Pizza brother´s, Inc., through its subsidiaries, operates as a pizza company in the United States and internationally. It operates through three segments: U.S. Stores, International Franchise, and Supply Chain. The company offers pizzas under the Bro´s brand name through company-owned and franchised stores. It also provides oven-baked sandwiches, pasta, boneless chicken and chicken wings, bread and dips side items, desserts, and soft drink products. As of January 2, 2022, the company operated approximately 5 thousand stores in 40 markets. The company was founded in 1990 and is based in Colorado.
For the year 2021 the company presented the following abbreviated results and balance sheet items: (all figures in million €)
Revenues 4300
Gross Profit 1200
Operating Income 750
Interest expenses 50
Taxes 175
Total Assets 2500
Current Liabilities 500
Long term debt 1000
Common stock 500
Retained Earnings 350
Net income 2021 150
The company has 500 thousand shares outstanding at a par value of 1000€.
The market value of the shares today is 7500€
Mr Andersen, who has 10% of the shares is proposing to make a dividend payment in cash for 30 Million
Mrs Bettermore, the CEO, holding 1% of the shares is proposing to make a stock dividend with a value of 30 Million.
You are the CFO of the company, so they are requesting you to prepare:
Balance sheet of the company in the case of Mr Andersen dividend payment
Balance sheet of the company in the case of Mrs Bettermore´s stock dividend.
And you also want to prepare your own proposal buying the company shares for a total amount of 30 Millions.
Calculate number of shares, EPS, PE ratio, Return on sales, ROE, ROA before doing anything, and also after each of the 3 alternatives.
In case you finally choose the option of Mr Andersen, what will be the final market value of the shares if you decide to make a split 2 for 1?
