AutoNation, Inc. AN: Company-Specific Headwinds Continue to Weigh on Results, but Cost Controls are Improving
|
|
- Laureen Lamb
- 5 years ago
- Views:
Transcription
1 Consumer: Automotive Retail AutoNation, Inc. AN: Company-Specific Headwinds Continue to Weigh on Results, but Cost Controls are Improving Maintaining SW: 1) auto retail industry growth outlook remains positive driven by intact or improving new vehicle sales, low- to mid-single-digit growth in used vehicle sales, and mid- to high-single-digit P&S revenue growth; 2) internal recall initiative will likely continue to weigh on earnings mid to longer term, but associated cost controls are seemingly improving; and 3) shares are trading at 11.4x the Street s 2017 EPS estimate, ~23% premium to the peer group s average of 9.3x, and we remain on the sidelines at this time. Key Investment Points Following AN s 2Q16 earnings release, we remain cautious and maintain our SW rating based on our belief that: 1) Auto retail industry growth outlook remains positive driven by intact or improving new vehicle sales, low- to mid-single-digit growth in used vehicle sales, and mid- to high-single-digit P&S revenue growth. U.S. light vehicle SAAR outlook at the mid-17m unit level implies intact or slightly increasing record volumes. Used vehicle demand remains intact though temporarily pressured by the impact of stop sale orders, which is expected to improve by 4Q16. P&S industry revenue growth outlook remains in the mid- to high-single digits driven by increasing vehicles in operation in the zero- to six-year-old segment. 2) Internal recall initiative will likely continue to weigh on earnings mid to longer term, but associated cost controls are seemingly improving. New and used vehicle GPU (gross profit per unit) continued to decline YOY despite some evidence of stabilization/improvement among peers, likely pressured by the internal recall initiative and the associated headwinds. However, gross profit throughput rate has improved sequentially to 27% from 7% last quarter, though remains below industry s targeted range of 35-50%. 3) Shares are trading at 11.4x the Street s 2017 EPS estimate, ~23% premium to the peer group s average of 9.3x, and we remain on the sidelines at this time., CFA / (216) bhoselton@key.com Irina Hodakovsky / (216) ihodakovsky@key.com Anthony Deem / (216) adeem@key.com NYSE: AN Rating: Price Target: Sector Weight NA Price: $ Sep-15 Vol (mil) Nov-15 Jan-16 Mar-16 May-16 Jul-16 Sources: Company reports, FactSet, KeyBanc Capital Markets Inc. Company Data 52-week range $40 - $66 Market Cap. (M) $6,322.0 Shares Out. (M) Enterprise Value (M) $8,614.9 Avg. Daily Volume (30D) 1,242,380.0 SI as % of Float 9.6% Book Value/Share $17.06 Cash (M) $69.0 Sources: Company reports, FactSet, KeyBanc Capital Markets Inc. AN We are maintaining our earnings estimates at $4.18 (FactSet consensus $4.25) for 2016 and at $4.56 (FactSet consensus $4.68) for Estimates FY ends 12/31 F2015A 1Q16A 2Q16A 3Q16E 4Q16E F2016E F2017E EPS (Net) $3.98 $0.96 $1.08 $1.10 $1.04 $4.18 $4.56 Cons. EPS $4.05 $0.90 $1.08 $1.15 $1.13 $4.25 $4.68 Previous $ $ Valuation P/E 13.4x x 11.7x Sources: Company reports, FactSet, KeyBanc Capital Markets Inc. For analyst certification and important disclosures, please refer to the Disclosure Appendix. KeyBanc Capital Markets Inc. Member NYSE/FINRA/SIPC
2 Valuation Investment Risks On a P/E basis, AN is currently trading at 11.7x our 2017 earnings estimate of $4.56. Historically, AN has traded at an average P/E of 14.0x (FY2). The Company is currently trading at an EV/Sales ratio of 0.38x. From , the Company traded at an EV/Sales ratio of 0.29x. We believe the most significant risk to achieving our estimates is a significant decline in North American light vehicle sales. Pg.2
3 Table 1. AN EPS Sensitivity Analysis - (216) ($ in millions, except per share data; SAAR in millions) 2017 Assumptions Comment Acquisitions - Revenue 2016E-2017E $1,931 Opportunistically Acquisitive Acquisitions - Gross Margin Estimate 16% Used Units as % of New Units 68% Depreciation & Amortization $153 Interest Other $113 Other $0 Tax Rate 38% Shares SAAR Range 2015 ASP Estimates SAAR (U.S. Light Vehicle in millions) New Units 304, , , , , ,080 $35,675 Used Units 206, , , , , ,290 $19,801 Parts & Service Growth 3.0% 4.0% 5.0% 6.0% 7.0% 9% Floorplan Interest (Millions) $53 $58 $63 $68 $82 $58 Gross Profit Walk Gross Profit 2017E GP/Unit New $588 $643 $700 $759 $819 $673 $1,928 Used $310 $339 $369 $400 $431 $358 $1,502 F&I $814 $890 $969 $1,050 $1,133 $869 $1,592 Parts & Service $1,378 $1,392 $1,405 $1,418 $1,432 $1,338 NA Other $0 $0 $0 $0 $0 $23 NA Acquisitions $306 $306 $306 $306 $306 NA NA Gross Profit 2017E 3,395 3,569 3,748 3,932 4,120 $3,262 SGA as % of Gross Profit 2017E Operating Income at Various SAAR Levels 71.7% $807 $857 $907 $959 $1, % $841 $892 $945 $999 $1, % $875 $928 $982 $1,038 $1, % $909 $964 $1,020 $1,077 $1, % $943 $999 $1,057 $1,117 $1,177 SGA as % of Gross Profit 2017E EPS at Various SAAR Levels 71.7% $3.87 $4.13 $4.41 $4.69 $ % $4.07 $4.35 $4.63 $4.93 $ % $4.28 $4.56 $4.86 $5.16 $ % $4.48 $4.78 $5.09 $5.40 $ % $4.69 $4.99 $5.31 $5.64 $5.92 SGA as % of Gross Profit Stock Price at P/E of % $44 $48 $51 $54 $ % $47 $50 $53 $57 $ % $49 $52 $56 $59 $ % $52 $55 $58 $62 $ % $54 $57 $61 $65 $68 Source: Company data; KeyBanc Capital Markets estimates. Pg.3
4 AN Earnings (216) (Dollars in millions, except per share data) 1Q15 2Q15 3Q15 4Q Q16 2Q16 3Q16E 4Q16E 2016E 2017E Revenue Assumptions US SAAR Total Light Vehicle Year/Year % Chg. 6% 3% 6% 6% 6% 3% 0% 1% 1% 1% 1% New/Acquired Dealerships $143 $193 $188 $230 $753 $400 $350 $425 $275 $1,450 $481 Dispositions $0 $0 Net New/Acquired Revenue $143 $193 $188 $230 $753 $400 $350 $425 $275 $1,450 $481 Year/Year Revenue Walk Prior Year Revenue $4,364 $4,789 $4,909 $5,048 $19,109 $4,944 $5,224 $5,354 $5,340 $20,862 $21,931 Chg - New $341 $231 $290 $161 $1,023 $31 $104 $157 $64 $355 $410 Chg - Used $148 $120 $57 $56 $381 $26 $14 $85 $58 $181 $237 Chg - F&I $35 $32 $31 $20 $118 $16 $8 $19 $13 $55 $31 Chg - Wholesale ($5) $14 $0 ($8) $2 $23 $30 $42 $47 $141 $28 Chg - Parts & Service $72 $73 $66 $49 $260 $77 $57 $101 $80 $315 $278 Chg - Other ($11) ($34) $1 $14 ($31) $4 $5 $17 ($6) $21 $0 Total Revenue $4,944 $5,224 $5,354 $5,340 $20,862 $5,120 $5,441 $5,775 $5,594 $21,931 $22,916 COGS $4,144 $4,405 $4,523 $4,528 $17,601 $4,294 $4,600 $4,871 $4,728 $18,492 $19,289 Gross Profit $800 $819 $830 $812 $3,262 $826 $842 $905 $866 $3,439 $3,627 SG&A $558 $569 $569 $569 $2,264 $582 $585 $635 $612 $2,414 $2,544 D&A $29 $32 $33 $34 $127 $35 $36 $39 $37 $147 $153 Other, net ($1) ($4) ($7) ($6) ($18) ($5) ($6) ($6) ($6) ($22) ($22) Operating Income $215 $222 $236 $216 $889 $214 $227 $236 $224 $900 $951 Interest - Floorplan $13 $14 $15 $16 $58 $19 $19 $21 $20 $79 $82 Interest - Other $21 $22 $21 $27 $91 $28 $28 $28 $28 $113 $113 Other ($1) ($1) $4 ($1) $1 $3 ($4) $0 $0 ($1) $0 PTX Income $182 $187 $195 $175 $738 $164 $183 $187 $175 $709 $757 Tax $70 $72 $76 $67 $285 $61 $71 $73 $68 $273 $291 ATX Income - Recurring $112 $115 $119 $107 $453 $103 $112 $114 $107 $436 $465 Nonrecurring Items ($0) ($0) ($1) ($10) ($11) $0 ($0) $0 $0 $0 $0 ATX Income - Reported $112 $115 $119 $97 $443 $103 $112 $114 $107 $436 $465 Shares - Diluted EPS - Recurring $0.97 $1.00 $1.05 $0.96 $3.98 $0.96 $1.08 $1.10 $1.04 $4.18 $4.56 EPS - Reported $0.97 $1.00 $1.04 $0.87 $3.88 $0.96 $1.08 $1.10 $1.04 $4.18 $4.56 EBITDA $245 $255 $264 $251 $1,015 $246 $267 $275 $261 $1,048 $1,105 EBITDA/Share $2.13 $2.21 $2.33 $2.24 $8.90 $2.29 $2.57 $2.66 $2.53 $10.05 $10.83 Year/Year % Change Total Revenue 13% 9% 9% 6% 9% 4% 4% 8% 5% 5% 4% Gross Profit 13% 10% 10% 4% 9% 3% 3% 9% 7% 5% 5% Operating Income 17% 12% 14% -5% 9% 0% 2% 0% 4% 1% 6% ATX Income - Recurring 23% 14% 12% -8% 9% -8% -3% -4% 0% -4% 7% EPS - Recurring 30% 20% 16% -6% 14% -1% 8% 5% 8% 5% 9% % of Sales & Tax Rate Gross Profit 16.2% 15.7% 15.5% 15.2% 15.6% 16.1% 15.5% 15.7% 15.5% 15.7% 15.8% SG&A 11.3% 10.9% 10.6% 10.6% 10.8% 11.4% 10.8% 11.0% 10.9% 11.0% 11.1% SG&A as % of Gross Profit 69.7% 69.4% 68.5% 70.0% 69.4% 70.5% 69.5% 70.2% 70.6% 70.2% 70.1% Operating Income 4.3% 4.3% 4.4% 4.0% 4.3% 4.2% 4.2% 4.1% 4.0% 4.1% 4.2% ATX Income - Recurring 2.3% 2.2% 2.2% 2.0% 2.2% 2.0% 2.1% 2.0% 1.9% 2.0% 2.0% EBITDA 4.9% 4.9% 4.9% 4.7% 4.9% 4.8% 4.9% 4.8% 4.7% 4.8% 4.8% Tax Rate 38.5% 38.3% 39.1% 38.5% 38.6% 37.1% 38.8% 39.0% 39.0% 38.5% 38.5% Source: Company data; KeyBanc Capital Markets Inc. estimates. Pg.4
5 AN Earnings (216) (Dollars in millions, except per share data) E 2017E Revenue Assumptions US SAAR Total Light Vehicle Year/Year % Chg. -3% -18% -21% 11% 10% 13% 7% 6% 6% 1% 1% New/Acquired Dealerships $7 $45 $0 $238 $102 $34 $646 $342 $753 $1,450 $481 Dispositions ($1,050) ($350) ($41) $0 $0 $0 $0 $0 $0 Net New/Acquired Revenue $7 ($1,005) ($350) $198 $102 $34 $646 $342 $753 $1,450 $481 Year/Year Revenue Walk Prior Year Revenue $19,119 $17,770 $14,189 $10,683 $12,476 $13,832 $15,669 $17,518 $19,109 $20,862 $21,931 Chg - New ($998) ($2,455) ($2,095) $993 $823 $1,408 $1,043 $1,023 $1,023 $355 $410 Chg - Used ($238) ($553) ($671) $581 $279 $183 $468 $291 $381 $181 $237 Chg - F&I ($42) ($112) ($135) $70 $55 $97 $103 $77 $118 $55 $31 Chg - Wholesale ($47) ($328) ($226) $50 $113 $19 ($55) ($33) $2 $141 $28 Chg - Parts & Service ($20) ($129) ($362) $99 $80 $106 $198 $225 $260 $315 $278 Chg - Other ($4) ($5) ($16) $1 $5 $24 $92 $8 ($31) $21 $0 Total Revenue $17,770 $14,189 $10,683 $12,476 $13,832 $15,669 $17,518 $19,109 $20,862 $21,931 $22,916 COGS $14,913 $11,800 $8,771 $10,346 $11,528 $13,182 $14,758 $16,120 $17,601 $18,492 $19,289 Gross Profit $2,857 $2,389 $1,913 $2,130 $2,304 $2,486 $2,760 $2,989 $3,262 $3,439 $3,627 SG&A $2,057 $1,824 $1,459 $1,555 $1,649 $1,750 $1,935 $2,080 $2,264 $2,414 $2,544 D&A $92 $91 $77 $77 $84 $87 $95 $107 $127 $147 $153 Other, net $2 $160 ($23) $2 ($1) $2 ($6) ($14) ($18) ($22) ($22) Operating Income $706 $315 $400 $496 $572 $648 $736 $816 $889 $900 $951 Interest - Floorplan $134 $88 $36 $43 $43 $46 $53 $53 $58 $79 $82 Interest - Other $111 $87 $42 $55 $65 $87 $88 $87 $91 $113 $113 Other $2 ($39) ($19) $18 $1 ($4) ($6) ($1) $1 ($1) $0 PTX Income $460 $178 $341 $381 $464 $519 $600 $677 $738 $709 $757 Tax $172 ($44) $117 $146 $177 $200 $232 $263 $285 $273 $291 ATX Income - Recurring $288 $222 $224 $235 $286 $320 $368 $415 $453 $436 $465 Nonrecurring Items ($10) ($1,457) ($36) ($8) ($2) ($1) $7 $4 ($11) $0 $0 ATX Income - Reported $279 ($1,235) $188 $227 $284 $319 $375 $419 $443 $436 $465 Shares - Diluted EPS - Recurring $1.44 $1.25 $1.25 $1.48 $1.94 $2.54 $2.98 $3.49 $3.98 $4.18 $4.56 EPS - Reported $1.39 ($6.93) $1.06 $1.43 $1.93 $2.54 $3.04 $3.52 $3.88 $4.18 $4.56 EBITDA $795 $439 $495 $555 $655 $739 $837 $924 $1,015 $1,048 $1,105 EBITDA/Share $3.97 $2.46 $2.79 $3.50 $4.45 $5.87 $6.79 $7.77 $8.90 $10.05 $10.83 Year/Year % Change Total Revenue -7% -20% -25% 17% 11% 13% 12% 9% 9% 5% 4% Gross Profit -7% -16% -20% 11% 8% 8% 11% 8% 9% 5% 5% Operating Income -11% -55% 27% 24% 15% 13% 14% 11% 9% 1% 6% ATX Income - Recurring -13% -23% 1% 5% 22% 12% 15% 13% 9% -4% 7% EPS - Recurring 0% -14% 1% 18% 31% 31% 17% 17% 14% 5% 9% % of Sales & Tax Rate Gross Profit 16.1% 16.8% 17.9% 17.1% 16.7% 15.9% 15.8% 15.6% 15.6% 15.7% 15.8% SG&A 11.6% 12.9% 13.7% 12.5% 11.9% 11.2% 11.0% 10.9% 10.8% 11.0% 11.1% SG&A as % of Gross Profit 72.0% 76.3% 76.3% 73.0% 71.6% 70.4% 70.1% 69.6% 69.4% 70.2% 70.1% Operating Income 4.0% 2.2% 3.7% 4.0% 4.1% 4.1% 4.2% 4.3% 4.3% 4.1% 4.2% ATX Income - Recurring 1.6% 1.6% 2.1% 1.9% 2.1% 2.0% 2.1% 2.2% 2.2% 2.0% 2.0% EBITDA 4.5% 3.1% 4.6% 4.4% 4.7% 4.7% 4.8% 4.8% 4.9% 4.8% 4.8% Tax Rate 37.3% -24.5% 34.2% 38.3% 38.2% 38.4% 38.7% 38.8% 38.6% 38.5% 38.5% Source: Company data; KeyBanc Capital Markets Inc. estimates. Pg.5
6 AN Department Detail (216) (Dollars in millions, except per share data) E 2017E Department Units, ASPs & Revenue New - Units 330, , , , , , , , , , ,687 New - ASP $30,981 $30,315 $31,115 $32,312 $33,472 $33,258 $33,967 $34,503 $35,375 $35,675 $35,675 New - Total $10,233 $7,779 $5,683 $6,676 $7,499 $8,907 $9,950 $10,972 $11,995 $12,350 $12,761 Used - Units 207, , , , , , , , , , ,862 Used - ASP $16,423 $15,664 $16,274 $17,270 $17,812 $17,850 $18,076 $18,561 $19,228 $19,605 $19,801 Used - Total $3,412 $2,859 $2,188 $2,769 $3,048 $3,230 $3,698 $3,989 $4,370 $4,552 $4,789 F&I - Units 538, , , , , , , , , , ,550 F&I - ASP $1,108 $1,103 $1,101 $1,143 $1,201 $1,273 $1,355 $1,409 $1,534 $1,597 $1,592 F&I - Total $596 $484 $349 $419 $475 $571 $674 $751 $869 $924 $955 Wholesale - Total $855 $528 $302 $352 $465 $484 $430 $397 $398 $540 $568 Parts & Service $2,605 $2,476 $2,114 $2,213 $2,293 $2,399 $2,597 $2,823 $3,083 $3,397 $3,676 Other $69 $64 $47 $48 $53 $77 $169 $178 $147 $168 $168 Total Revenue $17,770 $14,189 $10,683 $12,476 $13,832 $15,669 $17,518 $19,109 $20,862 $21,931 $22,916 Year/Year % Change Units, ASPs & Revenue New - Units -11% -22% -29% 13% 8% 20% 9% 9% 7% 2% 3% New - ASP 3% -2% 3% 4% 4% -1% 2% 2% 3% 1% 0% New - Total -9% -24% -27% 17% 12% 19% 12% 10% 9% 3% 3% Used - Units -9% -12% -26% 19% 7% 6% 13% 5% 6% 2% 4% Used - ASP 2% -5% 4% 6% 3% 0% 1% 3% 4% 2% 1% Used - Total -7% -16% -23% 27% 10% 6% 14% 8% 10% 4% 5% F&I - Units -10% -18% -28% 16% 8% 14% 11% 7% 6% 2% 4% F&I - ASP 4% 0% 0% 4% 5% 6% 6% 4% 9% 4% 0% F&I - Total -7% -19% -28% 20% 13% 20% 18% 11% 16% 6% 3% Wholesale - Total -5% -38% -43% 17% 32% 4% -11% -8% 0% 36% 5% Parts & Service -1% -5% -15% 5% 4% 5% 8% 9% 9% 10% 8% Total Revenue -7% -20% -25% 17% 11% 13% 12% 9% 9% 5% 4% Segment Revenue as a % of Total Revenue New 58% 55% 53% 54% 54% 57% 57% 57% 57% 56% 56% Used 19% 20% 20% 22% 22% 21% 21% 21% 21% 21% 21% Used Units as a % of New Units 63% 71% 74% 78% 76% 68% 70% 68% 67% 67% 68% F&I 3% 3% 3% 3% 3% 4% 4% 4% 4% 4% 4% Wholesale 5% 4% 3% 3% 3% 3% 2% 2% 2% 2% 2% Parts & Service 15% 17% 20% 18% 17% 15% 15% 15% 15% 15% 16% Total Revenue 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Gross Profit New $722 $512 $384 $452 $548 $580 $616 $650 $673 $667 $689 Used $361 $289 $224 $258 $281 $294 $325 $363 $358 $354 $363 F&I $596 $484 $349 $419 $475 $571 $674 $751 $869 $924 $955 Wholesale $0 ($9) $5 $9 $4 $6 $5 ($3) ($5) ($5) $0 Parts & Service $1,138 $1,077 $924 $965 $970 $1,008 $1,106 $1,197 $1,338 $1,470 $1,590 Other $40 $36 $26 $28 $27 $29 $34 $31 $28 $29 $29 Total Gross Profit $2,857 $2,389 $1,913 $2,130 $2,304 $2,486 $2,760 $2,989 $3,262 $3,439 $3,627 Gross Profit / Unit Total Front-End $3,122 $2,927 $3,019 $3,078 $3,297 $3,219 $3,247 $3,310 $3,355 $3,363 $3,348 New $2,187 $1,997 $2,103 $2,186 $2,445 $2,164 $2,104 $2,044 $1,985 $1,928 $1,928 Used $1,738 $1,581 $1,666 $1,612 $1,640 $1,623 $1,590 $1,678 $1,556 $1,502 $1,502 F&I $1,108 $1,103 $1,101 $1,143 $1,201 $1,273 $1,355 $1,409 $1,534 $1,597 $1,592 Year/Year % Change in Gross Profit New -12% -29% -25% 18% 21% 6% 6% 5% 4% -1% 3% Used -12% -20% -22% 15% 9% 5% 11% 12% -1% -1% 3% F&I -7% -19% -28% 20% 13% 20% 18% 11% 16% 6% 3% Parts & Service -1% -5% -14% 4% 1% 4% 10% 8% 12% 10% 8% Total Gross Profit -7% -16% -20% 11% 8% 8% 11% 8% 9% 5% 5% Gross Profit as a % of Revenue New 7.1% 6.6% 6.8% 6.8% 7.3% 6.5% 6.2% 5.9% 5.6% 5.4% 5.4% Used 10.6% 10.1% 10.2% 9.3% 9.2% 9.1% 8.8% 9.1% 8.2% 7.8% 7.6% Parts & Service 43.7% 43.5% 43.7% 43.6% 42.3% 42.0% 42.6% 42.4% 43.4% 43.3% 43.3% Total Gross Profit 16.1% 16.8% 17.9% 17.1% 16.7% 15.9% 15.8% 15.6% 15.6% 15.7% 15.8% Source: Company data; KeyBanc Capital Markets Inc. estimates. Pg.6
7 AN Company Balance Sheet (216) (Dollars in millions, except per share data) E 2017E Cash & Equivalents $33 $110 $174 $95 $87 $70 $69 $75 $74 ($203) ($71) Accounts Receivable $714 $370 $406 $462 $587 $698 $741 $818 $908 $955 $998 Inventories $2,326 $1,758 $1,393 $1,867 $1,809 $2,397 $2,827 $2,899 $3,612 $3,797 $3,968 Other Current Assets $166 $485 $296 $205 $193 $196 $193 $207 $117 $117 $117 Total Current Assets $3,238 $2,724 $2,268 $2,629 $2,676 $3,361 $3,830 $3,999 $4,711 $4,666 $5,011 Property, Plant & Equip.-Net $1,987 $1,799 $1,714 $1,838 $1,951 $2,095 $2,235 $2,422 $2,667 $2,765 $2,857 Goodwill - Net $2,757 $1,126 $1,123 $1,142 $1,172 $1,529 $1,595 $1,669 $1,834 $1,834 $1,834 Other Assets $497 $366 $303 $365 $400 $218 $254 $309 $345 $728 $873 Total Assets $8,480 $6,014 $5,407 $5,974 $6,199 $7,203 $7,914 $8,400 $9,558 $9,994 $10,575 Floorplan Notes Payable-Trade $1,722 $1,360 $1,021 $1,380 $1,362 $1,766 $2,130 $2,091 $2,566 $2,697 $2,818 Floorplan Notes Payable-Non-Trad $460 $453 $354 $487 $537 $774 $899 $1,007 $1,161 $1,221 $1,276 Short-term Debt $24 $33 $8 $8 $13 $30 $30 $25 $613 $613 $613 Accounts Payable $212 $135 $152 $164 $202 $236 $263 $265 $300 $315 $329 Other Current Liabilities $485 $474 $330 $361 $349 $396 $430 $495 $529 $529 $529 Total Current Liabilities $2,902 $2,456 $1,863 $2,399 $2,463 $3,202 $3,752 $3,882 $5,169 $5,375 $5,565 Long-term Debt $1,752 $1,226 $1,105 $1,341 $1,634 $2,066 $1,810 $2,103 $1,754 $2,004 $2,004 Other Long-term Liabilities $352 $135 $136 $155 $207 $247 $291 $342 $286 $286 $286 Shareholders' Equity $3,474 $2,198 $2,303 $2,079 $1,895 $1,689 $2,062 $2,072 $2,349 $2,328 $2,719 Total Liab. & Shrhldrs' Eqty. $8,480 $6,014 $5,407 $5,974 $6,199 $7,203 $7,914 $8,400 $9,558 $9,994 $10,575 Activity Ratios Inventory Turnover Receivable Turnover Total Asset Turnover Liquidity Ratios Quick Ratio Current Ratio Debt Ratios EBIT Interest Coverage EBITDA Interest Coverage Funds from Ops./Total Debt 21.3% 24.4% 27.0% 23.1% 22.5% 19.4% 25.2% 24.5% 24.5% 22.3% 23.7% Free Oper. CF/Total Debt 0.7% 41.9% 19.4% 3.4% 9.8% 4.9% 14.0% 12.3% 10.1% 9.7% 11.3% Long Term Debt/Capital 33.5% 35.8% 32.4% 39.2% 46.3% 55.0% 46.7% 50.4% 42.7% 46.3% 42.4% Total Debt/Capital 33.8% 36.4% 32.6% 39.3% 46.5% 55.4% 47.2% 50.7% 50.2% 52.9% 49.0% Return On Investment Ratios Return On Avg. Total Assets 5.2% 6.1% 4.8% 5.2% 5.8% 6.0% 6.0% 6.1% 6.1% 5.7% 5.7% Return On Average Equity 8.0% 7.8% 10.0% 10.7% 14.4% 17.9% 19.6% 20.1% 20.5% 18.6% 18.4% Return On Total Capital 13.4% 8.2% 12.2% 14.0% 16.3% 18.0% 19.3% 20.3% 20.1% 18.7% 18.5% Source: Company Data; KeyBanc Capital Markets estimates. Pg.7
8 AN Cash Flow Statement - (216) bhoselton@keybanc.com (Dollars in millions, except per share data) E 2017E Net Income, Reported $279 ($1,243) $198 $227 $284 $319 $375 $419 $443 $436 $465 D&A $90 $85 $77 $77 $84 $87 $95 $107 $127 $147 $153 Working Capital ($206) $330 ($10) ($105) ($45) ($128) ($3) ($50) ($83) ($85) ($78) Non-Trade Floorplan Financing $238 ($7) ($100) $133 $50 $138 $89 $62 $155 $59 $55 Other $44 $1,512 $105 $53 $54 $41 $17 $10 $20 $0 $0 Operating Cash Flow $445 $678 $269 $385 $426 $457 $573 $548 $662 $558 $596 Capital Expenditures ($160) ($110) ($75) ($162) ($163) ($177) ($203) ($210) ($258) ($245) ($245) Sales of PP&E $4 $3 $11 $5 $14 $16 $3 $8 $22 Acquisitions/Divestitures $48 $17 $66 ($60) ($59) ($135) ($78) ($205) ($278) ($383) ($144) Other $17 $15 $13 $16 $2 ($2) $20 $31 $4 Investing Cash Flow ($91) ($75) $14 ($200) ($206) ($298) ($258) ($376) ($509) ($628) ($389) Net Changes In Stock ($548) ($58) ($111) ($475) ($502) ($576) ($67) ($488) ($207) ($457) ($74) Net Changes In ST Debt ($27) $15 ($1) ($16) $232 $45 ($329) $310 ($665) Net Changes In LT Debt $184 ($463) ($82) $236 ($8) $335 $54 ($9) $749 $250 Dividends Paid $0 $0 $0 $0 $0 $0 $0 Other $16 ($20) ($26) ($8) $49 $22 $26 $22 ($30) Financing Cash Flow ($374) ($526) ($220) ($263) ($229) ($174) ($316) ($165) ($154) ($207) ($74) Exchange Rate Gain/(Loss) Net Incr./Decr. In Cash from contin ($20) $77 $63 ($78) ($9) ($15) ($0) $7 ($1) ($277) $132 Beginning Cash Balance $53 $33 $110 $174 $95 $87 $70 $69 $75 $74 ($203) Ending Cash Balance $33 $110 $174 $95 $87 $72 $69 $77 $74 ($203) ($71) Free Cash Flow Operating Cash Flow $445 $678 $269 $385 $426 $457 $573 $548 $662 $558 $596 Capital Expenditures ($160) ($110) ($75) ($162) ($163) ($177) ($203) ($210) ($258) ($245) ($245) Free Cash Flow $286 $567 $194 $223 $263 $279 $371 $338 $404 $313 $351 Pg.8
9 Disclosure Appendix AutoNation, Inc. - AN We have managed or co-managed a public offering of securities for AutoNation, Inc. within the past 12 months. AutoNation, Inc. is an investment banking client of ours. We have received compensation for investment banking services from AutoNation, Inc. during the past 12 months. We have received compensation for non-investment banking securities related services from AutoNation, Inc. during the past 12 months. We expect to receive or intend to seek compensation for investment banking services from AutoNation, Inc. within the next three months. During the past 12 months, AutoNation, Inc. has been a client of the firm or its affiliates for non-securities related services. As of the date of this report, we make a market in AutoNation, Inc.. For the three-year history represented in this chart, this stock has been rated Sector Weight. Reg A/C Certification The research analyst(s) responsible for the preparation of this research report certifies that:(1) all the views expressed in this research report accurately reflect the research analyst's personal views about any and all of the subject securities or issuers; and (2) no part of the research analyst's compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed by the research analyst(s) in this research report. Three-Year Rating and Price Target History Rating Disclosures Distribution of Ratings/IB Services Firmwide and by Sector KeyBanc Capital Markets IB Serv/Past 12 Mos. Consumer IB Serv/Past 12 Mos. Rating Count Percent Count Percent Overweight [OW] Sector Weight [SW] Underweight [UW] Rating Count Percent Count Percent Overweight [OW] Sector Weight [SW] Underweight [UW] Pg.9
10 Disclosure Appendix (cont'd) Rating System Overweight - We expect the stock to outperform the analyst's coverage sector over the coming 6-12 months. Sector Weight - We expect the stock to perform in line with the analyst's coverage sector over the coming 6-12 months. Underweight - We expect the stock to underperform the analyst's coverage sector over the coming 6-12 months. Note: KeyBanc Capital Markets changed its rating system after market close on February 27, The previous ratings were Buy, Hold and Underweight. Additionally, Pacific Crest Securities changed its rating system to match KeyBanc Capital Markets rating system after market close on April 10, 2015, in conjunction with the merger of the broker dealers. The previous ratings were Outperform, Sector Perform and Underperform. Other Disclosures KeyBanc Capital Markets is a trade name under which corporate and investment banking products and services of KeyCorp and its subsidiaries, KeyBanc Capital Markets Inc., Member NYSE/FINRA/SIPC ( KBCMI ), and KeyBank National Association ( KeyBank N.A. ), are marketed. Pacific Crest Securities is a division of KeyBanc Capital Markets Inc. KeyBanc Capital Markets Inc. ( KBCMI ) does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. This report has been prepared by KBCMI. The material contained herein is based on data from sources considered to be reliable; however, KBCMI does not guarantee or warrant the accuracy or completeness of the information. It is published for informational purposes only and should not be used as the primary basis of investment decisions. Neither the information nor any opinion expressed constitutes an offer, or the solicitation of an offer, to buy or sell any security. The opinions and estimates expressed reflect the current judgment of KBCMI and are subject to change without notice. This report may contain forward-looking statements, which involve risk and uncertainty. Actual results may differ significantly from the forward-looking statements. This report is not intended to provide personal investment advice and it does not take into account the specific investment objectives, financial situation and the specific needs of any person or entity. No portion of an analyst s compensation is based on a specific banking transaction; however, part of his/her compensation may be based upon overall firm revenue and profitability, of which investment banking is a component. Individuals associated with KBCMI (other than the research analyst(s) listed on page 1 of this research report) may have a position (long or short) in the securities covered in this research report and may make purchases and/or sales of those securities in the open market or otherwise without notice. As required by FINRA Rule 2241(C)(4)(A), financial interest, if any, by any research analysts listed on page 1 of this report will be disclosed in Important Disclosures, Company-specific regulatory disclosures located above in the Disclosure Appendix. KBCMI itself may have a position (long or short) in the securities covered in this research report and may make purchases and/or sales of those securities in the open market or otherwise without notice. As required by FINRA Rule 2241(C)(4)(F), if KBCMI, or its affiliates, beneficially own 1% or more of any class of common equity securities in the subject company(ies) in this research report, it will be disclosed in Important Disclosures, Company-specific regulatory disclosures located above in the Disclosures Appendix. This communication is intended solely for use by KBCMI clients. The recipient agrees not to forward or copy the information to any other person without the express written consent of KBCMI. Pg.10
Allscripts Healthcare Solutions, Inc.
HEALTHCARE: Healthcare Technology Company Update / Estimates Change Allscripts Healthcare Solutions, Inc. MDRX: Continuing the String of Bookings We reiterate our SW rating on Allscripts (MDRX) due to
More informationDarden Restaurants, Inc.
Darden Restaurants, Inc. DRI: Reports Solid Performance; Expectations Were Pretty High Despite Evidence Segment Is Slowing Our View: We reiterate our OW rating following shares coming under pressure because
More informationPJC Survey Tests Hypothesis Around Digital Download Behavior During Next Cycle
(GME) PJC Survey Tests Hypothesis Around Digital Download Behavior During Next Cycle Overweight CONCLUSION The rate of full game downloads during the next gen cycle represents a key debate around GME given
More informationAutoZone, Inc. EQUITY RESEARCH QUARTERLY UPDATE OUTPERFORM. Quick Read: Sales a Bit Soft, But Results Solid. September 22, 2016
EQUITY RESEARCH QUARTERLY UPDATE September 22, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $900.00 AZO - NYSE $751.45 3-5 Yr. EPS Gr. Rate 14% 52-Wk Range $819.54-$681.01 Shares Outstanding 30.8M
More informationCEVA Inc. CEVA - $ NASDAQ Buy
Suji Desilva, CFA, (415) 306-5120 sdesilva@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH August 07, 2018 Semiconductors & IT Hardware CEVA Inc. CEVA - $32.55 - NASDAQ
More informationO'Reilly Automotive, Inc. Quick Read: Weather Likely Weighed Upon Sales a Bit
EQUITY RESEARCH QUARTERLY UPDATE July 27, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $300.00 ORLY - NASDAQ $277.51 3-5 Yr. EPS Gr. Rate 18% 52-Wk Range $284.66-$225.12 Shares Outstanding 99.4M
More informationAAON, Inc. (AAON) NEUTRAL Price Target: $33 Price: $ Sidoti & Company, LLC
November 1, 2018 Intraday Note Raise Earnings Estimates; Earnings Release AAON, Inc. (AAON) Equity Research Increase 2019 EPS Estimate After This Morning s Solid 3Q:18 Report; 3Q:18 EPS Of $0.27 Beat Our
More informationUNITEDHEALTH GROUP INC
07-16 09-16 11-16 01-17 03-17 05-17 07-17 HEALTHCARE SERVICES Managed Care Market Overweight UNITEDHEALTH GROUP INC (UNH $187.96 Outperform) Expect Strong Q2 + Focus on Early 2018 Commentary Look for solid
More informationAAON, Inc. (AAON) NEUTRAL Price Target: $33 Price: $ Sidoti & Company, LLC
December 13, 2018 Morning Meeting Note Company Update AAON, Inc. (AAON) Equity Research In Our View, AAON s Outlook For 2019 Is Positive Based On Backlog, Order Trend And Price/Cost; However, We Are Cautious
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 informationAmerican Tower Corp. AMT 3Q16 Results: Solid Quarter with a Beat and Raise on EBITDA
EQUITY RESEARCH COMPANY UPDATE October 27, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $130.00 AMT - NYSE $115.67 3-5 Yr. EPS Gr. Rate 20% 52-Wk Range $118.26-$83.07 Shares Outstanding 430.0M
More informationAAON, Inc. (AAON) NEUTRAL Price Target: $33 Price: $ Sidoti & Company, LLC
February 28, 2019 Intraday Note Lower Earnings Estimates; Earnings Release AAON, Inc. (AAON) Equity Research 4Q:18 Revenue Beats, But EPS Misses On Soft Gross Margin; Although Backlog Supports Growth,
More informationCalAmp Corp. CAMP - $ NASDAQ Buy
Scott W. Searle, CFA, (646) 616-2782 ssearle@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH June 28, 2018 Technology: Communications, Wireless & IoT CalAmp Corp. CAMP
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Chow Tai Fook (1929 HK) Accumulate Target price: HK$11.60 3QFY15 sales disappoint SSS plunge 21% YoY in HK and Macau The sluggish sales was attributable to protest
More informationArcimoto, Inc. FUV - $ NASDAQ Buy
Craig Irwin, (646) 358-1910 cirwin@roth.com Annapoorni C.S, CFA, (646) 616-2791 acs@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH December 28, 2018 Cleantech & Industrial
More informationTakeaways from Bullish Battery Analyst Day
AUTO & TRUCK MANUFACTURING Sector Weighting Market Weight JOHNSON CONTROLS INC. (JCI $39.52 Outperform) Takeaways from Bullish Battery Analyst Day Upbeat, In-Depth Power Solutions (PS) Analyst Day. Yesterday,
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Hold (maintained) Target price: HK$8.50 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage Limited 29-30/F,
More informationGoodbaby (1086 HK) Buy (maintained) Target price: HK$ H16 results miss, but margin expansion continues. Equity Research Consumer Discretionary
Equity Research Consumer Discretionary Goodbaby (1086 HK) Buy (maintained) Target price: HK$4.20 1H16 results miss, but margin expansion continues Maintain Buy Net profit rose 21% YoY to HK$107m in 1H16,
More informationWe Raise Our Price Target To $4 (From $3); Think Strong Outlook For Revenue And EBITDA Growth Warrants Higher Valuation
July 13, 2018 Company Sponsored Research Morning Meeting Note Raise Price Target Sify Technologies Limited Sponsored ADR (SIFY) Equity Research We Raise Our Price Target To $4 (From $3); Think Strong Outlook
More informationBarco N.V. Cinema Drives Top-Line Beat; Healthcare and Enterprise Behind EBITDA Expansion
EQUITY RESEARCH COMPANY UPDATE February 10, 2017 Stock Rating: PERFORM 12-18 mo. Price Target NA BAR.BR - BRU 80.49 3-5 Yr. EPS Gr. Rate 3% 52-Wk Range 82.28-54.10 Shares Outstanding 12.5M Float 8.6M Market
More informationSidoti & Company, LLC Member FINRA & SIPC Required disclosures appear in the Appendix.
Member FINRA & SIPC Required disclosures appear in the Appendix. 122 East 42 nd Street New York, NY 10168 (212) 297-0001 (212) 297-9166 www.sidoti.com AAON, Inc. (AAON-$26.55) Morning Meeting Note NEUTRAL
More informationAAON, Inc. (AAON) NEUTRAL Price Target: $35 Price: $ Sidoti & Company, LLC
September 15, 2017 Morning Meeting Note Company Update AAON, Inc. (AAON) Equity Research We Maintain Our Outlook For Robust Growth For AAON, Following A Peer s Positive Commentary Earlier This Week; Maintain
More informationVerizon EQUITY RESEARCH QUARTERLY UPDATE PERFORM. VZ 3Q16 First Look: Mixed Results, Positive Guidance Maintained.
EQUITY RESEARCH QUARTERLY UPDATE October 20, 2016 Stock Rating: PERFORM 12-18 mo. Price Target NA VZ - NYSE $50.38 3-5 Yr. EPS Gr. Rate 12% 52-Wk Range $56.95-$43.79 Shares Outstanding 4,085.0M Float 3,758.0M
More informationChow Sang Sang (116 HK)
Equity Research Consumer Discretionary Chow Sang Sang (116 HK) Hold (maintained) Target price: HK$14.00 1H16 China sales outperformed peers; still cautious on HK market Maintain Hold We revise down our
More informationAAON, Inc. (AAON) NEUTRAL Price Target: $34 Price: $ Sidoti & Company, LLC
December 16, 2016 Morning Meeting Note Raise Price Target AAON, Inc. (AAON) Equity Research Raise Target To $34 (From $28) On Anticipation Of A Lower Tax Rate; Continue To Forecast Strong Growth In 2017-2018;
More informationPharming Group NV (OTC: PHGUF) PHARM.AS AEX Buy
Scott R. Henry, CFA, (949) 720-7123 shenry@roth.com Sales (800) 933-6830, Trading (800) 933-6820 Healthcare: BioPharmaceuticals COMPANY NOTE EQUITY RESEARCH May 18, 2017 Pharming Group NV (OTC: PHGUF)
More informationDollarama Inc. Q2 F2017 Preview. (1) Growth expected to continue (2) A deeper look at valuation HIGHLIGHTS. The NBF Daily Bulletin.
DOL (T) $97.04 Stock Rating: Outperform (Unchanged) Target: $105.00 (Was $104.00) Risk Rating: Average (Unchanged) Est. Total Return: 8.6% Stock Data: 52-week High-Low (Canada) Bloomberg $98.94 - $66.32
More informationHOLD BUY. China Singyes Solar Technologies [0750.HK] Outlook improving but positives largely priced in after recent share price rally
September February 27, 1, 2015 2016 China Singyes Solar Technologies [0750.HK] Outlook improving but positives largely priced in after recent share price rally Singyes s 1H16 earnings growth of 42% YoY
More informationDollarama Inc. Q4 F2017 Results. A straight-forward beat and other notable business updates HIGHLIGHTS. The NBF Daily Bulletin.
DOL (T) $110.88 Stock Rating: Outperform (Unchanged) Target: $122.00 (Was $113.00) Risk Rating: Below Average (Unchanged) Est. Total Return: 10.4% Stock Data: 52-week High-Low (Canada) Bloomberg $104.94
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Buy (maintained) Target price: HK$18.50 Product mix improvement in 4Q15 order book 4Q15 order book kept at low-teen, better product mix Order
More informationCalgon Carbon Corporation Rating: Hold
WATER COMPANIES Christopher Bamman 212-218-3989 cbamman@morganjoseph.com Richard S. Paget, CFA 212-218-3894 rpaget@morganjoseph.com Company Update / Estimates Change February 25, 2008 Key Metrics CCC -
More informationSidoti & Company, LLC Member FINRA & SIPC Required disclosures appear in the Appendix.
Member FINRA & SIPC Required disclosures appear in the Appendix. 122 East 42 nd Street New York, NY 10168 (212) 297-0001 (212) 297-9166 www.sidoti.com AAON, Inc. (AAON-$23.39) Morning Meeting Note NEUTRAL
More informationPEDEVCO Corp PED - $ NYSE:MKT Buy
Joe Reagor, (949) 720-7106 jreagor@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH June 23, 2015 Resources: Oilfield Services PEDEVCO Corp PED - $0.50 - NYSE:MKT Buy
More informationInvesting.xls debt charts 1 10/4/2010
Company Explorer - Debt Summary Service Corp. International SCI 817565104 2797560 NYSE Common stock Other Consumer Services 04-Oct-2010 ICMA / Mergent / Reuters Global Fundamentals U.S. Dollar 600 500
More informationLuk Fook (590 HK) Hold Target price: HK$ Downgrade to Hold on more challenging HK & Macau market outlook. Equity Research Consumer Discretionary
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold Target price: HK$24.60 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage Limited
More informationComcast EQUITY RESEARCH QUARTERLY UPDATE OUTPERFORM. Comcast 2Q16 Follow-Up: Raising Price Target to $74, 8x 2017E EBITDA.
EQUITY RESEARCH QUARTERLY UPDATE July 29, 2016 Stock Rating: OUTPERFORM 12-18 mo. Price Target $74.00 CMCSA - NASDAQ $67.86 3-5 Yr. EPS Gr. Rate 17% 52-Wk Range $68.36-$50.01 Shares Outstanding 2,446.0M
More informationMedifast, Inc. Top line still not taking shape, reiterate Neutral rating and decrease 2015 estimates. NYSE: MED
Medifast, Inc. NYSE: MED Top line still not taking shape, reiterate Neutral rating and decrease 2015 estimates. Medifast engages in the production, distribution, and sale of weight loss and weight loss
More informationFUV: $4.5 million capital raise and Florida Keys franchise agreement. Company Update December 28, 2018 Industrial & Consumer Technology
Company Update Industrial & Consumer Technology Arcimoto, Inc. (FUV - $2.01 - Buy) COMPANY NOTE JAMES McILREE, CFA, Senior Research Analyst, +1-646-465-9034 jmcilree@chardan.com Sales and trading 7 a.m.
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Hold (downgraded) Target price: HK$22.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong)
More informationLuk Fook (590 HK) Hold (maintained) Target price: HK$ In line results, 1QFY17 remains weak. Equity Research Consumer Discretionary.
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (maintained) Target price: HK$16.50 In line results, 1QFY17 remains weak In line results Net profit slumped 41% YoY to HK$959m in 1QFY17, in
More informationArcimoto, Inc. FUV - $ NASDAQ Buy
Craig Irwin, (646) 358-1910 cirwin@roth.com Annapoorni C.S, CFA, (646) 616-2791 acs@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH February 15, 2019 Cleantech & Industrial
More informationLuk Fook (590 HK) Hold (downgraded) Target price: HK$ HFY18 results beat, but downgrade from Accumulate to Hold on rich valuation
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (downgraded) Target price: HK$34.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage
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 informationBCommunication Ltd. (BCOM.IT - NIS Buy) Investment Summary:
Initiating Coverage Telecom Services BCommunication Ltd. (BCOM.IT - NIS92.20 - Buy) COMPANY NOTE Lena Rogovin, Senior Research Analyst, +972-54-7232782 lrogovin@chardancm.com Sales and trading 7 a.m. to
More informationVerizon EQUITY RESEARCH QUARTERLY UPDATE PERFORM. VZ 3Q16 Follow-Up: EPS Beat Despite Soft Wireless Subscriber Momentum.
EQUITY RESEARCH QUARTERLY UPDATE October 20, 2016 Stock Rating: PERFORM 12-18 mo. Price Target NA VZ - NYSE $50.38 3-5 Yr. EPS Gr. Rate 12% 52-Wk Range $56.95-$43.79 Shares Outstanding 4,086.0M Float 4,076.0M
More informationEquity Research: Research Summary
TechnologySpecialistsof Equity Research: September 10, 2015 KBCM Topics: D, IP, LULU, NWE, SCSS PCS Topics: AMD, INTC, MRVL, NVDA, ON, SYNA, HUBS Estimate Changes Ticker Old 2015E New 2015E Cons. Old 2016E
More informationLG Innotek (011070) Company Note. Concerns unjustified, 3Q14 results to beat consensus. BUY (Maintain)
Company Note August 29, 214 LG Innotek (117) 12M rating BUY (Maintain) 12M TP W17, from W17, Up/downside +29% Stock Data KOSPI (Aug 28, pt) 2,76 Stock price (Aug 28, KRW) 132, Market cap (USD mn) 3,22
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 informationSingyes Solar (00750.HK/750 HK)
Singyes Solar (00750.HK/750 HK) Margin decline not a concern for earnings growth HK$12.64 Outperform Maintained 1 Huei-chen Flannery 2 852.2878.4270 3 hueichen.flannery@kgi.com Company update Estimate
More informationThe Ensign Group, Inc. (NASDAQ:ENSG)
The Ensign Group, Inc. (NASDAQ:ENSG) ENSG - Thesis Remains Intact; Reiterate MO MARKET OUTPERFORM COMPANY UPDATE Post Acute Care - Facilities February 14, 2013 Kevin Campbell, CFA, Managing Director kcampbell@avondalepartnersllc.com
More informationCompany Report. TCL Comm (2618 HK) Strong FY15E ahead backed by solid product roadmap in smartphone/wearables/apps/cloud; Reiterate BUY BUY
Company Report China Merchants Securities (HK) Co.Ltd. Hong Kong Equity Research TCL Comm (2618 HK) Strong FY15E ahead backed by solid product roadmap in smartphone/wearables/apps/cloud; Reiterate BUY
More informationYG Entertainment (122870)
Company Note August 29, 212 12M rating BUY (Maintain) 12M TP W69, from W69, Up/downside +11% Stock Data KOSPI (Aug 28, pt) 1,916 Stock price (Aug 28, KRW) 62,2 Market cap (USD mn) 561 Shares outstanding
More informationEquity Research: Research Summary
TechnologySpecialistsof Equity Research: August 10, 2015 KBCM Topics: CNP, HIL, IPCM, LABL, PDCE, STN, TISI, TKPPY PCS Topics: AMD, INTC, MRVL, NVDA, ON, SYNA Rating Changes Ticker Company Old Rating New
More informationNike Inc. (NKE) Slight Delay As We Taxi For Takeoff. 21 March 2017 Americas/United States Equity Research Footwear
Americas/United States Equity Research Footwear Rating OUTPERFORM Price (21-Mar-17, US$) 58.01 Target price (US$) 67.00 52-week price range (US$) 64.90-49.62 Market cap (US$ m) 95,976.22 Target price is
More informationSilicon Works (108320)
Company Note June 8, 2018 12M rating BUY (Maintain) OLED growth starts with Silicon Works 12M TP W56,000 Up/downside +38% from W56,000 2Q18 OP to surge 165% YoY to W8.4bn Despite disappointing 1Q18 results,
More informationOTC Markets Group Inc. (OTCM) NR Price Target: $30 Price: $29.80 Risk Rating: H. Sidoti & Company, LLC
September 29, 2017 Company Sponsored Research Morning Meeting Note Raise Price Target; Raise Earnings Estimates OTC Markets Group Inc. (OTCM) Equity Research Raise Target To $30 (From $27) As We Introduce
More informationStryker Corp. Post-4Q15 Thoughts
EQUITY RESEARCH QUARTERLY UPDATE January 27, 2016 Stock Rating: PERFORM 12-18 mo. Price Target $104.00 SYK - NYSE $96.02 3-5 Yr. EPS Gr. Rate 9% 52-Wk Range $105.34-$86.68 Shares Outstanding 378.4M Float
More informationLifeVantage Corp. NasdaqCM: LFVN
LifeVantage Corp. NasdaqCM: LFVN New Products and Valuation Outweigh issues in Japan, reiterate Strong Buy LifeVantage Corp (LFVN) focuses on selling healthy living products through direct selling. They
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ 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 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 informationALPHA SELECT LIST CAS Medical Systems, Inc.
A Matt G. Hewitt Senior Research Analyst 612-334-6314 matthew.hewitt@craig-hallum.com Lucas Baranowski Research Analyst 612-334-8224 lucas.baranowski@craig-hallum.com Charlie Eidson, CPA Research Analyst
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 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 informationHyundai Steel (004020)
Earnings Review February 1, 213 12M rating BUY (Maintain) 12M TP W111, from W111, Hyundai Steel (42) Astonishing earnings in many aspects Above In line Below Up/downside +34% Stock Data KOSPI (Jan 31,
More informationJefferies Group Another Hack Attack
EQUITY RESEARCH COMPANY UPDATE November 23, 2011 Stock Rating: PERFORM 12-18 mo. Price Target NA JEF - NYSE $10.06 3- Yr. EPS Gr. Rate NA 2-Wk Range $27.12-$9.0 Shares Outstanding 199.7M Float 148.3M Market
More informationSidoti & Company, LLC Member FINRA & SIPC Required disclosures appear in the Appendix.
Member FINRA & SIPC Required disclosures appear in the Appendix. 122 East 42 nd Street New York, NY 10168 (212) 297-0001 (212) 297-9166 www.sidoti.com AAON, Inc. (AAON-$27.84) Morning Meeting Note NEUTRAL
More informationFitbit, Inc. FIT - $ NYSE Buy
Scott W. Searle, CFA, (646) 616-2782 ssearle@roth.com Sales (800) 933-6830, Trading (800) 933-6820 COMPANY NOTE EQUITY RESEARCH August 02, 2018 Technology: Communications, Wireless & IoT Fitbit, Inc. FIT
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 informationThe Medicines Company Model Update; Busy Catalyst Calendar Ahead
EQUITY RESEARCH QUARTERLY UPDATE March 23, 2016 Stock Rating: PERFORM 12-18 mo. Price Target NA MDCO - NASDAQ $31.48 3-5 Yr. EPS Gr. Rate NA 52-Wk Range $43.79-$25.27 Shares Outstanding 68.9M Float 67.1M
More informationVerizon EQUITY RESEARCH COMPANY UPDATE PERFORM. Verizon to Acquire Fleetmatics; Smart/Accretive Acquisition. August 1, 2016 COMMUNICATION AND CLOUD
EQUITY RESEARCH COMPANY UPDATE August 1, 2016 Stock Rating: PERFORM 12-18 mo. Price Target NA VZ - NYSE $55.41 3-5 Yr. EPS Gr. Rate 12% 52-Wk Range $56.95-$38.06 Shares Outstanding 4,085.0M Float 3,758.0M
More informationTCL Communication (2618 HK) Painful transition period. Buy (Maintain) Target Price HK$2.33 Up/downside +28.5% Current price HK$1.
Securities Analysis (Equity) TCL Communication (218 HK) Painful transition period 1H12 profit warning. TCL Com announced profit warning on 15 Jul and expected to record a significant drop in 2Q12 net profit
More informationRelease Date Conference Call Time (Eastern) Contact Co. Guidance Consensus TBD TBD TBD TBD N/A $0.02
October 9, 2018 Company Sponsored Research Morning Meeting Note Earnings Preview Sify Technologies Limited Sponsored ADR (SIFY) Equity Research Expect 2Q:F19 EPS Will Be Flat Year Over Year On 15% Higher
More informationDuksan Hi-Metal (077360)
Company Note March 14, 2014 Duksan Hi-Metal (077360) 12M rating BUY (Maintain) 12M TP W24,000 from W24,000 Up/downside +32% Stock Data KOSPI (Mar 13, pt) 1,934 Stock price (Mar 13, KRW) 18,250 Market cap
More informationChina TCM (570 HK) Buy (maintained) Target price: HK$ H17 earnings beat, 2017 growth guidance reaffirmed; TP raised to HK$5.
Oct-14 Dec-14 Feb-15 Apr-15 Jun-15 Aug-15 Oct-15 Dec-15 Feb-16 Apr-16 Jun-16 Aug-16 Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Equity Research Healthcare China TCM (570 HK) Buy (maintained) Target price: HK$5.40
More informationEquity Research: Morning Meeting Notes
TechnologySpecialistsof Equity Research: September 6, 2016 KBCM Topics: PPG PCS Topics: ELLI, T, S, TMUS, VZ, WWE, FOXA, AMCX, CBS, CMCSA, DISCA, LGF, MSGN, NFLX, SNI, STRZA, TWX, VIAB, WWE Initiation
More informationNote Important Disclosures on Pages 5-6 Note Analyst Certifications on Page 5
COMPANY UPDATE / ESTIMATE CHANGE Key Metrics WGL - NYSE - as of 2/7/18 $85.41 Price Target -- 52-Week Range $81.59 - $86.89 Shares Outstanding (mm) 51.4 Market Cap. ($mm) $4,386.0 1-Mo. Average Daily Volume
More informationAnhui Conch [0914.HK]
Anhui Conch [0914.HK] Due to high base effect in 1H14 and weak cement price trend year-to-date, we forecast Anhui Conch s 1H15 recurring net profit to decline 41% year-on-year (YoY) to RMB3.45bn. As a
More informationSimmtech ( KS)
Sep 7, 218 Electronics/parts DRAM upgrade begins 2H18 earnings likely to turn around strongly, with OP estimated at W31.5bn Rating Target price BUY (M) W21,6 (M) Current price (Sep 4) W9,51 Upside potential
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ 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 informationLG International (001120) Poor 3Q expected to be just a blip WHAT S THE STORY? SUMMARY OF 3Q RESULTS
Company Update LG International (112) Poor 3Q expected to be just a blip Jaeseung Baek Analyst jaeseung.baek@samsung.com 822 22 7794 LG International (LGI) yesterday reported that its consolidated sales
More informationPico Far East Holdings Limited
e 20 Pico Far East Holdings Limited Recent major contract wins indicate accelerating business momentum Overweight HK$2.39 01 e 20 Price Target: HK$2.80 Business update: Pico Far East announced it has won
More information06 July 2007 Flash Comment
06 July 2007 Flash Comment CR Power (0836.HK) Acquisition of Jinzhou Power Plant Expected Return Rating : Reduce Price (05/07/07) : HK$19.50 Target Price : HK$16.66 Expected Capital Gain : -14.6% Expected
More informationE 2016E 2017E
November 26, 2015 Sinosoft Technology Group [1297.HK] A beneficiary of establishing carbon trading platform. BUY The development of the sales tax refund system for overseas visitors is in line with Sinosoft
More informationMahindra & Mahindra. Source: Company Data; PL Research
Tractors drive Q2 performance; Accumulate November 11, 2016 Rohan Korde rohankorde@plindia.com +91 22 66322235 Rating Accumulate Price Rs1,242 Target Price Rs1,503 Implied Upside 21.0% Sensex 26,819 Nifty
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 informationSocket Mobile, Inc. (SCKT) NR Price Target: $6 Price: $4.04 Risk Rating: M. Sidoti & Company, LLC
October 27, 2017 Company Sponsored Research Morning Meeting Note Earnings Release Socket Mobile, Inc. (SCKT) Equity Research Maintain $6 Price Target; Robust Demand From Application Developer, Despite
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 informationQ2 11 COMPANY UPDATE
Q2 11 COMPANY UPDATE DISCLOSURE 2 This presentation includes forward-looking statements within the meaning of the "Safe-Harbor" provisions of the Private Securities Litigation Reform Act of 1995, which
More informationRelease Date Conference Call Time (Eastern) Contact Co. Guidance Consensus May 9 May 10 8:30am TBA NA $0.29
April 19, 2018 Company Sponsored Research Morning Meeting Note Earnings Preview OTC Markets Group Inc. (OTCM) Equity Research Forecast 10% EPS Growth In 1Q:18, Aided By Lower Taxes; View OTCM As Well Positioned
More informationApple Inc. EQUITY RESEARCH ESTIMATE CHANGE. Buy. AAPL - NASDAQ November 3, Enterprise & Consumer Technology
EQUITY RESEARCH ESTIMATE CHANGE Enterprise & Consumer Technology AAPL - NASDAQ November 3, 2017 Closing Price 11/2/2017 $168.11 Rating: Buy 12-Month Target Price: $193.00 52-Week Range: $104.08 - $169.94
More informationM.A. W M.A. WRIGHT FUND EQUITY RESEARCH LOWE S (NYSE: LOW) Sell. S&P Sector Consumer Discretionary INDUSTRY INSIGHT
M.A. W M.A. WRIGHT FUND EQUITY RESEARCH Ivy Ghose Ghosei@rice.edu Jan 30, 2002 LOWE S (NYSE: LOW) S&P Sector Consumer Discretionary Sell MARKET DATA Price $44.79 52 wk range $48.88-24.59 Price Target $46
More informationCENTENE CORP. Read-Thru From NY Governor s Budget to Fidelis Deal HEALTHCARE SERVICES. (CNC $ Peer Perform)
HEALTHCARE SERVICES Managed Care Market Overweight CENTENE CORP (CNC $110.80 Peer Perform) Read-Thru From NY Governor s Budget to Fidelis Deal NY Governor s Budget Could Impact Fidelis Deal On 1/16/18
More informationKIMBERLY CLARK DE MEXICO Re-Rating Completed; Downgrading to Hold
Latin American Equity Research Mexico City, November 20, 2006 KIMBERLY CLARK DE MEXICO Re-Rating Completed; Downgrading to Hold Joaquín Ley* Mexico: Santander Banco Santander S.A. 5255) 5269-1921 jley@santander.com.mx
More informationDetour Gold Corporation (DGC-T)
Detour Gold Corporation (DGC-T) Q2 Results Advancing Towards Full Production August 6, 2014 Michael Curran, CFA (416) 507-3950 mcurran@beaconsecurities.ca Detour Gold s focus is the continuing ramp up
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 informationSimmtech (222800) Focus on 2H earnings WHAT S THE STORY?
Company Update Simmtech (222800) Focus on 2H earnings Simmtech yesterday reported disappointing 4Q results, which compels us to cut our 2018 operating profit forecast by 10% to KRW52.9b and 12-month target
More informationHOLD. Deleveraging story playing out RAMCO CEMENTS. Target Price: Rs 503. Q4 performance
RAMCO S HOLD Target Price: Rs 503 Deleveraging story playing out Ramco Cements total debt reduced by a massive Rs 5 bn to Rs 22 bn in FY16. The company generated total EBITDA of Rs 11.5 bn in FY16 and
More informationQuarterly results (YE Mar) 4QFY13 4QFY14 YoY(%) FY13 FY14 YoY(%)
India I Equities Metals & Mining Result Update Change in Estimates Target Reco 14 May 2014 Graphite India Cash generation accelerates; Buy Key takeaways Revenues driven by greater volumes. Graphite India
More informationSilicon Works (108320)
Earnings Review August 14, 2017 12M rating BUY (Maintain) 12M TP W50,000 from W50,000 Up/downside +44% Stock Data KOSPI (Aug 11, pt) 2,320 Stock price (Aug 11, KRW) 34,700 Market cap (USD mn) 494 Shares
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 information