×




Pulse Candy: Sustaining the Brand Differentiation 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 Pulse Candy: Sustaining the Brand Differentiation case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Pulse Candy: Sustaining the Brand Differentiation case study is a Harvard Business School (HBR) case study written by Ritu Mehta, Mayank More. The Pulse Candy: Sustaining the Brand Differentiation (referred as “Pulse Candy” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Innovation, International business, Manufacturing, Marketing.

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 Pulse Candy: Sustaining the Brand Differentiation Case Study


In April 2015, the Dharampal Satyapal Group introduced a new hard-boiled candy in three states in India. The candy, named Pulse, had a distinctive raw-mango flavour and a spicy, tangy taste. It quickly became popular. Within two years, Pulse candy surpassed 3 billion in sales and became the leader in the hard-boiled candy segment, beating leading national and international brands. The company achieved all of this with a small advertising budget and very little promotion; rather, the candy's success was largely a result of word-of-mouth and interest on social media. Demand exceeded supply, and competitors were beginning to launch similar and poorly imitated products. How could the group sustain the sales momentum of Pulse? Should it extend the Pulse brand to other formats and flavours and into other product categories? Should it take the candy to overseas markets, and if so, which ones? Ritu Mehta is affiliated with Indian Institute of Management Calcutta.


Case Authors : Ritu Mehta, Mayank More

Topic : Sales & Marketing

Related Areas : Innovation, International business, Manufacturing, Marketing




Calculating Net Present Value (NPV) at 6% for Pulse Candy: Sustaining the Brand Differentiation Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012075) -10012075 - -
Year 1 3450085 -6561990 3450085 0.9434 3254797
Year 2 3980824 -2581166 7430909 0.89 3542919
Year 3 3973672 1392506 11404581 0.8396 3336372
Year 4 3240568 4633074 14645149 0.7921 2566833
TOTAL 14645149 12700921




The Net Present Value at 6% discount rate is 2688846

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 Pulse Candy 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. Pulse Candy 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 Pulse Candy: Sustaining the Brand Differentiation

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 Sales & Marketing 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 Pulse Candy 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 Pulse Candy 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 (10012075) -10012075 - -
Year 1 3450085 -6561990 3450085 0.8696 3000074
Year 2 3980824 -2581166 7430909 0.7561 3010075
Year 3 3973672 1392506 11404581 0.6575 2612754
Year 4 3240568 4633074 14645149 0.5718 1852805
TOTAL 10475708


The Net NPV after 4 years is 463633

(10475708 - 10012075 )








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 (10012075) -10012075 - -
Year 1 3450085 -6561990 3450085 0.8333 2875071
Year 2 3980824 -2581166 7430909 0.6944 2764461
Year 3 3973672 1392506 11404581 0.5787 2299579
Year 4 3240568 4633074 14645149 0.4823 1562774
TOTAL 9501885


The Net NPV after 4 years is -510190

At 20% discount rate the NPV is negative (9501885 - 10012075 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Pulse Candy 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 Pulse Candy has a NPV value higher than Zero then finance managers at Pulse Candy 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 Pulse Candy, then the stock price of the Pulse Candy 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 Pulse Candy 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 can impact the cash flow of the project.

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 Pulse Candy: Sustaining the Brand Differentiation

References & Further Readings

Ritu Mehta, Mayank More (2018), "Pulse Candy: Sustaining the Brand Differentiation Harvard Business Review Case Study. Published by HBR Publications.


Bitauto SWOT Analysis / TOWS Matrix

Technology , Computer Services


Sino Harbour SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Aytu BioScience SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Monrif SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


Takara Standard SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Majestic Wine SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Merck SWOT Analysis / TOWS Matrix

Healthcare , Major Drugs


Oersted SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


Junefield Department Store SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Sl Pharm A SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs