×




Hennes & Mauritz, 2000 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 Hennes & Mauritz, 2000 case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Hennes & Mauritz, 2000 case study is a Harvard Business School (HBR) case study written by John R. Wells, Galen Danskin. The Hennes & Mauritz, 2000 (referred as “Erikson Rolf” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Growth strategy, International business, Leading teams, Marketing, Risk management, Strategic planning.

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 Hennes & Mauritz, 2000 Case Study


In 2000, Hennes & Mauritz (H&M) was the second-largest and most global player in the fashion retail business. It operated 682 stores, 80% of them outside its home country of Sweden, and achieved revenues of $3.0 billion and operating profits of $375 million. In 1999, when H&M announced plans to enter the U.S., sales had grown 20% per year and operating profits, 30%, for a decade. After the August announcement of U.S. expansion plans, its share price hit a record $35 (a P/E of over 90). But the new millennium brought challenges and uncertainty. In March 2000, the first nonfamily CEO, Fabian Mansson, resigned after only two years at the helm and the company issued a profits warning. In September 2000, H&M's share price closed at $18.68, a fall of nearly 50% from the prior year. Meanwhile Gap, the world's leading fashion retailer with revenues of $13.7 billion, was adding 600 stores a year and expanding into Europe from its U.S. base. Rolf Erikson, Masson's replacement, impressed few analysts and questions lingered about H&M's ability to maintain its rate of expansion. What did new CEO Rolf Erikson need to do to avert the threat from Gap and restore the company's fortunes?


Case Authors : John R. Wells, Galen Danskin

Topic : Strategy & Execution

Related Areas : Growth strategy, International business, Leading teams, Marketing, Risk management, Strategic planning




Calculating Net Present Value (NPV) at 6% for Hennes & Mauritz, 2000 Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10019393) -10019393 - -
Year 1 3449463 -6569930 3449463 0.9434 3254210
Year 2 3969242 -2600688 7418705 0.89 3532611
Year 3 3955332 1354644 11374037 0.8396 3320973
Year 4 3244835 4599479 14618872 0.7921 2570213
TOTAL 14618872 12678008




The Net Present Value at 6% discount rate is 2658615

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. Payback Period
3. Profitability Index
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Erikson Rolf 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 Erikson Rolf 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 Hennes & Mauritz, 2000

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 Erikson Rolf 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 Erikson Rolf 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 (10019393) -10019393 - -
Year 1 3449463 -6569930 3449463 0.8696 2999533
Year 2 3969242 -2600688 7418705 0.7561 3001317
Year 3 3955332 1354644 11374037 0.6575 2600695
Year 4 3244835 4599479 14618872 0.5718 1855245
TOTAL 10456790


The Net NPV after 4 years is 437397

(10456790 - 10019393 )








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 (10019393) -10019393 - -
Year 1 3449463 -6569930 3449463 0.8333 2874553
Year 2 3969242 -2600688 7418705 0.6944 2756418
Year 3 3955332 1354644 11374037 0.5787 2288965
Year 4 3244835 4599479 14618872 0.4823 1564832
TOTAL 9484768


The Net NPV after 4 years is -534625

At 20% discount rate the NPV is negative (9484768 - 10019393 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Erikson Rolf 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 Erikson Rolf has a NPV value higher than Zero then finance managers at Erikson Rolf 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 Erikson Rolf, then the stock price of the Erikson Rolf 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 Erikson Rolf 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 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.

What can impact the cash flow of 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 Hennes & Mauritz, 2000

References & Further Readings

John R. Wells, Galen Danskin (2018), "Hennes & Mauritz, 2000 Harvard Business Review Case Study. Published by HBR Publications.


Curtis Banks Ltd SWOT Analysis / TOWS Matrix

Financial , Investment Services


REMED SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Eco Animal SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Ezaki Glico Co Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Vopak NV SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Detour Gold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Scs Group Plc SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures


Barloworld SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Yasue Corp SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services