HHH Inc. reported $12,500 of sales and $7,025 of operating costs (including depreciation). The company had $18,750 of investor-supplied operating assets (or capital), the weighted average cost of that capital (the WACC) was 9.5%, and the federal-plus-state income tax rate was 25%. What was HHH's Economic Value Added (EVA), i.e., how much value did management add to stockholders' wealth during the year?
a. |
$2,441.25 |
|
b. |
$2,208.75 |
|
c. |
$2,563.31 |
|
d. |
$2,098.31 |
|
e. |
$2,325.00 |
Last year Swensen Corp. had sales of $303,225, operating costs of $267,500, and year-end assets of $195,000. The debt-to-total-assets ratio was 27%, the interest rate on the debt was 8.2%, and the firm's tax rate was 25%. The new CFO wants to see how the ROE would have been affected if the firm had used a 45% debt ratio. Assume that sales and total assets would not be affected, and that the interest rate and tax rate would both remain constant. By how much would the ROE change in response to the change in the capital structure?
a. |
2.48% |
|
b. |
3.06% |
|
c. |
3.40% |
|
d. |
3.74% |
|
e. |
2.76% |
Answer : 1) Correct option is (e.) 2325.00
Calculation of HHH's Economic Value Added (EVA)
EVA = [EBIT * (1 - Tax rate] - [Investor-supplied operating assets (or capital) * WACC]
EBIT = Sales - Operating Cost
= 12500 - 7025
= 5475
EVA = [5475 * (1 - 0.25)] - [18750* 9.5%]
= 4106.25 - 1781.25
= 2325
Answer : 2) Correct Option is (c.) 3.40%
Calculations :
Proportion of Debt and Equity under Current ROE structure and Proposed ROE structure :
Under Current Structure
Asset = 195000
Debt = 195000 * 27% = 52650
Equity = 195000 - 52650 = 142350
Under Proposed Structure Structure
Asset = 195000
Debt = 195000 * 45% = 87750
Equity = 195000 - 87750 = 107250
Current ROE | Proposed ROE | |
Sales | 303225 | 303225 |
Less : Operating Cost | 267500 | 267500 |
Earning Before Interst and Taxes | 35725 | 35725 |
Less : Interest | 4317.3(52650 * 8.2%) | 7195.5(87750 * 8.2%) |
Earning Before Taxes | 31407.7 | 28529.5 |
Less : Taxes@25% | 7851.925 | 7132.375 |
Earning for Equity shareholder | 23555.775 | 21397.125 |
Divided by Equity | 142350 | 107250 |
ROE | 16.55% | 19.95% |
Change in ROE = 19.95% - 16.55%
= 3.40%
Get Answers For Free
Most questions answered within 1 hours.