Professional Documents
Culture Documents
LEVERAGE
PROF. S. I. OWUALAH
1
MEANING OF LEVERAGE AND TYPES
2
Financial leverage refers to the use of fixed
income securities in a firm’s operations in order
to increase returns to its share holders.
4
Option 1 Option II Option III
Ordinary shares Preference share s Debt
N N N
Earnings before interest/taxes 2,000,000 2,000,000 2,000,000
Interest @ 9% - - 450,000
Earnings before tax 2,000,000 2,000,000 1,550,000
Tax @ 50% 1,000,000 1,000,000 775,000
Earnings after tax 1,000,000 1,000,000 775,000
Pref share dividend - 350,000 -
Earnings available to
shareholders 1,000,000 650,000 775,000
Number of ordinary shares
Outstanding 300,000 200,000 200,0000
Earnings per share (EPS) 1,000,000 650,000 775,000
300,000 200,000 200,000
Option III – issuing debt at 9% interest per annum to raise the N5 million is
preferred because earnings per share (eps) is highest than with other
options. 5
Illustration: Consider another firm Coba Ltd that currently has no
debt in its capital structure and its management is contemplating a
restructuring that would involve issuing debt to retire (buy back)
some of its outstanding equity as given below.
Capital Structure
Current Proposed
Assets N8,000,000 N8,000,000
Debt N 0 N4,000,000
Equity N8,000,000 N4,000,000
Debt-equity ratio 0 1
Share price N20 N20
Number of shares
outstanding 400,000 200,000
Interest rate 10% 10%
6
Suppose the firm’s management have prepared
the proposed capital restructuring under three
scenarios reflecting different assumptions
about the firm's EBIT.
Current Capital Structure: No
Debt
Recession Expected Expansion
EBIT N500,000 N1,000,000 N1,500,000
Interest 0 0 0
Net Income N500,000 N1,000,000 N1,500,000
ROE 6.25% 12.5% 18.75%
EPS N1.25 N2.50 N3.75
7
Proposed Capital Structure: Debt N4m.
Recession Expected Expansion
EBIT N500,000 N1,000,000 N1,500,000
Interest 400,000400,000400,000
Net Income N100,000 N600,000 N1,100,000
ROE 2.50% 15.00% 27.50%
EPS N0.50 N3.00 N5.50
11
Midwestern Co Ltd has decided on a capital
restructuring. Currently it uses no debt financing.
Following the restructuring debt will be N1 million
at 9%. The firm currently has 200,000 ordinary
shares outstanding and the price share is N20.
12
Under the old capital structure EPS =
EBIT/200,000 Under the new capital structure
interest expense is N90,000 (0.09 x 1,000,000). If
the firm repurchase its shares with N1 million at
N20 per share, it would retire 50,000 shares
leaving 150,000 still outstanding. As a result EPS
= (EBIT – 90000)/150,000.
DFL = EBIT
EBIT – I
Where 1 = before tax interest expense.
EBIT
DFL
DFL
EB IT
I PD
EBIT I PD
EB IT
1 t
1 t
The degree of financial leverage (DFL) for Pico Co. Ltd at the
EBIT level of N2 million and with 9% debt worth N5million
will be
DFL = 2,000,000/2,000,000 – 450,000
= 1.29
This implies that a 10% increase in EBIT will result in a 12.9%
increase in the firm’s EPS.
Similarly for Coba Co.Ltd, the restructuring that results in an
ABIT of N1.5 million and a debt of N4million will produce a
degree of financial leverage of
DFL = 1,500,000/1,500,000 – 400,000
= 1.36
15
BREAK-EVEN ANALYSIS
19
BREAK-EVEN ANALYSIS
20
BREAK-EVEN ANALYSIS
22
BREAK-EVEN ANALYSIS
24
BREAK-EVEN ANALYSIS
26
BREAK-EVEN ANALYSIS
Q = Fc + Dep
P–v
= 50,000,000 + 70,000,000
2,000,000
= 60 boats
This is 25 boats less than the projected sales of 85. If the
project breaks even, the cash flow for the period will be
equal to the depreciation of N70 million.
27
BREAK-EVEN ANALYSIS
= N117,033,371
The interpretation is that the firm will need an operating
cash flow of N117,033,371 annually to break even.
Therefore Q = Fc + OCF
P–v
= 50,000,000 + 117,033,371
2,000,000
= 83.52
Thus the firm needs to about 84 new boats per year.
30
OPERATING LEVERAGE
Firms that use fixed cost assets are subject to meeting fixed
operating costs in their firms’ income stream. Such a situation
makes operating leverage inevitable.
31
OPERATING LEVERAGE
32
OPERATING LEVERAGE
35
Illustration: Sasha Ltd currently sells its
special doughnuts for N350 per unit. The
variable cost is N10 per unit and the packaging
and marketing operations have fixed costs of
N360,000 per year. Depreciation is N60,000
per year.
36
Q = FC + Dep
P - Vc
Q = 360,000 + 60,000
350 – 10
= 420,000 = 1,235 units
340
DOL = x (P – Vc)
x (P – Vc) – Fc
= 462,060 = 4.53
102,060
37
Illustration: Suppose in the example of Lagoon
Ltd, the total investment required to undertake the
project of launching its new product is N3.5 million.
This amount will be depreciated on straight line basis
to zero over the 5 year life of the equipment. The
salvage value is zero and there are no working capital
requirements. Lagoon Ltd requires a return of 20% on
its new projects. Based on market surveys and
historical experience, the total sales for the 5 years
are estimated at 4,250 units or about 850 units per
year.
Ignoring taxes, should the firm launch the new
project?
38
Operating earnings = EBIT + Depreciation -Taxes
= sales – Variable cost – Fixed cost – Depreciation – Taxes
= (S – Vc – Fc – Dep)(1-t )
To convert to cash flow
= (S – Vc – Fc – Dep)(1-t )+ Dep
= 850 (40,000 –20,000) -500,000 –700,000 + 700,000
= N16,500,000 per year
At 20% required rate of return
NPV = - 3,500,000 + 16,500,000 (2.9906)
= N45,844,900
The project should be launched.
39
Illustration: Suppose the management is
considering whether to subcontract production
of a component of the new product. If the firm
does this the investment in the equipment falls
to N3.2 million and fixed operating costs to
N180,000. However variable cost will rise to
N25,000 per unit because subcontracting is
estimated to be more expensive than in-house
production.
Ignoring taxes, should Lagoon’s management
subcontract the component?
40
(S - Vc – Fc – Dep)(1-t)
To convert to cash flow
= (S – Vc – Fc – Dep)(1-t )+
Dep
= 850(40,000 –25,000) -
180,000 –64,000 + 64,000
If subcontracting is done
DOL = 850(15,000)/850 (15,000) -180,000
= 12,750,000/12,570,000
= 1.01
Lagoon Plc’s degree of operating leverage if the quantity sold is 850
units
DOL = 850(20,000) / 850(20,000) -500,000
= 17,000,000/16,500,000
=1.03
42
Lagoon Plc’s DOL is lower in the subcontracting
option. If it is concerned about the possibility of an
overly optimistic projection, it might prefer to
subcontract.
DOL =
X ( P Vc)
x( P Vc ) Fc
X ( P Vc) Fc
DFL
X ( P Vc) Fc I PD
1 t
44
TOTAL OR COMBINED DEGREE OF
LEVERAGE
X ( P Vc) X ( P Vc) Fc
x( P Vc) Fc X ( P Vc) Fc I PD
1 t
X ( P Vc)
DTL
X ( P Vc) Fc I PD
1 t
45
TOTAL OR COMBINED DEGREE OF
LEVERAGE
200,000(3.80 – 2.20)
200,000(3.80 – 2.20) – 33,000 – 72,000 – (3,000 x 1/0.40)
= 320,000
274,800
= 1.16
Alternatively
DTL = Dol x DFL
= 1.12 x 1.04
= 1.16
The interpretation is that a 100 percent increase in the firm’s sales from 200,000
units to 400,000 units will result in its earnings per share increasing to 116
percent. Similarly a 10 percent increase in sales will bring about 11.6 percent
47
increase in its EPS.