Fish Master Premier Business Plan

Investor-ready tilapia hatchery and grow-out business plan: R25.6m project, 150 t of fish and 2.6m sexed fingerlings a year, R21.47m Year 5 revenue.

Fish Master Premier — harvested Nile and red tilapia from an integrated hatchery and grow-out farm

Business Plan & Investment Proposal · Lowveld Limpopo or Mpumalanga

Fish Farming & Tilapia Aquaculture Business Plan — South Africa

Fish Master Premier South Africa · A Genetics Business That Also Farms Fish.

An integrated tilapia hatchery and premium grow-out farm producing 150 tonnes of fresh
and live tilapia and 2.6 million sexed fingerlings a year, under greenhouse-covered partial recirculation in the
Lowveld. Total project cost of R25.6 million: R18.6 million equity, R7.0 million term debt at
13.5 per cent with a three-year principal grace, and a R4.0 million ADEP cost-sharing grant claimed in
arrears.

R25.6mTotal project cost

150 tFish a year

2.6mSexed fingerlings a year

81.5%Contribution from hatchery

Read the executive summary →

The plan describes itself as a genetics business that also farms fish, and the
contribution analysis proves it is not a slogan. By Year 5 the hatchery produces 31.5 per cent of revenue and
81.5 per cent of contribution. The reason is visible in the cost line: grow-out tilapia costs R91.60 a kilogram
to produce and realises R98.10, so farming fish earns about six rand fifty a kilogram before overhead. Sexed
fingerlings, by contrast, are a technical product other farmers cannot easily make for themselves, and 2.6 million
of them a year is what carries the enterprise. Two further things are handled more carefully than most plans manage:
Nile tilapia is farmed under permit with indigenous Mozambique tilapia named as the fallback, and the
R4.0 million ADEP grant is claimed in arrears and kept out of the construction budget entirely.

The plan at a glance

Six measures that determine whether this venture and its funding stand up.

R25.6mTotal project costR18.6m equity, R7.0m term debt at 13.5% with a three-year principal grace, and a R4.0m ADEP grant claimed in arrears — not relied on for construction.

81.5%Of contribution from the hatcheryOn 31.5% of revenue. Sexed fingerlings, not grow-out fish, are what make this enterprise work.

R91.60Cost per kg of fish at Year 5Against R98.10 realised. Farming fish alone earns R6.50 a kilogram — which is why the genetics side matters.

2.6mSexed fingerlings a yearSold to other farmers by Year 5, alongside 150 tonnes of fresh and live tilapia.

NileSpecies under permitWith indigenous Mozambique tilapia as the stated regulatory fallback if permitting does not hold.

2.18xYear 5 debt service coverNot meaningful in Years 1 and 2 — the three-year principal grace period exists to carry the build.

Where the money actually comes from

What the hatchery contributes to revenue against what it contributes to profit — and why the gap between those two defines the business.

31.5%Of revenueWhat the hatchery contributes to the top line by Year 5 — R6.76m of fingerling sales against R14.71m of fish.

but

81.5%Of contributionFish cost R91.60 a kilogram to produce and realise R98.10. The margin is in the genetics, not the grow-out — which is why the plan calls itself a genetics business that also farms fish.

Five years of trading

Revenue and EBITDA on the base case. Fingerling volume and survival rate are the two assumptions that matter most, and both are stressed in Section 12.

Revenue build — fish tonnage against fingerling output

Year 1 sells fish only. Fingerlings begin in Year 2 and reach 2.6 million a year by Year 5, contributing R6.76m of the R21.47m total from 31.5% of revenue.

Year 1

R2.35m · 25 t · no fingerlings

Year 2

R8.29m · 70 t · 0.6m

Year 3

R14.29m · 110 t · 1.4m

Year 4

R18.98m · 138 t · 2.1m

Year 5

R21.47m · 150 t · 2.6m

EBITDA and margin, Year 3 onward

Years 1 and 2 run EBITDA deficits of R3.12m and R1.31m while the hatchery is built and stocked. Profit after tax stays negative until Year 4, funded by equity and the grace period.

Year 3

R1.10m · 7.7%

Year 4

R3.22m · 17.0%

Year 5

R4.39m · 20.4%

Why this plan works the way it does

The hatchery is the margin; the farm is the volumeFingerlings are 31.5% of revenue and 81.5% of contribution. Grow-out fish cost R91.60 a kilogram and realise R98.10 — real, but thin. The genetics side is what makes the enterprise investable.

Sexed fingerlings are a technical productProducing 2.6 million sex-reversed fingerlings a year is a hatchery skill other farmers cannot easily replicate, which is what gives this business a customer base rather than a commodity.

Permitting has a stated fallbackNile tilapia is farmed under permit, with indigenous Mozambique tilapia named as the fallback if authorisation does not hold. Most plans assume the permit; this one plans for its absence.

The grant is not load-bearingR4.0 million of ADEP cost-sharing is claimed in arrears and explicitly excluded from the construction budget. If it never arrives, the build still completes.

Two loss years and a grace periodEBITDA is negative in Years 1 and 2 and profit after tax until Year 4. The three-year principal grace on the term loan is structured around exactly that ramp.

Financial snapshot

Four charts from the plan. The full set of twenty-four appears throughout the sections below.

Figure 7. Revenue share against contribution share, Year 5.

Figure 13. Cost per kilogram against realised price.

Figure 19. EBITDA, debt service and cover.

Seventeen sections and five appendices. Every page carries full navigation, a section outline and links to the sections either side of it.

!
Important Notice and Basis of PreparationBasis of preparation, data sources and forward-looking statement caveats. Please read first.

Appendices

Confidential. This document is provided for the purpose of evaluating an
investment in Fish Master Premier South Africa and may not be reproduced or distributed without written consent. Projections are
forward-looking statements based on the assumptions registered in Section 16 and are not guarantees of future
performance.