has projected EBIT to be $225,000 for next year. Their tax rate is 21% and there is has projected EBIT to be 225000 for next year Their tax rate is 21 and there is 500000 in equity Precise Electronics Inc has no debt currently but the board is

500,000 in equity. Precise Electronics Inc has no debt currently, but the board is considering a loan of $150,000 at 8% interest, which they will use to repurchase shares of their own stock at $50 per share. If there is a recession, EBIT could be only 75% of projected. If there is an expansion, EBIT might be 40% greater than projected. What will their return on equity be under the current structure and under the proposed structure for each scenario

Respuesta :

Answer:

current EBIT = $225,000, net income = $225,000 x 0.79 = $177,750

EBIT under expansion = $225,000 x 1.4 = $315,000, net income = $315,000 x 0.79 = $248,850

EBIT under recession = $225,000 x 0.75 = $168,750, net income = $168,750 x 0.79 = $133,312.50

current equity = $500,000

equity under proposed structure = $500,000 - $150,000 = $350,000

interest expense per year under proposed structure = $150,000 x 8% = $12,000

net income current economy = ($225,000 - $12,000) x 0.79 = $168,270

net income economic expansion = ($315,000 - $12,000) x 0.79 = $239,370

net income economic recession = ($168,750 - $12,000) x 0.79 = $123,832.50

return on equity = net income / total equity

ROE under current structure:

  • no change in the economy = $177,750 / $500,000 = 35.55%
  • economic expansion = $248,850 / $500,000 = 49.77%
  • economic recession = $133,312.50 / $500,000 = 26.67%

ROE under proposed structure:

  • no change in the economy = $168,270 / $350,000 = 48.08%
  • economic expansion = $239,370 / $350,000 = 68.39%
  • economic recession = $123,832.50 / $350,000 = 35.38%