Swap Ratio Cr
-
Upload
shweta-tanwar-sethi -
Category
Documents
-
view
233 -
download
0
Transcript of Swap Ratio Cr
-
8/3/2019 Swap Ratio Cr
1/23
SWAP RATIO
Presented by- Shweta Tanwar
Supriya Adlakha
CORPORATE RESTRUCTURING
-
8/3/2019 Swap Ratio Cr
2/23
Meaning of SWAP RATIO
It is the ratio in which an acquiring companywill offer its own shares in exchange for thetarget company's shares during a merger or
acquisition. To calculate the swap ratio, companiesanalyze financial ratios such as book value,earnings per share, profits after tax anddividends paid, as well as other factors, such
as the reasons for the merger or acquisition.
-
8/3/2019 Swap Ratio Cr
3/23
For example
If a company offers a swap ratio of
1:1.5, it will provide one share ofits own company for every 1.5
shares of the company being
acquired.
-
8/3/2019 Swap Ratio Cr
4/23
Formula-
SWAP RATIO
= Value per share ofTarget
Company/ Value per share ofAcquirer Company
-
8/3/2019 Swap Ratio Cr
5/23
Practical Application
1. ICICI Bank buys Bank ofRajasthan in 2010
ICICI Bank It is Indias second largestbank with total assets of Rs 3634 billion atMarch 31, 2010 and profit after tax Rs40.25 billion for the year ended March 31,2010
Bank of Rajasthan At March, 2009,Bank of Rajasthan had total assets of Rs.172.24 billion, deposits of Rs. 151.87billion and advances of Rs. 77.81 billion.
-
8/3/2019 Swap Ratio Cr
6/23
It made a net profit of Rs. 1.18 billion in theyear ended March 31, 2009 and a net loss ofRs. 0.10 billion in the nine months endedDecember 31, 2009
ICICI Bank acquired Bank of Rajasthan
because-
ICICI Bank Ltd agreed to acquire smaller rivalBank of Rajasthan Ltd to strengthen itspresence in northern and western India
Deal would substantially enhance its branchnetwork and it would combine BoR branchfranchise with its strong capital base
Besides getting 468 branches, Indias largestprivate sector bank will also get control of 58branches of a regional rural bank sponsored
by BoR
-
8/3/2019 Swap Ratio Cr
7/23
In this case ICICI Bank is the Acquirer and
Bank of Rajasthan is the target company
Particulars ICICI Bank
(Acquirer)
Bank of Rajasthan
(Target Company)
No. of shares
outstanding
1114.73 161.35
Market price of the
shares
747.3 212.1
EPS 41.9 7.3
Book Value 460.2 64.8
-
8/3/2019 Swap Ratio Cr
8/23
Calculation
The Calculation can be based on
1.M
arket Price2. Earning per share
3. Book Value
-
8/3/2019 Swap Ratio Cr
9/23
We have to ascertain number of shares
to be issued to the shareholders of
Bank of Rajasthan (Target company) ineach case
Market Price = 161.35/1114.73
= 0.145The no. of shares to be issued = (161.35
X 0.145) = 23
EPS = 7.3/41.9
= 0.174
The no. of shares to be issued = (161.35
X 0.174) = 28
-
8/3/2019 Swap Ratio Cr
10/23
Book value = 64.8/460.2
= 0.139
The no. of shares to be issued = (161.35 X
0.139) = 22
-
8/3/2019 Swap Ratio Cr
11/23
Market volatility post
announcement of SWAP Ratio
Swap Ratio of 25:118 (25 shares of ICICI for118 shares of Bank of Rajasthan) i.e. 1 ICICI
Bank share for 4.72 Bank of Rajasthanshares
Shares of ICICI Bank closed at Rs 963.95,down 0.74%, while that of Bank of
Rajasthan slipped 0.03% to Rs 190.15 onThe Bombay Stock Exchange
-
8/3/2019 Swap Ratio Cr
12/23
The market gave its judgment on the dayof announcement when the shares ofICICI bank were down by over 7% andBoRs shares hit an upper circuit of 20%.
The shareholders of BOR are toreap benefits as their per share value hasbeen valued at Rs.188.42 as compared toRs. 80 on the end of17th May, the dayprevious to the day of announcement.
-
8/3/2019 Swap Ratio Cr
13/23
2. Tata Steel acquires Corus Group plc in
2007
Tata Steel, formerly known as TISCO (TataIron and Steel Company Limited), was theworld's 56th largest and India's 2nd largeststeel company with an annual crude steelcapacity of 3.8 million tonnes. Based inJamshedpur, India, it was part of the Tatagroup of companies.
