Financial Analysis Case Studies

The assignment content discusses the importance of finance in running a business smoothly and expanding it. Two case studies are presented: HDC Case Study and Blaine Kitchenware Case Study. The HDC Case Study analyzes whether investing in a certain project is profitable or not by calculating NPV, while the Blaine Kitchenware Case Study examines the company's capital structure and payout policy. The study also discusses the concept of trading on equity, and how it can be beneficial for companies to use debt in their capital structure. Additionally, the assignment content touches upon the topic of share repurchases and their advantages and disadvantages.

FINANCE
FINANCE
Case Study

FINANCE
Contents
Introduction2
HDC Case Study........................................................................................................................3
Blaine Kitchenware Case Study................................................................................................ 5
References................................................................................................................................. 7
1

FINANCE
Introduction
To run a business smoothly, one should have knowledge of Finance and its various
components. It will help not only to run the business but also to expand it. Present cases i.e.
HDC case study and Blaine kitchenware case study is based on the same.
In HDC case study, we analyse whether investing in certain project is profitable or not by
calculating NPV
In Blaine Kitchenware case study, we studied the capital structure and the payout policy of
the company. Along with this we also studied buy back of shares concept.
2

FINANCE
HDC Case Study
1).
Particulars Amount
Savings in lease payment 925000
Less: Additional interest cost of borrowing (5,750,000 *
8.75%) 503125
Less: Opportunity cost (750,000 * 8.75%) 65625
Net cash flow 356250
NPV = cash flow (1+g)n – Initial cash outflow
(1+d)n
= 356250 + 356250(1+.05) + 356250(1+.05)2 …. 356250(1+.05)19 -6,500,000
(1+.1) (1+.1)2 (1+.1)3 (1+.1)20
= 4,314,930– 6,500,000
= (2,185,070)
Therefore, purchase of Lexington club real estate decrease the value of HDC.
Note: Depreciation has not been taken since NPV is to be taken pre-tax and depreciation is a
non- cash expense.
“g” stands for growth rate
“d” stands for discount rate
“n” stands for no. of years
2). Reason for difference of $1.875 million n valuation are:-
 Lease cost of $925,000 is not added back while computing EBITDA in case of leasing
while in case of owning interest and depreciation is being added back so as to arrive at
EBITDA. This create a difference of $4.625 Million.
 In case of owning, the company is required to pay $750,000 in cash and the remaining
$5,750,0000 by borrowing which reduces the equity value of the company as there is
outflow of resource and also increase in debt component. This create a difference of
$6.5 Million.
3).
Lease Amount
525,00
0
Interest Rate 8.5%
As per Case,
3

FINANCE
Lease payment must be 110% of Annual repayment of bank loan
i.e.
Lease payment = 110% X Annual Repayment
525000 = 1.1 X Annual Repayment
Annual Repayment = 477,273
Now,
Annual Repayment = Loan Amount
PVAF (r %, n years)
47727
3 = Loan Amount
PVAF (8.5%, 20 years)
477273 = Loan Amount
9.4633
Loan Amount (Y) = $4,516,595
Note: Interest rate has been taken 8.5% for 20 years.
4). X = (5 X EBITDA) – Debt
= (5 X 3,229,000) – 1,917,000
= 16,154,000 – 1,917,000
= $14,228,000
4

FINANCE
Blaine Kitchenware Case Study
1). No, Blaine’s current capital structure is not appropriate because the company’s capital
structure consist of only equity & they are not taking benefit of trading on equity. Trading on
equity means where company uses debt component in its capital structure so as to increase
their value as interest paid on debt is charge against profit which gives tax benefit on the
same.
Payout ratio is also not appropriate as company’s ROE is only 11% while Industry’s ROE
is 26%. So as per Walter’s model, optimum payout ratio should be 100% in order to increase
the value of shares.
Debt 0
Equity 488,363,000
Debt equity ratio
= Debt
Equity
= 0
488,363,0
00
= 0
2). Primary advantages of large share repurchase:
 For repurchase, they are required to borrow which gives them benefit of trading on
equity which ultimately results in increase in value of shares.
 Increase in EPS as no. of share reduces.
Primary disadvantages of large share repurchase:
 If company repurchase the share then for acquisition they are required to borrow fund
which ultimately increase their risk as borrowing should be made upto certain limits.
 It may leads to outflow of resources to outsiders as they are required to pay interest on
borrowed fund.
3). Before Repurchase proposal:
 Earnings per share
Earnings per Share
= Total Earning
No. of shares
=
53,630,00
0
59,052,00
5

FINANCE
0
= 0.91
 Interest coverage
Interest Coverage = EBIT
Interest expense
= 63,946,000
0
= ND
 Family’s ownership interest = 62%
After Repurchase proposal:
 Earnings per share
Earnings per Share
= Total Earning
No. of shares
=
44,445,60
0
45,052,00
0
= 0.99
 Interest coverage
Interest Coverage = EBIT
Interest expense
= 63,946,000
3,375,000
= 18.95
 Family’s ownership interest = 81%
4). As a member, I am not in favor of this proposal because majority of shareholding is with
us so our main consideration is dividend and instead of distributing dividend they are
required to make payment of interest on borrowed fund to an outsider.
As a non-member, I am favoring this proposal because since I have small shareholding my
main focus in on increasing the value of shares and this proposal may result in increase in the
value of shares.
6

FINANCE
References
1). myaccountingcourse.com (n.d) Debt to Equity Ratio, [online], Available at:
http://www.myaccountingcourse.com/financial-ratios/debt-to-equity-ratio [21st August, 2016]
2). efinancemanagement.com (n.d) Walter’s Theory on Dividend Policy, [Online], Available
at: https://www.efinancemanagement.com/dividend-decisions/walters-theory-on-dividend-
policy [21st August, 2016]
3). Smriti Chand (n.d) Trading on Equity, [Online], Available at:
(http://www.yourarticlelibrary.com/financial-management/trading-on-equity-meaning-
effects-with-examples-financial-management/29381/) [21st August, 2016]
4). investopedia.com (n.d) Net present value – NPV, [Online], Available at:
(http://www.investopedia.com/terms/n/npv.asp) [21st August, 2016]
5). investopedia.com (n.d) Share Repurchase, [Online], Available at:
(http://www.investopedia.com/terms/s/sharerepurchase.asp) [21st August, 2016]
7