Reboot Systems: Submitted By-Pulkit Bohra - Pulkit Mathur - Tarun Gupta
Reboot Systems: Submitted By-Pulkit Bohra - Pulkit Mathur - Tarun Gupta
Reboot Systems: Submitted By-Pulkit Bohra - Pulkit Mathur - Tarun Gupta
Market growth trends in used PC Leading players in the segment Short and long term strategies
Analysis market and e-waste management were interviewed Projection of USED PC market in
were mapped with phase wise
were observed the urban and rural regions.
Value chain was broken to market entry
understand specific nodes and Go-to-market strategy was
Reasons for low penetration of relevant issues were identified Calculations of margins per
PCs were analysed outlined to come up with a computer and ROI in “Most
Short and long term three stage model for each of likely” scenario
implementation plan designed the identified regions
Insights Lack of affordable PCs is a major Warranty and after sales service Phase 1: Target Metro Cities To maintain a consistent ROI of
hindrance in market growth are important decision makers Establish hold in big greater than 30%, the
Industrialized zones penetration and margin should
“Used” PC Market is naïve. Offers Reboot should focus on Phase 2: Target tier 1 & major be greater than 0.38% and 15%
scope for First Mover Advantage collection, refurbishment and tier 2 cities respectively.
redistribution in short term; Create wider customer network
High growth rate forecast for The present margin per PC for
Long term market opportunities Phase 2: Target tier 3 & villages
adoption of used PCs in both rural Reboot Systems is 23%
in e-waste management Penetrate the underserved rural
and urban markets (approximately)
markets & fight digital divide
Recommen- Reboot Systems is well poised to grow its market share in the expanding Used PC market. Scaling up operations using the suggested
dation Phase Wise Expansion & GTM strategy followed by entry into E-Waste Management will help them leverage First Mover Advantage.
Agenda
ENTRY STRATEGY
INDUSTRY PRIMARY VALUE CHAIN
INDUSTRY
ANALYSIS RESEARCH ANALYSIS
& BUSINESS FINANCIALS
OPPORTUNITIES
ANALYSIS
Refurbished Computer Industry holds strong potential driven by expanding domestic market
30
PC use
20 PC use is slated REASONS TO ENTER
forecast-
CAGR to have the
Compounde 10
highest CAGR in
d annual 0 India 1
growth rate China India US Japan EXPANDING MARKET
E-waste Market
90% of the e-
E-waste
10% waste finds its 2 LARGELY
way in the UNORGANIZED
Market Unorganized
unorganized MARKET
Organized sector.
90%
3 SCOPE FOR
20 INNOVATION
15 Used computers
Share of 10 have 15% share
Market 5 of the total 4
GROWING
0 market. AWARENESS
ENTRY STRATEGY
INDUSTRY PRIMARY VALUE CHAIN
ANALYSIS
PRIMARY
RESEARCH ANALYSIS
& BUSINESS FINANCIALS
OPPORTUNITIES
RESEARCH
Primary Research was conducted at ECORaksha, Bangalore
END OF
E-Waste
Redistribution PRODUCT USE
Refurbish Handling
/DISPOSAL
Distribution Reuse
2 4
• Packaging
• Supply From Individuals • Handling- Transportation
• Marketing & • Dismantling
CHANNELS
SERVICES
SUPPLIER
FUTURE
Communications • Extraction of pollutants
• Recycling Industries • Asset Recovery/Testing
• Distribution Channels • Segregate the useful
• Corporate Clients • Hardware Assembling
• Service Centers/Call waste.
• Non Profit Organizations • Software Installation
Centers
• Establish local Nodes
• Large Warehouses • Identify potential clients. • Huge Plant
• Profit Sharing Scheme
• Inventory Management • Target Government establishment CAPEX
for retailers
ISSUES
ISSUES
ISSUES
ISSUES
Manufacturing Recycle
END OF
E-Waste
Redistribution PRODUCT USE
Refurbish Handling
/DISPOSAL
Distribution Reuse
Reverse Logistics Chain
Top Metros & Tier Expand in Tier 1 & Expand in Tier 2 & Forward Integration
1 Cities Tier 2 Cities Associated Sub- into the E-Waste
urbans Handling Business
Sources: List of cities and towns in India – Wikipedia; Reverse Logistics Model –University Of South California
Agenda
1 2
Literacy Rate Per Capita Income
NEW DELHI
LUCKNOW
JAIPUR
ajmer
kanpur
PATNA
udaipur
AHEMDABAD allahabad
BHOPAL
Malda • Target metros & major Cities
rajkot hugli
KOLKATA Phase 1 • Establish hold in big Industrialized zones which will act
surat
as suppliers
nagpur BUBANESHWAR
• Target tier 1 & major tier 2 cities
HYDERABAD Phase 2
MUMBAI pune • Create a wider customer network
vijaywada
• Target tier 3 cities
davangere
warangal
guntur Phase 3 • Cater to the digital divide by penetrating the under-
BENGALURU
CHENNAI
served rural market
ENTRY STRATEGY
INDUSTRY PRIMARY VALUE CHAIN
& BUSINESS
ANALYSIS RESEARCH ANALYSIS OPPORTUNITIES FINANCIALS
FINANCIALS
ROI sensitivity analysis w.r.t Margin per PC and Used PC market captured
Margin per PC
ROI in 2012
5% 10% 15% 20% 25%
0.13% -0.72 -0.44 -0.16 0.11 0.39
Used PC 0.25% -0.44 0.11 0.67 1.23 1.79
Market 0.38% -0.15 0.69 1.54 2.39 3.23
Captured 0.50% 0.11 1.23 2.34 3.46 4.57
0.63% 0.40 1.81 3.21 4.61 6.02
ROI in 2013
0.13% -0.78 -0.55 -0.33 -0.11 0.12
Used PC 0.25% -0.55 -0.11 0.34 0.79 1.24
To maintain a consistent ROI of Market 0.38% -0.32 0.36 1.04 1.72 2.40
Captured 0.50% -0.11 0.79 1.68 2.58 3.47
greater than 30% year on year, 0.63% 0.13 1.25 2.38 3.51 4.63
Reboot should focus on maintaining a ROI in 2014
0.13% -0.80 -0.60 -0.40 -0.20 0.00
margin of at least 15% per PC and Used PC 0.25% -0.60 -0.20 0.20 0.60 1.00
Market 0.38% -0.39 0.22 0.83 1.43 2.04
capture at least 0.38% of the Used PC Captured 0.50% -0.20 0.60 1.40 2.20 3.00
market. 0.63% 0.01 1.02 2.03 3.04 4.04
ROI in 2015
0.13% -0.80 -0.61 -0.41 -0.22 -0.02
Used PC 0.25% -0.61 -0.22 0.17 0.56 0.95
Market 0.38% -0.41 0.19 0.78 1.38 1.97
Market Sizing : Exhibit 1 (Appendix) Captured 0.50% -0.22 0.56 1.34 2.13 2.91
ROI & Margin calculations : Exhibit 2 (Appendix) 0.63% -0.02 0.97 1.95 2.94 3.92
ROI in 2016
0.13% -0.80 -0.61 -0.41 -0.22 -0.02
Used PC 0.25% -0.61 -0.22 0.18 0.57 0.96
Market 0.38% -0.40 0.19 0.79 1.38 1.98
Captured 0.50% -0.22 0.57 1.35 2.14 2.92
Sources: Appendix (Exhibit 1 & 2) 0.63% -0.01 0.98 1.96 2.95 3.94
Appendix
Overall Market Sizing and estimation of market captured by Reboot
Exhibit 1
ROI & Margin calculations for “Most Likely” scenario
2012 2013 2014 2015 2016 Margin (per 100 PCs sourced)
Rent (Rs 50000/Outlet) 9000000 16200000 24000000 31200000 39000000 Working PCs 70% 70 Not working PCs 30% 30
No of outlets 15 27 40 52 65 Pick up
Rent for Furbishment price/computer 2500 Pick up price (Rs/Kg) 20
space 100000 200000 300000 400000 500000 Refurbishment cost Weight per PC (Kg) 12
Material 2000 Selling price (Rs/Kg) 30
Marketing Spend 1910328 2399372 3013612 3785096 4754081
Store Employees Labour 400 Margin (per PC) 120
Salaries 4775821 5998431 7534029 9462741 11885202 Total Margin (Non
Miscellaneous logistics 100 Working PCs)
(Electricity etc) 318388 399895 502269 630849 792347 Cost per PC 5000
Investment 16104537 25197699 35349909 45478686 56931630 Selling Price 6500
Total operating Margin 31838805 39989539 50226861 63084938 79234682 Margin Per PC 1500
Margin (Working Margin (Non Working
Net profit 15734268 14791841 14876952 17606251 22303052
PCs) 105000 PCs) 1440
ROI 0.98 0.59 0.42 0.39 0.39
Total Margin (100 PCs) 106440
*Marketing Spend has been taken as 6% of the total revenue *From 100 PCs sourced, 70 Pcs are in working condition and 30 are not.
*Employees salaries have been taken as 15% of the total revenue, based *Average weight of a PC has been taken as 12 Kg's
on the no. of employees required to operate and outlet and an assumption
that each employee can refurbish at least 20 laptops everyday.
*An increase in number of outlets from 3 in 2011 to 65 in 2016, has been
taken as a linear growth. Margin per computer = 1500/6500
*Operating margin has been calculated by using the Margin(100 Pcs)
calculated in table 1 and the total no. of expected PC sales by Reboot = 23.1%
calculated using Exhibit 3C, 5, 7 and data mentioned in case.
Exhibit 2
Reboot Systems is ADDING value by scaling up its operations
• Halving the cost of PC India’s high risk index is • Gaining knowledge of the ahead with investing in Reboot
• Increasing penetration overcome by the Increased vastly untapped Tier2&3 System’s growth in India.
in Tier 2&3 cities. customer targeting & • Gaining knowledge of E-
• Handling E-waste including large corporates waste disposal business –
effectively & as our major suppliers. scope for backward
profitably. integration.
First Mover Advantage Framework
Most important reasons and methods of disposal
Methods of disposal of Computers
Sold in second hand
1% 3% Financial Obsolence market
3%
4%
2% 18% 3%
Sold to employees
25%
As per Company's IT
Policy
33% Donations
24% products
Vendor buy backs
Others
Technical Problems
Important considerations while disposal
62%
2% 7%
Convinience
Obsolete Technology
Quick pick up, no space to
24% store
Computers
42% 9% Best Price
Key Takeaways
1. Design a Training Program for Employees for handling &
processing Inflow for refurbishment.
2. Careful Central Inventory Management System for:
• Recording in-out movements.
• Identifying Equipment asset.
• Maintaining supply of parts across Centres.
3. Maintain Traceability for legal & certification purpose.
Sources: UNESCO- Entrepreneur’s Guide To Recycling Industry