Introduction of Bond Analysis
Esbjerg Chemical is a leading distributor
of chemicals in Denmark. In the last few years the company has expanded to become
of the manufacturers a good network in the region. The expansion of the company is due to the EU
market environment which has been supporting the growth of companies. EC as
participated in a joint venture with America chemical distributor. EC needs to
raise capital for the purpose of expansion and in order to raise enough
capital. CEO Christian Kjeldsen needs to make a critical decision, a decision that
cannot hurt the expansion plan and also would not burden the company in the
future. The company is required to borrow up to $50 million to support the
expansion plan and the money shall be paid within the next few years. The
purpose of this report is to present options, which can be considered for the
purpose of borrowing, to support the expansion program.
The report, therefore, presents the
analysis of the bonds availed to the CEO and the recommendation of the best
strategic option which the company should consider. However, the bonds made available for the CEO
Christian to choose from are Eurobond, US dollars and dollar dual currencies. It
is important for the CEO to understand the terms and conditions of the loan,
mode of repayment and the interest payable for each bond so that the right
decision could be made. The paper analyzes the bonds and presents a best option
bond which the company can invest on for a better productivity of the company.
Analysis
of the three Bonds available for the CEO Christian to choice
The cash flow of USBOND indicates that the
bond shall realize a total of $52.47 in the maturity period of ten (10) years. This means that if the CEO of Esbjerg decided
to borrow 50 million from the JPMorgan Chase & Co which is payable within a
period of ten (10) years. It will pay a total of 52.47 million. The interest,
therefore, is 2.47 million, which the JPMorgan Chase & Co will earn from a
loan of 50 million to Esbjerg Chemical Company (Smith, Smith, & Bliss, 2011).
Below is the annual cost of the US bond. (Chandra, 2011).
USBOND
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The annual cost of the bond
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Price
|
|
=
|
YTM = C + [(F - P) / n] ÷ (F + P)
/ 2
|
|
|
|
|
|
|
|
|
Par-Value
|
$ 50.00
|
|
4
|
|
|
|
|
Per value
|
100%
|
|
|
|
|
|
|
Fees
|
1.25%
|
|
|
|
|
|
|
Coupon
Rate
|
8.25%
|
|
|
|
|
|
|
Frequency of Coupon Payment
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
4.13
|
|
|
|
|
|
|
The
financing decision is one of the most important decisions an organization
takes. Because through financing decision not only the organization experience
growth but also the profitability of the organization increases significantly (Fridson & Alvarez, 2011). However, if the organization takes the wrong
financing decision than not only the cost of the organization increases but
also the organization might have to experience a financial loss. Therefore
taking the right financing decision is essential for business success (Pandey, 2015).
Esbjerg Chemicals
|
|
|
|
|
|
|
Bond
Cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Information
|
|
Conversation
|
|
|
|
Par
Value
|
$
46.00
|
$
46.00
|
|
|
|
|
Per value
|
101%
|
101%
|
|
|
|
0.95619
|
Fees
|
0.90%
|
1%
|
|
|
|
|
Coupon Rate
|
7.00%
|
7%
|
|
|
|
|
Frequency
of Coupon Payment
|
5
|
10
|
Periods
|
|
|
|
|
|
|
|
|
|
|
I
|
II
|
III
|
IV
|
V
|
|
|
Period
|
Year
|
Cash Flow
|
Discounted Factor
|
III*IV
|
|
|
1
|
0.5
|
7
|
0.99553
|
6.968711
|
|
|
2
|
1
|
7
|
0.99108
|
6.937562
|
|
|
3
|
1.5
|
7
|
0.98665
|
6.906552
|
|
|
4
|
2
|
7
|
0.98224
|
6.875681
|
|
|
5
|
2.5
|
7
|
0.97785
|
6.844948
|
|
|
6
|
3
|
7
|
0.973479
|
6.814352
|
|
|
7
|
3.5
|
7
|
0.969128
|
6.783893
|
|
|
8
|
4
|
7
|
0.964796
|
6.75357
|
|
|
9
|
4.5
|
7
|
0.960483
|
6.723382
|
|
|
10
|
5
|
53
|
0.95619
|
50.67807
|
|
|
|
|
|
|
112.2867
|
|
|
The cash flow of Eurobond indicates that
the bond shall realize a total of $50.67 in the maturity period of ten (10)
years. This means that if the CEO of
Esbjerg decided to borrow 46 million from the Bank of America which is payable
within a period of ten (10) years. It will pay a total of 50.67 million. The
interest, therefore, is 4.67 million, which the De Danske Bank will earn from a
loan of 46 million to Esbjerg Chemical Company (Mulford & Comiskey, 2011).
Esbjerg Chemicals
|
|
|
|
|
Bond
Cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Information
|
|
Conversation
|
|
|
Value
|
$
46.00
|
$ 46.00
|
|
|
Per value
|
99%
|
99%
|
|
|
Fees
|
1.25%
|
1%
|
|
|
Coupon Rate
|
8.25%
|
8%
|
|
|
Frequency
of Coupon Payment
|
5
|
10
|
Periods
|
|
|
|
|
|
|
I
|
II
|
III
|
IV
|
V
|
Period
|
Year
|
Cash Flow
|
Discounted Factor
|
III*IV
|
1
|
0.5
|
8.25
|
0.993808
|
8.198916
|
2
|
1
|
8.25
|
0.987654
|
8.148148
|
3
|
1.5
|
8.25
|
0.981539
|
8.097695
|
4
|
2
|
8.25
|
0.975461
|
8.047554
|
5
|
2.5
|
8.25
|
0.969421
|
7.997723
|
6
|
3
|
8.25
|
0.963418
|
7.948201
|
7
|
3.5
|
8.25
|
0.957453
|
7.898986
|
8
|
4
|
8.25
|
0.951524
|
7.850075
|
9
|
4.5
|
8.25
|
0.945632
|
7.801468
|
10
|
5
|
58.25
|
0.939777
|
54.74201
|
|
|
|
|
126.7308
|
The cash flow of Dual Currency Eurobond
indicates that the bond shall realize a total of 54.74 sterling pounds at the maturity
period of ten (10) years. This means
that if the CEO of Esbjerg decided to borrow 46 million from the Bank of
America which is payable within a period of ten (10) years. It will pay a total
of 52.47 million. The interest, therefore, is 8.74 million, sterling pounds which
the Den Danske Bank will earn from a loan of 46 million sterling pounds to
Esbjerg Chemical Company (Fridson & Alvarez, 2011).
The
organization should not choose this type of bond because it will not meet the
financing needs of the organization. The organization will have to pay 8.74
million as interest if the organization will select this bond for financing.
The interest rate of dual currency Eurobond is higher than the interest rate of
the US bond and Eurobond. In addition, the Eurobond is paying only 50.67
million which is lower than the US bond that is paying 52.47 million. So it can be said that the overall cost of
Dual currency Eurobond is higher than the US bond and if this bond I selected
the cost of capital will increase up to a lot of extents (Mulford & Comiskey, 2011).
Recommendation
of Bond Analysis
Based on the analysis of the bonds which
are availed ion the market for the CEO to choose from, it is appropriate for
the CEO to take a loan from JPMorgan Chase & Co. It is noted that JPMorgan
Chase & Co agreed to provide a loan of 50 million in terms of the bond,
which is payable within 5 years in semi-annual with a coupon of 8.25% at the
interest rate of 1.25%. Comparing all
the three loans made available, US-bond from JPMorgan Chase & Co is the
most affordable and the pay repayment system and the interest is lower. It is
recommended for the company to take a 50 million US bond instead of Eurobond
and Dual currency bond from Den Danske Bank. This is because of a bond a form
of a loan payable within a period of time. Therefore, it should be affordable and
payment period which is manageable. The Eurobond and Dual currency bond are
expensive based on the interest which is required to be paid after a period of 5
years. Therefore, it is recommended for the company to take the US bond of $50
million for the expansion of business (Mulford & Comiskey, 2011).
Conclusion
of Bond Analysis
Summing
up all the discussion it is concluded that the analysis of the bonds would be
helpful for the company in making the decision on the right bond to choose as a
loan for the expansion of the business. The US bond would require an interest
of $2.17 to be paid to the JPMorgan Chase & Co for a loan of $50 million
and the loan is paid for a period of 10 within 5 years. The Dual currency will
accumulate interest of 8.47 million and Eurobond an interest of 4.17 million
sterling pounds.
In
order to finance the growing needs of the businesses, it is highly important to
understand the cost of the capital while making the financing decision (Mohana, 2011). It is always recommended to the corporation
to finance its assets in such a way that the cost of capital remains low. The
organization should maintain an optimum capital structure which means that
finance the assets of the organization through both debt and equity financing (Smith, Smith, & Bliss, 2011). The organization
chooses debt because through this the organization can take tax benefits. The
organization should select such bonds whose cost is not higher so that the cost
of capital remains low and the organization can meet its objective of financing
its expansion needs.
The
organization should not choose other types of bonds because it will not meet
the financing needs of the organization. The organization will have to pay 8.74
million and 4.67 as interest if the organization will select these bonds for
financing. The interest rate of dual currency Eurobond is higher than the
interest rate of the US bond and Eurobond. In addition, the Eurobond is paying
only 50.67 million which is lower than the US bond that is paying 52.47
million. So it can be said that the
overall cost of Dual currency Eurobond is higher than the US bond and if one of
these bonds is selected the cost of capital will increase up to a lot of extents.
References of
Bond Analysis
Chandra, P. (2011). Financial Management. Tata
McGraw-Hill Education.
Fridson, M. S., & Alvarez, F. (2011). Financial
Statement Analysis: A Practitioner's Guide. John Wiley & Sons.
Mohana, R. P. (2011). Financial Statement Analysis and
Reporting. PHI Learning Pvt. Ltd.
Mulford, C. W., & Comiskey, E. E. (2011). The
Financial Numbers Game: Detecting Creative Accounting Practices. John Wiley
& Sons.
Pandey, I. (2015). Financial Management. Vikas
Publishing House.
Smith, J. K., Smith, R. L., & Bliss, R. T. (2011). Entrepreneurial
Finance: Strategy, Valuation, and Deal Structure. Stanford University
Press.
Warren, C., Reeve, J. M., & Duchac, J. (2016). Financial
& Managerial Accounting. Cengage Learning.