Cement Sector ARM and Bamburi Valuation Summary 31 st July, 2016
|
|
- Tamsyn Potter
- 5 years ago
- Views:
Transcription
1 Cement Sector ARM and Bamburi Valuation Summary 31 st July, 2016
2 Table of Contents I. ARM Cement Limited II. Bamburi Cement Limited III. Comparison 2
3 3 I. ARM Cement Limited
4 Athi River Mining Company Limited Qualitative Analysis Strengths New Clinker Plant in Tanga will reduce costs associated with import of raw materials (Clinker) USD 140 mn investment by CDC Group will go into capacity improvement and debt relief Weaknesses ARM is exposed to a large amount of short term debt funding long term projects ARM has inferior products in comparison to its biggest competitor Bamburi Poor corporate governance with large influence by the Paunrana Family Opportunities Alignment with large government infrastructural projects and real estate players Revenue diversification into cement blocks and ready mix Regional expansion Threats Competition from regional players and Dangote cement which is looking to enter the Kenyan space Risk of being priced out by cheaper imports 4
5 Athi River Mining Company Limited Valuation Recommendation We recommend a Buy on ARM with a fair value of Kshs We recommend a Buy on ARM, with a target price of Kshs. 39.7, a 24.1% upside from its current price of Kshs Our recommendation is based of Improved Capacity - New Clinker Plant in Tanga and plans to set up a new plant in Kitui will reduce costs associated with import of raw materials (Clinker) and improve cement production capacity New Investment by CDC Group - USD 140 mn investment by CDC Group will go into capacity improvement and debt relief Endorsement from Ministry of Agriculture The endorsement of Mavuno fertiliser by the ministry of Agriculture is set to boost ARM s revenue going forward Risks: Increased Competition - Competition from regional players and Dangote cement which is looking to enter the Kenyan space Cheap Imports - Risk of being priced out by cheaper imports 5 Recommendation BUY Fair Value 39.7 Current Price 32.0 Upside/(Downside) 24.1% Dividend Yield 0.0% Total Potential Return 24.1% 52 Week Range Forward PE 15.1x Cost of Equity 22.6% Cost of Capital 14.8% Issued Shares (adjusted for CDC shares) (bns) Jul Aug Sep-15 ARM 1-year Share Performance 13-Oct Nov Dec Jan Feb Mar Apr May Jun Jul-16
6 Athi River Mining Company Limited Intrinsic Valuation We arrive at a target price of Kshs. 43.4, representing an upside of 35.6% FCFE VALUATION Dec Dec Dec Dec Dec-20 PAT add Depreciation and Amortization Less Changes in Working Capital (1.1) 0.9 (2.1) 0.9 (2.3) less CAPEX Debt Interest Free Cashflows Terminal Value 24.0 Timing Discount Factor Present Value of Cashflows PV of Terminal Value 9.7 Total PV Sum of PV of Free Cash flows 29.9 Add Cash 0.2 Firm Value 30.1 No. Of Shares (Adjusted) 0.8 Target Price Per Share 43.4 Current Price 32.0 Upside/(Downside) 35.6% 6
7 Athi River Mining Company Limited Relative Valuation ARM is undervalued on a P/E basis Values in Kshs. bns Name Mkt Cap EV EV/SALES P/E ARM CEMENT LTD x 12.1x BAMBURI CEMENT LTD x 10.5x NAJRAN CEMENT CO x 10.0x EASTERN PROVINCE CEMENT CO x 7.7x RAYSUT CEMENT CO x 11.6x OMAN CEMENT CO x 9.1x TABUK CEMENT CO x 15.4x NATIONAL CEMENT CO x 17.1x ARABIAN CEMENT CO N/A 6.3x SOUTH VALLEY CEMENT N/A 34.2x High x 34.2x Low x 6.3x Average x 13.6x EV/SALES P/E Price
8 Athi River Mining Company Limited Valuation Summary ARM is undervalued with a potential return of 25.3% Assumptions Terminal Growth rate 5.0% Risk Free Rate 13.0% Country Risk Premium 6.7% Beta 1.4 Ke 22.6% Valuation Value Per Share Weight Intrinsic Valuation % P/E % EV/SALES % Target Price 39.7 Current Share Price 32.0 Upside/(Downside) 24.1% Dividend Yield 1.2% Total Potential Return 25.3% 8
9 Athi River Mining Company Limited Summary Financials ARM s EPS is expected to grow at a CAGR of 9.1% in the next 5 years Income Statement 31-Dec Dec Dec Dec Dec Dec Dec-20 CAGR CAGR Sales / turnover % 14.5% Cost of sales (10.02) (10.39) (11.12) (13.14) (15.46) (18.02) (20.94) 21.9% 15.0% Gross profit % 13.2% Foreign exchange income/loss (0.16) (3.52) % % Expenses (1.72) (2.03) % 12.9% EBITDA 1.84 (1.21) % 8.3% Dep. and Amortization Operating profit 1.84 (1.21) % 5.89% Finance costs/(income) 0.17 (2.33) (0.90) (0.90) (0.90) (0.90) (0.90) 59.4% -17.4% Profit before tax 2.02 (3.54) % 9.1% Current tax (0.52) 0.65 (0.41) (0.45) (0.49) (0.54) (0.59) 93.2% 7.2% Profit after tax 1.49 (2.89) % 9.1% Minority Interest Profit Attributable to Equity holders 1.49 (2.89) % 9.1% Annual dividend EPS 3.02 (5.84) % 9.1% DPS % 9.1% EPS Growth Rate 10.7% % 133.4% 9.3% 9.0% 9.6% 8.5% Source Company Financials 9
10 Athi River Mining Company Limited Summary Financials ARM s assets are expected to grow at a CAGR of 12.5% in the next 5 years BALANCE SHEET 31-Dec-1331-Dec-1431-Dec-1531-Dec-1631-Dec-1731-Dec-1831-Dec-1931-Dec-20 CAGR CAGR Property and equipment % 12.1% Other Assets % 0.0% Total Non-current assets % 12.0% Inventories % 15.7% Current Receivables % 15.8% Other current assets % 0.0% Total Current assets % 15.2% Total assets % 12.5% Current borrowings % -18.2% Other Liabilities % 47.5% Total Current Liabilities % 14.2% Long-term borrowings % -15.9% Other long-term liabilities % 0.0% Total long-term Liabilities % -8.2% Total liabilities % 6.9% Total Shareholders Equity % 21.4% Total liabilities and Equity % 12.5% Source Company Financials 10
11 11 II. Bamburi Cement Limited
12 Bamburi Cement Company Limited - Qualitative Analysis Strengths Has a large cash book of Kshs. 8 bn at their disposal Their parent Lafarge Holcim is a global player in the Cement industry so Bamburi can leverage on this expertise Has superior quality products compared to its competitors Weaknesses Lacks autonomy in decision making and bureaucracy can be a challenge Has been losing talent to other companies They have completely utilized their Bamburi plant and only have the Athi River plant to sustain Kenya's capacity thus incurring a lot of cost in importing Clinker Opportunities Alignment with large government infrastructural projects and real estate players Regional expansion Threats Competition from regional players and Dangote cement which is looking to enter the Kenyan space Risk of being priced out by cheaper imports 12
13 Bamburi Cement Company Limited Valuation Recommendation We recommend a Buy on Bamburi with a fair value of Kshs We recommend a Buy on Bamburi, with a target price of Kshs , a 47.9% upside from its current price of Kshs , including a dividend yield of 8.1%. Our recommendation is based of Large cash book Bamburi has a large cash book of Kshs. 8 bn at their disposal of which they can use for expansion Large Parent - Their parent Lafarge Holcim is a global player in the Cement industry so Bamburi can leverage on this expertise Superior Products - Has superior quality products compared to its competitors Capacity Utilization Bamburi has a high capacity utilization averaging 80.0%, making it one of the most efficient cement companies in the region Risk: Increased Competition - Competition from regional players and Dangote cement which is looking to enter the Kenyan space Cheap Imports - Risk of being priced out by cheaper imports 13 Recommendation BUY Fair Value Current Price Upside/(Downside) 39.8% Dividend Yield 8.1% Total Potential Return 47.9% 52 Week Range Forward PE 9.9x Cost of Equity 18.4% Cost of Capital 18.4% Issued Shares (bns) Jun Jul Aug-15 Bamburi 1-year Share Performance 12-Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul-16
14 Bamburi Cement Company Limited Intrinsic Valuation We arrive at a target price of Kshs , representing an upside of 46.4% FCFE VALUATION Dec Dec Dec Dec Dec-20 PAT add Depreciation and Amortization Less Changes in Working Capital (0.1) (0.3) (0.2) (0.3) (0.5) less CAPEX Debt Interest Free Cashflows Terminal Value 86.6 Timing Discount Factor Present Value of Cashflows PV of Terminal Value 41.0 Total PV Sum of PV of Free Cashflows 73.2 Add Cash 8.5 Firm Value 81.7 No. Of Shares 0.4 Value Per Share Current Price Upside/(Downside) 46.4% 14
15 Bamburi Cement Company Limited Relative Valuation Bamburi is undervalued on a P/E and on an EV/EBITDA basis Values in Kshs. bns Name Market Cap EV EV/TTM EBITDA P/E BAMBURI CEMENT LTD x 9.9x RAYSUT CEMENT CO x 11.6x EASTERN PROVINCE CEMENT CO x 7.7x NAJRAN CEMENT CO x 10.0x OMAN CEMENT CO x 9.1x TABUK CEMENT CO x 15.4x NATIONAL CEMENT CO x 17.1x ARABIAN CEMENT CO x 6.3x MISR CEMENT (QENA) N/A N/A HOLCIM (LIBAN) SAL x N/A SOUTH VALLEY CEMENT x 34.2x ARM CEMENT LTD x 8.9x High x 34.2x Low x 6.3x Average x 10.8x EV/EBITDA P/E Price
16 Bamburi Cement Company Limited Valuation Summary Bamburi is undervalued with a total potential return of 47.9% Assumptions Terminal Growth rate 5.0% Risk Free Rate 13.0% Country Risk Premium 6.7% Beta 0.8 Ke 18.4% Valuation Value Per Share Weight Intrinsic Valuation % P/E % EV/EBITDA % Target Price Per Share Current Share Price Upside/(Downside) 39.8% Dividend Yield 8.1% Total Potential Return 47.9% 16
17 Bamburi Cement Company Limited Summary Financials Bamburi s EPS is expected to grow at a CAGR of 9.1% in the next 5 Years Income Statement 31-Dec Dec Dec Dec Dec Dec Dec-20 CAGR CAGR Sales / turnover % 9.7% Cost of sales (26.68) (26.67) (29.21) (32.24) (35.44) (38.97) (42.94) 7.6% 10.0% Gross profit % 9.0% Foreign Exchange gain/loss % -14.6% Expenses (4.07) (5.44) % 1.7% EBITDA % 10.6% Dep. and Amortization Operating profit % 8.9% Finance costs (0.08) Profit before tax % 8.9% Current tax (1.90) (2.59) (2.99) (3.20) (3.42) (3.64) (3.89) 2.7% 8.5% Profit after tax % 9.1% Minority Interest Profit Attributable to Equity holders % 9.1% Annual dividend % 9.0% EPS % 9.1% DPS % 9.0% EPS Growth Rate 6.3% 50.4% 18.9% 7.1% 6.6% 6.6% 6.8% 17
18 Bamburi Cement Company Limited Summary Financials Bamburi s assets are expected to grow at a CAGR of 16.6% in the next 5 Years BALANCE SHEET 31-Dec Dec Dec Dec Dec Dec Dec Dec-20 CAGR CAGR Property and equipment % 10.3% Other fixed assets % 107.7% Total Non-current assets % 22.8% Inventories % 10.1% Current Receivables % 8.5% Other current assets % 0.0% Total Current assets % 5.5% Total assets % 16.6% Current borrowings Current prepayments liabilities % 10.0% Other Liabilities % 0.0% Total Current Liabilities % 9.0% Long-term borrowings Other long-term liabilities % 0.0% Total long-term Liabilities % 0.0% Total liabilities % 6.0% Total Shareholders Equity % 20.0% Total liabilities and Equity % 16.6% 18
