SlideShare a Scribd company logo
1 of 9
Download to read offline
American International Journal of Business Management (AIJBM)
ISSN- 2379-106X, www.aijbm.com Volume 5, Issue 01 (January-2022), PP 101-109
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 101 | Page
BUSINESS DEVELOPMENT STRATEGY, TOWARDS
DIVERSIFICATION, ACQUISITION, AND SMART
FINANCING (CASE STUDY: PT BERINGIN
INTERNATIONAL, BANDUNG WEST JAVA INDONESIA)
*
Calvin Steven Ray, and Uke Marius Siahaan
Master of Business Administration Program, School of Business and Management, InstitutTeknologi Bandung,
Indonesia
*Corresponding Author: Calvin Steven Ray
ABSTRACT : In this research, a study was conducted on the business development strategy of PT
BeringinTrijayaInternasional (BTI) for a real estate business plan in the Walini area, West Bandung Regency,
West Java Province. Based on the analysis of the business situation, the type of business development strategy
that is suitable for PT BTI is Diversification through acquisitions and the Merger of PT SS which is engaged in
spatial and visual works. The total investment required for financing a real estate project is estimated at IDR
Rp151,665,661,468.75. To realize PT BTI's plan, a financial feasibility study was conducted using the US Index
theory. There are 4 alternative financing proposals that can be used in this project, namely internal funds, angel
investors, loans from banks and combination. Based on the comparison shows alternative 4 (Combination) more
benefits. This alternative gives an NPV of Rp 223,554,624,355.98, Profitability Index (PI) of 4968%, Internal
Rate of Return (IRR) of 543.61%, Payback Period (PP) of 7 months 6 days year. This is also evidenced by the
results of the US Index above 1 with a result of 199.60, this means the company needs to leverage to finance
expansion projects.
KEYWORDS -Business Development Strategy, Diversification, Acquisitions, Merger, Financial Feasibility
I. INTRODUCTION
Real estate is a business sector that has a trend of positive economic performance value growth every
year. Data given by the Indonesian statistical center quoted from the Bisnis.com page stated that the real
business throughout 2021 had a positive growth of 0.94 percent. This business sector was able to survive and
show a positive trend when other business fields experienced a decline during the Covid 19
pandemic(Febriyanto, 2018; Zemlyanskiy, 2021). With the current direction of government policy which
focuses on infrastructure development such as roads, transportation and communications, property and real
estate companies are developing.
In terms of banking, Bank Indonesia (BI) sees the property sector will grow better in 2021 compared to
the previous year. The policy of reducing interest rates on housing loans or mortgages is one of the triggers to
create demand in the property sector (Febriyanto, 2018; Firman et al., 2020; Mohammad Hamim, 2019).
Moreover, the country has a young population with around 50% of the population under the age of 30, implying
that many Indonesians are predicted to buy their first property in the near to medium term(Gursida&Indrayono,
2019).
This real estate business opportunity is not only used by companies in the same field, many companies
from other sectors are playing in this area of primary needs. One of these companies is PT
BeringinTrijayaInternasional, hereinafter referred to as PT BTI. PT BTI is a company engaged in the trading
sector or also known as a general importer of computer machines, lamps, cameras and several other types of
products. PT BTI sees a great opportunity in the real estate business in the Walini area, West Bandung Regency,
West Java Province. Walini is one of five areas where the Jakarta โ€“ Bandung high-speed train station will be
built. Walini is projected as an international business center with environmentally friendly residential
development.
One form of business expansion that is appropriate for PT BTI is business diversification. The
diversification method itself is commonly used by a company to increase the number of sales with new product
systems and new markets. There are several business diversification strategies that are developing in the
business world, including entering new businesses, internal development, joint ventures, and acquisitions. The
diversification strategy by way of direct entry and internal development has a large enough risk and requires
quite a long time. Companies will be faced with various obstacles such as difficulty in establishing relationships
with suppliers, advertising costs, large promotions, and so on. A joint venture, also known as co-ownership, is a
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 102 | Page
strategy developed by cooperating with other companies and becoming a company in order to achieve a
concentration of economic power regardless of the size of the capital (Holzmayer & Schmidt, 2020; Janavi et
al., 2020; Yu & Kim, 2020). Because it is cooperative, the partner factor is the key to success in running a
business. Failure to cooperate with partners will be a risk that must be borne by a company. Acquisition is a type
of strategy that is often used in business diversification.
Acquisition can be defined as a business combination in which one of the companies, namely the
acquirer, gains control over the net assets and operations of the acquired company (acquiree), by giving certain
assets, recognizing an obligation, or issuing shares (Kishwar & Ullah, 2019; Rebner & Yeganeh, 2019;
Soundarya et al., 2019). This strategy is better than the joint venture in terms of control. This means that if there
is a dispute between the acquirer and the acquiree, the acquirer is more entitled to determine the policy.
Acquisition Strategy is a business diversification strategy that is suitable to be applied to PT BTI in its business
expansion. In this research, a study and development of a business diversification strategy using the Acquisition
method by PT BTI was carried out for business expansion to be carried out in the real estate sector. In addition,
financial analysis was also carried out as the basis for developing smart finance in PT BTI's real estate
investment. There are many goals that can be achieved through this research, including: Study and analyze the
business diversification strategy that will be carried out by PT BTI for real estate projects, Calculating project
feasibility and financial analysis as a reference for further company decision making and find creative funds
raising strategies for real estate projects by companies.
II. HEADINGS
Conceptual framework is a tool made to illustrate a research projectโ€™s purpose by the relevant
variables. A hypothetical structure shows key segments of how they relate to each other.
Figure 1. Conceptual framework
PT BTI, which was previously a trading company, will expand its business into the property sector,
especially real estate. For this reason, PT BTI analyzes the business situation internally using the SWOT method
and the canvas business model and externally using PEST and Porter's Five Force analysis. From this analysis,
PT BTI is recommended to diversify the corporate stage through acquisitions and mergers.
As explained in the background section, PT BTI is a company engaged in trading, but is interested in
developing a business in the property sector. Several analyzes of PT BTI's needs in business development
include:
โ€ข The field of business development is not related to the main type of business
โ€ข PT BTI does not have the capability to develop a new business
โ€ข PT BTI wants to accelerate the business development process
โ€ข PT BTI still wants to have great control over the company, both on shares and overall assets
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 103 | Page
To accommodate the needs of PT BTI, an appropriate and efficient strategy is needed. The right
strategy for PT BTI is a diversification strategy through acquisitions and mergers.
In addition to the business strategy proposed to PT BTI as above, this study also reviews the funding
strategy that must be prepared before starting this project in the property sector. For this reason, financial
analysis is also carried out using the US index theory (Aloina et al., 2019; Giovani&Siahaan, 2013; Herman
Ibrahim et al., 2019; Siahaan et al., 2014). The US Index Theory was introduced by Dr. Ir. Uke Marius Siahaan,
MBA as a tool and the financial parameters for assessing repayment capacity of a company, as well as a
determinant to decide whether a business entity should maximize use of Debt or Equity in running the operation
(Dr. Ir. Uke Marius Siahaan, 2019).
The US Index could determine a companyโ€™s ability to meet its obligation by comparing its Business
Generic Profitability (BGP) to the Loan Interest Rates (I) which can be formulated as follows:
๐‘ผ๐‘บ๐‘ฐ๐’๐’…๐’†๐’™ = ๐‘ฉ๐’–๐’”๐’Š๐’๐’†๐’”๐’”๐‘ฎ๐’†๐’๐’†๐’“๐’Š๐’„๐‘ท๐’“๐’๐’‡๐’Š๐’•๐’‚๐’ƒ๐’Š๐’๐’Š๐’•๐’š รท ๐‘ณ๐’๐’‚๐’๐‘ฐ๐’๐’•๐’†๐’“๐’†๐’”๐’•๐‘น๐’‚๐’•๐’†
Generic Business Profitability (BGP) is the result of profit margin of a company which derives from its
business activities were financed by its capital either in from of debt/ loan or equity. The formula is formulated
as follows:
๐‘ฉ๐‘ฎ๐‘ท = (๐‘ฌ๐’‚๐’“๐’๐’Š๐’๐’ˆ๐’”๐’ƒ๐’†๐’‡๐’๐’“๐’†๐‘ฐ๐’๐’•๐’†๐’“๐’†๐’”๐’•๐’‚๐’๐’…๐‘ป๐’‚๐’™๐’†๐’” รท ๐‘ป๐’๐’•๐’‚๐’๐‘จ๐’”๐’”๐’†๐’•๐’”) โˆ—๐Ÿ๐ŸŽ๐ŸŽ%
The concept started with the needs of capital expenditure in ordering to generate operational profit. If
the capital source comes from debt then company will have obligation to bank to pay interest expense as the
payment on the agreement. The loans itself could generate Business Generic Profit (BGP) a minimum of Loan
