SlideShare a Scribd company logo
Divya Electronics
Mini Case
Presented By:
Ashish Kumar
Case Study:
Introduction:
Divya Electronics was Promoted by Dipankar Mitra 20 Year Ago
Initially the firm employed the debt/equity ratio as 1.5:1
Issued Bonus share on two occasion
The current Market Price of share is Rs 115 and PE Ratio is 19.17
Firm is planning for Expansion of Project at Rs 2000 Million which
will generate annual revenue of Rs 2400 Million .It will variable cost
will be 60% and Fixed Cost will be Rs 500 Million
Case Study:
Balance Sheet
Sno Source of Fund Rs. In Million
1 Share Funds
Paid up Equity Capital(140 million
shares at Rs 10) 1400
Reserve and surplus 2600
2 Loan 2000
6000
Application Of Funds
1 Net Fixed Assets 4000
2 Net Current Assets 2000
6000
 Total No of
Equity share:140
Million
Share Hold By
Dipankar and his
family is 45 Million
 Eman Consultant had proposed two ways to raised the fund
Case Study:
 Total No of
Equity share:140
Million
Share Hold By
Dipankar and his
family is 45 Million
Profit and Lost Account
Rs . In Million
Revenue 8000
Variable cost 4800
Contribution Margin 3200
Fixe Operataing Cost 1800
Profit Before Intrest and Tax 1400
Interest 200
Profit Before Tax 1200
Tax 360
Profit After Tax 840
Case Study:
Two Option available for financing the project
1. Public Issue of Equity shares at Rs 106 .The
issue expense will be Rs 6 Per Shares.
2. Privately carrying Debenture at 8% interest.
In Case1:
Number of Share
issued=2000million/Rs(106-6)
=20 Million
So total sahre:140+20=160 Million
Interest Cost Remain the same: 200 Million
In case2:
Number of share:140Million
Interest Paid to Debenture:
=2000*8%=160 Million
Total
Intrest:200+160=360Million
Case Study:
a. Compute the EPS –PBIT(EBIT) indifference point for the two
financing option.
EPS(1)=(EBIT-I1)(1-T)/N1…Equation no 1
EPS(2)= (EBIT-I2)(1-T)/N2….Equation no2
Now for indifference point
EPS(1)=EPS(2)
Given :
N1:160 Million
N2 :140Million
T: 30%
I1=200Million
I2=360Million
(EBIT-I1)/N1=(EBIT-I2)/N2
(EBIT-200)/160=(EBIT-360)/140
EBIT=1480Million
Case Study:
Interpretation:
1.When EBIT is less than<14800
equity finance is ok.
2.When EBIT is greater than
>1480 Debt finance is ok.
3. When EBIT=1480 it can opt for
any one
Case Study:
B. Calculate the EPS for the following year Under the two financing option
assuming that the expansion project would be fully operational
Rs . In
Million
Profit and Lost Account
Finacing
with Equity
Finacing with
Debenture
Revenue 8000 10400 10400
Variable cost 4800 6240 6240
Contribution Margin 3200 4160 4160
Fixe Operataing Cost 1800 2300 2300
Profit Before Intrest
and Tax 1400 1860 1860
Interest 200 200 360
Profit Before Tax 1200 1660 1500
Tax 360 498 450
Profit After Tax 840 1162 1050
No Share 140 160 140
EPS 6 7.2625 7.5
Additional Revenue from
Expansion 2400
Additional variable cost of
cost is 60% of Revenue after
expansion 1440
Additional fixed Operating
Cost after expansion 500
Intrest for Option 1 200
Intrest for option 2 is
200+8%2000 360
Case Study
Interpretation: Since EBIT is 1860 Million greater than 1480 million the
second option is good that is financing from debt. We can see that EPS
is 7.5 also high among two.
Case Study
C. Show the degree of total Leverage will change under the two
financing option
DTL: Degree of Total Leverage
CM :Contribution margin
EBT: Earning Before tax
DTL DTL(1) DTL(2)
2.66 2.5 2.733
So we can observe that in second case
DTL is high i.e High risk and EPS is also
high so High reward.
Case Study
D. Highlight how the any other issue that you believe are more
important in taking decision
Huge reserve and surplus can be used for financing the project
Interest Coverage ratio is getting lower in case of second
ICR ICR1 ICR2
7 9.3 5.1
Mini case

More Related Content

What's hot

Facebook Inc: A Look at corporate governance Case Study
Facebook Inc: A Look at corporate governance Case StudyFacebook Inc: A Look at corporate governance Case Study
Facebook Inc: A Look at corporate governance Case Study
Ayushi Bansal
 
Nestle
NestleNestle
Strategy Management - ITC LTD
Strategy Management - ITC LTDStrategy Management - ITC LTD
Strategy Management - ITC LTD
Manohar Mani Manjula Iyer
 
Maruti suzuki manesar Case
Maruti suzuki manesar CaseMaruti suzuki manesar Case
Maruti suzuki manesar Case
Alan Shany
 
Satyam scam full ppt
Satyam scam full pptSatyam scam full ppt
Satyam scam full ppt
Raunak Biswas
 
Startegic management brittania industries
Startegic management   brittania industriesStartegic management   brittania industries
Startegic management brittania industries
Kushal
 
Reliance textile
Reliance textileReliance textile
Reliance textile
Jatin Agarwal
 
Mahindra finance swot analysis
Mahindra finance swot analysisMahindra finance swot analysis
Mahindra finance swot analysis
vedant kashyap
 
IL&FS scenario explained
IL&FS scenario explainedIL&FS scenario explained
IL&FS scenario explained
Rahul Sinha
 
Honda Motorcycles and Scooters India Ltd. (HMSI) case study
Honda Motorcycles and Scooters India Ltd. (HMSI) case studyHonda Motorcycles and Scooters India Ltd. (HMSI) case study
Honda Motorcycles and Scooters India Ltd. (HMSI) case study
VidushiBhageria
 
Satyam Case Study
Satyam Case StudySatyam Case Study
Satyam Case Study
Krina Merchant
 
Jubilant FoodWorks
Jubilant FoodWorksJubilant FoodWorks
Jubilant FoodWorks
Aditya Shetti
 
Yes bank
Yes bank Yes bank
Yes bank
Taruna Gulati
 
Baldwin Bicycle
Baldwin BicycleBaldwin Bicycle
Baldwin Bicycle
Jordan Jefferson Mitra
 
Bcg matrix on parle
Bcg matrix on parleBcg matrix on parle
Bcg matrix on parle
Rahul Gupta
 
CavinKare Project
CavinKare ProjectCavinKare Project
CavinKare Project
Himaghna Bhowmick
 
Aditya Birla - BCG matrix
Aditya Birla - BCG matrixAditya Birla - BCG matrix
Britannia case study | Business Model
Britannia case study | Business ModelBritannia case study | Business Model
Britannia case study | Business Model
Ishan Dwivedi
 
Icici bank &amp; videocon controversy
Icici bank &amp; videocon  controversyIcici bank &amp; videocon  controversy
Icici bank &amp; videocon controversy
Neetu Yadav
 
Hul and GSK merger
Hul and GSK mergerHul and GSK merger
Hul and GSK merger
Karan Agarwal
 

What's hot (20)

Facebook Inc: A Look at corporate governance Case Study
Facebook Inc: A Look at corporate governance Case StudyFacebook Inc: A Look at corporate governance Case Study
Facebook Inc: A Look at corporate governance Case Study
 
Nestle
NestleNestle
Nestle
 
Strategy Management - ITC LTD
Strategy Management - ITC LTDStrategy Management - ITC LTD
Strategy Management - ITC LTD
 
Maruti suzuki manesar Case
Maruti suzuki manesar CaseMaruti suzuki manesar Case
Maruti suzuki manesar Case
 
Satyam scam full ppt
Satyam scam full pptSatyam scam full ppt
Satyam scam full ppt
 
Startegic management brittania industries
Startegic management   brittania industriesStartegic management   brittania industries
Startegic management brittania industries
 
Reliance textile
Reliance textileReliance textile
Reliance textile
 
Mahindra finance swot analysis
Mahindra finance swot analysisMahindra finance swot analysis
Mahindra finance swot analysis
 
