×




Xiaomi's Globalization Strategy and Challenges 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 Xiaomi's Globalization Strategy and Challenges case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Xiaomi's Globalization Strategy and Challenges case study is a Harvard Business School (HBR) case study written by Gang Zheng, Yanting Guo, Robert A. Burgelman. The Xiaomi's Globalization Strategy and Challenges (referred as “Xiaomi's Xiaomi” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Globalization, Mobile.

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 Xiaomi's Globalization Strategy and Challenges Case Study


Xiaomi, the Chinese smartphone company founded in 2010, had quickly become an industry leader in the Chinese market. By 2016 it had started to expand internationally, and this case lays out the company's globalization strategies and challenges moving forward. Hugo Barra, a top Android executive, had left Google a few years earlier to lead Xiaomi's international growth. Xiaomi's founder and CEO, Lei Jun, said the company's ultimate goal was "making good but cheap things," a low pricing strategy that had succeeded in China. The company sold over 70 million mobile phones in 2015-while aggressively building out a robust ecosystem. However, Xiaomi had expected to sell 80 to 100 million units that year; it was facing a declining domestic market and increased competition. Therefore, international expansion had become an important part of the company's overall strategy. But expanding to other countries would be a challenging road. For one, it would take considerable time and effort to tailor the company's Android-based MIUI operating system for diversified markets-and obtain market-access qualifications. Xiaomi's patent portfolio was thin compared to those of large competitors, and it ran the risk of lawsuits from companies that held patent rights in the countries it wanted to enter. Other challenges included building out sales channels, output capacity, and cross-culture management development. Xiaomi's international plan included ten countries in Asia, Europe, and Latin America. The next year or two would be critical for Xiaomi-and it needed to make the right strategic decisions to succeed in its globalization efforts.


Case Authors : Gang Zheng, Yanting Guo, Robert A. Burgelman

Topic : Global Business

Related Areas : Globalization, Mobile




Calculating Net Present Value (NPV) at 6% for Xiaomi's Globalization Strategy and Challenges Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009427) -10009427 - -
Year 1 3454600 -6554827 3454600 0.9434 3259057
Year 2 3981719 -2573108 7436319 0.89 3543716
Year 3 3965316 1392208 11401635 0.8396 3329356
Year 4 3238457 4630665 14640092 0.7921 2565161
TOTAL 14640092 12697289




The Net Present Value at 6% discount rate is 2687862

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. Net Present Value
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. Timing of the expected cash flows – stockholders of Xiaomi's Xiaomi 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. Xiaomi's Xiaomi 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 Xiaomi's Globalization Strategy and Challenges

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 Xiaomi's Xiaomi 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 Xiaomi's Xiaomi 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 (10009427) -10009427 - -
Year 1 3454600 -6554827 3454600 0.8696 3004000
Year 2 3981719 -2573108 7436319 0.7561 3010752
Year 3 3965316 1392208 11401635 0.6575 2607260
Year 4 3238457 4630665 14640092 0.5718 1851598
TOTAL 10473610


The Net NPV after 4 years is 464183

(10473610 - 10009427 )








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 (10009427) -10009427 - -
Year 1 3454600 -6554827 3454600 0.8333 2878833
Year 2 3981719 -2573108 7436319 0.6944 2765083
Year 3 3965316 1392208 11401635 0.5787 2294743
Year 4 3238457 4630665 14640092 0.4823 1561756
TOTAL 9500415


The Net NPV after 4 years is -509012

At 20% discount rate the NPV is negative (9500415 - 10009427 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Xiaomi's Xiaomi 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 Xiaomi's Xiaomi has a NPV value higher than Zero then finance managers at Xiaomi's Xiaomi 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 Xiaomi's Xiaomi, then the stock price of the Xiaomi's Xiaomi 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 Xiaomi's Xiaomi 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 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.

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 Xiaomi's Globalization Strategy and Challenges

References & Further Readings

Gang Zheng, Yanting Guo, Robert A. Burgelman (2018), "Xiaomi's Globalization Strategy and Challenges Harvard Business Review Case Study. Published by HBR Publications.


Mega Medical Technology SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Voltage IP SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


DONTNOD Entertainment SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Columbus McKinnon SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Reliance Naval SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Miwon Commerci SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Melbourne Enterprises SWOT Analysis / TOWS Matrix

Services , Real Estate Operations