GB 481
GB 481
E-107, Vrundavan Township, Harni Road, Near Sangam, Vadodara. M : 99989 84152, 82384 48020
     (1) Dividend Price Ratio Method                                (2) Dividend Price + Growth Method
New issue of Eq. Share    Existing Equity Share                    New Issue of             Existing Eq. Share
                          at Market Price                         Eq. Share                at Market Price
     𝐷𝑃𝑆                          𝐷𝑃𝑆                                   𝐷𝑃𝑆                            𝐷𝑃𝑆
Ke = 𝑁𝑃𝑆 x 100             Ke = 𝑀𝑃𝑆 x 100                         Ke = {𝑁𝑃𝑆 𝑥 100} + g       Ke = {𝑀𝑃𝑆} + g
DPS = Dividend Per Share                                          NPS = Net Proceeds per share
MPS = Market Price Per Share                                      EPS = Earnings Per share
G = % of growth rate in expected dividend
   (IV) COMPUTATION OF COST OF RETAINED EARNINGS : (Kr) : = Ke
                                                                                           M = 82384 48020 , 99989 84152
  E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
     SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]                              Page 4 of 13
:- Moreover, since interest payable on debt is treated as expenses while computing the firm’s income for
          income tax purpose, the tax is deducted out of the interest payable to find out the effective cost of
          capital.
:- So, cost of debt (Kd) is interest cost adjusted for tax and cost of rising the debt.
      EXAMPLES :-
Ex.1) (Col.) A company issues Rs. 1,00,000, 10% Debentures of Rs. 100 each. The company is in 50% tax
bracket. You are required to calculate the cost of debt after tax if debentures are issued at par, or @
premium or @ premium or @ 10 discount.                                                            [(i)5%; (ii) 4.55%; (iii) 5.55%]
=======================================================================================
Ex. 2) (Col.) A company issues 10% Debentures for Rs. 2,00,000. The rate of tax is 50%. calculate the cost
of debt after tax if debentures are issued @ par, @ 10% premium and 10% discount.
                                                                                                  [(i)5%; (ii) 4.55 %; (iii) 5.55%]
=======================================================================================
Ex.3) (Col.) A company issues Rs. 1000, 6% Bonds sold at Rs. 950 less 2% under writing commission. The
company is in 30% tax bracket. you are required to calculate the cost of dent after tax.                                       [4.51%]
=======================================================================================
Ex. 4) X Ltd. Issued Debentures of Rs. 5,00,000 at par carrying interest rate 14%. The tax rate is 40%.
Calculate cost of capital (debt).                                                                                              [8.4%]
=======================================================================================
Ex. 5) A company issue 10% irredeemable debentures of Rs. 1,00,000. The company is in 50% tax bracket.
Calculate the cost of debit if the debenture is issued at par, 10% premium, 10% discount.
=======================================================================================
Ex. 6) A company issue 10% irredeemable debentures of Rs. 1,00,000. The company is in 50% tax bracket.
Calculate the cost of debit of the debenture is issued at par, 10% premium, 10% discount.
=======================================================================================
Ex. 7) An issue of 15% irredeemable debentures is currently price at Rs. 112 assume the rate of corporate
tax is (a) 10% & (b) 40%. calculate the cost of debt.
=======================================================================================
          (B) COST OF REDEEMABLE DEBT (DEBENTURES / BONDS) :-
:- While calculating cost of debt, we had assumed that debentures or bonds are irredeemable.
:- A present the debentures or bonds are redeemable after the expiry of fixed period.
-------------------------------------------------------------------------------------------------------------------------------------------
Ex. 8) (Col.) A company issues 10% Debentures of Rs. 1,00,000 10 premiums. The cost of issue is Rs. 20,000
          and debentures are redeemable at par after 10 years. What would be the cost of debt after tax.
          Assume tax rate 50%                                                                                                  [6.31%]
=======================================================================================
Ex. 9) (Col.) A company issues 10% debentures of Rs. 2,00,000. The cost of floatation amount to Rs. 30,000.
