Assumption:
AUM growth of 30% continuously for the next 10years. IMHO it is doable, the TAM is huge, if management has a good control over the ALM, this rate of growth shouldn’t be a problem.
ROA on continuous basis = 4%
Co-lending percentage = 50%
Fund raising in 2028, 2030 and in 2032 by QIP of 2cr shares in each fund raise.
Note:
- Not considering any AUM and PAT addition from Myshubhlife acquisition and any other potential future acquisitions.
- ROA of 4% is on the lower side, it could be higher going forward basis controlled credit cost.
- Valuation of 3BVPS is also on the lower side. It could easily trade at 4BVPS if market wants to give the premium valuation.
Note2: This is a very naive and superfluous analysis with several assumptions, however I sill think Ugro capital has very scalable business model and market at some point in time reward it.
Invested and biased.
Subscribe To Our Free Newsletter |