DUE 22 APRIL 2026
QUESTION 1
UrbanKick Sports Limited (“UKS”) is a Johannesburg-based sportswear manufacturer
and distributor specialising in football apparel and footwear. The company is listed on
the Johannesburg Stock
Exchange (JSE) and operates several branded retail outlets across South Africa and
selected SADC countries. Due to increased investment in South African football by
technology firms, streaming platforms and mobile network operators, UKS has identified
growth opportunities in the performance footwear market.
(a) Expected operating profit for 2025 including Nova X9 (10 marks)
Profit (R) Probability Expected value (R)
1 600 000 20% 320 000
1 700 000 30% 510 000
1 800 000 40% 720 000
2 000 000 10% 200 000
Total 1 750 000
, Nova X9 expected operating profit:
Expected quantity = (9 000×0.3)+(12 500×0.4)+(15 000×0.2)+(18 500×0.1) = 12 550
pairs
Selling price = R880, Variable cost = 480+220+55 = R755
Contribution per pair = R125
Total contribution = 12 550 × R125 = R1 568 750
Fixed costs = R450 000
Operating profit = 1 568 750 – 450 000 = R1 118 750
Total expected operating profit = 1 750 000 + 1 118 750 = R2 868 750
(b) Financing of the new machine (12 marks: 9 calc + 3 comments)
Initial investment = Machine R900 000 + initial working capital (40% × R100 000)
= R940 000
After-tax cost of each funding option:
Ordinary shares
Dividends: 2021:78c, 2022:85c, 2023:94c, 2024:100c, 2025:110c
Growth rate g = (110/78)^(1/4) – 1 = 8.99% ≈ 9%
D₁ = 110c × 1.09 = 119.9c = R1.199
Net proceeds = R14 × (1 – 0.03) = R13.58
Ke = (1.199/13.58) + 0.09 = 0.1783 = 17.83%
Preference shares
Dividend = 15% × R100 = R15, Market price = R98
Kp = 15/98 = 15.31% (no tax shield)