INVESTMENT PROPOSAL FOR PRIVATE SHAREHOLDERS

 

 

EXECUTIVE SUMMARY

Niugini Swine Farming Corporation, an emerging leader in large-scale pig farming in Papua New Guinea, presents a unique investment opportunity to shareholders. With an initial investment of $100,000 raised from the sale of 100,000 shares, the company will scale its operations, purchasing 1,000 female pigs to reproduce and sell male piglets.

 

By the end of Year 1, investors will benefit from a 10% dividend on their investment and can participate in the share buyback program at a premium price of USD 1.50 per share.

This proposal outlines the financial projections, returns on investment, and the share buyback plan, ensuring that potential investors understand how their funds will be utilized and the expected profitability.

 

USE OF FUNDS

We are actively seeking investments to support our expansion goals. Funds will be used for:

• Farm and Facility Expansion: Investment in infrastructure to increase production capacity and improve operational efficiency.
• Technology and Innovation: Adoption of cutting-edge technology in farming practices, feed production, and processing to drive productivity and sustainability.
• Market Expansion: Strengthening distribution networks, both domestically and internationally, to ensure a larger market share.

 

Here’s a general estimate for the Key Financial Metrics based on the details you've provided about Niugini Swine Farming Corporation. These values are based on typical industry performance projections and assumptions about your business model:

 

 

KEY FINANCIAL METRICS

• Return on Investment (ROI):
  Investors can expect a return on investment of 20% over the next 3 years. This is based on the company’s steady revenue growth from pig farming, with the added future contributions of the agro-based feed manufacturing and pork processing units starting in 2026.
  
  
• Break-even Point:
  We anticipate reaching our break-even point by Year 2 (2026), after which profitability will accelerate. As pig farming production scales and revenue from the new units begins, the company will generate higher returns, allowing for the covering of initial investments and operational costs.
  
  
• Debt-to-Equity Ratio:
  0% at this stage, indicating a fully equity-funded structure with no debt leverage. This approach ensures that Niugini Swine Farming Corporation maintains financial flexibility, mitigating risk while focusing on sustainable growth.
  
  

CONCLUSION

Niugini Swine Farming Corporation’s financial outlook is strong, with clear strategies in place to achieve sustainable growth and profitability. We are poised for significant expansion in the coming years, and our financial transparency and commitment to sustainable practices provide a solid foundation for long-term investor confidence.

 

 

OTHER INVESTMENT OPPORTUNITIES

Niugini Swine Farming Corporation presents a unique and exciting opportunity for individuals, venture capital firms, and institutional investors looking to capitalize on the growing agriculture and food production industry in Papua New Guinea. As we expand our operations and scale our business, we offer multiple investment avenues designed to provide strong returns and growth potential.

 

EQUITY INVESTMENT

We are offering equity stakes in Niugini Swine Farming Corporation, providing investors with the chance to become part-owners of the company. By investing in equity, you will have the opportunity to benefit from our long-term growth as we expand our operations and move towards becoming a global leader in the pork production and agro-based feed manufacturing sectors.

 

• Equity Stake: Investors can purchase shares in the company, with the opportunity to participate in the company's long-term growth. As a growing enterprise, Niugini Swine Farming Corporation plans to leverage its strategic market position to achieve significant revenue growth and profitability.
  
  
• Ownership Rights: Equity holders are entitled to vote on key corporate decisions, ensuring a voice in the direction of the company. In addition, equity investors will benefit from a share in the company’s profits through dividends, as Niugini Swine Farming Corporation moves towards profitability and solidifies its market position.
  
  
• Return on Investment (ROI): Given the company's projected growth, especially with its plans for a new pork processing facility and the expansion of agro-based feed production in 2026, investors can expect strong returns as Niugini Swine Farming Corporation increases its market share in Papua New Guinea and expands internationally. With a robust and scalable business model, we are confident that equity investors will see impressive returns, both from dividend distributions and from the appreciation of their shares as the company grows.
  
  

By joining us in this exciting journey, investors will not only be part of a lucrative business but also contribute to sustainable agricultural development in Papua New Guinea, tapping into the growing demand for high-quality pork in key international markets.

 

STRATEGIC PARTNERSHIPS AND JOINT VENTURES

Niugini Swine Farming Corporation is actively seeking strategic partners and joint ventures to expand our operations, strengthen our market presence, and accelerate growth. We are open to collaboration with businesses in agriculture, food processing, and related industries, offering a range of opportunities to work together in areas such as feed production, infrastructure development, and international distribution.

 

• Co-Branding and Product Development: We invite partners to join us in developing new products, expanding existing offerings, and entering new markets. Through co-branding, we can leverage both our strengths to enhance product appeal and reach new customer segments.
  
  
• Shared Resources and Expertise: By combining your resources or technologies with our expertise in pig farming and agro-based feed production, we can create synergies that benefit both parties. Collaborating in key areas such as research and development, operational efficiencies, and market access will help both partners achieve success.
  
  
• Revenue Sharing: In joint ventures, partners will enjoy a percentage of profits based on mutually agreed terms. This creates a win-win situation where both parties are incentivized to contribute to the venture's success, ensuring long-term collaboration and profitability.
  
  

If you are interested in exploring strategic partnerships or joint ventures with Niugini Swine Farming Corporation, we welcome the opportunity to discuss how we can create value together and expand our impact in the agricultural and food production sectors.

 

 

 

 

PIGLET ADOPTION PROGRAM: A COMMUNITY-BASED INITIATIVE

 

INTRODUCTION:

Niugini Swine Farming Corporation is proud to introduce its Piglet Adoption Program, a unique and sustainable community-based initiative that offers individuals the opportunity to invest in and benefit from the growth of our farm while supporting local agriculture and economy. Through this program, participants can adopt a piglet for a nominal fee and watch their investment grow as the piglet matures and reproduces.

 

PROGRAM OVERVIEW:

The Piglet Adoption Program is designed to engage local and international communities in the journey of sustainable farming. By adopting a piglet for $75, you become part of our mission to produce high-quality pork and support the growth of local communities in Papua New Guinea. The program focuses on ethical farming, transparency, and financial returns for participants.

• Adoption Investment: Individuals adopt a piglet for $75.
• Reproduction Cycle: Each pig gives birth within 119 days, producing at least 10 piglets per cycle.
• Return on Investment: Adopters receive 4 piglets (valued at $50 each), earning $200, yielding a 166.67% return in just 4 months.
• Sustainable Growth: The remaining 6 piglets are retained by the company to ensure long-term farm expansion and profitability.
• ROI =

 

KEY BENEFITS OF THE ADOPTION PROGRAM

• High Returns on Investment – Adopters enjoy a 166.67% ROI in just four months.
• Sustainable Business Model – The company reinvests part of the piglets into expanding farm operations.
• Community Empowerment – The program creates employment and economic growth for local communities.
• Food Security & Industry Growth – Strengthens PNG’s pork supply chain and supports the development of a modern pig processing facility.
• Zero Management Hassle – Niugini Swine Farming Corporation manages piglet breeding, feeding, and healthcare, ensuring optimal growth and safety.

FINANCIAL GROWTH PROJECTIONS

By participating in the Adoption Program, adopters contribute directly to:

• Scaling pig production to 100,000 pigs to meet local and international demand.
• The establishment of a high-tech pig processing facility for global meat exports.
• Strengthening the company’s position in the international pork market.

 

TERMS & CONDITIONS

• The $75 adoption fee is non-refundable and contributes directly to farm growth.
• Adopters receive their returns in the form of cash value after the reproduction of your piglet.
• Niugini Swine Farming Corporation ensures proper piglet care, feeding, and breeding management to maximize returns.

 

WHY PARTICIPATE IN THE PIGLET ADOPTION PROGRAM?

• Support Local Communities: Your participation helps support sustainable agricultural practices, benefitting local farmers and the broader community in Papua New Guinea.
• Generate Returns: The $75 investment allows you to earn financial returns through the reproduction of your piglet and its offspring, creating an ongoing revenue stream.
• Contribute to Sustainability: By adopting a piglet, you actively contribute to the sustainable production of pork and support responsible farming practices.
• Quality Assurance: All piglets are raised under ethical, sustainable conditions, ensuring the highest standards of care and the production of premium pork products.

 

JOIN US IN CREATING A SUSTAINABLE FUTURE

The Piglet Adoption Program is a great way to get involved in a community-driven initiative that fosters economic growth, supports sustainable farming, and provides valuable returns for all participants. By adopting a piglet, you are helping Niugini Swine Farming Corporation achieve its mission of becoming a global supplier of premium pork products while ensuring the well-being of our animals and the local community.

 

ADOPT TODAY

 

EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)

At Niugini Swine Farming Corporation, we believe that our employees are the backbone of our success. To recognize their contributions and align their interests with the company’s growth, we have established a separate Employee Stock Ownership Plan (ESOP). This initiative allows eligible employees to become shareholders, fostering a culture of ownership, accountability, and long-term commitment.

 

HOW OUR ESOP WORKS

 

1. Eligibility & Participation

Employees become eligible to purchase ESOP shares after completing their probation period. Participation is open to full-time employees across all departments, from farm operations to corporate leadership.

 

2. Share Allocation & Vesting

Shares are allocated based on various factors such as position, performance, and tenure. To encourage long-term commitment, ESOP shares will follow a vesting schedule over 1 to 5 years.

 

3. Employee Contributions & Buy-In Option

Once employees complete their probation period, they can purchase ESOP shares. The company may also offer matching contributions, where Niugini Swine Farming Corporation contributes additional shares for every share an employee purchases.

 

4. Dividend Payouts & Profit Sharing

Employees who hold ESOP shares receive dividends based on the company’s profitability. This ensures that as the company grows, employees directly benefit from the financial success.

 

5. Exit & Buyback Options

If an employee leaves the company, they have the option to:
 ✅ sell their shares back to the company at fair market value.
 ✅ Hold onto their vested shares and continue receiving dividends (if applicable).
 ✅ Transfer shares according to ESOP guidelines to the retirement plan.

 

BENEFITS OF OUR ESOP

For Employees:

• Wealth Creation: Build financial stability through share ownership.
• Performance-Based Rewards: Earn shares based on contributions and tenure.
• Long-Term Security: Benefit from dividends and share value appreciation.

 

For the Company:

• Increased Employee Engagement: Employees are more invested in the company’s success.
• Reduced Turnover: Long-term incentives encourage retention.
• Stronger Organizational Growth: A committed workforce drives innovation and efficiency.

 

At Niugini Swine Farming Corporation, our ESOP is more than just a financial benefit—it’s a commitment to shared prosperity and sustainable growth. By empowering employees with ownership, we create a future where everyone contributes to and benefits from our success.

 

 

 

FINANCIAL DATA 2025 (PROJECTED)

 

1. Initial Investment & Setup:

• Initial Purchase of Pigs: The company will purchase 1,000 pigs to kickstart operations.
• Initial Costs: These initial pigs will start the breeding process, Typically, sows give birth to an average of 12 to 16 piglets per litter, though well-managed sows can produce more than 16. For our calculations, we assume each pig delivers 10 piglets per cycle, consisting of 8 females and 2 males.

 

2. Sow Productivity per Cycle:

• First Cycle (from 1,000 pigs): Each pig produces 10 piglets (8 females and 2 males). Total pig count: 10,000 (1,000 x 10 piglets)
  Female Piglets (80%): 8,000 female

Male Piglets (20%): 2,000 male

 

• Second Cycle (from 9,000 pigs):

After the first cycle, the 8,000 female piglets and the 1,000 original pigs will continue breeding. Total pig count: 90,000 (9,000 x 10 piglets)

Female Piglets (80%): 72,000 female

Male Piglets (20%): 18,000 male

 

3. Total Pigs After 2 Cycles:

Total Female Pigs (After 2 Cycles): 80,000 female piglets

Total Male Pigs (After 2 Cycles): 20,000 male piglets

 

4. Revenue from Sales:

• Male Pigs (100% sold): All 20,000 male pigs are sold at $125 per pig: USD 2,500,000
• Female Pigs (50% sold, 50% kept for production): 40,000 pigs will be sold at $125 per pig: USD 5,000,000

Total Revenue: 2,500,000 USD (from male pigs) +5,000,000 USD (from female pigs) = USD 7,500,000 

 

5. Annual Food Cost for Pigs:

Labor Cost for Planting Feed: We'll calculate the labor cost based on the necessary workers, the amount of land used for planting (10 acres), and the labor involved in planting and maintaining the crops throughout the year.

 

Total Labor Cost for Feed (First + Second Cycle):

20,000 USD (First Cycle) + 80,000 USD (Second Cycle) = USD 100,000 (Estimated)

 

6. Dividend Plan & Share Buyback:

• Dividend Plan: The company will pay a 10% dividend at the end of the year based on total revenue.

Dividend = 10% × 7,500,000 USD = 750,000 USD
The dividend will be distributed to shareholders based on their holdings.

• 100% Share Buyback Option:
  The company can repurchase 100% of shares at $1.50 per share.
  Total Shares: 100,000 shares

Repurchase Amount: USD150,000

 

The company will buy back all shares at the specified price, using the revenue generated.

7. Financial Summary:

• Initial Purchase of Pigs: 1,000 pigs
• Total Pigs After 2 Cycles: 101,000 pigs
  • Total Female Pigs (after 2 cycles): 80,000 pigs
  • Total Male Pigs (after 2 cycles): 20,000 pigs
• Revenue from Male Pigs: 2,500,000 USD
• Revenue from Female Pigs: 5,000,000 USD
• Total Revenue: 7,500,000 USD
• Annual Food Cost: 100,000 USD
• Operating Expense: 296,000 USD
• PBT (Profit Before Tax): 7,104,000 USD
• Taxation: Not stated
• NPAT (Net profit after tax): 7,104,000 USD
• Dividend to be Paid (10%): 710,400 USD
• Total Repurchase for Shares (100%): 150,000 USD
• BALANCE AVAILABLE CASH : 6,393,600 USD

 

 

CONCLUSION:

By the end of the year, Niugini Swine Farming Corporation will have a net cash flow of 6,393,600 USD, ensuring that the company is financially stable, can pay dividends to shareholders, and can buy back 100% of the shares as planned. This cash flow will support operations and provide funds for future growth.

 

At the start of the next cycle, the company will have 40,000 pigs for breeding. This provides a solid foundation for continued growth, with a new cycle of breeding producing more piglets, ensuring the sustainability of operations for the coming year.

 

This proposal demonstrates that the company’s operations are financially viable, and the business model supports both the payment of dividends and the repurchase of shares without impacting the company’s ability to grow and continue generating revenue.

 

FINANCIAL REPORTS

ESTIMATED INCOME STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2025

 

Category	Amount (USD)
Revenue
Revenue from Male Pigs (20,000 pigs sold)	$2,500,000
Revenue from Female Pigs (40,000 pigs sold)	$5,000,000	$7,500,000
Cost of Goods Sold (COGS)
Feed Preparation Costs	$100,000	($100,000)
Gross Profit		$7,400,000
Operating Expenses
Worker Salaries (10 workers + 5 management staff)	$210,000
Office Rental (3 locations)	$36,000
Pigs Purchase (1,000 pigs)	$50,000	($296,000)
EBITDA		$7,104,000
Interest Expense		-
Net Profit Before Tax		$7,104,000
Taxation		-
Net Profit After Tax		$7,104,000

 

 

 

Notes to the financial statement:

Capital Income and Share Transactions

• Capital Raised from Share Issuance: $100,000
   (100,000 shares sold at $1.00 per share)
• Year-End Dividend Payment: 710,400
   (10% dividend based on NPAT of $7,104,000)
• Share Buyback Option: $150,000
   (100% share buyback at $1.50 per share, using generated revenue)

 

 

 

 

 

 

 

 

 

 

 

FORECASTS (2025-2030)

We have developed robust financial forecasts based on market trends, expansion plans, and operational efficiencies. Key projections include:

 

• Revenue Growth:
  We anticipate a compound annual growth rate (CAGR) of 35% over the next five years, driven by increased market demand, new facilities, and operational optimization. This growth will be supported by:
  • Expanding farm capacity.
  • Launching agro-based feed manufacturing and pork production facilities in 2026.
  • Tapping into high-demand international markets such as Asia and the Middle East.

 

2. Expansion Plans:
Significant revenue growth from the following:

• New farm expansions to meet growing demand.
• Increased feed production capacity starting in 2026 to lower feed costs and ensure a stable supply.
• Expanding market reach through strategic partnerships and distribution networks, particularly focusing on international markets like Asia and the Middle East.
• Opening a pork processing facility in 2026 to enter the export market.

 

3. Profit Margins:
Aiming for steady improvement in profit margins, driven by:

• Cost efficiencies are achieved through automation, improved supply chain management, and better feed sourcing.
• Scale economies from increased production volumes and the expansion of both pig farming and processing facilities.
• Better product positioning in premium markets, allowing for higher pricing on high-quality pork products.
• By 2030, we expect our gross profit margin to be in the range of 25-30%.

 

4. Capital Investment:
Our financial plan includes $1 million of capital investment over the next 3 years for:

• Facility upgrades (pigs' housing, feeding systems, etc.).
• Expansion of feed manufacturing capacity.
• Increased farm capacity to reach up to 100,000 pigs by the end of 2026.
• Establishing the pork production and processing facility for global distribution.

 

These projections provide a clear roadmap for Niugini Swine Farming Corporation's growth and financial success over the next five years, as we work towards becoming a leader in the global pork industry.