Interest Rate (I) so the company could meet to cover its loan interest obligation to the bank. The conceptual of
US Index framework can be seen on below figure.
In order to maximize its operating profit, the company should take the optimal decision on its capital
structure whether financed by equity or debt. As the result, the financing decision should generate greater profit
than the operating cost and financial cost which is called leverage. According to the result of US Index values,
the signs can be defined as follows:
1. US Index > 1 company should go leverage
2. US Index < 1 company should go equity
3. US Index = 1 company is free to choose either go leverage or go equity.
III. METHODS
Systematically, the solution business carried out by PT BTI for the planned real estate project can be
seen as shown below:
Figure 3.1 PT BTI's business solutions
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 104 | Page
โ€ข Stage 1. PT BTI Purchased land. In this section, all of the funding sources come from internal capital
owned by PT BTI. The planned area of this project is approximately 20 hectares. The purchase of this
land was carried out in 2 stages, namely a 10% down payment (DP) and a 90% payment after PT BTI
received funds from investors. Based on the Decree of the State Minister of Agrarian Affairs/Head of
BPN No. 21 of 1994 concerning Procedures for Land Acquisition for Companies in the Context of
Investment, to acquire land for the purposes of the company can be done in two ways, namely through
the transfer of rights and relinquishment of rights. These two methods can only be done after the
company has obtained a location permit from the regent or mayor. The transfer of rights to the
company can be carried out if the land to be transferred has been certified as "land rights". The transfer
of rights can also be carried out if the land rights to be transferred are of the same type as the land
rights required by the company to run its business.
โ€ข Stage 2, PT BTI made the acquisition and merger of PT SS. PT SS is a company engaged in the field of
spatial and visual. There are two factors that become the focus of the acquisition and merger carried out
by PT BTI, namely the first, the Company wants fast growth, both in size, stock market, and business
diversification, it can carry out mergers and acquisitions. The company does not have the risk of new
products. In addition, if it expands through mergers and acquisitions, the company can reduce
competitors or reduce competition. second, improving the company's skills and technology in the
property sector, especially real estate.
โ€ข Stage 3, PT SS, which has been under PT BTI, makes design and analysis of real estate projects. The
land planning includes the design of the master plan or site plan and landscape, unit design, area
design, mechanical and electrical design of units and areas, project gate design, open space design in
the form of playgrounds, sports fields and other social facilities. The point in this activity is to design
the entire project including the project's Budget Plan.
โ€ข Stage 4, PT BTI is looking for investors. To pay off 90% of land purchases, PT BTI is looking for
investors who can temporarily fund it. The profit obtained by investors in this project is the return on
capital plus the share ownership of 10%. Investors like this are usually called angel investors. angel
investors usually come from family members and business partners of PT BTI. One of the advantages
that you will get is that you don't have to worry about returning your money when you experience a
loss. They have researched and analyzed well for companies with great long-term potential. That way,
becoming a lender is their decision so that if there is a risk they must bear it.
โ€ข Stage 5, PT BTI applies for a loan to the bank based on the project analysis that has been made
previously. To obtain the planned loan, PT BTI must meet the project loan criteria set by the Bank such
as legality of the company and land ownership, sound financial data and other complete documents. In
addition, to make banks more interested, PT BTI will develop the company in terms of human
resources, offices and other equipment.
โ€ข Stage 6, PT BTI has obtained a loan from a bank for a real estate project to be implemented. Part of this
loan is used to pay off capital from investors.
โ€ข Stage 7, real estate development and marketing programs are carried out by PT BTI using loan data
from banks. Real estate development is carried out in several stages which will be explained later.
โ€ข Stage 8 PT BTI has found a potential buyer who can then pay off the interest costs. PT BTI made a sale
where the proceeds were used to pay installments to the bank and increase the company's financial
strength.
Like real estate in general, the project will be divided into several stages to streamline business
operations and finances. Figure 3 shows the stages of the project to be carried out along with the main
operational activities of each stage.
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 105 | Page
Figure 3 Project Stage
IV. RESULTS AND DISCUSSION
Project cost
Project Cost is the total funds needed to complete the project or work that consists of a Direct Cost and
Indirect Cost. The Project Costs are any expenditures made or estimated to be made, or monetary obligations
incurred or estimated to be incurred to complete the project which are listed in a project baseline.
Stage Project Cost
Stage 1 of the development of this real estate project, it consists of the acquisition of PT SS and
operational planning for 1 year, purchase of land with a 10% down payment, land preparation, project design
and planning, making house layouts, marketing and licensing processes. Details of costs in stage 1 can be seen
in table 1.
Table 1. Stage I of Project Cost
No Description Price (Rp) Amount Total (Rp)
1 Acquisition of PT SS 200,000,000 1 200,000,000
2 1 year operating Expenses 300,000,000 1 300,000,000
3 Land (Dp 10%) 200,000 200000 4,000,000,000
4 Land maturation 18,000 200000 360,000,000
5 Development planning 1,452,440,000 1 1,452,440,000
6 House construction type 100/150 500,000,000 1 500,000,000
7 House construction type 80/100 400,000,000 1 400,000,000
8 Marketing 128,872,000 1 128,872,000
9 Legal 128,872,000 1 128,872,000
Total 7,470,184,000
Stage II
In this second stage, physical development will begin, including the construction of houses,
infrastructure and social facilities. Construction in the second phase accounts for 11% of all development
projects.
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 106 | Page
Table 2 Stage II of Project Cost
No Description Price (Rp) Amount Total (Rp)
1 House construction type 100/150 27,843,750,000 1 27,843,750,000
2 House construction type 80/100 27,472,500,000 1 27,472,500,000
3 Road infrastructure 7,973,900,000 1 7,973,900,000
4 Paving and Drainage Road 797,390,000 1 797,390,000
5 Infrastructure 904,688,125 1 904,688,125
6 Social Facilities 1,802,500,000 1 1,802,500,000
Total 66,794,728,125
Stage III
Stage 3 construction is a continuation of the physical development phase by 22% of the total.
Table 3 Stage III of Project Cost
No Description Price (Rp) Amount Total (Rp)
1 House construction type 100/150 73,406,250,000 1 73,406,250,000
2 House construction type 80/100 72,427,500,000 1 72,427,500,000
3 Paving and Drainage Road 1,754,258,000 1 6,124,800,000
4 Infrastructure 1,893,513,875 1 6,354,847,500
Total 158,313,397,500
Stage IV
Stage 4 development is project development with a total percentage of 45%. This stage is the largest stage of
development compared to other stages.
Table 4 Stage IV of Project Cost
No Description Price (Rp) Amount Total (Rp)
1 House construction type 100/150 137,826,562,500 1 137,826,562,500
2 House construction type 80/100 135,988,875,000 1 135,988,875,000
3 Paving and Drainage Road 3,947,080,500 1 3,947,080,500
4 Infrastructure 4,260,406,219 1 4,260,406,219
Total 282,022,924,219
Stage V
The fifth stage is the last stage of the entire project with a total percentage of 22%.
Table 3.7 Stage V of Project Cost
No Description Price (Rp) Amount Total (Rp)
1 House construction type 100/150 74,120,062,500 1 74,120,062,500
2 House construction type 80/100 73,131,795,000 1 73,131,795,000
3 Paving and Drainage Road 2,122,652,180 1 2,122,652,180
4 Infrastructure 2,291,151,789 1 2,291,151,789
Total 151,665,661,469
Operating Expenditure
Operating expenditure explains about the Cost of Goods Sold (COGS) and Operating Expenses (OPEX)
that served as the base assumption to forecast the project. The difference between COGS and OPEX is COGS
are expenses that directly related to the production of finished goods, while OPEX are expenses that indirectly
related to the production process.
a. Cost of Goods Sold (COGS)
Cost of Goods Sold is a measurement on the direct costs spent on manufacturing products that purchased by
customers during the period. On this project, the Cost of Goods Sold is limited to direct material and direct
employee costs.
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 107 | Page
No Description Details Large
Price
(Rp
million)
Amount
(Rp
million)
Amount/
Unit
(Rp
million)
Number
of
Buildings
Total
(million
Rp)
1
House
Construction
Type 100/150
Land 150 0.286 85,800
1,360.8 225 306,180
Building 100 5 1,275,000
2
House
Construction
Type 80/100
Land 100 0.286 57,200
807.2 333 268,797.6
Building 80 5 750,000
Total 574,977.6
b. Operating Expenses (OPEX)
Operating Expenses is indirect costs that affected the production of finished goods. For this project, the
operating expenses are general & administrative expense, business development expense, and marketing
expense
Financing Strategy Analysis
