Calculate ROE using Du Pont Model.
Solution:
Here, Return on Equity as per Du Pont Model will be calculated as follows:
Net Profit Margin = Net Income (` 4,212) ÷ Revenue (` 29,261)
= 0.14439 or 14.39%
Analysis: A 31.02% return on equity is good in any industry. Yet, if you were to leave out the equity
multiplier to see how much company would earn if it were completely debt-free, you will see that the ROE
drops to 15.04% (0.1439 x 1.0455). 15.04% of the return on equity was due to profit margins and sales,
while remaining 15.98% was due to returns earned on the debt at work in the business. If you could find
a company at a comparable valuation with the same return on equity yet a higher percentage arose from
internally generated sales, it would be more attractive.
PROBLEM 1
Lockwood Limited wants to replace its old machine with a new automatic machine. Two models A and B
are available at the same cost of ` 5 lakhs each. Salvage value of the old machine is ` 1 lakh. The utilities
of the existing machine can be used if the company purchases A. Additional cost of utilities to be purchased
in that case are ` 1 lakh. If the company purchases B then all the existing utilities will have to be replaced
with new utilities costing ` 2 lakhs. The salvage value of the old utilities will be ` 0.20 lakhs. The earnings
after taxation are expected to be:
Year (Cash – in – Flows of)
A` B` P.V. Factor @ 15%
1 1,00,000 2,00,000 0.870
2 1,50,000 2,10,000 0.756
3 1,80,000 1,80,000 0.658
4 2,00,000 1,70,000 0.572
5 1,70,000 40,000 0.497
Salvage Value at the end of Year 5 50,000 60,000
The targeted return on capital is 15%. You are required to (i) COMPUTE, for the two machines separately,
net present value, discounted payback period and desirability factor and (ii) STATE which of the machines
is to be selected?
Solution:
Working:
Calculation of Cash – outflow at year zero
Particulars A (`) B (`)
Cost of Machine 5,00,000 5,00,000
Cost of Utilities 1,00,000 2,00,000
Salvage value of Old Machine (1,00,000) (1,00,000)
Salvage or value Old Utilities --- (20,000)
Total Expenditure (Net) 5,00,000 5,80,000
(i) (a) Calculation of NPV
Year NPV Factor @ Machine A Machine B
15% Cash Discounted value Cash Discounted
inflows of inflows inflows value of inflows
0 1.000 (5,00,000) (5,00,000) (5,80,000) (5,80,000)
1 0.870 1,00,000 87,000 2,00,000 1,74,000
2 0.756 1,50,000 1,13,400 2,10,000 1,58,760
3 0.658 1,80,000 1,18,440 1,80,000 1,18,440
4 0.572 2,00,000 1,14,400 1,70,000 97,240
5 0.497 1,70,000 84,490 40,000 19,880
Salvage 0.497 50,000 24,850 60,000 29,820
5,42,580 5,98,140
Net Present Value 42,580 18,140
Since the Net present Value of both the machines is positive both are acceptable.
(a) Discounted Pay – back Period (Amount in `)
Year Machine A Machine B
Discounted Cumulative Discounted Discounted Cumulative
Cash Inflows Cash Inflows Cash Inflows Discounted Cash
Inflows
1 87,000 87,000 1,74,000 1,74,000
(ii) Since the absolute surplus in the case of A is more than B and also the desirability factor, it is better
to choose A.
The discounted payback period in both the cases is almost same, also the net present value is positive
in both the cases but the desirability factor (profitability index) is higher in the case of Machine A, it
is therefore better to choose Machine A.
PROBLEM 2
Hind lever Company is considering a new product line to supplement its range of products. It is anticipated
that the new product line will involve cash investments of ` 7,00,000 at time 0 and ` 10,00,000 in year 1.
After – tax cash inflows of ` 2,50,000 are expected in year 2, ` 3,00,000 in year 3, ` 3,50,000 in year 4
and ` 4,00,000 each year thereafter through year 10. Although the product line might be viable after year
10, the company prefers to be conservative and end all calculations at that time.
(a) If the required rate of return is 15 percent, COMPUTE net present value of the project? Is it acceptable?
(b) ANALYSE What would be the case if the required rate of return were 10 per cent?
(c) CALCULATE its internal rate of return?
(d) COMPUTE the project’s payback period?
Solution:
(a) Computation of NPV at 15% discount rate
Year Cash Flow Discount Factor (15%) Present Value
(`) (`)
0 (7,00,000) 1.000 (7,00,000)
1 (10,00,000) 0.870 (8,70,000)
2 2,50,000 0.756 1,89,000
3 3,00,000 0.658 1,97,400
4 3,50,000 0.572 2,00,200
5 – 10 4,00,000 2.163 8,65,200
Net Present Value (1,18,200)
As the net present value is negative, the project is unacceptable.
(b) Compute of NPV if discount rate would be 10% discount rate
Year Cash Flow Discount Factor (10%) Present Value
(`) (`)
0 (7,00,000) 1.000 (7,00,000)
1 (10,00,000) 0.909 (9,09,000)
2 2,50,000 0.826 2,06,500
3 3,00,000 0.751 2,25,300
4 3,50,000 0.683 2,39,050
5 – 10 4,00,000 2.974 11,89,600
Net Present Value 2,51,450
Since NPV = ` 2,51,450 is positive, hence the project would be acceptable.
(c) Calculation of IRR:
NPV at LR
IRR = LR + x (HR –LR)
NPV at LR – NPV at HR
2,51,450
= 10% + x (15% - 10%)
2,51,450 – (−) 1,18,200
PROBLEM 3
Elite Cooker Company is evaluating three investment situations: (1) produce a new line of aluminum
skillets, (2) expand its existing cooker line to include several new sizes, and (3) develop a new, higher
quality line of cookers. If only the project in question is undertaken, the expected present values and the
amounts of investment required are:
PROBLEM 4
Cello Limited is considering buying a new machine which would have a useful economic life of five years,
a cost of ` 1,25,000 and a scrap value of ` 30,000, with 80 per cent of the cost being payable at the start of
the project and 20 per cent at the end of the first year. The machine would produce 50,000 units per annum
of a new product with an estimated selling price of ` 3 per unit. Direct costs would be ` 1.75 per unit and
annual fixed costs, including depreciation calculated on a straight – line basis, would be ` 40,000 per
annum.
In the first year and the second year, special sales promotion expenditure, not included in the above costs,
would be incurred, amounting to ` 10,000 and ` 15,000 respectively.
CALCULATE NPV of the project for investment appraisal, assuming the company’s cost of capital is 10
percent.
Solution:
Calculation of Net Cash Flows
Contribution = (3.00 – 1.75) x 50,000 = ` 62,500
Fixed Costs = 40,000 – [(1,25,000 – 30,000)/5] = ` 21,000
Year Capital (`) Contribution (`) Fixed Costs (`) Adverts (`) Net Cash Flow (`)
0 (1,00,000) (1,00,000)
1 (25,000) 62,500 (21,000) (10,000) 6,500
2 62,500 (21,000) (15,000) 26,500
3 62,500 (21,000) 41,500
4 62,500 (21,000) 41,500
5 30,000 62,500 (21,000) 71,500
PROBLEM 5
Ae Bee Cee Ltd. is planning to invest in machinery, for which it has to make a choice between the two
identical machines, in terms of Capacity, ‘X’ and ‘Y’. Despite being designed differently, both machines
do the same job. Further, details regarding both the machines are given below:
Particulars Machine ‘X’ Machine ‘Y’
Purchase Cost of the Machine (`) 15,00,000 10,00,000
Life (years) 3 2
Running cost per year (`) 4,00,000 6,00,000
PROBLEM 6
Alley Pvt. Ltd. is planning to invest in a machinery that would cost ` 1,00,000 at the beginning of year 1.
Net cash inflows from operations have been estimated at ` 36,000 per annum for 3 years. The company
has two options for smooth functioning of the machinery – one is service, and another is replacement of
parts. If the company opts to service a part of the machinery at the end of year 1 at ` 20,000, in such a case,
the scrap value at the end of year 3 will be ` 25,000. However, if the company decides not to service the
part, then it will have to be replaced at the end of year 2 at ` 30,800. And in this case, the machinery will
work for the 4th year also and get operational cash inflow of `36,000 for the 4th year. It will have to be
scrapped at the end of year 4 at ` 18,000.
Assuming cost of capital at 10% and ignoring taxes, DETERMINE the purchase of this machinery based
on the net present value of its cash flows?
If the supplier gives a discount of ` 10,000 for purchase, what would be your
decision? Note:
The PV factors at 10% are:
Year 0 1 2 3 4 5 6
PV Factor 1 0.9091 0.8264 0.7513 0.6830 0.6209 0.5645
Solution:
Option I: Purchase Machinery and Service Part at the end of Year 1.
Net Present value of cash flow @ 10% per annum discount rate.
PROBLEM 7
NavJeevani hospital is considering to purchase a machine for medical projectional radiography which is
priced at ` 2,00,000. The projected life of the machine is 8 years and has an expected salvage value of `
18,000 at the end of 8th year. The annual operating cost of the machine is ` 22,500. It is expected to generate
revenues of ` 1,20,000 per year for eight years. Presently, the hospital is outsourcing the radiography work
to its neighbour Test Center and is earning commission income of ` 36,000 per annum, net of taxes.
Required:
ANALYSE whether it would be profitable for the hospital to purchase the machine? Give your
recommendation under:
(i) Net Present Value method
(ii) Profitability Index method.
Consider tax @ 30%. PV factors at 10% are given below:
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8
0.909 0.826 0.751 0.683 0.621 0.564 0.513 0.467
Solution:
Determination of Cash inflows `
Sales Revenue Less: 1,20,000
Operating Cost 22,500
97,500
Less: Depreciation (` 2,00,000 - ` 18,000)/8 22,750
Net Income 74,750
Tax @ 30% 22,425
Earnings after Tax (EAT) 52,325
Add: Depreciation 22,750
Cash inflow after tax per annum 75,075
Less: Loss of Commission Income 36,000
Net Cash inflow after tax per annum In 8th Year: 39,075
New Cash inflow after tax 39,075
Add: Salvage Value of Machine 18,000
Net Cash inflow in year 8 57,075
Advise: Since the net present value (NPV) is positive and profitability index is also greater than 1, the
hospital may purchase the machine.
PROBLEM 8
XYZ Ltd. is planning to introduce a new product with a project life of 8 years. Initial equipment cost will
be ` 3.5 crores. Additional equipment costing ` 25,00,000 will be purchased at the end of the third year
from the cash inflow of this year. At the end of 8 years, the original equipment will have not resale value,
but additional equipment can be sold for ` 2,50,000. A working capital of ` 40,00,000 will be needed and
it will be released at the end of eighth year. The project will be financed with sufficient amount of equity
capital.
The sales volumes over eight years have been estimated as follows:
Year 1 2 3 4–5 6–8
Units 72,000 1,08,000 2,60,000 2,70,000 1,80,000
A sales price of ` 240 per unit is expected and variable expenses will amount to 60% of sales revenue.
Fixed cash operating costs will amount ` 36,00,000 per year. The loss of any year will be set off from the
profits of subsequent two years. The company is subject to 30 per cent tax rate and considers 12 per cent
to be an appropriate after tax cost of capital for this project. The company follows straight line method of
depreciation.
Required:
CALCULATE the net present value of the project and advise the management to take appropriate decision.
Note:
The PV factors at 12% are
Year 1 2 3 4 5 6 7 8
PV Factor 0.893 0.797 0.712 0.636 0.567 0.507 0.452 0.404
Solution:
Workings:
(a) Calculation of annual cash flows (` in lakh)
Year Sales VC FC Dep. Profit Tax PAT Dep. Cash
inflow
1 172.80 103.68 36 43.75 (10.63) --- --- 43.75 33.12
2 259.20 155.52 36 43.75 23.93 3.99* 19.94 43.75 63.69
3 624.00 374.40 36 43.75 169.85 50.955 118.895 43.75 162.645
4–5 648.00 388.80 36 48.25 174.95 52.485 122.465 48.75 170.715
6–8 432.00 259.20 36 48.25 88.55 26.565 61.985 48.25 110.235
(b) Calculation of Depreciation:
350 lakh
- On Initial equipment = = 43.75 lakh
8 years
PROBLEM 9
A large profit making company is considering the installation of a machine to process the waste produced
by one of its existing manufacturing process to be converted into a marketable product. At present, the
waste is removed by a contractor for disposal on payment by the company of ` 150 lakh per annum for the
next four years. The contract can be terminated upon installation of the aforesaid machine on payment of
a compensation of ` 90 lakh before the processing operation starts. This compensation is not allowed as
deduction for tax purposes.
The machine required for carrying out the processing will cost ` 600 lakh to be finance by a loan repayable
in 4 equal installments commencing from end of the year – 1. The interest rate is 14% per annum. At the
end of the 4th year, the machine can be sold for ` 60 lakh and the cost of dismantling and removal will be
` 45 lakh.
Sales and direct costs of the product emerging from waste processing for 4 years are estimated as under:
(` in lakh)
Year 1 2 3 4
Sales 966 966 1,254 1,254
Material Consumption 90 120 255 255
Wages 225 225 255 300
Other expenses 120 135 162 210
Factory overheads 165 180 330 435
Depreciation (as per income tax rules) 150 114 84 63
Initial stock of materials required before commencement of the processing operations is ` 60 lakh at the
start of year 1. The stock levels of materials to be maintained at the end of year 1, 2 and 3 will be ` 165
lakh and the stocks at the end of year 4 will be nil. The storage o materials will utilize space which would
otherwise have been rented out for ` 30 lakh per annum. Labour costs include wages of 40 workers, whose
transfer to this process will reduce idle time payments of ` 45 lakh in the year – 1 and ` 30 lakh in the year
– 2. Factory overheads includes apportionment of general factory overheads except to the extent of
insurance charges of ` 90 lakh per annum payable on this venture. The company’s tax rate is 30%.
Present value factors for four years are as under:
Year 1 2 3 4
PV factors @ 14% 0.877 0.769 0.674 0.592
ADVISE the management on the desirability of installing the machine for processing the waste. All
calculations should form part of the answer.
Solution:
Statement of Operating Profit from processing of waste
(` in lakh)
Year 1 2 3 4
Sales : (A) 966 966 1,254 1,254
Material Consumption 90 120 255 255
Wages 180 195 255 300
Other expenses 120 135 162 210
Factory overheads (insurance only) 90 90 90 90
Loss of rent on storage space (opportunity cost) 30 30 30 30
Interest @ 14% 84 63 42 21
Depreciation (as per income tax rules) 150 114 84 63
Total cost: (B) 744 747 918 969
Profit (C) = (A) – (B) 222 219 336 285
Tax (30%) 66.6 65.7 100.8 85.5
Profit after Tax (PAT) 155.4 153.3 235.2 199.5
Statement of Incremental Cash Flows
(` in lakh)
Year 0 1 2 3 4
Material Stock (60) (105) --- --- 165
Compensation for contract (90) --- --- --- ---
Contract payment saved --- 150 150 150 150
Tax on contract payment --- (45) (45) (45) (45)
Incremental profit --- 222 219 336 285
Depreciation added back --- 150 114 84 63
Tax on profits --- (66.6) (65.7) (100.8) (85.5)
Loan repayment --- (150) (150) (150) (150)
Profit on sale of machine (net) --- --- --- --- 15
Total incremental cash flows (150) 155.4 222.3 274.2 397.5
Present value factor 1.00 0.877 0.769 0.674 0.592
Present value of cash flows (150) 136.28 170.95 184.81 235.32
Net present value 577.36
Advice: Since the net present value of cash flows is ` 577.36 lakh which is positive the management should
install the machine for processing the waste.
Notes:
1. Material stock increases are taken in cash flows.
2. Idle time wages have also been considered
3. Apportioned factory overheads are not relevant only insurance charges of this project are relevant.
4. Interest calculated at 14% based on 4 equal installments of loan repayment.
5. Sale of machinery – Net income after deducting removal expenses taken. Tax on Capital gains
ignored.
6. Saving in contract payment and income tax thereon considered in the cash flows.
PROBLEM 10
A firm is in a need of a small vehicle to make deliveries. It is intending to choose between two options.
One option is to buy a new three wheeler that would cost ` 1,50,000 and will remain in service for 10
years.
The other alternative is to buy a second hand vehicle for ` 80,000 that could remain in service for 5 years.
Thereafter the firm, can buy another second hand vehicle for ` 60,000 that will last for another 5 years.
The scrap value of the discarded vehicle will be equal to it written down value (WDV). The firm pays
30% tax and is allowed to claim depreciation on vehicles @ 25% on WDV basis.
The cost of capital of the firm is 12%.
Your required to advise the best option.
Given:
t 1 2 3 4 5 6 7 8 9 10
PVIF 0.892 0.797 0.711 0.635 0.567 0.506 0.452 0.403 0.360 0.322
(t, 12%)
Solution:
Option I
Caln of Depreciation taxshield & Statement of NPV
Year Op. Depr @ Depr taxshield CF DF @ DCF
WDV 25% @ 30% 12%
0 (150,000) 1 (150,000)
1 150,000 37,500 11,250 11,250 0.892 10,035
2 1,12,500 28,125 8,438 8,438 0.797 6,725
3 84,375 21,094 6,328 6,328 0.711 4,499
4 63,281 15,820 4,746 4,746 0.635 3,014
5 47,461 11,865 3,560 3,560 0.567 2,019
6 35,596 8,899 2,670 2,670 0.506 1,351
7 26,697 6,674 2002 2,002 0.452 905
8 20,023 5,006 1502 1,502 0.403 605
9 15,017 3,754 1,126 1,126 0.360 405
10 11,263 2,816 845 845 0.322 272
10 8447 0.322 2,720
[11,263 - 2,816]
NPV (1,17,450)
Option II
Caln of Depreciation taxshield & Statement of NPV
Year Op. WDV Depr @ 25% Taxshield @ 30% CF DF @ 12% DCF
0 (80,000) 1 (80,000)
1 80,000 20,000 6,000 6,000 0.892 5,352
2 60,000 15,000 4,500 4,500 0.797 3,587
3 45,000 11,250 3,375 3,375 0.711 2,400
4 33,750 8,438 2,531 2,531 0.635 1,607
5 25,312 6,328 1,898 1,898 0.567 1,076
5 18,984 0.567 10,764
5 (60,000) 0.567 (34,020)
6 60,000 15,000 4,500 4,500 0.506 2,277
7 45,000 11,250 3,375 3,375 0.452 1,526
8 33,750 8,438 2,531 2,531 0.403 1,020
9 25,312 6,328 1,898 1,898 0.360 683
10 18,984 4,746 1424 1,424 0.322 459
10 14,238 0.322 4585
NPV (78,684)
Option II is best
Assumption: Revenue & Operating expenses are same for both options.
PROBLEM 11
A hospital is considering to purchase a diagnostic machine costing ` 80,000. The projected life of the
machine is 8 years and has an expected salvage value of ` 6,000 at the end of 8 years. The annual operating
cost of the machine is ` 7,500. It is expected to generate revenues of ` 40,000 per year for eight years.
Presently, the hospital is outsourcing the diagnostic work and is earning commission income of ` 12,000 per
annum.
Consider tax rate of 30% and Discounting Rate as 10%.
Advise:
Whether it would be profitable for the hospital to purchase the machine?
Give your recommendation as per Net Present Value method and Present Value Index method under below
mentioned two situations:
(i) If Commission income of ` 12,000 p.a. is before taxes.
(ii) If Commission income of ` 12,000 p.a. is net of taxes.
T 1 2 3 4 5 6 7 8
PVIF 0.909 0.826 0.751 0.683 0.621 0.564 0.513 0.467
(t, 10%)
Solution:
i) Determination of CF: If commission is before taxes
Sr. No. Particulars `
A Sales revenue 40,000
B Operating cost 7,500
C Loss of commission 12000
C Depreciation (80,000 – 6000)/8 9,250
D Net income ( A -B- C- D) 11,250
E Tax @ 30% on D 3,375
F PAT ( D - E ) 7,875
G Depreciation (Non Cash) 9,250
H Net CFAT ( F + G) 17,125
Statement of NPV:
Year Particulars CF DF @ 10% DCF
0 Initial CF (80,000) 1 (80,000)
1-8 Net CFAT 17,125 5.334 91,345
8 Terminal CF 6,000 0.467 2,802
NPV 14,147
14147 + 80,000
∴ PI = = 1.1768 times
80,000
PROBLEM 12
K. K. M. M Hospital is considering purchasing an MRI machine. Presently, the hospital is outsourcing the
work received relating to MRI machine and is earning commission of ` 6,60,000 per annum (net of tax).
The following details are given regarding the machine:
(`)
Cost of MRI machine 90,00,000
1. Operating cost per annum (excluding Depreciation) 14,00,000
Expected revenue per annum 45,00,000
Salvage value of the machine (after 5 years) 10,00,000
Expected life of the machine 5 years
Assuming tax rate @ 40%, whether it would be profitable for the hospital to purchase the machine?
Give your RECOMMENDATION under:
(i) Net Present Value Method, and
(ii) Profitability Index Method.
PV factors at 10% are given below:
Year 1 2 3 4 5
PV factor 0.909 0.826 0.751 0.683 0.620
Solution:
Determination of Cash inflows
Elements (`)
Sales Revenue 45,00,000
Less: Operating Cost 14,00,000
31,00,000
Less: Depreciation (90,00,000 – 10,00,000)/5 16,00,000
Net Income 15,00,000
Tax @ 40% 6,00,000
Earnings after Tax (EAT) 9,00,000
Add: Depreciation 16,00,000
Cash inflow after tax per annum 25,00,000
Less: Loss of Commission Income 6,60,000
Net Cash inflow after tax per annum 18,40,000
In 5th Year:
New Cash inflow after tax 18,40,000
Add: Salvage Value of Machine 10,00,000
Net Cash inflow in year 5 28,40,000
Advise: Since the net present value is negative and profitability index is also less than 1, therefore, the
hospital should not purchase the MRI machine.
PROBLEM 13
HMR Ltd. is considering replacing a manually operated old machine with a fully automatic new machine.
The old machine had been fully depreciated for tax purpose but has a book value of ` 2,40,000 on 31st
March . The machine has begun causing problems with breakdowns and it cannot fetch more than ` 30,000
if sold in the market at present. It will have no realizable value after 10 years. The company has been offered
` 1,00,000 for the old machine as a trade in on the new machine which has a price (before allowance for
trade in) of ` 4,50,000. The expected life of new machine is 10 years with salvage value of ` 35,000.
Further, the company follows straight line depreciation method but for tax purpose, written down value
method depreciation @ 7.5% is considering that this is the only machine in the block of assets.
Given below are the expected sales and costs from both old and new machine:
Old machine (`) New machine (`)
Sales 8,10,000 8,10,000
Material cost 1,80,000 1,26,250
Labour cost 1,35,000 1,10,000
Variable overhead 56,250 47,500
Fixed overhead 90,000 97,500
Depreciation 24,000 41,500
PBT 3,24,750 3,87,250
Tax @ 30% 97,425 1,16,175
PAT 2,27,325 2,71,075
From the above information, ANALYSE whether the old machine should be replaced or not if required rate
of return is 10%? Ignore capital gain tax.
PV factors @ 10%:
Year 1 2 3 4 5 6 7 8 9 10
PVF 0.909 0.826 0.751 0.683 0.621 0.564 0.513 0.467 0.424 0.386
Solution:
Workings:
1. Calculation of Base for depreciation or Cost of New Machine
Particulars (`)
Purchase price of new machine 4,50,000
Less: Sale price of old machine 1,00,000
3,50,000
2. Calculation of Profit before tax as per books
Particulars Old machine (`) New machine (`) Difference (`)
PBT as per books 3,24,750 3,87,250 62,500
Add: Depreciation as per books 24,000 41,500 17,500
Profit before tax and depreciation 3,48,750 4,28,750 80,000
(PBTD)
Calculation of Incremental NPV
Year PVF PBTD Dep. @ PBT Tax @ 30% Cash PV of Cash
@ 10% (`) 7.5% (`) (`) Inflows Inflows
(`) (`) (`)
(1) (2) (3) (4) (5) = (4) x (6) = (4) – (7) = (6) x
0.30 (5) + (3) (1)
1 0.909 80,000.00 26,250.00 53,750.00 16,125.00 63,875.00 58,062.38
2 0.826 80,000.00 24,281.25 55,718.75 16,715.63 63,284.38 52,272.89
3 0.751 80,000.00 22,460.16 57,539.84 17,261.95 62,738.05 47,116.27
4 0.683 80,000.00 20,775.64 59,224.36 17,767.31 62,232.69 42,504.93
5 0.621 80,000.00 19,217.47 60,782.53 18,234.76 61,765.24 38,356.21
6 0.564 80,000.00 17,776.16 62,223.84 18,667.15 61,332.85 34,591.73
7 0.513 80,000.00 16,442.95 63,557.05 19,067.12 60,932.88 31,258.57
8 0.467 80,000.00 15,209.73 64,790.27 19,437.08 60,562.92 28,282.88
9 0.424 80,000.00 14,069.00 65,931.00 19,779.30 60,220.70 25,533.58
10 0.386 80,000.00 13,013.82 66,986.18 20,095.85 59,904.15 23,123.00
3,81,102.44
Add: PV of Salvage value of new machine (` 35,000 x 0.386) 13,510.00
Total PV of incremental cash inflows 3,94,612.44
Less: Cost of new machine 3,50,000.00
Incremental Net Present Value 44,612.44
Analysis: Since the Incremental NPV is positive, the old machine should be replaced.
PROBLEM 13
XYZ Ltd. is presently all equity financed. The directors of the company have been evaluating investment
in a project which will require ` 270 lakhs capital expenditure on new machinery. They expect the capital
investment to provide annual cash flows of ` 42 lakhs indefinitely which is net of all tax adjustments. The
discount rate which it applies to such investment decisions is 14% net.
The directors of the company believe that the current capital structure fails to take advantage of tax benefits
of debt and propose to finance the new project with undated perpetual debt secured on the company's assets.
The company intends to issue sufficient debt to cover the cost of capital expenditure and the after tax cost
of issue.
The current annual gross rate of interest required by the market on corporate undated debt of similar risk is
10%. The after tax costs of issue are expected to be ` 10 lakhs. Company's tax rate is 30%.
You are REQUIRED to:
(i) Calculate the adjusted present value of the investment,
(ii) Calculate the adjusted discount rate and
(iii) Explain the circumstances under which this adjusted discount rate may be used to evaluate future
investments.
Solution:
(i) Calculation of Adjusted Present Value of Investment (APV)
Adjusted PV = Base Case PV + PV of financing decisions associated with the project
Base Case NPV for the project:
(-) ` 270 lakhs + (` 42 lakhs / 0.14) = (-) ` 270 lakhs + ` 300 lakhs
= ` 30
Issue costs = ` 10 lakhs
Thus, the amount to be raised = ` 270 lakhs + ` 10 lakhs
= ` 280 lakhs
Annual tax relief on interest payment = ` 280 x 0.1 x 0.3
= ` 8.4 lakhs in perpetuity
The value of tax relief in perpetuity = ` 8.4 lakhs / 0.1
= ` 84 lakhs
Therefore, APV = Base case PV – Issue Costs + PV of Tax Relief on debt interest
= ` 30 lakhs – ` 10 lakhs + 84 lakhs = ` 104 lakhs
(ii) Calculation of Adjusted Discount Rate (ADR)
Annual Income / Savings required to allow an NPV to zero
Let the annual income be x.
(-) ` 280 lakhs + (Annual Income / 0.14) = (-) ` 104 lakhs
Annual Income / 0.14 = (-) ` 104 + ` 280 lakhs
Therefore, Annual income = ` 176 x 0.14 = ` 24.64 lakhs
Adjusted discount rate = (` 24.64 lakhs / ` 280 lakhs) x 100
= 8.8%
(iii) Useable circumstances
This ADR may be used to evaluate future investments only if the business risk of the new venture is
identical to the one being evaluated here and the project is to be financed by the same method on the
same terms. The effect on the company’s cost of capital of introducing debt into the capital structure
cannot be ignored.
PROBLEM 14
A and B are two mutually exclusive investments involving different outlays. The details are:
Particulars Project A Project B
Initial Investment (`) 50,00,000 75,00,000
Net Cash Inflow (`) 62,50,000 91,50,000
IRR (%) 25 22
NPV (`) 6,81,250 8,17,350
Cost of capital (k) = 10%. Which method will be accepted? (Assume life 1 year)
Solution:
Particulars Project (B-A) (`)
Differential Cash outflows 25,00,000
Differential Cash inflows 29,00,000
We know that IRR is the discount rate at which Present Value of Cash Inflows are equal to the Present Value
of Cash Outflows.
So, 25,00,000 = 29,00,000 / (1+ r)1
Or, 1 + r = 29,00,000 / 25,00,000
Or, r = 1.16 – 1 = 0.16 = 16%
The two methods i.e., NPV and IRR rank the projects differently.
Project A has a higher IRR (0.25) than project B (0.22) but the NPV of project B (` 8,17,350) is more than
that of A (` 6,81,250).
The important question is which method, in such a situation, gives better results?
The answer should be related to the effect of the decision on the maximization of the shareholders’ wealth.
The IRR method is not compatible with the goal of wealth maximization as it is concerned with the rate of
return on investment or yield rather than the total yield on the investment.
Here, 10% to be the required rate of return, the firm would be left with ` 7,50,000 [` 62,50,000 – (` 50,00,000
+ 0.10 x ` 50,00,000)] after one year in case project A is accepted and ` 9,00,000 [` 91,50,000 – (` 75,00,000)
+ 0.10 x ` 75,00,000] in case of Project B is accepted.
The NPV method suggests that project B is better. This recommendation is consistent with the goal of the
firm of maximising shareholders’ wealth.
As IRR (r) of the differential cash flows = 16%, which is greater than Cost of Capital (k). Therefore, Project
with higher non-discounted cash inflows, i.e., Project B would be selected.
PROBLEM 15
The following information is obtained from the two projects:
Particulars P (`) Q (`)
Initial Investment 10,00,000 20,00,000
Cash Inflows
Year 1 8,00,000 8,00,000
Year 2 7,00,000 9,00,000
Decision: Project A should be preferred to project B because of its higher NPV. If we compare the two
projects without incorporating the consequences of replacing the machine at the end of year 2, the decision
would have been the reverse, because the net present value of project A then would be ` 3,05,400 [` 7,27,200
+ ` 5,78,200 – ` 10,00,000].
PROBLEM 16
X Ltd. has a capital budget of ` 1.5 crore for the year. From the following information relating to six
independent proposals, select the projects if (i) the projects are divisible and (ii) the projects are indivisible.
Proposal Investments (`) NPV (`)
A 70,00,000 30,00,000
B 25,00,000 16,00,000
C 50,00,000 20,00,000
D 20,00,000 10,00,000
E 55,00,000 45,00,000
F 75,00,000 -25,00,000
Solution:
PROBLEM 17
WBC & Co. is considering whether to replace an existing machine or to spend money on revamping it.
WBC & Co. currently pays no taxes. The replacement machine costs ` 18,00,000 now and requires
maintenance of ` 2,00,000 at the end of every year for eight years. At the end of eight years, it would have
a salvage value of ` 4,00,000 and would be sold. The existing machine requires increasing amounts of
maintenance each year and its salvage value fall each year as follows:
Year Maintenance (`) Salvage (`)
Present 0 8,00,000
1 2,00,000 5,00,000
2 4,00,000 3,00,000
3 6,00,000 2,00,000
4 8,00,000 0
The opportunity cost of capital for WBC & Co. is 15%. REQUIRED:
When should the company replace the machine?
(`)
(i) Cost of new machine now 18,00,000
Add: PV of annual repairs @ ` 2,00,000 per annum for 8 years (` 2,00,000 x 4.4873) 8,97,460
26,97,460
Less: PV of salvage value at the end of 8 years (` 4,00,000 x 0.3269) 1,30,760
25,66,700
Equivalent annual cost (EAC) (` 25,66,700/4.4873) 5,71,992
PV of cost of replacing the old machine in each of 4 years with new machine
Scenario Year Cash Flow PV @ 15% PV
(`) (`)
Replace Immediately 0 8,00,000 1.00 8,00,000
1-4 (5,17,992) 2.8550 (16,33,037)
(8,33,037)
Replace in one year 1 5,00,000 0.8696 4,34,800
1 (2,00,000) 0.8696 (1,73,920)
2-4 (5,71,992) 1.9854 (11,35,633)
(8,74,753)
Replace in two years 1 (2,00,000) 0.8696 (1,73,920)
2 (4,00,000) 0.7561 (3,02,440)
2 3,00,000 0.7561 2,26,830
3-4 (5,71,992) 1.2293 (7,03,150)
(9,52,680)
Replace in three years 1 (2,00,000) 0.8696 (1,73,920)
2 (4,00,000) 0.7561 (3,02,440)
3 (6,00,000) 0.6575 (3,94,500)
3 2,00,000 0.6575 1,31,500
4 (5,71,992) 0.5718 (3,27,065)
(10,66,425)
Replace in four years 1 (2,00,000) 0.8696 (1,73,920)
2 (4,00,000) 0.7561 (3,02,440)
3 (6,00,000) 0.6575 (3,94,500)
4 (8,00,000) 0.5718 (4,57,440)
(13,28,300)
Advice: The company should replace the old machine immediately because the PV of cost of replacing the
old machine with new machine is least.
PROBLEM 2
XYZ Ltd. earns ` 10/ share. Capitalization rate and return on investment are 10% and 12% respectively.
DETERMINE the optimum dividend payout ratio and the price of the share at the payout.
Solution:
Since r > Ke, the optimum dividend pay – out ratio would ‘Zero’ (i.e. D = 0), Accordingly, value of a share:
r
D+ (E−D)
ke
P=
ke
0.12
0+ (10−0)
0.10
P= = ` 120
0.10
The optimality of the above payout ratio can be proved by using 25%, 50%, 75% and 100% as pay – out
ratio: At 25% pay – out ratio
0.12
2.5+ (10−2.5)
0.10
P= = ` 115
0.10
PROBLEM 3
The earnings per share of a company is ` 30 and dividend payout ratio is 60%. Multiplier is 2.
DETERMINE the price per share as per Graham & Dodd model.
Solution:
𝐄
Price per share (P) = m (𝐃 + 𝟑)
30
P = 2 (30 x 0.6 + 3 )
P = 2(18 + 10) = ` 56
PROBLEM 4
The following information regarding the equity shares of M Ltd. is given below:
Market price ` 58.33
Dividend per share `5
Multiplier 7
According to the Graham & Dodd approach to the dividend policy, COMPUTE the EPS.
Solution:
𝐄
Price per share (P) = m (𝐃 + 𝟑)
E
` 58.33 = 7 (5 + )
3
105 + 7E = 175
Or, 7E = 175 – 105 = ` 10
Therefore, EPS = ` 10
PROBLEM 5
The following information pertains to M/s. XY Ltd.
Earnings of the company ` 5,00,000
Dividend Payout ratio 60%
No. of shares outstanding 1,00,000
Equity capitalization rate 12%
Rate of return on investment 15%
CALCULATE:
(i) What would be the market value per share as per Walter model?
(ii) What is the optimum dividend payout ratio according to Walter’s model and the market value of
Company’s share at that payout ratio?
Solution:
(i) Walter’s model is given by
r
D+ (E−D)
ke
P=
ke
Where
P = Market price per share.
E = Earnings per share = ` 5
D = Dividend per share = ` 3
R = Return earned on investment = 15%
Ke = Cost of equity capital = 12%
0.15
3+ (5−3)
0.12
P=
0.12
(ii) According to Walter’s model when the return on investment is more than the cost of equity capital,
the price per share increases as the dividend pay – out ratio decreases. Hence, the optimum dividend
pay – out ratio in this case is nil.
So, at a pay – out ratio of zero, the market value of the company’s share will be:
0.15
0+ (5−0)
0.12
P= = ` 52.08
0.12
PROBLEM 6
The following information is given below in case of Aditya Ltd.:
Earnings per share = ` 60
Capitalization rate – 15%
Return on investment – 25% per cent
Dividend payout ratio – 30%
(i) COMPUTE price per share using Walter’s Model
(ii) WHAT would be optimum dividend payout ratio per share under Gordon’s Model.
Solution:
(i) As per Walter’s Model, Price per share is computed by using the following formula:
r
D+ (E−D)
ke
Price P =
ke
Where,
P = Market Price of the share.
E = Earnings per share.
D = Dividend per share.
Ke = Cost of equity / rate of capitalization / discount rate. r = Internal rate of return / return on investment
Applying the above formula, price per share
𝟎.𝟐𝟓
𝟏𝟖 + (𝟔𝟎−𝟏𝟖)
𝟎.𝟏𝟓
P=
𝟎.𝟏𝟓
𝟏𝟖 + 𝟕𝟎
Or, P = = ` 586.67
𝟎.𝟏𝟓
(ii) As per Gordon’s model, when r > Ke, optimum dividend payout ratio is ‘Zero’.
PROBLEM 7
The dividend payout ratio of H Ltd. is 40%. If the company follows traditional approach to dividend policy
with a multiplier of 9, COMPUTE P/E ratio.
Solution:
The P/E ratio i.e. price earnings ratio can be computed with the help of the following formula:
MPS
P/E Ratio =
EPS
Where,
P0 = Market price per share
D = Dividend per share
E = Earnings per share
m = a multiplier
E
P0 = 9 (0.4E + )
3
1.2 E+E
P0 = 9 ( ) = 3 (2.2E)
3
P0 = 6.6E
P
= 6.6 i.e. P/E ratio is 6.6 times
E
PROBLEM 8
The following information is supplied to you:
`
Total Earnings 2,00,000
No. of equity shares (of ` 100 each) 20,000
Dividend paid 1,50,000
Price / Earnings ratio 12.5
Applying Walter’s Model:
(i) ANALYSIS whether the company is following an optimal dividend policy.
(ii) COMPUTE P/E ratio at which the dividend policy will have no effect on the value of the share.
(iii) Will your decision change, if the P/E ratio is 8 instead of 12.5? ANALYSE.
Solution:
(i) The EPS of the firm is ` 10 (i.e., ` 2,00,000 / 20,000). r = 2,00,000 / (20,000 shares x ` 100) = 10%.
The P/E Ratio is given at 12.5 and the cost of capital, Ke, may be taken at the inverse P/E ratio.
Therefore, Ke is 8 (i.e., 1/12.5). The firm is distributing total dividends of ` 1,50,000 among 20,000
shares, giving a dividend per share of ` 7.50, the value of the share as per Walter’s model may be
found as follows:
r 0.1
D+ (E−D) 7.5+ (10 −7.5)
ke 0.08
Price P = = = ` 132.81
ke 0.08
The firm has a dividend payout of 75% (i.e., ` 1,50,000) out of total earnings of ` 2,00,000. Since, the
rate of return of the firm, r, is 10% and it is more than the Ke of 8%, therefore, by distributing 75% of
earnings, the firm is not following an optimal dividend policy. The optimal dividend policy for the
firm would be to pay zero dividend and in such a situation, the market price would be
0.1
0+ (10 −0)
0.08
= ` 156.25
0.08
So, theoretically the market price of the share can be increased by adopting a zero payout.
(ii) The P/E ratio at which the dividend policy will have no effect on the value of the share is such at which
the Ke would be equal to the rate of return, r, of the firm. The Ke would be 10% (= r) at the P/E ratio
of 10. Therefore, at the P/E ratio of 10, the dividend policy would have no effect on the value of the
share.
(iii) If the P/E is 8 instead of 12.5, then the Ke which is the inverse of P/E ratio, would be 12.5 and in such
a situation Ke > r and the market price, as per Walter’s model would be:
r 0.1
D+ (E−D) 7.5+ (10 −7.5)
ke 0.125
Price P = = = ` 76
ke 0.125
PROBLEM 9
A & R Ltd. is a large – cap multinational company listed in BSE in India with a face value of ` 100 per share.
The company is expected to grow @ 15% p.a. for next four years then 5% for an indefinite period. The
shareholders expect 20% return on their share investments. Company paid ` 120 as dividend per share for
the FY 2020 – 21. The shares of the company traded at an average price of ` 3,122/- on last day. FIND out
the intrinsic value of per share and state whether shares are overpriced or underpriced.
Solution:
D1 D2 D3 D4 D4(1 + g) 1
P = ------------- + ------------- + ----------- + -------------- + -------------- x ----------------
(1 + ke) (1 + ke)2 (1 + ke)3 (1 + ke)4 (ke - g) (1 + ke)4
Where,
P = Price per share
Ke = Required rate of return on equity
g = Growth Rate
` 120 x 1.15 ` 138 x 1.15 ` 158.7 x 1.15 ` 182.5 x 1.15 ` 209.88 (1 + 0.05) 1
P = ---------------- + ----------------- + ------------------ + ------------------- + ------------------------ x ------------
(1 + 0.2)1 (1 + 0.2)2 (1 + 0.2)3 (1 + 0.2)4 (0.2 – 0.05) (1 + 0.2)4
PROBLEM 10
Ordinary shares of a listed company are currently trading at ` 10 per share with two lakh shares
outstanding. The company anticipates that its earnings for next year will be ` 5,00,000. Existing cost of
capital for equity shares is 15%. The company has certain investment proposals under discussion which will
cause an additional 26,089 ordinary shares to be issued if no dividend is paid or an additional 47,619 ordinary
shares to be issued if dividend is paid.
Applying the MM hypothesis on dividend decisions, CALCULATE the amount of investment and dividend
that is under consideration by the company.
Solution:
P0 = ` 10 n = 2,00,000, E = ` 5,00,000
Ke = 15%, ∆n = 26,089, I = ?
𝐏𝟏
P0 =
𝟏+𝐊 𝐞
𝐏𝟏
10 =
𝟏.𝟏𝟓
∴ P1 = 11.5
𝐈−𝐄+𝐧𝐃𝟏
∆n =
𝐏𝟏
𝐈−𝟓,𝟎𝟎,𝟎𝟎𝟎
26.089 =
𝟏𝟏.𝟓
I = 8,00,024
Now,
P0 = 10, n = ` 2,00,000
E = ` 5,00,000, I = 8,00,024,
Ke = 15% , ∆𝐧 𝟒𝟕, 𝟔𝟏𝟗, 𝐃1 = ?
𝐏𝟏+ 𝐃𝟏
P0=
𝟏+𝐊 𝐞
𝐏𝟏+𝐃𝟏
10=
𝟏.𝟏𝟓
P1 + D1 = 11.5
∴ P1 = 11.5 - D1…………………1
𝐈−𝐄+𝐧𝐃𝟏
∵∆=
𝐏𝟏
𝟖,𝟎𝟎,𝟎𝟐𝟒−𝟓,𝟎𝟎,𝟎𝟎𝟎+𝟐,𝟎𝟎,𝟎𝟎𝟎𝐃𝟏
47.619 =
𝐏𝟏
From 1,
47619 (11.5 – D1) = 2,00,000 D1 + 3,00,024
5,47,618.5 – 47,619D1 = 2,00,000D1 + 3,00,024
∴ 2,47,618.5 = 2,47,619D1
𝟐,𝟒𝟕,𝟔𝟏𝟖.𝟓
∴ 𝐃1 = = 0.99≈1
𝟐,𝟒𝟕,𝟔𝟏𝟗
∴P1 = 11.5 – D1
P1 = 11.5 – 1
P1 = 10.5
(n+∆n)P1 −I+E
∵n.P0 =
1+Ke
(2,00,000+47,619)(10.5)−8,00,024+5,00,000
=
1.15
n.P0 = ` 19.99.979 ≈ ` 20,00,000
Using direct calculation,
n.P0 = 2,00,000 ×10 = ` 20,00,000
PROBLEM 11
The annual report of XYZ Ltd. provides the following information for the Financial Year 2019-20:
Particulars Amount (`)
Net Profit 78 lakhs
Outstanding 15% preference shares 120 lakhs
No. of equity shares 6 lakhs
Return on Investment 20%
Cost of capital i.e. (Ke) 16%
CALCULATE price per share using Gordon’s Model when dividend pay-out is-
(i) 30%; (ii) 50% (iii) 100%.
Solution:
Price per share according to Gordon’s Model is calculated as follows:
Particulars Amount in `
Net Profit 78 lakhs
Less: Preference dividend(120 lakhs@15%) 18 lakhs
Earnings for equity shareholders 60 lakhs
Earnings Per Share 60 lakhs/6 lakhs = ` 10.00
Price per share according to Gordon’s Model is calculated as follows:
E1 (1−b)
P0 =
Ke −br
PROBLEM 12
Following information is given for WN Ltd.:
Earnings ` 30 per share
Dividend ` 9 per share
Cost of capital 15%
Internal Rate of Return on investment 20%
You are required to CALCULATE the market price per share using-
(i) Gordon’s formula
(ii) Walter’s formula
Solution:
(i) As per Gordon’s Model, Price per share is computed using the formula:
E1 (1−b)
P0 =
Ke −br
Where,
P0 = Price per share
E1 = Earnings per share
b = Retention ratio; (1 - b = Pay-out ratio)
Ke = Cost of capital
r = IRR
br = Growth rate (g)
PROBLEM 1
A firm has the following data for the year ending 31st March, 2023:
(`)
Sales (1,00,000 @ ` 20) 20,00,000
Earnings before Interest and Taxes 2,00,000
Fixed Assets 5,00,000
The three possible current assets holdings of the firm are ` 5,00,000, ` 4,00,000 and ` 3,00,000. It is assumed
that fixed assets level is constant and profits do not vary with current assets levels. ANALYSIS the effect of
the three alternative current assets policies.
Solution:
Effect of Alternative Working Capital Policies
Working Capital Policy Conservative (`) Moderate (`) Aggressive (`)
Sales 20,00,000 20,00,000 20,00,000
Earnings before Interest and Taxes (EBIT) 2,00,000 2,00,000 2,00,000
Current Assets 5,00,000 4,00,000 3,00,000
Fixed Assets 5,00,000 5,00,000 5,00,000
Total Assets 10,00,000 9,00,000 8,00,000
Return on Total Assets (EBIT ÷ Total Assets) 20% 22.22% 25%
Current Assets/ Fixed Assets 1.00 0.80 0.60
The aforesaid calculation shows that the conservative policy provides greater liquidity (solvency) to the firm,
but lower return on total assets. On the other hand, the aggressive policy gives higher return, but low liquidity
and thus is very risky. The moderate policy generates return higher than Conservative policy but lower than
aggressive policy. This is les risky than aggressive policy but risker than conservative policy.
In determining the optimum level of current assets, the firm should balance the profitability – solvency tangle
by minimizing total costs – Cost of liquidity and cost of illiquidity.
PROBLEM 2
PREPARE monthly cash budget for six months beginning from April 2023 on the basis of the following
information:
(i) Estimated monthly sales are as follows:-
` `
January 1,00,000 June 80,000
February 1,20,000 July 1,00,000
March 1,40,000 August 80,000
April 80,000 September 60,000
May 60,000 October 1,00,000
(iii) Of the sales, 80% is on credit and 20% for cash. 75% of the credit sales are collected within one month
after sale and the balance in two months after sale. There are no bad debt losses.
(iv) Purchases amount to 80% of sales and are made on credit and paid for in the month preceding the sales.
(v) The firm has 10% debentures of ` 1,20,000. Interest on these has to be paid quarterly in January, April
and so on.
(vi) The firm is to make an advance payment of tax of ` 5,000 in July, 2023.
(vii) The firm had a cash balance of ` 20,000 on April 1, 2023, which is the minimum desired level of cash
balance. Any cash surplus / deficit above / below this level is made up by temporary investments /
liquidation of temporary investments or temporary borrowings at the end of each month (interest on
these to be ignored).
Solution:
Workings:
Collection from debtors:
(Amount in `)
February March April May June July August September
Total Sales 1,20,000 1,40,000 80,000 60,000 80,000 1,00,000 80,000 60,000
Credit sales 96,000 1,12,000 64,000 48,000 64,000 80,000 64,000 48,000
(80% of total sales)
Collections:
One month 72,000 84,000 48,000 36,000 48,000 60,000 48,000
Two months 24,000 28,000 16,000 12,000 16,000 20,000
Total collections 1,08,000 76,000 52,000 60,000 76,000 68,000
Monthly Cash Budget for Six months, April to September, 2023
(Amount in `)
Receipts:
April May June July August September
Opening balance 20,000 20,000 20,000 20,000 20,000 20,000
Cash sales 16,000 12,000 16,000 20,000 16,000 12,000
Collection from debtors 1,08,000 76,000 52,000 60,000 76,000 68,000
Total cash available (A) 1,44,000 1,08,000 88,000 1,00,000 1,12,000 1,00,000
Payments:
Purchases 48,000 64,000 80,000 64,000 48,000 80,000
Wages & Salaries 9,000 8,000 10,000 10,000 9,000 9,000
Interest on debentures 3,000 --- --- 3,000 --- ---
Tax payment --- --- --- 5,000 --- ---
Total payments (B) 60,000 72,000 90,000 82,000 57,000 89,000
Minimum cash balance desired 20,000 20,000 20,000 20,000 20,000 20,000
Total cash needed (C) 80,000 92,000 1,10,000 1,02,000 77,000 1,09,000
Surplus – deficit (A – C) 64,000 16,000 (22,000) (2,000) 35,000 (9,000)
Investment / financing (64,000) (16,000) --- (35,000) ---
Temporary Investments
Liquidation of temporary investments --- --- 22,000 2,000 --- 9,000
or temporary borrowings
Total effect of investment / financing (64,000) (16,000) 22,000 2,000 (35,000) 9,000
(D)
Closing cash balance (A + D – B) 20,000 20,000 20,000 20,000 20,000 20,000
PROBLEM 3
The following information is available in respect of Sai Trading Company:
(i) On an average, debtors are collected after 45 days; inventories have an average holding period of 75
days and creditor’s payment period on an average is 30 days.
(ii) The firm spends a total of ` 120 lakhs annually at a constant rate.
(iii) It can earn 10 per cent on investments.
From the above information, you are required to CALCULATE:
(a) The cash cycle and cash turnover,
(b) Minimum amounts of cash to be maintained to meet payments as they become due,
(c) Savings by reducing the average inventory holding period by 30 days.
Solution:
(a) Cash cycle = 45 days + 75 days – 30 days = 90 days (3 months)
(b) Cash turnover = 12 months (360 days)/ 3 months (90 days) = 4.
(c) Minimum operating cash = Total operating annual outlay/cash turnover, that is, ` 120 lakhs / 4 = ` 30
lakhs.
(d) Cash cycle = 45 days + 45 days – 30 days = 60 days (2 months).
Cash turnover = 12 months (360 days ) / 2 months (60 days) = 6.
Minimum operating cash = ` 120 lakhs / 6 = ` 20 lakhs.
Reduction in investments = ` 30 lakhs - ` 20 lakhs = ` 10
lakhs. Savings = 0.10 x ` 10 lakhs = ` 1 lakh.
PROBLEM 4
A company’s requirements for ten days are 6,300 units. The ordering cost per order is ` 10 and the carrying
cost per unit is ` 0.26. You are required to CALCULATE the economic order quantity.
Solution:
The economic order quantity is:
2 x 6,300 x 10 1,26,000
EOQ = √ = EOQ = √ = 700 units (approx.).
0.26 0.26
PROBLEM 5
Marvel Limited uses a large quantity of salt in its production process. Annual consumption is 60,000 tonnes
over a 50 – week working year. It costs ` 100 to initiate and process an order and delivery follow two weeks
later. Storage costs for the salt are estimated at ` 0.10 per tonne per annum. The current practice is to order
twice a year when the stock falls to 10,000 tonnes. IDENTIFY an appropriate ordering policy for Marvel
Limited, and contrast it with the cost of the current policy.
Solution:
The recommended policy should be based on the EOQ model.
F = ` 100 per order
S = 60,000 tonnes per year
H = ` 0.10 per tonne per year
2 x 100 x 60,000
Substituting: EOQ =√
0.10
PROBLEM 6
Mosaic Limited has current sales of ` 15 lakhs per year. Cost of sales is 75 per cent of sales and bad debts
are one per cent of sales. Cost of sales comprises 80 per cent variable costs and 20 per cent fixed costs, while
the company’s required rate of return is 12 per cent. Mosaic Limited currently allows customers 30 days’
credit, but is considering increasing this to 60 days’ credit in order to increase sales.
It has been estimated that this change in policy will increase sales by 15 per cent, while bad debts will increase
from one per cent to four per cent. It is not expected that the policy change will result in an increase in fixed
costs and creditors and stock will be unchanged.
Should Mosaic Limited introduce the proposed policy? ANALYSE (Assume a 360 days year)
Solution:
Statement showing evaluation of credit policy
Particulars 30 days 60 days
Sales- 15,00,000 17,25,000
(-) Variable cost (Sales x 75% x 80%) 9,00,000 10,35,000
Contribution 6,00,000 6,90,000
(-) Fixed cost (15,00,000 x 75% x 20%) 2,25,000 2,25,000
EBIT 3,75,000 4,65,000
(-) Bad Debts @ 1% & 4% respectively 15,000 69,000
Net profit 3,60,000 3,96,000
(-) Finance cost VC + FC x 12% x Credit Period 11,250 25,200
360
Net benefit 3,48,750 3,70,800
Advise: Mosaic Limited should introduce the proposed policy since the net benefit is higher.
PROBLEM 7
The Dolce Company purchases raw materials on terms of 2/10, net 30. A review of the company’s records
by the owner, Mr. Gautam, revealed that payments are usually made 15 days after purchases are made.
When asked why the firm did not take advantage of this discount, the accountant, Mr. Rohit, replied that
it cost only 2 per cent for these funds, whereas a bank loan would cost the company 12 per cent.
(a) ANALYSE what mistake is Rohit making?
(b) If the firm could not borrow from the bank and was forced to resort to the use of trade credit funds,
what suggestion might be made to Rohit that would reduce the annual interest cost? IDENTIFY.
Solution:
(a) Rohit’s argument of comparing 2% discount with 12% bank loan rate is not rational as 2% discount
can be earned by making payment 5 days in advance i.e. within 10 days rather 15 days as payments
are made presently. Whereas 12% bank loan rate is for a year.
Assume that the purchase value is ` 100, the discount can be earned by making payment within 10
days is ` 2, therefore, net payment would be ` 98 only. Annualized benefit
2 365 days
= x x 100 = 149 %
98 5 days
PROBLEM 8
K Ltd. has a Quarterly cash outflow of ` 9,00,000 arising uniformly during the Quarter. The company has
an Investment portfolio of Marketable Securities. It plans to meet the demands for cash by periodically selling
marketable securities. The marketable securities are generating a return of 12% p.a. Transaction cost of
converting investments to cash is ` 60. The company uses Baumol model to find out the optimal transaction
size for converting marketable securities into cash.
Consider 360 days in a year.
You are required to calculate
i) Company's average cash balance,
ii) Number of conversions each year and
iii) Time interval between two conversions.
Solution:
2AT
EOQ = √
I
A = 9,00,000 x 4 = 36,00,000/-
T = 60/- per transaction
I = 12% p.a.
2 x 36,00,000 x 60
∴ EOQ = √
0.12
= ` 60,000/-
60,000
∴ Average cash balance =
2
= ` 30,000/-
36,00,000
∴ No. of conversion =
60,000
= 60 times
360
∴ Time interval between 2 conversions = = 6 days
60
PROBLEM 9
Trading and Profit and Loss Account of Beat Ltd. for the year ended 31st March, 2023 is given below
Particulars Amount Amount Particulars Amount Amount
(`) (`) (`) (`)
To Opening Stock: By Sales (Credit) 1,60,00,000
- Raw Materials 14,40,000 By Closing Stock:
- Work-in- progress 4,80,000 - Raw Materials 16,00,000
- Finished Goods 20,80,000 40,00,000 - Work-in-progress 8,00,000
To Purchases (credit) 88,00,000 - Finished Goods 24,00,000 48,00,000
To Wages 24,00,000
To Production Exp. 16,00,000
To Gross Profit c/d 40,00,000
2,08,00,000 2,08,00,000
To Administration Exp. 14,00,000 By Gross Profit b/d 40,00,000
To Selling Exp. 6,00,000
To Net Profit 20,00,000
40,00,000 40,00,000
The opening and closing payables for raw materials were ` 16,00,000 and ` 19,20,000 respectively whereas
the opening and closing balances of receivables were ` 12,00,000 and ` 16,00,000 respectively.
You are required to ASCERTAIN the working capital requirement by operating cycle method.
Solution:
Computation of Operating Cycle
(i) Raw Material Storage Period (R)
𝐀𝐯𝐞𝐫𝐚𝐠𝐞 𝐬𝐭𝐨𝐜𝐤 𝐨𝐟 𝐫𝐚𝐰 𝐦𝐚𝐭𝐞𝐫𝐢𝐚𝐥
Raw Material Storage Period (R) =
𝐃𝐚𝐢𝐥𝐲 𝐚𝐯𝐞𝐫𝐚𝐠𝐞 𝐜𝐨𝐧𝐬𝐮𝐦𝐩𝐭𝐢𝐨𝐧 𝐨𝐟 𝐫𝐚𝐰 𝐦𝐚𝐭𝐞𝐫𝐢𝐚𝐥
(𝟏𝟒,𝟒𝟎,𝟎𝟎𝟎+𝟏𝟔,𝟎𝟎,𝟎𝟎𝟎)/𝟐
= = 64.21 Days
𝟖𝟔,𝟒𝟎,𝟎𝟎𝟎/𝟑𝟔𝟓
(𝟒,𝟖𝟎,𝟎𝟎𝟎+𝟖,𝟎𝟎,𝟎𝟎𝟎)/𝟐
= = 18.96 Days
𝟏,𝟐𝟑,𝟐𝟎,𝟎𝟎𝟎/𝟑𝟔𝟓
Production Cost: `
Opening Stock of WIP 4,80,000
Add: Raw Material Consumed 86,40,000
Add: Wages 24,00,000
Add: Production Expenses 16,00,000
1,31,20,000
Less: Closing Stock of WIP 8,00,000
Production Cost 1,23,20,000
(20,80,000+24,00,000)/2
= = 68.13 days
1,20,00,000/365
(12,00,000+16,00,000)/2
= = 31.94 Days
1,60,00,000/365
(v) Payables Payment Period (C)
Average payables
Payables Payment Period =
Daily average credit purchase
(16,00,000+19,20,000)/2
= = 73 Days
88,00,000/365
(vi) Duration of Operating Cycle (O)
O = R+W+F+D–C
= 64.21 + 18.96 + 68.13 + 31.94 – 73
= 110.24 days
Computation of Working Capital
i. Number of Operating Cycles per Year = 365/Duration Operating Cycle = 365/110.24 = 3.311
ii. Total Operating Expenses `
Total Cost of Goods sold 1,20,00,000
Add: Administration Expenses 14,00,000
Add: Selling Expenses 6,00,000
1,40,00,000
iii. Working Capital Required
Total Operating expenses
Working Capital Required =
Number of operating cycle per year
1,40,00,000
= = ` 42,28,329.81
3.311
PROBLEM 10
GT Ltd. is taking into account the revision of its credit policy with a view to increasing its sales and profit.
Currently, all its sales are on one month credit. Other information is as follows:
Contribution 2/5th of Sales Revenue
Additional funds raising cost 20% per annum
The marketing manager of the company has given the following options along with estimates for
considerations:
Particulars Current Position Option I Option II Option III
Sales Revenue (`) 40,00,000 42,00,000 44,00,000 50,00,000
Credit period (in months) 1 1½ 2 3
Bad debts (% of sales) 2 2½ 3 5
Cost of Credit administration (`) 24,000 26,000 30,000 60,000
You are required to ADVISE the company for the best option.
Statement Showing Evaluation of Credit Policies
(` in lakhs)
Particulars Current Option I Option II Option III
position (1.5 months) (2 months) (3 months)
(1 month)
Sales Revenue 40,00,000 42,00,000 44,00,000 50,00,000
Contribution @ 40% 16,00,000 16,80,000 17,60,000 20,00,000
Increase in contribution over current - 80,000 1,60,000 4,00,000
level (A)
Debtors = 1 x 40,00,000 1.5 x 42,00,000 2 x 44,00,000 3 x 50,00,000
Average collection period x Credit sale 12 12 12 12
( ) = 3,33,333.33 = 5,25,000 = 7,33,333.33 = 12,50,000
12
Increase in debtors over current level - 1,91,666.67 4,00,000.00 9,16,666.67
Cost of funds for additional amount of - 38,333.33 80,000.00 1,83,333.33
debtors @ 20% (B)
Credit administrative cost 24,000 26,000 30,000 60,000
Increase in credit administration cost - 2,000 6,000 36,000
over present level (C)
Bad debts 80,000 1,05,000 1,32,000 2,50,000
Increase in bad debts over current levels - 25,000 52,000 1,70,000
(D)
Net gain/loss A – (B + C + D) - 14,666.67 22,000.00 10,666.67
Advise: It is suggested that the company GT Ltd. should implement Option II with a net gain of ` 22,000
which has a credit period of 2 months
PROBLEM 11
Avesh Pvt. Ltd. is considering relaxing its present credit policy for accounts receivable and is in the process
of evaluating two proposed policies. Currently, the company has annual credit sales of ` 55 lakhs and
accounts receivable turnover ratio of 5 times a year. The current level of loss due to bad debts is ` 2,00,000.
The company is required to give a return of 15% on the investment in new accounts receivable. The
company’s variable costs are 75% of the selling price. Given the following information, IDENTIFY which
is the better policy?
(Amount in `)
Particulars Present Policy Proposed Policy 1 Proposed Policy 2
Annual credit sales 55,00,000 65,00,000 70,00,000
Accounts receivable turnover ratio 5 times 4 times 3 times
Bad debt losses 2,00,000 3,50,000 5,00,000
Solution:
Statement showing the Evaluation of Accounts Receivable Policies
(Amount in `)
Particulars Present Proposed Proposed
Policy Policy 1 Policy 2
A Expected Profit:
(a) Credit Sales 55,00,000 65,00,000 70,00,000
(b) Total Cost other than Bad Debts:
(i) Variable Costs (75%) 41,25,000 48,75,000 52,50,000
(c) Bad Debts 2,00,000 3,50,000 5,00,000
(d) Expected Profit [(a) – (b) – (c)] 11,75,000 12,75,000 12,50,000
B Opportunity Cost of Investments in Accounts 1,23,750 1,82,813 2,62,500
Receivable (Working Note)
C Net Benefits (A – B) 10,51,250 10,92,187 9,87,500
Recommendation: The Proposed Policy 1 should be adopted since the net benefits under this policy are
higher as compared to other policies.
Working Note:
Calculation of Opportunity Cost of Average Investments
Opportunity Cost = Total Cost × Collection period/12 × Rate of Return/100
Present Policy = ` 41,25,000 × 2.4/12 × 15% = `1,23,750
Proposed Policy 1 = ` 48,75,000× 3/12 × 15% = ` 1,82,813
Proposed Policy 2 = ` 52,50,000× 4/12 × 15% = ` 2,62,500
PROBLEM : 12
PREPARE a working capital estimate to finance an activity level of 52,000 units a year (52 weeks) based
on the following data:
Raw Materials - ` 400 per unit
Direct Wages - ` 150 per unit
Overheads (Manufacturing) - `200 per unit
Overheads (Selling & Distribution) - `100 per unit
Selling Price - ` 1,000 per unit, Raw materials & Finished Goods remain in stock for 4 weeks, Work in
process takes 4 weeks. Debtors are allowed 8 weeks for payment whereas creditors allow us 4 weeks.
Minimum cash balance expected is ` 50,000. Receivables are valued at Selling Price.
Solution:
Cost Structure for 52000 units
Particulars Amount (`)
Raw Material @ ` 400 2,08,00,000
Direct Wages @ ` 150 78,00,000
Manufacturing Overheads @ ` 200 1,04,00,000
Selling and Distribution OH @ ` 100 52,00,000
Total Cost 4,42,00,000
Sales @`1000 5,20,00,000
Particulars Calculation Amount (`)
A. Current Assets:
Raw Material Stock 4 16,00,000
2,08,00,000 x
52
Work in Progress (WIP) Stock 78,00,000 + 1,04,00,000 4 23,00,000
2,08, 00, 000 + x
2 52
Finished Goods Stock 4 34,00,000
4, 42,00,000 x
52
Receivables 8 80,00,000
5,20,00,000 x
52
Cash 50,000
Total Current Assets 1,53,50,000
B. Current Liabilities:
Creditors 4 16,00,000
20800000 x
52
C. Working Capital Estimates (A-B) 1,37,50,000
PROBLEM : 13
The following information is available in respect of Sai trading company:
(i) On an average, debtors are collected after 45 days; inventories have an average holding period of 75
days and creditor’s payment period on an average is 30 days.
(ii) The firm spends a total of ` 120 lakhs annually at a constant rate.
(iii) It can earn 10 per cent on investments.
PROBLEM : 14
Suppose ABC Ltd. has been offered credit terms from its major supplier of 2/10, net 45. Hence the
company has the choice of paying ` 10 per ` 100 or to invest ` 98 for an additional 35 days and eventually
pay the supplier ` 100 per ` 100. The decision as to whether the discount should be accepted depends on
the opportunity cost of investing ` 98 for 35 days. ANALYSE what should the company do?
Solution:
If the company does not avail the cash discount and pays the amount after 45 days, the implied cost of
interest per annum would be approximately:
365
100 35
( ) - 1 = 23.5%
100−2
Now let us assume that ABC Ltd. can invest the additional cash and can obtain an annual return of 25%
and if the amount of invoice is ` 10,000. The alternatives are as follows:
Refuse Accept
discount discount
` `
Payment to supplier 10,000 9,800
Return from investing ` 9,800 between day 10 and day 45:
35 (235)
x ` 9,800 x 25%
365
Net Cost 9,765 9,800
Advise: Thus, it is better for the company to refuse the discount, as return on cash retained is more than
the saving on account of discount.
PROBLEM : 15
The Dolce Company purchases raw materials on terms of 2/10, net 30. A review of the company’s records
by the owner, Mr. Gautam, revealed that payments are usually made 15 days after purchases are made.
When asked why the firm did not take advantage of its discounts, the accountant, Mr. Rohit, replied that
it cost only 2 per cent for these funds, whereas a bank loan would cost the company 12 per cent.
PROBLEM : 16
The following figures and ratios are related to a company:
(i) Sales for the year (all credit) ` 90,00,000
(ii) Gross Profit ratio 35 percent
(iii) Fixed assets turnover (based on cost of goods sold) 1.5
(iv) Stock turnover (based on cost of goods sold) 6
(v) Liquid ratio 1.5:1
(vi) Current ratio 2.5:1
(vii) Receivables (Debtors) collection period 1 month
(viii) Reserves and surplus to Share capital 1:1.5
(ix) Capital gearing ratio 0.7875
(x) Fixed assets to net worth 1.3 : 1
You are required to PREPARE:
(a) Balance Sheet of the company on the basis of above details.
(b) The statement showing working capital requirement, if the company wants to make a provision for
contingencies @15 percent of net working capital.
Solution:
Working Notes:
(i) Cost of Goods Sold = Sales – Gross Profit (35% of Sales)
= ` 90,00,000 – ` 31,50,000
= ` 58,50,000
(ii) Closing Stock = Cost of Goods Sold / Stock Turnover
= ` 58,50,000/6 = ` 9,75,000
(iii) Fixed Assets = Cost of Goods Sold / Fixed Assets Turnover
= ` 58,50,000/1.5
= ` 39,00,000
(iv) Current Assets and Current Liabilities
Current Ratio = 2.5 and Liquid Ratio = 1.5
CA / CL = 2.5 … (i)
(CA – Inventories) / CL = 1.5 …(ii)
By subtracting equation (ii) from (i), we get, Inventories / CL =1
Current Liabilities = Inventories (stock) = ` 9,75,000
∴ Current Assets = ` 9,75,000 x 2.5 = ` 24,37,500
Or
Current Ratio / Quick Ratio = Current Assets / Quick Assets
2.5 / 1.5 = Current Assets / (Current Assets – Inventory)
2.5/1.5 Current Assets – 2.5/1.5 x ` 9,75,000 = Current Assets
Hence, Current Assets = ` 24,37,500
(v) Liquid Assets (Receivables and Cash)
= Current Assets – Inventories (Stock)
= ` 24,37,500 – ` 9,75,000
= `14,62,500
(vi) Receivables (Debtors) = Sales x Debtors Collection period /12
= ` 90,00,000 x 1/12
= ` 7,50,000
(vii) Cash = Liquid Assets – Receivables (Debtors)
= `14,62,500 – ` 7,50,000 = ` 7,12,500
(viii) Net worth = Fixed Assets /1.3
= ` 39,00,000/1.3 = ` 30,00,000
(ix) Reserves and Surplus
Reserves and Surplus / Share Capital = 1/1.5
Share Capital= 1.5 Reserves and Surplus … (i)
Now, Reserves and Surplus + Share Capital = Net worth … (ii)
From (i) and (ii), we get,
2.5 Reserves and Surplus = Net worth
Reserves and Surplus = ` 30,00,000 / 2.5 = ` 12,00,000
(x) Share Capital = Net worth – Reserves and Surplus
= ` 30,00,000 – ` 12,00,000
= ` 18,00,000
(xi) Long-term Debts
Capital Gearing Ratio = Long-term Debts / Equity Shareholders’ Fund
Long-term Debts = ` 30,00,000 x 0.7875 = ` 23,62,500
PROBLEM : 17
PQ Ltd., a company newly commencing business in 2022-23 has the following projected Profit and Loss
Account:
(`) (`)
Sales 2,10,000
Cost of goods sold 1,53,000
Gross Profit 57,000
Administrative Expenses 14,000
Selling Expenses 13,000 27,000
Profit before tax 30,000
Working Notes:
(i) Calculation of Stock of Work-in-progress
Particulars (`)
Raw Material (` 84,000 x 15%) 12,600
Wages & Mfg. Expenses (` 62,500 x 15% x 40%) 3,750
Total 16,350
(ii) Calculation of Stock of Finished Goods and Cost of Sales
Particulars (`)
Direct material Cost [` 84,000 + ` 12,600] 96,600
Wages & Mfg. Expenses [`62,500 + ` 3,750] 66,250
Depreciation 0
Gross Factory Cost 1,62,850
Less: Closing W.I.P (16,350)
Cost of goods produced 1,46,500
Add: Administrative Expenses 14,000
1,60,500
Less: Closing stock (14,650)
Cost of Goods Sold 1,45,850
Add: Selling and Distribution Expenses 13,000
Total Cash Cost of Sales 1,58,850
Debtors (80% of cash cost of sales) 1,27,080
(iii) Calculation of Credit Purchase
Particulars (`)
Raw material consumed 96,600
Add: Closing Stock 16,100
Less: Opening Stock -
Purchases 1,12,700
PROBLEM : 18
The management of Trux Company Ltd. is planning to expand its business and consults you to prepare an
estimated working capital statement. The records of the company reveals the following annual
information:
(`)
Sales – Domestic at one month’s credit 18,00,000
Export at three month’s credit (sales price 10% below domestic price) 8,10,000
Materials used (suppliers extend two months credit) 6,75,000
Lag in payment of wages – ½ month 5,40,000
Lag in payment of manufacturing expenses (cash) – 1 month 7,65,000
Lag in payment of Administration Expenses – 1 month 1,80,000
Selling expenses payable quarterly in advance 1,12,500
Income tax payable in four installments, of which one falls in the next financial year 1,68,000
Working Notes:
1. Calculation of Cost of Goods Sold and Cost of Sales
Domestic (₹) Export (₹) Total (₹)
Domestic Sales 18,00,000 8,10,000 26,10,000
Less: Gross profit @ 20% on domestic sales and 3,60,000 90,000 4,50,000
11.11% on export sales (Working note-2)
Cost of Goods Sold 14,40,000 7,20,000 21,60,000
Add: Selling expenses (Working note-3) 77,586 34,914 1,12,500
Cash Cost of Sales 15,17,586 7,54,914 22,72,500
2. Calculation of gross profit on Export Sales
Let domestic selling price is ₹ 100. Gross profit is ₹ 20, and then cost per unit is ₹ 80
Export price is 10% less than the domestic price i.e. ₹ 100 – (1-0.1) = ₹ 90
Now, gross profit will be = ₹ 90 - ₹ 80 = ₹ 10
Rs.10
So, Gross profit ratio at export price will be = Rs.90 x 100 = 11.11%
4. Assumptions
(i) It is assumed that administrative expenses is related to production activities.
(ii) Value of opening and closing stocks are equal.
PROBLEM: 19
A supplier of X Ltd. offers the company 2/15 net 40 payment terms. To translate the shortened description
of the payment terms, the supplier will allow a 2% discount if paid within 15 days, or a regular payment in
40 days. Determine the cost of credit related to these terms.
Solution:
Cost of credit can be calculated by using the following formula:
d 365 days
x[ ]
(100−d) t
Where,
d = Size of discount or discount percentage (%)
t = Allowed payment days – discount days
2 365 days
= (100−2) x [ ]
40−15
2 365 days
= 98 x [ ]
25
= 0.0204 x 14.4 = 0.29376
i.e., 29.4%
The above formula does not take into account the compounding effect and. So, the cost of credit shall be
even higher. The cost of lost cash discount can be estimated by the formula:
365
100 t
[100−t] -1
3. The shareholder value maximisation model holds that the primary goal of the firm is to maximise its:
(a) Accounting profit (b) Liquidity (c) Market value (d) Working capital
6. Which of the following is the disadvantage of having shareholders wealth maximisation goals?
(a) Emphasizes the short-term gains
(b) Ignores the timing of returns.
(c) Requires immediate resources.
(d) Offers no clear relationship between financial decisions and share price.
8. To achieve wealth maximization, the finance manager has to take careful decision in respect of:
(a) Investment (b) Financing (c) Dividend (d) All the above.
10. Which of the following are microeconomic variables that help define and explain the discipline of
finance?
(a) Risk and return (b) Capital structure (c) Inflation (d) All of the above.
12. Which of the following need not be followed by the finance manager for measuring and maximising
shareholders wealth?
(a) Accounting profit analysis (b) Cash Flow approach
(c) Cost benefit analysis (d) Application of time value of money
14. Deleted
15. Find the present value of ` 1000 receivable after 6 years hence if the rate of discount is 10%
(a) 558.39 (b) 546.78 (c) 534.64 (d) 564.47
17. Time value of money facilitates comparison if cash flows occurring at different time periods by
(a) Compounding all cash flows to a common point of time
(b) Discounting all cash flows to a common point of time
(c) Using either (a) or (b)
(d) Neither (a) nor (b)
18. If the nominal rate of interest is 10% p.a and frequency of compounding is 4 i.e quarterly compounding
the effective rate of interest will be
(a) 10.25% p.a (b) 10.38% p.a. (c) 10% p.a (d) None of the above
19. Relationship between annual effective rate of interest and annual nominal rate of interest is, if frequency
of compounding is more than 1
(a) Effective Rate < Nominal Rate (b) Effective Rate > Nominal Rate
(c) Effective Rate = Nominal Rate (d) None of the above
20. If annual effective rate of interest is 10.25 % per annum and nominal rate of return is 10% per annum
what is the frequency of compounding
(a) 1 (b) 3 (c) 2 (d) 4
21. A student takes a loan of ` 50,000 from SBI. The rate of interest being charged by SBI is 10% per annum.
What would be the amount of equal annual instalment if he wishes to pay it back in five instalments and
first instalment, he will pay at the end of year 5?
(a) ` 11,000 (b) ` 19,310 (c) ` 15,000 (d) None of the above
22. How much amount should an investor invest now in order to receive five annuities starting from the end
of this year of ` 10,000 if the rate of interest offered by bank is 10 % per annum?
(a) ` 40,000 (b) ` 45,000 (c) ` 37,910 (d) none of the above
CHAPTER 2 LEVERAGES
1. Given
Operating fixed costs ` 20,000
Sales ` 1,00,000
P/ V ratio 40%
The operating leverage is:
(a) 2.00 (b) 2.50 (c) 2.67 (d) 2.47
2. If EBIT is ` 15,00,000, interest is ` 2,50,000, corporate tax is 40%, degree of financial leverage is;
(a) 1.11 (b) 1.20 (c) 1.31 (d) 1.41
12. If Margin of Safety is 0.25 and there is 8% increase in output, then EBIT will be:
(a) Decrease by 2% (b) Increase by 32%
(c) Increase by 2% (d) Decrease by 32%
13. If degree of financial leverage is 3 and there is 15% increase in Earning per share (EPS), then EBIT
will be:
(a) Decrease by 15% (b) Increase by 45% (c) Decrease by 45% (d) Increase by 5%
14. When EBIT is much higher than Financial break-even point, then degree of financial leverage will
be slightly:
(a) Less than 1 (b) Equals to 1 (c) More than 1 (d) Equals to 0
16. When sales are at breakeven point, the degree of operating leverage will be:
(a) Zero (b) Infinite (c) One (d) None of above
17. If degree of combined leverage is 3 and margin of safety is 0.50, then degree of financial leverage
is:
(a) 6.00 (b) 3.00 (c) 0.50 (d) 1.50
19. Match the following correct pairs with regards to financial leverage
Situation Result
I. No fixed Financial Cost A. Positive Financial Leverages
II. Higher Fixed Financial Cost B. No Financial Leverages
III. When EBIT is higher than Financial Break-even Point C. Negative Financial Leverages
IV. When EBIT is lesser than Financial Break-even point D. Higher Financial Leverages
(a) I- C ; II- A ; III- D ; IV- B (b) I- A; II- C ; III- B ; IV- D
(c) I- B ; II- D ; III- A ; IV- C (d) I- D ; II- B ; III- C ; IV- A
20. Match the following correct pairs with regards to combined leverage
Situation Result
I. No fixed cost and fixed Financial Cost A. Higher Combined Leverages
II. Higher Fixed cost & fixed Financial Cost B. Negative Combined Leverages
III. Sales Level higher than Break-even Point C. No Combined Leverages
IV. When EBIT is lesser than Financial Break-even point D. Positive Combined Leverages
(a) I- C ; II- A ; III- D ; IV- B (b) I- A; II- C ; III- B ; IV- D
(c) I- B ; II- D ; III- A ; IV- C (d) I- D ; II- B ; III- C ; IV- A
21. An analytical statement of Ash Ltd. is shown below: It is based on an output (Sales) level of 80,000
units;
Sales 9,60,000
Variable Cost 5,60,000
Revenue Before Fixed Costs 4,00,000
Fixed Costs 2,40,000
Earnings before Interest and Tax 1,60,000
Interest 60,000
Earnings Before Tax 1,00,000
Tax 35,000
Net Income 65,000
Calculate the degree of (i) Operating leverage, (ii) Financial leverage and (iii) The combined
Leverage from the above data.
(a) 1.67 Times ; 2.67 Times ; 2.5 Times (b) 1.60 Times ; 1.67 Times ; 6.15 Times
(c) 2.50 Times ; 1.60 Times ; 6.15 Times (d) 2.50 Times ; 1.60 Times ; 4 Times.
23. Which of the following is studied with the help of financial leverage?
(a) Marketing Risk (b) Interest Rate Risk
(c) Foreign Exchange Risk (d) Financing risk
36. Relationship between change in sales and change in EPS is measured by:
(a) Financial leverage (b) Combined leverage (c) Operating leverage (d) All of the above
39. If the fixed cost of production is zero, which one of the following is correct?
(a) OL is zero (b) FL is zero (c) CL is zero (d) None of the above
45. In order to calculate EPS, Profit after Tax and Preference Dividend is divided by:
(a) MP of Equity Shares (b) Number of Equity Shares
(c) Face Value of Equity Shares (d) All of the above
46. The Degree of Operating Leverage (DOL) and the Degree of Financial Leverage (DFL) of ALANTA
LTD. are 3 and 1.67 respectively. If the management of the company targets to increase the EPS by
10 %, by how much percentage should sales volume be increased? (Rounded off your answer to the
nearest value.)
(a) 5% (b) 3.4% (c) 3% (d) 2%
47. The degree of operating leverage and degree of financial leverage of VINTEX LTD. are 2.00
and 1.5 respectively. What will be the percentage change in EPS, if the sale increases by 10%?
(a) 10% increase (b) 15% increase (c) 30% increase (d) 35% increase
50. Relationship between change in Sales and Operating Profit is known as:
(a) Financial Leverage (b) Operating Leverage
(c) Net Profit Ratio (d) Gross Profit Ratio.
51. If a firm has no Preference share capital, Financial Break even level is defined as equal to –
(a) EBIT (b) Interest liability (c) Equity Dividend (d) Tax Liability.
8. Market values are often used in computing the weighted average cost of capital because:
(a) This is the simplest way to do the calculation.
(b) This is consistent with the goal of maximizing shareholder value.
(c) This is required by SEBI.
(d) This is a very common mistake.
12. A critical assumption of the Net Operating Income (NOI) approach to valuation is:
(a) That debt and equity levels remain unchanged.
(b) That dividends increase at a constant rate.
(c) That ko remains constant regardless of changes in leverage.
(d) That interest expense and taxes are included in the calculation.
13. Which of the following steps may be adopted to avoid the negative consequences of over-
capitalisation?
(a) The shares of the company should be split up. This will reduce dividend per share, though EPS
shall remain unchanged.
(b) Issue of Bonus Shares.
(c) Revising upward the par value of shares in exchange of the existing shares held by them.
(d) Reduction in claims of debenture-holders and creditors
15. Rupa Ltd.’s EBIT is ` 5,00,000. The company has 10%, ` 20 lakh debentures. The equity
capitalization rate (Ke) is 16%. Market Value of Equity and Cost of Capital
(a) ` 31,25,000 ; 9.76% (b) ` 38,75,000 ; 16%
(c) ` 18,75,000 ; 12.90% (d) ` 25,00,000 ; 20%
17. Alpha Ltd. has 50 per cent debt and 50 per cent equity. The borrowing rate is 8 per cent in a no-tax
world, and capital markets are assumed to be perfect. If you own 2 per cent of the shares of Alpha
Ltd., Calculate your return if the company has net operating income of ` 3,60,000 and the overall
capitalization rate of the company (Ko) is 18 per cent.
(a) ` 7,200 (b) ` 5,600 (c) ` 6,480 (d) ` 5,500
18. Indra Ltd. has an EBIT of ` 1,00,000. The company makes use of both the debt and equity capital.
The firm has 10% debentures of ` 5,00,000 and the firm’s equity capitalization rate is 15%.
Compute (i) total value of firm and (ii) Cost of Capital
(a) ` 3,33,333 ; 15% (b) ` 8,33,333 ; 12% (c) ` 1,00,000 ; 13% (d) ` 8, 33,333 ; 14%
26. Which of the following is not a relevant factor in EPS Analysis of capital structure?
(a) Rate of Interest on Debt (b) Tax Rate
(c) Amount of Preference Share Capital (d) Dividend paid last year
27. For a constant EBIT, if the debt level is further increased then
(a) EPS will always increase (b) EPS may increase
(c) EPS will never increase (d) None of the above
29. What is the value of a levered firm L Ltd. if it has the same EBIT as an unlevered firm U Ltd., (with
value of 700 lakh), has a debt of ` 200 lakh, tax rate is 35 % under M-M approach?
(a) 770 lakh (b) 500 lakh (c) 630 lakh (d) 900 lakh
30. Net Income Approach to capital structure decision was proposed by ________
(a) J. E. Waller (b) M. H. Miller and D. Orr
(c) E. Solomon (d) D. Durand
31. The term optimal capital structure implies that the combination of external equity and internal equity
at which _________
(a) The overall cost of capital is minimized
(b) The overall cost of capital is maximized
(c) The market value of firm is minimised
(d) The market value of firm is greater than the overall cost of capital
32. The term __________ means manipulation of accounts in a way so as to conceal vital facts and
present the financial statements in a way to show a better position than what it actually is.
(a) Creative accounting (b) window accounting
(c) window dressing (d) modified accounting
1. Which of the following is not an assumption of the capital asset pricing model (CAPM)?
(a) The capital market is efficient.
(b) Investors lend or borrow at a risk-free rate of return.
(c) Investors do not have the same expectations about the risk and return.
(d) Investor’s decisions are based on a single-time period.
2. Given: risk-free rate of return = 5 %; market return = 10%; cost of equity = 15%; value of beta (β)
is:
(a) 1.9 (b) 1.8 (c) 2.0 (d) 2.2
6. In order to calculate Weighted Average Cost of Capital, weights may be based on:
(a) Market Values (b) Target Values
(c) Book Values (d) Anyone of the above
8. A company has a financial structure where equity is 70% of its total debt plus equity. Its cost of
equity is 10% and gross loan interest is 5%. Corporation tax is paid at 30%. What is the company’s
weighted average cost of capital (WACC)?
(a) 7.55% (b) 7.80% (c) 8.70% (d) 8.05%
10. What is the overall (weighted average) cost of capital when the firm has ` 20 crores in long-term
debt, ` 4 crores in preferred stock, and ` 16 crores in equity shares? The before-tax cost for debt,
preferred stock, and equity capital are 8%, 9%, and 15%, respectively. Assume a 50% tax rate.
(a) 7.60% (b) 6.90% (c) 7.30% (d) 8.90%
11. Five years ago, Sona Limited issued 12 per cent irredeemable debentures at ` 103, at ` 3 premium
to their par value of ` 100. The current market price of these debentures is ` 94. If the company pays
corporate tax at a rate of 35 per cent CALCULATE its current cost of debenture capital?
(a) 12.76% (b) 7.83% (c) 9.75% (d) 8.30%
12. A company issued 10,000, 10% debentures of ` 100 each at a premium of 10% on 1.4.2023 to be
matured on 1.4.2028. The debentures will be redeemed on maturity. COMPUTE the cost of
debentures assuming 35% as tax rate.
(a) 1.42% (b) 4.28% (c) 4.5% (d) 4.95%
13. A company issued 10,000, 10% debentures of ` 100 each at par on 1.4.2018 to be matured on
1.4.2028. The company wants to know the cost of its existing debt on 1.4.2023 when the market
price of the debentures is ` 80. COMPUTE the cost of existing debentures assuming 35% tax
rate.
(a) 11.67% (b) 10.5% (c) 10.20% (d) 15.55%
14. XYZ & Co. issues 2,000 10% preference shares of ` 100 each at ` 95 each. CALCULATE the
cost of preference shares.
(a) 10.53% (b) 10% (c) 9.5% (d) None of the above
15. If R Energy is issuing preferred stock at `100 per share, with a stated dividend of `12, and a
floatation cost of 3% then, CALCULATE the cost of preference share?
(a) 12% (b) 12.37% (c) 11.64% (d) 11%
16. XYZ Ltd. issues 2,000 10% preference shares of ` 100 each at ` 95 each. The company
proposes to redeem the preference shares at the end of 10 th year from the date of issue. CALCULATE
the cost of preference share?
(a) 10.77% (b) 1.58% (c) 10.50% (d) 11.05%
17. A company has paid dividend of ` 1 per share (of face value of ` 10 each) last year and it is expected
to grow @ 10% every year. CALCULATE the cost of equity if the market price of share is ` 55.
(a) 11.81% (b) 11.65% (c) 12% (d) None of the above
18. CALCULATE the cost of equity capital of H Ltd., whose risk-free rate of return equals 10%. The
firm’s beta equals 1.75 and the return on the market portfolio equals to 15%.
(a) 17.5% (b) 23.75% (c) 18.75% (d) 15%
19. Face value of equity shares of a company is ` 10, while current market price is ` 200 per
share. Company is going to start a new project, and is planning to finance it partially by new
issue and partially by retained earnings. You are required to CALCULATE (i) cost of equity
shares and (ii) cost of retained earnings if issue price will be ` 190 per share and floatation cost
will be ` 5 per share. Dividend at the end of first year is expected to be `10 and growth rate
will be 5%.
(a) 10%; 16.11% (b) 10.41%, 10.41% (c) 10%; 10.41% (d) 10%; 10.26%
20. Cost of equity of a company is 20%. Rate of floatation cost is 5%. Rate of personal income tax is
30%. Calculate cost of retained earnings.
(a) 20% (b) 14% (c) 19% (d) 13.3%
22. Cost of equity of a company is 10.41% while cost of retained earnings is 10%. There are 50,000
equity shares of `10 each and retained earnings of ` 15,00,000. Market price per equity share is `
50. Calculate WACC using market value weights if there are no other sources of finance.
(a) 10.10% (b) 10.41% (c) 10% (d) None of the above
24. Which of the following sources of funds has an implicit cost of capital?
(a) Equity Share Capital (b) Preference Share Capital
(c) Debentures (d) Retained earnings.
32. In case the firm is all-equity financed, the WACC would be equal to:
(a) Cost of Debt (b) Cost of Equity
(c) Neither (a) nor (b) (d) Both (a) and (b).
33. The beta coefficient of Target Ltd. is 1.4. The company has been maintaining 8 % rate of growth in
dividends and earning. The last dividend paid was ` 4 per share. The return on government securities
is 10 % while the return on market portfolio is 15 %. The current market price of one share of Target
Ltd. is ` 36. What will be the equilibrium price per share of Target Ltd?
(a) 48 (b) 34 (c) 36 (d) 42
34. Security beta- 1.2 Risk free Rate- 4% Expected Market return- 12% calculate expected rate of return
(a) 14.6% (b) 12% (c) 13.6% (d) 9.6%
.
35. Firm’s cost of capital is the average cost of:
(a) All sources (b) All borrowings
(c) Share capital (d) Share, Bonds and Debentures.
40. Minimum rate of return that a firm must earn in order to satisfy its investors, is also known as:
(a) Average Return on Investment (b) Weighted Average Cost of Capital
(c) Net Profit Ratio (d) Average Cost of borrowing.
41. Cost of capital for equity share capital does not imply that:
(a) Market price is equal to book value of share
(b) Shareholders are ready to subscribe to right issue
(c) Market price is more than issue price
(d) All of the three above.
42. In order to calculate the proportion of equity financing used by the company, the following should
be used:
(a) Authorised Share Capital
(b) Equity Share Capital plus Reserves and Surplus
(c) Equity Share Capital plus Preference Share Capital
(d) Equity Share Capital plus Long-term Debt.
45. In order to find out cost of equity capital under CAPM, which of the following is not required:
(a) Beta Factor (b) Market Rate of Return
(c) Market Price of Equity Share (d) Risk-free Rate of Interest.
46. Tax-rate is relevant and important for calculation of specific cost of capital of:
(a) Equity Share Capital (b) Preference Share Capital
(c) Debentures (d) (a) and (b) both.
49. Cost of equity share capital is more than cost of debt because:
(a) Face value of debentures is more than face value of shares
(b) Equity shares have higher risk than debt
(c) Equity shares are easily saleable
(d) All of the above.
50. Which of the following is not a generally accepted approach for calculation of cost of equity?
(a) CAPM (b) Dividend Discount Model
(c) Rate of Preference Dividend Plus Risk Model (d) Price-Earnings Ratio.
51. ____ is the basic debt instrument which may be issued by a borrowing company for a price which
may be less than, equal to or more than the face value.
(a) A bond (b) A debenture
(c) A bond or a debenture (d) A bond and a debenture
60. BP Ltd. issued 60,000 12% Redeemable Preference Share of `100 each at a premium of ` 5 each,
redeemable after 10 years at a premium of ` 10 each. The floatation cost of each share is ` 3. You are
required to calculate cost of preference share capital ignoring dividend tax.
(a) 11.62% (b) 12.88% (c) 12.08% (d) 11.06%
61. The shares of ABC Ltd are currently selling for `100 on which the expected dividend is `4. Compute
the total return on the shares if the earning or dividends are likely to grow at (i)5%, (ii)10%, (iii) 0%
(a) (i) 5%, (ii) 14%, (iii) 0% (b) (i) 9% (ii) 14% (iii) 4%
(c) (i) 9% (ii) 13% (iii) 5% (d) None of the above
62. A company is considering raising of funds of about ` 100 lakhs by one of two alternative methods,
viz. 14% institutional term loan and 13 % non-convertible debentures. The term loan option would
attract no major incidental cost. The debentures would have to be issued at a discount of 2.5 % and
would involve cost of issue of ` 1 lakh. Calculate effective cost of the capital in each case. Assume
a tax rate of 35%
(a) 14% ; 13% (b) 9.1% ; 8.45% (c) 9.1% ; 8.76% (d) 14% ; 8.45%
63. A company's share is quoted in market at 40 currently. A company pays a dividend of 2 per share
and investors expect a growth rate of 10 % per year, compute:
i. The company's cost of equity capital.
ii. If anticipated growth rate is 11 % p.a. calculate the indicated market price per share.
iii. If the company's cost of capital is 16% and anticipated growth rate is 10% p.a., calculate the
market price if dividend of ` 2 per share is to be maintained.
(a) 15.5% ; 49.33 ; 36.67 (b) 15.5% ; 40 ; 36.67
(c) 16.55% ; 40.36 ; 44.4 (d) 16 % ; 40 ; 36.67
64. X Ltd. presently pays a dividend of ` 1.00 per share and has a share price of ` 20.00. If this dividend
were expected to grow at a rate of 12% per annum forever, what is the firm’s expected or required
return on equity using a dividend-discount-model approach
(a) 16.46% (b) 17.6% (c) 12% (d) 12.6%
65. A Ltd. has made an issue of debentures of ` 400 lakhs. Each debenture has a face value of ` 100 and
carries a rate of interest of 14%. The interest is payable annually and the debenture is redeemable at
a premium of 5% after 10 years. A Ltd. realises ` 97 per debenture and the corporate tax rate is 50%,
what is the cost of debenture?
(a) 10.89% (b) 14.65% (c) 7.72% (d) 12.86%
66. S Ltd.’s next expected dividend per share is 2.50, its growth rate is 6%, and the stock currently sells
for 25 per share. Additional equity can be sold to public to net 21.00 per share.
Calculate: i. S Ltd.’s floatation cost in
ii. S Ltd.’s Floatation cost in %
iii. S Ltd.’s cost of external equity
(a) 4 ; 16% ; 16% (b) 21, 16% ; 17.90%
(c) 4 ; 6.25% ; 16% (d) 4 ; 16% ; 17.90%
67. X Ltd. has 10% perpetual debt of 1,00,000. The tax rate is 35 %. Determine the cost of capital
(before tax as well as after tax) assuming the debt is issued at 10% discount-
(a) 11.11% ; 7.22% (b) 10% ; 6.5%
(c) 9% ; 5.85% (d) 10.5% ; 6.85%
68. Five years ago, KPM Ltd issued 12% irredeemable debentures at 105, a 5% premium to their par
value of 100. The current market price of these debentures is 95. If the company pays corporate tax at
a rate of 35 % what is its current cost of debenture capital?
(a) 7.8% (b) 8.21% (c) 7.42% (d) 12%
69. RR Ltd. issued 10,000, 12% convertible debentures of 100 each with a maturity period of 5 years. At
maturity, the debenture holders will have the option to convert the debentures into equity shares of
the company in the ratio of 1:10 (10 shares for each debenture). The current market price of the equity
shares is 14 each and historically the growth rate of the shares is 5% per annum. Compute the cost
of debentures assuming 35% tax rate.
(a) 12% (b) 16.89% (c) 15.29% (d) 11.67%
11. A company has average accounts receivable of ` 10,00,000 and annual credit sales of ` 60,00,000.
Its average collection period would be:
(a) 60.83 days (b) 6.00 days (c) 1.67 days (d) 0.67 days
12. A company has net profit margin of 5%, total assets of ` 90,00,000 and return on assets of 9%. Its
total asset turnover ratio would be:
(a) 1.6 (b) 1.7 (c) 1.8 (d) 1.9
16. Identify which of the following ratios is not used in general by the lenders:
(a) Coverage Ratios (b) Turnover ratios
(c) Solvency Ratios (d) Dividend Payout ratio
26. The following data has been abstracted from the annual accounts of a company-
` in lakhs
Share Capital
20000 equity shares of `10 each 200
General Reserves 150
Investments Allowance reserve 50
15% Long Term Loan 300
Profit before Tax 140
Provision for Tax 84
Proposed Dividends 10
Return on Capital Employed and Return on net worth ratios are:
(a) 46.25% ; 14% (b) 26.43% ; 14%
(c) 26.43% ; 35% (d) 46.25% ; 35%
27. Calculate the average collection period from the following details by adopting 360 days to a year:
Average inventory ` 3,60,000
Debtors ` 2,30,000
Inventory Turnover Ratio 6
Gross Profit Ratio 10%
Credit sales to total sales 20%
(a) 172.5 days (b) 191.67 days (c) 638.88 days (d) None of the above
Additional information: Profit (after tax at 35%), ` 2,70,000; Depreciation, ` 60,000; Equity
dividend paid 20%; Market price of equity shares, ` 50. You are required to compute the
following, showing the necessary workings: (i) Dividend yield on the equity shares (ii) Cover for
the preference and (iii) Cover for equity dividends
(a) 4%, 0.9%, 3% (b) 4%, 9 Times, 1.52 Times
(c) 4 Times, 9 Times, 1.52 Times (d) 4 times, 0.9%, 3%
31. Working Capital Turnover measures, the relationship of Working Capital with:
(a) Fixed Assets (b) Sales (c) Purchases (d) Stock
40. ABC Ltd. has a Current Ratio of 1.5: 1 and Net Current Assets of ` 7,50,000. What are the Current
liabilities?
(a) ` 5,00,000 (b) ` 10,00,000 (c) ` 15,00,000 (d) ` 25,00,000
41. There is deterioration in the management of working capital of XYZ Ltd. What does it refer to?
(a) That the Capital Employed has reduced
(b) That the Profitability has gone up
(c) That debtors collection period has increased
(d) That Sales has decreased
42. Which of the following does not help to increase Current Ratio?
(a) Issue of Debentures to buy Stock
(b) Issue of Debentures to pay Creditors
(c) Sale of Investment to pay Creditors
(d) Avail Bank Overdraft to buy Machine
47. A firm has Capital of ` 10,00,000; Sales of ` 5,00,000; Gross Profit of ` 2,00,000 and Expenses of `
1,00,000. What is the Net Profit Ratio?