IL&FS scenario explained
IL&FS scenario explainedIL&FS scenario explained
IL&FS scenario explained
 
Honda Motorcycles and Scooters India Ltd. (HMSI) case study
Honda Motorcycles and Scooters India Ltd. (HMSI) case studyHonda Motorcycles and Scooters India Ltd. (HMSI) case study
Honda Motorcycles and Scooters India Ltd. (HMSI) case study
 
Satyam Case Study
Satyam Case StudySatyam Case Study
Satyam Case Study
 
Jubilant FoodWorks
Jubilant FoodWorksJubilant FoodWorks
Jubilant FoodWorks
 
Yes bank
Yes bank Yes bank
Yes bank
 
Baldwin Bicycle
Baldwin BicycleBaldwin Bicycle
Baldwin Bicycle
 
Bcg matrix on parle
Bcg matrix on parleBcg matrix on parle
Bcg matrix on parle
 
CavinKare Project
CavinKare ProjectCavinKare Project
CavinKare Project
 
Aditya Birla - BCG matrix
Aditya Birla - BCG matrixAditya Birla - BCG matrix
Aditya Birla - BCG matrix
 
Britannia case study | Business Model
Britannia case study | Business ModelBritannia case study | Business Model
Britannia case study | Business Model
 
Icici bank &amp; videocon controversy
Icici bank &amp; videocon  controversyIcici bank &amp; videocon  controversy
Icici bank &amp; videocon controversy
 
Hul and GSK merger
Hul and GSK mergerHul and GSK merger
Hul and GSK merger
 

Similar to Mini case

Chapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docxChapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docx
DinahShipman862
 
Capital structure
Capital structureCapital structure
Capital structure
Home
 
Computation of total income problems.pptx
Computation of total income problems.pptxComputation of total income problems.pptx
Computation of total income problems.pptx
default default
 
Accounting for Not for Profit Organisations
Accounting for Not for Profit OrganisationsAccounting for Not for Profit Organisations
Accounting for Not for Profit Organisations
Preksha Mehta
 
Lecture 12 q uestion on leverage analysis
Lecture 12 q uestion on leverage analysisLecture 12 q uestion on leverage analysis
Lecture 12 q uestion on leverage analysis
Kritika Jain
 
Fred and George have been in partnership for many years. The partn.docx
Fred and George have been in partnership for many years. The partn.docxFred and George have been in partnership for many years. The partn.docx
Fred and George have been in partnership for many years. The partn.docx
budbarber38650
 
International financial management working notes
International financial management working notesInternational financial management working notes
International financial management working notes
AMIT KUMAR SINGH singh
 
cpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdfcpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdf
JahinApser
 
Accounting for public companies
Accounting for public companies Accounting for public companies
Accounting for public companies
Dr. Trilok Kumar Jain
 
All About Shares & How To Issue And Buy Back Them
All About Shares & How To Issue And Buy Back ThemAll About Shares & How To Issue And Buy Back Them
All About Shares & How To Issue And Buy Back Them
Dr. Trilok Kumar Jain
 
A N N U I T Y Q U E S T I O N S F O R A P T I T U D E T E S T S
A N N U I T Y  Q U E S T I O N S  F O R  A P T I T U D E  T E S T SA N N U I T Y  Q U E S T I O N S  F O R  A P T I T U D E  T E S T S
A N N U I T Y Q U E S T I O N S F O R A P T I T U D E T E S T S
Dr. Trilok Kumar Jain
 
9706_m16_qp_12.pdf
9706_m16_qp_12.pdf9706_m16_qp_12.pdf
9706_m16_qp_12.pdf
ssusere8285b
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
annetnash8266
 
Formality prepare the tasks in excel, answering each question
Formality prepare the tasks in excel, answering each questionFormality prepare the tasks in excel, answering each question
Formality prepare the tasks in excel, answering each question
ShainaBoling829
 
9706 m16 qp_12
9706 m16 qp_129706 m16 qp_12
9706 m16 qp_12
pllau33
 
Accounting homework help
Accounting homework helpAccounting homework help
Accounting homework help
andrey_milev
 
