XTXFX Business Plan — Conclusion

The closing case for the R45 million seed round and what the plan asks investors to underwrite.

Conclusion

Jump to section

XTXFX Financial Technologies South Africa is a proposed NCR-registered digital micro-lender requiring R45 million of seed equity, a Series A of approximately R85 million in Year 3, and a senior debt facility scaling to R131.5 million. It disburses R480 million across 75 000 loans by Year 5, generating revenue of R138.5 million, profit after tax of R16.0 million and a closing gross loan book of R283.6 million.

R138.5m

Year 5 revenue

R16.0m

Year 5 profit after tax

24.85%

Lawful interest ceiling

3.7pp

Credit loss headroom

The first thing an investor must accept is what the regulated price actually permits. The unsecured ceiling is the repurchase rate multiplied by 2.2 plus 10 percentage points, 24.85 per cent at today’s 6.75 per cent repo, not the 35.40 per cent a different formula would give. The Term product is priced at 23.0 per cent inside it. That correction removes R1 114 of lifetime revenue from every Term loan and R16.7 million from Year 5 revenue, and it is not negotiable: pricing above the cap is unlawful conduct that the National Consumer Tribunal can meet by declaring the agreement unlawful, leaving the lender with principal and nothing else.

The second is that this is a balance sheet business. The net loan book is 98 per cent of total assets by Year 5 and the technology platform is carried at R1.3 million. Roughly R130 million of equity across two rounds supports R6.0 million of cumulative profit over five years, and the plan does not present a return out of earnings because there is not one. What the investor owns at Year 5 is a performing R283.6 million book, a proprietary scorecard trained on five years of own-book repayment behaviour, and a registration that an acquirer cannot lend without.

The third is that one variable decides the outcome. Credit losses of 11.6 per cent of disbursements produce R16.0 million of Year 5 profit; 15.3 per cent produces nothing. Headroom is 3.7 percentage points, a deterioration of roughly a third, and a two-point movement swings profit by R20.8 million against a base of R16.0 million. No other variable in the model comes close, and no amount of cost discipline substitutes: eliminating the entire R30 million fixed cost base would offset only 6.3 points of loss deterioration, leaving a business with no compliance function and no credit function.

What follows from that is a structure rather than a strategy. Registration precedes origination absolutely. Pricing caps are enforced in code rather than by policy. The credit committee holds cut-off authority independent of the commercial function. Two full Flex vintages are observed before the Series A and the scale-up. Pre-agreed triggers close growth taps within one origination cycle. Each of these costs calendar time and none costs money, and together they are the whole of what distinguishes a lender that survives its first loss cycle from one that funds three bad vintages while waiting for the curve to turn.