Question
Beach FashionCompany (U.S.) is considering investing Rs60,000,000 inIndia to invent a wholly-owned clothingmanufacturing plant to export to the North American market. After five years the
Beach FashionCompany(U.S.) is considering investing Rs60,000,000 inIndia to invent a wholly-owned clothingmanufacturing plant to export to the North American market. After five years the subsidiary would be sold to Indian
investors for Rs100,000,000. A pro forma income statement for the Indian operation predicts the generation of
Rs7,000,000 of annual cash flow, is listed below for years 2017 to 2021.
The initial investment will be made on December 31, 2016, and cash flows will occur on December 31 of each succeeding
year. Annual cash dividends to Beach Fashion from India will equal 75% of net income.Depreciation is not repatriated.
The U.S. corporate tax rate is 40% and the Indian corporate tax rate is 50%. Because the Indian tax rate is greater than the
U.S. tax rate, annual dividends paid to Beach Fashion will not be subject to additional taxes in the United States. There are
no capital gains taxes on the final sale. Beach Fashion uses a weighted average cost of capital of 14% on domestic investments,
but will add 6% for the Indian investment because of perceived greater risk (20% for both the project and parent analysis).
The company forecasts the rupee/dollar exchange rate for December 31 on the next six years are listed below:
2016 R50/$, 2017 R54/$, 2018 $58/$, 2019 R62/$, 2020 R66/$, 2021 R70/$
What is the net present value and internal rate of return on this investment from both the project and parent viewpoint?
Assumptions
Values
Initial investment in India (Rs)
Rs60,000,000
Indian corporate tax rate
50.00%
Sale price in year 5 (Rs)
100,000,000
WACC: (14% + 6%=20%)
20.00%
Assumptions
Values
Dividend distribution per year
75.00%
US corporate tax rate
40.00%
India risk premium to WACC
6.00%
Pro forma income and cash flow
Year 0
Years 1-5
(December 31stin Rs)
2016
2017-21
Sales revenue
Rs
30,000,000
Less cash operating expenses
(17,000,000)
Gross income
13,000,000
Less depreciation expenses
(1,000,000)
Earnings before interest and taxes
12,000,000
Less Indian taxes at 50%
(6,000,000)
Net income
6,000,000
Add back depreciation
1,000,000
Annual cash flow
7,000,000
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started