SlideShare a Scribd company logo
1 of 29
1



Strategic Marketing 1
      MiM1 Anglo C01

      ÉLÉONORE  MICHEL
        CHLOÉ MORVANT

     PAULINE VALLANZASCA
  PIERRE-EMMANUEL MORINEAU
    PIERRE URIER-CATTOIRE



                             3/2/2013
Table of contents
                                 2

Introduction

I.     External diagnosis
II.    Internal diagnosis
III.   Objectives and strategy
IV.    Marketing Mix
V.     Budget

Conclusion




                                         3/2/2013
Introduction
     3




               3/2/2013
I. External diagnosis
          4




                        3/2/2013
POLITICAL
                                      5
      Strong points                               Weak points


 Orientation of Europe toward             Under-age drinking is
  alcohol consumption                       prohibited (18 years Fr)
   Taxes are lowered inside Europe          Political campaign against
                                              drinking and driving in France
 Promotion of French culture
  worldwide (candidate for
  the UNESCO World Heritage)

 Tax on alcohol except on
  French wine productions


                                                                       3/2/2013
ECONOMICAL
                                  6

        Strong points                         Weak points


 Agricultural incentives in           Competition from New World
  Europe to go against “rising”         wines (California, Australia,
  emerging countries                    Argentina, Japan, Chile)

 Grants for one-time loss             Black markets in some
                                        southern countries
 Easy fluctuations of
  investments, money and goods         Financials buy vineyards
  within the European Union             and do not pay attention to
                                        wine quality


                                                                   3/2/2013
Legal - Ecology
                           7

        Strong points                   Weak points


 Glass recycling               Legal age: between 18 and 21
                                 years old according to the
                                 country

                                Advertising regulation : loi
                                 Evin (1991)

                                Export travel causes
                                 pollution

                                Organic wines
                                  Competition but not direct

                                                          3/2/2013
Social - Technological
                                      8

        Strong points                             Weak points


 Different drinking patterns              Young people drink less and
  according to countries                    less wine
                                             They are not trained to know
 Europe : tradition drinking                 wines
  wine is in culture (heritage, and
  culinary habits, especially in
  France)                                  French people are the most
                                            important consumer of French
                                            wines
 Faster and more precise
  machinery in France makes                New technologies can
  production easier and faster              deteriorate a wine’s taste

                                                                         3/2/2013
II. Internal Environment
           9




                           3/2/2013
Product
                                       10

           Strengths                                 Weaknesses


 Secured and authentic wine                 Expensive product depends on
                                              vintage year
 Product full of history
    Renowned                                Specific localization and
                                              distribution difficult to change

 1855: official classification as a
                                             Pavillon Blanc does not take
  “first vintage wine”
                                              benefit from Margaux’s
    Luxury wine seen as an
                                              appellation
     exclusive product

                                             Accessible in limited quantity

                                                                          3/2/2013
Consumers
                                   11

          Strengths                             Weaknesses


 Loyalty to the brand                   Principal customers:
                                          connoisseurs
 Established in Europe (United
  Kingdom, Germany, etc…)
                                         People with high income

 French attractive product
   Ambitions about new markets:
    Japan, China and Russia


 Evolving taste of consumer



                                                                    3/2/2013
French competitors
                             12




 Latour (350.000 bottles)
 Lafite (250.000 bottles)
 Haut Brion (153.000 bottles)
 Mouton Rotschild (220.000 bottles)
 Ausone (20.000 bottles)
 Cheval Blanc (150.000 bottles)
 Petrus (30.000 bottles)



                                       3/2/2013
Current ranking of wine producers
                           13

Production   Exportation    Country        % of the world’s
                                           production
1            1              Italy          18%
0            3              France         16%
3            2              Spain          13%
4            6              USA            8.6%
5            7              Argentina      5.2%
6            4              Australia      5.1%
7            10             China          5%
8            9              Germany        3.6%
9            8              South Africa   3.5%
10           5              Chili          3%

                                                     3/2/2013
New world producer
                               14

 FROM 1995 up to 2000:
     South Africa: +220%
     Australia: +125%
     Argentina: +73%
     Chili: +160%
     USA: +96%


