Portfolio Composer — Anda alokasi, kami execute.

OMA bukan single-thesis. Holding/flywheel mode: charging cash engine generate spread 5 tahun, 70%-nya direinvest ke rental/body/logistik. Composer ini gabungkan ke-4 sleeve dalam satu capital ticket, lalu kembalikan blended IRR + yearly distribution.

Portfolio Composer · OMA Holding Flywheel

Total capital ticket

Series A range Rp 15-50 B atau setara USD 1-3 M.

Alokasi sleeve (total 100%)

Charging cash engine

Capex 0, working capital negatif.

Rental fleet

Asset-backed, RVG buyback safety.

Body Repair workshop

Multi-brand EV, Bandung.

Logistik motor

Phase 1 lead, ESG corporate premium.

Total 100% ✓

Asumsi

Cycle rental

Charging flywheel

Horizon

thn

Blended IRR

67%

MOIC 4.01×

Total distributable

Rp 140.23 M

Flywheel boost

Rp 57.04 M

Charging → vertikal

Capital deployed

Rp 35.00 M

Tahun	Charging	Rental	Body	Logistik	Flywheel	Total
Y1	Rp 0	Rp 6.33 M	Rp 3.20 M	Rp 2.98 M	Rp 6.34 M	Rp 18.85 M
Y2	Rp 0	Rp 6.33 M	Rp 6.07 M	Rp 2.98 M	Rp 12.68 M	Rp 28.06 M
Y3	Rp 0	Rp 12.95 M	Rp 6.62 M	Rp 2.98 M	Rp 12.68 M	Rp 35.23 M
Y4	Rp 0	Rp 6.33 M	Rp 7.06 M	Rp 2.98 M	Rp 12.68 M	Rp 29.05 M
Y5	Rp 0	Rp 6.33 M	Rp 7.06 M	Rp 2.98 M	Rp 12.68 M	Rp 29.05 M

Hitungan ilustratif berdasarkan asumsi internal OMA. Memo formal investor menggunakan konvensi cash-flow bulanan dan ramp-curve berbeda — minta data-room access untuk angka audit-ready. Hasil tidak mengikat dan bukan jaminan return.