Financial Management
Financial Management
Financial Management
Detailed contents :
1
Index
Chapter 1 : Financial Management – an overview
2
4.7 Estimation of working capital requirements 55
4.8 Solved problems on working capital estimation 58
4.9 Factors affecting the working capital requirements 66
4.10 Management of Working capital 67
4.11 Cash Management 67
4.12 Debtors management 71
4.13 Inventories management 73
4.14 Working capital financing in India 75
4.15 Self examination questions 75
3
Chapter 8 : Capital Budgeting
Students should note that this module is not meant to be an exclusive study material
and students are required to refer to other recommended books. Questions in
examination may not be necessarily from this material. Though every effort has been
made to avoid errors or omissions in this module, there may be errors. Any mistake,
error or discrepancy noticed noted may be brought to our notice which shall be taken
care of in the next edition .It is notified that the author is not responsible for damage or
loss to any one, of any kind, in any manner, therefrom. No part of this study material
may be reproduced or copied in any form or by any means (including photocopying),
without the written permission of the author.
4
1 Financial Management – an overview
1.1 Introduction
To put it simply we can say that Mr A is facing a problem about procurement of funds
whereas Ms X is facing problem as to investment of funds. Financial Management
provides guidelines , tools and methods of solving the problems of procurement of funds
and problems of investment of funds and is helpful for every organisation as well as
individual.
Various authors have defined the term financial management differently. The most
acceptable definition of financial management deals with procurement of funds and their
effective utilisation. There are, thus, two basic aspects of financial management –
procurement of funds and their effective utilisation.
5
Risk High
Cost Low
R (Bank loan)
I
S
K Cost High
Risk Low
(Equity shares)
COST
Again Control risk is least for bank loan where as it is highest for Equity shares. One
more constraint for procurement of funds is availability of funds e.g for a small business
house only availability may be bank loan and the business may not be able to raise
funds from public by way of equity shares.
In the current global scenario it is not enough to scout for available ways of raising
finance but resource mobilisation has to be undertaken through innovative financial
products which understand the business as well as investors needs an example can be
convertible debentures which gets converted from debentures to equity shares after a
predefined date.
6
In present day scenario utilisation of funds can be done in indefinite ways making the
job of finance manager more complicated and demanding. Following chart indicates the
decision-making options available to a finance manager for utilisation of its funds.
Risk High
Returns high
R (Equity market)
I
S
K Risk Low
Return Low
(Government
Security)
RETURN
7
company substantially. We hope to continue with similar performance in current year by
undertaking further cost cutting and strict control over cash flows.”
1.4.1 Profit Maximisation – It cannot, however, be the sole objective of the company,
but it is certainly one of the most important objectives. If a company is run with sole
object of profit making then it can create certain problems like –
i. Profit maximisation has to be attempted with a realisation of risks involved.
Risk and profit is directly relates and motive of profit maximisation may lead to
risk maximisation also. A finance manager with sole objective of profit
maximisation may end up taking excessive risk, which may lead to failure of
organisation. In practice, risk is given almost equal importance as that of profit
and profit is maximised only till it reaches the acceptable risk level.
ii. Profit maximisation may or may not take into account the time pattern of
return i.e even if Project A is having more profit than Project B, project A may
start giving return at the end of year 5 and Project B at the end of year 1. In
such scenario finance manager has to consider both the things time and profit
and not only profit.
iii. Profit maximisation is a very narrow object and does not take into
consideration social aspects, which can be very harmful to the society.
8
Let us see one example. If for a company A ltd the market expectation of returns is 25%
and it’s Earnings per share is Rs 5 (EPS = Earnings available to equity share holders/
no of equity shares outstanding) then the market price per share will be –
5/25*100 = Rs 20 per share. If we calculate in reverse way we can see that the return
on every Rs 20 invested the shareholder will be getting Rs 5 i.e 25% which is as per his
expectations. The expected return varies form company to company and industry to
industry (which is 25% for A ltd), the logic for expected returns is simple - more the risk
more will be the expected returns.
The finance manager has to ensure that his decisions are such that the market value of
the shares of the company is maximum in the long run. It is, therefore, duty of the
finance manager to optimise the earning of the company so that its value is maximum.
Wealth maximisation can thus be considered a better objective as it considers both risk
and return of the company.
The main function of finance manager revolves around procurement of funds and its
effective utilisation. Thus all the decisions concerning management of funds are subject
matter of finance function. This function involves a number of important decisions; some
of these have been listed below –
1.5.2 Decision regarding the capital structure – After estimating the quantum of
funds required the finance manager has to plan for the sources from where the funds
should and can be raised. An optimum mix of the various sources has to be worked out
for this purpose. As discussed earlier each source of finance has different cost, risk and
9
control risk, a finance manager has to take into consideration all these factors and find
out an optimum capital structure which will be best for the organisation. Finance
manager has to maintain a proper proportion of outside borrowings and own funds.
Again as every other decision this decision should also aim at wealth maximisation,
which can be achieved by keeping the cost of capital (borrowed from outside as well as
own funds) minimum. This is a golden rule of capital structure theories that lesser the
cost of capital higher will be the market value of the business.
1.5.4 Dividend decision – The finance manager is concerned with the decision to the
decision to declare and pay the dividends periodically, so that the equity investors get
return on their investments. He has to help the top management in identifying how much
amount can be distributed as dividends, keeping in mind organisations cash needs,
expansion plans etc.. There are many other factors on which this decision depends like
trend of earnings, the trend of market price of the shares, the tax implications etc.
1.5.5 Supply of funds to all departments and cash management – Though not a
primary function, cash management and funds allocation is an important function of a
finance manager. It is more than likely in any organisation that one branch or
department is having excess cash and other may be having a shortage, this may
hamper company’s day to day functioning as adequate funds is a necessity for smooth
running of any business. Finance manager should ensure that cash is not kept idle as it
may cost the organisation heavily.
1.5.8 Maintaining the share price of the company – stability in market price of the
shares is extremely essential for every organisation as it maintains the company’s
goodwill amongst the investors. It is responsibility of Finance manager to see that the
prices of shares do not fluctuate extremely.
10
1.6 Financial management and organisational structure –
The chief financial executive (his designation may vary from company to company)
works directly under the president or Managing director of the company. Besides routine
work, he keeps the Board of directors informed about all the phases of business activity,
including economic, social and political developments affecting the business behaviour.
He also furnishes information about the financial status of the company by analysing it
from time to time. The chief financial executive may have many officers under him to
carry out his functions. Broadly, his functions are divided into two channels –
A. Treasury functions
B. Control functions
Board of directors
Treasurer
Controller
11
1.6.1 Relationship of finance manager with other managers
Finance function can never be an independent function and is closely related with other
management functions like production, marketing, personnel etc. we’ll take a close look
at how these functions are co related, in order to understand position of finance manger
in the organisation. Finance is blood of an organisation. It is the common thread which
binds all the organisational functions as each function when carried out creates financial
implications. The interface between finance and other functions can be described as
follows –
India has witnessed tremendous change in the concept of financial management ever
since a the last decade. Ever since the Indian market opened up, Indian corporate
sector has access to global financial markets. Currently there are unlimited
opportunities available to the corporate sector in India to invest as well as borrow from
foreign markets and to maximise the benefit by considering these increased options.
Financial products like options, swaps, American depositary receipts (ADRs), Global
depositary receipts (GDRs) etc. were totally unheard a few years ago. Some of the key
indicators of changing era and reasons for this changing era are -
12
c. Allowing foreign institutional investors (FII) to invest in Indian market
d. Allowing Foreign direct investment (FDI), though upto certain extent
e. Allowing abroad listing of Indian companies e.g ICICI is listed in New york stock
exchange.
f. Share prices of new share issue are no longer regulated by the government
g. ECB- External commercial borrowing is allowed.
h. NRIs and OCBs are allowed to invest in unlisted companies.
Though the changing financial market is outcome of several factors, the above
mentioned factors are landmarks.
13
1.8 Self-examination questions
Write notes on –
a. Wealth maximisation
b. Profit maximisation
c. Both of the above
d. None of the above
14
5. What are the key aspects a finance manager must think before procuring the
funds
a. Risk
b. Cost of the funds
c. Control risk
d. All of the above
e. None
a. high
b. low
c. zero
d. cannot say
15
2 Financial planning and forecasting
2.1 Introduction
According to Solomon and Pringle “narrowly conceived, financial planning may refer to
the process of determining the financial requirements and financial structure necessary
to support a given set of plans in the other areas”
Financial planning should always be bifurcated between long term planning and short
term planning. Long term financial planning includes designing of the capital structure of
the company, estimating requirements for long term funds, planning amount of
investment in long term assets etc. Short term planning mainly includes planning and
estimating working capital requirements and cash budgeting. Long term planning may
be for up-to 5 to 20 years, whereas generally short term plans are for 1 to 2 years. The
budgeting process covers estimates of almost all departments like Marketing,
Production, Human resources, administration etc. The starting point of all the budgets is
always the sales figure. Almost all the figures can be derived based on estimated sales.
It should be noted that the sales figure and most of the other incomes and expenses are
not only estimated in terms of money but also in terms of quantity for budgeting
purposes.
16
Estimation of requirement of investment for expansion of production capacities from
sales figure can be determined as follows –
Sales (Rs.)
Sales (Units)
*- Please note that it is not necessary that the organisation will go for expansion based
on the estimated requirement. Before expansion it will have to consider various factors
and take various decisions like whether the increased demand is seasonal or
permanent, whether to make or buy the product, whether demand is sufficiently high to
cover the additional expenditure.
It is imperative to note that planning is not only useful for predicting the requirement of
funds but also it is an important control device for the management. Every department is
answerable for spending more than the budgeted figures and earning lesser than the
budgets.
The need and importance of financial management can never be over emphasised.
Following points briefly highlight the need and importance of financial management –
17
Nature and seasonality of business – Nature of business plays a decisive role in
financial planning. The requirement of funds, its timing and type wholly depends upon
the business in which the organisation operates. Capital intensive industry requires
heavy investment in long term finance like cement industry, aviation industry steel
industry etc. whereas labour intensive organisations require comparatively higher funds
for short term funding like Information technology. Financial plan must consider these
requirements of the industry before forecasting the results. Again seasonality of
business is certainly a dominating factor. For example If the finance manager is making
finance plan for a air conditioner manufacturing company based the estimates that sales
for the year will be Rs 360 lacs and so per month will be Rs 30 lacs and hence the
working capital requirement will be Rs xxxxxx . Here it is more than likely that his
estimation is wrong as ACs are sold more in summers i.e from March to May and is sold
lesser in winters, so the basic estimate of sales per month itself is wrong as failed to
appreciate seasonality of his business. This will obviously lead to over financing in
winters and under financing in summers.
It may be noted here that almost all the businesses have some sort of
seasonality that the finance manager should be aware of before preparing the
finance plans.
Contingencies - A Finance manager should always make room for contingencies while
making a finance plan. He should make some provisions for unforeseen risks otherwise
he may fail to give a good finance plan.
Analysis of all the available alternatives – A finance manager must consider all the
available alternatives, analyse its advantages and disadvantages, before deciding upon
the mix that will be best for the interest of the organisation.
Expansion plans – Expansion plans must be considered before deciding upon any
finance plan as generally expansion plans require huge investments and may affect
significantly all the other estimates.
Inflation - A finance plan made by individuals also take into account inflation, so it is
almost unnecessary to mention inflation as a major consideration for a fiancé plan. It is
not necessary that inflation will only inflate the projected expense figures and will reduce
18
the estimated profit figures, on the contrary inflation may increase the sales figures
more than the expenses and may result into more profit (estimated).
Uniqueness of the organisation – All the companies cannot have a similar finance
plan as each unit is unique in itself and will require different finance mix to suit its needs.
Again its not possible that all the units have access to all kinds of finances and then the
finance plan should only consider whatever options are available to the particular units.
Though finance plan of every organisation is unique it invariably should have following
characteristics in common –
2.5.1 Simplicity – Simplicity is a requirement for every plan let alone financial plan. All
the financial plans should be simple and self content , so that it is more
understandable even to non finance members of the management.
2.5.2 Flexibility – Rigid financial plans can never be successful all financial plans
needs some sort of flexibility. It can be noted that what we have discussed till now
about financial plan is that it is an estimation, and its nearly impossible to estimate
with 100% accuracy. To cope up with this drawback in the estimates financial
plans should be kept open for any unseen material changes that may occur in
future.
2.5.3 Completeness – Completeness implies that whether all the estimates are
considered in the financial plan or not. It should never happen that some
department or some major expenses are completely missed out from the financial
plans. Ensuring completeness is perhaps one of the most difficult task which a
finance manager faces.
2.6 Budgeting
19
levels, as budgets are prepared department / branch / cost centre wise and each
department head is responsible for following that budget. The ultimate budget
encompassing most of the operations of the firm is known as ‘Master Budget’ and may
comprise of the following –
1. Capital budgeting
2. Financial budgets – Cash budgets and projected financial statements (profit and
balance sheet budgets)
3. Operating budgets – sales budget, production budget purchae budget etc.
2.6.1 Cash Budgets- Cash budgets are prepared periodically to identify cash inflows
and outflows, as cash flows determine the requirement of funds and helps identifying
investible funds. Cash budgets are nothing but cash flow statements. One must note
that cash flow is different from profit or loss, to identify cash flow one must adjust all non
cash items to the profit / loss. Other popular way for preparing cash budgets is to
prepare estimated receipts and payments account.
Problem 2.7.1
From the following information prepare balance sheet of A ltd. for the year ending on
31.3.2005
a. Debtors 5,00
b. Inventories 3,00
c. Fixed assets (net) 11,00
d. Cash 1,00
e. Investments 2,00
20
Total Assets 22,00
Solution –
Working Notes –
Projected Profit & Loss Account for the year ended 31/3/2005
Rs. 000’s Rs.
000’s
Opening stocks 3,00 Sales 20,00
Cost of Production 17,00 Closing stock 6,00
Depreciation 1,00
21
Selling and distribution costs 2,00
Net profit 3,00
Total receipts
23,50,000
Less :
a. Cost of production 17,00,000
b. Variable cost 2,00,000
Problem 2.7.2
22
Creditors 6,40,000
32,00,000 32,00,000
Other Information
1. Trade creditors are equal to last months purchases and debtors are equal to last
two months sales (for both the years)
2. For the half year ended on 31.12.1998 sales amounted to Rs 50,42,000 and
gross profit earned at an uniform rate was Rs 10,08,000
3. With effect from 1.1.1999 goods purchased will cost 25% higher and sales price
will be increased by 20%
4. Sales and purchases are spread evenly throughout the year
5. Value of closing stock on 30.6.1999 is expected to be 10% higher than on
31.12.1998
6. Expenses other than purchases amounts to Rs 64,000 per month
7. No fixed assets are proposed to be sold or acquired during the period
You are required to prepare Projected Balance sheet and Profit & loss account for half
year ending 30.6.1999.
Solution
Liabilities Rs Assets Rs
Share capital 8,00,000 Fixed assets 4,48,000
Reserves 21,65,000 Stocks 12,67,200
(including profit for the year)
Trade creditors 8,00,000 Debtors 20,16,800
Cash 33,600
37,65,600 37,65,600
Working notes –
23
Projected Profit & loss Account
Rs Rs
To opening stock 11,52,000 By sales 60,50,400
To Purchases 48,00,000 By Closing stock 12,67,200
To gross profit 13,65,600
73,17,600 73,17,600
To other expenses 3,84,000 By Gross profit 3,65,600
37,65,600 37,65,600
Working notes –
Problem 2.7.3
You are required to make a projected income statement and projected balance sheet for
the year 1995-96 on the basis of following information available for 1994-95
Sales Rs 10 Crores
Expected growth rate 40%
Net profit margin 20%
Dividend paid (as % of net profit) 40%
Tax rate 50%
870 870
24
You may make necessary assumptions
(CWA final Dec 95)
Solution :
Rs.
Lakhs
Sales (40% increase) 1400
Profit before tax 560
Less : Tax @ 50% 280
Profit after tax (20% of sales) 280
Less : Dividend (@ 40 % of above) 112
Retained earnings 168
Working notes
1. Sales are 40 % above previous years sales of Rs 1000 lakhs = 140% (Rs. 1000
lakhs) = Rs 14 crores
2. Net profit margin is stated to be 20% of the sales i.e Profit after tax = 20%
(Rs1400 lakhs) = Rs 280 lakhs
3. As Net profit is after deducting tax of 50%, profit before tax is double of profit
after tax i.e Profit before tax = Rs 280 lakhs * 2 = Rs 560 lakhs
4. It is assumed that the 40% increase in sales is also reflacted in increse in current
assets and liabilities
1368 1368
25
Working notes
1. Current liabilities and current assets is taken as 40% above previous years
figures i.e Current liabilities = 545 * 140% =Rs 763 lakhs, Current assets = 470 *
140% = Rs. 658 lakhs
R ltd. has decided to raise Rs 80 lakhs for a proposed new project. The management
has decided to raise half of the required funds through equity shares and half through
bank loan.
The estimated cash flows are as follows –
Land Rs 30,00,000
Machinery Rs 20,00,000
Stocks Rs 10,00,000
Other assets Rs 6,00,000
Estimated sales and purchases for the period April to September 2004 is as follows
Other information –
1. Debtors are given 2 months credit period and creditors give 1 months credit
period.
2. Preliminary expenses Rs 50,000 payable in May
3. General expense paid in each month Rs 50,000
4. Monthly salaries payable next month – Rs 80,000 for three months and Rs
95,000 there after
Prepare a cash budget for the six months and calculate estimated cash balance as at
each month end
26
Solution :
Rs lakhs
April May June July August September
Opening cash balance - 13.50 1.30 2.80 2.50 0.50
Receipts:
Issue of shares 40.00 - - - -- -
Issue of debentures 40.00 - - - - --
Collection from Debtors - - 14.00 15.00 18.50 25.00
Payments :
Purchase of land 30.00 - - - - -
Purchase of Machinery 20.00 - - - - -
Purchase of other assets 6.00 - - - - -
Preliminary expenses - 0.50 - - - -
Paid to creditors 10.00 10.40 11.20 14.00 19.05 20.25
Salaries - 0.80 0.80 0.80 0.95 0.95
General expenses 0.50 0.50 0.50 0.50 0.50 0.50
Net cash balance (i-ii) 13.50 1.30 2.80 2.50 0.50 3.80
Problem 2.7.5
B Ltd. has following balance sheet for the year ended on 30th June 2000
1,78,600 1,78,600
The budget committee has given following forecast for the six months ended 31st
December 2000:
27
r
October 5000 14,000 10,000 8,000
November 3800 12,000 12,000 8,000 30,000
December 3000 12,000 12,000 8,000
1. The selling price in May 2000 was Rs. 6 per unit and this is to be increased to Rs
8 per unit in October 50% of sales are for cash and 50% on credit to be paid 2
months later
2. Purchases are to be paid 2 months after purchases
3. Wages are to be paid 75% in the month incurred and 25% in the following month
4. Overheads are to be paid for in the month after they are incurred
5. Fixed assets are to be paid in three equal monthly instalments starting from the
month of purchase
6. Other income received in the month of August Rs 2,600 and December Rs 2,500
Solution:
Payments :
Creditors 12,000 13,000 14,000 18,000 16,000 14,000
Salaries
– Current month 6,000 7,500 7,500 7,500 9,000 9,000
- Previous month 2,000 2,000 2,500 2,500 2,500 3,000
Overheads 7,000 7,000 7,000 7,000 8,000 8,000
Fixed assets - - - - - 10,000
28
2.8 Self examination Questions
The selling price per unit is expected to be Rs 96 and selling expenses Rs 5 per
unit 80% of which is variable
You are required to prepare projected profit & loss account for both the years
5. X ltd. has decided to raise Rs 160 lakhs for a proposed new project. The
management has decided to raise 2/3rd of the required funds through equity
shares and remaining through Debentures.
The estimated cash flows are as follows –
Building Rs 60,00,000
Machinery Rs 40,00,000
Stocks Rs 20,00,000
Cars Rs 12,00,000
Estimated sales and purchases for the period April to September 2004 is
as follows
29
April – Sales (S) = Rs 42 lakhs, Purchases (P)= Rs 32 lakhs
May – S = Rs 45 lakhs, P = Rs 36 lakhs
June– S = Rs 50 lakhs, P = Rs 42lakhs
July – S = Rs 52 lakhs, P = Rs 45 lakhs
August – S = Rs 52 lakhs, P= Rs 47 lakhs
September – S = Rs 54 lakhs, P = Rs 47 lakhs
Other information –
1. 50% sales are on credit and Debtors are given 2 months credit period and
creditors give 1 months credit period.
2. Preliminary expenses Rs 150,000 payable in May
5. General expense paid in each month Rs 85,000
6. Monthly wages payable next month – Rs 1,80,000 for three months and Rs
125,000 there after
Prepare a cash budget for the six months and calculate estimated cash balance as
at each month end
6. D Ltd. has following balance sheet for the year ended on 30th June 2000
1,78,600 1,78,600
The budget committee has given following forecast for the six months ended 31st
December 2000:
30
You are given the following information
7. The selling price in May 2000 was Rs. 16 per unit and this is to be increased to
Rs 18 per unit in October 50% of sales are for cash and 50% on credit to be paid
2 months later
8. Purchases are to be paid 2 months after purchases
9. Wages are to be paid 75% in the month incurred and 25% in the following month
10. Overheads are to be paid for in the month after they are incurred
11. Fixed assets are to be paid in three equal monthly instalments starting from the
month of purchase
12. Other income received in the month of August Rs 2,600 and December Rs 2,500
a. Simplicity
b. Flexibility
c. Foresight
d. Completeness
e. All of the above
4. Choose the considerations which a Finance manager has to follow while making
a financial plan
a. Nature of business
b. Inflation
c. Seasonality of business
d. Attitude of management
e. All of the above
f. None of the above
31
f. All of the above
g. Options a, b and c
h. Options b,c,d and e
6. Do you agree with the following statements –
32
3 Operating and financial leverage, cost
volume profit analysis
3.1 Introduction
After ascertaining the financial requirements through a financial plan a manager has to
ascertain the source of finance from where he should raise the funds. This decision
depends upon how each type of funds affects the risk and returns of shareholders.
Leverage analysis is one of the technique used to ascertain and quantify the firms risk
return relationship of different alternative capital structures.
Leverage represents the ratio of one financial variable to some other related financial
variable. In short it quantifies the expected change in one financial variable with respect
to other related financial variable. There are three common types of leverages used in
financial management –
1. Operating leverage
2. Financial leverage
3. Combined leverage
Operating leverage [OL] – This ratio quantify the change in Earnings before interest
and tax (EBIT) on account of change in contribution. All the costs can be bifurcated
between two parts
i. Variable costs
ii. Fixed costs
Variable costs is the cost which varies with the production whereas fixed cost
remains constant. An example can be taken to elaborate this statement –
consumption of raw materials varies with the production i.e if a component x
requires y units of raw material then for production 2x quantity required will be 2y.
Whereas some expenses like rent remains the same even if there is no production
or production is 100%. It can be appreciated here that as the production goes up
variable cost will also go up, but fixed cost is bound to remain same, increasing the
profits of the company.
Illustration –
33
Company A sold 1000 units in month of march and 2000 units in month of April
calculate its contribution and EBIT for both the months
Solution –
Rs.
March April
Sales (No of units * selling price) 5,000 10,000
Less :
Variable costs – Materials 3,000 6,000
Contribution 2,000 4,000
Less :
Fixed costs – rent 1,000 1,000
EBIT 1,000 3,000
So we can state from this that for every 1% change in contribution there will be 2%
change in EBIT. Extending this statement, as sales and contribution varies
proportionately. We can say that for every 1% increase / decrease in sales there
will be 2% increase / decrease in EBIT.
It is important to note here that it is risky to have a high operating leverage since a
slight fall in sales will result in a disproportionately higher fall in profit.
3.2.2 Financial Leverage [FL] – Capital structure of a company plays a vital role in
determining the return to the equity shareholders. Financial leverage is an indicator
of impact of capital structure on the returns to the shareholders. Kohler defines
financial Leverage as “the tendency of residual net income to vary
disproportionately with net income”. The concept of financial leverage is very
similar to that of Operating leverage in respect to fixed charge. In operating
leverage we saw that fixed expenses result in disproportionate rise or fall in EBIT
as compared to sales, in FL the same criterion applies about fixed interest which
results into disproportionate rise or fall in Earnings Before Tax (EBT).
Illustration –
34
Continuing with the illustration given above (Company A ltd ) let us assume that
the company pays fixed interest of Rs 500 p.m, then the profit will be as follows
Rs.
March April
Sales (No of units * selling price) 5,000 10,000
Less :
Variable costs – Materials 3,000 6,000
Contribution 2,000 4,000
Less :
Fixed costs – rent 1,000 1,000
EBIT 1,000 3,000
Less :
Interest 600 600
Earnings before tax; after interest 400 2,400
It is clearly evident from above solution that EBIT as percentage sales has gone up
from 20% to 30%, whereas EBT as percentage of sales has gone up from 8% to
24%.
Excessive financial leverage is always considered as very risky for any company.
As when company is in profits it gives very good results but in case of losses it can
be hazardous and may put company’s existence at stake.
3.2.3 Combined Leverage [CL] – As the name suggests combined leverage is simply
combined effect of both operating leverage and financial leverage. It can simply be
calculated as -
Combined leverage = Operating leverage * financial leverage = contribution
EBT
The ratio of contribution to earnings before tax shows the combined effect of
financial and operating leverage. A high operating and high financial leverage is
considered to be very risky. If these leverages are very high then at a high level of
production and selling company will earn high profits but a slight fall in sales will
result in tremendous losses. A company must therefore maintain a proper balance
35
between these two leverages. Let us consider various leverage situations and its
implications –
Low High This situation can be more profitable than the above
situation. As operating leverage is low, the company
reaches its breakeven earlier
High High It is very risky situation and though it will give exceptional
returns when company is in profits, in case falling sales
losses will be tremendous.
Problem 3.3.1
A Ltd. B Ltd.
Sales 500 1,000
Less :
Variable costs 200 300
Contribution 300 700
Less :
Fixed costs 150 400
EBIT 150 300
Less :
Interest 50 100
Profit before tax (PBT) 100 200
36
Please Calculate Operating, Financial and combined leverages and comment on
the same
Solution –
Comments –
e. Operating leverage – it is higher for B ltd. than for A ltd. That means
management B ltd is taking more business risk.
ii. Financial leverage – Financial leverage for both the companies have the
same degree of financial risk. It means that both the managements have
similar perceptions about financial risks
iii. Combined leverage – B ltd has combined leverage more than A ltd. i.e B
ltd is riskier but profitable than A ltd.
Problem 3.3.2
Calculate degree of operating, Financial and combined leverage for the following
firms –
Firm A Firm B
Output (Units) 6,000 1,500
Fixed costs (Rs) 700 1,400
Variable cost per unit (Rs) 0.20 1.50
Interest on borrowed funds (Rs) 400 800
Selling price per unit (Rs) 0.60 5.00
Solution –
Firm A Firm B
Sales (units * selling price) 3,600 7,500
37
Less :
Variable costs 1,200 2,250
Contribution 2,400 5,250
Less:
Fixed costs 700 1,400
EBIT 1,700 3,850
Less :
Interest 400 800
Profit before tax 1,300 3,050
Problem 3.3.2
A simplified income statement of Zenith Ltd. is given below. Calculate and interpret
its degree of operating leverage, Financial leverage and combined leverage.
EBIT 2,08,000
Interest 1,10,000
Taxes 29,400
Net income 68,600
(CWA final, June 1998)
Solution –
ii. Earnings before interest and taxes (EBIT) = contribution – fixed costs = 2,83,000
– 75,000 = Rs.2,08,000
38
iv. Operating leverage = Contribution / EBIT = 2,83,000 / 2,08,000 = 1.36
The above ratio indicates that for every 1% change in sales it is expected that
EBIT will change by 1.36%
The above ratio indicates that for every 1% change in EBIT it is expected that
EBT will change by 2.12%
The above ratio indicates that for every 1% change in sales it is expected that
EBT will change by 2.88%
Problem 3.3.3
Solution –
Rs.
Sales 2,00,000
Less :
Variable cost 1,40,000
Contribution 60,000
Less :
Fixed costs 30,000
EBIT 30,000
Less:
Interest 10,000
Profit before tax 20,000
Operating leverage indicates that for every 1% change in sales there will be 2%
change in EBIT.
39
Hence, for EBIT to get doubled i.e increase of 100%, sales should increase by
(100/2)% = 50% . This can be elaborated as follows –
Rs.
Sales (increased by 50%) 3,00,000
Less :
Variable cost 2,10,000
Contribution 90,000
Less :
Fixed costs 30,000
EBIT 60,000
3.3.4 Problem
Solution –
Firm A
Firm B
40
Again EBIT – interest = EBT
Therefore 4 EBT – Interest = EBT
As variable cost is 75% of sales that means contribution is 25% of sales or sales is
4 times the contribution i.e. sales = 4*2,000 = 8,000
Firm C
As variable cost is 50% of sales that means contribution is 50% of sales or sales is
2 times the contribution i.e. sales = 2*6,000 = 12,000
41
Profit after tax 55 55 550
The analytical tools and techniques available to finance managers for studying the
behaviour of profit in relation to changes in volume, cost and prices is known as
the “Cost-Volume-Profit (CVP) analysis”. It is a tool used to determine the
minimum quantity of sales for avoiding the losses and the quantity of sales at
which the desired profit can be achieved. CVP analysis can be used to predict and
evaluate the implications of its short run decisions about fixed costs, variable costs,
sales volume and selling price for its profit plans on a continuous basis. Thus CVP
technique seeks to establish –
Break-even point (in units) = Total fixed cost / contribution per unit
Contribution per unit = Sales price per unit – variable cost per unit
Solution –
Rs.
Selling price per unit 2,500
Less : Variable cost 1,500
42
Break even point = fixed cost / contribution per unit = 2,00,000 / 1,000 = 200
watches
Thus the company must sell at least 200 watches per year to avoid losses. These
can be elaborated as follows –
Sales (200 watches sold) Rs 5,00,000
Variable cost 3,00,000
Contribution 2,00,000
Fixed cost 2,00,000
Solution –
= 600 units
Thus the company must sell at least 600 watches per year to earn desired profits.
These can be elaborated as follows –
Contribution 6,00,000
Fixed cost 2,00,000
3.4.2 Limitations of break-even analysis – Though a very effective pricing and control
tool break-even analysis has its own limitations. The basic assumption about the
selling price and cost is practically difficult to achieve. It is highly impossible that
contribution varies with the sales price, as with increased volumes sales price
generally goes down, which may or may not result into proportionate decrease in
costs. Cost is influenced by several factors including the production process, plant
and machinery needed, raw material used, wages paid etc. which are sure to vary
with higher scale of production and may lead to wrong break-even analysis.
43
Problem
Company A ltd manufactures cars and has a capacity of 5,000 cars per year.
Selling price per car is Rs 2,00,000 and its variable cost per car is Rs 150,000. The
company has fixed costs to the extent of Rs 500,00,000. Calculate the company’s
break-even point and also calculate the quantity of cars that must be sold to
achieve profitability of Rs 14,00,00,000
Solution -
Rs.
Selling price per unit 2,00,000
Less : Variable cost 1,50,000
Break even point = fixed cost / contribution per car = 5,00,00,000 / 50,000 = 1,000
cars
Thus the company must sell at least 1000 cars per year to avoid losses. These can
be elaborated as follows –
Contribution 5,00,00,000
Fixed cost 5,00,00,000
= 3,800 cars
Thus the company must sell at least 3,800 cars per year to earn desired profits.
These can be elaborated as follows –
44
Variable cost 57,00,00,000
Contribution 19,00,00,000
Fixed cost 5,00,00,000
1. Define the concept leverages, explain types of leverages and how to measure it
Sales – Rs 50,000
Variable cost per unit = Rs 5
Fixed cost = Rs 2,000
Number of units sold = 5,000
6. Company B ltd manufactures steel and has a capacity of 25,000 tonnes per
year. Selling price per ton is Rs 14,000 and its Cost of iron and labour (variable)
is Rs 8,000. The company has fixed costs to the extent of Rs 8,00,00,000.
Calculate the company’s break-even point and also calculate the quantity of
cars that must be sold to achieve profitability of Rs 5,00,00,000
7. Operating leverage =
45
b. EBIT / EBT
c. Contribution / EBIT
d. None of the above
8. Financial Leverage =
46
4 Management of Working Capital
4.1 Introduction
One of the most important day to day function of finance manager is to manage the
working capital. In first chapter we studied that there are two major functions of a
finance manager, one of them being procurement of funds. The function of procurement
of funds can be bifurcated between – Procurement of long term funds to purchase fixed
assets etc. and procurement of funds for short term purposes like funding for working
capital. In this chapter we are going to study the methods of estimating, raising and
controlling the working capital.
Working capital refers to the funds that are invested in current assets net of current
liabilities. Current assets include Cash, inventory (stock), debtors, advances and other
current assets. Current assets are required to use fixed assets profitably, for example If
company is not maintaining stock of raw materials, which is a current asset, then there
can be breakdown in production and result into losses. Similarly granting credit period to
customers (resulting into debtors) is absolutely essential to generate higher sales. It is
obvious that certain amount of funds will always be invested in the debtors, raw
materials, work in progress, finished goods and day to day cash requirements. On the
other hand the business will also receive some credit period from its suppliers resulting
into reduction in the funds requirement. However, generally the requirement of funds in
current assets is more than availability of funds from current liabilities.
The term working capital is defined in two different ways –
a. Gross working capital – The gross working capital refers to investment in all
current assets taken together
b. Net Working capital – The term net working capital refers to excess of current
assets over current liabilities.
47
a. Permanent working capital – It also refers to hard core working capital. It is the
minimum level of investment in working capital required at all times by the
business to carry out minimum level of activities.
Permanent and temporary working capital can be elaborated with the help of
diagrams as follows –
A
m
o
u
n
t Permanent
of
WC
Time
Or
A
m
o
u
n
t Permanent
of
WC
Time
48
Every Business need funds for its day to day operations. Adequacy of funds will ensure
smooth running of such day to day operations. A Finance manager has to ensure the
smooth running of such operations by arranging adequate funds to the business and
simultaneously ensuring that the funds arranged are not excessive and is not resulting
to excessive cost. A very big amount of working capital would mean that the company
has idle funds. Since funds have a cost, the company has to pay large amount as
interest on such funds. Having excess funds, known as over capitalisation, has been a
big reason for sick companies in India
If the firm has inadequate working capital it is termed as under capitalised. Such
firms always have risk of insolvency. This is because shortage of funds may lead to a
situation where the firm may not be able to meet its liabilities. It is interesting to note that
many firms which are otherwise prosperous may fail because of lack of liquidity.
Current ratio (with acid test ratio to support it) has traditionally been considered best
indicator of the working capital situation; current ratio = Current assets / current
liabilities. Academically it is believed that a current ratio of 2 for a manufacturing firm is
ideal ratio i.e current assets = 2 * current liabilities (approx) is considered as ideal.
Another indicator for ideal working capital mix is quick ratio = quick current assets /
current liabilities. Academically it is believed that a quick ratio of 1 for a manufacturing
firm is ideal ratio. The reason to mention it as academic is that practically ideal ratios
vary from industry to industry and should be decided by finance manager for his own
company considering the production process, normal credit terms, location of the
company and customers etc.. An example can be taken of Hero Honda Motors Ltd, a
two wheeler manufacturing company. The company has current ration less than 1 as
company is already utilising its full capacities and due to excessive demand for its
products does not offer any credit period, eliminating debtors and huge turnover of its
products also result into very less finished goods inventory. Here it won’t be correct to
say that company is not investing in current assets and hence is losing on profitability,
as the company is able to sell to its full capacity without pilling up stocks and debtors so
for Hero Honda current ratio less than 1 can be considered as ideal. On the other hand
a company who deals in a high credit period industry may have a current ratio of above
3. Here also we can’t say that the company is over capitalised and is investing
excessively in its current assets, as the company is just following trend of the industry in
which it is operating. Hence ideal ratio should be determined on basis of facts of each
company and should be compared with the average of the industry in which it operates.
The working capital cycle refers to the length of time between the firms paying cash for
materials, etc., entering into production process and inflow of cash from debtors.
49
For example – Company A buys material worth Rs 5,000 on 1 st January 2004, keeps it
in stock upto 15th January 2004 and then start processing, the material is in process till
31st January 2004. After completing the production it takes one month to sell the product
i.e Finished goods stock is maintained for 1 month and is sold on 2nd March 2004, it
offers its customer 1 months credit and so recovers the cash only on 31st March 2004.
Now it is clearly evident here that the investment of Rs 5,000 in materials gets
recovered only after three months and in between it takes various forms of current
assets viz. Cash, Raw materials, work in progress, finished goods, debtors and again
cash. Important point here is that we have only considered material cost and ignored
labour and overheads cost other wise the invested amount will go up. Now consider a
situation where Company A is getting credit period of 1 month, it can be noticed that
though material is purchased on 1st January 2004, amount of Rs 5,000 is invested only
from 31st of January and now the period of investment is reduced to 2 months.
Cash
Work in progress
Finished goods
The working capital cycle consists of the following events for a manufacturing
company which keeps on repeating –
50
e. Conversion of debtors into cash again.
51
The above formulas are applied to forecast the working capital cycle and can be
compared with other companies in the same industry. The deviation with industry
average shows the efficiencies or inefficiencies of the organisation. For example let
us assume that the average debtors collection period for competitors of company A
is 15 days and company is offering a credit period of 30 days, then it can be said
that the company A higher risk and is locking excessive funds in current assets.
Problem 4.6.1
From the following information calculate the period of operating cycle of A Ltd. :
Rs.
Solution –
52
3. Finished goods storage period [F]= Average Finished goods inventory
= 40,000 / (7,20,000/360)
= 40,000/2,000
= 20 days
= 25 + 18 + 20 +35 –25
= 73 days
Problem 4.6.2
A ltd. has obtained the following data concerning the average working capital cycle
for other companies in the same industry:
Using the following data, calculate the current working capital cycle for A ltd. and
briefly comment on it.
(Rs. In ‘000)
Sales 500
Cost of production (also cost of goods sold) 210
Average Raw material inventory 8
Average work in progress 9
Average finished goods stock 18
Average debtors 35
Other information -
53
Out of cost of production Rs 60,000 is consumption of raw materials.60% of the
sales is on credit, credit period availed is 55 days. Assume 360 days of a year.
Solution –
Days (approx.)
1. R = 8 / (60 /360) = 48 days
5. C = 55 days
Operating cycle = R + W + F + D – C
Comments –
Problem 4.6.3
54
From the following data, compute the duration of the operating cycle for each of
the two years –
Year 1 Year 2
Stock :
Raw Materials 20,000 27,000
Work in progress 14,000 18,000
Finished goods 21,000 24,000
Purchases 96,000 1,35,000
Cost of goods sold 1,40,000 1,80,000
Sales 1,60,000 2,00,000
Debtors 32,000 50,000
Creditors 16,000 18,000
Solution –
Year 1 Year 2
Days Days
Debtors [D]:
Year 1 – 32,000 / (1,60,000 /360) 72
Year 2 – 50,000 / (2,00,000 /360) 90
Creditors [C]:
Year 1 – 16,000 / (96,000 /360) 60
Year 2 – 18,000 / (1,35,000 /360) 48
55
4.7 Estimation of working capital requirements
In practice working capital cycle is mainly used for comparison with previous periods
and competitors, so that inefficiencies in operations can be pointed out and rectified.
Hence the main purpose of working capital cycle is control. But more essential thing is
perhaps funding for the working capital requirements, which can be done only when
working capital requirements is estimated in terms of money and not days. Banks
providing working capital and short term loans always demand such estimations and
give loan on the basis of such estimations. Such estimations can be done on the basis
of operating cycle. The formulas for estimation of current assets is given below
56
The following formula can be used for this purpose –
Estimated credit sales in units * estimated cost of sales per unit (excluding
depreciation) * average debtors collection period (in months / days)
Estimated production in units * estimated direct labour cost per unit * average
time lag in payment of wages (in months / days)
57
i. Effect of shift working – A company may operate in more than 1 shift in that
case the production is substantially higher. Let us say that for a 2 shift
working production is approx double that of 1 shift working, in such case
current assets like stocks should also get doubled, as daily requirement will
be twice. But in reality it hardly happens and though the stock levels go up it,
it is never in proportion with the production. Though in examination students
should assume the stock levels going up in same proportion as that of
production unless otherwise stated.
Problem 4.8.1
58
Raw materials – 1 month, Finished goods – 1 month, creditors – 2 month,
Debtors 2 months. Assume that there is no working capital.
Solution -
Rs.
A Current assets
1. Raw materials = (Cost per unit * production * estimated period
of stock in months) / 12 months
= (50*54,000*1) / 12 2,25,000
Working notes –
59
Rs.
Raw Materials 50
Labour 20
Overheads 30
Total 100
2. Debtors are also valued at same rate as selling expenses are not given.
3. Debtors and finished goods exclude depreciation and profit as they are non-
cash items
Problem 4.8.2
Rs
Raw Material 30
Direct labour 20
Overheads (including depreciation of Rs.10) 20
------
Total Cost 70
Profit 10
------
Selling price 80
------
Solution:
As the annual level of activity is given at 60,000 units, it means that the monthly
turnover would be 60,000 / 12 = 5,000 units
60
Estimation of Working Capital Requirement
II Current Liabilities:
Creditors for materials (5000 x 30) 1,50,000
Creditors for Wages (5000 x 20 x 2) 2,00,000
Creditors for Overheads (5000 x 10) 50,000
-------------
Total Current Liabilities 4,00,000
========
Problem 4.8.3
The management of Royal Industries has called for a statement showing the
working capital to finance a level of activity of 1,80,000 units of output for the year.
The cost structure for the company’s product for the above mentioned activity level
is detailed below –
Rs
Raw Material 20
Direct labour 5
Overheads (including depreciation of Rs.5) 15
------
Total Cost 40
Profit 10
------
Selling price 50
------
Additional information –
61
b. Raw materials are held in stock for average period of 2 months
c. Work in progress (assume 50% completion stage for all labour, material and
overheads) will approximate to half months production.
d. Finished goods remain in warehouse, on an average for a month
e. Supplier for materials extend 1 month’s credit and debtors are given 2 months
credit period. Cash sales are 25% of total sales
f. There is a time lag in payment of wages of a month and half a month in case of
overheads
g. You are required to prepare a statement showing working capital requirements.
(CS final, Dec 90)
Solution -
=======
II Current Liabilities:
Notes –
62
1. Work in progress, finished goods and debtors exclude depreciation being
non cash items.
Problem 4.8.4
H ltd plans to sell 30,000 units next year. The expected cost of goods sold is as
follows –
Rs. (per unit)
Raw materials 100
Manufacturing expenses 30
Selling, administration and financial expenses 20
Selling price 200
Assuming monthly sales level of 2,500 units, estimate the gross working capital
requirement if desired cash balance is 5% of the gross working capital
requirement, and work in progress is 25% complete with respect to manufacturing
expenses.
Solution:
Statement of working capital requirements
Work-in-progress :
Raw materials in WIP ( 2500 x 100) 2,50,000
Manufacturing expenses 25% (2,500x30) 18,750
2,68,750
Finished Goods :
Raw materials in WIP ( 2500 x 100 x1/2) 2,50,000
Manufacturing expenses (2,500x30x1/2) 37,500
1,62,500
63
Debtors (2,500 x 150 x 1) 3,75,000
13,06,250
=========
Note – Selling and distribution expenses never for part of finished goods and
WIP but is always included in Debtors
Problem 4.8.4
Liabilities Rs Assets Rs
Capital 50,500 Building 50,000
General reserve 7,000 Furniture 10,000
Bank loan 40,000 Cash 9,500
Creditors 11,300 Motor car 15,000
Liability for income tax 9,700 Stock in trade 12,000
Debtors 22,000
1,18,500 1,18,500
On the basis of following information pertaining to the year ended 31.3.1999, you
are required to prepare a statement of changes in working capital:
a. Sold motor car on 30.9.1998 for Rs 18,000 and on the same date purchased
100 equity shares of Rs 10 each in X ltd.
b. Sales for the year were 20% higher than that in the last year. Purchase of
materials increased by 10%. Customers were allowed 2 months credit and
suppliers allowed 1 month credit. Debtors on 31st March 1998 represented
sales of February and march ( to be evenly allocated) and creditors also
represented purchases for March (monthly average)
c. Business expenditure for the year amounted to Rs 1,800 per month (paid in
each month). There were no other receipts and payments during the year.
Gross profit rate was 30% on turnover.
d. Provide for interest on bank loan at 6% p.a and for income tax liability Rs 5,000
( ICWA final, June 1999)
64
Solution –
Statement showing changes in working capital –
Working notes –
2,08,680 2,08,680
65
Rs Rs
To Opening balance 9,500 By payment to creditors 1,48,030
To collection from debtors 1,54,000 By purchase of investment 1,000
To Sale of motor car 18,000 By other expenses 21,600
By income tax for last year 9,700
By closing balance 1,170
1,81,500 1,81,500
66
normally locked up in the inventories. An efficient firm stock raw material for a
smaller period and may require lesser amount of working capital
4.11 Management of cash - Management of cash has always been one of the
important functions of a finance manager, though now a days it appears to be a bit
simpler job as compared to earlier days thanks to technological advancement of
banking industry. The term management of cash includes management of actual cash
and cash equivalents like liquid bank balances and other liquid investments. A major
problem in cash management has always been the geographical diversity of business.
67
Let us see one example of a Pune based two-wheeler manufacturing company. The
company has it’s dealers network spread all over India and abroad but has its
production facilities and most of the suppliers in and around Pune. Now let us discuss a
case where the company has a receivable of an amount from a dealer in Assam, say on
1.1.2004 of Rs 10,00,000 and on the same day (or in 2-3 days time) has a payment due
to a Pune based supplier, Say Rs 5,00,000 then though company has a receivablefrom
its dealer in Assam, cannot use the same amount to settle the dues of the Pune based
supplier. Now the company has no option but to borrow from the banks till the time the
cheque gets cleared in the company’s account (the payment may take a long time to
reach the company and even longer time to clear cheque from remote place). A similar
problem is faced when one department of the company has excess cash, whereas
another is short of cash. To summarise the requirement of proper cash management
can be highlighted as under –
4.11.1 Estimation of cash requirements – The first step of cash management is cash
estimation. These estimations are done with the help of cash budgets. Cash
budgets are prepared periodically to identify cash inflows and outflows, as cash
flows determine the requirement of funds and helps identifying investible funds.
Cash budgets are nothing but cash flow statements. One must note that cash flow
is different from profit or loss, to identify cash flow one must adjust all non cash
items to the profit / loss. Other popular way for preparing cash budgets is to
prepare estimated receipts and payments account. The preparation of cash
budgets offers following advantages –
2. It shows the amount of internal accruals; management can assess how much is
needed fro day to day operations and how much is available for purchase of
long term assets.]
68
3. It shows the need for additional amount of cash required so that loans can be
raised accordingly.
Receipts:
1. Cash sales
2. Collection from
debtors
3. Issue of capital
4.Other income
(Scrap etc.)
5. Loans taken
6.Miscelleneous
receipts
(dividend,
interest etc.)
Total
Payments :
Creditors
Salaries
Wages
Interest
Overheads
- Fixed overheads
- Variable over heads
- selling overheads
Dividend
Fixed assets
Taxes
Other items
Total
Closing balance
Minimum desired
balance
Surplus / (shortfall)
69
4.11.2 System of Cash Management – The next step of cash management is proper
allocation of funds amongst various departments / locations and maintaining
appropriate balance / liquidity at each place. The collection mechanism can be
made efficient by –
a. Speeding up the mailing time of payments from the customers
b. Reducing the time lag between collection of cheques and its deposition with
the banks.
a. The collection process (mailing time of the dealer + clearing time for the
cheque) will be very high as the place is quite far and mailing will take time,
again outstation cheques take long time to get cleared, where as under
concentration banking the time of mailing is completely avoided as the dealer
will deposit the cheque in the collection centre near to his dealership place
and clearing will also take lesser time as the dealer will obviously give cheque
drawn on a local bank.
b. let us assume that total such collections in a year are Rs 3,65,00,000 in a
year (365 days) and the collection process is expected to be reduced by 5
days by using the concentration banking, also the rate of interest on working
capital loan is 10% p.a. Now we can see that the total interest saving will be 5
days collection * 10% = (3,65,00,000 / 365 * 5 * 10%) = Rs 5,00,000 p.a. .
Even if the company incurs Rs 1,00,000 as charges for availing collection
bank facility, it will stand to gain Rs 4,00,000.
2. Lock box facility – The purpose of lock box system is to eliminate the
time between the receipt of remittance by the company and depositing it in the
bank. Under this system the company rents local post office boxes and
authorise banks at each location to collect the remittances in the box. After
70
collecting the remittances the bank deposits it in the company’s account. This
also relieves the company from handling of the cheques.