Based on business analysis in previous section, originally the company is trying to pursue angel
investment or making its own internal financing. Business Angel, in most cases, prefer to invest on well-known
industry so they able to measure industry trend and valuation. The other alternatives which is internal financing,
the company retained earnings couldnโ€™t manage to finance the investment itself, equity and debt financing will
be assessed in this section. The most profitable alternative will be selected with consideration of companyโ€™s
business outlook and financial condition.
In this research, author will examine some financing alternatives the company can use in ordering to grow
the business. The financing strategy alternatives that can be explain more is internal financing, angel financing,
and debt financing. In addition, US Index analysis of the company for 10 years projected income statement will
be conducted first as determinant to decide companyโ€™s capital structure. The calculation of US Index can be
seen as follows:
โ€ข Alternative 1: Internal Financing
The first financing strategy is internal financing. Internal financing is a fund that is initiated by the firm in
its regular course of performance such as retained earnings.
โ€ข Alternative 2: Angel Investor
An angel investor (also known as a business angel, informal investor, angel funder, private investor, or seed
investor) is an individual who provides capital for a business start-up, usually in exchange for convertible debt
or ownership equity. Angel investors usually give support to start-ups at the initial moments (where risks of the
start-ups failing are relatively high) and when most investors are not prepared to back them. Angels, in most
cases, provide capital for start-up or early stages businesses and lack operational plans. Business angels typically
invest within a period of 3-7 years before exiting the investment or the firmโ€™s failing.
โ€ข Alternative 3: Debt Financing
Financing strategy is debt financing using bank loan. Bank will provide the agreed amount of money with
specific interest rates and receive the loan principal over a period of time. This alternative is trying to calculate
with composition bank loan and equity.
โ€ข Alternative 4: Combination
This combination method is a business or project financing method sourced from internal funding,
investors and loans from the Bank which is applied in combination in order to obtain alternative funding that is
more effective and practical. This method was proposed by Calvin in 2021.
This section will give insight for the 4th financing alternatives done in previous section. The three
alternatives examine with capital structure techniques and Free Cash Flow to the Firm (FCFF) analysis. Overall,
all of the alternatives are feasible for financing the expansion project within 10 years period. Although internal
financing is not applicable due to current shareholder condition, it will be used as baseline for other alternatives
with US Index result > 1 to justify the use of debt to finance expansion project.
Description
Internal
Financing
Angel Investing Debt Financing
Calvin Style
Financing
WACC 3% 27% 15% 3%
Pay Back Period 2 Years 326 days 2 Years 1 months 2 1 year 7 months 6 days
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 108 | Page
days
Total PV FCF
34,509,595,011.6
9
61,664,457,755.49
62,593,372,465.3
3
228,054,624,355.98
Net Present Value
30,009,595,011.6
9
57,164,457,755.49
58,093,372,465.3
3
223,554,624,355.98
Total Fair Market
Value
27,595,097,643.9
8
61,664,457,755.49
357,695,727,450.
26
119,561,303,884.85
ROI 360% 306% 415% 1336%
ROE 351% 191% 367% 1043%
Internal Rate of
Return
84% 138% 136% 544%
US Index 40.01% 22.22% 23.07% 199.60%
Profitability Index 767% 1370% 1391% 4968%
IRR 83.83% 137.87% 135.95% 543.61%
Based on the comparation above, it is shows alternative 4 (Combination) generating more benefits.
Along with the high exposure of debt, of US Index calculation for Alternatives 4 gives the result of 199.60 or
more than 1 which means the selected financing alternatives has good ability to cover debt repayment.
Moreover, the options come along with the risk will be faced by the company
V. CONCLUSION
Based on business issues exploration and financial studies that have been carried out in this research
for PT BTI's business development plan in a real estate project in the Walini area, Bandung Regency, West
Java, the conclusions are as follows: The right business development strategy carried out by PT BTI in real
estate projects is diversification by acquiring and merging PT SS. Some of the benefits felt by PT BTI with this
strategy include: Have the ability in the field of property, especially real estate which can assist in project
planning and analysis, Can save project planning costs of IDR 1,452,902.00 and Have full control in project
handling, both in making operational, financial and other strategic decisions.
There are three alternative financing proposed in this research. First, internal financing will use its own
equity to fund this project. The second is angel investors where the company will maintain its capital with angel
investors as much as 100%. The 4th alternative is debt financing where 90% is taken from bank loans and 10%
is equity. Based on the comparison shows alternative 4 (Combination) more benefits. This alternative gives an
NPV of Rp 223,554,624,355.98, Profitability Index (PI) of 4968%, Internal Rate of Return (IRR) of 543.61%,
Payback Period (PP) of 7 months 6 days year. This is also evidenced by the results of the US Index above 1 with
a result of 199.60, this means the company needs to leverage to finance expansion projects. Alternative 4 will
increase the value of the company in several ways such as diversification of financial risk, tax benefits on
interest payments, guaranteed retained earnings, rapid disbursement of funds, and maintaining the balance of
shareholder equity.
REFERENCES
[1]. Aloina, G., Sembiring, A. C., Budiman, I., PebrinaTarigan, U. P., Saragih, K. P., &Siahaan, U. (2019).
Determining Credit Term Strategy Of Textile Industry. Journal Of Physics: Conference Series,
1230(1). Https://Doi.Org/10.1088/1742-6596/1230/1/012061
[2]. Febriyanto, F. C. (2018). The Effect Of Leverage, Sales Growth And Liquidity To The Firm Value Of
Real Estate And Property Sector In Indonesia Stock Exchange. Eaj (Economics And Accounting
Journal), 1(3). Https://Doi.Org/10.32493/Eaj.V1i3.Y2018.P198-205
[3]. Firman, A., Mustapa, Z., Ilyas, G. B., & Putra, A. H. P. K. (2020). Relationship OfTqm On Managerial
Perfomance: Evidence From Property Sector In Indonesia. Journal Of Distribution Science, 18(1).
Https://Doi.Org/10.15722/Jds.18.01.20201.47
[4]. Gursida, H., &Indrayono, Y. (2019). Understanding Capital Market Responses To Government
Economic Policy Announcements: An Event Study On Indonesiaโ€™s Economic Policy Package.
Management Science Letters, 9(11). Https://Doi.Org/10.5267/J.Msl.2019.6.004
[5]. Herman Ibrahim, A., Umar Daihani, D., Mariyanti, T., & Marius Siahaan, U. (2019). The Effect Of
Sukuk Financing And Capital Structure On Financial Performance And Corporate Value: A Study Of
Sukuk Issuer Listed In Indonesian Stock Exchange. In International Journal Of Islamic Business (Issue
2).
BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ
*Corresponding Author: Calvin Steven Ray 1
www.aijbm.com 109 | Page
[6]. Holzmayer, F., & Schmidt, S. L. (2020). Financial Performance And Corporate Diversification
Strategies In Professional Football โ€“ Evidence From The English Premier League. Sport, Business And
Management: An International Journal, 10(3). Https://Doi.Org/10.1108/Sbm-03-2019-0019
[7]. Janavi, E., Mansourzadeh, M. J., &Samandar Ali Eshtehardi, M. (2020). A Methodology For
Developing Scientific Diversification Strategy Of Countries. Scientometrics, 125(3).
Https://Doi.Org/10.1007/S11192-020-03685-1
[8]. Kishwar, A., &Ullah, A. (2019). The Role And Impact Of Merger & Acquisition Of Banking Sector In
Pakistan. Financial Markets, Institutions And Risks, 3(3). Https://Doi.Org/10.21272/Fmir.3(3).113-
121.2019
[9]. Lorenz, F., Willwersch, J., Cajias, M., &Fuerst, F. (2021).Interpretable Machine Learning For Real
Estate Market Analysis.Ssrn Electronic Journal. Https://Doi.Org/10.2139/Ssrn.3835931
[10]. Mohammad Hamim, A. A. D. R. A. (2019). Effect Of Good Corporate Governance On Company
Profitability Re & Property Sector In Indonesia. JurnalAkuntansi, 23(1).
Https://Doi.Org/10.24912/Ja.V23i1.457
[11]. Pramandika, D. A., &Siahaan, U. M. (2020). Inorganic Strategy Priority And The Company Valuation
Analysis Of Pt Bank BniSyariah To Become Buku Iii Bank. European Journal Of Business And
Management Research, 5(5). Https://Doi.Org/10.24018/Ejbmr.2020.5.5.575
[12]. Rebner, S., &Yeganeh, B. (2019).Mindful Mergers & Acquisitions.Organization Development Review,
51(3).
[13]. Siahaan, U. M., Suhadak, Handayani, S. R., &Solimun. (2014). The Influence Of Company Size And
Capital Structure Towards Liquidity, Corporate Performance And Firm Value, For Large And Small
Group Companies. European Journal Of Business And Management, 6(18).
[14]. Soundarya, M. B., Lavanya, S. M., &Hemalatha, S. (2019). Merger And Acquisition Of Business
Organization And Its Impact On Human Resources. Journal Of Business Strategy Finance And
Management, 1 And 2(1 And 2). Https://Doi.Org/10.12944/Jbsfm.01.0102.07
[15]. Yu, H., & Kim, T. (2020). The Effects Of Status On The Performance Of Portfolio Diversification
Strategies. Journal Of Strategy And Management, 14(2). Https://Doi.Org/10.1108/Jsma-06-2020-0156
[16]. Zemlyanskiy, O. A. (2021). Analysis Of The Real Estate Market For Business Activities.
VestnikUniversiteta, 5. Https://Doi.Org/10.26425/1816-4277-2021-5-60-68

