The following are extracts (re-organized) of financial statements of Nyayo Limited, a company in the manufacturing...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The following are extracts (re-organized) of financial statements of Nyayo Limited, a company in the manufacturing sector. The extracts are for the most recent period NYAYO LIMITED STATEMENT OF INCOME FOR THE PERIOD ENDED 31ST DECEMBER, 2019 Revenues Gain on disposal Less: Operating Expenses Other Expenses: Depreciation Amortization Interest Expenses Pre-Tax Earnings Tax Net Income Appropriations Net Income Dividends Retained Earnings ASSETS Property, Plant and Equipment CURRENT ASSETS Cash and Marketable Securities Inventory Accounts Receivables Less: CURRENT LIABILITIES Accruals Trade Payables Short-Term Loans Notes Payable Working Capital NET ASSETS FINANCED BY: 10% Debt Sh' Millions 500.00 50.00 Ordinary Share Capital Retained Earnings TOTAL FINANCING NYAYO LIMITED STATEMENT OF FINANCIAL POSITION FOR THE PERIOD ENDED 31ST DECEMBER, 2019 Sh' Millions 30.00 40.00 60.00 25.00 5.00 20.00 10.00 40.00 20.00 5.00 Sh' Millions 130.00 Sh' Millions 75.00 300.00 155.00 550.00 100.00 450.00 50.00 400.00 120.00 280.00 280.00 224.00 56.00 Sh' Millions 500.00 55.00 555.00 455.00 555.00 100.00 Additional information (i) Revenues are expected to grow at an annual rate of 10% each for five years and 5% thereafter forever (ii) Current assets and current liabilities are expected to grow as revenues (iii) Property, plant and equipment expected to grow as revenues and to off-set each other in the steady state period (iv) Income statement items are expected to grow as revenues except for depreciation which has a direct proportional relationship with Property, plant and equipment (v) Retained earnings depends on the dividend policy of the company (vi) Nyayo Limited has settled on a debt-Equity ratio of 30%. At this level of debt-Equity ratio, pre-tax cost of debt is expected to be 10% (vii) Based on historical data the following estimates have been provide Risk free rate of return Average Return on Market Levered Beta of Nyayo Limited 5 12 1.5 Required: (a) Based on the information provided, project the income statement and financial position for year 2020. Based on the projections, compute for the year 2020; (i) Investment in working capital (ii) Investment in fixed capital (iii) Operating EBIT (iv) Non-Cash Charges (b) Compute free cash flow to Nyayo limited for years 2020 (c) Estimate (i) After tax cost of debt (ii) Cost of equity (iii) Weighted average cost of capital (d) Compute the terminal value (e) Using DCF approach, estimate the value of operations of the company The following are extracts (re-organized) of financial statements of Nyayo Limited, a company in the manufacturing sector. The extracts are for the most recent period NYAYO LIMITED STATEMENT OF INCOME FOR THE PERIOD ENDED 31ST DECEMBER, 2019 Revenues Gain on disposal Less: Operating Expenses Other Expenses: Depreciation Amortization Interest Expenses Pre-Tax Earnings Tax Net Income Appropriations Net Income Dividends Retained Earnings ASSETS Property, Plant and Equipment CURRENT ASSETS Cash and Marketable Securities Inventory Accounts Receivables Less: CURRENT LIABILITIES Accruals Trade Payables Short-Term Loans Notes Payable Working Capital NET ASSETS FINANCED BY: 10% Debt Sh' Millions 500.00 50.00 Ordinary Share Capital Retained Earnings TOTAL FINANCING NYAYO LIMITED STATEMENT OF FINANCIAL POSITION FOR THE PERIOD ENDED 31ST DECEMBER, 2019 Sh' Millions 30.00 40.00 60.00 25.00 5.00 20.00 10.00 40.00 20.00 5.00 Sh' Millions 130.00 Sh' Millions 75.00 300.00 155.00 550.00 100.00 450.00 50.00 400.00 120.00 280.00 280.00 224.00 56.00 Sh' Millions 500.00 55.00 555.00 455.00 555.00 100.00 Additional information (i) Revenues are expected to grow at an annual rate of 10% each for five years and 5% thereafter forever (ii) Current assets and current liabilities are expected to grow as revenues (iii) Property, plant and equipment expected to grow as revenues and to off-set each other in the steady state period (iv) Income statement items are expected to grow as revenues except for depreciation which has a direct proportional relationship with Property, plant and equipment (v) Retained earnings depends on the dividend policy of the company (vi) Nyayo Limited has settled on a debt-Equity ratio of 30%. At this level of debt-Equity ratio, pre-tax cost of debt is expected to be 10% (vii) Based on historical data the following estimates have been provide Risk free rate of return Average Return on Market Levered Beta of Nyayo Limited 5 12 1.5 Required: (a) Based on the information provided, project the income statement and financial position for year 2020. Based on the projections, compute for the year 2020; (i) Investment in working capital (ii) Investment in fixed capital (iii) Operating EBIT (iv) Non-Cash Charges (b) Compute free cash flow to Nyayo limited for years 2020 (c) Estimate (i) After tax cost of debt (ii) Cost of equity (iii) Weighted average cost of capital (d) Compute the terminal value (e) Using DCF approach, estimate the value of operations of the company
Expert Answer:
Answer rating: 100% (QA)
a Projected Income Statement and Financial Position for Year 2020 Projected Revenues Current Revenues 1 Annual Growth Rate 50000 1 010 55000 millions Projected Operating Expenses Current Operating Exp... View the full answer
Related Book For
Managerial Accounting Decision Making and Performance Management
ISBN: 978-0273764489
4th edition
Authors: Ray Proctor
Posted Date:
Students also viewed these accounting questions
-
You are required to write a Project Demonstrating Excellence (PDE) Final Project paper. You will be expected to take a concept, theory or topic discussed/explained in the text (i.e. inventory...
-
You are the accountant for Braidwood Hair Ltd. The managing director of the company has asked you to stop purchasing assets for the company and to start leasing them using finance leases. He claims...
-
The Garrett Mixing Company has two producing departments, Mixing and Finishing, and two service departments, Cafeteria and Product Design. The company assigns service department costs to other...
-
A 1220-N uniform beam is attached to a vertical wall at one end and is supported by a cable at the other end. A 1960-N crate hangs from the far end of the beam. Using the data shown in the drawing,...
-
Locate and read the article listed below and answer the following questions. Caylor, M. 2010. Strategic revenue recognition to achieve earnings benchmarks. Journal of Accounting and Public Policy 29:...
-
Hawk Company wants to determine the liquidity of its receivables. It has supplied you with the following data regarding selected accounts for December 31, 2009, and 2008: Required a. Compute the...
-
Continuing to focus on evidence associated with the act, concealment, and conversion, use the evidentiary material to continue the examination. In addition, the examiner also starts to think of terms...
-
Dozier Industries Inc. manufactures only one product. For the year ended December 31, 2014, the contribution margin increased by $38,500 from the planned level of $1,386,000. The president of Dozier...
-
Who developed the relational model, when, and why?
-
Champion Inc. purchased a call option as a speculative investment on January 1 for $125, allowing Champion Inc. to purchase 200 of Rising Star Co. common shares at $100 per share through January 1 of...
-
We have three sets A, B, C with the following properties: (a) |B|-2|A|, |C| - 31A, (b) An B-18, |AnC-20, |BnC| -24, (c) An BOC-11, (d) |AU BUC) - 129. Use the inclusion-exclusion principle to...
-
Prisoners sentenced to death in the State of Oklahoma filed an action in federal court . . . contending that the method of execution now used by the State violates the Eighth Amendment because it...
-
In 2008, Ford sold the Jaguar brand to Tata Motors. For a number of years before this, Ford had been faced with large deficits. One contributor was the Jaguar line, which involved over US\$ 12...
-
Virginias public institutions of higher learning include an incomparable military college, Virginia Military Institute (VMI). The United States maintains that the Constitutions equal protection...
-
The undisputed facts are that James Helton, a sixteen-yearold white male also known as GDog, is a member of the Imperial Gangster Disciples (IGD), a twelve member youth group. In October 1991, while...
-
Pick a branded offering such as Innocent smoothies. Come up with 20 products or services that are alternative extension options. Include some that would be a stretch. Then evaluate each using the...
-
Suppose that General Motor (GM) and Tesla Inc. (TSLA) were trading at $10.70 and $20.69 at "t=0," respectively. Further, you invested $10,000 in an equal weighted portfolio of GM and TSLA stocks at...
-
If there is an unrealized holding gain on available-for-sale investments, it is reported as?
-
The Eldave Advertising Agency has been working on a campaign for Greenpoint Leisure Limited for the last four months. The campaign is for Greenpoints eco-friendly holidays in South America and uses...
-
CTD Ltd has two divisions FD and TM. FD is an iron foundry division which produces mouldings that have a limited external market and are also transferred to TM division. TM division uses the...
-
MOV plc produces custom-built sensors. Each sensor has a standard circuit board (SCB) in it. The current average contribution from a sensor is 400. MOV plcs business is steadily expanding and in the...
-
Test the overall significance of a regression model and identify the components of this test from your computer output.
-
Identify the sample.
-
Based on the strategy, what type of sampling technique will be used to identify the sample? a. Why did you choose this type of technique?
Study smarter with the SolutionInn App