3. Reducing the floats – Float here means the time periods that affect the
cash movements in various stages of collection process. Floats can be
bifurcated as follows –
a. Billing float – An invoice is the formal document that a seller prepares and
sends to the purchaser as the payment request for goods sold or services
provided. The time between the sale and the mailing of invoice is the billing
float
b. Mail float – This is the time when a cheque is being processed by post office
or currior
c. Cheque processing float – This is the time required for the seller to sort,
record and deposit the cheque after it has been received by the company
d. Bank processing float – This is the time from the deposit of the cheque to
the crediting of funds in the sellers account
Lesser the float faster will be the collection process. To achieve this aim finance
manager must ensure that some basic procedures are followed, like – cheques are
deposited on time, timely delivery of invoices, regular analysis of uncleared
cheques etc.
71
Some of the important determinants of the investment in working capital are –
a. Credit policy of the company
b. Discount policy of the company
c. Collection policy
d. Credit analysis
2. Discount policy – Practically every business offers cash discount for speedy
collection of debts. It helps the seller to improve his liquidity. Cash discount is
generally granted in slabs like say discount of 2% for payment in 0-15 days from
sales, 1% for payment in 16-30 days and so on. Let us take an example to
elaborate the importance of the cash discount – Trader A has an annual sale of
Rs 600 lakhs and has average credit period of 3 months. Trader A has decided
to offer 2% discount on cash sales, now suppose 50% of the customers avail this
discount, reducing the debtors from Rs 150 lakhs (3/12 *600) to Rs 75 lakhs.
Now suppose Trader A pays interest @ 18% p.a on working capital loans, then
he is saving Rs 75 lakhs * 18% p.a = Rs 13.5 lakhs against the cost of discount =
Rs 300 lakhs * 2% = Rs 6 lakhs.
72
dues outstanding for abnormally long period, which is generally provided for in
the accounts.
4. Credit analysis - Having determined the credit terms, the firm has to evaluate
credit worthiness of individual customers. It is an absolute essential procedure as
it helps the company in substantially reducing its bad debts. This procedure
includes credit rating, in which each and every customer (except for cash
customers) are rated according to their creditworthiness and their credit period
etc are determined according to their ratings. The credit rating depends upon
analysis of various factors like –
4.12.1 Factoring
Factoring is the debt collection service provided by the bankers. Bankers provide
like buying the debtors of a company and extending credit upto 70-80% of the
invoice value. It is nothing but financing the sundry debtors and is a type of working
capital finance. Operation of factoring is very simple, clients enter into an
agreement with the ‘factor’ working out an factoring agreement according to his
requirements. The Factor then takes the responsibility of monitoring, follow up,
collection and risk taking and provision of advance. The factors generally fixes up a
limit customer wise for the seller. Some of the benefits and limitations of factoring
are –
a. The company can convert directly its debtors into cash ( after deducting the
factoring commission)
b. Factoring ensures a definite pattern of cash inflows
c. Factoring eliminates the need of a credit and collection department in the
company saving on administration and staff costs. This is particularly very
useful for seasonal businesses where firms can’t afford to maintain such
department for whole year, as work for such department is only for a season.
d. Collection and recovery has been considered as a big problem by almost all
businesses and factoring reduces or nullifies this problem.
a. It is costlier source of finance as the cost includes both factoring fees and
interest on the advance till the amount is recovered from the debtors
b. Bad debts can still be the responsibility of the company and not the factor. If
factor agrees to take the risk as to the bad debts then the factoring fees are
even higher
73
Thus before availing the services of a Factor the finance manager must consider
the costs and benefits associated with factoring and should appraise its utility to his
company.
Some other popular ways of management of debtors are Debt securitisation, Invoice
discounting etc. Debt securitisation is used by financial concerns like banks NBFCs etc.
A detailed study of these tools will be done in next semester.
4. Inventories are non liquid assets and can’t be converted in cash easily.
Therefore inventory control should be done carefully. There are various techniques
developed for inventory control which are discussed in brief –
74
inventories. EOQ techniques gives a formula to determine the optimum quantity to
be ordered.
EOQ = 2AO/ C
A = Total usage in units for a period
O = ordering cost per order
C = Carrying cost per unit
This was just a brief introduction to the tools of inventories, as a detailed study is part of
subject of costing and not financial management.
Indian banks have been traditionally been extending credit to industry and trade solely
on the basis of securities like hypothecation of stocks etc. The organisation’s ability to
repay these loans and actual usage of these loans were never checked. This resulted
into heavy losses to bankers and defalcation of funds by the promoters. To cure this
problem Reserve Bank of India has set up various committees to study the matter and
provide appropriate guidelines, analysis some of the committees are discussed below –
75
Method I –
Bank finance to be granted = 75% (Current Assets – Current liabilities [excluding
bank borrowings])
Method II –
Bank finance to be granted = 75% (Current Assets) – Current liabilities [excluding
bank borrowings]
Method III –
Bank finance to be granted = 75% (Current Assets – Core current assets) – Current
liabilities [excluding bank borrowings]
4.15.1 Problems
1. M/s A ltd. have approached bankers for their working capital requirements. The
bankers agreed to finance but decided to keep some margins as under (i.e agreed
to finance excluding the margins) –
Other information – Raw material is in stock for 2 months, WIP 15 days and FG 1
month. Debtors get 1 months credit and creditors give 15 days credit. Company
has received an advance of Rs. 15,000
76
Note - Margin is the amount which is not funded by the bankers e.g. if
bankers decide to fund debtors excluding 30% margin that means if
company estimates debtors to be Rs 100 then bank will fund only Rs 70
2. M/s B ltd. have approached bankers for their working capital requirements. The
bankers agreed to finance but decided to keep some margins as under (i.e agreed
to finance excluding the margins) –
Other information – Raw material is in stock for 2 months, work in progress (WIP) 1
month and FG 3 month. Debtors get 3 months credit and creditors give 2 months
credit, wages are paid after one month. Calculate WIP considering 100% RM +
50% wages and overheads. Selling price is estimated @ 5 Rs per unit. Cash
requirement is Rs 20,000
3. M/s C ltd. have approached bankers for their working capital requirements. The
bankers agreed to finance but decided to keep 30% margins on all current assets
excluding Cash balance (i.e agreed to finance excluding the margins) other
information is as follows -
77
Selling price 120
Raw materials – 1 month, WIP (Completion - Material 100%, labour & overheads
50%) – 1½ month,
Debtors – 2 month, Creditors – 1 month, wages – 1/2 month, overheads – 30 days,
Finished goods – 2 month.
80 % of sales is on credit, Expected cash balance is 75,000
Current assets
a. Inventory Rs. 140 lacs
b. Debtors Rs. 200 lacs
c. Other current assets Rs. 20 lacs
Current liabilities
a. Creditors Rs. 100 lacs
b. Other liabilities Rs. 20 lacs
78
Overheads 35
(Depreciation included in overheads Rs 10)
Selling price 125
Raw materials – 11/2 month, WIP (Completion - Material 50%, labour & overheads
50%) – 1 month, Debtors – 2 month, Creditors – 1 month, wages – 1/2 month,
overheads – 1/3rd month, Finished goods – 1 month.
Expected output is 60,000 units per annum. Calculate the amount of working
capital required.
1. T ltd is a trading company whose balance sheet as at 31st March 2004 was as
under :
Liabilities Rs Assets Rs
Capital 1,50,500 Building 1,10,000
General reserve 17,000 Furniture 70,000
Bank loan 34,000 Cash 19,500
Creditors 17,300 Motor car 12,000
Liability for income tax 19,700 Stock in trade 15,000
Debtors 12,000
2,38,500 2,38,500
On the basis of following information pertaining to the year ended 31.3.2005, you
are required to prepare a statement of changes in working capital:
a. Furniture on 30.6.2004 for Rs 18,000 and on the same date purchased 100
units of UTI at Rs 100 each.
b. Sales for the year were 30% higher than that in the last year. Purchase of
materials increased by 15%. Customers were allowed 1.5 months credit
and suppliers allowed 1 month credit (Policy was same for 2004)
c. Overheads for the year amounted to Rs 3,500 per month (paid in next
month). There were no other receipts and payments during the year. Gross
profit rate was 40% on turnover.
d. Provide for interest on bank loan at 9% p.a and for income tax liability Rs
7,500
79
10. Compute the amount of working capital from the following balance sheet
Liabilities Rs Assets Rs
11.You are given below the Profit & loss account for two years for a company –
80
Production during the previous year was 10,00,000 units. The same level of
activity is intended to be maintained during the current year.
The raw materials ordinarily remain in stores for 3 months, WIP for 2 months
and finished goods for 3 months. Credit period given by creditors is 4 months and
given to debtors is 2 months. Wages and overheads are overdue for ½ months and
minimum cash balance should be Rs 2,00,000. selling price is 8 per unit you are
required to make a 10% provision for contingencies ( except cash).
e. A company should have large balances of cash in hand so that it can meet
all contingencies
i. Higher the credit period, the greater are the chances of recovery of a debt
2.Company D ltd. –
Current assets
a. Inventory Rs. 330 lacs
b. Debtors Rs. 150 lacs
c. Other current assets Rs. 20 lacs
Current liabilities
a. Creditors Rs. 120 lacs
b. Other liabilities Rs. 30 lacs
81
Q1. The maximum permissible bank finance as per Tandon
committee recommendations is –
a.Rs. 180 lacs
b.Rs. 262.5 lacs
c. Rs. 250.75 lacs
d.Rs. 120 lacs
82
a. 22,50,000
b. 58,00,000
c. 43,55,000
d. 45,00,000
1. Increasing the sales should be the only criterion before giving credit to the
customers
2. Credit rating refers to ranking the various debtors who seek credit.
83
5. Sources of Long term and short term
finances
5.1 Introduction
After estimation of cost of the project the issue to be decided is from which source
finance should be raised and how much from each source. A detailed study of capital
84
mix is done in topic on capital structure theories, here we will be analysing pros and
cons of various available resource.
Any enterprise has requirement of funds having varied repayment schedules. Financial
needs can be classified under three groups according to time of repayment as follows –
1. Long term Finance – Funds required for acquiring long term assets,
starting of new project etc. are classified under long term loans. Such funds are
generally raised for a period ranging from 5-20 years. Funds required to finance
permanent working capital also raised form long term sources of finance
2. Medium term finance – Loans which are raised for a period of 1-5 years
are termed as medium term finance. These kind of funds are raised for the purpose
company’s medium term requirements like small projects or projects where long
term finance can’t be raised etc. It may be noted that this term is mainly a
theoretical term and practically finances are bifurcated between only two categories
– long term and short term.
3. Short term financial needs – These funds are raised for a short period of
time; up-to maybe 1 year. Short terms loans are used for financing company’s
current assets, These funds are of utmost importance as investment in working
capital is essential to use fixed assets profitabaly.
I. Long term sources – Some example of long term sources of finance are as follows
II. Medium term sources – Some example of medium term sources of finance are as
follows
1. Public deposits
2. Loans from banks
3. Medium term leases and hire purchase agreements
4. Medium term venture funds
85
III. Short term sources - Some example of Short term sources of finance are as follows
Ordinary or equity shares – A public limited company may raise funds from promoters
or from the investing public by way of ordinary shares. Ordinary shareholders are
owners of the company and share risks of the business. Equity shares can only be paid
back on liquidation (except for buy back of shares) and hence there is no risk as to
repayment. Being the owners they elect directors of the company to run the company.
The concept of equity shares is applicable only for companies and not for small
businesses. The remuneration for equity shareholders is called dividend. As dividends
can be declared only when company is in profits (except for exceptional cases) the risk
is minimum, in case of loans interest has to be paid even when the company is in huge
losses. Cost of equity shares is maximum as the risk borne by the shareholders is also
maximum. The advantages and drawbacks of raising equity are as follows –
Advantages –
Disadvantages –
86
b. It may dilute the control. As equity shareholders are owners of the
company new shares issued to other investors dilutes the ownership of
existing shareholders
c. Dividend is not tax deductible.
Preference share capital – These are special kind of shares in which the shareholder
enjoys priority over equity shareholders in case of repayment of capital on winding up of
the company, Preference shareholders also enjoy priority in respect of payment of
dividend. Preference shares are a mixture of both equity shares and debt. There are
various types of preference shares –
1. Redeemable preference shares – In India only redeemable
preference shares are allowed to be issued. This preference
shares are redeemable on a predefined date.
2. Cumulative preference shares – These type of preference shares
stipulate mandatory payment of dividend, if in an year of loss
dividend is not paid then the same gets accumulated till the time
the accumulated amount is paid.
3. Convertible preference shares – On a predefined date investors
are given an option to convert their preference shares into equity
shares
4. Cumulative convertible preference shares – it’s a hybrid type
having features of shares mentioned in point no 3 & 4 above.
5. Partly convertible preference shares - On a predefined date
investors are given an option to convert a part of their preference
shares into equity shares, remaining part (or unconverted part) is
redeemed on that date.
Advantages –
Disadvantages –
Debentures or bonds – Debentures or bonds are the instruments used for raising
funds from public. It is basically a loan instrument and does not carry any ownership
87
rights. Debentures have varying face values generally varying from Rs 100 to Rs 1,000
and carry different rates of interest. Debentures are generally floated on the basis of
debenture trust deed. Debentures are secured against the property of the company. It is
a safer option for prospective investors than that of equity shares. Debenture holders
are paid fixed or floating interest every year, immaterial of whether the company is in
profits or losses. In last one or two decades variants of debentures are gaining
increasing popularity. The more popular variants are –
There are certain advanced versions like bonds with coupons, debentures
or bonds with floating rate notes etc. a detailed study of these advanced
instruments will be done in the next term.
Disadvantages –
Loans From Financial Institution – In India certain specialised institutes provide long
term loans to industry. This institutions are called financial institutes, examples of which
are – Industrial finance corporation of India (IFCI), The life insurance corporation of
India ( LIC), Industrial credit and investment corporation of India (ICICI) [ ICICI is
merged with ICICI bank in year 2002 and hence it is no more a financial institution], The
state financial corporation (SFC) etc. Financial institutions are specialised in giving long-
88
term loans and huge loans. The company asking loan has to convince the institution
about Economical, technical, managerial, financial and commercial ability of the project
for which the loan is required. The institutions grant long term loans with interest varying
for each company. These loans are generally repayable over a period of 6 – 10 years in
annual, semi-annual or quarterly instalments.
3. Repayment period is quite high and it is ideal for projects having big
gestation period.
2. The procedure for raising funds from FIs is very complicated and it takes
very long time.
Term lending by Banks – The primary role of the commercial banks is to cater the
borrowing requirements of industry. Banks in India are specialised in short term lending
and avoid giving large and very long term finances to industry. Banks are specialised in
giving short term finances ( or what we can call medium term finances ) for buying fixed
assets and working capital loans. The discussion on bank loans exclude retail loans as
the primary motive of this subject is not personal financing.
Though it is said that working capital loans are short term, they are actually
more permanent than a term loan. This is because term loans are always
repayable on a fixed date and the account gets settled on that date.
Whereas working capital loans are only reviewed periodically but never
repaid, though it is repayable on demand. Let us take an example of Cash
credit account, in this account a borrower is allowed to overdraw upto a
certain sanctioned limit say Rs 50,000, then throughout the life time of that
loan the borrower ensure that the overdrawn balance is nearer to Rs 50,000
and bank does not get its funds back. Bankers always provide loans on the
basis some security like fixed assets or current assets.
89
1. The procedure of raising funds from banks is perhaps the simplest
2. Bank offers lot of flexibility in providing loans and offer variety of lending
instruments to suit every business necessity
Retained earnings – Long term funds may also be provided by accumulating the profits
of the company by ploughing them back into the business. Such funds belong to the
ordinary shareholders and increases the net worth of the company. It is mandatory for a
public limited company to set aside certain amount as reserves. Companies keep aside
certain funds over and above the legal requirements for its own expansion plans.
Dividends are always declared after considering such plans and cash flow position of
the company.
Venture capital financing – The venture capital financing refers to financing of new
high risk ventures promoted by qualified entrepreneurs who lack experience and funds
to give shape to their ideas. The concept of venture capital is investment in high risk
proposals where chances of success can also be high and profits can be huge e.g an
email portal or a website. Some common methods of venture capital financing are –
90
d. Income note – Under this method of financing the undertaking has
to pay the venture capitalist both interest and royalty on sales. This gives
the venture capital investor a fixed as well as a variable income.
There are various sources of short term finances available some of them are discussed
below –
5.5.1 Bank advances – Bankers are more interested in more liquid advance ai.e
the advances which can be called back easily. Banks provide numerous
types of short term finances to meet almost every business demand. Some
important types are discussed below –
91
Mr A sells goods to Mr B on 6 months credit and is in need of cash urgently. Then
Mr A draws a bill of exchange (also called hundi) on Mr B and Mr B, undertakes
to pay the amount mentioned in that bill ( equal to the sales amount) 6 months
further. Now Mr A discounts / endorses the bill with the bank and bank pays him
the amount mentioned in the bill less interest for 6 months. At the end of 6 months
bankers present the bill to Mr B which he honours. It is very good source of short
term finance.