Accounting homework help
Accounting homework helpAccounting homework help
Accounting homework help
roman nnelson
 
Part I. Comprehensive problems. Place answers below each questio.docx
Part I.  Comprehensive problems.  Place answers below each questio.docxPart I.  Comprehensive problems.  Place answers below each questio.docx
Part I. Comprehensive problems. Place answers below each questio.docx
herbertwilson5999
 
Pararel quiz-intermediate-accounting-11
Pararel quiz-intermediate-accounting-11Pararel quiz-intermediate-accounting-11
Pararel quiz-intermediate-accounting-11
Farah Fauziah Hilman
 
Brm project edited
Brm project editedBrm project edited
Brm project edited
Nikhil Prakash
 

Similar to Mini case (20)

Chapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docxChapter 18, Question 1- The following is the financial statement o.docx
Chapter 18, Question 1- The following is the financial statement o.docx
 
Capital structure
Capital structureCapital structure
Capital structure
 
Computation of total income problems.pptx
Computation of total income problems.pptxComputation of total income problems.pptx
Computation of total income problems.pptx
 
Accounting for Not for Profit Organisations
Accounting for Not for Profit OrganisationsAccounting for Not for Profit Organisations
Accounting for Not for Profit Organisations
 
Lecture 12 q uestion on leverage analysis
Lecture 12 q uestion on leverage analysisLecture 12 q uestion on leverage analysis
Lecture 12 q uestion on leverage analysis
 
Fred and George have been in partnership for many years. The partn.docx
Fred and George have been in partnership for many years. The partn.docxFred and George have been in partnership for many years. The partn.docx
Fred and George have been in partnership for many years. The partn.docx
 
International financial management working notes
International financial management working notesInternational financial management working notes
International financial management working notes
 
cpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdfcpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdf
 
Accounting for public companies
Accounting for public companies Accounting for public companies
Accounting for public companies
 
All About Shares & How To Issue And Buy Back Them
All About Shares & How To Issue And Buy Back ThemAll About Shares & How To Issue And Buy Back Them
All About Shares & How To Issue And Buy Back Them
 
A N N U I T Y Q U E S T I O N S F O R A P T I T U D E T E S T S
A N N U I T Y  Q U E S T I O N S  F O R  A P T I T U D E  T E S T SA N N U I T Y  Q U E S T I O N S  F O R  A P T I T U D E  T E S T S
A N N U I T Y Q U E S T I O N S F O R A P T I T U D E T E S T S
 
9706_m16_qp_12.pdf
9706_m16_qp_12.pdf9706_m16_qp_12.pdf
9706_m16_qp_12.pdf
 
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docxACC205 Discussion QuestionsAccounting Equation As you hav.docx
ACC205 Discussion QuestionsAccounting Equation As you hav.docx
 
Formality prepare the tasks in excel, answering each question
Formality prepare the tasks in excel, answering each questionFormality prepare the tasks in excel, answering each question
Formality prepare the tasks in excel, answering each question
 
9706 m16 qp_12
9706 m16 qp_129706 m16 qp_12
9706 m16 qp_12
 
Accounting homework help
Accounting homework helpAccounting homework help
Accounting homework help
 
Accounting homework help
Accounting homework helpAccounting homework help
Accounting homework help
 
Part I. Comprehensive problems. Place answers below each questio.docx
Part I.  Comprehensive problems.  Place answers below each questio.docxPart I.  Comprehensive problems.  Place answers below each questio.docx
Part I. Comprehensive problems. Place answers below each questio.docx
 
Pararel quiz-intermediate-accounting-11
Pararel quiz-intermediate-accounting-11Pararel quiz-intermediate-accounting-11
Pararel quiz-intermediate-accounting-11
 
Brm project edited
Brm project editedBrm project edited
Brm project edited
 

Recently uploaded

How to Download & Install Module From the Odoo App Store in Odoo 17
How to Download & Install Module From the Odoo App Store in Odoo 17How to Download & Install Module From the Odoo App Store in Odoo 17
How to Download & Install Module From the Odoo App Store in Odoo 17
Celine George
 
NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...
NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...
NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...
Payaamvohra1
 
CIS 4200-02 Group 1 Final Project Report (1).pdf
CIS 4200-02 Group 1 Final Project Report (1).pdfCIS 4200-02 Group 1 Final Project Report (1).pdf
CIS 4200-02 Group 1 Final Project Report (1).pdf
blueshagoo1
 
CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...
CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...
CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...
Nguyen Thanh Tu Collection
 
Leveraging Generative AI to Drive Nonprofit Innovation
Leveraging Generative AI to Drive Nonprofit InnovationLeveraging Generative AI to Drive Nonprofit Innovation
Leveraging Generative AI to Drive Nonprofit Innovation
TechSoup
 
Level 3 NCEA - NZ: A Nation In the Making 1872 - 1900 SML.ppt
Level 3 NCEA - NZ: A  Nation In the Making 1872 - 1900 SML.pptLevel 3 NCEA - NZ: A  Nation In the Making 1872 - 1900 SML.ppt
Level 3 NCEA - NZ: A Nation In the Making 1872 - 1900 SML.ppt
Henry Hollis
 
MDP on air pollution of class 8 year 2024-2025
MDP on air pollution of class 8 year 2024-2025MDP on air pollution of class 8 year 2024-2025
MDP on air pollution of class 8 year 2024-2025
khuleseema60
 
How to Manage Reception Report in Odoo 17
How to Manage Reception Report in Odoo 17How to Manage Reception Report in Odoo 17
How to Manage Reception Report in Odoo 17
Celine George
 
The basics of sentences session 7pptx.pptx
The basics of sentences session 7pptx.pptxThe basics of sentences session 7pptx.pptx
The basics of sentences session 7pptx.pptx
heathfieldcps1
 
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) CurriculumPhilippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
MJDuyan
 
How to Predict Vendor Bill Product in Odoo 17
How to Predict Vendor Bill Product in Odoo 17How to Predict Vendor Bill Product in Odoo 17
How to Predict Vendor Bill Product in Odoo 17
Celine George
 
Educational Technology in the Health Sciences
Educational Technology in the Health SciencesEducational Technology in the Health Sciences
Educational Technology in the Health Sciences
Iris Thiele Isip-Tan
 
A Visual Guide to 1 Samuel | A Tale of Two Hearts
A Visual Guide to 1 Samuel | A Tale of Two HeartsA Visual Guide to 1 Samuel | A Tale of Two Hearts
A Visual Guide to 1 Samuel | A Tale of Two Hearts
Steve Thomason
 
Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"
Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"
Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"
National Information Standards Organization (NISO)
 
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
Nguyen Thanh Tu Collection
 
Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...
Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...
Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...
TechSoup
 
Juneteenth Freedom Day 2024 David Douglas School District
Juneteenth Freedom Day 2024 David Douglas School DistrictJuneteenth Freedom Day 2024 David Douglas School District
Juneteenth Freedom Day 2024 David Douglas School District
David Douglas School District
 
A Free 200-Page eBook ~ Brain and Mind Exercise.pptx
A Free 200-Page eBook ~ Brain and Mind Exercise.pptxA Free 200-Page eBook ~ Brain and Mind Exercise.pptx
A Free 200-Page eBook ~ Brain and Mind Exercise.pptx
OH TEIK BIN
 
Skimbleshanks-The-Railway-Cat by T S Eliot
Skimbleshanks-The-Railway-Cat by T S EliotSkimbleshanks-The-Railway-Cat by T S Eliot
Skimbleshanks-The-Railway-Cat by T S Eliot
nitinpv4ai
 
Benner "Expanding Pathways to Publishing Careers"
Benner "Expanding Pathways to Publishing Careers"Benner "Expanding Pathways to Publishing Careers"
Benner "Expanding Pathways to Publishing Careers"
National Information Standards Organization (NISO)
 

Recently uploaded (20)

How to Download & Install Module From the Odoo App Store in Odoo 17
How to Download & Install Module From the Odoo App Store in Odoo 17How to Download & Install Module From the Odoo App Store in Odoo 17
How to Download & Install Module From the Odoo App Store in Odoo 17
 
NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...
NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...
NIPER 2024 MEMORY BASED QUESTIONS.ANSWERS TO NIPER 2024 QUESTIONS.NIPER JEE 2...
 
CIS 4200-02 Group 1 Final Project Report (1).pdf
CIS 4200-02 Group 1 Final Project Report (1).pdfCIS 4200-02 Group 1 Final Project Report (1).pdf
CIS 4200-02 Group 1 Final Project Report (1).pdf
 
CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...
CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...
CHUYÊN ĐỀ ÔN TẬP VÀ PHÁT TRIỂN CÂU HỎI TRONG ĐỀ MINH HỌA THI TỐT NGHIỆP THPT ...
 
Leveraging Generative AI to Drive Nonprofit Innovation
Leveraging Generative AI to Drive Nonprofit InnovationLeveraging Generative AI to Drive Nonprofit Innovation
Leveraging Generative AI to Drive Nonprofit Innovation
 
Level 3 NCEA - NZ: A Nation In the Making 1872 - 1900 SML.ppt
Level 3 NCEA - NZ: A  Nation In the Making 1872 - 1900 SML.pptLevel 3 NCEA - NZ: A  Nation In the Making 1872 - 1900 SML.ppt
Level 3 NCEA - NZ: A Nation In the Making 1872 - 1900 SML.ppt
 
MDP on air pollution of class 8 year 2024-2025
MDP on air pollution of class 8 year 2024-2025MDP on air pollution of class 8 year 2024-2025
MDP on air pollution of class 8 year 2024-2025
 
How to Manage Reception Report in Odoo 17
How to Manage Reception Report in Odoo 17How to Manage Reception Report in Odoo 17
How to Manage Reception Report in Odoo 17
 
The basics of sentences session 7pptx.pptx
The basics of sentences session 7pptx.pptxThe basics of sentences session 7pptx.pptx
The basics of sentences session 7pptx.pptx
 
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) CurriculumPhilippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
 
How to Predict Vendor Bill Product in Odoo 17
How to Predict Vendor Bill Product in Odoo 17How to Predict Vendor Bill Product in Odoo 17
How to Predict Vendor Bill Product in Odoo 17
 
Educational Technology in the Health Sciences
Educational Technology in the Health SciencesEducational Technology in the Health Sciences
Educational Technology in the Health Sciences
 
A Visual Guide to 1 Samuel | A Tale of Two Hearts
A Visual Guide to 1 Samuel | A Tale of Two HeartsA Visual Guide to 1 Samuel | A Tale of Two Hearts
A Visual Guide to 1 Samuel | A Tale of Two Hearts
 
Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"
Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"
Jemison, MacLaughlin, and Majumder "Broadening Pathways for Editors and Authors"
 
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
 
Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...
Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...
Elevate Your Nonprofit's Online Presence_ A Guide to Effective SEO Strategies...
 
Juneteenth Freedom Day 2024 David Douglas School District
Juneteenth Freedom Day 2024 David Douglas School DistrictJuneteenth Freedom Day 2024 David Douglas School District
Juneteenth Freedom Day 2024 David Douglas School District
 
A Free 200-Page eBook ~ Brain and Mind Exercise.pptx
A Free 200-Page eBook ~ Brain and Mind Exercise.pptxA Free 200-Page eBook ~ Brain and Mind Exercise.pptx
A Free 200-Page eBook ~ Brain and Mind Exercise.pptx
 
Skimbleshanks-The-Railway-Cat by T S Eliot
Skimbleshanks-The-Railway-Cat by T S EliotSkimbleshanks-The-Railway-Cat by T S Eliot
Skimbleshanks-The-Railway-Cat by T S Eliot
 
Benner "Expanding Pathways to Publishing Careers"
Benner "Expanding Pathways to Publishing Careers"Benner "Expanding Pathways to Publishing Careers"
Benner "Expanding Pathways to Publishing Careers"
 

Mini case

  • 2. Case Study: Introduction: Divya Electronics was Promoted by Dipankar Mitra 20 Year Ago Initially the firm employed the debt/equity ratio as 1.5:1 Issued Bonus share on two occasion The current Market Price of share is Rs 115 and PE Ratio is 19.17 Firm is planning for Expansion of Project at Rs 2000 Million which will generate annual revenue of Rs 2400 Million .It will variable cost will be 60% and Fixed Cost will be Rs 500 Million
  • 3. Case Study: Balance Sheet Sno Source of Fund Rs. In Million 1 Share Funds Paid up Equity Capital(140 million shares at Rs 10) 1400 Reserve and surplus 2600 2 Loan 2000 6000 Application Of Funds 1 Net Fixed Assets 4000 2 Net Current Assets 2000 6000  Total No of Equity share:140 Million Share Hold By Dipankar and his family is 45 Million  Eman Consultant had proposed two ways to raised the fund
  • 4. Case Study:  Total No of Equity share:140 Million Share Hold By Dipankar and his family is 45 Million Profit and Lost Account Rs . In Million Revenue 8000 Variable cost 4800 Contribution Margin 3200 Fixe Operataing Cost 1800 Profit Before Intrest and Tax 1400 Interest 200 Profit Before Tax 1200 Tax 360 Profit After Tax 840
  • 5. Case Study: Two Option available for financing the project 1. Public Issue of Equity shares at Rs 106 .The issue expense will be Rs 6 Per Shares. 2. Privately carrying Debenture at 8% interest. In Case1: Number of Share issued=2000million/Rs(106-6) =20 Million So total sahre:140+20=160 Million Interest Cost Remain the same: 200 Million In case2: Number of share:140Million Interest Paid to Debenture: =2000*8%=160 Million Total Intrest:200+160=360Million
  • 6. Case Study: a. Compute the EPS –PBIT(EBIT) indifference point for the two financing option. EPS(1)=(EBIT-I1)(1-T)/N1…Equation no 1 EPS(2)= (EBIT-I2)(1-T)/N2….Equation no2 Now for indifference point EPS(1)=EPS(2) Given : N1:160 Million N2 :140Million T: 30% I1=200Million I2=360Million (EBIT-I1)/N1=(EBIT-I2)/N2 (EBIT-200)/160=(EBIT-360)/140 EBIT=1480Million
  • 7. Case Study: Interpretation: 1.When EBIT is less than<14800 equity finance is ok. 2.When EBIT is greater than >1480 Debt finance is ok. 3. When EBIT=1480 it can opt for any one
  • 8. Case Study: B. Calculate the EPS for the following year Under the two financing option assuming that the expansion project would be fully operational Rs . In Million Profit and Lost Account Finacing with Equity Finacing with Debenture Revenue 8000 10400 10400 Variable cost 4800 6240 6240 Contribution Margin 3200 4160 4160 Fixe Operataing Cost 1800 2300 2300 Profit Before Intrest and Tax 1400 1860 1860 Interest 200 200 360 Profit Before Tax 1200 1660 1500 Tax 360 498 450 Profit After Tax 840 1162 1050 No Share 140 160 140 EPS 6 7.2625 7.5 Additional Revenue from Expansion 2400 Additional variable cost of cost is 60% of Revenue after expansion 1440 Additional fixed Operating Cost after expansion 500 Intrest for Option 1 200 Intrest for option 2 is 200+8%2000 360
  • 9. Case Study Interpretation: Since EBIT is 1860 Million greater than 1480 million the second option is good that is financing from debt. We can see that EPS is 7.5 also high among two.
  • 10. Case Study C. Show the degree of total Leverage will change under the two financing option DTL: Degree of Total Leverage CM :Contribution margin EBT: Earning Before tax DTL DTL(1) DTL(2) 2.66 2.5 2.733 So we can observe that in second case DTL is high i.e High risk and EPS is also high so High reward.
  • 11. Case Study D. Highlight how the any other issue that you believe are more important in taking decision Huge reserve and surplus can be used for financing the project Interest Coverage ratio is getting lower in case of second ICR ICR1 ICR2 7 9.3 5.1

Editor's Notes

  1. Introduction of debt lead to risk . Issue of Debenture is rsiky because the balance is disturb on fulcrum
  2. Intrset coverage ratio lower means company is burden bu Debt under this condition the option 1 is better