FM SM QP
FM SM QP
com
INTERMEDIATE: GROUP – II
PAPER – 6: FINANCIAL MANAGEMENT & STRATEGIC MANAGEMENT
PAPER 6A : FINANCIAL MANAGEMENT
Suggested Answers/ Hints
DIVISION A
1. (b) 2.33 times
Liquid assets
Liquid Ratio =
Current liabilities
Liquid Assets = Current Assets − Inventories
77,000
= = 2.33 times
33,000
2. (a) 0.5 : 1 and 6 times
Sales
Sales to Proprietary Ratio =
Proprietary fund
1,00,000
= = 0.5 : 1
2,00,000
Proprietor’s fund or Shareholder’s fund
= Equity share capital + Preference share capital + Reserve and surplus
= 1,00,000 + 20,000 + 80,000 = 2,00,000
Earnings before interest and taxes(EBIT)
Interest Coverage Ratio =
Interest
= 24,000/4000 = 6 times
EBIT = 20,000 + 4,000 = 24,000
Fixed interest charges = 8% on debentures of ` 50,000 = ` 4,000
1
Downloaded from castudyweb.com
2
Downloaded from castudyweb.com
6. (a) 13.3%
Calculation of Cost of Equity
EBIT
Calculation of value of firm (v) =
Overall cost of capital (K o )
9,00,000
= = Rs.75,00,000
0.12
Market value of equity (S) = V – Debts
= 75,00,000 – 30,00,000 = `. 45,00,000
Market value of debts (D) = 30,00,000
V D
K e (Cost of equity) = K o − K d
S S
75,00,000 30,00,000
= 0.12 − 0.10
45,00,000 45,00,000
= 0.20 − 0.067 = 0.133 × 100
Ke = 13.3%.
7. (b) `1,750
Computation of Earnings after tax
Contribution = ` 60 × 1,000 = ` 60,000
Operating Leverage (OL) × Financial Leverage (FL) = Combined Leverage (CL)
6 × Financial Leverage = 24
∴ Financial Leverage =4
Contribution `60,000
Operating Leverage = = =6
EBIT EBIT
60,000
EBIT = = `10,000
6
EBIT
Financial Leverage = =4
EBT
EBIT 10,000
EBT = = = `2,500
4 4
EBIT- Earnings before Interest and tax.
3
Downloaded from castudyweb.com
= 0.0607 or 6.07%
Division B: Descriptive Question
1. (a) Given,
Cost of Equity (Ke) 12%
Number of shares in the beginning (n) 40,000
Current Market Price (P0) `200
Net Profit (E) `5,00,000
Expected Dividend (D1) `10 per share
Investment (I) `10,00,000
Situation 1 – When dividends are paid Situation 2 – When dividends are not
paid
P1+ D1
(i) P0 =
1+ Ke P1+ D1
(i) P0 =
1+ Ke
P1+ 10
200 =
1+ 0.12 P1+ 0
200 =
1+ 0.12
P1 + 10 = 200 x 1.12
4
Downloaded from castudyweb.com
5
Downloaded from castudyweb.com
EBT 36,000
(-) Tax 9,000
EAT / Net profit available to equity shareholders 27,000
Net profit available to equity shareholders
No of Equity shares =
EPS
= 27,000 / 15
= 1,800 shares
WN 1 Calculation of EPS using Earnings yield ratio
Earnings yield ratio = EPS / MPS X 100
Therefore, EPS = 15
WN 2 Calculation of Interest cost
EBIT
FL =
EBIT − Int
EBIT
1.5 =
EBIT − 18,000
Therefore EBIT = 54,000
WN 4 Calculation of Operating Leverage (OL), Contribution & Sales
1 1
OL = = = 2.5
MOS 0.4
Contribution
OL =
EBIT
6
Downloaded from castudyweb.com
Contribution
2.5 =
54,000
Therefore Contribution = 1,35,000
Contribution
Sales = = 1,35,000 / 0.3 = 4,50,000
PV Ratio
3.16X – 2,29,600 =X
X = EBIT = ` 1,06,296
7
Downloaded from castudyweb.com
Contribution
ii. Operating Leverage =
EBIT
= 2,06,296 / 1,06,296
= 1.94 times
Combined Leverage = OL x FL
= 4 x 1.94
= 7.76 times
iii. Combined leverage is the study from Sales to Eps, where combined
leverage measures the % change in EPS due to increase/decrease in
% change in sales
CL = % Change in EPS / % Change in sales
7.76 = % Change in EPS / 7
Therefore, % Change in EPS = 54.32%
If sales increase by 7%, then EPS will rise by 54.32% and on the contrary
if sales decrease by 7%, then EPS will fall by 54.32%.
iv. Return on Equity shareholders’ funds
Earnings for Equity holders
=
Total Eq. Shareholders’ funds
= 18,283 / 1,53,920
= 11.88%
8
Downloaded from castudyweb.com
Working Notes:
1. Cost of Equity Capital:
Expecteddividend(D1 )
Ke = + Growth(g)
Current Market Pr ice (P0 )
20
= + 0.05
400
= 10%
2. Cost of 10% Debentures
Interest(1 − t)
Kd =
Net proceeds
9
Downloaded from castudyweb.com
Working Notes:
3. Cost of Equity Capital:
25
Ke = + 0.05
300
= 13.33%
4. Cost of 12% Debentures
6,00,000 (1- 0.30)
Kd =
50,00,000
= 0.084 or 8.4%
(b) Statement showing the Evaluation of Accounts Receivable Policies
(Amount in `)
Particulars Present Proposed Proposed
Policy Policy 1 Policy 2
A Expected Profit:
(a) Credit Sales 50,00,000 60,00,000 67,50,000
(b) Total Cost other than Bad
Debts:
10
Downloaded from castudyweb.com
11
Downloaded from castudyweb.com
PV = ` 21,86,092
Since GST on purchase of electric vehicle is not eligible for set off, it would
be added to the cost of vehicle
Initial Outflow = 1,50,000 x 4 = ` 6,00,000
(+) 5% GST = ` 30,000
Purchase price / Gross Cost = ` 6,30,000
B] Calculation of PV on Government subsidy –
Government subsidy received at the end of Year 1 = 20,000 x 4 = ` 80,000
PVIF at 15%, Year 1 = 0.870
Therefore, PV on Government subsidy = ` 69,600
C] Calculation of PV of Scrap value
Scrap value received at the end of Year 10 = 10% on Gross Cost
12
Downloaded from castudyweb.com
= 6,30,000 x 0.1
= 63,000
Therefore, PV of scrap = 63,000 x 0.247 = ` 15,561
D] Calculation of PV on Tax savings due to Capital Loss at the end of
10th year
WDV of assets at the end of 10th year = 6,30,000 - 5,62,354 = ` 67,646
NPV = ` 16,41,425
13
Downloaded from castudyweb.com
Less: Tax 63,000 65,400 67,320 68,856 70,085 63,628 65,902 67,722 69,177 70,342
@ 15%
NPAT 3,57,000 3,70,600 3,81,480 3,90,184 3,97,146 3,60,558 3,73,446 3,83,757 3,92,006 3,98,604
Add: 80,000 64,000 51,200 40,960 32,769 75,814 60,652 48,521 38,817 31,054
Depre
Cash flow 4,37,000 4,34,600 4,32,680 4,31,144 4,29,915 4,36,372 4,34,098 4,32,278 4,30,823 4,29,658
after tax
from
operation
PVAF @ 0.870 0.757 0.658 0.572 0.497 0.432 0.376 0.327 0.284 0.247
15%
PV of 3,80,190 3,28,992 2,84,703 2,46,614 2,13,668 1,88,513 1,63,221 1,41,355 1,22,354 1,06,126
Cash
flows
PV = ` 21,75,736
C] Calculation of WDV at the end 5th year (for depreciation purpose)
WDV at the end of 5th Year = ` 1,31,072(4,00,000 – 2,68,928)
Add: Rework = ` 2,80,000 (70,000 x 4)
Less: Sale Value = (` 32,000)
WDV on which Depreciation will be calculated = ` 3,79,072
D] Calculation of PV of Scrap
PV of Scrap sale at the end of 5th Year = ` (8,000 x 4) x 0.497 = ` 15,904
PV of Scrap sale at the end of 10th year = ` (4,000 x 4) x 0.247 = ` 3,952
Total PV on Scrap Sale = 15,904 + 3,952 = ` 19,856
E] Calculation of PV on Tax savings due to Capital Loss (At Year 10)
WDV as per Income tax at the end of 10th Year = ` 1,24,214(3,79,072
– 2,54,858)
Less: Sale Value (4,000 x 4) = (` 16,000)
Capital Loss = ` 1,08,214
Tax @ 15% on Capital Loss = ` 16,232
PV on Tax Savings (16,232 x 0.247) = ` 4,009
NPV = PV on Cash Inflows from operations + PV on Scrap + PV on Tax
Savings due to Capital Loss - Initial Outflow
= 21,75,736 + 19,856 + 4,009 - 5,39,160
14
Downloaded from castudyweb.com
NPV = ` 16,60,441
Comment - Since NPV for Option B is more, Millenial Limited should go for
buying second hand e-delivery vehicles instead every 5 years instead of
owning brand new vehicles.
4. (a) Though in a sole proprietorship firm, partnership etc., owners participate in
management but in corporates, owners are not active in management so, there is
a separation between owner/ shareholders and managers. In theory managers
should act in the best interest of shareholders however in reality, managers may
try to maximise their individual goal like salary, perks etc., so there is a principal
agent relationship between managers and owners, which is known as
Agency Problem.
Agency Problem can be addressed through following efforts:
♦ Managerial compensation is linked to profit of the company to some extent
and also with the long term objectives of the company.
♦ Employee is also designed to address the issue with the underlying
assumption that maximisation of the stock price is the objective of the
investors.
♦ Effecting monitoring can be done.
(b) Debt Securitisation: It is a method of recycling of funds. It is especially beneficial
to financial intermediaries to support the lending volumes. Assets generating
steady cash flows are packaged together and against this asset pool, market
securities can be issued, e.g. housing finance, auto loans, and credit card
receivables.
