Strategic Management - EPS and EBIT Analysis

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

EPS / EBIT An

Data:
Amount Needed 1,000,000,000
Interest Rate 5%
Tax rate 38%
Stock price Rs. 25 per share
# of shares outstanding 60,000,000

We will analyse three techniques (All Common Stocks, All Depts and 50/50 Dept Stock Combo) and choose one which has t

Variables are:

EBIT Earning Before Interest and Tax


Interest This is Interest rate
EBT Earning Before Tax
Taxes This is Tax rate
EAT Earning After Tax
# shares Number of shares
EPS Earning Per Share

All Common Stocks


Bad Economy
EBIT 100,000,000
Interest 0
EBT 100,000,000
Taxes 38,000,000
EAT 62,000,000
# shares 100,000,000
EPS 0.62

All Depts
Bad Economy
EBIT 100,000,000
Interest 50,000,000
EBT 50,000,000
Taxes 19,000,000
EAT 31,000,000
# shares 60,000,000
EPS 0.52

50/50 Dept Stock Combo


Bad Economy
EBIT 100,000,000
Interest 25,000,000
EBT 75,000,000
Taxes 28,500,000
EAT 46,500,000
# shares 80,000,000
EPS 0.58
EPS / EBIT Analysis

1 Billion Rupees OR 1 Arab OR 100 Cr. Amount Needed

60 Million OR 6 Cr. Shares # of shares outstanding

50/50 Dept Stock Combo) and choose one which has the highest EPS. These variables will be used to analyse. They are:

All Common Stocks

All Depts

50/50 Dept Stock Combo

We will also compare data with Good Economy and Bad Economy

All Common Stocks


Good Economy
500,000,000 1,000,000,000
0 0
500,000,000 1,000,000,000
190,000,000 380,000,000
310,000,000 620,000,000
100,000,000 100,000,000
3.1 6.2

All Depts
Good Economy
500,000,000 1,000,000,000
50,000,000 50,000,000
450,000,000 950,000,000
171,000,000 361,000,000
279,000,000 589,000,000
60,000,000 60,000,000
4.65 9.82

50/50 Dept Stock Combo


Good Economy
500,000,000 1,000,000,000
25,000,000 25,000,000
475,000,000 975,000,000
180,500,000 370,500,000
294,500,000 604,500,000
80,000,000 80,000,000
3.68 7.56
This is the amount which is required, in order to expand the
business.

This is the number of shares that has been issued to all the
internal and other stakeholders of the firm.

will be used to analyse. They are:

In this technique we are going to issue shares in order to gain


money.
In this technique we are going to get money from other bank in
order to gain money for expanding business.
In this technique we are going to mix 50 50 data from each
technique above to use both techniques combo.

also compare data with Good Economy and Bad Economy.

<-------- No Interest because it is not a bank


<-------- EBIT - Interest
<-------- EBT x Tax
<-------- EBT -Taxes
<-------- Amount Needed / Stock Price + Outstanding Sh.
<-------- EAT / Number of shares

<-------- Interest because it is bank (Amount needed / In.)


<-------- EBIT - Interest
<-------- EBT x Tax
<-------- EBT -Taxes
<-------- Number of shares outstanding
<-------- EAT / Number of shares
<-------- 50% of Bank Interest from All Depts
<-------- EBIT - Interest
<-------- EBT x Tax
<-------- EBT -Taxes
<-------- Amount Needed / Stock Price/2+Outstandinf Sh.
<-------- EAT / Number of shares

You might also like