×




China Metal Recycling Holdings Limited: Scrap King Gets Scrapped 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 China Metal Recycling Holdings Limited: Scrap King Gets Scrapped case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. China Metal Recycling Holdings Limited: Scrap King Gets Scrapped case study is a Harvard Business School (HBR) case study written by Amy Lau, Jun Han, Katrina Tai. The China Metal Recycling Holdings Limited: Scrap King Gets Scrapped (referred as “Recycling Sfc” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Corporate governance, Financial management, Financial markets, Operations management, 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 China Metal Recycling Holdings Limited: Scrap King Gets Scrapped Case Study


China Metal Recycling Holdings Ltd ("CMR" or "the Company") was said to be the largest scrap metal recycling company in mainland China. It was listed on the Hong Kong Stock Exchange in June 2009. For a few years after its initial listing, the Company reported extremely high revenue and profit growth. Many investment houses assigned its stock "buy" or "strong buy" recommendations. This optimistic situation lasted until January 2013, when California-based Glaucus Research Group issued a report pointing out that, in comparison with other publically available industry data, CMR's reported sales figures were unlikely to be true. This rang the regulatory alarm bell. The Securities and Futures Commission of Hong Kong ("SFC") conducted an investigation and found reporting fraud. On July 29, 2013, the SFC obtained court orders appointing provisional liquidators to take over the Company. CMR was suspended from trading on main board of the Hong Kong Stock Exchange. Several of the Company's key directors and officers were arrested in the next couple of weeks. The information provided in the Company's annual reports complied with Hong Kong listing requirements and financial reporting standards. It apparently had sound corporate governance structures. For three and a half consecutive years, its external auditor, a leading international accounting firm, had given its financial statements "true and fair" marks. With all these seeming positives, investors were easily misled. How can investors uncover such camouflaged financial fraud? What are the key risk areas one should focus on when analyzing a company? How can a company's financials be double-checked using publically available information?


Case Authors : Amy Lau, Jun Han, Katrina Tai

Topic : Finance & Accounting

Related Areas : Corporate governance, Financial management, Financial markets, Operations management, Sustainability




Calculating Net Present Value (NPV) at 6% for China Metal Recycling Holdings Limited: Scrap King Gets Scrapped Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10011828) -10011828 - -
Year 1 3454588 -6557240 3454588 0.9434 3259045
Year 2 3961159 -2596081 7415747 0.89 3525417
Year 3 3963289 1367208 11379036 0.8396 3327654
Year 4 3246330 4613538 14625366 0.7921 2571397
TOTAL 14625366 12683514




The Net Present Value at 6% discount rate is 2671686

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. Profitability Index
3. Net Present Value
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 Recycling Sfc 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. Recycling Sfc 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 China Metal Recycling Holdings Limited: Scrap King Gets Scrapped

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 Finance & Accounting 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 Recycling Sfc 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 Recycling Sfc 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 (10011828) -10011828 - -
Year 1 3454588 -6557240 3454588 0.8696 3003990
Year 2 3961159 -2596081 7415747 0.7561 2995205
Year 3 3963289 1367208 11379036 0.6575 2605927
Year 4 3246330 4613538 14625366 0.5718 1856100
TOTAL 10461221


The Net NPV after 4 years is 449393

(10461221 - 10011828 )








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 (10011828) -10011828 - -
Year 1 3454588 -6557240 3454588 0.8333 2878823
Year 2 3961159 -2596081 7415747 0.6944 2750805
Year 3 3963289 1367208 11379036 0.5787 2293570
Year 4 3246330 4613538 14625366 0.4823 1565553
TOTAL 9488751


The Net NPV after 4 years is -523077

At 20% discount rate the NPV is negative (9488751 - 10011828 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Recycling Sfc 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 Recycling Sfc has a NPV value higher than Zero then finance managers at Recycling Sfc 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 Recycling Sfc, then the stock price of the Recycling Sfc 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 Recycling Sfc 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 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.

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.

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 China Metal Recycling Holdings Limited: Scrap King Gets Scrapped

References & Further Readings

Amy Lau, Jun Han, Katrina Tai (2018), "China Metal Recycling Holdings Limited: Scrap King Gets Scrapped Harvard Business Review Case Study. Published by HBR Publications.


Emeco SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


ParkerVision SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Frontera SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Seneca Foods A SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Great Water SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Hokuriku Electric Industry SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Dx Plc SWOT Analysis / TOWS Matrix

Transportation , Trucking


Beih-Property SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services