It’s a very effective alternative for overdraft or Cash credit. In recent times many
big companies have started this scheme for their suppliers, as rates of bill
discounting are lesser than normal bank loans. Of course the rates are lesser for
bigger companies, ordinarily bill discounting charges are higher than normal loans.
5.5.2 Commercial paper - The commercial paper is nothing but a “Promissory note”
issued by a company, approved by RBI, negotiable by endorsement and delivery. The
commercial paper is issued at face value less discount and is honoured at the face
value. E.g Company ABC ltd may issue a 6 months commercial paper carrying face
value of Rs 1,00,00,000 at Rs 96,00,000. At the end of 6 months it has to honour the
commercial paper by paying the whole amount of Rs 1,00,00,000. Being a negotiable
instrument Commercial paper can change hands till the time of maturity. There are
certain restrictions of commercial paper as it does not carry any security. These
eligibility norms are as follows –
b. The company must have a working capital limit not less than Rs 4
crores
92
f. No commercial paper should be issued for a period less than 15
days and a period more 1 year.
5.5.3 Trade creditor - Creditor is a source of short term finance as creditors supply
goods on credit which is required to be paid only after certain period of time. Credit
periods offered in India generally do not extend beyond 6 months. This finance is
without ant explicit cost, except may be the amount of cash discount forgone. It
generates automatically in the course and is common to all businesses.
5.5.5 Inter-corporate deposit – The companies use this option to borrow from another
company when it is in urgent need of funds and does not have time to go through bank
formalities. The rate of Inter-corporate deposits is usually higher than bank borrowings
and varies with the company’s reputation, amount and time involved. It is good source
of investment for companies wishing to park their idle money for a short period of time.
5.5.6 Lease and hire purchase agreements – Under a lease contract the lessor
purchases an asset and then gives it on rent to the lessee. In most of the cases the
lessee uses the asset throughout its life. Lease is a very good source of finance as it is
easy to get an asset on lease and it’s a smart alternative to term loans against assets. It
is not correct to say that lease is a short term loan, it can be best classified as a medium
term loan. Some leases, like in case of land, are for a very long period, say 99 years.
Hire purchase is a simple agreement between two parties where one party purchases
the asset and transfers it to another party, the buyer party pays the dues in instalments
over a period of time.
There are many other sources of specialised finance like seed financing, bridge loans,
debt securatisation etc..
As we have seen in most of the cases any loan, be it debentures or bank loan, requires
certain charges against assets of the company. These charges work as security for the
lenders / investors. The term charge basically means that the assets under charge
cannot be sold / disposed off without the permission of person holding that charge and
93
the sale proceeds are first adjusted against the dues of charge holder. The various
types of charges are as follows –
1. Personal and tangible security – The bank can always take action against the
borrower, though prefers to take some kind of promissory note or a bond from
the borrower. Many times bankers demand guarantee from a third party. This
kind of security is termed as personal security.
Under tangible security bankers prefer to take security of tangible assets which
can be sold or transferred in case of default by the buyer. A good tangible
security should be readily marketable. The most liquid form of such security is
Fixed deposit with the bankers.
2. Primary and collateral security – Primary security is the principal security and
is furnished to secure the repayment of advance. It is deposited by the borrower
himself. The term collateral security is applied when a supporting security is
given along with the primary security. Example – A gives his stock as primary
security and his friend Y deposits his shares as collateral security for the loan
taken by A.
94
5.7 Self examination questions
objective type ( a question can have more than one option as correct answer)
a. The issuing company must have a tangible net worth of Rs 4 crores are
more as per latest balance sheet
b. The company should be having profit above Rs 10 crores in last financial
year
c. The company must have a working capital limit not less than Rs 4 crores
d. The current ratio should be minimum 1.33 : 1 as per latest balance sheet
e. The company must have some specified ratings from institutions like
CRISIL etc
f. The borrowal account of the company should be classified as standard
asset by the company’s bankers
g. Company must not have any debentures outstanding.
95
b. Cash credit
c. Overdraft
d. Public deposit
e. Debentures
4. A supplier of goods wants to encash his outstanding bills to fund his expenses,
he should use –
a. Bill discounting
b. Bank overdraft
c. Cash credit
d. None of the above
Detail questions
2. What are the various modes of raising short term funding from banks
3. Distinguish between equity funding and debenture funding, specifically stating its
advantages and disadvantages
96
6 Cost of capital and capital structure
theories
6.1 Introductions
As we have already discussed in the first chapter; the basic function of a finance
manager is procurement of funds. We have also seen the basic problems faced in
procurement of funds is availability of funds, cost of procurement, risk involved,
management perceptions etc. It is a big task for a finance manager to optimise the mix
of procurement of funds (i.e. deciding a right capital structure), which will take care of all
the factors mentioned above. Though theoretically calculation of capital structure
depends solely upon one factor that is wealth maximisation. For achieving this goal the
finance manager has to ensure that the cost of capital is minimum, as lower the cost of
capital higher will be the firms wealth at any given level of profitability. In this chapter
we’ll be seeing the methods of calculating cost of each source of capital and overall cost
of capital.
The term capital structure simply means the mix of sources from which an organisation
raises it’s long term funds. To take an example – A ltd. wants to start a new business
and the estimated requirement of funds is Rs 10,00,000. The company has options of
contributing the money from it’s reserves, issue fresh equity, raise bank loan or issue
preference shares. Now the finance manager of A ltd faces 2 questions –
Answers to this 2 questions is nothing but planning the capital structure of the company
97
In planning the capital structure one must consider following points –
1. There is no definite model of capital structure i.e. it is not fix that a capital
structure having ……% of equity and ……% debt is ideal. Each and every
organisation has to decide on it’s own mix of capital structure considering it’s
preferences and objectives. It is therefore important to note that different types of
capital structure will be required for different types of undertakings
4. Cost of funds – as discussed earlier the ideal capital structure must have
minimum cost, so that the wealth can be maximum
5. Flexibility – The company should be able to raise further funds quickly, also
company should be able to repay some of the capital
6. Solvency – The capital structure should not have high risk of insolvency. This
can be achieved by raising certain amount by way of non refundable funds.
7. Lesser Risk – Though loan funds are cheaper the company should not take
100% funds as loan, as the risk factor associated with the company increases
substantially
8. Control – An ideal capital structure always ensure minimum loss of control over
the company.
9. Earnings per share – Capital structure affects the earnings per share of a
company and thus the returns to the shareholders. The finance manager must
take this into consideration before deciding the capital structure.
11. Availability of funds – It is not possible that all the organisations can raise
finance from all the sources of funds and therefore a finance manager has to
consider the availability of sources of funds for his organisation before deciding
98
the capital structure. In India only companies are allowed to raise debentures or
raise equity capital carrying limited liability.
12. Purpose of finance - The purpose of raising the finance is essential for
determining the capital structure of the company. Finance manager should not
raise long term funds when the company requires short term financing, say for
funding its working capital requirements.
14. Investors perceptions – The finance manager has to consider the requirements
of proposed investors before raising the funds
We have already seen that cost of capital is a significant factor in determining the
capital mix. The basic aim of running an undertaking is to earn a return at least equal to
it’s cost of capital. The first step, after estimation of financial requirements, in
determining capital structure is perhaps determination of cost of various sources of
capital available to the company. The various sources of finance, methods of
determination cost those sources of capital can be determined as follows –
Let us take one example to clarify further – Company A issues 15% debentures
having face value of Rs 100 each (students should note that interest / dividend is
always payable on face value) if the company issues the debentures @ Rs 100 and
if there is no taxation then the cost of debt is 15%. But now let us assume that the
company issues this debentures @ Rs 120 each (this is a regular practice to issue
debentures at a premium or discount) and the company pays it’s taxes @ 40%. Now
the cost to company is per debenture issued =
Interest – tax saved on interest / amount received
= 15-(15*40%) / 120
= 15-6 / 120
= 7.5%
Now it can be clearly seen that though apparently the cost of raising funds is 15%,
due to taxation and premium it is coming top half i.e. 7.5%. To put it as a formula –
99
Kd = I * (1-T) / P
Where,
Kd = Cost of debt
I = Interest
T = Taxes
P = Net proceeds to the company
Illustration 6.3.1
company issues Rs 10,00,000 12% debentures of face value Rs 100 each. The
company pays income tax @ 40%. Calculate the cost of capital of the company
considering that the issue is @ 10 % premium, 10% discount. Also consider a case
where the company pays a brokerage for issue of debentures 2% and issues it at
par.
Solution -
Kd = I (1 – T) / P
= 1,20,000 (1 - 0.4) / 11,00,000
= 72,000 / 11,00,000
= 6.54%
Kd = I (1 – T) / P
= 1,20,000 (1 - 0.4) / 9,00,000
= 72,000 / 9,00,000
= 8%
3. Cost of debentures, when company issues debentures par and pays the
brokerage, can be calculated as follows
Kd = I (1 – T) / P
= 1,20,000 (1 - 0.4) / 10,00,000 –2%(10,00,000)
= 72,000 / 9,80,000
= 7.35%
100
b. Cost of preference shares – In the case of preference shares, the
dividend cannot be taken as cost; the reasons are same as that of debt fund. The
proceeds from issue of preference shares vary because of issue price and other
charges, similarly taxes may be payable on preference dividend which increases its
cost. Let us see one example -
Illustration 6.3.2
Suppose a company issues 1000 12% preference shares of face value Rs 100 at Rs
105 each. The company pays Rs 5,000 as underwriting commission. The company
is required to pay a dividend tax of 10% on the dividend paid by the company.
Calculate the cost of preference share capital to the company.
Solution –
Here, we can note that the cost has gone up because of the dividend tax, which the
company is required to bear.
Illustration 6.3.3
A company issues Rs 10,00,000 12% preference shares of face value Rs 100 each.
The company pays dividend tax @ 10%. Calculate the cost of capital of the
company considering that the issue is @ 10 % premium, 10% discount. Also
consider a case where the company pays a brokerage for issue of debentures 2%
and issues it at par.
Solution -
101
3. Cost of Preference shares, when company issues par and pays the brokerage,
can be calculated as follows
It can also be noticed that the cost of 12% debentures is substantially cheaper than
the cost of preference shares. This is because Dividend do not have any tax benefit,
in fact it adds to the cost to company.
Illustration 6.3.4
Market price of equity shares of A ltd (face value Rs 10) is Rs 15. If the company
is paying dividends to its shareholders consistently @20% and is expected to
maintain it’s rate of dividend, calculate the cost of equity shares of the company.
Also calculate the market price of the company, if, due to some reasons the
investors start expecting 12% returns from the company.
Solution –
102
Cost of equity shares = Dividend / Price *100 = 2/15 *100 = 13.33%
It can be said that to maintain the current market price (i.e. Rs. 15) the company
should declare dividend @ 20% every year.
Now if the investors start expecting 12% returns from the company then the
market price of the company will be –
Dividend / price = cost of capital
2/ price = 12%
Price = 2/12% = Rs. 16.67
Now as per D/P approach the cost of capital of the company is 0.25% per
annum, which is highly impossible as the investor can simply invest in Fixed
Deposit of a nationalised bank @ 6% without any risk. The term risk is important
as if the investor invests Rs 4000 in shares the share value may come down
drastically in even one day, whereas the amount of fixed deposit remains the
same.
Thus day by day this approach is losing significance (especially for listed
companies), as today’s investors are more keen on capital appreciation of the
share price rather than the amount of dividend.
Illustration 6.3.5
103
An investor expects a return in terms of earnings @ 20% from a company and
face value of the company is Rs 100. Calculate the market value of the shares of
the company if the company is earning @ 50% ( i.e. earnings per share = Rs 50)
Solution –
This approach seems to nullify the effect of dividend on the share price. Though
practically it is more acceptable, this approach also does not seem to solve the
problem of calculation of cost of equity capital.
3. Dividend and growth approach (D/P + growth) – This approach advocates that
investors expect not only dividend but also growth in the earnings expected from
the retained reserves. This growth rate in dividend (g) is taken to be equal to the
compound growth rate in the earnings per share.
Illustration 6.3.6
Solution –
Ke = D / P*100 + G
= 5 / 50 * 100 + 5%
= 15%
Where,
Though this approach is a more realistic approach, it does not answer how to
quantify the expected dividend and the growth rate.
4. Realised yield approach – This approach advocates that the past experience
about the yield is the best estimate of the cost of capital as the same trend can
be expected to continue. The formula used is just the same as that of dividend +
growth approach, the only difference is instead of expected dividend and growth,
past dividend and growth is considered. This approach is quite useful for
stagnant companies or companies having a moderate estimable growth rate.
104
New age companies growing at unexpected rate can not use this model to
determine their cost of capital.
It can be seen that all the four approaches are based on different factors and may
give totally different answers. Which approach should be used by a particular
company remains a question. A finance manager has to consider circumstances
peculiar to his company before using a particular approach. For example companies
following steady dividend policy may use dividend price approach.
Illustration 6.3.7
Solution –
The relationship among cost of capital, dividend, price and expected growth rate is
given by formula:
105
= Rs 3 / (15% -13%)
= 3 / 2%
= Rs 150
The overall or composite cost of all the sources put together is called weighted average
cost of capital. While making important financial decisions weighted average cost of
capital is used. Each investment is financed from a pool of funds which represents
various sources from which the funds have been raised. Any decision of investment
therefore has to be made with reference to the overall cost of capital and not with
reference to a specific source of fund. The weighted average cost of capital can be
calculated as follows –
Ko = K1*W1+K2*W2……….+ Kn + Wn
Where,
K0 = Weighted average cost of capital
K1,2………n = cost of sources 1,2….n
W1,2,……..n = Weight of sources 1,2…….n
Illustration 6.4.1
The cost of various sources are – Equity capital = 20%, Preference shares = 12%,
Loans = 10%
Calculate the weighted average cost of capital and make suitable assumptions.
Solution –
Assumptions –
106
a. Cost of retained earnings is taken to be same as cost of equity
b. There are no taxes, as taxes will reduce cost of loan.
The cost of various sources are – Equity capital = 20%, Preference shares (before
taxes) = 12%, Loans (before taxes) = 15%. Tax rate on income is 40%, company is
required to pay 10% tax on preference dividend.
Calculate the weighted average cost of capital and make suitable assumptions.
Solution –
Assumptions –
a. Cost of retained earnings is taken to be same as cost of equity
b. The cost of equity shares is calculated after considering taxation.
107
Equity capital 0.33 20% 6.67%
Reserves 0.07 20% 1.40%
Preference shares 0.13 13.2% 1.72%
Loan 0.47 9% 4.23%
Overall cost of capital 1.00 14.02%
Though there are many methods suggested and books written on this subject, there are
two popular approaches followed for determination of cost of capital viz. the traditional
approach and Modigliani and Miller approach.
6.5.1 Traditional approach – The traditional theorists argue that a firms overall cost of
capital changes with the change in mix of its of debt and equity i.e. by increasing
the amount of loan content in the total capital or by decreasing the same. Loans
are cheaper than equity, because interest rates of loans are lesser than rates of
equity and interest is tax deductible. Traditional approach says that as the
proportion of debt increases in the company the weighted average cost of capital
goes down and vice versa. Increase in debt increases the risk associated with
the firm and high proportion of debt again increases the cost of capital. This
phenomenon can be illustrated with the following diagram –
DEBT
WACC – Weighted average cost of capital
Thus, a company should strive to reach the optimal capital structure and increase
the debt mix only till the WACC is reducing. Reaching this optimal level,
practically, is a difficult task but a finance manager should starve for this level.
108
Illustration 6.5.1 (self examination question)
Company A wants to raise Rs 1,00,000 from debt and equity source. The cost of
equity capital is expected to be 20% and that of debt is 10% (net of tax). The
company expects the cost of equity to go up by 1% with every 10% (10% of total
Rs 1,00,000) increase in debt mix (i.e. if debt goes above Rs 10,000 then the
cost will go up to 21%) similarly the debt cost is also likely to go up by 1.5% with
every 10% increase in the debt share of total amount.
You are required to calculate the optimal level of debt and equity mix of the
company where the WACC will be minimum.
6.5.2 Modigliani and Miller approach [MM] – The other approach is that of Modigliani
and Miller. They argue that the total cost of capital any given organisation is
independent of its method and level of financing. In other words they advocated
that the change in debt equity mix does not affect the cost of capital at all and the
total cost of capital of an enterprise remains the same. They make the following
proposition –
1. The total market value of a firm and its cost of capital are independent of its
capital structure. The total market value of the firm is given by capitalising the
expected stream of operating earnings at a discounted rate considered
appropriate for its risk class
2. The cut off rate for investment purposes is completely independent of the way
in which the investment is financed
Where,
Ke = Cost of equity
Ko = Overall cost of capital
Kd = Cost of debt
Illustration 6.5.2
Company A has a capital of Rs 2,50,000 and has earnings before interest and
taxes of Rs 50,000. The finance manager wants to take a decision regarding how
its capital structure should be based on the following information –
109
Amount of debt Interest rate (%) (after Equity capitalisation rate
Rs. tax) (cost of equity) %
0 0 10
50,000 8 10.5
1,00,000 8 11.0
1,50,000 9 11.5
2,00,000 9.5 12.3
You are required to determine the WACC and the optimum capital structure by
traditional approach. Also determine the equity capitalisation rate (cost of equity)
by MM approach
Solution –
The optimum capital mix is debt of Rs 1,00,000 and equity of Rs 1,50,000 as the
WACC is minimum at this level ( Rs 24,500)
Where,
Ke = Cost of equity
Ko = Overall cost of capital
Kd = Cost of debt
110
1,00,000 8 10 10+(10-8) 2/3 11.3
1,50,00 9 10 10+(10-9) 3/2 11.5
2,00,000 9.5 10 10+(10-9.5) 4 12
a. Increase in debt funds increases the risk associated with the company -
b. MM argues that the cost of capital of a firm remains unchanged though the
debt equity mix in the capital structure is changed
f. A company should never opt for debt option as it increases the risk of
insolvency
2. A finance manager has to consider risk, ……… and ……….. before deciding the
capital structure of the company.
111
6. Dividend tax increase cost of both ……………. and …………
8. quantification of cost of equity shares is a difficult task because it does not carry
………..
9. As per MM approach the cost of capital …………………. Even if the debt equity
mix is altered.
3. Explain the risk, cost and control risk associated with each source of finance.
4. Explain the traditional approach of cost of capital with the help of suitable graph.
Problems
7. Company A has a capital of Rs 3,85,000 and has earnings before interest and
taxes of Rs 78,000. The finance manager wants to take a decision regarding how
its capital structure should be based on the following information –
112
You are required to determine –
1. The WACC and the optimum capital structure by traditional approach.
2. Also determine the equity capitalisation rate (cost of equity) by MM approach
Rs.
Equity capital 15,00,000
Reserves 12,00,000
Preference shares 12,00,000
Long term loans 27,00,000
Total 66,00,000
The cost of various sources are – Equity capital = 22.5%, Preference shares
(before taxes) = 13%, Loans (before taxes) = 16%. Tax rate on income is 40%,
company is required to pay 10% tax on preference dividend.
Calculate the weighted average cost of capital and make suitable assumptions.
b. If expected growth rate is 17% per annum calculate the market price per
share under dividend growth approach.
c. If the company’s cost of capital is 17% and anticipated growth rate is 12%
per annum
10 Suppose a company issues 5000 13% preference shares of face value Rs 100 at
Rs 90 each. The company pays Rs 3,000 as underwriting commission. The
company is required to pay a dividend tax of 12.5% on the dividend paid by the
company. Calculate the cost of preference share capital to the company.
Rs.
Equity capital 22,00,000
Reserves 8,00,000
Preference shares (15%) 15,50,000
18% debentures 14,28,000
Total 59,78,000
113
Additional information –
2. Preference shares are issued at Rs 110 per share (face value Rs 100)
114
7. Dividend policies
7.1 Introduction
Dividend is amount paid to shareholders / owners for their investment in the company.
Dividend is distribution of profits and the amount of profits left out after paying dividend
is known as reserves. Dividend is of utmost importance in case unlisted companies at it
is the only source of revenue available to shareholders for getting returns on their
investment. In case of listed (listed on stock exchanges) companies also dividend is
important, but the shareholders can get their returns also from appreciation in the share
value. Deciding the dividend policy is an important function of the finance manager and
is decided based on the primary aim of maximisation of shareholders wealth. Various
approaches are followed for determining what should be ideal dividend policy; some of
them are reproduced in this chapter. The factors, which affect the dividend policy of a
company, can be discussed as below –
115
d. Effect on market price of the company – This is one of the
most important factor that determines the company’s dividend policy. Undoubtedly
dividend declaration affects the market price of the company. The effect of dividend
mainly depends upon the perceptions of the investors, their preference to liquidity
and the reason for investment.
g. Other factors – There are several other factors which affects the
dividend policy of the company like Management perceptions, rate of inflation in the
economy, industry practices, special occasions etc.
Prof. James Walter argues that in the long run, share price reflect only the present value
of expected dividends. Retentions influence stock prices only through their effect on
further dividends. It can be used to calculate different possible market prices and
considers the increase in dividend on account of internal returns on retained earnings.
The formula is simple to understand and easy to compute. Walter gives the following
formula –
D + Ra (E-D)
P = Ke
Ke
Where,
116
Though this formula takes into consideration the internal rate of returns and cost of
equity, the formula has certain shortcomings –
2. If internal rate of return is lesser than the capitalisation rate then the company
must declare maximum dividend to maximise the share price i.e. 100% dividend
and 0% retention will maximise the shareholders wealth
The above statements can be elaborated with the help of following illustration –
Illustration 7.2.1
Consider the following data related to three companies A ltd., B ltd. and C Ltd
Calculate the value of an equity share for each of these companies applying Walter’s
formula, when Dividend payment ratio (i.e % dividend paid out of the earnings) is 50%,
25% and 90%. Also calculate the % of dividend at which the share price of each
company will be maximum.
Solution –
D + Ra (E-D)
1. P = Ke
Ke
117
4) / 10%) / 10% 5)/ 15%)/ 15% 4)/15%) /15%
When D/P ratio is 25% =(2 + 15% (8-2) / =(2.5 + 20%(10- = (2+10%(8-
10%) / 10% 2.5)/15%) / 15% 2)/15%)/ 15%
= Rs 110 = Rs 83.33 = Rs 40
= Rs 84 = Rs 68.89 = Rs 51.52
Ra = 15
Ke = 10
P = (0+15%(8-0)/10%)/10%
= Rs 90
Ra = 20
Ke = 15
Ra = 10
Ke = 15
P = (8+10%(8-8)/15%)/15%
= Rs 54
118
Hence it can be concluded that when Ra > Ke, Share price is maximum at 0% dividend
and when Ra < Ke, share price is maximum when dividend is 100%.
Prof. Gordon asserts that investor prefers current dividend to the future capital gains,
as future capital gain is uncertain. The dividend policy affects the market value of the
shares. Under Gordon model the market price can be determined as follows –
P= E(1-Rr)
Ke – (Rr*Ra)
Where,
Thus the Gordon formula suggests that the market price of shares depend upon the
dividend paid by the company and the expected growth rate.
Illustration 7.3.1
EPS Rs 10
Rate of return 20%
Equity capitalisation rate (Ke) 17%
Find out the market price of share under Gordon model if the dividend payout is 50%,
25% , 75%
Solution –
P= E(1-Rr)
Ke – (Rr*Ra)
E = Rs 10
Rr = 50% (or 0.50)
119
Ra = 20%(or 0.20)
Ke = 17%
P = 10(1-0.5) /0.17-(0.50*0.20)
= 5 / 0.07
= Rs 71.43
E = Rs 10
Rr = 75% (or 0.75)
Ra = 20%(or 0.20)
Ke = 17%
P = 10(1-0.75) /0.17-(0.75*0.20)
= 2.5 / 0.02
= Rs 500
E = Rs 10
Rr = 25% (or 0.25)
Ra = 20%(or 0.20)
Ke = 17%
P = 10(1-0.25) /0.17-(0.25*0.20)
= 7.5 / 0.12
= Rs 62.5
The irrelevance approach suggests that dividend policy has no effect on the market
price of the company. In short the market price is immaterial of that of dividend.
According to this school of thought the value of firm depends upon the earning and not
dividends. There are two models which advocates this approach, they are as follows –
Residuals theory – As the name indicates this theory believes that the dividend is
residual part of the earnings; the first decision taken is how much shall be
reinvested. This theory is based on an assumption that investment proposals are
financed by retained earnings. Thus dividends can not be maintained at a
particular level year after year as it depends upon the company’s investment
decision.
Modigliani – Miller approach - The MM approach also is based on the concept that
the market price depends upon the earnings and not the dividend. MM used the
120
concept of arbitrage to elaborate this approach. The formuls given by MM is as
follows –
Po = (Di + Pi)
(1+Ke)
Where,
Similar to the MM approach on cost of capital, this approach also is more or less a
theoretical approach as the assumptions are quite impracticable e.g. Assumptions
like no corporate tax, existence of perfect capital market hardly stands correct in
practice.
Illustration 7.4.1
Diamond engineering company has 10,00,000 equity shares outstanding at the start of
the accounting year 1997. The ruling market price per share is Rs 150. The board of
Directors of the company contemplates declaring Rs 8 per share as dividend at the end
of the current year. The rate of capitalisation appropriate to risk class to which company
belongs is 12% (Ke)
a. Based on MM approach, calculate the market price per share of the company
when the contemplated dividend is i. Declared and ii. Not declared
b. How many new shares are to be issued by the company at the end of the
accounting year on the assumption that the Net income for the year is Rs 2
crores? Investment budget is Rs 4 crores and i. The above dividends are
distributed and ii. They are not distributed.
c. Show that the total market value of the shares at the end of the accounting year
will remain the same whether dividends are either distributed or not distributed.
Also find out the current market value of the firm under both situations.
121
(ICWA, Final, Dec 97)
Solution –
Po = (Di + Pi)
1 + Ke
Where,
Po = Rs 150
Ke = 12%
Di = 8
i. If dividend is declared
Rs lakhs
Dividends Dividends not
distributed distributed
Net income 200 200
Total dividend (10,00,000 * 8 ) 80 -
Retained earnings 120 200
122
Dividends Dividends not
distributed distributed
To conclude total value of shares remains almost unaltered whether dividends are
distributed or not.
123
7.5 Self examination questions
1. Consider the following data related to three companies Z ltd., X ltd. and Y Ltd
Calculate the value of an equity share for each of these companies applying Walter’s
formula, when Dividend payment ratio (i.e % dividend paid out of the earnings) is 25%,
50% and 100%. Also calculate the % of dividend at which the share price of each
company will be maximum.
EPS Rs 15
Rate of return 25%
Equity capitalisation rate (Ke) 15%
Find out the market price of share under Gordon model if the dividend payout is 50%,
25%, 75%
3. Company A has 55,000 equity shares outstanding at the start of the accounting year.
The ruling market price per share is Rs 125. The board of Directors of the company
contemplates declaring Rs 5 per share as dividend at the end of the current year. The
rate of capitalisation appropriate to risk class to which company belongs is 15% (Ke)
d. Based on MM approach, calculate the market price per share of the company
when the contemplated dividend is i. Declared and ii. Not declared
124
e. How many new shares are to be issued by the company at the end of the
accounting year on the assumption that the Net income for the year is Rs
25,00,000? Investment budget is Rs 35,00,000 and i. The above dividends are
distributed and ii. They are not distributed.
f. Show that the total market value of the shares at the end of the accounting year
will remain the same whether dividends are either distributed or not distributed.
Also find out the current market value of the firm under both situations.
5.Explain in details what are the factors a finance manager should consider before
deciding the dividend policy of the company
a. No corporate taxes
b. Existence of perfect capital market
c. No transaction costs
d. No government control
4. Which one of the following is not a factor determining the dividend policy of the
company –
a. Taxation
b. Legal requirements
c. Company’s labour policies
125
d. Market expectations
e. Cash flows
f. Policy followed by the competitors
g. Company’s expected returns on it’s investment
h. Level of inflation in the economy
126
8. Capital budgeting
8.1 Introduction
The term capital budgeting indicates budgeting for capital assets. The capital budgeting
mainly involves decisions as to setting up of new plant, expansion of existing facilities,
make or buy decisions etc. It includes a financial analysis of various proposals
regarding capital expenditure, mainly analysing the benefits arising from the project and
choosing the best alternative. The capital budgeting decisions involve extensive use of
various capital budgeting techniques.
8.2.1 Factors affecting the capital budgeting decisions - The reasons why these
decisions are of utmost importance, and why it needs to be taken carefully can be
summerised as follows –
a. Generally capital budgeting decisions involve huge investment and loss of such
investment may lead to bankruptcy of the company
b. The decisions like purchase of land, plant, building, patents etc. cannot be
reversed easily and it becomes a sunk cost.
c. Capital budgeting decisions involve long term and permanent commitments and
has an effect over the company’s future earnings.
127
d. Capital budgeting decisions are necessarily backed by huge funding decisions
and failure in the implementation of the project may lead to problem of excess
funding.
8.3.1 Pay back period – This method is used to simply calculate the period within
which the cost of the project will be completely recovered. The calculation is done on
the basis of cash flows. The period of payback is the period within which the total cost of
128
the project is recovered. Cash inflow is nothing but profit after tax but before
depreciation
1. The method is very simple to understand and apply. It clearly states the period till
which no profit can be expected from the project. Knowing the payback period is
essential for every investment as most of the businessman are interested in
knowing when are they going to get their money back.
2. The method aims at selecting projects generating liquidity in earlier years, this is
important for decision making when cash availability is a constraint and / or cost
of capital is very high.
3. The payback period method is also used to analyse the risk associated with the
project, lesser the payback period lesser the risk and vice versa.
1. The payback period method totally ignores profitability aspect and talks only
about the capital recovery. Suppose A ltd wants to invest in a project having a
payback period of 3 years and expects a return of 15% on its investment. If the
payback period of project Z is 2.5 years and the return is 10% on the investment
then A ltd will choose the project if the payback period method is followed, and
end up getting lesser returns than what is expected.
3. The method doers not take into consideration the time value of money and tha
opportunity cost, which is considered under the net present value method.
Illustration 8.3.1
Solution –
The cash flow from the project can be estimated as follows (i.e. Profit after tax +
depreciation) –
129
Rs.
Profit before depreciation and tax 6,00,000
Less : depreciation @20% on 10,00,000 2,00,000
* Students are requested to note that the cash flow should be calculated in this
way only and do not reduce taxes directly from profit before depreciation and tax.
4,00,000
If the finance manager is required to choose amongst two or more projects he will
obviously choose the project having lesser payback period. Again before appraising a
project the finance manager should also decide the maximum payback period which his
company is willing to accept, so if he is appraising three projects having 5,6 and 7 years
payback period
Illustration 8.3.2
Year Amount
Rs.
1 0
2 550
3 1,700
4 3,250
5 6,750
Solution –
130
As the payback period can be calculated only on the basis of cash inflows, first step will
be to identify the cash inflows –
1 0 10,000 10,000
2 550 10,000 10,550
3 1,700 10,000 11,700
4 3,250 10,000 13,250
5 6,750 10,000 16,750
As the cash flows are uneven we cannot simply divide the total cash out flow. Instead a
total of cash flow after each year should be taken –
1 10,000 10,000
2 10,550 20,550
3 11,700 32,250
4 13,250 45,500
5 16,750 62,250
It can be clearly seen that the payback period lies somewhere between year 4 and 5
8.3.2 Accounting rate of return method (ARR) – Accounting or average rate of return
means the average annual yield on the project. The average rate of return is Profit after
tax as a percentage of the total amount invested. It is simple mathematics like if A is
getting Rs 12 on Investment of Rs 120 means he is getting 10% return on his
investment (12/120). It is important to note here that this method does not take into
consideration cash flows but considers profits
131
2. It covers the major aspect of profitability and helps the investor in knowing his
rate of return.
2. It does not take into consideration the uneven flow of cash and does not
calculate the returns on year to year basis
3. It is not a good comparing technique i.e. project chosen by using this method can
be less profitable than the project rejected by using this technique.
Illustration 8.3.3
A ltd is wishing to start a new project requiring a capital investment of Rs 15,00,000 and
expected profit after tax as follows –
3 1,87,500
4 1,95,000
5 1,20,000
6,77,500
Assuming that the project has only 5 years life and there will be no salvage value at the
end of the 5th year calculate the ARR of the project.
Solution –
In current problem –
132
ARR = 6,77,500*100
15,00,000 * 5
= 9.03%
Now consider the company has an option to invest the same amount @ 12% pa. Then it
is quite clear that the company will not go for the project but will select to invest in the
fixed deposit.
Illustration 8.3.4
Let us consider that the same company does not have an option to invest in fixed
deposit but has an option to choose one out of two projects having Profit after tax as
follows (investment amount is same ) –
6,77,500 6,77,500
Assuming that the projects have only 5 years life and there will be no salvage value at
the end of the 5th year calculate the ARR of both the projects.
Solution –
In current problem –
ARR = 6,77,500*100
15,00,000 * 5
133
= 9.03%
It can be clearly inferred from the ARR technique that both the projects are equal,
though there is no revenue for three years in case of project B. This problem highlights
the main limitation of this method. It can be clearly seen that choosing project A is better
as the revenue starts in earlier years, though the ARR method is unable to pick project
A as a better project
8.3.4 Net present value technique (NPV) or discounted cash flow technique – This
is the most popular method for evaluation of a capital project. This method is designed
to take into account the time value of money. Net present value of a project is nothing
but the present value of all the cash flows spread over a period of time.
Where,
CF 0 to n = Cash flow at the end of year 0 to n. It includes both a cash inflow and a cash
outflow.
This method of capital budgeting is based on determination of amount and timing of the
cash flows. The cash flows include both cash inflows and cash outflows. The cash
inflows can be calculated by simply adding depreciation and non-cash items to profit
after tax.
2. NPV is nothing but the value of money as on today, when it is received at a later
date. This eliminates the drawbacks of ARR method as it considers timing of
cash flow as well as uneven cash flows.
134
4. It is the best way to analyse a project when the company has multiple choices as
it is a very effective comparative analysis
5. It gives due weight-age to timing of cash flow, due to discounting the cash flows
at a later date gets reduced more than the cash flows at earlier dates. It is
obvious that the following 2 projects are not same even though their total cash
flow is same -
Illustration 8.3.5
Let us assume that the initial cash out flow of project A is Rs 5,00,000.The project is
expected to generate a cash inflow as follows –
1 1,15,000
2 1,14,000
3 1,34,000
4 1,40,000
5 2,50,000
Total 7,53,000
Now assume that the discounting rate or the expected rate of return from project A is
10%. Calculate the net present value of project A and write your conclusions.
Solution –
1. The concept of NPV requires calculating what Rs 1,15,000 is worth today when it
is going to be received at the end of the year. To put it simply if a person can
invest Rs 1,00,000 @ 10% for a year then he’ll receive Rs 1,10,000 at the end of
the year or if he is receiving Rs 1,10,000 then it is worth Rs 1,00,000 today. This
what is net present value. Now let us calculate the Present Value for Rs 1,15,000
@ 10% -
135
1,15,000 / 110 *100 = Rs 1,04,545
We can counter check it by – 1,04,545 + 104,545 * 10% = 1,15,000
2. In other word the multiplying factor @ 10% discounting rate for year 1 is 100/110
= 0.909 (which is present value of Re 1 received after 1 year). Similarly for year 2
it will be – 100 / 121 = 0.826.
121 is calculated as follows –
100*10%+100 = 110 + 110*10% = 121 (discounting rate is always calculated
considering compounding interest)
6. A proposal can be acceptable (from financial viewpoint) only when its’ net
present value = or > 0.
136
Year 5% 8% 10% 12% 15% 16%
1 0.952 0.926 0.909 0.893 0.870 0.862
2 0.907 0.857 0.826 0.797 0.756 0.743
3 0.863 0.794 0.751 0.712 0.658 0.641
4 0.822 0.735 0.683 0.636 0.572 0.552
5 0.783 0.681 0.621 0.567 0.497 0.476
6 0.746 0.630 0.564 0.507 0.432 0.410
7 0.710 0.583 0.513 0.452 0.376 0.354
8 0.676 0.540 0.467 0.404 0.327 0.305
9 0.644 0.500 0.424 0.361 0.284 0.263
10 0.614 0.463 0.386 0.322 0.247 0.227
Students should note that this table is not exclusive and in examination some other
factor may also be asked (say 7% or 26%), students should master the art of calculation
of these factors.
Illustration 8.3.6
Company A is willing to invest in a project costing Rs 50,000. The estimated Cash flows
for 5 years is as follows –
Year Amount
Rs.
1 10,000
2 10,550
3 11,700
4 13,250
5 16,750
Calculate the NPV of the project @ 10% and 5% and comment on its viability
Solution –
137
Calculation of the Net present value @ 10% discounting factor
Note - a positive NPV means a more than expected returns, if a company is considering
two projects and wishing to continue only with the one which is more profitable then the
projects are compared at the same discounting rate and the project with higher net
present value is selected even if NPVs of both the project are positive.
Illustration 8.3.7
Please evaluate the following two projects with Net present value technique –
Consider the project at 15% discounting rate and chose the better alternative.
138
Solution –
Illustration 8.3.8
139
Evaluate the two projects with the NPV technique at 8% discounting rate.
Solution –
Comments – Project B is better than project A as the NPV of project B is much more
than project A.
Illustration 8.3.9
Company A is considering a project with expected life of 5 years. The initial cash
outflow is expected to be as follows –
Rs. 3,32,000
140
The working capital will be fully realised at the end of the 5th year. The estimated scrap
value of the plant is Rs 10,000
Year Rs.
1 70,000
2 1,00,000
3 1,30,000
4 90,000
5 5,000
You are required to evaluate the project considering the rate of discounting to be 11%
and 15%
Solution –
In the year 5 the realised current assets and scrap are taken as cash inflows. At 12%
present value the project is acceptable as the NPV is positive.
141
Comment – Though the project is acceptable at 12% discounting factor, it is not
acceptable at 15% discounting factor as the NPV is negative
8.3.5 Profitability index method (PI) – This is a part of discounted cash flow technique
and it explains the cost benefit relations between the inflows and the outflows of a
proposal. The PI shows that how much inflows are expected for every one rupee of
outflows. PI can be calculated as -
Illustration 8.3.10
Please evaluate the following two projects with Net present value technique –
Consider the project at 8% discounting rate and calculate the Profitability index of both
the projects.
Solution -
142
PI = Present value of inflows
= 1,36,160
70,000
= 1.95
= 1,18,240
75,000
= 1.58
8.3.6 Internal rate of return (IRR) – Internal rate of return is the rate at which the
discounted cash inflows are equal to discounted cash outflows. The internal rate of
return of a project is the discount rate at which the net present value of a project is nil.
The IRR is compared with the minimum rate of return expected by the firm for its
investment.
143
2. It gives the exact amount of returns which the project is offering, unlike NPV
method where positive NPV only denotes that the returns are more than the
minimum desired returns and it never outlines the exact amount of returns
3. This method is independent of that of NPV method and may give different results
from the NPV method.
2. As it may give different results from that of NPV method, it is difficult to form a
decision just on the basis of IRR method.
Illustration 8.3.11
Year Rs.
1 30,000
2 40,000
3 60,000
4 30,000
5 20,000
1,80,000
Solution –
144
@ 10% Rs.
0 (1,36,000) 1 (1,36,000)
1 30,000 0.909 27,270
2 40,000 0.826 33,040
3 60,000 0.751 45,060
4 30,000 0.683 20,490
5 20,000 0.621 12,420
2,280
Note – It can be noted that the NPV declines with the increase in the discounting rate as
we are required to reach 0 we have to further increase the rate. Let us assume it to be
10.7%
The NPV @ 10.7% is –60 or almost nil. Many times it is impracticable to calculate the
exact IRR and therefore the IRR at which the net present value closes to zero can also
be taken as IRR.
Note – though the IRR can be calculated by interpolation method, students can
calculate by trial and error. The golden rule for trial and error method is – if IRR is
negative at any given discounting rate use a lesser rate and if IRR is positive use higher
rate.
Illustration 8.3.12
145
5 50,000 15,000
Solution -
As NPV is negative NPV should be calculated at a lesser rate – say 16% (16% as NPV
is closer to zero for 15%)
146
As NPV is 5 i.e almost zero, it can be said that the IRR of project X is 16%
As NPV is –100, IRR is slightly lesser than 30% say 29.95%. In such case IRR can be
taken as 30%.
Problem 8.4.1
A ltd is evaluating a project having an initial investment of Rs 40,000 and the following
cash inflows –
Year Rs.
1 5,000
2 7,000
3 7,000
4 6,000
5 12,000
147
6 15,000
7 10,000
The company’s opportunity cost is 12% and the company is wishing to evaluate the
project on the basis of NPV method and profitability index (PI) method.
Solution –
PI = 37773 / 40000
= 0.94
Problem 8.4.2
A company proposes to undertake two mutually exclusive projects AXE and BXE :
AXE BXE
Initial capital outlay Rs 22,50,000 Rs. 30,00,000
Economic life (years) 4 7
After tax annual cash inflows
Year
1 6,00,000 5,00,000
2 12,50,000 7,50,000
3 10,00,000 7,50,000
4 7,50,000 12,00,000
5 - 12,50,000
148
6 - 10,00,000
7 - 8,00,000
The company’s cost of capital is 16%. Please calculate the net present value and IRR
for both the projects
Solution -
As NPV of project BXE is substantially higher than project AXE project BXE is more
profitable.
149
0 (22,50,000) 1 (22,50,000)
1 6,00,000 0.833 4,99,800
2 12,50,000 0.694 8,67,500
3 10,00,000 0.579 5,79,000
4 7,50,000 0.482 3,61,500
NPV 57,800
150
2 7,50,000 0.683 5,12,250
3 7,50,000 0.564 4,23,000
4 12,00,000 0.467 5,60,400
5 12,50,000 0.386 4,82,500
6 10,00,000 0.319 3,19,000
7 8,00,000 0.263 2,10,400
NPV -79,450
IRR of project AXE is slightly higher than 21% and in case of BXE it is slightly higher
than 20%.
Problem 8.4.3
Assume no residual value at the end of fifth year. The firms cost of capital is 10%.
Required, in respect of each of the two projects :
i. NPV using 10% discounting rate
ii. IRR and
iii. Profitability index
(ICWA inter, June 1995)
Solution -
151
3 300 0.751 225.30
4 450 0.683 307.35
5 600 0.621 372.60
Present value of inflows 1,161.35
NPV 461.35
2. Profitability index
PI of project X = 1,161.35
700
= 1.659
PI of project Y = 1,065.50
700
= 1.522
152
Calculation of present value of the project X @ 28% discounting rate
Rs lakhs
Year Cash inflows / (outflow) Discounting factor Present value
@ 28% Rs.
0 (700) 1 (700)
1 100 0.781 78.10
2 200 0.610 122.00
3 300 0.477 143.10
4 450 0.373 167.65
5 600 0.291 174.60
NPV -14.35
153
IRR of project Y = 37.63%
Problem 8.4.4
1. The company follows straight line method of depreciation. Find out NPV of both
project
[ICWA Inter, June 1996]
Solution -
154
Year Profit Depreciation PBT Tax PAT Cash flow
(PAT +
depreciation)
1 25 15 10 5 5 20
2 35 15 20 10 10 25
3 45 15 30 15 15 30
4 65 15 50 25 25 40
5 65 15 50 25 25 40
6 55 15 40 20 20 35
7 35 15 20 10 10 25
8 15 15 0 0 0 15
155
0 (120) 1 (120)
1 30 0.870 26.10
2 40 0.756 30.24
3 50 0.658 32.90
4 35 0.572 20.02
5 25 0.497 12.43
6 20 0.432 8.64
7 - 0.376 -
8 - 0.327 -
NPV 10.33
PI of X = 128.23
120.00
= 1.07
PI of Y = 130.33
120.00
= 1.09
Problem 8.4.5
AP Udyog is considering a new automatic blender. The new blender would last for 10
years and would be depreciated to zero over the 10 year period. The old blender will
also last for 10 more years and would be depreciated to zero over the same 10 year
period. The old blender has a book value of Rs 20,000 but could be sold for Rs 30,000
(The original cost was Rs 40,000). The new blender would cost Rs 1,00,000.
It would reduce labour expenses by Rs 12,000 a year. The company is subject to
a 50% tax rate on regular income as well as capital gains. Their cost of capital is 8%.
There is no investment tax credit in effect.
156
c. Find out whether this is an attractive project.
Solution –
Cash flow
Annual labour savings 12,000
Less: depreciation (incremental) 8,000
Increased profit before tax 4,000
v. Calculation of net present value of the incremental cash inflows and cash out flows @
8%
157
0 (75,000) 1 (75,000)
1 10,000 0.926 9,260
2 10,000 0.857 8,570
3 10,000 0.794 7,940
4 10,000 0.735 7,350
5 10,000 0.681 6,810
6 10,000 0.630 6,300
7 10,000 0.583 5,830
8 10,000 0.540 5,400
9 10,000 0.500 5,000
10 10,000 0.463 4,630
NPV -7,900
Note – Students may note here that when cash flows are same for a particular period,
as we can see in the current example, the calculation can also be done as follows –
Students should note that this method can be followed only when cash flow is same
every year.
Comments – As the net present value of the project is negative and PI is < 1, the
project is not financially viable at the given cost of capital of the company (8
%)
Problem 8.4.6
Swastik Ltd. manufacturers of special purpose machine tools, have two divisions which
are periodically assisted by visiting teams of consultants. The management is worried
about the steady increase of expense in this regard over the years. An analysis of last
years expenses reveals the following –
Rs.
Consultants remuneration 2,50,000
Travel and conveyance 1,50,000
Accommodation expenses 6,00,000
Boarding charges 2,00,000
Special allowance 50,000
12,50,000
158
The management estimates accommodation expenses to increase by Rs 2,00,000
annually.
As part of the cost reduction drive, Swastik Ltd. are proposing to construct centre to
take care of the accommodation requirements of the consultants. This centre will
additionally save the company Rs 50,000 in boarding charges and Rs 2,00,000 in the
cost of executive training programmes hitherto conducted outside the company
premises every year.
The following details are available regarding the construction and maintenance of
the new centre:
Assuming that the write off of construction cost as aforesaid will be available for tax
purposes, the rate of tax will be 50% and that the desired rate of return is 15%. You are
required to analyse the feasibility of proposal and make recommendations.
Solution –
1. Calculation of net cash flow if the company decides to construct new centre :
Rs. lakhs
Year 1 Year 2 Year 3 Year 4 Year 5
a. Saving in cost
i. Accommodation 8.00 10.00 12.00 14.00 16.00
ii. Boarding 0.50 0.50 0.50 0.50 0.50
iii. Training 2.00 2.00 2.00 2.00 2.00
Total savings 10.50 12.50 14.50 16.50 18.50
b. Incremental costs
i. Maintenance cost 1.50 1.50 1.50 1.50 1.50
ii. Depreciation 3.00 3.00 3.00 3.00 3.00
Total cost 4.50 4.50 4.50 4.50 4.50
159
Net cash flow 6.00 7.00 8.00 9.00 10.00
NPV 10.89
As the NPV is positive Rs 10.89 lakhs , the proposal of building a new guest house
should be accepted.
Notes –
1. The cost of land is a sunk cost and hence is not considered for calculation
purposes.
2. All expenses other than accommodation and boarding of consultants remains
even if guest house is built.
Problem 8.4.7
Jolly company has an investment opportunity costing Rs 40,000 with the following
expected cash inflow:
Year Inflows
1 7,000
2 7,000
3 7,000
4 7,000
5 7,000
6 8,000
7 10,000
8 15,000
9 10,000
10 4,000
Using 10% as the cost of capital (rate of discounting) determine the i. Net present value
and ii. Profitability index
(CS final June 92)
160
Solution –
= 48,611
40,000
= 1.215
Problem 8.4.8
A ltd. installed a machine with an estimated life of 5 years and used it for 3 years. The
initial cost including installation charges amounted to Rs 80 lakhs. According to current
assessment, the machine can be used for another 4 years. The company has just
received an offer of Rs 50 lakhs for the machine. It is unlikely that a similar offer will be
received in near future. The machine is used for manufacturing of a product which has a
falling demand. Losses are anticipated over the next 2 years. Details of profitability
projections for the next four years are as follows –
Rs lakhs
Year 1 Year 2 Year 3 Year 4
Sales 50.00 45.00 40.00 35.00
Less : variable cost 27.00 24.50 23.00 18.00
Fixed cost allocated 8.00 7.50 6.50 6.00
Depreciation 16.00 16.00 - -
Net profit / (loss) -1.00 -3.00 10.50 11.00
161
As the estimated working results are not very good and as the company has got a very
good offer for the machinery, MD feels that the machine should be sold immediately.
What is your advice to the MD ? Cost of capital of the company is 15%, ignore taxation.
Solution -
It is assumed that the fixed cost will remain fixed even if the machine is sold and
hence it is not considered as an outflow when production is continued.
Rs lakhs
Year Cash inflows / (outflow) Discounting factor Present value
@ 15% Rs.
