Okamoto Industries has just published their financials for FY 2018. They generated JPY 85,450,000,000 in sales...

Okamoto Industries has just published their financials for FY 2018. They generated JPY 85,450,000,000 in sales and maintained their 35% gross margin and 15% net margin. During that year the company had debt outstanding of JPY 8,232,000,000 with a 3.65% coupon rate. The company was taxed at the 21.5% rate. The company also had depreciation charges of JPY 635,000,000. Fixed capital investment was 85% of depreciation and working capital investment was 2.6% of sales. The company believes that it can maintain high growth of sales at 18% for the next five years where it will then fall to its long term growth rate of 4.5%. Both gross and net margin will decline by 1% per year (next year gross margin will be 34%) until they reach their stable levels of 30% and 10% respectively. The company will pay down debt by 500,000,000 for the next five years before reaching a sustainable debt level with the same coupon rate. Depreciation charge will decrease by 10% per year for five years. Fixed capital investment will increase by 5% relative to depreciation charge each year until it reaches 100% of depreciation charges and remain at that level. Working capital will remain 2.6% of sales. During the high growth phase, the company’s WACC is estimated to be 26.5% while the longer term WACC is calculated to be 15%. (5 pts for each subsection) A) What is the FCFF to the firm in 2018? B) What is the FCFF to the firm in 2019? C) What is the value of the firm using DCF valuation? D) What is the equity value of the firm assuming the initial debt value is at market value?

Solutions

Expert Solution

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

During FY 2018, Adelphi Company reported sales of $400,000, a contribution margin of $7.00 per unit,...

During FY 2018, Adelphi Company reported sales of $400,000, a contribution margin of $7.00 per unit, fixed costs of $100,000, and net income of $25,000. Use this information to determine the number of units Adelphi sold during FY 2018. (Round answer to nearest whole number)

Bello Plc has just released its financial results for 2018. It achieved sales of £200m, and...

Bello Plc has just released its financial results for 2018. It achieved sales of £200m, and forecast that these were expected to grow at 8% per year. Bello Plc currently has cash on deposit of £32m, debt of £12m and has issued 15m shares. It is taxed at a rate of 25%. You are provided with the following estimates: EBIT is 7% of sales Increases in both net investment and in net working capital will be 8% of any increase...

Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales...

Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales $ 8,700 Cost of goods sold (6,175 ) Gross profit 2,525 Operating expenses (1,875 ) Interest expense (150 ) Tax expense (200 ) Net income $ 300 Comparative Balance Sheets Dec. 31 2018 2017 Assets Cash $ 550 $ 450 Accounts receivable 550 350 Inventory 750 550 Property, plant, and equipment (net) 1,500 1,600 $ 3,350 $ 2,950 Liabilities and Shareholders’ Equity Current liabilities...

Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales...

Financial statements for Askew Industries for 2018 are shown below (in $000’s): 2018 Income Statement Sales $ 8,700 Cost of goods sold (6,075 ) Gross profit 2,625 Operating expenses (1,775 ) Interest expense (110 ) Tax expense (296 ) Net income $ 444 Comparative Balance Sheets Dec. 31 2018 2017 Assets Cash $ 510 $ 410 Accounts receivable 510 310 Inventory 710 510 Property, plant, and equipment (net) 1,100 1,200 $ 2,830 $ 2,430 Liabilities and Shareholders’ Equity Current liabilities...

In 2018 a small biotech company has developed a saliva test for Alzheimer's disease, published a...

In 2018 a small biotech company has developed a saliva test for Alzheimer's disease, published a short paper in the journal of Alzheimer's disease, in which they claimed that nonsteroidal anti-inflammatory drugs (NSAIDs) such as Ibuprofen (Advil) can prevent Alzheimer's disease from progressing if the disease is detected early enough. What was the raisonning? How ever other others have suggested that that this claim is misleading, why? Can you show me your sources please.

Lo-Tek Industries, the nation’s largest manufacturer of hammers, has published the following information as of December...

Lo-Tek Industries, the nation’s largest manufacturer of hammers, has published the following information as of December 31, 2019: Bank Loan: The company states that it currently has a newly issued $22 million bank loan at a rate of 4.5%. Bond: In addition, the firm has a 10-year, 11.0% coupon bond with a face value of $45 million and a yield to maturity of 6.0%. Preferred Stock: The company’s preferred stock sells for $100 per share and pays an annual dividend...

Mays Industries was established in 1992. Since its inception, the company has generated the following levels...

Mays Industries was established in 1992. Since its inception, the company has generated the following levels of earnings before taxes (EBT) (losses are shown in parentheses): Year EBT 1992 $ 50,000 1993 40,000 1994 30,000 1995 20,000 1996 (100,000) 1997 60,000 Assume that each year the company has faced a 40 percent income tax rate. What is the company's tax liability for 1997? (Hint: Tax law allows losses to be applied to taxable...

Top managers of Preston Industries predicted 2018 sales of 15,200 units of its product at a...

Top managers of Preston Industries predicted 2018 sales of 15,200 units of its product at a unit price of $7.00. Actual sales for the year were 14,4000 units at $9.50 each. Variable costs were budgeted at $2.70 per unit, and actual variable costs were $2.80 per unit. Actual fixed costs of $45,000 exceeded budgeted fixed costs by $5,300. Prepare Preston's flexible budget performance report. What variance contributed most to the year's favorable results? what caused this variance? Prepare: flexible budget...

Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were...

Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were $2.8 million. Also, at year-end 2018, current liabilities were $1 million, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2019, the company estimates that its assets must increase at the same rate as sales, its spontaneous liabilities will increase at the same rate as sales, its profit margin will be 6%, and its payout ratio...

Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were...

Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were $2.4 million. Also, at year-end 2018, current liabilities were $1 million, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2019, the company estimates that its assets must increase at the same rate as sales, its spontaneous liabilities will increase at the same rate as sales, its profit margin will be 5%, and its payout ratio...

Subjects