Olive Ltd. is studying the possible acquisition of Cherry Ltd. by way of merger. The following data are available : Particular Olive Ltd Cherry Ltd Profit Before Tax 25,00,000 7,50,000 Number of Equity Shares 4,00,000 1,

CS Professional · Corporate Restructuring, Valuation and Insolvency · PYQS · June 2021
Olive Ltd. is studying the possible acquisition of Cherry Ltd. by way of merger. The following data are available : Particular Olive Ltd Cherry Ltd Profit Before Tax 25,00,000 7,50,000 Number of Equity Shares 4,00,000 1,00,000 PE Ratio 15 10 Corporate Tax Rate is 20% You are required to : If the merger goes through by exchange of equity shares and the exchange ratio is set according to the current market prices, what will be the new earnings per share for Olive Ltd.?

Answer & Explanation:

Revised EPS of Merged Entity Step 1: Calculate Exchange Ratio based on Market Prices Market Price per Share (MPS) of Olive Ltd. = ₹75 Market Price per Share (MPS) of Cherry Ltd. = ₹60 Exchange Ratio = MPS of Cherry Ltd. / MPS of Olive Ltd. = ₹60 / ₹75 = 0.80 This means 0.80 shares of Olive Ltd. for every 1 share of Cherry Ltd., or 4 shares of Olive Ltd. for every 5 shares of Cherry Ltd. Step 2: Calculate Number of shares to be issued to shareholders of Cherry Ltd. Number of Equity Shares of Cherry Ltd. = 1,00,000 Shares to be issued = 1,00,000 × 0.80 = 80,000 shares Step 3: Calculate Total Profit After Tax (PAT) of Merged Entity PAT of Olive Ltd. = ₹20,00,000 PAT of Cherry Ltd. = ₹6,00,000 Total PAT = ₹20,00,000 + ₹6,00,000 = ₹26,00,000 Step 4: Calculate Total Number of Shares of Merged Entity Existing shares of Olive Ltd. = 4,00,000 New shares issued to Cherry Ltd. shareholders = 80,000 Total shares = 4,00,000 + 80,000 = 4,80,000 shares Step 5: Calculate Revised EPS of Merged Entity Revised EPS = Total PAT / Total Shares = ₹26,00,000 / 4,80,000 = ₹5.42 The new earnings per share for Olive Ltd. after merger will be ₹5.42.

Topics: Mergers and Acquisitions

Open in Interactive Practice Hub · Full Practice Hub · Chapter Weightage · More in this subject

Related Questions in this Topic