Yale University Martin Wexler, Steven Hao, Stephen Oshman, Michael Simpson, Ayung Tseng April 2, 2009
|
|
- Darcy Dorsey
- 6 years ago
- Views:
Transcription
1 Yale University Martin Wexler, Steven Hao, Stephen Oshman, Michael Simpson, Ayung Tseng April 2, 2009
2 Ticker: PVH Target Price: $22 Market Price: $21 Investment Thesis: Source: Yahoo Finance 1. Resilient company margins during recession 2. Strong growth from international licensing 3. Healthy liquidity and strong balance sheet 2
3 2008 Revenue by Segment 2008 EPS Contribution 2008 Gross Margin by Segment Source: Company Documents and Student Estimation 3
4 Source: Company Documents and Student Estimation 4
5 Inventory Management Q4 08 wholesale and retail gross margin maintained Retail gross margin has declined 6% since peak time in 2007 US Distribution Channel 07' Sales Licens Macy's JCPenny Sears Kohl's Wal-Mart ($MM) ing (810) 's (1,067) (926) (1,003) (4,000+) Retail Calvin Klein 5,448 x x x IZOD 920 x x x x Van Heusen 859 x x x x ARROW 623 x x x Bass 301 x x Licensed x x x x Private Label x x x x x Source: Company Documents and Student Estimation Global Supply Chain Cost Saving Plan: contributes $0.4 per share 5
6 Change in Gross Margin of Key Players in last Recession Source: Company Documents Scenario Analysis on Length of Recession and Margins Case Target Price Margin Change Length of Recession Weight DCF Target Bull $ % Ends in 2009 Christmas 25% Base $ % Ends in 2010 Christmas 50% $23.86 Bear $ % Ends in 2011 Christmas 25% 6
7 100% Gross Margin: helps to mitigate US decline Pass Risks to Licensees: no working capital New Store Openings: contribute $1.49 per share Estimate $14M Currency Loss in 2009: about $0.27 per share Revenue Breakdown Revenue Growth by Region Source: Company Documents and Student Estimation 7
8 Strong Cash Flow to Weather Recession Inventory days at industry average 95 days Predicted to rise to 105 days in 2009 Estimated FCF $100M in 2009 Estimated $300M cash balance at end of 2008 Clean Balance Sheet Fixed amount of debt $399M, $150M to expire in 2011 Cut back in capex in the short term Actively looking for attractive acquisitions to gain market share 8
9 APV Valuation $23 in base case Public Comps Valuation $21 Median 2009 estimated TEV/EBITDA and forward P/E Catalysts for Higher Price Appreciation US inventory levels l and margin resilience Faster international economic recovery Market share gains from organic growth/ acquisitions 9
10 Initial PT Wholesaler Wholesaler Liscensee Longer Slower Currency Worst Case Discount Bankruptcy & Bankruptcy Recession Global Risk P.T. Consolidation Growth 10
11 Target price: $22 Investment Thesis: 1.Resilient company margins during recession 2.Strong growth from international licensing 3.Healthy liquidity and strong balance sheet 11
12
13 Wholesale revenue growth Retail revenue growth Licensing revenue growth Nominal GDP growth Industry comp store growth US Coefficient Industry non comp store growth Canada Industry chain store growth PVH comp store growth adj. Europe Retail channel adjustment PVH non comp store growth adj. Asia Competition adjustment Seasonality adjustment New licensee/store opening adj. Seasonality adjustment PVH Retail revenue growth Seasonality adjustment PVH Wholesale revenue growth PVH Licensing revenue growth Appendix 1
14 Revenue Growth Projection for for Phillips Van Heusen Based on PVH fiscal year 2008 FY 2009 FY 2010 FY 2011 FY 2012 FY Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 08Dec 09Mar 09Jun 09Sep 09Dec 10Mar 10Jun 10Sep 10Dec 09Feb 09May 09Aug 09Nov 10Feb 10May 10Aug 10Nov 11Feb Wholesale revenue growth Nominal GDP growth 2.10% 0.64% 0.64% 1.64% 2.96% 4.12% 4.12% 4.12% 4.68% 5.09% 5.71% 5.25% Coefficient 84.73% 84.73% 84.73% 84.73% 90.47% 93.34% 93.34% 93.34% % % % % Industry chain store growth 1.78% 0.54% 0.54% 1.39% 2.68% 3.85% 3.85% 3.85% 5.51% 51% 5.99% 6.72% 6.60% 60% Retail channel adjustment 4.00% 4.00% 4.00% 4.00% 4.00% 3.00% 2.00% 1.00% 1.00% 2.75% 2.00% 2.00% Competition adjustment 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% Seasonality adjustment 2.79% 2.65% 4.48% 4.62% 2.79% 2.65% 4.48% 4.62% 2.79% 0.00% 0.00% 0.00% PVH Wholesale revenue growth 5.76% 1.56% 8.69% 1.26% 4.86% 2.75% 3.39% 6.71% 2.97% 7.99% 7.97% 7.85% Retail revenue growth Industry comp store growth 9.00% 9.00% 9.00% 7.20% 5.75% 5.75% 5.75% 5.75% 1.40% 0.14% 3.63% 3.63% Industry non comp store growth 2.64% 4.40% 4.40% 4.40% 3.82% 3.82% 3.82% 