INNOFACTOR. Danish country manager suspected misconduct led to assessment error in financials. IT Services 21 October Result Comment NO RATING
|
|
- Donna Parker
- 6 years ago
- Views:
Transcription
1 INNOFACTOR IT Services 21 October Result Comment NO RATING PRICE Innofactor 0,78 Price as of High/Low 12m 1,17 / 0,76 COMPANY DATA Mcap 26 EV 36 No. of shares (out) 33,5 No. of shares (dil) 33,5 SHAREHOLDERS Ensio Sami 22,26 % Tilman Tuomo 8,4 % Salminen Jyrki 7,6 % Laiho Rami 4,3 % Freefloat 78 % STOCK DATA Reuters Bloomberg CALENDAR IFA1V.HE IFA1V FH Next report date 01 March 2016 AGM 29 March 2016 SHARE PRICE 1,8 1,6 1,4 1,2 1,0 0,8 0,6 0,4 0,2 0, QUARTERLY EARNINGS 0,04 0,04 0,03 0,03 0,02 0,02 0,01 0,01 0,00-0,01-0,01 ANALYST Aaron Kaartinen aaron.kaartinen@fim.com Fleminginkatu HELSINKI Innofactor, EUR HEXP Index EPS, EUR Dealing (09) EBIT margin 1Q 2Q 3Q 4Q 1Q 2Q 3Qe 4Qe % 1 1 8% 6% 4% Danish country manager suspected misconduct led to assessment error in financials Innofactor reported a relatively weak Q3 report with negative sales and resulting negative surprise in EBITDA. However, the key information in the report was the suspected misconduct of the Danish country manager and the resulting assessment error in financials of 0,6 million for years The management has been restructured in Denmark and the company does not see changes in the underlying operational performance. However, this unfortunate event can result in short term uncertainty on the underlying profitability of the Danish operations. Sales growth missed our estimate with -3,5% YoY decline resulting in revenue of 9,3 million (estimate 10,2 million). Sales miss resulted in EBITDA of 0,8 million thus falling short of our estimate of 1,1 million. The licensing deals were still lagging behind and no pick-up was seen from the slow start to the year. Management was still confident in strong performance in the seasonally important Q4. The sales split between commercial and public & third sector clients was relatively stable at 48% / 5 during Q1-Q3/2015. Sales split between Finland and Denmark was 8 / 18% implying the reduced sales in Denmark due to the assessment error in financials. Sales split between integration services (73%), licenses (3%) and recurring services (24%) was still weak regarding the license revenues. Innofactor has hired a new executive to lead the licensing business. Innofactor announced updated strategy with no major changes. Based on discussion with the management we see mid-term growth potential in the digitalization growth initiatives of the Finnish government. This supports growth prospects from H2/2016 onwards We expect some short-term headwinds to M&A talks due to the uncertainty related to the assessment error in financials. However, the financing arrangement related to the upcoming redeeming of the hybrid bond is positive in terms of increasing financial flexibility for possible acquisitions. Innofactor share is trading at 0,78, maintaining a premium to the Nordic peers and some discount to HiQ, which we consider a relevant peer. However, we see some risks in the valuation due to slowdown in organic growth rate and lack of acquisitions to speed up growth. However, Innofactor has a significant tax asset of 7,1 million ( 0,21 per share) that is not reflected in the market multiples giving support to the share price. Figures in EURm e 2016e 2017e Sales 17,2 18,8 32,7 43,8 44,7 46,5 48,8 Sales growth 74,5 % 9,4 % 73,7 % 34,1 % 2,0 % 4,0 % 5,0 % EBIT 0,9 0,6 2,9 2,3 2,7 3,3 3,7 EBIT margin 5 % 3 % 9 % 5 % 6 % 7 % 8 % EBITDA 1,4 1,2 3,9 3,7 3,9 4,6 5,0 EBITDA margin 8,4 % 6,5 % 12,1 % 8,5 % 8,6 % 9,9 % 10,3 % PTP 0,9 0,6 2,7 1,7 2,0 2,9 3,3 EPS 0,02 0,02 0,07 0,04 0,05 0,07 0,08 DPS 0,00 0,00 0,00 0,00 0,00 0,00 0,00 Yield 0 % 0 % 0 % 0 % 0 % 0 % 0 % P/E 25,5 31,8 19,2 18,5 16,4 11,4 10,0 EV/EBITDA 11,7 12,4 13,9 10,1 9,3 7,1 5,8 EV/Sales 1,0 0,8 1,7 0,9 0,8 0,7 0,6 P/B 1,4 1,0 2,2 1,1 1,0 1,1 1,0 ROE 5 % 3 % 14 % 6 % 7 % 7 % 9 % ROCE 7 % 4 % 12 % 7 % 8 % 8 % 10 % Net Gearing -5 % 5 % 56 % 57 % 39 % 28 % 11 % FCF/share -0,04 0,00 0,09-0,01 0,00 0,10 0,09 FIM has made an agreement with the company this study concerns according to which it receives compensation for the research service provided. FIM does not provide any investment recommendation for the share. 1/10
2 Assessment error in financials Innofactor reported in connection with the Q3 report that it had terminated the contract of the Country Manager in Denmark on September 16, The contract was terminated due to suspected misconduct and lack of confidence. This has been part of the reasons leading to errors in the previously released financials. The interim reports for Q1 and Q have been corrected and for the time preceding the current financial period the figures are corrected to the last quarter of The effect of corrections in the group operating margin for 2015 is approximately -0,24 million and for 2014 operating margin -0,31 million. According to the company the suspected misconduct was executed among few participants and it does not result in changes in current business offering. Anthony Gyursanszky (Innofactor COO) has been appointed as Country Manager. We expect that the assessment error to be an unfortunate but isolated case and it has limited implications in the future, although additional costs are possible if some of the misconducts are not currently known. Furthermore, the profitability in the Danish operations was overstated which has resulted in somewhat lower estimates. The assessment error has resulted in a change to the company guidance. Although it is a technical change as the previous year financial have been changed. 2/10
3 Deviation table Sales missed our estimates due to still slow licensing sales and profitability was somewhat weak 3Q15 3Q15e Actual 2015e 2015 m Actual FIMe vs. FIMe FIMe Guidance Total Sales 9,3 10,2-9,3 % 44,7 >43,8 EBITDA (adjusted) 0,8 1,1-51,2 % 3,9 >3,8 EBITDA-% 8,1 % 11,2 % -3,1 pp 8,6 % EBIT (adjusted) 0,6 0,8-41 % 2,7 EBIT-% 6,0 % 1,4 % 4,6 pp 6,0 % PTP 0,5 0,7-43 % 2,0 EPS (adjusted) 0,01 0,02-37 % 0,03 DPS 0,0 0,00 Source: FIM Estimates, Innofactor Guidance The guidance was qualitatively unchanged but due to assessment error the guidance is lower in absolute terms Innofactor s net sales and operating margin (EBITDA) in 2015 is estimated to increase from 2014, during which the net sales were EUR 43.8 million and operating margin was EUR 3.8 million. 3/10
4 Forecast GROUP (EURm) Q14 2Q14 3Q14 4Q Q15 2Q15 3Q15e 4Q15e 2015e 2016e Net sales 32,7 10,7 11,2 9,7 12,2 43,8 11,2 11,4 9,3 12,8 44,7 46,5 Growth, y/y 73,7 % 93,4 % 45,1 % 16,1 % 10,3 % 34,1 % 4,4 % 1,1 % -3,5 % 5,0 % 2,0 % 4,0 % Growth, q/q -3,4 % 4,7 % -14,0 % 26,6 % -8,5 % 1,5 % -17,9 % 37,8 % Depreciation -1,0-0,3-0,4-0,4-0,3-1,4-0,4-0,3-0,2-0,3-1,2-1,2 EBIT Adjusted 2,9 0,4 0,2 0,6 1,1 2,3 0,4 0,1 0,6 1,6 2,7 3,3 EBIT margin 8,9 % 3,5 % 2,0 % 6,2 % 9,3 % 5,3 % 3,3 % 1,2 % 6,0 % 12,4 % 6,0 % 7,2 % Net financials -0,2-0,1-0,1-0,1-0,2-0,6-0,1-0,3-0,1-0,1-0,7-0,4 Associates profit 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 PTP 2,7 0,2 0,1 0,5 0,9 1,7 0,3-0,2 0,5 1,5 2,0 2,9 Taxes -0,5-0,1-0,1 0,0-0,2-0,4-0,1 0,0-0,1-0,3-0,4-0,6 Minority interest 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 Net profit 2,3 0,1 0,0 0,5 0,7 1,3 0,2-0,2 0,4 1,2 1,6 2,3 EPS Adjusted 0,07 0,00 0,00 0,01 0,02 0,04 0,01 0,00 0,01 0,03 0,05 0,07 BALANCE SHEET (EURm) Q14 2Q14 3Q14 4Q Q15 2Q15 3Q15e 4Q15e 2015e 2016e Intangibles 3,9 3,9 3,7 3,6 3,4 3,4 3,3 3,2 3,1 3,0 3,0 2,5 Goodwill 19,3 19,5 19,6 19,6 19,6 19,6 19,6 19,6 19,6 19,6 19,6 19,6 Tangibles 0,9 0,9 0,9 0,8 0,7 0,7 0,6 0,6 0,6 0,6 0,6 0,6 Inventory 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 Receivables 14,0 14,2 16,1 15,7 15,5 15,5 13,0 13,8 14,0 16,3 16,3 16,9 Cash 1,0 0,7 0,5 0,6 1,0 1,0 3,6 1,1 0,5 3,2 3,2 3,3 Assets 46,7 46,7 48,1 47,6 47,4 47,4 47,2 45,5 44,8 49,4 49,4 49,0 Equity 19,6 21,6 22,0 22,0 22,5 22,5 22,7 23,0 24,0 25,1 25,1 23,4 Capital notes 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 Reserves obligatory 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 Pension liabilities 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 Long non-ib debt 0,9 0,9 0,9 0,9 0,8 0,8 0,9 0,9 0,9 0,9 0,9 0,9 Long ib debt 10,0 9,7 8,7 8,2 7,7 7,7 6,8 6,2 5,5 5,5 5,5 5,5 Short ib debt 1,9 0,8 3,3 4,5 2,9 2,9 2,8 3,1 4,2 4,2 4,2 4,2 Short non-ib debt 14,2 13,6 13,2 12,0 13,5 13,5 14,1 12,3 10,3 13,7 13,7 15,1 Advances received 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 Equity and liabilities 46,7 46,7 48,1 47,6 47,4 47,4 47,2 45,5 44,8 49,4 49,4 49,0 Equity Ratio, % 42,1 % 46,4 % 45,8 % 46,3 % 47,4 % 47,4 % 48,0 % 50,7 % 53,5 % 50,8 % 50,8 % 47,7 % Net Gearing, % 55,9 % 60,4 % 66,8 % 69,6 % 57,2 % 57,2 % 40,7 % 49,0 % 51,7 % 38,5 % 38,5 % 27,6 % Net debt 11,0 13,1 14,7 15,3 12,8 12,8 9,2 11,3 12,4 9,7 9,7 6,4 ROE 13,6 % 6,4 % 6,7 % 0,0 % ROCE 12,5 % 7,2 % 7,8 % 0,0 % 4/10
5 Financials SALES GROWTH 74% 74% 43% 34% 9% 4% ROE ROCE 15% 14% 1 5% 7% 5% 3% 6% 7% 1 8% 6% 4% EBIT MARGIN 8,9 % 7,1 % 7,2 % 6,0 % 5,3 % 5,3 % 3,3 % Assets/Sales Working capital/sales 198% 143% 107% 118% 108% 111% 105% 9% 1-8% -1% 5% 6% 4% GEARING 56% 57% 39% 28% 5% -5% -14% Payout ratio Investments/Sales % 9% 1 8% % 3% 1% 1% 6% 4% 5/10
6 Valuation ,1 P/E ,8 25,5 19,2 18,5 16,4 11, P/BOOK 3,9 2,2 1,4 1,0 1,1 1,0 1,1 1% 1% -1% DIVIDEND YIELD 1,7 % 0,0 % 0,0 % 0,0 % 0,0 % 0,0 % 0,0 % 6 4 4,7 EV/S 2 0 1,7 1,0 0,8 0,9 0,8 0, ,3 EV/EBIT ,2 18,6 18,8 16,1 13,4 9,7 EV/EBITDA , ,7 12,4 13,9 10,1 9,3 7,1 6/10
7 Peer Group Analysis 7/10
8 8/10
9 DISCLAIMER This report has been made by FIM Investment Services Ltd. The information in this report is based on publicly available data and information from various sources deemed reliable, but has not been independently verified by FIM Investment Services Ltd and/or its affiliate(s), (herein referred collectively to as FIM), which therefore does not guarantee that the information is comprehensive and accurate. All views expressed herein are those of the author(s) at the time of writing and may change without notice. FIM holds no obligation to update, modify or amend this publication or to otherwise notify a reader or recipient of this publication in the event that any matter, opinion, projection, forecast or estimate contained herein changes or subsequently becomes inaccurate. The research material produced by FIM is informative in nature, and should not be interpreted as a recommendation to take, or not to take, any particular investment action. This research does not represent an offer or an invitation to buy, sell or subscribe for shares in the company(-ies) under analysis. This report does not take into regard the specific investment objectives, financial situation or the knowledge or experience of any specific person who may receive this report. Before making an investment decision, recipients are urged to seek expert advice and get well acquainted with the investment market and different investment alternatives. Any loss arising from the use of the information or opinions expressed in this report shall be the sole and exclusive responsibility of the investor. FIM accepts no liability for any possible losses or other consequences arising from decisions based on information or opinions expressed in this report or on information acquired from the FIM websites. There are always financial risks related to investment activities, such as the risk of no yield or the risk of losing the capital invested. Past performance does not indicate nor guarantee future performance of an investment. Some investments discussed by FIM have high volatility and may therefore experience sudden and large changes in value that may cause losses. It should further be noted that international investing includes risks related to political and economic uncertainties as well as currency risk. FIM is organised with procedures to prevent and avoid any conflict of interest. This includes inter alia routines regarding the secure handling of insider information. In addition Chinese Wall procedures are in place between the research analysts and employees involved in securities trading for the account of FIM or clients to ensure that price sensitive information is handled according to applicable laws and regulations. The research reports and other information received from FIM are meant for private use only. The materials may not be copied, quoted or distributed, in part or in whole, without written permission from FIM. The author of this report may be compensated with a bonus based on his/her personal performance and the overall financial performance of FIM. This report is a brief summary and does not purport to contain all available information on the subjects covered. Regulators: FIM Investment Services Ltd: The Financial Supervisory Authority of Finland ( UNITED STATES This report or copies of it must not be distributed in the United States or to recipients who are citizens of the United States against restrictions stated in the United States legislation. Distributing the report in the United States might be seen as a breach of these laws. CANADA The information provided in this publication is not intended to be distributed or circulated in any manner in Canada and therefore should not be construed as any kind of financial recommendation or advice provided within the meaning of Canadian securities laws. OTHER COUNTRIES Laws and regulations of other countries may also restrict the distribution of this report. For further information relating to research recommendations and conflict of interest management see: 9/10
10 CONTACT INFORMATION Equities Hans Segercrantz Richard Johansson Kari Lappalainen Sami Listola Jussi Matinlompolo Antti Pajukka Thomas Pirker FIM Direct, Order Routing Janne Siik Anna Zayas Janne Virtanen Clearing, Settlement and Custody Services Heli Sirkiä Research Kim Gorschelnik Mika Metsälä Aaron Kaartinen firstname.lastname@fim.com Fleminginkatu HELSINKI Dealing (09) /10
Siili Solutions. Result Comment 28 February International sales growth very strong , 1
28.2.2018, 1 27/02/17 27/04/17 27/06/17 27/08/17 27/10/17 27/12/17 27/02/18 SHARE Company Price 12,30 Price as of 28.2.2018 High/Low 12m 13,48 / 9,1 COMPANY DATA Market Cap. Current 86 EV current 75 No.
More informationSiili Solutions. Capital Markets Day 14 November Capital Markets Day and new financial targets ; 9:00, 1
14.11.2018; 9:00, 1 13/11/17 13/01/18 13/03/18 13/05/18 13/07/18 13/09/18 SHARE Company Price 8,38 Price as of 13.11.2018 High/Low 12m 12,5 / 7,6 COMPANY DATA Market Cap. Current 59 EV current 55 No. of
More informationSiili Solutions. Result Comment 17 August Headcount growth implies strong momentum into H , 1
17.8.2017, 1 15/08/16 14/09/16 14/10/16 15/11/16 15/12/16 16/01/17 15/02/17 17/03/17 18/04/17 18/05/17 19/06/17 19/07/17 SHARE Company Price 12,01 Price as of 16.8.2017 High/Low 12m 12,01 / 7,47 COMPANY
More informationSiili Solutions. Result Comment 16 August VALA Group acquisition boosts outlook , 1
16.8.2018, 1 14/08/17 14/10/17 14/12/17 14/02/18 14/04/18 14/06/18 14/08/18 SHARE Company Price 11,75 Price as of 16.8.2018 High/Low 12m 13,48 / 10,25 COMPANY DATA Market Cap. Current 82 EV current 79
More informationSIILI SOLUTIONS IT Services 12 March H2/2012 Small cap update
SIILI SOLUTIONS IT Services 12 March 213 - H2/212 Small cap update NO RATING PRICE Siili Solutions 8.5 Closing price as of 11.3.213 High/Low 12m 8.5 / 7. COMPANY DATA Mcap 13.3 EV 1.3 No. of shares (out)
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 informationWe do not take a stance on the dispute
We do not take a stance on the dispute We have continued to clarify the dispute between Afarak s owners. We have concluded that we cannot reliably evaluate the matter s potential juridical consequences
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 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 informationInnofactor Q3 Interim Report for January 1 September
Innofactor Q3 Interim Report for January 1 September 30 2015 October 20, 2015 Janne Martola, CFO Innofactor Restates Previously Announced Financials On September 16, 2015, Innofactor terminated the contract
More informationInnofactor Plc's Interim Report for January 1 June 30, 2015 (IFRS)
INTERIM REPORT Q2/2015 1 (30) Interim Report July 21, 2015, at 8:30 Finnish time 's Interim Report for January 1 June 30, 2015 (IFRS) Summary mo. 4 6/ 2015 mo. 4 6/ 2014 Change mo. 1 6/ 2015 mo. 1 6 /2014
More informationE 2015E
IAR Systems Group AB Q2 Upside earnings surprise Analyst: Johan Broström +46 70 428 31 74 Date: 22 August 2014 Margins for IAR Systems were an upside surprise in Q2, pushing operating profit to SEK 12.7
More informationInnofactor Plc's Interim Report for January 1 June 30, 2016 (IFRS)
INTERIM REPORT Q2/2016 1 (33) Interim Report July 19, 2016, at 8:30 Finnish time 's Interim Report for January 1 June 30, 2016 (IFRS) The best second quarter in history in terms of net sales and operating
More informationInnofactor Plc's Interim Report for January 1 March 31, 2017 (IFRS)
INTERIM REPORT Q1/2017 1 (30) 's Interim Report May 3, 2017, at 9:00 Finnish time 's Interim Report for January 1 March 31, 2017 (IFRS) The best first quarter in history in terms of net sales and operating
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 informationInnofactor Plc's Interim Report for January 1 March 31, 2018 (IFRS)
INTERIM REPORT Q1/2018 1 (24) 's Interim Report May 8, 2018, at 9:00 Finnish time 's Interim Report for January 1 March 31, 2018 (IFRS) A challenging first quarter despite several significant orders January
More informationInnofactor Plc's Half-Yearly Report, January 1 June 30, 2017 (IFRS)
HALF-YEARLY REPORT Q2/2017 1 (29) Half-Yearly Report, August 1, 2017, at 9:00 Finnish time 's Half-Yearly Report, January 1 June 30, 2017 (IFRS) The first half of the year was passable we expect to have
More informationE 2015E 2016E
IAR Systems Group AB Q3 Another strong report Analyst: Johan Broström +46 70 428 31 74 Date: 24 October 2014 Continuing strong demand and currency effects, now positively impacting sales and earnings,
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 informationInnofactor Plc's Interim Report for January 1 March 31, 2015 (IFRS)
INTERIM REPORT Q1/2015 1 (27) Interim Report April 21, 2015, at 8:30 Finnish time 's Interim Report for January 1 March 31, 2015 (IFRS) Summary mo. 1 3/ 2015 mo. 1 3/ 2014 Change mo. 1 12/ 2014 Net sales,
More informationINNOFACTOR Software/Finland, June 2, 2017 Company report
Target: Leader in all Nordic countries Rating BUY We initiate coverage of Innofactor with BUY recommendation and target price of EUR 1.85. Innofactor s acquisition driven growth phase is shifting towards
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 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 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 informationSINTERCAST. Installation revenue increased Positive market outlook No major changes SHARE PRICE (SEK): 84,50 INTRODUCE.SE
216-12-2 SHARE PRICE (SEK): SINTERCAST 84,5 NASDAQ OMX Small Cap Industrials Installation revenue increased Positive market outlook No major changes Installation revenue increased. Sintercast presented
More informationSINTERCAST. Record series production Higher installation activity in the autumn Stable platform SHARE PRICE (SEK): 83,25 INTRODUCE.
216-9-2 SHARE PRICE (SEK): SINTERCAST 83,25 NASDAQ OMX Small Cap Industrials Record series production Higher installation activity in the autumn Stable platform Record series production. In Q2 SinterCast
More informationKPN Telecom Operators - Netherlands
Exane BNP Paribas Equity Research Preview KPN Telecom Operators - Netherlands Stock vs Sector Neutral Sector vs Market Neutral Price (30 January 2007) EUR11.2 Target price 10.5 (-6%) Earnings revisions
More informationInnofactor Plc's Half-Yearly Report for January 1 July 30, 2018 (IFRS)
HALF-YEARLY REPORT Q2/2018 1 (24) Half-Yearly Report July 24, 2018, at 9:00 Finnish time 's Half-Yearly Report for January 1 July 30, 2018 (IFRS) In the second quarter, the net sales have returned almost
More informationImproving profitability, solid financial position and updated financial targets
Improving profitability, solid financial position and updated financial targets Jussi Noponen CFO Metsä Board Capital Markets Day 2017 Disclaimer This presentation includes forward-looking statements.
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 informationadesso AG MAY 31, 2012
WGZ BANK AG RESEARCH MAY 31, 2012 p. 1 AG MAY 31, 2012 Recommendation: Buy Company data before: - as of - Sector IT Target price (EUR) 9.20 Market segment General Standard Share price (Xetra) (EUR) 6.70
More informationadesso AG November 5, 2012
WGZ adesso BANK AG RESEARCH November 5, 2012 p. 1 Update November 5, 2012 Recommendation: Buy Company data before: Hold as of 08/16/12 Sector IT Target price (EUR) 8.90 Market segment General Standard
More informationCAVOTEC. Improving margins Continued restructuring Slow order intake SHARE PRICE (SEK): 22,70 INTRODUCE.SE
216-8-5 SHARE PRICE (SEK): CAVOTEC 22,7 NASDAQ OMX Mid Cap Industrials Improving margins Continued restructuring Slow order intake Improving margins. Given a weak start of the year and bearish management
More informationEQCR Iberia News. Reduce (Reduce)
EQCR Iberia News SM 8.50 Equity Research Espresso IDR comment F Full report Indra Reduce (Reduce) Spain IT software & services MCAP EUR 1.7bn Target Price EUR 8.50 06 November 2015 Current Price Up/downside
More informationInnofactor Plc's Interim Report for January 1 September 30, 2018 (IFRS)
INTERIM REPORT Q3/2018 1 (27) Innofactor Plc Interim Report October 30, 2018, at 9:00 Finnish time Innofactor Plc's Interim Report for January 1 September 30, 2018 (IFRS) In the third quarter, losses were
More informationRamirent Group s Interim Report January March, 2005
Ramirent Group s Interim Report January March, 2005 RAMIRENT GROUP S INTERIM REPORT JANUARY MARCH, 2005 FIRST QUARTER HIGHLIGHTS Net sales increased by 26.8% and totalled EUR 77.6 (61.2) million. Operating
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 informationLeifheit AG. Management Meeting confirms our positive view. Buy (Buy) EUR (60.00 EUR ) BANKHAUS LAMPE // 1 16/02/2016
BANKHAUS LAMPE // 1 Leifheit AG Management Meeting confirms our positive view 16/02/2016 Buy (Buy) 60.00 EUR (60.00 EUR ) Close 12/02/2016 45.00 EUR Bloomberg: LEI GY WKN: 646450 Sector Consumer Share
More informationEQUINET INVESTIGATOR
Hypoport 2 January 211 Financials Bloomberg: HYQ GR Market Cap: EUR 72m Free Float: 35% Current Share Price: EUR 11.8 Buy / Target EUR 17 Profile Hypoport is an internet-based financial services provider
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 informationBUY. White cement steals the show JK CEMENT. Target Price: Rs 1,220. Other highlights
JK 20 NOV 2017 Quarterly Update BUY Target Price: Rs 1,220 White cement steals the show JK Cement s (JKCE) Q2FY18 EBITDA at Rs 2.1 bn (up 30% YoY) was higher than our and consensus estimates, mainly due
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 informationInnofactor Plc Financial Statement 2015 (IFRS)
FINANCIAL STATEMENT 2015 1 (46) Financial Statement March 1, 2016, at 8:30 Finnish time Financial Statement 2015 (IFRS) Summary Quarter 10 12/2015: Growth of net sales was 2.9%, which we estimate to exceed
More informationBUY Price at COB 1 October p 52-week range 39-68p. CSF Group CX6 restructuring. Technology.
70 65 60 55 50 45 40 35 C SF G R O U P O N D J F M A M J J A S So u r c e : T h o m s o n R e u te r s D a ta s tr e a m Technology 2 October 2012 International Update CSF Group CX6 restructuring CSF has
More informationNORDIC NON-LIFE Weather and financial market chills
EQUITY RESEARCH Research report prepared by DNB Markets, a division of DNB Bank ASA This report was completed and disseminated at 7:01 CET on 0 NORDIC NON-LIFE Weather and financial market chills We expect
More informationEddie Stobart Logistics
Eddie Stobart Logistics Interims show delivery on growth plans Interim results Industrial support services Eddie Stobart Logistics (ESL) H1 numbers, well trailed at the trading update in July, showed high
More informationResearch Note. Fair Value REIT-AG
Independent Research Unabhängige Finanzmarktanalyse GmbH Research Note Fair Value REIT-AG Preliminary results 2011 Please take note of the information concerning the preparation of this document, the informa-tion
More informationStrong Increase in Net Sales and Profit
1 (16) Ramirent Group s Interim Report January March, 2006 Strong Increase in Net Sales and Profit Net sales increased by 35.4% compared to the first quarter of 2005 and totalled EUR 105.1 (77.6) million
More information-for professional clients only-
29 April 2016 -for professional clients only- Retail & Consumer Goods CEWE VAT increase for Photobooks? Market Weight Old: Overweight Target price: 59.80 Old: 66.30 Current price: (28 April 2016) 57.60
More informationKey ratios Sales adj. net
Date 07/30/2012 Vara Research GmbH Schweizer Straße 13 60594 Frankfurt am Main www.vararesearch.de Buy (formerly: Buy) Design Hotels AG TP: 0.95 (formerly: 0.90) Changes No signs of economic slowdown at
More informationBHEL SELL RESULTS REVIEW 1QFY15 13 AUG CMP (as on 12 Aug 2014) Rs 224 Target Price Rs 188
RESULTS REVIEW 1QFY15 13 AUG 2014 BHEL SELL INDUSTRY CAPITAL GOODS CMP (as on 12 Aug 2014) Rs 224 Target Price Rs 188 Nifty 7,727 Sensex 25,881 KEY STOCK DATA Bloomberg/Reuters BHEL IN/BHEL.BO No. of Shares
More informationCompany Overview. FY15 and recent performance. The company has operating profit of INR65.2m in Q2FY16. Table 1: Key financials
IT Software Products l BSE Research ABM Knowledgeware Ltd. The Varhad Group CMP: INR265.40 Stock data BSE code 531161 BSE ID ABMKNO Face value (INR) 10.0 No of shares (m) 10.0 Market cap (INRm) 2,654.3
More informationNational Industrialization Co. Diversified Operations Industrial NIC AB: Saudi Arabia 25 May 2014
RSI10 National Industrialization Co. NIC AB: Saudi Arabia 25 May 2014 Rating Target price Current price OVERWEIGHT SAR37.30 (18.7% upside) SAR31.40 Key themes & implications Sluggish petrochemical prices
More informationHighest single order in paragon s history
Paragon AG 1 July 2016 Rating Buy Share price (EUR) 28.52 Target price (EUR) 37.00 Bloomberg Sector Share data PGN GY Technology Shares out (m) 4.1 Daily volume shs (m) 0.2 Free float (%) 48.00 Market
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 informationIndygotech Minerals S.A.
Indygotech Minerals S.A. Fair Value: n.a. Update Rating: n.a Indygotech Minerals (IDG) share price has recently taken a hit. The reason was a delay of completion of the production facilities for ceramic
More informationAllergy Therapeutics
20 th January 2017 Pharmaceuticals & Biotechnology Allergy Therapeutics Investment driving market share gains Source: Eikon Thomson Reuters Market data EPIC/TKR AGY Price (p) 24.0 12m High (p) 28.5 12m
More informationInterim Jan June/ 2005 results briefing
Interim Jan June/ 2005 results briefing Helsinki, 4 August 2005 Market and business review Financial results Outlook Jan Lång, President and CEO Jyri Luomakoski, CFO and Deputy CEO Jan Lång Questions Interim
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 informationIndra. Hold July 2009 LAST PRICE CHANGE IN RECOMMENDATION
20 July 2009 Indra LAST PRICE Hold 15.95 CHANGE IN RECOMMENDATION Bloomberg IDR SM Reuters IDR.MC Share price Target price 15.95 17.05 Market Cap N. Shares 2.68bn 164.1m Main Shareholders CajaMadrid 19.8%
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 informationReduced EPS but smart acquisition
23 Oktober 2017 MBB SE Rating Buy Share price (EUR) 99.55 Target price (EUR) 130.00 Bloomberg MBB GY Sector - Share data Shares out (m) 6.6 Daily volume shs (m) 1.0 Free float (%) 35.20 Market cap (EUR
More informationYamama Cement Company
Update Report- Transfer of Coverage Buy Year End Target Price SAR 62 120 110 100 90 80 70 May er 19, 27, 2014 2015 Expected Total Return Price as on May-26, 2015 49.07 Upside to Target Price 26.8% Expected
More informationDynamics change but net debt continues to rise
EQUITIES IT SERVICES INDRA UNDERPERFORM EUR12.2 TARGET PRICE EUR9 (DOWNSIDE 26%) TARGET PRICE EPS 13e EPS 14e unchanged -16% -14% Dynamics change but net debt continues to rise 1 NOVEMBER 2013 Brice Prunas
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 informationstrong and steady performance continued
H1 2018 strong and steady performance continued half year financial REPORT JANUARY june 2018 Ramirent Plc s Half year financial Report January-June 2018 Strong and steady performance continued APRIL JUNE
More informationGraphite India BUY. Performance Highlights CMP. `93 Target Price `124. 4QFY2012 Result Update Capital Goods. Investment Period 12 Months
4QFY2012 Result Update Capital Goods May 11, 2012 Graphite India Performance Highlights Y/E March (` cr) 4QFY2012 3QFY2012 % chg (qoq) 4QFY2011 % chg (yoy) Net sales 452 437 3.5 304 48.6 EBITDA 83 90 (7.7)
More informationBUY (previous: BUY) (previous: 77.50)
November 10, 2017 Information Analysis Analyst: Daniel Grossjohann +49 69 71 91 838-42 Daniel.grossjohann@bankm.de Evaluation result Fair value BUY 75.65 (previous: BUY) (previous: 77.50) Find BankM Research
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 informationWikipedia: "Financial Ratio" Contents. Sources of Data for Financial Ratios. Purpose and Types of Ratios
Wikipedia: "Financial Ratio" A financial ratio or accounting ratio is a relative magnitude of two selected numerical values taken from an enterprise's financial statements. Often used in accounting, there
More informationAtlas Copco. CMD A good pick in a tough world. Equity Research.
www.handelsbanken.com/capitalmarkets Equity Research 21 November, 2014 Atlas Copco CMD A good pick in a tough world Peder Frölén, +46 8 701 12 51, pefr15@handelsbanken.se Atlas Copco A good pick in a slow-growth
More informationCompany Overview. FY15 and recent performance. Company declared dividend of INR1.0 per share for FY15. Table 1: Key financials
Comm. Trading & Distribution l SME Research Ricoh India Ltd. CMP: INR945.25 Stock data BSE code 517496 BSE ID RICOHQ Face value (INR) 10 No of shares (m) 39.8 Market cap (INRm) 37,590.9 3m avg. daily vol
More informationFrankis Group Oyj. Interim report Q3 2013
Frankis Group Oyj Interim report Q3 2013 CEO Comments - Q3 2013 The net sales of the Finnish fast food market totaled 132,7 million in Q3 2013 representing a moderate decrease of 0,3 % to Q3 2012. Consumer
More informationAlmarai Steady performance
RSI10 ALMARAI AB: Saudi Arabia Rating Target price Current price NEUTRAL SAR55.05 (-4.59% upside) SAR57.66 Key themes & implications Almarai reported a positive top-line in Q1 2016, showing resilience
More informationRAMIRENT GROUP INTERIM REPORT
RAMIRENT GROUP Interim report january JUNE 2008 Q2 LIVE AUDIOCAST AND CONFERENCE CALL ON 15 AUGUST, 2008 AT 10:00 AM LOCAL TIME A briefing for investment analysts and the press will be arranged on Friday
More informationHOLD. Margins to improve from Q2 AMBUJA CEMENTS. Target Price: Rs 232. Other highlights
AMBUJA S 4 MAY 2017 Quarterly Update HOLD Target Price: Rs 232 Margins to improve from Q2 Q1CY17standalone EBITDA at Rs 4.0 bn was in line withconsensus estimate.volume was up 3% YoY to 6 mnt. Realization
More informationGoodyear India ACCUMULATE. Performance Highlights. CMP Target Price `326 `374. 1QCY2012 Result Update Tyres. Key financials
1QCY212 Result Update Tyres June 6, 212 Goodyear India Performance Highlights Y/E December (` cr) 1QCY212 1QCY211 % chg (yoy) 4QCY211 % chg (qoq) Net sales 331 336 (1.6) 395 (16.2) EBITDA 2 24 (18.6) 34
More informationInstitutional Equities
4QFY18 Result Update Institutional Equities Atul Auto 30 May 2018 Reuters: ATUL.BO; Bloomberg: ATUL IN Higher Expenses Mar Profitability Atul Auto s (AAL) 4QFY18 earnings missed our expectations on account
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 informationTALENOM Commercial Services & Supplies/Finland, February 9, 2018 Spot comment
Price/EUR Strong growth to continue Rating BUY Talenom s Q4 results were in line with our expectations except for a one-off write-off on software, which affected EBIT. The guidance for 2018 implies stronger
More informationOne51 Plc One51 Management focused on creating shareholder value
1 Darren McKinley, CFA Dylan Simmonds +353 1 240 4137 darren.mckinley@merrion-capital.com Bloomberg: MSTK One51 Plc 12 gs th September 2017 Ireland Industrial One51 Management focused on creating shareholder
More informationROPOHOLD OYJ BUSINESS REVIEW
Business Review July-September 2018 29.10.2018 2 / 5 ROPOHOLD OYJ BUSINESS REVIEW 1.7. 30.9.2018 July - September 2018 in brief Revenue in July - September grew 22% and EBITDA 66% compared to previous
More informationTata Steel NEUTRAL. Performance Highlights CMP. `226 Target Price - 2QFY2016 Result Update Steel. Investment Period - 3-year price chart
2QFY2016 Result Update Steel November 6, 2015 Tata Steel Performance Highlights Standalone (` cr) 2QFY16 2QFY15 yoy % 1QFY16 qoq % Net revenue 9,531 10,785 (11.6) 9,094 4.8 EBITDA 1,862 3,094 (39.8) 1,689
More informationBUSINESS REVIEW Q3/2018 / CRAMO PLC Q3
BUSINESS REVIEW /2018 / CRAMO PLC 1 PROFITABLE GROWTH CONTINUED BUSINESS REVIEW /2018 / CRAMO PLC JULY SEPTEMBER 2018 Sales EUR 197.9 (191.9) million, up by 3.1%. In local currencies, sales grew by 7.5%.
More informationWipro. 4QFY18 Result Update. Still not of the woods, maintain Hold. Sector: Technology CMP: ` 287. Recommendation: Hold
Wipro 4QFY18 Result Update Still not of the woods, maintain Hold Sector: Technology CMP: ` 287 Recommendation: Hold Market statistics Current stock price (`) 287 Shares O/S (cr.) 452.3 Mcap (` cr) 129,927
More informationOpus Group. Equity Research. US could be supportive. Buy (Neutral) Target price: SEK 9.00 (10.0) Share price: SEK August, 2015.
Equity Research 21 August, 20 Opus Group US could be supportive Q2 EBITDA slightly better than expected US platform in place Relative pricing in favor Q2 figures The Q2 EBITDA of SEK 94m (88) was 2-3%
More informationThe growth story continues
MBB SE 8 September 2016 The growth story continues quirin bank Equity Research Rating Buy (Buy) Share price (EUR) 39.99 Target price (EUR) 45.00 (38.00) Bloomberg Sector Share data MBB GY Industrial Holding
More informationAdler Real Estate AG. Fewer vacancies, more properties. Buy (Buy) EUR (16.50 EUR ) BANKHAUS LAMPE // 1 28/03/2017
BANKHAUS LAMPE // 1 Adler Real Estate AG Fewer vacancies, more properties 28/03/2017 Buy (Buy) 17.00 EUR (16.50 EUR ) Close 24/03/2017 13.92 EUR Bloomberg: ADL GY WKN: 500800 Sector Share price performance
More informationInterim Jan-March 2007 results briefing Helsinki 26 April Jan Lång President and CEO
Interim Jan-March 2007 results briefing Helsinki 26 April 2007 Jan Lång President and CEO Q1/2007: Positive market environment in Europe, decline in U.S. continues Lively demand for Uponor solutions Strong
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 informationSolid preliminary FY 2014 results released. Net asset value increased by 3.5% in H 2014 with difficult trading environment
A cc or # $T ypcap$ 1628 1 0 4 2 Equity flash Trading Update Financial Services Scherzer & Co. AG BUY (BUY) Target 1.80 EUR (1.80 EUR) Price (last closing price) : 1.56 EUR Upside : 15% Est.. change 2015e
More informationUnderstanding Basic Ratios
Understanding Basic Ratios This paper examines several widely used ratios in the financial industry, which help enable investors to make decisions on whether to buy or sell shares at a given price. The
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 informationHavells India. Q3FY17 Result Update Positive surprise; Maintain Buy. Sector: Consumer Durable CMP: ` 376. Recommendation: BUY.
Havells India Q3FY17 Result Update Positive surprise; Maintain Buy Sector: Consumer Durable CMP: ` 376 Recommendation: BUY Market statistics Current stock price (`) 376 Shares O/S (cr.) 62.5 Mcap (` cr)
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 informationGAIL India NEUTRAL. Performance Highlights CMP. `363 Target Price - 2QFY2013 Result Update Oil & Gas. Investment Period -
2QFY2013 Result Update Oil & Gas October 26, 2012 GAIL India Performance Highlights Quarterly highlights (Standalone) Y/E March (` cr) 2QFY2013 2QFY2012 % chg (yoy) 1QFY2013 % chg (qoq) Net sales 11,361
More informationQ Earnings Presentation. Rainer Beaujean, Speaker of the Management Board and CFO April 12, 2018
Q1 2018 Earnings Presentation Rainer Beaujean, Speaker of the Management Board and CFO April 12, 2018 Disclaimer This presentation may contain certain forward-looking statements, including assumptions,
More informationInterim Report. Smart way to smart products. Demand situation as challenging as expected. January March 2013
Interim Report January March 2013 Demand situation as challenging as expected Smart way to smart products ETTEPLAN OYJ INTERIM REPORT MAY 3, 2013 AT 2:00 P.M. ETTEPLAN Q1: DEMAND SITUATION AS CHALLENGING
More information977 2, % 8,196 8, % Net gearing 27.5% 34.5% 27.5% 34.5% Equity ratio 52.6% 47.8% 52.6% 47.8%
Digia s fourth quarter 2012: Operating profit slightly better than expected, despite effects of Qt acquisition and one-off costs of finalised personnel negotiations Summary January-December Consolidated
More informationTable 1. Sum-of-the-parts valuation. EPS Growth
(001120) Solid 4Q, excluding one-offs (LGI) yesterday reported that its consolidated sales rose 3.8% q-q to KRW3.8t in 4Q, but that its operating profit plunged 98% q-q to KRW600m with a net loss of KRW237.2b,
More information