×




Jardines: Tapping the Asian E-Commerce Market 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 Jardines: Tapping the Asian E-Commerce Market case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Jardines: Tapping the Asian E-Commerce Market case study is a Harvard Business School (HBR) case study written by F. Warren McFarlan, Melissa Dailey, Fred Young. The Jardines: Tapping the Asian E-Commerce Market (referred as “Jardine Weatherall” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, .

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 Jardines: Tapping the Asian E-Commerce Market Case Study


"We have made significant progress in reshaping the group in the current cycle of change," announced the homepage of Jardine Matheson & Co.'s web site. Percy Weatherall, newly appointed managing director of the company, knew all too well about change. In his previous position as chief executive of Hongkong Land Holdings, a core Jardines holding, Weatherall had successfully navigated through the Asian economic crisis and the plummeting Hong Kong rents and asset values that ensued. But these changes paled in comparison to the challenge of devising an e-commerce strategy for Jardine Matheson, a group with an intricate imbroglio of minority interests and diverse subsidiary and associate companies employing over 160,000 people worldwide. From the 48th floor of Jardine House in Hong Kong, Weatherall and approximately 100 of his Jardine Matheson Ltd. colleagues provided leadership, direction, planning, budgeting, as well as financial resources to the decentralized subsidiary companies located around the world. The question at hand was how a 168-year-old multinational company with commercial interests in over 30 countries could move fast enough to stake its claim in the electronic domain.


Case Authors : F. Warren McFarlan, Melissa Dailey, Fred Young

Topic : Technology & Operations

Related Areas :




Calculating Net Present Value (NPV) at 6% for Jardines: Tapping the Asian E-Commerce Market Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024628) -10024628 - -
Year 1 3472780 -6551848 3472780 0.9434 3276208
Year 2 3968957 -2582891 7441737 0.89 3532358
Year 3 3959769 1376878 11401506 0.8396 3324698
Year 4 3227057 4603935 14628563 0.7921 2556131
TOTAL 14628563 12689395




The Net Present Value at 6% discount rate is 2664767

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. Profitability Index
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Jardine Weatherall 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 Jardine Weatherall 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 Jardines: Tapping the Asian E-Commerce Market

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 Technology & Operations 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 Jardine Weatherall 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 Jardine Weatherall 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 (10024628) -10024628 - -
Year 1 3472780 -6551848 3472780 0.8696 3019809
Year 2 3968957 -2582891 7441737 0.7561 3001102
Year 3 3959769 1376878 11401506 0.6575 2603612
Year 4 3227057 4603935 14628563 0.5718 1845080
TOTAL 10469603


The Net NPV after 4 years is 444975

(10469603 - 10024628 )








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 (10024628) -10024628 - -
Year 1 3472780 -6551848 3472780 0.8333 2893983
Year 2 3968957 -2582891 7441737 0.6944 2756220
Year 3 3959769 1376878 11401506 0.5787 2291533
Year 4 3227057 4603935 14628563 0.4823 1556258
TOTAL 9497995


The Net NPV after 4 years is -526633

At 20% discount rate the NPV is negative (9497995 - 10024628 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jardine Weatherall 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 Jardine Weatherall has a NPV value higher than Zero then finance managers at Jardine Weatherall 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 Jardine Weatherall, then the stock price of the Jardine Weatherall 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 Jardine Weatherall 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 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.

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 Jardines: Tapping the Asian E-Commerce Market

References & Further Readings

F. Warren McFarlan, Melissa Dailey, Fred Young (2018), "Jardines: Tapping the Asian E-Commerce Market Harvard Business Review Case Study. Published by HBR Publications.


HeBei Jinniu Chemical SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Itron SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Kalium Lakes SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Emo Capital SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


S. Kumars Nationwide SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Hang Xiao Steel Structure SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Natural Cool Holdings Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Northwest Healthcare SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Link Real Estate SWOT Analysis / TOWS Matrix

Services , Real Estate Operations