×




Ningbo FOTILE Kitchen Ware Co., Ltd. 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 Ningbo FOTILE Kitchen Ware Co., Ltd. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ningbo FOTILE Kitchen Ware Co., Ltd. case study is a Harvard Business School (HBR) case study written by F. Warren McFarlan, Zheng Xiaoming, Yuren Fang, Hong Zhang. The Ningbo FOTILE Kitchen Ware Co., Ltd. (referred as “Fotile's Fotile” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Leadership, 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 Ningbo FOTILE Kitchen Ware Co., Ltd. Case Study


Since 2008, FOTILE has actively introduced philosophies of the traditional Chinese culture - such as benevolence, justice, courtesy, wisdom and faith - into its management, which it believes to compensate for deficiencies in western management concepts and creates a new Chinese enterprise management model. FOTILE's attempts are controversial and evoke intense discussions and reflections. The core question for class discussion is whether its philosophy is sustainable and applicable to modern enterprises generally in China? How can one integrate the western management philosophy with traditional Oriental culture? Is it really possible? This case can be used in MBA, EDP, EMBA Organizational Behavior and Corporate Culture courses. It supports a 60-90-minute class discussion. The case describes how FOTILE developed its Confucian culture-based management model in a world of market competition. It first introduces the company's background, including its startup and development processes. It next describes the transformation of FOTILE's management model from western philosophy to one based on traditional Oriental concepts. It then shows how Confucianism is applied in FOTILE's management. In particular, it describes the applications of Confucianism in FOTILE's HR management and performance evaluation.


Case Authors : F. Warren McFarlan, Zheng Xiaoming, Yuren Fang, Hong Zhang

Topic : Strategy & Execution

Related Areas : Leadership, Strategy




Calculating Net Present Value (NPV) at 6% for Ningbo FOTILE Kitchen Ware Co., Ltd. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10014094) -10014094 - -
Year 1 3465442 -6548652 3465442 0.9434 3269285
Year 2 3962849 -2585803 7428291 0.89 3526922
Year 3 3943928 1358125 11372219 0.8396 3311398
Year 4 3235889 4594014 14608108 0.7921 2563127
TOTAL 14608108 12670732




The Net Present Value at 6% discount rate is 2656638

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

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 Fotile's Fotile 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. Fotile's Fotile 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 Ningbo FOTILE Kitchen Ware Co., Ltd.

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 Fotile's Fotile 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 Fotile's Fotile 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 (10014094) -10014094 - -
Year 1 3465442 -6548652 3465442 0.8696 3013428
Year 2 3962849 -2585803 7428291 0.7561 2996483
Year 3 3943928 1358125 11372219 0.6575 2593197
Year 4 3235889 4594014 14608108 0.5718 1850130
TOTAL 10453238


The Net NPV after 4 years is 439144

(10453238 - 10014094 )








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 (10014094) -10014094 - -
Year 1 3465442 -6548652 3465442 0.8333 2887868
Year 2 3962849 -2585803 7428291 0.6944 2751978
Year 3 3943928 1358125 11372219 0.5787 2282366
Year 4 3235889 4594014 14608108 0.4823 1560517
TOTAL 9482730


The Net NPV after 4 years is -531364

At 20% discount rate the NPV is negative (9482730 - 10014094 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Fotile's Fotile 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 Fotile's Fotile has a NPV value higher than Zero then finance managers at Fotile's Fotile 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 Fotile's Fotile, then the stock price of the Fotile's Fotile 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 Fotile's Fotile 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 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.

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 Ningbo FOTILE Kitchen Ware Co., Ltd.

References & Further Readings

F. Warren McFarlan, Zheng Xiaoming, Yuren Fang, Hong Zhang (2018), "Ningbo FOTILE Kitchen Ware Co., Ltd. Harvard Business Review Case Study. Published by HBR Publications.


NTM Gold SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Samho Dev SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


AGCO SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


Nippon ADR SWOT Analysis / TOWS Matrix

Services , Communications Services


Fujian Kuncai Material Tech SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Open House Co Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


E&D SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Hindustan Composites SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Latam Autos Ltd SWOT Analysis / TOWS Matrix

Technology , Computer Services


Shoppers Stop SWOT Analysis / TOWS Matrix

Services , Retail (Department & Discount)