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 stepbystep approach to evaluating the financial viability of Expansion Ltds acquisition of Stagnant Ltd 1 ... 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
-
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...
-
Assuming the following ratios are constant, what is the sustainable growth rate? Total asset turnover = 1.35 Profit margin = 5.7% Equity multiplier = 1.47 Payout ratio = 40%
-
What is multifactor authentication? How does it help safeguard against stolen passwords?
-
Explain precondition and post-condition by examples.
-
Brass Corporation agrees to acquire the net assets of Warn Corporation on January 1, 2011. Warn has the following balance sheet on the date of acquisition: An appraiser determines that in-process R&D...
-
6. Examine the following shell script and describe its function line-by-line: #!/bin/bash echo -e "This program copies a file to the /stuff directory. " echo -e "Which file would you like to copy?...
-
Suppose that Sasha and Jayla both collect data to investigate whether people tend to call heads more often than tails when they are asked to call the result of a coin flip. If Sasha has a smaller...
-
What term most appropriately describes the use of clinical evidence for appropriate and best practices to improve health outcomes and reduce waste and inefficient use of resources. Explain.
-
A philosophical approach to examining what is good or bad. a. code of ethics b. culture c. ethics d. morals e. subculture f. values g. whistleblower
-
Indicate whether each of the following statements is true or false by writing T or F in the answer column. In determining whether a defendant has breached his or her duty in a malpractice lawsuit,...
-
Indicate whether each of the following statements is true or false by writing T or F in the answer c olumn. A contract must be completely performed in all its details in order to be considered...
-
A branch of government with responsibility for deciding cases brought before it. a. administrative agency b. executive bra nch c. administrative hearing d. judicial bra nch e. legislative br anch
-
An organization that has executive, legislative, and judicial functions. a. administrative agency b. executive bra nch c. administrative hearing d. judicial bra nch e. legislative br anch
-
Graham and Narelle bought a three bedroom semi-detached house in a beach suburb. During their meeting with the vendor, James, prior to sale, Graham asked if there was any salt damage to the steel...
-
You've been asked to take over leadership of a group of paralegals that once had a reputation for being a tight-knit, supportive team, but you quickly figure out that this team is in danger of...
-
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...
-
Give an example of a local wind pattern. Give an example of a global wind pattern.
-
What drives surface currents?
-
Do surface currents affect water temperature, air temperature, or both?
Study smarter with the SolutionInn App