Household and electronic appliances company was formed in 2001. The time of its inception there was...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Household and electronic appliances company was formed in 2001. The time of its inception there was no strong competition in this industry, as a result company enjoyed significant growth over the years and was able to have excellent employees. Over the past few years, however, due to strong competition, the chances of growth have dried up. The stock price had recently dropped to RS.45 per share. Considering this situation the firm started looking suitable acquisition candidates so as to better diversification of resources. After considerable work out and analysis, the committee had decided to conduct further valuation and analysis on-Better Solution work. The board members were curious about the low P/E ratio that the firm was trading at. Better solution work was Rs.2 billion worth of company. Earnings per share had been gradually increasing each year and were currently Rs. 1.2 per share but still below the industrial average. The incremental net cash flows of the combined company were estimated to be at least Rs.45 million per year for the estimated future. Moreover, there were significant chances of diversification as Better work solution is involved in different line of business. Tables 1 to 4 have the financial statements of Household and electronic appliances and Better solution work respectively. The finance department of Household and Electronic appliances had recently estimated the firm's WACC to be 16% and the required rate of return on equity to be 20%. Revenues CGS Gross profit Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 1 Household and electronic appliances Income statement (Rs, Million) Dividends paid Rs.1 per share on 100 million shares Addition to retained earnings 3000 2550 450 100 50 50 250 100 150 100 5 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 2 Household and electronic appliances Balance sheet (Rs. Million) Long term debt Common stock (par value=5 per share) Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 400 200 400 1000 2000 6000 -2000 4000 300 200 6000 500 1000 2000 500 1000 1500 3000 6000 || Revenues CGS GP Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 3 Better solution works Income statement (million) Dividends Rs.0.8 per share on 50 million shares Addition to retained earnings 1500 1320 180 50 15 15 100 40 60 40 20 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 4 Better Solution works Balance Sheet (millions) 300 200 200 300 1000 1400 -400 1000 150 130 500 780 Long term debt Common stock (par value=2 per share) 100 Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 600 2000 340 180 620 2000 Questions: 1. Calculate the maximum offer price that Household would be justified in making for better solution works, while using the free cash flow method. 2. Using the formula for free cash flow, explain the various reasons why firms undertake mergers and acquisitions? Which of these reasons are most likely to apply to the acquisition that Household Electronics. 3. Assume that Household's shareholders have agreed to an exchange ratio of 1 share of Household for every 2 shares held in Better solution. Also assume that the combined net income of the two firms is the sum of their net incomes prior to the completion of the deal. 4. Let's say that Household is able to close the deal at a price of 1000 million by paying cash by exchanging 1 of its shares for 2 of Better solution shares. Should it use cash or stock as the payment mechanism? Why? What are the pros and cons of each payment mechanism for the acquiring and the target firm respectively? 5. If the book value of the net fixed assets of Better Solution are at only 80% of their current market value, and Household decides to step up the basis of the assets for depreciation after the deal is closed, what would the balance sheet of the combined firm look like under the purchase method of accounting for mergers and acquisition? Assume that the deal is completed at an exchange ratio of 0.5(i.e.1 share of Household Electronics for 2 shares of Better solutions. Household and electronic appliances company was formed in 2001. The time of its inception there was no strong competition in this industry, as a result company enjoyed significant growth over the years and was able to have excellent employees. Over the past few years, however, due to strong competition, the chances of growth have dried up. The stock price had recently dropped to RS.45 per share. Considering this situation the firm started looking suitable acquisition candidates so as to better diversification of resources. After considerable work out and analysis, the committee had decided to conduct further valuation and analysis on-Better Solution work. The board members were curious about the low P/E ratio that the firm was trading at. Better solution work was Rs.2 billion worth of company. Earnings per share had been gradually increasing each year and were currently Rs. 1.2 per share but still below the industrial average. The incremental net cash flows of the combined company were estimated to be at least Rs.45 million per year for the estimated future. Moreover, there were significant chances of diversification as Better work solution is involved in different line of business. Tables 1 to 4 have the financial statements of Household and electronic appliances and Better solution work respectively. The finance department of Household and Electronic appliances had recently estimated the firm's WACC to be 16% and the required rate of return on equity to be 20%. Revenues CGS Gross profit Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 1 Household and electronic appliances Income statement (Rs, Million) Dividends paid Rs.1 per share on 100 million shares Addition to retained earnings 3000 2550 450 100 50 50 250 100 150 100 5 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 2 Household and electronic appliances Balance sheet (Rs. Million) Long term debt Common stock (par value=5 per share) Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 400 200 400 1000 2000 6000 -2000 4000 300 200 6000 500 1000 2000 500 1000 1500 3000 6000 || Revenues CGS GP Selling and admin exp. Depreciation Interest EBT Taxes (40%) Net income Table 3 Better solution works Income statement (million) Dividends Rs.0.8 per share on 50 million shares Addition to retained earnings 1500 1320 180 50 15 15 100 40 60 40 20 Cash Marketable securities Accounts receivables Inventory Total current Assets Gross Fixed Assets Accumulated depreciation Net fixed assets Total Assets Accounts payables Accruals Notes payable Total current liabilities Table 4 Better Solution works Balance Sheet (millions) 300 200 200 300 1000 1400 -400 1000 150 130 500 780 Long term debt Common stock (par value=2 per share) 100 Capital surplus Retained earnings Total shareholder's equity Total liabilities and equity 600 2000 340 180 620 2000 Questions: 1. Calculate the maximum offer price that Household would be justified in making for better solution works, while using the free cash flow method. 2. Using the formula for free cash flow, explain the various reasons why firms undertake mergers and acquisitions? Which of these reasons are most likely to apply to the acquisition that Household Electronics. 3. Assume that Household's shareholders have agreed to an exchange ratio of 1 share of Household for every 2 shares held in Better solution. Also assume that the combined net income of the two firms is the sum of their net incomes prior to the completion of the deal. 4. Let's say that Household is able to close the deal at a price of 1000 million by paying cash by exchanging 1 of its shares for 2 of Better solution shares. Should it use cash or stock as the payment mechanism? Why? What are the pros and cons of each payment mechanism for the acquiring and the target firm respectively? 5. If the book value of the net fixed assets of Better Solution are at only 80% of their current market value, and Household decides to step up the basis of the assets for depreciation after the deal is closed, what would the balance sheet of the combined firm look like under the purchase method of accounting for mergers and acquisition? Assume that the deal is completed at an exchange ratio of 0.5(i.e.1 share of Household Electronics for 2 shares of Better solutions.
