Sei sulla pagina 1di 8

FINANCIAL

MANAGEMENT PROJECT

By Group 7
A B Samhitha (H001-19)
Arna Bairagi (H005-19)
Godi Sreemitra (H012-19)
Khusboo Aggarwal (H019-19)
Nidhi Minz (H028-19)
Vagisha Alok (H064-19)
Vivek Singh Rana (H067-19)
Introduction

Cost of capital calculation of


firms
CONTENT
Average Cost of Capital

Learnings
Industry taken: Consumer
Goods
• Aditya Birla Fashion and Retail Ltd.

• Asian Paints Ltd.


INTRODUCTION • Bata India Ltd.

• Berger Paints India Ltd.

• Britannia Industries Ltd.

• Hindustan Unilever Ltd.

• V-Guard Industries Ltd.


Equity
Debt(Cr) share Cost/Return of
Company [borrowin capital Equity(Re)
Name g] (Cr) CAPM
Aditya Birla
Fashion and
Retail Ltd. 723.78 773.48 0.043810222
Asian Paints
Ltd. 10.89 95.92 0.052935937
Bata India
Ltd. 0 0.1 0.054589121
Berger
Paints India
Ltd. 0 97.11 0.054589121
Britannia
COST OF CAPITAL Industries
CALCUL ATION OF Ltd. 0.26 24.03 0.054431569
Hindustan
FIRMS Unilever
Ltd. 0 216 0.054589121
V-Guard
Industries
Ltd. 0 42.6934 0.054589121
Cost/Return of Equity(Re) CAPM

0.04
0.05

0.05

0.05
FIRM WISE
COST OF
CAPITAL
0.05

0.05

0.05

Aditya Birla Fashion and Retail Ltd. Asian Paints Ltd.


Bata India Ltd. Berger Paints India Ltd.
Britannia Industries Ltd. Hindustan Unilever Ltd.
V-Guard Industries Ltd.
Average Cost
Calculation of
Of Capital
Return on
Debt is
Return on calculated
Beta levered
Equity is by taking
by un-
calculated into
levering and
by CAPM considerati
re-levering of
model on only
Beta
Long term
Debt
Company Name (1-Tax) Calculated Re-Levered Beta Rd Rf We Wd WACC
Aditya Birla Fashion and 0.258946 0.516596 0.483403 0.119017
Retail Ltd. 0.77 0.442675022 089 0.0735 984 016 225
2.755739 0.898043 0.101956 0.263882
Asian Paints Ltd. 0.77 0.279783171 21 0.0735 254 746 736
0.054589
Bata India Ltd. 0.77 0.257290874 0 0.0735 1 0 121
0.054589
Berger Paints India Ltd. 0.77 0.257290874 0 0.0735 1 0 121
5.923076 0.989296 0.010703 0.102667
Britannia Industries Ltd. 0.77 0.259434429 923 0.0735 007 993 378
0.054589
Hindustan Unilever Ltd. 0.77 0.257290874 0 0.0735 1 0 121
0.054589
V-Guard Industries Ltd. 0.77 0.257290874 0 0.0735 1 0 121
• Majority of the firms have not taken debt leading to
Debt/Equity ratio being zero.
• Comparing these firms with the firms which has taken the
debt, the value of WACC of those firms are lower than
that of the firms with debt.
• According to the values generated in the given
table above, the capital structure creates an
impact on the profitability.
• A high Wacc is a sign of higher risk associated with
the firm’s operation. Thus most investors require
LEARNINGS additional return to neutralize the risk.
• The average Wacc for consumer goods industry is found
to be 10%. Thus, investors need to be careful while
investing for these industries as the risk on return is high.
• Helped us gain a overview of the industry and application
of various concepts : WACC calculation,CAPM model,Un-
Levering and Re-levering of the Beta
Thank You

Potrebbero piacerti anche