BUSINESS PLAN / INVESTMENT PROPOSAL

Investing in CompAlliance

An investment memorandum for an equity investment in the CompAlliance enterprise technology consultancy and its digital platform — a profitable, reference-backed business engineered for the connected enterprise.

AT A GLANCE

Business value
R1.2m
Option A
R200k / 20%
Option B
R500k / 50%
Year-0 EBITDA
R0.5m
Stake payback
~2 yrs

01 / EXECUTIVE SUMMARY

The opportunity in brief.

CompAlliance is an established enterprise technology consultancy with a reference-grade client book spanning financial services, manufacturing, logistics, healthcare, and the public sector. It operates across three tightly-related disciplines — app engineering, systems integration, and enterprise strategy — that together form a single, defensible service line: designing the connective tissue of complex organisations.

The business is profitable, asset-light, and delivered predominantly through senior consultants with subcontracted specialist capacity, producing a blended gross margin of ~62%. The acquisition includes the trading business, its client relationships, its delivery methodology, and the www.compalliance.co.za digital platform — a live lead-generation and intake engine that converts visitor traffic into qualified project inquiries.

This memorandum offers two investment tiers into a business valued at R1.2m: R200,000 for a 20% share or R500,000 for a 50% share. The funds seed the productisation of the managed-integration retainer and scale the delivery bench. Projections show revenue growing from R1.8m to R2.6m over three years, with EBITDA expanding from R0.50m to R0.85m and margin lifting from 28% to 33% as a recurring retainer layer is layered onto the project business.

02 / BUSINESS OVERVIEW

What is being acquired.

CompAlliance delivers three integrated service pillars, each reinforcing the others:

  • App Engineering — mobile, web, and enterprise applications engineered around the client's operating model.
  • Systems Integration — API architecture, data orchestration, and automation that turn fragmented tools into one system.
  • Enterprise Strategy — technology audits, operating-model design, and transformation roadmaps.

The investment secures a proportional share of: (i) the trading entity and its contracts; (ii) the brand, methodology, and intellectual property; (iii) the live digital platform at www.compalliance.co.za, including its automated project-intake workflow and enquiry database; and (iv) transition support from the founding principal under an earn-out.

03 / MARKET OPPORTUNITY

A market built for integration.

Enterprise IT spend in CompAlliance's core geographies continues to shift from greenfield build toward integration, automation, and modernisation — precisely the work where the business is strongest. Three forces underwrite demand:

  • Fragmentation debt — organisations carry years of disconnected SaaS and legacy tools and now need them to operate as one.
  • Modernisation pressure — legacy platforms must be bridged, not ripped out, creating durable integration engagements.
  • Strategy before spend — boards increasingly fund audits and roadmaps before approving large builds.

CompAlliance's reference book — Hollard, Samsung, DEDEAT, and others — demonstrates repeat access to mid-market and enterprise buyers with sustained integration budgets.

04 / INVESTMENT RATIONALE

Why this business, why now.

The acquisition is compelling on four grounds:

  • Profitable from day one — the business generates positive EBITDA today; no turnaround is required.
  • Defensible moat — deep client relationships and a methodology that is hard to replicate quickly.
  • Recurring-revenue upside — a managed-integration retainer can be productised on top of the existing client base.
  • Investment-ready platform — the live website already captures and qualifies inbound demand.

05 / BUSINESS MODEL

How the business earns.

Revenue is earned through four streams, with a deliberate shift toward recurring income post-acquisition:

  • Project engagements — fixed-scope app engineering and integration builds (the majority of current revenue).
  • Strategy retainers — advisory and roadmap engagements billed monthly.
  • Managed integration (new) — ongoing monitoring and maintenance of integration layers, the primary margin lever.
  • Platform-derived leads — inbound inquiries from www.compalliance.co.za converted at low acquisition cost.

06 / GROWTH STRATEGY

The path to R2.6m.

Three levers drive the projected 2.3× revenue growth over three years:

  • Productise managed integration — convert one-off builds into multi-year retainers, lifting margin and predictability.
  • Scale the delivery bench — add senior integration engineers and a delivery lead to increase concurrent engagements.
  • Expand the reference book — pursue adjacent industries (logistics, healthcare) where the firm already has proof.

07 / FINANCIAL PROJECTIONS

Three-year forecast.

The table below sets out the illustrative three-year projection. All figures are in ZAR millions and are pre-tax.

Metric (ZAR m)Year 0Year 1Year 2Year 3
Revenue1.82.02.32.6
Gross profit1.121.241.431.61
Operating costs0.620.660.720.76
EBITDA0.500.580.710.85
EBITDA margin28%29%31%33%

Revenue CAGR over the forecast period is ~13.0%, with EBITDA CAGR of ~19.4% as the managed-integration retainer scales and operating costs deleverage.

08 / INVESTMENT ASK

Two ways to invest.

The business is valued at R1.2m. Investors may enter at either of two tiers:

OPTION A

R200,000

for a 20% share

A focused entry funding the retainer-platform build and initial go-to-market.

OPTION B

R500,000

for a 50% share

A co-founding stake funding the full platform, bench, and growth plan.

The R500,000 (50%) tier is deployed as follows (the R200,000 tier funds the platform and go-to-market lines proportionally):

AllocationZARShare
Product platform build (retainer engine)250,00050%
Delivery bench scaling & onboarding150,00030%
Go-to-market & business development100,00020%
Total500,000100%

On the projections above, each tier recovers its investment in roughly two years from its share of Year-0 EBITDA (20% ≈ R100,000/yr; 50% ≈ R250,000/yr), with further equity-value upside from margin expansion and the recurring-revenue multiple re-rating.

09 / RISK ANALYSIS

Risks and mitigations.

RiskSeverityMitigation
Key-person dependencyMediumRetain the founding principal under a 24-month earn-out and transition knowledge to a delivery lead.
Client concentrationMediumDiversify the book; cap any single client at <20% of revenue by Year 2.
Talent retentionMediumIntroduce retention bonuses and a partner-track for senior engineers post-close.
Macro / IT spend cycleLowLead with integration and strategy work that survives budget cuts, not greenfield builds.
Platform executionLow–MediumStage the retainer product behind a validated pilot before scaling spend.

10 / EXIT STRATEGY

How investors realise value.

Three credible exit paths are available within a 4–6 year horizon:

  • Trade sale to a larger systems integrator or consulting group seeking an enterprise-integration capability.
  • Management buy-in / buy-out backed by the delivery lead retained post-acquisition.
  • Recapitalisation once the recurring-revenue base is established, realising a partial exit at a higher multiple.

A recurring-revenue mix of ~35% by Year 3 is expected to support a 5.0–6.0× EBITDA exit multiple, materially re-rating the entry valuations implied by either the R200,000 / 20% or R500,000 / 50% terms.

11 / ASSUMPTIONS

Basis of projection.

Currency
All figures in South African Rand (ZAR), unless stated otherwise.
Reporting period
Projections on a fiscal-year basis, Year 1 commencing at investment close.
Revenue base
Illustrative Year-0 run-rate of R1.8m, derived from a blended consulting engagement model across the three disciplines.
Gross margin
Blended delivery margin of ~62%, typical for a senior-led consultancy subcontracting specialist capacity.
EBITDA margin
Rising from 28% (Year 0) to ~33% (Year 3) as recurring product and integration retainers scale.
Valuation basis
Business valued at R1.2m; R200,000 for 20% or R500,000 for 50%. Figures are illustrative and to be agreed with the seller.
Tax & inflation
Projections are pre-tax and real (inflation-adjusted); a flat 27% corporate rate is applied in the payback analysis.

This memorandum contains forward-looking statements based on assumptions believed reasonable at the date of preparation. Actual results may differ materially. Figures are illustrative and intended for discussion; they should be validated against the seller's audited management accounts during due diligence.

NEXT STEP

Request the data room & management accounts.

Serious investors are invited to review contracts, client references, and audited financials under NDA. Initiate the process through the project-intake workflow below.

REQUEST DATA ROOM