×




Asahi Breweries Ltd. 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 Asahi Breweries Ltd. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Asahi Breweries Ltd. case study is a Harvard Business School (HBR) case study written by Malcolm S. Salter, Jiro Kokuryo. The Asahi Breweries Ltd. (referred as “Asahi Breweries” from here on) case study provides evaluation & decision scenario in field of Leadership & Managing People. It also touches upon business topics such as - Value proposition, Decision making, Growth strategy, Leadership, Marketing, Organizational structure, Supply chain.

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 Asahi Breweries Ltd. Case Study


Focuses on competitive repositioning, organizational renewal, and personal leadership. Describes how Asahi Breweries was faced with a major capacity expansion decision after succeeding in increasing market share dramatically in the traditionally stable Japanese beer industry. This has been done through the creation of a new product category, "Dry Beer." Information on industry economics, Asahi's organizational process, and competitive interaction are provided as well as an in-depth description of top management's profile and management posture at Asahi. Designed to allow discussion on how to make a balanced decision incorporating such market strategy issues as product strategy, competitor retaliation, advertising policy, rebate policy, and distributor relations management, as well as such organizational elements as corporate goals, financial integrity, quality control, personnel policy, management philosophy, and leadership style.


Case Authors : Malcolm S. Salter, Jiro Kokuryo

Topic : Leadership & Managing People

Related Areas : Decision making, Growth strategy, Leadership, Marketing, Organizational structure, Supply chain




Calculating Net Present Value (NPV) at 6% for Asahi Breweries Ltd. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023029) -10023029 - -
Year 1 3472674 -6550355 3472674 0.9434 3276108
Year 2 3979059 -2571296 7451733 0.89 3541348
Year 3 3967063 1395767 11418796 0.8396 3330823
Year 4 3232794 4628561 14651590 0.7921 2560676
TOTAL 14651590 12708954




The Net Present Value at 6% discount rate is 2685925

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. Internal Rate of Return
2. Net Present Value
3. Profitability Index
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. Timing of the expected cash flows – stockholders of Asahi Breweries 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. Asahi Breweries 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 Asahi Breweries Ltd.

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 Leadership & Managing People 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 Asahi Breweries 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 Asahi Breweries 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 (10023029) -10023029 - -
Year 1 3472674 -6550355 3472674 0.8696 3019717
Year 2 3979059 -2571296 7451733 0.7561 3008740
Year 3 3967063 1395767 11418796 0.6575 2608408
Year 4 3232794 4628561 14651590 0.5718 1848360
TOTAL 10485226


The Net NPV after 4 years is 462197

(10485226 - 10023029 )








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 (10023029) -10023029 - -
Year 1 3472674 -6550355 3472674 0.8333 2893895
Year 2 3979059 -2571296 7451733 0.6944 2763235
Year 3 3967063 1395767 11418796 0.5787 2295754
Year 4 3232794 4628561 14651590 0.4823 1559025
TOTAL 9511909


The Net NPV after 4 years is -511120

At 20% discount rate the NPV is negative (9511909 - 10023029 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Asahi Breweries 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 Asahi Breweries has a NPV value higher than Zero then finance managers at Asahi Breweries 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 Asahi Breweries, then the stock price of the Asahi Breweries 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 Asahi Breweries 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.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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

Understanding of risks involved in the project.

What can impact the cash flow of 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 Asahi Breweries Ltd.

References & Further Readings

Malcolm S. Salter, Jiro Kokuryo (2018), "Asahi Breweries Ltd. Harvard Business Review Case Study. Published by HBR Publications.


Man King SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


SLM SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


IFGL Refractories SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


International Isotopes SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Yoke Technology A SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Titan Wind Energy Suzhou SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods