75573bos61147 p8
75573bos61147 p8
Leverage
4. The capital structure of ABC Ltd. for the year ended 31 st March 2022 consisted as follows:
Particulars Amount in `
Equity share capital (face value ` 100 each) 20,00,000
10% debentures (` 100 each) 20,00,000
During the year 2021-22, sales decreased to 1,00,000 units as compared to 1,20,000 units
in the previous year. However, the selling price stood at ` 15 per unit and variable cost at
` 10 per unit for both the years. The fixed expenses were at ` 2,00,000 p.a. and the income
tax rate is 30%.
You are required to CALCULATE the following:
(a) The degree of financial leverage at 1,20,000 units and 1,00,000 units.
(b) The degree of operating leverage at 1,20,000 units and 1,00,000 units.
(c) The percentage change in EPS.
Investment Decisions
5. PQR Limited is considering buying a new machine which would have a useful economic
life of five years, at a cost of ` 40,00,000 and a scrap value of ` 5,00,000, 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 80,000 units per annum of a new product with an
estimated selling price of ` 400 per unit. Direct costs would be ` 375 per unit and annual
fixed costs, including depreciation calculated on a straight- line basis, would be
` 10,40,000 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 ` 1,25,000 and ` 1,75,000 respectively.
EVALUATE the project using the NPV method of investment appraisal, assuming the
company’s cost of capital to be 12 percent.
Management of Receivables (Debtors)
6. A regular customer of your company has approached to you for extension of credit facility
for purchasing of goods. On analysis of past performance and on the basis of information
supplied, the following pattern of payment schedule emerges:
Pattern of Payment Schedule
At the end of 30 days 20% of the bill
At the end of 60 days 30% of the bill.
The customer wants to enter into a firm commitment for purchase of goods of ` 40 lakhs
in 2022, deliveries to be made in equal quantities on the first day of each quarter in the
calendar year. The price per unit of commodity is ` 400 on which a profit of ` 20 per unit
is expected to be made. It is anticipated that taking up of this contract would mean an extra
recurring expenditure of ` 20,000 per annum. If the opportunity cost is 18% per annum,
would you as the finance manager of the company RECOMMEND the grant of credit to the
customer? Assume 1 year = 360 days.
Risk Analysis in Capital Budgeting
7. An enterprise is investing ` 200 lakhs in a project. The risk-free rate of return is 7%. Risk
premium expected by the Management is 7%. The life of the project is 5 years. Following
are the cash flows that are estimated over the life of the project.
Year Cash flows (` In lakhs)
1 50
2 120
3 150
4 160
5 130
CALCULATE Net Present Value of the project based on Risk free rate and also on the
basis of Risks adjusted discount rate.
Dividend Decisions
8. HM Ltd. is listed on Bombay Stock Exchange which is currently been evaluated by Mr. A
on certain parameters.
Mr. A collated following information:
(a) The company generally gives a quarterly interim dividend. ` 2.5 per share is the last
dividend declared.
(b) The company’s sales are growing by 20% on a 5-year Compounded Annual Growth
Rate (CAGR) basis, however the company expects following retention amounts
against probabilities mentioned as contention is dependent upon cash requirements
for the company. Rate of return is 10% generated by the company.
SUGGESTED HINTS/ANSWERS
1.
Ratios Comment
Liquidity Current ratio has improved from last year and matching
the industry average.
Quick ratio also improved than last year and above the
industry average.
The reduced inventory levels (evidenced by higher
inventory turnover ratio) have led to better quick ratio
in FY 2022 compared to FY 2021.
Further the decrease in current liabilities is greater than
the collective decrease in inventory and debtors as the
current ratio have increase from FY2021 to FY 2022.
Operating Profits Operating Income-ROI reduced from last year, but
Operating Profit Margin has been maintained. This may
happen due to decrease in operating cost. However,
both the ratios are still higher than the industry
average.
Financing The company has reduced its debt capital by 1% and
saved earnings for equity shareholders. It also signifies
that dependency on debt compared to other industry
players (60%) is low.
Return to the shareholders Prabhu’s ROE is 26 per cent in 2021 and 28 per cent
in 2022 compared to an industry average of 18 per
cent. The ROE is stable and improved over the last
year.
2. (a) Cost of Equity / Retained Earnings (using dividend growth model)
D1
Ke =
P0
where D1 = Do (1 + g) = 2 (1 + .10) = 2.2
2.2
Ke = + 0.10 = 0.15 or 15 %
44
(b) Cost of Debt (Post Tax)
Kd = I (1-t)
Upto 3,60,000 Kd = .08 (1-0.4) = 0.048
Thus, after the issue total number of shares = 25,000+ 10,000 = 35,000 shares
3. Debt/Equity Ratio if ` 5,00,000 is raised as debt:
` 10,00,000
= 100 = 50%
` 20,00,000
As the debt equity ratio is more than 40% the P/E ratio will be brought down to 8 in
Plan-I
4.
Sales in units 1,20,000 1,00,000
(`) (`)
Sales Value 18,00,000 15,00,000
Variable Cost (12,00,000) (10,00,000)
Contribution 6,00,000 5,00,000
Recommendation: The Proposed Policy should not be adopted since the net benefits
under this policy are negative.
