SlideShare a Scribd company logo
1 of 27
Download to read offline
NATUREVIEW
FARM
Case Study
SWAPNIL GOYAL
IIT KANPUR
1989
• Entered as a manufacturer of refrigerated cup yogurt
• First enter market 8-oz and 32-oz with plain and vanilla flavor
• Use natural ingredient with longer average shelf-life of 50 days
1999
• Company revenue growth from $ 100,000 to $13 million
• Fruit on the bottom yogurt
2000
• Expand to 12 yogurt flavors & multipack yogurt (for children)
OVERVIEW
VC needed to cash
out of its investment
Need to find a path
to grow revenues
by over 50% before
the end of 2001
($20 mil)
Should Natureview
Farm expand into
supermarket
channel?
ISSUES
THE 4Ps
PRICE
• Affordable
according to it’s
channel
PLACE
• Natural food
channel
• Wholesale club
• National retailer
channel
• Convenience
and drug store
PROMOTION
• It’s natural flavor
with high quality
and great taste
growth in the
national
distribution and
natural food
channel
• Low-cost
guerilla
marketing
PRODUCT
• 12 yogurt flavors in
8-oz
• 4 yogurt flavors in
32-oz
86%
14%
Revenues 2000
8-oz
32-oz
SWOT ANALYSIS
STRENGTH WEAKNESS
 Strong brand
 No artificial thickeners used
 Usage of natural ingredients
 Longer shelf life
 No alternative financing available
 Lacks potential of taking higher
risks and costs
 Doubt on sales team’s ability
OPPORTUNITY THREATS
 Strong relationships with leading
natural foods retailers
 Accumulation of cash by Horizon
from IPO
 Being dropped out of traditional
channel
Packaging
type/size
Taste Flavor
Price Freshness Ingredient
Organic
or not
Market Trend For Yogurt Product
Yogurt Market Share by Packaging Segment
74%
9%
8%
9%
8-oz. cup smaller
Children's multipacks
32-oz. cups
Others
Yogurt Market Share by Region
26%
22%
25%
27%
Column1
Northwest
Midwest
Southwest
West
Yogurt Distribution Channel
97%
3%
Distribution Channel
Supermarkets
Natural food stores
Manufacturer
Natural foods
wholesaler
Natural foods
distributor
Retailer
Customer
Manufacturer
Distributor
Retailer
Customer
Length of Channel to Market
Supermarket Channel Natural Foods Channel
Yogurt Market Share by Brand
Danno
n
33%
Yoplait
24%
Others
23%
Private
Label
15%
Colum
bo
5%
Supermarket Channel
Nature
view
Farm
24%
Brown
Cow
15%
Horizo
n
Organi
c
19%
White
Wave
7%
Others
35%
Natural Foods Channel
Yogurt Production Costs and Retail
Prices by Channel
Natural Food
Channel
Supermarket
Food Channel
Manufacturing
Cost
8-oz. cup $ 0.88 $ 0.74 $0.31
32-oz. cup $ 3.19 $ 2.70 $0.99
4-oz. cup multipack $ 3.35 $ 2.85 $1.15
OPTIONS AND DILEMMA
OPTION 1
• Expand in
Northeast
and West
supermarket
region
• Bring in the
6 SKUs of
the 8-oz.
size
OPTION 2
• Expand in
supermarket
nationally
• Bring in the
4SKUs of
the 32-oz.
size
OPTION 3
• Stay in
natural food
channel
• Introduce 2
children’s
multipack
OPTION 1:
Expand 6 SKUs of the 8-oz into eastern
and western supermarket regions
• 8-oz have highest incremental demand
• High potential to increase revenue
• First mover as organic yogurt brand to enter
supermarket channel
PROs
• High risk & high cost (marketing)
• Require quarterly trade promotions
• Advertising plan would cost $1.2 million per
region per year
• SG&A expenses increase by $320,000 annually
• Need to pay one time slotting fee
CONs
Channel Selling Price Margin Cost price
Retailer $0.74 27% $0.74/1.27 = $0.58
Distributor $0.58 15% 0.58/1.15 = $0.51
Natureview $0.51 64.5% $0.31
Supermarket Channel
Margin Analysis
2000 2001
Unit Sales 35 000 000 35 000 000 x (1+20%) = 42 000 000
Revenue 35 000 000 x $ 0.51 = $17 850 000 42 000 000 x 0.51 = $ 21 420 000
Cost of goods sold 35 000 000 x $ 0.31 = $ 10 850 000 42 000 000 x 0.31 = $ 13 020 000
Gross Profit $ 7 000 000 $ 8 400 000
