Structure
Course in Strategic Finance
University of Vienna, 2015
Mila Dineva, 1153546
Blaine Kitchenware, Inc.
•
•
•
•
•
founded in 1927, small appliances for kitchens
Public company, mainly controlled by the family
10% of the $ 2.3 bill. market
1994 – IPO
In the 90’s – moved its production abroad
Financial figures
•
•
•
•
Over-liquid and under-leveraged, no debt
2% sales growth 2003-2006
11% p.a. annual returns for shareholders 2004-2006
$53.6 mil. Net income, $342 mil. Revenues 2006
• Strengths: Liquidity, Debt-free, EBITDA
? Stock Repurchase Decision ?
Optimal Capital Structure
• Debt vs Cash
• Mm Th
Financial analysis
2006
2007 No Debt
Work 6
Revenue
342.251
352.519
352.519
COGS
249.794
252.051
252.051
Gross Profit
92.457
100.468
100.468
Other costs
28.512
30.211
30.211
Operating
Income
Depreciation
63.945
70.257
70.257
9.914
9.412
9.412
EBITDA
73.859
79.669
79.669
EBIT
63.945
70.257
70.257
Other Income
13.506
13.506
13.506
0
0
8.849
EBT
77.451
83.763
74.914
Taxes
23.821
33.505
29.966
Net Income
53.630
50.258
44.948
Interests
Financial analysis
Shares
Equity
EPS
44.052
488.363
1,02
Debt
Interest rate
146.509
Share Price
18
6%
Share Buy Value
180000
Debt-Share
-33.491
Cash
197.375
Net Debt
15.000 shares
-50866
Market Cap
792.936
Enterprise Value
742.070
30% equity
Stock Price Estimation
Stock Price
Estimation
H&H Design AutoTech App
XQL
Bunkerhill
EasyLiving
Market Cap
776427
13978375
5290145
3962780
418749
Net income
53698
1416012
412307
335073
13173
PER
14,459
9,871
12,830
11,826
Aver. PER
16,155
Estimated
Stock Price
16,478
31,788