Professional Documents
Culture Documents
Prepared by
Economic Performance Sector
Central Department of Feasibility Studies
General Department of Economic Feasibility Studies
March 2021
Page 1 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Dairy products industry means the industrial activity that mainly processes milk products and
made into a variety of products, such as (pasteurized milk, all kinds of cheese, ghee, yoghurt
and ice cream).
The business of dairy products is characterized as an important source of high levels of protein
and calcium, which increasing the demand of consumers over buying such products due to their
health benefits.
Egypt is one of the main producers of dairy products in Africa and Middle East. GDP of milk
products in Egypt reached 7 million tons. Milk centers contribute in collecting 3 million tons.
20% of raw milk produced in the farm is consumed, the remaining 80% is distributed as follows:
70 % of which is manufactured through producers within the scope of micro, small and medium
enterprises for providing homemade milk, cheese and butter. Only 10% of which is
manufactured through the modern commercial production sector on large scale. Cheese
production is the greatest activity within the dairy production process in Egypt.
Dairy products industry represents 7% of total food industries, and 9% of net added value of
food industries.
Dairy products industry contributes to 14% of total food industry exports in 2019, so it ranks
second in the exported products in food industries after fruits and vegetables.
Governorates of lower Egypt is the main source of milk products, as they produce 58% of total
milk products production.
Establishments working in dairy products industry varies in size between small and medium, in
addition to big factories and factories that work unofficially.
a) Opportunities:
b) Threats:
There are no marketing efforts for traditional cheese, such as Domyati and cottage cheese.
The main product (milk) is a perishable product and highly sensitive to refrigeration and hygiene.
The appropriate transport of milk requires a connected cooling chain for preserving its quality. Cold
storing utilities may be not accessible and a large portion of milk may be lost.
Innovation within the sector is decreasing, resulting in a decrease in the product development.
Lack of methods and machinery of testing milk quality, which affects the quality of dairy products,
and consequently affects the competitive capability of institutions and of the industry as a whole.
The role of intermediaries whom hamper the supply chain, have a monopoly approach and exploit
farmers by paying low prices, executing binding sale agreements and not passing on gains when
prices are seasonally high in response to reduced supply.
Dairy products industry is characterized by the increase of the unofficial sector size that represents
79% of milk market in Egypt, which leaves a high chance of non-exploited processing. Furthermore,
retail food supply chain is fragmented among a large number of distributors, wholesalers and
retailers. Such kind of retail results in weakness in economies of scale, leading to manufacturing
products with quality and packaging lower than the standard.
3- Strengths:
The demand over the different products of milk and cheese industry in the local market and
exportation.
Dairy and cheese products are greatly consumed by families.
Dairy industry contributes to creating job opportunities and increasing incomes in rural areas as
the majority of milk production comes from rural areas.
4- Weaknesses:
The increase of production costs because of importing large amount of production supplies.
The factor of seasons as milk production seasons are Winter and Spring, 70% of the annual dairy
production is produced during this period.
The lack in means of supply and preparation (logistics), such as cold storing chains, cooling
transportation systems associated with lack of knowledge about the healthy handling of raw milk
from the farm to the factory, leading to a damage in the milk quality.
The majority of production is directed to local market, and lack of interest in exportation to the
global market.
Weakness of the local market and the undeveloped distribution channels, such as supermarkets and
hypermarkets.
The majority of companies operating in this sector is classified as micro, small and medium
enterprises. These enterprises are unorganized, therefore, they do not take advantage of large
quantities of production and marketing the exports.
Page 3 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
It is clear from the previous analysis that we the strengths can be used while dealing with external
threats. In addition, there are great opportunities in the market, and weaknesses can be overcome
through following modern scientific methods. There are great potentials in dairy sector in Egypt,
especially with regard to dairy manufacturing. The relation between dairy farms and factories should
be regularized for reaching a just price for milk supply, along with setting a new form for developing
milk collection centers because of their important role in increasing getting benefits from dairy
products, reflecting in reducing costs related to importing powdered milk.
The importance of developing and implementing marketing and promotional campaigns to maintain
the Egyptian share in the Arab market, to promote the Egyptian cheese abroad (in new markets,
such as Europe and North America) and to increase its competitive capacity. In addition, research
and developing institutions are relied upon, along with strengthening the link between industry and
laboratories, as well as focusing on monitoring the quality and food safety systems.
Establishments’ size operating in dairy products industry vary between small and medium, in
addition to big factories and factories operating unofficially.
3- The Results of the Marketing Feasibility Study according to Growth Drivers and Competitive
Strength:
a) Demand Volume:
Local market growth of milk reaches 23 kg as an annual per capita consumption in Egypt. This ratio
is increasing continuously according to the population growth.
Total liquid milk production is estimated at 5 million tons in 2017, which is 23 kg per capita
annually, and Egyptians consume more than 60 tons of cheese annually, according to the Swedish
Company Tetra Park statistics.
There is an increase in the sales of famous dairy companies as a result of introducing new products
to the market, such as milk, flavored milk and cheese, in addition to a number of cooking creams,
flavored creams, plain yoghurt, and fruits yoghurt (whether full cream, half cream or skimmed).
Whipping cream used for cooking and desserts are the most famous products.
Butter is imported mainly from New Zealand, which maintains its dominant position. As for Egypt’s
imports of cheese, they reached the peak in 2014 at 45000 tons.
Egypt imports dairy products from many European countries, such as Netherlands, France, Poland,
and Germany. Egypt imports large quantities of unsweetened milk from Netherlands.
b) Supply Volume:
The local market of cheese reached more than 60 tons annually, as the sub sector of cheese is
transferred in Egypt from loose (non-prepacked) cheese to prepacked cheese in the last decade to
reach 80% (according to Tetra Park Egypt; consequently, local companies sales increased at 15%.
Local dairy industry is relatively fragmented, as it consists of 300 companies, the majority of which
are small companies, and more than 4000 dairy labs, 14 of these companies are members in Dairy
Development Committee, and 7-8 have important roles. Over the past few years, the market
develops from the dominance of local players to the local, regional and international players.
Egypt exports of milk and dairy products are represented in cheese and curd, as it reaches 268,917$
(processed cheese and fresh cheese).
Egypt exports of dairy products are mainly in cheese, representing 83% of total Egyptian exports
of dairy products in 2019, concentrated in processed and fresh cheese, which represent 80% of total
Egyptian cheese exports. Egypt is considered one of the largest countries exporting processed
Page 4 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
cheese in the World, however, it didn't succeed in having a product of its own, although the domyati
cheese has special characteristics.
Egypt exports dairy products mainly to the Arab countries, as such countries represent 92% of total
dairy Egyptian exports in 2019. KSA, Libya and Jordan are at the fore at 19%, 16% and 14%
respectively. As for non-Arab countries, Russia, Turkey and Eritrea are at the fore that import dairy
products from Egypt at 1.2% to each.
c) Market Gap:
Data extracted from the trade map and detailed in the diagram of the above trade balance indicate
that total Egypt’s exports of dairy products in 2018 reached 321$ million, and the total imports
reached 625$ million, resulting in a negative trade balance that reached 325$ million. Four dairy
groups out of six main groups achieved a negative trade balance, especially products codes (0402 –
0404 – 0405 – 0406).
d) Local Market:
The main objective is covering the large demand on dairy products, which are imported from many
countries, in addition to satisfying growth expectations in demand through deepening local demand
and replacing the imports.
This project satisfies local market needs, and will provide the paid amounts for importing huge
quantities of dairy products if manufacturing is done locally.
One of the available opportunities of the project is to provide products with competitive price for a
number of countries that import large quantities, and they are as follow:
Asian market imports = 18.5$ billion
Gulf market imports = 5.7$ billion
African market imports = 4.7$ billion
Commonwealth of Independent States market imports = 2.9$ billion
USA, Canada and Australia market imports = 6.7$ billion
European market imports = 48$ billion
4- products, Expected Sale Volume and Prices during the Fiscal Year:
According to the industry mainstream, the attached prices are considered indicative prices in the light of
natural rates, and they may be adjusted as per the study date.
Page 5 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
They can be summarized during the annual production cycle as per the following table:
Product Measuring Expected Expected Average Selling Expected Total Annual Sales
Unit Sales Price Per Ton
Volume
Various Kinds Ton 2500 tons EGP 33,000/ ton EGP 82,500,000
of Dairy
Products
Annual costs of marketing campaigns at the beginning of the project to achieve the spread are estimated at
EGP500,000 (Five hundred thousand Egyptian pounds).
Page 6 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
announced that it is planning to increase the annual production of milk to reach 9.5 million tons in
2030, which is produced mainly by small farmers owning 80% of dairy production in Egypt.
Incorporation fees, lawyer's charge and obtaining licenses are estimated approximately at EGP
100,000.
Page 7 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
According to the previous table, expected total cost of machinery and equipment reach EGP 2 million, and
their annual depreciation value is EGP 200,000 with an economic life of 10 years, and their book value at
the end of the period estimated for the project (5 years) reaches EGP 1 million; taking into account that
values differ according to the country of origin of production lines and capacity.
Page 8 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Page 9 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Page 10 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
– Standardization: for standardization of fat and non-fat solids content through mixing cream with
skimmed milk. - Milk homogenization: homogenizer has a high pressure pump operating with a
powerful electric motor and a rear pressure device. – Pasteurization: for killing all pathogenic
microorganisms. – Heat processing).
Fermented milk products: such as yoghurt and sour cream: the production of these products involves
inoculation of heat-treated milk and measured milk with bacterial starters by placing it in an
incubator for a specified period.
Yoghurt: which is divided into two types: incubated and chilled yoghurt in packages, and whipped
or curdling yogurt, which is incubated in containers; however, the coagulation is broken down into
a liquid, sweetened, and flavored when necessary, then cooled before packing. Then the products
are filled into their final packaging. These machines are cleaned by cleaning in place at specified
intervals. Fermented products are packed either in syrup cartons or in plastic cups with aluminum
foil or paper lids.
Production of butter and animal ghee: Butter: It is divided into sweet butter and fermented butter.
Butter can be produced either in the form of loose butter in churns or produced continuously in a
butter making machine.
Cheese production: cheese production process involves a number of steps where the milk curd is
produced and then the milk loss is treated and the whey is separated. The treatment of milk curds in
the later stages of the industry varies according to the type of cheese to be manufactured, whether
semi-hard/hard cheese such as mozzarella, roumy, gouda and edam, or one of the soft cheeses such
as Quraish, Domiaty and feta cheeses.
Salting: salt is added to cheese as a seasoning, but at the same time it acts as an inhibitor of initiating
and other bacterial activities. The percentage of salt in cheese is usually 5-17%, depending on the
type of cheese.
Ripening: the process of cheese ripening induces a series of microbial, biochemical and physical
changes in the cheese. Ripening is carried out upon storage under controlled conditions and involves
several stages of ripening with specific combinations of heat and humidity. A complete air
conditioning system is required to maintain the ripening conditions.
Ultrafiltration: It is a membrane technology used to concentrate large and huge particles, and it can
be used in cheese manufacturing to concentrate milk proteins and fats in order to measure the ratio
of protein to fat.
Packing: spreadable processed cheese is usually packed in plastic tubs with an inner lid of aluminum
foil, and soft cheeses such as cottage cheese are packed in small plastic containers; while other types
such as Camembert cheese are wrapped in aluminum foil or paper, and aluminum foil is also used
in packaging blue cheese. Hard cheeses can be packed in cardboard boxes or cut into smaller blocks,
and packed in plastic bags. Before slicing the cheese, the curd is cut and collected from the
asymmetric pieces for further processing in the form of grated or cooked cheese. Many types of
cheese are subject to brushing or washing after ripening and before packing in retail packages.
Whey treatment: cheese and cream flakes are separated, either by spiral separators, centrifugal
separators, or rotary filters, then reverse osmosis is used to pre-concentrate the whey, which is based
on a membrane technology that retains high- and low-molecular materials.
Milk powder production: evaporation is used as a first step to reduce moisture content, followed by
drying; the reason is that drying process requires twenty times the amount of energy per kilogram
of evaporated water compared to the evaporation process. The need for energy efficiency today has
resulted in the use of multi-effect evaporators and dual-stage dryers.
Page 11 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
The powder is usually packed in multi-layer paper bags with an inner bag of polyethylene, and it is
welded; the sizes of bags are usually 15 and 25 kg, and large bags are also used as cans and barrels.
The bags are stored on pallets and plastic covers for protection.
Ice cream production: there are four categories of ice cream; either made from dairy products only,
made with vegetable oils, or frozen syrup made from fruit juice with the addition of milky-based
ingredients, or granita made from water, sugar and fruit concentrate.
Ice cream manufacturing process involves dealing with both dry and liquid raw materials. They are
also stored in silos, tanks, containers and bags. The dairy products are cooled before storage. When
butter is used as an ingredient it is melted and stored in tanks, usually under inert gas protection.
The dry ingredients must be stored and treated in a dry area. Dry loose materials such as crystallized
sugar and milk powder can be stored in silos. The ingredients are weighed or measured by volume
in a mixing tank fitted with a mixer, the mixture is heated indirectly and mixed until it reaches a
cohesive mass.
