Escolar Documentos
Profissional Documentos
Cultura Documentos
Konstantinos Samiotis
Submitted By:
ABRAR AKRAM
H00029875
Online Programmes
University of Liverpool
Almarais Mission:
To provide quality and nutritious food & beverages that enrich our consumers lives
every day.
Almarais Vision:
To be the consumers preferred choice by leading in chosen markets with superior
food & beverage products.
Almarai Organizational Structure:
Almarai is known by its slogan Quality you can trust and serve its customers
through four major units listed below.
Almarai Dairy: Also widely known as Almari Dairy provide customers with wide
selection of bottled milk, laban, flavoured milk, yogurt, cheese, cream and fresh
juices.
Lusine: provide customers with baked foods including breads, pastries and biscuits.
7Days: provide customers with a range of puffs and croissants.
Alyoum: provide customers with packed whole chicken and selective portion packs.
Infant Nutrition: infant nutrition is relatively new business unit for Almarai
established in 2010 to provide customers with infant formulas. Infant formulas are
processed food items to feed children under 12 month age. Currently infant nutrition
SBU is producing three products of raw milk (powdered milk) listed below and a new
project is planned to produce cereals for infants.
Currently product A is most successful product for Infant Nutrition as this target the
customers for age 0 to 6 months who cannot be fed any other food however, there is
high competition for this market share and other companies are trying to bring
improved formulas. Product C sale is very low as these targets the customers age
between 1 to 3 years and these are also fed other foods. A new product D (cereal for
toddlers) is planned to be produced to get market share for customers age ranging
between 6 months to 3 years as this provide start of solid food for infants. This
product success could also bring new opportunities for SBU to start new product line
by introducing cereals of different tastes and foods like rice cereals, fruit cereals etc.
This new product is also expected to get big market share according to initial
customers feedback.
Mission of SBU Infant Nutrition:
Infant Nutrition understand that babies deserve best of everything that could be
provided and serve. We want to serve our customers by providing essential first
nutrition to newborns to daily diet for a toddler.
Strategies for SBU Infant Nutrition:
1. Serve customers by providing a wide range of infant and toddlers nutrition
products to increase market share.
2. Continuously improve products through research and innovation to guarantee
healthier start of infant life.
Yes/No
Yes/No
High/Low Risk
d. Shareholders Value
NPV Calculation
2. Selection of Projects
a. Rank projects by scoring model
Project A
Project B
Project C
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Low
7.53
Low
3.90
High
3.17
Project D
Low
10.42
255
169
92
244
Selection of Projects:
Projects are ranked according to the evaluation criteria and scoring they achieve
against during evaluation. Projects final selection depends upon the available
budget, as the second quarter of year is starting and SBU has only 18 M available
for its operation. Ranking of four projects and required budget to complete the
project is shown in Table 2.
Table 2: Ranking and Required Budget for Existing and Proposed Projects
Project Name Rank of Project Required Budget
Project A
2.0 M
Project B
5.0 M
Project C
7.0 M
Project D
5.5 M
All four projects require 19.5 M which is more than the available budget which
means that all four projects cannot be carried out in 2 nd quarter. Project C is not
started yet and has low business value as compare to project D therefore it is
recommended to start project D and second quarter and put project C at hold.
Portfolio evaluation process should be applied at the end of 2 nd quarter to evaluate
new conditions for all projects in list and new portfolio should be decided according
to available budget with best suitable projects. New project D will have positive
impact at business value with less investment required. An updated cash flow plan is
shown in Table 3
Delivery
1Q
6.0
M
2.0
30-Jun M
1.0
30-Sep M
31-Dec 3.0
30-Mar M
6.0
M
2Q
6.0
M
2.0
M
2.5
M
1.0
M
3Q
6.0
M
4Q
6.0
M
Total
24.0
M
2.5
M
2.5
M
4.0M
2.0
M
6.0M
5.0
M
5.0
M
2.0
M
5.5M
3.0M
18.0
M
10
References:
Almarai (2012), Almarai Company Annual Report 2011, Almarai Company, [Online].
Available at: http://almarai.com/wp-content/uploads/2012/12/2011_annual_en.pdf,
Viewed: April 16, 2014.
Global Edge (2013), Food and Beverage: Introduction, Michigan State University,
[Online]
Available
at:
http://globaledge.msu.edu/industries/food-and-beverage,
11
Appendix-A
NPV Calculations for Project A
Cash
Year
Flow Item 1
Year
2
Year
3
Year
4
Years Capital
515 Investments
EBIT
4.10 2.25 4.65 8.50
Taxes
1.23 0.68 1.40 2.55
Net
Income
2.87 1.58 3.26 5.95
PV
2.59 1.28 2.38 3.92
NPV
7.53
Tax Rate 30% and Discount Rate 11%
10.27
3.08
6.9
7.19
4.27
Year
2
Year
3
Year
4
Years Capital
515 Investments
EBIT
1.10 1.50 3.36 4.50
Taxes
0.33 0.45 1.01 1.35
Net
Income
0.77 1.05 2.35 3.15
PV
0.69 0.85 1.72 2.08
NPV
3.90
Tax Rate 30% and Discount Rate 11%
6.40
1.92
4.1
4.48
2.66
Year
2
Year
3
Year
4
Years Capital
515 Investments
EBIT
1.70 1.80 2.30 4.30
Taxes
0.51 0.54 0.69 1.29
Net
Income
1.19 1.26 1.61 3.01
PV
1.07 1.02 1.18 1.98
NPV
3.17
Tax Rate 30% and Discount Rate 11%
12
6.30
1.89
4.7
4.41
2.62
Year
2
Year
3
Year
4
Years Capital
515 Investments
EBIT
5.10 2.10 6.00 12.00
Taxes
1.53 0.63 1.80
3.60
Net
Income
3.57 1.47 4.20
8.40
PV
3.22 1.19 3.07
5.53
NPV
10.42
Tax Rate 30% and Discount Rate 11%
13
13.50
4.05
8.2
9.45
5.61