Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture 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 Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture case study is a Harvard Business School (HBR) case study written by Stephanie Hurt, Vijaya Narapareddy. The Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture (referred as “Sonata Tui” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Joint ventures.

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 Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture Case Study

This case deals with how Sonata Software, an Indian software company, sought growth in Western Europe through TUI Infotec, a joint venture (JV) with TUI AG, a leader in travel and tourism in Germany. It provides a vehicle for reflecting on a firm's choice of a JV as a means for entering a new overseas market while building new competencies and buttressing competitive advantage. The case opens in Bangalore in May 2010, with B. Ramaswamy, President and Managing Director of Sonata Software, preparing for a meeting with his management team to review the performance of TUI Infotec. The case traces the history of Sonata from its spinoff from its parent company to the JV design and implementation. This case challenges students to evaluate the advantages and disadvantages of this international JV, and to consider the decision of whether to continue the JV or to dissolve it when the revenue commitments made by TUI AG were set to expire in 2011.

Case Authors : Stephanie Hurt, Vijaya Narapareddy

Topic : Global Business

Related Areas : Joint ventures

---

Calculating Net Present Value (NPV) at 6% for Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10012978)	-10012978	-	-
Year 1	3459835	-6553143	3459835	0.9434	3263995
Year 2	3958285	-2594858	7418120	0.89	3522860
Year 3	3950738	1355880	11368858	0.8396	3317116
Year 4	3225139	4581019	14593997	0.7921	2554612
TOTAL			14593997		12658583

The Net Present Value at 6% discount rate is 2645605

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. Net Present Value
3. Internal Rate of Return
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. Sonata Tui 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 Sonata Tui 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 Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture

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 Global Business 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 Sonata Tui 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 Sonata Tui 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	(10012978)	-10012978	-	-
Year 1	3459835	-6553143	3459835	0.8696	3008552
Year 2	3958285	-2594858	7418120	0.7561	2993032
Year 3	3950738	1355880	11368858	0.6575	2597674
Year 4	3225139	4581019	14593997	0.5718	1843984
TOTAL					10443242

The Net NPV after 4 years is 430264

(10443242 - 10012978 )

---

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	(10012978)	-10012978	-	-
Year 1	3459835	-6553143	3459835	0.8333	2883196
Year 2	3958285	-2594858	7418120	0.6944	2748809
Year 3	3950738	1355880	11368858	0.5787	2286307
Year 4	3225139	4581019	14593997	0.4823	1555333
TOTAL					9473645

The Net NPV after 4 years is -539333

At 20% discount rate the NPV is negative (9473645 - 10012978 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Sonata Tui 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 Sonata Tui has a NPV value higher than Zero then finance managers at Sonata Tui 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 Sonata Tui, then the stock price of the Sonata Tui 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 Sonata Tui 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 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.

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.

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 Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture

References & Further Readings

Stephanie Hurt, Vijaya Narapareddy (2018), "Sonata Software Ltd., India: Building Global Competitive Advantage through an International Joint Venture Harvard Business Review Case Study. Published by HBR Publications.