33.C.2 Expansion Ltd is a well-known brand in the country looking forward to diversify its product...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
33.C.2 Expansion Ltd is a well-known brand in the country looking forward to diversify its product portfolio by acquiring another firm in the same industry. Stagnant Ltd is another firm in the country having popular brands in its product portfolio. Expansion Ltd is contemplating to acquire Stagnant Ltd. This acquisition is likely to add considerable value to Expansion Ltd with expanded client base. The management of Expansion Ltd. is keen to know if this acquisition is financially viable. Its CEO, Mr. Doordarshi Gupta, hires the best consultants in the Industry and asks his CFO, Prateek Dash, to evaluate the deal with the consultants in order to take a final call on the proposal of Expansion Ltd. The following information is provided by the consultants about Stagnant Ltd: The forecasted sales revenue of Stagnant Ltd for the next 7 years is given in the table below: Year Sales revenue ( million) Liabilities Share capital (10 lakh shares for 100 each) Reserves and surplus 10% Debentures Profit & loss Trade creditors Provisions for taxes Amount 100 30 20 15 80 priwollot erlito elelenco (esillid ham themuo ali is (9.0 cost opr 1 100 Balance sheet of Stagnant Ltd. as at March 31, 2014 is as follows 250 2 120 Assets Fixed assets: 3 140 Land and building Plant and machinery Patents Current assets: 4 160 Additional Information: (i) Variable expenses amount to 40 per cent of the sales revenue. Marketable securities (8 %) Inventory Debtors Cash and bank 5 160 6 7 150 140 (in million) Amount 8007 90 20 bA 5555 etabiano 45 5 250 Inanpal2 (v) encev pnimoo (ii) Fixed operating costs are estimated to be 20 million for the first 5 years and 24 million for next two years. (iii) It would also be promoting its products by regular advertisement campaigns as per the product life cycle requirements. Estimated expenditure is given below: Year Expenditure (R million) (iv) Plant and machinery are subject to 15 % rate of depreciation on written down value method. (v) The company owns patents having useful life of 10 years and are subject to amortisation on the straight line basis. Year Capital expenditure (3 million) (vi) The company has planned the following capital expenditure (incurred at the beginning of each year) for the next 7 years. Particulars Fixed assets Current assets Total assets Equity capital Reserves and surplus 10% Debentures Profit and loss Account Total current liabilities Total liabilities 1 2 3 15 15 10 OSI zwollol as a P10S E Additional Information: EAT P/E ratio vii) Working capital in terms of Investment in current assets is estimated at 20 per cent of sales revenue. viii) Expected non-operating cash flow (including investment in marketable securities) in the initial year is *2.5 million. Innsbrood (ix) Effective tax rate is 30 per cent and estimated cost of capital is 12 per cent. (x) Free cash flows of the firm are expected to grow at 6 per cent after 7 years. Balance sheet as at 31st March 2014 of the two firms operating in the same industry is as follows: erli ot bij trsnips12 (Amounts in million) 1 15 cleaca inuomA COT bra 4 5 6 7 5 5 10 10 2 3 4 5 6 20 25 20 30 en 25 Expansion Ltd. 250 100 350 140 50 25 20 11 (nolllim 3.0190 oncle8 Stagnant Ltd. (roso 0017 45 are hist 90 350 7 20 60 250 100 30 20 15 aulquue br85 250 230l 10 10 Purchase considerations (besides taking over current liabilities) consists of the following: (i) Expansion Ltd would need to issue 6,00,000 (Exchange ratio: 0.6) at its current market price of 160, (ii) Payment of 360 in cash per share issued, (iii) Redemption of 10 per cent debentures at a premium of 10 per cent, (lv) Dissolution expenses are estimated at 15 million that would need to be taken into consideration (v) Stagnant Ltd has a lawsuit pending against it which would require 50 million for its settlement in the coming years, Ob of Inilan (vi) Market value of assets which would not be used after acquisition are worth 720 million. 33.C.2 Expansion Ltd is a well-known brand in the country looking forward to diversify its product portfolio by acquiring another firm in the same industry. Stagnant Ltd is another firm in the country having popular brands in its product portfolio. Expansion Ltd is contemplating to acquire Stagnant Ltd. This acquisition is likely to add considerable value to Expansion Ltd with expanded client base. The management of Expansion Ltd. is keen to know if this acquisition is financially viable. Its CEO, Mr. Doordarshi Gupta, hires the best consultants in the Industry and asks his CFO, Prateek Dash, to evaluate the deal with the consultants in order to take a final call on the proposal of Expansion Ltd. The following information is provided by the consultants about Stagnant Ltd: The forecasted sales revenue of Stagnant Ltd for the next 7 years is given in the table below: Year Sales revenue ( million) Liabilities Share capital (10 lakh shares for 100 each) Reserves and surplus 10% Debentures Profit & loss Trade creditors Provisions for taxes Amount 100 30 20 15 80 priwollot erlito elelenco (esillid ham themuo ali is (9.0 cost opr 1 100 Balance sheet of Stagnant Ltd. as at March 31, 2014 is as follows 250 2 120 Assets Fixed assets: 3 140 Land and building Plant and machinery Patents Current assets: 4 160 Additional Information: (i) Variable expenses amount to 40 per cent of the sales revenue. Marketable securities (8 %) Inventory Debtors Cash and bank 5 160 6 7 150 140 (in million) Amount 8007 90 20 bA 5555 etabiano 45 5 250 Inanpal2 (v) encev pnimoo (ii) Fixed operating costs are estimated to be 20 million for the first 5 years and 24 million for next two years. (iii) It would also be promoting its products by regular advertisement campaigns as per the product life cycle requirements. Estimated expenditure is given below: Year Expenditure (R million) (iv) Plant and machinery are subject to 15 % rate of depreciation on written down value method. (v) The company owns patents having useful life of 10 years and are subject to amortisation on the straight line basis. Year Capital expenditure (3 million) (vi) The company has planned the following capital expenditure (incurred at the beginning of each year) for the next 7 years. Particulars Fixed assets Current assets Total assets Equity capital Reserves and surplus 10% Debentures Profit and loss Account Total current liabilities Total liabilities 1 2 3 15 15 10 OSI zwollol as a P10S E Additional Information: EAT P/E ratio vii) Working capital in terms of Investment in current assets is estimated at 20 per cent of sales revenue. viii) Expected non-operating cash flow (including investment in marketable securities) in the initial year is *2.5 million. Innsbrood (ix) Effective tax rate is 30 per cent and estimated cost of capital is 12 per cent. (x) Free cash flows of the firm are expected to grow at 6 per cent after 7 years. Balance sheet as at 31st March 2014 of the two firms operating in the same industry is as follows: erli ot bij trsnips12 (Amounts in million) 1 15 cleaca inuomA COT bra 4 5 6 7 5 5 10 10 2 3 4 5 6 20 25 20 30 en 25 Expansion Ltd. 250 100 350 140 50 25 20 11 (nolllim 3.0190 oncle8 Stagnant Ltd. (roso 0017 45 are hist 90 350 7 20 60 250 100 30 20 15 aulquue br85 250 230l 10 10 Purchase considerations (besides taking over current liabilities) consists of the following: (i) Expansion Ltd would need to issue 6,00,000 (Exchange ratio: 0.6) at its current market price of 160, (ii) Payment of 360 in cash per share issued, (iii) Redemption of 10 per cent debentures at a premium of 10 per cent, (lv) Dissolution expenses are estimated at 15 million that would need to be taken into consideration (v) Stagnant Ltd has a lawsuit pending against it which would require 50 million for its settlement in the coming years, Ob of Inilan (vi) Market value of assets which would not be used after acquisition are worth 720 million.
