Question
In: Finance
Minimal Limited, a Swedish company is a chocolates and health snacks producer. The company is considering...
Minimal Limited, a Swedish company is a chocolates and health snacks producer. The company is considering to open a new manufacturing facilities in South East Asia. After a thorough analysis, the choice of country has narrowed down to Malaysia and Thailand. The current Swedish Krona (SEK) is priced at MYR0.4338 and THB3.1375 respectively. Assume that Sweden does not impose any tax on the remittances by the subsidiary to the parent company.
| Expected inflation rate in Sweden | 3% |
| Expected inflation rate in Malaysia | 2.5% |
| Expected inflation rate in Thailand | 1.2% |
| WACC of Minimal Limited | 12% |
| Withholding tax in Thailand | 5% |
| Witholding tax in Malaysia | 4% |
a) The subsidiary is required to pay 5% of the subsidiary’s annual sales. The expected sales in Thailand and Malaysia is expected to be THB2,000,000 and MYR300,000. The sales is expected to grow at 6% annually in Thailand and 5% in Malaysia per year until the end of year 2. Compute the present values of the 2-year license fees in SEK for the parent company from potential subsidiaries in Thailand and Malaysia.
b) The subsidiary will also requested to pay dividends to parent company in Sweden. The dividend for the first year in Thailand will be THB 300,000 and expected to grow at 3% a year until the end of year 2. Subsidiary in Malaysia is expected to pay RM32,000 for the first year and expected to grow at 4% a year until the end of year 2. Compute the present values of the 2-year dividend in SEK for the parent company from potential subsidiaries in Thailand and Malaysia.
c) The initial cost of the subsidiary in Thailand and Malaysia are THB500,000 and MYR50,000 respectively. The terminal value after 2 years is estimated at THB250,500 in Thailand whilst in Malaysia will be MYR30,000. Assume no withholding tax on the terminal value. Which country should Minimal Limited choose to open new subsidiary?
Solutions
Expert Solution
| Information given in the question: | |||
| Minimal Limited: | |||
| WACC | 12% | ||
| Inflation rate | 3% |
Analysis of Malaysia
| Malaysia | Amount in MYR | ||||||
| currenrt exchange rate SEK-to- MYR | 0.4338 | ||||||
| Initial Cost | 50,000 | ||||||
| Sales | 300000 | ||||||
| Required to pay 5% of annual sales | 15000 | ||||||
| Annual Salse growth | 5% | ||||||
| Dividend for the 1st year | 32000 | ||||||
| Dividend growth rate | 4% | ||||||
| Expected Inflaton rate | 2.50% | ||||||
| Withholding tax | 4% | ||||||
| Terminal Value | 30000 | ||||||
| Year 1 | Year 2 | Year 2 | |||||
| Sales | 300000 | 315000 | |||||
| Repatriation | |||||||
| Dividend | 32000 | 33280 | |||||
| 5% of Sales | 15000 | 15750 | |||||
| Total amount available for repatriation | 47000 | 49030 | |||||
| Less: withholding tax @ 4% | 1880 | 1961.2 | |||||
| 45120 | 47068.8 | ||||||
| Terminal Value | 30000 | ||||||
| Less: Adjustment of Inflation rate @ 2.5% | 1128 | 1176.72 | 750 | ||||
| 43992 | 45892.08 | 29250 | |||||
| Dicounting factor @ 12% | 0.8929 | 0.7972 | 0.7972 | ||||
| Present Value | 39278.571 | 36584.89 | 23317.92 | ||||
| Applicable Exchange rate | 0.4338 | 0.4638 | 0.4638 | ||||
| Add: Infaltion rate @ 3% | 0.4638 | 0.4938 | 0.4938 | ||||
| Repatriation Amount | 18217.401 | 18065.62 | 11514.39 | ||||
| Total | 47797.407 | ||||||
| Initial cost in SEK | 21,690 | ||||||
| NPV = 47797.407-21690 | 26,107 |
Analysis of Thailand
| Thiland | Amount in THB | ||||||
| currenrt exchange rate SEK-to- MYR | 3.1375 | ||||||
| Initial Cost | 500000 | ||||||
| Sales | 2000000 | ||||||
| Required to pay 5% of annual sales | 100000 | ||||||
| Annual Salse growth | 6% | ||||||
| Dividend for the 1st year | 300000 | ||||||
| Dividend growth rate | 3% | ||||||
| Expected Inflaton rate | 1.20% | ||||||
| Withholding tax | 5% | ||||||
| Terminal Value | 250500 | ||||||
| Year 1 | Year 2 | Year 2 | |||||
| Sales | 2000000 | 2120000 | |||||
| Repatriation | |||||||
| Dividend | 300000 | 309000 | |||||
| 5% of Sales | 100000 | 106000 | |||||
| Total amount available for repatriation | 400000 | 415000 | |||||
| Less: withholding tax @ 3% | 12000 | 12450 | |||||
| 388000 | 402550 | ||||||
| Terminal Value | 250500 | ||||||
L
 jeff jeffy answered 1 year agoRelated SolutionsMinimal Limited, a Swedish company is a chocolates and health snacks producer. The company is considering...Minimal Limited, a Swedish company is a chocolates and health
snacks producer. The company is considering to open a new
manufacturing facilities in South East Asia. After a thorough
analysis, the choice of country has narrowed down to Malaysia and
Thailand. The current Swedish Krona (SEK) is priced at MYR0.4338
and THB3.1375 respectively. Assume that Sweden does not impose any
tax on the remittances by the subsidiary to the parent company.
Expected inflation rate in Sweden
3%
Expected inflation rate...
Meatloaf Limited is a producer of food products that was established in 2015. The company is...Meatloaf Limited is a producer of food products that was
established in 2015. The company is subject to U.S. federal
taxes.
In its first year of operations, Meatloaf Limited made a loss of
$100,000. In 2016, the company made a profit of $200,000. In 2017,
Meatloaf Limited made a large loss of $300,000.
At the end of 2017, the company also had deferred tax
liabilities of $40,000 on its books. Looking forward, the company
expects to earn substantial pre-tax profits...
a) Scandina Corp., a Swedish furniture producer, plans to establish a subsidiary in Malaysia in order...a) Scandina Corp., a Swedish furniture producer, plans to
establish a subsidiary in Malaysia in order to penetrate the Asian
market. The company’s managers believe that the value of Malaysian
ringgit is relative weak now and will strengthen against the
Swedish Krona over time. If their expectations about ringgit’s
value are correct, how will this affect the costs and earnings of
the project? Explain.
b) Scandina Corp. is also considering a joint venture with a
Malaysian company IDEAL AS...
Mojo Ltd manufactures a variety of snacks. The company is considering introducing a new product. The...Mojo Ltd manufactures a variety of snacks. The company is
considering introducing a new product. The company’s manager has
been provided with the following information by their business
analyst. • An environmental impact study has been undertaken at a
cost of $400,000. This indicates that the project is
environmentally sustainable, but the project still needs to be
evaluated to see if it is economically viable. • The project will
require the use of storage capacity owned by the company. If...
Health Foods Company sells raw snacks as well as protein bars made from raw ingredients. Health...Health Foods Company sells raw snacks as well as protein bars
made from raw ingredients. Health Foods currently has a large
amount of dried fruit on hand, which can be sold as a raw snack
food or processed further into one of its protein bars. There are
200 snack-size packages of dried fruit in the warehouse, each of
which could sell for $8. On the other hand, Health Foods could
process the fruit into protein bars that sell for $12...
A producer of fine chocolates believes that the sales of two varieties of truffles differ significantly...A producer of fine chocolates believes that the sales of two
varieties of truffles differ significantly during the holiday
season. The first variety is milk chocolate while the second is
milk chocolate filled with mint. It is reasonable to assume that
truffle sales are normally distributed with unknown but equal
population variances. Two independent samples of 18 observations
each are collected for the holiday period. A sample mean of 12
million milk chocolate truffles sold with a sample standard
deviation...
Ms. Sasha, the founder and chairman of Yummy Chocolates, a company that specializes in making chocolates,...Ms. Sasha, the founder and chairman of Yummy Chocolates, a
company that specializes in making
chocolates, by using local ingredients eyes future expansion plan
for their SME venture. Yummy
Chocolates has been considered as a successful SME model for youth
in Canada. Sasha, a school
dropout started this venture from her home in Alberta and was one
of the first chocolatiers in the
region. Sasha’s company buys products from local farmers in an
attempt to support local workers
and contribute...
Operations Strategy at Woodbest Limited Until recently, Woodbest Limited has been the leading producer of wood...Operations Strategy at Woodbest Limited
Until recently, Woodbest Limited has been the leading
producer of wood furniture in Malona city. Following the arrival of
a major competitor in the city, Woodbest is seeking to explore
innovative ways of maintaining its position in the market. In the
meantime, it is relying on its competencies in the acquisition of
materials, production, transportation of finished products and
installations. The perfect coordination of these activities and its
five-year maintenance-free policy for customers have so...
Jaber and his Father own and operate AlJaber Chocolates, Inc., a company specializing in selling chocolates....Jaber and his Father own and operate AlJaber Chocolates, Inc., a
company specializing in selling chocolates. AlJaber Chocolates uses
an accounting software package to prepare documents and reports. As
employees note a need for supplies or materials, they send purchase
requisition to Jaber who enters an order information into the
accounting system and creates a purchase order. They fax a copy of
the purchase order to the supplier. Occasionally, Jaber will also
call the supplier if there is something special...
The One Ring company, a leading producer of fine cast silver jewelry, is considering the purchase...The One Ring company, a leading producer of fine cast silver
jewelry, is considering the purchase of new casting equipment that
will allow it to expand its product line. The up-front cost of the
equipment is $750,000. The company expects that the new equipment
will produce a steady income throughout its 10-year life. a) If One
Ring requires a 12% return on its investment, what minimum yearly
cash inflow will be necessary for the company to go forward with
this...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|