Thaba Goats Business Plan — Executive Summary

Extensive meat goat production for the informal market: 50 does to 300 across five funded stages, R1.49m Year 5 cash revenue and R250,000 founder capital.

Executive Summary

Jump to section
On this page

  • 1.1 The proposition
  • 1.2 Four things to understand before reading further
  • 1.3 Headline numbers
  • 1.4 What is being asked

1.1 The proposition

Thaba Goats is an entry-level meat goat enterprise. It starts with 50 breeding does and 2 bucks on leased or family veld, and grows to 300 does by Year 5, mostly by keeping its own doelings rather than by buying animals.

By Year 5 the farm sells 426 goats a year at a blended price of R3 292, generating cash revenue of R1.49 million. The founder contributes R250 000 of own capital. The rest is staged: R1.37 million targeted as non-repayable grants and R2.47 million as loans, drawn only as the farm proves itself.

300

Breeding does by Year 5

R250 000

Founder capital required

129

Break-even herd

R860k

Year 5 breeding herd value

1.2 Four things to understand before reading further

  • The herd is the growth engine, not the capital. A doe weaning 1.94 kids a year replaces herself many times over. This plan retains 310 doelings across five years, which is why the herd grows six-fold on modest capital. The breeding herd is worth R860 000 by Year 5.
  • Much of the Year 5 profit is not cash. Reported EBITDA of R669 000 includes R305 000 of herd growth, which is real value but sits in the kraal rather than the bank. Cash EBITDA is R364 000. Every table in this plan shows both, because confusing them is how goat farmers run out of money while their herd is growing.
  • Kid mortality is the single most valuable thing to fix. The National Agricultural Marketing Council identifies high kid mortality and slow growth as the major constraints on South African goat production. Improving kid survival by five percentage points is worth about R89 000 a year at Year 5 scale, and costs almost nothing but attention.
  • The informal market pays better than the abattoir. The informal live market has been observed paying R1 200 against R700 at a formal abattoir for the same size and age of animal, a 71 per cent premium. This is not a compromise; it is the correct commercial strategy, and Section 3 explains why.
Herd growth and offtake. Sales lag the herd because doelings are retained to build it. The rising line is kids weaned per doe, which is where most of the improvement in this plan comes from
Figure 1. Herd growth and offtake. Sales lag the herd because doelings are retained to build it. The rising line is kids weaned per doe, which is where most of the improvement in this plan comes from.

1.3 Headline numbers

R’000 unless stated

Year 1

Year 2

Year 3

Year 4

Year 5

Breeding does at year end

50

80

130

200

300

Kids weaned per doe

1.38

1.54

1.68

1.82

1.94

Goats sold

39

50

106

200

426

Blended price per goat, R

2 398

2 603

2 843

3 069

3 292

Cash revenue

108

151

336

670

1 490

Herd growth (non-cash)

74

133

202

305

Direct costs

(52)

(75)

(137)

(240)

(412)

Gross margin

56

150

332

631

1 383

Fixed costs

(204)

(261)

(393)

(544)

(714)

EBITDA

(148)

(111)

(61)

87

669

Cash EBITDA

(148)

(185)

(194)

(115)

364

Profit / (loss) after tax

(163)

(180)

(195)

(93)

412

Closing cash

69

255

278

417

598

Breeding herd value

103

184

333

561

902

EBITDA and cash EBITDA — the gap is herd growth
Figure 2. EBITDA and cash EBITDA — the gap is herd growth.

1.4 What is being asked

Measure

Value

Comment

Founder capital

R250 000

Contributed at Stage 1; 10.2% of the capital deployed

Grant funding, targeted

R1.37m

NYDA, Blended Finance Scheme via Land Bank; competitive and not committed

Staged loans

R2.47m

Drawn stage by stage against demonstrated performance

Total capital deployed

R2.45m

R1.96m infrastructure, R188k livestock, R299k working capital

Break-even herd

129 breeding does

Crossed during Year 4

Year 5 debt service cover

1.26x

On cash EBITDA, against a Stage 5 gate of 1.25 times

Year 5 net asset value

R1.40m

Against R250 000 of founder capital