×




TOTO: The Bottom Line 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 TOTO: The Bottom Line case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. TOTO: The Bottom Line case study is a Harvard Business School (HBR) case study written by Mary Tripsas, Masako Egawa, Jun Fukuyoshi. The TOTO: The Bottom Line (referred as “Toto Toilets” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Disruptive innovation, Marketing, Organizational culture, Sales, Technology.

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 TOTO: The Bottom Line Case Study


To maximize their effectiveness, color cases should be printed in color.TOTO, the leading manufacturer of toilets in Japan, is struggling to penetrate the US market with its premier bidet-toilets, which are present in 63% of homes in Japan. The case examines the behavioral, cultural, and institutional barriers that TOTO faces in gaining adoption of an innovation. It also explores the role of product categorization in driving consumer behavior - in contrast to the US, toilets in Japan are considered a high-tech consumer electronic device. Finally, the role of organizational identity and culture is examined. The creation of the bidet-toilet category in Japan was a defining accomplishment for TOTO, and this history has created a strong commitment to promoting it in the US. But given that TOTO has been highly successful selling regular high-end toilets in the US, is this commitment to the bidet-toilet appropriate?


Case Authors : Mary Tripsas, Masako Egawa, Jun Fukuyoshi

Topic : Global Business

Related Areas : Disruptive innovation, Marketing, Organizational culture, Sales, Technology




Calculating Net Present Value (NPV) at 6% for TOTO: The Bottom Line Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10005561) -10005561 - -
Year 1 3446521 -6559040 3446521 0.9434 3251435
Year 2 3967647 -2591393 7414168 0.89 3531192
Year 3 3937740 1346347 11351908 0.8396 3306202
Year 4 3235480 4581827 14587388 0.7921 2562803
TOTAL 14587388 12651632




The Net Present Value at 6% discount rate is 2646071

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Toto Toilets 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 Toto Toilets 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 TOTO: The Bottom Line

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 Toto Toilets 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 Toto Toilets 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 (10005561) -10005561 - -
Year 1 3446521 -6559040 3446521 0.8696 2996975
Year 2 3967647 -2591393 7414168 0.7561 3000111
Year 3 3937740 1346347 11351908 0.6575 2589128
Year 4 3235480 4581827 14587388 0.5718 1849896
TOTAL 10436110


The Net NPV after 4 years is 430549

(10436110 - 10005561 )








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 (10005561) -10005561 - -
Year 1 3446521 -6559040 3446521 0.8333 2872101
Year 2 3967647 -2591393 7414168 0.6944 2755310
Year 3 3937740 1346347 11351908 0.5787 2278785
Year 4 3235480 4581827 14587388 0.4823 1560320
TOTAL 9466516


The Net NPV after 4 years is -539045

At 20% discount rate the NPV is negative (9466516 - 10005561 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Toto Toilets 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 Toto Toilets has a NPV value higher than Zero then finance managers at Toto Toilets 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 Toto Toilets, then the stock price of the Toto Toilets 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 Toto Toilets 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 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 can impact the cash flow of the project.

What will be a multi year spillover effect of various taxation regulations.

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 TOTO: The Bottom Line

References & Further Readings

Mary Tripsas, Masako Egawa, Jun Fukuyoshi (2018), "TOTO: The Bottom Line Harvard Business Review Case Study. Published by HBR Publications.


SunPower SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Nexion Techn SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Sumida Corp SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Keras Resources SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


AgroFresh Solutions SWOT Analysis / TOWS Matrix

Technology , Software & Programming


GMO Click Holdings SWOT Analysis / TOWS Matrix

Financial , Investment Services


Hebei Sailhero Environmental SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Columbia Pr SWOT Analysis / TOWS Matrix

Services , Real Estate Operations