Answers To Question - Bank - SFM
Answers To Question - Bank - SFM
ANSWERS TO STRATEGIC
FINANCIAL MANAGEMENT (OLD
and NEW) Question Bank (Chapter wise
compilation of last 14 RTP and
Suggested Answers)
WN 4: Solution
Particulars Machine A Machine B
Payback Method 3.10 years 2.94 years
ARR on initial investment 17.78% 9.66%
ARR on original investment 32.00% 17.50%
Discounted payback 4.15 years 4.64 years
NPV Rs.92,461 Rs.17,972
Profitability Index 1.21 Times 1.03 Times
1. Acceptance of Project
Answer:
WN 1: Initial outflow:
Amount
Particulars (in lacs)
Capital expenditure -120
Working capital -15
-135
WN 2: In-between flows
Particulars 1 2 3 4 5 6 7 8
Units 0.8 1.2 3 3 3 2 2 2
Sales 80 120 300 300 300 200 200 200
Contribution 48 72 180 180 180 120 120 120
Less: FC -16 -16 -16 -16 -16 -16 -16 -16
Less: Advertisement -30 -15 -10 -10 -10 -4 -4 -4
PBDT 2 41 154 154 154 100 100 100
Less: Depn -15 -15 -16.5 -16.5 -16.5 -16.5 -16.5 -16.5
PBT -13 26 137.5 137.5 137.5 83.5 83.5 83.5
Tax 6.5 -13 -68.75 -68.75 -68.75 -41.75 -41.75 -41.75
PAT -6.5 13 68.75 68.75 68.75 41.75 41.75 41.75
Add: Depn 15 15 16.5 16.5 16.5 16.5 16.5 16.5
CFAT 8.5 28 85.25 85.25 85.25 58.25 58.25 58.25
Less: Purchase of new machine -10
Revised CFAT 8.5 18 85.25 85.25 85.25 58.25 58.25 58.25
WN 3: Terminal flow
Amount
Particulars (in lacs)
NSV of machine 1 0
NSV of machine 2 1
Recapture of WC 15
Terminal flow 16
WN 4: Calculation of NPV
Year CF PVF @ 12% DCF
0 -135 1.000 -135.00
1 8.5 0.893 7.59
2 18 0.797 14.35
3 85.25 0.712 60.68
4 85.25 0.636 54.18
5 85.25 0.567 48.37
6 58.25 0.507 29.51
7 58.25 0.452 26.35
8 74.25 0.404 29.99
136.02
Conclusion:
The company should go ahead with project as it results in positive NPV of Rs.136 lacs
2. Lease Versus Buy – Discounting rate same as after tax cost of debt – November 2013
Question No.2 (May 2016 RTP, November 2014 RTP, May 2013 RTP)
1. Maintenance of margin – Mark to Market – May 2015 RTP, Nov 2018 RTP
Part (ii)
➢ Share + Put = Call + PV of exercise Price
➢ Share + 3 = 4 + 97.04
➢ Share = Rs.98.04
Part (iii)
➢ Share + Put = Call + PV of exercise Price
➢ 102 + Put = 8 + 97.04
➢ Put = 3.04
Part (iv)
➢ PV of dividend income is Rs.0.99
➢ Call value will fall by 0.99 due to dividend income and hence value of call would be
Rs.1.97
➢ Share value will increase by 0.99 due to dividend income and hence revised share price
would be Rs.99.03
➢ Put value will increase by Rs.0.99 due to dividend income and hence value of put will
be Rs.4.03
4. Valuation of share – dividend discount model – May 2013, Nov 2018 RTP
10. Calculation of Number of GDR and Cost of GDR – November 2014, May 2018
18. Calculation of Exponential Moving Average – May 2017 RTP, May 2018
Dividend Reinvestment
Particulars
payout of dividend
(in lacs)
A Limited 10000 20.3 2.03
B Limited 50000 513.7 256.85
C Limited 28000 290.8 81.424
D Limited 100000 671.9 671.9
E Limited 30000 44.2 13.26
Cash (50 lacs - value of C purchased) 2.408
Total value of assets 1027.872
No of units (8 lacs + (50 lacs/119.05) 8.42
NAV 122.0751
6. Calculation of NAV and repurchase price - November 2015, November 2018 RTP
1. MMH exporter
WN 1: Calculation of receipt under Money Market Hedge and forward contract
Dollar asset 3,50,000 after 3 months
To create Matching liability
Day 0
Take USD Loan (3,50,000/1.0225) 342,298.29 USD
Convert into GBP (342,298.29/1.5905) 215,214.27 GBP
Invest GBP 215,214.27 GBP
Day 90
Receive money from customer 350,000.00 USD
Repay loan 350,000.00 USD
GBP maturity under MMH (Deposit + 1.25%) 217,904.44 GBP
9. Net assets method and earnings capitalization method – May 2017 RTP
18. Valuation as per different methods – November 2017 RTP, Nov 2018 RTP