          The debentures are redeemable after 10 years. Calculate the cost of debt after tax if debentures
          are issued @ par, A 10% premium and @ 1% discount and redeemable at par. Assume income tax
          rate is 50%                                                                             [(i) 7.03%; (ii) 5.64; (iii) 8.57%]
=======================================================================================
Ex. 10) (Col.) A company issued 5,000 12% debentures of Rs. 100 each at 3% discount for 7 years. Calculate
          the cost of debenture if company is in 30% tax bracket.                                                              [8.96%]
=======================================================================================
Ex. 11) B Ltd. Issued 12,000 11% debentures of Rs. 100 each at par and redeemable at 5% premium at the
          end of 8th year. Company is in tax bracket of 30%. Calculate cost of debenture.                                      [8.12%]
=======================================================================================
Ex. 12) AB Ltd. Issued 20,000 debentures of Rs. 100 each carrying 14% interest at premium of Rs. 2 per
          debenture. Debentures issued for 5 years and will be redeemed at par; company is in 40% tax
          bracket.                                                                                                             [7.92%]
=======================================================================================
Ex. 13) X Ltd. Issued 20,000 14% debentures of RS. 100 each redeemable after 10 years. The cost of issue
          debenture is Rs. 40,000. calculate the cost of debenture. Tax bracket 40%.                                           [8.69%]
=======================================================================================
   E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
     SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]                            Page 5 of 13
Ex. 14) A Ltd. Raise Rs. 10,00,000 from the bank of Baroda repayable at the end of 9 th year and rate of
        interest agreed by 15% p.a. expenses incurred on agreement etc. Rs. 30,000. Calculate the cost of
        debt/loan. Tax rate is 40%.                                                               [9.47%]
=======================================================================================
Ex. 15) BC Ltd. Issued 10% debentures of Rs. 100 each at a discount of Rs. 2 per debenture. The company Is
        in 30%tax bracket and debentures are redeemable after 8 years at 1% premium under writer
        commission paid Rs. 1 per debenture. Calculate cost of debentures.                        [7.58%]
=======================================================================================
Ex. 16) A firm Issued debenture of Rs. 1,00,000 and realize Rs. 98,000 after allowing 2% commission. The
        debenture carry on interest rate of 10% debenture are due maturity at the end of 10 the years.
        You are required to calculate effective cost of debt after tax. Tax rate is 50%
                        (METHOD-2) COST OF PREFERENCE SHARE CAPITAL
:- The cost preference shares is the dividend expected by its shareholders i.e. its stated dividend.
:- The cost of preference shares is the dividend excepted by its share’s holders issued at par,
          premium and discount.
:- Its calculation is made on the basis of the net proceeds it realizes, from issue of such shares.
:- Moreover, dividends are not allowed to be deducted in compilation of firm’s taxable income
          for income tax purposes.
:- Hence, its cost before tax and after tax remains the same.
:- Since, tax is not deduced from dividend on preference shares, its cost is always more than cost of debt.
          (A) COST OF IRREDEEMABLE PREFERENCE SHARES :-
      EXAMPLES :-
Ex. 17) (Col.) A Company issues 10,000 10% Preference shares of Rs. 100 each. Cost of issue is Rs. 2 per
          share. Calculate the cost of preference shares is they are issued at par or at 10% premium or at
          5% discount.                                                                  [(i) 10.20%; (ii) 9.26%; (iii) 10.75%]
=======================================================================================
Ex. 18) A Co. issues 10% irredeemable preference shares at Rs. 105 each having face value of Rs. 100.
          Company is in 50% tax bracket.
=======================================================================================
Ex. 19) A Co. issued 14% irredeemable preference shares of 100 each at par, calculate the cost of
          preference share.                                                                                                    [14%]
=======================================================================================
Ex. 20) B Ltd. Issued 10,000 13% irredeemable preference shares of 100 each at 4% discount. Calculate the
          cost of preference share capital.                                                                                    (13.54%)
=======================================================================================
Ex. 21) If the cost of preference capital is 13.54% and the face value is Rs. 100 each at 4% discount.
          Calculate the dividend percentage on preference capital.                                                             (13 %)
=======================================================================================
Ex. 22) A An issue 12% preference share value of Rs. 100 has a current share price of Rs. 60. Commute the
          cost of preference share of company.                                                                                 (17.65%)
=======================================================================================
Ex. 23) In 2018 X Ltd. Sold preference share of Rs. 65 per share X Ltd. Paid yearly dividend of Rs. 7.60 per
          share. It received Rs. 62 per share. determine cost of preference share.                                             (12.26%)
=======================================================================================
Ex. 24) A company issued 10% irredeemable preference shares Rs. 10,000 of Rs. 10 each. Calculate the
cost of preference capital when they are issued.
                    i) 10% premium               ii) 10% discount                                            [(i) 9.09%; (ii)11.11%]
-----------------------------------------------------------------------------------------------------------------------------------------
          (B) PREFERENCE SHARE (DEBENTURES / BONDS) :-
Ex. 25) (Col.) A company issues 10,000, 10% preference shares of Rs. 100 each.
                             Cost of issue is Rs. 2 per share. Calculate the cost of preference shares.
                    (A) If they are issued at par and redeemable after 10 years at a par.
                    (B) If they are issue at par and redeemable after 10 years at 10% premium.
   E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
    SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]      Page 6 of 13
                 (C) If they are issued at 10 % premium and redeemable after 10 years at 15% premium.
                                                                       [(i) 10.30%; (ii) 10.77%; (iii) 9.59%]
=======================================================================================
Ex. 26) AB Ltd. Issued 14% preference shares of Rs. 100 each at a discount of Rs. 8 per share redeemable
        after 12 years. Calculate the cost of preference capital.
=======================================================================================
Ex. 27) A company issued 20,000 3% preference shares capital of Rs. 100 each at a discount of 5.5 and
        redeemable after 10 years. Calculate cost of preference share capital.                [13.93%]
=======================================================================================
Ex. 28) AB Ltd. Issued 30,000 of Rs. 100 preference shares with 10% dividend and redeemable after 10
        years. Company issued preference shares at 2% discount and expenses incurred to issue the
        preference share is Rs. 45,000. Calculate the cost of preference shares.             [10.53%]
=======================================================================================
Ex. 29) XY Ltd. raised Rs. 1,00,000 by issuing 10% preference shares of shares of Rs. 10 each. Find out the
        cost of preference capital. If company offers preference shares at expenses incurred Rs. 5,000.
        redeemable after 5 years (I) At par (II) At 8% premium (III) At 10% Discount.
=======================================================================================
Ex. 30) ABC Ltd. Issued 10% preference shares at Rs. 100 each to 3% discount and cost to issue preference
        shares Rs. 1 per shares are redeemable after 10 years. calculate cost of capital. Also calculate cost
        of preference share capital.
                 (I) If preference shares redeemed after 14 years.
                 (II)Preference shares redeemed at 5% discount.
                 (III) Preference share redeemed at 2% premium.         [(I) 10.5%; (II) 10.37%; (III) 10.71%]
=======================================================================================
Ex. 31) A company has 10% Rs. 1,00,000 redeemable preference share redeemable at the end of 10 th year,
        from the year of the issue the underwriting cost is 2%. Calculate effective cost of preference share
        capital.                                                                                      [10.30%]
                     (METHOD-3) COST OF EQUITY SHARE CAPITAL
:- Some people argue that equity capital does not involve any cost.
:- It is argued that, it is not legally binging on the company to pay dividend to equity shareholders.
:- This is not a correct approach because equity shareholders invest money in shares with the expectation
          of getting dividend from the company.
:- The company does not issue shares without having any intention to pay dividend to equity shareholders.
:- So, the company must earn minimum rate of return i.e., expected by the shareholders to maintain the
          present market value of equity shares.
:- Thus, the cost of equity capital is defined as “the minimum rate of return that a firm must earn on the
          equity finance portion of its investment in project, so that present market value of equity shares
          unchanged.
    (A) DIVIDEND YIELD METHODS :-
(i) DIVIDEND PRICE (D/P) RATIO METHOD :-
                Profit After tax              xxxxx
                 Equity Dividend              xxx
                 Retained earnings            xxxxx                Rs. 20                                 EPS
“:- According to this method, the cost of equity is the expected
         Rate of dividend per share (DPS) that maintains the present 10                                   DPS
         market value of equity shares. The dividend per share                        Constant / stable/ Fixed)
         (DPS = Dividend / No. of equity shares) is expected to remain
                                                                          0  0     0      0    0
         Constant.
                                                                                        Years
:- It determines the market price per share.
:- DPS does not consider the retained earnings and the growth in dividend It is used in case of stable
         earning and stable rate of dividend.
  E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
     SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]                           Page 7 of 13
Ex. 32) (Col.) A Co. issues 1,000 Eq. shares of Rs. 100 each at a premium of 10%. The company has been
        paying 20% dividend for last five years and expects to maintain the same in future also. Compute
        the cost new Equity Capital. Also calculate the cost of existing equity capital assuming that market
        price per share is Rs. 160.                                                  [(i) 18.18%; (ii) 12.50 %]
=======================================================================================
Ex. 33) (Col.) The current market price of share having face value of Rs. 100 is Rs. 90. Company expects
        dividend at the rate 10%.
=======================================================================================
Ex. 34) A co. issued 2,00 equity shares of Rs. 100 each and the expected dividend is 15% expenses incurred
        to issue equity share at Rs. 1 per share.                                                     [15.15%]
=======================================================================================
Ex. 35) X Ltd. Issued 50,000 equity shares of Rs. 100 each at 2% discount. Company is about to pay dividend
        at the rate 11%. Calculate cost of equity.                                                    [11.22%]
=======================================================================================
Ex. 36) Y Ltd. Issued 70,000 equity shares of Rs. 100 each at a premium Rs. 5 per share. Company expects
        dividend on equity share at the rate 12%                                                      [11.43%]
=======================================================================================
Ex. 37) AB Ltd. issued 40,000 equity shares at the rate of Rs. 10 per share and expenses incurred @ Rs. 3
        per share. Company declares dividend at the constant rate 15% every year.                     [21.43 %]
=======================================================================================
Ex. 38) The current market price of share is Rs. 100. The company expects constant dividend at Rs. 20 per
        shares.                                                                                       [20%]
=======================================================================================
Ex. 39) The current market price of share having face value of Rs. 100 is Rs. 160. The company excepts
        constant dividend at the rate 20%.                                                            [12.5%]
     (B) DIVIDEND GROWTH RATE METHOD :-
:- According to this method, the cost of equity is the
          Expected rate of dividend plus rate of growth in
          dividend that maintains the present market value
          of equity share.
:- The dividend per share(DPS) is expected to grow at a constant
          (DPO = DPS/ EPS). the rate of growth in dividend is
          determined on the basis of amount paid by the company
          for the last few years.
:- This method is used in case of rise in earnings and rise of
          dividend.
----------------------------------------------------------------------------------------------------------------------------------------
Ex. 40) (Col.) A company plans to issue 1,000 new equity shares of Rs. 100 each at par. The floatation cost
are excepted to 5% of the share price. The company pays a dividend of Rs. 10 per share initially and the
growth in dividend is expected to be 5. compute the cost of new equity capital.
If the current market price of an equity share is Rs. 150, calculate the cost of existing equity capital.
                                                                                                            [(i) 15.52 %; (ii) 11.66%]
=======================================================================================
Ex. 41) (Col.) A company is considering an expenditure of Rs. 60 lakhs for expanding its operations. The
          relevant information is as follows:
                    Net earnings (EAT)                                                  Rs. 90 Lakhs
                    Number of existing equity shares                                    Rs. 10 Lakhs
Compute the cost of new equity assuming that costs of new issue will be Rs. 10 per share, if the current
          market price of and equity shares is Rs. 60, calculate the cost of existing equity capital.
                                                                                                            [(i) 18 %; (ii) 15%]
=======================================================================================
Ex. 42) (Col.) The market price of equity share is Rs. 25 for a share of Rs. 10. The net expected dividend is at
          the rate 20% and the dividend per share is expected to grow at a constant rate of 8%
   E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
     SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]                        Page 8 of 13
Ex. 43) The shares of the company are been currently sold out at Rs. 20 per share. Company is going to pay
        dividend for current year Rs. 2 per share and is expected to show a growth of 10%.                                   [20%]
=======================================================================================
Ex. 44) The market price of equity shares of XY Ltd. Is Rs. 40 per share. Dividend to be paid at the end of
        the coming year is Rs. 4 and is expected to grow at a constant annual rate of 6%.                                    [16%]
=======================================================================================
Ex. 45) A co. issued equity share of Rs. 10 each at premium 10%. the company pays 5% as underwriting
        commission. Rate of dividend excepted by shareholders in 20%. calculate cost of capital. [19.14%]
=======================================================================================
Ex. 46) The current market price of share having face value of Rs. 100 is Rs. 160. The company excepts
        constant dividend at the rate 20%                                                                           [12.5%]
=======================================================================================
Ex. 47) A firm expected to take Rs. 12 per share dividend during the coming year. The company’s dividend
        and share price have earning growth above 12% per year. This growth is expected to continue.
        Current price of equity share is Rs. 100 per share what cost of retain equity earning.                              [24%]
=======================================================================================
Ex. 48) Current market price of an equity share of a company is Rs. 90. The current dividend per share is Rs.
        4.5. in case the dividend are expected to grow at the rate of 7%. Calculate the cost of equity
        earning.                                                                                                             [12%]
=======================================================================================
Ex. 49) The market price of Y Ltd. Is Rs. 25 per share. If the dividend is Rs. 2.5 and has been growing at
        average rate of 4%. determine cost of equity.                                                                        [14%]
=======================================================================================
Ex. 50) A company is about to pay a dividend of Rs. 1.4 per share and has current share price of Rs. 19.5.
        the excepted future growth is dividends is estimated at 12%. find out cost of equity.                                [19.18%]
=======================================================================================
Ex. 51) Uttras Ltd. Is attempting determine the cost of new equity shares. The issue will be made at Rs. 64
        per share and the floatation cost Rs. 2.5 per share. The firm expected to pay a dividend on new
        issue of Rs. 3 at the first year. find the cost of new equity if the dividend is expected to grow at 4%
                                                                                                                             [8.88%]
=======================================================================================
Ex. 52) (Col.) A co.’s share is quoted in the market at Rs. 20 currently. The company pays a dividend of
                            Rs. 1 per share and investor excepts a growth rate of 5% per share.
     Compute :-
        (1) Company’s cost of equity capital.
        (2) If the anticipated growth rate is 6% p.a. calculate the indicated market price per share.
        (3) If the company’s cost of capital is 8% and anticipated growth rate is 5% p.a.,
     ⇨ calculate the indicated market price, if the dividend of Rs. 1 per share is to be maintained.
                                                                                                     [(i) 10%; (ii) 25; (iii) 33.33]
         --------------------------------------------------------------------------------------------------------------
                             (METHOD-4) COST OF RETAINED EARNINGS
:- It is sometimes argued that retained earnings do not involve any cost because a firm is not required to
          pay sometimes on retained earnings.
:- However, the shareholders except a return on retained profits because it is their investment of
          accumulated undistributed profits.
:- They accrue to firm is sacrifice made by the shareholders is not receiving the dividends out of the
          available profits.
:- Hence, retained earnings forgone by the shareholders by investing it in alternative investment.
:- In other words, retained earnings is the opportunity cost of dividends forgone by the shareholders.
      WEIGHTED AVERAGE COST :-
:- After calculating the cost of each component of capital, the average cost of capital is generally calculated
          on the basis of weighted method.
:-This may also be termed as overall cost of capital.
   E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
     SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]                             Page 9 of 13
:- This computation of the weighted average cost of capital involves the following steps:
          (1) Calculation of the cost of each specific source of funds :-
:- This involves the determination of the cost of debt, equity capital, preference capital, etc. as explained in
          the preceding page.
:-This can be done either on “before tax” basis of “after tax” basis. However, it will be more appropriate to
          measure the cost of capital on “after tax basis”.
:- However, it will be more appropriate to measure the cost of capital on “after tax basis”.
:- This is because the return to the shareholders is an important figure in determining the cost of capital
          and they can get dividends only after the taxes have been paid.
          (2) Assigning weights to specific cost :-
:- This involves determination of the proportion of each source of funds in the total capital structure of the
          company.
# This may be done according to any of the following methods:
                    Book value Weight                      :         Historical Weights
                    Market value Weight                    :         Current Weights.
------------------------------------------------------------------------------------------------------------------------------------------
Ex. 52) (Col.) From the following capital structure of a company, calculate the overall cost of capital, using
                             (a) book value weights                  and (b) market value weights.
                              Source                                Book value                         Market value
              Equity shareholders’ funds (Rs.) 5,00,000                                        7,25,000
              Preference share Capital                     3,00,000                            3,50,000
              Debentures                                   2,00,000                            1,75,000
                    # The after-tax cost of different cost of different sources of finance is as follows.
          • Equity share capital: 15.6%;                                       • Retained earnings: 15%;
          • Preference share capital: 10.50%’                                  • Debentures: 4.5%
          • Ratio of Equity share capital and retained earnings is 4: 1
=======================================================================================
Ex. 53) From the following capital structure of a company, calculate the overall cost of capital, using
                             (a) book value weights                  and (b) market value weights.
                                           Source                                    Book value            Market value
                  Equity share capital (Rs. 10 shares) (Rs.)                     45,000                   90,000
                  Retained earning                                               15,000                   -
                  Preference share Capital                                       10,000                   10,000
                  Debentures                                                     30,000                   30,000
                    # The after-tax cost of different cost of different sources of finance is as follows.
          • Equity share capital: 14%;                                         • Retained earnings: 13%;
          • Preference share capital: 10%;                                     • Debentures: 5%
=======================================================================================
Ex. 54) The following information extracted from the Balance of XYZ Ltd. As on 31-3-17.
                                                        Particulars                                                   Rs.
                Equity share capital (Share @ Rs. 10)                                                            4,00,000
                Reserves and Surplus                                                                             1,00,000
                10% Redeemable preference share capital (Shares of Rs. 100 each)                                 2,00,000
                12% Debentures                                                                                   5,00,000
                14% Bank loan                                                                                    4,00,000
The company is in 40% tax bracket. Current level of equity dividend 12% and expected growth rate is 6%.
Calculate weighted average cost of capital if debentures are redeemable after 10 years at 3% discount
and preference share redeemable after 5 years at 5% premium. Market price of equity share is Rs. 18.
[(A) (i) 12.67%; (ii) 10.73%; (iii) 7.01%; (iv) 8.4% (B) (i) 0.25; (ii) 0.125; (iii) 0.3125; (iv) 0.25; (v) 0.625]
=======================================================================================
Ex. 55) Calculate the WACC for following capital structure of ABC Ltd. Tax Rate @ 30%.
                                                      Particulars                                              Rs.
                      Equity share capital (Share @ Rs. 100 each)                                        10,00,000
                      12% preference share Rs. 100 each                                                 1,80,000
   E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
   SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]       Page 10 of 13
                 General reserve                                                   80,000
                 Profit and Loss Account                                           40,000
                 13% Debentures                                                    8,00,000
                 15% Bank loan                                                     7,00,000
Debenture issued for 7 years will be redeemed at 5% premium. Preference share redeemable at 10 Years
at 3% premium. Market price of equity shares Rs. 180 and expected net dividend Rs. 30 per share and
constant growth rate for dividend per share is expected at 10% Tax@ 30%.                      [16.8155%]
=======================================================================================
Ex. 56) A firm has the following capital structure and after-tax costs for the different sources of funds used.
                        Source of fund                     Book value              After tax cost
              Equity share capital                  4,00,000                   15.60%
              Preference share capital              3,00,000                   10.50%
              Retained Earnings                     1,00,000                   15.60%
              Debt                                  2,00,000                   04.50%
               Total Book value of Funds               10,00,000                ---
                         # Calculate weighted average cost using:
        (i) Book value (Balance sheet Value) Weights
        (ii) Market value Weights assuming market value of different sources of funds are as follows:
                                        Source of fund                       Market value
                      Equity share Capital & Retained earnings              7,25,000
                      Preference share Capital                              3,50,000
                      Debt                                                  1,75,000
                      Total Market Value Rs.                                12,50,000
                                                                             [(i) 11.85%; (ii) 12.6618%]
=======================================================================================
Ex. 57) Following are the details of A Ltd.
                           Source           Amount (B.V.) Cost (%)         Amount (M.V.)
                     Equity Capital        10,00,00           20%       14,00,000
                     Preference Capital 5,00,000              16%       6,00,000
                     Debentures            5,00,000           8%        5,00,000
                                           20,00,000                    25,00,000
                 On the basis above information weighted average cost of capital using.
                         (1) Market value weights              (2) Book value weights
=======================================================================================
Ex. 58) Gajanan has the following book value capital structure:
                                           Particulars                               Rs.
                   Equity share Capital (Share Rs. 10 each)                   1,50,000
                   11.00% preference share Capital (Share Rs. 100 each)       1,00,000
                   Retained Earning                                           20,00,000
                   13.50 Debentures (Rs. 100 each)                            10,00,000
                   15.00% Tem loans                                           12,50,000
                   Total RS.                                                  58,50,000
The next expected dividend on equity shares is Rs. 3.60 per share. The dividend is expected to grow at the
rate of 7%. The market price per share is Rs. 40. Preference shares are redeemable at par after 10 years
and are currently selling at Rs. 75 per share. Debentures are redeemable at par after 6 years and currently
selling at Rs. 80 per debenture. The income tax for the company is 40%.
                         # Calculate the weighted average cost of Capital (WACC) using.
                 (1) Book Value weights         and            (2) Market value weights.
=======================================================================================
Ex. 59) (Col.) The following information has been extracted from the balance sheet of Gauri Ltd.
                                            Particulars                             Rs.
                      Equity Share Capital (Share Rs. 10 each)                4,00,000
                      12.00% Debentures (Rs. 100 each)                        4,00,000
  E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
   SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]       Page 11 of 13
                      18.00% Term Loan                                         12,00,000
                      Total Rs.                                                20,00,000
Company had been paying dividend at a consistent rate of Rs. 20% p.a. and current market price of
         share Rs. 160. Determine the WACC of the company assuming tax rate @ 30%.
=======================================================================================
Ex. 60) (Col.) Three companies Om, Jay and Jagdish are in the same type of business and hence have similar
         operating risks. However, the capital structure of each of them is different and the following are the
         details :
                              Particulars                        OM (Rs.)     Jay (Rs.)    Jagdish (Rs.)
         Equity share capital (Share of Rs. 10 each) (Rs.)     4,00,000     2,50,000      5,00,000
         Number of equity shares                               40,000       25,000        50,000
         Dividend per share (DPS) (Rs.)                        2.70         4.00          2.88
         Market price per share (MPS) (Rs.)                    15.00        20.00         12.00
         Debentures (Rs. 100 each)                             -            1,00,000      2,50,000
         Number of Debentures                                  -            1,000         2,500
         Rate of interest on Debentures                        -            10.00%        8.00%
         Market Price per Debentures (Rs.)                     -            125           80
Assume that the current level of dividends are generally expected to continue indefinitely and the
income tax rate 50%. you are required to compute the WACC using market value weights of each
company.
=======================================================================================
Ex. 61) (Col.) Vinayak Ltd. Has the following capital structure.
                                           Particulars                              Rs.
                    Equity share Capital (Rs. 100 each)                      80,00,000
                    12% Preference Shares (Rs. 100 each)                     20,00,000
                    14.00% Debentures (Rs. 100 each)                         60,00,000
                    Total                                                    1,60,00,000
The Market price of equity share is RS. 200. It is expected that the company will pay a current dividend of
Rs. 20 per share, which is expected to grow at 5% p.a. forever. Assume 30% corporate tax rate.
# You are required to calculate :
         (A) WACC based on the existing capital structure.
         (B) The new WACC, if company raises an additional Rs. 40,00,000 debt by borrowing 16% of term
                 loan. This would result in increasing the expected dividend to Rs. 24 and leave the growth
                 rate unchanged but price of equity share will fall to Rs. 160 per share.
=======================================================================================
Ex. 62) (Col.) Ganesh Ltd. Has the following capital structure:
                                           Particulars                              Rs.
                    10,000 Equity shares (Rs. 100 each)                      10,00,000
                    10 % Preference Shares (Rs. 100 each)                    4,00,000
                    12 .00% Debentures (Rs. 100 each)                        6,00,000
                    Total                                                    20,00,000
The market price of equity share is Rs. 110 and it is expected that a dividend of Rs. 10 per share would be
         declared next year. The dividend growth rate is 6% p.a. corporate tax rate is 50%. You are required
to calculate :
(A) WACC based on the existing capital structure.
(B) Assume that in order to finance an expansion plan, the company intends to borrow a fund of Rs.
         10,00,000 bearing 14% rate of interest. What would be the company’s revised WACC? This
         finance decision is expected to Rs. 12 per share. However, the market price is expected to fall Rs.
         110 to Rs. 105 per share.
=======================================================================================
Ex. 63) (Col.) A company is considering the following to raise additional capital for its expansion schemes:
          Option             Equity                  Debt            Cost of equity %       Cost to debt
                       (% of total capital    (% of total capital                           (pre-tax) %
       I              75                     25                     16                    12
  E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
   SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]     Page 12 of 13
       II             50                     50                     18                    14
       III            25                     75                     24                    18
Tax rate is 30%. which option would you recommend? show workings.
=======================================================================================
Ex. 64) (Col.) The share of Axe Ltd. Is presently trades at Rs. 50 and the company is expected to pay
         dividends of Rs. 4 per share with a growth rate expected at 8% p.a. it plans to raise fresh equity
         share capital. The merchant banker has suggested that underpricing of Rs. 1 is necessary in pricing
         the new issue besides involving the fixed cost of 50 paise per share as miscellaneous expenses. Find
         out the cost of existing equity shares as well as the new equity given that the dividend and growth
         rate are not exacted to change.
=======================================================================================
Ex. 65) (Col.) An electronic equipment manufacturing company wishes to determine the weighted average
         cost of capital on the basis of Book value weights for evaluating capital budgeting projects. You
         have been supplied with the following information.
                         Liabilities                 Rs.                 Assets               Rs.
             Equity share Capital                12,00,000     Fixed Assets              25,00,000
             Preference share Capital            4,50,000      Current Assets            15,00,000
             Retained Earning                    4,50,000
             Debentures                          9,00,000
             Current Liabilities                 10,00,000
             Total Rs.                           40,00,000     Total Rs.                 40,00,000
         # Additional information :
(a) 20 years 14% debentures of Rs. 2,500 face value, redeemable at 5% premium can be sold at par.
         2% flotation costs.
(b) 15% preference shares: Sale price Rs. 100 per share 2% flotation costs.
(c) Equity shares: Sale price Rs. 115 per share flotation costs Rs. 5 per share.
The corporate tax rate is 35% and the expected growth in equity dividend is 8% per year is Rs. 11 per share.
         Assume that the company is satisfied with its present capital structure and intends to maintain it.
=======================================================================================
Ex. 66) (Col.) Akshay Ltd. Has the following capital structure:
                                     Particulars                 Proportion in Total Funds
                      Equity shares (2,00,000 shares)           50.00%
                      10.00% preference shares capital          12.50%
                      14.00% Debentures                         37.50%
The equity shares of the company sell for Rs. 20. It is expected that the company will pay next year a
         dividend of Rs. 2 per share, which will grow at 7% forever. assume tax rate at 50%.
         # You are required to :
(i) WACC based on existing capital structure.
(ii) The new WACC id company desires to raise a fund of an additional Rs. 2,00,000 debt
         by issuing 15% debentures. This would result in increasing the expected dividend to Rs. 3 and
         leave the growth rate unchanged but price of the share will fall to Rs. 15 per share.
(iii) WACC if capital structure in (b) above remains same and the growth rate of dividend increased
         to 10%.
=======================================================================================
Ex. 67) (Col.) Following is the capital structure of SONY Ltd. As on 31-3209.                 (Rs. In lakhs)
                       Equity share capital (Rs. 100 each)                  400
                       12% Debenture                                        400
                       18% term Loan                                        1,200
                       Total                                                2,000
Tax Rate is 40%. Determine the WACC of the company. It had been paying dividends at a consistent rate
         of 20% p.a. and current market price of share of Rs. 160/-
=======================================================================================
  E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152
   SAHAS Institute :- 11th 12th Comm // F.Y – S.Y, - T.Y. B.Com // C.A & C.S [All Levels]        Page 13 of 13
Ex. 68) (Col.) ABC Ltd. Has the following book value capital structure as on March 31, 2019.
                     Equity share capital (Rs. 100 each)                  40,00,000 Rs.
                     11.5% Preference shares                              10,00,000 Rs.
                     10% Debenture                                        30,00,000 Rs.
                     Total                                                80,00,000 Rs.
The equity share of the company sells for Rs. 20, it is expected that the company will pay next year a
       dividend of Rs. 2 equity shares, which is expected to grow at 5% p.a. forever. Assume a 35%
       corporate tax rate. Required.
(1) Compute weighted average cost of capital (WAC) of the company based on the existing
       capital structure.
(2) Compute the new WACC, if the company raises an additional Rs. 20 lakhs debt by issuing 1%
       debentures. This would result in increasing the excepted equity dividend to Rs. 2.40 and leave the
       growth rate unchanged but the price of equity share will fall to Rs. 16 per share .
=======================================================================================
Download
                               11 – 12th Commerce
                              F.Y – S.Y – T.Y – B.Com                         M = 82384 48020 , 99989 84152
                                                                                Join Today For   Smart Education
                              C.A & C.S [ All Levels ]
E-107, Vrundavan township, Besides Tasty Restaurant ,Near sangam char rasta, – 82384 48020 , 99989 84152