Expert Answer:
Answer rating: 100% (QA)
Based on the provided information here is a breakdown of the financial details for Stagnant Ltd 1 Fo... View the full answer
Related Book For
Understanding Cross Cultural Management
ISBN: 9781292015897
3rd Edition
Authors: Marie Joelle Browaeys, Roger Price
Posted Date:
Students also viewed these finance questions
-
Define opportunity cost. Calculate the opportunity cost if he decides to spend 3 hours of his time mowing his own lawn. Discuss if he should mow his own lawn or hire someone to do it based on his...
-
Please help with the discusin questions ! I give thumbs up Case #1: Hailing a New Era: Haier in Japan As one of the most valuable brands in China, Haier designs,manufactures, and sells various home...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Roberto finishes a triathlon (750-meter swim, 5-kilometer run, and 20-kilometer bicycle) in 63.2 minutes. Among all men in the race, the mean finishing time was 69.4 minutes with a standard deviation...
-
Suppose that we have a oneway ANOVA with equal numbers of observations on each treatment, that is, ni = n, i = 1,..., k. In this case the F test can be considered an average t test. (a) Show that a t...
-
Thousands of years of organized religion have done nothing to solve any problems and have almost always exacerbated them by promoting fear, superstition, and irrational mythologies. Kneeling in...
-
It seems that leaders and effective followers may be more alike than leaders and managers. Is that so?
-
The trial balance of Racer Internet at March 31, 2012, follows: Adjustment data at March, 31, 2012 a. Unearned service revenue still unearned, $500. b. Prepaid rent still in force, $2,000. c....
-
6. At the beginning of each year for three years, Anna makes a $150 contribution into a savings account earning a 2% interest rate. At the end of the third year, what is the balance in Annas account
-
1. Suppose you wanted to predict Winnings ($) using only the number of poles won (Poles), the number of wins (Wins), the number of top five finishes (Top 5), or the number of top ten finishes (Top...
-
Follow these steps to prepare for this assessment: Select an article that uses statistical data related to a current event, your major, your current field, or your future career goal. The chosen...
-
Is a state (or area of a state) with the best tax incentives the best place to do business?
-
State auditors typically ask about/for which of the following when determining residency? A. All state drivers licenses B. Previous and other current addresses within and without the state C. The...
-
Is most law on residency based on statutory or case law?
-
Which of these are informative for determining the tax residence of a multiple-home taxpayer? A. Time spent in state relative to other states B. Time spent in state by immediate family C....
-
What is a reciprocity agreement? Do most states have them?
-
TRAIN law has also increased the period for filing of estate-tax returns from six months from the decedent's death to one year. C. Amendment of Payment of Estate Tax by Installment Section 26 of the...
-
The registrar of a college with a population of N = 4,000 full-time students is asked by the president to conduct a survey to measure satisfaction with the quality of life on campus. The following...
-
Capturing the voice of minority shareholders is crucial for improving the woeful corporate governance standards in the country, which is said to be one of the biggest factors behind the so-called...
-
For cultural dilemmas in business, Trompenaars proposes the reconciliation method as a way of dealing with opposing values. If the definition of dilemma is taken as a situation that requires a choice...
-
Table 15.2 below gives a brief description in note form of the typical approach by the Japanese to negotiating, using the framework given in Concept 15.1. Table 15.2 Questions 1. Choose another...
-
The following financial data is taken from the annual report of The Emma Company: Explain (a) what other comprehensive income is and how it differs from net income, (b) what happened to the value of...
-
The 2015 annual report of Pfizer, Inc. (PFE) reveals that the company maintains a significant investment in short-term investments: During 2015, the company sold short-term investments (net of sales...
-
The 2015 annual report of Bristol-Myers Squibb (BMS) discloses the following amounts included within other (income)/expense on its consolidated statement of earnings: Assume that on the companys...
Study smarter with the SolutionInn App