SlideShare a Scribd company logo
1 of 13
Download to read offline
TOY BOX:
Unlocking New Potential
Team Star Struck
IIM Bangalore
Toys & Games in UK is a ~€8Bn market with a ~3.5% expected
growth; showing characteristics of a mature market
Note: Conversion rate used is 1GBP = 1.14EUR
Source: Case data; Statista reports; Team analysis
Toys & Games market in the UK over time (Revenue)
6.9 7.1 7.3
8.0 8.2 7.8 8.1 8.4 8.7
0
2
4
6
8
10
2017 2018 2019 2020 2021 2022E 2023E 2024E 2025E
Revenue
(Bn
EUR)
Monetization
Engagement
Toy Portfolio
>50% increase in likeliness to
spend on sudden craze toys
Stocking up high demand
toys during peak periods –
effective inventory mgmt
3D Consideration for Success
5.6%
3.9%
2.6%
9%
2.2%
-4.1%
3.6% 3.5% 3.5%
-5%
0%
5%
10%
2017 2019 2021 2023E 2025E
Revenue
change
Broad trend towards maturing market
Higher interaction
for latest ‘hotshot’
games & bestsellers
Segmentation of UK Toys & Games Market by category (2020) Number of manufacturers in UK Toys & Games over time
2.66
1.57
1.24 1.15 1.10
0.14 0.13
0.0
1.0
2.0
3.0
Revenue
(Bn
EUR)
Video Game
Consoles
Toys for
Toddlers &
Kids
Dolls &
Stuffed Toys
Plastic &
Other Toys
Construction
Sets &
Models
Puzzles Card
Games
500 483 504 516
564 594
675 674 636
684
0
200
400
600
800
#
of
Manufacturers
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
Underlying behavioral shift driving long term market changes;
emerging trends present attractive growth opportunity
Note: List of trends not exhaustive
Source: Case data; Team analysis
Market
Growth
Time duration
Market
Growth
Time duration
Evolutionary
Change
Taste &
Preference
Change
Market
Consolidation
❖ Maturing market with too many
players pushing down scope
of profitability
❖ American super brands &
MNCs consolidating power
via acquisition of small players
E-retailing
(Online channel)
Technological
precedence
Substitute
Industry threat
Age
Compression
❖ Other forms of entertainment
eating up time & spending
share of kids (music, football..)
❖ Attempt to portray toys as more
‘Childish’ turning successful for
kids nearing the age of 10
❖ Increasing penetration &
affordability of gadgets
boosting early age adoption
❖ AR / VR and other new age
toys kicking out the traditional
giants out of business
❖ Tendency of children to move
away from Toys starting earlier
❖ Social conditioning leading
them to lose interest / discard
a given toy relatively quicker
❖ Following the retailing trend
across all industries prioritizing
convenience
❖ External factors like Covid-19
forced accelerated e-retailing
adoption
Brain activity
preference
❖ Parents and middle-aged toy
shoppers are increasingly
shifting their focus towards
educational toys
❖ Especially after COVID-19,
parents want to fill learning gap
through play time at home
Toys R Us is consolidating a flat growth market; Correlation
between portfolio, scale & profitability gives useful insights
Note: Smaller players have been clubbed under ‘Other’
Source: Case data; Team analysis
306
339
372
132
135
133
94
84
74
48
46
42
30
33
41
0
50
100
150
200
250
300
350
400
450
500
550
600
650
700
2017 2019 2021
611
638
662
+4%
+2%
+4%
Toy Box
Other
Toys R Us
Childrens Grotto
Learning World
Player
CAGR
(’17-’21)
Operating
Margin (’21)
Toy Box -6% 2%
Toys R Us 5% 3%
Learning
World
9% -8%
Childrens
Grotto
-4% -19%
Other 0.2% NA
Market
size
by
Revenue
(Mn
EUR)
Evolution of the competitive landscape in UK Toys market
-30%
-25%
-20%
-15%
-10%
-5%
0%
5%
10%
0 5 10 15 20
Operating Margin % (2021)
Number of categories in portfolio
Operating a wider
portfolio with low
scale dampens
profitability a lot
Toy Box has to
move north-west
Smaller players stick to
limited categories, still
might not be profitable
Toys R Us leveraging Scale Economies to dominate categories
This chart excludes Toys R Us data as its high revenue skews the visualization
Understanding the relation between portfolio, size & margins
Diversification hedges risk against
variability of demand in a
particular category or segment
Higher operating cost of large
stores limits expansion capacity
Bigger inventory management
reduces stock out possibility and
minimizes lost sales opportunity
Larger scale limits customer
interaction & understanding, hence
increases response time to market
Toy Box
Implications for Toy Box: Critical juncture in business lifecycle;
New approach with sharper focus & responsiveness required
Source: Case data; Team analysis
Concerns facing Toy Box?
❑ Sales decline - Continuous decline in sales volume & pricing power (2017-21: ~21% sales decline)
❑ Increasing competition - Toys R Us continues to expand footprint impacting Toy Box customer base
❑ Deep pocketed competitors – Toys R Us is consolidating (5x Toy Box revenue) and is supported
with deep pockets
❑ Blurring of the “Toy” categorization - New entertainment substitutes taking up the mind space and
time share of children: Video games, Music, Sports, Media merchandise
What should Toy Box do?
❑ Specialize – Identify attractive subsegments in toys & capitalize on opportunities in niche segments
o Higher margin emerging segments with high expected demand due to underlying market changes
❑ Efficient Operations – Focus on margin & cash flow maximization; Minimize expenses
❑ Enhance customer engagement & stickiness - Exploit brand equity of “Toy Box” & top it up with
superior customer experience & engagement
❑ Align org. structure & incentives with new corporate strategy
❑ Expand presence to newer markets (geographies)
Product
portfolio
Engagement
Target
Markets
Success factors in UK Toy industry
Sweet
spot
Responsive-
ness
Customer
focus
Agility
Freedom &
Culture
Need to realize placement in market; Video / Computer games
and Educational Toys top contenders for concentrated efforts
Note: The categories of Activity, Educational Toys and Arts & Crafts have hereafter been clubbed under one umbrella category named ‘Educational Toys’
Source: Case data; Team analysis
10
60
110
100
0
40
120
20
30
80
90
50
70
130
90
Educational
toys
27
Puzzles
Models
Video
&
Computer
games
Infant
Activity
Dolls
Soft
toys
Board
Games
41
Toy
vehicles
Male
action
Other
Ride-ons
Outdoor
toys
Arts
&
Crafts
123
31
93
64
47
38
33
11
28
4
45
39
Others
Toys R Us
Toy Box
Childrens Grotto
Hamleys Learning World
Large MNC players Legacy local retailers
Consolidation in market forces
them towards narrowing focus
Deep Pockets allow MNCs to fuel
inorganic growth via acquisitions
Need to minimize damage by
specializing in 1-2 categories
Can afford to be present across
segments with leading share
Proposed Focus Segments
Player Shares by Market Segments (Mn EUR)
Toy Box Childrens Grotto
Learning World
Focus on being leader of some rather than being a laggard of all
Victims of increasing competition &
price wars with larger players
Flat industry growth making
them pursue aggressive routes
123
200
319
2017 2021 2026E
Educational game Sales (€ mn)
128
261
400
2017 2021 2026E
Video game Sales (€ mn)
Positioning Toy Box for leadership in the UK toys market
Source: Case data; Team analysis, Public domain
Where To Play?
Target group (%
of population)
Segment
stability
Remarks
Educational Toys 35+ age (40%) High High margin; Strong traction in elders
Video games 15-44 age (34%) High High margin & high growth
Sporting merch. All age groups High
High margin but Toy Box lacks
capabilities in the segment
Media merch. Young Kids Low
High risk – High reward; Uncertainty of
scoring a “HIT Toy” is high
How To Win?
✓ Identify & target attractive customer segments &
markets
✓ Position Toy Box value proposition prominently and
effectively – Enhance marketing & communication
✓ Lean operations – Focus on core business activities
(Buying & Selling, Customer service, Marketing)
✓ Sharpen focus of business – Narrow the portfolio
o Employ a divisional structure (product line based)
higher accountability, faster response to changes in
market
o Helps align & track performance effectively
o Hire appropriate talent per business requirement
✓ Stay abreast of and responsive to market
developments
50-60% 45-50%
Margins
Requires setting-up highly responsive sourcing & inventory practices
Achieving operational excellence at Toy Box
Source: Case data; Team analysis
Key Business
Activities
Sourcing Distribution
Store Ops. &
Service
Marketing
Org. Structure
Customers
Market mediation
Internal function • Focus on Customer delight
• Focus on efficiency
✓ Focus on keeping customers happy & engaged
➢ Ensure product assortment matches customers’ needs
➢ Improve customer service – training of sales personnel
➢ Enhance store experience & feel
➢ Prevent customer disappointment – Clear communication of
offerings; minimize stockouts
Market mediation – Revenue driver
A
✓ Focus on efficiency in costs & achieving corporate objectives
➢ Outsource non-critical activities like distribution
➢ Align corporate structure with business model – Product based org.
structure aligning KPIs and incentives
➢ Hire talent commensurate with corp. strategy (Niche play, marketing etc.)
➢ Dedicated teams to track market movements & customer preferences
Internal function – Cost driver
B
Geographical analysis: Utilizing Toy Box’s geographic presence
to optimize response towards threat from Toys R Us stores
Note: The analysis is based on the sample data set of 31 stores and doesn’t take into account the full population of 100 stores; ‘Competition impact’ refers to presence to Toys R Us store in the same location
Source: Case data; Tableau, Team analysis
Stores where absolute revenue declined from
2017 to 2021, with competition impact
Stores where absolute revenue increased from
2017 to 2021, with competition impact
Stores which did not see any competition
impact
Scenario
TRU present
in 2017
TRU present
in 2021
Total
Stores
Green % Red %
“Short Run” 13 8% 92%
“Long Run” 7 71% 29%
Hypothesis: Toy Box is more or less able to deal with the competitive threat of
Toys R Us over a longer period of time. Though it remains to be severely impacted
in the initial years (potentially due to customer acquisition tactics by TRU)
Expand to Out Of Town Stores Establish Product Niche
❖ Current focus on High Street
locations only caters to half of the
total market opportunity
❖ 57% of Out-of-Town shoppers are
of age 35+, which are more likely to
buy Educational Toys
❖ Threat of competition from TRU is
much lesser for such locations as
there is limited revenue potential
❖ To counter competition coming in on
existing turf, more responsiveness
to customer demand is required
❖ Specializing on some categories &
spotting early trends can go long
in building first mover advantage
❖ In selected categories, a wider
assortment of products can be
introduced to sub-urban public
‘Red’ stores typically tend
to be smaller in scale
than their counterparts
Created on Tableau
Summary recommendations & Action plan:
Prioritization framework, timelines & expected challenges
Note: The assessment of the recommendations have been done qualitatively by the team
Source: Case data; Team analysis
Direct
Impact
Time Commitment & Efforts
1
2
3
4
5
Recommendation
Operational
Ease
Financial
Commitment
Time for
execution
Narrow down Product portfolio to focus on 2
main segments:
Video & Computer Games; Educational Toys
Short – Medium
Term
Expand store presence to Out Of Town areas
This presents 50% of untapped market
opportunity with lower threat from competition
Medium - Long
Term
Outsource distribution to third party vendors
Optimize cost using pooling economies by
specialized logistics players
Short Term
Re-position itself as a specialized & focused
brand
Communication to the market to install interest in
the new marketing message
Short – Medium
Term
Rejig the Organizational Structure to
divisional
Clearly identify the 2 divisions & establish
boundary spanning teams to maintain agility
Medium Term
1
2
3
4
5
Action plan for moving towards a sustainable profit model Impact evaluation & Prioritization framework
Headwinds expected to be encountered
Resistance to change within the organization: Need to tackle this with
explanation & help to all employees highlighting tangible & intangible
changes
Confusing brand positioning among customers: Need to roll out a
proper communication campaign to establish credibility with respect to
the changed organizational mission & stance in the industry
Financial implications & Expected impact on Toy Box
Note: Preliminary projections: Revenue growth assumed at 3% p.a. – Conservative estimate vs 9-10% CAGR for video games & educational toys since Capex capability & store expansion data is not available for Toy Box
Source: Case data; Team analysis
Financial implications & projections of proposed recommendations Impact on Toy Box business
(€ in 000s) 2021 2022E 2023E 2024E 2025E 2026E
Revenue/Sqft 247 350 361 371 382 394
Total sqft 300 300 300 300 300 300
# Shops 102 102 102 102 102 102
Revenue 74,320 1,05,140 1,08,294 1,11,543 1,14,889 1,18,336
Bought in costs 32,772 39,953 41,152 42,386 43,658 44,968
Gross profit 41,548 65,187 67,142 69,157 71,231 73,368
Gross margin 56% 62% 62% 62% 62% 62%
Store Costs 13,249 15,118 15,151 15,184 15,218 15,251
Distribution Costs 6,524 7,360 7,581 7,808 8,042 8,284
Overheads 3,942 4,001 4,061 4,122 4,184 4,246
Marketing Costs 6,237 6,299 6,362 6,426 6,490 6,555
Store Labour Costs 10,212 16,631 16,880 17,134 17,391 17,651
Total operating costs 40,164 49,409 50,035 50,674 51,324 51,987
Total costs 72,936 89,362 91,187 93,060 94,982 96,955
Total operating profit 1,384 15,778 17,107 18,483 19,907 21,381
Operating margin% 2% 15% 16% 17% 17% 18%
Note: Excludes store network expansion into out-of-town locations
Profit margins
Target customer base
Inventory variability
Efficiency
Marketing focus
Portfolio diversification
Differentiating factor
TB current average
performance
TB expected performance
post recommendations
Low High
Appendix – UK Toys market segmentation by Category (2017)
Source: Case data; Team analysis
128
88 87
84 82 80
66
63
42
39 37
33
26
9
151
0
20
40
60
80
100
120
140
160
Video &
Computer
Games
Activity Dolls Infant Male Action Ride-Ons Board
Games
Toy
Vehicles
Models Puzzles Outdoor
Toys
Soft Toys Educational
Toys
Arts and
Crafts
Other
Revenue
(Mn
EUR)
Appendix – Financial implications of Status-quo
Source: Case data; Team analysis
(€ in 000s) 2017 2018 2019 2020 2021 2022E 2023E 2024E 2025E 2026E
Revenue/Sq.ft 247 238 230 221 213 205 <<Reduced volume & pricing due to competition
Sq.Ft 300 300 300 300 300 300
#Shops 102 102 102 102 102 102
Revenue 93,932 88,278 83,832 78,713 74,320 71,595 68,971 66,442 64,006 61,660
Bought in costs 34,017 33,798 34,007 33,295 32,772 31,571 30,413 29,298 28,224 27,189
Gross profit 59,914 54,480 49,825 45,418 41,548 40,025 38,557 37,144 35,782 34,470
Gross margin 64% 62% 59% 58% 56% 56% 56% 56% 56% 56%
Store Costs 11,824 12,206 12,552 12,904 13,249 13,282 13,315 13,348 13,382 13,415 <<Tightening real estate market
Distribution Costs 7,010 6,943 6,800 6,668 6,524 6,426 6,330 6,235 6,141 6,049 <<Inhouse distribution + IT development
Overheads 3,520 3,620 3,782 3,895 3,942 4,001 4,061 4,122 4,184 4,246 <<Inflation
Marketing Costs 6,492 6,419 6,322 6,339 6,237 6,299 6,362 6,426 6,490 6,555 <<Increasing competition
Store Labour Costs 9,834 9,968 10,035 10,138 10,212 10,365 10,521 10,679 10,839 11,001 <<Change in labour law
Total operating costs 38,680 39,155 39,491 39,945 40,164 40,374 40,589 40,810 41,036 41,267
Total costs 72,697 72,954 73,498 73,240 72,936 71,945 71,002 70,108 69,260 68,456
Total operating profit 21,235 15,324 10,334 5,473 1,384 -349 -2,032 -3,666 -5,253 -6,796
Operating margin% 23% 17% 12% 7% 2% 0% -3% -6% -8% -11%

More Related Content

Similar to Toy Manufacturer profitability case.pdf

Business Plan Negocia Masters Assignment
Business Plan Negocia Masters AssignmentBusiness Plan Negocia Masters Assignment
Business Plan Negocia Masters Assignmentsholtohughes
 
Business Plan Negocia Masters Assignment
Business Plan Negocia Masters AssignmentBusiness Plan Negocia Masters Assignment
Business Plan Negocia Masters AssignmentSholto Hughes
 
ConnectBrix Marketing Transformation Roadmap
ConnectBrix Marketing Transformation RoadmapConnectBrix Marketing Transformation Roadmap
ConnectBrix Marketing Transformation RoadmapEddy Lim
 
Launch of retail Store in Pune for kids
Launch of retail Store in Pune for kidsLaunch of retail Store in Pune for kids
Launch of retail Store in Pune for kidsSaurabh Solanki
 
Challenging the status quo in retail
Challenging the status quo in retailChallenging the status quo in retail
Challenging the status quo in retailMatt Lloren
 
Theme Park 3.0
Theme Park 3.0Theme Park 3.0
Theme Park 3.0mathurr
 
Marketing Econometrics Intro_BLA GLOBAL
Marketing Econometrics Intro_BLA GLOBALMarketing Econometrics Intro_BLA GLOBAL
Marketing Econometrics Intro_BLA GLOBALMasood Akhtar
 
Adult toys market in China by daxue consulting
Adult toys market in China by daxue consultingAdult toys market in China by daxue consulting
Adult toys market in China by daxue consultingDaxue Consulting
 
Vietnam Consumer trends 2020
Vietnam Consumer trends 2020Vietnam Consumer trends 2020
Vietnam Consumer trends 2020Duy, Vo Hoang
 
Toys r us_in_japan_1[1]
Toys r us_in_japan_1[1]Toys r us_in_japan_1[1]
Toys r us_in_japan_1[1]Atm Sumon
 
Scott Brewster & Mitch Weisburgh - Games & the U.S. Education Market
Scott Brewster & Mitch Weisburgh - Games & the U.S. Education MarketScott Brewster & Mitch Weisburgh - Games & the U.S. Education Market
Scott Brewster & Mitch Weisburgh - Games & the U.S. Education MarketSeriousGamesAssoc
 
P1 Final Report Deck
P1 Final Report DeckP1 Final Report Deck
P1 Final Report DeckRobert Gorney
 
casecompetition2-190921211944.pdf
casecompetition2-190921211944.pdfcasecompetition2-190921211944.pdf
casecompetition2-190921211944.pdfNihalNaveen
 
Case Competition - Target
Case Competition - TargetCase Competition - Target
Case Competition - TargetBrookeTuttle2
 

Similar to Toy Manufacturer profitability case.pdf (20)

Hasbro pox(a)
Hasbro pox(a)Hasbro pox(a)
Hasbro pox(a)
 
Business Plan Negocia Masters Assignment
Business Plan Negocia Masters AssignmentBusiness Plan Negocia Masters Assignment
Business Plan Negocia Masters Assignment
 
Business Plan Negocia Masters Assignment
Business Plan Negocia Masters AssignmentBusiness Plan Negocia Masters Assignment
Business Plan Negocia Masters Assignment
 
ConnectBrix Marketing Transformation Roadmap
ConnectBrix Marketing Transformation RoadmapConnectBrix Marketing Transformation Roadmap
ConnectBrix Marketing Transformation Roadmap
 
Launch of retail Store in Pune for kids
Launch of retail Store in Pune for kidsLaunch of retail Store in Pune for kids
Launch of retail Store in Pune for kids
 
Challenging the status quo in retail
Challenging the status quo in retailChallenging the status quo in retail
Challenging the status quo in retail
 
Educational Baby Toys Market in China 2015-2019
Educational Baby Toys Market in China 2015-2019Educational Baby Toys Market in China 2015-2019
Educational Baby Toys Market in China 2015-2019
 
Theme Park 3.0
Theme Park 3.0Theme Park 3.0
Theme Park 3.0
 
Marketing Econometrics Intro_BLA GLOBAL
Marketing Econometrics Intro_BLA GLOBALMarketing Econometrics Intro_BLA GLOBAL
Marketing Econometrics Intro_BLA GLOBAL
 
Chris Cowan - Managing Director, Clusters
Chris Cowan - Managing Director, ClustersChris Cowan - Managing Director, Clusters
Chris Cowan - Managing Director, Clusters
 
Crayoki
CrayokiCrayoki
Crayoki
 
Adult toys market in China by daxue consulting
Adult toys market in China by daxue consultingAdult toys market in China by daxue consulting
Adult toys market in China by daxue consulting
 
Vietnam Consumer trends 2020
Vietnam Consumer trends 2020Vietnam Consumer trends 2020
Vietnam Consumer trends 2020
 
Toys r us_in_japan_1[1]
Toys r us_in_japan_1[1]Toys r us_in_japan_1[1]
Toys r us_in_japan_1[1]
 
Scott Brewster & Mitch Weisburgh - Games & the U.S. Education Market
Scott Brewster & Mitch Weisburgh - Games & the U.S. Education MarketScott Brewster & Mitch Weisburgh - Games & the U.S. Education Market
Scott Brewster & Mitch Weisburgh - Games & the U.S. Education Market
 
P1 Final Report Deck
P1 Final Report DeckP1 Final Report Deck
P1 Final Report Deck
 
casecompetition2-190921211944.pdf
casecompetition2-190921211944.pdfcasecompetition2-190921211944.pdf
casecompetition2-190921211944.pdf
 
Mattel
Mattel Mattel
Mattel
 
Case Competition - Target
Case Competition - TargetCase Competition - Target
Case Competition - Target
 
Bis presentation final
Bis presentation finalBis presentation final
Bis presentation final
 

Recently uploaded

Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...
Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...
Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...Pooja Nehwal
 
VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...
VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...
VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...Call Girls in Nagpur High Profile
 
Call Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur Escorts
Call Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur EscortsCall Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur Escorts
Call Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur EscortsCall Girls in Nagpur High Profile
 
Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...amitlee9823
 
(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...
(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...
(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...motiram463
 
Book Sex Workers Available Pune Call Girls Yerwada 6297143586 Call Hot India...
Book Sex Workers Available Pune Call Girls Yerwada  6297143586 Call Hot India...Book Sex Workers Available Pune Call Girls Yerwada  6297143586 Call Hot India...
Book Sex Workers Available Pune Call Girls Yerwada 6297143586 Call Hot India...Call Girls in Nagpur High Profile
 
CALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcR
CALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcRCALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcR
CALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcRdollysharma2066
 
Shikrapur Call Girls Most Awaited Fun 6297143586 High Profiles young Beautie...
Shikrapur Call Girls Most Awaited Fun  6297143586 High Profiles young Beautie...Shikrapur Call Girls Most Awaited Fun  6297143586 High Profiles young Beautie...
Shikrapur Call Girls Most Awaited Fun 6297143586 High Profiles young Beautie...tanu pandey
 
Develop Keyboard Skill.pptx er power point
Develop Keyboard Skill.pptx er power pointDevelop Keyboard Skill.pptx er power point
Develop Keyboard Skill.pptx er power pointGetawu
 
哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样
哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样
哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样qaffana
 
Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...amitlee9823
 
Call Girls Kothrud Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Kothrud Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Kothrud Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Kothrud Call Me 7737669865 Budget Friendly No Advance Bookingroncy bisnoi
 
NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...
NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...
NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...Amil baba
 
Top Rated Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...
Top Rated  Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...Top Rated  Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...
Top Rated Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...Call Girls in Nagpur High Profile
 
Top Rated Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...
Top Rated  Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...Top Rated  Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...
Top Rated Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...Call Girls in Nagpur High Profile
 
VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...
VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...
VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...Call Girls in Nagpur High Profile
 
Call Girls Chikhali Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Chikhali Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Chikhali Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Chikhali Call Me 7737669865 Budget Friendly No Advance Bookingroncy bisnoi
 
Deira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort Girls
Deira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort GirlsDeira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort Girls
Deira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort GirlsEscorts Call Girls
 

Recently uploaded (20)

Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...
Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...
Call Girls in Thane 9892124323, Vashi cAll girls Serivces Juhu Escorts, powai...
 
VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...
VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...
VVIP Pune Call Girls Kalyani Nagar (7001035870) Pune Escorts Nearby with Comp...
 
Call Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur Escorts
Call Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur EscortsCall Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur Escorts
Call Girls in Nagpur Sakshi Call 7001035870 Meet With Nagpur Escorts
 
Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
Kothanur Call Girls Service: 🍓 7737669865 🍓 High Profile Model Escorts | Bang...
 
(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...
(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...
(👉Ridhima)👉VIP Model Call Girls Mulund ( Mumbai) Call ON 9967824496 Starting ...
 
Book Sex Workers Available Pune Call Girls Yerwada 6297143586 Call Hot India...
Book Sex Workers Available Pune Call Girls Yerwada  6297143586 Call Hot India...Book Sex Workers Available Pune Call Girls Yerwada  6297143586 Call Hot India...
Book Sex Workers Available Pune Call Girls Yerwada 6297143586 Call Hot India...
 
CALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcR
CALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcRCALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcR
CALL GIRLS IN Saket 83778-77756 | Escort Service In DELHI NcR
 
Shikrapur Call Girls Most Awaited Fun 6297143586 High Profiles young Beautie...
Shikrapur Call Girls Most Awaited Fun  6297143586 High Profiles young Beautie...Shikrapur Call Girls Most Awaited Fun  6297143586 High Profiles young Beautie...
Shikrapur Call Girls Most Awaited Fun 6297143586 High Profiles young Beautie...
 
Develop Keyboard Skill.pptx er power point
Develop Keyboard Skill.pptx er power pointDevelop Keyboard Skill.pptx er power point
Develop Keyboard Skill.pptx er power point
 
(ISHITA) Call Girls Service Aurangabad Call Now 8617697112 Aurangabad Escorts...
(ISHITA) Call Girls Service Aurangabad Call Now 8617697112 Aurangabad Escorts...(ISHITA) Call Girls Service Aurangabad Call Now 8617697112 Aurangabad Escorts...
(ISHITA) Call Girls Service Aurangabad Call Now 8617697112 Aurangabad Escorts...
 
哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样
哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样
哪里办理美国宾夕法尼亚州立大学毕业证(本硕)psu成绩单原版一模一样
 
Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
Call Girls Banashankari Just Call 👗 7737669865 👗 Top Class Call Girl Service ...
 
young call girls in Sainik Farm 🔝 9953056974 🔝 Delhi escort Service
young call girls in Sainik Farm 🔝 9953056974 🔝 Delhi escort Serviceyoung call girls in Sainik Farm 🔝 9953056974 🔝 Delhi escort Service
young call girls in Sainik Farm 🔝 9953056974 🔝 Delhi escort Service
 
Call Girls Kothrud Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Kothrud Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Kothrud Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Kothrud Call Me 7737669865 Budget Friendly No Advance Booking
 
NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...
NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...
NO1 Verified Amil Baba In Karachi Kala Jadu In Karachi Amil baba In Karachi A...
 
Top Rated Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...
Top Rated  Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...Top Rated  Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...
Top Rated Pune Call Girls Katraj ⟟ 6297143586 ⟟ Call Me For Genuine Sex Serv...
 
Top Rated Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...
Top Rated  Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...Top Rated  Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...
Top Rated Pune Call Girls Ravet ⟟ 6297143586 ⟟ Call Me For Genuine Sex Servi...
 
VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...
VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...
VVIP Pune Call Girls Balaji Nagar (7001035870) Pune Escorts Nearby with Compl...
 
Call Girls Chikhali Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Chikhali Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Chikhali Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Chikhali Call Me 7737669865 Budget Friendly No Advance Booking
 
Deira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort Girls
Deira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort GirlsDeira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort Girls
Deira Dubai Escorts +0561951007 Escort Service in Dubai by Dubai Escort Girls
 

Toy Manufacturer profitability case.pdf

  • 1. TOY BOX: Unlocking New Potential Team Star Struck IIM Bangalore
  • 2. Toys & Games in UK is a ~€8Bn market with a ~3.5% expected growth; showing characteristics of a mature market Note: Conversion rate used is 1GBP = 1.14EUR Source: Case data; Statista reports; Team analysis Toys & Games market in the UK over time (Revenue) 6.9 7.1 7.3 8.0 8.2 7.8 8.1 8.4 8.7 0 2 4 6 8 10 2017 2018 2019 2020 2021 2022E 2023E 2024E 2025E Revenue (Bn EUR) Monetization Engagement Toy Portfolio >50% increase in likeliness to spend on sudden craze toys Stocking up high demand toys during peak periods – effective inventory mgmt 3D Consideration for Success 5.6% 3.9% 2.6% 9% 2.2% -4.1% 3.6% 3.5% 3.5% -5% 0% 5% 10% 2017 2019 2021 2023E 2025E Revenue change Broad trend towards maturing market Higher interaction for latest ‘hotshot’ games & bestsellers Segmentation of UK Toys & Games Market by category (2020) Number of manufacturers in UK Toys & Games over time 2.66 1.57 1.24 1.15 1.10 0.14 0.13 0.0 1.0 2.0 3.0 Revenue (Bn EUR) Video Game Consoles Toys for Toddlers & Kids Dolls & Stuffed Toys Plastic & Other Toys Construction Sets & Models Puzzles Card Games 500 483 504 516 564 594 675 674 636 684 0 200 400 600 800 # of Manufacturers 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
  • 3. Underlying behavioral shift driving long term market changes; emerging trends present attractive growth opportunity Note: List of trends not exhaustive Source: Case data; Team analysis Market Growth Time duration Market Growth Time duration Evolutionary Change Taste & Preference Change Market Consolidation ❖ Maturing market with too many players pushing down scope of profitability ❖ American super brands & MNCs consolidating power via acquisition of small players E-retailing (Online channel) Technological precedence Substitute Industry threat Age Compression ❖ Other forms of entertainment eating up time & spending share of kids (music, football..) ❖ Attempt to portray toys as more ‘Childish’ turning successful for kids nearing the age of 10 ❖ Increasing penetration & affordability of gadgets boosting early age adoption ❖ AR / VR and other new age toys kicking out the traditional giants out of business ❖ Tendency of children to move away from Toys starting earlier ❖ Social conditioning leading them to lose interest / discard a given toy relatively quicker ❖ Following the retailing trend across all industries prioritizing convenience ❖ External factors like Covid-19 forced accelerated e-retailing adoption Brain activity preference ❖ Parents and middle-aged toy shoppers are increasingly shifting their focus towards educational toys ❖ Especially after COVID-19, parents want to fill learning gap through play time at home
  • 4. Toys R Us is consolidating a flat growth market; Correlation between portfolio, scale & profitability gives useful insights Note: Smaller players have been clubbed under ‘Other’ Source: Case data; Team analysis 306 339 372 132 135 133 94 84 74 48 46 42 30 33 41 0 50 100 150 200 250 300 350 400 450 500 550 600 650 700 2017 2019 2021 611 638 662 +4% +2% +4% Toy Box Other Toys R Us Childrens Grotto Learning World Player CAGR (’17-’21) Operating Margin (’21) Toy Box -6% 2% Toys R Us 5% 3% Learning World 9% -8% Childrens Grotto -4% -19% Other 0.2% NA Market size by Revenue (Mn EUR) Evolution of the competitive landscape in UK Toys market -30% -25% -20% -15% -10% -5% 0% 5% 10% 0 5 10 15 20 Operating Margin % (2021) Number of categories in portfolio Operating a wider portfolio with low scale dampens profitability a lot Toy Box has to move north-west Smaller players stick to limited categories, still might not be profitable Toys R Us leveraging Scale Economies to dominate categories This chart excludes Toys R Us data as its high revenue skews the visualization Understanding the relation between portfolio, size & margins Diversification hedges risk against variability of demand in a particular category or segment Higher operating cost of large stores limits expansion capacity Bigger inventory management reduces stock out possibility and minimizes lost sales opportunity Larger scale limits customer interaction & understanding, hence increases response time to market Toy Box
  • 5. Implications for Toy Box: Critical juncture in business lifecycle; New approach with sharper focus & responsiveness required Source: Case data; Team analysis Concerns facing Toy Box? ❑ Sales decline - Continuous decline in sales volume & pricing power (2017-21: ~21% sales decline) ❑ Increasing competition - Toys R Us continues to expand footprint impacting Toy Box customer base ❑ Deep pocketed competitors – Toys R Us is consolidating (5x Toy Box revenue) and is supported with deep pockets ❑ Blurring of the “Toy” categorization - New entertainment substitutes taking up the mind space and time share of children: Video games, Music, Sports, Media merchandise What should Toy Box do? ❑ Specialize – Identify attractive subsegments in toys & capitalize on opportunities in niche segments o Higher margin emerging segments with high expected demand due to underlying market changes ❑ Efficient Operations – Focus on margin & cash flow maximization; Minimize expenses ❑ Enhance customer engagement & stickiness - Exploit brand equity of “Toy Box” & top it up with superior customer experience & engagement ❑ Align org. structure & incentives with new corporate strategy ❑ Expand presence to newer markets (geographies) Product portfolio Engagement Target Markets Success factors in UK Toy industry Sweet spot Responsive- ness Customer focus Agility Freedom & Culture
  • 6. Need to realize placement in market; Video / Computer games and Educational Toys top contenders for concentrated efforts Note: The categories of Activity, Educational Toys and Arts & Crafts have hereafter been clubbed under one umbrella category named ‘Educational Toys’ Source: Case data; Team analysis 10 60 110 100 0 40 120 20 30 80 90 50 70 130 90 Educational toys 27 Puzzles Models Video & Computer games Infant Activity Dolls Soft toys Board Games 41 Toy vehicles Male action Other Ride-ons Outdoor toys Arts & Crafts 123 31 93 64 47 38 33 11 28 4 45 39 Others Toys R Us Toy Box Childrens Grotto Hamleys Learning World Large MNC players Legacy local retailers Consolidation in market forces them towards narrowing focus Deep Pockets allow MNCs to fuel inorganic growth via acquisitions Need to minimize damage by specializing in 1-2 categories Can afford to be present across segments with leading share Proposed Focus Segments Player Shares by Market Segments (Mn EUR) Toy Box Childrens Grotto Learning World Focus on being leader of some rather than being a laggard of all Victims of increasing competition & price wars with larger players Flat industry growth making them pursue aggressive routes
  • 7. 123 200 319 2017 2021 2026E Educational game Sales (€ mn) 128 261 400 2017 2021 2026E Video game Sales (€ mn) Positioning Toy Box for leadership in the UK toys market Source: Case data; Team analysis, Public domain Where To Play? Target group (% of population) Segment stability Remarks Educational Toys 35+ age (40%) High High margin; Strong traction in elders Video games 15-44 age (34%) High High margin & high growth Sporting merch. All age groups High High margin but Toy Box lacks capabilities in the segment Media merch. Young Kids Low High risk – High reward; Uncertainty of scoring a “HIT Toy” is high How To Win? ✓ Identify & target attractive customer segments & markets ✓ Position Toy Box value proposition prominently and effectively – Enhance marketing & communication ✓ Lean operations – Focus on core business activities (Buying & Selling, Customer service, Marketing) ✓ Sharpen focus of business – Narrow the portfolio o Employ a divisional structure (product line based) higher accountability, faster response to changes in market o Helps align & track performance effectively o Hire appropriate talent per business requirement ✓ Stay abreast of and responsive to market developments 50-60% 45-50% Margins Requires setting-up highly responsive sourcing & inventory practices
  • 8. Achieving operational excellence at Toy Box Source: Case data; Team analysis Key Business Activities Sourcing Distribution Store Ops. & Service Marketing Org. Structure Customers Market mediation Internal function • Focus on Customer delight • Focus on efficiency ✓ Focus on keeping customers happy & engaged ➢ Ensure product assortment matches customers’ needs ➢ Improve customer service – training of sales personnel ➢ Enhance store experience & feel ➢ Prevent customer disappointment – Clear communication of offerings; minimize stockouts Market mediation – Revenue driver A ✓ Focus on efficiency in costs & achieving corporate objectives ➢ Outsource non-critical activities like distribution ➢ Align corporate structure with business model – Product based org. structure aligning KPIs and incentives ➢ Hire talent commensurate with corp. strategy (Niche play, marketing etc.) ➢ Dedicated teams to track market movements & customer preferences Internal function – Cost driver B
  • 9. Geographical analysis: Utilizing Toy Box’s geographic presence to optimize response towards threat from Toys R Us stores Note: The analysis is based on the sample data set of 31 stores and doesn’t take into account the full population of 100 stores; ‘Competition impact’ refers to presence to Toys R Us store in the same location Source: Case data; Tableau, Team analysis Stores where absolute revenue declined from 2017 to 2021, with competition impact Stores where absolute revenue increased from 2017 to 2021, with competition impact Stores which did not see any competition impact Scenario TRU present in 2017 TRU present in 2021 Total Stores Green % Red % “Short Run” 13 8% 92% “Long Run” 7 71% 29% Hypothesis: Toy Box is more or less able to deal with the competitive threat of Toys R Us over a longer period of time. Though it remains to be severely impacted in the initial years (potentially due to customer acquisition tactics by TRU) Expand to Out Of Town Stores Establish Product Niche ❖ Current focus on High Street locations only caters to half of the total market opportunity ❖ 57% of Out-of-Town shoppers are of age 35+, which are more likely to buy Educational Toys ❖ Threat of competition from TRU is much lesser for such locations as there is limited revenue potential ❖ To counter competition coming in on existing turf, more responsiveness to customer demand is required ❖ Specializing on some categories & spotting early trends can go long in building first mover advantage ❖ In selected categories, a wider assortment of products can be introduced to sub-urban public ‘Red’ stores typically tend to be smaller in scale than their counterparts Created on Tableau
  • 10. Summary recommendations & Action plan: Prioritization framework, timelines & expected challenges Note: The assessment of the recommendations have been done qualitatively by the team Source: Case data; Team analysis Direct Impact Time Commitment & Efforts 1 2 3 4 5 Recommendation Operational Ease Financial Commitment Time for execution Narrow down Product portfolio to focus on 2 main segments: Video & Computer Games; Educational Toys Short – Medium Term Expand store presence to Out Of Town areas This presents 50% of untapped market opportunity with lower threat from competition Medium - Long Term Outsource distribution to third party vendors Optimize cost using pooling economies by specialized logistics players Short Term Re-position itself as a specialized & focused brand Communication to the market to install interest in the new marketing message Short – Medium Term Rejig the Organizational Structure to divisional Clearly identify the 2 divisions & establish boundary spanning teams to maintain agility Medium Term 1 2 3 4 5 Action plan for moving towards a sustainable profit model Impact evaluation & Prioritization framework Headwinds expected to be encountered Resistance to change within the organization: Need to tackle this with explanation & help to all employees highlighting tangible & intangible changes Confusing brand positioning among customers: Need to roll out a proper communication campaign to establish credibility with respect to the changed organizational mission & stance in the industry
  • 11. Financial implications & Expected impact on Toy Box Note: Preliminary projections: Revenue growth assumed at 3% p.a. – Conservative estimate vs 9-10% CAGR for video games & educational toys since Capex capability & store expansion data is not available for Toy Box Source: Case data; Team analysis Financial implications & projections of proposed recommendations Impact on Toy Box business (€ in 000s) 2021 2022E 2023E 2024E 2025E 2026E Revenue/Sqft 247 350 361 371 382 394 Total sqft 300 300 300 300 300 300 # Shops 102 102 102 102 102 102 Revenue 74,320 1,05,140 1,08,294 1,11,543 1,14,889 1,18,336 Bought in costs 32,772 39,953 41,152 42,386 43,658 44,968 Gross profit 41,548 65,187 67,142 69,157 71,231 73,368 Gross margin 56% 62% 62% 62% 62% 62% Store Costs 13,249 15,118 15,151 15,184 15,218 15,251 Distribution Costs 6,524 7,360 7,581 7,808 8,042 8,284 Overheads 3,942 4,001 4,061 4,122 4,184 4,246 Marketing Costs 6,237 6,299 6,362 6,426 6,490 6,555 Store Labour Costs 10,212 16,631 16,880 17,134 17,391 17,651 Total operating costs 40,164 49,409 50,035 50,674 51,324 51,987 Total costs 72,936 89,362 91,187 93,060 94,982 96,955 Total operating profit 1,384 15,778 17,107 18,483 19,907 21,381 Operating margin% 2% 15% 16% 17% 17% 18% Note: Excludes store network expansion into out-of-town locations Profit margins Target customer base Inventory variability Efficiency Marketing focus Portfolio diversification Differentiating factor TB current average performance TB expected performance post recommendations Low High
  • 12. Appendix – UK Toys market segmentation by Category (2017) Source: Case data; Team analysis 128 88 87 84 82 80 66 63 42 39 37 33 26 9 151 0 20 40 60 80 100 120 140 160 Video & Computer Games Activity Dolls Infant Male Action Ride-Ons Board Games Toy Vehicles Models Puzzles Outdoor Toys Soft Toys Educational Toys Arts and Crafts Other Revenue (Mn EUR)
  • 13. Appendix – Financial implications of Status-quo Source: Case data; Team analysis (€ in 000s) 2017 2018 2019 2020 2021 2022E 2023E 2024E 2025E 2026E Revenue/Sq.ft 247 238 230 221 213 205 <<Reduced volume & pricing due to competition Sq.Ft 300 300 300 300 300 300 #Shops 102 102 102 102 102 102 Revenue 93,932 88,278 83,832 78,713 74,320 71,595 68,971 66,442 64,006 61,660 Bought in costs 34,017 33,798 34,007 33,295 32,772 31,571 30,413 29,298 28,224 27,189 Gross profit 59,914 54,480 49,825 45,418 41,548 40,025 38,557 37,144 35,782 34,470 Gross margin 64% 62% 59% 58% 56% 56% 56% 56% 56% 56% Store Costs 11,824 12,206 12,552 12,904 13,249 13,282 13,315 13,348 13,382 13,415 <<Tightening real estate market Distribution Costs 7,010 6,943 6,800 6,668 6,524 6,426 6,330 6,235 6,141 6,049 <<Inhouse distribution + IT development Overheads 3,520 3,620 3,782 3,895 3,942 4,001 4,061 4,122 4,184 4,246 <<Inflation Marketing Costs 6,492 6,419 6,322 6,339 6,237 6,299 6,362 6,426 6,490 6,555 <<Increasing competition Store Labour Costs 9,834 9,968 10,035 10,138 10,212 10,365 10,521 10,679 10,839 11,001 <<Change in labour law Total operating costs 38,680 39,155 39,491 39,945 40,164 40,374 40,589 40,810 41,036 41,267 Total costs 72,697 72,954 73,498 73,240 72,936 71,945 71,002 70,108 69,260 68,456 Total operating profit 21,235 15,324 10,334 5,473 1,384 -349 -2,032 -3,666 -5,253 -6,796 Operating margin% 23% 17% 12% 7% 2% 0% -3% -6% -8% -11%