Topic: Sources of finance and cost of capital

Search 500 + past questions and counting.
Professional Bodies Filter
Program Filters
Subject Filters
More
Tags Filter
More
Check Box – Levels
Series Filter
More
Topics Filter
More

The government of Ghana has been borrowing in the international financial market by issuing “Eurobonds” to finance projects in Ghana. There has been a keen debate on the borrowing by the government.

Required:
i) As a Finance Officer, explain what Eurobond is all about. (3 marks)
ii) Identify THREE advantages that have been cited for the government using Eurobonds. (3 marks)
iii) Evaluate FOUR problems associated with the use of international borrowing, especially Eurobonds in Ghana. (4 marks)

i) Explanation of Eurobond:
A Eurobond is a bond that is issued in a currency other than the home currency of the country or market in which it is issued. These bonds are often used by governments or corporations to raise funds in international capital markets. Eurobonds are usually bearer bonds, meaning they are unregistered, and their ownership is determined by possession. This makes them attractive to global investors seeking anonymity and liquidity. Eurobonds can be denominated in any currency, and they are often issued by international syndicates of financial institutions. They provide issuers access to a broader pool of investors than domestic bonds.

(3 marks)

ii) Advantages of Using Eurobonds:

  1. Access to International Capital:
    By issuing Eurobonds, the government of Ghana can access a much larger pool of international investors and raise funds at potentially lower interest rates compared to borrowing from local markets.
  2. Favorable Regulatory Conditions:
    Eurobonds are not subject to the taxes and regulations of a single country, making them attractive for issuers who wish to avoid the complexities of domestic borrowing laws and regulations.
  3. Currency Matching:
    Eurobonds allow governments to issue bonds in foreign currencies, which can be useful when matching foreign currency revenues to debt payments, reducing currency mismatch risks.

(Any 3 points for 3 marks)

iii) Problems Associated with International Borrowing (Eurobonds):

  1. Currency Risk:
    When a country like Ghana issues Eurobonds in a foreign currency, it faces significant currency risk. If the Ghanaian cedi depreciates against the currency in which the bond is issued, the cost of repaying the bond will increase, placing a heavy burden on government finances.
  2. High Interest Costs:
    Borrowing through Eurobonds can result in higher interest payments if the bonds are issued at higher rates due to the perceived risk of lending to Ghana. This can increase the government’s debt servicing costs over time.
  3. Credit Rating Risk:
    The ability to issue Eurobonds depends heavily on Ghana’s credit rating. If Ghana’s credit rating deteriorates, it may face higher interest rates or even find itself unable to access international markets in the future.
  4. Vulnerability to Global Market Fluctuations:
    International borrowing exposes Ghana to global economic and financial market volatility. Events such as global financial crises or rising interest rates in developed markets can increase borrowing costs or limit access to new debt issuance.

(Any 4 points for 4 marks)

a) The directors of Sunland Company, a company which has 75% of its operations in the retail
sector and 25% in manufacturing, are trying to derive the firm’s cost of equity. However, since
the company is not listed, it has been difficult to determine an appropriate beta factor. The
following information was researched:

  •  Retail industry – quoted retailers have an average equity beta of 1.20, and an average
    gearing ratio of 20:80 (debt: equity).
  • Manufacturing industry – quoted manufacturers have an average equity beta of 1.45 and
    an average gearing ratio of 45:55 (debt: equity).
  • The risk free rate is 3% and the equity risk premium is 6%.
  • Tax on corporate profits is 30%.
  •  Sunland Co has gearing ratio of 50% debt and 50% equity by market values. Assume that
    the risk on corporate debt is negligible.

Required:
Calculate the cost of equity of Sunland Company using the Capital Asset Pricing Model.

Step 1: Calculate asset beta for the retail and manufacturing industries

  • Retail industry asset beta:
    Asset beta = Equity beta × [Equity / (Equity + Debt × (1 – Tax rate))]
    = 1.20 × [80 / (80 + 20 × (1 – 0.30))]
    = 1.20 × [80 / (80 + 14)]
    = 1.20 × 0.8511
    = 1.0213
  • Manufacturing industry asset beta:
    Asset beta = 1.45 × [55 / (55 + 45 × (1 – 0.30))]
    = 1.45 × [55 / (55 + 31.5)]
    = 1.45 × 0.6356
    = 0.9216

Step 2: Calculate weighted asset beta for Sunland Co
Weighted asset beta = (0.75 × Retail asset beta) + (0.25 × Manufacturing asset beta)
= (0.75 × 1.0213) + (0.25 × 0.9216)
= 0.7660 + 0.2304
= 0.9964

Step 3: Re-gear the asset beta to calculate Sunland Co’s equity beta
Equity beta = Asset beta × [1 + (Debt / Equity) × (1 – Tax rate)]
= 0.9964 × [1 + (50 / 50) × (1 – 0.30)]
= 0.9964 × [1 + 1 × 0.70]
= 0.9964 × 1.70
= 1.694

Step 4: Calculate the cost of equity using CAPM
Cost of equity = Risk-free rate + Equity beta × (Market risk premium)
= 3% + 1.694 × 6%
= 3% + 10.164%
= 13.164%

Thus, the cost of equity for Sunland Co is 13.16%.