(a) 20% (b) 50% (c) 10% (d) 40%
48. XYZ Ltd. has earned 8% Return on Total Assests of ` 50,00,000 and has a Net Profit Ratio
of 5%. Find out the Sales of the firm.
(a) ` 4,00,000 (b) ` 2,50,000 (c) ` 80,00,000 (d) ` 83,33,333
51. Gross Profit Ratio for a firm remains same but the Net Profit Ratio is decreasing. The
reason for such behavior could be:
(a) Increase in Costs of Goods Sold (b) Increase in Expense
(c) Increase in Dividend (d) Decrease in Sales
53. Ratio Analysis can be used to study liquidity, turnover, profitability, etc. of a firm. What
does Debt-Equity Ratio help to study?
(a) Solvency (b) Liquidity (c) Profitability (d) Turnover
56. XYZ Ltd. has a Debt Equity Ratio of 1.5 as compared to 1.3 Industry average. It means that the firm
has:
(a) Higher Liquidity (b) Higher Financial Risk
(c) Higher Profitability (d) Higher Capital Employed
1. Equity shares:
(a) Have an unlimited life, and voting rights and receive dividends
(b) Have a limited life, with no voting rights but receive dividends
(c) Have a limited life, and voting rights and receive dividends
(d) Have an unlimited life, and voting rights but receive no dividends
4. In preference shares:
(a) Dividends are not available (b) Limited voting rights are available
(c) Are not part of a company’s share capital (d) Interest can be received
5. A debenture:
(a) Is a long-term loan (b) Does not require security
(c) Is a short-term loan (d) Receives dividend payments
11. With reference to `IFC Masala Bonds’, which of the statements given below is/are correct?
1. The International Finance Corporation, which offered these bonds, is an arm of the World
Bank.
2. They are rupee-denominated bonds and are a source of debt financing for the public and private
sector.
(a) 1 only (b) 2 only (c) Both 1 and 2 (d) Neither 1 nor 2
13. Which of the following sources of funds has an implicit cost of capital?
(a) Equity Share Capital (b) Preference Share Capital
(c) Debentures (d) Retained earnings.
21. In order to calculate the proportion of equity financing used by the company, the following
should be used:
(a) Authorised Share Capital
(b) Equity Share Capital plus Reserves and Surplus
(c) Equity Share Capital plus Preference Share Capital
(d) Equity Share Capital plus Long-term Debt.
23. Tax-rate is relevant and important for calculation of specific cost of capital of:
(a) Equity Share Capital (b) Preference Share Capital
(c) Debentures (d) (a) and (b) both.
26. ________ is the basic debt instrument which may be issued by a borrowing company for a
price which may be less than, equal to or more than the face value.
(a) A bond (b) A debenture
(c) A bond or a debenture (d) None of the above
30. What is the salient feature of Foreign currency Convertible Bond (FCCB)
(a) The bonds comes at very low rate of interest
(b) The advantage to the issuer is that the issuer can get foreign currency at a very low cost.
(c) The risk is that in case the bond has to be redeemed on the date of maturity, the issuer has
to make the payment and at that time the issuer may not have the money.
(d) All of the above
35. Which of the following is not the main characteristics of operating lease?
(a) The lease is for a longer period
(b) The lessor has the option to lease out the asset again to another party
(c) The lease can be cancelled by the lessee prior to its expiration at a short notice
(d) The lessor is responsible for the upkeep and maintenance of the asset
36. _______ leases are popular in structuring leases of very expensive assets such as the lease of a
plane or a ship.
(a) Sales and lease back (b) Leveraged Lease
(c) Close-ended and open-ended leases (d) Sales-aid lease
39. Which of the following statements is correct with respect to equity share capital
(a) Equity shares are high risky but less costly, in the capital employed by the company
(b) The company cannot make further issue of share capital
(c) The company can issue bonus shares by way of capitalisation of reserves
(d) As per recent amendment to the Companies Act, non voting equity shares cannot be issued as
per SEBI Guidelines
40. The following statement(s) are true with respect to preference share capital
i. The rate of dividend on preference shares is normally higher than the rate of interest on
debentures, loans etc.
ii. Most of preference shares these days carry a stipulation of period and the funds have to be
repaid at the end of a stipulated period.
iii. Long-term funds from preference shares can be raised through a public issue of shares
(a) All of the above (b) None of the above
(c) Only (i) (d) Only (ii) and (iii)
41. Following are the salient features of the Debentures or bonds except:
(a) The period of maturity normally varies from 3 to 10 years and may also increase for projects
having high gestation period.
(b) Debentures are either secured or unsecured.
(c) They cannot be listed on the stock exchange.
(d) Normally, debentures are issued on the basis of a debenture trust deed which lists the terms
and conditions on which the debentures are floated.
42. ________ refers to loans taken by a company normally from commercial banks for a short period
because of pending disbursement of loans sanctioned by financial institutions.
(a) Equity Financing (b) Conditional Loan
(c) Bridge Financing (d) None of the above
44. The concept of the depository receipt mechanism which is used to raise funds in foreign
currency has been applied in the Indian Capital Market through______
(a) American Depository Receipts (ADRs) (b) Global Depository Receipts (GDRs)
(c) Indian Depository Receipts (IDRs) (d) None of the above
1. A capital budgeting technique which does not require the computation of cost of capital for decision
making purposes is:
(a) Net Present Value method (b) Internal Rate of Return method
(c) Modified Internal Rate of Return method (d) Payback Period method
2. If two alternative proposals are such that the acceptance of one shall exclude the possibility of the
acceptance of another then such decision making will lead to:
(a) Mutually exclusive decisions (b) Accept reject decisions
(c) Contingent decisions (d) None of the above
3. In case a company considers a discounting factor higher than the cost of capital for arriving at present
values, the present values of cash inflows will be:
(a) Less than those computed on the basis of cost of capital
(b) More than those computed on the basis of cost of capital
(c) Equal to those computed on the basis of the cost of capital
(d) None of the above
5. While evaluating capital investment proposals, time value of money is used in which of the following
techniques:
(a) Payback Period method (b) Accounting rate of return
(c) Net present value (d) None of the above
7. The re-investment assumption in the case of the IRR technique assumes that:
(a) Cash flows can be re-invested at the projects IRR.
(b) Cash flows can be re-invested at the weighted cost of capital.
(c) Cash flows can be re-invested at the marginal cost of capital.
(d) None of the above
11. Assume cash outflow equals ` 1,20,000 followed by cash inflows of ` 25,000 per year for 8 years
and a cost of capital of 11%. What is the Net present value?
(a) (` 38,214) (b) ` 9,653 (c) ` 8,653 (d) ` 38,214
12. What is the Internal rate of return for a project having cash flows of ` 40,000 per year for 10 years
and a cost of ` 2,26,009?
(a) 8% (b) 9% (c) 10% (d) 12%
13. While evaluating investments, the release of working capital at the end of the project's life should be
considered as:
(a) Cash inflow (b) Cash outflow
(c) Having no effect upon the capital budgeting decision (d) None of the above
16. Mr X is considering a proposal to buy a machine for ` 30,000. The expected cash flows after taxes
from the machine for the period of 3 consecutive years are ` 20,000 each. After the expiry of the
useful life of the machine the seller has guaranteed its repurchase at `2,000. The firm’s cost of capital
is 10% and the risk adjusted discount rate is 18%. Calculate the NPV of the proposal.
(a) `44,982 (b) `14,982 (c) ` 14,702 (d) `21,240
17. Deleted
(c) Both (a) and (b) (d) Neither (a) nor (b)
27. Which of the following does not affect cash flows proposal?
(a) Salvage Value (b) Depreciation Amount
29. Which of the following is not true with reference capital budgeting?
(a) Capital budgeting is related to asset replacement decisions
42. The following information is given for a project: Annual cash inflow ` 8,00,000
Useful life 4 years
Payback period 2.855 years
The cost of the project would be –
43. Initial investment ` 20 Lakh. Expected annual cash flows ` 6 Lakh for 10 years. Cost of capital
@15%. Profitability Index (PI) is -
(Cumulative discounting factor @ 15% for 10 years = 5.019)
44. Annual Cost Saving ` 4,00,000; Useful life 4 years; Cost of the Project ` 11,42,000. The Payback
period would be –
45. A project has a 10% discounted payback of 2 years with annual after-tax cash inflows commencing
from year end 2 to 4 of ` 400 lakh. How much would have been the initial cash outlay which was fully
made at the beginning of year 1?
(a) ` 400 lakh (b) ` 422 lakh (c) ` 452 lakh (d) ` 497.20 lakh
46. Between two capital plans, if expected EBIT is more than indifference level of EBIT, then
(a) Both plans be rejected (b) Both plans are good
(c) One is better than other (d) Both plans are break-even
47. Which of the following variables is not known in Internal Rate of Return?
(a) Initial Cash Flows (b) Discount Rate (c) Terminal Inflows (d) Life of the Project
48. Capital Budgeting Techniques which considers the time value of money is based on:
(a) Cash flows of the organisation (b) Accounting Profit of the organisation
(c) Interest Rate on Borrowings (d) Last dividend paid
49. In a single projects situation, results of Internal Rate of return and net present value lead to
(a) Cashflow decision (b) cost decision (c) same decisions (d) different decisions
2. What should be the optimum Dividend pay-out ratio, when r = 15% & Ke = 12%:
(a) 100% (b) 50% (c) Zero (d) None of the above.
4. If the company’s D/P ratio is 60% & ROI is 16%, what should be the growth rate?
(a) 5% (b) 7% (c) 6.4% (d) 9.6%
5. If the shareholders prefer regular income, how does this affect the dividend decision:
(a) It will lead to payment of dividend (b) It is the indicator to retain more earnings
(c) It has no impact on dividend decision (d) Can’t say
6. Mature companies having few investment opportunities will show high payout ratios, this statement is:
(a) False (b) True (c) Partial true (d) None of these
8. What are the different options other than cash used for distributing profits to shareholders?
(a) Bonus shares (b) Stock split (c) Both (a) and (b) (d) None of the above
10. Compute EPS according to Graham & Dodd approach from the given information:
Market price ` 56
Dividend pay-out ratio 60%
Multiplier 2
(a) 30 (b) 56 (c) 28 (d) 84
12. Dividends distributed in the form of a promissory note to pay the shareholders later are called ____
Dividend
(a) Property Dividend (b) Liquidating Dividend (c) Scrip Dividend (d) Cash Dividend
13. X Ltd. earns 6 per share having capitalisation rate @10% and has a return on investment at the rate of
20%. According to Walter’s Model, what should be the price per share at 30% dividend payout ratio?
(a) 300 (b) 102 (c) 120 (d) None of the above
15. The shareholders’ funds of XYZ Ltd for the year ending March 31 are as follows:
(`)
12% Preference share capital 1,00,000
Equity share capital (Rs 100 each) 4,00,000
Share premium 40,000
Retained earnings 3,00,000
8,40,000
The earnings available for equity shareholders from this period’s operations is 1,50,000, which have
been included as part of the 3,00,000 retained earnings. What is the maximum dividend per share (DPS)
the firm can pay?
(a) 72 (b) 37.5 (c) 75 (d) 85
17. If the financing requirements are to be executed through debt then it would be preferable to _______
dividend.
(a) Retain more (b) distribute more (c) Not to distribute at all (d) Distribute 2%
18. The shares of ABC Ltd are currently selling for `100 on which the expected dividend is `4. Compute
the total return of the shares if the earning or dividends are likely to grow at (i)5%, (ii)10%, (iii) 0%
(a) (i)5%, (ii)10%, (iii) 0% (b) (i)9% (ii)14% (iii)4%
(c) (i) 11% (ii) 13% (iii) 5% (d) None of the above
1. The credit terms may be expressed as “3/15 net 60”. This means that a 3% discount will be granted
if the customer pays within 15 days, if he does not avail the offer, he must make payment within 60
days.
(a) I agree with the statement (b) I do not agree with the statement
(c) I cannot say. (d) None of the Above
2. The term ‘net 50’ implies that the customer will make payment:
(a) Exactly on 50th day (b) Before 50th day
(c) Not later than 50th day (d) None of the above.
5. William J Baumol’s model of Cash Management determines optimum cash level where the carrying
cost and transaction cost are:
(a) Maximum (b) Minimum (c) Medium (d) None of the above.
8. Working Capital is also known as “Circulating Capital, fluctuating Capital and revolving capital”.
The aforesaid statement is;
(a) Correct (b) Incorrect (c) Cannot say (d) None of the Above
11. The term net working capital refers to the difference between the current assets minus current
liabilities.
(a) The statement is correct (b) The statement is incorrect
(c) I cannot say. (d) None of the Above
13. The concept operating cycle refers to the average time which elapses between the acquisition of raw
materials and the final cash realization. This statement is:
(a) Correct (b) Incorrect (c) Partially True (d) I cannot say.
14. As a matter of self-imposed financial discipline can there be a situation of zero working capital now-
a-days in some of the professionally managed organizations.
(a) Yes (b) No (c) Impossible (d) Cannot say
15. Over trading arises when a business expands beyond the level of funds available. The statement is:
(a) Incorrect (b) Correct (c) Partially correct (d) I cannot say
16. A Conservative Working Capital strategy calls for high levels of current assets in relation to sales.
(a) I agree (b) Do not agree (c) I cannot say (d) None of the Above
17. The term Working Capital leverage refer to the impact of level of working capital on company’s
profitability. This measures the responsiveness of ROCE for changes in current assets.
(a) I agree (b) Do not agree
(c) The statement is partially true. (d) None of the Above
18. The term spontaneous source of finance refers to the finance which naturally arise in the course of
business operations. The statement is:
(a) Correct (b) Incorrect (c) Partially Correct (d) I cannot say
19. Under hedging approach to financing of working capital requirements of a firm, each asset in the
balance sheet assets side would be offset with a financing instrument of the same approximate
maturity. This statement is:
(a) Incorrect (b) Correct (c) Partially correct (d) I cannot say
20. X Ltd. distributes its products to more than 500 retailers. The company’s collection period is 30
days and keeps its inventory for 20 days. The operating cycle would be
(a) 40 Days (b) 43 Days (c) 45 Days (d) 50 Days
21. Factoring is a method of financing whereby a firm sells its trade debts at a discount to a financial
institution. The statement is:
(a) Correct (b) Incorrect (c) Partially correct (d) I cannot say
22. A factoring arrangement can be both with recourse as well as without recourse:
(a) True (b) False (c) Partially correct (d) Cannot say
23. The Bank financing of working capital will generally be in the following form. Cash Credit,
Overdraft, bills discounting, bills acceptance, line of credit; Letter of credit and bank guarantee.
(a) I agree (b) I do not agree (c) I cannot say (d) None of the Above
24. When the items of inventory are classified according to value of usage, the technique is known as:
(a) XYZ Analysis (b) ABC Analysis (c) DEF Analysis (d) None of the above
25. When a firm advises its customers to mail their payments to special Post Office collection centers,
the system is known as.
(a) Concentration banking (b) Lock Box system
(c) Playing the float (d) None of the above
26. The annual demand for an item is 3,200 units. The unit cost is `6 and inventory carrying charges is
25% p.a. If the cost of one procurement is `150, determine:
(i) E.O.Q (ii) No. of orders per year ( iii) Time between two consecutive orders.
(a) 400 units ; 8 orders ; 1.5 months (b) 800 units ; 4 orders ; 3 months
(c) 200 units ; 16 0rders ; 0.75 months (d) None of the above
33. Working capital refers to the difference between current assets and current
liabilities.
(a) Zero (b) Net (c) Gross (d) Distinctive
34. A net working capital will arise when Current Assets exceed Current Liabilities.
(a) Summative (b) Negative (c) Excessive (d) Positive
35. A net working capital occurs when current liabilities are in excess of current assets.
(a) Positive (b) Negative (c) Excessive (d) Zero
37. _______ refers to the funds, which an organisation must possess to finance its day to day operations.
(a) Retained earnings (b) Fixed capital (c) Working Capital (d) All of the above
41. On the basis of , working capital is classified as Gross Working Capital and Net Working
Capital.
(a) Concept (b) Time (c) Future (d) Work
42. cycle analyzes the accounts receivable, inventory, and accounts payable cycles in terms of a
number of days?
(a) Business (b) Current Asset (c) Operation (d) Operating
48. Average collection period is 2 months, cash sales and average receivables are ` 5,00,000 and `
6,50,000 respectively. The sales amount would be-
(a) ` 40,00,000 (b) ` 42,00,000 (c) ` 44,00,000 (d) ` 48,50,000
49. If the current ratio is 2.4:1 and working capital is ` 25,20,000, find the amount of current assets and
current liabilities.
(a) Current Assets ` 43,20,000 and Current Liabilities ` 18,00,000
(b) Current Assets ` 44,00,000 and Current Liabilities ` 18,50,000
(c) Current Assets ` 43,20,000 and Current Liabilities ` 19,00,000
(d) Current Assets ` 46,60,000 and Current Liabilities ` 18,00,000
Answers: -
1. (b) ` 35,55,556 2. (c) ` 30,03,733
3. (a) ` 8,83,200 4. (d) ` 4,83,200
5. (a) 16.09%
176
RTP M 24
2. ArMore LLP is a newly established startup dealing in manufacture of a revolutionary product HDHMR which
is a substitute to conventional wood and plywood. It is an economical substitute for manufacture of furniture
and home furnishing. It has been asked by a venture capitalist for an estimated amount of funds required for
setting up plant and also the amount of circulating capital required. A consultant hired by the entity has advised
that the cost of setting up the plant would be ` 5 Crores and it will require 1 year to make the plant operational.
The anticipated revenue and associated cost numbers are as follows:
Units to be sold = 3 lakh sq. meters p.a. Sale Price of each sq. mtr = ` 1000
Raw Material cost = ` 200 per sq. mtr Labour cost = ` 50 per hour
Labour hours per sq. mtr = 3 hours
Cash Manufacturing Overheads = ` 75 per machine hour
Machine hours per sq. mtr = 2 hours
Selling and credit administration Overheads = ` 250 per sq. mtr
Being a new product in the industry, the firm will have to give a longer credit period of 3 months to its
customers. It will maintain a stock of raw material equal to 15% of annual consumption. Based on negotiation
with the creditors, the payment period has been agreed to be 1 month from the date of purchase. The entity will
hold finished goods equal to 2 months of units to be sold. All other expenses are to be paid one month in
arrears. Cash and Bank balance to the tune of ` 25,00,000 is required to be maintained.
The entity is also considering reducing the working capital requirement by either of the two options:
a) reducing the credit period to customers by a month which will lead to reduction in sales by 5%.
b) Engaging with a factor for managing the receivables, who will charge a commission of 2% of invoice
value and will also advance 65% of receivables @ 12% p.a. This will lead to savings in administration
and bad debts cost to the extent of ` 20 lakhs and 16 lakhs respectively.
The entity is also considering funding a part of working capital by bank loan. For this purpose, bank has
stipulated that it will grant 75% of net current assets as advance against working capital. The bank has quoted
16.5% rate of interest with a condition of opening a current account with it, which will require 10% of loan
amount to be minimum average balance.
You being a finance manager, has been asked the following questions:
1) The anticipated profit before tax per annum after the plant is operational is ……….
(a) ` 750 Lakhs (b) ` 570 Lakhs (c) ` 370 Lakh (d) ` 525 Lakhs
2) The estimated current assets requirement in the first year of operation (debtors calculated at cost) is……...
(a) ` 9,42,50,000 (b) ` 2,17,08,333 (c) ` 7,25,41,667 (d) ` 67,08,333
3) The net working capital requirement for the first year of operation is ……….
(a) ` 9,42,50,000 (b) ` 2,17,08,333 (c) ` 7,25,41,667 (d) ` 67,08,333
4) The annualized % cost of two options for reducing the working capital is ……….
(a) 18.18% and 16.92% (b) 18.33% and 16.92%
(c) 18.59% and 18.33% (d) 16.92% and 19.05%
5) What will be the Maximum Permissible Bank Finance by the bank and annualized % cost of the same?
(a) 4,55,03,630 and 18.33% (b) 5,44,06,250 and 18.33%
(c) 4,45,86,025 and 18.59% (d) 3,45,89,020 and 19.85%
177
Answer: -
1. (a) 750 Lakhs 2. (a) 9,42,50,000
3. (c) 7,25,41,667 4. (a) 18.18% and 16.92%
5. (b) 5,44,06,250 and 18.33%
COST OF CAPITAL
3. M/s ARC Ltd is an established entity in the telecommunication industry with 49.95% market share. Most of
its telecommunication lines are based on 2G, 3G and 4G spectrum. However now the market is foreseeing a
technological disruption in the form of 5G technology. To maintain a competitive advantage, it needs to heavily
invest in SG equipment’s and deploy the same for users latest by the end of year 3 from now. The entire project
is going to cost ` 9,000 crores. The management is wondering how such a huge amount is going to be raised.
A financial consultant has recently been hired by ARC to evaluate the various ways to raise capital. On the
basis of his experience and knowledge, the consultant is of the view that telecom industry should not deploy
fixed cost funds in excess of 40% of total capital. Also, reference share capital should not exceed 10% of total
capital: ARC Currently has ` 2000 crores in the form of reserves represented by short term money market
instruments. It can raise money by way of debentures by issuing them at a premium of 5 % with redemption
value of ` 110 after 5 years. The debentures would require an annual interest payment of ` 8 p.a. The preference
shares will be issued at a discount of 10% and redeemed at premium of 10% after 10 years requiring an annual
dividend of 10%. The company is sceptical of cash flows in near term after deployment of 5G and therefore
would issue the above stated debentures only to the extent of 50% of total debt funds and balance will be raised
by zero coupon bonds, which will be issued at a discount of 40% and redeemed at par after 5 years. Current
price of share of ARC stands at an average of ` 147. The company has recently paid dividend of ` 11 per share
and considering the 5G deployment and other technological requirements in long run, it is likely to continue
retaining 56% of its earnings. The reinvested retained earnings are likely to offer a return of 15% to the
shareholders. It is planning to raise a part of additional equity by way of rights offering to its shareholders. The
rights entitle the existing shareholders to buy shares at a discount of 15% to current average market price.
However only 40% of the required fresh equity can be raised by way of right issue. The balance equity portion
will be raised by way of new series of equity shares with differential voting rights. They will be promised a
dividend of 1.25x of ordinary equity shareholder and due to lower voting rights their cost of capital will require
a premium of 50% over ordinary equity shares.
1) What will be the amount (in ` Crores) of differential voting rights shares to be issued assuming that
maximum limits are to be adhered to
(a) 2040 (b)1360 (c) 2000 (d) 900
4) What will be the share price of shares with differential voting rights?
(a) 91.07 (b) 100 (c) 124.95 (d) 147
5) What will be the minimum required return from 5G deployment to breakeven the cost of capital?
(a) 10.76% (b) 8.43% (c) 16.11% (d) 16.51%
Answers: -
1. (a) 2040 2. (b) 8.43%
3. (c) 12.37% 4. (a) 91.07
5. (c) 16.11%
178
INVESTMENT DECISION
4. XYZ Ltd.is a company involved in manufacturing of toys and it is presently all equity Financed. The directors
of the company have been evaluating investment in a project which will require ` 400 lakhs capital expenditure
on new machinery. They expect the capital investment to provide annual cash flows of ` 60 lakhs indefinitely
which is net of all tax adjustments. The discount rate which it applies to such investment decisions is 12% net.
The directors of the company believe that the current capital structure fails to take advantage of tax benefits of
debt and propose to finance the new project with undated perpetual debt secured on the company's assets. The
company intends to issue sufficient debt to cover the cost of capital expenditure and the after-tax cost of issue.
The current annual gross rate of interest required by the market on corporate undated debt of similar risk is 9%.
The after-tax costs of issue are expected to be 5% of the investment amount required. Company's tax rate is 30
%
Capital Budgeting
5. NV Industries Ltd.is a manufacturing company which needs some advice on replacing one of its processing
machine. The company is presently using the processing machine which was bought 2 years ago for ` 20 lakhs
and has been depreciated at the rate of 20% p.a. as per WDV method. The company requires such a processing
machine for 3 more years. An advanced version of this processing machine is available now for ` 85 lakhs.
Additional information:
a. The salvage value of the existing processing machine is equal to its book value.
b. The advanced processing machine can be sold after 3 years for ` 24 lakhs. The existing processing
machine, if used for 3 years, will have nil salvage value.
c. The annual savings in operating expenses with the advanced processing machine will be ` 6 lakhs.
d. The depreciation rate for advanced processing machine is 33 1/3 % p.a. as per WDV method.
179
e. The effective tax rate for the company is 50%.
f. Assume cost of capital = 10%.
g. Ignore capital gain tax.
NV Industries ltd. is conducting a meeting for deciding about the replacement of this processing machine,
being a financial consultant, the CFO has asked you to be ready with the following questions:
1) What is the initial incremental cash outflow of the company in the year 0 (Now)?
a) ` 97,80,000 b) ` 79,07,319 c) ` 72,20,000 d) ` 0
3) What is the incremental depreciation tax shield of the company in the year 2?
a) ` 12,88,667 b) ` 16,84,089 c) ` 18,88,889 d) ` 8,42,044
Answers: -
1. (c) ` 72,20,000 2. (a) ` 25,77,333
3. (d) ` 8,42,044 4. (a) ` 48,28,044
Ratio Analysis
6. Arihant ltd. Company is trading into computers’ business from the past 10 years, the company has been located
in the Rajasthan State the company is regularly dealing in its day to day trading activities, the company has
appointed you as the finance manager of the company, the directors of Arihant ltd. has requested you to analyse
the performance of the company. The details given by the company are its debtors collection period is 3 months,
the stock velocity of the company is 6 months and the creditors payment period is of 2 months which is paid
to the suppliers of the company. The company also maintains the gross profit ratio of 20% throughout, and for
the year ended 31-3-2022 the company has earned the gross profit of ` 5,00,000. Stock at the end of 2021-22
was ` 20,000 more than what it was at the beginning of the year. Bills payable and Receivable were ` 36,667
and ` 60,000 respectively.
The company requires financial advice therefore you have been consulted and the company requires the
thorough analysis of its financial performance of its trading activities: -
180
MTP 2 M24
1. Tiago Ltd is an all-equity company engaged in manufacturing of batteries for electric vehicles. There has been
a surge in demand for their products due to rising oil prices. The company was established 5 years ago with an
initial capital of ` 10,00,000 and since then it has raised funds by IPO taking the total paid up capital to
` 1 crore comprising of fully paid-up equity shares of face value ` 10 each. The company currently has
undistributed reserves of ` 60,00,000. The company has been following constant dividend payout policy of
40% of earnings. The retained earnings by company are going to provide a return on equity of 20%. The current
EPS is estimated as ` 20 and prevailing PE ratio on the share of company is 15x. The company wants to expand
its capital base by raising additional funds by way of debt, preference and equity mix. The company requires
an additional fund of ` 1,20,00,000. The target ratio of owned to borrowed funds is 4:1 post the fund-raising
activity. Capital gearing is to be kept at 0.4x.
The existing debt markets are under pressure due to ongoing RBI action on NPAs of the commercial bank.
Due to challenges in raising the debt funds, the company will have to offer ` 100 face value debentures at
an attractive yield of 9.5% and a coupon rate of 8% to the investors. Issue expenses will amount to 4% of the
proceeds.
The preference shares will have a face value of `1000 each offering a dividend rate of 10%. The preference
shares will be issued at a premium of 5% and redeemed at a premium of 10% after 10 years at the same time at
which debentures will be redeemed.
The CFO of the company is evaluating a new battery technology to invest the above raised money. The
technology is expected to have a life of 7 years. It will generate an after tax marginal operating cash flow of
` 25,00,000 p.a. Assume marginal tax rate to be 27%.
1) Which of the following is best estimate of cost of equity for Tiago Ltd?
(a) 12.99% (b) 11.99% (c) 13.99% (d) 14.99%
2) Which of the following is the most accurate measure of issue price of debentures?
(a) 100 (b) 96 (c) 90.58 (d) 95.88
3) Which of the following is the best estimate of cost of debentures to be issued by the company? (Using
approximation method)
(a) 7.64% (b) 6.74% (c) 4.64% (d) 5.78%
Answers: -
1. (d) 14.99% 2. (c) 90.58
3. (a) 7.64% 4. (b) 9.77%
181
CA INTERMEDIATE MAY 2024 FM QUESTION PAPER
Question 1
a) Theme Ltd provides you the following information:
12.5% Debt ` 45,00,000
Debt to Equity ratio 1.5:1
Return on Shareholder’s fund 54%
Operating Ratio 85%
Ratio of operating expenses to cost of goods sold 2:6
Tax rate 25%
Fixed assets ` 39,00,000
Current Ratio 1.8:1
You are required to calculate:
(i) Interest Coverage Ratio
(ii) Gross Profit Ratio
(iii) Current Assets
(b) Alpha Limited has provided following information:
Equity Share Capital 25,000 Shares @ ` 100 per Share
15% Debentures 10,000 Debentures @ ` 750/- per Debenture
Sales 50 Lakhs units @ ` 20 per unit
Variable Costs ` 12.50 Lakhs
Fixed Costs ` 175.00 Lakhs
Due to recent policy changes and entry of foreign competitors in the sector, Alpha Limited expects the sales may decline
by 15-20%, However, selling price and other costs will remain the same. Corporate Taxes will continue @ 20%.
You are required to calculate the decrease in Earnings per share, degree of Operating Leverage and Financial Leverage
separately if sales are declined by (i) 15% and (ii) 20%.
182
Question 2
(a) The capital structure of Shine Ltd. as on 31.03.2024 is as under:
(b) Following a data is available in respect of Levered and Unlevered companies having same business risk:
Capital employed = ` 2,00,000, EBIT = ` 25,000 and Ke = 12.5%
Sources Levered Company (`) Unlevered Company (`)
Debt (@8%) 75,000 Nil
Equity 1,25,000 2,00,000
An investor is holding 12% shares in levered company. Calculate the increase in annual earnings of investor if he
switches over his holding from Levered to Unlevered company.
Question 3
(a) HCP Ltd. is a leading manufacturing of railway parts for passenger coaches and freight wagons. Due to high
wastage of material and quality issues in production, the General Manager of the company is considering the
replacement of machine A with a new CNC machine B. Machine A has a book value of ` 4,80,000 and
remaining economic life is 6 years. It could be sold now at ` 1,80,000 and zero salvage value at the end of
sixth year. The purchase price of Machine B is ` 24,00,000 with economic life of 6 years. It will require `
1,40,000 for installation and ` 60,000 for testing. Subsidy of 15% on the purchase price of the Machine B will
be received from Government at the end of 1st year. Salvage value at the end of sixth year will be ` 3,20,000.
The General manager estimates that the annual savings due to installation of machine B include a reduction of
three skilled workers with annual salaries of ` 1,68,000 each, ` 4,80,000 from reduced wastage of materials
and defectives and ` 3,50,000 from loss in sales due to delay in execution of purchase orders. Operation of
Machine B will require the services of a trained technician with annual salary of ` 3,90,000 and annual
operation and maintenance cost will increase by ` 1,54,000. The company’s tax rate is 30% and it’s required
rate of return is 14%. The company follows straight line depreciation. Ignore tax savings on loss due to sale of
existing machine.
The present value factors at 14% are:
Years 0 1 2 3 4 5 6
PV factor 1 0.877 0.769 0.675 0.592 0519 0.456
183
Required:
(i) Calculate the net present value and profitability index and advise the company for replacement decision.
(ii) Also calculate the discounted pay-back period.
(b) Vista Limited’s retained earnings per share for the year ending 31.03.2023 being 40% is ` 3.60 per share.
Company is foreseeing a growth rate 10% per annum in the next two years. After that the growth rate is
expected to stabilize at 8% per annum. Company will maintain its existing pay-out ratio. If the investor’s
required rate of return is 15%, calculation the intrinsic value per share as of date using dividend discount
model.
Question 4
(a) State with brief reasons whether the following statements are true or false:
(i) Maximising Market Price per share (MPS) as the financial objective which maximises the wealth of
shareholders.
(ii) A combination of lower risk and higher return is known as risk-return, profit is maximum.
(iii) financial distress is a position when accounting profits of a firm are sufficient to meet its long-term
obligations.
(iv) Angle investor is one who provides funds for start-up in exchange for an ownership/equity.
(b) ABC Ltd. is approaching the banks for financing its business activity. You are required to describe any four
forms of bank credit for the consideration of the company.
184