3.82% 4.36% 4.95% 6.48% 6.32% PVH comp store growth adj. 2.10% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% PVH non comp store growth adj. 3.00% 3.00% 3.00% 3.00% 3.00% 1.00% 1.00% 1.00% 1.00% 1.00% 2.00% 2.00% Seasonality adjustment 2.48% 3.64% 0.35% 0.81% 2.48% 3.64% 0.35% 0.81% 2.48% 0.00% 0.00% 0.00% PVH Retail revenue growth 8.98% 12.23% 8.25% 5.99% 3.45% 7.57% 3.58% 3.12% 3.44% 3.09% 7.10% 6.51% Licensing revenue growth Weights US 42.00% 4.21% 4.21% 4.21% 3.36% 2.07% 0.10% 1.10% 2.10% 5.76% 7.99% 7.97% 7.85% Canada 5.00% 4.21% 4.21% 4.21% 3.36% 2.07% 0.10% 1.10% 2.10% 5.76% 7.99% 7.97% 7.85% Europe 35.00% 4.21% 4.21% 4.21% 4.21% 3.68% 3.68% 3.68% 3.68% 2.62% 2.17% 0.45% 0.62% Asia 18.00% 6.00% 6.00% 6.00% 6.00% 9.50% 9.50% 9.50% 9.50% 6.41% 6.60% 7.05% 6.60% Asia new licensee/store opening adj % 20.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 20.00% 20.00% 20.00% Seasonality adjustment 2.11% 2.37% 3.65% 3.91% 2.11% 2.37% 3.65% 3.91% 2.11% 0.00% 0.00% 0.00% PVH Licensing revenue growth 3.34% 2.04% 3.32% 4.64% 6.84% 3.37% 2.56% 10.59% 9.59% 9.30% 8.77% 8.26% Appendix 2
15 Projected Income Statement for Phillips Van Heusen Dollars in millions, except per share Historical Fiscal Year Projected Fiscal Year E 2010E 2011E 2012E 2013E Revenues Wholesale , , , , , , ,440.2 Retail , , ,092.3 Calvin Klein Licensing Total Revenues 1, , , , , , , , , , ,965.2 Rev Growth 4.6% 16.3% 9.5% 16.0% 2.1% 4.0% 1.4% 6.3% 7.8% 7.4% Change tototaltotal revenue growth rate COGS , , , , , , , , ,406.4 SG&A , ,083.1 EBIT EBIT/Rev 4.3% 7.9% 10.9% 12.3% 12.8% 11.2% 5.6% 8.1% 15.9% 16.0% 16.0% EBIT Wholesale Retail (82.2) (41.5) Calvin Klein Licensing Corporate (15.9) (33.3) (41.0) (72.6) (58.3) (51.6) (51.6) (51.6) (51.6) (51.6) (51.6) Total EBIT Tax expense After tax EBIT growth 100.1% 49.0% 23.6% 24.5% 17.7% 69.2% 74.6% 148.1% 9.6% 9.0% After tax unusual items (5.5) 0.1 (0.6) (18.2) After tax interest expense Pref. dividends and other adj NI to common stock Weighted Avg. Diluted Shares Out Diluted EPS Growth 115.7% 23.8% 53.7% 78.5% 25.9% 57.0% 80.4% 138.8% 9.6% 9.0% Dividend per share Dividend EPS contribution Wholesale Retail (1.0) (0.5) Calvin Klein Licensing Corporate (1.4) (1.5) (2.3) (3.1) (1.8) (2.0) (0.6) (0.6) (0.6) (0.6) (0.6) Total Diluted EPS Appendix 3
16 Projected Income Statement for Phillips Van Heusen Dollars in millions, except per share Historical Fiscal Year Projected Fiscal Year E 2010E 2011E 2012E 2013E Ratios and Assumptions Revenue growth Wholesale 2.8% 23.1% 4.5% 23.6% 3.2% 2.6% 3.1% 8.0% 8.0% 7.9% Retail 6.0% 10.4% 13.7% 5.7% 4.5% 7.3% 2.3% 3.1% 7.1% 6.5% Calvin Klein Licensing 7.1% 12.0% 16.1% 27.2% 16.7% 1.7% 6.8% 9.3% 8.8% 8.3% COGS % of rev 58.9% 54.2% 53.3% 50.7% 50.9% 51.3% 54.2% 51.4% 47.6% 47.5% 47.4% SG&A % of rev 36.7% 37.9% 35.8% 36.9% 36.3% 37.7% 40.2% 40.2% 36.5% 36.5% 36.5% Gross Margin Wholesale 40.2% 46.3% 48.3% 49.4% 48.0% 49.1% 44.1% 44.7% 47.7% 47.7% 47.7% Retail 31.6% 38.0% 38.2% 45.5% 42.8% 36.6% 30.0% 34.1% 40.2% 40.2% 40.2% Calvin Klein Licensing 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Net Capex % of next year Rev Wholesale 0.8% 1.1% 1.0% 0.8% 2.0% 1.0% 1.0% 2.0% 2.0% 2.0% Retail 3.1% 4.0% 2.6% 3.2% 6.3% 3.5% 3.5% 4.0% 4.0% 4.0% Calvin Klein Licensing 0.7% 0.6% 0.6% 0.6% 1.4% 1.0% 1.1% 1.2% 1.3% 1.4% Corporate Depreciation % of total rev 0.1% 0.1% 0.1% 0.1% 0.4% 0.2% 3.0% 0.4% 0.4% 0.4% Tax rate 35.8% 32.6% 37.4% 37.5% 37.8% 38.1% 38.1% 38.1% 38.1% 38.1% Appendix 4
17 Projected Balance Sheet for Phillips Van Heusen Dollars in millions Historical Fiscal Year Projected Fiscal Year Cash And Equivalents Account receivables Inventory Prepaid Exp Deferred Tax Assets, Curr Other Current Assets Total Current Assets , , , ,673.6 Gross Property, Plant & Equipment Accumulated Depreciation (182.7) (209.7) (231.4) (252.8) (284.5) (373.7) (476.1) (581.4) (689.3) (799.0) Net Property, Plant & Equipment % Goodwill Other Intangibles Other Long Term Assets Total Assets 1, , , , , , , , , ,276.7 Accounts Payable Accrued Exp Unearned Revenue, Current Def. Tax Liability, Curr Total Current Liabilities Long Term Debt Pension & Other Post Retire. Benefits 15.8 Def. Tax Liability, Non Curr Other Non Current Liabilities Total Liabilities , , , , , , ,515.5 Pref. Stock, Convertible Common Stock Additional Paid In Capital Retained Earnings , , ,653.9 Treasury Stock (0.5) (0.6) (0.1) (200.3) (200.3) (200.3) (200.3) (200.3) (200.3) Comprehensive Inc. and Other (35.1) (32.0) (34.0) (32.2) (17.4) (41.7) (41.7) (41.7) (41.7) (41.7) Total Equity , , , , ,027.4 Total Liabilities And Equity 1, , , , , , , , , ,542.9 Appendix 5
18 Projected Balance Sheet for Phillips Van Heusen Dollars in millions Historical Fiscal Year Projected Fiscal Year Ratios and Assumptions Days in a year 365 AR outstanding days Inventory outstanding days AP outstanding days Avg cash conversion cycle Prepaid Exp. % of rev 1.6% 1.3% 1.0% 2.1% 2.2% 2.1% 2.1% 2.1% 2.1% 2.1% Deferred Tax Assets, Curr. % of rev 1.1% 0.8% 1.2% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Other Current Assets % of rev 0.0% 0.0% 0.0% 0.4% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% Accrued Exp. % of rev 8.1% 9.0% 8.4% 10.0% 9.7% 18.3% 18.3% 18.3% 18.3% 18.3% Unearned Revenue, Current % of rev 1.3% 1.4% 1.4% 1.5% 1.6% 0.0% 0.0% 0.0% 0.0% 0.0% Def. Tax Liability, Curr. % of rev 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% Def. Tax Liability, Non Curr. % of rev 12.6% 12.6% 13.4% 13.6% 10.2% 10.2% 10.2% 10.2% 10.2% 10.2% Other Non Current Liabilities of rev 7.2% 8.5% 6.8% 6.2% 11.0% 11.0% 11.0% 11.0% 11.0% 11.0% Increase in goodwill Increase in GW % of rev 0.9% 1.3% 3.4% 2.1% 2.1% 2.0% 2.0% 2.0% 2.0% Increase in tradenames (2.30) (2.30) Increase in tradenames % of rev 4.3% 0.0% 2.1% 0.1% 0.1% 1.0% 2.0% 2.0% 2.0% Depreciation i % of gross PP&E 16.4% 15.9% 16.6% 6% 16.1% 1% 16.6% 6% 15.0% 14.0% 13.0% 12.0% 11.0% Appendix 6
19 Discounted Cash Flow Valuation for Phillips Van Heusen Dollars in millions, except per share Historical Fiscal Year Projected Fiscal Year After tax EBIT Stock based compensation expense Depreciation and Amortization Change in working capital (16.5) (17.1) (3.5) (93.0) (288.0) 40.2 (19.6) (30.4) Change in other assets and liabilities (22.3) Cash flow from operations (161.6) Capital expenditures (32.0) (46.1) (37.5) (46.2) (102.6) (52.3) (47.7) (77.7) (84.0) (90.4) Addition to intangibles (84.6) (25.6) (114.1) (48.6) (48.6) (71.3) (96.4) (102.5) (110.4) Free cash flow to the firm (280.6) Growth% 267.3% 15.3% 16.8% 298.3% 144.8% 126.7% 127.3% 16.4% PV of FCF (242.7) Terminal value 1,982.1 PV of terminal value 1,110.4 Firm value with all equity 1,144.9 Debt tax shield 9.4 PV of debt tax shield 60.3 Estimated firm value 1,205.2 Shares outstanding 51.5 Estimated share price 23.4 Current price 17.8 Underpriced % 32% Assumptions Risk free rate 3.5% 30 year T Bond yield Beta capitaliq 5 year beta Market risk premium 7.0% historical avg and forward looking estimate Cost of equity 15.6% unlevered cost of equity for both equity and tax shield Terminal growth rate 5.1% US average growth rate Tax rate 38.1% Cost of debt, pretax 6.2% Debt amount ($ millions) Appendix 7
20 Dollars in millions Description Maturity Seniority Secured Converti ble Interest exp. Vanguard BBB Yield weighted remaining year avg interest Debentures, 7.75% due Senior Yes No $ % rate Senior Unsecured Notes, 7.25% due Senior No No $ % Senior Unsecured Notes, 8.125% due Senior No No $ % $ % 6.2% Appendix 8
21 Appendix 9
22 Appendix 10
23 Guess? Jones Apparel Group Kenneth Cole Perry Ellis Ralph Lauren VF Corp. Warnaco Group Appendix 11
24 Appendix 12
Information Booklet for questions 8 & 9
Diploma in Corporate Finance C orporate Finance Techniques & Theory Tuesday 2 December 2014 Information Booklet for questions 8 & 9 Chartered Institute for Securities & Investment 2014 ICAEW 2014 All rights
More informationInformation Booklet for questions 8 & 9
Diploma in Corporate Finance C orporate Finance Techniques & Theory Tuesday 1 December 2015 Information Booklet for questions 8 & 9 Chartered Institute for Securities & Investment 2015 ICAEW 2015 All rights
More informationI n f o r m a t i o n Booklet
D i p l o m a i n Corporate Finance C o r p o r a t e F inance Strategy & Ad vi c e I n f o r m a t i o n Booklet Date of exam Monday 20 June 2016 Part 1: 1:00 pm 1:55 pm Information Booklet & Examination
More informationRecommendation: SELL
Lauren Soulis Philip Griffin Bill Rugg lsoulis@smu.edu pngriffi@smu.edu wrugg@smu.edu WAG CVS Comp. Agg. Current Price: $ 45.16 $ 24.38 Market Cap: $ 46.44 B $ 19.82 B P/E (ttm): 25.5 20.38 19.7 P/E (fwd):
More informationKO Financial Analysis, Page 1 of 10
KO Financial Analysis, Page 1 of 10 Enter Firm Ticker KO values in millions Historical Income Statements Income Statement Forecasting Percentages Enter first year in cell B5 2005 2006 2007 2008 2009 2005
More informationNon-GAAP Information 5/3/2018
5/3/2018 Use of Non-GAAP Financial Information: The Company believes that non-gaap performance measures, which management uses in evaluating the Company's business, may provide users of the Company's financial
More informationNovember 30 th, Students: Edward Barr, Michael Marrkand, CFA, Navneet Venkatesh Long: Stamps.com (STMP)
November 30 th, 2018 Students: Edward Barr, Michael Marrkand, CFA, Navneet Venkatesh Long: Stamps.com (STMP) Stock Price ($) Recommendation BUY Current Price (11/16/2018) $153.57 Target Price $201 Target
More information1) Using the information provided for Gasparro Corp., complete the questions regarding fully diluted shares outstanding
Chapter 1 Comparable Companies Analysis 1) Using the information provided for Gasparro Corp., complete the questions regarding fully diluted shares outstanding General Information Company Name Gasparro
More informationORMAT TECHNOLOGIES (NYSE:ORA) BY: Kelvin Li
ORMAT TECHNOLOGIES (NYSE:ORA) BY: Kelvin Li Company Overview Revenue Segmentation Details of Operations Product 42% Electricity 58% Other Foreign Countries 6% Kenya 20% United States 74% Ormat Technologies
More informationSolution to Problem 31 Adjusting entries. Solution to Problem 32 Closing entries.
Solution to Problem 31 Adjusting entries. 1. Utilities expense 27,000 Accounts payable 27,000 2. Rent revenue 4,000 Unearned revenue 4,000 3. Supplies 2,000 Supplies expense 2,000 4. Interest receivable
More informationIndustry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview
Price Target $74.09 Price (08/07/2013) $61.11 52-WK ($) 47.71-67.85 Market Cap ($M) $34,000 Outstanding Shares 556 Insider % 7.0 Revenue $30,750 Valuation TEV ($M) $50,590 EBITDA ($M) $7,480 EV/EBITDA
More informationXML Publisher Balance Sheet Vision Operations (USA) Feb-02
Page:1 Apr-01 May-01 Jun-01 Jul-01 ASSETS Current Assets Cash and Short Term Investments 15,862,304 51,998,607 9,198,226 Accounts Receivable - Net of Allowance 2,560,786
More informationMSU: Metro Inc. Pitch February 24, 2016
MSU: Metro Inc. Pitch February 24, 2016 Disclaimer The analyses and conclusions of Queen s Capital contained herein are based on publicly available information. The analyses provided may include certain
More informationPVH Corp. Reports 2013 First Quarter Results
PVH Corp. Reports 2013 First Quarter Results First Quarter Non-GAAP EPS of $1.91 Significantly Exceeded Guidance of $1.33; GAAP Loss Per Share Was $(0.25) Company Reiterates Full Year 2013 Non-GAAP EPS
More informationRebranding Doesn t Matter; Losing Ground to Peers in a Decelerating Industry Does Rating: SELL Price Target: $42.50 (13.
CFA INSTITUTE RESEARCH CHALLENGE 2014 Rebranding Doesn t Matter; Losing Ground to Peers in a Decelerating Industry Does Rating: SELL Price Target: $42.50 (13.3% DISCOUNT) AGENDA 1) Industry at Cyclical
More informationLong Brookfield Residential (BRP) Short Standard Pacific (SPF)
Long Brookfield Residential (BRP) Short Standard Pacific (SPF) Investment Recommendation BROOKFIELD BUY BRP $8.07 Price Target (12 mo) $11.26 Return 40% STANDARD PACIFIC SELL SPF $3.13 Price Target (12
More informationFinance and Accounting for Interviews
This document was developed and written by Ian Lee. All information is meant for public use and purposed for the free transfer of knowledge to interested parties. Send questions and comments to ianlee@uclalumni.net
More informationAAPL. Apple Inc. Sector: Information Technology HOLD. Analysts: Alexander Anguiano, Applied Portfolio Management. Bryan Lunzmann and Sam Olberding
AAPL Analysts: Alexander Anguiano, Applied Portfolio Management Bryan Lunzmann and Sam Olberding Apple Inc. Sector: Information Technology HOLD Report Date: 4/4/215 Market Cap (mm) $671,725 Annual Dividend
More informationNike Inc. (NKE) Slight Delay As We Taxi For Takeoff. 21 March 2017 Americas/United States Equity Research Footwear
Americas/United States Equity Research Footwear Rating OUTPERFORM Price (21-Mar-17, US$) 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 informationU.S. Silica Holdings Inc. Hilton Garden Inn Washington, D.C. February 21, 2014
U.S. Silica Holdings Inc. Hilton Garden Inn Washington, D.C. February 21, 2014 Business Description Company roots are established in 1901 In 2012, U.S. Silica goes public In 1987, Pennsylvania Glass Sand
More informationSource: MorningStar. GROWTH RATES Sales EBITDA EPS Historical 1-year 88.0% 77.5% - 2-year CAGR Estimated 1-year 32.9% 28.1% 71.
FACEBOOK (FB) Sector: Information Technolgy Price: $20.04 (as of 08/02/2012) Overview Company Name FACEBOOK Shares outstanding 2,228,855,607.928 Ticker FB Enterprise value $34,872,266,382.9 Fiscal year
More information11-Year Consolidated Financial Highlights
11-Year Consolidated Financial Highlights As of March 31, 2017 2007.3 2008.3 2009.3 2010.3 Net Sales ( million) 1,376,958 1,487,496 1,660,162 1,415,718 Operating Profit ( million) 162,315 70,048 65,204
More informationVerizon Communications Inc. Sector: Telecommunication Services Hold
Applied Portfolio Management Analysts: Travis Hirt, Brandon Holle and Mark Latimer VZ Verizon Communications Inc. Sector: Telecommunication Services Hold Report Date: 4/4/25 Market Cap (mm) $85,94 Annual
More informationADM Spooks Market: Creates Entry Opportunity For Corn Products International
Howie & Newman Analysts ADM Spooks Market: Creates Entry Opportunity For Corn Products International Lisa Howie: 202-236-6977 Naomi Newman: 917-689-8784 December 10, 2007 Current Price: $40.28 Target Price:
More informationESV Ensco plc Sector: Energy SELL
Analysts: Spencer Elkinton, Jake Gregg and Adam Smith Washburn University Applied Portfolio Management ESV Sector: Energy SELL Report Date: 4/18/2016 Market Cap (mm) $2,013 Annual Dividend.60 2 Yr Beta
More informationFinance Recruiting Interview Preparation
Finance Recruiting Interview Preparation Discounted Cash Flows Session #3 This presentation is for informational purposes only, and is not an offer to buy or sell or a solicitation to buy or sell any securities,
More informationInvestor Presentation
Investor Presentation Cautionary Note Regarding Forward-Looking Statements This presentation contains forward-looking information, including the Company s statements regarding its future outlook. In addition,
More informationPVH CORP. ANNUAL MEETING STOCKHOLDERS JUNE 21, 2018
PVH CORP. ANNUAL MEETING OF STOCKHOLDERS JUNE 21, 2018 1 Safe Harbor We (PVH Corp.) obtained the market and competitive position data used throughout this presentation from research, surveys or studies
More informationWal-Mart Stores, Inc.
Wal-Mart Stores, Inc. Tom Schoewe Executive Vice President & Chief Financial Officer Bear Stearns 13th Annual Retail, Restaurant and Consumer Conference February 27, 2007 Forward Looking Statement Wal-Mart
More informationBaidu Inc (BIDU)
Baidu Inc (BIDU) China s No. 1 Search Engine Wounded Eagle Great Value Opportunity Target Price at end 2017: US$316 (+87% upside) Adeline Chong (MIFFT2016) www.london.edu 1 The Company Background No. 1
More informationEMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) Table 1 Percent Change Net sales $3,337 $3,216 (4)% Costs and expenses: Cost of sales 1,923 1,851 SG&A expenses 879 822
More informationHonma Golf Limited Company Report
2018, Belle Chang & David Weber, CFA May 7, 2018 Honma Golf Limited Company Report We recommend an Overweight in Honma Golf. Honma Golf, domiciled in Japan and listed in Hong Kong, is the dominant player
More informationAA plc (LSE:AA.) BUY. One-Year Target Price: 5.40
SPRING STOCK PITCH COMPETITION AA plc (LSE:AA.) BUY One-Year Target Price: 5.40 1 of 8 Executive Summary AA plc (LSE:AA.) is the leading player in the UK roadside assistance market, featuring EBITDA margins
More informationSyneos Health, Inc. Investment Research Presentation
Syneos Health, Inc. Investment Research Presentation NasdaqGS: SYNH Month Sector: Day, Healthcare 20XX Senior Analyst: Jose Grullon Junior Analysts: Garbis Chekerdjian, Ignacio Fimbres Spring 2018 1 Valuation
More informationPVH ANNUAL MEETING JUNE 18, 2015
PVH ANNUAL MEETING JUNE 18, 2015 SAFE HARBOR We (PVH Corp.) obtained or created the market and competitive position data used throughout this presentation from research, surveys or studies conducted by
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 informationEMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) Table 1 Quarter Ended March 31 Percent Change Net sales $3,579 $3,574 % Costs and expenses: Cost of sales 2,037 2,017 SG&A
More informationInvestor Presentation
Investor Presentation Cautionary Note Regarding Forward-Looking Statements This presentation contains forward-looking information, including the Company s statements regarding its future outlook. In addition,
More informationKEY FIGURES SEKk Q4 Q4 JAN DEC JAN - DEC
KEY FIGURES 2018 2017 2018 2017 SEKk Q4 Q4 JAN DEC JAN - DEC Net sales 82,459 103,753 349,955 361,447 EBITDA* -73,716 6,342-10,342-53,559 Profit (-loss) before tax -1,264,730-67,852-1,347,249-176,185 Earnings
More informationDigital River, Inc. Second Quarter Results (Unaudited, in thousands) Subject to reclassification
(Unaudited, in thousands) Condensed Consolidated Balance Sheets As of December 31, 2008 2007 Assets: Current assets Cash and cash equivalents $ 276,927 $ 381,788 Short-term investments 201,297 315,636
More informationEstimating Cash Flows
Estimating Cash Flows From accounts to cashflow Assets Liabilities Existing investments Generate cash flows today include long-lived (fixed) and short-lived (wc) assets Assets in Place Debt Fixed claim
More informationQ3 Results for FY 2016 Earnings Results July 1, March 31, 2016
Don Quijote Holdings. Co., Ltd. Q3 Results for FY 2016 Earnings Results July 1, 2015 - March 31, 2016 May 9,2016 0 Earnings summary 9 months to Mar. 2016 9 months to Mar. 2015 (Millions of yen) Actual
More informationUnrestricted Cash / Board Designated Cash & Investments December 2014
Unrestricted Cash / Board Designated Cash & Investments December 2014 25.0 20.0 21.0 20.8 18.9 19.9 15.0 10.0 11.5 12.8 11.6 9.1 10.4 9.8 11.1 10.2 9.8 17.0 16.8 15.4 14.7 14.2 14.1 13.6 13.0 12.0 10.2
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 informationGeox breathes again. BSIC - Equity Research Corporate Finance Team. The new business plan is back on track. December 2014
BSIC - Equity Research Corporate Finance Team December 2014 www.bsic.it Geox breathes again The new business plan is back on track Geox is an Italian footwear and apparel company that focuses on the medium
More informationInvestor update Spring Investor update. P 1
Investor update Spring 2019 Investor update. P 1 Safe harbor We (PVH Corp.) obtained the market and competitive position data used throughout this presentation from research, surveys or studies conducted
More informationPerformance Highlights. Prepared for. MEGALO Hospitality. CLIENT Restaurant Client. Period. Jun Created on 10th June 2017
Performance Highlights Prepared for CLIENT Restaurant Client Period Jun 2017 Created on 10th June 2017 Executive Summary OBSERVATIONS Comparing Jun 2017 with the same month last year Jun 2016. REVENUE
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 informationAscena Retail Group Inc. (ASNA) long thesis Saif Qazi Lee Xie May 4, 2016
Ascena Retail Group Inc. (ASNA) long thesis Saif Qazi Lee Xie May 4, 2016 Current capitalization Summary financials FY 2013 FY 2014 FY 2015 FY 2016 F FY 2017 F FY 2018 F Valuation 10Yavg. Current Price
More informationFirm valuation (2) Class 7 Financial Management,
Firm valuation (2) Class 7 Financial Management, 15.414 Today Firm valuation x Free cashflows x Profitability, financial ratios, and terminal value Reading x Brealey and Myers, Chapter 12.4 12.6 x Wilson
More informationThird Quarter 2018 Earnings Conference Call. August 7, 2018
Third Quarter 2018 Earnings Conference Call August 7, 2018 1 Safe Harbor Statement Our commentary and responses to your questions may contain forward-looking statements, including our outlook for the remainder
More informationSector: Retail Analyst: Bulldog Investor Date: January 9, 2014
Ticker: COH Current Price: 55.65 Recommendation: BUY Target Price: 71.25 Sector: Retail Analyst: Bulldog Investor Date: January 9, 2014 Recommendation Summary Coach, Inc. (COH) is well positioned to continue
More informationKMI Kinder Morgan, Inc. Sector: Energy HOLD
Analysts: Aleck Boyd, Dario Munoz Poletti, Bernadette Smith and Sara Specht Washburn University Applied Portfolio Management KMI Sector: Energy HOLD Report Date: 4/18/2016 Market Cap (mm) $39,563 Annual
More information2015 Fourth-Quarter and Fiscal Year Performance
205 Fourth-Quarter and Fiscal Year Performance Financial Results and Company Highlights March 5, 206 Disclaimers Forward-Looking Statements This presentation includes forward-looking statements within
More information4Q & FY 2011 Earnings Call
4Q & FY 2011 Earnings Call February 23, 2012 10:00 am ET Dial in: (800) 288-8968 (US) (612) 332-0335 (International) Passcode: 236861 Replay available until March 8: (800) 475-6701; (320) 365-3844 international
More informationYALE UNDERGRADUATE DIVERSIFIED INVESTMENTS
YALE UNDERGRADUATE DIVERSIFIED INVESTMENTS Education Meeting # 4 SEC Filings and Financial Statements February 11 9 Pm LC 101 Goals of Meeting # 4 1) SEC Filings Overview 2) 3 Major Financial Statements
More informationSMART STEEL. Q Results. Detlef Borghardt, CEO Dr. Matthias Heiden, CFO. August 14, 2018
SMART STEEL Q2 218 Results Detlef Borghardt, CEO Dr. Matthias Heiden, CFO August 14, 218 Agenda Business Summary Guidance adjustment FY 218 Market update Regional trends: Status and profitability trend
More informationSample Questions and Solutions
Sample Questions and Solutions Public Comparables Question Facts for Company XYZ: Closing stock price is $18.00 1,000 shares outstanding, and 100 outstanding options outstanding with an average exercise
More informationInvestor Teleconference Presentation First Quarter Fastenal Company April 11, 2018
Investor Teleconference Presentation First Quarter 2018 Fastenal Company April 11, 2018 1 Safe Harbor Statement All statements made herein that are not historical facts (e.g., goals regarding Onsite and
More informationNMG Investment Case 3Q17 Update June 14, 2017
INCOME STATEMENT REVENUES Bergdorf Goodman 809 844 784 185 202 168 167 722 181 202 170 169 722 185 206 174 173 737 752 767 Y/Y Growth (%) NA 4.4% (7.2)% (7.5)% (10.7)% (7.7)% (5.0)% (7.9)% (2.0)% 0.0%
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 informationPHU NHUAN JEWELRY JSC
PHU NHUAN JEWELRY JSC GOOD AS GOLD Equity Update I July 28, 2017 We attended PNJ s 2Q17 analyst meeting and remain optimistic about the Company s growth potential in 2017-18F. Thus, we reiterate BUY rating
More informationWijaya Karya (WIKA IJ)
Equity Indonesia Construction Wijaya Karya (WIKA IJ) BUY (Unchanged) Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp2,900 Rp2,900 Rp1,745 Upside/downside (%) +66.2 Sharesoutstanding (m) 8,970
More informationResults for Q1 Fiscal 2018
Results for Q1 Fiscal 2018 Earnings Announcement: July 27, 2017 (Quarter Ending June 30, 2017) Risks and Non-GAAP Disclosures This presentation contains forward-looking statements, which are based on current
More informationDon Quijote Holdings Co., Ltd. Results for FY 2018
Don Quijote Holdings Co., Ltd. Results for FY 2018 Earnings Results July 1, 2017 - June 30, 2018 August 10, 2018 Earnings summary 12 months to June 2018 12 months to June 2017 Actual Share YoY Actual Share
More informationChina Lilang (1234 HK)
HONG KONG EQUITY Investment Research Ethel Ng +852 2103 9415 ethel.ng@hk.oskgroup.com 1H12 Results Review China Lilang (1234 HK) Strong growth amidst the storm BUY Target Price Previous Price HKD7.94 HKD8.73
More informationCFA EQUITY RESEARCH CHALLENGE 2014
Milan February 2014 CFA EQUITY RESEARCH CHALLENGE 2014 A tailor-made investment Marta Giampietro Federico Braga Matteo Cataldi Davide Di Bucchianico Giovanni Galvani Agenda Introduction and investment
More informationCP All CPALL TB / CPALL.BK Siam Makro MAKRO TB / MAKR.BK What happens if CPALL reduces its stake in MAKRO?
COMPANY UPDATE CP All CPALL TB / CPALL.BK Siam Makro MAKRO TB / MAKR.BK What happens if CPALL reduces its stake in MAKRO? Sector: Consumer/Retail Neutral 17 June 1 Investment thesis MAKRO s recent share
More information9M 2014 Results Presentation November 13, 2014
9M 2014 Results Presentation November 13, 2014 9M 2014 key facts Sales: Euro 668.4 million +8.1% (+8.8% constant FX) Directly Operated Stores Same Store Sales: +9.4% (vs -5.7% in 9M 13) EBITDA: Euro 46.3
More information1H Results for FY 2016 Earnings Results July 1 - December 31, 2015
Don Quijote Holdings. Co., Ltd. 1H Results for FY 2016 Earnings Results July 1 - December 31, 2015 February 5,2016 0 Earnings summary 6 months to Dec. 2015 6 months to Dec. 2014 Actual Share YoY Actual
More informationElement Financial Corp
PREPARED FOR: YORK UNIVERSITY STUDENT INVESTMENT FUND Element Financial Corp EFN -TSX Karn, Waqar, GP, Jonathan Ficus Carica Feb 22, 2016 Current Price Target Price Annualized Return (x-yr) $14.56 $##.##
More informationSUMMARY REVENUES $8.9 BILLION. Up 9% YoY on a GAAP basis and 7% on a Constant Currency basis TOMMY HILFIGER $3.9 BILLION
SUMMARY FULL YEAR 2017 REVENUES EMANUEL CHIRICO Chairman and Chief Executive Officer We are very pleased with our fourth quarter and full year 2017 results, which exceeded our expectations even with the
More informationFourth Quarter 2016 Performance Summary
Fourth Quarter 2016 Performance Summary Operational and Financial Highlights - 2016 Net profit rises by +2.5% to Euros 545.5 million Recurring sales (excluding Raw Materials and Others) rise by +4.5% (+4.6%
More informationDollarama (TSE: DOL) Cameron McWatt. Nathan Witteveen. January 16, Jack Holmes CEO CIO CSO
Dollarama (TSE: DOL) January 16, 2019 Cameron McWatt CEO Nathan Witteveen CIO Jack Holmes CSO This presentation is for informational purposes only, and is not an offer to buy or sell or a solicitation
More informationPUMA AG Rudolf Dassler Sport
PUMA AG Rudolf Dassler Sport INTERIM REPORT 2 nd Quarter and 1 st Half Year CONTENT Financial Highlights 3 Income Statement Review 4-5 300 Development of the PUMA Share Rebased Development, incl. Trading
More informationFirst Quarter Results (3-month results ended June 30, 2013)
Fiscal Year 213 (ending March 31, 214) First Quarter Results (3-month results ended June 3, 213) Brother Industries, Ltd. August 6, 213 Information on this report, other than historical facts, refers to
More informationPVH Corp. Reports 2012 Second Quarter Results
PVH Corp. Reports 2012 Second Quarter Results Non- EPS of $1.25 Exceeded the Top End of the Company s Guidance by $0.05; EPS Was $1.19 Continued Momentum in Tommy Hilfiger North American and European Businesses
More informationBIMBO Food. Quarterly Report October 27, BIMBO Market Underperformer 2016 Price Target P$41.9
Quarterly Report BIMBO Market Underperformer 2016 Price Target P$41.9 Price 51.51 12M Price Range 45.02 / 59.86 Shares Outstanding (Mill) 4,703.2 Market Cap (Mill) 242,262 Float 24.0% Net Debt (Mill) 72,562
More informationInvestor Relations Factbook 2012
Investor Relations Factbook 2012 Table of Contents Page 3 Drugstore Count 4 Revenue Per Drugstore 5 Employee Count 6 Revenue 7 Gross Profit 8 Cost of Goods Sold 9 Selling, General and Administrative Expenses
More informationResults for Q4 FY2014 (Quarter Ended March 31, 2014) Earnings Announcement: April 30, 2014
Results for Q4 FY2014 (Quarter Ended March 31, 2014) Earnings Announcement: April 30, 2014 Risks and Non-GAAP Disclosures This presentation contains forward-looking statements, which are based on current
More informationBuad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9
Buad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9 Example 1 4-5 page 116 Ross Pro s Sports Equipment + Projected sales... 4,800 units + Desired ending inventory... 480 (10% 4,800) Beginning
More informationUnrestricted Cash / Board Designated Cash & Investments December 2015
Unrestricted Cash / Board Designated Cash & Investments December 2015 25.0 21.0 20.0 19.5 18.9 18.1 16.8 16.5 15.9 15.0 10.0 11.0 12.8 9.1 10.4 9.8 11.1 14.7 14.2 14.1 9.9 12.0 8.4 13.0 10.2 11.6 14.9
More informationFINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017
FINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017 Forward Looking Statement The presentations today will contain certain
More informationDon Quijote Holdings Co., Ltd. Q1 Results for FY 2019
Don Quijote Holdings Co., Ltd. Q1 Results for FY 2019 Earnings Results July 1, 2018 - September 30, 2018 November 6, 2018 Earnings summary for Q1 3 months to September 2018 3 months to September 2017 Actual
More informationQ1 Results for FY 2016 Earnings Results July 1 - September 30, 2015
Don Quijote Holdings. Co., Ltd. Q1 Results for FY 2016 Earnings Results July 1 - September 30, 2015 November 5,2015 0 Earnings summary 3 months to Sep. 2015 3 months to Sep. 2014 Actual Share YoY Actual
More informationIndofood Sukses Makmur(INDF IJ)
Equity Research Company Update Thursday,27 September 2018 BUY MAINTAIN Last price (IDR) 5,975 Target Price (IDR) 8,200 Upside/Downside +37.2% Previous Target Price (IDR) 8,000 Stock Statistics Sector Bloomberg
More informationHighlights of the second quarter of 2017
Highlights of the second quarter of Consolidated Highlights EBITDA of R$ 1.1 billion in 2Q17, with EBITDA margin expansion in relation to 2Q16 and 1Q17. Selling, general and administrative expenses declined
More informationProjections/Estimated - Unrestricted Cash / Board Designated Cash & Investments September 2017
Projections/Estimated - Unrestricted Cash / Board Designated Cash & Investments September 2017 25.0 20.0 17.1 16.9 15.0 10.0 11.7 11.0 9.1 10.1 9.7 7.7 7.0 6.8 15.1 14.8 11.5 13.1 13.8 9.9 11.4 12.2 8.4
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 informationQ1 Results for FY 2018 Earnings Results July 1, September 30, 2017
Don Quijote Holdings. Co., Ltd. Q1 Results for FY 2018 Earnings Results July 1, - September 30, November 6, 0 Earnings summary 3 months to Sep. 3 months to Sep. 2016 (Millions of yen) Actual Share YoY
More informationThird Quarter 2016 Performance Summary
Third Quarter 2016 Performance Summary Operational and Financial Highlights - 9M 2016 Sales of the Bioscience Division grow by +6.5%, increasing Grifols revenues to EUR 2,951.7 million over EUR 1,000 million
More informationEXC Exelon Corporation Sector: Utilities HOLD
Analysts: Alexa Bowen, Blake Porter and Kennedy White Washburn University Applied Portfolio Management EXC Sector: Utilities HOLD Report Date: 4/18/2016 Market Cap (mm) $31,337 Annual Dividend $1.24 2
More informationGerman Investment Seminar 2011 Commerzbank AG New York January 10-11, 2011
German Investment Seminar 2011 Commerzbank AG Mark Langer Chief Financial Officer Dennis Weber Head of Investor Relations New York January 10-11, 2011 German Investment Seminar, Commerzbank HUGO BOSS January
More informationNamed by Forbes Magazine One of America's Best Managed Companies in 2005 and One of America s Best Big Companies in 2006
Named by Forbes Magazine One of America's Best Managed Companies in 2005 and One of America s Best Big Companies in 2006 June 2006 1 Forward-Looking Statements and Discussion of and Reconciliation of Non-GAAP
More informationEffective inventory management: Solid demand and lean inventories reduce downside to the stock in the near term.
Ashwin Abraham, Class of 2008 ashwin.abraham@yale.edu Sheetal Chanderkar, Class of 2008 sheetal.chanderkar@yale.edu Analog Devices (ADI): Wii is happy with ADI and so are we! December 14, 2007 Recommendation:
More informationCVX Chevron Corporation Sector: Energy SELL
Analysts: Zachary Haller, Andrew Paley Brown and Sean Miller Washburn University Applied Portfolio Management CVX Sector: Energy SELL Report Date: 4/18/2016 Market Cap (mm) $157,566 Annual Dividend $4.28
More informationSecond-Quarter Fiscal 2017 Earnings
Second-Quarter Fiscal 2017 Earnings April 25, 2017 / efficacy usability allure integrity profitability Forward-LookingStatements This presentation contains forward-looking statements within the meaning
More informationCherokee Global Brands (CHKE)
Cherokee Global Brands remains in forbearance on senior credit facility, amidst business strategy shift CAPITAL STRUCTURE- 2Q18-29 July 2017 (USDm) Instrument Coupon Floor Maturity Face Amt Out Est. Cash
More informationMitra Keluarga Company Focus
October 13, 2015 Mitra Keluarga Company Focus Patricia Gabriela (patricia.gabriela@trimegah.com) Titan in medical industry Initiate coverage on MIKA with BUY We initiate our coverage on MIKA with a Buy
More informationASC605 to ASC606 Transition
ASC605 to ASC606 Transition Summary Workday Adoption Background Workday has elected early adoption of ASC606 (as of 2/1/2017) Full retrospective adoption method (FY16 & FY17 restated) FY17 has also been
More information