|
Singapore
(State or Other Jurisdiction of Incorporation or Organization) |
| |
7372
(Primary Standard Industrial Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer Identification Number) |
|
|
John B. Meade
Roshni Banker Cariello Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 (212) 450-4000 |
| |
Joshua Wechsler
Meredith Mackey Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, NY 10004 (212) 859-8000 |
|
| | |||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount Of
Registration Fee |
| |||
Ordinary shares, no par value per share
|
| | |
$
|
| | | | $ | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 15 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 60 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 99 | | | |
| | | | 104 | | | |
| | | | 109 | | | |
| | | | 111 | | | |
| | | | 112 | | | |
| | | | 132 | | | |
| | | | 134 | | | |
| | | | 135 | | | |
| | | | 143 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 149 | | | |
| | | | 150 | | | |
| | | | F-1 | | |
| | |
For the year ended February 29 or 28,
|
| |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |||||||||
Consolidated Statement of Profit and Loss: | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 124.2 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
Cost of sales
|
| | | | (36.8) | | | | | | (574.8) | | | | | | (484.7) | | |
Gross profit
|
| | | | 87.4 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
Other income
|
| | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
Expected credit losses on financial assets
|
| | | | (3.5) | | | | | | (54.9) | | | | | | (45.2) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | (11.4) | | | | | | (177.9) | | | | | | (177.4) | | |
General and administration
|
| | | | (29.6) | | | | | | (462.5) | | | | | | (443.6) | | |
Research and development
|
| | | | (2.9) | | | | | | (44.9) | | | | | | (48.3) | | |
Total operating expenses
|
| | | | (43.9) | | | | | | (685.3) | | | | | | (669.2) | | |
Operating profit
|
| | | | 40.1 | | | | | | 628.8 | | | | | | 499.9 | | |
Finance income
|
| | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
Finance costs
|
| | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
Profit before taxation
|
| | | | 39.2 | | | | | | 614.6 | | | | | | 471.2 | | |
Taxation
|
| | | | (10.9) | | | | | | (171.1) | | | | | | (110.2) | | |
Profit for the year
|
| | | | 28.3 | | | | | | 443.5 | | | | | | 361.0 | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | 18.5 | | | | | | 289.9 | | | | | | 236.9 | | |
Non-controlling interest
|
| | | | 9.8 | | | | | | 153.6 | | | | | | 124.1 | | |
Pro Forma Data of Karooooo Pte. Ltd.(2): | | | | | | | | | | | | | | | | | | | |
Pro forma earnings per share | | | | | | | | | | | | | | | | | | | |
| | |
For the year ended February 29 or 28,
|
| ||||||
| | |
2020
|
| |
2020
|
| |
2019
|
|
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
|
Basic | | | | | | | | | | |
Diluted | | | | | | | | | | |
Pro forma weighted average number of shares outstanding (thousands)
|
| | | | | | | | | |
Basic | | | | | | | | | | |
Diluted | | | | | | | | | | |
| | |
As at February 29 or 28,
|
| |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |||||||||
Consolidated Statement of Financial Position Data: | | | | | | | | | | | | | | | | | | | |
Non-current assets
|
| | | | 81.7 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
Current assets
|
| | | | 36.3 | | | | | | 567.5 | | | | | | 480.8 | | |
Total assets
|
| | | | 118.0 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
Non-current liabilities
|
| | | | 13.6 | | | | | | 213.2 | | | | | | 321.2 | | |
Current liabilities
|
| | | | 26.0 | | | | | | 407.0 | | | | | | 370.3 | | |
Total liabilities
|
| | | | 39.6 | | | | | | 620.2 | | | | | | 691.5 | | |
Total equity
|
| | | | 78.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
For the Year Ended February 28/29,
|
| |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in U.S.$ millions, except Subscribers
and Free Cash Flow Margin)(1) |
| |
(in R millions, except Subscribers
and Free Cash Flow Margin) |
| ||||||||||||
Key Business Metrics: | | | | | | | | | | | | | | | | | | | |
Subscribers (as of end of period)(2)
|
| | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
Subscription Revenue(3)
|
| | | | 120.7 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
Adjusted EBITDA(4)
|
| | | | 62.0 | | | | | | 968.7 | | | | | | 761.4 | | |
Free Cash Flow(5)
|
| | | | 32.8 | | | | | | 512.5 | | | | | | 50.2 | | |
Free Cash Flow Margin(5)
|
| | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
For the Year Ended February 28/29,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in R thousands)
|
| |||||||||
Profit for the Year
|
| | |
|
443,526
|
| | | |
|
361,048
|
| |
Less: Finance Income
|
| | | | (2,592) | | | | | | (2,749) | | |
Add: Finance Costs
|
| | | | 16,831 | | | | | | 31,438 | | |
Add: Taxation
|
| | | | 171,062 | | | | | | 110,182 | | |
Add: Depreciation and Amortization
|
| | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 924,589 | | | | | | 738,434 | | |
Add: Amortization of Capitalized Commission Costs
|
| | | | 31,262 | | | | | | 22,996 | | |
Add: Corporate(6)
|
| | | | 12,896 | | | | | | — | | |
Adjusted EBITDA
|
| | |
|
968,747
|
| | | |
|
761,430
|
| |
| | |
For the Year Ended February 28/29,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in R thousands, except free
cash flow margin) |
| |||||||||
Net Cash Generated from Operating Activities
|
| | | | 901,224 | | | | | | 472,258 | | |
Less: Purchase of Property, Plant and Equipment
|
| | | | (388,723) | | | | | | (422,061) | | |
Free Cash Flow
|
| | |
|
512,501
|
| | | |
|
50,197
|
| |
Free Cash Flow Margin
|
| | | | 26.4% | | | | | | 3.0% | | |
Year
|
| |
Period-end
|
| |
Average(1)
|
| |
Low
|
| |
High
|
| ||||||||||||
2015
|
| | | | 15.466 | | | | | | 12.765 | | | | | | 11.271 | | | | | | 15.751 | | |
2016
|
| | | | 13.700 | | | | | | 14.682 | | | | | | 13.273 | | | | | | 16.885 | | |
2017
|
| | | | 12.375 | | | | | | 13.294 | | | | | | 12.300 | | | | | | 14.493 | | |
2018
|
| | | | 14.378 | | | | | | 13.226 | | | | | | 11.550 | | | | | | 15.473 | | |
2019
|
| | | | 13.973 | | | | | | 14.448 | | | | | | 13.285 | | | | | | 15.415 | | |
Month
|
| |
Period-end
|
| |
Average(2)
|
| |
Low
|
| |
High
|
| ||||||||||||
May 2020
|
| | | | 17.596 | | | | | | 18.184 | | | | | | 17.404 | | | | | | 18.885 | | |
June 2020
|
| | | | 17.353 | | | | | | 17.134 | | | | | | 16.556 | | | | | | 17.485 | | |
July 2020
|
| | | | 17.005 | | | | | | 16.739 | | | | | | 16.418 | | | | | | 17.080 | | |
August 2020
|
| | | | 16.915 | | | | | | 17.272 | | | | | | 16.863 | | | | | | 17.685 | | |
September 2020
|
| | | | 16.693 | | | | | | 16.734 | | | | | | 16.223 | | | | | | 17.188 | | |
October 2020
|
| | | | 16.250 | | | | | | 16.433 | | | | | | 16.100 | | | | | | 16.708 | | |
November 2020 (through November 20, 2020)
|
| | | | 15.293 | | | | | | 15.615 | | | | | | 15.293 | | | | | | 16.225 | | |
| | |
As at February 29, 2020
|
| |||||||||||||||||||||
| | |
Actual
|
| |
Actual
|
| |
As Adjusted
|
| |
As Adjusted
|
| ||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| ||||||||||||
Cash and cash equivalents
|
| | | | 9.4 | | | | | | 146.6 | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | ||||||||||
Non-current liabilities
|
| | | | 13.6 | | | | | | 213.2 | | | | | | | | | | | | | ||
