×




Ajanta Packaging: Key Account Management 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 Ajanta Packaging: Key Account Management case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ajanta Packaging: Key Account Management case study is a Harvard Business School (HBR) case study written by Sandeep Puri, Rakesh Singh. The Ajanta Packaging: Key Account Management (referred as “Ajanta Sf” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Customers.

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 Ajanta Packaging: Key Account Management Case Study


In the fall of 2017, Ajanta Packaging (Ajanta) was among the fastest growing glass bottle-packaging companies in India. Although the company had a large buyer base of 1,700 customers, it still earned around 50 per cent of its business from 10 key accounts, including its biggest buyer, S.F. Foods (SF), which accounted for 15 per cent of Ajanta's revenue. The position of privilege enjoyed by SF became a cause of concern for a director at Ajanta because of the client's unrealistic demands. After a $25 million order from SF with a profit margin of less than 7 per cent, a payment period of 60 days, and a very short turnaround time, the director was forced to review his relationship with his company's biggest client, and to decide whether to accept the order on SF's terms, or renegotiate the price, payment terms, and delivery schedule to benefit Ajanta. Sandeep Puri is affiliated with Asian Institute of Management.


Case Authors : Sandeep Puri, Rakesh Singh

Topic : Sales & Marketing

Related Areas : Customers




Calculating Net Present Value (NPV) at 6% for Ajanta Packaging: Key Account Management Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10018509) -10018509 - -
Year 1 3471226 -6547283 3471226 0.9434 3274742
Year 2 3954720 -2592563 7425946 0.89 3519687
Year 3 3967862 1375299 11393808 0.8396 3331493
Year 4 3241750 4617049 14635558 0.7921 2567770
TOTAL 14635558 12693691




The Net Present Value at 6% discount rate is 2675182

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. Profitability Index
2. Internal Rate of Return
3. Payback Period
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 Ajanta Sf 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. Ajanta Sf 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 Ajanta Packaging: Key Account Management

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 Ajanta Sf 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 Ajanta Sf 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 (10018509) -10018509 - -
Year 1 3471226 -6547283 3471226 0.8696 3018457
Year 2 3954720 -2592563 7425946 0.7561 2990336
Year 3 3967862 1375299 11393808 0.6575 2608934
Year 4 3241750 4617049 14635558 0.5718 1853481
TOTAL 10471209


The Net NPV after 4 years is 452700

(10471209 - 10018509 )








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 (10018509) -10018509 - -
Year 1 3471226 -6547283 3471226 0.8333 2892688
Year 2 3954720 -2592563 7425946 0.6944 2746333
Year 3 3967862 1375299 11393808 0.5787 2296216
Year 4 3241750 4617049 14635558 0.4823 1563344
TOTAL 9498582


The Net NPV after 4 years is -519927

At 20% discount rate the NPV is negative (9498582 - 10018509 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ajanta Sf 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 Ajanta Sf has a NPV value higher than Zero then finance managers at Ajanta Sf 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 Ajanta Sf, then the stock price of the Ajanta Sf 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 Ajanta Sf 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.

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.

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 Ajanta Packaging: Key Account Management

References & Further Readings

Sandeep Puri, Rakesh Singh (2018), "Ajanta Packaging: Key Account Management Harvard Business Review Case Study. Published by HBR Publications.


Tsaker Chemical SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Arena Events SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Teva SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Surekam A SWOT Analysis / TOWS Matrix

Technology , Computer Services


Toho Gas Co Ltd SWOT Analysis / TOWS Matrix

Utilities , Natural Gas Utilities


IPE SWOT Analysis / TOWS Matrix

Technology , Computer Storage Devices


ANAP SWOT Analysis / TOWS Matrix

Services , Retail (Catalog & Mail Order)


Assembly Biosciences SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs