Duon. Flash Note. 41/2014/FN (155) September 30, Investment story & recommendation
|
|
- Darleen Sparks
- 6 years ago
- Views:
Transcription
1 41/2014/FN (155) September 30, 2014 Flash Note Analyst: Łukasz Prokopiuk, CFA +48 (22) Duon Sector: Oil&Gas Market Cap.: US$ 67.1m Fundamental rating: Buy (-) Reuters code: DUO.WA Market relative: Overweight (-) Av. daily turnover: US$ 2.15m Price: PLN 2.16 Free float: 45% 12M EFV: PLN 3.0 (-) 12M range: PLN Investment story & recommendation Duon is currently the biggest natural gas provider in Poland after PGNiG. In the past three years Duon has been consequently gaining new clients and recording staggering business growth. Despite thw Company's remarkable success in the past, we still see growth opportunities for Duon and believe the equity story of the Company is still very appealing. Based on our 12M EFV of PLN 3.0 per share, we initiate the coverage of the Company with a LT fundamental Buy recommendation. Our ST market-relative bias for the stock is set at Overweight. At the core of Duon s success lies the weakness of its main competitor. PGNiG continues to pay a large premium for Russian natural gas in comparison to its peers. It is therefore hardly surprising that PGNiG s wholesale tariff prices (which are based on the weighted average cost of acquired natural gas) are usually higher than the gas prices offered on Western markets. Our impression is that the price spread between gas offered by PGNiG and gas from Western sources is unlikely to vanish anytime soon, especially since more costly Qatar imports should come online already in 2015 and because we doubt PGNiG will ever be treated with privilege by Gazprom. Such situation should continue to create growth opportunities for Duon which unburdened by costly gas imports may continue to bite away PGNiG s clients. This year, due to regulation requirements, PGNiG has started to sell half of its wholesale gas volumes on the Polish power exchange. It is probably due to regulation guidance that the gas prices offered on the exchange closely resemble the prices in Western CNG hubs adjusted for transmission costs. This has so far proved to be a game changer. It substantially raised liquidity on the gas power exchange and created opportunities for beneficial large volume trade to external parties like Duon. New LNG investments are becoming a strong driver for Duon. The launch of the Polish LNG terminal in 2015 should have a positive effect on Duon s LNG business as it may improve the Company s bargaining power against PGNiG. Already due to the launch of the 2.5 bcm LNG terminal in Lithuania, Duon is focused on replacing a part of PGNiG s supplies with cheaper LNG products. We believe that such supply changes on the LNG market should have positive effects on Duon s future LNG sale volumes and margins. Guide to adjusted profits No factors necessitating adjustments. Key data IFRS consolidated E 2015E 2016E Sales PLN m EBITDA PLN m EBIT PLN m Net income PLN m EPS PLN EPS yoy chng % FCFF PLN m Net debt PLN m P/E x P/CE x EV/EBITDA x EV/EBIT x Gross dividend yield % DPS PLN No. of shares (eop) m Stock performance Volume (m) Source: ISI WIG Duon Upcoming events 1. Release of the 3Q14 financial results: November 13, Catalysts 1. Management board upgrades its FY14 guidance figures 2. No changes in natural gas tariffs introduced by URE to PGNiG for Gas spread between PGNiG's tariff prices and PPE spot prices increases 4. Further improvement in LNG and gas TPA sale volumes 5 Obtaining cheap LNG imports from Lithuania and Kaliningrad 6. PGNiG does not negotiate lower LNG prices from Qatar 7. Additional LNG supplies positively impact Duon's negotiating power against PGNiG 8. Natural gas market liberalization accelerates in Poland Risk factors 1. Large natural gas tariff decreases introduced by URE to PGNiG for Gas spread between PGNiG's tariff prices and PPE spot prices decreases 3. PGNiG negotiates lower LNG prices from Qatar 4. PGNiG negotiates lower gas prices from Gazprom
2 Company profile Duon is currently the biggest natural gas provider in Poland after PGNiG. In the past three years Duon has been consequently gaining new clients and recording staggering business growth. In just three years the Company managed to almost quadruple its revenues. Furthermore, from net losses in 2011, Duon managed to reach net profits of PLN 6 million and PLN 10 million in 2012 and 2013, respectively. Our FY14 net income target is close to PLN 22 million which is perhaps a precise indicator as to the Company s strong earnings dynamics and remarkable success. Despite the Company's remarkable success in the past, we still see growth opportunities for Duon and we believe the equity story of the Company is still very appealing. When we think about Duon and its competition against PGNiG, we see several similarities to the former case of Netia which over the years has proved to be very successful against former monopolist Orange. It may be a distant comparison, but this may give a rough thought as to Duon s LT upside potential. Based on our 12M EFV of PLN 3.0 per share, we initiate the coverage of the Company with a LT fundamental Buy recommendation. Our ST market-relative bias for the stock is set at Overweight. The Company is active in two main business areas in Poland: (i) in natural gas and gasified LNG distribution and (ii) gas and electric energy trading. The former is represented by the infrastructure segment, while the latter by the trading segment. The infrastructure segment of Duon is focused primarily on distribution of natural gas and gasified LNG. It is the more defensive part of the Company s business. Duon possesses its own gas distribution network (c. 400 km of pipelines in 9 locations connected to the state transmission system) which delivers gas to over 4000 consumers. Most of the clients are individual house-hold consumers although higher distribution volumes are delivered to S&M enterprises. Additionally the Company has created a portfolio of clients at local gas networks not connected to Gaz System s transmission infrastructure where Duon delivers LNG products which are usually gasified. The prices of both network distributed natural gas and gasified LNG products are controlled by the Energy Regulator (URE). Network distributed gas is perhaps the highest margin product of the Company but due to infrastructure limitations it is not subject to meaningful yoy growth. Gas distribution volumes follow a typical pattern which resembles the heating season: the first and fourth quarter are usually the strongest with regards to EBITDA generation. The infrastructure segment sources natural gas internally from the trading segment. Contrary to the network distributed gas, LNG sales have been growing yoy at strong double digit pace in the past six quarters and we believe that the sale of this product may continue to grow at c. 15% per annum for the next three years. Currently, nearly three quarters of LNG products are purchased from PGNiG in Grodzisk and Odolanów, while the rest is sourced from the costly Zeebrugge terminal in Belgium or the unreliable Russian terminals in Kaliningrad or Sankt-Petersburg. There seems to be a lot of upside potential with regards to additional LNG supply in the future. Firstly, Duon is focused on obtaining cheaper LNG imports from the newly built terminal in Lithuania and replacing a part of PGNiG s supplies. Secondly, Duon hopes on ensuring some LNG imports from Kaliningrad which could be considered as the cheapest in the total import portfolio. Finally, we believe that the launch of the Polish LNG terminal in 2015 should have a positive effect on Duon s business as it may improve its bargaining power against PGNiG. The mentioned structural changes in LNG supply should help Duon in volume growth but could also have a meaningful impact on gasified LNG distribution margins. The trading segment is firstly responsible for obtaining natural gas that is sold by the infrastructure segment. Secondly the segment focuses on the gas wholesale markets in TPA formula. Recent regulations allow a third party (for example Duon) to access PGNiG s clients using PGNiG s own distribution infrastructure assuming the client is tempted to change its gas provider. For the past few quarters Duon was able to obtain cheaper natural gas than PGNiG s and ultimately was able to tempt PGNiG s clients by offering visible wholesale price discounts as compared to PGNiG s tariff prices. For Duon TPA gas sales have appeared only in 2013 but have revealed significant growth. Only in 2H14 did the Company recognize nearly three times as much sale volumes as in We believe that apart from LNG sales, gas TPA sales may prove to be one of the main growth drivers for Duon in the future. At the heart of Duon s success is the weakness of its main competitor. PGNiG continues to pay a large premium for Russian natural gas in comparison to its peers. It is therefore hardly surprising that PGNiG wholesale tariff prices (which are based on the weighted average cost of acquired natural gas) are usually higher than the gas prices offered on Western markets. Our impression is that the price spread between gas offered by PGNiG and gas from Western sources is unlikely to vanish anytime soon, especially since more costly Qatar imports should come online already in 2015 and because we doubt PGNiG will ever be treated with privilege by Gazprom. Such situation should continue to create growth opportunities for Duon which unburdened by costly gas imports may continue to buy gas at competitive prices and should be able to bite away PGNiG s clients. The introduction of gas trade on the Polish power exchange also proved to be vital for Duon. This year, due to regulation requirements, PGNiG had started to sell half of its wholesale gas volumes on the power exchange. It is probably due to regulation guidance that the gas prices offered by PGNiG on the exchange closely resemble the prices in Western CNG hubs adjusted for transmission costs. This has substantially raised liquidity on the gas merchandise exchange and created opportunities for beneficial large volume trade to external parties like Duon. Suddenly Duon gained a second regulator backed option to buy the cheap commodity apart from gas imports. Please note that according to the law of obligatory reserves any party importing a higher amount than 100 million cubic meters per annum needs to pay costly obligatory reserve duties tied to the full imported amount. This is the reason why Duon usually has a reserved annual import capacity of only up to c. 100 million cubic meters. The introduction of gas trade on the exchange removed this growth constraint. Even though Duon is likely to sell over 200 million cubic meters in 2014, we believe that the average price for obtained gas is still likely to be quite competitive mainly thanks to the power exchange. 2????????????????????????
3 Duon s trading segment predominantly purchases gas at forward gas contract prices instead of prevailing spot prices. This is a critical element in the Company s business model. The Company usually tries to hedge the gas wholesale margins instead of speculating on the spot gas spreads. If Duon signs a gas contract in the TPA formula, it will usually negotiate a flat sale price with the client for a year (at a discount to PGNiG s wholesale tariff prices) and at the same time will obtain a 1 year forward contract which will fully hedge the gas spread risk. This strategy allows for relatively stable gas wholesale margins for about 3-4 quarters for previously acquired gas contracts but may sometimes give away fat spot spread margins. The gas delivered to the infrastructure segment is also obtained using the same hedging strategy. Duon is also active in electric energy sales under the TPA formula. This product is quite similar to TPA gas sales. Higher competition on electric energy markets and full liberalization of business-to-business electric energy markets, however, implies smaller prospective margins and apparently leaves smaller opportunity for growth. Even so the trading segment has substantially increased the sales of electric energy in TPA formula in previous years and quarters. We assume this product may grow c. 5% per annum in the next three years. The additional activity of the trading segment is electric energy and natural gas wholesale trading. The segment has so far tended to exploit market inefficiency in terms of prevailing spot prices instead of conducting speculative buy and hold transactions. The Company managed to generate fat margins on these products on several occasions, however, it is rather apparent that such opportunities as in 2Q14 may not repeat in the future. Quarterly results corner: 3Q14E results preview Consolidated figures. We expect the Company to deliver PLN 6.3 million of consolidated EBITDA in the quarter vs. PLN 4.3 million recorded a year ago. The Company s net income may amount to PLN 3.6 million vs. PLN 1.8 million in 3Q13. We do not assume any oneoffs in the quarter. The infrastructure segment. We expect the segment to record PLN 2.8 million of quarterly EBITDA a similar figure in comparison to 3Q13. Even despite expected visibly higher LNG sale volumes, we anticipate only comparable yoy LNG margins which can be associated with technical troubles in obtaining cheap LNG from Kaliningrad. We assume margins on network gas sales to be comparable in yoy terms. The trading segment. We expect the segment to reveal quarterly EBITDA of PLN 3.5 million vs. PLN 1.5 million in 3Q13 and vs. PLN 9.7 million in 2Q14. We assume that in 3Q14 the Company will not record as strong gas trading margins as in 2Q14 (even though the prevailing average spot spread was rather comparable in the two quarters). At the same time we assume the Company continued to successfully grow in its gas TPA business. Financial forecast In the past three years Duon has been consequently gaining new clients and recording staggering business growth. In just three years the Company managed to almost quadruple its revenues. Furthermore, from net losses in 2011, Duon managed to reach net profits of PLN 6 million and PLN 10 million in 2012 and 2013, respectively. Our FY14 net income target is close to PLN 22 million which is perhaps a precise indicator as to the Company s strong earnings dynamics and remarkable success. Even despite our very strong FY14 estimates we think further earnings improvement is possible in the next three years, although we think earnings dynamics should surely decelerate. Moreover we expect different EBITDA contribution from different products. We expect gasified LNG sales and gas TPA sales to gradually increase business contribution, while gas trading margins may have a less meaningful impact on consolidated figures in 2015 and LNG sales have been growing yoy at strong double digit pace in the past six quarters and we believe that the sale of this product may continue to grow at c. 15% per annum for the next three years. Currently, nearly three quarters of LNG products are purchased from PGNiG in Grodzisk and Odolanów, while the rest is sourced from the costly Zeebrugge terminal in Belgium or the unreliable Russian terminals in Kaliningrad or Sankt-Petersburg. There seem to be a lot of upside potential with regards to additional LNG supply in the future. Firstly, Duon is focused on obtaining cheaper LNG imports from the newly built terminal in Lithuania and replacing a part of PGNiG s supplies. Secondly, Duon hopes on ensuring some LNG imports from Kaliningrad which could be considered as the cheapest Fig. 1 Duon; 3Q14 results forecast IFRS consolidated PLN m 3Q14E 2Q14A 3Q13A qoq change yoy change 1-4Q14E 1-4Q13A yoy change Sales % 36% % EBITDA % 46% % EBITDA margin 4.5% 8.8% 4.2% % 5.3% - EBIT % 65% % EBIT margin 3.4% 7.7% 2.8% % 3.9% - Pre-tax profit % 99% % Pre-tax margin 3.2% 7.3% 2.2% % 3.3% - Net profit % 99% % Net margin 2.6% 5.8% 1.7% % 2.6% -???????????????????????? 3
4 Fig. 2 Duon; 3Q14 detailed results forecast IFRS consolidated PLN m qoq yoy 3Q14E 2Q14A 3Q13A change change 1-4Q14E 1-4Q13A yoy change Sales % 36% % Infrastructure segment % 7% % Network gas sales % 4% % LNG sales % 11% % Other % -1% % Trade segment % 50% % TPA electric energy sales % 0% % TPA natural gas sales % 936% % Wholesale electric energy trading % 0% % Wholesale gas trading % 35% % Opex (excluding D&A) % 35% % COGS (excluding D&A) % 34% % Distribution costs (excluding D&A) % 96% % G&A costs (excluding D&A) % 3% % Hedging Recurring EBITDA % 52% % Other operating items Other one-offs EBITDA % 46% % Infrastructure segment % -3% % Trade segment % 143% % D&A % 9% % EBIT % 65% % Net financial income Equity method affiliates Pre-tax % 99% % Tax expense Minority interest Net income % 99% % in the total import portfolio. Finally, we believe that the launch of the Polish LNG terminal in 2015 should have a positive effect on Duon s business as it may improve its bargaining power against PGNiG. The mentioned structural changes in LNG supply should help Duon in volume growth but could also have a meaningful impact on gasified LNG distribution margins. TPA gas sales should have an increasing contribution to total earnings. We are convinced that the price spread between gas offered by PGNiG and gas from Western sources is unlikely to vanish anytime soon, especially since more costly Qatar imports should come online already in 2015 and because we doubt PGNiG will ever be treated with privilege by Gazprom. Such situation should continue to create growth opportunities for Duon which unburdened by costly gas imports may continue to aggressively enter the Polish market. We continue to expect that the weak competition position of PGNiG in combination with the introduction of high volume gas trading on the power exchange (which allows for cheap gas purchases) and introduction of additional LNG supplies may be strong drivers for Duon s business. Duon is an active player in natural gas wholesale trading. Usually the Company s strategy was to exploit market inefficiency on gas wholesale spot markets instead of conducting speculative buy and hold transactions. This way in 2Q14 Duon generated huge margins on natural gas trading, profits which are sure to have a meaningful share in consolidated profitability in It is rather apparent that such trading opportunities as in 2Q14 may not repeat in the future and in contrast to the FY14 figures, we expect gas trading to have a minor impact on the FY15 and FY16 figures. In June management published its guidance for FY14 EBITDA and NI of PLN 30.3 million and PLN 17.5 million, respectively. Given the Company s 1H14 figures, however, we believe that such guidance is quite conservative as already in 1H14 the Company recorded almost three quarters of the management net profit guidance and c. 70% of the EBITDA guidance. Given the staggering yoy volume dynamics in 1H14, the management guidance implies that in 2H14 the volumes would need to be only flattish or slightly positive from yoy perspective. At the same time, based on our observations the prevailing spot spread in 3Q14 (spread between PGNiG s tariff prices and gas stop prices on the power exchange) was similar to the one in 2Q14 which may indicate that the Company s gas trading and gas TPA sales in 3Q14 could in theory be similarly strong as in 2Q14. We assume smaller gas trading margins in 3Q14, but our bet is that in 4Q14 management is likely to upgrade its financial guidance for 2014 (especially once management is pretty sure about the full impact of wholesale gas trading). 4????????????????????????
5 Valuation We value Duon using a 75%/25% combination of a DCF and relative valuation. The weights have been assigned similarly as in the case of PGNiG: we give a greater weight to our DCF valuation as we believe it is much more indicative. Our ultimate 12M EFV for Duon s equities is PLN 3.0 per share. Our DCF valuation points to the target value of PLN 3.11 per share. Our implied target EFV based on our peerrelative exercise is PLN 2.66 per share. In our DCF model we have used unlevered Beta of 1 and a risk free rate of 4.5% for calculation of the required rate of return. In calculation of the Company s residual value we assumed a residual increase in FCFF of 2% per annum. Fig. 3 Duon; Valuation relative to peers P/E EV/EBITDA EV/EBIT P/CE 2014E 2015E 2016E 2014E 2015E 2016E 2014E 2015E 2016E 2014E 2015E 2016E Average for peers E.ON Enagas SA ENI SPA Gas Natural SDG SA GDF Suez PGNiG RWE AG Snam SPA Duon Duon's premium (discount) to average -27% -33% -33% -3% -11% -19% -26% -32% -39% 23% 16% 14% Duon's implied EFV per share Weight 0.0% 12.5% 12.5% 0.0% 12.5% 12.5% 0.0% 12.5% 12.5% 0.0% 12.5% 12.5% Duon' overall implied EFV per share 2.66 Duon' NI, EBITDA, EBIT, NI + D&A (PLN m) Duon' net debt (PLN m), Number of shares (m) Multiples priced as of the close of September 29, Source: Bloomberg, DM BOŚ SA estimates Fig. 4 Duon; Weighted average overall valuation DCF Peer-relative valuation valuation Weights 75% 25% Valuation (PLN per share) Weighted average overall valuation (PLN per share) 3.00 Source: DM BOŚ SA estimates???????????????????????? 5
6 Fig. 5 Duon; DCF model PLN m 2014E 2015E 2016E 2017E 2018E 2019E 2020E 2021E >2021E Sales y/y change 45% 15% 9% 7% 0% 0% 0% 0% EBIT y/y change 89% 6% 3% 9% -1% 0% -1% -1% EBIT margin 5.1% 4.7% 4.4% 4.5% 4.5% 4.5% 4.4% 4.4% Effective cash tax rate (T) 21% 19% 19% 19% 19% 19% 19% 19% EBIT*(1-T) y/y change 82% 8% 3% 9% -1% 0% -1% -1% EBITDA y/y change 68% 5% 4% 9% 0% 0% 0% 0% EBITDA margin 6.1% 5.6% 5.3% 5.4% 5.4% 5.4% 5.4% 5.4% Depreciation & amortisation (D) EBIT*(1-T) + D y/y change 60% 8% 4% 8% 0% 0% 0% 0% Capex NWC change Other FCFF y/y change 230% -74% 32% 13% 30% 0% 0% 0% 2.0% Cost of equity Risk free rate (nominal) 4.5% 4.5% 4.5% 4.5% 4.5% 4.5% 4.5% 4.5% 4.5% Equity risk premium 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% Unlevered beta Beta adjusted for leverage Required rate of return 9.6% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% Cost of debt Cost of debt (pre-tax) 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% Effective tax rate 21.2% 19.0% 19.0% 19.0% 19.0% 19.0% 19.0% 19.0% 19.0% After-tax cost of debt 3.9% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% WACC Weight of equity 98% 100% 100% 100% 100% 100% 100% 100% 100% Cost of equity 9.6% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% Weight of debt 2% 0% 0% 0% 0% 0% 0% 0% 0% After-tax cost of debt 3.9% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% WACC 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% Discount multiple Discount factor PV FCF Residual growth of FCFFs, (%) 2.0% WACC in the residual period (%) 9.5% Residual value Present value of the residual value Sum of FCFFs PVs Enterprise value Cash and equivalents, eop 2014E 41.1 Interest-bearing debt, eop 2014E 48.5 Minority interest, eop 2014E 2.8 Dividend paid between now and valuation horizon 0.0 Equity value No. of shares (m) M EFV of Duon, (PLN per share) 3.11 Source: DM BOŚ SA estimates 6????????????????????????
7 Financial statements (IFRS consolidated) Fig. 6 Duon; Balance sheet PLN m E 2015E 2016E 2017E 2018E 2019E 2020E 2021E Fixed assets Intangibles Tangible fixed assets Equity method affiliates Deferred tax assets Other LT assets Current assets Inventories ST receivables Cash & equivalents Other ST assets Total assets Equity Minority interest Liabilities and reserves Reserves Interest-bearing liabilities ST Interest-bearing liabilities LT Interest-bearing liabilities Trade liabilities Other liabilities Total liabilities & equity Fig. 7 Duon; Income statement PLN m E 2015E 2016E 2017E 2018E 2019E 2020E 2021E Sales Infrastructure segment Network gas sales n.a LNG sales n.a Other n.a Trade segment n.a TPA electric energy sales n.a TPA natural gas sales n.a Wholesale electric energy trading n.a Wholesale gas trading n.a Opex (excluding D&A) COGS (excluding D&A) Distribution costs (excluding D&A) G&A costs (excluding D&A) Hedging Reccuring EBITDA Other operating items Other one-offs EBITDA Infrastructure Trading D&A EBIT Net financial income Other Pre-tax income Tax expense Minority interest Net income ???????????????????????? 7
8 Fig. 8 Duon; Cash flow PLN m E 2015E 2016E 2017E 2018E 2019E 2020E 2021E Net income (loss) Minority interest Depreciation and amortization Other adjustments CFO before changes in NWC Changes in net working capital: Change in inventories Change in receivables Change in payables Operating cash flow Capital expenditures Other Investing cash flow Equity issue proceeds Change in interest-bearing debt Dividends Interest paid Other Financing cash flow Total cash flow Fig. 9 Duon; Ratios E 2015E 2016E 2017E 2018E 2019E 2020E 2021E Sales growth (yoy) n.m. 121% 56% 45% 15% 9% 7% 0% 0% 0% 0% Gross profit growth (yoy) n.m. 106% 63% 61% 16% 10% 8% 0% 0% 0% 0% EBITDA growth (yoy) n.m. 189% 55% 68% 5% 4% 9% 0% 0% 0% 0% EBIT growth (yoy) n.m. n.m. 77% 89% 6% 3% 9% -1% 0% -1% -1% Net income growth (yoy) n.m. n.m. 66% 108% 14% 6% 12% 2% 3% 3% 2% A/R turnover days Inventory turnover days A/P turnover days Current ratio Quick ratio Interest bearing debt/equity 27% 22% 24% 22% 20% 18% 16% 15% 13% 12% 11% Net debt / (adjusted EBITDA) 646% 239% 55% 20% n.m. n.m. n.m. n.m. n.m. n.m. n.m. (adjusted EBITDA) / Interest paid NWC / sales 17% 6% 3% 4% 4% 4% 4% 4% 4% 4% 4% CFO before changes in NWC / EBITDA 14% 121% 118% 82% 85% 84% 84% 83% 83% 82% 82% CFO / reccuring EBITDA -251% 120% 131% 48% 70% 79% 78% 83% 83% 82% 82% EBITDA margin 4.1% 5.4% 5.3% 6.1% 5.6% 5.3% 5.4% 5.4% 5.4% 5.4% 5.4% EBIT margin 0.0% 3.4% 3.9% 5.1% 4.7% 4.4% 4.5% 4.5% 4.5% 4.4% 4.4% Pretax margin -0.8% 2.1% 3.3% 4.8% 4.6% 4.4% 4.6% 4.7% 4.9% 5.0% 5.1% Net margin -2.7% 2.5% 2.6% 3.8% 3.7% 3.6% 3.7% 3.8% 3.9% 4.0% 4.1% ROE -1.7% 3.3% 5.1% 9.6% 9.8% 9.4% 9.5% 8.9% 8.4% 7.9% 7.5% ROA -1.2% 2.3% 3.4% 6.5% 6.6% 6.5% 6.7% 6.4% 6.2% 6.0% 5.8% 8????????????????????????
9 BASIC DEFINITIONS A/R turnover (in days) = 365/(sales/average A/R)) Inventory turnover (in days) = 365/(COGS/average inventory)) A/P turnover (in days) = 365/(COGS/average A/P)) Current ratio = ((current assets ST deferred assets)/current liabilities) Quick ratio = ((current assets ST deferred assets inventory)/current liabilities) Interest coverage = (pre-tax profit before extraordinary items + interest payable/interest payable) Gross margin = gross profit on sales/sales EBITDA margin = EBITDA/sales EBIT margin = EBIT/sales Pre-tax margin = pre-tax profit/sales Net margin = net profit/sales ROE = net profit/average equity ROA = (net income + interest payable)/average assets EV = market capitalization + interest bearing debt cash and equivalents EPS = net profit/ no. of shares outstanding CE = net profit + depreciation Dividend yield (gross) = pre-tax DPS/stock market price Cash sales = accrual sales corrected for the change in A/R Cash operating expenses = accrual operating expenses corrected for the changes in inventories and A/P, depreciation, cash taxes and changes in the deferred taxes DM IDM S.A. generally values the covered non bank companies via two methods: comparative method and DCF method (discounted cash flows). The advantage of the former is the fact that it incorporates the current market assessment of the value of the company s peers. The weakness of the comparative method is the risk that the valuation benchmark may be mispriced. The advantage of the DCF method is its independence from the current market valuation of the comparable companies. The weakness of this method is its high sensitivity to undertaken assumptions, especially those related to the residual value calculation. Please note that we also resort to other valuation techniques (e.g. NAV-, DDM- or SOTP-based), should it prove appropriate in a given case. KEY TO INVESTMENT RANKINGS This is a guide to expected price performance in absolute terms over the next 12 months: Buy fundamentally undervalued (upside to 12M EFV in excess of the cost of equity) + catalysts which should close the valuation gap identified; Hold either (i) fairly priced, or (ii) fundamentally undervalued/overvalued but lacks catalysts which could close the valuation gap; Sell fundamentally overvalued (12M EFV < current share price + 1-year cost of equity) + catalysts which should close the valuation gap identified. This is a guide to expected relative price performance: Overweight expected to perform better than the benchmark (WIG) over the next quarter in relative terms Neutral expected to perform in line with the benchmark (WIG) over the next quarter in relative terms Underweight expected to perform worse than the benchmark (WIG) over the next quarter in relative terms Banks Net Interest Margin (NIM) = net interest income/average assets NIM Adjusted = (net interest income adjusted for SWAPs)/average assets Non interest income = fees&commissions + result on financial operations (trading gains) + FX gains Interest Spread = (interest income/average interest earning assets)/ (interest cost/average interest bearing liabilities) Cost/Income = (general costs + depreciation + other operating costs)/ (profit on banking activity + other operating income) ROE = net profit/average equity ROA = net income/average assets Non performing loans (NPL) = loans in substandard, doubtful and lost categories NPL coverrage ratio = loan loss provisions/npl Net provision charge = provisions created provisions released DM IDM S.A. generally values the covered banks via two methods: comparative method and fundamental target fair P/E and target fair P/BV multiples method. The advantage of the former is the fact that it incorporates the current market assessment of the value of the company s peers. The weakness of the comparative method is the risk that the valuation benchmark may be mispriced. The advantage of the fundamental target fair P/E and target fair P/BV multiples method is its independence of the current market valuation of the comparable companies. The weakness of this method is its high sensitivity to undertaken assumptions, especially those related to the residual value calculation. Assumptions used in valuation can change, influencing thereby the level of the valuation. Among the most important assumptions are: GDP growth, forecasted level of inflation, changes in interest rates and currency prices, employment level and change in wages, demand on the analysed company products, raw material prices, competition, standing of the main customers and suppliers, legislation changes, etc. Changes in the environment of the analysed company are monitored by analysts involved in the preparation of the recommendation, estimated, incorporated in valuation and published in the recommendation whenever needed. The recommendation tracker presents the performance of DM BOŚ S.A. s recommendations. A recommendation expires on the day it is altered or on the day 12 months after its issuance, whichever comes first. Relative performance compares the rate of return on a given recommended stock in the period of the recommendation s validity (i.e. from the date of issuance to the date of alteration or in case of maintained recommendations from the date of issuance to the current date) in a relation to the rate of return on the benchmark in this time period. The WIG index constitutes the benchmark. For recommendations that expire by an alteration or are maintained, the ending values used to calculate their absolute and relative performance are: the stock closing price on the day the recommendation expires/ is maintained and the closing value of the benchmark on that date. For recommendations that expire via a passage of time, the ending values used to calculate their absolute and relative performance are: the average of the stock closing prices for the day the recommendation elapses and four directly preceding sessions and the average of the benchmark s closing values for the day the recommendation expires and four directly preceding sessions. Distribution of DM BOŚ's current recommendations Buy Hold Sell Suspended Under revision Numbers Percentage 40% 43% 12% 4% 0% Distribution of DM BOŚ's current market relative recommended weightings Overweight Neutral Underweight Suspended Under revision Numbers Percentage 35% 42% 19% 4% 0% Distribution of DM BOŚ's current recommendations for companies that were within the last 12 months DM BOŚ's or IDM's customers in investment banking Buy Hold Sell Suspended Under revision Numbers Percentage 40% 40% 10% 10% 0% Distribution of DM BOŚ's current market relative recommended weightings for the companies that were within the last 12 months DM BOŚ's or IDM's customers in investment banking Overweight Neutral Underweight Suspended Under revision Numbers Percentage 20% 60% 10% 10% 0%
10 LT fundamental recommendation tracker Recommendation Issue date Reiteration date Expiry date Performance Duon Buy Not later than Relative performance Price at issue/ reiteration (PLN) 12M EFV (PLN) Market-relative recommendation tracker Relative recommendation Issue date Reiteration date Expiry date Duon Overweight Not later than Price at issue/ reiteration (PLN) Relative performance
11 Institutional sales Bartek Godlewski tel.: +48 (22) Bartosz Janczy tel.: +48 (22) Tomasz Grabowski tel.: +48 (22) Marcin Kozerski tel.: +48 (22) Bartłomiej Chorzępa tel.: +48 (22) Łukasz Mitan tel.: +48 (22) Research Sobiesław Pająk, CFA (Equity strategy, TMT) tel.: +48 (22) Sylwia Jaśkiewicz, CFA (Construction materials, Consumer staples & discretionary, Health care) tel.: +48 (22) Maciej Wewiórski (Commodities, Residential construction, Real estate) tel.: +48 (22) Michał Sobolewski, CFA (Financials) tel.: +48 (22) Jakub Viscardi (Telco, Consumer staples & discretionary, IT hardware distribution) tel.: +48 (22) Łukasz Prokopiuk, CFA (Chemicals, Mining, Oil & gas) tel.: +48 (22) DM BOŚ S.A. notifies that upon the agreement of copyright transfer signed with DM IDM S.A., DM BOŚ S.A. is fully entitled to copyrights and related rights regarding works authored or compiled by former employees or contractors of DM IDM S.A. in particular to results of analytical works including analysis and recommendations crafted by those individuals during their employment at DM IDM S.A. or upon the contract with DM IDM S.A. The transfer of copyrights and related rights encompasses also a title to elaboration of aforementioned works, in particular entitlements to their translations and adaptations. This report is for information purposes only. Neither the information nor the opinions expressed in the report constitute a solicitation or an offer to buy or sell any securities referred herein. The opinions expressed in the report reflect independent, current judgement of DM BOŚ S.A. This report was prepared with due diligence and scrutiny. The information used in the report is based on all public sources such as press and branch publications, company s financial statements, current and periodic reports, as well as meetings and telephone conversations with company s representatives prior to the date of report's release. We believe the above mentioned sources of information to be reliable, however we do not guarantee their accuracy and completeness. All estimates and opinions included in the report represent our judgment as of the date of the issue. The legal entity supervising DM BOŚ S.A. is Financial Supervision Commission in Warsaw (KNF in Polish abbreviation). DM BOŚ does not take any responsibility for decisions taken on the basis of this report and opinions stated in it. Investors bear all responsibility for investment decisions taken on the basis of the contents of this report. The report is intended exclusively for private use of investors customers of DM BOŚ. No part or excerpt of the report may be redistributed, reproduced or conveyed in any manner or form written or oral without the prior written consent of DM BOŚ. This report is released to customers the moment it is issued and the whole report is made available to the public one month after the issuance. The analyst(s) responsible for covering the securities in this report receives compensation based upon the overall profitability of DM BOŚ which includes profits derived from investment banking activities, although the analyst compensation is not directly related thereto. DM BOŚ releases analytical reports via mail or electronic mail to selected clients (professional clients). Apart from mentioned above, there are no ties of any kind between DM BOŚ S.A., the analyst/analysts involved in the preparation of the report and his/her relatives and the company/ companies analyzed in this publication, especially in the form of: i) offering of financial instruments in the primary market or/and Initial Public Offer within 12 months preceding the issue of this report, ii) purchasing and selling of financial instruments for own account due to tasks connected with organization of the regulated market, iii) purchasing and selling of financial instruments due to underwriting agreements and iv) the role of a market maker for securities analysed by DM BOŚ. The analysed company/ companies does/do not possess DM BOŚ S.A. shares. DM BOŚ has not signed with the company/companies any contracts for recommendation writing. Investors should assume that DM BOŚ S.A. is seeking or will seek business relationships with the company/companies described in this report. The report was not shown to the analyzed company/companies before the distribution of the report to clients. Andrzej Bernatowicz (Construction, Video games, Utilities) tel.: +48 (22) a.bernatowicz@bossa.pl Tomasz Rodak, CFA (Equity research) t.rodak@bossa.pl Michał Stalmach (Equity research) tel.: m.stalmach@bossa.pl Copyright 2014 by DM BOŚ S.A. Dom Maklerski Banku Ochrony Środowiska Spółka Akcyjna ul. Marszałkowska 78/ Warszawa Information: (+48)
Analyst: Andrzej Bernatowicz, +48 (22) Sector: Media & Entertainment. Stock performance
48/2014/FN (187) October 23, 2014 Flash Note Analyst: Andrzej Bernatowicz, a.bernatowicz@bossa.pl, +48 (22) 504 33 05 Sector: Media & Entertainment Market Cap.: US$ 46.09 m Fundamental rating: Sell ( )
More informationAnalyst: Sylwia Jaśkiewicz, CFA, +48 (22) Sector: Construction materials. Stock performance
Quarterly Results Preview 92/2010/RP (134) July 29, 2010 Analyst: Sylwia Jaśkiewicz, CFA, s.jaskiewicz@idmsa.pl, +48 (22) 489 94 78 Sector: Construction materials Market Cap.: US$ 210 m Fundamental rating:
More information35/2018/RP (72) April 26, Sector: TMT IT software & services Market Cap: US$ 178 m Fundamental rating: Buy ( ) Stock performance
Quarterly Results Preview 35/2018/RP (72) April 26, 2018 Analyst: Tomasz Rodak, CFA, t.rodak@bossa.pl, +48 (22) 504 33 23 Sector: TMT IT software & services Market Cap: US$ 178 m Fundamental rating: Buy
More informationErbud. Results Preview. Quarterly. 86/2013/RP (147) October 9, Analyst: Andrzej Bernatowicz, +48 (22)
Quarterly Results Preview 86/2013/RP (147) October 9, 2013 Analyst: Andrzej Bernatowicz, a.bernatowicz@idmsa.pl, +48 (22) 489 94 74 Erbud Sector: Construction Market Cap.: US$ 104 m Fundamental rating:
More informationEnergomontaż- Południe
Analyst: Andrzej Bernatowicz, a.bernatowicz@idmsa.pl, +48 (22) 489 94 74 Energomontaż- Południe Investment story In our view, Energomontaż-Południe (EPD) is the best vehicle in our coverage universe to
More informationBZ WBK, Kredyt Bank Sector: Banks
8/2012/FN (13) March 4, 2012 Flash Note BZ WBK, Kredyt Bank Sector: Banks Analyst: Michał Sobolewski, CFA m.sobolewski@idmsa.pl, +48 (22) 489 94 77 BZ WBK Market Cap.: US$ 5,441 m Fundamental rating: Buy
More informationErbud. Flash Note. 31/2013/FN (94) June 20, Investment story & recommendation buy on ridiculous cheapness. Drivers
31/2013/FN (94) June 20, 2013 Flash Note Analyst: Andrzej Bernatowicz, a.bernatowicz@idmsa.pl, +48 (22) 489 94 74 Erbud Sector: Construction Market Cap.: US$ 72 m Fundamental rating: Buy ( ) Reuters code:
More informationHold Price: February Sector Market Cap Free Float Reuters Code 12-Mth Range Utilities 7,125m 45.9% SRG.MI
Snam Rete Gas Company Update Hold Price: 3.6 24 February 2006 Sector Market Cap Free Float Reuters Code 12-Mth Range Utilities 7,125m 45.9% SRG.MI 3.30-3.98 Key Data 2004 2005 2006E 2007E Market Price
More informationPolish Banks. Upgrading ratings for CHF exposed banks. Sector update. Banks Poland
Banks Poland Polish Banks Sector update We change our assumption of CHF related sector loss to PLN 2bn from PLN 4bn previously. We upgrade all of the CHF exposed banks: PKO BP to Accumulate from Neutral,
More informationAdvanced Vision Techn Buy
16/9/13 16/11/13 16/1/14 16/3/14 16/5/14 16/7/14 16/9/14 16/11/14 16/1/15 16/3/15 16/5/15 16/7/15 MATELAN Research Update Note Closing price as of 13/8/15: 9.16 14 August 215 Company / Sector Fair Value
More informationContextVision. Expecting solid results and awaiting progress update on research program
1Q17 Preview (report due April 27 th ) April 24 th 2017 Share price: NOK 61.75 Target: NOK 100.00 (unchanged) Risk: Medium ContextVision Key share data Sector Reuters Bloomberg Health Care COVI.OL COV
More informationALTEO MODEL UPDATE 8 FEBRUARY 2018
SUMMARY ALTEO Group is considered as a utility group regarding industry classification. The Group is a key player within the utility sector by offering Smart Energy Management solutions. The Group s activities
More informationContextVision. Solid 2Q and more details on the contract awaited. August 18 th 2014 Share price: NOK Target: NOK Risk: Medium.
August 18 th 2014 Share price: NOK 21.70 Target: NOK 24.00 Risk: Medium ContextVision Key share data Sector Reuters Bloomberg Health Care COVI.OL COV:NO Market Cap (NOKm) 167.9 Net debt (NOKm) -28.6 EV
More informationChina Renewable Energy Investment Ltd (987_HK)
Wednesday, March 21, 2018 www.evaluateresearch.com Target Price HK$ 0.50 Current Price HK$ 0.23 Upside Potential 117% Market Cap. Shares Outstanding HK$ 525 mn $ 66.90 mn 2,364.7 mn Free Float (FF %) 631.9
More informationUpdate. Polnord. The Potential Is There
2 June 2010 Update Real Estate Developers Poland PND.PW; PNOR.WA Buy (Reiterated) Current price Target price Market cap Free float Avg daily trading volume (3M) Shareholder Structure PLN 37.7 PLN 51.6
More informationRajesh Exports (RJEX_IN) Earnings Update Report Consumer Discretionary: Gold Jewelry Manufacturer
Monday, February 4, 2019 www.evaluateresearch.com Target Price Rs. 900.00 Current Price Rs. 598.00 Upside Potential 50% Market Cap. Shares Outstanding Rs. 176,802 mn US$ 2.47 bn 295.3 mn Free Float (FF
More informationEnlargement at a bargain price
1 1 F e b r u a r y 2 0 0 5 EQUITY FLASH NOTE Country: Greece Mytilineos Holdings Enlargement at a bargain price Materials Bloomberg: MYTIL GA Reuters: MYT.AT Mkt cap: 369.5 million No. of Shares: 40,520,340
More informationMATELAN Research. InVision 49.0 Buy. Excellent margin trend in Prelims. Update Note. 24 February Company / Sector Fair Value Recommendation
Update Note Price as of 21/02/13: 4 24 February 2014 Company / Sector Fair Value Recommendation InVision 49.0 Buy Technology: Cloud Computing ( 34) (Buy) Excellent margin trend in Prelims Share price performance
More informationBZ WBK. Accumulate. Solid Earnings in Tough Environment. Banks. Current price PLN Target price PLN Update. Poland.
3 March 2010 Update Banks Poland BZWB.WA; BZW.PW Accumulate (Upgraded) Current price PLN 180.0 Target price Market cap Free float Avg daily trading volume (3M) Shareholder Structure PLN 204.5 PLN 13.1bn
More informationOverweight. VIVA Kuwait. Reiterate Overweight raising TP by 25% on lower capex guidance. 26 February 2015 Kuwait Telecoms
26 February 2015 VIVA Kuwait Overweight Reiterate Overweight raising TP by 25% on lower capex guidance Viva continues to impress with enhancing value from customers, yet we maintain the view of stable
More informationBUY. China Suntien Green Energy [0956.HK] January 25, 2016
China Suntien Green Energy [0956.HK] Profit decline largely due to provision; Current valuation of 0.4x PBR already reflected significant impairment Suntien preannounced that its net profit in 2015 would
More information2014 E 2015 E 2016 E 2017 E
Equity Research 4 December 2014 Interpump Group Hydraulics M&A may power growth Rating BUY Target price EUR13 Interpump is up 25% since the beginning of the year, bolstered by strong interim results and
More informationMaintained Price: RON 63.0 Price target: RON 74.3 (From RON 63.1) Looking for acquisitions
Utilities, Romania 03 March 2015 Buy Conpet Maintained Price: RON 63.0 Price target: RON 74.3 (From RON 63.1) Looking for acquisitions Con pet has posted a strong set of results for 2014, significantly
More informationJ&P Avax. Hefty upside, but no catalysts. Greece, Construction. June 4, 2010
Greece, Construction J&P Avax Hefty upside, but no catalysts June 4, 2010 Current price 1.45 Target price 5.40 From 6.50 Upside potential 272.4% Remains Outperform Key data Reuters code AVAr.AT Bloomberg
More informationZain KSA bogged down by high debt
Vol th RSI10 Zain KSA ZAINKSA AB: Saudi Arabia US$2.464bn 48.3% US$16.50mn Market cap Free float Avg. daily volume Target price 7.30 12.31% over current Consensus price 7.62 17.2% over current Current
More informationResults Review. 3QFY13: Downsizing its workforce. Technology Bloomberg Ticker: UNI MK Bursa Code: November 2013
Results Review (Member of Alliance Bank group) PP7766/03/2013 (032116) 8 November 2013 Analyst Toh Woo Kim wookim@alliancefg.com +603 2604 3917 12-month upside potential Previous target price 0.89 Revised
More informationTrevi Group Italy Capital goods
30 August 2013 Trevi Group Italy Capital goods Buy (Hold) Target price EUR6.90 Current price EUR6.22 Matteo Bonizzoni, CFA mbonizzoni@keplercheuvreux.com +39 02 80 62 83 43 Sound delivery and business
More informationS-Oil (010950) Healthier revenue structure already reflected in valuations
S-Oil (010950) Hold (Initiate) Stock price (Sep 15, KRW) 46,000 Market cap (USD mn) 4,989 Shares outstanding (mn) 113 52W High/Low (KRW) 81,200/43,500 6M avg. daily turnover (USD mn) 15.4 Free float (%)
More informationContextVision. Neutral stance maintained after 3Q. 3Q14 Results analysis November 5 th 2014 Share price: NOK Target: NOK 24.
3Q14 Results analysis November 5 th 2014 Share price: NOK 22.00 Target: NOK 24.00 Risk: Medium ContextVision Key share data Sector Reuters Bloomberg ContextVision is a market making client of Norne Securities
More informationJ&P Avax. 3Q10 preview. Greece, Construction. November 19, 2010
Greece, Construction J&P Avax 3Q10 preview November 19, 2010 Current price 1.28 Target price 4.20 From 4.20 Upside potential 228.1% Remains Outperform Key data Reuters code AVAr.AT Bloomberg code AVAX
More informationYansab Better than expected results
YANSAB AB: Saudi Arabia US$6.91bn 39.8% US$23.37mn Market cap Free float Avg. daily volume RSI10 Vol th Target price n/a n/a Consensus price 56.00 21.5% over current Current price 46.10 as at 9/2/2011
More informationALTEO FLASH NOTE 28 AUGUST 2018
SUMMARY ALTEO (the Company ) reported second quarter earnings on 28 August 2018. The Company s revenue grew by 7%, while the EBITDA decreased by 26%. The main driver in the revenue growth was the higher
More informationAlcomet 1Q 2011 Report 28 June 2011
Stock Price of Alcomet The good start of the year for aluminum producer Alcomet was a positive surprise for investors as revenues exceeded BGN 75 million, whereas quarterly profit jumped above BGN 3 million.
More information1 November 2017 M1 Kliniken AG. FIRST BERLIN Equity Research. Update following
FIRST BERLIN Equity Research M1 Kliniken AG RATING Germany / Healthcare Facilities & Services Update following Frankfurt PRICE TARGET 16.50 Bloomberg: M12 GR capital increase Return Potential 44.7% ISIN:
More informationDaphne (210 HK) Hold (maintained) Target price: HK$1.07. Takeaways from company visit. Equity Research Consumer Discretionary.
Equity Research Consumer Discretionary Daphne (21 HK) Hold (maintained) Target price: HK$1.7 Takeaways from company visit Maintain Hold We recently visited Daphne to gain a more in-depth insight into its
More informationIndustry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview
Price Target $74.09 Price (08/07/2013) $61.11 52-WK ($) 47.71-67.85 Market Cap ($M) $34,000 Outstanding Shares 556 Insider % 7.0 Revenue $30,750 Valuation TEV ($M) $50,590 EBITDA ($M) $7,480 EV/EBITDA
More informationJ&P Avax. No catalyst in sight remains cheap. Greece, Construction. April 8, 2010
Greece, Construction J&P Avax No catalyst in sight remains cheap April 8, 2010 Current price 2.03 Target price 6.50 From 6.40 Upside potential 220.2% Remains Outperform Key data Reuters code AVAr.AT Bloomberg
More informationCOPYRIGHTED MATERIAL. Chapter 1 Comparable Companies Analysis. Chapter 1 Comparable Companies Analysis 1.
Chapter 1 Comparable Companies Analysis Chapter 1 Comparable Companies Analysis 1 COPYRIGHTED MATERIAL Comparable Companies Analysis Steps Step I. Select the Universe of Comparable Companies Step II. Locate
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Buy (maintained) Target price: HK$18.50 Strong FY14 results; order book momentum maintained FY14 results above expectation Net profit jumped
More informationKORADO INDUSTRY: ELECTRICAL EQUIPMENT RESULTS ANALYSIS HOLD BOTTOM LINE OUTPACES EXPECTATIONS EQUITY RESEARCH BULGARIA DATE: FEBRUARY 7 TH 2018
EQUITY RESEARCH BULGARIA KORADO INDUSTRY: ELECTRICAL EQUIPMENT BOTTOM LINE OUTPACES EXPECTATIONS KORADO S FY 217 FUNDAMENTALS MATCH TOP LINE EXPECTATIONS BUT OUTPACE BOTTOM LINE FORECASTS ON WELL MANAGED
More informationKorean Air (003490) Company Note. Timely relisting. Hold (Maintain)
Company Note September 16, 2013 12M rating Hold (Maintain) Timely relisting Stock Data KOSPI (Sep 13, pt) 1,994 Stock price (Sep 13, KRW) 28,200 Market cap (USD mn) 1,890 Shares outstanding (mn) 59 52-Week
More informationThe Company for Cooperative Insurance Insurance TAWUNIYA AB 8010.SE
Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 Recommendation Overweight Current Price (SAR) 82.60 Target Price (SAR) 101.13 Upside/Downside (%) 22.4% As of
More informationSIRI: Sansiri PCL. Buy (Maintain) Thailand: Company Focus 4 April Great success underpinned by brand-building strategy
SIRI: Sansiri PCL We maintain our Buy call on SIRI as the latest closing price offers an attractive upside of 21.4% to our new 212 fair value plus an 8.7% dividend yield following our earnings upgrade.
More informationIDICO INFRASTRUCTURE DEVELOPMENT INVESTMENT JSC (HTI: HOSE) BUY 1Y TP VND 20,500. Background
IDICO INFRASTRUCTURE DEVELOPMENT INVESTMENT JSC (HTI: HOSE) BUY 1Y TP VND 20,500 Minh Dinh minhdd@ssi.com.vn +84 8 3824 2897 ext. 2148 Current price (VND) 16,000 Target price (12M) 20,500 Recommendation
More informationJ&P Avax. 2Q10 preview. Greece, Construction. August 20, 2010
Greece, Construction J&P Avax 2Q10 preview August 20, 2010 Current price 1.47 Target price 5.40 From 5.40 Upside potential 267.3% Remains Outperform Key data Reuters code AVAr.AT Bloomberg code AVAX GA
More informationGeox breathes again. BSIC - Equity Research Corporate Finance Team. The new business plan is back on track. December 2014
BSIC - Equity Research Corporate Finance Team December 2014 www.bsic.it Geox breathes again The new business plan is back on track Geox is an Italian footwear and apparel company that focuses on the medium
More informationSPEEDY INDUSTRY: COURIER SERVICES RESULTS ANALYSIS GAINING MOMENTUM RECOMMENDATION: HOLD PREVIOUS RECOMMENDATION: BUY
EQUITY RESEARCH BULGARIA SPEEDY INDUSTRY: COURIER SERVICES GAINING MOMENTUM LEADING COURIER IN BULGARIA, SPEEDY, EXCELLED OVER THE 9M 2015 WITH NEWLY ACQUIRED DPD ROMANIA ADDING MOMENTUM. IN LINE WITH
More informationStock Focus. Pioneer Credit (PNC) Tuesday, 12 April 2016
Stock Focus Pioneer Credit (PNC) Tuesday, 12 April 2016. $2.03 $2.48 $1.69 Share Price $2.82 Positive Neutral Negative Trading Data Last Price $1.70 12 month range $1.53 - $1.85 Market Cap $78m Free Float
More informationLuk Fook (590 HK) Strong 1Q gem-set SSS in China. Core profit (HK$ m) Net profit (HK$ m) Turnover (HK$ m)
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (maintained) Target price: HK$23.10 Strong 1Q gem-set SSS in China China gem-set SSS outperformed CTF SSS in China improved from -5% in 1QFY15
More informationRajesh Exports Bloomberg: RJEX_IN Consumer Discretionary: Gold Jewellery Manufacturer
Monday, February 15, 2016 www.evaluateresearch.com Target Price Rs. 915.00 Current Price Rs. 720.00 Upside Potential 25% Market Cap. Shares Outstanding Rs. 214,048mn $ 3.15bn 295mn Free Float (FF %) 77mn
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Hold (downgraded) Target price: HK$22.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong)
More informationDaewoong Pharmaceutical (069620)
Earnings Review July 31, 2014 12M rating BUY (Maintain) 12M TP W85,000 from W85,000 Up/downside +44% Stock Data KOSPI (Jul 30, pt) 2,083 Stock price (Jul 30, KRW) 58,900 Market cap (USD mn) 666 Shares
More informationBDI BioEnergy Internat Buy
13/08/12 13/10/12 13/12/12 13/02/13 13/04/13 13/06/13 13/08/13 13/10/13 13/12/13 13/02/14 13/04/14 13/06/14 13/08/14 MATELAN Research Update Note Price as of 13/08/14: 10.29 14 August 2014 Company / Sector
More informationSamudera Shipping Line
RESULTS UPDATE Shipping Samudera Shipping Line (SAMU SP/SAMU.SI) Buy - Maintain Price as of 27 Oct 2017 0.23 12M target price (S$) 0.38 Previous target price (S$) 0.38 Upside 65.2 Trading data Market Cap
More informationFila Korea (081660) Widespread growth potential
Fila Korea (8166) BUY (Maintain), TP: W98, (Maintain) Stock price (Apr 26, KRW) 83,5 Yr to Sales OP EBT NP EPS % chg EBITDA P/E EV/EBITDA P/B ROE Market cap (USD mn) 697 Dec (W bn) (W bn) (W bn) (W bn)
More informationNoibai Cargo Terminal Services JSC (NCT: HOSE)
Noibai Cargo Terminal Services JSC (NCT: HOSE) BUY 1Y Price Target: VND 129,600 Current price: VND 98,000 Giang Hoang Nguyen giangnh@ssi.com.vn +84-24 3936 6321 ext. 676 30 November 2017 INDUSTRIALS- VIETNAM
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$20.77
Equity Research Information Technology May 24, 216 Kingsoft (3888 HK) Buy (maintained) Target price: HK$2.77 Full-year earnings forecast trimmed as 1Q16 results miss; maintain Buy but lower target price
More informationSaugata Sarkar, CFA, CAIA Key Data. Current Dividend Yield (%) 5.6. EV ($ bn/qr bn) 7.5/27.
Qatar Gas Transport Co./Nakilat (QGTS) Recommendation ACCUMULATE Risk Rating R-3 Share Price QR17.90 Current Target Price QR21.00 Implied Upside 17.3% Revising Estimates on Higher Finance Charges; Moving
More informationShenzhen International [152.HK]
Shenzhen International [152.HK] Eyes on Higher 2017 DPS & Airlines Segment in 2018. Reiterate BUY. We met the management of Shenzhen International (SZI) recently, and we update our forecast accordingly.
More informationTelstra Financial Analysis Report Fy2009 Fy2013
Journal of Finance and Accounting 2015; 3(5): 150-158 Published online August 25, 2015 (http://www.sciencepublishinggroup.com/j/jfa) doi: 10.11648/j.jfa.20150305.16 ISSN: 2330-7331 (Print); ISSN: 2330-7323
More informationSodaStream Follow-Up: 1Q Results Better Than Expected; Guidance Raised; Wal-Mart!!!
EQUITY RESEARCH COMPANY UPDATE May 9, 2012 Stock Rating: OUTPERFORM 12-18 mo. Price Target $55.00 SODA - NASDAQ $36.90 3-5 Yr. EPS Gr. Rate 30% 52-Wk Range $79.72-$27.60 Shares Outstanding 19.9M Float
More informationVery solid Q3; excellent story, but priced in; TP upped to 60.00; downgrade to neutral. Q3 2016: Very solid quarter, better than expected
B a sl er A G # $T ypcap$ 1576 14 1 1 x 6495 2 Page 1/6 First Take Reco. lowered Neutral vs Buy Electronics Germany Neutral Target price : 60.00 EUR vs 52.00 EUR Price (11/01/2016) : 58.04 EUR Upside :
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ Strong earnings recovery ahead amid continued revenue momentum; maintain Buy
Equity Research Information Technology Mar 29, 216 Kingsoft (3888 HK) Buy (maintained) Target price: HK$24.7 Strong earnings recovery ahead amid continued revenue momentum; maintain Buy FY1 results in
More informationCreated by Stefan Momic for UTEFA. UTEFA Learning Session #2 Valuation September 27, 2018
UTEFA Learning Session #2 Valuation September 27, 2018 Agenda Introduction to Valuation Relative Valuation Intrinsic Valuation Discounted Cash Flow Analysis Valuation Trade-Offs Introduction to Valuation
More informationBulgaria Puts Up for Sale 33% in Two Energo-Pro Units
SPO Profile & Company Valuation Energo-Pro Grid [2EG] October 2, 2012 Energo-Pro Sales [4ES] Bulgaria Puts Up for Sale 33% in Two Energo-Pro Units Enegro-Pro Grid AD of shares outstanding 1 318 000 Nominal
More informationDuksan Hi-Metal (077360)
Company Note March 14, 2014 Duksan Hi-Metal (077360) 12M rating BUY (Maintain) 12M TP W24,000 from W24,000 Up/downside +32% Stock Data KOSPI (Mar 13, pt) 1,934 Stock price (Mar 13, KRW) 18,250 Market cap
More informationKorea Zinc (010130) Company Note. 1Q12 preview: Not over until it s over. BUY (Maintain)
Company Note April 1, 212 Korea Zinc (113) 12M rating BUY (Maintain) 12M TP W6, from W6, Up/downside +57% Stock Data KOSPI (Apr 9, pt) 1,997 Stock price (Apr 9, KRW) 381,5 Market cap (USD mn) 6,286 Shares
More informationSIRMA GROUP HOLDING INDUSTRY: IT RESULTS ANALYSIS BUY FOCUSED ON INVESTMENTS EQUITY RESEARCH BULGARIA DATE: OCTOBER 4 TH 2016
EQUITY RESEARCH BULGARIA SIRMA GROUP HOLDING INDUSTRY: IT FOCUSED ON INVESTMENTS LEADING BULGARIAN IT DEVELOPER SIRMA GROUP HOLDING DELIVERED RESULTS IN LINE WITH MANAGEMENT ESTIMATES ONCE AGAIN. IN H1
More informationISRA VISION Neutral
Update Note Closing price as of 1/8/17: 142.8 4 September 217 Company / Sector Fair Value Recommendation ISRA VISION 128. Neutral Technology: Machine Vision ( 128.) (unchanged) Solid Q3 leaves company
More informationSaudi Ceramic Expansion plan key growth driver
RSI10 Construction and Materials Industrial SCERCO AB: Saudi Arabia Rating NEUTRAL Target price SAR116. 0 (4.5% upside) Current SAR111.3 price Key themes & implications Company is one of the leading ceramic
More informationKeppel Corporation Ltd
COMPANY UPDATE Offshore & Marine (KEP SP/KPLM.SI) BUY - Maintain Price as of 15 Dec 2017 7.59 12M target price (S$) 8.67 Previous target price (S$) 7.61 Upside, incl div (%) 16.8 Trading data Mkt Cap (S$m)
More informationVodafone Qatar (VFQS)
Vodafone Qatar (VFQS) Recommendation MARKET PERFORM Risk Rating R-4 Share Price QR8.10 Current Target Price QR8.50 Implied Upside 4.9% Recent Positive Moves Already Priced In; Stay Market Perform We maintain
More informationVista Group International
NEW ZEALAND VGL NZ Price (at 03:15, 26 Feb 2015 GMT) Outperform NZ$4.35 Valuation NZ$ 4.31 - DCF (WACC 9.9%, beta 1.0, ERP 7.0%, RFR 4.0%, TGR 2.0%) 12-month target NZ$ 4.75 12-month TSR % +9.5 Volatility
More informationSABIC Overall strong performance
SABIC AB: Saudi Arabia US$80.80bn 22.6% US$124.7mn Market cap Free float Avg. daily volume RSI10 Vol th Target price 126.0 24.75% over current Consensus price 125.6 24.4% over current Current price 101.0
More informationGCC EQUITY REPORT OVERWEIGHT RESEARCH. Dar Al-Arkan Real Estate Development Co. (4300.SE) Quarterly Result Update
RESEARCH GCC EQUITY REPORT Dar Al-Arkan Real Estate Development Co. (4300.SE) OVERWEIGHT CMP SAR 11.45 Target SAR 14.21 Upside 24.1% MSCI GCC Index 409.98 Tadawul All Share Index 6,175.03 Key Stock Data
More informationGruppo MutuiOnline ITALY \ Diversified Financials
Gruppo MutuiOnline ITALY \ Diversified Financials 2Q09 Results BUY (Unchanged) Target: 6.2 (prev. 5) Risk: High STOCK DATA Price 4.7 Bloomberg Code MOL IM Market Cap. ( mn) 185 Free Float 40% Shares Out.
More informationQatar Electricity & Water Company (QEWS)
Qatar Electricity & Water Company (QEWS) Recommendation ACCUMULATE Risk Rating R-2 Share Price QR169.10 Current Target Price QR204.00 Implied Upside 20.6% Old Target Price QR209.00 Increasing EPS Estimates;
More informationDongsung Finetec (033500)
Earnings Review November 15, 213 12M rating BUY (Maintain) 12M TP W13, from W13, Dongsung Finetec (335) Full-bore turnaround Above In line Below Up/downside +2% Stock Data KOSPI (Nov 14, pt) 1,968 Stock
More informationSopharma (3JR) 11 January Company overview
Company overview The pharmaceutical company Sopharma (3JR) is the second largest producer of medicines in Bulgaria. The group is vertically integrated and the holding company Sopharma is the majority owner
More informationHAEMATO AG SOLID UPTICK IN H2 SALES AND EBIT MARGIN. FIRST BERLIN Equity Research PRICE TARGET H A
FIRST BERLIN Equity Research HAEMATO AG RATING Germany / Pharma 2017 Frankfurt PRICE TARGET 7.40 Bloomberg: HAE GR Prelims Return Potential 25.4% ISIN: DE0006190705 Risk Rating High SOLID UPTICK IN H2
More informationStrong growth ahead QUIRIN PRIVATBANK EQUITY RESEARCH. 18 Mai 2017 EQS Group AG
18 Mai 2017 EQS Group AG Rating Buy (Buy) Share price (EUR) 52.50 Target price (EUR) 60.00 (50.00) Bloomberg Sector EQS GY Technology Share data Shares out (m) 1.3 Daily volume shs (m) 0.0 Free float (%)
More information7C Solarparken GUIDANCE FOR 2016 INCREASED. FIRST BERLIN Equity Research. Preliminary 2014 PRICE TARGET 2.10
FIRST BERLIN Equity Research 12 7C Solarparken AG 7 RATING Germany / Cleantech Preliminary 2014 Primary Exchange: Frankfurt PRICE TARGET 2.10 Bloomberg: HRPK GF figures Return Potential 13.9% ISIN: DE000A11QW68
More informationSipchem Petrochemicals Industrial SIPCHEM AB: Saudi Arabia 07 August 2014
RSI10 Sipchem SIPCHEM AB: Saudi Arabia Rating Target price Current price NEUTRAL SAR40.98 (7.6% upside) SAR38.10 Sector rating Company risk rating Key themes & implications Outperform Low Sipchem recently
More informationBoart Longyear. Earnings and target price revision. No change. Price catalyst. Action and recommendation
AUSTRALIA BLY AU Price (at 08:01, 12 Sep 2013 GMT) Neutral A$0.50 Valuation A$ 0.71 - DCF (WACC 10.1%, beta 1.5, ERP 0.1%, RFR 0.1%, TGR 0.0%) 12-month target A$ 0.56 12-month TSR % +12.0 Volatility Index
More informationItway (ITW.IM) 1H 08/09 results: once again affected by the crisis June 16, 2009
Itway (.IM) Sector: IT / Distribution HOLD 1H 08/09 results: once again affected by the crisis June 16, 2009 Investment view Itway is active in the marketing and licensing of technologies for e-business
More informationBuy Dec 2017 TP (IDR) 57,600 Consensus Price (IDR) 45,545 TP to Consensus Price +26.5% vs. Last Price +20.7%
Unilever Indonesia, Tbk (UNVR) Will Ads Cost Dip? Better Sales Growth UNVR booked higher sales growth since the end of 2015. The sales growth increased from 5.7% in 2015 into 9.8% in 2016, and is estimated
More informationZain KSA restructuring ensures fresh start
Vol mn RSI10 Zain KSA ZAINKSA AB: Saudi Arabia US$5.41bn 48.3% US$142.1mn Market cap Free float Avg. daily volume Target price 15.90 9.68% over current Consensus price 16.10 11.0% over current Current
More informationTenaga Nasional Bonus earnings not sustainable
29 January 2018 1QFY18 Results Review Tenaga Nasional Bonus earnings not sustainable 1QFY18 within estimates RP1 earnings inflated by favourable customer mix Bonus regulated earnings not sustainable in
More informationResult Focus. Pioneer Credit (PNC) Monday, 27 February 2017
Result Focus Pioneer Credit (PNC) Monday, 27 February 2017. $2.25 $2.71 $1.94 Share Price $3.02 Positive Neutral Negative Trading Data Last Price $2.07 12 month range $1.60 - $2.09 Market Cap $101m Free
More informationDubai Financial Market
June 21, 2009 Fair Value Estimate: AED 2.04 Recommendation:: Hold Executive Summary DFM posted a weak operating result in Q1 2009. Total revenue fell 24.7% q-o-q to AED 68.6mn due to lower trading commission
More informationVieworks (100120) Earnings Review. Competitiveness to sustain growth. BUY (Maintain)
Earnings Review August 21, 214 12M rating BUY (Maintain) 12M TP W39, from W34, Up/downside +27% Stock Data KOSPI (Aug 2, pt) 2,73 Stock price (Aug 2, KRW) 3,8 Market cap (USD mn) 38 Shares outstanding
More informationBorussia Dortmund GmbH & Co. KGaA
A cc or # 6 $T ypcap$ 1628 1 0 4 2 Page 1/7 Equity flash Trading Update Entertainment BUY (BUY) Target EUR 5.00 (EUR 5.00) Price (last closing price) : EUR 3.91 Upside : 28% Est. change 2015e 2016e EPS
More informationTrevi Finanziaria. Debt worries seem excessive. 19 February 2009 Capital Goods Change in Estimates. Price: 5.07 Target price: 6.
19 February 2009 Capital Goods Change in Estimates Price: 5.07 Target price: 6.90 Outperform 18 16 14 12 19/2/09 EPS Adj. ( ) 0.83 1.06 1.06 1.24 DPS ( ) 0.10 0.10 0.10 0.13 BVPS ( ) 2.23 3.19 4.14 5.28
More informationYG Entertainment (122870)
Company Note February 23, 2017 YG Entertainment (122870) 12M rating Value Stock Data Hold (Downgrade) Growth Turn around Issue KOSPI (Feb 22, pt) 2,107 Stock price (Feb 22, KRW) 27,850 Market cap (USD
More informationZain KSA still risky to invest
Vol mn RSI10 Zain KSA ZAINKSA AB: Saudi Arabia US$2.76bn 48.3% US$27.07mn Market cap Free float Avg. daily volume Target price 6.00-18.9% over current Consensus price 5.81-21.5% over current Current price
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ Q16 results in line, renewed growth outlook; maintain Buy with target price of HK$20.
Equity Research Information Technology Kingsoft (3888 HK) Buy (maintained) Target price: HK$2.77 2Q16 results in line, renewed growth outlook; maintain Buy with target price of HK$2.77 2Q16 results in
More informationJuhayna Food Industries
Flashnote MENA research Another disappointing quarter 1Q12 results disappoint despite sturdy top line growth, mainly on base effects Easing commodity prices and product price increases to help alleviate
More informationLUCISANO MEDIA GROUP. New partner for Lucisano. Buy (maintained) Company Update
LUCISANO MEDIA GROUP Company Update Buy (maintained) 5:30PM MARKET PRICE: EUR2.82 TARGET PRICE: EUR3.40 (unchanged) Entertainment Data Shares Outstanding (m): 14.88 Market Cap. (EURm): 41.96 Enterprise
More informationBuy Dec 2018 TP (IDR) 4,770 Consensus Price (IDR) 4,002 TP to Consensus Price +19.2% vs. Last Price +61.1%
Pembangunan Perumahan Tbk (PTPP) Optimism Beyond Expectation Consistent and Stellar Growth in New Contracts Compared to other State-Owned Enterprises (SOEs) construction, PTPP s new contract growth figures
More informationYum Cha 飲茶. January 29, 2016 RESEARCH NOTES SNIPPETS TALKING POINT - POTENTIAL RISKS OF STOCK-PLEDGED LENDING. INDICES Closing DoD%
Yum Cha 飲茶 INDICES Closing DoD% TALKING POINT - POTENTIAL RISKS OF STOCK-PLEDGED LENDING January 29, 2016 Hang Seng Index 19,195.8 0.8 HSCEI 8,028.6 0.9 Shanghai COMP 2,655.7 (2.9) Shenzhen COMP 1,629.1
More information