Total Potential Capturable Market For Refyne

Population of
Average monthly pay of an urban employee is $30,000 or $36,000 annually
India
1.4 Bn
On an average an employee withdraws his earned wage seven times a month,
Rural Urban

Estimation of Transaction Charges

implies 84 times a year**

900 Mn 500 Mn
Tier-I & Tier-II However, to make calculations simpler, the transaction charge paid by an
Towns employee per month is assumed to range between $9-$199**
Cities

250 Mn 250 Mn Conservative Optimistic Average

Unemployable
Working Age
Age Transaction Fees (P.M) $56.50 $151.50 $104,00

150 Mn 100 Mn Total Potential Capturable $89,053,000 $39,829,000 $16,248,000

Regular Salaried Market Value
Self-Employed
Contractors Fees (P.M)*12

50Mn 50 Mn
Medium
MSEs Large Companies
Companies

Total Number of Employees

5 Mn 20 Mn 2525Mn
Mn as Target Customers

29% employees already

captured by other
74% employee willing to
adapt EWA*
18.5 Mn (-) competitors.* = 13.135 Mn

Executive Summary The Problem Recommended Solution Risk Analysis TAM 09

TRADITIONAL TOYS & GAMES

North America and Asia Pacific accounted for 60% of the total sales in the traditional
toys and games market in 2021, but the growth prospect lies in the other region.
North America and Asian Europe are the biggest North America and Asian Europe are the biggest
contributors of the toy market contributors of the toy market
Sales of traditional toys and games- million US$-2021
5
4.5
4
3.5
3
2.5
2
1.5
1
0.5
0
• North America and Asia Pacific accounted for 60% of the total sales
in the traditional toys and games market in 2021,
North America and Asia Pacific accounted for 60% of the total sales in
the traditional toys and games market in 2021, • total sales in the traditional toys and games market in 2021, but
the growth prospect lies in the other region.

Industry Acquisition Alternate

Executive Analysis
Company Strategic Finances Conclusions
Summary Overview Fit Feasibility Solutions
Company Overview: Baggins Ltd
At a glance Key Metrics

11th 110+ BBB-

Revenue Rs. 99,000 Cr

Market Capitalisation Rs. 201,661,88 Cr

Rank among global energy Oil and gas fields Credit Rating
shareholders
Profit Growth (%) 114.49%
2 20.23 MMT 5+ Debt to Equity Ratio 0.47
Refineries in India Annual Crude Production Countries of Production
P/E Ratio 5.19
Revenue of Profitability
P/B Ratio 0.78

Revenue and Cost Breakdown

Executive Summary Company Overview Feasibility Analysis Limitations ERM Integration Periodic Monitoring Appendix 02