×




Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged) 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 Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged) case study is a Harvard Business School (HBR) case study written by Gal Raz, Martin N. Davidson, Gerry Yemen. The Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged) (referred as “Capillaries Dicing” 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, Growth strategy, Knowledge management, 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 Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged) Case Study


This version condenses the two parts of "K&S Industries Inc. in China: Transferring Knowledge (A) and (B)" into a single-use case. Suitable for the MBA, EMBA, GEMBA, and executive education programs, the case presents a manufacturer of semiconductor assembly equipment looking to achieve growth in its wire bonding tools segment-in particular, capillaries and dicing saw blades-through geographic expansion. At the time, it manufactured capillaries in Yokneam, Israel, and blades in Santa Clara, California. While much of the work on outsourcing to China focuses on the low cost and its tradeoffs, this case examines in depth the interaction between human capital and a firm's cost and capabilities. The expansion committee team is charged with designing and opening a new facility in Suzhou, China. Expanding operations to China meant cost savings, and it was where K&S's market had expanded. But it wasn't clear whether it made sense to move the capillary process, the dicing blade manufacturing, or both. And if K&S did move to China, it would keep the Israeli-based factory open but close the American-based. If both were moved, what order would make sense given that one existing factory would be closed down and the other kept open? And once those decisions were made, what exactly would the knowledge transfer look like?


Case Authors : Gal Raz, Martin N. Davidson, Gerry Yemen

Topic : Leadership & Managing People

Related Areas : Growth strategy, Knowledge management, Technology




Calculating Net Present Value (NPV) at 6% for Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10019249) -10019249 - -
Year 1 3472098 -6547151 3472098 0.9434 3275564
Year 2 3976753 -2570398 7448851 0.89 3539296
Year 3 3953950 1383552 11402801 0.8396 3319813
Year 4 3224550 4608102 14627351 0.7921 2554146
TOTAL 14627351 12688818


The Net Present Value at 6% discount rate is 2669569

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. Net Present Value
2. Profitability Index
3. Internal Rate of Return
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 Capillaries Dicing 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. Capillaries Dicing 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 Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged)

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 Capillaries Dicing 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 Capillaries Dicing 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 (10019249) -10019249 - -
Year 1 3472098 -6547151 3472098 0.8696 3019216
Year 2 3976753 -2570398 7448851 0.7561 3006997
Year 3 3953950 1383552 11402801 0.6575 2599786
Year 4 3224550 4608102 14627351 0.5718 1843647
TOTAL 10469645


The Net NPV after 4 years is 450396

(10469645 - 10019249 )






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 (10019249) -10019249 - -
Year 1 3472098 -6547151 3472098 0.8333 2893415
Year 2 3976753 -2570398 7448851 0.6944 2761634
Year 3 3953950 1383552 11402801 0.5787 2288166
Year 4 3224550 4608102 14627351 0.4823 1555049
TOTAL 9498264


The Net NPV after 4 years is -520985

At 20% discount rate the NPV is negative (9498264 - 10019249 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Capillaries Dicing 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 Capillaries Dicing has a NPV value higher than Zero then finance managers at Capillaries Dicing 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 Capillaries Dicing, then the stock price of the Capillaries Dicing 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 Capillaries Dicing 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 –

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.

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.

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.




References & Further Readings

Gal Raz, Martin N. Davidson, Gerry Yemen (2018), "Kulicke and Soffa Industries, Inc., in China: Transferring Knowledge (A) and (B) (Abridged) Harvard Business Review Case Study. Published by HBR Publications.