×




Jewellworld.com--Online Jewelry Shopping in China 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 Jewellworld.com--Online Jewelry Shopping in China case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Jewellworld.com--Online Jewelry Shopping in China case study is a Harvard Business School (HBR) case study written by Shigefumi Makino, Anthony Fong. The Jewellworld.com--Online Jewelry Shopping in China (referred as “Jewellworld.com Jewellworld” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, International business, Marketing.

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 Jewellworld.com--Online Jewelry Shopping in China Case Study


The marketing manager of Jewellworld.com was faced with the problem of a saturated Hong Kong market, and has to consider ways in which to expand the business. In a meeting with the marketing director, who was responsible for the development of the Hong Kong and Chinese jewelry markets, one of the main topics was the expansion of the online shopping strategy into the B2C area in China; however, the staff of the marketing department held different views. The immediate question was whether Jewellworld.com should move into the B2C area at full speed or wait and see how other competitors fared in the China online market. The other issue was the segmentation that Jewellworld should employ if they decide to enter the B2C market in China. A competitor had established retail stores across China. The question was whether Jewellworld should aim to cover all market segments and product lines, or target young people who tend to use the Internet more frequently.


Case Authors : Shigefumi Makino, Anthony Fong

Topic : Sales & Marketing

Related Areas : International business, Marketing




Calculating Net Present Value (NPV) at 6% for Jewellworld.com--Online Jewelry Shopping in China Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10013129) -10013129 - -
Year 1 3460221 -6552908 3460221 0.9434 3264359
Year 2 3975374 -2577534 7435595 0.89 3538069
Year 3 3968509 1390975 11404104 0.8396 3332037
Year 4 3238794 4629769 14642898 0.7921 2565428
TOTAL 14642898 12699893




The Net Present Value at 6% discount rate is 2686764

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

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






Formula and Steps to Calculate Net Present Value (NPV) of Jewellworld.com--Online Jewelry Shopping in China

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 Sales & Marketing 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 Jewellworld.com Jewellworld 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 Jewellworld.com Jewellworld 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 (10013129) -10013129 - -
Year 1 3460221 -6552908 3460221 0.8696 3008888
Year 2 3975374 -2577534 7435595 0.7561 3005954
Year 3 3968509 1390975 11404104 0.6575 2609359
Year 4 3238794 4629769 14642898 0.5718 1851791
TOTAL 10475992


The Net NPV after 4 years is 462863

(10475992 - 10013129 )








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 (10013129) -10013129 - -
Year 1 3460221 -6552908 3460221 0.8333 2883518
Year 2 3975374 -2577534 7435595 0.6944 2760676
Year 3 3968509 1390975 11404104 0.5787 2296591
Year 4 3238794 4629769 14642898 0.4823 1561918
TOTAL 9502703


The Net NPV after 4 years is -510426

At 20% discount rate the NPV is negative (9502703 - 10013129 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jewellworld.com Jewellworld 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 Jewellworld.com Jewellworld has a NPV value higher than Zero then finance managers at Jewellworld.com Jewellworld 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 Jewellworld.com Jewellworld, then the stock price of the Jewellworld.com Jewellworld 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 Jewellworld.com Jewellworld 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.

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.

What can impact the cash flow of the project.

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 Jewellworld.com--Online Jewelry Shopping in China

References & Further Readings

Shigefumi Makino, Anthony Fong (2018), "Jewellworld.com--Online Jewelry Shopping in China Harvard Business Review Case Study. Published by HBR Publications.


Tobu Railway SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Guanfu Co Ltd A SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Shinozakiya SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


ZhongAn Online SWOT Analysis / TOWS Matrix

Financial , Insurance (Miscellaneous)


Eli Lilly SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Alpha Pro Tech SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Automobile &Pc SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Liberty Media Braves A SWOT Analysis / TOWS Matrix

Services , Broadcasting & Cable TV