Expenses
Advertisement $ 1 200 000 x 2 region = $ 2 400 000 $ 2 400 000
SG&A $ 320 000 $ 640 000
Slotting Fee 6 x $ 10 000 x 20 retails = $1 200 000 $0
Broker’s Fee $ 17 850 000 x 0.04 = $ 714 000 $ 21 420 000 x 0.04 = $ 856 800
Net Profit $ 2 366 000 $ 4 503 200
Projection Income Statement
OPTION 2:
Expand 4 SKUs of the 32-oz size nationally
into supermarket regions
• Generate higher profit margin than 8-oz size
• Strong competitive advantage: longer shelf life
• Lower promotion expenses
PROs
• Doubt on claim of new users would readily “enter the
brand” via a multi-use size
• Doubt on sales team’s ability to achieve full national
distribution in 12 months
• Needs to hire sales personnel and establish relationships
with supermarket brokers
• The 32-oz. expansion option would increase SG&A
expense by $160,000
CONs
Supermarket channel margin analysis
Channel Selling Price Margin Cost price
Retailer $2.70 27% $2.70 / 1.27 = $2.13
Distributor $2.13 15% $2.13 / 1.15 = $1.85
Natureview $1.85 ($1.85-$0..99)/$1.85
=87%
$0.99
Projection income statement
2000 2001
Unit sales 5 500 000 5 500 000
Revenues growth 550000 x 1.85 = 10 175 000 10 175 000
Cost of Goods sold 5500000 x 0.99 = 5 445 000 5 445 000
Gross profit 4 730 000 4 730 000
Expense:
Slotting fee 4 x 10000 x 64 = 2 560 000 0
SG & A 160 000 160 000
Advertising cost 120000 x 4 = 480 000 480 000
Broker's fee
(4% revenues)
407 000 367 400
Net profit 1 123 000 3 722 600
• It would yield the strongest profit contribution of all the
strategies under consideration.
• The natural foods channel was growing almost seven
times faster than the supermarket.
• The financial potential was very attractive.
• The sales team was confident that they could achieve
distribution for the two SKUs.
PROs
• There were many potential conflicts and other uncertain
factors that the manager could not determine.
CONs
OPTION 3:
Introduce two SKUs of a children
multipack into the natural foods channel
Nature Food Channel Margin
Analysis
Channel Selling
Price
Margin Cost Price
Retailer $3.35 35% $3.35 /1.35 = $2.48
Distributor $2.48 9% $2.48 /1.09 = $2.28
Nature foods
wholesalers
$2.28 7% $2.28 /1.07 = $2.13
Natureview $2.13 ($2.13 - $1.15) / $1.15
=85%
$1.15
2000 2001
Unit sales 1 800 000 1 800 000 x 1.15 = 2 070 000
Revenue growth 1 800 000 x 2.13 = 3 834 000 2,070,000 x 2.13 = 4 409 100
Cost Of Goods sold 1,800,000 x 1.15 = 2 070 000 2,070,000 x 1.15 = 2 380 500
Gross profit 1 764 000 20 28 600
Expense:
Marketing 250 000 250,000
Complementary cases 3 834 000 x 2.5% = 95 850 4409100 x 2.5% = 11 02 28
Net profit 1 418 150 1 668 372
Projection Income Statement
WHICH ONE TO CHOOSE?
OPTION 1
OPTION 2
OPTION 3
Comparison of Options for Year 2001
Option Option 1 Option 2 Option 3
Gross Margin 64.5% 87% 85%
Unit sales 42 000 000 5 500 000 2 070 000
Revenue Growth 21 420 000 $10 175 000 $ 4 409 100
Cost $ 13 020 000 $ 5 445 000 $ 2 380 500
Gross profit $ 8 400 000 $ 4 730 000 $ 17 554 000
Expense:
SG & A $ 640 000 $ 160 000 0
Marketing $ 2 400 000 $ 480 000 $ 250000
Broker's fee (4%
revenues)
$ 856 800 $ 367 400 0
Complementary cases 0 0 $173 363
Net profit $ 4 503 200 $ 3 722 600 $ 1 668 372
DECISION
Go for option 1
Reach beyond the target objective of 20 million
revenue by end of 2001 with projected of
 $21 420 000
8 –oz yogurt is the highest demand
 In supermarket, can expose to more range of
customers
Will have the first mover advantages of natural
product to enter supermarket
A bit risky but in a long term will generate
revenues of 200% (as looking at two other
competitors)
These slides were created by
SWAPNIL GOYAL
(IIT KANPUR)
as part of an internship
under the guidance of
Prof. SAMEER MATHUR
(IIM Lucknow)

More Related Content

What's hot

What's hot (20)

Natureview Farm Harvard Case Analysis
Natureview Farm Harvard Case AnalysisNatureview Farm Harvard Case Analysis
Natureview Farm Harvard Case Analysis
 
Nature view farm
Nature view farmNature view farm
Nature view farm
 
Natureview Farm Case Analysis
Natureview Farm Case AnalysisNatureview Farm Case Analysis
Natureview Farm Case Analysis
 
Natureview Farm : Harvard Business School Case
Natureview Farm : Harvard Business School CaseNatureview Farm : Harvard Business School Case
Natureview Farm : Harvard Business School Case
 
Natureview Farm
Natureview FarmNatureview Farm
Natureview Farm
 
NATUREVIEW FARM
NATUREVIEW FARMNATUREVIEW FARM
NATUREVIEW FARM
 
Natureview Farm Harvard Case Study
Natureview Farm Harvard Case StudyNatureview Farm Harvard Case Study
Natureview Farm Harvard Case Study
 
Natureview farm – A case study
Natureview farm – A case studyNatureview farm – A case study
Natureview farm – A case study
 
Natureview farm case analysis
Natureview farm case analysis Natureview farm case analysis
Natureview farm case analysis
 
Natureview farm
Natureview farmNatureview farm
Natureview farm
 
NatureView Farm Case Study
NatureView Farm Case StudyNatureView Farm Case Study
NatureView Farm Case Study
 
Natureview farm-A Hbr Case Study
Natureview farm-A Hbr Case StudyNatureview farm-A Hbr Case Study
Natureview farm-A Hbr Case Study
 
Clique Pens Pricing: The Writing Implements Division of U.S. Home
Clique Pens Pricing: The Writing Implements Division of U.S. Home Clique Pens Pricing: The Writing Implements Division of U.S. Home
Clique Pens Pricing: The Writing Implements Division of U.S. Home
 
Culinarian Cookware case analysis
Culinarian Cookware case analysisCulinarian Cookware case analysis
Culinarian Cookware case analysis
 
The Fashion Channel
The Fashion ChannelThe Fashion Channel
The Fashion Channel
 
Natureview Farm - Harvard Case Study
Natureview Farm - Harvard Case StudyNatureview Farm - Harvard Case Study
Natureview Farm - Harvard Case Study
 
Natureview farm
Natureview farmNatureview farm
Natureview farm
 
Cottle taylor : Expanding the oral care group in india case study
Cottle taylor : Expanding the oral care group in india case studyCottle taylor : Expanding the oral care group in india case study
Cottle taylor : Expanding the oral care group in india case study
 
Case study 2 mm
Case study 2 mmCase study 2 mm
Case study 2 mm
 
Culinarian Cookware case study analysis
Culinarian Cookware case study analysisCulinarian Cookware case study analysis
Culinarian Cookware case study analysis
 

Similar to Natureview Farm Case

Similar to Natureview Farm Case (20)

Natureview Farm Case Study
Natureview Farm Case StudyNatureview Farm Case Study
Natureview Farm Case Study
 
Hbr case study_nature_view
Hbr case study_nature_viewHbr case study_nature_view
Hbr case study_nature_view
 
Nature view farm
Nature view farmNature view farm
Nature view farm
 
Natureview Farm
Natureview FarmNatureview Farm
Natureview Farm
 
HBS case analysis of Nature view farm
HBS case analysis of Nature view farmHBS case analysis of Nature view farm
HBS case analysis of Nature view farm
 
Natureview case study
Natureview case studyNatureview case study
Natureview case study
 
Natureview Farm Harward Business Case Study
Natureview Farm Harward Business Case StudyNatureview Farm Harward Business Case Study
Natureview Farm Harward Business Case Study
 
Natureview
NatureviewNatureview
Natureview
 
Natureview case study
Natureview case studyNatureview case study
Natureview case study
 
Natureview farm
Natureview farmNatureview farm
Natureview farm
 
Natureview Farm
Natureview FarmNatureview Farm
Natureview Farm
 
Natureview
NatureviewNatureview
Natureview
 
Nature farm view
Nature farm viewNature farm view
Nature farm view
 
Nature view
Nature viewNature view
Nature view
 
Natureview farm Harvard Business Case study
Natureview farm Harvard Business Case studyNatureview farm Harvard Business Case study
Natureview farm Harvard Business Case study
 
Nature View farm
Nature View farmNature View farm
Nature View farm
 
Natureview farm
Natureview farmNatureview farm
Natureview farm
 
NatureView Case analysis
NatureView Case analysisNatureView Case analysis
NatureView Case analysis
 
Natureview HBR Case Study
Natureview HBR Case StudyNatureview HBR Case Study
Natureview HBR Case Study
 
Case Study on Natureview Farm
Case Study on Natureview FarmCase Study on Natureview Farm
Case Study on Natureview Farm
 

Recently uploaded

Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
lizamodels9
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
dollysharma2066
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
dollysharma2066
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Sheetaleventcompany
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
amitlee9823
 
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai KuwaitThe Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
daisycvs
 

Recently uploaded (20)

Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business PotentialFalcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Business Model Canvas (BMC)- A new venture concept
Business Model Canvas (BMC)-  A new venture conceptBusiness Model Canvas (BMC)-  A new venture concept
Business Model Canvas (BMC)- A new venture concept
 
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 MonthsSEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investors
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
Chandigarh Escorts Service 📞8868886958📞 Just📲 Call Nihal Chandigarh Call Girl...
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
Falcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business GrowthFalcon Invoice Discounting: Empowering Your Business Growth
Falcon Invoice Discounting: Empowering Your Business Growth
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
 
Falcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in indiaFalcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in india
 
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to ProsperityFalcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperity
 
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai KuwaitThe Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
 
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
Lundin Gold - Q1 2024 Conference Call Presentation (Revised)
 

Natureview Farm Case

  • 2. 1989 • Entered as a manufacturer of refrigerated cup yogurt • First enter market 8-oz and 32-oz with plain and vanilla flavor • Use natural ingredient with longer average shelf-life of 50 days 1999 • Company revenue growth from $ 100,000 to $13 million • Fruit on the bottom yogurt 2000 • Expand to 12 yogurt flavors & multipack yogurt (for children) OVERVIEW
  • 3. VC needed to cash out of its investment Need to find a path to grow revenues by over 50% before the end of 2001 ($20 mil) Should Natureview Farm expand into supermarket channel? ISSUES
  • 4. THE 4Ps PRICE • Affordable according to it’s channel PLACE • Natural food channel • Wholesale club • National retailer channel • Convenience and drug store PROMOTION • It’s natural flavor with high quality and great taste growth in the national distribution and natural food channel • Low-cost guerilla marketing
  • 5. PRODUCT • 12 yogurt flavors in 8-oz • 4 yogurt flavors in 32-oz 86% 14% Revenues 2000 8-oz 32-oz
  • 6. SWOT ANALYSIS STRENGTH WEAKNESS  Strong brand  No artificial thickeners used  Usage of natural ingredients  Longer shelf life  No alternative financing available  Lacks potential of taking higher risks and costs  Doubt on sales team’s ability OPPORTUNITY THREATS  Strong relationships with leading natural foods retailers  Accumulation of cash by Horizon from IPO  Being dropped out of traditional channel
  • 7. Packaging type/size Taste Flavor Price Freshness Ingredient Organic or not Market Trend For Yogurt Product
  • 8. Yogurt Market Share by Packaging Segment 74% 9% 8% 9% 8-oz. cup smaller Children's multipacks 32-oz. cups Others
  • 9. Yogurt Market Share by Region 26% 22% 25% 27% Column1 Northwest Midwest Southwest West
  • 10. Yogurt Distribution Channel 97% 3% Distribution Channel Supermarkets Natural food stores
  • 12. Yogurt Market Share by Brand Danno n 33% Yoplait 24% Others 23% Private Label 15% Colum bo 5% Supermarket Channel Nature view Farm 24% Brown Cow 15% Horizo n Organi c 19% White Wave 7% Others 35% Natural Foods Channel
  • 13. Yogurt Production Costs and Retail Prices by Channel Natural Food Channel Supermarket Food Channel Manufacturing Cost 8-oz. cup $ 0.88 $ 0.74 $0.31 32-oz. cup $ 3.19 $ 2.70 $0.99 4-oz. cup multipack $ 3.35 $ 2.85 $1.15
  • 14. OPTIONS AND DILEMMA OPTION 1 • Expand in Northeast and West supermarket region • Bring in the 6 SKUs of the 8-oz. size OPTION 2 • Expand in supermarket nationally • Bring in the 4SKUs of the 32-oz. size OPTION 3 • Stay in natural food channel • Introduce 2 children’s multipack
  • 15. OPTION 1: Expand 6 SKUs of the 8-oz into eastern and western supermarket regions • 8-oz have highest incremental demand • High potential to increase revenue • First mover as organic yogurt brand to enter supermarket channel PROs • High risk & high cost (marketing) • Require quarterly trade promotions • Advertising plan would cost $1.2 million per region per year • SG&A expenses increase by $320,000 annually • Need to pay one time slotting fee CONs
  • 16. Channel Selling Price Margin Cost price Retailer $0.74 27% $0.74/1.27 = $0.58 Distributor $0.58 15% 0.58/1.15 = $0.51 Natureview $0.51 64.5% $0.31 Supermarket Channel Margin Analysis
  • 17. 2000 2001 Unit Sales 35 000 000 35 000 000 x (1+20%) = 42 000 000 Revenue 35 000 000 x $ 0.51 = $17 850 000 42 000 000 x 0.51 = $ 21 420 000 Cost of goods sold 35 000 000 x $ 0.31 = $ 10 850 000 42 000 000 x 0.31 = $ 13 020 000 Gross Profit $ 7 000 000 $ 8 400 000 Expenses Advertisement $ 1 200 000 x 2 region = $ 2 400 000 $ 2 400 000 SG&A $ 320 000 $ 640 000 Slotting Fee 6 x $ 10 000 x 20 retails = $1 200 000 $0 Broker’s Fee $ 17 850 000 x 0.04 = $ 714 000 $ 21 420 000 x 0.04 = $ 856 800 Net Profit $ 2 366 000 $ 4 503 200 Projection Income Statement
  • 18. OPTION 2: Expand 4 SKUs of the 32-oz size nationally into supermarket regions • Generate higher profit margin than 8-oz size • Strong competitive advantage: longer shelf life • Lower promotion expenses PROs • Doubt on claim of new users would readily “enter the brand” via a multi-use size • Doubt on sales team’s ability to achieve full national distribution in 12 months • Needs to hire sales personnel and establish relationships with supermarket brokers • The 32-oz. expansion option would increase SG&A expense by $160,000 CONs
  • 19. Supermarket channel margin analysis Channel Selling Price Margin Cost price Retailer $2.70 27% $2.70 / 1.27 = $2.13 Distributor $2.13 15% $2.13 / 1.15 = $1.85 Natureview $1.85 ($1.85-$0..99)/$1.85 =87% $0.99
  • 20. Projection income statement 2000 2001 Unit sales 5 500 000 5 500 000 Revenues growth 550000 x 1.85 = 10 175 000 10 175 000 Cost of Goods sold 5500000 x 0.99 = 5 445 000 5 445 000 Gross profit 4 730 000 4 730 000 Expense: Slotting fee 4 x 10000 x 64 = 2 560 000 0 SG & A 160 000 160 000 Advertising cost 120000 x 4 = 480 000 480 000 Broker's fee (4% revenues) 407 000 367 400 Net profit 1 123 000 3 722 600
  • 21. • It would yield the strongest profit contribution of all the strategies under consideration. • The natural foods channel was growing almost seven times faster than the supermarket. • The financial potential was very attractive. • The sales team was confident that they could achieve distribution for the two SKUs. PROs • There were many potential conflicts and other uncertain factors that the manager could not determine. CONs OPTION 3: Introduce two SKUs of a children multipack into the natural foods channel
  • 22. Nature Food Channel Margin Analysis Channel Selling Price Margin Cost Price Retailer $3.35 35% $3.35 /1.35 = $2.48 Distributor $2.48 9% $2.48 /1.09 = $2.28 Nature foods wholesalers $2.28 7% $2.28 /1.07 = $2.13 Natureview $2.13 ($2.13 - $1.15) / $1.15 =85% $1.15
  • 23. 2000 2001 Unit sales 1 800 000 1 800 000 x 1.15 = 2 070 000 Revenue growth 1 800 000 x 2.13 = 3 834 000 2,070,000 x 2.13 = 4 409 100 Cost Of Goods sold 1,800,000 x 1.15 = 2 070 000 2,070,000 x 1.15 = 2 380 500 Gross profit 1 764 000 20 28 600 Expense: Marketing 250 000 250,000 Complementary cases 3 834 000 x 2.5% = 95 850 4409100 x 2.5% = 11 02 28 Net profit 1 418 150 1 668 372 Projection Income Statement
  • 24. WHICH ONE TO CHOOSE? OPTION 1 OPTION 2 OPTION 3
  • 25. Comparison of Options for Year 2001 Option Option 1 Option 2 Option 3 Gross Margin 64.5% 87% 85% Unit sales 42 000 000 5 500 000 2 070 000 Revenue Growth 21 420 000 $10 175 000 $ 4 409 100 Cost $ 13 020 000 $ 5 445 000 $ 2 380 500 Gross profit $ 8 400 000 $ 4 730 000 $ 17 554 000 Expense: SG & A $ 640 000 $ 160 000 0 Marketing $ 2 400 000 $ 480 000 $ 250000 Broker's fee (4% revenues) $ 856 800 $ 367 400 0 Complementary cases 0 0 $173 363 Net profit $ 4 503 200 $ 3 722 600 $ 1 668 372
  • 26. DECISION Go for option 1 Reach beyond the target objective of 20 million revenue by end of 2001 with projected of  $21 420 000 8 –oz yogurt is the highest demand  In supermarket, can expose to more range of customers Will have the first mover advantages of natural product to enter supermarket A bit risky but in a long term will generate revenues of 200% (as looking at two other competitors)
  • 27. These slides were created by SWAPNIL GOYAL (IIT KANPUR) as part of an internship under the guidance of Prof. SAMEER MATHUR (IIM Lucknow)