The number of companies in the Australian retail clothing industry is always changing. Roosters Active Wear...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The number of companies in the Australian retail clothing industry is always changing. Roosters Active Wear Limited is a company that has been in the industry since 1975. Analysts have forecasted that the growth rate of the company will stabilise in three years' time. At their annual general meeting, Rooster Active Wear Limited announced that its sales revenue was $500 million, current earnings before interest and tax $152 million and its net income $108 million. The yearly growth rate of sales revenue, operating income and net income is the same. The 270 million shares issued by Rooster Active Wear Limited are currently trading at $30 each. The level of equity in Roosters Active Wear Limited is $1,625 million and accounts for 65% of total capital. The unlevered beta of Roosters Active Wear Limited is 1.3 while its synthetic cost of debt is 6.75%. Australian equity market return is 5.75% while the average ten-year Treasury Bond yield is 2.75%. Currently sales revenue is growing at 15% per annum but this growth is expected to decrease by 75% when the growth of Rooster Active Wear Limited stabilises. In the stable growth period the unlevered beta is expected to be 1. The financial statements of Roosters Active Wear Limited indicate that each year non-cash working capital is 25% of the sales revenue. Currently the capital expenditure undertaken by Roosters Active Wear Limited is $50 million while depreciation is $10 million. The capital expenditure and depreciation are expected to grow by 10% per year and in three years' time the level of capital expenditure will be the same as depreciation. Cash holdings of the company are $10 million with interest of $2 million being earnt on the invested cash. a. Calculate the free cash flows to the firm for the two years during the high growth period and the third year when the growth rate stabilises. You must show how you did your calculations. (Worth 8 marks) b. Explain in your own words three reasons why a company's high growth period can be longer than other companies in the industry. Your answer cannot be more than half an A4 page. (Worth 2 marks) c. Explain in your own words how the reinvestment needs of Roosters Active Wear Limited are different during the high growth period and stable growth period. Your answer cannot be more than half an A4 page. (Worth 2 marks) d. Calculate the discount rates that you will use when estimating the intrinsic value of the company. You must show how you did your calculations. (Worth 8 marks) e. Explain in your own words how this company's synthetic cost of cost would have been calculated and why it might be being used instead of an actual cost of debt. Your answer cannot be more than half an A4 page. (Worth 2 marks) f. Calculate the intrinsic value per share of the company and provide a buy, sell or hold recommendation for shares in the company. You must show how you did your calculations. (Worth 6 marks) g. After doing your valuation in (f) you realise that the firm reinvestment rate should have been higher in the high growth period than the one you calculated. Explain in your own words how this would have influenced the intrinsic value of the company. In your answer you must include one reason for this higher firm reinvestment rate. (Worth 2 marks) The number of companies in the Australian retail clothing industry is always changing. Roosters Active Wear Limited is a company that has been in the industry since 1975. Analysts have forecasted that the growth rate of the company will stabilise in three years' time. At their annual general meeting, Rooster Active Wear Limited announced that its sales revenue was $500 million, current earnings before interest and tax $152 million and its net income $108 million. The yearly growth rate of sales revenue, operating income and net income is the same. The 270 million shares issued by Rooster Active Wear Limited are currently trading at $30 each. The level of equity in Roosters Active Wear Limited is $1,625 million and accounts for 65% of total capital. The unlevered beta of Roosters Active Wear Limited is 1.3 while its synthetic cost of debt is 6.75%. Australian equity market return is 5.75% while the average ten-year Treasury Bond yield is 2.75%. Currently sales revenue is growing at 15% per annum but this growth is expected to decrease by 75% when the growth of Rooster Active Wear Limited stabilises. In the stable growth period the unlevered beta is expected to be 1. The financial statements of Roosters Active Wear Limited indicate that each year non-cash working capital is 25% of the sales revenue. Currently the capital expenditure undertaken by Roosters Active Wear Limited is $50 million while depreciation is $10 million. The capital expenditure and depreciation are expected to grow by 10% per year and in three years' time the level of capital expenditure will be the same as depreciation. Cash holdings of the company are $10 million with interest of $2 million being earnt on the invested cash. a. Calculate the free cash flows to the firm for the two years during the high growth period and the third year when the growth rate stabilises. You must show how you did your calculations. (Worth 8 marks) b. Explain in your own words three reasons why a company's high growth period can be longer than other companies in the industry. Your answer cannot be more than half an A4 page. (Worth 2 marks) c. Explain in your own words how the reinvestment needs of Roosters Active Wear Limited are different during the high growth period and stable growth period. Your answer cannot be more than half an A4 page. (Worth 2 marks) d. Calculate the discount rates that you will use when estimating the intrinsic value of the company. You must show how you did your calculations. (Worth 8 marks) e. Explain in your own words how this company's synthetic cost of cost would have been calculated and why it might be being used instead of an actual cost of debt. Your answer cannot be more than half an A4 page. (Worth 2 marks) f. Calculate the intrinsic value per share of the company and provide a buy, sell or hold recommendation for shares in the company. You must show how you did your calculations. (Worth 6 marks) g. After doing your valuation in (f) you realise that the firm reinvestment rate should have been higher in the high growth period than the one you calculated. Explain in your own words how this would have influenced the intrinsic value of the company. In your answer you must include one reason for this higher firm reinvestment rate. (Worth 2 marks)
Expert Answer:
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these accounting questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
The normalized earnings after tax for FAMCO is closest to A. $32,940,000. B. $34,260,000. C. $34,860,000. The senior vice president of acquisitions for Northland Industries, Angela Lanton, and her...
-
Calculate the investment return, BAR, and ALPHA of the following investment, all over one year. Market return .12 or 12% investment in Tesla stock, $15000 , then sold at end of year for $32000, bet...
-
The Vancouver Development Company has just sold a $100 million, 10-year, 12 percent bond issue. A sinking fund will retire over its life. Sinking fund payments are of equal amounts and will be made...
-
A hotel pays the phone company $ 200 per month plus $. 15 for each call made. During January 7,000 calls were made. In February 8,000 calls were made. Required: 1. Calculate the hotels phone bills...
-
Accounts that will be satisfied within one year or the next operating cycle. True/false
-
Flagstaff Enterprises makes flagpoles. Dan Dalripple, the company's new controller, can find only the following partial information for the past two months: The current year's predetermined overhead...
-
Let C(t) be the number of active COVID-19 cases in Ontario on day t. Select all of the following that describe the derivative, C' (t). Hint: It may help to think about the graph of C(t), and which...
-
Par Corporation acquired all the stock of Sad Corporation on January 1, 2011, for $280,000 cash, when the book values and fair values of Sad's assets and liabilities were as follows (in thousands):...
-
Determine the molarity of a solution formed by dissolving 0.918 g of Mgl 2 in enough water to yield 50.0 mL of solution. The molar mass of Mgl 2 is 278.11 g/mol.
-
35. There are two identical shaping machines S and S2. In machine S, the width of the workpiece is increased by 10% and the feed is decreased by 10%, with respect to that of S. If all other...
-
1) What is External Environment / Industry Analysis for Amazon? 2) what's is the potential market like the size of the market space, the opportunities of creating a small business of personalizing...
-
Explain the concept of questioning and how this impacts design thinking.
-
What are key obstacles or issues that confront company management during the evolution of operations management into the modern era?
-
Identify 4 risk management tools that can be used to make management decisions. describe each tool and how its use can help with decision-making. Be clear and concise, use complete sentences....
-
The accounting records of New Life Home Store show these data (in millions): (Click the icon to view the income statements.) The shareholders are very happy with New Life's steady increase in net...
-
For the following exercises, write the polynomial function that models the given situation. Consider the same rectangle of the preceding problem. Squares of 2x by 2x units are cut out of each corner....
-
Exhibit 5.21 presents selected financial data for Best Buy Co., Inc., and Circuit City Stores, Inc., for fiscal 2008 and 2007. Best Buy and Circuit City operate as specialty retailers offering a wide...
-
Three years of combined data for two firms appear below (in millions). The two firms experienced similar growth rates in revenues during the three-year period. One of these firms is Accenture Ltd., a...
-
The first decade of the 21st century witnessed a flurry of losses, bankruptcies, acquisitions, and strategic partnerships in the airline industry. The heavily levered firms in the industry are...
-
First Time Engagement Evidence. ISA 510 states that when auditing a first time engagement the auditor should obtain appropriate evidence that: (a) the opening balances do not contain misstatements...
-
Internal Control Procedures for Cash Receipts Sean and Liz Kinsella are planning to open and operate a coffee shop on a university campus. Sean and Liz are concerned that part of the cash that...
-
Engagement Letter. Stephen Hu, CPA, from Taipei, Taiwan, has just accepted a new client, Kiwan Xou. The company will be audited under the ISA and IAS standards. The client will be given an audit...
Study smarter with the SolutionInn App