 SINCE 2000:
  Production keep increasing (5 to 20% per year depending on the
    country) until the crisis




                                                           3/2/2013
The French market is changing
                                     15

 Problem :
How can Château Margaux develop it export activity while
 maintaining its high-end positioning ?
                         Current product               New product


Current market   Develop awareness in France      Create a new product
                 Aim curious people with high     (entrée de gamme) in
                 income or connoisseur of other   France and Europe
                 wines (i.e. Burgundy wine)
 New market      Use the same product to          Create a new product to
                 increase our market place and    attract young people and
                 develop the company in Japon,    (non connoiseurs) all
                 China and Russia                 around the world

                                                                   3/2/2013
III. Objectives and strategy
             16




                               3/2/2013
Objectives
                                                                                 17

Hypothesis (p.a.)           Inflation: 0,1% Production: +0,01% Same quality as 05
                      This budget only reflects activity related (directly and indirectly) linked to production and selling of Château Margaux
N+1 - N+5: Japan (closer to our market, aim gastronomy traditions and add "French Touch" - product quality): +0,05% p.a.
N+3 - N+5: Russia and China (aim new "Bling-Bling" market and work on brand image): +0,05% p.a.
N+1; N+3: Formation for negociants with whom we work worldwide
          Invite international critics
N+1 - N+5: Tastings in well-known and high-end places worldwide
N+3 - N+5: Annual Programm for our best customers (5/year): domain visit and 3 days in 5 star hotel/at the domain
N+2: Reorganise website


   Development objectives:
     Japan

     Russia and China

   Access new clients: developp openess, product
       quality as well as brand image
                                                                                                                                                 3/2/2013
Segmentation
                                 18

 Socio-demographic :
   Men and women above 35 years old




 Social & Economic :
   People with a high level of revenues that allow them to spend
    money in quality product
   Connoisseurs of wine products




                                                             3/2/2013
Targeting
                                 19

 The people we target are nowadays located in Japan,
  China and Russia.

 In Japan, there is a strong gastronomy culture


 In Russia and China it is more « Bling-Bling »
   People are interested in expensive products at the expense of
    quality.




                                                             3/2/2013
Positionning
                            20

 We want to keep the same positionning that Château
 Margaux has in France.

 Quality product => High-end product (haut de
 gamme)

 It is a product that customers buy for their pleasure.
   To show-off




                                                    3/2/2013
IV. Marketing Mix
       21




                    3/2/2013
Product
   22




          3/2/2013
Price
                                     23

 Vary according to the vintage of the bottles, but always have a high
  price. Production have been reduced so there are less bottles (scarcity
  of bottles) but higher prices.

 A bottle cost approximately 15 euros to produce, but Château Margaux
  benefits thanks to the perceived value approach.

 Usually sold between 200 and 1000 euros/bottle (these last years).
  Besides, it is also sold en-primeur (prices vary a lot between 70 and
  300) but it is only between 5 to 15 % of the production.

-> is high and climb a lot but it is justified by its high rank and
  prestige


                                                                     3/2/2013
Place
                                     24

 Training for foreign negociants in order to allow them to sell our
  products properly.



 Tastings organised by negociants, with selected people, and products
  from the terroir



 Distribution remains the same: the estate, Château Margaux sell the
  production to brokers who take 2% margin and then deal with
  negociants on the Bordeaux place who take 15 to 20% margin. Then
  importers export the products all over the world.



                                                                       3/2/2013
Promotion
    25




            3/2/2013
V. Budget and follow-up
          26




                          3/2/2013
27
                                                        Actual                         Forecasts
                               Château Margaux          YEAR 0              YEAR 1                   YEAR 2
                                                        (2005)                        Margin                   Margin

Budget                                   Objectives

N0-N+2                     Production                       150 000         150 150                  150 300
                                                                                      1,00%                    1,00%
                           Sales                      140 700 000 €   155 074 920 €   0,91%    169 177 849 €   0,92%

                           COGS/unit                          300 €           300 €   1,00%            299 €   1,00%
Development of             COGS Total                  45 000 938 €    45 000 988 €   1,00%     45 001 036 €   1,00%
Japanese activity                 Income Statement
                           Revenues                   140 700 000 €   155 074 920 €   0,91%    169 177 849 €   0,92%
Frist training sessions
                           COGS                        45 000 938 €    45 000 988 €   1,00%     45 001 036 €   1,00%
                           Gross Profit                95 699 062 €   110 073 932 €            124 176 813 €
Beginning of tastings in                                                              0,87%                    0,89%
                           Marketing & Sales               86 667 €       161 667 €   0,54%         86 667 €   1,87%
renown places around         CRM & Public Relations        16 667 €        91 667 €   0,18%         16 667 €   5,50%
the world                    Tastings                      50 000 €        50 000 €   1,00%         50 000 €   1,00%
                             Other                         20 000 €        20 000 €   1,00%         20 000 €   1,00%
                           Reasearch & Development         25 000 €        25 000 €   1,00%         37 000 €   0,68%
                             Website                                                                12 000 €
                           General & Administration      125 333 €        130 333 €   0,96%        125 333 €   1,04%
                             France                      125 333 €        125 333 €   1,00%        125 333 €   1,00%
                             Other regions                                  5 000 €
                           Operating Income            95 462 062 €   109 756 932 €   0,87%    123 927 813 €   0,89%
                           Financial Income                20 000 €        20 000 €   1,00%         20 000 €   1,00%
                           EBIT                        95 482 062 €   109 776 932 €   0,87%    123 947 813 €   0,89%
                           Interest Expense                   750 €           750 €   1,00%            750 €   1,00%
                           Taxes                       31 824 171 €    36 588 652 €   0,87%     41 311 806 €   0,89%
                           Net Income                  63 657 141 €    73 187 531 €   0,87%     82 635 257 €   0,89%

                                                                                                      3/2/2013
28
                                                                                   Forecasts
                              Château Margaux              YEAR 3                   YEAR 4                    YEAR 5
                                                                     Margin                    Margin                   Margin

Budget                                  Objectives
                          Production                       150 450                  150 601                   150 752
N+3-N+5
                                                                     1,00%                     1,00%                    1,00%
                          Sales                      183 459 279 €   0,92%    197 769 103 €    0,93%    212 107 363 €   0,93%

                          COGS/unit                          299 €   1,00%            299 €    1,00%            299 €   1,00%
Reorganise website        COGS Total                  45 001 084 €   1,00%     45 001 133 €    1,00%     45 001 182 €   1,00%

                                 Income Statement
Start of Russian and
                          Revenues                   183 459 279 €   0,92%    197 769 103 €    0,93%    212 107 363 €   0,93%
Chinese activities with   COGS                        45 001 084 €   1,00%     45 001 133 €    1,00%     45 001 182 €   1,00%
repositionning of brand   Gross Profit               138 458 195 €   0,90%    152 767 969 €    0,91%    167 106 181 €   0,91%

image (more « Bling-      Marketing & Sales              296 667 €   0,29%        221 667 €    1,34%        221 667 €   1,00%

                            CRM & Public Relations       216 667 €                141 667 €                 141 667 €
Bling »)                                                             0,08%                     1,53%                    1,00%
                            Tastings                      50 000 €   1,00%         50 000 €    1,00%         50 000 €   1,00%
                            Other                         30 000 €   0,67%         30 000 €    1,00%         30 000 €   1,00%
New trainings             Reasearch & Development         25 000 €   1,48%         25 000 €    1,00%         25 000 €   1,00%
                            Website
Start of the « Best       General & Administration       140 333 €   0,89%       125 333 €     1,12%       125 333 €    1,00%
customers                   France                       125 333 €   1,00%       125 333 €     1,00%       125 333 €    1,00%

programme »                 Other regions                 15 000 €
                          Operating Income           137 996 195 €   0,90%    152 395 969 €    0,91%    166 734 181 €   0,91%
                          Financial Income                20 000 €   1,00%         20 000 €    1,00%         20 000 €   1,00%
                          EBIT                       138 016 195 €   0,90%    152 415 969 €    0,91%    166 754 181 €   0,91%
                          Interest Expense                   750 €   1,00%            750 €    1,00%            750 €   1,00%
                          Taxes                       46 000 798 €   0,90%     50 800 243 €    0,91%     55 579 168 €   0,91%
                          Net Income                  92 014 647 €   0,90%    101 614 977 €    0,91%    111 174 262 €   0,91%



                                                                                                             3/2/2013
Conclusion
    29




             3/2/2013

More Related Content

Similar to Château margaux

Wine Marketing Plan for BROLIO
Wine Marketing Plan for BROLIOWine Marketing Plan for BROLIO
Wine Marketing Plan for BROLIO
Anne Marie Payne
 
Mid Term Case Analysis
Mid Term Case AnalysisMid Term Case Analysis
Mid Term Case Analysis
Austin Fouts
 
Davide Campari – Milano S.p.A.IntroductionHeadquartered in.docx
Davide Campari – Milano S.p.A.IntroductionHeadquartered in.docxDavide Campari – Milano S.p.A.IntroductionHeadquartered in.docx
Davide Campari – Milano S.p.A.IntroductionHeadquartered in.docx
simonithomas47935
 
BindiSergardi_MktgPlan
BindiSergardi_MktgPlanBindiSergardi_MktgPlan
BindiSergardi_MktgPlan
Katie Breeden
 
MAHENDRA.pptx///////////////////////////
MAHENDRA.pptx///////////////////////////MAHENDRA.pptx///////////////////////////
MAHENDRA.pptx///////////////////////////
ShankulTrivedi
 
Closing Case The Growing Trade in Growing Grapes Wine i
Closing Case The Growing Trade in Growing Grapes Wine iClosing Case The Growing Trade in Growing Grapes Wine i
Closing Case The Growing Trade in Growing Grapes Wine i
WilheminaRossi174
 

Similar to Château margaux (20)

The global wine market
The global wine marketThe global wine market
The global wine market
 
Wine Marketing Plan for BROLIO
Wine Marketing Plan for BROLIOWine Marketing Plan for BROLIO
Wine Marketing Plan for BROLIO
 
GI Intro
GI IntroGI Intro
GI Intro
 
Mid Term Case Analysis
Mid Term Case AnalysisMid Term Case Analysis
Mid Term Case Analysis
 
Davide Campari – Milano S.p.A.IntroductionHeadquartered in.docx
Davide Campari – Milano S.p.A.IntroductionHeadquartered in.docxDavide Campari – Milano S.p.A.IntroductionHeadquartered in.docx
Davide Campari – Milano S.p.A.IntroductionHeadquartered in.docx
 
Siepi febbraio 2015
Siepi febbraio 2015Siepi febbraio 2015
Siepi febbraio 2015
 
BindiSergardi_MktgPlan
BindiSergardi_MktgPlanBindiSergardi_MktgPlan
BindiSergardi_MktgPlan
 
Guinnes Case Study
Guinnes Case StudyGuinnes Case Study
Guinnes Case Study
 
Codorniu; the Sparkling wine from Barcelona
Codorniu; the Sparkling wine from BarcelonaCodorniu; the Sparkling wine from Barcelona
Codorniu; the Sparkling wine from Barcelona
 
Case Study : French Wines
Case Study : French WinesCase Study : French Wines
Case Study : French Wines
 
Global Wine Industry
Global Wine IndustryGlobal Wine Industry
Global Wine Industry
 
Digitalization in the Wine Industry
Digitalization in the Wine IndustryDigitalization in the Wine Industry
Digitalization in the Wine Industry
 
Admarcom wine presentation china
Admarcom wine presentation chinaAdmarcom wine presentation china
Admarcom wine presentation china
 
A Snapshot of Global Trends in Private Label
A Snapshot of Global Trends in Private LabelA Snapshot of Global Trends in Private Label
A Snapshot of Global Trends in Private Label
 
MAHENDRA.pptx///////////////////////////
MAHENDRA.pptx///////////////////////////MAHENDRA.pptx///////////////////////////
MAHENDRA.pptx///////////////////////////
 
Diageo - Competitive Advantages
Diageo - Competitive Advantages Diageo - Competitive Advantages
Diageo - Competitive Advantages
 
Catch-up in the Wine Industry: The Rise of the New World and, the Revenge of ...
Catch-up in the Wine Industry: The Rise of the New World and, the Revenge of ...Catch-up in the Wine Industry: The Rise of the New World and, the Revenge of ...
Catch-up in the Wine Industry: The Rise of the New World and, the Revenge of ...
 
