×




Future of Avon's China: Direct Sales, Retail Sales or Both 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 Future of Avon's China: Direct Sales, Retail Sales or Both case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Future of Avon's China: Direct Sales, Retail Sales or Both case study is a Harvard Business School (HBR) case study written by Zhigang Tao, Dongya Li, Isabella Chan. The Future of Avon's China: Direct Sales, Retail Sales or Both (referred as “Avon Direct” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Emerging markets, Marketing, Sales.

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 Future of Avon's China: Direct Sales, Retail Sales or Both Case Study


On 9 April 2005, the leading global direct-sales cosmetics company, Avon, gained exclusive rights from the Chinese government to test the direct-selling model in China. This provided Avon a rare opportunity to expand its business, especially given that the demand for cosmetics in China had skyrocketed in the past decades. Since China banned the direct sales model in 1998, Avon had successfully adopted the traditional sales model of boutique and counter stores. Although the direct sales model had worked well for Avon in almost all other markets in the world, the traditional sales model had proved to be very successful in China. How should Avon exploit this opportunity of direct selling in China?


Case Authors : Zhigang Tao, Dongya Li, Isabella Chan

Topic : Sales & Marketing

Related Areas : Emerging markets, Marketing, Sales




Calculating Net Present Value (NPV) at 6% for Future of Avon's China: Direct Sales, Retail Sales or Both Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10025993) -10025993 - -
Year 1 3457451 -6568542 3457451 0.9434 3261746
Year 2 3979742 -2588800 7437193 0.89 3541956
Year 3 3948448 1359648 11385641 0.8396 3315193
Year 4 3239928 4599576 14625569 0.7921 2566326
TOTAL 14625569 12685222




The Net Present Value at 6% discount rate is 2659229

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. Payback Period
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. Avon Direct 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 Avon Direct 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 Future of Avon's China: Direct Sales, Retail Sales or Both

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 Avon Direct 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 Avon Direct 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 (10025993) -10025993 - -
Year 1 3457451 -6568542 3457451 0.8696 3006479
Year 2 3979742 -2588800 7437193 0.7561 3009257
Year 3 3948448 1359648 11385641 0.6575 2596169
Year 4 3239928 4599576 14625569 0.5718 1852439
TOTAL 10464344


The Net NPV after 4 years is 438351

(10464344 - 10025993 )








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 (10025993) -10025993 - -
Year 1 3457451 -6568542 3457451 0.8333 2881209
Year 2 3979742 -2588800 7437193 0.6944 2763710
Year 3 3948448 1359648 11385641 0.5787 2284981
Year 4 3239928 4599576 14625569 0.4823 1562465
TOTAL 9492366


The Net NPV after 4 years is -533627

At 20% discount rate the NPV is negative (9492366 - 10025993 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Avon Direct 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 Avon Direct has a NPV value higher than Zero then finance managers at Avon Direct 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 Avon Direct, then the stock price of the Avon Direct 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 Avon Direct 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 can impact the cash flow of 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.

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

Understanding of risks involved in the project.

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 Future of Avon's China: Direct Sales, Retail Sales or Both

References & Further Readings

Zhigang Tao, Dongya Li, Isabella Chan (2018), "Future of Avon's China: Direct Sales, Retail Sales or Both Harvard Business Review Case Study. Published by HBR Publications.


Gold Lakes SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Dialog SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Hanwei Energy Services Corp. SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


EOS Imaging SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Alten SWOT Analysis / TOWS Matrix

Technology , Computer Services


Vector Resources SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Illumina SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


JW Shinyak SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs