×




Sun Hung Kai: A Governance Crisis in a Family Firm 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 Sun Hung Kai: A Governance Crisis in a Family Firm case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Sun Hung Kai: A Governance Crisis in a Family Firm case study is a Harvard Business School (HBR) case study written by Gilles Hilary. The Sun Hung Kai: A Governance Crisis in a Family Firm (referred as “Family Corruption” from here on) case study provides evaluation & decision scenario in field of Communication. It also touches upon business topics such as - Value proposition, Crisis management, Ethics, 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 Sun Hung Kai: A Governance Crisis in a Family Firm Case Study


The case study documents an incident involving one of the world's largest family-owned, publicly traded firms. The case is set in Hong Kong, where Chinese, Western, and local cultures intermingle, affecting the way corruption is viewed and dealt with. It involves issues related to conflicts within a prominent family leading to a high-profile scandal, describing tensions between the desire to maintain family control over the firm and the need to maintain proper governance and transparency for financial markets, respond to social pressure from a society that deals aggressively with corruption, and deal with a criminal inquiry that could lead to years in prison. This was all happening while complex political issues simmered in the background.


Case Authors : Gilles Hilary

Topic : Communication

Related Areas : Crisis management, Ethics, Risk management




Calculating Net Present Value (NPV) at 6% for Sun Hung Kai: A Governance Crisis in a Family Firm Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000731) -10000731 - -
Year 1 3448657 -6552074 3448657 0.9434 3253450
Year 2 3974646 -2577428 7423303 0.89 3537421
Year 3 3974255 1396827 11397558 0.8396 3336861
Year 4 3244380 4641207 14641938 0.7921 2569853
TOTAL 14641938 12697585




The Net Present Value at 6% discount rate is 2696854

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. Profitability Index
3. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Family Corruption 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 Family Corruption 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 Sun Hung Kai: A Governance Crisis in a Family Firm

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 Communication 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 Family Corruption 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 Family Corruption 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 (10000731) -10000731 - -
Year 1 3448657 -6552074 3448657 0.8696 2998832
Year 2 3974646 -2577428 7423303 0.7561 3005403
Year 3 3974255 1396827 11397558 0.6575 2613137
Year 4 3244380 4641207 14641938 0.5718 1854985
TOTAL 10472358


The Net NPV after 4 years is 471627

(10472358 - 10000731 )








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 (10000731) -10000731 - -
Year 1 3448657 -6552074 3448657 0.8333 2873881
Year 2 3974646 -2577428 7423303 0.6944 2760171
Year 3 3974255 1396827 11397558 0.5787 2299916
Year 4 3244380 4641207 14641938 0.4823 1564612
TOTAL 9498580


The Net NPV after 4 years is -502151

At 20% discount rate the NPV is negative (9498580 - 10000731 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Family Corruption 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 Family Corruption has a NPV value higher than Zero then finance managers at Family Corruption 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 Family Corruption, then the stock price of the Family Corruption 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 Family Corruption 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 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 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.

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 Sun Hung Kai: A Governance Crisis in a Family Firm

References & Further Readings

Gilles Hilary (2018), "Sun Hung Kai: A Governance Crisis in a Family Firm Harvard Business Review Case Study. Published by HBR Publications.


Hilong Holding SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Cogelec SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Euglena Co Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Wahana Pronatural SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


BBMG A SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Exel Industries SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Alimco Financial SWOT Analysis / TOWS Matrix

Financial , Investment Services