Kasi Crisps — Financial Plan
The total capital requirement is ZAR 115 million, structured as ZAR 55 million in equity (47.8%) and ZAR 60 million in senior secured debt (52.2%). The debt component is structured as a 7-year term loan with a 12-month grace period, at an…
Section 9 · Business Plan
Financial Plan
The total capital requirement is ZAR 115 million, structured as ZAR 55 million in equity (47.8%) and ZAR 60 million in senior secured debt (52.2%). The debt component is structured as a 7-year term loan with a 12-month grace period, at an…
Growing from ZAR 42 million in Year 1, with EBITDA reaching ZAR 60.5 million and net income ZAR 48.2 million by Year 5 at a 40%+ gross margin.
9.1 Capital Requirements & Use of Funds
The total capital requirement is ZAR 115 million, structured as ZAR 55 million in equity (47.8%) and ZAR 60 million in senior secured debt (52.2%). The debt component is structured as a 7-year term loan with a 12-month grace period, at an expected interest rate of prime + 2.5% (approximately 14.0%). The equity-to-debt ratio of approximately 48:52 provides comfortable debt service coverage while offering attractive equity returns.
9.2 Revenue Model & Key Assumptions
Revenue projections are built on conservative assumptions, validated against industry benchmarks and comparable operations:
| Assumption | Value | Basis |
|---|---|---|
| Average Selling Price (blended) | ZAR 52,000/tonne | Weighted across pack sizes and product ranges |
| Year 1 Capacity Utilisation | 37% | Conservative ramp-up with quality focus |
| Year 5 Capacity Utilisation | 90% | Industry benchmark for established operations |
| Raw Potato Cost | ZAR 4,200/tonne | Contracted pricing with 5% annual escalation |
| Edible Oil Cost | ZAR 22,000/tonne | Hedged 6-month forward; 3% annual escalation |
| Potato-to-Chip Yield | 25% | Industry standard (4 kg potatoes = 1 kg chips) |
| Electricity Cost | ZAR 2.85/kWh | Eskom tariff with 12% annual increase; 30% solar offset |
| Annual Price Increase | 5–7% | Aligned with CPI and competitor pricing trends |
| Discount Rate (WACC) | 15.0% | Risk-adjusted for SA food manufacturing sector |
| Corporate Tax Rate | 15% | SEZ reduced rate (vs 27% standard) |
9.3 Five-Year Income Statement
| Income Statement (ZAR '000) | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Revenue | 42,000 | 78,500 | 126,000 | 168,000 | 215,000 |
| Cost of Goods Sold | (25,200) | (44,660) | (68,040) | (88,200) | (109,650) |
| Gross Profit | 16,800 | 33,840 | 57,960 | 79,800 | 105,350 |
| Gross Margin % | 40.0% | 43.1% | 46.0% | 47.5% | 49.0% |
| Marketing & Sales | (10,500) | (13,400) | (17,200) | (20,160) | (23,650) |
| General & Admin | (6,800) | (7,900) | (9,200) | (10,500) | (12,000) |
| R&D / Quality | (2,100) | (2,800) | (3,400) | (4,000) | (4,800) |
| Depreciation | (5,600) | (5,600) | (5,600) | (7,140) | (7,140) |
| EBIT | (8,200) | 4,140 | 22,560 | 38,000 | 57,760 |
| Interest Expense | (8,400) | (7,560) | (6,720) | (5,880) | (5,040) |
| Profit Before Tax | (16,600) | (3,420) | 15,840 | 32,120 | 52,720 |
| Tax (15% SEZ) | — | — | (2,376) | (4,818) | (7,908) |
| Net Income | (16,600) | (3,420) | 13,464 | 27,302 | 44,812 |
9.4 Cash Flow Analysis
9.5 Break-Even Analysis
Break-even analysis indicates that the operation achieves cash break-even at a production volume of approximately 240 tonnes per month (equivalent to 55–60% capacity utilisation). At the budgeted average selling price of ZAR 52,000 per tonne and variable costs of ZAR 32,000 per tonne, the contribution margin per tonne is ZAR 20,000, yielding a break-even point against monthly fixed costs of ZAR 4.8 million. This break-even volume is achievable by Q3 of Year 1 under the base-case production ramp-up schedule.
9.6 Investment Returns & Scenario Analysis
The financial model has been stress-tested across three scenarios to provide investors with a clear risk-return profile:
| Metric | Bear Case | Base Case | Bull Case |
|---|---|---|---|
| Revenue Year 5 (ZAR M) | 155 | 215 | 280 |
| EBITDA Margin Year 5 | 18.5% | 28.1% | 34.2% |
| NPV @ 15% (ZAR M) | 28 | 72 | 135 |
| IRR | 14.2% | 26.8% | 38.5% |
| Payback Period (Years) | 4.2 | 2.8 | 1.9 |
| DSCR (Min) | 1.2x | 1.8x | 2.5x |
| Key Assumption | Slow market penetration, high input costs | Planned ramp-up, stable pricing | Rapid adoption, export acceleration |
9.7 Sensitivity Analysis
The model is most sensitive to three key variables, as quantified below:
| Variable | Base Value | ±10% Change | Impact on NPV |
|---|---|---|---|
| Average Selling Price | R52,000/tonne | ±R5,200/tonne | ±R28M (39% of NPV) |
| Raw Potato Cost | R4,200/tonne | ±R420/tonne | ±R8M (11% of NPV) |
| Capacity Utilisation (Yr 3) | 78% | ±7.8% | ±R15M (21% of NPV) |
| Edible Oil Cost | R22,000/tonne | ±R2,200/tonne | ±R6M (8% of NPV) |
| ZAR/USD Exchange Rate | R18.50 | ±R1.85 | ±R4M (6% of NPV) |
This document contains proprietary and confidential information. Distribution without written consent is prohibited.