Case studyswallowit is a small australian pharmaceutical

Assignment Help Corporate Finance
Reference no: EM13381525

CASE STUDY

Swallowit is a small Australian pharmaceutical company. It is not fully integrated with the dividend imputation system.

As at 30thJune 2012 it had prepared the following Balance Sheet

Assets




Accounts Receivable

 $       125,000


Inventories


 $    1,850,000


Property, Plant & Equipment

 $  20,803,000


Prepayments

 $         12,000

TOTAL ASSETS

 $  22,790,000





Liabilities




Accounts Payable

 $         90,000


Bank Overdraft

 $    1,000,000


Accrued Revenue

 $         25,000


Debentures


 $    4,800,000

TOTAL LIABILITIES

 $    5,915,000





NET ASSETS


 $  16,875,000





Shareholders Equity



Preference Shares

 $    2,000,000


Ordinary Shares

 $  10,000,000


General Reserve

 $       125,000


Retained Profit

 $    4,750,000

TOTAL SHAREHOLDERS EQUITY

 $  16,875,000

Notes

  • The bank overdraft carries an annual percentage rate of 8% charged monthly.
  • The debentures are currently trading at $309.29 each. Interest is paid half-yearly and they mature in 7 years time. They were originally issued with a face value of $300 with an annual coupon rate of 13.5%. Any new issues would incur flotation costs of $1.50 per debenture.
  • The preference shares are currently trading at $8.10 each. They were originally issued in perpetuity at $8.00. Swallowit has just paid preference dividends totalling $275,000. Any new issues would incur flotation costs of $0.75 per share.
  • Ordinary shares are currently trading at $1.75. There are currently 7,500,000 shares outstanding. Swallowit has just paid ordinary dividends totalling $1,125,000. Any new issues would incur flotation costs of $0.50 per share.
  • Ordinary dividends over the preceding four years have been as follows

2007-08           $0.1189 per share

2008-09           $0.1276 per share

2009-10           $0.1373 per share

2010-11           $0.1462 per share

            Ordinary dividends for 2011-12 have just been paid

  • Swallowit has determined that the mix of debt, common stock, and preferred stock that was optimum was the one that the company presently employed. The proportions of this mix had been relatively stable over the past five years.
  • Swallowit incorporates its Bank Overdraft in its calculation of The Weighted Average Cost of Capital.
  • The company pays tax at a rate of 30%

1. Calculate the Company's Weighted Average Cost of Capital

Swallowit has also asked its commercial bankers what the firm's cost of various types of capital would be, assuming that the present capital structure is maintained. This yielded the following conclusions.

Debt

Up to $1 million of new debt the company can sell debentures at an interest rate of 14 percent. For additional funds above $1 million can issue debentures at an interest cost to the company of 16 percent.

Preferred Stock

Additional preferred stock in the amount of $1.5million can be sold at 14 percent. For additional raisings above $1.5 million this rate would increase by half of a percent.

Common Stock

Up to $4 million of new common can be sold at the current market price.  Over $4 million of new common stock can be sold at $1.70 per share.

Management Initiatives

Initiative A

Management is considering a proposed construction of a new plant. Initially they are faced with the choice of either constructing a large or small plant. The expected life span of either construction is estimated to be 10 years. If a choice is made in favour of a small plant, management after three years will expand the small plant to achieve the same output of the large plant if such expansion is warranted.

704_Marginal Cost of Capital.png

1. Calculate the Net Present Value and Internal Rate of Return for the three alternatives and advise management.

Initiative B

The general manager has proposed the purchase of one of two large induction distillers to replace its existing distiller. The key financial characteristics of the two proposed distillers are summarised below.

625_Marginal Cost of Capital1.png

DISTILLER A

This can be purchased for $1,090,000. It will be depreciated under straight line using a four year recovery period. At the end of the four years the machine could be sold to net $380,000 before taxes. If this machine is acquired, it is anticipated that the following current account changes would result.

Cash                                        +  $25,400

Accounts Receivable              + $70,000

Inventories                              -  $40,000

Accounts Payable                   + $50,000

DISTILLER B

It costs $1,190,000. It will be depreciated using straight line using a five year recovery period. At the end of five years, it can be sold to net $330,000 before taxes. Acquisition of this press will have no effect on the company's net working capital investment.

2. Calculate the Net Present Value and Internal Rate of Return for both Distillers

Management has detailed the following scenarios for sales, unit sales price, fixed costs and variable cost per unit for both distillers.

942_Marginal Cost of Capital2.png

3. Prepare a sensitivity analysis of both distillers.

4. Which of the distillers is preferred? Why?

Initiative C

The company is considering the acquisition of robotic equipment that would radically change its manufacturing process.