Working Note: Calculation of Opportunity Cost of Average Investments
Collection period Rate of Return
Opportunity Cost = Total Cost × x
360 100
7. The Present Value of the Cash Flows for all the years by discounting the cash flow at 7%
is calculated as below:
Year Cash flows Discounting Present value of Cash
`In lakhs Factor@7% Flows ` In Lakhs
1 50 0.935 46.75
2 120 0.873 104.76
3 150 0.816 122.40
4 160 0.763 122.08
5 130 0.713 92.69
Total of present value of Cash flow 488.68
Less: Initial investment (200.00)
Net Present Value (NPV) 288.68
Now, the risk-free rate is 7 % and the risk premium expected by the Management is 7 %.
So, the risk adjusted discount rate is 7 % + 7 % =14%.
Discounting the above cash flows using the Risk Adjusted Discount Rate would be as
below:
Year Cash flows Discounting Present Value of Cash Flows
` in Lakhs Factor@14% ` in lakhs
1 50 0.877 43.85
2 120 0.769 92.28
3 150 0.675 101.25
4 160 0.592 94.72
5 130 0.519 67.47
Total of present value of Cash flow 399.57
Initial investment (200.00)
Net present value (NPV) 199.79
8. Market price using Gordon’s formula
D 0 (1 + g )
P0 =
ke − g
10 (1 + 0.054 ) 10.54
P0 = = = 305.51
0.0885 − 0.054 0.0345
Ke = Risk free rate + (Beta x Risk Premium)
= 3.75% + (1.2 x 4.25%) = 8.85%
9. Working Notes:
(i) Cost of Goods Sold = Sales – Gross Profit (35% of Sales)
= ` 1,05,00,000 – ` 36,75,000
= ` 68,25,000
(ii) Closing Stock = Cost of Goods Sold / Stock Turnover
` 68,25,000
= ` = ` 11,37,500
6
(iii) Fixed Assets = Cost of Goods Sold / Fixed Assets Turnover
` 68,25, 000
= `
1.5
= ` 45,50,000
(iv) Current Assets:
Current Ratio = 2.5 and Liquid Ratio = 1.5
Inventories (Stock) = 2.5 – 1.5 = 1
2.5
Current Assets = Amount of Inventories ( Stock ) x
1
2.5
= `11,37,500 x = ` 28,43,750
1
(v) Liquid Assets (Receivables and Cash)
= Current Assets – Inventories (Stock)
= ` 28,43,750 – ` 11,37,500
= ` 17,06,250
Debtors Collection period
(vi) Receivables (Debtors) = Sales x
12
1
= `1,05,00,000 ×
12
= ` 8,75,000
(vii) Cash = Liquid Assets – Receivables (Debtors)
= ` 17,06,250 – ` 8,75,000 = ` 8,31,250
Fixed Assets
(viii) Net worth =
1.3
` 45,50, 000
= = ` 35,00,000
1.3
(ix) Reserves and Surplus
Reserves and Share Capital = Net worth
Net worth = 1 + 1.5 = 2.5
1
Reserves and Surplus = ` 35,00,000 x
2.5
= ` 14,00,000
(x) Share Capital = Net worth – Reserves and Surplus
= ` 35,00,000 – ` 14,00,000
= ` 21,00,000
(xi) Current Liabilities = Current Assets/ Current Ratio
` 28, 43, 750
= = ` 11,37,500
2.5
B. Current Liabilities:
Total Current Liabilities 11,37,500
Net Working Capital (A – B) 17,06,250
Add: Provision for contingencies
2,38,875
(14% of Net Working Capital)
Working capital requirement 19,45,125
10. (a) Though in a sole proprietorship firm, partnership etc., owners participate in
management but in corporates, owners are not active in management so, there is a
separation between owner/ shareholders and managers. In theory managers should
act in the best interest of shareholders, however, in reality, managers may try to
maximise their individual goal like salary, perks etc., so there is a principal agent
relationship between managers and owners, which is known as Agency
Problem. In a nutshell, Agency Problem means that there is a chance that managers
may place personal goals ahead of the goal of owners. Agency Problem leads to
Agency Cost. Agency cost is the additional cost borne by the shareholders to monitor
the manager and control their behaviour so as to maximise shareholders wealth.
Generally, Agency Costs are of four types (i) monitoring (ii) bonding (iii) opportunity
(iv) structuring.
Addressing the agency problem
The agency problem arises if manager’s interests are not aligned to the interests of
the debt lender and equity investors. The agency problem of debt lender would be
addressed by imposing negative covenants i.e. the managers cannot borrow beyond
a point. This is one of the most important concepts of modern day finance and the
application of this would be applied in the Credit Risk Management of Bank, Fund
Raising, Valuing distressed companies.
Agency problem between the managers and shareholders can be addressed if the
interests of the managers are aligned to the interests of the shareholders. It is easier
said than done.
However, following efforts have been made to address these issues:
Managerial compensation is linked to profit of the company to some extent and
also with the long term objectives of the company.
Employee is also designed to address the issue with the underlying assumption
that maximisation of the stock price is the objective of the investors.
Effecting monitoring can be done.
ANSWERS
1. (a) The two concepts GDP and GNP differ in their treatment of international transactions.
The term national refers to normal residents of a country who may be within or outside
the domestic territory of a country and is a broader concept compared to the term
domestic. For example, GNP includes earnings of Indian corporation overseas and
Indian resident working overseas but GDP does not include these. In other words,
GDP excludes net factor income from abroad. Conversely GDP includes earnings
from current production in India that accrue to foreign residents and foreign owned
firms GNP excluded those items.
(b) NVA at FC = Value of Output – Intermediate Consumption – Depreciation – (Excise
Duty – Subsidy)
Thus, Value of output = Net value added at factor cost + Intermediate consumption +
Depreciation + (Excise Duty - Subsidy)
= 900 + 650 + 110 + (300-60)
= ₹ 1900 lakhs
(c) The consumption function is C = 150 + 0.75Yd
Level of Disposable Income Yd is given by.
(c) The resource allocation of government’s fiscal policy focuses on the potential for the
government to improve economic performance through its expenditure and tax
policies. The allocative function in budgeting determines who and what will be taxed
as well as how and on what the government revenue will be spend. It is concerned
with the provision of public goods and the process by which the total resources of the
economy are divided among various uses and an optimum mix of various social goods
(both public goods and merit goods) of the allocation functions also involves the
reallocation of society’s resources from private to public use.
(d) The presence of monopoly power affects the efficiently of markets in different degrees
leading to under production and higher prices than would exist under condition of
competition This distort the choices available to consumers and reduce their welfare.
3. (a) Economists use the term ‘tragedy of the commons’ to describe the problem which
occurs when rivalrous but non excludable goods are overused to the disadvantage of
the entire universe. For example, everyone has access to a commonly held pasture
there are no rules above sustainable, numbers for grazing. The outcome of the
individual rational economic decisions of cattle owners would be market failure
because these actions result in the degradation, depletion or even destruction of the
resources leading to welfare loss for the entire society.
(b) Fiscal Policy suffers from limitations such as limitations in respect of choice of
appropriate policy, recognition lag, decision lag, implementation lag, impact lag,
inappropriate timing, difficulties of forecasting due to uncertainties, possible conflicts
between different objectives, possibility of generating disincentives, practical difficulty
to reduce government expenditure and the possibility of certain fiscal measures
regulating private spending or crowding out private spending.
(c) The money multiplier is the reciprocal of the reserve ratio. Deposits unlike currency
need by people keep only a fraction of the high-powered money in reserves and the
rent is lent out and culminate in money creation. If R is the reserve ratio in a country
of all commercial bank, then each units of (say Rupee) money reserves generate 1/R
money. Therefore, for any value of R the money Multiplier is 1/R. For example, if
R = 10%, the value of money multiplier will be 10. If the reserve ratio is only 5% then
money multiplier is 20. Thus, the higher the reserve ratio, the less of each deposit
bank loan out and the smaller the money multiplier.
(d)
Method What is measured
Product Method Contribution of production units
Income Method Relative contribution of factor owners
Expenditure Method Flow of consumption and investment expenditure
4. (a) The Circular flow of income is a process where the national income and expenditure
of an economy flows in a Circular manner continuously through time. Savings,
expenditures, exports and imports are various components of circular flow of income
which are shown in the figure in the form of currents and cross currents in such a
manner that national income equals national expenditure.
(b) If the aggregate demand is for an amount of output greater than the full employment
level of output then we say there is excess demand. Excess demand gives rise to
‘inflationary gap’. On the other hand, if the aggregate demand is for an amount of
output less than the full employment level of output then we say there is deficient
demand. Deficient demand gives rise to a ‘deflationary gap’ or ‘recessionary gap’.
Recessionary gap also known as contractionary gap.
(c) Bound tariff: Under this a WTO member binds itself with a legal commitment not to
raise tariff rate above a certain level. The bound rates are specific to individual
products and represent the maximum level of import duty that can be levied on a
product imported by that member. A bound tariff ensures transparency and
predictability.
Applied tariff: An applied tariff is the duty that is actually charged on imports on a
Most Favoured Nation (MFN) basis. A WTO member can have an applied tariff for a
product that differ from the bound tariff for the product as long as the applied level is
not higher from the bound level.
(d) In an open economy the main advantage of a fixed rate regime are:
- A fixed exchange rate avoids currency fluctuations and eliminates exchange rate
risks and transaction costs that can impede international flow of trade and
investment.
- A fixed exchange rate greatly enhances international trade and investment.
- A reduction in speculation on exchange rate movements if everyone believes
that exchange rates will not change.
- The government can encourage greater trade and investment as stability
encourages investment.
- Exchange rate, Peg can also enhance for creating of the Country’s Monetary
Policy.
Nominal GDP
5. (a) Real GDP = 100
Price Index
100 3500
= 1400 x =
120 3
= 1166.66 cr.