Business venture are a common parlance in the up-coming days. Before venturing into the business venture, an analysis needs to be undertaken that helps to provide relevant information. The decision to venture must be back up with overview of the local market followed by the SWOT analysis and assumptions. The report is based on the new venture that is the automotive company and for this CAPM and WACC has been computed with the help of hypothetical figure. Moreover, the five year financial statements has been prepared considering the industry of Malaysia and the prospects that are present over there.
The process of manufacturing can be defined as the conversion of the raw materials into the usable goods or finished goods that can be further sold by the retailers or wholesalers in the pervading market. There are many industries in relation to this subject like the pharmaceutical, food & beverages, iron & steel, textile, tobacco, automobiles, aerospace and petrochemicals. Manufacturing is divided in two main categories that are durable and non-durable goods. The durable goods are non-perishable in nature and thus they can be stored and consumed even after a long time. Non-durable goods are perishable in nature and thus they are spoilt in minor interval. The process of manufacturing is very complicated and hence it requires a group of people who have high experience and knowledge about the job. From the top to bottom, employees include company directors and CEOs, accountants, sales and marketing managers, order processors, customer service providers, secretaries, and others who plan, orients, and manage operations.
The automobile industry is a very diverse and huge industry that has taken over the world in very less time and the same effect has been observe in Malaysia. The business of car care services is very likely to earn huge profits in the upcoming years. The indicators of the environment have a shown a lot of faith in relation to the growth of this industry in future. The reason provided for this increase in the profits of automobile industry may be the increase in population that is being experienced by the world. With the increase in population, the need for transport gives rise to the industry. In addition, the increased average of the distance travelled by a commuter is affecting the industry. Thus, many other factors may help to improve the overall performance of the firm thus leading to the improvement in the revenue and the earning potential of the firm.
As per the mentioned business of car care services, the owner will need to have a hydraulic lift and a pneumatic wash gun for the commencement of the work. In addition, the owner should have the latest technology, which he can provide to its customers so that they may be satisfied, and thus visit again. Proper software that may help them to maintain proper records of the system should also be used as any fault in the recording system may lead to huge losses. The tailor-made software can be used as it will provide the owner the best records of the customers and it gives the reminder when the customer needs to perform the next service by giving an appointment date. In addition, the spare parts that are use the d almost daily may be brought in bulk, which may help the company to improve the time and efficiency utility. This may also help them to generate a few extra bucks. In addition, some extra accessories of the car like the seat covers and perfumes may be showcased in the billing counter to earn few extra pennies. These goods can be used to decorate the exit and waiting area so that the customers may become feasible to buy them.
Strength
Malaysia is one of the most progressive countries has the core ability to change the environment from the completion to the skill perception of the Automobile industry. With the huge advantage of the advancement in the physical parts of the vehicles, the Malaysian government has invested in the R&D thus leading to the increase in the growth potential of the automotive industry. Because of these technological advancements, the international automotive industry is constantly reshaping and restructuring. The Malaysian automotive industry has been divided into four major groups (Petersen & Plenborg, 2012). The major part of employment is in the Automotive Industry constituting 40% of the industry’s employment followed closely by the Component manufactures at 32% and after that the motor vehicle manufacturing and the electric and instrument manufacturing constituting 23% and 5% respectively according to several reports. Implication and benefit of CAPM
It is the best to calculate the accurate forecast of the relationship between the asset risk and the expected return from the market. The two main functions completed by it are:
Thus, this tool proves to be very efficient for the people as it helps in the estimation of the future values that can be used by the firm to make a feasible plan and then work according to it. It also seeks to remove risk by the analysis of the future ( Laux, 2014).
The presence of beta is needed when it comes to the computation of CAPM. Suppose the automotive company is having a beta of more than 1 that is 1.2 it means that the stock contains volatility on a high scale and have high movements. The price of the stock will rise and fall in a similar manner as that of the index (Bodie et. al, 2014).
CAPME(R) = RFR + βstock (Rmarket – RFR)
Further, it taken into assumption that the risk free rate is 5, the market risk premium is 7% and going by the details, the CAPM is computed.
Hence, CAPM = 0.04 + 1.2(7-5)
= 0.04 + 2.4
= 2.44
Going by the computation, it can be said that the automotive venture will be a volatile stock because the beta of the company ranks more than 1. This stock will be more preferable for the investors who are adventurous in nature (Carmichael & Graham, 2012).