More Related Content

Similar to Business Development Strategy and Financial Analysis for Real Estate Expansion

Risk capital and msm es in india for finance, subsidy & project related sup...
Risk capital and msm es in india   for finance, subsidy & project related sup...Risk capital and msm es in india   for finance, subsidy & project related sup...
Risk capital and msm es in india for finance, subsidy & project related sup...Radha Krishna Sahoo
ย 
India Private Equity Report 2012
India Private Equity Report 2012India Private Equity Report 2012
India Private Equity Report 2012Saurabh Kumar
ย 
The Influence of Corporate Social Responsibility Disclosure on Total Accounti...
The Influence of Corporate Social Responsibility Disclosure on Total Accounti...The Influence of Corporate Social Responsibility Disclosure on Total Accounti...
The Influence of Corporate Social Responsibility Disclosure on Total Accounti...ijtsrd
ย 
Comparitive study of online share trading account and market potential of il&...
Comparitive study of online share trading account and market potential of il&...Comparitive study of online share trading account and market potential of il&...
Comparitive study of online share trading account and market potential of il&...Supa Buoy
ย 
Measure What Matters - New Perspectives on Portfolio Selection
Measure What Matters - New Perspectives on Portfolio SelectionMeasure What Matters - New Perspectives on Portfolio Selection
Measure What Matters - New Perspectives on Portfolio SelectionUMT
ย 
FINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdf
FINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdfFINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdf
FINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdfVismayTyagi
ย 
Capital Investment 5Sources of Finance for the Proposed .docx
Capital Investment 5Sources of Finance for the Proposed .docxCapital Investment 5Sources of Finance for the Proposed .docx
Capital Investment 5Sources of Finance for the Proposed .docxhacksoni
ย 
Sharambal_Distributors_Newsletter_January_2024.pdf
Sharambal_Distributors_Newsletter_January_2024.pdfSharambal_Distributors_Newsletter_January_2024.pdf
Sharambal_Distributors_Newsletter_January_2024.pdfvikashdidwania1
ย 
R51141146.pdf
R51141146.pdfR51141146.pdf
R51141146.pdfaijbm
ย 
Effect of Entrepreneurial Orientation on the Performance of Small Enterprises
Effect of Entrepreneurial Orientation on the Performance of Small EnterprisesEffect of Entrepreneurial Orientation on the Performance of Small Enterprises
Effect of Entrepreneurial Orientation on the Performance of Small EnterprisesAI Publications
ย 
Determinants of Capital Structure in Indonesian Banking Sector
Determinants of Capital Structure in Indonesian Banking Sector Determinants of Capital Structure in Indonesian Banking Sector
Determinants of Capital Structure in Indonesian Banking Sector inventionjournals
ย 
Sales related activities in defines geographical area for the purpose of iden...
Sales related activities in defines geographical area for the purpose of iden...Sales related activities in defines geographical area for the purpose of iden...
Sales related activities in defines geographical area for the purpose of iden...UPMANYU TIWARI
ย 
Case Study on HDFC Bank
Case Study on HDFC BankCase Study on HDFC Bank
Case Study on HDFC BankRohit Garg
ย 
Financial literacy for Mutual Fund Investment: An extensive study on investor...
Financial literacy for Mutual Fund Investment: An extensive study on investor...Financial literacy for Mutual Fund Investment: An extensive study on investor...
Financial literacy for Mutual Fund Investment: An extensive study on investor...AI Publications
ย 
Internship Report Example
Internship Report ExampleInternship Report Example
Internship Report ExampleAnn Johnson
ย 
sustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdfsustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdfSyedKhajaMohiuddin
ย 
sustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdfsustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdfraazia gul
ย 
Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach] Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach] N Pahilwani & Associates
ย 
Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach] Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach] Nitin Pahilwani
ย 

Similar to Business Development Strategy and Financial Analysis for Real Estate Expansion (20)

Risk capital and msm es in india for finance, subsidy & project related sup...
Risk capital and msm es in india   for finance, subsidy & project related sup...Risk capital and msm es in india   for finance, subsidy & project related sup...
Risk capital and msm es in india for finance, subsidy & project related sup...
ย 
India Private Equity Report 2012
India Private Equity Report 2012India Private Equity Report 2012
India Private Equity Report 2012
ย 
The Influence of Corporate Social Responsibility Disclosure on Total Accounti...
The Influence of Corporate Social Responsibility Disclosure on Total Accounti...The Influence of Corporate Social Responsibility Disclosure on Total Accounti...
The Influence of Corporate Social Responsibility Disclosure on Total Accounti...
ย 
Comparitive study of online share trading account and market potential of il&...
Comparitive study of online share trading account and market potential of il&...Comparitive study of online share trading account and market potential of il&...
Comparitive study of online share trading account and market potential of il&...
ย 
Measure What Matters - New Perspectives on Portfolio Selection
Measure What Matters - New Perspectives on Portfolio SelectionMeasure What Matters - New Perspectives on Portfolio Selection
Measure What Matters - New Perspectives on Portfolio Selection
ย 
FINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdf
FINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdfFINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdf
FINANCIAL ANALYSIS OF RELIANCE JIO PDF.pdf
ย 
Capital Investment 5Sources of Finance for the Proposed .docx
Capital Investment 5Sources of Finance for the Proposed .docxCapital Investment 5Sources of Finance for the Proposed .docx
Capital Investment 5Sources of Finance for the Proposed .docx
ย 
Sharambal_Distributors_Newsletter_January_2024.pdf
Sharambal_Distributors_Newsletter_January_2024.pdfSharambal_Distributors_Newsletter_January_2024.pdf
Sharambal_Distributors_Newsletter_January_2024.pdf
ย 
R51141146.pdf
R51141146.pdfR51141146.pdf
R51141146.pdf
ย 
Effect of Entrepreneurial Orientation on the Performance of Small Enterprises
Effect of Entrepreneurial Orientation on the Performance of Small EnterprisesEffect of Entrepreneurial Orientation on the Performance of Small Enterprises
Effect of Entrepreneurial Orientation on the Performance of Small Enterprises
ย 
Policy Watch, September 2017
Policy Watch, September 2017Policy Watch, September 2017
Policy Watch, September 2017
ย 
Determinants of Capital Structure in Indonesian Banking Sector
Determinants of Capital Structure in Indonesian Banking Sector Determinants of Capital Structure in Indonesian Banking Sector
Determinants of Capital Structure in Indonesian Banking Sector
ย 
Sales related activities in defines geographical area for the purpose of iden...
Sales related activities in defines geographical area for the purpose of iden...Sales related activities in defines geographical area for the purpose of iden...
Sales related activities in defines geographical area for the purpose of iden...
ย 
Case Study on HDFC Bank
Case Study on HDFC BankCase Study on HDFC Bank
Case Study on HDFC Bank
ย 
Financial literacy for Mutual Fund Investment: An extensive study on investor...
Financial literacy for Mutual Fund Investment: An extensive study on investor...Financial literacy for Mutual Fund Investment: An extensive study on investor...
Financial literacy for Mutual Fund Investment: An extensive study on investor...
ย 
Internship Report Example
Internship Report ExampleInternship Report Example
Internship Report Example
ย 
sustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdfsustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdf
ย 
sustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdfsustainability-11-04851-v2.pdf
sustainability-11-04851-v2.pdf
ย 
Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach] Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach]
ย 
Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach] Valuation of Startups [with limitation of traditional valuation approach]
Valuation of Startups [with limitation of traditional valuation approach]
ย 

More from aijbm

E582740.pdf
E582740.pdfE582740.pdf
E582740.pdfaijbm
ย 
A580108.pdf
A580108.pdfA580108.pdf
A580108.pdfaijbm
ย 
F584145.pdf
F584145.pdfF584145.pdf
F584145.pdfaijbm
ย 
B580914.pdf
B580914.pdfB580914.pdf
B580914.pdfaijbm
ย 
H585357.pdf
H585357.pdfH585357.pdf
H585357.pdfaijbm
ย 
G584652.pdf
G584652.pdfG584652.pdf
G584652.pdfaijbm
ย 
D582026.pdf
D582026.pdfD582026.pdf
D582026.pdfaijbm
ย 
C581519.pdf
C581519.pdfC581519.pdf
C581519.pdfaijbm
ย 
P57130135.pdf
P57130135.pdfP57130135.pdf
P57130135.pdfaijbm
ย 
M5799113.pdf
M5799113.pdfM5799113.pdf
M5799113.pdfaijbm
ย 
O57120129.pdf
O57120129.pdfO57120129.pdf
O57120129.pdfaijbm
ย 
R57139145.pdf
R57139145.pdfR57139145.pdf
R57139145.pdfaijbm
ย 
J577177.pdf
J577177.pdfJ577177.pdf
J577177.pdfaijbm
ย 
Q57136138.pdf
Q57136138.pdfQ57136138.pdf
Q57136138.pdfaijbm
ย 
C572126.pdf
C572126.pdfC572126.pdf
C572126.pdfaijbm
ย 
F574050.pdf
F574050.pdfF574050.pdf
F574050.pdfaijbm
ย 
E573539.pdf
E573539.pdfE573539.pdf
E573539.pdfaijbm
ย 
I576670.pdf
I576670.pdfI576670.pdf
I576670.pdfaijbm
ย 
S57146154.pdf
S57146154.pdfS57146154.pdf
S57146154.pdfaijbm
ย 
K577886.pdf
K577886.pdfK577886.pdf
K577886.pdfaijbm
ย 

More from aijbm (20)

E582740.pdf
E582740.pdfE582740.pdf
E582740.pdf
ย 
A580108.pdf
A580108.pdfA580108.pdf
A580108.pdf
ย 
F584145.pdf
F584145.pdfF584145.pdf
F584145.pdf
ย 
B580914.pdf
B580914.pdfB580914.pdf
B580914.pdf
ย 
H585357.pdf
H585357.pdfH585357.pdf
H585357.pdf
ย 
G584652.pdf
G584652.pdfG584652.pdf
G584652.pdf
ย 
D582026.pdf
D582026.pdfD582026.pdf
D582026.pdf
ย 
C581519.pdf
C581519.pdfC581519.pdf
C581519.pdf
ย 
P57130135.pdf
P57130135.pdfP57130135.pdf
P57130135.pdf
ย 
M5799113.pdf
M5799113.pdfM5799113.pdf
M5799113.pdf
ย 
O57120129.pdf
O57120129.pdfO57120129.pdf
O57120129.pdf
ย 
R57139145.pdf
R57139145.pdfR57139145.pdf
R57139145.pdf
ย 
J577177.pdf
J577177.pdfJ577177.pdf
J577177.pdf
ย 
Q57136138.pdf
Q57136138.pdfQ57136138.pdf
Q57136138.pdf
ย 
C572126.pdf
C572126.pdfC572126.pdf
C572126.pdf
ย 
F574050.pdf
F574050.pdfF574050.pdf
F574050.pdf
ย 
E573539.pdf
E573539.pdfE573539.pdf
E573539.pdf
ย 
I576670.pdf
I576670.pdfI576670.pdf
I576670.pdf
ย 
S57146154.pdf
S57146154.pdfS57146154.pdf
S57146154.pdf
ย 
K577886.pdf
K577886.pdfK577886.pdf
K577886.pdf
ย 

Recently uploaded

Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...
Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...
Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...amitlee9823
ย 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.Aaiza Hassan
ย 
Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...anilsa9823
ย 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756dollysharma2066
ย 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...Aggregage
ย 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Delhi Call girls
ย 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityEric T. Tung
ย 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataExhibitors Data
ย 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Centuryrwgiffor
ย 
Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Roland Driesen
ย 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756dollysharma2066
ย 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfAdmir Softic
ย 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageMatteo Carbone
ย 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communicationskarancommunications
ย 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
ย 
VIP Call Girls In Saharaganj ( Lucknow ) ๐Ÿ” 8923113531 ๐Ÿ” Cash Payment (COD) ๐Ÿ‘’
VIP Call Girls In Saharaganj ( Lucknow  ) ๐Ÿ” 8923113531 ๐Ÿ”  Cash Payment (COD) ๐Ÿ‘’VIP Call Girls In Saharaganj ( Lucknow  ) ๐Ÿ” 8923113531 ๐Ÿ”  Cash Payment (COD) ๐Ÿ‘’
VIP Call Girls In Saharaganj ( Lucknow ) ๐Ÿ” 8923113531 ๐Ÿ” Cash Payment (COD) ๐Ÿ‘’anilsa9823
ย 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Roland Driesen
ย 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMRavindra Nath Shukla
ย 
Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...lizamodels9
ย 

Recently uploaded (20)

Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...
Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...
Call Girls Electronic City Just Call ๐Ÿ‘— 7737669865 ๐Ÿ‘— Top Class Call Girl Servi...
ย 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.
ย 
Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow ๐Ÿ’‹ Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
ย 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
ย 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
ย 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
ย 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
ย 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors Data
ย 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
ย 
Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...
ย 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
ย 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
ย 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
ย 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
ย 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
ย 
VIP Call Girls In Saharaganj ( Lucknow ) ๐Ÿ” 8923113531 ๐Ÿ” Cash Payment (COD) ๐Ÿ‘’
VIP Call Girls In Saharaganj ( Lucknow  ) ๐Ÿ” 8923113531 ๐Ÿ”  Cash Payment (COD) ๐Ÿ‘’VIP Call Girls In Saharaganj ( Lucknow  ) ๐Ÿ” 8923113531 ๐Ÿ”  Cash Payment (COD) ๐Ÿ‘’
VIP Call Girls In Saharaganj ( Lucknow ) ๐Ÿ” 8923113531 ๐Ÿ” Cash Payment (COD) ๐Ÿ‘’
ย 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...
ย 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
ย 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
ย 
Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon โค๏ธ8448577510 โŠนBest Escorts Service In 24/7 Delh...
ย 