1 23.00 0.870 20.01
2 20.50 0.756 15.498
3 17.00 0.658 11.186
4 17.00 0.572 9.724
PV 56.418
Comments – It can be observed that @ 15% discounting rate the present value of cash
inflows by continuing the production is 56.41 lakhs as against the realisable sale price of
Rs 50 lakhs. Thus it is advisable to continue with the production rather than selling the
machinery.
Problem 8.4.9
Satya corporation is toying with the idea of replacing its existing machine. The following
are the relevant data –
1. Existing Machine
162
Current book value – Rs 2,600 and its realisable market value – Rs 3,000
Annual depreciation – Rs 350
2. New machine
The replaced machine would permit an output expansion. As a result, sales is expected
to rise by Rs 1,000 per year, operating expenses would decline by Rs 1,500 per year. It
would require an additional inventory of Rs 2,000 and would cause an increase in
accounts payable by Rs 500.
Assuming corporate tax rate of 40% and cost of capital of 15%, advice the company
[ ICWA Dec 1998]
Solution –
Rs.
1. Incremental cash outflow (Year 1)
Cost of new machinery 8,000
Add : Addition to working capital
a. Inventory 2,000
b. Increase in account payable (500)
Total 9,500
Less : Net sale price (3,000 – tax on profit @ 40% of Rs 400) 2,840
Net cash outflow of year 1 6,660
163
0 (6,600) 1 (6,600)
1 1,840 0.870 1,601
2 1,840 0.756 1,391
3 1,840 0.658 1,211
4 1,840 0.572 1,052
5 1,840 0.497 915
6 1,840 0.432 795
6 1,500 0.432 648
6 480 0.432 207
NPV 1,220
Since the NPV of the project is positive the company should go for replacement of old
machinery.
Problem 8.4.10
The machine required for carrying out the processing will cost Rs 200 lakhs to be
financed by a loan repayable in 4 equal instalments commencing from the end of year
1. The interest rate is 16% p.a At the end of 4th year, the machine can be sold for Rs 20
lakhs and the cost for dismantling and removal will be Rs 15 lakhs.
Sales and direct cost of the product emerging from waste processing for 4 years are
estimated as under:
1 2 3 4
Sales 322 322 418 418
Material consumption 30 40 85 85
Wages 75 75 85 100
Other expenses 40 45 54 70
Factory overheads 55 60 110 145
Depreciation ( As per income tax) 50 38 28 21
164
Initial stock required before commencement of the processing operations is Rs 20 lacs
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 Rs 55 lacs and the stock at the end of year 4 will be nil. The storage of
material will utilise the space which otherwise would have been rented out for Rs 10
lakhs per annum. Labour cost includes wages of 40 workers, whose transfer to this
process will reduce idle time payments of Rs 15 lacs in year 1 and Rs 10 lacs in year 2.
Factory overheads include apportionment of general factory overheads except to the
extent of insurance charges of Rs 30 lakhs per annum attributable to this venture.The
company’s tax rate is 50% for revenue incomes.
Advice the management on the desirability of installing the machinery for processing the
waste. All calculation should form part of the answer. Required rate of return is 15%.
(CA final, May 1999)
Solution -
Less :
Material consumption 30 40 85 85
Wages 60 65 85 100
Other expenses 40 45 54 70
Factory overheads (Insurance) 30 30 30 30
Loss of rent 10 10 10 10
Interest 32 24 16 8
Depreciation 50 38 28 21
Total cost 252 252 308 324
Add : depreciation 50 38 28 21
Net cash flow 85 73 83 68
Overheads other than insurance is not considered as they remain unchanged even
though the project is not executed
Rs lakhs
1 2 3 4
165
Net cash flow from operations 85 73 83 68
(Increase) / realisation of (35) - - 55
inventories
Contract payment saved 25 25 25 25
(Net of tax saving @ 50%)
Loan repayment (50) (50) (50) (50)
Profit on sale of machine - - - 5
NPV 105.12
Problem 8.4.11
166
4 74 20
5 108 45
6 142 100
7 156 155
8 230 190
9 330 230
10 430 330
Assume –
1. Discounting rate to be 15%
2. Rate of Income tax to be 50%
3. Central subsidy is not to affect depreciation or tax.
4. No other relief and rebates will be available to the company other than those
mentioned above.
[CA final May 1991]
Solution -
167
10 330 - 30 300 120 180 210
3. Calculation of net present value of project in forward area @ 15% discounting factor
Rs lakhs
Year Cash inflows / Cash Net cash Discounting Present
(outflow) outflows flows factor value
@ 15% Rs.
0 (100) - (100) 1 (100)
1 -30 - -30 0.870 (26.10)
2 10 - 10 0.756 7.56
3 30 - 30 0.658 19.74
4 50 50 0 0.572 0
5 90 50 40 0.497 19.88
6 80 50 30 0.432 12.96
7 90 50 40 0.376 15.04
8 130 - - 0.327 42.51
9 180 - - 0.284 51.12
10 230 - - 0.247 56.81
NPV 99.52
Cash outflow of year 1 = Total cash outflow – loan amount = Rs 300 lakhs – Rs 200
lakhs = Rs 100 lakhs.
Cash outflow of year 1 = Total cash outflow – loan amount – subsidy = Rs 300 lakhs –
Rs 200 lakhs – Rs 15 lakhs = Rs 85 lakhs.
168
Working notes –
1. Taxability of backward area starts only from year 8th as in year 6 and 7 the losses
of year 1 to 5 are adjusted against the profits.
2. For year 8,9 and 10 tax is levied only on 80% of the profits as 20% profit is
exempt.
3. Ideally the discounting factor shall be 12% and 10%, which is cost of capital at
FA and BA respectively, in that case interest should be ignored. But as the
problem states the cost of capital to be 15%, calculations done considering
interest as cash out flow
Problem 8.4.12
X ltd. is considering two mutually exclusive projects X and Y. Following details are made
available to you :
Rs. In lacs
Project X Project Y
Assume no residual value at the end of fifth year. The firms cost of capital is 10%.
Required, in respect of each of the two projects:
Solution –
169
Rs lakhs
Year Cash inflows / (outflow) Discounting factor Present value
@ 10% Rs.
0 (1,000) 1 (1,000)
1 200 0.909 181.80
2 150 0.826 123.90
3 320 0.751 240.32
4 450 0.683 307.35
5 500 0.621 310.5
NPV 163.87
NPV 26.60
= 1.164
= 1.027
170
3 320 0.658 210.56
4 450 0.572 257.40
5 500 0.497 248.5
NPV 3.86
AS net present value Rs 3.86 lacs (almost nil), it can be said that the IRR of the project
is slightly higher than 15%
NPV -16.55
As net present value Rs 16.55 lacs, it can be said that the IRR of the project is higher
than 10% but lesser than 12%. The IRR can be calculated by interpolation method.
171
Project X Project Y
Net present value 163.87 26.60
IRR 15% 11.25%
Profitability index 1.164 1.027
Payback period 3 years and 9 months 3 years and 6 months
In light of first three methods project X is better than project Y, while under payback
period method project Y is better than project X
Problem 8.4.13
Required –
Solution –
1. Analysis of project x
172
a. Net present value of cash flows of project X @ 10%-
Rs lakhs
Year Cash inflows / (outflow) Discounting factor Present value
@ 10% Rs.
0 (200) 1 (200)
1 35 0.91 31.85
2 80 0.83 66.40
3 90 0.75 67.50
4 75 0.68 51.00
5 20 0.62 12.40
NPV 29.15
NPV -19.35
= 16%
NPV 29.15
173
2. Analysis of project Y -
NPV 18.76
NPV -3.21
= 18.54%
174
8.5 Self examination questions
Problems –
Problem 8.5.1
Problem 8.5.2
Year Amount
Rs.
1 –10,000
2 55,000
3 72,000
4 97,000
5 67,500
6 25,000
7 95,000
175
Compute the payback period of the project, assuming tax rate of 40%.
Problem 8.5.3
A ltd is wishing to start a new project with a capital investment of Rs 1,20,00,000 and
expected profit before tax and depreciation as follows –
3 37,87,500
4 19,95,000
5 41,20,000
6 17,50,000
Assuming that the project has only 6 years life and there will be no salvage value at the
end of the 6th year calculate the ARR of the project. Assume tax to be 25%
Problem 8.5.4
Choose the better project by using payback period method and ARR method –
Assume investment in each project to be Rs 5,00,000 and profit after tax as follows
6,50,000 7,50,000
Problem 8.5.5
Company A is considering a project with initial cash out flow of Rs 3,50,000.The project
is expected to generate a cash inflow as follows –
176
2 1,25,000
3 75,000
4 1,50,000
5 1,25,000
6 50,000
7 50,000
Total 6,00,000
Now assume that the discounting rate or the expected rate of return from the project is
10%, 15% and 25%. Calculate the net present value of project A and write your
conclusions.
The discounting table for 10%,15% and 25% is as follows
Year 10% 25% 15%
1 0.909 0.800 0.870
2 0.826 0.640 0.756
3 0.751 0.512 0.658
4 0.683 0.410 0.572
5 0.621 0.328 0.497
6 0.564 0.262 0.432
Problem 8.5.6
Please evaluate the following two projects with Net present value technique –
The amounts are after tax and depreciation. Consider the project at 10%, 15% and 20%
discounting rate and chose the better alternative. Make suitable assumptions.
Problem 8.5.7
177
Company A is considering a project with expected life of 7 years. The initial cash
outflow is expected to be as follows –
The working capital will be fully realised at the end of the 5th year. The estimated scrap
value of the plant is Rs 25,000. The company has received the land under special
scheme and the same is not sellable.
Year Rs.
1 1,50,000
2 1,20,000
3 1,00,000
4 2,90,000
5 55,000
6 1,50,000
7 1,15,000
Problem 8.5.8
178
AQ ltd is considering the installation of a machine to process a new produced by one of
its existing manufacturing process, which is currently outsourced. At present, the
product is manufactured by a contractor for on payment by the company of Rs 10 lakhs
per quarter for next 3 years. The contract can be terminated on installation of the
aforesaid machine on payment of a compensation of Rs 50 lakhs before the processing
operation starts, same is deductible for tax purposes.
The machine required for carrying out the processing will cost Rs 150 lakhs, the
machine can be sold for Rs 10 lakhs at the end of its useful life.
Sales and direct cost of the product emerging from the new product for 3 years are
estimated as under:
Rs lakhs
1 2 3
Sales 250 315 320
Total cost 150 190 195
Depreciation ( As per income tax) 50 50 50
Advice the management on the desirability of installing the machinery for processing the
waste. All calculation should form part of the answer. Required rate of return is 12%.
Discounting table @ 12% is as follows –
Year 12%
1 0.893
2 0.797
3 0.712
Problem 8.5.8
A ltd is evaluating a project having an initial investment of Rs 1,25,000 and the following
cash inflows –
Year Rs.
1 15,000
2 9,000
3 9,000
4 22,000
5 33,000
6 45,000
7 35,000
179
8 –3,000
9 15,000
10 –12,000
The company’s opportunity cost is 16% and the company is wishing to evaluate the
project on the basis of NPV method and profitability index (PI) method and also
calculate the IRR of the project. The discounting table @ 16% is as follows –
Year 16%
1 0.862
2 0.743
3 0.641
4 0.572
5 0.476
6 0.410
7 0.354
8 0.305
9 0.263
10 0.227
Objective questions -
a. It is simple
b. It ignores rate of return
c. It does not consider all the cash flows
180
d. All of the above
e. None of the above
b. The decisions like purchase of land, plant, building, patents etc. cannot be
reversed easily and it becomes a sunk cost.
g. NPV method and IRR method always gives preference to same project
181
9 Some assorted questions
Problem 9.1
Company – A Ltd.
Rs. Lacs.
Sales (All credit) 1,000
Cost of goods sold 90%
182
3. Creditors cycle of A ltd. is (rounded off to nearest rupee)
a. 24
b. 28
c. 32
d. 22
Problem 9.2
a. 3,37,500
b. 2,25,000
c. 1,25,000
183
d. none of the above.
a. 30,000
b. 45,000
c. 33,500
d. 25,000
a. 2,25,000
b. 5,80,000
c. 4,35,500
d. 4,50,000
Problem 9.3
The Net operating profit of Company A ltd. is 2,10,000 and the total
market value of its 12 % debt is Rs. 3,00,000. The equity
capitalisation rate of an unlevered firm of same risk class is 16%. use
Modiglian Miller approach
a. 10,00,000
b. 9,18,750
c. 5,35,000
d. 7,00,000
184
2. The value of levered firm, when tax rate is 30%, is –
a. 12,50,000
b. 10,08,750
c. 6,50,000
d. 8,35,000
Problem 9.4
Company – A ltd.
Earnings per share – Rs.10
Dividend pay out ratio – 50%
Rate of return – 15%
The capitalisation rate – 12.5%
Use Walter model for dividend decision and answer the following
queations
1. The market price (p) of A ltd shares at current dividend pay out
ratio is –
a. 80
b. 78
c. 88
d. 95
2. What should be optimum pay out ratio of the firm A ltd, in order to
maximise the share price –
a. 100%
b. 50%
c. 55%
d. 0%
3. What will be the share price at the pay out ration mentioned in Q.2
a. 96
b. 100
c. 125
d. Data insufficient
Problem 9.5
Company A ltd. –
Current assets
d. Inventory Rs. 340 lacs
185
e. Other current assets Rs. 20 lacs
Current liabilities
c. Creditors Rs. 100 lacs
d. Other liabilities Rs. 20 lacs
e. Bank borrowings Rs. 180 lacs
Problem 9.6
Please write the formulas of Value of the firm, Cost of equity under
Modigiani and Miller approach of capital structure theories, without
corporate taxes and with corporate taxes
Problem 9.7
A Ltd. sells goods in the domestic market on a gross profit of 25%. Its annual figures are
as follows :
1. Domestic sales on 1 month credit Rs. 12,00,000
2. Export at 3 months credit, selling price 10 % below domestic price Rs. 5,40,000
3. Material with two months credit Rs. 4,50,000
4. Wages paid ½ month in arrears Rs. 3,60,000
186
5. Manufacturing expense paid 1 month in arrears Rs. 5,40,000
6. Depreciation Rs. 60,000
7. Administration expense paid 1 month in arrears Rs. 1,20,000, not to be
considered for Finished goods valuation
8. Sales expenses payable quarterly in advance Rs. 60,000
Stock of Raw materials and FG are kept for 1 month. Cash requirement Rs. 1,00,000.
Please ascertain the working capital requirement for A Ltd.
Problem 9.8
1. Write a detailed note on working capital cycle with all the formulas
3. Commercial Paper
4 .Tandon Committee recommendations on Working Capital funding
with formulas
Problem 9.9
Expected output is 5500 units per month. Calculate the amount of working capital
required
Problem 9.10
187
1. Which one of the following is not a factor determining the dividend policy of a
Company
a. Cash flow
b. Tax on dividends for company
c. Profit reinvestment opportunities
d. Future viability of the companies major project
188
3 Please consider the following cash flow from a project
Year Cash Flow (Rs)
(50,000)
1 10,000
2 10,450
3 11,800
4 12,250
5 16,750
Q1. The IRR ( Internal rate of return for the above project) is approx:
a. 6.6%
b. 13%
c. 14.5%
d. 10.7%
189
Problem 9.11
2. Write note on working capital cycle and explain how each component of working
capital cycle is calculated.
Problem 9.12
1. M/s A ltd. have approached bankers for their working capital requirements. The
bankers agreed to finance but decided to keep some margins as under (i.e agreed to
finance excluding the margins) –
190
Rs. 000’s
Annual Sales 14,40
Cost of Production 12,00
Raw Materials purchased 7,05
Opening stock of Raw materials 1,40
Opening stock of Raw materials 1,25
Other information – Raw material is in stock for 2 months, WIP 15 days and FG 1
month. Debtors get 1 months credit and creditors give 15 days credit. Company has
received an advance of Rs. 15,000
2. M/s B ltd. have approached bankers for their working capital requirements. The
bankers agreed to finance but decided to keep some margins as under (i.e agreed to
finance excluding the margins) –
Other information – Raw material is in stock for 2 months, work in progress (WIP) 1
month and FG 3 month. Debtors get 3 months credit and creditors give 2 months credit,
wages are paid after one month. Calculate WIP considering 100% RM + 50% wages
and overheads. Selling price is estimated @ 5 Rs per unit. Cash requirement is Rs
20,000
3 M/s C ltd. have approached bankers for their working capital requirements. The
bankers agreed to finance but decided to keep 30% margins on all current assets
excluding Cash balance (i.e agreed to finance excluding the margins) other information
is as follows -
191
Cost per unit
Raw Materials 40
Labour 10
Overheads 60
(Depreciation included in overheads Rs 20)
Selling price 120
192