×




MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry 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 MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry case study is a Harvard Business School (HBR) case study written by Story Jonathan, Watson Noshua. The MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry (referred as “Mas Apparel” 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, Emerging markets, Social responsibility, Strategy, 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 MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry Case Study


MAS Holdings is a family-owned manufacturer of women's apparel, founded by three brothers who have built the firm into a US$570 million business. Clients include the biggest brands in lingerie and sportswear. The textile industry makes up 50% of Sri Lankan exports, especially from China. The case is about using corporate social responsibility as a strategic tool in global competition.


Case Authors : Story Jonathan, Watson Noshua

Topic : Leadership & Managing People

Related Areas : Emerging markets, Social responsibility, Strategy, Supply chain




Calculating Net Present Value (NPV) at 6% for MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10020949) -10020949 - -
Year 1 3460477 -6560472 3460477 0.9434 3264601
Year 2 3956778 -2603694 7417255 0.89 3521518
Year 3 3972655 1368961 11389910 0.8396 3335518
Year 4 3250996 4619957 14640906 0.7921 2575093
TOTAL 14640906 12696730




The Net Present Value at 6% discount rate is 2675781

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 Mas Apparel 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. Mas Apparel 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 MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry

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 Mas Apparel 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 Mas Apparel 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 (10020949) -10020949 - -
Year 1 3460477 -6560472 3460477 0.8696 3009110
Year 2 3956778 -2603694 7417255 0.7561 2991893
Year 3 3972655 1368961 11389910 0.6575 2612085
Year 4 3250996 4619957 14640906 0.5718 1858768
TOTAL 10471856


The Net NPV after 4 years is 450907

(10471856 - 10020949 )








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 (10020949) -10020949 - -
Year 1 3460477 -6560472 3460477 0.8333 2883731
Year 2 3956778 -2603694 7417255 0.6944 2747763
Year 3 3972655 1368961 11389910 0.5787 2298990
Year 4 3250996 4619957 14640906 0.4823 1567803
TOTAL 9498286


The Net NPV after 4 years is -522663

At 20% discount rate the NPV is negative (9498286 - 10020949 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Mas Apparel 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 Mas Apparel has a NPV value higher than Zero then finance managers at Mas Apparel 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 Mas Apparel, then the stock price of the Mas Apparel 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 Mas Apparel 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.

Understanding of risks involved in 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 MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry

References & Further Readings

Story Jonathan, Watson Noshua (2018), "MAS Holdings: Strategic Corporate Social Responsibility in the Apparel Industry Harvard Business Review Case Study. Published by HBR Publications.


AeroCentury SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


CJ Freshway SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Befesa SWOT Analysis / TOWS Matrix

Transportation , Trucking


RCR Tomlinson SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Inventronics Hangzhou SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Kafrit SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Brambles SWOT Analysis / TOWS Matrix

Services , Business Services


Invesco UK Smaller SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services