# Apollo Tyres Case Study

Powerful Essays
1835 Words
Grammar
Plagiarism
Writing
Score
Apollo Tyres Case Study
Case Study on
Apollo Tyres Ltd.
Investment Decision Dilemma

Submitted to : Submitted By :
Dr. L Ramani Shahina Zia (14DM190)
Shakti Mishra (14DM192)
Srikanth Thakkolam (14DM219)
Surabhi Kachhawah (14DM224)
Vivek Sethia (14DM250)
Yatin Gupta (14DM253)
Question 1
Explain and evaluate the future implication of company’s capital budgeting decision.
Sol. From the case study, we can calculate the cost of equity capital as under
Ke = Rf +β (Rm – Rf)
= 0.0853+0.928(0.05)
= 13.17%
Through this rate we will further find out the present value of the revenue generated through sales by the company.

Year
Sales
(Rs. in Cr.)
Present Value (Rs. in Cr.)
Discount Rate
2007
478.1
478.1
13.17
2008
524.4
461.173

2009
546.3
422.5

2010
851.0
578.8

2011
937.8
560.9

2012
1290.2
678.6

3180(approx.)

Now taking the average of this value we get Rs. 530 Cr. Considering this to be the consolidated revenue per year we can say that the total amount of both the acquisitions constituted 33% of the same, which comes out to be Rs. 174.9 Cr.
In the cash flow statement of the year 2007 it is mentioned that there has been an expense on acquisition which is the Dunlop Tyres International Ltd. the step taken by Apollo Tyres Ltd. for their expansion in the South African Market which is Rs. 26.4 Cr. So after deducting the amount we will obtain the value of amount spent in the second acquisition i.e. Vredestein B. V. (Netherlands).
Amount spent on second acquisition = Rs. 174.9 – 26.4 = Rs. 148.5 Cr.
Now calculating the future value of Rs. 148.5 Cr. as on year 2009 at 13.17%, we get the value
= Rs. 148.5 * (1.1317)2 = Rs. 190.2 Cr.
Rs. 190.2 Cr. is the amount that is spent on acquisition of Vredestein B. V. which is spread in the span of two year i.e. 2009 and 2010. Now from the cash flow statement is clear that there has been two expenses which are purchase of fixed assets and purchase of investments which sum up to be Rs. 52 Cr. After deducting this amount we get

## You May Also Find These Documents Helpful

• Good Essays

Therefore, at the end of 5 years the revenue totaled \$204,073. We subtracted the annual expenses from the yearly revenue to determine the profit before depreciation or the profit before the drop in value. In Corporation B, the Depreciation expense is \$10,000 a year. We deducted the \$10,000 year depreciation from the profit to obtain the profit before tax. The tax rate of 25% was deducted from the profit before tax to find the net income. The 5 Year Projected Cash Flow is the net income plus the \$10,000 annual depreciation…

• 796 Words
• 4 Pages
Good Essays
• Satisfactory Essays

On the basis of the following data for Seller Co. for 2008 and the preceding year ended December 31, 2007, prepare a statement of cash flows. Use the indirect method of reporting cash flows from operating activities. Assume that equipment costing \$125,000 was purchased for cash and equipment costing \$85,000 with accumulated depreciation of \$65,000 was sold for \$15,000; that the stock was issued for cash; and that the only entries in the retained earnings account were net income of \$51,000 and cash dividends declared of \$13,000.…

• 618 Words
• 6 Pages
Satisfactory Essays
• Satisfactory Essays

The figure is acquired by deducting the number of cash acquired from the purchases of Aga Sales and Dixie-Narco which was \$49 and \$46 million separately from the Proceeds acquired from Maytag adjoining organizations which were \$110 million.…

• 494 Words
• 2 Pages
Satisfactory Essays
• Good Essays

In this case, the corporate cost of capital needs to be analyzed and hence, to estimate that, a company’s long-term source of funds (common stock, long-term debts and preferred stock) should be used. Since the corporate cost of capital is used to make decisions today, which will affect the future cash flows, the only acceptable costs are today’s marginal costs that are used. These marginal values are the estimates of the cost of capital that will be raised in future which will provide an accurate estimation of raising the capital in future.…

• 1073 Words
• 4 Pages
Good Essays
• Good Essays

1. Jean Jackson estimated that the units in ending inventory in the final processing department were 25% complete with respect to the conversion costs of the final processing department. If this estimate of the percentage completion is used, what would be the Cost of Goods Sold for the year?…

• 486 Words
• 2 Pages
Good Essays
• Better Essays

This income statement summarizes the company’s performance during 2007. It reflects how much money the company brought in as revenues, how much spent on expenses, and the difference between the two is the net income profit. All figures above are in terms of millions. Excel rounded the depreciation value which was 1.5 to 2 and net income of 1.5 to 2 as well which gave total expense of 11 which is actually 10.5 million. I will attempt to explain the major components of this Income Statement.…

• 1245 Words
• 5 Pages
Better Essays
• Powerful Essays

As mentioned above, such expenses are also subtracted from the revenue in order to reach at a loss of (\$ ‘000 111,343). In the statement of cash flows all such expenses are added back to such loss to calculate the income/ (loss) which…

• 1387 Words
• 6 Pages
Powerful Essays
• Satisfactory Essays

For investment and operations purchases cash flow cannot be ignore but for a corporation’s performance every period the earnings are the best measure. The earnings number is the best matching of revenues and expenses. In cash flow the connection between expense and revenues is distorted.…

• 369 Words
• 2 Pages
Satisfactory Essays
• Good Essays

We developed pro forma financial statements with projected incremental cash flows associated with this acquisition (Exhibit II). Following 1984, the following assumptions are used: (1) EBIT stabilizes and stays constant at 1984 levels through 1989, (2) capital expenditures are 600 per year after 1984, (3) net working capital increases by 8% per year after 1984. The 8% increases in Net Working Capital were assumed to be driven by an increase of difference between current asset and current liability by subtracting accounts payable from inventory and accounts receivable.…

• 1644 Words
• 7 Pages
Good Essays
• Good Essays

In addition to the estimation of the cost of equity, Star Appliance Company is also considering increasing their current debt ratio of 9.5% to the industry average of 19%. With a higher current debt ratio the WACC will be lower, at a rate of 8.24%. The cost of equity of each product was valued using the beta from the industry averages. The beta of the home appliance industry is 0.95, while the beta of the agricultural machinery industry is 0.88. Through the use of the CAPM model, these betas yield a cost of equity for the home appliances of 11.29% and for the agricultural machinery of 10.7%. The WACC of each individual project is then compared to the project’s IRR. The WACC of the home appliance project was found to be 10.4% and the WACC of the agricultural machinery project was calculated as 9.92%, while the IRR’s of the appliance and agricultural machinery projects were 11.29% and 10.7%, respectively. Therefore, both projects should be accepted based on the notion that the internal rate of return of each project is greater than the weighted average cost of capital.…

• 1175 Words
• 5 Pages
Good Essays
• Good Essays

During the quarter ended on June 30, 2014, when the quarter ended cash of \$48.8 million was produced from operations. Cash used in investing activities totalled \$29.8 million and included \$26.0 million used to acquire property, plant and equipment. Cash used in financing activities totalled \$8.6 million for various debt related activities. (Young, 2014)…

• 915 Words
• 4 Pages
Good Essays
• Satisfactory Essays

Note: Acquisition Residual Cash Earnings (ARCE) is EBITDA + Rent + R&D Less Taxes Less Capital Charge Including Goodwill & Intangibles…

• 1524 Words
• 26 Pages
Satisfactory Essays
• Powerful Essays

Course name: Macroeconomics FINAL 1. The two large macroeconomies I selected are China and the United States. 2a. GDP and GDP growth rate Found on http://www.tradingeconomics.com/Economics/Interest-Rate.aspx?Symbol=CNY China U.S. GDP per capita 2000- 949 34606 2001- 1021 34518 2002- 1106 34747 2003- 1209 35318 2004- 1323 36272 2005- 1452 37050 2006- 1612 37757 2007- 1811 38138 2008- 1963 38206 2009- NA NA China U.S. GDP growth rate (avg) 2000- 7.68 4.15 2001- 7.45 1.08 2002- 8.05 1.83 2003- 9.43 2.48 2004- 9.50 3.58 2005- 10.08 3.08 2006- 10.98 2.65 2007- 12.08 2.13 2008- 9.13 0.43 2009- 7.63 -3.55 2b.…

• 1284 Words
• 6 Pages
Powerful Essays
• Good Essays

Apollo Tyres Ltd continues to be a high performance company and has global aspirations which are reflected in their objective and vision.…

• 904 Words
• 4 Pages
Good Essays
• Good Essays

Effects of Monetary Policy and related tools to control the supply of money in the economy over the past 10 years:…

• 1194 Words
• 5 Pages
Good Essays