  • The robotic equipment would cost $3,500,000
  • The equipment's useful life is projected to be seven years, and 30 per cent diminishing value depreciation would be used for tax purposes.
  • The robotic equipment requires software that will be developed over the first three years. However, the equipment would be fully functional from the beginning of the second year. Each software expenditure, which would amount to $75,000 per year, will be expensed during the year it is incurred.
  • A computer systems operator would be hired immediately to oversee the operation of the new robotic equipment. The operator's annual salary would be $86,000, plus on-costs of 40 per cent.
  • Maintenance technicians would be needed. The total cost of their wages and on- costs would be $125,000 per year.
  • The changeover of the manufacturing line would cost $180,000, to be fully expensed in the first year.
  • Several of the company's employees would need retraining to operate the new robotic equipment. The training costs are projected as follows:

First Year              $35,000

Second Year         $25,000

Third Year             $10,000

  • An inventory of spare parts for the robotic equipment would be purchased immediately at a cost of $60,000. This investment in working capital would be maintained throughout the life of the equipment. At the end the parts would be sold for $60,000.
  • The robotic equipment's salvage value is projected to be $75,000. It would be fully depreciated at that time.
  • Apart from the costs specifically mentioned above, management expects that the robotic equipment would save $1,200,000 per year in manufacturing costs.
  • Switching to the robotic equipment would enable the company to sell some of its manufacturing machinery over the next two years. The following sales schedule is projected:

286_Marginal Cost of Capital3.png

5. Calculate the Net Present Value and Internal Rate of Return.

6. Assuming that Swallowit maintains this optimum market value capital structure, calculate the breaking points in the Marginal Cost of Capital (MCC) schedule.

7. Calculate Marginal cost of capital in the interval between each of the breaking points and graph the MCC schedule in its step function form.

8. Rank the preferred options within the initiatives according to both internal rates of return and profitability index.

Reference no: EM13381525

Questions Cloud

Yankee inc a us based mnc has recently decided to expand : yankee inc. a u.s. based mnc has recently decided to expand its international trade relationship by exporting to
A leader in your firm has been studying the foreign : a leader in your firm has been studying the foreign exchange market for a number of years and believes that she can
The director of finance has provided you with the following : the director of finance has provided you with the following informationupc will need 100 million in the next 10 years
Should china be forced to alter the value of its : should china be forced to alter the value of its currency?the united states and the european union members are
Case studyswallowit is a small australian pharmaceutical : case studyswallowit is a small australian pharmaceutical company. it is not fully integrated with the dividend
Polycorp is considering an investment in new plant of 3 : polycorp is considering an investment in new plant of 3 million. the project will be financed with a loan of 2000000
You have been asked by the director of finance to put : you have been asked by the director of finance to put together a plan to invest in other companies. your plan will
You have been asked by the director of finance to put : you have been asked by the director of finance to put together a plan to invest in other companies. your plan will
1 a portfolio manager in charge of a portfolio worth 10 : 1. a portfolio manager in charge of a portfolio worth 10 million is concerned that the market might decline rapidly

Reviews

Write a Review

Corporate Finance Questions & Answers

  What is the after-tax cost of debt

Assuming a $4 dividend paid annually, what is the required return for preferred shareholders (i.e. component cost of preferred stock)?  (assume floatation costs = $0.00)

  Determine the npv and irr with and without mitigation

Determine the NPV and IRR with and without mitigation and how should the environmental effects be dealt with when this project is evaluated?

  Explain the flow of financial information

Discuss and explain the flow of financial information from customer to company to supplier in the Supply Chain Management and Logistics Systems.

  Different approaches can be used to value jetblues shares

What are the advantages and disadvantages of going public and what different approaches can be used to value JetBlue's shares?

  Estimate the average annual inflation rate

Estimate the expected real rate of return on the ten year U. S. Treasury bond - estimate the average annual inflation rate expected by investors over the life of the thirty year bond.

  Questions 1the most recent financial statements for live co

questions 1.the most recent financial statements for live co. are shown hereincome statementbalance

  Calculate the stock price of ibm

Calculate the stock price of IBM - Using the information of the present year to evaluate the current stock.

  Improve the transparency of superannuation

Outline the salient features of MySuper and explain the various ways in which transparency will be improved

  What should be the current market price per share

What should be the current market price per share and what is the annual rate of return if you purchase the stock at $65?

  Reworked inc makes winter hats out of recycled clothing

reworked inc. makes winter hats out of recycled clothing that are very popular in the fall-winter season.nbsp units

  Determine whether the firm should purchase the centrifuge

Assuming that Valley Proteins has a tax rate of 30 percent and that their opportunity cost of capital (required return) is 10 percent, determine whether the firm should purchase the centrifuge from Harburg-Freudenberger or the Bird Machine Co. cent..

  Find the projects standard deviation of npv

Assume that this project has average risk. Construct a decision tree and determine the projects expected NPV and Find the project's standard deviation of NPV and coefficient of variation

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd