×




Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version 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 Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version case study is a Harvard Business School (HBR) case study written by William C. Kirby, Nancy Hua Dai, Erica M Zendell. The Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version (referred as “Wanxiang 058” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Entrepreneurship, International business, Marketing, Mergers & acquisitions, Performance measurement, Strategic planning, Strategy execution.

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 Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version Case Study


Supplements the A Case 308-058. With an almost forty-year history as a business in China, the Wanxiang Group has navigated through the significantly different political and economic changes in China to succeed as a global leader in the auto parts industry, and to develop into a broad business conglomerate. Beginning in 1994, when it first began its operations in the United States, Wanxiang started to expand its role as a parts supplier into a discerning acquirer of distressed companies in the U.S. While it saw acquisition as an exciting means for growth, company strategy at its Hangzhou, China headquarters also included vertical integration with a goal of developing a full-on electric car. Were these two goals divergent or complementary: mutually supportive or exclusive?


Case Authors : William C. Kirby, Nancy Hua Dai, Erica M Zendell

Topic : Strategy & Execution

Related Areas : Entrepreneurship, International business, Marketing, Mergers & acquisitions, Performance measurement, Strategic planning, Strategy execution




Calculating Net Present Value (NPV) at 6% for Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10017306) -10017306 - -
Year 1 3447477 -6569829 3447477 0.9434 3252337
Year 2 3981926 -2587903 7429403 0.89 3543900
Year 3 3935908 1348005 11365311 0.8396 3304664
Year 4 3251729 4599734 14617040 0.7921 2575674
TOTAL 14617040 12676575




The Net Present Value at 6% discount rate is 2659269

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

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. Wanxiang 058 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 Wanxiang 058 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 Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version

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 Wanxiang 058 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 Wanxiang 058 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 (10017306) -10017306 - -
Year 1 3447477 -6569829 3447477 0.8696 2997806
Year 2 3981926 -2587903 7429403 0.7561 3010908
Year 3 3935908 1348005 11365311 0.6575 2587923
Year 4 3251729 4599734 14617040 0.5718 1859187
TOTAL 10455824


The Net NPV after 4 years is 438518

(10455824 - 10017306 )








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 (10017306) -10017306 - -
Year 1 3447477 -6569829 3447477 0.8333 2872898
Year 2 3981926 -2587903 7429403 0.6944 2765226
Year 3 3935908 1348005 11365311 0.5787 2277725
Year 4 3251729 4599734 14617040 0.4823 1568156
TOTAL 9484005


The Net NPV after 4 years is -533301

At 20% discount rate the NPV is negative (9484005 - 10017306 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Wanxiang 058 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 Wanxiang 058 has a NPV value higher than Zero then finance managers at Wanxiang 058 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 Wanxiang 058, then the stock price of the Wanxiang 058 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 Wanxiang 058 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 –

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 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.

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 Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version

References & Further Readings

William C. Kirby, Nancy Hua Dai, Erica M Zendell (2018), "Wanxiang Group: A Chinese Company's Global Strategy (B), Chinese Version Harvard Business Review Case Study. Published by HBR Publications.


Toami SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Dolphin Offshore Enterprises SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


SAP SWOT Analysis / TOWS Matrix

Technology , Software & Programming


2G energy SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


John Wiley&Sons SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


Qurient SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Communisis SWOT Analysis / TOWS Matrix

Services , Printing Services


Chongqing Construction Eng SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


VP SWOT Analysis / TOWS Matrix

Services , Rental & Leasing