Ice cream mixture is preheated in a plate heat exchanger before it is homogenized, and then the
mixture is pasteurized and cooled. The mixture is then aged in the ageing tank for at least 4 hours.
Then the ice cream mixture is pumped into a continuous freezer, consisting of a cylinder equipped
with a cooling system containing ammonia and a roller scraper. Then the ice cream is filled into
cups and cones or cans in a filling machine. The packages are passed through a hardening tunnel,
and the ice cream can be extruded on trays or into molds in flat tunnel extrusion units. The trays
pass through the hardening tunnel for final freezing. After hardening, they are removed from the
trays, wrapped and packed in cartons.
Packing and storage: liquid dairy products are mainly packed in cartons for drinks of various sizes,
and yoghurt and related products are packed in plastic cups with aluminum foil lids or with plastic-
coated paper. Cardboard and paperboard are used as secondary packing materials. These packages
are wrapped together in plastic wrap and stored on wooden pallets.
Other products, such as butter and cheese, are packed in aluminum foil or plastic wrap, or filled in
small plastic containers.
For fresh dairy products packed in mugs, it is common to use cardboard trays or plastic trays as a
second packaging, and the trays are used for transportation as well as for displaying products in
stores. They prevent damage to the mugs and protect the content from external shocks. The plastic
trays are returned to the dairy, and then reused after washing.
Metal tube cages are used to transport and display liquid products in beverage cartons, and the cages
are returned to dairies where they are washed before being reused.
The equipment used for packing consists of filling machines, conveyors, mechanical tray formers,
packaging machines and plate machines. The packages are transported to warehouses using
saturated cranes and electric trucks.
Regulation and sterilization: is an intrinsic part of operations in a dairy, and specific hygiene
standards and cleaning requirements are usually determined by the relevant authorities. The purpose
is to achieve chemical and bacterial hygiene, which means that the equipment is first thoroughly
cleaned with chemical detergents, followed by sterilization using disinfecting agents.
Steam: steam is the most widely used heating system in the daily treatment process. The steam
originates in steam boilers, and is distributed to the treatment area through insulated tubes. The
condensate is returned to the condensing tank, and recycled as feeding water to boilers. The boilers
usually operate on oil, coal or gas fuels; and electricity is used also.
Electricity: electricity is used to operate machinery and equipment, refrigeration, ventilation and
lighting, and to produce compressed air. Dairy factories usually purchase the necessary electricity
from local distributors. The electricity system in dairy factories consists of the following:
Page 12 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Page 13 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
The project needs, to be able to produce and achieve the expected sales amount of 25,000 tons of quantities,
raw materials represented in (raw milk - rennet - fruit concentrates - yoghurt - salt - water), and their
expected average annual cost is estimated at = EGP 52,000,000 (fifty-two million Egyptian pounds).
b. Electricity, water and production requirements required to produce the expected sales volume:
- Electricity consumption = 36,000 kWh
- Water consumption = 600 cubic meters
- Other supplies (oils and greases - cleaning chemicals).
According to the average industry rates, the consumed part of the production requirements for the operation
of 2500 tons is estimated at about EGP 2,500,000 (only two million five hundred thousand Egyptian
pounds).
c. Employment:
The expected volume of employment for the project is estimated at 20 workers, and assuming the average
wage of the worker is EGP 5000, with a total monthly amount of EGP 100 thousand, and the estimated
annual cost of labor is estimated at EGP 1,200,000, and it can be divided into (administrative labor at a cost
of EGP 240,000 annually, and productive labor at a cost of EGP 960,000 annually).
d. Costs of packaging materials:
The project needs packing materials from cartons and containers according to the expected sales volume
with an estimated average of EGP 2,000,000 (only two million Egyptian pounds).
e. Other general and administrative expenses
Item Expected Annual Cost
Electricity and lighting expenses 250,000
Transportation allowance 250,000
Lawyer fees for reviewing various 100,000
contracts
Food and drinks for employees 500,000
Safety and security supplies 250,000
Hospitality and reception expenses 250,000
Chartered accountant 100,000
Invoices, publications and stationery 100,000
Miscellaneous expenses 200,000
Total 2,000,000
According to the previous table, the estimated annual costs for the general and administrative expenses are
estimated at EGP 2,000,000 (only two million Egyptian pounds).
Page 14 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Page 15 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
2- RRR on Investment
It is the minimum return required by an investor in order to invest in Egypt, provided that such
return be assessed in light of the industrial risks to be faced by the project being the subject-matter
of this study.
It is concluded under this study that an RRR with a value of 18%, based on the risks of the study
under consideration in Egypt is to be used and calculated as follows:
Country Risk Premium (CRP) of 5.33% is used based on Egypt's global ranking issued by
Moody's Cooperation and "Standard & Poor's" (S&P); and according to Egypt's 2021 market data
as updated on Damodaran’s website.
http://www.stern.nyu.edu/~adamodar/pc/datasets/ctryprem.xlsx
Third, in respect of risks of the industry under consideration in the Egyptian market, the beta
coefficient is estimated to be 1.20 based on the average risks of such industry.
http://www.stern.nyu.edu/~adamodar/pc/datasets/ betas.xls
Accordingly, RRR on investment is calculated as follows:
"Project investment cost shall mean such costs required to set up an Investment Project. These
include property rights; long-term liabilities invested in setting up or establishing fixed corporeal
(tangible) assets or incorporeal (intangible) assets, conditional on payment of value thereof in cash;
and working capital."
The opening budget of the investment project can be prepared in accordance with the results of the
estimated technical feasibility study as follows:
Item Value (EGP)
LONG-TERM ASSETS
Incorporation, licensing and pre-commencement 100,000
expenditure
Lands 0
Buildings 0
Machinery and equipment 2,000,000
Total long-term assets 2,100,000
CURRENT ASSETS
Stock of materials and production requirements 60,000,000
Stock of packing materials 2,000,000
Cash and cash equivalents (1) 6,400,000
Total current assets 68,400,000
CURRENT LIABILITIES
Suppliers of raw materials and production requirements 15,000,000
Suppliers of packing and packaging materials 500,000
Total current liabilities 15,500,000
Working capital 52,900,000
Total investments 55,000,000
TO BE FUNDED AS FOLLOWS:
Equities
Capital 55,000,000
Investment Total Funding 55,000,000
1 The cash required to cover the expenses of the first operating cycle is EGP 6.4 million, divided up into the following:
(EGP 1.2 million for labour payroll, EGP 0.5 million for land and buildings usufruct cost, EGP 0.5 million for
marketing expenses, about EGP 2.2 million for energy, gas and electricity consumption, as well as general and
administrative expenses including food, allowances, stationery, professional fees…etc.).
Page 17 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Hence, project total investment costs = total long-term assets + working capital = ~
EGP 55,000,000 (Only fifty-five million Egyptian pounds) or ~ USD 3.5 million
(Only three million and 5 hundred thousand United States Dollars, if the exchange
rate of USD 1 equals EGP 15.6.
Item البيان
First Year السنة األولى
Second Year السنة الثانية
Third Year السنة الثالثة
Fourth Year السنة الرابعة
Page 18 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
5- Estimating the cash flow stream for the years of the investment project:
According to the foregoing, the cash outflow in year zero = EGP 55,000,000.
The cash flow stream of the economic life of the project can be estimated indirectly through adjusting the
net accounting profit by re-adding the depreciation premium because it is a non-cash expense, and by re-
adding the incorporation and pre-commencement expenditure because they are calculated within the value
of the outgoing investment costs in the year zero.
Page 19 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Item البيان
First Year السنة األولى
Second Year السنة الثانية
Third Year السنة الثالثة
Fourth Year السنة الرابعة
Fifth Year السنة الخامسة
Total revenue إجمالي اإليرادات
Subtract: :يخصم
Cost of Sales تكلفة المبيعات
Gross Profit مجمل الربح
Subtract: :يخصم
Incorporation and pre-commencement مصروفات لتأسيس وما قبل النشاط
expenditure
Depreciation of fixed assets اهالك األصول الثابتة
General and administrative expenses مصروفات عمومية وإدارية
Net accounting profit before tax صافي الربح المحاسبي قبل الضرائب
Subtract: :يخصم
Tax (at a rate of 22.5%) )%22,5( الضريبة بمعدل
Net accounting profit after tax صافي الربح المحاسبي بعد الضرائب
Adding non-cash and operating expenses تشغيلية/يضاف مصروفات غير نقدية
Depreciation and incorporation and pre- اهالك ومصروفات التأسيس وما قبل النشاط
commencement expenditure
Page 20 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
Annual Cash Flow Stream Graph رسم بياني لتيار التدفق النقدي السنوي
Page 21 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
a) Its dependence on the net accounting profit, which may be based on depreciation and provisions
estimates that may lead to a return value that is different from the actual value achieved by the
project; and
b) Not expressing the actual cash flows, which may give misleading results.
II. PBP:
The payback period is the amount of time a project takes to recover its investment costs through the net
cash flows expected to be achieved during the operating years. Therefore, such period covers the years the
project took to reach the break-even point.
In accordance with the above mentioned, and by reviewing the estimated annual cash flow statements
for the project, the payback period can be calculated as follows:
Years Zero 1 2 3 4 5
Net Annual Cash
55,000,000 10,995,000 12,065,250 13,267,275 14,589,503 69,943,953
Flows
Net Cumulative
55,000,000 44,005,000 31,939,750 18,672,475 4,082,972 65,860,980
Annual Cash Flows
Payback Period by
4.06
Years
𝑃𝑎𝑦𝑏𝑎𝑐𝑘 = 𝑙𝑎𝑠𝑡 𝑦𝑒𝑎𝑟 𝑜𝑓 𝑛𝑒𝑡 𝑛𝑒𝑔𝑎𝑡𝑖𝑣𝑒 𝑐𝑢𝑚𝑢𝑙𝑎𝑡𝑖𝑣𝑒 𝑐𝑎𝑠ℎ 𝑓𝑙𝑜𝑤
𝑎𝑏𝑠𝑜𝑙𝑢𝑡𝑒 𝑣𝑎𝑙𝑢𝑒 𝑜𝑓 𝑙𝑎𝑠𝑡 𝑛𝑒𝑔𝑎𝑡𝑖𝑣𝑒 𝑐𝑢𝑚𝑢𝑙𝑎𝑡𝑖𝑣𝑒 𝑐𝑎𝑠ℎ 𝑓𝑙𝑜𝑤
+
𝑐𝑎𝑠ℎ 𝑓𝑙𝑜𝑤 𝑜𝑓 𝑡ℎ𝑒 𝑓𝑜𝑙𝑙𝑜𝑤𝑖𝑛𝑔 𝑦𝑒𝑎𝑟
4,082,972
4 +
69,943,953
4 + 0.06
Page 22 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
The project has successfully recovered all of its investment costs within an approximated PBP of four years
and one month in operation, and this period does not exceed the projected economic life of the project,
which is five years. This stresses that the project is financially feasible and its potential risks are reduced.
It is worth noting that the project has recovered its investment costs within a short period, which presents
an opportunity for investors to reinvest the recovered capital in other projects or to make expansions in the
project, and maximize ROI.
However, this indicator is criticized for having overlooked the time value of money, which will be taken
into consideration later in NPV and IRR below.
NPV is the difference between the present value of net cash inflows during the operating years and the
present value of net cash outflows throughout the establishment phase. On the other hand, IRR is the
discount rate at which project NVP is zero.
By reviewing the estimated annual cash flow statements for the project, NPV can be calculated
using a discount rate of 18%, and it represents the return requested by investors as follows:
Years Zero 1 2 3 4 5
10,995,000 12,065,250 13,267,275 14,589,503 69,943,953
Net Annual Cash Flow 55,000,000
The Present Value Factor
for an amount at discount 1 0.847458 0.718184 0.608631 0.515789 0.437109
rate of 18% and (i) years
Present Value of Cash Flow 55,000,000 9,317,797 8,665,075 8,074,873 7,525,103 30,573,146
Moreover, the project achieved an IRR at a value of 23%, which exceeds the investors' RRR that is 18%.
This stresses that the project is financially feasible.
Page 23 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg
The General Authority for Investment
GAFI Translation Department
and Free Zones
PBP Value = 4 + (4,082,972 ÷ 69,943,953) = four years and one month approximately
NPV = Present Value of Cash Flows – Investment Costs = 64,155,994 – 55,000,000 = EGP 9,155,994
The project achieves IRR = 23%, which exceeds the investors' RRR in accordance with industry rates.
The required technical know-how to set up the project is available in Egypt, especially at Qalyubia
governorate, which is characterized by its proximity to mineral resources and all utilities necessary for
the project. In addition, chemical industries licences required for the project are granted and skilled
workforce is also available for hire in return for reasonable prices.
There is an adequate logistic network of roads and ports. In addition, Egypt's strategic geographical
location gives the project a competitive edge i.e. it helps in reducing costs and penetrating the global
markets with competitive prices.
NB: The data mentioned in this technical feasibility study are only estimates that are based on the data
provided by Industrial Development Authority (IDA).
Page 24 of 24
GAFI Translation Department–Tel. + 2026736900-5. Ext: 2745 – 2748. Fax: 2745. -Mob. 201114650550 Email: m.fayez@gafinet.org.eg