1Q23 Performance Overview
PORTFOLIO VALUE AS OF 31-MAR-23
91% OF OUR PORTFOLIO
IS VALUED EXTERNALLY1
% SHARE IN TOTAL PORTFOLIO VALUE:
25%
9%
30%
287
985
16%
528
PORTFOLIO
BREAKDOWN
GEL 3,267 MILLION
1,467
I Listed and observable
■Large
GEORGIA
CAPITAL
5%
23%
13%
9%
8%
5%
3%
9%
GBP 27.50
BGEO
PRICE ON LSE
OPTION
VALUATION²
MULTIPLE:
9.3x
12.8x
LTM EV/EBITDA³ LTM EV/EBITDA³
10.4x-8.8x
LTM P/E4
12.6x
EV/EBITDA5
16.2x
LTM EV/EBITDA
21.0x6
EV/EBITDA³
830
750
GEL MILLION
427
287
290
243
175
155
110
(&
00
Ⅲ
BOG
Water
Utility
Retail
(Pharmacy)
Hospitals
Insurance
(P&C &
Medical)
Renewable
Energy
Education
Clinics and
diagnostics
Other
45%
LISTED AND OBSERVABLE
LARGE PORTFOLIO COMPANIES
INVESTMENT STAGE
PORTFOLIO COMPANIES
Investment stage
Georgia Capital PLC |
Other
1. The independent valuations of the large and investment portfolio companies are performed on a semi-annual basis. In 1Q23, our private large and investment portfolio
companies were valued internally by incorporating 1Q23 results, in line with IPEV guidelines and methodology deployed in 2022 by a third-party independent valuation firm.
2. The valuation of Water Utility in 1Q23 reflects the application of the put option valuation to GCAP's 20% holding in the business.
3. LTM EV/EBITDA multiples for Retail (Pharmacy), Hospitals and Clinics & Diagnostics are presented including IFRS 16 as of 31-Mar-23.
4. LTM P/E multiple of 10.4x for P&C insurance and LTM P/E multiple of 8.8x (adjusted for the excess cash) for medical insurance business as at 31-Mar-23.
5. Blended multiple for the operational assets of Renewable Energy is 12.6x, while other pipeline projects are stated at cost.
6. Blended multiple for Clinics & Diagnostics is 21.0x.
45View entire presentation