×




Hindustan Lever (A): Leaping A Millenium 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 Hindustan Lever (A): Leaping A Millenium case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Hindustan Lever (A): Leaping A Millenium case study is a Harvard Business School (HBR) case study written by Ulrich Steger, Aileen Ionescu-Somers, Wolfgang Amman. The Hindustan Lever (A): Leaping A Millenium (referred as “Shgs Hll” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Marketing, Sustainability.

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 Hindustan Lever (A): Leaping A Millenium Case Study


This three part case series centers on a new business model developed by Hindustan Lever (HLL) to tap the business and sustainability potentials hidden in rural India. It focuses on a win-win partnership with rural, female self-help groups (SHGs). HLL assists SHGs to access micro credit, which is usually restricted. SHGs in turn buy HLL products and sell them in their villages in a decentralized way, thus creating various opportunities for rural communities such as training and income opportunities for women as well as better overall living conditions for their families. The A-case describes the cornerstones and key decisions reached during the inception phase of the project. It details the value chain and expected deliverables for the stakeholder groups. This first case of the series ends when the system has been set up and launched, but reveals none of the actual results.


Case Authors : Ulrich Steger, Aileen Ionescu-Somers, Wolfgang Amman

Topic : Organizational Development

Related Areas : Marketing, Sustainability




Calculating Net Present Value (NPV) at 6% for Hindustan Lever (A): Leaping A Millenium Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10017004) -10017004 - -
Year 1 3467175 -6549829 3467175 0.9434 3270920
Year 2 3955126 -2594703 7422301 0.89 3520048
Year 3 3968649 1373946 11390950 0.8396 3332154
Year 4 3223168 4597114 14614118 0.7921 2553051
TOTAL 14614118 12676173




The Net Present Value at 6% discount rate is 2659169

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. Payback Period
2. Profitability Index
3. Net Present Value
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. Shgs Hll 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 Shgs Hll 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 Hindustan Lever (A): Leaping A Millenium

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 Shgs Hll 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 Shgs Hll 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 (10017004) -10017004 - -
Year 1 3467175 -6549829 3467175 0.8696 3014935
Year 2 3955126 -2594703 7422301 0.7561 2990643
Year 3 3968649 1373946 11390950 0.6575 2609451
Year 4 3223168 4597114 14614118 0.5718 1842857
TOTAL 10457886


The Net NPV after 4 years is 440882

(10457886 - 10017004 )








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 (10017004) -10017004 - -
Year 1 3467175 -6549829 3467175 0.8333 2889313
Year 2 3955126 -2594703 7422301 0.6944 2746615
Year 3 3968649 1373946 11390950 0.5787 2296672
Year 4 3223168 4597114 14614118 0.4823 1554383
TOTAL 9486982


The Net NPV after 4 years is -530022

At 20% discount rate the NPV is negative (9486982 - 10017004 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Shgs Hll 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 Shgs Hll has a NPV value higher than Zero then finance managers at Shgs Hll 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 Shgs Hll, then the stock price of the Shgs Hll 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 Shgs Hll 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of the project.

Understanding of risks involved in the project.

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.

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 Hindustan Lever (A): Leaping A Millenium

References & Further Readings

Ulrich Steger, Aileen Ionescu-Somers, Wolfgang Amman (2018), "Hindustan Lever (A): Leaping A Millenium Harvard Business Review Case Study. Published by HBR Publications.


Greenwood Sejahtera SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Samwon Steel SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Megola Inc SWOT Analysis / TOWS Matrix

Services , Waste Management Services


Yantai Eddie Precision SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Sports Seoul SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


Kobayashi Metals SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Sun Frontier Fudousan SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Amerisur SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Export Packing SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging