Robo Manufacturing Limited is a New Zealand company that specialised in manufacturing robots for the hospitality...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Robo Manufacturing Limited is a New Zealand company that specialised in manufacturing robots for the hospitality sector. To drive an intelligent revolution of the industry and create higher-level value for the industry, the company is undertaking a six-year project to set up a manufacturing plant overseas to produce a new line of robots. The company bought a piece of land five years ago for $ 8.2 million in anticipation of using it for its proposed manufacturing plant. If the company sold the land today, it would receive $ 14.25 million after taxes. In six years, the land can be sold for $21.25 million after taxes and reclamation costs. The manufacturing plant will cost $360 million to build. The following market data on Robo Manufacturing Ltd are current: Equity Non-redeemable Preference shares Debt 10,000,000ordinary shares, selling for $46 per share 11,000,000 shares (par value $ 8.50 per share) with 4.5 % dividends (after taxes), selling for $10.25 per share c) d) $100,000,000,4.65% coupon bonds outstanding with ten years to maturity redeemable at par, selling for 95 per cent of par; the bonds have a $1000 par value each and make semi-annual coupon payments. Additional Information: a) The project requires $ 23.25 million in initial net working capital investment in year zero. b) The manufacturing plant has a ten-year economic life, and Robo Manufacturing Ltd uses the Diminishing Value method of depreciation for the plant using a 30% annual depreciation rate. At the end of the project (i.e., at the end of year 6), the plant can be scrapped for $ 49 million. The project will incur $625 million per annum in fixed costs Robo Manufacturing Ltd will manufacture and sell 150,000 robots in year one, and the production is expected to increase at 1.25 per cent per year for the rest of the project period. e) The expected average selling price per robot is $10,500. f) The variable production cost in year one is expected to be $3,675 per robot. However, the management estimates that the cost will increase by 1.15 per cent per year for the rest of the project. At the end of year 6, the company will sell the land. g) h) Robo Manufacturing Ltd's tax rate is 28% 1) The company had been paying dividends on its ordinary shares consistently. Dividends paid in the past six years are as follows. The average growth rate in dividends is expected to continue in the coming years. Year(-6) ($) 3.95 Year(-5) ($) 4.02 Year (-4) (S) 4.09 Year (-3) ($) 4.14 Required: 1. Calculate the project's initial (time 0) cash flows. Year (-2) ($) 4.21 Year (-1) Year (0) ($) 4.21 (S) 4.18 (4 marks) 2. Compute the weighted average cost of capital (WACC) of Robo Manufacturing Ltd. Show all workings and state any assumptions underlying your computations. (16 marks) 3. Using the WACC computed in part (2) and assuming the following, compute the project's Net Present Value (NPV), Internal Rate of Return (IRR), Payback Period and the Profitability Index (PI). (25 marks) Note: Work all solutions to the nearest two decimals. Robo Manufacturing Limited is a New Zealand company that specialised in manufacturing robots for the hospitality sector. To drive an intelligent revolution of the industry and create higher-level value for the industry, the company is undertaking a six-year project to set up a manufacturing plant overseas to produce a new line of robots. The company bought a piece of land five years ago for $ 8.2 million in anticipation of using it for its proposed manufacturing plant. If the company sold the land today, it would receive $ 14.25 million after taxes. In six years, the land can be sold for $21.25 million after taxes and reclamation costs. The manufacturing plant will cost $360 million to build. The following market data on Robo Manufacturing Ltd are current: Equity Non-redeemable Preference shares Debt 10,000,000ordinary shares, selling for $46 per share 11,000,000 shares (par value $ 8.50 per share) with 4.5 % dividends (after taxes), selling for $10.25 per share c) d) $100,000,000,4.65% coupon bonds outstanding with ten years to maturity redeemable at par, selling for 95 per cent of par; the bonds have a $1000 par value each and make semi-annual coupon payments. Additional Information: a) The project requires $ 23.25 million in initial net working capital investment in year zero. b) The manufacturing plant has a ten-year economic life, and Robo Manufacturing Ltd uses the Diminishing Value method of depreciation