Assignment 3
Assignment 3
P-41
P-42 Shivdas DELHI UNIVERSITY SERIES
Pb + (Ry - NP)/N
Cost of Preference Capital (k,) = (Ry + NP)/2
Pn = Preference Dividend i.e., (14% of ?100) =14
Ry = Redemption Value, i.e., 100
.where NP = Net Proceeds = Sales Price - Flotation Cost
= (100 - 5)\i.e., 50%% of 2100) = 795
N= No. of years to redemption = 10 years
14 +
100 95 )
10 14 + 0.5
= 0.1487 or 14.87/%
100 + 95 97.5
2
716,900
= 73,380
5
Cost of Capital 750, 000
Average Investment 2
= 25,000
2
73,380
.. Average Rate of Return (AlRR) = 25. 000 x 100 = 13.52%
PVof Cash Inflows - PV of Cash Outflows
(ii) Net Present Value ==750,792.10 - 50,000 =7792.10
(iii) Internal Rate of Return (IRR) Positive NPV
= Lower discount rate + Positive NPV Negative NPV
x (Difference in discount rates]
750,792.10 - 50, 000 x 2% = 10% + 792.1
IRR 10% + 750,792.10 - 48, 317 x 2%
2,475.1
10.64%
= 10% + 0.640% =
P-46 E Shivdas DELHIUNIVERSITY SERIES
Q. 3. (a) "The payback period is more a method of liquidity rather than
profitability". Examine the statement explaining payback period method of
6
capital budgeting. provided to you about POR Ltd.:
(b) The following information, is 12
Earnings of the firm
No. of equityshares 3,00,000
36,00,000
Amoant of dividend paid 18,00,000
Return on equity 15%
Cost of Equity of the
10%
() Calculate the present price of the share and the value firm using
Walter's Model.
firm at L
(ii) is this the optimum pay-out ratio? What is the value of the
optimum pay-out ratio?
(iii) What should be the payout ratio if the firm wants to keep its shara
price at 160?
(iv) When will the firm be indifferent about dividend payment?
Ans. (e) Pay-back Period. Payback period is the time in which the initial
cash outflow of an investment is expected to be recovered from the cash inflows
generated by the investment. It is one of the simplest investment appraisa!
techniques. Payback period of a project depends on whether the cash flow per
period from the project is even or uneven.
Computation of the Payback period in two different situations:
(i) When annual inflows are equal. When the cash flows being generated
by a proposal are equal per time-period i.e., the cash flows are in the
form of an equity, the payback period is calculated as follows:
Payback Period = Initial Investment/CasBt lnflow per Period
Example: Company C is planning to undertake a project requiring initial
investment of 105 crore. The project is expected to generate (25 crore per
year for 7 years. The payback period of the project shall be:
Initial Investment 105 crore
Payback Period = AmmalCash Flow 725 crore = 4.2 years
(ü) When the annual cash inflows are unequal. In case the cash inflows from
the proposal are not in annuity form, the cumulative cash inflows are
used to compute the payback period.
Payback Period = A + B/C
...where A is the last period with a negative cumulative cash flow
B is the absolute value of cumulative cash flow at the end of the period A
Cis the total cash flows duringthe period after A
For Exanple, A proposal requires a cash outflow of 18,500 and is expected to
generate cash inflows of 7S,000, 76,000, 74,000, 72,000 and 2,000 over next 5years
respectively, then the payback period may be calculated as follows:
Annual CF () Cummulative CF (R)
Year
1 8,000 8.000
2 6.000 14.000
3 4,000 18.000
2.000 20,000
Pavback period =3 + 500/2,000 =3.25 years or 3 years 3 months
FINANCIAL MANAGEMENI-2024 (|ANUARY) P47
The Pay-back method is an improvement over the ARR
approach. Its supremacy
arises due to the fact that it is based on Cash Flow analysis. Further, it is easy to
calculate andsimple to understand.
The Pay-back method can be gainfully employed under the following
circumstances:
(i Where the long-term (say in excess of three years) outlook is extrenely hazy.
(ii) In a politically unstable country, a quick return to rccover the investrnent
is the primary targel and subsequent profits are almost unexpected
surprises.
(iii) It is quite appropriate for firms suffering from a liquidity crisis. A firm
with limited liquid assets and no ability to raise additional funds might
use this pay-back method as an evaluation criterion because this method
putsemphasis on quick recovery of the firm's original outlay and litle
improvement of the already critical liquid situation.
(b)() Given. Cost of equity, k, =10% and ROI, r= 15%
Dividend Paid 18,00,000
Dividend Payout Ratio = Earning of tHhe firm 736,00,000
x 100 = 50%
(1+kejl t D,]
(1+ 0.10) P,+8]
’100 =
Overheads =
Units to be produced xOverheads per unit xTime Lag
12
5,00,000x 1.6x 0.5
33,333.33 (6,00,000)
12
Net Working Capital (A- B) 19,33,333
Add: Provision for contingency @ 10% 1,93,333
21.26.666
Add: Cash 1,00,000
Working Capital Requirement 22,26,666
Q. 5. (a) Discuss the consequences of lengthening and shortening of credit
period by firm.
(b) Discuss various approaches for financing the working capital require
ments. 6
P-52 Shivdas DELHI UNIVERSITY SERIES
is itimportant in assessing
(c) What do you mean by operating cycle? Why
the working capital requirements of a firm? [Page 59
Ans. (a) See Q. 18, Chapter 5. [Page 50
(b) See Q. 1, Chapter 5. [Page 58
(c) See Q. 16, Chapter 5.
Or
18
LMS Ltd. provides the following details:
1,50,000 Units
Installed Capacity 1,00,000Units
Actual production and sales
1
Selling price per unit 70.50
Variable cost per unit
Fixed cost 38,000
<1,00,000
Funds required Financial Plans
Capital Structure A B C
60% 40% 35%
Equity shares of 100 each to be issued at 25% premium 50%
40% 60%
15% Debt
10% Preference shares of F100 each NIL NIL 15%
Assume Income Tax rate is 30%.
and Combined
() Degree of Operating Leverage, Financial Leverage
Leverage for each plan.
(i) The indifference-point between plan A and plan B.
(iii)) The Financial break-even point for each plan.
Suggest which plan has more financial risk?
Ans. See Q. 17, Unit II. [Page 142