Task 2

Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 2

CONFIDENTIAL

HappyHour Co.
HappyHour Co. is the largest player in Singapore and Malaysia, in the segments of beer, spirits and
nonalcoholic beverages
Overview Key financials

 founded in 1975 by majority owner and co- US$(in mn) FY FY FY


18A 19A 20E
founder Ms. Happy
REVENUE 900 961 1071
Leading producer and marketer of beer, GROWTH % - 7% 11%
spirits and non-alcoholic beverages. BEER 100 110 135
 recently expanded operations to China and SPRINTS 75 85 105
has new facilities planned for Cambodia. NON-ALCHOHOLIC BEVERAGES 50 55 60

Majority holder Ms Happy is looking for an EBITDA 225 250 300

exit. MARGIN% 25% 26% 28%


NPAT 135 153 193
Shareholders
MARGIN % valuation
Indicative 15% 16% 18%

20.00 Indicative Valuation in US$ mn


%
20.00% 2020e EBITDA 300

GROWTH % 20%

60.00%
EV/EBITDA 10x – 11.5x
Source: RANGE
Happy Family Hour Family Valuation 3000-3500
1
Co Family Range
CONFIDENTIAL

Overview of auction process and key workstreams

Date Event Key workstreams


19th Mar, 2020  Commencement of indicative  Conduct due diligence and maintain Q&A log
bid phase  Verify the buyer entity and initiate financing
 Release of indicative bill discussion
documents  Valuation Analysis
Round 1: 9th April 2020- 13th  Indicative bill questions to be
Indicative Bid  Check if any approvals are needed
Phase April 2020 lodged

Till 13th May  Indicative bills due

May 2020  Start of final bid phase  Visit the site


 Process letter to be released  Further due diligence and maintain Q&A log
 Conduct valuation analysis on financial
forecasts
Round 2: Final  Prepare the final application
Bid Phase
July 2020  Final Bids

You might also like