In: Accounting
An auto parts Company produces various extra additions to motor cars. It has just discovered an opportunity to invest in producing air conditioners for the back seats of vans and minibuses. The investment project will cost $925,000 and will generate an estimated additional operating income of $95,500.
Without the investment, the company will have average assets for the coming year of $29.5 million and expected operating income of $4.535 million.
Required:
1.
ROI = Operating income / average assets
ROI of the new investment project alone
ROI = 95500 / 925000 = 0.1032 or 10.32%
existing ROI = 4.535 million / 29.5 million = 0.1537 or 15.37%
* The ROI of the new investment project alone is lower than the existing ROI
2.
ROI of the company after accepting the new investment
ROI = ( 4535000 + 95500 ) / ( 29500000 + 925000 ) = 0.1522 or 15.22%
3.
Assuming that the managers are evaluated and rewarded on the basis of ROI performance, should a rational manger make the new investment? Why?
No, because it is decrease the overall ROI of the company will decreased.
4.
Suppose that the company sets a minimum required rate of return to 11%. What will be the ‘Residual Income’ of the company after accepting the new investment? Is it higher or lower than the Residual Income without the investment?
RI = Operating income - ( Investment * Required rate )
RI after accepting new opportunity
Operating income = 4535000 + 95500 =4630500
Investment = 29500000 + 925000 = 30425000
required rate of return to 11%
RI = 4630500 - ( 30425000 * 11% ) = 4630500 - 3346750 = 1283750
RI without new opportunities
Operating income = 4535000
Investment = 29500000
required rate of return to 11%
RI = 4535000 - ( 29500000 * 11% ) = 1290000
* RI after accepting new investment is lower than the Residual Income without the investment
5.
What will be the Economic value Added (EVA) of the company after making the new investment if corporate tax rate is 30% and the actual cost of capital of the company is 10%?
EVA = operating income after tax - ( Investment * cost of capital )
After new investment
operating income after tax = 4535000 + 95500 =4630500 - 30% = 3241350
Investment = 29500000 + 925000 = 30425000
Cost of capital = 10%
EVA = 3241350 - ( 30425000 * 10% )
EVA = 3241350 - 3042500 = 198850