1 / 16

Investment Analysis

Investment Analysis. Problem: A company propose to Purchase a machinery for Rs.1,00,000. The life of the machinery is 5 years. The Cash inflow of the machinery is as follows. Year Cash Inflow Cash Outlay 0 - 1,00,000

cara
Télécharger la présentation

Investment Analysis

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Investment Analysis Problem: A company propose to Purchase a machinery for Rs.1,00,000. The life of the machinery is 5 years. The Cash inflow of the machinery is as follows. Year Cash Inflow Cash Outlay 0 - 1,00,000 • 25,000 20,000 • 30,000 -- • 35,000 -- • 40,000 -- • 45,000 -- In the Fifth year scrap of the machinery was Rs.15,000 Calculate the 1. NPV and 2. Profitability Index.

  2. Investment Analysis Solution: Year Cash P.V.Factor Present Inflow Value of Cash inflow • 25,000 0.909 22,725 • 30,000 0.826 24,780 • 35,000 0.751 26,285 • 40,000 0.683 27,320 Out lay calculation • 45,000 1,00,000+ (20,000x.909) + 15,000 0.621 37,260 1,00,000 +18,180 --------------- 1,18,180 Total Present Value of Inflow1,38,320 Total Present Value of Outlay1,18,180 -------------- 20,140 - NPV --------------

  3. Investment Analysis Total Present Value of Cash Inflow Profitability Index: ------------------------------------------------- Total Present Value of Cash Outlay 1,38,320 Profitability Index = ---------------- = 1.17 or 117 1,18,180

  4. Break Even Point • 1. From the following particulars, calculate the break even point • Variable cost per unit = Rs.12 • Fixed expenses = Rs.60,000 • Selling price per unit = Ra.18 • Solution: • BEP (Units) = Fixed cost • Contribution per unit • (Selling Price – Variable Cost = Contribution) • Rs.18 – Rs.12 = 6) • Rs.60,000 / Rs.6 = 10,000 units • B.E.P. Sales = 10,000 x Rs.18 = Rs.1,80,000

  5. BEP • . A Company estimates that next year it will earn a profit of Rs.50,000. The budgeted fixed costs and sales are Rs.2,50,000 and Rs.9,93,000 respectively. Find out the break-even point for the company. • Solution : • B.E.P. (in units) = F x S • Contribution • Contribution = S – V = F + P • F + P = Rs.2,50,000 + Rs.50,000 = Rs.3,00,000 • B.E.P. Sales = 2,50,000 x 9,93,000 • 3,00,000 • = Rs.8,27,500

  6. BEP • 3. From the following particulars, find out the selling price per unit if B.E.P. is to be brought down to 9,000 units. • Variable cost per unit Rs.75 • Fixed expenses Rs,2,70,000 • Selling price per unit Rs.100

  7. BEP Solution: Let us assume that the contribution per unit at B.E. sales of 9,000 is x • B.E.P. = Fixed Cost • Contribution per unit • Contribution per unit is not known. Therefore • 9,000 units = 2,70,000 • x • 9,000 x = 2,70,000 • x = 30 • Contribution is Rs.30 per unit, in place of Rs.25. Therefore, the selling price should have been Rs.105 i.e. Rs.75 + Rs.30.

  8. Ratio Analysis Problem: • Liabilities • Share Capital 2,00,000 • Profit & Loss account 30,000 • General Reserve 40,000 • 12% Debentures 4,20,000 • Sundry Creditors 1,00,000 • Bills Payable 50,000 ----------------- 8,40,000

  9. Ratio Analysis Problem: • Assets • Land & Buildings 1,40,000 • Plant & Machinery 3,50,000 • Stock 2,00,000 • Sundry Debtors 1,00,000 • Bills Receivable 10,000 • Cash at Bank 40,000 ---------------- 8,40,000

  10. Ratio Analysis • Calculate: • Current Ratio • Quick Ratio • Inventory to Working capital • Debt to Equity Ratio • Proprietary Ratio • Capital gearing Ratio • Current Assets to Fixed assets

  11. Ratio Analysis • Solution: • (i) Current Ratio = Current Assets • Current Liabilities • Current Assets = Stock + Sundry Debtors + Bills Receivable + Cash at Bank • = (2,00,000+1,00,000+10,000+40,000) = Rs 3,50,000 • Current Liabilities = Sundry Creditors + Bills Payable • = (1,00,000+50,000) = Rs.1,50,000 • Current Ratio = 3,50,000 = 2.33 :1 • 1,50,000

  12. Ratio Analysis • (ii) Quick Ratio = Liquid Assets • Current Liabilities • Quick Assets = Sundry Debtors + Bills Receivable + Cash at Bank • = (1,00,000+10,000+40,000) = Rs 1,50,000 • Quick Ratio = 1,50,000 = 1:1 • 1,50,000

  13. Ratio Analysis • (iii) Inventory to Working capital = Inventory • Working Capital • Inventory = Stock = Rs.2,00,000 • Working capital = Current Assets – Current Liabilities • = Rs.3,50,000 – Rs.1,50,000 = Rs.2,00,000 • Inventory to Working capital = 2,00,000 = 1:1

  14. IV. Debt to Equity Ratio = Long Term Debt • Shareholders’ Fund • Long Term Debt = Debentures = Rs.4,20,000 • Shareholders’ Fund = Capital + Reserves and Surplus • = Rs.2,00,000+30,000+40,000 = Rs 2,70,000 • Debt to Equity Ratio = 4,20,000 = 1.56: 1 • 2,70,000 • (or) Debt to Equity Ratio = Long Term Debt • Shareholders’ Fund + Long Term Debt • = 4,20,000 = 0.6: 1 • 6,90,000

  15. (V) Proprietary Ratio = Shareholders’ Fund • Total Assets • = 2,70,000 = 0.32:1 • 8,40,000 • (vi) Capital gearing Ratio = Fixed interest bearing securities • Equity Share capital • Fixed interest bearing securities = only debentures = Rs.4,20,000 • Capital gearing Ratio = 4,20,000 = 2.1:1 • 2,00,000

  16. Ratio Analysis • (vii) Current Assets to Fixed assets = Current Assets • Fixed Assets • = 3,50,000 = 0.71:1 • 4,90,000

More Related