Capital Budgeting Practice

At Pure Botanica, the capital budgeting process traditionally focused on assessing projects based on quantifiable financial metrics, such as the net present value (NPV), internal rate of return (IRR), and payback period. The company prioritized projects that promised a high rate of return and short payback periods. The decision-making process emphasized measurable financial benefits, such as cost savings, revenue growth, and profit margins, with minimal attention given to non-financial factors like environmental or social impact.

However, with the rise of sustainability as a core business value, Pure Botanica has recently shifted its capital budgeting approach to account for non-quantifiable factors, particularly those related to environmental impact and social responsibility. The company now recognizes that investments in sustainable practices—such as renewable energy, sustainable sourcing, and eco-friendly packaging—can bring significant long-term value, even if not immediately reflected in traditional financial metrics.

To adapt to this new focus on sustainability, Pure Botanica has made several key changes in its capital budgeting process including:

  • Lower required rate of return for sustainable projects
  • Incorporating non-financial benefits such as environmental impact, alignment with consumer demand for sustainability, and risk mitigation related to future environmental regulations.
  • Longer payback periods for sustainable investments recognizing that the benefits of these projects may take longer to materialize.

The PureVitalis Product Range

For the last 12 months, in conjunction with the product development team at Pure Botanica, Emily has been working relentlessly on the PureVitalis product range. This product range was born out of comprehensive market research, which highlighted the increasing consumer demand for anti-aging products that are both effective and sustainable. The global beauty industry has seen a surge in the demand for clean beauty, with consumers seeking products that not only provide visible results but also use natural, safe ingredients. The formulation process for the PureVitalis range centred around sourcing natural, bioactive ingredients that provide effective anti-aging benefits. These ingredients include:

Peptides and collagen boosters, which help improve skin elasticity and reduce wrinkles.

Fermented botanical extracts from Japan and Korea, which are known for their high antioxidant content and ability to rejuvenate the skin.

Hyaluronic acid, a key ingredient for intense hydration and plumping of the skin.

The formulation team focused on creating products that are free from parabens, synthetic fragrances, and harsh chemicals, aligning with the brand’s commitment to providing gentle yet potent skincare solutions.

The PureVitalis range underwent extensive clinical testing to ensure the efficacy of its anti-aging benefits. The R&D team worked closely with dermatologists and skincare scientists to validate the performance of key active ingredients, such as collagen boosters and botanical extracts. These tests not only confirmed the anti-aging effects but also provided insights into how bioactive ingredients interact with the skin, reinforcing the brand’s commitment to science-backed skincare.

Image by dungthuyvunguyen from Pixabay

Sustainability Considerations

Apart from product development, incorporating sustainable supply chain practices is considered important in the introduction of this new range of products which reflects the company’s commitment to a more sustainable and decarbonised future. However, investing in a more sustainable supply chain practices requires significantly higher capital investment and may hamper short term sales and profit. After numerous meetings, the compliance team in collaboration with the product development team has identified a few key sustainability strategies that can be implemented in the introduction of the PureVitalis range to the market. These sustainability considerations are highlighted in Exhibit 1.

Exhibit 1 Approach to a sustainable supply chain

Area of Focus Sustainability Approach Benefits
Sustainable Ingredient Sourcing Source certified organic ingredients.

Prioritize fair-trade, ethically sourced materials.

Use local ingredients where possible to reduce transportation emissions.

Reduces environmental impact from synthetic chemicals.

Supports ethical supply chains.

Lowers carbon footprint.

Eco-Friendly Packaging Use biodegradable and recyclable packaging.

Explore refillable packaging options.

Partner with sustainable packaging suppliers.

Reduces plastic waste and environmental degradation.

Aligns with consumer demand for eco-friendly products.

Renewable Energy Use Install solar panels and storage solutions for manufacturing facilities.

Incorporate energy-efficient equipment.

Explore wind energy options.

Lowers carbon footprint.

Reduces long-term energy costs.

Positions the company as a leader in decarbonization.

Water and Waste Management Implement water recycling systems.

Adopt a zero-waste policy for manufacturing.

Ensure packaging can be recycled or composted.

Reduces water consumption.

Minimizes waste production and landfill impact.

Enhances eco-friendly brand image.

Sustainability Certifications Pursue ISO 14001 for environmental management.

Obtain LEED Certification for manufacturing plants

Reduces water consumption.

Minimizes waste production and landfill impact.’

Enhances eco-friendly brand image.

Emily and her executive team face a dilemma in choosing between the traditional supply chain and the sustainable supply chain for the launch of the PureVitalis range. The traditional supply chain offers lower upfront costs, quicker market entry, and established processes, which could result in higher short-term profitability. However, it may fall short of aligning with the growing consumer demand for sustainability and could expose the company to future regulatory risks. On the other hand, the sustainable supply chain involves higher initial investments in renewable energy, eco-friendly packaging, and sustainable sourcing, leading to longer payback periods but aligning with the brand’s sustainability values and positioning the company for long-term market growth. This decision weighs the immediate financial benefits against the long-term value of environmental responsibility and brand differentiation.

Financial Projections

When comparing the financial projections for the two PureVitalis projects—one employing a traditional supply chain and the other utilizing a sustainable supply chain—the differences in cost structures and long-term profitability are notable. The traditional supply chain has a lower initial capital expenditure (CapEx) focusing on conventional manufacturing and packaging processes. Operating costs remain lower initially, but the long-term growth in consumer demand for sustainable products and potential regulatory pressures limit future revenue potential.

In contrast, the sustainable supply chain option comes with a higher initial outlay, driven by investments in renewable energy (e.g., solar panels), sustainable packaging, and eco-certified ingredients. However, these higher upfront costs are offset by long-term benefits, such as reduced energy expenses and premium pricing opportunities in the eco-conscious market. The sustainable project is also expected to have a higher revenue potential due to consumer demand for eco-friendly products, brand differentiation, and operational savings from sustainability initiatives. The sustainable option, while more capital-intensive initially, can offer a higher return and aligns with market trends favouring environmentally responsible projects.

Another important consideration is a government grant that can significantly enhance the financial viability of the sustainable supply chain option for the PureVitalis project. Provided by the Australian government to cover 30% of the capital expenditure related to renewable energy infrastructure, such as solar panels and sustainable packaging, the grant aims to encourage small businesses to reduce carbon emissions and adopt more sustainable manufacturing practices.

The projected initial outlays associating with the two manufacturing options: Traditional Supply Chain and Sustainable Supply Chain is detailed in Exhibit 2.

Exhibit 2 PureVitalis Product Range Initial Outlay

Initial Outlay ($’000)
Category Traditional Supply Chain Sustainable Supply Chain Sustainable Supply Chain (Net of Government Grant)
CapEx: Manufacturing Equipment 2,000 4,500 3,150
CapEx: Packaging Machinery 1,000 2,500 1,750
CapEx: Solar Panels, Energy Storage and Renewable Energy 0 5,000 3,500
R&D: Formulation, Testing, Compliance 2,500 3,000 3,000
Marketing & Launch Costs 1,500 2,000 2,000
Initial Working Capital 900 1,160 1,160
Total Initial Outlay 7900 18,160 14,560

The Finance team at Pure Botanica estimates that the initial revenue for the sustainable option is projected to be lower because it typically takes more time for products with a higher price point to gain market acceptance. Consumers may initially be hesitant to adopt the product due to the premium pricing, which reflects its eco-friendly formulation and sustainable packaging. The cost of goods sold (COGS) is also higher for the sustainable option due to the use of organic, eco-certified ingredients and biodegradable packaging, which are more expensive than traditional alternatives. Furthermore, operating expenses are also higher, driven by increased marketing costs needed to educate consumers about the benefits of the sustainable product and to build awareness around its environmentally responsible practices. Based on the above understanding of the product range and the product market, a set of key projections are derived at as presented in Exhibit 3.

Exhibit 3 PureVitalis Product Range Key Projections

Item Traditional Supply Chain Sustainable Supply Chain

Project life

10 years

10 years

Sales in Year 1

400,000 units at an average price of $20

220,000 units at an average price of $30

Revenue growth

5% in the first 5 years then 4% in the next 5 years

5% in the first 5 years then 7% in the next 5 years

COGS

30% of sales

40% of sales in the first 5 years then 35% of sales

Operating expenses

25% of sales

30% of sales in the first 5 years then 25% of sales

Long term growth rate

2.50%

4.00%

Required rate of return

8.50%

8.00%

Depreciation

Straight line method

Straight line method

Tax rate

30%

30%

Capital Expenditure

Required for maintenance

Required for reinvestment in new technology

The lower required rate of return for the launch option that involves a sustainable supply chain reflects the recent shift in the company’s capital budgeting philosophy and policy. The lower required rate of return is the result of lower cost of capital (for example, cheaper loan for green projects)

Based on key data presented in Exhibit 3, the Finance team has prepared the forecasted profit and loss statement as well as projected on going capital expenditure and working capital requirements for the two investment options in Exhibits 4 and 5.

Exhibit 4 PureVitalis Traditional Supply ChainForecasted Profit and Loss Statement

$ in thousand 1 2 3 4 5 6 7 8 9 10

Revenue

8,000 8,400 8,820 9,261 9,724 10,113 10,518 10,938 11,376 11,831

COGS

2,400 2,520 2,646 2,778 2,917 3,034 3,155 3,281 3,413 3,549

Gross Profit

5,600 5,880 6,174 6,483 6,807 7,079 7,362 7,657 7,963 8,282

Operating Expenses

2,000 2,100 2,205 2,315 2,431 2,528 2,629 2,735 2,844 2,958

EBITDA

3,600 3,780 3,969 4,167 4,376 4,551 4,733 4,922 5,119 5,324

Depreciation

550 550 550 550 550 550 550 550 550 550

EBIT ($’000)

3,050 3,230 3,419 3,617 3,826 4,001 4,183 4,372 4,569 4,774

Taxes (30%)

915 969 1,026 1,085 1,148 1,200 1,255 1,312 1,371 1,432
Net Profit 2,135 2,261 2,393 2,532 2,678 2,801 2,928 3,061 3,198 3,342
Capital Expenditure 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
Working Capital 900 945 992 1,042 1,094 1,149 1,206 1,266 1,330 1,396

 

Exhibit 5 PureVitalis Sustainable Supply Chain – Forecasted Profit and Loss Statement

$ in thousand 1 2 3 4 5 6 7 8 9 10
Revenue 6,600 6,930 7,277 7,640 8,022 8,584 9,185 9,828 10,516 11,252
COGS 2,640 2,772 2,911 3,056 3,209 2,575 2,755 2,948 3,155 3,376
Gross Profit 3,960 4,158 4,366 4,584 4,813 6,009 6,429 6,879 7,361 7,876
Operating Expenses 1,188 1,247 1,310 1,375 1,444 1,502 1,607 1,720 1,840 1,969
Energy Savings (net of solar credits) 150 150 150 150 150 150 150 150 150 150
EBITDA 2,922 3,061 3,206 3,359 3,519 4,657 4,972 5,310 5,671 6,057
Depreciation 1,140 1,140 1,140 1,140 1,140 1,140 1,140 1,140 1,140 1,140
EBIT ($’000) 1,782 1,921 2,066 2,219 2,379 3,517 3,832 4,170 4,531 4,917
Taxes (30%) 535 576 620 666 714 1,055 1,150 1,251 1,359 1,475
Net Profit 1,247 1,344 1,446 1,553 1,666 2,462 2,682 2,919 3,172 3,442
Capital Expenditure 2250 2250 2250 2250 2250 2250 2250 2250 2250 2250
Working Capital 1,160 1,218 1,279 1,343 1,410 1,480 1,555 1,632 1,714 1,800

Licence

Icon for the Creative Commons Attribution-NonCommercial 4.0 International License

Case Studies in Finance Copyright © 2024 by Deakin University is licensed under a Creative Commons Attribution-NonCommercial 4.0 International License, except where otherwise noted.