Corus was formed from the merger
of Koninklijke Hoogovens N.V. with BritishSteel Plc on 6 October 1999. It had majorintegrated steel plants at Port Talbot, SouthWales; Scunthorpe, North Lincolnshire;Teesside, Cleveland (all in the U.K)and
Ijmuiden in the Netherlands.
-
8/3/2019 Swap Ratio Cr
14/23
It also had rolling mills in England. Groupturnover for the year to December 31, 2005was 10.142 billion. Profits were 580million
before tax and 451 million after tax.
REASONS FOR MERGER-
FOR CORUS:
Total Debt Of Corus Is 1.6 Bn Gbp
Corus needs supply of raw material at lowercost
Though Corus has revenue Of $18.06 Bn its
profit was just of $626 Mn Corus facilities Were Relatively Old With High
Cost Of Production
Employee Cost Is 15% While That Of Tata
Steel Is 9%
-
8/3/2019 Swap Ratio Cr
15/23
A diversified product mix will reduce riskswhile higher end products will add to bottom
line. Corus holds a number of patents and R&D
facility
Tata is known for efficient handling
for labor and it aims at reducing employeecost and improve productivity
It will move from 55th positon in world to 5thin production of steel Globally
-
8/3/2019 Swap Ratio Cr
16/23
In this case, Tata Steel is the acquirer and
Corus Group plc is the target company
Particulars Tata Steel(Acquirer)
Corus Group plc(Target company)
No. of shares
outstanding
159700000 967691493
Market price per
share
432.45 45941.3
EPS 72.71 1819.26
Book value 5262700000 1340000000
-
8/3/2019 Swap Ratio Cr
17/23
We have to ascertain number of sharesto be issued to the shareholders of
Corus Group plc (Target company) ineach case
Market price = 967691493/159700000
= 6.06The no. of shares to be issued =
(967691493 X 6.06) =5864210447.58
EPS = 1819.26/432.4= 4.21
The no. of shares to be issued =(967691493 X 4.21) = 4073981185.53
-
8/3/2019 Swap Ratio Cr
18/23
Book value = 1340000000/5262700000
= 0.25The no. of shares to be issued =(967691493 X 0.25) = 241922873.25
-
8/3/2019 Swap Ratio Cr
19/23
Market volatility post announcement of
SWAP Ratio
Tata Steel share prices fellupon announcement of the acquisitionand continued to slide during the next two
months. After a battering of two-and-a-halfmonths (in December), shares of TataSteel staged a partial recovery with a gainof over 5percent with some market
players speculating that the companymight withdraw its bid to acquire Anglo-Dutch steelmaker Corus.
-
8/3/2019 Swap Ratio Cr
20/23
Tata Steel shares had lost about 20per centever since the reports first poured early in
October that it was planning to acquire Corus,as it was felt that the costly takeover wouldhave an adverse impacting the company'sbalance sheet. The brokers said the dealmight have significant long-term synergies,
but market players were worried about theadverse impact in the short term. Tata Steel'sshare price closed 5.4 per cent higher atRs 459.25, after hitting an intra-day high of Rs461.45 at the Bombay Stock Exchange.However, the stock was still 14 per cent belowthe level it was trading at in the beginningof October. Interestingly, the CSN stock pricewent up when it announced its bid.
-
8/3/2019 Swap Ratio Cr
21/23
PRESENT SCENARIO
Post-Corus, Tata group revenue crosses US
$ 50 billion. It reported consolidatedrevenues of Rs 31,154 crore in quarter ending 30June, a 442% jump from theprevious year on January 2008.The Tatagroup, one of India's largest businesshouses consisting of around100 firms inseven sectors, crossed the $50 billion(Rs1.97 trillion) revenue mark in 2007,following the acquisition of Corus Group Plc.
The group reported $28.8 billion as therevenue for 2006-07. Tata Steel Ltd acquiredEuropes second largest steel producer Corus on 31 January for $13.65billion.
-
8/3/2019 Swap Ratio Cr
22/23
Corus started contributing to the groupsrevenue from April. Tata Steel doesnt break
out Corus revenue. It reported consolidatedrevenues of Rs31,154 crore in quarter ending 30 June, a 442% jump from theprevious year. Tata Steel reported Rs 4,197crore as total revenue for the June quarter. It
had Rs26,957 crore revenue from itssubsidiaries and bulk of that came fromCorus
-
8/3/2019 Swap Ratio Cr
23/23
Thank you