for the plant using a 30% annual depreciation rate. At the end of the project (i.e., at the end of year 6), the plant can be scrapped for $ 49 million. The project will incur $625 million per annum in fixed costs Robo Manufacturing Ltd will manufacture and sell 150,000 robots in year one, and the production is expected to increase at 1.25 per cent per year for the rest of the project period. e) The expected average selling price per robot is $10,500. f) The variable production cost in year one is expected to be $3,675 per robot. However, the management estimates that the cost will increase by 1.15 per cent per year for the rest of the project. At the end of year 6, the company will sell the land. g) h) Robo Manufacturing Ltd's tax rate is 28% 1) The company had been paying dividends on its ordinary shares consistently. Dividends paid in the past six years are as follows. The average growth rate in dividends is expected to continue in the coming years. Year(-6) ($) 3.95 Year(-5) ($) 4.02 Year (-4) (S) 4.09 Year (-3) ($) 4.14 Required: 1. Calculate the project's initial (time 0) cash flows. Year (-2) ($) 4.21 Year (-1) Year (0) ($) 4.21 (S) 4.18 (4 marks) 2. Compute the weighted average cost of capital (WACC) of Robo Manufacturing Ltd. Show all workings and state any assumptions underlying your computations. (16 marks) 3. Using the WACC computed in part (2) and assuming the following, compute the project's Net Present Value (NPV), Internal Rate of Return (IRR), Payback Period and the Profitability Index (PI). (25 marks) Note: Work all solutions to the nearest two decimals. Robo Manufacturing Limited is a New Zealand company that specialised in manufacturing robots for the hospitality sector. To drive an intelligent revolution of the industry and create higher-level value for the industry, the company is undertaking a six-year project to set up a manufacturing plant overseas to produce a new line of robots. The company bought a piece of land five years ago for $ 8.2 million in anticipation of using it for its proposed manufacturing plant. If the company sold the land today, it would receive $ 14.25 million after taxes. In six years, the land can be sold for $21.25 million after taxes and reclamation costs. The manufacturing plant will cost $360 million to build. The following market data on Robo Manufacturing Ltd are current: Equity Non-redeemable Preference shares Debt 10,000,000ordinary shares, selling for $46 per share 11,000,000 shares (par value $ 8.50 per share) with 4.5 % dividends (after taxes), selling for $10.25 per share c) d) $100,000,000,4.65% coupon bonds outstanding with ten years to maturity redeemable at par, selling for 95 per cent of par; the bonds have a $1000 par value each and make semi-annual coupon payments. Additional Information: a) The project requires $ 23.25 million in initial net working capital investment in year zero. b) The manufacturing plant has a ten-year economic life, and Robo Manufacturing Ltd uses the Diminishing Value method of depreciation for the plant using a 30% annual depreciation rate. At the end of the project (i.e., at the end of year 6), the plant can be scrapped for $ 49 million. The project will incur $625 million per annum in fixed costs Robo Manufacturing Ltd will manufacture and sell 150,000 robots in year one, and the production is expected to increase at 1.25 per cent per year for the rest of the project period. e) The expected average selling price per robot is $10,500. f) The variable production cost in year one is expected to be $3,675 per robot. However, the management estimates that the cost will increase by 1.15 per cent per year for the rest of the project. At the end of year 6, the company will sell the land. g) h) Robo Manufacturing Ltd's tax rate is 28% 1) The company had been paying dividends on its ordinary shares consistently. Dividends paid in the past six years are as follows. The average growth rate in dividends is expected to continue in the coming years. Year(-6) ($) 3.95 Year(-5) ($) 4.02 Year (-4) (S) 4.09 Year (-3) ($) 4.14 Required: 1. Calculate the project's initial (time 0) cash flows. Year (-2) ($) 4.21 Year (-1) Year (0) ($) 4.21 (S) 4.18 (4 marks) 2. Compute the weighted average cost of capital (WACC) of Robo Manufacturing Ltd. Show all workings and state any assumptions underlying your computations. (16 marks) 3. Using the WACC computed in part (2) and assuming the following, compute the project's Net Present Value (NPV), Internal Rate of Return (IRR), Payback Period and the Profitability Index (PI). (25 marks) Note: Work all solutions to the nearest two decimals.
Expert Answer:
Answer rating: 100% (QA)
Question Answer 2 Cost of equity DPS MPS r DPS dividend per share MPS market price of the share r dividend growth in perpetuity Lets calculate r based on the given information Years 6 5 4 3 2 1 0 DPS ... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0071339476
Volume 1, 6th Edition
Authors: Beechy Thomas, Conrod Joan, Farrell Elizabeth, McLeod-Dick I
Posted Date:
Students also viewed these accounting questions
-
Innovation Biotechnology Limited (IB) is a New Zealand based cancer diagnostic company specialising in the discovery and commercialisation of diagnostic and prognostic tests for better detection and...
-
Brendan West is a New Zealand tax resident. He works full time at Mitre 10 Mega. He is also a musician and works part time at the local bar on Fridays and Saturdays. Brendan received the following...
-
Penalties Mark Ingils is a New Zealand tax resident. He works as a security officer in New Market and earns a salary. His other income is made up of rental income, dividends, and interest sourced...
-
A 0.20-m-diameter, thin-walled steel pipe is used to transport saturated steam at a pressure of 20 bars in a room for which the air temperature is 25C and the convection heat transfer coefficient at...
-
The following data was taken from the annual financial statements of Grizzle Company: Required Calculate the fixed asset turnover ratio for the years presented. What does the trend in the ratio tell...
-
You are driving on a trip and have two choices on the highway to stop for a snack: a well-known chain or a local that you have never heard of but that looks okay. What lessons from this chapter might...
-
How can quota sampling being applied through a website like www.linkedin.com?
-
On January 1, 2017, Phantom Corp. acquires $300,000 of Spider Products, Inc. 9% bonds at a price of $278,384. The interest is payable each December 31, and the bonds mature on December 31, 2019. The...
-
Mirada Company manufactures handheld calculators and has the following information available for the month of July: Work in process, July 1 ( 1 0 0 % complete for materials, 2 5 % for conversion ) 1...
-
M Enterprises has a business calendar year ending, December 31st. The business has the following information about its depreciable properties at the beginning of 2021: Type of Asset Class 1 Building...
-
Given the following information: Petty cash fund $175 Postage stamps 58 Cash on hand 4,265 Traveler's checks 550 Checking balance, First National Bank 30,425 Checking balance, Third National Bank...
-
Doug is a single taxpayer. In 2022, he had wage income of \($115,000\) from his employer. In addition to his wage income, Doug was a consultant in which he made an additional \($75,000\) of net...
-
Barbara was divorced two years ago. However, the final property settlement and determination of alimony payments was not made until February 2023 because of extended litigation. Barbara received a...
-
Find the Laplace transform of each periodic function whose definition in one period is given. h ( t ) = { 1 if 0 < t < 1 2 t if 1 < t < 2 h ( t ) = { 1 if 0 < t < 1 2 t if 1 < t < 2
-
Can equipotential lines ever cross?
-
A proton, a deuteron (a hydrogen nucleus containing one proton and one neutron), and an alpha particle (a helium nucleus consisting of two protons and two neutrons) initially at rest are all...
-
As part of your duties, you are responsible for researching and tracking the activities of several different advanced persistent threat groups, to include Comment Panda. During your daily review of...
-
Use integration by parts to evaluate the following. Check your answer by taking the derivative. x2e-xdx
-
Under ASPE, the completed contract method is allowed in limited circumstances. Explain what these circumstances are and how contracts are reported under this method.
-
How does the continuity assumption relate to the use of historical cost in financial statement measurements of assets?
-
What is impairment in the value of property, plant, and equipment? How is it measured and reported?
-
Consider a delta wing with sweep angle \(\Lambda\). Show that the expressions 8.11 and 8.12 give the same lift line slope for the delta wing. Eq 8.11 Eq 8.12 = CD CD+CL tan
-
Using the Polhamus theory obtain the drag polar for a delta wing with sweep angle \(75^{\circ}\).
-
The delta wing given in Fig. 8.59 has the supersonic lift line slope, according to Puckett and Stewart, as follows \[ \begin{aligned} & \frac{d C_{l}}{d \alpha}=\left(2 \pi \cot \Lambda /...
Study smarter with the SolutionInn App