Georgia Capital — Strong portfolio at a substantial discount

Georgia Capital (LSE: CGEO)

Last close As at 16/05/2025

GBP18.74

56.00 (3.08%)

Market capitalisation

GBP699m

More on this equity

Research: Investment Companies

Georgia Capital — Strong portfolio at a substantial discount

Georgia Capital (GCAP) delivered a solid NAV total return of 11.2% in Q125 in local currency terms (9.8% in GBP), continuing its strong 15.1% growth per annum since end-2018. Q125 NAV growth was driven primarily by Lion Finance Group’s stock performance (BGEO, formerly Bank of Georgia), which contributed 6.9pp to NAV performance. The strength of GCAP’s private portfolio continues to be reflected in robust earnings growth and sustained dividend flows. The group has reiterated its guidance to receive GEL180m in recurring dividends in 2025 (flat vs 2023 and 2024, which was sufficient to cover 169% of GCAP’s share buybacks over the last two years). Given the persistent wide discount to NAV (currently 37% to end-March NAV), GCAP remains focused on accretive share repurchases, reinforcing its commitment to disciplined capital allocation.

Milosz Papst

Written by

Milosz Papst

Director of Content, Investment Trusts

Investment companies

Private equity

19 May 2025

Price 1,874.00p
Market cap £699m
NAV 2,980.0p
Discount to NAV 37.1%
Shares in issue 37.3m
Code/ISIN CGEO/GB00BF4HYV08
Primary exchange LSE
AIC sector N/A
Financial year end 31 Dec
52-week high/low 1,918.0p 837.0p
NAV high/low 2,980.0p 2,210.0p

Fund objective

Georgia Capital focuses on scalable private equity opportunities in Georgia. These opportunities have the potential to reach an equity value of at least GEL300m over the next three to five years and the company can monetise investments through exits as investments mature.

Bull points

  • The majority of the portfolio is exposed to resilient and well-established businesses.
  • Successful disposal of the beer and distribution business reinforces confidence in GCAP’s exit capabilities and portfolio valuations.
  • Regular dividend income from several portfolio companies.

Bear points

  • High discount to NAV limits GCAP’s activity in terms of new investments.
  • GCAP has just started building its track record of investment realisations.
  • A concentrated portfolio exposed to a frontier economy is inherently higher risk.

Analysts

Milosz Papst
+44 (0)20 3077 5700
Michal Mordel
+44 (0)20 3077 5700

Georgia Capital is a research client of Edison Investment Research Limited

Georgia’s economy remains strong

Georgia’s economy continues to exhibit strong momentum, with Q125 GDP growth reaching 9.3%, following 9.4% for the full year 2024. While the International Monetary Fund projects a moderation to 6.0% growth for 2025, this still reflects a healthy expansion. Unemployment has fallen to a record low of 15.2%, and the country benefits from resilient fx inflows, supported by robust tourism receipts and sustained remittances since Russia’s invasion of Ukraine in 2022. The combination of solid macroeconomic fundamentals and a gradually stabilising political environment is enhancing investor confidence, as evidenced by GCAP’s recent and well-executed exit from its beer business (see our December 2024 note for details).

Why consider GCAP now?

GCAP offers investors diversified exposure to Georgia’s fast-growing economy through its portfolio of market-leading businesses across key sectors including healthcare, pharmacy, financial services, renewable energy and education. For investors seeking to capitalise on the country’s solid macroeconomic fundamentals and GCAP’s strategic positioning within core domestic industries, the shares may present an attractive entry point. The current 37% discount to NAV suggests the private portfolio is effectively being valued at just 28% of its estimated fair value, highlighting a significant disconnect between intrinsic value and market perception.

