a)
To calculate: The
Introduction:
The ROE (Return on equity) is the profitability measure that computes the amount of dollar a firm creates with every dollar of shareholders equity.
a)
Explanation of Solution
Given information:
Company R has no outstanding debt and its market value is $165,000. The EBIT (Earnings before Interest and Taxes) are expected to be $21,000 at normal economic conditions. If the economy condition is strong, then the EBIT will increase to 25% and if the economy enters into a recession, then it will decrease to 35%. The company has market-to-book value ratio of 1.0%.
Formula to calculate the ROE:
Compute ROE:
Hence, the ROE during recession period is 0.0827.
Hence, the ROE during normal period is 0.1273.
Hence, the ROE during expansion period is 0.1591.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$35.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change is ROE for expansion period is +25.
Table showing the ROE for the three possible periods of economy under the present capital structure with no taxes:
Recession | Normal | Expansion | |
ROE | 0.0827 | 0.1273 | 0.1591 |
%ΔROE | –35 | 0 | 25 |
b)
To calculate: The return on equity for the three economic scenarios before any issue of debt. Also, compute the percentage changes in return on equity, assuming that the company goes through a proposed recapitalization.
Introduction:
The ROE (Return on equity) is the profitability measure that computes the amount of dollar a firm creates with every dollar of shareholders equity.
b)
Explanation of Solution
Given information:
The company is considering the debt issue of $60,000 with the rate of interest @7%. At present, the outstanding shares of $5,500 exist.
Formula to calculate the share price:
Compute the share price:
Hence, the price of the share is $30.
Formula to calculate the repurchased shares:
Compute the repurchased shares:
Hence, the repurchased shares are $2,000.
Formula to calculate the payment of interest:
Compute the payment of interest:
Hence, the payment of interest is $4,200.
Table showing the income statement for the three possible periods of economy under the planned recapitalization:
Recession | Normal | Expansion | |
EBIT | $13,650 | $21,000 | $26,250 |
Interest | 4,200 | 4,200 | 4,200 |
NI | $9,450 | $16,800 | $22,050 |
Note:
- The net income is computed by subtracting the interest from the EBIT.
Formula to calculate equity:
Compute the equity:
Hence, the equity is $105,000.
Formula to calculate the ROE:
Compute ROE:
Hence, the ROE during recession period is 0.09.
Hence, the ROE during normal period is 0.16.
Hence, the ROE during expansion period is 0.21.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$43.75.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change in ROE for expansion period is +31.25.
Table showing the ROE and the percentage changes in ROE for the three possible periods of economy under the present capital structure with no taxes:
Recession | Normal | Expansion | |
ROE | 0.09 | 0.16 | 0.21 |
%ΔROE | –43.75 | 0 | 31.25 |
c)
To calculate: The return on equity for the three economic scenarios before any issue of debt and to compute the percentage changes in return on equity with the rate of tax at 35%.
Introduction:
The ROE (Return on equity) is the profitability measure that computes the amount of dollar a firm creates with every dollar of shareholders equity.
c)
Explanation of Solution
If a firm maintains its present capital structure with the corporate taxes, then the ROE is as follows:
Formula to calculate taxes:
Compute taxes for three periods:
Hence, the tax during recession is $4,778.
Hence, the tax during normal period is $7,350.
Hence, the tax during expansion is $9,188.
Formula to calculate the NI (Net Income):
Compute NI for three periods:
Hence, the net income during recession is $8,872.
Hence, the net income during normal period is $13,650.
Hence, the net income during expansion period is $17,063
Table showing the income statement for the three possible periods of economy with the EPS and percentage change in EPS:
Recession | Normal | Expansion | |
EBIT | $13,650 | $21,000 | $26,250 |
Interest | 0 | 0 | 0 |
Taxes | 4,778 | 7,350 | 9,188 |
NI | $ 8,873 | $13,650 | $17,063 |
Note:
- The net income is computed by subtracting the interest and taxes from the EBIT.
Formula to calculate the ROE:
Compute ROE:
Hence, the ROE during recession period is 0.0538.
Hence, the ROE during recession period is 0.827.
Hence, the ROE during expansion period is 0.1034.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$35.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change is ROE for expansion period is +25.
Table showing the ROE and the percentage changes in ROE for the three possible periods of economy under the present capital structure with corporate taxes:
Recession | Normal | Expansion | |
ROE | 0.0538 | 0.0827 | 0.1034 |
%ΔROE | –35 | 0 | 25 |
If a firm undertakes the planned recapitalization with the corporate taxes, then the ROE is as follows:
Formula to calculate the payment of interest:
Compute the payment of interest:
Hence, the payment of interest is $4,200.
Formula to calculate taxes:
Compute taxes for the three periods:
Hence, the tax during recession is $3,307.5.
Hence, the tax during normal period is $5,880.
Hence, the tax during expansion period is $7,718.
