On 1 April 2019, Woolworths announced a $1.7B off-market share buy-back. The buy-back will have a $4.79 capital component, with the balance being a fully franked dividend. The buy-back will be based on a tender, with investors tendering to sell shares at a discount of between 10% to 14% below market price.

We have analysed the value of the buy-back for pension/tax-exempt and superannuation funds using the closing market price of Woolworths on April 1 of $31.08 – see Chart 1 below. Using $31.08 as a guide (the actual price used for the buy-back will be the volume weighted average price of Woolworths shares in the five trading days up to and including May 24) the maximum 14% discount would equate to a $26.73 buy-back price. With the capital component being $4.79, the other $21.94 would represent a fully franked dividend, which would have a $9.40 franking credit attached. For a tax-exempt Australian investor, we estimate the buy-back at a 14% discount would be worth approximately $36.13 (disregarding the time value of money), representing about $5.05 or 16% more than the market price of Woolworths on April 1.

Chart 1. Estimated value of the Woolworths buy- back for tax exempt investors using April 1 closing price.

Source: Plato

The value of the buy-back for other investors will depend on the tax situation of each investor. We would expect the buy-back to be of some value for 15% tax rate Australian investors, but significantly less that the 16% number for tax-exempt investors. The precise value will be determined by investor circumstances, the deemed capital value that the ATO will issue after the close of the buyback and the final buy-back price relative to the closing market price.

Given that we estimate the buy-back is valuable for both tax-exempt and 15% tax rate Australian investors at the maximum discount rate, and given the moderate size of the buy-back relative to Woolworth’s current market capitalisation (approximately 4.1%), we would expect the final buy-back price to be set at the maximum 14% discount to market price. We would also expect, based on similar buy-backs recently, that the buy-back will be heavily oversubscribed and thus investors would be likely subject to potentially large scale-back (other than small investors as there is a minimum buy-back allocation of 180 shares) – that is only a small portion of shares tendered would be successfully bought back in the buy-back. So whilst we expect the buy-back to be quite valuable for tax-exempt Australian investors such as charities and pension phase superannuation, we would expect the gains to be had to be scaled back significantly.

Please note that this analysis depends very much on the particular tax status of the investor. We would suggest individual investors should seek professional tax advice based on their individual tax circumstances.

Want to learn more about income?

Plato Investment Management is an Australian owned boutique equities fund manager specialising in maximising retirement income for pension phase investors and SMSFs. To find out more click "contact us" below or visit our website

You can also stay up to date with our latest news by hitting the 'follow' button below and you will be notified every time we post a wire. 

Neville Smith

Hi Peter I think you are missing something here. Considering that dividend plus franking credit is added to taxable income, tax on same at 15% would all but devour a 16% gain, would it not?. Neville S

Tony Carr

Is it possible to buy a small parcel today 5th April and participate?