FINANCIAL MANAGEMENT

Solved Problems

SOLVED PROBLEMS COST OF CAPITAL

Problem 1
Calculate the cost of capital in the following cases:
i)

X Ltd. issues 12% Debentures of face value Rs. 100 each and realizes Rs. 95 per Debenture.
The Debentures are redeemable after 10 years at a premium of 10%.
Y. Ltd. issues 14% preference shares of face value Rs. 100 each Rs. 92 per share. The shares
are repayable after 12 years at par.

ii)

Note: Both companies are paying income tax at 50%.

Solution
(i) Cost of Debt
[Int + (RV SV) / N] (1 t)
kd
(RV + SV) / 2
Int
t
RV
N
SV

=
=
=
=
=

Annual interest to be paid i.e. Rs. 12

Companys effective tax rate i.e. 50% or 0.50
Redemption value per Debenture i.e. Rs. 110
Number of years to maturity = 10 years
issue price per debenture minus floatation cost i.e. Rs. 95

[12 + (110 95) / 10] (1 .5)

kd =
(110 + 95) / 2

[12 + 2.5](0.5)
=
97.50

7.25
= 7.43%
97.50

(ii) Cost of preference capital

D + (RV SV) / N
kp
(RV + SV) / 2

Where,
D
=
SV
=
N
=
RV
=

Dividend on Preference share i.e. Rs. 14

Issue Price per share minus floatation cost Rs. 92
No. of years for redemption i.e. 12 years
Net price payable on redemption Rs. 100
Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

14 (100 92) / 12
kp =
(110 + 95) / 2
14 + .67
=
95
= 15.28%
Problem 2
a) A company raised preference share capital of Rs. 1,00,000 by the issue of 10% preference share of
Rs. 10 each. Find out the cost of preference share capital when it is issued at (i) 10% premium, and
(ii) 10% discount.
b) A company has 10% redeemable preference share which are redeemable at 6the end of 10th year
from the date of issue. The underwriting expenses are expected to 2%. Find out the effective cost of
preference share capital.
c) The entire share capital of a company consist of 1,00,000 equity share of Rs. 100 each. Its current
earnings are Rs. 10,00,000 p.a. The company wants to raise additional funds of Rs. 25,00,000 by
issuing new shares. The flotation cost is expected to be 10% of the face value. Find out the cost of
equity capital given that the earnings are expected to remain same for coming years.
Solution
(a) Cost of 10% preference share capital
(i)
When share of Rs. 10 is issued at 10% premium
Kp = D / P0
= 10 / 11 x 100
= 9.09%
(ii)

When share of Rs. 10 is issued at 10% discount

kp = PD / P0
= 10 / 9 x 100
= 11.11%

(b) The cost of preference share (face value = Rs. 100) may be found as follows:
D + (RV SV) / N
kp =
(RV+ SV) / 2
Rushi Ahuja

FINANCIAL MANAGEMENT
In this case

D
RV
SV

=
=
=

kp

Solved Problems

10
100
100 2 = Rs. 98
10 + (100 98) / 10
(100 + 98) / 2

10.3%

(c) In this case, the net proceeds on issue of equity shares are Rs. 100 10 = Rs. 90 and earnings per
share is Rs. 10.
Cost of new equity is:
ke

D1 / p0

10 / 90

11.%

Problem 3
A company is considering raising of funds of about Rs. 100 lakhs by one of two alternative method,
viz., 14% institutional term loan or 13% non-convertible debentures. The term loan option would attract
no major incidental cost. The debentures would have to be issued at a discount of 2.5% and would
involve cost of issue of Rs. 1,00,000.
Advise the company as to the better option based on the effective cost of capital in each case. Assume a
tax rate of 50%.
Solution
Effective cost of 14% loan: In this case, there is no other cost involved and the company has to pay
interest at 14%. This interest after tax shield @ 50% comes to 7% only.

Effective cost of 13% NCD : In this case,

Annual Interest, I
SV

=
=
=

Rs. 13
100 2.50 1.00
96.50
13 (1 5)

kd

=
96.50%
=

6.74%

The effective cost of capital is lesser in case of 13% NCD.

Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

Problem 4
The following figures are taken from the current balance sheet of Delaware & Co.
Capital
Share Premium
Reserves
Shareholders funds
12% irredeemable debentures

Rs. 8,00,000
2,00,000
6,00,00
16,00,000
4,00,00

An annual ordinary dividend of Rs. 2 per share has just been paid. In the past, ordinary dividends have
grown at a rate of 10 per cent per annum and this rate of growth is expected to continue. Annual interest
has recently been paid on the debentures. The ordinary shares are currently quoted at Rs. 27.5 and the
debentures at 80 per cent. Ignore taxation.
You are required to estimate the weighted average cost of capital (based on marker values) for Delaware
& Co.
Solution
In order to calculate the WACC, the specific cost of equity capital and debt capital are to be calculated
as follows:
D1
ke =

Rs. 2 x 1.10
+g=

P0

+ 10 = 18%
Rs. 27.50

The market value of equity is 80,000 x Rs. 27.50 = Rs. 22,00,000

I
kd =

Rs. 12
=

SV

= 15%
Rs. 80

The market value of debt is 4,00,000 x .80 = Rs. 3,20,000.

Now, the WACC is
(22,00,000 / 25,20,000) x .18 + (3,20,000/25,20,000) x .15 = .176 = 17.6%
Note: In this case, the dividend of Rs. 2 has just been paid. So, D0 = Rs. 2 and the D1, i.e. dividend
expected after one year from now will be D0 x (1 + g) = Rs. 2 x 1.10.
Problem 5
The following information has been extracted from the balance sheet of Fashions Ltd. as on 31-12-1998:

Equity share capital

12% debentures
18% term loan

Rs. in Lacs
400
400
1,200
2,00
Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

a) Determine the weighted average cost of capital of the company. It had been paying dividends at a
consistent rate of 20% per annum.
b) What difference will it make if the current price of the Rs. 100 share is Rs. 160?
c) Determine the effect of Income Tax on the cost of capital under both premises (Tax rate 40%).
Solution
a) Weighted average cost of capital of the company is as follows:
Sources of capital

Cost of capital

Proportion of total

Equity share capital

12% debenture
Term loan

20%
12%
18%

4/20
4/20
12/20
WACC

Weighted cost of
capital
4.00
2.40
10.80
17.20

Therefore, weighted cost of capital (without consideration of the market price of Equity and not taking
into consideration the effect of Income Tax) is = 17.2% per annum.

b) When market price of equity shares is Rs. 160 (Face value Rs. 100), the cost of capital is:
D1
ke

20

=
p

160

12.5%

Weighted average cost of capital will therefore be:

Sources of capital

Cost of capital

Proportion of total

Equity share capital

12% debenture
18% Term loan

12.5%
12%
18%

4/20
4/20
12/20
WACC

Weighted cost of
capital
2.5%
2.4%
10.8
15.7%

The above WACC is without taking into consideration the effect of Income Tax.
c) As interest on debenture and loans is an allowable deductible expenditure for arriving at taxable
income, the real cost to the company will be interest charges less tax benefit (assuming that the
company earns taxable income).
So, interest cost will be : Rate of interest (1 t)
12% Debenture
18% Term loan

:
:

12 x 0.60
18 x 0.60

=
=

7.2%
10.8%
Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

The cost of capital after tax benefit (as per premises a):
Sources
Equity
12% debenture
18% Term loan

Cost
20%
7.2%
10.8%

Proportion
4/20
4/20
12/20
WACC

Weighted cost (Rs.)

4.00
1.44
6.48
11.92

The cost of capital after tax benefit (as per premises b):
Sources
Equity
12% debenture
18% Term loan

Cost
Proportion
12.5%
4/20
7.2%
4/20
10.8%
12/20
Weighted average cost=

Weighted cost (Rs.)

2.50
1.44
6.48
10.42

Problem 6
The following information is available from the Balance Sheet of a company
Equity share capital 20,000 shares of Rs. 10 each
Reserves and Surplus
8% Debentures

Rs. 2,00,000
Rs. 1,30,000
Rs. 1,70,000

The rate of tax for the company is 50%. Current level of Equity Dividend is 12%. Calculate the
weighted average cost of capital using the above figures.
Solution
Capital structure

Rs.

Equity share capital

Reserves and surplus
Net worth
8% debentures

Capital structure
Equity
Reserves and surplus
8% debentures
Total

2,00,000
1,30,000
3,30,000
1,70,000
5,00,000
Amount
Rs.
2,00,000
1,30,000
1,70,000
5,00,000

Proportion
(weight)
40%
26%
34%
100%

Proportion of capital
structure
40%
26%
66%
34%
100%

After tax
cost
12%
12%
4%

Weighted cost
12%x40%= 4.80%
12%x26%= 3.12%
4%x34%= 1.36%
9.28%

1. As the current market price of equity share is not given, the cost of capital of equity share has been
taken with reference to the rate of dividend and the face value of the share. So, ke = 12/100 = 12%.

Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

The opportunity cost of retained earnings is the dividends foregone by shareholders. Therefore, the firm
must earn the same rate of return on retained earnings as on the Equity Share Capital. Thus, the
minimum cost of retained earnings is the cost of equity capital i.e. kr = ke.
Problem 7
A Limited has the following capital structure:
Equity share capital (2,00,000 shares)
6% preference shares
8% Debentures

Rs. 40,00,000
10,00,000
30,00,000
80,00,000

The market price of the companys equity share is Rs. 20. It is expected that company will pay a
dividend of Rs. 2 per share at the end of current year, which will grow at 7 per cent for ever. The tax rate
may be presumed at 50 per cent. You are required to compute the following:
a) A weighted average cost of capital based on existing capital structure.
b) The new weighted average cost of capital if the company raises an additional Rs. 20,00,000 debt by
issuing 10 per cent debentures. The would result in increasing the expected dividend to Rs. 3 and
leave the growth rate unchanged but the price of share will fall to Rs. 15 per share.
c) The cost of capital if in (b) above, growth rate increases to 10 per cent.
Solutions
a) The cost of equity capital is
D1
ke

Rs. 2
+g=

+ 0.07

P0
=

Rs. 20

0.1 + 0.07 = .17 or 17%

The cost of 8% debentures, after tax is 8 (1 5) = 4%

STATEMENT SHOWING WEIGHTED COST OF CAPITAL

Equity share capital

Preference share capital
Debentures

Existing
Amt.
40,00,000
10,00,000
30,00,000

After-tax
Cost
.17
.06
.04

Weights
.500
.125
.375

Weighted
cost
.0850
.0075
.0150
.1075

So, Weighted Average cost of capital (K0) is 10.75%

b)
D1
ke =

Rs. 3
+g=

P0

+ .07
Rs. 15
Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

.20 + 0.7 = .27 or 27%

The cost of capital of new debenture (after tax) is 10% (1 - .5) = 5%

STATEMENT OF SHOWING WEIGHTED AVERAGE COST OF CAPITAL

Amt.
Equity share capital
6% preference share capital
8% debentures
10% debentures

40,00,000
10,00,000
30,00,000
20,00,000

After-tax
Cost
.17
.06
.04
0.5

Weights
.40
.10
.30
.20

Weighted
Cost
.108
.006
.012
.010
.136

c)
D1
ke =

Rs. 3
+g=

+ .10

P0
=

Rs. 15

.20 + 0.7 = .30 or 30%

STATEMENT OF SHOWING WEIGHTED AVERAGE COST OF CAPITAL

Amt.
Equity share capital
6% preference share capital
8% debentures
10% debentures

40,00,000
10,00,000
30,00,000
20,00,000

After-tax
Cost
.30
.06
.04
0.5

Weights
.40
.10
.30
.20

Weighted
Cost
.120
.006
.012
.010
.148

So, weighted average cost of capital (k0) 14.80%

Problem 8
The following is the extract from the financial statement of ABC Ltd.
Operating profit
- Interest on debentures
- Income tax
Net Profit
Equity Share Capital (of Rs. 10 each)
Reserves and Surplus
15% debentures (Rs. 100 each)
Total

Rs. 105 lacs

Rs. 33 lacs
Rs. 36 lacs
Rs. 36 lacs
Rs. 200 lacs
Rs. 100 lacs
Rs. 220 lacs
Rs. 520 lacs

Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

The market price of equity share and debenture is Rs. 12 and Rs. 93.75 respectively. Find out (i) EPS,
(ii) % cost of capital of equity and debentures.

Solution
(i)

(ii)

Earnings per share

Profit after tax
No. of equity shares
EPS

=
=
=
=
=

Rs. 36,00,000
Rs. 20,00,000
Profit after tax / No. of shares
36,00,000 / 20,00,000
Rs. 1.80

=
=
=

Interest (1 t) / Market value

15 (1 5) / 93.75
8%

=
=
=

Interest (1 t) / Face Value

15 ( 1 - .5) / 100
7.5%

EPS / p0

1.80 / 12 = 15%

Cost of debentures, kd :
(based on market value)
kd

(based on Face Value)

kd

(iii)

Cost of equity capital:

ke

Problem 9
As a financial analyst of a large electronics company, you are required to determine the weighted
average cost of capital of the company using (i) book value weights and (ii) market value weights. The
following information is available for your perusal:
The companys present book value capital structure is:
Preference shares (Rs. 100 per share)
Equity shares (Rs. 10 per share)
Debentures (Rs. 100 per debenture)

Rs.
2,00,000
10,00,000
8,00,000

All these securities are traded in the capital market. Recent prices are:
Debentures @ Rs. 110 per debenture
Preference shares @ Rs. 120 per share
Equity shares @ Rs. 22 per share
Rushi Ahuja

FINANCIAL MANAGEMENT

Solved Problems

Anticipated external financing opportunities are:

i) Rs. 100 per debenture redeemable at par; 10 year-maturity, 13% coupon rate, 4% flotation costs, sale
price Rs. 100.
ii) Rs. 100 preference share redeemable at par; 10 year-maturity, 14% dividend rate, 5% flotation costs,
sale price Rs. 100.
iii) Equity shares: Rs. 2 per share flotation costs, sale price @ Rs. 22.
In addition, the dividend expected on the equity share at the end of the year is Rs. 2 and the earnings are
expected to increase by 7% p.a. The firm has a policy of paying all its earnings in the form of dividends.
The corporate tax rate is 50%.
Solution
In order to find out the WACC, the specific cost of capital of different sources may be calculated as
follows:
Cost to debenture:
Int, I
SV
RV
t
N

=
=
=
=
=

kd

Rs. 13
100 4 = Rs. 99
Rs. 100
.50
10 year
[I + (RV SV) / N] (1 t)
(RV + SV) / 2
[13 + (100 96) / 10] (1 .5)

=
(100 + 95) / 2
=

6.8%

Cost to Pref. Shares:

PD
RV
SV
N

=
=
=
=

kp

Rs. 14
100
100 5 = Rs. 95
10 years
D + (RV SV) / N
(RV + SV) / 2
14 + (100 95) / N

=
(100 + 95) / 12
=

14.9%
Rushi Ahuja
10

FINANCIAL MANAGEMENT

Solved Problems

Cost to Equity Shares:

P0
D1
g

=
=
=

ke

22 2 = 20
2
.07
D1
+g
P0
2

ke

+ .07
20

17%

Calculation of WACC (Book Value)

Source
Pref. of shares
Equity shares
Debentures

Amount
Rs. 2,00,000
Rs. 10,00,000
Rs. 8,00,000
Rs. 20,00,000

Weight
.10
.50
.40
1.00

C/C
.149
.170
.070

WxC/C
.0149
.0850
.0280
.1279

Weight
.072
.663
.265
1.000

C/C
.149
.170
.070

WxC/C
.0107
.1127
.0186
.1420

So, WACC (BV) is 12.79 or 12.8%

Calculation of WACC (Market Value)
Source
Pref. of shares
Equity shares
Debentures

Amount
Rs. 2,40,000
Rs. 22,00,000
Rs. 8,80,000
Rs. 33,20,000

So, WACC (MV) is 14.2%

Problem 10
The ABC Company has the total capital structure of Rs. 80,00,000 consisting of:
Ordinary shares (2,00,000 shares)
50.0%
10% preference shares
12.5%
14% debentures
37.5%
The shares of the company sells for Rs. 20. It is expected that company will pay next year a dividend of
Rs. 2 per share which will grow at 7% forever. Assume a 50% tax rate. You are required to:
a) Computed a weighted average cost of capital structure.

Rushi Ahuja
11

FINANCIAL MANAGEMENT

Solved Problems

b) Compute the new weighted average cost of capital if the company raises an additional Rs. 20,00,000
debt by issuing 15% debenture. This would result in increasing the expected dividend to Rs. 3 and
leave the growth rate unchanged, but the price of share will fall to Rs. 15 per share.
c) Compute the cost of capital if in (b) above, growth rate increases to 10%.
Solution
(a) WACC of the existing capital structure
ke =

D1 / P0 +g

2 / 20 + 0.07

17%

Calculation of weighted average cost of capital

Source
Ordinary shares
10% Pref. Shares
14% Debentures

W
.500
.125
.375
1.000

C/C
.17
.10
.07

WxC/C
.0850
.0125
.0262
.1237

C/C
.27
.10
.07
.075

WxC/C
.108
.010
.021
.015
.154

The WACC of the firm is 12.37%

(b) Cost of capital of additional debt
kd =
=

15 (1 - .5)
7.5%

New cost of equity share capital

ke =

D1 / P0 + g

3 / 1.5 + 0.07

27%

Source
Ordinary shares
10% Pref. Shares
14% Debentures
15% Debt.

W
.40
.10
.30
.20
1.000

The WACC of the firm would be 15.4%

Rushi Ahuja
12

FINANCIAL MANAGEMENT

Solved Problems

If the growth rate in (b) is increased to 10%

ke =

D1 / P0 + g

3 / 15 + .10

30%

Calculation of WACC of the firm

Source
Ordinary shares
10% Pref. Shares
14% Debentures
15% Debt.

W
.40
.10
.30
.20
1.000

C/C
.30
.10
.07
.075

WxC/C
.120
.010
.021
.015
.166

The WACC of the firm would be of 16.6%.

Problem 11
ABC Ltd. has the following capital structure
4,000 Equity shares of Rs. 100 each
10% preference shares
11% Debentures

Rs. 4,00,000
1,00,000
5,00,000

The current market price of the share is Rs. 102. The company is expected to declare a dividend of Rs.
10 at the end of the current year, with an expected growth rate of 10%. The applicable tax rate is 50%.
i)
ii)

Find out the cost of equity capital and the WACC, and
Assuming that the company can raise Rs. 3,00,000 12% Debentures, find our the new
WACC if (a) dividend rate is increased from 10 to 12%, (b) growth rate is reduced from 10
to 8% and (c) market price is reduced to Rs. 98.

Solution
(i) Cost of Equity Capital is
ke =

D1 / P0 + g

10 / 102 + .10

19.8%

Calculation of Weighted Average Cost of Capital

Source
Equity capital

Amount
Rs. 4,00,000

W
.4

C/C
.198

WxC/C
.0792
Rushi Ahuja
13

FINANCIAL MANAGEMENT
10% Pref. Capital
11% Debentures

1,00,000
5,00,000
10,00,000

.1
.5
1.00

.100
.055

.0100
.0275
.1167

C/C
.202
.100
.055
.060

WxC/C
.0622
.0077
.0212
.0138
.1049

Solved Problems

WACC = 11.67 OR 11.7%

(ii) Cost of Equity Capital is
ke =

D1 / P0 + g

12 / 98 + .08

20.2%

Calculation of Weighted Average Cost of Capital (New)

Source
Equity capital
10% Pref. Capital
11% Debentures
12% Debentures

Amount
Rs. 4,00,000
1,00,000
5,00,000
3,00,000
13,00,000

W
.308
.077
.385
.230
1.000

Problem 12
An electric equipment manufacturing company wishes to determine the weighted average cost of capital
for evaluating capital budgeting projects. You have been supplied with the following information:

BALANCE SHEET
Liabilities
Equity shares capital
Pref. share capital
Retained Earnings
Debentures
Current Liabilities

Rs.
12,00,000
4,50,000
4,50,000
9,00,00
10,00,000
40,00,000

Assets
Fixed Assets
Current Assets

Rs.
25,00,000
15,00,000

________
40,00,000

Additional Information:
i) 20 years 14% debentures of Rs. 2,500 face value, redeemable at 5% premium can be sold at par, 2%
flotation costs.
ii) 15% preference shares: Sale price Rs. 100 per share, 2% flotation costs
iii) equity shares: Sale price Rs. 115 per share, flotation costs, Rs. 5 per share
The corporate tax rate is 55% and the expected growth in equity dividend is 8% per year. The expected
dividend at the end of the current financial year is Rs. 11 per share. Assume that the company is
satisfied with its present capital structure and intends to maintain it.
Rushi Ahuja
14

FINANCIAL MANAGEMENT

Solved Problems

Solution
Specific Costs
_______

Sources
Equity funds
15% preference shares
14% debentures

Weights
0.55
0.15
0.30

Specific cost
0.1800
0.1530
0.655

Weighted cost
0.09900
0.0229
0.0196

So, weighted average cost of capital, (k0), is 14.15%.

Problem 13
The capital structure of Hindustan Traders Ltd. as on 31-3-1999 is as follows:
Equity capital: 100 lacs equity shares of Rs. 10 each
Reserves
14% debentures of 100 each

Rs. 10 crores
Rs. 2 crores
Rs. 3 crores

For the year ended 31-3-1999 the company has paid equity dividend at 20%. As the company is a
market leader with good future, dividend is likely to grow by 5% every year. The equity shares are now
traded at Rs. 80 per share in the stock exchange. Income tax rate applicable to the Company is 50%.

Required:
a) The current weighted cost of capital
b) The company has plans to raise a further Rs. 5 crores by way of long-term loan at 16% interest.
When this takes place the market value of the equity shares is expected to fall to Rs. 50 per
share. What will be the new weighted average cost of capital of the Company?
Solution
Cost of Debt Capital =

kd = Int (1 t)
Kd = 14 (1 0.5) = 7%

Cost of equity capital applying dividend growth model

ke = D1 / P0 +g
ke = 2 (1.05) / 80 + .05 = 7.63%
Weighted Average Cost of Capital (WACC)
Shareholders funds
Equity capital
Reserves
Debentures

10
2

BV (Rs. Crores)

C/C

W x C/C

12
3

80%
20%

7.63%
7.00%

6.104
1.400

Rushi Ahuja
15

FINANCIAL MANAGEMENT
Total

100%

7.504

WACC = 7.50%
Weighted average cost of capital after raising further debt of Rs. 5 crores
(i) Cost of existing debt of Rs. 3 crores
(ii) Cost of new debt of Rs. 5 crores = 16 (1 0.5)
(iii) Cost of Equity
D1
ke =

= 7%
= 8%

2 (1.05)
+g=

P0

+ 0.05 = 9.2
50

WACC of New Capital Structure

Particulars
Shareholder funds
Debentures
Long term loan
Total

BV (Rs.
crores)
12
3
5
20

C/C

W x C/C

60%
15%
25%
100%

9.2%
7.0%
8.0%

5.52
1.05
2.00
8.57

New WACC = 8.57%

Rushi Ahuja
16

Solved Problems