PEF Kedaara Capital v1.4
PEF Kedaara Capital v1.4
PEF Kedaara Capital v1.4
Submitted by
Himapriya D (34006)
Krishna Kumar R A (34059)
Vasudevakrishnan A (34109)
Sunbeam Auto
Industry: Manufacturing | Sector: Auto Components
Company Valuation:
PE Firm(s): Kedaara Capital Amount: ₹6452.66 Cr.
Investor Type: Co-Investment Revenue Multiple: 14.11
Deal Type: Public Market Sale EBITDA Multiple: 19.18
Deal Date: Oct -18 PAT Multiple: 69.48
Stake Sold: 13.74% Price to book: 5.23
Deal Amount: $168.62 Mn
Exit Status: PARTIAL Exit Financials:
Total Investment Amount: ₹887.33 Cr. Revenue: ₹457.27 Cr.
Total Realized Amount: ₹743.15 Cr. EBITDA: ₹336.38 Cr.
Return Multiple: 3.35x PAT: ₹92.88 Cr.
Book Value/Share: ₹157.03
Price/Share: ₹821
Spandana Sphoorty Financial
Industry: BFSI | Sector: Microfinance
Company Valuation:
PE Firm(s): Kedaara Capital
Amount: ₹2300 Cr.
Investor Type: India-dedicated
Revenue Multiple: 2.48
Deal Type: Secondary sale
EBITDA Multiple: 11.59
Acquirer: Advent International
PAT Multiple: 62.55
Deal Date: Oct-18
Deal Amount: $131.71 Mn
Financials:
Exit Status: COMPLETE Exit
Revenue: ₹927.42 Cr.
Total Investment Amount: ₹246.57 Cr.
EBITDA: ₹198.45 Cr.
Total Realized Amount: ₹920 Cr.
PAT: ₹36.77 Cr.
Return Multiple: 3.73x Book Value/Share: N/A
Price/Share: N/A
Parksons Packaging
Industry: Manufacturing | Sector: Packaging (Cartons, Labels)
Company Valuation:
PE Firm(s): Kedaara Capital
Amount: ₹1331.2 Cr.
Investor Type: India-dedicated
Revenue Multiple: 2.29
Deal Type: Strategic sale
EBITDA Multiple: 11.05
Acquirer: Mahindra CIE
PAT Multiple: 25.9
Deal Date: Sep-16
Deal Amount: $200 Mn
Financials:
Exit Status: COMPLETE Exit
Revenue: ₹581.31 Cr.
Total Investment Amount: ₹200.00 Cr.
EBITDA: ₹120.47 Cr.
Total Realized Amount: $200 Mn
PAT: ₹51.4 Cr.
Return Multiple: 2.22x Book Value/Share: N/A
Price/Share: N/A
AU Small Finance Bank
Industry: BFSI | Sector: Banking - Small Finance Bank
Company Valuation:
PE Firm(s): Kedaara Capital Amount: ₹3050.06 Cr.
Investor Type: India-dedicated Revenue Multiple: 1.14
Deal Type: Public Market sale EBITDA Multiple: 35.5
Acquirer: N/A PAT Multiple: 66.9
Deal Date: Nov-17
Deal Amount: $63.76 Mn Financials:
Exit Status: PARTIAL Exit Revenue: ₹2676.25 Cr.
Total Investment Amount: ₹200 Cr. EBITDA: ₹85.91 Cr.
Total Realized Amount: ₹414.42 Cr. PAT: ₹45.59 Cr.
Return Multiple: 3.51x Book Value/Share: N/A
Price/Share: ₹429
THANK YOU !