×




SAP Labs: Staff Requirements 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 SAP Labs: Staff Requirements case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. SAP Labs: Staff Requirements case study is a Harvard Business School (HBR) case study written by Ajith J. Kumar, Amit Kumar Pansari. The SAP Labs: Staff Requirements (referred as “Requirements Sap” 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, .

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 SAP Labs: Staff Requirements Case Study


The associate project manager for the Indian branch of SAP Labs, a multinational enterprise that provides software and software-related services, has been meeting with his manager to discuss ways to estimate staff requirements across shifts for the company's provisioning team. The team works three shifts, 24 hours a day, seven days a week and services multiple types of requests in the form of tasks, which have one of seven priorities assigned to them. Service level agreements with customers require that the initial reaction time of the team meet specific requirements, which differ across priorities. Employing service agents involves costs for the organization. The project managers must identify a shift schedule that minimizes the number of staff used in a service setting while meeting the service level agreement expectations. Author Ajith J. Kumar is affiliated with T.A. Pai Management Institute.


Case Authors : Ajith J. Kumar, Amit Kumar Pansari

Topic : Leadership & Managing People

Related Areas :




Calculating Net Present Value (NPV) at 6% for SAP Labs: Staff Requirements Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10019980) -10019980 - -
Year 1 3454076 -6565904 3454076 0.9434 3258562
Year 2 3961077 -2604827 7415153 0.89 3525344
Year 3 3975636 1370809 11390789 0.8396 3338021
Year 4 3227449 4598258 14618238 0.7921 2556442
TOTAL 14618238 12678369




The Net Present Value at 6% discount rate is 2658389

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. Requirements Sap 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 Requirements Sap 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 SAP Labs: Staff Requirements

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 Requirements Sap 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 Requirements Sap 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 (10019980) -10019980 - -
Year 1 3454076 -6565904 3454076 0.8696 3003544
Year 2 3961077 -2604827 7415153 0.7561 2995143
Year 3 3975636 1370809 11390789 0.6575 2614045
Year 4 3227449 4598258 14618238 0.5718 1845304
TOTAL 10458037


The Net NPV after 4 years is 438057

(10458037 - 10019980 )








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 (10019980) -10019980 - -
Year 1 3454076 -6565904 3454076 0.8333 2878397
Year 2 3961077 -2604827 7415153 0.6944 2750748
Year 3 3975636 1370809 11390789 0.5787 2300715
Year 4 3227449 4598258 14618238 0.4823 1556447
TOTAL 9486307


The Net NPV after 4 years is -533673

At 20% discount rate the NPV is negative (9486307 - 10019980 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Requirements Sap 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 Requirements Sap has a NPV value higher than Zero then finance managers at Requirements Sap 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 Requirements Sap, then the stock price of the Requirements Sap 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 Requirements Sap 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of the project.

Understanding of risks involved in 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.

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 SAP Labs: Staff Requirements

References & Further Readings

Ajith J. Kumar, Amit Kumar Pansari (2018), "SAP Labs: Staff Requirements Harvard Business Review Case Study. Published by HBR Publications.


Crystal Amber SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Lynas SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Medicallumbus SWOT Analysis / TOWS Matrix

Technology , Computer Services


Komatsu Seiren SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel


Land General SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Neodian Tech SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Vesuvius India SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Intellicheck Mobilisa SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Toyo Knife SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Balmoral Resources SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver