Sakhile Construction Business Plan — Executive Summary

A general building contractor climbing the CIDB ladder: R8.97m deployed, Grade 6GB by Year 5, R52.00m turnover at a 6.8% EBITDA margin.

Executive Summary

Jump to section
On this page

  • 1.1 The proposition
  • 1.2 Four numbers that decide whether this business survives
  • 1.3 Headline numbers
  • 1.4 Be honest about the return

1.1 The proposition

Sakhile Construction is a general building contractor. It registers at CIDB Grade 1GB in Year 1 and climbs to Grade 6GB by Year 5, growing turnover from R4.20 million to R52.00 million across eighteen contracts a year.

The founder contributes R3.20 million; a growth equity investor puts in R6.50 million at Year 3. The balance comes from asset finance and an invoice discounting facility advanced against certified payment certificates. Capital expenditure across the five years is R8.97 million — modest for the turnover, because equity in a construction business does not buy plant.

R52.00m

Year 5 turnover

R3.52m

Year 5 EBITDA

18.5%

Working capital as % of turnover

66 days

Cash conversion cycle

1.2 Four numbers that decide whether this business survives

  • 18.5 per cent of turnover is tied up in working capital. At Year 5 that is R9.62 million — debtors, retention and uncertified work, less creditors. Equity in a construction business does not buy plant. It funds the gap between doing the work and being paid for it.
  • 66 days is the cash conversion cycle. Materials are bought on 30 days or cash, wages are paid weekly, and public certificates are settled at 68 days against a statutory 30. Ten days of debtors at Year 5 volume is R1.42 million.
  • One percentage point of gross margin is R520 000. Gross margin runs at 15.8 per cent rising to 18.7 per cent. In a business this thin, estimating accuracy is not an administrative function — it is the primary determinant of survival.
  • R5.20 million is withheld as retention during Year 5, and R2.86 million is still outstanding at the year end. Ten per cent of every certificate, released half on practical completion and half after the defects liability period. That money is earned, invoiced and unavailable, sometimes for two years.
Turnover against the CIDB single-contract limit. The grade caps what may be tendered for in the public sector; turnover is a multiple of it because several contracts run at once
Figure 1. Turnover against the CIDB single-contract limit. The grade caps what may be tendered for in the public sector; turnover is a multiple of it because several contracts run at once.

1.3 Headline numbers

R million unless stated

Year 1

Year 2

Year 3

Year 4

Year 5

CIDB grade

1GB

3GB

4GB

5GB

6GB

Single-contract limit

0.5

3.0

6.0

10.0

13.0

Contracts run in the year

6

9

12

15

18

Turnover

4.20

9.50

19.00

34.00

52.00

Gross margin

15.8%

16.6%

17.4%

18.1%

18.7%

Gross profit

0.66

1.58

3.31

6.15

9.72

Overhead

0.87

1.63

2.76

4.32

6.21

EBITDA

(0.21)

(0.05)

0.55

1.84

3.52

EBITDA margin

-4.9%

-0.5%

2.9%

5.4%

6.8%

Profit / (loss) after tax

(0.71)

(0.87)

(0.93)

(0.48)

0.07

Net working capital

0.72

1.72

3.53

6.33

9.62

Closing cash

1.58

0.43

5.67

4.55

3.65

EBITDA and profit after tax. EBITDA turns positive in Year 3 and profit after tax only in Year 5
Figure 2. EBITDA and profit after tax. EBITDA turns positive in Year 3 and profit after tax only in Year 5.

1.4 Be honest about the return

Measure

Value

Comment

Founder equity

R3.20m

At inception

Growth equity

R6.50m

At Year 3

Total equity subscribed

R9.70m

Shareholders’ funds at Year 5

R6.78m

Below the subscription; five years of losses to Year 4

Project IRR at a 4.0x exit

4.3%

On free cash flow to the firm with a terminal enterprise value

Equity IRR at a 4.0x exit

-11.5%

After repayment of R7.83m of net debt

Exit multiple at which equity returns its subscription

4.98x

Below this the equity does not recover what it put in

Previous sectioni. Important Notice