19 19 III. Comparison
20 Key Metrics - Comparison Bamburi is more efficient in its asset utilization to generate profit Name Mkt Cap EV EV/TTM EBITDA EV/Sales P/E P/B ARM CEMENT LTD x 1.70x 12.27x 1.51x BAMBURI CEMENT LTD x 1.43x 10.51x 1.95x Return Margins - ARM Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Gross Profit Margin 24.3% 27.1% 29.5% 32.5% 31.0% 29.5% 28.6% 27.8% Operating Profit Margin 16.6% 13.4% (8.2%) 13.8% 12.6% 11.6% 10.7% 9.8% EBITDA Margin 16.6% 13.4% (8.2%) 21.2% 19.6% 18.3% 17.4% 16.5% Pretax Profit Margin 14.1% 14.7% (24.0%) 8.4% 7.9% 7.5% 7.1% 6.7% Net Profit Margin 9.5% 10.9% (19.6%) 5.9% 5.5% 5.2% 5.0% 4.7% ROaE 17.6% 16.9% (22.0%) 3.9% 3.1% 3.1% 3.2% 3.2% ROaA 4.8% 4.5% (6.5%) 1.8% 1.7% 1.7% 1.7% 1.6% Return Margins - Bamburi Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Gross Profit Margin 25.1% 25.9% 32.0% 33.0% 32.5% 32.0% 31.5% 31.0% Operating Profit Margin 16.6% 16.3% 21.6% 22.9% 22.4% 21.9% 21.3% 20.8% EBITDA Margin 16.6% 16.3% 21.6% 24.5% 24.0% 23.5% 23.0% 22.5% Pretax Profit Margin 16.3% 16.1% 21.6% 22.9% 22.4% 21.9% 21.3% 20.8% Net Profit Margin 10.8% 10.8% 15.0% 16.0% 15.7% 15.3% 14.9% 14.6% ROaE 24.5% 24.2% 15.8% 11.7% 13.4% 19.8% 18.7% 16.4% ROaA 15.9% 17.5% 11.4% 8.5% 9.5% 14.0% 13.9% 12.6% 20
21 Q&A 21
Yamama 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 informationAstra International (ASII IJ)
Equity Research Company Update Thursday,19 April 2018 BUY Maintain Last price (IDR) 7,525 Target Price (IDR) 9,100 Upside/Downside +20.9% Previous Target Price (IDR) 9,100 Stock Statistics Sector Bloomberg
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 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 Company for Cooperative Insurance Insurance TAWUNIYA AB 8010.SE
Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 Recommendation Overweight Current Price (SAR) 82.60 Target Price (SAR) 101.13 Upside/Downside (%) 22.4% As of
More informationSouthern Province Cement Company
Southern Province Cement Company Update Report- Transfer of Coverage Buy Year End Target Price SAR 115 120 110 100 June er 19, 03, 2014 2015 Expected Total Return Price as on Jun-02, 2015 100.14 90 80
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 informationKey estimate revision. Financial summary. Year
: price: EPS: How does our one year outlook change? We retain our positive outlook on WIL and believe that revival in MHCV industry, increasing content per vehicle and opportunity in exports would drive
More informationFinancial & Business Highlights For the Year Ended June 30, 2017
Financial & Business Highlights For the Year Ended June, 17 17 16 15 14 13 12 Profit and Loss Account Operating Revenue 858 590 648 415 172 174 Investment gains net 5 162 909 825 322 516 Other 262 146
More informationUnited Tractors(UNTR IJ)
Equity Research Company Update Monday, 26 November 218 United Tractors(UNTR IJ) BUY Maintain Impressive Komatsu sales in Oct 218 Last price (IDR) 31,85 Target Price (IDR) 43, Upside/Downside +35.% Previous
More informationKSA Cement Sector. Domestic clinker sales aiding numbers. Cement Monthly. Oct-08. Aug-08. Sep-08. Dec-08. Jan-09. Nov-08. Feb-09
JUNE 21 KSA Sector Domestic clinker sales aiding numbers Sales of cement in KSA remained weak, up only 11.8% YoY, the second lowest growth figure in 16 months. However, due to increased sales of clinker
More informationWijaya Karya Beton (WTON IJ)
Equity Research Result Notes Thursday,30 November 2017 BUY Maintain Last price (IDR) 600 Target Price (IDR) 800 Upside/Downside +33.3% Previous Target Price (IDR) 1,100 Stock Statistics Sector Bloomberg
More informationWijaya Karya Beton(WTON IJ)
Equity Research Results Note Wednesday,02 May 2018 BUY Maintain Last price (IDR) 476 Target Price (IDR) 730 Upside/Downside +53.4% Previous Target Price (IDR) 730 Stock Statistics Sector Bloomberg Ticker
More informationNTPC Ltd. Results in line with estimates, BUY for attractive valuations. Power. EBITDA margins up at 26% (+700bps QoQ): EBITDA margins
Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 NTPC Ltd 11 May 2012 105 Power Result Review Rating: BUY Current Price: Rs 148 Target Price: Rs 189 Upside:
More informationFinancial Data Report CIEL LTD (THE GROUP) for the period ending 31.Dec.2017
Financial Data Report CIEL LTD (THE GROUP) for the period ending 31.Dec.2017 Equity Statistics Particulars Units 29-Dec-17 Current Market Price MUR 7.14 52 week H/L* MUR 7.94 / 6.26 Market Capitalisation
More informationLAFARGE WAPCO CEMENT PLC
Vetiva Research 5 April 2011 FY 10 Earnings Release Bright Outlook Despite Unimpressive Scorecard In spite of Lafarge WAPCO s disappointing FY 10 earnings, our revised target price of N49.55 still supports
More informationSaudi Arabia Cement Sector
Arabia Sector Demand strong in Makkah and Madinah Provinces EQUITY RESEARCH April 9 The 3.38mt of cement/clinker sales achieved in KSA, for Mar-9, is the highest ever monthly sales reported in the country.
More informationBUY Target Price, Rp 4,350 Upside 11,9%
Friday, 9 May 214 BUY Target Price, Rp 4,350 Upside 11,9% SMSM IJ/SMSM.JK Last Price, Rp 3,885 No. of shares (bn) 1,439 Market Cap, Rp bn 5,591 (US$ mn) 484 3M T/O, US$mn 0.2 Last Recommendation 09Jan14
More informationFinancial Data Report LOTTOTECH LIMITED. for the period ending 31.Dec.2017
Financial Data Report LOTTOTECH LIMITED for the period ending 31.Dec.2017 Equity Statistics Particulars Units 29-Dec-17 Current Market Price MUR 7.30 52 week H/L* MUR 9.12 / 5.28 Market Capitalisation
More informationFinancial Data Report LOTTOTECH LIMITED. for the period ending 30.Jun.2017
Financial Data Report LOTTOTECH LIMITED for the period ending 30.Jun.2017 Equity Statistics Particulars Units 31-Jul-17 Current Market Price MUR 5.90 52 week H/L* MUR 6.50 / 4.02 Market Capitalisation
More informationFinancial Data Report LOTTOTECH LIMITED. for the period ending 30.Jun.2018
Financial Data Report LOTTOTECH LIMITED for the period ending 30.Jun.2018 Equity Statistics Particulars Units 29-Jun-18 Current Market Price MUR 9.72 52 week H/L* MUR 9.88 / 5.66 Market Capitalisation
More informationTP Sh.Pr. Ups/dw Earnings PE (x) EV/EBITDA (x) Div. yield (%) PEG (x) Rec. (Rp/sh) (Rp/sh) (%) CAGR('15-18)
February 6, 2015 Cement Sector Focus Maria Renata (maria.renata@trimegah.com) A new era in cement industry Government s intervention raises ASP uncertainty... We cut our ASP by ~6% or Rp3000/bag for our
More informationFinancial Data Report SUN LIMITED (THE GROUP) for the period ending 31.Mar.2017
Financial Data Report SUN LIMITED (THE GROUP) for the period ending 31.Mar.2017 Equity Statistics Particulars Units 31-Mar-17 Current Market Price MUR 40.00 52 week H/L* MUR 40.00 / 32.80 Market Capitalisation
More informationWaskita Beton Precast(WSBP IJ)
Equity Research Company Update Monday,20 August 2018 BUY Maintain Waskita Beton Precast(WSBP IJ) Looking for more external works Last price (IDR) 382 Target Price (IDR) 500 Upside/Downside +30.9% Previous
More informationAstra International (ASII IJ)
Equity Research Company Update Wednesday,18 July 2018 BUY Maintain Last price (IDR) 6,625 Target Price (IDR) 8,600 Upside/Downside +29.8% Previous Target Price (IDR) 9,100 Stock Statistics Sector Bloomberg
More informationBupa Arabia for Cooperative Insurance Co. Insurance BUPA ARABIA 8210.SE
Jan-17 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Bupa Arabia for Cooperative Insurance Co. Recommendation Overweight Current Price (SAR) 91.95 Target Price (SAR)
More informationKimia Farma(KAEF IJ)
Equity Research 3Q18 Result Note Thursday,01 November 2018 HOLD Maintain Last price (IDR) 2,450 Target Price (IDR) 2,170 Upside/Downside -11.4% Previous Target Price (IDR) 1,910 Stock Statistics Sector
More informationFinancial Data Report CIEL LTD (THE GROUP) for the period ending 31.Dec.2016
Financial Data Report CIEL LTD (THE GROUP) for the period ending 31.Dec.2016 Equity Statistics Particulars Units 30-Dec-16 Current Market Price MUR 6.30 52 week H/L* MUR 6.60 / 5.86 Market Capitalisation
More informationSemen Indonesia (Persero)(SMGR IJ)
Equity Research Company Update Friday, 20 October 2017 HOLD Maintain Last price (IDR) 10,500 Target Price (IDR) 9,600 Upside/Downside -8.6% Previous Target Price (IDR) 8,600 Stock Statistics Sector Bloomberg
More informationFinancial Data Report Cim Financial Services Limited (THE GROUP) for the period ending 31.Dec.2017
Financial Data Report Cim Financial Services Limited (THE GROUP) for the period ending 31.Dec.2017 Equity Statistics Particulars Units 29-Dec-17 Current Market Price MUR 10.05 52 week H/L* MUR 10.50 /
More informationAn LBSL / JKSB Research Publication LAFARGE SURMA CEMENT LTD BDT Farzana Hoque. Bangladesh Equities.
BDT 490.00 700 600 500 400 300 200 100 0 Lafarge Surma Cement Ltd Price-Volume Graph Volume Price 01-Jan-06 28-Feb-06 27-Apr-06 25-Jun-06 20-Aug-06 16-Oct-06 19-Dec-06 18-Feb-07 12-Apr-07 11-Jun-07 01-Aug-07
More informationLondon Sumatra(LSIP IJ)
Equity Research Company Update Friday,02 November 2018 BUY Maintain Last price (IDR) 1,290 Target Price (IDR) 2,000 Upside/Downside +55.0% Previous Target Price (IDR) 1,150 Stock Statistics Sector Bloomberg
More informationFinancial Data Report ROGERS AND COMPANY LIMITED (THE GROUP) for the period ending 31.Dec.2017
Financial Data Report ROGERS AND COMPANY LIMITED (THE GROUP) for the period ending 31.Dec.2017 Equity Statistics Particulars Units 29-Dec-17 Current Market Price MUR 31.30 52 week H/L* MUR 33.00 / 27.00
More informationFinancial Data Report IBL Limited (THE GROUP) for the period ending 31.Mar.2017
Financial Data Report IBL Limited (THE GROUP) for the period ending 31.Mar.2017 Equity Statistics Particulars Units 31-Mar-17 Current Market Price MUR 39.65 52 week H/L* MUR 125.00 / 27.20 Market Capitalisation
More informationABB LTD (INDIA) RESEARCH
RESULTS REVIEW Share Data Market Cap Rs. 168.6 bn Price Rs. 795.80 BSE Sensex 16,741.30 Reuters Bloomberg Avg. Volume (52 Week) ABB.BO ABB IN 0.11 mn 52-Week High/Low Rs. 856.95 / 344 Shares Outstanding
More informationKey estimate revision. Financial summary. Year FY16E 29, % 3,583 2, FY17E 26, % 3,478 2,
: price: EPS: How does our one year outlook change? We maintain our negative stance on SKF India due to the absence of significant growth momentum drivers over the medium term. While railways could be
More informationFinancial Data Report LUX ISLAND RESORTS LIMITED (THE GROUP) for the period ending 30.Jun.2015
Financial Data Report LUX ISLAND RESORTS LIMITED (THE GROUP) for the period ending 30.Jun.2015 Equity Statistics Particulars Units 15-Sep-15 Current Market Price MUR 62.50 52 week H/L* MUR 63.50 / 51.00
More informationFinancial Data Report CAUDAN DEVELOPMENT LIMITED (THE GROUP) for the period ending 31.Mar.2016
Financial Data Report (THE GROUP) for the period ending 31.Mar.2016 INVESTMENTS Equity Statistics Particulars Units 31-Mar-16 Current Market Price MUR 1.22 52 week H/L* MUR 1.40 / 1.17 Market Capitalisation
More informationAmber Enterprises India Ltd
3QFY2019 Result Update Consumer Durable February 16, 2019 Amber Enterprises India Ltd Performance Update (` cr) 3QFY19 3QFY18 % yoy 2QFY19 % qoq Revenue 388.8 338.4 14.9 226.3 71.8 EBITDA 22.1 24.1 (8.2)
More informationFinancial Data Report CIEL LTD (THE GROUP) for the period ending 30.Jun.2015
Financial Data Report CIEL LTD (THE GROUP) for the period ending 30.Jun.2015 Equity Statistics Particulars Units 15-Sep-15 Current Market Price MUR 6.76 52 week H/L* MUR 7.80 / 6.70 Market Capitalisation
More informationTHE CBK WEEKLY BULLETIN
December 30, 20 THE CBK WEEKLY BULLETIN Highlights for the Week Overall 12-month inflation eased from 19.7 percent in November 20 to 18.9 percent in December 20, while annual average inflation rose from
More informationGarware Wall Ropes ACCUMULATE. Performance Highlights CMP. `550 Target Price `618. 2QFY2017 Result Update Textile. Investment Period 12 months
2QFY217 Result Update Textile November 16, 216 Garware Wall Ropes Performance Highlights Quarterly Data (`cr) 2QFY17 2QFY16 % yoy 1QFY17 % qoq Revenue 232 214 8.5 225 3.3 EBITDA 4 26 5.9 31 29.4 Margin
More informationIndocement Tunggal Prakarsa(INTP IJ)
Equity Research Company Update Thursday,26 October 2017 SELL Maintain Last price (IDR) 21,850 Target Price (IDR) 15,700 Upside/Downside -28.1% Previous Target Price (IDR) 13,400 Stock Statistics Sector
More information05 January 2012 NHPC NHPC. Uri I and Salal project update: J&K state government has formed a. Capacity addition highlights: The NHPC management has
Jan-11 Mar-11 May-11 Jul-11 Sep-11 Nov-11 Jan-12 NHPC 05 January 2012 Power Event Update Rating: HOLD Current Price: Rs 19 Target Price: Rs 24 Stock Data 52-week high/low 29 / 18 O/S shares (mn) 12,301
More informationCEMEX Cement. Quarterly Report February 9, CEMEX remains on track to regain its investment grade.
Quarterly Report CEMEX Market Outperformer 2017 Price Target US$11.0 Price 8.9 12M Price Range 4.1/9.5 Shares Outstanding (Mill)* 1,545 Market Cap USD (Mill) 13,797 Float 78.6% Net Debt USD (Mill)** 12,516
More informationFinancial Data Report ROGERS AND COMPANY LIMITED (THE GROUP) for the period ending 31.Dec.2015
Financial Data Report (THE GROUP) for the period ending 31.Dec.2015 INVESTMENT Equity Statistics Particulars Units 31-Mar-16 Current Market Price MUR 27.75 52 week H/L* MUR 32.50 / 26.90 Market Capitalisation
More informationSaudi Ground Services 3Q preview and Rating upgrade
SICO Research Company Update Jan-16 Feb-16 Mar-16 Mar-16 Apr-16 Apr-16 May-16 May-16 Jun-16 Jun-16 Jul-16 Jul-16 Aug-16 Aug-16 GCC Equities Transportation Price Data (SAR) Current Price 42.65 Target Price
More informationInvestor Briefing & Q Performance. April 2016
Investor Briefing & Q1 2016 Performance April 2016 Presentation Outline 1. Macro-economic overview 2. Governance & leadership structure 3. Regional expansion and diversification 4. Digital bank 5. SME
More informationAdhi Karya Company Focus
Dec 9, 14 Adhi Karya Company Focus Maria Renata (maria.renata@trimegah.com) Cheapest infra proxy A story of the fallen angel Backed by disappointment from several default projects in the past, investors
More informationQuick take. Ruchira Papers Ltd. BUY. Creating value through paper. Target Price. Investment Period 12 Months. 3 year daily price chart.
Ltd. Creating value through paper Limited (RPL) manufactures writing paper, printing paper and Kraft paper. The company's white writing and printing paper is used in making notebooks and writing material,
More informationAlam Sutra Realty(ASRI IJ)
Equity Research Company Update Wednesday, 12 Apr 2017 HOLD Maintain Last price (IDR) 346 Target Price (IDR) Rp380 Upside/Downside +9.8% Previous Target Price (IDR) Stock Statistics Sector Bloomberg Ticker
More informationBukit Asam (PTBA IJ)
Equity Research Results Note Thursday,19 April 2018 BUY Maintain Last price (IDR) 3,480 Target Price (IDR) 3,600 Upside/Downside +3.4% Previous Target Price (IDR) 3,600 Stock Statistics Sector Bloomberg
More informationQuick take. VIP Industries BUY. Travelling smart on the luggage track. CMP Target Price `153 ` year daily price chart
Travelling smart on the luggage track Ltd (VIP) is engaged in the manufacturing of hard and soft luggage both. VIP's brands include Carlton, VIP Bags, Skybags, Aristocrat, Alfa and Caprese and its product
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 informationFY18 Results Presentation 31 July Thomas Beregi, CEO Michael Eadie, CFO
FY18 Results Presentation 31 July 2018 Thomas Beregi, CEO Michael Eadie, CFO Leadership in the credit impaired consumer segment ANALYTICS & DISCIPLINE OPERATIONAL EXCELLENCE SUSTAINABILITY & COMPLIANCE
More informationAmara Raja Batteries BUY. Performance Highlights. CMP `1,010 Target Price `1,167. 2QFY2017 Result Update Auto Ancillary. 3-year price chart
2QFY217 Result Update Auto Ancillary November 8, 216 Amara Raja Batteries Performance Highlights BUY CMP `1,1 Target Price `1,167 Y/E March (` cr) 3QFY16 3QFY15 % chg (yoy) 2QFY16 % chg (qoq) Net Sales
More informationVisaka Industries Ltd
Company Update Superior Product Mix & New Age Markets to Aid Growth New investments to aid growth: Visaka continues to give a good set of numbers. YoY EPS grew at 142% aided by a revenue growth of 1.5%
More informationMAYORA INDAH (MYOR IJ)
Equity Research Company Update Tuesday,15 August 2017 HOLD UPGRADE Last price (IDR) 1,895 Target Price (IDR) 1,960 Upside/Downside 3.4% Previous Target Price (IDR) 1,790 Stock Statistics Sector Bloomberg
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 informationAn LBSL / JKSB Research Publication
BDT : 1,298.25 1,800 1,600 1,400 1,200 1,000 800 600 400 200 0 Heidelberg Cement Adjusted Price-Volume Graph 3-Jan-07 3-Mar-07 3-May-07 3-Jul-07 3-Sep-07 3-Nov-07 3-Jan-08 3-Mar-08 3-May-08 3-Jul-08 Volume
More informationBUY. Efforts on cost cutting paying off RAMCO CEMENTS. Target Price: Rs 435. Key highlights. Key drivers FY15 FY16E FY17E
RAMCO S BUY Target Price: Rs 435 Efforts on cost cutting paying off Q2 EBITDA at Rs 2.8 bn (up 30% YoY) was ahead of our estimates due to lower-than-expected costs. Average costs (excluding freight) declined
More informationTRIM Company Update HOLD. RALS: Good August, Change in Expansion Plan. Maintained. September 14, 2011
September 14, 2011 TRIM Company Update RALS: Good August, Change in Expansion Plan Maintained HOLD Share Price : Rp770 Sector : Retail Price Target : Rp870(13.0%) (Previously Rp880) Stock Data Reuters
More informationMargins(%) EBITDA 30.0% 26.3% 25.4% NPM 26.5% 12.5% 18.1%
RESULTS REVIEW Share Data Market Cap Rs. 1,460.7 bn Price Rs. 177.2 BSE Sensex 15,049.86 Reuters NTPC.BO Bloomberg NATP IN Avg. Volume (52 Week) 2.6 mn 52-Week High/Low Rs. 291 / 148.75 Shares Outstanding
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 informationDubai Financial Market
June 21, 2009 Fair Value Estimate: AED 2.04 Recommendation:: Hold Executive Summary DFM posted a weak operating result in Q1 2009. Total revenue fell 24.7% q-o-q to AED 68.6mn due to lower trading commission
More informationInox Wind BUY. Performance Highlights. CMP Target Price `242 `286. 4QFY2016 Result Update Capital Goods. 3 year price chart
4QFY216 Result Update Capital Goods May 11, 216 Inox Wind Performance Highlights Quarterly Data (Consolidated) ( ` cr) 4QFY16 4QFY15 % chg (yoy) 3QFY16 % chg (qoq) Total Income 1,829 93 96.6 941 94.2 EBITDA
More informationSunway. Another feather to its cap
Equity Malaysia Real Estate 20 March 2013 Buy Price RM2.74 Target price RM3.70 Market data Bloomberg code Performance 1M 3M 12M Absolute (%) 11 18 3 Rel market (%) 11 21 (0) 3.10 2.90 2.70 2.50 2.30 2.10
More informationKimia Farma(KAEF IJ)
Equity Research Results Note Monday,30 July 2018 HOLD Maintain Last price (IDR) 2,380 Target Price (IDR) 2,170 Upside/Downside -8.8% Previous Target Price (IDR) 1,910 Stock Statistics Sector Bloomberg
More informationSemen Baturaja (Persero) (SMBR IJ)
1/14/16 2/11/16 3/10/16 4/7/16 5/5/16 6/2/16 6/30/16 7/28/16 8/25/16 9/22/16 10/20/16 11/17/16 12/15/16 1/12/17 Equity Research Company Update Monday, 16 January 2017 SELL Maintain Last price Rp 2,200
More informationQuick take. Ashok Leyland Ltd BUY. Scrappage policy to drive faster growth. Target Price. Investment Period 12 Months. 3-year price chart
Ltd Scrappage policy to drive faster growth Ltd (ALL) is the flagship company of the Hinduja Group, and one of the largest commercial vehicle manufacturers in India. ALL is engaged in the manufacturing
More informationCMP* (Rs) 203 Upside/ (Downside) (%) 23. Market Cap. (Rs bn) 116 Free Float (%) 61 Shares O/S (mn) 572
3QFY19 Result Update February 05, 2019 Market Cap. (Rs bn) 116 Free Float (%) 61 Shares O/S (mn) 572 Strong Performance with Positive Outlook; Maintain (ATL) has reported strong volume performance in 3QFY19.
More informationCMP* (Rs) 208 Upside/ (Downside) (%) 18. Market Cap. (Rs bn) Free Float (%) 65.6 Shares O/S (mn) 630
1QFY18 Result Update July 28,2017 CMP* (Rs) 208 Bloomberg Ticker CROMPTON IN Market Cap. (Rs bn) 130.6 Free Float (%) 65.6 Shares O/S (mn) 630 Channel De-stocking Impairs Top-line; Recovery Ahead Crompton
More informationSaudi Cement Company (SACCO)
Saudi Cement Company (SACCO) Recommendation ACCUMULATE Risk Rating R-3 Share Price SR107.00 Target Price 119.30 Implied Upside 11.5% Attractive Dividend Yield with Growth Potential SACCO is the market
More informationTimah (TINS IJ) Equity Research Company Update BUY. Better outlook on supply risks. Thursday,05 October 2017
Equity Research Company Update Thursday,5 October 217 BUY Maintain Timah (TINS IJ) Better outlook on supply risks Last price (IDR) 845 Target Price (IDR) 1,1 Upside/Downside +3.2% Previous Target Price
More informationFineotex Chemical Ltd
Company Update Decent Performance under Macroeconomic Pressure; Business Traction to Continue: Fineotex Chemical recorded decent set of result as consolidated sales grew by 1.1% YoY (largely in line) to
More informationPremier Oil plc (PMO) - Financial and Strategic SWOT Analysis Review. Reference Code: GDGE1287FSA Publication Date: NOV 2014.
Publication Date: NOV 2014 Company Overview Phone Fax Website Exchange Revenue Net Profit Employees Industry Premier Oil plc (Premier Oil) is an independent upstream energy company specializing in the
More informationTitas Gas Transmission and Distribution Company Limited Fair Value Estimate (Dec 14) : BDT 111 per share Sector : Fuel and Power; Rating: OUTPERFORM
Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Sep-12 Sep-12 Nov-12 Dec-12 Jan-13 Jan-13 Feb-13 Apr-13 Apr-13 May-13 Jun-13 Jul-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Price, BDT Turnover,
More informationFY16 Results Presentation
FY16 Results Presentation 2 August 2016 Thomas Beregi, CEO Michael Eadie, CFO Competitive leadership in the credit impaired consumer segment FY16 Results Presentation 2 delivers 20% growth in 2016 FY16
More informationIndocement Tunggal Prakarsa (INTP IJ)
1/14/16 2/11/16 3/10/16 4/7/16 5/5/16 6/2/16 6/30/16 7/28/16 8/25/16 9/22/16 10/20/16 11/17/16 12/15/16 1/12/17 Equity Research Company Update Monday, 16 January 2017 SELL Maintained Last price Rp 14,950
More informationMCX Ltd. Rating: Target price: EPS: Tepid volume growth continues. Target. Rating CMP. Rs. 1,080 SELL. Rs. 1,176
: price: EPS: Tepid volume growth continues 4QFY15 traded volumes in MCX showed a small improvement sequentially whereas declined yoy. FY15 traded Values are at a sever year low. We retain our cautious
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 informationDRAGON CROWN GROUP HOLDINGS (935.HK) 1H 2013 Review: Bucked the Trend. Company Profile. 1-Yr Price Performance vs. HSI. Basic Share Information
20 August 2013 LOGISTIC SERVICES DRAGON CROWN GROUP HOLDINGS (935.HK) BUY TARGET Maintain HK$1.30 Previous Target HK$1.30 Consensus Target N/A Current (19/8/2013) HK$0.98 Upside 33% Market Cap. HK$1,087.5M
More informationYanbu Cement Company. Limited Growth due to Pricing Pressure. Buy 12-Month Target Price SAR 65. Transfer of Coverage
Buy 12-Month Target Price SAR 65 130 120 110 100 December 14, 2015 90 80 70 60 Expected Total Return Price as on Dec-13, 2015 SAR 43.40 Upside to Target Price 49.8% Expected Dividend Yield 10,% Expected
More informationMRF BUY. Performance Highlights. CMP `9,407 Target Price `11,343. Company Update Automobile. Key financials
Company Update Automobile February 22, 212 MRF Performance Highlights Y/E Sept. (` cr) 1QSY12 1QSY11 % chg (yoy) 4QSY11 % chg (qoq) Net sales 2,875 2,167 32.7 2,62 9.8 EBITDA 258 243 5.9 181 42.6 EBITDA
More informationRamco Cement. Rating: Target price: EPS: Rating CMP. Target BUY. Rs.415. Rs. 360
: price: EPS: How does our one year outlook change? We maintain our positive stance on s (TRCL). The company is one of the largest cement producers in South and remains among the best plays on Southern
More informationAMBUJA CEMENTS LIMITED RESEARCH
EQUITY February 27, 2009 RESULTS REVIEW Share Data Market Cap Rs. 96.6 bn Price Rs. 63.45 BSE Sensex 8,891.61 Reuters ABUJ.BO Bloomberg ACEM IN Avg. Volume (52 Week) 0.4 mn 52-Week High/Low Rs. 128.5/
More informationEquity Research Report
Equity Research Report Lafarge Africa Plc. A glimmer of light at the end of the tunnel May 14th, 218 Thousands Jan-17 Mar-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 Earnings Update 7 6 5 4 3 2 1 BUY
More informationFinancial Data Report VIVO ENERGY MAURITIUS LIMITED. for the period ending 30.Sep.2015
Financial Data Report for the period ending 30.Sep.2015 INDUSTRY Equity Statistics Particulars Units 15-Sep-15 Current Market Price MUR 116.50 52 week H/L* MUR 140.00 / 116.50 Market Capitalisation MUR
More informationHOLD. Coal India Ltd Coal RETAIL EQUITY RESEARCH. Uncertainty remains. GEOJIT BNP PARIBAS Research
COMPANY UPDATE Dec-15 Jan-16 Feb-16 Mar-16 GEOJIT BNP PARIBAS Research Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 RETAIL EQUITY RESEARCH Coal India Ltd Coal BSE CODE:533278 NSE CODE:
More informationTOFAS. Company Update. Still offers potential value BUY. Rating. 19 February 2019
Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Company Update TOFAS Still offers potential value Tofas has been a laggard in the last one-year period, due to weaker
More informationNATIONAL ALUMINIUM COMPANY LTD RESEARCH
RESULTS REVIEW Share Data Market Cap Rs. 234.4 bn Price Rs. 363.80 BSE Sensex 16,886.43 Reuters Bloomberg Avg. Volume (52 Week) NALU.BO NACL IN 0.1 mn 52-Week High/Low Rs. 425/108.35 Shares Outstanding
More informationPembangunan Perumahan (PTPP IJ)
Equity Research Company Update Tuesday, 31 October 2017 BUY Maintain Last price (IDR) 2,860 Target Price (IDR) 3,900 Upside/Downside +36.4% Previous Target Price (IDR) 3,900 Stock Statistics Sector Bloomberg
More informationPBT growth slightly ahead of FY guidance. 9th November 2015 EQUITY RESEARCH THE COOPERATIVE BANK 3Q15 RESULTS REVIEW
PBT growth slightly ahead of FY guidance COOP s PBT increased by 33% y/y to KES 12.2bn, slightly ahead of management s full year guidance of 30%. The beat can be ascribed to a lower base as 9M14 s PBT
More informationSwaraj Engines. Institutional Equities. 2QFY18 Result Update ACCUMULATE
2QFY18 Result Update Institutional Equities Swaraj Engines 13 November 2017 Reuters: SWAR.BO; Bloomberg: SWE IN Strong Realisation Drives Earnings Growth Swaraj Engines (SEL) 2QFY18 earnings were 5% above
More informationSampoerna Agro(SGRO IJ)
Equity Research Company Update Tuesday,31 July 2018 HOLD Maintain Last price (IDR) 2,360 Target Price (IDR) 2,300 Upside/Downside -2.5% Previous Target Price (IDR) 2,700 Stock Statistics Sector Bloomberg
More informationBUY NCC. An Ordinary Quarterly Performance; Maintain BUY. Target Price: Rs98. Institutional Equity Research. 4QFY17 Result Update May 24, 2017
4QFY17 Result Update May 24, 2017 Market Cap. (Rs bn) 46 Free Float (%) 80 Shares O/S (mn) 556 An Ordinary Quarterly Performance; Maintain s reported performance has come in below the expectation as dismal
More informationQUESTION 2. QUESTION 3 Which one of the following is most indicative of a flexible short-term financial policy?
QUESTION 1 Compute the cash cycle based on the following information: Average Collection Period = 47 Accounts Payable Period = 40 Average Age of Inventory = 55 QUESTION 2 Jan 41,700 July 39,182 Feb 18,921
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 informationAstra Agro Lestari (AALI IJ)
Equity Research Company Update Wednesday,07 November 2018 BUY MAINTAIN Last price (IDR) 11,775 Target Price (IDR) 16,500 Upside/Downside +40.1% Previous Target Price (IDR) 11,800 Stock Statistics Sector
More informationCEMEX Cement. Quarterly Report July 27, CX: Proving the success of its Value-before-Volume strategy.
Quarterly Report CEMEX Market Outperformer 12M FWD Price Target US$10.8 Price 7.1 12M Price Range 3.8/8.6 Shares Outstanding (Mill)* 1,542 Market Cap USD (Mill) 10,976 Float 78.6% Net Debt USD (Mill)**
More information