Business Development Strategy and Financial Analysis for Real Estate Expansion

  • 1. American International Journal of Business Management (AIJBM) ISSN- 2379-106X, www.aijbm.com Volume 5, Issue 01 (January-2022), PP 101-109 *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 101 | Page BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITION, AND SMART FINANCING (CASE STUDY: PT BERINGIN INTERNATIONAL, BANDUNG WEST JAVA INDONESIA) * Calvin Steven Ray, and Uke Marius Siahaan Master of Business Administration Program, School of Business and Management, InstitutTeknologi Bandung, Indonesia *Corresponding Author: Calvin Steven Ray ABSTRACT : In this research, a study was conducted on the business development strategy of PT BeringinTrijayaInternasional (BTI) for a real estate business plan in the Walini area, West Bandung Regency, West Java Province. Based on the analysis of the business situation, the type of business development strategy that is suitable for PT BTI is Diversification through acquisitions and the Merger of PT SS which is engaged in spatial and visual works. The total investment required for financing a real estate project is estimated at IDR Rp151,665,661,468.75. To realize PT BTI's plan, a financial feasibility study was conducted using the US Index theory. There are 4 alternative financing proposals that can be used in this project, namely internal funds, angel investors, loans from banks and combination. Based on the comparison shows alternative 4 (Combination) more benefits. This alternative gives an NPV of Rp 223,554,624,355.98, Profitability Index (PI) of 4968%, Internal Rate of Return (IRR) of 543.61%, Payback Period (PP) of 7 months 6 days year. This is also evidenced by the results of the US Index above 1 with a result of 199.60, this means the company needs to leverage to finance expansion projects. KEYWORDS -Business Development Strategy, Diversification, Acquisitions, Merger, Financial Feasibility I. INTRODUCTION Real estate is a business sector that has a trend of positive economic performance value growth every year. Data given by the Indonesian statistical center quoted from the Bisnis.com page stated that the real business throughout 2021 had a positive growth of 0.94 percent. This business sector was able to survive and show a positive trend when other business fields experienced a decline during the Covid 19 pandemic(Febriyanto, 2018; Zemlyanskiy, 2021). With the current direction of government policy which focuses on infrastructure development such as roads, transportation and communications, property and real estate companies are developing. In terms of banking, Bank Indonesia (BI) sees the property sector will grow better in 2021 compared to the previous year. The policy of reducing interest rates on housing loans or mortgages is one of the triggers to create demand in the property sector (Febriyanto, 2018; Firman et al., 2020; Mohammad Hamim, 2019). Moreover, the country has a young population with around 50% of the population under the age of 30, implying that many Indonesians are predicted to buy their first property in the near to medium term(Gursida&Indrayono, 2019). This real estate business opportunity is not only used by companies in the same field, many companies from other sectors are playing in this area of primary needs. One of these companies is PT BeringinTrijayaInternasional, hereinafter referred to as PT BTI. PT BTI is a company engaged in the trading sector or also known as a general importer of computer machines, lamps, cameras and several other types of products. PT BTI sees a great opportunity in the real estate business in the Walini area, West Bandung Regency, West Java Province. Walini is one of five areas where the Jakarta โ€“ Bandung high-speed train station will be built. Walini is projected as an international business center with environmentally friendly residential development. One form of business expansion that is appropriate for PT BTI is business diversification. The diversification method itself is commonly used by a company to increase the number of sales with new product systems and new markets. There are several business diversification strategies that are developing in the business world, including entering new businesses, internal development, joint ventures, and acquisitions. The diversification strategy by way of direct entry and internal development has a large enough risk and requires quite a long time. Companies will be faced with various obstacles such as difficulty in establishing relationships with suppliers, advertising costs, large promotions, and so on. A joint venture, also known as co-ownership, is a
  • 2. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 102 | Page strategy developed by cooperating with other companies and becoming a company in order to achieve a concentration of economic power regardless of the size of the capital (Holzmayer & Schmidt, 2020; Janavi et al., 2020; Yu & Kim, 2020). Because it is cooperative, the partner factor is the key to success in running a business. Failure to cooperate with partners will be a risk that must be borne by a company. Acquisition is a type of strategy that is often used in business diversification. Acquisition can be defined as a business combination in which one of the companies, namely the acquirer, gains control over the net assets and operations of the acquired company (acquiree), by giving certain assets, recognizing an obligation, or issuing shares (Kishwar & Ullah, 2019; Rebner & Yeganeh, 2019; Soundarya et al., 2019). This strategy is better than the joint venture in terms of control. This means that if there is a dispute between the acquirer and the acquiree, the acquirer is more entitled to determine the policy. Acquisition Strategy is a business diversification strategy that is suitable to be applied to PT BTI in its business expansion. In this research, a study and development of a business diversification strategy using the Acquisition method by PT BTI was carried out for business expansion to be carried out in the real estate sector. In addition, financial analysis was also carried out as the basis for developing smart finance in PT BTI's real estate investment. There are many goals that can be achieved through this research, including: Study and analyze the business diversification strategy that will be carried out by PT BTI for real estate projects, Calculating project feasibility and financial analysis as a reference for further company decision making and find creative funds raising strategies for real estate projects by companies. II. HEADINGS Conceptual framework is a tool made to illustrate a research projectโ€™s purpose by the relevant variables. A hypothetical structure shows key segments of how they relate to each other. Figure 1. Conceptual framework PT BTI, which was previously a trading company, will expand its business into the property sector, especially real estate. For this reason, PT BTI analyzes the business situation internally using the SWOT method and the canvas business model and externally using PEST and Porter's Five Force analysis. From this analysis, PT BTI is recommended to diversify the corporate stage through acquisitions and mergers. As explained in the background section, PT BTI is a company engaged in trading, but is interested in developing a business in the property sector. Several analyzes of PT BTI's needs in business development include: โ€ข The field of business development is not related to the main type of business โ€ข PT BTI does not have the capability to develop a new business โ€ข PT BTI wants to accelerate the business development process โ€ข PT BTI still wants to have great control over the company, both on shares and overall assets
  • 3. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 103 | Page To accommodate the needs of PT BTI, an appropriate and efficient strategy is needed. The right strategy for PT BTI is a diversification strategy through acquisitions and mergers. In addition to the business strategy proposed to PT BTI as above, this study also reviews the funding strategy that must be prepared before starting this project in the property sector. For this reason, financial analysis is also carried out using the US index theory (Aloina et al., 2019; Giovani&Siahaan, 2013; Herman Ibrahim et al., 2019; Siahaan et al., 2014). The US Index Theory was introduced by Dr. Ir. Uke Marius Siahaan, MBA as a tool and the financial parameters for assessing repayment capacity of a company, as well as a determinant to decide whether a business entity should maximize use of Debt or Equity in running the operation (Dr. Ir. Uke Marius Siahaan, 2019). The US Index could determine a companyโ€™s ability to meet its obligation by comparing its Business Generic Profitability (BGP) to the Loan Interest Rates (I) which can be formulated as follows: ๐‘ผ๐‘บ๐‘ฐ๐’๐’…๐’†๐’™ = ๐‘ฉ๐’–๐’”๐’Š๐’๐’†๐’”๐’”๐‘ฎ๐’†๐’๐’†๐’“๐’Š๐’„๐‘ท๐’“๐’๐’‡๐’Š๐’•๐’‚๐’ƒ๐’Š๐’๐’Š๐’•๐’š รท ๐‘ณ๐’๐’‚๐’๐‘ฐ๐’๐’•๐’†๐’“๐’†๐’”๐’•๐‘น๐’‚๐’•๐’† Generic Business Profitability (BGP) is the result of profit margin of a company which derives from its business activities were financed by its capital either in from of debt/ loan or equity. The formula is formulated as follows: ๐‘ฉ๐‘ฎ๐‘ท = (๐‘ฌ๐’‚๐’“๐’๐’Š๐’๐’ˆ๐’”๐’ƒ๐’†๐’‡๐’๐’“๐’†๐‘ฐ๐’๐’•๐’†๐’“๐’†๐’”๐’•๐’‚๐’๐’…๐‘ป๐’‚๐’™๐’†๐’” รท ๐‘ป๐’๐’•๐’‚๐’๐‘จ๐’”๐’”๐’†๐’•๐’”) โˆ—๐Ÿ๐ŸŽ๐ŸŽ% The concept started with the needs of capital expenditure in ordering to generate operational profit. If the capital source comes from debt then company will have obligation to bank to pay interest expense as the payment on the agreement. The loans itself could generate Business Generic Profit (BGP) a minimum of Loan Interest Rate (I) so the company could meet to cover its loan interest obligation to the bank. The conceptual of US Index framework can be seen on below figure. In order to maximize its operating profit, the company should take the optimal decision on its capital structure whether financed by equity or debt. As the result, the financing decision should generate greater profit than the operating cost and financial cost which is called leverage. According to the result of US Index values, the signs can be defined as follows: 1. US Index > 1 company should go leverage 2. US Index < 1 company should go equity 3. US Index = 1 company is free to choose either go leverage or go equity. III. METHODS Systematically, the solution business carried out by PT BTI for the planned real estate project can be seen as shown below: Figure 3.1 PT BTI's business solutions
  • 4. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 104 | Page โ€ข Stage 1. PT BTI Purchased land. In this section, all of the funding sources come from internal capital owned by PT BTI. The planned area of this project is approximately 20 hectares. The purchase of this land was carried out in 2 stages, namely a 10% down payment (DP) and a 90% payment after PT BTI received funds from investors. Based on the Decree of the State Minister of Agrarian Affairs/Head of BPN No. 21 of 1994 concerning Procedures for Land Acquisition for Companies in the Context of Investment, to acquire land for the purposes of the company can be done in two ways, namely through the transfer of rights and relinquishment of rights. These two methods can only be done after the company has obtained a location permit from the regent or mayor. The transfer of rights to the company can be carried out if the land to be transferred has been certified as "land rights". The transfer of rights can also be carried out if the land rights to be transferred are of the same type as the land rights required by the company to run its business. โ€ข Stage 2, PT BTI made the acquisition and merger of PT SS. PT SS is a company engaged in the field of spatial and visual. There are two factors that become the focus of the acquisition and merger carried out by PT BTI, namely the first, the Company wants fast growth, both in size, stock market, and business diversification, it can carry out mergers and acquisitions. The company does not have the risk of new products. In addition, if it expands through mergers and acquisitions, the company can reduce competitors or reduce competition. second, improving the company's skills and technology in the property sector, especially real estate. โ€ข Stage 3, PT SS, which has been under PT BTI, makes design and analysis of real estate projects. The land planning includes the design of the master plan or site plan and landscape, unit design, area design, mechanical and electrical design of units and areas, project gate design, open space design in the form of playgrounds, sports fields and other social facilities. The point in this activity is to design the entire project including the project's Budget Plan. โ€ข Stage 4, PT BTI is looking for investors. To pay off 90% of land purchases, PT BTI is looking for investors who can temporarily fund it. The profit obtained by investors in this project is the return on capital plus the share ownership of 10%. Investors like this are usually called angel investors. angel investors usually come from family members and business partners of PT BTI. One of the advantages that you will get is that you don't have to worry about returning your money when you experience a loss. They have researched and analyzed well for companies with great long-term potential. That way, becoming a lender is their decision so that if there is a risk they must bear it. โ€ข Stage 5, PT BTI applies for a loan to the bank based on the project analysis that has been made previously. To obtain the planned loan, PT BTI must meet the project loan criteria set by the Bank such as legality of the company and land ownership, sound financial data and other complete documents. In addition, to make banks more interested, PT BTI will develop the company in terms of human resources, offices and other equipment. โ€ข Stage 6, PT BTI has obtained a loan from a bank for a real estate project to be implemented. Part of this loan is used to pay off capital from investors. โ€ข Stage 7, real estate development and marketing programs are carried out by PT BTI using loan data from banks. Real estate development is carried out in several stages which will be explained later. โ€ข Stage 8 PT BTI has found a potential buyer who can then pay off the interest costs. PT BTI made a sale where the proceeds were used to pay installments to the bank and increase the company's financial strength. Like real estate in general, the project will be divided into several stages to streamline business operations and finances. Figure 3 shows the stages of the project to be carried out along with the main operational activities of each stage.
  • 5. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 105 | Page Figure 3 Project Stage IV. RESULTS AND DISCUSSION Project cost Project Cost is the total funds needed to complete the project or work that consists of a Direct Cost and Indirect Cost. The Project Costs are any expenditures made or estimated to be made, or monetary obligations incurred or estimated to be incurred to complete the project which are listed in a project baseline. Stage Project Cost Stage 1 of the development of this real estate project, it consists of the acquisition of PT SS and operational planning for 1 year, purchase of land with a 10% down payment, land preparation, project design and planning, making house layouts, marketing and licensing processes. Details of costs in stage 1 can be seen in table 1. Table 1. Stage I of Project Cost No Description Price (Rp) Amount Total (Rp) 1 Acquisition of PT SS 200,000,000 1 200,000,000 2 1 year operating Expenses 300,000,000 1 300,000,000 3 Land (Dp 10%) 200,000 200000 4,000,000,000 4 Land maturation 18,000 200000 360,000,000 5 Development planning 1,452,440,000 1 1,452,440,000 6 House construction type 100/150 500,000,000 1 500,000,000 7 House construction type 80/100 400,000,000 1 400,000,000 8 Marketing 128,872,000 1 128,872,000 9 Legal 128,872,000 1 128,872,000 Total 7,470,184,000 Stage II In this second stage, physical development will begin, including the construction of houses, infrastructure and social facilities. Construction in the second phase accounts for 11% of all development projects.
  • 6. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 106 | Page Table 2 Stage II of Project Cost No Description Price (Rp) Amount Total (Rp) 1 House construction type 100/150 27,843,750,000 1 27,843,750,000 2 House construction type 80/100 27,472,500,000 1 27,472,500,000 3 Road infrastructure 7,973,900,000 1 7,973,900,000 4 Paving and Drainage Road 797,390,000 1 797,390,000 5 Infrastructure 904,688,125 1 904,688,125 6 Social Facilities 1,802,500,000 1 1,802,500,000 Total 66,794,728,125 Stage III Stage 3 construction is a continuation of the physical development phase by 22% of the total. Table 3 Stage III of Project Cost No Description Price (Rp) Amount Total (Rp) 1 House construction type 100/150 73,406,250,000 1 73,406,250,000 2 House construction type 80/100 72,427,500,000 1 72,427,500,000 3 Paving and Drainage Road 1,754,258,000 1 6,124,800,000 4 Infrastructure 1,893,513,875 1 6,354,847,500 Total 158,313,397,500 Stage IV Stage 4 development is project development with a total percentage of 45%. This stage is the largest stage of development compared to other stages. Table 4 Stage IV of Project Cost No Description Price (Rp) Amount Total (Rp) 1 House construction type 100/150 137,826,562,500 1 137,826,562,500 2 House construction type 80/100 135,988,875,000 1 135,988,875,000 3 Paving and Drainage Road 3,947,080,500 1 3,947,080,500 4 Infrastructure 4,260,406,219 1 4,260,406,219 Total 282,022,924,219 Stage V The fifth stage is the last stage of the entire project with a total percentage of 22%. Table 3.7 Stage V of Project Cost No Description Price (Rp) Amount Total (Rp) 1 House construction type 100/150 74,120,062,500 1 74,120,062,500 2 House construction type 80/100 73,131,795,000 1 73,131,795,000 3 Paving and Drainage Road 2,122,652,180 1 2,122,652,180 4 Infrastructure 2,291,151,789 1 2,291,151,789 Total 151,665,661,469 Operating Expenditure Operating expenditure explains about the Cost of Goods Sold (COGS) and Operating Expenses (OPEX) that served as the base assumption to forecast the project. The difference between COGS and OPEX is COGS are expenses that directly related to the production of finished goods, while OPEX are expenses that indirectly related to the production process. a. Cost of Goods Sold (COGS) Cost of Goods Sold is a measurement on the direct costs spent on manufacturing products that purchased by customers during the period. On this project, the Cost of Goods Sold is limited to direct material and direct employee costs.
  • 7. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 107 | Page No Description Details Large Price (Rp million) Amount (Rp million) Amount/ Unit (Rp million) Number of Buildings Total (million Rp) 1 House Construction Type 100/150 Land 150 0.286 85,800 1,360.8 225 306,180 Building 100 5 1,275,000 2 House Construction Type 80/100 Land 100 0.286 57,200 807.2 333 268,797.6 Building 80 5 750,000 Total 574,977.6 b. Operating Expenses (OPEX) Operating Expenses is indirect costs that affected the production of finished goods. For this project, the operating expenses are general & administrative expense, business development expense, and marketing expense Financing Strategy Analysis Based on business analysis in previous section, originally the company is trying to pursue angel investment or making its own internal financing. Business Angel, in most cases, prefer to invest on well-known industry so they able to measure industry trend and valuation. The other alternatives which is internal financing, the company retained earnings couldnโ€™t manage to finance the investment itself, equity and debt financing will be assessed in this section. The most profitable alternative will be selected with consideration of companyโ€™s business outlook and financial condition. In this research, author will examine some financing alternatives the company can use in ordering to grow the business. The financing strategy alternatives that can be explain more is internal financing, angel financing, and debt financing. In addition, US Index analysis of the company for 10 years projected income statement will be conducted first as determinant to decide companyโ€™s capital structure. The calculation of US Index can be seen as follows: โ€ข Alternative 1: Internal Financing The first financing strategy is internal financing. Internal financing is a fund that is initiated by the firm in its regular course of performance such as retained earnings. โ€ข Alternative 2: Angel Investor An angel investor (also known as a business angel, informal investor, angel funder, private investor, or seed investor) is an individual who provides capital for a business start-up, usually in exchange for convertible debt or ownership equity. Angel investors usually give support to start-ups at the initial moments (where risks of the start-ups failing are relatively high) and when most investors are not prepared to back them. Angels, in most cases, provide capital for start-up or early stages businesses and lack operational plans. Business angels typically invest within a period of 3-7 years before exiting the investment or the firmโ€™s failing. โ€ข Alternative 3: Debt Financing Financing strategy is debt financing using bank loan. Bank will provide the agreed amount of money with specific interest rates and receive the loan principal over a period of time. This alternative is trying to calculate with composition bank loan and equity. โ€ข Alternative 4: Combination This combination method is a business or project financing method sourced from internal funding, investors and loans from the Bank which is applied in combination in order to obtain alternative funding that is more effective and practical. This method was proposed by Calvin in 2021. This section will give insight for the 4th financing alternatives done in previous section. The three alternatives examine with capital structure techniques and Free Cash Flow to the Firm (FCFF) analysis. Overall, all of the alternatives are feasible for financing the expansion project within 10 years period. Although internal financing is not applicable due to current shareholder condition, it will be used as baseline for other alternatives with US Index result > 1 to justify the use of debt to finance expansion project. Description Internal Financing Angel Investing Debt Financing Calvin Style Financing WACC 3% 27% 15% 3% Pay Back Period 2 Years 326 days 2 Years 1 months 2 1 year 7 months 6 days
  • 8. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 108 | Page days Total PV FCF 34,509,595,011.6 9 61,664,457,755.49 62,593,372,465.3 3 228,054,624,355.98 Net Present Value 30,009,595,011.6 9 57,164,457,755.49 58,093,372,465.3 3 223,554,624,355.98 Total Fair Market Value 27,595,097,643.9 8 61,664,457,755.49 357,695,727,450. 26 119,561,303,884.85 ROI 360% 306% 415% 1336% ROE 351% 191% 367% 1043% Internal Rate of Return 84% 138% 136% 544% US Index 40.01% 22.22% 23.07% 199.60% Profitability Index 767% 1370% 1391% 4968% IRR 83.83% 137.87% 135.95% 543.61% Based on the comparation above, it is shows alternative 4 (Combination) generating more benefits. Along with the high exposure of debt, of US Index calculation for Alternatives 4 gives the result of 199.60 or more than 1 which means the selected financing alternatives has good ability to cover debt repayment. Moreover, the options come along with the risk will be faced by the company V. CONCLUSION Based on business issues exploration and financial studies that have been carried out in this research for PT BTI's business development plan in a real estate project in the Walini area, Bandung Regency, West Java, the conclusions are as follows: The right business development strategy carried out by PT BTI in real estate projects is diversification by acquiring and merging PT SS. Some of the benefits felt by PT BTI with this strategy include: Have the ability in the field of property, especially real estate which can assist in project planning and analysis, Can save project planning costs of IDR 1,452,902.00 and Have full control in project handling, both in making operational, financial and other strategic decisions. There are three alternative financing proposed in this research. First, internal financing will use its own equity to fund this project. The second is angel investors where the company will maintain its capital with angel investors as much as 100%. The 4th alternative is debt financing where 90% is taken from bank loans and 10% is equity. Based on the comparison shows alternative 4 (Combination) more benefits. This alternative gives an NPV of Rp 223,554,624,355.98, Profitability Index (PI) of 4968%, Internal Rate of Return (IRR) of 543.61%, Payback Period (PP) of 7 months 6 days year. This is also evidenced by the results of the US Index above 1 with a result of 199.60, this means the company needs to leverage to finance expansion projects. Alternative 4 will increase the value of the company in several ways such as diversification of financial risk, tax benefits on interest payments, guaranteed retained earnings, rapid disbursement of funds, and maintaining the balance of shareholder equity. REFERENCES [1]. Aloina, G., Sembiring, A. C., Budiman, I., PebrinaTarigan, U. P., Saragih, K. P., &Siahaan, U. (2019). Determining Credit Term Strategy Of Textile Industry. Journal Of Physics: Conference Series, 1230(1). Https://Doi.Org/10.1088/1742-6596/1230/1/012061 [2]. Febriyanto, F. C. (2018). The Effect Of Leverage, Sales Growth And Liquidity To The Firm Value Of Real Estate And Property Sector In Indonesia Stock Exchange. Eaj (Economics And Accounting Journal), 1(3). Https://Doi.Org/10.32493/Eaj.V1i3.Y2018.P198-205 [3]. Firman, A., Mustapa, Z., Ilyas, G. B., & Putra, A. H. P. K. (2020). Relationship OfTqm On Managerial Perfomance: Evidence From Property Sector In Indonesia. Journal Of Distribution Science, 18(1). Https://Doi.Org/10.15722/Jds.18.01.20201.47 [4]. Gursida, H., &Indrayono, Y. (2019). Understanding Capital Market Responses To Government Economic Policy Announcements: An Event Study On Indonesiaโ€™s Economic Policy Package. Management Science Letters, 9(11). Https://Doi.Org/10.5267/J.Msl.2019.6.004 [5]. Herman Ibrahim, A., Umar Daihani, D., Mariyanti, T., & Marius Siahaan, U. (2019). The Effect Of Sukuk Financing And Capital Structure On Financial Performance And Corporate Value: A Study Of Sukuk Issuer Listed In Indonesian Stock Exchange. In International Journal Of Islamic Business (Issue 2).
  • 9. BUSINESS DEVELOPMENT STRATEGY, TOWARDS DIVERSIFICATION, ACQUISITIONโ€ฆ *Corresponding Author: Calvin Steven Ray 1 www.aijbm.com 109 | Page [6]. Holzmayer, F., & Schmidt, S. L. (2020). Financial Performance And Corporate Diversification Strategies In Professional Football โ€“ Evidence From The English Premier League. Sport, Business And Management: An International Journal, 10(3). Https://Doi.Org/10.1108/Sbm-03-2019-0019 [7]. Janavi, E., Mansourzadeh, M. J., &Samandar Ali Eshtehardi, M. (2020). A Methodology For Developing Scientific Diversification Strategy Of Countries. Scientometrics, 125(3). Https://Doi.Org/10.1007/S11192-020-03685-1 [8]. Kishwar, A., &Ullah, A. (2019). The Role And Impact Of Merger & Acquisition Of Banking Sector In Pakistan. Financial Markets, Institutions And Risks, 3(3). Https://Doi.Org/10.21272/Fmir.3(3).113- 121.2019 [9]. Lorenz, F., Willwersch, J., Cajias, M., &Fuerst, F. (2021).Interpretable Machine Learning For Real Estate Market Analysis.Ssrn Electronic Journal. Https://Doi.Org/10.2139/Ssrn.3835931 [10]. Mohammad Hamim, A. A. D. R. A. (2019). Effect Of Good Corporate Governance On Company Profitability Re & Property Sector In Indonesia. JurnalAkuntansi, 23(1). Https://Doi.Org/10.24912/Ja.V23i1.457 [11]. Pramandika, D. A., &Siahaan, U. M. (2020). Inorganic Strategy Priority And The Company Valuation Analysis Of Pt Bank BniSyariah To Become Buku Iii Bank. European Journal Of Business And Management Research, 5(5). Https://Doi.Org/10.24018/Ejbmr.2020.5.5.575 [12]. Rebner, S., &Yeganeh, B. (2019).Mindful Mergers & Acquisitions.Organization Development Review, 51(3). [13]. Siahaan, U. M., Suhadak, Handayani, S. R., &Solimun. (2014). The Influence Of Company Size And Capital Structure Towards Liquidity, Corporate Performance And Firm Value, For Large And Small Group Companies. European Journal Of Business And Management, 6(18). [14]. Soundarya, M. B., Lavanya, S. M., &Hemalatha, S. (2019). Merger And Acquisition Of Business Organization And Its Impact On Human Resources. Journal Of Business Strategy Finance And Management, 1 And 2(1 And 2). Https://Doi.Org/10.12944/Jbsfm.01.0102.07 [15]. Yu, H., & Kim, T. (2020). The Effects Of Status On The Performance Of Portfolio Diversification Strategies. Journal Of Strategy And Management, 14(2). Https://Doi.Org/10.1108/Jsma-06-2020-0156 [16]. Zemlyanskiy, O. A. (2021). Analysis Of The Real Estate Market For Business Activities. VestnikUniversiteta, 5. Https://Doi.Org/10.26425/1816-4277-2021-5-60-68