Rajwant Engineering: Survival or Ethical Values? Net Present Value (NPV) / MBA Resources

Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?

NPV solution for Rajwant Engineering: Survival or Ethical Values? case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Rajwant Engineering: Survival or Ethical Values? case study is a Harvard Business School (HBR) case study written by Atul Arun Pathak, Kshamta Sharma. The Rajwant Engineering: Survival or Ethical Values? (referred as “Rajwant Owner” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Ethics, Manufacturing.

The net present value (NPV) of an investment proposal is the present value of the proposal’s net cash flows less the proposal’s initial cash outflow. If a project’s NPV is greater than or equal to zero, the project should be accepted.

NPV = Present Value of Future Cash Flows LESS Project’s Initial Investment

---

Case Description of Rajwant Engineering: Survival or Ethical Values? Case Study

In October 2014, the owner of Rajwant Engineering Pvt. Ltd., a small-scale manufacturing business in Jamshedpur, India, needed to make some key strategic decisions. The immediate challenge was that the company had recently been asked for a bribe by the procurement manager of its most important client. The business owner was a highly ethical entrepreneur, so he was tempted to discontinue his relationship with the client on ethical grounds. However, the business was facing major financial difficulties, and the owner felt great responsibility toward his employees. The business owner wondered if he should instead compromise on his values in order to save his business from bankruptcy. Atul Arun Pathak is affiliated with XLRI-Xavier School of Management. Kshamta Sharma is affiliated with XLRI-Xavier School of Management.

Case Authors : Atul Arun Pathak, Kshamta Sharma

Topic : Organizational Development

Related Areas : Ethics, Manufacturing

---

Calculating Net Present Value (NPV) at 6% for Rajwant Engineering: Survival or Ethical Values? Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10014648)	-10014648	-	-
Year 1	3466640	-6548008	3466640	0.9434	3270415
Year 2	3954747	-2593261	7421387	0.89	3519711
Year 3	3971840	1378579	11393227	0.8396	3334833
Year 4	3243417	4621996	14636644	0.7921	2569090
TOTAL			14636644		12694049

The Net Present Value at 6% discount rate is 2679401

In isolation the NPV number doesn't mean much but put in right context then it is one of the best method to evaluate project returns. In this article we will cover -

Different methods of capital budgeting

What is NPV & Formula of NPV,
How it is calculated,
How to use NPV number for project evaluation, and
Scenario Planning given risks and management priorities.

---

Capital Budgeting Approaches

Methods of Capital Budgeting

There are four types of capital budgeting techniques that are widely used in the corporate world –

1. Profitability Index
2. Net Present Value
3. Payback Period
4. Internal Rate of Return

Apart from the Payback period method which is an additive method, rest of the methods are based on Discounted Cash Flow technique. Even though cash flow can be calculated based on the nature of the project, for the simplicity of the article we are assuming that all the expected cash flows are realized at the end of the year.

Discounted Cash Flow approaches provide a more objective basis for evaluating and selecting investment projects. They take into consideration both –

1. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Rajwant Owner shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
2. Timing of the expected cash flows – stockholders of Rajwant Owner have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.

---

Formula and Steps to Calculate Net Present Value (NPV) of Rajwant Engineering: Survival or Ethical Values?

NPV = Net Cash In Flowt1 / (1+r)t1 + Net Cash In Flowt2 / (1+r)t2 + … Net Cash In Flowtn / (1+r)tn
Less Net Cash Out Flowt0 / (1+r)t0

Where t = time period, in this case year 1, year 2 and so on.
r = discount rate or return that could be earned using other safe proposition such as fixed deposit or treasury bond rate. Net Cash In Flow – What the firm will get each year.
Net Cash Out Flow – What the firm needs to invest initially in the project.

Step 1 – Understand the nature of the project and calculate cash flow for each year.
Step 2 – Discount those cash flow based on the discount rate.
Step 3 – Add all the discounted cash flow.
Step 4 – Selection of the project

Why Organizational Development Managers need to know Financial Tools such as Net Present Value (NPV)?

In our daily workplace we often come across people and colleagues who are just focused on their core competency and targets they have to deliver. For example marketing managers at Rajwant Owner often design programs whose objective is to drive brand awareness and customer reach. But how that 30 point increase in brand awareness or 10 point increase in customer touch points will result into shareholders’ value is not specified.

To overcome such scenarios managers at Rajwant Owner needs to not only know the financial aspect of project management but also needs to have tools to integrate them into part of the project development and monitoring plan.

Calculating Net Present Value (NPV) at 15%

After working through various assumptions we reached a conclusion that risk is far higher than 6%. In a reasonably stable industry with weak competition - 15% discount rate can be a good benchmark.

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 15 %	Discounted Cash Flows
Year 0	(10014648)	-10014648	-	-
Year 1	3466640	-6548008	3466640	0.8696	3014470
Year 2	3954747	-2593261	7421387	0.7561	2990357
Year 3	3971840	1378579	11393227	0.6575	2611549
Year 4	3243417	4621996	14636644	0.5718	1854434
TOTAL					10470810

The Net NPV after 4 years is 456162

(10470810 - 10014648 )

---

Calculating Net Present Value (NPV) at 20%

If the risk component is high in the industry then we should go for a higher hurdle rate / discount rate of 20%.

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 20 %	Discounted Cash Flows
Year 0	(10014648)	-10014648	-	-
Year 1	3466640	-6548008	3466640	0.8333	2888867
Year 2	3954747	-2593261	7421387	0.6944	2746352
Year 3	3971840	1378579	11393227	0.5787	2298519
Year 4	3243417	4621996	14636644	0.4823	1564148
TOTAL					9497885

The Net NPV after 4 years is -516763

At 20% discount rate the NPV is negative (9497885 - 10014648 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Rajwant Owner to discount cash flow at lower discount rates such as 15%.

Acceptance Criteria of a Project based on NPV

Simplest Approach – If the investment project of Rajwant Owner has a NPV value higher than Zero then finance managers at Rajwant Owner can ACCEPT the project, otherwise they can reject the project. This means that project will deliver higher returns over the period of time than any alternate investment strategy.

In theory if the required rate of return or discount rate is chosen correctly by finance managers at Rajwant Owner, then the stock price of the Rajwant Owner should change by same amount of the NPV. In real world we know that share price also reflects various other factors that can be related to both macro and micro environment.

In the same vein – accepting the project with zero NPV should result in stagnant share price. Finance managers use discount rates as a measure of risk components in the project execution process.

Sensitivity Analysis

Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Rajwant Owner should conduct a sensitivity analysis to better understand not only the inherent risk of the projects but also how those risks can be either factored in or mitigated during the project execution. Sensitivity analysis helps in –

What are the uncertainties surrounding the project Initial Cash Outlay (ICO’s). ICO’s often have several different components such as land, machinery, building, and other equipment.

What will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of the project.

Understanding of risks involved in the project.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

Some of the assumptions while using the Discounted Cash Flow Methods –

Projects are assumed to be Mutually Exclusive – This is seldom the came in modern day giant organizations where projects are often inter-related and rejecting a project solely based on NPV can result in sunk cost from a related project.

Independent projects have independent cash flows – As explained in the marketing project – though the project may look independent but in reality it is not as the brand awareness project can be closely associated with the spending on sales promotions and product specific advertising.

---

Negotiation Strategy of Rajwant Engineering: Survival or Ethical Values?

References & Further Readings

Atul Arun Pathak, Kshamta Sharma (2018), "Rajwant Engineering: Survival or Ethical Values? Harvard Business Review Case Study. Published by HBR Publications.