WACC of the company
Weight of equity = Equity/ (Equity + Debt)
= (2,909,866/ 4130896) x 0.024 + [(1,221,030/4130896)*0.0112)*(1-22.6%)
= 0.017 + 0.00074
As it is a new automotive company therefore, the reliance on debt will be more because at the inception more of equity is infused. Suppose the company comprises of 85% of total capital as equity that means the company is not needed to pay fixed interest thereby the profits can be retained for other important practices like capital investment, purchase of asset and other liabilities (Peirson et. al, 2015). The company will be required to pay dividend as a return on the investment that is (suppose $ 4,59,90,00) as compared to total equity of $1,03,400,9200 that is 4.44% that is low as compared to the average cost of capital that stands at 9.45%. this way the company can play a smart move by not attaching to any fixed payments.
A higher WACC can have huge implications on the evaluation process of the management. Higher WACC projects higher risk in tune to the activities of the company (Brigham & Daves, 2012). However, when it comes to the new project, investors try to have more return by assumption of more risk. WACC can be utilized to predict the expected cost for all sources of finance (Berk & DeMarzo, 2016, p. 44-46). Here, in this scenario it can be said that WACC can be used to balance the relative cost of many sources so that a particular expense of capital figure can be generated with ease. A higher WACC is a threat to the company in terms of higher risk and expenses (Ferris et. al, 2010).
NPV computation |
|||||||
SL NO. |
PARTICULARS |
0 |
1 |
2 |
3 |
4 |
5 |
A |
Advertisement |
1250 |
– |
– |
– |
– |
– |
B |
Interest expense every year |
– |
550 |
550 |
550 |
550 |
550 |
C |
Machine cost |
6500 |
– |
– |
– |
– |
– |
D |
Revenue for the year |
– |
2000 |
2500 |
3000 |
3500 |
4000 |
E |
Revenue incremental |
– |
550 |
550 |
550 |
550 |
550 |
F |
Research cost (NOTE) |
380.96 |
|||||
G |
Depreciation (NOTE) |
– |
1180 |
1180 |
1180 |
1180 |
1180 |
H |
TOTAL (D+E+G-A-B-F-C) |
8130.96 |
3180 |
3680 |
4180 |
4680 |
5180 |
I |
DISCOUNTING FACTOR |
1.0000 |
0.9091 |
0.8264 |
0.7513 |
0.6830 |
0.6209 |
PV |
8130.96 |
2890.94 |
3041.15 |
3140.43 |
3196.44 |
3216.26 |
|
NPV |
7354.27 |
The positive NPV states that the project is viable in nature and can be used for the investment purpose. It is a profitable scenario.
Note 1 – cost of research computation
For the cost of research, it needs to be noted that the expense was done before six months and for the completion, the problem is that the cost that is reflected on the date is needed to be traced.
Particulars |
|
Cost of Research |
$400,000 |
WACC Yearly |
10% |
WACC for six months |
5% |
Discounting factor |
0.9524 |
PV after six months |
$380,960 |
IRR COMPUTATION |
||
(all figures in $’000) |
||
YEAR |
CASH FLOW |
PRESENT VALUE |
0 |
-8130.96 |
-8130.96 |
1 |
3180 |
2890.94 |
2 |
3680 |
3041.15 |
3 |
4180 |
3140.43 |
4 |
4680 |
3196.44 |
5 |
5180 |
3216.26 |
Net Present Value |
7354.27 |
|
Internal Rate of Return |
38% |
As per the computation, it can be seen that IRR of the company is strong having a figure of 38%. With NPV, the IRR comes to 38% indicating the viability of the project and even indicates that the project is a sharp indicator of efficiency, quality, and investment generator (Parrino et. al, 2012).
COMPUTATION OF PI |
|||
(all figures in $’000) |
|||
YEAR |
CASH FLOW |
PRESENT VALUE |
|
0 |
-8130.96 |
-8130.96 |
|
1 |
3180 |
2890.94 |
|
2 |
3680 |
3041.15 |
|
3 |
4180 |
3140.43 |
|
4 |
4680 |
3196.44 |
|
5 |
5180 |
3216.26 |
|
Net Present Value |
15485.22 |
||
Initial Investment |
8130 |
||
Profitability index= PV of Future Cash Flows/ Initial Investment |
|||
Therefore, PI |
1.904701107 |
||
COMPUTATION OF PI |
|||
(all figures in $’000) |
|||
YEAR |
CASH FLOW |
PRESENT VALUE |
|
0 |
-8130.96 |
-8130.96 |
|
1 |
3180 |
2890.94 |
|
2 |
3680 |
3041.15 |
|
3 |
4180 |
3140.43 |
|
4 |
4680 |
3196.44 |
|
5 |
5180 |
3216.26 |
|
Net Present Value |
7354.27 |
||
Initial Investment |
8130 |
||
Profitability index= PV of Future Cash Flows/ Initial Investment |
|||
Therefore, PI |
0.90 |
COMPUTATION OF PAYBACK PERIOD |
||||||
Particulars |
0 |
1 |
2 |
3 |
4 |
5 |
INITIAL INVESTMENT |
8150 |
– |
– |
– |
– |
– |
CASH FLOWS |
– |
2000 |
2500 |
3000 |
3500 |
4000 |
CUMULATIVE CASH FLOWS |
-8150 |
-6150 |
-3650 |
-650 |
2850 |
6850 |
The payback period is 3.22 years Decision |
Conclusion
As per the computation is done above, it can be commented that the project should be considered as it will bring positive yield in the future. The NPV stands positive and even the profitability index is higher than one indicating that the project should be selected. Further, when the PI is above one it highlights that the project is profitable and must be accepted. In addition, cost of capital is 10% and IRR stands at 30% meaning that the project must be selected. Therefore, in the entire scenario, the project is profitable and should be selected. Going by the analysis and discussion it can be said that the automotive set up in Malaysia will fetch a positive result. The industry is flourishing and even the capital budgeting techniques are providing the same signal.
References
Bodie, Z., Kane, A. and Marcus, A. J. (2014) Investments. McGraw Hill
Berk,J and DeMarzo, P. (2016) Corporate Finance, Global edition, 4th ed. Pearson
Brigham, E. & Daves, P. (2012) Intermediate Financial Management. USA: Cengage Learning.
Carmichael, D.R. and Graham, L. (2012) Accountants Handbook. Financial Accounting and General Topics, John Wiley & Sons.
Choi, R.D. and Meek, G.K. (2011) International accounting. Pearson .
Davies, T. and Crawford, I. (2012) Financial accounting. Harlow, England: Pearson.
Ferris, S.P., Noronha, G. & Unlu, E. (2010) The more, merrier: an international analysis of the frequency of dividend payment. Journal of Business Finance and Accounting. [online]. 37(1), pp. 148–70. Available from https://doi.org/10.1111/j.1468-5957.2009.02174.x [Accessed 16 April 2018]
Laux, B. (2014) Discussion of The role of revenue recognition in performance reporting. Accounting and Business Research. [online]. 44(4), 380-382. Available from: https://doi.org/10.1080/00014788.2014.897867 [Accessed 16 April 2018]
Leo, K. J. (2011). Company Accounting. Boston:McGraw Hill
Merchant, K. A. (2012) Making Management Accounting Research More Useful. Pacific Accounting Review. [online]. 24(3), 1-34. Available from https://pdfs.semanticscholar.org/6ccf/f78a452763f17ed5e4f4ddc6b96703801403.pdf
Needles, B.E. & Powers, M. (2013) Principles of Financial Accounting. Financial Accounting Series: Cengage Learning.
Parrino, R, Kidwell, D. and Bates, T. (2012) Fundamentals of corporate finance. Hoboken, NJ: Wiley
Peirson, G, Brown, R., Easton, S, Howard, P. and Pinder, S. (2015) Business Finance, 12th ed. North Ryde: McGraw-Hill Australia.
Petersen, C. and Plenborg, T. (2012) Financial statement analysis. Harlow, England: Financial Times/Prentice Hall.
Svejenova, S., Planellas, M and Vives, L. (2010). An individual business model in the making: Achef’s quest for creative freedom. Long range planning [online]. 43, 408-430. Available from DOI April 2018https://doi.org/10.1002/job.461 [Accessed 16 April 2018]
Williams, P. (2016) Eyes on the price [online]. Available from: https://www.accaglobal.com/an/en/member/member/accountingbusiness/2017/02/interviews/paula-kensington.html [Accessed 24 April 2018]
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order formOnce we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignmentAs soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download