11

Foreign Direct Investment (FDI), Foreign

Institutional Investment (FIIs) and
International Financial Management
Question 1
Write a short note on Euro Convertible Bonds.

(4 Marks) (May 2013)

Answer
Euro Convertible Bonds: They are bonds issued by Indian companies in foreign market with
the option to convert them into pre-determined number of equity shares of the company.
Usually price of equity shares at the time of conversion will fetch premium. The Bonds carry
fixed rate of interest.
The issue of bonds may carry two options:
Call option: Under this the issuer can call the bonds for redemption before the date of
maturity. Where the issuers share price has appreciated substantially, i.e., far in excess of the
redemption value of bonds, the issuer company can exercise the option. This call option
forces the investors to convert the bonds into equity. Usually, such a case arises when the
share prices reach a stage near 130% to 150% of the conversion price.
Put option: It enables the buyer of the bond a right to sell his bonds to the issuer company at
a pre-determined price and date. The payment of interest and the redemption of the bonds will
be made by the issuer-company in US dollars.
Question 2
Write short note on American Depository Receipts (ADRs).

(4 Marks) (November 2012)

(4 Marks) (May 2014)

Answer
American Depository Receipts (ADRs): A depository receipt is basically a negotiable
certificate denominated in US dollars that represent a non- US Companys publicly traded
local currency (INR) equity shares/securities. While the term refer to them is global depository

The Institute of Chartered Accountants of India

Strategic Financial Management

11.2

receipts however, when such receipts are issued outside the US, but issued for trading in the
US they are called ADRs.
An ADR is generally created by depositing the securities of an Indian company with a
custodian bank. In arrangement with the custodian bank, a depository in the US issues the
ADRs. The ADR subscriber/holder in the US is entitled to trade the ADR and generally enjoy
rights as owner of the underlying Indian security. ADRs with special/unique features have
been developed over a period of time and the practice of issuing ADRs by Indian Companies
is catching up.
Only such Indian companies that can stake a claim for international recognition can avail the
opportunity to issue ADRs. The listing requirements in US and the US GAAP requirements are
fairly severe and will have to be adhered. However if such conditions are met ADR becomes
an excellent sources of capital bringing in foreign exchange.
These are depository receipts issued by a company in USA and are governed by the
provisions of Securities and Exchange Commission of USA. As the regulations are severe,
Indian companies tap the American market through private debt placement of GDRS listed in
London and Luxemburg stock exchanges.
Apart from legal impediments, ADRS are costlier than Global Depository Receipts (GDRS).
Legal fees are considerably high for US listing. Registration fee in USA is also substantial.
Hence, ADRS are less popular than GDRS.
Question 3
Write a short note on Global Depository Receipts (GDRs).
(6 Marks) (May 2004), (4 Marks) (November 2008) (M)
Answer
Global Depository Receipt: It is an instrument in the form of a depository receipt or
certificate created by the Overseas Depository Bank outside India denominated in dollar and
issued to non-resident investors against the issue of ordinary shares or FCCBs of the issuing
company. It is traded in stock exchange in Europe or USA or both. A GDR usually represents
one or more shares or convertible bonds of the issuing company.
A holder of a GDR is given an option to convert it into number of shares/bonds that it
represents after 45 days from the date of allotment. The shares or bonds which a holder of
GDR is entitled to get are traded in Indian Stock Exchanges. Till conversion, the GDR does
not carry any voting right. There is no lock-in-period for GDR.
Impact of GDRs on Indian Capital Market: Since the inception of GDRs a remarkable
change in Indian capital market has been observed as follows:
(i)

Indian stock market to some extent is shifting from Bombay to Luxemberg.

(ii) There is arbitrage possibility in GDR issues.

The Institute of Chartered Accountants of India

Foreign Direct Investment (FDI), Foreign Financial Management

11.3

(iii) Indian stock market is no longer independent from the rest of the world. This puts
additional strain on the investors as they now need to keep updated with worldwide
economic events.
(iv) Indian retail investors are completely sidelined. GDRs/Foreign Institutional Investors
placements + free pricing implies that retail investors can no longer expect to make easy
money on heavily discounted rights/public issues.
As a result of introduction of GDRs a considerable foreign investment has flown into India.
This has also helped in the creation of specific markets like
(i)

GDRs are sold primarily to institutional investors.

(ii) Demand is likely to be dominated by emerging market funds.

(iii) Switching by foreign institutional investors from ordinary shares into GDRs is likely.
(iv) Major demand is also in UK, USA (Qualified Institutional Buyers), South East Asia (Hong
Kong, Singapore), and to some extent continental Europe (principally France and
Switzerland).
The following parameters have been observed in regard to GDR investors.
(i)

Dedicated convertible investors.

(ii) Equity investors who wish to add holdings on reduced risk or who require income
enhancement.
(iii) Fixed income investors who wish to enhance returns.
(iv) Retail investors: Retail investment money normally managed by continental European banks
which on an aggregate basis provide a significant base for Euro-convertible issues.
Question 4
What is the impact of GDRs on Indian Capital Market?

(6 Marks) (November 2009) (S)

Answer
Impact of Global Depository Receipts (GDRs) on Indian Capital Market
After the globalization of the Indian economy, accessibility to vast amount of resources was
available to the domestic corporate sector. One such accessibility was in terms of raising
financial resources abroad by internationally prudent companies. Among others, GDRs were
the most important source of finance from abroad at competitive cost. Global depository
receipts are basically negotiable certificates denominated in US dollars, that represent a nonUS companys publicly traded local currency (Indian rupee) equity shares. Companies in India,
through the issue of depository receipts, have been able to tap global equity market to raise
foreign currency funds by way of equity.
Since the inception of GDRs, a remarkable change in Indian capital market has been
observed. Some of the changes are as follows:

The Institute of Chartered Accountants of India

Strategic Financial Management

11.4
(i)

Indian capital market to some extent is shifting from Bombay to Luxemburg and other
foreign financial centres.

(ii) There is arbitrage possibility in GDR issues. Since many Indian companies are actively
trading on the London and the New York Exchanges and due to the existence of time
differences, market news, sentiments etc. at times the prices of the depository receipts
are traded at discounts or premiums to the underlying stock. This presents an arbitrage
opportunity wherein the receipts can be bought abroad and sold in India at a higher price.
(iii) Indian capital market is no longer independent from the rest of the world. This puts
additional strain on the investors as they now need to keep updated with worldwide
economic events.
(iv) Indian retail investors are completely sidelined. Due to the placements of GDRs with
Foreign Institutional Investors on the basis free pricing, the retail investors can now no
longer expect to make easy money on heavily discounted right/public issues.
(v) A considerable amount of foreign investment has found its way in the Indian market
which has improved liquidity in the capital market.
(vi) Indian capital market has started to reverberate by world economic changes, good or
bad.
(vii) Indian capital market has not only been widened but deepened as well.
(viii) It has now become necessary for Indian capital market to adopt international practices in
its working including financial innovations.
Question 5
Write a brief note on External Commercial Borrowings (ECBs).
(5 Marks) (November 2005)
Answer
ECB include bank loans, supplier credit, securitised instruments, credit from export credit
agencies and borrowings from multilateral financial institutions. These securitised instruments
may be FRNs, FRBs etc. Indian corporate sector is permitted to raise finance through ECBs
within the framework of the policies and procedures prescribed by the Central Government.
Multilateral financial institutions like IFC, ADB, AFIC, CDC are providing such facilities while
the ECB policy provides flexibility in borrowing consistent with maintenance of prudential limits
for total external borrowings, its guiding principles are to keep borrowing maturities long, costs
low and encourage infrastructure/core and export sector financing which are crucial for overall
growth of the economy. The government of India, from time to time changes the guidelines
and limits for which the ECB alternative as a source of finance is pursued by the corporate
sector. During past decade the government has streamlined the ECB policy and procedure to
enable the Indian companies to have their better access to the international financial markets.

The Institute of Chartered Accountants of India

Foreign Direct Investment (FDI), Foreign Financial Management

11.5

The government permits the ECB route for variety of purposes namely expansion of existing
capacity as well as for fresh investment. But ECB can be raised through internationally
recognized sources. There are caps and ceilings on ECBs so that macro economy goals are
better achieved. Units in SEZ are permitted to use ECBs under a special window.
Question 6
Explain briefly the salient features of Foreign Currency Convertible Bonds.
(4 Marks) (November 2010) (M)
Answer
FCCBs are important source of raising funds from abroad. Their salient features are
1.

FCCB is a bond denominated in a foreign currency issued by an Indian company which

can be converted into shares of the Indian Company denominated in Indian Rupees.

2.

Prior permission of the Department of Economic Affairs, Government of India, Ministry of

Finance is required for their issue

3.

There will be a domestic and a foreign custodian bank involved in the issue

4.

FCCB shall be issued subject to all applicable Laws relating to issue of capital by a
company.

5.

Tax on FCCB shall be as per provisions of Indian Taxation Laws and Tax will be
deducted at source.

6.

Conversion of bond to FCCB will not give rise to any capital gains tax in India.

Question 7
Explain the term Exposure netting, with an example.

(5 Marks) (November 2004)

Answer
Exposure Netting refers to offsetting exposures in one currency with Exposures in the same or
another currency, where exchange rates are expected to move in such a way that losses or
gains on the first exposed position should be offset by gains or losses on the second currency
exposure.
The objective of the exercise is to offset the likely loss in one exposure by likely gain in
another. This is a manner of hedging foreign exchange exposures though different from
forward and option contracts. This method is similar to portfolio approach in handling
systematic risk.
For example, let us assume that a company has an export receivables of US$ 10,000 due 3
months hence, if not covered by forward contract, here is a currency exposure to US$.
Further, the same company imports US$ 10,000 worth of goods/commodities and therefore
also builds up a reverse exposure. The company may strategically decide to leave both

The Institute of Chartered Accountants of India

11.6

Strategic Financial Management

exposures open and not covered by forward, it would be doing an exercise in exposure
netting.
Despite the difficulties in managing currency risk, corporates can now take some concrete
steps towards implementing risk mitigating measures, which will reduce both actual and future
exposures. For years now, banking transactions have been based on the principle of netting,
where only the difference of the summed transactions between the parties is actually
transferred. This is called settlement netting. Strictly speaking in banking terms this is known
as settlement risk. Exposure netting occurs where outstanding positions are netted against
one another in the event of counter party default.
Question 8
Distinguish between Forfeiting and Factoring.

(4 Marks) (November 2004)

Answer
Forfeiting was developed to finance medium to long term contracts for financing capital goods.
It is now being more widely used in the short-term also especially where the contracts involve
large values. There are specialized finance houses that deal in this business and many are
linked to some of main banks.
This is a form of fixed rate finance which involves the purchase by the forfeiture of trade
receivables normally in the form of trade bills of exchange or promissory notes, accepted by
the buyer with the endorsement or guarantee of a bank in the buyers country.
The benefits are that the exporter can obtain full value of his export contract on or near shipment
without recourse. The importer on the other hand has extended payment terms at fixed rate finance.
The forfeiture takes over the buyer and country risks. Forfeiting provides a real alternative to
the government backed export finance schemes.
Factoring can however, broadly be defined as an agreement in which receivables arising out
of sale of goods/services are sold by a firm (client) to the factor (a financial intermediary)
as a result of which the title to the goods/services represented by the said receivables passes
on to the factor. Henceforth, the factor becomes responsible for all credit control, sales
accounting and debt collection from the buyer(s). In a full service factoring concept (without
recourse facility) if any of the debtors fails to pay the dues as a result of his financial
instability/insolvency/bankruptcy, the factor has to absorb the losses.
Some of the points of distinction between forfeiting and factoring have been outlined in the
following table.
Factoring
This may be with recourse or without
recourse to the supplier.
It usually involves trade receivables of short
maturities.

The Institute of Chartered Accountants of India

Forfeiting
This is without recourse to the exporter. The
risks are borne by the forfeiter.
It usually deals in trade receivables of
medium and long term maturities.

Foreign Direct Investment (FDI), Foreign Financial Management

11.7

It does not involve dealing in negotiable

instruments.
The seller (client) bears the cost of
factoring.
Usually it involves purchase of all book
debts or all classes of book debts.

It involves dealing in negotiable instrument

like bill of exchange and promissory note.
The overseas buyer bears the cost of
forfeiting.
Forfeiting is generally transaction or project
based. Its structuring and costing is case to
case basis.
Factoring tends to be a case of sell of debt There exists a secondary market in forfeiting.
obligation to the factor, with no secondary This adds depth and liquidity to forfeiting.
market.
Question 9
Write a short note on the application of Double taxation agreements on Global depository
receipts.
(4 Marks) (November 2007)
Answer
(i)

During the period of fiduciary ownership of shares in the hands of the overseas
depository bank, the provisions of avoidance of double taxation agreement entered into
by the Government of India with the country of residence of the overseas depository bank
will be applicable in the matter of taxation of income from dividends from the underline
shares and the interest on foreign currency convertible bounds.

(ii) During the period if any, when the redeemed underline shares are held by the nonresidence investors on transfer from fiduciary ownership of the overseas depository bank,
before they are sold to resident purchasers, the avoidance of double taxation agreement
entered into by the government of India with the country of residence of the non-resident
investor will be applicable in the matter of taxation of income from dividends from the
underline shares, or interest on foreign currency convertible bonds or any capital gains
arising out of the transfer of the underline shares.
Question 10
Discuss the major sources available to an Indian Corporate for raising foreign currency finances.
(8 Marks) (May 2007)
Answer
Major Sources Available to an Indian Corporate for Raising Foreign Currency Finances
1.

Foreign Currency Term Loan from Financial Institutions: Financial Institutions

provide foreign currency term loan for meeting the foreign currency expenditures towards
import of plant, machinery, and equipment and also towards payment of foreign technical
knowhow fees.

The Institute of Chartered Accountants of India

11.8
2.

Strategic Financial Management

Export Credit Schemes: Export credit agencies have been established by the
government of major industrialized countries for financing exports of capital goods and
related technical services. These agencies follow certain consensus guidelines for
supporting exports under a convention known as the Berne Union. As per these
guidelines, the interest rate applicable for export credits to Indian companies for various
maturities is regulated. Two kinds of export credit are provided i.e., buyers and suppliers
credit.
Buyers Credit- Under this arrangement, credit is provided directly to the Indian buyer
for purchase of capital goods and/or technical service from the overseas exporter.
Suppliers Credit - This is a credit provided to the overseas exporters so that they can
make available medium-term finance to Indian importers.

3.

External Commercial Borrowings:

Subject to certain terms and conditions, the
Government of India permits Indian firms to resort to external commercial borrowings for
the import of plant and machinery. Corporates are allowed to raise up to a stipulated
amount from the global markets through the automatic route. Companies wanting to raise
more than the stipulated amount have to get an approval of the MOF. ECBs include bank
loans, suppliers and buyers credit, fixed and floating rate bonds and borrowing from
private sector windows of Multilateral Financial Institution such as International Finance
Corporation.

4.

Euro Issues: The two principal mechanisms used by Indian companies are Depository
Receipts mechanism and Euro convertible Issues. The former represents indirectly equity
investment while the latter is debt with an option to convert it into equity.

5.

Issues in Foreign Domestic Markets: Indian firms can also issue bonds and Equities in
the domestic capital market of a foreign country. In recent year, Indian companies like
Infosys Technologies and ICICI have successfully tapped the US equity market by
issuing American Depository Receipts (ADRs). Like GDRs, ADRs represent claim on a
specific number of shares. The principal difference between the two is that the GDRs are
issued in the euro market whereas ADRs are issued in the U.S. domestic capital market.

6.

Foreign Collaboration: Joint participation between private firms, or between foreign

firms and Indian Government, or between foreign governments and Indian Government
has been a major source of foreign currency finance in recent times

7.

NRI Deposits and Investments: Government, with a view to attract foreign capital have
been introducing various schemes for the Non- resident Indians which ensure higher
returns; simplified procedures, tax incentives on interest earned and dividends received,
etc. A fairly large portion of the foreign currency capital includes the NRI Deposits and
Investments.

8.

Bilateral Government Funding Arrangement: Generally, advanced countries provide

aid in the form of loans and advances, grants, subsidies to governments of underdeveloped and developing countries. The aid is provided usually for financing

The Institute of Chartered Accountants of India

Foreign Direct Investment (FDI), Foreign Financial Management

11.9

government and public sector projects. Funds are provided at concessional terms in
respect of cost (interest), maturity, and repayment schedule.
Question 11
Odessa Limited has proposed to expand its operations for which it requires funds of $ 15
million, net of issue expenses which amount to 2% of the issue size. It proposed to raise the
funds though a GDR issue. It considers the following factors in pricing the issue:
(i)

The expected domestic market price of the share is ` 300

(ii) 3 shares underly each GDR

(iii) Underlying shares are priced at 10% discount to the market price
(iv) Expected exchange rate is ` 60/$
You are required to compute the number of GDR's to be issued and cost of GDR to Odessa
Limited, if 20% dividend is expected to be paid with a growth rate of 20%.
(8 Marks) (November 2014)
Answer
Net Issue Size = $15 million
Gross Issue =

$15 million
= $15.306 million
0.98

Issue Price per GDR in `(300 x 3 x 90%)

`810

Issue Price per GDR in $ (`810/ `60)

$13.50

Dividend Per GDR (D1) = `2* x 3 = `6

* Assumed to be on based on Face Value of `10 each share.
Net Proceeds Per GDR = `810 x 0.98 = `793.80
(a) Number of GDR to be issued
$15.306 million
= 1.1338 million
$13.50

(b) Cost of GDR to Odessa Ltd.

ke =

6.00
+ 0.20 = 20.76%
793.80

Question 12
ABC Ltd. is considering a project in US, which will involve an initial investment of US $
1,10,00,000. The project will have 5 years of life. Current spot exchange rate is ` 48 per US $.

The Institute of Chartered Accountants of India

11.10

Strategic Financial Management

The risk free rate in US is 8% and the same in India is 12%. Cash inflow from the project is as
follows:
Year

Cash inflow
US $ 20,00,000
US $ 25,00,000
US $ 30,00,000
US $ 40,00,000
US $ 50,00,000

1
2
3
4
5

Calculate the NPV of the project using foreign currency approach. Required rate of return on
this project is 14%.
(5 Marks) (November 2006)
Answer
(1 + 0.12) (1 + Risk Premium)

= (1 + 0.14)

Or, 1 + Risk Premium

= 1.14/1.12 = 1.0179

Therefore, Risk adjusted dollar rate is = 1.0179 x 1.08 = 1.099 1 = 0.099

Calculation of NPV
Year
1
2
3
4
5

Cash flow (Million)

US$
2.00
2.50
3.00
4.00
5.00

PV Factor at 9.9%
0.910
0.828
0.753
0.686
0.624
Less: Investment
NPV

P.V.
1.820
2.070
2.259
2.744
_3.120
12.013
11.000
1.013

Therefore, Rupee NPV of the project is = ` (48 x 1.013) Million = `48.624 Million
Question 13
A USA based company is planning to set up a software development unit in India. Software
developed at the Indian unit will be bought back by the US parent at a transfer price of US $10
millions. The unit will remain in existence in India for one year; the software is expected to get
developed within this time frame.
The US based company will be subject to corporate tax of 30 per cent and a withholding tax of
10 per cent in India and will not be eligible for tax credit in the US. The software developed will
be sold in the US market for US $ 12.0 millions. Other estimates are as follows:

The Institute of Chartered Accountants of India

Foreign Direct Investment (FDI), Foreign Financial Management

Rent for fully furnished unit with necessary hardware in India

11.11

`15,00,000

Man power cost (80 software professional will be working for 10

hours each day)

` 400 per man hour

` 12,00,000

Administrative and other costs

Advise the US Company on the financial viability of the project. The rupee-dollar rate is `48/$.
(4 Marks) (November 2007)
Answer
Proforma profit and loss account of the Indian software development unit

`
Revenue
Less: Costs:
Rent
Manpower (`400 x 80 x 10 x 365)
Administrative and other costs

`
48,00,00,000

15,00,000
11,68,00,000
12,00,000

11,95,00,000

Earnings before tax

36,05,00,000

Less: Tax
Earnings after tax

10,81,50,000
25,23,50,000

Less: Withholding tax(TDS)

Repatriation amount (in rupees)

2,52,35,000
22,71,15,000

Repatriation amount (in dollars)

$4.7 million

Note: Students may assume the year of 360 days instead of 365 days as has been done in
the answer provided above. In such a case where a year is assumed to be of 360 days,
manpower cost is ` 11,52,00,000 and repatriated amount ` 22,87,15,000.
Advise: The cost of development software in India for the US based company is $5.268
million. As the USA based Company is expected to sell the software in the US at $12.0
million, it is advised to develop the software in India.
Question 14
XY Limited is engaged in large retail business in India. It is contemplating for expansion
into a country of Africa by acquiring a group of stores having the same line of operation as
that of India.
The exchange rate for the currency of the proposed African country is extremely volatile. Rate
of inflation is presently 40% a year. Inflation in India is currently 10% a year. Management of
XY Limited expects these rates likely to continue for the foreseeable future.

The Institute of Chartered Accountants of India

11.12

Strategic Financial Management

Estimated projected cash flows, in real terms, in India as well as African country for the
first three years of the project are as follows:
Cash flows in Indian

Year 0

Year 1

Year 2

Year - 3

-50,000

-1,500

-2,000

-2,500

-2,00,000

+50,000

+70,000

+90,000

` (000)
Cash flows in African
Rands (000)
XY Ltd. assumes the year 3 nominal cash flows will continue to be earned each year
indefinitely. It evaluates all investments using nominal cash flows and a nominal discounting
rate. The present exchange rate is African Rand 6 to ` 1.
You are required to calculate the net present value of the proposed investment considering
the following:
(i)

African Rand cash flows are converted into rupees and discounted at a risk adjusted
rate.

(ii) All cash flows for these projects will be discounted at a rate of 20% to reflect its high
risk.
(iii) Ignore taxation.
PVIF @ 20%

Year - 1

Year - 2

Year - 3

.833

.694

.579
(10 Marks) (May 2013)

Answer
Calculation of NPV
Year

Inflation factor in India

1.00

1.10

1.21

1.331

Inflation factor in Africa

1.00

1.40

1.96

2.744

Exchange Rate (as per IRP)

6.00

7.6364

9.7190

12.3696

Cash Flows in ` 000

Real

-50000

-1500

-2000

-2500

Nominal (1)

-50000

-1650

-2420

-3327.50

-200000

70000

-200000

50000
70000

137200

90000
246960

-33333

9167

14117

19965

Cash Flows in African Rand 000

Real
Nominal
In Indian ` 000 (2)

The Institute of Chartered Accountants of India

Foreign Direct Investment (FDI), Foreign Financial Management

11.13

Net Cash Flow in ` 000 (1)+(2)

-83333

7517

11697

16637

PVF@20%

1
-83333

0.833

0.694
8118

0.579

PV

6262

9633

NPV of 3 years = -59320 (` 000)

NPV of Terminal Value =
Total NPV of the Project

16637
0.579 = 48164 ( ` 000)
0.20
= -59320 (` 000) + 48164 ( ` 000) = -11156 ( ` 000)

Question 15
A multinational company is planning to set up a subsidiary company in India (where hitherto it
was exporting) in view of growing demand for its product and competition from other MNCs.
The initial project cost (consisting of Plant and Machinery including installation) is estimated to
be US$ 500 million. The net working capital requirements are estimated at US$ 50 million. The
company follows straight line method of depreciation. Presently, the company is exporting two
million units every year at a unit price of US$ 80, its variable cost per unit being US$ 40.
The Chief Financial Officer has estimated the following operating cost and other data in
respect of proposed project:
(i)

Variable operating cost will be US $ 20 per unit of production;

(ii) Additional cash fixed cost will be US $ 30 million p.a. and project's share of allocated
fixed cost will be US $ 3 million p.a. based on principle of ability to share;
(iii) Production capacity of the proposed project in India will be 5 million units;
(iv) Expected useful life of the proposed plant is five years with no salvage value;
(v) Existing working capital investment for production & sale of two million units through
exports was US $ 15 million;
(vi) Export of the product in the coming year will decrease to 1.5 million units in case the
company does not open subsidiary company in India, in view of the presence of
competing MNCs that are in the process of setting up their subsidiaries in India;
(vii) Applicable Corporate Income Tax rate is 35%, and
(viii) Required rate of return for such project is 12%.
Assuming that there will be no variation in the exchange rate of two currencies and all profits
will be repatriated, as there will be no withholding tax, estimate Net Present Value (NPV) of
the proposed project in India.

The Institute of Chartered Accountants of India

Strategic Financial Management

11.14

Present Value Interest Factors (PVIF) @ 12% for five years are as below:
Year

PVIF

0.8929

0.7972

0.7118

0.6355

0.5674

(10 Marks) (May 2014)

Answer
Financial Analysis whether to set up the manufacturing units in India or not may be carried
using NPV technique as follows:
I.

Incremental Cash Outflows

$ Million
Cost of Plant and Machinery

500.00

Working Capital
Release of existing Working Capital

50.00
(15.00)
535.00

II.

Incremental Cash Inflow after Tax (CFAT)

(a) Generated by investment in India for 5 years
$ Million
Sales Revenue (5 Million x $80)

400.00

Less: Costs
Variable Cost (5 Million x $20)
Fixed Cost
Depreciation ($500Million/5)
EBIT
Taxes@35%

100.00
30.00
100.00
170.00
59.50

EAT

110.50

Add: Depreciation

100.00

CFAT (1-5 years)

210.50

Cash flow at the end of the 5 years (Release of Working Capital)

The Institute of Chartered Accountants of India

35.00

Foreign Direct Investment (FDI), Foreign Financial Management

11.15

(b) Cash generation by exports

$ Million
Sales Revenue (1.5 Million x $80)

120.00

Less: Variable Cost (1.5 Million x $40)

60.00

Contribution before tax

60.00

Tax@35%

21.00

CFAT (1-5 years)

39.00

(c) Additional CFAT attributable to Foreign Investment

$ Million
Through setting up subsidiary in India
Through Exports in India

210.50

CFAT (1-5 years)

171.50

39.00

III. Determination of NPV

Year

CFAT ($ Million)

PVF@12%

PV($ Million)

1-5

171.50

3.6048

618.2232

35

0.5674

19.8590
638.0822

Less: Initial Outflow

535.0000
103.0822

Since NPV is positive the proposal should be accepted.

The Institute of Chartered Accountants of India