FY20 Results and Strategy Overview
Private large
portfolio companies
EXTERNALLY VALUED
MEDICAL INSURANCE BUSINESS
VALUATION OVERVIEW
VALUE DEVELOPMENT OVERVIEW | 4Q20
(GEL MILLION)
Change q-o-q
+12.9%
NMF
+45.8%
5
40
45
45
20
65
IMPLIED LTM P/E MULTIPLE
DEVELOPMENT
10.1x
8.0x
Enterprise value
30-Sep-201
Increase
in EV
Enterprise value
31-Dec-20
Excess cash
Equity value
31-Dec-20
30-Sep-201
31-Dec-20
VALUATION HIGHLIGHTS
GEL million, unless noted otherwise
31-Dec-20
30-Sep-201
Change
Valuation method
combination of income approach (DCF) and
market approaches
NMF
LTM Net income
6.4
5.6
0.8
Implied P/E multiple
10.1x
8.0x
+2.1x
Equity value
64.9
44.5
20.4
LTM ROAE
21.5%
20.5%
+1.0ppts
Georgia Capital PLC | 1) GHG's businesses were valued first time in line with other private portfolio companies in 3Q20 following the minority buyout and delisting of GHG,
Valuation was performed as of 30-Jun-20.
GEORGIA
CAPITAL
54View entire presentation