Shandong Linglong Rubber Co., LTD Building For a Successful Future Proposal for a $US 100 Million Pre-IPO Recapitalization By Grand Avenue Capital and Etech Securities, Inc. Members NASD SIPC November 20, 2005. Confidential Presentation to the Board of Directors of the - PowerPoint PPT Presentation
Example of Pre-IPO Recapitalization of Actual Project in Process (November, 2005)
$US 140 million being raised for specialty chemical company in Chongqing
Shareholders are diverse: SOE, US, Saudi Arabia
Valuation of company matched shareholders expectations
World-wide search of over 250 financially qualified private equity groups (US, HK, Singapore, Japan, UK) with over 40 responding initially positive and receiving financial materials.10 facility meetings with highly qualified investors, each with funds in excess of $US 1 billion
Client limited Etech to only 3 strategic prospectsone in active discussions
ETECH is selling only a substantial minority interest in effort to keep primary shareholder in control situation for financial consolidation purposes.
Valuation ParametersEtech has suggested that a value for Linglong would be in the range of 4-6 times EBITDA, adjusted for non-recurring expenses of the last 2 years.An Enterprise Valuation (debt plus equity) of 3.6 Billion RMB is possible based on EBITDA reported to Etech of:
200 million RMB after tax income150 million RMB income taxes160 million RMB depreciation 70 million RMB interest580 million RMB EBITDA
Valuation could be in the range: 3.6 billion RMBshort and long term debt (1.3 billion RMB)Equity value of business 2.3 billion RMB
An 800 million RMB post-acquisition value could result in an equity participation on the part of the new investor of 25% to 40%. Etechs responsibility is to maximize shareholder value and minimize dilution.
Note that the ultimate valuation is based on a thorough review of financials and assessment of Linglongs financial plan.Etech has had an opportunity to review neither at this time.