Jacques Poulet, Nestlé Waters on 'Proven Methods to Manage Supply Chain Risk ...
Jacques Poulet, Nestlé Waters on 'Proven Methods to Manage Supply Chain Risk ...Jacques Poulet, Nestlé Waters on 'Proven Methods to Manage Supply Chain Risk ...
Jacques Poulet, Nestlé Waters on 'Proven Methods to Manage Supply Chain Risk ...
 
External analysis - french coffee industry
External analysis  - french coffee industryExternal analysis  - french coffee industry
External analysis - french coffee industry
 
Closing Case The Growing Trade in Growing Grapes Wine i
Closing Case The Growing Trade in Growing Grapes Wine iClosing Case The Growing Trade in Growing Grapes Wine i
Closing Case The Growing Trade in Growing Grapes Wine i
 

Château margaux

  • 1. 1 Strategic Marketing 1 MiM1 Anglo C01 ÉLÉONORE MICHEL CHLOÉ MORVANT PAULINE VALLANZASCA PIERRE-EMMANUEL MORINEAU PIERRE URIER-CATTOIRE 3/2/2013
  • 2. Table of contents 2 Introduction I. External diagnosis II. Internal diagnosis III. Objectives and strategy IV. Marketing Mix V. Budget Conclusion 3/2/2013
  • 3. Introduction 3 3/2/2013
  • 5. POLITICAL 5 Strong points Weak points  Orientation of Europe toward  Under-age drinking is alcohol consumption prohibited (18 years Fr)  Taxes are lowered inside Europe  Political campaign against drinking and driving in France  Promotion of French culture worldwide (candidate for the UNESCO World Heritage)  Tax on alcohol except on French wine productions 3/2/2013
  • 6. ECONOMICAL 6 Strong points Weak points  Agricultural incentives in  Competition from New World Europe to go against “rising” wines (California, Australia, emerging countries Argentina, Japan, Chile)  Grants for one-time loss  Black markets in some southern countries  Easy fluctuations of investments, money and goods  Financials buy vineyards within the European Union and do not pay attention to wine quality 3/2/2013
  • 7. Legal - Ecology 7 Strong points Weak points  Glass recycling  Legal age: between 18 and 21 years old according to the country  Advertising regulation : loi Evin (1991)  Export travel causes pollution  Organic wines  Competition but not direct 3/2/2013
  • 8. Social - Technological 8 Strong points Weak points  Different drinking patterns  Young people drink less and according to countries less wine  They are not trained to know  Europe : tradition drinking wines wine is in culture (heritage, and culinary habits, especially in France)  French people are the most important consumer of French wines  Faster and more precise machinery in France makes  New technologies can production easier and faster deteriorate a wine’s taste 3/2/2013
  • 10. Product 10 Strengths Weaknesses  Secured and authentic wine  Expensive product depends on vintage year  Product full of history  Renowned  Specific localization and distribution difficult to change  1855: official classification as a  Pavillon Blanc does not take “first vintage wine” benefit from Margaux’s  Luxury wine seen as an appellation exclusive product  Accessible in limited quantity 3/2/2013
  • 11. Consumers 11 Strengths Weaknesses  Loyalty to the brand  Principal customers: connoisseurs  Established in Europe (United Kingdom, Germany, etc…)  People with high income  French attractive product  Ambitions about new markets: Japan, China and Russia  Evolving taste of consumer 3/2/2013
  • 12. French competitors 12  Latour (350.000 bottles)  Lafite (250.000 bottles)  Haut Brion (153.000 bottles)  Mouton Rotschild (220.000 bottles)  Ausone (20.000 bottles)  Cheval Blanc (150.000 bottles)  Petrus (30.000 bottles) 3/2/2013
  • 13. Current ranking of wine producers 13 Production Exportation Country % of the world’s production 1 1 Italy 18% 0 3 France 16% 3 2 Spain 13% 4 6 USA 8.6% 5 7 Argentina 5.2% 6 4 Australia 5.1% 7 10 China 5% 8 9 Germany 3.6% 9 8 South Africa 3.5% 10 5 Chili 3% 3/2/2013
  • 14. New world producer 14  FROM 1995 up to 2000:  South Africa: +220%  Australia: +125%  Argentina: +73%  Chili: +160%  USA: +96%  SINCE 2000: Production keep increasing (5 to 20% per year depending on the country) until the crisis 3/2/2013
  • 15. The French market is changing 15  Problem : How can Château Margaux develop it export activity while maintaining its high-end positioning ? Current product New product Current market Develop awareness in France Create a new product Aim curious people with high (entrée de gamme) in income or connoisseur of other France and Europe wines (i.e. Burgundy wine) New market Use the same product to Create a new product to increase our market place and attract young people and develop the company in Japon, (non connoiseurs) all China and Russia around the world 3/2/2013
  • 16. III. Objectives and strategy 16 3/2/2013
  • 17. Objectives 17 Hypothesis (p.a.) Inflation: 0,1% Production: +0,01% Same quality as 05 This budget only reflects activity related (directly and indirectly) linked to production and selling of Château Margaux N+1 - N+5: Japan (closer to our market, aim gastronomy traditions and add "French Touch" - product quality): +0,05% p.a. N+3 - N+5: Russia and China (aim new "Bling-Bling" market and work on brand image): +0,05% p.a. N+1; N+3: Formation for negociants with whom we work worldwide Invite international critics N+1 - N+5: Tastings in well-known and high-end places worldwide N+3 - N+5: Annual Programm for our best customers (5/year): domain visit and 3 days in 5 star hotel/at the domain N+2: Reorganise website  Development objectives:  Japan  Russia and China  Access new clients: developp openess, product quality as well as brand image 3/2/2013
  • 18. Segmentation 18  Socio-demographic :  Men and women above 35 years old  Social & Economic :  People with a high level of revenues that allow them to spend money in quality product  Connoisseurs of wine products 3/2/2013
  • 19. Targeting 19  The people we target are nowadays located in Japan, China and Russia.  In Japan, there is a strong gastronomy culture  In Russia and China it is more « Bling-Bling »  People are interested in expensive products at the expense of quality. 3/2/2013
  • 20. Positionning 20  We want to keep the same positionning that Château Margaux has in France.  Quality product => High-end product (haut de gamme)  It is a product that customers buy for their pleasure.  To show-off 3/2/2013
  • 21. IV. Marketing Mix 21 3/2/2013
  • 22. Product 22 3/2/2013
  • 23. Price 23  Vary according to the vintage of the bottles, but always have a high price. Production have been reduced so there are less bottles (scarcity of bottles) but higher prices.  A bottle cost approximately 15 euros to produce, but Château Margaux benefits thanks to the perceived value approach.  Usually sold between 200 and 1000 euros/bottle (these last years). Besides, it is also sold en-primeur (prices vary a lot between 70 and 300) but it is only between 5 to 15 % of the production. -> is high and climb a lot but it is justified by its high rank and prestige 3/2/2013
  • 24. Place 24  Training for foreign negociants in order to allow them to sell our products properly.  Tastings organised by negociants, with selected people, and products from the terroir  Distribution remains the same: the estate, Château Margaux sell the production to brokers who take 2% margin and then deal with negociants on the Bordeaux place who take 15 to 20% margin. Then importers export the products all over the world. 3/2/2013
  • 25. Promotion 25 3/2/2013
  • 26. V. Budget and follow-up 26 3/2/2013
  • 27. 27 Actual Forecasts Château Margaux YEAR 0 YEAR 1 YEAR 2 (2005) Margin Margin Budget Objectives N0-N+2 Production 150 000 150 150 150 300 1,00% 1,00% Sales 140 700 000 € 155 074 920 € 0,91% 169 177 849 € 0,92% COGS/unit 300 € 300 € 1,00% 299 € 1,00% Development of COGS Total 45 000 938 € 45 000 988 € 1,00% 45 001 036 € 1,00% Japanese activity Income Statement Revenues 140 700 000 € 155 074 920 € 0,91% 169 177 849 € 0,92% Frist training sessions COGS 45 000 938 € 45 000 988 € 1,00% 45 001 036 € 1,00% Gross Profit 95 699 062 € 110 073 932 € 124 176 813 € Beginning of tastings in 0,87% 0,89% Marketing & Sales 86 667 € 161 667 € 0,54% 86 667 € 1,87% renown places around CRM & Public Relations 16 667 € 91 667 € 0,18% 16 667 € 5,50% the world Tastings 50 000 € 50 000 € 1,00% 50 000 € 1,00% Other 20 000 € 20 000 € 1,00% 20 000 € 1,00% Reasearch & Development 25 000 € 25 000 € 1,00% 37 000 € 0,68% Website 12 000 € General & Administration 125 333 € 130 333 € 0,96% 125 333 € 1,04% France 125 333 € 125 333 € 1,00% 125 333 € 1,00% Other regions 5 000 € Operating Income 95 462 062 € 109 756 932 € 0,87% 123 927 813 € 0,89% Financial Income 20 000 € 20 000 € 1,00% 20 000 € 1,00% EBIT 95 482 062 € 109 776 932 € 0,87% 123 947 813 € 0,89% Interest Expense 750 € 750 € 1,00% 750 € 1,00% Taxes 31 824 171 € 36 588 652 € 0,87% 41 311 806 € 0,89% Net Income 63 657 141 € 73 187 531 € 0,87% 82 635 257 € 0,89% 3/2/2013
  • 28. 28 Forecasts Château Margaux YEAR 3 YEAR 4 YEAR 5 Margin Margin Margin Budget Objectives Production 150 450 150 601 150 752 N+3-N+5 1,00% 1,00% 1,00% Sales 183 459 279 € 0,92% 197 769 103 € 0,93% 212 107 363 € 0,93% COGS/unit 299 € 1,00% 299 € 1,00% 299 € 1,00% Reorganise website COGS Total 45 001 084 € 1,00% 45 001 133 € 1,00% 45 001 182 € 1,00% Income Statement Start of Russian and Revenues 183 459 279 € 0,92% 197 769 103 € 0,93% 212 107 363 € 0,93% Chinese activities with COGS 45 001 084 € 1,00% 45 001 133 € 1,00% 45 001 182 € 1,00% repositionning of brand Gross Profit 138 458 195 € 0,90% 152 767 969 € 0,91% 167 106 181 € 0,91% image (more « Bling- Marketing & Sales 296 667 € 0,29% 221 667 € 1,34% 221 667 € 1,00% CRM & Public Relations 216 667 € 141 667 € 141 667 € Bling ») 0,08% 1,53% 1,00% Tastings 50 000 € 1,00% 50 000 € 1,00% 50 000 € 1,00% Other 30 000 € 0,67% 30 000 € 1,00% 30 000 € 1,00% New trainings Reasearch & Development 25 000 € 1,48% 25 000 € 1,00% 25 000 € 1,00% Website Start of the « Best General & Administration 140 333 € 0,89% 125 333 € 1,12% 125 333 € 1,00% customers France 125 333 € 1,00% 125 333 € 1,00% 125 333 € 1,00% programme » Other regions 15 000 € Operating Income 137 996 195 € 0,90% 152 395 969 € 0,91% 166 734 181 € 0,91% Financial Income 20 000 € 1,00% 20 000 € 1,00% 20 000 € 1,00% EBIT 138 016 195 € 0,90% 152 415 969 € 0,91% 166 754 181 € 0,91% Interest Expense 750 € 1,00% 750 € 1,00% 750 € 1,00% Taxes 46 000 798 € 0,90% 50 800 243 € 0,91% 55 579 168 € 0,91% Net Income 92 014 647 € 0,90% 101 614 977 € 0,91% 111 174 262 € 0,91% 3/2/2013
  • 29. Conclusion 29 3/2/2013