×




Meizhou Dongpo Restaurant Group 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 Meizhou Dongpo Restaurant Group case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Meizhou Dongpo Restaurant Group case study is a Harvard Business School (HBR) case study written by F. Warren McFarlan, Weiku Wu, Jia Guo. The Meizhou Dongpo Restaurant Group (referred as “Dongpo Meizhou” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Strategy.

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 Meizhou Dongpo Restaurant Group Case Study


Since the establishment of the first Meizhou Dongpo Restaurant in Beijing in 1996, Wang Gang and his wife Liang Di have opened more than 100 chain restaurants in China and foreign countries, and set up the group headquarters, logistics center, R&D center and central kitchen. Meizhou Dongpo has grown into one of the most stable large catering enterprises in China. The enterprise entered the stage of rapid development in 2000. Meizhou Dongpo Group has annual operating revenue of over RMB 1.8 billion, accumulative consumers of over 20 million persons-times and more than 8,000 employees. Meizhou Dongpo has transformed its small-restaurant operation model at beginning into present operation model of large catering group chain. Wang Gang believed Meizhou Dongpo must take the path of standardization to become a large-scale Chinese cuisine chain enterprise. Standardized management has always been the most important development strategy at Meizhou Dongpo. Wang Gang accelerated the standardized management of Meizhou Dongpo after 2000, realizing production and processing standardization, management standardization and service standardization. The year 2013 was important to Meizhou Dongpo. On December 18, 2013, Meizhou Dongpo Beverly Restaurant in Los Angeles was opened, and "Wangjiadu" series products of Meizhou Dongpo were also sold at various supermarkets in the U.S., marking a step of internationalization taken by Meizhou Dongpo. Regular chain, standardization strategy and international development are priorities of this case.


Case Authors : F. Warren McFarlan, Weiku Wu, Jia Guo

Topic : Strategy & Execution

Related Areas : Strategy




Calculating Net Present Value (NPV) at 6% for Meizhou Dongpo Restaurant Group Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10001671) -10001671 - -
Year 1 3466326 -6535345 3466326 0.9434 3270119
Year 2 3981435 -2553910 7447761 0.89 3543463
Year 3 3953664 1399754 11401425 0.8396 3319573
Year 4 3251800 4651554 14653225 0.7921 2575730
TOTAL 14653225 12708885




The Net Present Value at 6% discount rate is 2707214

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

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 Dongpo Meizhou 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. Dongpo Meizhou 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 Meizhou Dongpo Restaurant Group

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 Strategy & Execution 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 Dongpo Meizhou 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 Dongpo Meizhou 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 (10001671) -10001671 - -
Year 1 3466326 -6535345 3466326 0.8696 3014197
Year 2 3981435 -2553910 7447761 0.7561 3010537
Year 3 3953664 1399754 11401425 0.6575 2599598
Year 4 3251800 4651554 14653225 0.5718 1859227
TOTAL 10483559


The Net NPV after 4 years is 481888

(10483559 - 10001671 )








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 (10001671) -10001671 - -
Year 1 3466326 -6535345 3466326 0.8333 2888605
Year 2 3981435 -2553910 7447761 0.6944 2764885
Year 3 3953664 1399754 11401425 0.5787 2288000
Year 4 3251800 4651554 14653225 0.4823 1568191
TOTAL 9509681


The Net NPV after 4 years is -491990

At 20% discount rate the NPV is negative (9509681 - 10001671 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Dongpo Meizhou 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 Dongpo Meizhou has a NPV value higher than Zero then finance managers at Dongpo Meizhou 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 Dongpo Meizhou, then the stock price of the Dongpo Meizhou 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 Dongpo Meizhou 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.

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

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.

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 Meizhou Dongpo Restaurant Group

References & Further Readings

F. Warren McFarlan, Weiku Wu, Jia Guo (2018), "Meizhou Dongpo Restaurant Group Harvard Business Review Case Study. Published by HBR Publications.


Ribbon Com SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Daehan Synthet SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel


Andatee China Marine SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Guangdong Guoli A SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Olidata SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Inpixon SWOT Analysis / TOWS Matrix

Technology , Computer Services


Nova SWOT Analysis / TOWS Matrix

Technology , Semiconductors