question archive La Forme Idéal SA is a company that makes clothing
Subject:FinancePrice:2.86 Bought12
La Forme Idéal SA is a company that makes clothing. The company is considering investing in purchasing a new machine that could be used to produce petite sizes as well. The cost of the new machine is £40,000 and it will generate revenues of £90,000 per year for five years. The operating expenses needed to generate these revenues will be in total £57,000 per year. The machine is expected to sell for £1,000 at the end of its five-year life and will be depreciated on a straight-line basis over five years to zero. The corporate tax rate is 34% and the opportunity cost of capital is 12%.
First we will calculate the NPV of the investment
Cash outflow= 40,000
Cash inflow per year
Revenue= 90,000
Operating expenses= 57,000
Gross revenue= 90,000-57,000= 33,000
Depreciation per year= 40,000-1000/5= 39000/5=7,800
Net income for tax purpose= 33,000-7,800= 25,200
Tax payable= 34% of 25,200= 8,568
Net income= 25,200-8,568=16,632
Add tax saving on depreciation= 34% of 7800=2,652
Net yearly revenue= 16,632+2652= 19,284
As net revenue is same for 5 years, we will calculate the NPV of it by using PVIFA12% 5 years which is= 3.6048
NPV of all cash inflows= 19,284*3.6048= 69,514.96
NPV of salvage value of 1000, we will calculate it by using NPIF12% 5 years = 0.5674= 1000*0.5674= 567.40
Total PV of the project= 69,514.96+ 567.40=70,082.36
NPV of the project= 70,082.36-40,000= 30,082.36
The company should purchase the new machine as it has a net present value of 30,082.36
ii) There are many factors which effect the share price of a company and one of them is new investment. The share price generally increases when some new investment is made as the market expects increase in revenue and subsequently increase in dividend payment.