ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
HUL - Mrs Bectors Food Merger
3
Hypothetical Acquisition Analysis
4
5
TRANSACTION ASSUMPTIONS
6
AcquirerHindustan Unilever Ltd
7
Target
Mrs Bectors Food Specialities Ltd
8
9
Acquirer Share Price (INR) 2,160.0
10
Acquirer Shares Outstanding (Cr) 235.1
11
Acquirer Market Cap (INR Cr) 507,856.3
12
13
Target Share Price (INR) 181.2
14
Target Shares Outstanding (Cr) 30.7
15
Target Market Cap (INR Cr) 5,567.2
16
17
Purchase Premium25%
18
Offer Price per Share (INR) 226.5
19
Equity Purchase Price (INR Cr) 6,959.0
20
21
Financing - Cash %80%
22
Financing - Debt %20%
23
Interest Rate on New Debt8%
24
Tax Rate25%
25
Transaction Fees (% of Deal)2%
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100