Expert Answer:
Related Book For
Intermediate Accounting
ISBN: 978-0324659139
11th edition
Authors: Loren A. Nikolai, John D. Bazley, Jefferson P. Jones
Posted Date:
Students also viewed these finance questions
-
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...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Decedent died owning an insurance policy that would pay $2 million to Beneficiary. Six months later, the insurance company paid Beneficiary $2 million plus $50,000 interest. What portion of the...
-
Ramona and Pablo Valdez are a dual-career couple who just had their first child. Pablo age 29, already has a group life insurance policy, but Ramona's employer does not offer life insurance. A...
-
The pie chart (constructed using EXCEL) shown portrays the regional distribution of weather stations in the United States. a. Do the slices of the pie portray (i) variables or (ii) categories of a...
-
The total charge a household battery can supply is given in units of \(\mathrm{mA} \cdot \mathrm{h}\). For example, a \(9.0 \mathrm{~V}\) alkaline battery is rated \(450 \mathrm{~mA} \cdot...
-
On January 1, 2015, Evers Company purchased the following two machines for use in its production process. Machine A: The cash price of this machine was $48,000. Related expenditures included: sales...
-
Jake makes a gift to a limited liability company of which he is not a member. The LLC has five members. Jake is related to one of the members. How many annual exclusions can Jake claim for gift tax...
-
Centrum Manufacturing makes a single product with the following attributes: Product per Unit Price $130.00 Variable costs per unit: Direct materials $30.00 Direct labor $40.00 Total VC $70.00...
-
Question 4 [40 Marks] From the information given below, calculate the prime cost, production overhead costs and total production costs per month. Details work 1. Production manager's salary 2. Wages...
-
Judy wants to buy a new bed, but it will cost her $668. The sales tax rate is 4.4% where she is buying the bed. Her budget only allows her to purchase a bed that is no more than $700. Calculate the...
-
Will setting different tax rates on the two sectors based on the cost information gathered by the engineers lead to a more cost-effective outcome? Explain why or why not.
-
Create fictional review for a social media site ( eg Amazon, Microsoft, Walmart etc) ?
-
Jonathan would like to know if he is deemed to be carrying on a trade with his vinyl record sales, what will happen if the trade makes a loss in 2022/23, how will the loss be treated for tax purposes...
-
Gary, the production manager, was pleased at the company's income statement results. Actual DL cost was only $59,095, compared to the budgeted $69,000, while actual sales volume came in 200 units...
-
Choose the correct answer 1.We've recently wrote a book. correct Incorrect 2. I've lived in Orlando for three years. correct Incorrect 3. Laura have sold her car. correct Incorrect 4. I haven't take...
-
Describe the general ways that the revised Form 990, applicable for tax year 2008 and beyond, is different from previous versions.
-
On January 1, 2010, the Sanders Corporation purchased equipment having a fair value of $68,301.30 by issuing a non-interest-bearing, $100,000, four-year note due December 31, 2013. Required Prepare...
-
Suppose that Kilgore, Inc., is the company that accepted the note from Dieland Company in RE14-12. Kilgore had originally purchased the equipment for $18,000, and the equipment has a book value of...
-
At the beginning of 2011, Tanham Company discovered the following errors made in the preceding two years: Reported net income was $27,000 in 2009 and $35,000 in 2010. The allowance for doubtful...
-
The latent heat of vaporization per unit mass of a pure substance at a given temperature, \(\lambda\), is defined as the difference in enthalpy between the saturated vapor and saturated liquid at the...
-
Air at \(345 \mathrm{~K}\) has a dew-point temperature of \(312 \mathrm{~K}\). Calculate the absolute and relative humidity, and the enthalpy of the mixture relative to liquid water and air at \(273...
-
It is desired to dehumidify \(1.2 \mathrm{~m}^{3} / \mathrm{s}\) of air, available at \(311 \mathrm{~K}\) with a wet-bulb temperature of \(303 \mathrm{~K}\), to a wet-bulb temperature of \(288...
Study smarter with the SolutionInn App