Intergration process

Chinese
Japanese
Korea
Philippino
Mianma
India
Bangladesh
Pakistan
Mexico
Investment analysis

Assumptions

Investment Operations period

Year 0 1 2
Alternative A $ -350 50 100
Alternative B $ -250 125 100

Step
Discount rate NPVA NPVB
5% Err:509
6%
7%
8%
9%
10%
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%
21%
 3 4 in out $ %
150 200 500 350 150 43%
75 50 350 250 100 40%

Selection by margin ($) Alternative A

Selection by margin (%) Alternative B
Best alternative Alternative A
A1/A2 50%%
Investment analysis

Assumptions

Investment Operations period

Year 0 1
Alternative A $ -350 50
Alternative B $ -250 125

Present value
Discount rate
Alternative A % 12.9% 8
Alternative B % 12.9%

Investment Operations period

Year 0 1

Alternative A $ -350 45
Alternative B $ -250 145

Investment Operations period

Year 0 1
6.03%
Alternative 1 $ -350 0
Alternative 2 $ -250 0
ons period
2 3 4 in out $ %
100 150 200 500 350 150 43%
100 75 50 350 250 100 40%

Selection by margin ($) Alternative 1

Selection by margin (%) Alternative 1
A1/A2 150%

IRR
12.9%
17.8%

Term 0.5
Interest rate 7%
ons period TPB 4.80%
2 3 4 Vietcom 6.90%
Viettin 6.75%
83 113 137 57 Techcom 5.65%
83 56 31 52 Prevalent lea 6.02%
A1/A2 110%
Best alternative Alternative B

ons period
2 3 4
7.02% 8.75% 6.03% NPV
87 117 157 57
87 58 39 52
Criteria to determine
the discount rate
- Risk degree: 1 is
riskier than 2
- Inflation
- Interest rate for
loán from bank
- Capital cost
- Exchange rate
- Opportunity cost
- Political cost
- Monetary policies
- Size of the
investment

1 2 3 10
5%
6.03% 7.09%
8.10% 10% 7.70%
7.75% 8% 7.70%
5.75% 7.49%
7.20% 9.00% 6.03% 7.50%