Bugs' Boutique (Pty) Ltd has 30 April as its financial year-end. Provocative Fashions Ltd is a...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Bugs' Boutique (Pty) Ltd has 30 April as its financial year-end. Provocative Fashions Ltd is a company listed on the JSE and is interested in acquiring a 60% interest in Bugs' Boutique. The latest financial statements of Bugs' Boutique are for the year-ended 30 April 20X7. The following information relating to Bugs Boutique is provided: 1. The sales revenue for the year-ended 30 April 20X7 amounted to R1 000 million. Sales revenue is expected to grow by 30% during the 20X8 financial year and by 25% in 20X9. The management of Bugs' Boutique uses a technique called "percentage of sales" when performing projections. During the financial year-ended 30 April 20X7, Bugs' Boutique achieved an operating profit margin of 40% (based on operating profit after deducting depreciation but before interest and tax and non-operating income). It is expected that the company will maintain this operating profit margin into 2. the future. On 30 April 20X7, the total investment in net working capital of Bugs' Boutique was equal to 20% of sales revenue. It is expected that at the endof each subsequent year, the total net investment in working capital will be equal to 20% of sales revenue. 3. Itis estimated that after the explicit forecast period (20X8 to 20X9), free cash flows to the firm will grow at a constant rate of 6% per year. 4. 5. The following projections were made with regard to capital expenditure: Actual Projected Projected 20X7 20X8 20X9 Rm Rm Rm Opening carrying amounts (NBV) 465.0 487.0 507.0 Additions 80.0 100.0 120.0 (58.0) (80.0) De preciation* Closing carrying amounts (NBV) *Depreciation expense is considered to be equal to the tax (wear and tear) allowances. (90.0) 487.0 507.0 537.0 6. The following information is also provided as at 30 April 20X7: Bugs' Boutique Market/Sector Beta 1.8 1.6 Ordinary shares in issue (millions) Interest rate on the R157 (government bond) 500 8.5% Market rate of return 12.5% Coupon rate on debentures issued by the company Weighted average cost of capital (WACC) Debentures at par value (million Rands) 10% 14% 400 On 30 April 20X7, the debentures of Bugs' Boutique had a market value of R380m. On 30 April 20X7, the non-operating assets of Bugs' Boutique had a carrying amount of R80m and a fair 7. 8. value of R100m. 9. The applicable income tax rate for companies is 28%. REQUIRED: Calculate the value of a 60% ordinary shareholding in Bugs Boutique as at 30 April 20X7 using the free cash flow to the firm valuation model. All workings must be shown. Bugs' Boutique (Pty) Ltd has 30 April as its financial year-end. Provocative Fashions Ltd is a company listed on the JSE and is interested in acquiring a 60% interest in Bugs' Boutique. The latest financial statements of Bugs' Boutique are for the year-ended 30 April 20X7. The following information relating to Bugs Boutique is provided: 1. The sales revenue for the year-ended 30 April 20X7 amounted to R1 000 million. Sales revenue is expected to grow by 30% during the 20X8 financial year and by 25% in 20X9. The management of Bugs' Boutique uses a technique called "percentage of sales" when performing projections. During the financial year-ended 30 April 20X7, Bugs' Boutique achieved an operating profit margin of 40% (based on operating profit after deducting depreciation but before interest and tax and non-operating income). It is expected that the company will maintain this operating profit margin into 2. the future. On 30 April 20X7, the total investment in net working capital of Bugs' Boutique was equal to 20% of sales revenue. It is expected that at the endof each subsequent year, the total net investment in working capital will be equal to 20% of sales revenue. 3. Itis estimated that after the explicit forecast period (20X8 to 20X9), free cash flows to the firm will grow at a constant rate of 6% per year. 4. 5. The following projections were made with regard to capital expenditure: Actual Projected Projected 20X7 20X8 20X9 Rm Rm Rm Opening carrying amounts (NBV) 465.0 487.0 507.0 Additions 80.0 100.0 120.0 (58.0) (80.0) De preciation* Closing carrying amounts (NBV) *Depreciation expense is considered to be equal to the tax (wear and tear) allowances. (90.0) 487.0 507.0 537.0 6. The following information is also provided as at 30 April 20X7: Bugs' Boutique Market/Sector Beta 1.8 1.6 Ordinary shares in issue (millions) Interest rate on the R157 (government bond) 500 8.5% Market rate of return 12.5% Coupon rate on debentures issued by the company Weighted average cost of capital (WACC) Debentures at par value (million Rands) 10% 14% 400 On 30 April 20X7, the debentures of Bugs' Boutique had a market value of R380m. On 30 April 20X7, the non-operating assets of Bugs' Boutique had a carrying amount of R80m and a fair 7. 8. value of R100m. 9. The applicable income tax rate for companies is 28%. REQUIRED: Calculate the value of a 60% ordinary shareholding in Bugs Boutique as at 30 April 20X7 using the free cash flow to the firm valuation model. All workings must be shown.
Expert Answer:
Answer rating: 100% (QA)
The value of a 60 ordinary shareholding in Bugs Boutique as at 30 April 20X7 using the free cash f... View the full answer
Related Book For
Accounting Business Reporting for Decision Making
ISBN: 9780730302414
4th edition
Authors: Jacqueline Birt, Keryn Chalmers, Albie Brooks, Suzanne Byrne, Judy Oliver
Posted Date:
Students also viewed these accounting questions
-
Contractor Ltd (Contractor) is a company listed on the Namibian Stock Exchange (NSX). Its primary business is the development of residential properties that the company sells or leases to unconnected...
-
The R. M. Smithers Corporation earned an operating profit margin of 10 percent based on sales of $ 10 million and total assets of $ 5 million last year. a. What was Smithers total asset turnover...
-
Background Healthy Fish Ltd is a company listed on the JSE Ltd under the Food Processing Sector. The company is vertically integrated with a number of wet fish trawlers, freezer trawlers, and...
-
The city of Toledo has received a proposal to build a new multipurpose outdoor sports stadium. The expected life of the stadium is 20 years. It will be financed by a 20- year bond paying 8 percent...
-
The enrollment in the College of Business at Midwestern University by quarter from 2009 to spring 2013 is: Using the ratio-to-moving-average method: a. Determine the four quarterly indexes. b....
-
The issue is can a person legally consent to a sexual relationship within the context of a power imbalance in employment? Watch this video - https://www.youtube.com/watch?v=VcwGc1uzDPM Listen -...
-
Why is it important for organizations to take a people-first approach to IT?
-
On May 1, 2014, Herron Corp. issued $600,000, 9%, 5-year bonds at face value. The bonds were dated May 1, 2014 and pay interest semiannually on May 1 and November 1. Financial statements are prepared...
-
Stock Valuation (LO1) Caccamise Company is expected to maintain a constant 5 percent growth rate in its dividends indefinitely. If the company has a dividend yield of 6.8 percent, what is the...
-
Spotlight Ltd has issued share capital of 60,000----8% redeemable cumulative preference shares of ~ 20 each and 4,00,000 equity shares of ~ 10 each. The preference shares are redeemable at a premium...
-
Which of the following statements would MOST likely be considered mere puffing? A. This area is expected to increase in value by 25% within the next year B. This lot has the most beautiful view of...
-
The following 12 categories were developed and listed in Exchange, the magazine of the Brigham Young University School of Business. Taking Things That Dont Belong to You In the book, How to Become a...
-
If all eigenvalues of a matrix are real, then the matrix is symmetric. (True/False)
-
Ethical Stance Are the following actions ethical or unethical in your opinion? Why? Consider the actions individually and discuss them in small groups. Calling in sick when you really are not. ...
-
Find a specific job, internship, or graduate study listing that you would be interested in pursuing. Make sure it requires a letter of recommendation. Your task is to request a letter of...
-
The shifted norm referred to in the readings means that we have an acceptable level of conduct beyond what laws and regulations require. For example, the North Carolina State Troopers have a motto or...
-
" Many individual investors buy common stock for the anticipated cash dividends. As an individual investor, you should understand why and how companies pay dividends and the informational and...
-
For the given transfer function: Vo(s) / Vi(s) = (s^2C^2R^2 + 1) / (s^2C^2R^2 + 4sCR + 1) Assumiing that 1/(CR) = 120 PI so write the matlab code to find the magnitude plot
-
Multiple Choice Questions 1. A business organised as a separate legal entity that is owned by shareholders is a: a. Partnership. b. Company. c. Sole trader. d. Legal partnership. 2. The shareholders'...
-
The management of Kayla Industries has been aggressive in trying to build market share. The price was set at $5 per unit, well below the existing market price. Variable costs were $4.50 per unit, and...
-
Greenfield Company manufactures five products in a single production facility. The company uses an activity-based approach to indirect cost allocation. The following activities have been identified...
-
Determine the natural frequency of vibration, in bending, of the system shown in Figs. 2.90 (c) by modeling the system as a single-degree-of-freedom system. Assume that the mass is \(m=50...
-
Determine the natural frequency of vibration, in bending, of the system shown in Figs. 2.90 (a) by modeling the system as a single-degree-of-freedom system. Assume that the mass is \(m=50...
-
Determine the natural frequency of vibration, in bending, of the system shown in Figs. 2.90 (b) by modeling the system as a single-degree-of-freedom system. Assume that the mass is \(m=50...
Study smarter with the SolutionInn App