Oheneba Limited is considering the acquisition of a concession in the Brong Ahafo region to enable it to start a quarry business. The average industry beta is 1.6 with an equity-to-debt ratio of 2:1.

The following information was extracted from the books of Oheneba Limited:

Income Statement

You are also informed that the long-term debt of the company is considered risk-free with a gross redemption yield of 10% and the beta coefficient of the company’s equity is 1.2, while the average return on the stock market is 15%.

Required:
i) Determine the cost of capital to apply for the appraisal of the quarry if Oheneba Limited will maintain its capital structure after the implementation of the quarry project. (5 marks)
ii) Determine the cost of capital to apply if the company will change its capital structure to 20% debt and 80% equity. (3 marks)

 

i) Cost of capital for the quarry if the company maintains its current capital structure:

The current capital structure of Oheneba Limited consists of GH¢100,000 in equity and GH¢35,000 in debt, so the debt-to-equity ratio is 0.35 (35/100).

We are given:

  • Industry beta: 1.6
  • Equity-to-debt ratio: 2:1
  • Tax rate: 30%
  • Long-term debt yield: 10% (risk-free)
  • Average return on the stock market: 15%
  • Company’s equity beta: 1.2

Ungearing the beta:
We first need to ungear the beta using the formula:

Next, we need to gear the beta for Oheneba Limited’s capital structure using the same formula:

ow, we can calculate the cost of equity (KeKe) using the Capital Asset Pricing Model (CAPM):

Ke=Rf+Be⋅(Rm−Rf)

Where:

  • Rf=10%Rf = (risk-free rate)
  • Rm=15%Rm = (market return)

Thus, the cost of capital for Oheneba Limited if it maintains its current capital structure is 14.7%.

ii) Cost of capital for the quarry if the company changes its capital structure to 20% debt and 80% equity:

We already know the asset beta (Ba=1.19Ba = 1.19).

Now we need to regear the beta for the new capital structure (20% debt and 80% equity):

 

Kaki Limited needs to finance a seasonal bulge in inventories of GH¢400,000. The funds are needed for six months. The company is considering the following possibilities:

i) Warehouse loan received from a finance company. Terms are 12 percent with an 80 percent advance against the value of the inventory. The warehousing costs are GH¢7,000 for the six-month period. The residual financing requirement, which is GH¢400,000 less the amount advanced, will need to be financed by foregoing cash discounts on its payables. Standard terms are 2/10, net 30. However, the company feels it can postpone payment until the fortieth day without adverse effect.

ii) A floating lien arrangement from the supplier of the inventory at an effective interest rate of 20 percent. The supplier will advance the full value of the inventory.

iii) A field warehouse loan from another finance company at an interest rate of 10 percent. The advance is 70 percent, and field warehousing costs amount to GH¢10,000 for the six-month period. The residual financing requirement will need to be financed by foregoing cash discounts on payables as in the first alternative.

Required:
Evaluate the feasible method of financing the inventory needs of the firm.

The warehouse loan (GH¢35,996) results in the lowest overall cost compared to the floating lien arrangement (GH¢40,000) and the field warehouse loan (GH¢38,694). Therefore, the warehouse loan is the most cost-effective method for financing the inventory needs of the firm.

Animal Farm Product Ltd, (AFP), a manufacturer of veterinary medicines for farm animals, wishes to estimate its current cost of capital.

The following figures have been extracted from their most recent accounts:

Other relevant data:

  • The current market value of AFP’s ordinary shares is GH¢12.50 per share cum-dividend. AFP’s beta is 1.4, the risk-free rate is 3%, and the return on the SEC index (the market proxy) is 8%. An annual dividend of GH¢800,000 is due for payment shortly.
  • The 8% debentures are irredeemable and are trading at a current market value of GH¢106.00, a GH¢6.00 premium over their issue price of GH¢100.00. Semi-annual interest of GH¢4 million has just been paid on the debentures.
  • The 6% preference shares are trading at a current market value of GH¢6.00, a GH¢1 above their issue price of GH¢5.00. Interest has just been paid on these preference shares.
  • There have been no issues or redemptions of ordinary shares or debentures during the past five years, and the corporation tax rate remains at 12.5%. Assume that tax relief on the debenture interest arises at the same time as the interest payment.

Required:

a) Calculate the cost of capital that AFP should use as a discount rate when appraising new marginal investment opportunities. (11 marks)

b) Explain when firms should discount projects using:

  • The cost of equity;
  • The WACC instead; and
  • When should they use neither? You may use the information and your results in part (a) as examples. (6 marks)

c) Discuss what type of covenants might be attached to bonds. (3 marks)

 

Cost of Capital Calculation

Cost of Equity (Using CAPM):

Cost of Preference Shares:

  • Dividend = 6% of GH¢5 = GH¢0.30
  • Market price = GH¢6.00

Cost of Preference Shares=0.30 / 6.00  = 5%

Market Value of Components:

b) When to Use Cost of Equity or WACC:

  • Firms should discount projects using cost of equity when they have no debt in their capital structure or when the project being evaluated is very similar to existing equity-financed operations.
  • WACC should be used when firms are considering projects that reflect their existing mix of debt and equity financing. In AFP’s case, the WACC of 7.85% is appropriate for evaluating marginal investments.
  • Neither cost of equity nor WACC should be used when a firm is considering a project significantly different from its current operations or when the investment would alter the firm’s financial structure.

c) Types of Covenants Attached to Bonds:

  • Financial Covenants: These may include restrictions on the company’s financial ratios, such as maintaining a minimum interest coverage ratio or maximum debt-to-equity ratio.
  • Asset Covenants: These restrict the disposal of significant assets without bondholder approval.
  • Dividend Covenants: These limit dividend payments to ensure that sufficient funds are retained to meet debt obligations.

Abbot Ltd needs to increase its working capital by GH¢100,000. It has decided that there are essentially three alternatives of financing available. They are:

i) Borrow from a bank at 8%. This alternative would necessitate maintaining a 25% compensation balance.

ii) Issue promissory notes at 7.5%. The cost of placing the issue would be GH¢500 each six months.

iii) Forego cash discount, granted on the basis of 3/10, net 30.

The firm prefers the flexibility of bank financing, and has provided an additional cost of this flexibility to be 1%.

Required: Assess which alternative financing method should be selected.

The costs of the three alternatives are:

 

 

Lolonyo Foam Ltd (Lolonyo), an Accra-based unlisted company, has been manufacturing mattresses and other foam products since 1990. The company is considering a new project which requires a GHS75 million investment in capital expenditure and net working capital. The directors of Lolonyo have decided to raise the needed funds through a new issue of 10-year subordinated bonds to investors in Ghana. Lolonyo uses a discount rate of 20% to appraise new projects. However, the directors feel that this rate will not be appropriate for this project as its financing method is different from what has been used in the past.

The following information is available for the company:
Total assets: GHS150m
Long-term debt: GHS80m
Net income: GHS10.2m
Net income before interest and taxes: GHS14.8m
Interest payments: GHS1.2m
Tax rate: 25%

Earnings of the company for the past five years are as follows:

Year Earnings (GHS’m)
2014 9.8
2013 9.2
2012 8.5
2011 8.1
2010 8.4

Directors intend to use the Kaplan Urwitz model for unlisted companies to assess the cost of debt. The Kaplan Urwitz model for unlisted companies is given by:

Y=4.41+0.001(Size)+6.40(Profitability)2.56(Debt)2.72(Leverage)+0.006(Interest)0.53(COV)

Where:

  • Y is the credit score
  • Size is measured by total assets
  • Profitability is measured by the ratio of net income to total assets
  • Debt refers to the status of the debt stock; subordinated debt is assigned score 1, and unsubordinated debt is assigned score 0
  • Leverage is measured by the ratio of long-term debt to total assets
  • Interest refers to interest cover, which is measured by net operating income (i.e. net income before interest and tax)
  • COV is the coefficient of variation in earnings, which measures volatility in earnings

The table below presents credit score ranges and corresponding rating categories and yields to maturity for 10-year corporate bonds:

Score (Y) Rating Category Yield to Maturity
Y > 6.76 AAA 22.0%
Y > 5.19 AA 22.5%
Y > 3.28 A 23.2%
Y > 1.57 BBB 24.2%
Y > 0 BB 25.5%

Required:
(a) Estimate the cost of debt. (8 marks)

(b) Suppose Lolonyo applies to a credit rating agency for rating of its debt. Explain any THREE (3) of the criteria the credit rating agency would use in establishing the company’s credit rating. For each criterion, suggest one factor that can be used to assess it. (6 marks)

(c) Suppose the fair market value of assets is GHS200 million and the face value of the 10-year bonds is GHS80 million. The risk-free rate is 18% and the volatility of asset value is 50%.

(i) Find the value of the default probability using the Black-Scholes option pricing model. (3 marks)

(ii) Estimate the expected loss on the bonds if the recovery rate is 60%. (3 marks)
(Total = 20 marks)

Calculate credit score (Y) using Kaplan Urwitz model for unlisted companies

𝑌 = 4.41 + 0.001𝑆𝑖𝑧𝑒 + 6.40𝑃𝑟𝑜𝑓𝑖𝑡𝑎𝑏𝑖𝑙𝑖𝑡𝑦 − 2.56𝐷𝑒𝑏𝑡 − 2.72𝐿𝑒𝑣𝑒𝑟𝑎𝑔𝑒
+ 0.006𝐼𝑛𝑡𝑒𝑟𝑒𝑠𝑡 − 0.53𝐶𝑂V

Where
Size is measured by total assets
Profitability is measured by the ratio of net income to total assets
Debt refers to the status of the debt stock; subordinated debt is assigned score 1, and
unsubordinated debt is assigned score 0
Leverage is measured by the ratio of long-term debt to total assets
Interest refers to interest cover, which is measured by net operating income (i.e. net
income before interest and tax)
COV is the coefficient of variation in earnings, which measures volatility in earnings

𝑆𝑖𝑧𝑒 = 𝑇𝑜𝑡𝑎𝑙 𝑎𝑠𝑠𝑒𝑡𝑠 = 200

Note: Since company has been operating since 1990, earnings record for the past five
years is a sample of earnings. The standard deviation is therefore estimated as a sample
standard deviation.
𝑌 = 4.41 + 0.001(150) + 6.40(0.068) − 2.56(1) − 2.72(0.533) + 0.006(12.333)− 0.53(0.078)
𝑌 = 1.018

With a credit score of 1.018, Lolonyo falls into the BB credit rating.
The yield on 10-year corporate bonds with BB rating is 25.5%.
𝐶𝑜𝑠𝑡 𝑜𝑓 𝑑𝑒𝑏𝑡 = 𝑌𝑇𝑀 × (1 – 𝑡𝑎𝑥 𝑟𝑎𝑡𝑒)
𝐶𝑜𝑠𝑡 𝑜𝑓 𝑑𝑒𝑏𝑡 = 25.5% × (1 – 0.25) = 19.125%

(b) Criteria used for credit rating
Criteria normally used by credit rating agencies in establishing credit rating of companies
include the following:

(c) Default Probability and Expected Loss:
(i) Default Probability:
Default probability is calculated using the Black-Scholes model:

Using the cumulative normal distribution, N(d2) = 0.7704.
Default probability = 1 – N(d2) = 0.2296 or 22.96%.

(ii) Expected Loss:
Expected loss is calculated as:
Loss given default = GHS80m x (1 – 0.60) = GHS32m.
Expected loss = GHS32m x 0.2296 = GHS7.3472m.

ABC Manufacturing Ltd (ABC) is an indigenous Ghanaian company that manufactures components used in air conditioners. The company now wants to manufacture air conditioners for sale in Ghana. Though the manufacture of air conditioners will be a completely new business, directors of ABC plan to integrate it into the company’s core business.

ABC has premises it considers suitable for the project. This premises was acquired two years ago at the cost of GHS50,000. ABC will acquire and install the needed machinery immediately, so production and sales can commence during the first year. The directors of ABC intend to develop the project for five years and then sell it to a suitable investor for an after-tax consideration of GHS20 million.

The following data are available for the project:

  1. The cost of acquiring and installing plant and machinery needed for the project will be GHS5 million at the start of the first year. Tax-allowable depreciation is available on the plant and machinery at the rate of 30% on reducing balance basis.
  2. Working capital requirement for each year is equal to 10% of the year’s anticipated sales. ABC has to make working capital available at the beginning of the respective year. It is expected that 40% of working capital will be redeployed to other projects at the end of the fifth year when the project is sold.
  3. It is expected that 2,000 units will be manufactured and sold in the first year. Unit sales will grow by 5% each year thereafter.
  4. Unit sales price is estimated at GHS2,200 in the first year. Thereafter, the unit sales price is expected to be increased by 10% each year.
  5. Unit variable cost will be GHS1,100 per unit in the first year. Unit variable cost is expected to increase by 8% each year after the first year.
  6. Fixed overhead costs are estimated at GHS1.5 million in total in each year of production/sale. One-half of the total fixed overhead costs are head office allocated overheads. After the first year of production/sales, fixed overhead costs are expected to increase by 5% per year.

ABC Ltd pays tax at 25% on taxable profits. Tax is payable in the same year the profit is earned. ABC Ltd uses 25% as its discount rate for new projects but the directors feel that this rate may not be appropriate for this new venture.

Currently, ABC can borrow at 500 basis points above the five-year Treasury note yield rate. Ghana’s government is enthused by the venture and has offered ABC a subsidized loan of up to 60% of the investment funds required at an interest rate of 200 basis points above the five-year Treasury note yield rate. ABC plans to use debt capital to finance the project by taking advantage of the government’s subsidized loan and raising the balance through a fresh issue of 5-year debentures. Issues costs, which can be assumed to be tax-deductible expenses, will be 5% of the gross proceeds from the debenture offer. The financing strategy for the project is not expected to affect the company’s borrowing capacity in any way.

ABC Ltd will be the first indigenous Ghanaian company to manufacture air conditioners in Ghana. However, it will be competing with XYZ Ltd, a listed company with majority shares held by foreign investors. The cost of equity of XYZ Ltd is estimated to be 20% and it pays tax at 22%. XYZ has 10 million shares in issue that are trading at GHS5.5 each, and bonds with total market value of GHS40 million.

The five-year Treasury note yield rate is currently 10% and the return on the market portfolio is 18%.

Required:
Evaluate, on financial grounds, whether ABC should implement the project or not. (20 marks)

Financial appraisal of ABC Ltd’s proposed air conditioner manufacturing project
The project presents different business risk (as it involves a new business venture) and increases
financial risk (as its financing method will increase the company’s gearing). In addition, there are associated financing side effects that need to be factored into the financial appraisal. Adjusted
present value (APV) will be a more efficient appraisal method than the traditional NPV
approach.

Step 1: Compute the base case NPV

Workings:

1. Tax-allowable depreciation

2. Cost of equity as if company is ungeared
As the new project is a completely new business, an appropriate cost of equity is one that
reflects the level of business risk associated with the new business. This can be derived from
that of the competitor, XYZ as under:
Using MM Proposition II with tax:

XYZ’s cost of equity, ke(g) = 20%
Market value of XYZ’s equity = 10m x GHS5.5 = GHS55m
Market value of XYZ’s debt = GHS40m
XYZ’s tax rate, t = 22%
Cost of debt, kd = 10% (taken to be the treasury note rate)

Step 2: Calculate PV of financing side effects
Financing side effects that apply in this case are –

  •  the issue cost and its associated tax shield
  • annual interest payments on debt financing
  • benefit from subsidized loan from the government
    Necessary adjustments for the financing side effects follow.

Notes:

  • The issue costs may be included in funds borrowed instead.
  • The calculation above assumes that the entire issue costs will be expensed in the
    first year. One may choose to amortize it over the 5-year forecast period and
    discount the annual tax shields accordingly.
  • PV of tax shield and subsidy benefit are based on the 5-year government debt yield
    rate. It may be discounted at the company’s cost of debt, 15% (5-year yield rate
    plus 500 basis points) on the grounds that the benefits will accrue to the company
    only when it is able to discharge its financial obligation and 15% reflects the credit
    risk of the company.

Step 3: Compute APV by adjusting base case NPV for financing side effects

Conclusion:
As the APV is positive, the value of ABC will increase if the proposed project is implemented.

d) Agoro Limited has issued 75,000 equity shares of GH¢0.10 each. The current market price per share is GH¢24. The Company has decided to make a rights issue of one (1) new equity share at a price of GH¢16 for every four (4) shares held.

Required:
i) Calculate the theoretical ex-right price per share.

(2 marks)
ii) Calculate the theoretical value of the right. (1 mark)
iii) Mr. Crentsil currently holds 1,000 shares in Agoro Limited, show the effect of the rights issue on his wealth assuming he sells the entire right. (2 marks)
iv) Calculate the effect if Mr. Crentsil does not take any action and ignores the right issue. (1 mark)

c) Ten years ago, Brown Limited issued GH¢2.5 million of 6% discounted debentures at GH¢98 per 100 nominal. The debentures are redeemable in 5 years from now at GH¢2 premium over nominal value. They are currently quoted at GH¢80 per debenture ex-interest. Brown Limited pays corporate tax at the rate of 30%.

You are required to calculate the cost of debt after tax.

(4 marks)