In: Accounting
You are an Analyst for the professional service firm, FINACC LLP. Your firm specializes in providing a wide variety of internal business solutions for different clients. It is your first day on the job and a Manager in the Consulting area asks you for some help with an investment decision for one of your large clients, Big Spenders Inc. Ready to make an impression on your first day, you start reading the background information provided by the Manager.
Additional Information
Big Spenders Inc. has been working on diversifying its portfolio of investments and requires accounting advice for a decision between two car cleaning and detailing companies. Your responsibility is to perform a comparative analysis of the profitability of two potential equity investments. Your engagement manager on this job has given you a brief background on the operations of the two companies:
Auto Wash Bot Ltd. (AWBL) has recently completed the research and development of a new touch screen app for all mobile devices. This new technology is both more user friendly than the current technology on the market. Auto Wash Bot Ltd has just signed a major contract to provide the Auto Wash Bot terminal to a major producer of mobile devices. The founder of the business would like to sell a 50% interest in the business for $100,000 in order to finance further expansion of operations.
Popeye’s Muscle Wash Ltd (PMWL) is a self-service, coin operated car wash located in a busy residential area. The company provides all of the services of a typical car wash, including soap, wax, vacuuming as well as pressure washing. PMWL has been long established and enjoys the loyalty and repeat business of many local residents. The current owner is getting up in age and would like to sell 100% ownership interest in the business for $100,000 to pursue retirement. The current year’s income statement is consistent with prior years.
One of the first tasks in the analysis of the potential equity acquisition is an assessment of each company’s current and future profitability. Your manager has provided you with copies of each company’s income statement (see below). Next, you are to calculate the expected return on the investment for each company. You have been asked to discuss any other issues that you believe are relevant to the investment decision.
The Consulting Manager would like you to prepare the report and have it on his desk for review first thing tomorrow morning. Once reviewed, this report will be submitted to Big Spenders Inc. in order to support their decision.
Auto Wash Bot Ltd.
Income Statement
For the Year Ended December 31, 2015
Revenue |
$375,000 |
Cost of Goods Sold |
86,250 |
Gross Profit |
288,750 |
Other Expenses |
|
Advertising |
35,400 |
Office Expense |
22,750 |
Research |
195,000 |
Wages and Salaries |
40,000 |
Total Other Expenses |
293,150 |
Income Before Taxes |
(4,400) |
Income Tax |
0 |
Net Income |
$(4,400) |
Popeye’s Muscle Wash Ltd
Income Statement
For the Year Ended December 31, 2015
Revenue |
$375,000 |
Cost of Goods Sold |
163,125 |
Gross Profit |
211,875 |
Other Expenses |
|
Advertising |
5,200 |
Office Expense |
17,400 |
Repairs and Maintenance |
85,000 |
Wages and Salaries |
50,000 |
Total Other Expenses |
157,600 |
Income Before Taxes |
54,275 |
Income Tax* |
8,413 |
Net Income |
$45,862 |
*Tax rate of 15.5% used.
To assess each of the two companies ie Auto Wash and Popeye's
Muscle Wash let us have certian factors that delineate the two
companies and help in our investment decision making.
a) Management
b) Market Size
c) Competitive advantage of products
d) Business Model
e) Research and development
f) Financials
a) Management
The founder of Popeyes Muscle Wash Ltd(PMWL) is looking to retire
and exit the business completely. This would mean that investors
will have the resposibiliy and accountability to run the business.
This may not be right decision for a company like Big Spenders who
is looking to diversify the investments. AWBL is only looking at
50% financing for expansion with the management intact.
b) Market Size and Potential
While there is more clarity on PWML's market as it is established
and enjoys repeated customers, it does not show any case for
expansion and scale for capturing other markets. This can stagnate
the investment. AWBL's market faces uncertainty but it has signed a
major contract with major producers of mobile services to provide
Auto Wash Bot terminal . The market opportunity seems to be huge
considering that is an exponential change and mobiles are the
future of investments. The advantage and convenience of mobile app
makes it all the more better proposition.
c) Competitive advantage of products
AWBL's product is unique and could provide the first mover
advantage unlike PWML's which is already an established
technology.
d) Business Model
Considering that the future is apps and technology, AWBL's product
is advanced and robust
e) Research and Development
AWBL's increasing investment in R&D had caused the profits to
dip. However, the investements are expected to payoff one AWBL
signs contract with more companies.
f) Financials
AWBL commands a better Gross margin of 77% compared to 56.5% on
same amount of revenues. However, the high research and adverysing
expenses of AWBL had pulled down its Operating margins. As both
marketing and reserach expenses are investment expenses, it is
expected to yield higher payoffs in the future. The Gross Margin
will be the major factor in comparison of the two companies and
AWBL will command a better margin owing to its high technology use.
If research expenses are taken out next year, the potential
operating margins can be high
Based on the above, it is recommended to make investment in
AWBL.