2016 Review Prepared for the Chronos Board of Directors April 23, 2014.

Slides:



Advertisements
Similar presentations
April 28, Atlas Copco Group Q1 Results April 28, 2010.
Advertisements

July 18, 2008, Atlas Copco Group Q2 Results July 18, 2008.
Atlas Copco Group Q4 Results February 2, Q4 - highlights  Order growth continued  Record operating profit –All business areas above 20% operating.
Accenture Plc (ACN) Analysts: Chris Landqvist, Justin Pippitt, Kelli Coldiron & Wei Pi.
DES Chapter 7 1 Multiyear Projections and Valuation.
Chapter9 Profit Planning.
Bankrupt or Bust Industry 2 – Firm 1 December 5, 2000 Nathan Head Nicole Carlson Dan Geurts Chris Battles.
4-1 Copyright (C) 2000 by Harcourt, Inc. All rights reserved. Chapter 4 Financial Planning and Control Sales Forecasts Projected Financial Statements Financial.
Statement of Cash Flows MIM 517 Fall 2010 Class 5.
2 - 1 Copyright © 2002 by Harcourt, Inc.All rights reserved. Balance sheet Income statement Statement of cash flows Accounting income versus cash flow.
2 - 1 Copyright © 1999 by The Dryden PressAll rights reserved. Balance sheet Income statement Statement of cash flows Accounting income versus cash flow.
Pricing Strategy Considerations for a New Business A Macro Overview of Setting & Influencing Prices Class 26 Marketing Pricing Strategies Tuesday November.
J. K. Dietrich - FBE 532 – Spring 2006 Value-Based Management and Course Summary Week 14 – April 20, 2006.
Statement of Cash Flows What information? –Cash lifeblood of organization –If not generate enough – not meet obligations, not stay in business Interrelationships.
Financial Statements, Cash Flows, and Taxes
Lazard Ltd (NYSE: LAZ) Closing Price on 12/7: DCF Upside: 24.9%
Corporation -- A Global Business Simulation Presented by: John Doe Jane Doe Mary Jane.
Chris Johnson ACG2021 Sec.002.
FORECASTING PERFORMANCE Presented by: Teerachai Supojchalermkwan Krisna Soonsawad Chapter 11.
Capstone Strategies. The Situation Analysis provided an overview of the forces at work within the Capstone market place. Now you must decide how to use.
Annual Report Delta Airlines, Inc. Bradley Frost ACG2021 Section 080
McDonald’s Corporation
Lecture 5 - Financial Planning and Forecasting
4-1 FINANCIAL PLANNING AND CONTROL Sales forecasts Projected financial statements – Additional Funds Needed –Also called External Funds Needed (EFN) Financial.
Fraser White Zac Hannam Andrew Graham Nick Parker Spoke City …Any Distance is Biking Distance.
Kodak Inc. Yang Wang ACG Executive Summary Eastman Kodak Company ranks as a premier multinational corporation, with a brand recognized in virtually.
How to Build A Successful Business Plan for a Small Business Speaker: Omar Shawky.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Financial Analysis of Starbucks
1 CHAPTER 12 Financial Planning and Forecasting Financial Statements.
Shareholder Debriefing Executive Directors presenting: Guergana Anguelova Moritz Broelz Irina Hubytska Richard Williamson.
The Business Strategy Game. Everyone started with same set of parameters. What would the other teams do? We read the book to see what values or strategies.
 McBride plc Key Message Business Strategy has again delivered Full Year Profit, Cash and Dividends in line with market expectations.
6 - 1 Copyright © 2002 by Harcourt College Publishers.All rights reserved. Balance sheet Income statement Statement of cash flows Accounting income versus.
ConAgra Foods, Inc Bryna Fugate ACG Executive Summary  The company needs to raise their net income.  One good point is that they reduced the.
Financials Start up Cost Source of Funds EquityLoans $20K$25K $45K Operational costs Fixed$43,085$113,700$281,840 Variable$29,570$163,220$460,975.
April 27, Atlas Copco Group Q1 Results April 27, 2005.
4 - 1 CHAPTER 4 Financial Planning and Forecasting Forecasting sales Projecting the assets needed to support sales Projecting internally generated funds.
Simulation Debrief December 7 th Executive Team President: Clay Bridges VP Sales: Miu Goto VP Marketing: Casie Huffman VP Production: Robb Harper.
1 Financial Planning and Forecasting: Cash Flows and Financial Statement Analysis Corporate Finance Dr. A. DeMaskey.
Firm 5 Mikes Bikes Business Project Simulation Hayley Barile & Jennifer Kerr
Writing A Business Plan. Lesson Goals: Entrepreneurs will learn: –The reasons for preparing a business plan –The components of a business plan –The format.
13 February 2008 Company confidential Results 4Q07 and FY07 Martin De Prycker, CEO 13 February 2008.
Chapter 14 Integrating Accounting, Finance, Marketing and Economics Accounting and Finance for Entrepreneurs EBD-301 Dr. David P. Echevarria Slide 1 All.
3.6 Ratio Analysis Chapter 23 – Part 2.
Chapter 2 Introduction to Financial Statement Analysis.
2 - 1 Balance Sheet is “Stock” (as of) Other Statements are “Flow” (through time) When analyzing, keep “unusual events” in mind” NOTES.
© 2010 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible Web site, in whole or in part.
The Industry, the Company and its Products
1 Financial Statement Analysis Curriculum designed for XYZ inc. Presented by : OBSAL.
Analyzing Financial Statements
6 - 1 Copyright © 2002 South-Western Balance sheet Income statement Statement of cash flows Accounting income versus cash flow MVA and EVA Personal taxes.
Introduction to MIS1 Copyright © by Jerry Post Introduction to MIS Appendix 11 Creating a Business Plan.
© McGraw-Hill Ryerson Limited, 2003 McGraw-Hill Ryerson Chapter 14 Analyzing Financial Statements.
3-1 CHAPTER 3 Financial Statements, Cash Flow, and Taxes Key Financial Statements Balance sheet Income statements Statement of retained earnings Statement.
Giulio Mazzalupi Atlas Copco Group - Q4 Results Stockholm, February 12, 2001.
Melissa Berasaluce Kirby Chenkin Edgar Colunga
DES Chapter 5 1 DES Chapter 5 Projecting Free Cash Flows.
First Quarter 2013 Earnings Conference Call April 18, 2013.
Moog Inc. CFA Investment Research Challenge Canisius College Team Kevin Kuhlmann Daniel Schmitt Steve Jerz Thomas DiNunzio Anthony Magnano.
CHAPTER 4 Financial Planning and Forecasting
Strategic Analysis and Competitive Advantage
Financial Planning and Forecasting Financial Statements
INVESTOR PRESENTATION
Projecting Free Cash Flows
You found answers re: How the market is segmented & the relevant criteria that influence consumers use in their purchasing decisions The nature & magnitude.
Statement of Cash Flows
Multiyear Projections and Valuation
CHAPTER 15 Financial Planning and Forecasting
Presentation transcript:

2016 Review Prepared for the Chronos Board of Directors April 23, 2014

Agenda 2016 Summary Finance Marketing Operations 2017 Overview and Future Outlook Compensation Plan Game Wrap-Up

2016 Summary Products Sprout: High End Evergreen: Low End Business Sales: 1st in world 4, 2nd in all worlds Profits: 3rd in world 4, 4th in all worlds

Competition Landscape C3 & C5 specializing in P2 C1 in the middle ground for P1 & P2 C4 is closely positioned but inferior to Chronos

Items that require Board Approval Dividend policy: $3MM/quarter Debt policy: $1MM/quarter

Jason Chen Finance

2016 Financial Performance Annual Sales$161MM$178MM$200MM Economic Profit$10MM$12.7MM$15.9MM Ann. Net Income$9.8MM$15MM$17.7MM Ann. Net Income % of Total Rev 6.1%8.4%8.9% Ann. ROIC30%36%44% Avg Contr. Margin29.87%38%42% Annualized ROE38%60%55% Avg Market Share20% 21%

Balance Sheet

Income Statement

Cash Flow Statement

Value created 3 yr annuity of NI: $35.5MM 3 yr annuity of Econ Profit: $32.5MM 3 year annuity of NOPAT: $44MM Perpetuity of business: $147.5MM Perpetuity of net income: $4.3B

2017 Financial Goals Annual Sales$161MM$178MM$200MM$236MM$244MM$253MM Economic Profit$10MM$12.7MM$15.9MM$20MM$20.6MM$21.5MM Ann. Net Income$9.8MM$15MM$17.7MM$20.5MM$21.5MM$22.5MM Ann. Net Income % of Total Rev 6.1%8.4%8.9%9% Ann. ROIC30%36%44%51%56%62% Annualized ROE38%60%55%62% 63%

Madison Rabson & Eric Bae Marketing

Goals for 2016 Push Sprout as a winning product Increase marketing consulting by 15% by Q4 Continue to occupy the lower quality market for product 2 with Evergreen Increase marketing expenses in Europe and the U.S. in order to increase market share Adjust marketing expenses every quarter so as to stay above 20% in Japan Focus on winning government contracts

Notable Achievements of 2016 Won ¾ Government contracts for Sprout Evergreen green value 98.73% Highest quality for P1 across all companies Gained 26% of P1 market share in Japan 2nd highest overall total sales across all companies

Sprout Sales and Marketing JapanMexicoChinaU.K.GermanyU.S. Sprout Sales 26%14%21%18%21%19% Contribution Margin 46%29%41%35%43%27% Marketing 22%19%20%19% 18%

Evergreen Sales and Marketing JapanMexicoChinaU.K.GermanyU.S. Evergreen Sales 18%14%21%17%20%19% Contribution Margin 54%44%50%43%49% Marketing 16% 22%15%16%19%

Sprout Quality and Green v World Averages

Product Positioning for Sprout High Quality Low Quality Least Green Most Green SSSS

2016 Sprout is High-End Product

Evergreen Quality and Green v World Averages

Product Positioning for Evergreen High Quality Low Quality Most Green Least Green E E E E

2016 Evergreen is Low-End Product

Characteristics of Competition Company 3 o Highest overall sales (Chronos #2) o Lowest prices in most countries for product 1 (C5) o Lowest quality in product 1 (76.7% below Chronos) o Highest prices in every country for product 2 o Highest quality in product 2 (21.4% above Chronos) o Spending well over $6 million for quality of product 2 o Have essentially abandoned quality of product 1 o Green values are unknown

Characteristics of Competition Company 4 o Unstable sales record, although currently in 3rd place o Highest quality of product 1 (0.4% above Chronos) o Prices very competitive with Chronos in P1 o Low quality of product 1 (7.8% above Chronos) o Prices competitive with Chronos in P2 o Never wins government contracts o Green values are unknown

Chronos v. Competition

Long Term Plans for Future Management Build up Evergreen and develop the product through more R&D Maintain competitive advantage of Sprout through marketing and green Continue to invest in marketing consultants Promote Chronos as an environmentally friendly and green brand

Lisa Cherkassky & Sophy Chu Operations

Goals for 2016 Inventory control: 15% goal Production consulting: gradual increase Sprout: 80% Evergreen: 20% Purchase more shipping containers to stay at 110% of sales Capacity utilization: 100% capacity goal

2016 Strategy Results Inventory control: o No stockouts o Sprout jumps at Q4 Production consulting increased to 600,000: o Variable costs minimally affected o For Sprout: variable cost correlated with Quality Shipping capacity with respect to demand: o No emergency purchases Capacity utilization: Closer to 100% utilization

2016 Inventory

Higher Quality ⇒ Higher Variable Costs

Higher Quality for Evergreen

Shipping Containers

Capacity Utilization Recap ( ) SproutEvergreen

Production Budget Projections YearSproutEvergreen 2017$18$ $17$ $16$20.0 Variable Cost Assumptions: (Holding fixed costs constant) Total Production Costs: $266,523,000 Total Construction Costs: $2,812,385

Operations Recommendations Prevent Stockouts: Spend on production and construction costs to prevent stockouts Capacity Control: Do not decrease units of capacity unless capacity utilization is significantly low Shipping Containers: 110% of demand; prioritize shipping destinations based on higher opportunity Consultants: Countries with variable costs that depend on the quality have variable costs correlated positively with quality

Germany for Thought Consider expanding Evergreen to Germany: R&D efficiency High quality Advantage in German and UK markets (no tariffs) Great profit margin

Jason Chen Future Outlook

Defendable Position? Sprout has no competitors with a similar position Evergreen occupies a profitable market segment

Possible Merger Merge with Company 3 o Company 3  Premium P2 product  Possibly consider dropping economy P1 product o Chronos: Premium P1 product

Items that require Board Approval Dividend policy: $3MM/quarter Debt policy: $1MM/quarter

Jason Chen 2016 Compensation

Salary Increase

Bonus

Modifications and Improvements

Financial measures: LT vs. ST o Fwd looking/predictive vs. backward looking Alternative strategy o Golden strategy: High quality/price/profit margin premium product strategy o Strategically wage price war in economy market Trade payables: Operating Costs Super cheap P1: max profit in contracts Modifications and Improvements

Appendices

3 year forward income statement

3 year forward balance sheet

3 year forward cash flow statement

Stock Price