NOT INTENDED FOR PERSONS IN THE EEA

Strong Q125 of GCAP’s portfolio companies

The key contributor to Georgia Capital’s (GCAP) 11.2% NAV growth in Q125 was its strategic holding in Lion Finance Group (BGEO), listed on the London Stock Exchange. BGEO delivered a share price total return of 16% in GBP terms during the quarter, adding 6.9pp to GCAP’s NAV performance in GEL. The positive momentum has continued beyond the quarter, with BGEO shares rising a further 17% (GBP TR) between end-March and 16 May 2025, implying 8.9% growth in GCAP’s pro forma NAV in GEL (see GCAP’s ‘live’ NAV estimate).

As a result of BGEO’s performance, its share in GCAP’s portfolio increased to 41% at end-March, up from 38% at end-December 2024. This performance was underpinned by BGEO’s strong FY24 results, including a 31.9% y-o-y rise in adjusted net profit to GEL1.8bn, a robust 30% adjusted return on average equity and 66% y-o-y loan book growth driven in part by its acquisition in Armenia, alongside a 19% increase in the Georgian portfolio.

GCAP’s private portfolio continued to deliver robust operational performance, with trailing 12-month (LTM) revenue and EBITDA growth of 9% and 30% y-o-y, respectively. This was driven by strong contributions from large portfolio companies (namely pharmacy, insurance and healthcare services), which recorded 16% revenue growth and a 34% increase in EBITDA over the same period. In Q125, aggregate revenue and EBITDA rose by 9% and 24% y-o-y, respectively, with the large portfolio companies again outperforming, delivering 21% revenue and 46% EBITDA growth.

Large portfolio companies were also the main source of value creation in Q125, generating GEL129m of value uplift, partially offset by a GEL28m decline from emerging and other businesses (renewable energy, education, auto service, wine, housing and hospitality). Notably, over half of this uplift (GEL66m) stemmed from the pharmacy business, which remains a key growth engine. In Q125, the pharmacy segment achieved 11% y-o-y revenue growth, supported by strong wholesale sales linked to state healthcare programmes and a 2.8% increase in same-store sales across its 435-store network spanning Georgia, Armenia and Azerbaijan. EBITDA surged by 56% y-o-y, reflecting favourable renegotiation of trading terms with suppliers and a rising share of higher-margin beauty products in the sales mix, which remains a key strategic target of the business.

GCAP continues its share buyback

GCAP continues to prioritise share buybacks over new investments, as the current 37% discount to NAV presents a more compelling internal rate of return than any currently available new deployment opportunities. In May 2024, GCAP committed to allocating at least GEL300m to buybacks and dividends by the end of 2026. To date, GEL221m ($80m) has been deployed, leaving GEL79m ($29m) available for further capital returns. GCAP finances its share buybacks mostly from dividend income from portfolio companies. The cash inflow can also be supported by realisation of the put option in its remaining stake in water utility business, currently valued at GEL188m.

While the current discount is narrower than the five-year average of 54%, we still consider it wide, especially if, for analytical purposes, we exclude GCAP’s listed and observable holdings (BGEO stock and water utility option) from both NAV and market capitalisation. The implied discount on the remaining private portfolio rises to approximately 72%. These underlying valuations are independently provided by Kroll on a semi-annual basis (covering 93% of the private portfolio), with quarterly adjustments made solely to reflect portfolio company performance, without changes to valuation assumptions. It is worth noting that the recent disposal of beer and distribution business was completed at a c 30% uplift to carrying value, reinforcing our confidence in GCAP’s valuation of its private portfolio.

General disclaimer and copyright

This report has been commissioned by Georgia Capital and prepared and issued by Edison, in consideration of a fee payable by Georgia Capital. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright 2025 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or sol icitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on Georgia Capital

View All

Latest from the Investment Companies sector

View All Investment Companies content

Research: TMT

Claranova — Transition to pure play software business ongoing

Claranova’s Q325 revenue update confirmed that Avanquest generated modest year-on-year growth, with profitability continuing to improve for the Security and PDF product lines. The group restructuring process continues, with the proposed disposal of PlanetArt targeted to close by the end of June and the company continuing to seek a buyer for myDevices.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free