Process of Debt Securitisation
(i) The origination function – A borrower seeks a loan from a finance company,
bank, HDFC. The credit worthiness of borrower is evaluated and contract
is entered into with repayment schedule structured over the life of the loan.
(ii) The pooling function – Similar loans on receivables are clubbed together
to create an underlying pool of assets. The pool is transferred in favour of
Special purpose Vehicle (SPV), which acts as a trustee for investors.
(iii) The securitisation function – SPV will structure and issue securities on the
basis of asset pool. The securities carry a coupon and expected maturity
which can be asset-based/mortgage based. These are generally sold to
15
Downloaded from castudyweb.com
16
Downloaded from castudyweb.com
17
Downloaded from castudyweb.com
(b) PQR Ltd. has planned to implement the Strategic Business Unit (SBU) structure.
Very large organisations, particularly those running into several products, or
operating at distant geographical locations that are extremely diverse in terms of
environmental factors, can be better managed by creating strategic business
units. SBU structure becomes imperative in an organisation with an increase in
number, size and diversity.
The attributes of an SBU and the benefits a firm may derive by using the SBU
Structure are as follows:
♦ A scientific method of grouping the businesses of a multi – business
corporation which helps the firm in strategic planning.
♦ An improvement over the territorial grouping of businesses and strategic
planning based on territorial units.
♦ Strategic planning for SBU is distinct from rest of businesses. Products/
businesses within an SBU receive same strategic planning treatment and
priorities.
♦ Each SBU will have its own distinct set of competitors and its own distinct
strategy.
♦ The CEO of SBU will be responsible for strategic planning for SBU and its
profit performance.
♦ Products/businesses that are related from the standpoint of function are
assembled together as a distinct SBU.
♦ Unrelated products/ businesses in any group are separated into separate
SBUs.
♦ Grouping the businesses on SBU lines helps in strategic planning by
removing the vagueness and confusion.
♦ Each SBU is a separate business and will be distinct from one another on
the basis of mission, objectives etc.
(c) ABC Fashion's expansion into international markets, offering different products
tailored to the unique preferences of various customer segments, aligns with the
diversification strategy in Ansoff’s Product-Market Growth Matrix. This strategy
involves introducing new products to new markets, which represents the highest
level of risk and reward in the matrix.
18
Downloaded from castudyweb.com
19
Downloaded from castudyweb.com
20
Downloaded from castudyweb.com
21
Downloaded from castudyweb.com
4. (a) The company went through the following stages of the product life cycle (PLC):
Introduction stage: Initially, the company faced slow sales growth, limited
markets, and high prices, which are characteristic of the introduction stage. During
this stage, competition is almost negligible, and customers have limited
knowledge about the product.
Growth stage: Over time, the demand for the product expanded rapidly, prices
fell, and competition increased. These are typical features of the growth stage in
the PLC. In this stage, the product gains market acceptance, and customers
become more aware of the product's benefits and show interest in purchasing it.
(b) Four specific criteria of sustainable competitive advantage that firms can use to
determine those capabilities that are core competencies. Capabilities that are
valuable, rare, costly to imitate, and non-substitutable are core competencies.
i. Valuable: Valuable capabilities are the ones that allow the firm to exploit
opportunities or avert the threats in its external environment. A firm created
value for customers by effectively using capabilities to exploit opportunities.
Finance companies build a valuable competence in financial services. In
addition, to make such competencies as financial services highly
successful requires placing the right people in the right jobs. Human capital
is important in creating value for customers.
ii. Rare: Core competencies are very rare capabilities and very few of the
competitors possess these. Capabilities possessed by many rivals are
unlikely to be sources of competitive advantage for any one of them.
Competitive advantage results only when firms develop and exploit
valuable capabilities that differ from those shared with competitors.
iii. Costly to imitate: Costly to imitate means such capabilities that competing
firms are unable to develop easily.
iv. Non-substitutable: Capabilities that do not have strategic equivalents are
called non-substitutable capabilities. This final criterion for a capability to
be a source of competitive advantage is that there must be no strategically
equivalent valuable resources that are themselves either not rare or
imitable.
OR
Stakeholders through a grid-based approach by the following steps:
1. Identify Stakeholders: Begin by identifying all relevant stakeholders for
your project or organization. This includes individuals, groups, or
organizations that may be impacted by or have an impact on your activities.
22
Downloaded from castudyweb.com
2. Assess Power and Interest: For each stakeholder, assess their power to
influence your project or organization and their level of interest in its
success. Power can be assessed based on factors such as authority,
resources, and expertise, while interest can be gauged by their level of
involvement, expectations, and potential benefits or risks.
3. Plot Stakeholders on the Grid: Create a grid with Power on one axis and
Interest on the other. Plot each stakeholder on the grid based on your
assessment. Stakeholders with high power and high interest are placed in
the "Key Players" quadrant, those with high power but low interest are in
the "Keep Satisfied" quadrant, those with low power but high interest are
in the "Keep Informed" quadrant, and those with low power and low interest
are in the "Low Priority" quadrant.
23
Downloaded from castudyweb.com
24