×




ICICI (A) 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 ICICI (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. ICICI (A) case study is a Harvard Business School (HBR) case study written by Bharat N. Anand, Nitin Nohria, John Pegg. The ICICI (A) (referred as “Icici K.v” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Emerging markets, Risk management.

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 ICICI (A) Case Study


ICICI was the first Indian company to be listed on the New York Stock Exchange. This case is set in 1998, when the company had to decide whether to enter the retail credit segment of the Indian financial market. Although the retail credit sector presents attractive growth opportunities, ICICI lacked many of the capabilities needed to succeed in this space and would have to compete against a host of established domestic and foreign banks. Describes how ICICI, under the visionary leadership of K.V. Kamath, has transformed itself, against all odds, from a development financial institution into a commercially competitive organization.


Case Authors : Bharat N. Anand, Nitin Nohria, John Pegg

Topic : Strategy & Execution

Related Areas : Emerging markets, Risk management




Calculating Net Present Value (NPV) at 6% for ICICI (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10010872) -10010872 - -
Year 1 3443903 -6566969 3443903 0.9434 3248965
Year 2 3978358 -2588611 7422261 0.89 3540724
Year 3 3969580 1380969 11391841 0.8396 3332936
Year 4 3229882 4610851 14621723 0.7921 2558369
TOTAL 14621723 12680995




The Net Present Value at 6% discount rate is 2670123

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. Payback Period
2. Profitability Index
3. Internal Rate of Return
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 Icici K.v 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. Icici K.v 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 ICICI (A)

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 Icici K.v 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 Icici K.v 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 (10010872) -10010872 - -
Year 1 3443903 -6566969 3443903 0.8696 2994698
Year 2 3978358 -2588611 7422261 0.7561 3008210
Year 3 3969580 1380969 11391841 0.6575 2610063
Year 4 3229882 4610851 14621723 0.5718 1846696
TOTAL 10459667


The Net NPV after 4 years is 448795

(10459667 - 10010872 )








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 (10010872) -10010872 - -
Year 1 3443903 -6566969 3443903 0.8333 2869919
Year 2 3978358 -2588611 7422261 0.6944 2762749
Year 3 3969580 1380969 11391841 0.5787 2297211
Year 4 3229882 4610851 14621723 0.4823 1557621
TOTAL 9487499


The Net NPV after 4 years is -523373

At 20% discount rate the NPV is negative (9487499 - 10010872 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Icici K.v 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 Icici K.v has a NPV value higher than Zero then finance managers at Icici K.v 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 Icici K.v, then the stock price of the Icici K.v 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 Icici K.v 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 will be a multi year spillover effect of various taxation regulations.

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 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.

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 ICICI (A)

References & Further Readings

Bharat N. Anand, Nitin Nohria, John Pegg (2018), "ICICI (A) Harvard Business Review Case Study. Published by HBR Publications.


Shimachu Co Ltd SWOT Analysis / TOWS Matrix

Services , Retail (Home Improvement)


88 Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Palred Technologies Ltd SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Shuangliang Eco-Energy SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


JAG SWOT Analysis / TOWS Matrix

Services , Waste Management Services


Shenzhen Envicool Tech SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Entegra Ltd SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


Orient Corp SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


China Overseas Grand Oceans SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Ramsay Health Care SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Haers Containers A SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.