Analyzing The Financial Plan Of Lion Grange Company Finance Essay

The study is to critically analyze the forecasted following 5 old ages fiscal program of Lion Grange Company and to measure the Company ‘s policies and aims. And this is to supply the recommendations based on the observation made to Mrs. Hogg, the Chief Financial Officer, Lion Grange, Coventry ; in order to better the company public presentation and to get the better of fiscal jobs.

Hire a custom writer who has experience.
It's time for you to submit amazing papers!

order now

As per forecasted income and balance statements ( Appendix 1.1 ) , the forecasted gross revenues growing rate from twelvemonth to following twelvemonth is bit by bit diminishing from 2009 to 2014 though the gross revenues in figure is increasing every bit depicted in the diagram. In general gross revenues persuade the current plus and current liability parametric quantities. The little sum of addition for each twelvemonth says that company will hold to transport more stock lists and have a liberally proportioned histories receivable balance. Besides gross revenues are in relation to retained net incomes through net income border and dividend payout. Since dividend payout ( 50 % ) and net net incomes ( 10 % ) are invariably be aftering to keep with the same per centum in future, there is no slopes in maintained net income net incomes.

The following 5 twelvemonth program explains that aim of the company is to keep gross revenues growing with a little proportion of addition. From 2010 to 2014, this prediction shows that there is demand for external funding which is gradual increasing in higher proportions. This extra finance besides called as “ plug figure ” . This figure provides the information to Company that how much sum of extra finance required in order to equilibrate Company beginnings and financess usage. In 2010, this short autumn value is in negative ( -0.005 ) which means that company has more financess than the jutting assets. This extra fund can be utilised in many ways for illustration glade off the notes payables etc.

The forecasted program indicates that there are twosome of jobs with extra financess generated and short falls like how best the extra sum to be utilized and how to raise the short autumn sum. A little proportionate addition in gross revenues, equity and capital employed leads to keeping changeless per centum of returns such as ROCE which is at 8 % , ROE at 11 % and Net plus turnover at 0.8 times. Here there is no growing from twelvemonth to twelvemonth.

Company Policies

Lion Grange Company policies on dividend and long term adoptions are evaluated and compared with the theories and empirical groundss available as follows.

Capital Structure

This is a combination of funding methods. This includes short term and long term debts and besides capital from portions, militias. Capital market efficiency is one of the applicable methods to cut down the loss of market value which causes due to the capital market imperfectnesss such as asymmetric revenue enhancements, dealing costs and asymmetric information. In an existent capital market, the capital construction of an organisation does non hold any consequence on its value. The value is wholly supported on the profitableness of the assets and the predictable NPV ‘s of the investment undertakings.

Capital construction standards

The construction that minimizes overall cost of funding. This is measured by WACC. This needs to be selected in order to maximise the value of house.

Fiscal purchase

This is about usage of comparatively inexpensive debt to increase expected ROE. This is measured utilizing twosome of ratios. Debt finance ratio ( debt/ debt + equity ) . And the other one is long-run debt to capitalisation. Lion Grange is estimated at 30 % geartrain to be continued.

The thaumaturgy of fiscal purchase

With a two capital constructions where one is full equity finance and other one is equity and loan capital. The fiscal purchase increases the return on equity for the likely concern consequence. Additions of variableness of ROE add fiscal hazard. More leverage leads to high pitching which is more hazardous.

Modigliani and Merton ( MM ) propositions

MM proposition 1:

Modigliani and Merton ( MM ) demonstrated the undermentioned proportion, when there are no revenue enhancements and markets function good, the market value of the company does non depend on its capital construction. Means – Directors ca n’t increase value by altering the mix of securities used to finance the company.

“ The value of the house must be unaffected by its capital construction MM debt irrelevancy proposition ” . ( Brealey 2007 )

Here the premises are

No revenue enhancements

No dealing costs free information

No other imperfectnesss

Proposition 2:

Required rate of return on equity additions in proportion to debt ratio ( D/ D+E ) means the needed rate of return on equity additions as the Company ‘s debt-equity ratio additions. “ If debt policy were wholly irrelevant, existent debt ratios would change indiscriminately from house to tauten ” ( Brealey 2007 )

Deductions of these propositions are

In PCM, there is no optimum capital construction for the company.

To happen the perfect capital market, they should happen imperfectnesss.

Choosing a capital construction

There are 3 different types of positions to choose a capital construction.

Benefit of debt

Cost of debt – fiscal hurt, here the chief advantage through Debt funding is revenue enhancement salvaging for the involvement collectible. This is called involvement revenue enhancement shield.

Optimum capital construction

Trade-off theory

Capital construction based on a tradeoffs between benefits and cost of debt. Under this theory, high net incomes should intend more debt service capacity and more nonexempt income to screen and therefore should give a higher debt ratio. It predicts that mark debt ratios will change from house to house. It fails in the instance of most profitable companies by and large borrow the least.

Pecking Order theory

Companies have ordered penchant for funding.

Internal beginnings ( Net incomes )


External equity funding.

As the overall theory says, there are four dimensions which need to be ensured for capital construction. Taxes, Risk, plus type, Financial slack. In Lion Grange company, estimated purchase is 30 % which moderately good sum. It helps in better the stockholder wealth through doing the net incomes, improves the company liquidness, cut down the corporation revenue enhancement, though hazard is there which is non at high since company is non at high purchase. Operational geartrain is non so high so it is non excessively hazardous.

Dividend Policy

In order to take of import determinations towards maximise stockholder wealth ; one of import consideration which needs to be taken is dividend policy – is a company ‘s scheme to reassign the money to its stockholders. In general, stockholders will have money in two signifiers. One is in dividend signifier and other one is booking the current market value by selling keeping portions. Company pays dividends to its stockholders from the booked net incomes after revenue enhancement. There are many analysis conducted before come up with the dividend policy.

The most common premises made by the investors are

At least keeping the Dividend per portion value to the last twelvemonth ‘s degree until unless company informs that there will be a dividend cut possibility and another instance is when dividend screen is excessively low.

Depends upon the old twelvemonth ‘s payout ratio degree, investors expects the same in future as good.

The current dividend growing degree will be continued until dividend screen does non drop excessively to below degrees.

From empirical survey in the market, company will be punished in instance of dividends are cut by the company even though for a valid ground such as puting financess into new undertaking which is in fact a value bring forthing undertaking. Investors receive this as a bad intelligence since it cuts the dividend. Thus Companies ignores the new investing even though it is good investing. ( Fairchild 2010 )

In 2000-2005, Most of the groundss demonstrate that Companies controlled by the households are holding maximal degrees of dividend payout ratios and influence than their opposite numbers. Due to the superior figure of autonomous managers on household boards, dividend policy has the positive impact of household control. This paper, nevertheless, provides the information of little grounds that board independency moderates the relationship between debt and household control.A ( Atmaja 2010 )

The followers are few restrictions observed from the theories which need to be cognizant in order to optimise the dividend policy.


Empirical surveies and theories says that high dividends consequence the company liquidness place. Lion & A ; Grange is giving 50 % dividends which is a major impact towards the company liquidness to operational activities. Though company doing net incomes, all net incomes need non to be in the signifier of hard currency which will make a job for dividends.

Interest payment duties

As the company needs to carry through involvement duties, paying dividends in high cause the impact for these duties

Investing chances

High dividends consume the money from retained net incomes which can be reinvested in order to better the stockholder wealth.

Effectss of dividend policies on Shareholder Wealth

There are two different positions on dividends such as dividend relevance and dividend irrelevance. Dividend relevance position is really similar to traditional position. As per Lintner and Gordon view back uping traditional position, in the signifier of dividends, the investor gets the money at present alternatively of in future where sums are more certain. Peoples are persuaded to put when they receive dividends and besides in bend this enforces them to reinvest in future. This implies that directors should follow possible generous dividend policy.

As per the Modigliani and Merton ( MM ) position besides which is a modernists position, dividends are irrelevant and argue that paying little sum of dividends and puting retained net incomes into undertakings whose NPV is positive is good manner of bettering stockholder wealth instead than giving dividends in high proportions. Through this attack, stockholders wealth will be improved since they can have the dividends and besides they can book their portions at high market value, the rise because of new investings signals market portion monetary value. This position has few premises, they are No revenue enhancements, No dealing costs, free information, No other imperfectnesss.

Influencing factors for dividend policy are

Reinvestment required for new investing undertakings

Handiness of other beginnings of financess

Existing hard currency degrees and liquidness

Market reactions to alter in dividend degree or dividend policy

Shareholder penchants for capital addition

Alternating to hard currency dividends – stock dividends, portions buyback

Different dividend policies ;

Changeless payout

Companies use this policy to pay uninterrupted in old ages with a changeless per centum maintained.

Progressive policy

Residual policy:

Alternate policies to paying hard currency

Lion Grange Company is holding dividend payout ratio of 50 % and still to keep for the forecasted old ages which squeezes the hard currency of company. Equally long as good returns expected, holding 50 % dividend is besides non worthy policy since this money can be utilized for positive NPV new undertakings or to increase the liquidness. The current dividend policy retains the stockholders and may opportunity of pulling the investors which is in similar in traditional position position. Though attracts clients, it needs sustainable growing to keep the current dividend policy.

Cost of Capital

This is the needed rate of return on the assorted types of funding. The leaden norm of the person required rates of returns ( costs ) is the overall cost of capital. There are different methods ciphering the cost of capital.

Cost of Debt

This is cost to borrowed money. For Lion & A ; Grange Company, the value has been estimated at 8 % .

Cost of Equity

This can be calculated utilizing figure of attacks. The below one is the one which suits to the information provided.

Capital-Asset Pricing Model Approach:

This is an attack to cipher the needed rate of return for the equity. This is based on two parametric quantities, the clip value of money and hazard of the stock itself. As show in the below diagram the CAPM attack gives the hazard premium and cost of ordinary portions ( equity ) .

Beginning: ( Attrill 2008 )

To exemplify needed rate of return for the Lion & A ; Grange company portion, the undermentioned equation will be used, where Company ‘s equity beta estimated at 1.20, this informs that the stock ‘s excess return rise or autumn by a slightly bigger per centum than does the excess return for the market.

K0 = KRF + B ( Km a?’ KRF )

where: K0 = the needed return for investors for a peculiar portion

KRF = the riskless rate on authorities bonds

B = beta of the peculiar portion

Km = the expected returns to the market for the following period

( Km a?’ KRF ) = the expected market norm hazard premium for the following period.

In beta computation, cost of the security harmonizing to market stableness will move as a additive dealing among the necessary rate of return and systematic hazard. For Lion Grange Company, Km is assumed at the values of 6 and 10 in response to minimum 6 % and maximal 10 % which is an UK mean automotive industry returns of little graduated table and big graduated table industries offering for capital investing.

As per traditional point of position, reverse form of graph depicts the relation between the degree of adoption and the cost of capital. Here it shows that at low cost of capital consequences that high net nowadays value for the hereafter hard currency flows of the concern. This informs that determination towards funding is really important and failure to hold the right combination of finance leads to make job for stockholder wealth.

Weighted mean cost of capital ( WACC ) attack is used to cipher the mean cost of capital. The below tabular array explains the computation.


Weighted norms

Cost of capital


Cost of capital


( % )

( % )

















Since cost of debt is 8 % , the company should gain more than 8 % returns in order to payout

the involvement and to supply good returns to the portion holders.

Economic value added:

This is an internal public presentation step. This measures the economic benefit of the company. Stewart ( 1991:153 ) defines EVA as “ A company ‘s EVA is the fuel that fires up its MVA ” . EVA considered entire cost of capital means it includes the cost of capital. EVA can be calculated either of the expression.

EVA = ( ROIC – WACC ) * IC

( or )



Investing Capital ( IC )



( NOPAT – ( WACC * IC ) )









For Lion Grange company, at WACC 10 % , the EVA is negative which means that company is non in a good place of keeping the economic benefit which is at the needed rate of return for capital is 11.3 % and for debts is 8 % . This is state of affairs of good returns expected by the portion holders. In another scenario, at 6.5 % of needed returns of capital the EVA is positive 13125. Which shows that strong place of economic value.


MVA is the difference between the entire market value of the company and the economic capital. The below tabular array shows based on the EVA and MVA, categorising the companies where it stands.


Problem Children




Holders of existent options






In forecasted

In order to equilibrate the short falls in forecasted balance sheet, there are possibilities of increasing the



Atrill, P. ( 2008 ) 5th edn. Financial Management for Decision Makers. Essex: Pearson Education

Brealey, R. , Myers, S. , and Marcus, J. ( 2007 ) 5th edn. Fundamentalss of Corporate Finance. Newyork: McGraw-hill Companies

Emery, D. , Finnerty, J. and Stowe, D. ( 2007 ) 3rd edn. Corporate fiscal direction. New Jersy: Upper Saddle Rivew

Fairchild, R. ( 2010 ) ‘Dividend Policy, Signalling and Free Cashflow: An Integrated Approach ‘ . Emerald Group Publishing Limited 36 ( 5 ) , 0307-4358

VanHorne, J. and Wachowiz, J. ( 2007 ) Fundamentalss of Financial Management. Essex: Person Education limited

Watson, D. , and Head, A. ( 2004 ) Corporate Finance Principles and pattern. Essex: individual instruction limited


I'm Heather

Would you like to get such a paper? How about receiving a customized one?

Check it out