FM SM Suggested Answer May 2024
FM SM Suggested Answer May 2024
com
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%;
(c) Following is the sales information in respect of Bright Ltd:
Annual Sales (90 % on credit) ` 7,50,00,000
Credit period 45 days
Average Collection period 70 days
Bad debts 0.75%
Credit administration cost (out of which 2/5th is avoidable) ` 18,60,000
A factor firm has offered to manage the company's debtors on a non-
recourse basis at a service charge of 2%. Factor agrees to grant advance
against debtors at in interest rate of 14% after withholding 20% as reserve.
Payment period guaranteed by factor is 45 days. The cost of capital of the
company is 12.5%. One time redundancy payment of ` 50,000 is required to
be made to factor.
Calculate the effective cost of factoring to the company. (Assume 360 days in
a year)
Answer
(a) Working Notes:
Debt = ` 45,00,000
50
51
= 1.8
Current Assets = 1.8 Current Liabilities
Total of Balance sheet liability = Equity + Debt + Current Liabilities
=30,00,000+45,00,000+CL ……….(2)
Total Balance sheet asset = Fixed Assets + Current Assets
= 39 lakhs + CA= 39 + 1.8CL…….(3)
Equating 2 and 3,
75,00,000 + CL = 39,00,000 + 1.8CL
0.8CL = 36,00,000
CL =` 45,00,000
Current Assets = 1.8 CL = 1.8 x 45 lakhs= ` 81,00,000
52
53
Particulars ` `
A. Savings due to factoring
Bad Debts saved 0.75% x 7.5 crores ` 5,06,250
x 90%
Administration cost saved 18.6 lakhs x 2/5 ` 7,44,000
Interest saved due to 7.5 crores x 90% ` 5,85,937.5
reduction in average x (70-45)/ 360 x 12.5%
collection period
Total ` 18,36,187.5
B. Costs of factoring:
Service charge 7.5 crores x 90% x 2% ` 13,50,000
Interest cost ` 1,15,171.875 ` 9,21,375
x 360/45
Redundancy Payment ` 50,000
Total ` 23.21,375
C. Net Annual cost to the ` 4,85,187.5
Firm: (A-B)
Rate of effective cost of ` 4,85,187.5/ 7.504%
factoring ` 64,66,078.125 x 100
54
Advice: Since the rate of effective cost of factoring is less than the existing
cost of capital, therefore, the proposal is acceptable.
Credit Sales = ` 7.5 crores x 90% = ` 6,75,00,000
Average level of receivables = ` 6.75 crores x 45/360 = ` 84,37,500
Service charge = 2% of ` 84,37,500 ` 1,68,750
Reserve = 20% of ` 84,37,500 ` 16,87,500
Total (i) ` 18,56,250
Thus, the amount available for advance is
Average level of receivables ` 84,37,500
Less: Total (i) from above ` 18,56,250
(ii) ` 65,81,250
Less: Interest @ 14% p.a. for 45 days ` 1,15,171.875
Net Amount of Advance available. ` 64,66,078.125
Note: Alternatively, if redundancy cost is taken as irrelevant for decision
making, then Net Annual cost to the Firm will be ` 4,35,187.5 and Rate of
effective cost of factoring will be ` 4,35,187.5/` 64,66,078.125 x 100
= 6.730%
If average level of receivables is considered for 70 days then the
calculation can be done in following way:
Evaluation of Factoring Proposal
Credit Sales = ` 7.5 crores X 90% = ` 6,75,00,000
Average level of receivables = ` 6.75 crores x 70/360 = ` 1,31,25,000
Service charge = 2% of ` 1,31,25,000 ` 2,62,500
Reserve = 20% of ` 1,31,25,000 ` 26,25,000
Total (i) ` 28,87,500
Thus, the amount available for advance is
Average level of receivables ` 1,31,25,000
Less: Total (i) from above ` 28,87,500
55
(ii) ` 1,02,37,500
Less: Interest @ 14% p.a. for 45 days ` 1,79,156.25
Net Amount of Advance available. ` 1,00,58,343.75
Note 1: Accordingly, interest cost will be ` 14,33,250 cost of factoring will
be ` 28,33,250. Therefore, Rate of effective cost of factoring is 9.913%
Note 2: Alternatively, if redundancy cost is taken as irrelevant for decision
making, then Net Annual cost to the Firm will be ` 9,47,062.5 and Rate of
effective cost of factoring will be ` 9,47,062.5/ ` 1,00,58,343.75 x 100
= 9.416%.
Advice: Since the rate of effective cost of factoring is less than the existing
cost of capital, therefore, the proposal is acceptable.
Question 2
(a) The capital structure of Shine Ltd. as on 31.03.2024 is as under:
Additional information:
(A) Company issued 13% Convertible Debentures of ` 100 each on
01.04.2023 with a maturity period of 6 years. At maturity, the debenture
holders will have an option to convert the debentures into equity shares
of the company in the ratio of 1 : 4 (4 shares for each debenture). The
market price of the equity share is ` 25 each as on 31.03.2024 and the
growth rate of the share is 6% per annum.
(B) Preference stock, redeemable after eight years, is currently selling at
` 150 per share.
56
(C) The prevailing default-risk free interest rate on 10-year GOI treasury
bonds is 6%. The average market risk premium is 8% and the Beta () of
the company is 1.54.
Corporate tax rate is 25% and rate of personal income tax is 20%.
You are required to calculate the cost of:
(i) Equity Share Capital
(ii) Preference Share Capital
(iii) Convertible Debenture
(iv) Retained Earnings
(v) Term Loan
(b) Following 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%
57
PD+
(RV-NP )
Kp = n
( RV+NP )
2
100 - 150
15 +
Kp = 8
100 + 150
2
Kp = 7%
Alternatively, if we take NP as 100 and RV as 100, then solution can
be done in the following way:
Cost of Preference Share capital
n = 8
Net Proceeds (NP) = 100
Redemption Value (RV) = 150
Preference Dividend (PD) = 15
PD+
(RV-NP )
Kp = n
(RV+NP )
2
150 -100
15 +
Kp = 8
150 + 100
2
Kp = 17%
58
I (1- t )+
(RV-NP )
Kd = n
(RV+NP )
2
13 (1- 0.25 )+
(133.82 -100 )
= 5
( 133.82 +100 )
2
Kd = 14.13%
(iv) Cost of Retained Earnings
Kr = Ke (1-tp)= 18.32 % x (1-0.20) = 14.66%
We can also take cost of equity as cost of retained earnings,
Accordingly, Kr = Ke = 18.32%
(v) Cost of Term Loan
= 11% x (1-0.25) = 8.25%
59
60
61
Now, return remains the same i.e. ` 2,280 which investor is getting from
levered company before investing in unlevered company but still have
` 3,240 excess money available with investor. Hence, investor is better
off by doing arbitrage.
Question 3
(a) HCP Ltd. is a leading manufacturer 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 t 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
method of 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 0.519 0.456
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.
62
(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 of 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%, Calculate the intrinsic value
per share as of date using Dividend Discount model.
Answer
(a) Calculation of Net Initial Cash Outflows:
Particulars `
Cost of new machine 24,00,000
Less: Sale proceeds of existing machine (1,80,000)
Add: Installation 1,40,000
Add: Testing 60,000
Less: Subsidy from government (15% of 24,00,000) x (3,15,720)
0.877
Net initial cash outflows 21,04,280
Particulars `
63
Calculation of NPV
Particulars Year Net PVF @ PV (`)
Cashflow (`) 14%
Net initial cash 0 (24,20,000) 1 (21,04,280)
outflows
Incremental CFAT 1 to 6 6,25,000 3.888 24,30,000
Salvage Value of New 6 3,20,000 0.456 1,45,920
Machine
64
PV of inflows 25,75,920
Net Present Value 4,71,640
= 25,75,920/21,04,280= 1.224
Advise: Since the NPV is positive and PI is greater than 1, the company
should replace the machine
Computation of Discounted Payback Period
Particulars `
Cost of new machine 24,00,000
Less: Sale proceeds of existing machine (1,80,000)
Add: Installation 1,40,000
Add: Testing 60,000
Net initial cash outflows 24,20,000
65
66
Where,
P = Price per share
Ke = Required rate of return on equity
g = Growth rate
5.4x1.1 5.94x1.1 6.534x1.08 1
P= 1 + 2 + ×
(1+0.15) (1+0.15) (0.15-0.08) (1+0.15)2
P= 5.17 + 4.94 + 76.23 = `86.33
Intrinsic value of share is ` 86.33
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
trade off and at this level of 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) Angel investor is one who provides funds for start-up m 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.
(c) Discuss the relevance of Payback reciprocal in capital budgeting decisions.
67
OR
(c) Explain the features of crowd funding.
Answer
(a)
68
69
(ix) Clean Overdrafts: Request for clean advances are entertained only
from parties which are financially sound and reputed for their integrity.
The bank has to rely upon the personal security of the borrowers.
(x) Advances against goods: Goods are charged to the bank either by
way of pledge or by way of hypothecation. Goods include all forms of
movables which are offered to the bank as security.
(xi) Usance bills maturing at a future date or sight are discounted by the
banks for approved parties. The borrower is paid the present worth and
the bank collects the full amount on maturity.
(xii)Advance against documents of title to goods: A document becomes
a document of title to goods when its possession is recognised by law
or business custom as possession of the goods like bill of lading, dock
warehouse keeper's certificate, railway receipt, etc. An advance against
the pledge of such documents is an advance against the pledge of
goods themselves.
(xiii)Advance against supply of bills: Advances against bills for supply of
goods to government or semi-government departments against firm
orders after acceptance of tender fall under this category. It is this debt
that is assigned to the bank by endorsement of supply bills and
executing irrevocable power of attorney in favour of the banks for
receiving the amount of supply bills from the Government
departments.
(c) Reciprocal of the payback would be a close approximation of the Internal
Rate of Return if the life of the project is at least twice the payback period
and the project generates equal amount of the annual cash inflows.
The payback reciprocal is a helpful tool for quick estimation of rate of return
of a project provided its life is at least twice the payback period.
It may be calculated as follows:
Payback Reciprocal = Average annual cash flows/initial Investment
Or
Payback Reciprocal = 1 / payback period
70
OR
(c) Crowd funding: crowdfunding means raising money for an individual or
organisation from a group of people to fund a project, typically via internet
(social media and crowdfunding websites). It generally involves collecting
funds from family, friends, strangers, corporates and many more in
exchange of equity (known as Equity funding), loans (known as P2P lending)
or nothing at all (i.e. donation). This source of funding also helps start-up
to substantiate demand for their product before entering into production.
In the crowdfunding process, three parties are involved i.e. fund raiser,
mediator and fund investor. The platforms (mediator) may also charge
certain fees in the form of processing fee, transaction fee, etc. either as a
fixed amount or a percentage or in combination of both.
71
72
(a) In addressing the strategic needs of BOYA Ltd., the McKinsey 7S Model
is an effective tool to consider. This model focuses on the interaction of
hard and soft elements within an organization, suggesting that modifying
one aspect might have a ripple effect on the other elements to maintain
an effective balance. The McKinsey 7S Model helps analyze the company's
organizational design to achieve effectiveness through these interactions.
The model categorizes the elements into 'hard' and 'soft' components:
The Hard elements are directly controlled by the management. The
following elements are the hard elements in an organization.
♦ Strategy: the direction of the organization, a blueprint to build on a
core competency and achieve competitive advantage to drive margins
and lead the industry.
♦ Structure: depending on the availability of resources and the degree of
centralisation or decentralization that the management desires, it choses
from the available alternatives of organizational structures.
♦ Systems: the development of daily tasks, operations and teams to
execute the goals and objectives in the most efficient and effective
manner.
The Soft elements are difficult to define as they are more governed by
culture. But these soft elements are equally important in determining an
organization’s success as well as growth in the industry. The following are
the soft elements in this model.
73
♦ Shared Values: The core values which get reflected within the
organizational culture or influence the code of ethics of the
management.
♦ Style: This depicts the leadership style and how it influences the
strategic decisions of the organisation. It also revolves around people
motivation and organizational delivery of goals.
♦ Staff: The talent pool of the organisation.
♦ Skills: The core competencies or the key skills of the employees play a
vital role in defining the organizational success.
While the McKinsey 7S Model provides a structured approach to analysing
organizational effectiveness, it has certain limitations:
♦ It ignores the importance of the external environment and depicts only
the most crucial elements within the organization.
♦ The model does not clearly explain the concept of organizational
effectiveness or performance.
♦ The model is considered to be more static and less flexible for decision
making.
♦ It is generally criticized for missing out the real gaps in conceptualization
and execution of strategy.
By applying the McKinsey 7S Model, BOYA Ltd. can gain a comprehensive
understanding of how different elements within the organization interact
and influence overall performance. The insights gathered from the
questionnaire can guide strategic decisions to enhance growth and
operational effectiveness.
(b) Raghav's role at Elvis Global represents the Functional level of strategy.
As the sales and marketing manager, his responsibilities are focused on
specific areas within the company, particularly on crafting and executing
marketing and sales strategies that drive customer engagement and
competitive positioning.
74
75
76
77
78
79
• It serves as a focal point for those who can identify with the
organisation's purpose and direction.
80
81
producer to the end user. This is true of Australia Post, who delivers
and distributes many online purchases between the seller and
purchaser when using eBay and other online stores.
The service channel - The service channel refers to the entities that
provide necessary services to support the product, as it moves
through the sales channel and after purchase by the end user. The
service channel is an important consideration for products that are
complex in terms of installation or customer assistance. For example,
a Bosch dishwasher may be sold in a Bosch showroom, and then once
sold it is installed by a Bosch contracted plumber.
(b) Vertically integrated diversification is a strategic approach in which a
company expands its business operations into different stages of the
production or distribution process within the same industry. This involves
either forward integration or backward integration.
The key difference between forward and backward integration lies in the
direction of expansion within the supply chain. Forward integration
moves towards the end consumer, while backward integration moves
towards the source of raw materials or components.
Forward integration allows companies to have more control over
distribution channels, improve customer relationships, and capture a
larger share of the value chain. In contrast, backward integration helps
companies secure a stable supply of inputs, reduce dependency on
suppliers, and potentially lower production costs.
Forward integration is often associated with activities such as retailing,
marketing, and after-sales services, while backward integration is
associated with activities such as manufacturing, sourcing, and
procurement.
Both types of integration offer strategic advantages such as increased
market power, cost efficiencies, and greater control over critical business
processes. However, the decision to pursue forward or backward
integration depends on factors such as industry dynamics, competitive
landscape, and the company's core competencies and resources.
82
Or
83