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares, no par value, issued and
outstanding actual, and issued and outstanding as adjusted(2) |
| | | | 0.0 | | | | | | 0.0 | | | | | | | | | | | | | | |
Investment by owner
|
| | | | 1.9 | | | | | | 30.4 | | | | | | | | | | | | | | |
Foreign currency translation reserve
|
| | | | 0.8 | | | | | | 11.9 | | | | | | | | | | | | | | |
Retained earnings
|
| | | | 53.5 | | | | | | 836.0 | | | | | | | | | | | | | | |
Non-controlling interest
|
| | | | 22.2 | | | | | | 346.9 | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | 78.4 | | | | | | 1,225.1 | | | | | | | | | | | | | | |
Total capitalization
|
| | | | 92.0 | | | | | | 1,438.3 | | | | | | | | | | | | | | |
|
Assumed initial public offering price per share
|
| | | $ | | | |
|
Historical net tangible book value per share at February 29, 2020
|
| | | $ | | | |
|
Increase in net tangible book value per share attributable to new investors
|
| | | | | | |
|
Pro forma net tangible book value per share after the offering
|
| | | | | | |
|
Dilution per common share to new investors
|
| | | $ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Share |
| ||||||||||||||||||
(in thousands, except percentages and per share amounts)
|
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Pre-IPO owners
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Investors in this offering
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Total | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
For the year ended February 29 or 28,
|
| |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |||||||||
Consolidated Statement of Profit and Loss: | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | 124.2 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
Cost of sales
|
| | | | (36.8) | | | | | | (574.8) | | | | | | (484.7) | | |
Gross profit
|
| | | | 87.4 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
Other income
|
| | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
Expected credit losses on financial assets
|
| | | | (3.5) | | | | | | (54.9) | | | | | | (45.2) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | (11.4) | | | | | | (177.9) | | | | | | (177.4) | | |
General and administration
|
| | | | (29.6) | | | | | | (462.5) | | | | | | (443.6) | | |
Research and development
|
| | | | (2.9) | | | | | | (44.9) | | | | | | (48.3) | | |
Total operating expenses
|
| | | | (43.9) | | | | | | (685.3) | | | | | | (669.2) | | |
Operating profit
|
| | | | 40.1 | | | | | | 628.8 | | | | | | 499.8 | | |
Finance income
|
| | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
Finance costs
|
| | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
Profit before taxation
|
| | | | 39.2 | | | | | | 614.6 | | | | | | 471.2 | | |
Taxation
|
| | | | (10.9) | | | | | | (171.1) | | | | | | (110.2) | | |
Profit for the year
|
| | | | 28.3 | | | | | | 443.5 | | | | | | 361.0 | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | | 18.5 | | | | | | 289.9 | | | | | | 236.9 | | |
Non-controlling interest
|
| | | | 9.8 | | | | | | 153.6 | | | | | | 124.1 | | |
Pro Forma Data of Karooooo Pte. Ltd.(2): | | | | | | | | | | | | | | | | | | | |
Pro forma earnings per share | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | |
Pro forma weighted average number of shares outstanding (thousands)
|
| | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | |
| | |
As of February 29 or 28,
|
| |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |||||||||
Consolidated Statement of Financial Position Data: | | | | | | | | | | | | | | | | | | | |
Non-current assets
|
| | | | 81.7 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
Current assets
|
| | | | 36.3 | | | | | | 567.5 | | | | | | 480.8 | | |
Total assets
|
| | | | 118.0 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
Non-current liabilities
|
| | | | 13.6 | | | | | | 213.2 | | | | | | 321.2 | | |
Current liabilities
|
| | | | 26.0 | | | | | | 407.0 | | | | | | 370.3 | | |
Total liabilities
|
| | | | 39.6 | | | | | | 620.2 | | | | | | 691.5 | | |
Total equity
|
| | | | 78.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
For the Year Ended February 28/29,
|
| |||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in U.S.$ millions, except Subscribers
and Free Cash Flow Margin)(1) |
| |
(in R millions, except Subscribers
and Free Cash Flow Margin) |
| ||||||||||||
Key Business Metrics: | | | | | | | | | | | | | | | | | | | |
Subscribers (as of end of period)(2)
|
| | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
Subscription Revenue(3)
|
| | | | 120.7 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
Adjusted EBITDA(4)
|
| | | | 62.0 | | | | | | 968.7 | | | | | | 761.4 | | |
Free Cash Flow(5)
|
| | | | 32.8 | | | | | | 512.5 | | | | | | 50.2 | | |
Free Cash Flow Margin(5)
|
| | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
As of February 28/29,
|
| |
Change
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
%
|
| |||||||||
Subscribers (as of end of period)
|
| | | | 1,126,515 | | | | | | 960,798 | | | | | | 17.2% | | |
| | |
For the Year Ended February 28/29,
|
| |
Change
|
| ||||||||||||||||||
| | | | | | | | |
2020
|
| |
2019
|
| |
%
|
| |||||||||
| | |
(in U.S.$ thousands)(1)
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
Subscription Revenue
|
| | | | 120,729 | | | | | | 1,887,717 | | | | | | 1,520,540 | | | | | | 24.1% | | |
| | |
For the Year Ended February 28/29,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in R thousands)
|
| |||||||||
Profit for the Year
|
| | | | 443,526 | | | | | | 361,048 | | |
Less: Finance Income
|
| | | | (2,592) | | | | | | (2,749) | | |
Add: Finance Costs
|
| | | | 16,831 | | | | | | 31,438 | | |
Add: Taxation
|
| | | | 171,062 | | | | | | 110,182 | | |
Add: Depreciation and Amortization
|
| | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 924,589 | | | | | | 738,434 | | |
Add: Amortization of Capitalized Commission Costs
|
| | | | 31,262 | | | | | | 22,996 | | |
Add: Corporate(1)
|
| | | | 12,896 | | | | | | — | | |
Adjusted EBITDA
|
| | | | 968,747 | | | | | | 761,430 | | |
| | |
For the Year Ended February 28/29,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in R thousands, except free cash flow margin)
|
| |||||||||
Net Cash Generated from Operating Activities
|
| | | | 901,224 | | | | | | 472,258 | | |
Less: Purchase of Property, Plant and Equipment
|
| | | | (388,723) | | | | | | (422,061) | | |
Free Cash Flow
|
| | | | 512,501 | | | | | | 50,197 | | |
Free Cash Flow Margin
|
| | | | 26.4% | | | | | | 3.0% | | |
| | |
South Africa
|
| |
Africa-Other
|
| |
Europe
|
| |
Asia-Pacific,
Middle East and USA |
| |
Total
|
| |||||||||||||||
| | |
(in R)
|
| |||||||||||||||||||||||||||
ARPU for the fiscal year ended February 29, 2020
|
| | | | 143 | | | | | | 153 | | | | | | 154 | | | | | | 218 | | | | | | 151 | | |
ARPU for the fiscal year ended February 28, 2019
|
| | | | 141 | | | | | | 147 | | | | | | 153 | | | | | | 216 | | | | | | 148 | | |
| | |
For the Year Ended February 28/29,
|
| |
% Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| | | | | | | |||||||||
| | |
(in U.S.$ thousands(1))
|
| |
(in R thousands)
|
| | | | | | | ||||||||||||
Revenue
|
| | | | 124,194 | | | | | | 1,941,893 | | | | | | 1,692,708 | | | | | | 14.7% | | |
Cost of sales
|
| | | | (36,759) | | | | | | (574,770) | | | | | | (484,700) | | | | | | 18.6% |