Formula to calculate the NI (Net Income):
Compute NI for three periods:
Hence, the net income during recession is $6,143.
Hence, the net income during normal period is $10,920.
Hence, the net income during expansion period is $14,333.
Table showing the income statement for the three possible periods of economy under the planned recapitalization:
Recession | Normal | Expansion | |
EBIT | $13,650 | $21,000 | $26,250 |
Interest | 4,200 | 4,200 | 4,200 |
Taxes | 3,308 | 5,880 | 7,718 |
NI | $6,143 | $10,920 | $14,333 |
Formula to calculate the ROE:
Compute ROE:
Hence, the ROE during recession period is 0.0585.
Hence, the ROE during normal period is 0.1040.
Hence, the ROE during expansion period is 0.1365.
Formula to calculate the percentage change in ROE:
Compute the percentage change in ROE for recession period:
Hence, the percentage change in ROE for recession period is -$43.75.
Compute the percentage change in ROE for expansion period:
Hence, the percentage change is ROE for expansion period is +31.25.
Table showing the ROE and the percentage changes in ROE for the three possible periods of economy under the present capital structure with corporate taxes:
Recession | Normal | Expansion | |
ROE | 0.0585 | 0.104 | 0.1365 |
%ΔROE | –43.75 | 0 | +31.25 |
Want to see more full solutions like this?
Chapter 16 Solutions
Fundamentals of Corporate Finance
- A company had WACC (weighted average cost of capital) equal to 8. % If the company pays off mortgage bonds with an interest rate of 4% and issues an equal amount of new stock considered to be relatively risky by the market, which of the following is true? a. residual income will increase. b. ROI will decrease. c. WACC will increase. d. WACC will decrease.arrow_forwardWhat happens to ROE for Firm U and Firm L if EBIT falls to $1,600? What happens if EBIT falls to $1,200? What is the after-tax cost of debt? What does this imply about the impact of leverage on risk and return?arrow_forwardM3arrow_forward
- You have the following information about two firms, Debt Free, Incorporated and Debt Spree, Incorporated. Both firms have the same prospects for sales and EBIT, and both have the same level of assets, tax rate and borrowing rate. They differ in their use of debt financing. Scenario Bad year Normal year Good year Total assets Tax rate Debt Equity Borrowing rate Sales Interest expense for Debt Free Interest expense for Debt Spree $200 $275 $380 Debt Free $ 250 21% EBIT $12 $ 34 $ 51 $0 $ 250 16% Required: a. Calculate the interest expense for each firm: Debt Spree $ 250 21% $150 $ 100 16%arrow_forwardWhich of the following statements is most correct? (Hint: Work Problem 4-16 before answering 4-17, and consider the solution setup for 4-16, as you think about 4-17.) a. If a firm's expected basic earning power (BEP) is constant for all of its assets and exceeds the interest rate on its debt, then adding assets and financing them with debt will raise the firm' expected return on common equity (ROE). b. The higher its tax rate, the lower a firm's BEP ratio will be, other things held constant. c. The higher the interest rate on its debt, the lower a firm's BEP ratio will be, other things held constant. d. The higher its debt ratio, the lower a firm's BEP ratio will be, other things held constant. e. If a firm's expected basic earning power (BEP) is constant for all of its assets and exceeds the interest rate on its debt, then adding assets and financing them with debt will decrease the firm's expected return on common equity (ROE).arrow_forwardM6arrow_forward
- An all equity firm announces that it is going to borrow $11 million in debt and then keep that debt at a constant value relative to the overall value of the company. What would be the appropriate discount rate for the expected interest tax shields generated by this additional debt? A. Required return on debt B. Required return on equity C. Required return on Assets D. WACCarrow_forwardGive typing answer with explanation and conclusion A firm currently has a debt-equity ratio of 2/5. The debt, which is virtually riskless, pays an interest rate of 4 %. The expected rate of return on the equity is 13 %. What is the Weighted-Average Cost of Capital if the firm pays no taxes? Enter your answer as a percentage rounded to two decimal places. Do not include the percentage sign in your answer.arrow_forwardWhich of the following actions can a firm take to increase its current ratio? A. Issue short-term debt and use the proceeds to buy back long-term debt with a maturity of more than one year. B. Reduce the company's days sales outstanding to the industry average and use the resulting cash savings to purchase plant and equipment. C. Use cash to purchase additional inventory. D. Statements a and b are correct. E. None of the statements above is correct.arrow_forward
- Reconsider Examples 11.7 and 11.8. The marginal income-tax rate (tm) for Capstone is expected to remain at 40% in the future. Assuming that Capstone's capital structure (debt ratio) also remains unchanged in the future, determine the cost of capital (k) of raising $55 million in addition to Capstone's existing capital.arrow_forwardHh2.arrow_forward1. Using the Capital Asset Pricing Model (CAPM), what's this company's cost of common equity? ·Expected market return = 10% Risk-free rate = 4% Beta = 1.3arrow_forward
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning