E 2016E 2017E E 2016E 2017E

Size: px
Start display at page:

Download "2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E"

Transcription

1 E 2016E 2017E COMPANY ANALYSIS 27 August 2015 Summary Cherry (Cherb.st) The Beginning of a New Era Cherry reported a Q2 which delivered above expectation of 107 million kronor (estimate 98 million kronor). EBIT resulted in a loss of -5.2 million kronor (estimate: loss of -4.5 million). The negative EBIT was burdened by other expenses primarily. List: Market Cap: Industry: CEO: Chairman: Aktietorget 629 MSEK Betting/Entertainment Fredrik Burvall Rolf Åkerlind The online casino, achieved excellent performance both by growth of 65.5 million kronor (expected 60.6) and improved profitability. Likewise did Yggdrasil continue to perform well on a business level with the fundamental components to improve revenues significantly going forward, indicating the potential intrinsic value of this segment. It reported revenues of SEK 1.6 (expectation 3.0 MSEK). The restaurant casino continued to act as a strong cash-flow generator which reported 39.6 MSEK (estimated 34.8 MSEK) OMXS 30 Cherry Changes in primarily the durable competitive standing as an entity, the short and long term underlying growth rate, and profitability causes us to change the intrinsic value. Consequently, the new intrinsic DCF and SOTP value is now increased substantially to SEK 120 per share (Previously: SEK 50). Our bear and bull case are changed to SEK 60 and 200 per share (Previously SEK 30 and 60 per share). The company continues to position itself for strong growth as a relatively small player in the Nordic pond along with solid prerequisites to achieve profitable growth throughout Europe in a highly competitive environment. The company trades at a significant margin of safety relative to our intrinsic value with several catalysts to close the gap Aug 25-Nov 23-Feb 24-May 22-Aug Redeye Rating (0 10 points) Management Ownership Growth prospect Profitability Financial strength 8.5 points 8.5 points 7.0 points 4.0 points 8.0 points Key Financials E 2016E 2017E Revenue, MSEK Growth 15% 28% 48% 42% 25% EBITDA EBITDA margin -9% -5% 3% 11% 15% EBIT EBIT margin -13% -10% 0% 8% 15% Pre-tax earnings Net earnings Net margin -13% -12% -2% 7% 13% Dividend/Share EPS adj P/E adj EV/S EV/EBITDA Share information Share price (SEK) 44.9 Number of shares (m) 14.0 Market Cap (MSEK) 629 Net debt (MSEK) -29 Free float (%) 30 % Daily turnover ( 000) 7 Analysts: Philip Skogby Important information: All information regarding limitation of liability and potential conflicts of interest can be found at the end of the report. Redeye, Mäster Samuelsgatan 42, 10tr, Box 7141, Stockholm. Tel E-post:

2 Redeye Rating: Background and definitions The aim of a Redeye Rating is to help investors identify high-quality companies with attractive valuation. Company Qualities The aim of Company Qualities is to provide a well-structured and clear profile of a company s qualities (or operating risk) its chances of surviving and its potential for achieving long-term stable profit growth. We categorize a company s qualities on a ten-point scale based on five valuation keys; 1 Management, 2 Ownership, 3 Growth Outlook, 4 Profitability and 5 Financial Strength. Each valuation key is assessed based a number of quantitative and qualitative key factors that are weighted differently according to how important they are deemed to be. Each key factor is allocated a number of points based on its rating. The assessment of each valuation key is based on the total number of points for these individual factors. The rating scale ranges from 0 to +10 points. The overall rating for each valuation key is indicated by the size of the bar shown in the chart. The relative size of the bars therefore reflects the rating distribution between the different valuation keys. Management Our Management rating represents an assessment of the ability of the board of directors and management to manage the company in the best interests of the shareholders. A good board and management can make a mediocre business concept profitable, while a poor board and management can even lead a strong company into crisis. The factors used to assess a company s management are: 1 Execution, 2 Capital allocation, 3 Communication, 4 Experience, 5 Leadership and 6 Integrity. Ownership Our Ownership rating represents an assessment of the ownership exercised for longer-term value creation. Owner commitment and expertise are key to a company s stability and the board s ability to take action. Companies with a dispersed ownership structure without a clear controlling shareholder have historically performed worse than the market index over time. The factors used to assess Ownership are: 1 Ownership structure, 2 Owner commitment, 3 Institutional ownership, 4 Abuse of power, 5 Reputation, and 6 Financial sustainability. Growth Outlook Our Growth Outlook rating represents an assessment of a company s potential to achieve long-term stable profit growth. Over the long-term, the share price roughly mirrors the company s earnings trend. A company that does not grow may be a good short-term investment, but is usually unwise in the long term. The factors used to assess Growth Outlook are: 1 Strategies and business model, 2 Sale potential, 3 Market growth, 4 Market position, and 5 Competitiveness. Profitability Our Profitability rating represents an assessment of how effective a company has historically utilised its capital to generate profit. Companies cannot survive if they are not profitable. The assessment of how profitable a company has been is based on a number of key ratios and criteria over a period of up to the past five years: 1 Return on total assets (ROA), 2 Return on equity (ROE), 3 Net profit margin, 4 Free cash flow, and 5 Operating profit margin or EBIT. Financial Strength Our Financial Strength rating represents an assessment of a company s ability to pay in the short and long term. The core of a company s financial strength is its balance sheet and cash flow. Even the greatest potential is of no benefit unless the balance sheet can cope with funding growth. The assessment of a company s financial strength is based on a number of key ratios and criteria: 1 Times-interest-coverage ratio, 2 Debt-to-equity ratio, 3 Quick ratio, 4 Current ratio, 5 Sales turnover, 6 Capital needs, 7 Cyclicality, and 8 Forthcoming binary events. 2

3 Cherry Delivers with Style Cherry s Q2 report surpassed our expectations concerning turnover on an entity level at 107 (expected 98) million kronor. To put in this perspective that s almost 12 percent on growth on an organic basis since the last quarter. This should also be seen in light of that deposits grew 26 percent showcasing the potential. The growth rate became on an entity level 40 percent (expected 29 percent). Continued high outgoing bonus payments (which can to some extent be considered as a recurring item) affected revenues negatively. Marketing expenses declined quarter on quarter to 38 percent with 45 percent for the previous quarter. This should be seen in light of strong gamewin development. Other expenses and higher depreciation than expected resulted in EBIT being slightly worse than expected -5.2 MSEK relative to expected -4.5 MSEK. This indicates efficiency in its marketing and increased brand awareness. The company is turning its business significantly within the next quarter due to more several value-accretive acquisitions on the affiliate and online casino side with an expected profitability momentum for current brands. Estimate vs actual MSEK Q1'15 Q2'15E Actual Dif. Revenues % Restaurant Casino % Growth 7% 0% 7% Online casino % Growth % 60% Yggdrasil % Growth n.a 275% n.a EBIT % Revenue growth rate 31% 29% 40% -38% EBIT-margin -9.3% -4.6% -4.9% -6% Yggdrasil figures: Exclusion of Internal Revenues Source: Redeye Research, Cherry Cherry s report surpassed expectations of the online casino The online casino division delivered a turnover of 65.5 million kronor during the first quarter (expected: 60.5 million kronor) surpassing the estimates heavily. This development should also be seen in light from that Q1 was also a strong quarter in revenue development. Moreover this was likely still affected by high outgoing bonus payments. The restaurant casino announced a turnover roughly in line with expectations of 39.6 million kronor (expected: 34.8) which was a combination of the seasonally strong quarter along with efficient use of cash registers. 3

4 Finally, Yggdrasil showed considerable progress with a reported turnover of 1.6 million kronor (before internal revenues) which were close to our expectations of 3 million SEK. This figure is estimated to be largely free of setup-fees which indicates that the majority of revenues originate from actual operations amongst the operators. Despite the not so enticing figures of Yggdrasil this quarter financially, the operational development is significant to say the least. For example game win is up 41 percent the first month of Q3 on a month-to-month basis, the number of people working is 25 and increasing on a step-by-step basis. Significant development can be adhered on its Jackpot slots across operators and the development process of its games. We are expecting more top-quality games releases that will now progressively take larger shares of promotional campaigns. In the beginning of 2016 the HTML5 framework is set to be implemented for all its old games producing another increment of revenues. The company is set to conquer UK operators with likely better initial royalty rates in On all accounts, the report in general and with developments in late has surprised positively with the underlying fundamentals improved. Even exclusive Almor the company showed strong growth and even EBIT contribution in July. Another note is that the company has historically had problems with the mobile platform, that seems now fixed with almost 30 percent of its customers playing through mobile in Q2. The balance sheet continues to be strong Solid Balance Sheet Cash and equivalents was 25 million kronor by the end of the second quarter, which will be affected in Q3 initially by approximately SEK 20 million. Another euro are expected to contribute to the cash and cash equivalents along with the cash flow during Q3. This would mean a cash position of somewhere in the range of 10 million in Q3. The company has an overdraft facility of 25 MSEK is expected to cover investment needs before reaching profitability. The New Cherry Emerging Cherry has a long track-record of successful acquisitions and Game Lounge and Almor is no exception according to us. The former will enable Cherry to continue to channel customers to its brands and generate revenue also through other brands. Almor will create a stronghold of profitable growth within the German markets. Almor itself will contribute to 55k active customers thus equivalent to twice Cherry s existing active customer base. Two of its sites still has no mobile/tablet support with a strong brand and a market poised for growth there exists large potential for future strong growth for this brand. Game Lounge also increased its presence for the Finnish market possibly preparing a strong launch for another Finnish casino to concentrate its affiliate efforts on. The Swedish equivalent startup casino is Sveacasino.com where we are excited and following closely and where we expect to see some results soon. The recognition of these efforts now and in the future along with its current brands reaching critical mass 4

5 volumes will make the market appreciate more of the underlying earnings power of the company. Thus, forming a new depiction of Cherry as a profitable and high-growth company. Nonetheless, the company has significant competition and can likely increase in the future but with Cherry s innovative DNA it is likely that the company can avoid being significantly hurt. Please review the section starting from P.11 carefully of how and why we asses that Cherry is undervalued. We believe that the company has acted wisely in betting on a balance of the two elements profitability and growth. High growth will help them preparing for a re-regulation on the fast growing online casino market via the mobile and organic segments, as well as with the transition away from the physical casino. When the new regulation comes into effect in the Nordic countries, the company will need to be in a position either as a consolidator, or as a potential acquisition object, which will require a sustained greater growth rate in Scandinavia and Europe. From the sole perspective of profitability, it will become essential to obtain a high growth rate to keep a strong profitable position in the market which is experiencing a climate of re-regulation, increased taxation as well as competition (which is partially compensated by the increased turnover). 5

6 Brand Awareness Reflected by Fundamental Improvement In the table below, it can be observed that the company is allocating significant resources on marketing as it has historically provided an acceptable yield. Now, the trend is clear the company is achieving better return on investment with scale and efficiency of its market budget the awareness of its brand increases. Marketing costs relative to revenues (%) / MAE-Ratio Continued substantial marketing expenses improvement in the MAEratio Source: Redeye research The company is showing strong signs of an improving MAE-Ratio trend (Marketing Efficiency Ratio Onlinecasino revenues divided by marketing expenses) which reflects the former deduction. The company has continued to invest in marketing endeavors for CherryCasino and Spilleautomater during the quarter. It should also be mentioned that the company invested considerably more than other gaming operators such as Betsson, Unibet with a total of 38 percent in marketing expenses in relation to revenue during the quarter, which explains the significant growth rate. We think the company should establish itself by investing some resources on the ranking of Casinomeister.com with the experience, platform and trustworthiness. We also believe that the company will reduce COGS in relation to revenue to the same levels of the competition about 20 percent as the online casino division progressively expands beyond that of the restaurant casino in sheer size (which is the primary driver of COGS). As of now the royalty rates are likely higher on some its brands due to its relatively low volumes with tier-1 gambling developers. CRM and VIP management continues to implemented Continued efforts in player management The company increased the number of active customers from to players during the quarter. It is highly likely that the increase in active customers as well as turnover is due to Cherry s continued efforts and use of CRM/VIP to manage its customers. Although new customers were registered during the period which represents a large chunk of the marketing expenses. It is essential for the company to make people return 6

7 and play more frequently to retain low customer acquisition costs, which we believe the company has potential in improving and to lower the frequency of bonus utilizing players. Amount of new and active customers Source: Redeye research Development of deposited amounts is positive, but a greater amount must be converted It is vital that the company continues to transform deposits to net gaming gains by gaining a higher degree of active customers for example, which they historically have succeeded with. As observed in the previous quarter the reason that the quarter s high deposit amount was not fully converted to net gaming gains to the same degree is due to the higher outgoing bonus payments. This indicates potential for an increase in turnover, if properly handled, and assuming existing deposited amounts continue for the coming quarters. Nevertheless, adjusting bonus amounts in general can be dangerous as it can detract the one s who actually enjoy playing. In turn a player whom enjoys playing will in the end unfortunately mean the loss of the invested capital if the session period is far stretched in time. As Cherry has affiliate owned business the company is making money on other sites as well however the distribution between direct and affiliate revenues is unknown although we believe the amount of affiliate is in par with other operators. 7

8 Deposited amount (MSEK) Source: Redeye research Fundamentals pointing towards exceptionally strong growth the coming years Yggdrasil The Rise of a Titan The games have continued to receive good reception at Mr. Green, Vera&John, LeoVegas as well as Unibet where amongst others, free-spins marketing has been executed with the operators during the quarter. This is also shown by continued traction that the revenues indicated. Of the reported gamewin we expect that GGR is about SEK million for the operators. Increased volume (gamewin) likely means increased royalty rates initially until a certain point in time where the volumes progressively declines. In July alone the game win increased by 41 percent if comparing month-on-month (July being a weak quarter) reflecting successful performance of its slots. The jackpot slot alone will in Q3 probably contribute in the range of SEK million with a 7.5 percent payout ratio of game win assuming an accumulated jackpot of million estimated during Q3. The analogy here that is important to remember is that one single high-quality game can be worth many times more than a dozen of half-decent games. Furthermore, if the reputation is lost it could be devastating. With increased quality of its games we are determined that Yggdrasil with high-quality approach will take part of the marketing budget for games which are important to gain recognition of its games. The quality factor relates to dynamics of the games itself in terms of variance, modes, mechanics, graphics and depiction of experience. These neat characteristics we believe that the company has and can leverage over time. We will follow closely the development of these slots across tier-1 operators. We interpret the critique and ratings the games have received as evidence of further momentum and Yggdrasil competence within this sector. With an increasing amount of highly innovative slots the company is set to find the jackpot of slots in due course. Currently, Yggdrasil employs 25 people with more to come to be able to scale up development further in the future. We have seen so far that the company will only scale up development under the prerequisite of not reducing quality. Quoting the CEO of Yggdrasil himself illustrates the strategy going forward: We re not aiming to be the biggest supplier by the end of the year, but we re certainly planning to be the best. Another interesting point from its press release statement is that the company will make an application for UK license by Q4, thus reaching all 8

9 major UK operators at some point With Yggdrasil games being in demand increased initial royalty rates cannot be neglected in the future. As revenues increase incrementally from its slots it s likely that the royalty rate will incrementally increase. 5 percent of increased royalty compensation can suggest that Yggdrasil will double to quadruple its turnover, dependent on negotiation parameters which are often determined by the size/reputation of the operators. The balance between quality and quantity will become increasingly important in the future. The advantage of the low number of competitors in the game development industry is reflected in the barriers to entry in the form of experience and game design. It should be mentioned that the company is still experiencing a considerable challenge in its efforts to increase the quantity and at the same time being the most imperative factor: to constantly improve the quality of games. This will be a constant struggle for Yggdrasil and we expect that Yggdrasil will act as a challenger to the games developing industry in the future. We believe that the game interface is being improved, depth in the slot and the sample of low-variance and highvariance to manage the differing gaming types will improve continuously. Yggdrasil is not dragging its feet with the multi-platform as they achieved this with its latest game and is expected to be delivered solely though the HTML5 (isense 2.0) platform going forward. Historically, the company has not had complete support for its mobile games, but it is now expected that turnover will increase even in this segment, which we see as an imperative factor for Yggdrasil s growth going forward. The old games platform is also expected to be gradually activated for mobile phones by Q This of course increase the overall revenue as the isense effect means both that the user experience and downloading is significantly better than porting a solution for each platform. From a game perspective alone, we believe that the next step for the company within a year or two, after the company has established a stable customer base, is to customize the games specifically for the gaming operators. This is a trend which will and is emerging for the gambling operators in the industry, one which they would do well to partake in. We believe that this can provide a significant turnover growth, if it occurs earlier than we expect. Cherry currently owns 89 percent of Yggdrasil; however, if Yggdrasil s management members choose to utilize their options, the ownership level will decrease to 86 percent. High turnover due to seasonal effects The Restaurant Casino Continues to Deliver The restaurant casino experienced another strong quarter due to continued use of the new cash register terminals. With Cherry s new cash registers which provide the customers with more payment options we see a tendency 9

10 that the company can continue to capitalize on quicker payments from the customers. There were a total of 3 new agreements entered with gaming locations and six agreements were amended. The company currently enjoys a significant market share of 65 percent compared to 64 percent one quarter before. A negative development is the payroll taxes (increasing from 16 to 22 percent effective by July 1 st ) which is expected to be shared the restaurant itself mitigating the earnings effect along with further consolidation. It can be quite a hazzle for a restaurant to change operator efficiently with fewer organizations involved in the industry. This is necessary for the industry to work efficiently. The division can likely grow by 2-3 percent per year with the help of acquisitions on the market. According to the company the contraction in the restaurant casino industry is lower than previously and has stabilized at about 2 percent per year. At the same time, it is possible that a positive outcome of the incoming regulations of the gaming industry will contribute to a doubling of the turnover as well as profits. The cause is that the maximum bet would increase from 70 to 200 kronor in 2016 or later, which may now occur earlier depending on EU s impact upon the Swedish gaming regulations. Another opportunity is that customers on physical location can register its accounts on Cherry s online platforms which if executed well can act as an additional revenue pillar. 10

11 The Emerging Fundamental Components of The Investment Case Cherry: Before this analysis goes any further we would like to evaluate some critical factors going forward the upcoming years for the readers to quickly grasp. In the following paragraphs we want to list some of the most important value-driving characteristics that the market will progressively appreciate for Cherry in the future. Maturity phase and Critical Volumes Margin Expansion Cherry will be able to cut costs as royalty decrease caused by that volumes are incrementally lifted. Furthermore, as brand awareness increase the marketing budget will become more efficient thus expanding margins. Scale of marketing will also help the company to expand its margins. The personnel expenses base is set to handle higher volumes, thus personnel expenses relative to revenues will become incrementally more distant. Cutting middlemen such as affiliates are another way to improve revenues in the future. All of these factors Cherry is poised to nurture carefully including that of letting the player to enjoy the playing time to its maximum, thus increasing the retention rate. The online casino industry is growing but there is also rapid expansion of newcomers that are quickly taking market share. Standing out of the crowd will become gradually more important whether it s the best and/or exclusive games, customer service or any convenient or fun feature that makes customers more inclined to play on a certain platform will become more and more imperative to withhold a competitive edge. With the earnings perception of the company changing due to reaching maturity for its brands because of the previous factors a subsequent value appreciation will likely follow. Essentially, the bottom-line is that we can expect EBIT margins of around 20 percent with a market growth of around 15 percent in a maturity phase. The Name of The Game is Evolution The company has recently began to expand to the sportsbook arena which can create a significant revenue and profitability boost in the future. Furthermore, its strategy of waiting for the right acquisition works well, this could be a further catalyst in the future. But more importantly, the company s internal willingness to search and try out new things is in its DNA. It is no surprise that Cherry has produced both Betsson and Netent. At the same time it has failed many times as well but if you are willing to learn by your mistakes then success is a natural consequence. With its own games developer Yggdrasil it is set to expand in a large market. In essence, the online casino industry is growing but there is also rapid expansion of newcomers that are quickly taking market share. Innovation and excellence is therefore imperative to success. Nevertheless, many markets are its infant stage for regulatory reasons. In the future standing out of the crowd will become gradually more important whether it s the best and/or exclusive games, customer service or any convenient or fun feature 11

12 that makes customers more inclined to play on a certain platform like faster payouts will become more and more imperative to withhold a competitive edge. Cherry has the proper operational prerequisites to satisfy these needs. Continued Strategic Internal Investments and Acquistions Historically, the company has performed several value-accretive acquisitions such as Web resorts and Automatgruppen. Net Entertainment and Betsson is two other well-known internally created brands which has been spun off. Now, Yggdrasil is such an internally created potential for future value growth. Almor is what we deems is a value accretive acquisition over the long-term helping to support further growth in Europe. We can expect more of these acquisitions only if the potential far exceeds the cost even in a negative scenario. This strategy has helped the company to survive over the years and we do not see these fundamentals to transition to the negative for the shareholders in the future. New Frontier Arenas Sports Betting and B2B The SBTech s betting platform has now launched Q2 bringing Cherry upon the door step for the sportsbetting arena. First, the loyalty amongst existing casino customers may improve as it would provide a choice for betting, but may also improve customer acquisitions of casino customers as new betting players commence playing online. Cherry with a strong brand in the background may likely take advantage of this to create a solid brand for its new betting operations. Now, by Q3 many of its other brands will also go live with this product. This is of course a long-term investment that needs time to yield significant results and resources must be spent on this to achieve results. Another area of interest is its platform systems which it could sell as a B2B model as both an operator and affiliate systems that in the longer term can be supplied for startups or established operators. Small Cap Listing Historically, the management of Cherry has been shareholder friendly. A natural step to realize values of this company is to list itself on small cap, thus attracting institutions. Institutions will naturally appreciate the risk diversification of Cherry s three current primary segments, history, impressive growth rate and the strong ownership. Yggdrasil Surpasses Expectations Yggdrasil consists of people with passion of developing fun games. With the increased number of operators and the gradual increase of employees the likelihood of an AAA-slot does not seem implausible. An AAA-slot can stand overwhelm the revenues during a significant period of time due to continued high-ratings. We deem that the company will eventually produce one of these. Operationally the company has surpassed our expectations as of yet. 12

13 Regulatory Positioning If the company succeeds in avoiding margin contractions due to competition, it will result in a strong position in the case of a re-regulated market. It is possible that the company can achieve a multiple expansion as the company then succeeds in sustaining a large market share in Scandinavia, which would then even be perceived as lower risk generally than a company with smaller market share. 13

14 Aligned For Strong Growth This chapter will present the market dynamics of the three segments that Cherry have operations in. Cherry has still only a fraction of the market share of the total online casino market in Scandinavia and Europe The Online Casino Industry Large Potential For Growth Cherry can utilize some promising opportunities to obtain a part of the projected growth in the online casino market, which is expected to grow with a CAGR of 5.4 percent in net gaming profits until The company has a small share of the European market which accounts for 23 billion kronor in net gaming profits, which should make it possible for Cherry to take part of the projected growth due to a greater investment rate than the average market rate. In addition, it is also expected that the mobile market will become a decent catalyst for Cherry s future growth which is on average growing by 32% per year in Europe. This would make it possible for a higher growth rate for the company, which we now expect for We should also mention that it is not certain that the growth in this mobile segment will cannibalize the growth in the PC segment, nor how large this segment will become; we expect that cannibalization will not be an issue for Cherry. There is however a possibility of an increase in the Swedish turnover growth rate in relation to the competition, without international establishment, strengthened by the ongoing transition from physical to online casino (at present only 9 percent of games are conducted online). We also expect that the company can and should achieve growth in Scandinavia to be able to act aggressively in the market when (less if) the regulations are altered. The company may be able to acquire an additional market share of percent in Scandinavia, which according to our calculations represents approximately million kronor, which enables the company to position itself for further growth in existing markets. It will also be strategically important to achieve a greater turnover relative to both minimize the staff expense levels and marketing level without significantly impacting the operating margins. An important question concerning the effects of the impending regulation changes, is in regards to eventuality of decreased sales and lower margins in its wake, where larger competitors gradually enter the market and acquire market share. Most of the gaming operators appear to agree that it is not the case. Rather the the key factor is taxation. A low taxation provides for greater penetration of the online casino market and sustains a highly competitive industry. The regulations will lead to lower margins regardless, but it is likely that it will be compensated by a higher turnover level. 14

15 The EU has hastened the process for licensing in Sweden by having the Swedish regulations examined at the EU-Commission. We expect that still a license will be granted in 2018/2019 as legal changes tends to take longer than expectations. Svenska spel originally applied for an online casino license, which, in hindsight suggests that Swedish games are subject to a regulatory change. It is important for Cherry that if it is to achieve sustained high growth rates through organic growth, partnership or acquisition it needs to expand its operations to other European markets. The regulatory change trends have continued in a few markets during the quarter, such as the Netherlands, Spain, Great Britain as well as North America. Cherry s restaurant casino can still grow through acquisitions as well as through easier payment solutions. Cherry s Yggdrasil aligned for growth The Restaurant Casino - Industry Challenges Ahead The Swedish restaurant casino industry is regulated and Cherry acts under the jurisdiction of the Swedish Gambling Authority. The restaurant casino market represents approximately 1 percent of the total gaming industry, which is a contraction of almost five percent points compared with the millennium shift (before the online casino and Casino Cosmopol s entry). The potential for Cherry lies in the opportunity to continue consolidating the market and expand the opportunity for customers to play. A catalyst for turnover growth and multiple expansion for the restaurant casino will likely occur at the time of regulatory change in 2018/2019 which may lead to an increase of the max bet from 70 to 200 kronor. As the question concerning the increase of the maximum bet may not be of the same priority as that surrounding the change of online casino regulations, we expect that it may take additional time before that motion is passed. The employer contribution raise is also a factor which can come to increase staff expenses, which in turn would reduce operating margins somewhat. The Game Development Market - Promising Outlook Yggdrasil, which is connected to the game operator Cherry, is similar to many other game developers, which have historically been linked to game operators to only be sold off later. Example of game developers (suppliers) are Net Entertainment, Playtech, Scientific Games, IGT, Bally Games, and Betsoft. The market for game developers is expected to grow alongside the online casino market. The game developer market is not as competitive as the game operator market, which can be explained by higher barriers to entry. It is important that Yggdrasil continues to remain competitive in the future in regards to both quantity and quality of games, as the gaming operators may otherwise lose confidence in the distributor. Yggdrasil is subject to positive circumstances and opportunities which will allow it to become a significant games developer, considering its experience in the game developer market. 15

16 Financial Estimates High growth is sustained over time by the mobile venture, the Nordic market potential as well as the establishment in overseas markets. We estimate that for the online casino division the growth rate will increase to approximately 30 percent during 2016 (extrapolating Q3 s revenues in to FY figures) which we expect then to incrementally decrease. The growth is sustained on a high level due to the entrance into new European markets in a more mature stage in the Nordic markets, the mobile growth and less bonus payments. Thereafter, the growth rate will decrease progressively to 20 percent in To ensure that this growth is possible, a high investment rate and conquest of market share of the online casino market is required; we believe that the conquest of market share should be possible given the size of Cherry, market growth, experience and innovation along with the capability of the management team. As the table below indicate is that revenues for the online casino is expected to grow quite rapidly, but the yearly growth again is still quite conservative at around 30 percent extrapolating Q3 s into full year figures for As mentioned earlier, the accounted revenues are somewhat underestimated as Cherry has high bonus payouts, which in a mature stage should lead to a greater positive revenue change which will have a direct impact on EBIT in the longer term. Making players play longer at the site increases the amount of gamewin, we believe the company is able to stay innovative in this arena, personalizing the experience to retain players over time. We still think the company has room to surprise considering that we think that the company can further accelerate its marketing. Especially because the growth of Yggdrasil could gain significant momentum during next year with several games for this year in the pipeline. The British megalodon gambling operator s revenue contribution by Q4 should not be underestimated. It should be noted that these figures are fully consolidated figures with Almor minority interest included. Estimates MSEK Q1'14 Q2'14 Q3'14 Q4' Q1'15 Q2'15 Q3'15E Q4'15E 2015E 2016E Restaurant casinno Growth 1.6% 4.9% 0.6% 4.3% 2.8% 2.8% 9.0% 8.7% 7.4% 9% 9.1% Online Casino Growth n/a n/a n/a 31% 32% 43% 38% 33% 60% 79% 58% Yggdrasil Growth n/a n/a n/a n/a n/a >100% >100% >100% >100% >100% 376% Källa: Redeye Research, Cherry 16

17 Detailed estimates, SEKm Q1'15 Q2'15E Q3'15E Q4'15E Revenue EBIT Net profit EPS Revenue growth rate 31% 40% 68% 56% 49% 46% EBIT-Margin -9.3% -4.9% 3.6% 4.6% -1.5% 8.0% Källa: Redeye Research For Q3 and Q4 respectively we expect an EBIT of SEK 3.9 and 5.8 million respectively driven by the fundamental optimization its current online casinos and its recent acquisition. These are figures post minority interest of Almor. From a margin perspective, we expect improvements in the coming years. Of the reported EBIT above we expect around 70 percent or approximately SEK 40 million representing the online casino contribution for This is equivalent to an EBIT margin of 8 percent (Post Almor contribution 71 percent = 6 percent EBIT) under 30 percent growth which seems fair considering the effect of reaching critical mass for several of its brands. This does not seem either unreasonable in relation to other high-growth operators growing even faster at that stage with even better margins like Mr Green, V&J and Guts casino. Thus, it seems like we have a natural margin of safety in this estimate as the brands incrementally become more profitable and efficient. It is possible that in the near future that the margins will increase due to the fact that the fixed expenses are retained at current levels (personel expenses) which will decrease progressively in relation over time. Although, the near-term is important, the long term case, to significantly outgrow the market is likely considering its still low market share in its respective markets with little expansion into European markets. One ought when valuing Cherry to consider the maturity across its top contributing brands across several geographical regions to understand the value of this segment. The relative part of the marketing and COGS will shrink in relation to income over time Explanations on important valuation parameters We also expect that the marketing expenses relative to turnover will shrink from present levels of around 45% when the company reaches scale in its markets. Competitors such as Unibet and Betsson have marketing expenses relative to turnover of percent. This goes through all channels affiliate and direct marketing. To be able to acquire further market share in Sweden, the company will need to intensify its marketing efforts to later be in a position to utilize the opportunities of the changed regulatory environment, in other words to be able to consolidate or to be an attractive consolidation target. This we believe is necessary due to the fact of taxation 17

18 and thereby turnover growth will become more difficult in the changed regulatory climate. COGS are also expected to shrink in relation to the revenue when the net online casino revenues gradually increase over time. Royalty rates of its games is usually tied to amount of revenue. With higher amount of revenue each customer become more profitable all other assumptions being equal. It should however be added that if outgoing bonus payments decrease, turnover will not need to have a perfect positive relationship since one would lose prospective customers due to revoking bonuses. It is therefore about fine-tuning to customers whom enjoy playing and frequently at the platform without doing excessive risk arbitrage on the bonuses. Customized and personal playing experience is important. Competitors such as Mr. Green for example incur staff costs of 20 percent against Cherry s 30 percent. Continued development of the mobile venture is likely to impact the net cash, but it is supported by higher margins in the long term given favorable position in the regulatory changes. We chose to focus on EBIT as we believe that depreciation will not compensate for CAPEX investments, which are estimated to be higher, which means that we can have overestimated the long-term revenue generation capability if we had focused on EBITDA. All in all, we do not see any reason as to why the company cannot sustain an EBIT margin of 20 percent, similarly to that of the competition or even higher at the maturity stage. Although it is expected to concentrate on profitable revenue growth the coming three years. We have not executed any estimate changes to revenues and EBIT the coming years and quarters. 18

19 Valuation A discounted cash flow analysis and a sum of the parts (SOTP) valuation are used to determine the value of the company. The essential circumstances necessary to achieve our estimate are in force Discounted cash flow analysis The turnover growth rate as well as EBIT margin will in large be changed between the periods , from approximately 8 and 14 percent to 15 and 16 percent respectively. Longer term EBIT margins have been increased to reflect the conviction of Cherry entering the maturity phase. The reasoning behind the changes is the fact that Cherry has experience, strategy and the market circumstances necessary to achieve our estimates. The company will also be in a decent position to consolidate or be consolidated for the upcoming regulations in Europe. We estimate that the turnover growth rate will decline progressively from the current percent (previously 20-40) the next coming years to 20 percent (previously 10 percent) from The high growth rate is supported by the higher growth rate experienced by the online casino. The growth rate is also motivated by the fact that the company is absorbing parts of the strong growth experienced by the mobile segment. It is also likely that the company will need to be prepared for further establishments in overseas markets, to be able to reach a maturity stage by the end of EBIT margins are progressively nearing 20 percent (entity level) in the long term The EBIT margin will converge to 20 percent on an entity level when the company begins to reach higher maturity of its marketing expenses when it reaches scale. Simultaneously, the restaurant casino s impact upon the EBIT margin will decrease over time as the online casino s growth rate increases, which will see COGS as well as staff expenses decrease relative to turnover. This will enable it to be possible to achieve an EBIT margin of 20 percent. Even Yggdrasil is thought to provide a positive effect, but we do not asses that it will be major in a relative short-term horizon. We believe that the company tax will be around 5 percent after 2018 when the company reaches maturity, since the relative part, after profits, from the online casino in relation to the restaurant casino (where they cannot take part in tax advantages) will become substantially larger in the future. Consequently, the tax is expected to progressively decrease to 5 percent. The deferred tax assets will to its majority mean that the tax will be low during assuming profitability. Unrecognized deferred tax assets amount to around 10 MSEK. So what did we underestimate in relation to our previous intrinsic value? And why now? The Redeye intrinsic value have been at approximately SEK 50 per share for over a year. 19

20 Well, the first factor being an underestimation of the aggressive growth, reaching critical volumes and fast adoption of a profitable durable strategy for the online casino (both through acquisitions and new brands). Furthermore, the innovation through affiliate, continuously releasing new brand and strategies to retain customers are also factors to consider. Secondly, the Yggdrasil trajectory was barely accounted for previously, although we covered it on a detailed level it was still an early startup but has reached far since a year. As previously explained the prerequisites, operational development and future trajectory resembles an emerging high growth games developer. It is seldom you get to observe a company that seems to have the right prerequisites. Our initial margin of safety, was indeed, too conservative upon reflecting on the actions performed and the expected operational leverage in the longerterm for both the online casino and Yggdrasil. Also, intrinsic value should be seen in the light of a dynamic environment, we are putting emphasis on strong growth under profitability to some extent for both the online casino and Yggdrasil as they are fulfilling the prerequisites for this trajectory. It s important to note that this valuation is based on a long-term view of the fundamental trajectory of the company. Individual quarters can be worse than expected but as long the operational fundamentals does not change significantly an investor s perception of the company should not change, given that the right long-term framework of fundamental development has been figured out. Our rating is set to 10 percent after a revaluation of the growth rating from 6 to 7 points, reflecting Yggdrasil s increased presence of Cherry. When the online casino and Yggdrasil continuously delivers we will review the Profitability and Growth rating further. The DCF value thus now indicates 120 kronor in the base case where the scenarios can be observed as below: Scenario summary For more information regarding the scenario analysis, see page 25. Bear case scenario: Our estimated value is 60 kronor per share with an estimated probability of 25 percent. Base case scenario: Our estimated value is 120 kronor per share with an estimated probability of 50 percent. Bull case scenario: Our estimated value is 200 kronor per share with an estimated probability of 25 percent. 20

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E COMPANY ANALYSIS 16 November 2015 Summary Cherry (Cherb.st) The Profit Rises as a Phoenix Cherry reported a Q3 which delivered well-above expectation of 154 million kronor (estimate

More information

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 23 February 2016 Summary Cherry (Cherb.st) The Transformation Begins Cherry reported a strong Q4 report across all segments, the online casino delivered in

More information

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E COMPANY ANALYSIS 11 November 2015 Summary Mr Green (MRG.ST) Growth Trajectory Intact Mr Green s financial performance for the quarter was somewhat below our expectations - revenue

More information

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E 214 215 216E 217E 218E COMPANY ANALYSIS 14 March 216 Summary Mr Green (MRG.ST) Increased marketing up ahead The Q4 report was largely in-line with our estimates, with positive deviations on the result

More information

Blue Canyon Holdings now holds 71.9 per cent of the company and we expect that Blue Canyon will retain full control of the company within 12 month.

Blue Canyon Holdings now holds 71.9 per cent of the company and we expect that Blue Canyon will retain full control of the company within 12 month. COMPANY ANALYSIS 22 May 2014 Summary Cision (CSN.ST) In line with estimates Cision s Q1 report was overall in line with our forecasts and revenues amounted to SEK 206 million and operating profits to SEK

More information

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E 214 215 216E 217E 218E COMPANY ANALYSIS 1 July 216 Summary (orx.st) Zubsolv Rx Data week 25 According to latest Symphony Health Solutions Rx data Zubsolv tablets market share (4-week rolling average) were

More information

2013 2014 2015E 2016E 2017E. Revenue. MSEK 430 570 592 796 1 077 Growth 32% 33% 4% 35% 35%

2013 2014 2015E 2016E 2017E. Revenue. MSEK 430 570 592 796 1 077 Growth 32% 33% 4% 35% 35% 213 214 215E 216E 217E COMPANY ANALYSIS 14 August 215 Summary Orexo (orx.st) Zubsolv Rx Data week 32 According to latest Wolters Kluwer Rx data, released today, Zubsolv tablets market share (4-week rolling

More information

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E 213 214 215E 216E 217E COMPANY ANALYSIS 2 October 215 Summary Orexo (orx.st) Zubsolv Rx Data week 39 Wloters Kluwer Rx data show an increased Zubsolv tablets market share by.1 percentage points, now totaling

More information

Important information: All information regarding limitation of liability and potential conflicts of interest can be found at the end of the report.

Important information: All information regarding limitation of liability and potential conflicts of interest can be found at the end of the report. COMPANY UPDATE 7 July 214 Summary Hexatronic Reasonably priced growth Hexatronic reported revenue levels that exceeded our expectations but fell a bit short on the margin levels. Still the company reported

More information

Interim Report for the period 1 January 31 March 2015

Interim Report for the period 1 January 31 March 2015 Interim Report for the period 1 January 31 March 2015 ALL FIGURES IN THIS REPORT ARE EXPRESSED IN SEK, UNLESS STATED OTHERWISE. FIGURES IN PARENTHESES REFER TO THE CORRESPONDING FIGURES FOR THE PREVIOUS

More information

2013 2014 2015E 2016E 2017E. Revenue, MSEK 430 570 825 1,252 1,679 Growth 32% 33% 45% 52% 34%

2013 2014 2015E 2016E 2017E. Revenue, MSEK 430 570 825 1,252 1,679 Growth 32% 33% 45% 52% 34% 213 214 215E 216E 217E COMPANY ANALYSIS 13 March 215 Summary Orexo (orx.st) Zubsolv Rx Data week 1 According to latest Wolters Kluwer data, Zubsolv tablets sales were down.11 percentage points w/w to 6.8%,.

More information

Important information: All information regarding limitation of liability and potential conflicts of interest can be found at the end of the report.

Important information: All information regarding limitation of liability and potential conflicts of interest can be found at the end of the report. COMPANY ANALYSIS 19 August 214 Summary Hexatronic A high-tech acquisition Hexatronic has acquired Proximon AB, a high-tech producer of fiber optical dispersion compensation modules. The price tag for Proximion

More information

2012 2013 2014E 2015E 2016E. Revenue, MSEK 201 294 347 376 397 Growth 79% 46% 18% 8% 6% EBITDA 51 65 71 89 112 EBITDA margin 25% 22% 21% 24% 28%

2012 2013 2014E 2015E 2016E. Revenue, MSEK 201 294 347 376 397 Growth 79% 46% 18% 8% 6% EBITDA 51 65 71 89 112 EBITDA margin 25% 22% 21% 24% 28% 2012 2013 2014E 2015E 2016E COMPANY ANALYSIS 27 October 2014 Summary Formpipe Software (fpip.st) Good quarter with reduced profit due to focus on future opportunities Formpipe Software s report for the

More information

Auriant Mining AUR.ST

Auriant Mining AUR.ST COMPANY ANALYSIS 1 March 214 ju Summary Auriant Mining AUR.ST Weaker balance sheet but growth intact. Auriant reported a higher than expected revenue but with an increased cost of sales which dampened

More information

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 383 387 411 Growth 46% 16% 12% 1% 6% EBITDA 65 78 81 86 103 EBITDA margin 22% 23% 21% 22% 25%

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 383 387 411 Growth 46% 16% 12% 1% 6% EBITDA 65 78 81 86 103 EBITDA margin 22% 23% 21% 22% 25% 2013 2014 2015E 2016E 2017E COMPANY ANALYSIS 28 October 2015 Summary Formpipe Software (fpip.st) Stable quarter with one surprise Formpipe's Q3 showed sales of 88.1 msek, slightly above our estimate at

More information

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 380 402 424 Growth 46% 16% 11% 6% 6% EBITDA 65 78 81 88 106 EBITDA margin 22% 23% 21% 22% 25%

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 380 402 424 Growth 46% 16% 11% 6% 6% EBITDA 65 78 81 88 106 EBITDA margin 22% 23% 21% 22% 25% 213 214 215E 216E 217E COMPANY ANALYSIS 19 August 215 Summary Formpipe Software (fpip.st) Temporary margin dip, but stable underlying development Formpipe Software s Q2 sales of 95.8 msek just beat our

More information

Business Value Drivers

Business Value Drivers Business Value Drivers by Kurt Havnaer, CFA, Business Analyst white paper A Series of Reports on Quality Growth Investing jenseninvestment.com Price is what you pay, value is what you get. 1 Introduction

More information

2013 2014 2015E 2016E 2017E

2013 2014 2015E 2016E 2017E 213 214 215E 216E 217E COMPANY ANALYSIS 28 October 214 Summary Hexatronic (HTRO) Continued strong performance Hexatronic continues its strong performance in Q4, exceeding our expectations. The company

More information

PRESENTATION Q1 2015. Q1 2015 First quarter revenues grew 24%

PRESENTATION Q1 2015. Q1 2015 First quarter revenues grew 24% PRESENTATION Q1 2015 Q1 2015 First quarter revenues grew 24% Q1 2015 HIGHLIGHTS Revenue +24% ATH Operating income +39% Operating margin 28% Gross turnover, Sportsbook +60% ATH Deposits +43% ATH PRESENTATION

More information

Year-end report for the period 1 January 31 December 2015. Revenue in the fourth quarter increased by 28 per cent

Year-end report for the period 1 January 31 December 2015. Revenue in the fourth quarter increased by 28 per cent Year-end report for the period 1 January 31 December 2015 ALL FIGURES IN THIS REPORT ARE EXPRESSED IN SEK, UNLESS STATED OTHERWISE. FIGURES IN PARENTHESES REFER TO THE CORRESPONDING PERIOD FOR THE PREVIOUS

More information

What Do Short-Term Liquidity Ratios Measure? What Is Working Capital? How Is the Current Ratio Calculated? How Is the Quick Ratio Calculated?

What Do Short-Term Liquidity Ratios Measure? What Is Working Capital? How Is the Current Ratio Calculated? How Is the Quick Ratio Calculated? What Do Short-Term Liquidity Ratios Measure? What Is Working Capital? HOCK international - 2004 1 HOCK international - 2004 2 How Is the Current Ratio Calculated? How Is the Quick Ratio Calculated? HOCK

More information

E 2017E 2018E Revenue, MSEK Growth -4% 1% 89% 83% 25% EBITDA EBITDA margin -47% -32% -9% 11% 19%

E 2017E 2018E Revenue, MSEK Growth -4% 1% 89% 83% 25% EBITDA EBITDA margin -47% -32% -9% 11% 19% COMPANY ANALYSIS 4 March 2016 Summary (PAY.ST) enters the off-line market The Q4-report showed continued stable revenues of 6,7 msek from the PSP-operation which is at par with last year. EBIT was -4,0

More information

ZetaDisplay. Europe leads the way. EPaccess

ZetaDisplay. Europe leads the way. EPaccess EPaccess Media Sweden 22 November 213 Equity Research +46 8 463 8 analys@penser.se ZetaDisplay Europe leads the way Risk and Return Potential Return Potential Risk High High Risk Current Price 4,8 High/Low

More information

Company presentation. bet-at-home.com AG March 2016

Company presentation. bet-at-home.com AG March 2016 Company presentation bet-at-home.com AG March 2016 bet-at-home.com is a Europe-wide leading online gaming provider with offices in Austria, Germany, Malta and Gibraltar a listed company with 264 employees

More information

twitter.com/unibetgroup

twitter.com/unibetgroup Q1 2014 29 April 2014 Henrik Tjärnström CEO e Possibility to ask questions via email Q1@unibet.com twitter.com/unibetgroup 2 1 Key Report Highlights Financial results Business overview Kambi spin off Summary

More information

2012 2013 2014E 2015E 2016E Revenue, MSEK 838 1,143 1,166 1,287 1,450 Growth 12% 36% 2% 10% 13%

2012 2013 2014E 2015E 2016E Revenue, MSEK 838 1,143 1,166 1,287 1,450 Growth 12% 36% 2% 10% 13% COMPANY ANALYSIS 26 August 2014 Summary (DORO.ST) Strong comeback following Q1 Sales in Q2 amounted to SEK 277 million, in line with our expectations of SEK 272 million. EBIT reached SEK 15 million, compared

More information

Herzogenaurach, Germany, July 27, 2004 PUMA AG announces its consolidated nd

Herzogenaurach, Germany, July 27, 2004 PUMA AG announces its consolidated nd P Quarter P Half-Year For immediate release MEDIA CONTACT: INVESTOR CONTACT: U.S.A.: Lisa Beachy, Tel. +1 617 488 2945 Europe: Ulf Santjer, Tel. +49 9132 81 2489 Dieter Bock, Tel. +49 9132 81 2261 Herzogenaurach,

More information

SYMANTEC CORPORATION 4Q13 and FY13 RESULTS PREPARED REMARKS

SYMANTEC CORPORATION 4Q13 and FY13 RESULTS PREPARED REMARKS Introduction Helyn Corcos, Vice President Investor Relations Good afternoon and thank you for joining our call to discuss our fourth quarter and fiscal year 2013 results. With me today are Steve Bennett,

More information

Financial Analysis Project. Apple Inc.

Financial Analysis Project. Apple Inc. MBA 606, Managerial Finance Spring 2008 Pfeiffer/Triangle Financial Analysis Project Apple Inc. Prepared by: Radoslav Petrov Course Instructor: Dr. Rosemary E. Minyard Submission Date: 5 May 2008 Petrov,

More information

PRESENTATION Q3 2013. Q3 2013 Revenues grew 14% organically

PRESENTATION Q3 2013. Q3 2013 Revenues grew 14% organically Q3 2013 Revenues grew 14% organically Presentation Outline Business development update Regulated markets Q3 Highlights Legal Update Events after Q3 Q&A BUSINESS DEVELOPMENT UPDATE PRESENTATION Q3 2012

More information

No Signs of Cannibalization

No Signs of Cannibalization Tony Wible, CFA 908-470-3160 twible@janney.com Media and Entertainment Price: $84.98 Fair Value Estimate: $100.00 52-Week Range: $60.80 - $88.25 Market Cap (MM): $70,075 Shr.O/S-Diluted (mm): 824.6 Average

More information

Presentation to Analysts 2009 Preliminary Results. 16 March 2010

Presentation to Analysts 2009 Preliminary Results. 16 March 2010 Presentation to Analysts 2009 Preliminary Results 16 March 2010 Contents Executive Summary Delivering returns 2009 performance overview Business progress Market place Positive outlook The numbers behind

More information

MATELAN Research. Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES

MATELAN Research. Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES MATELAN Research Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES 2/5/12 2/7/12 2/9/12 2/11/12 2/1/13 2/3/13 2/5/13 2/7/13 2/9/13

More information

Sportingbet Plc. Unaudited results for the first quarter ended 31 October 2010

Sportingbet Plc. Unaudited results for the first quarter ended 31 October 2010 Unaudited results for the first quarter ended 31 October 2010 Sportingbet Plc, a leading online sports betting and gaming group, announces its results for the quarter ended 31 October 2010. Key Highlights

More information

22 December 2015 YOC AG. FIRST BERLIN Equity Research

22 December 2015 YOC AG. FIRST BERLIN Equity Research FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra 9M/15 Results PRICE TARGET 3.00 loomberg: YOC GR Return Potential 53.3% ISIN: DE0005932735 Risk Rating High Q3

More information

for Analysing Listed Private Equity Companies

for Analysing Listed Private Equity Companies 8 Steps for Analysing Listed Private Equity Companies Important Notice This document is for information only and does not constitute a recommendation or solicitation to subscribe or purchase any products.

More information

20 May 2015 OpenLimit Holding AG. FIRST BERLIN Equity Research

20 May 2015 OpenLimit Holding AG. FIRST BERLIN Equity Research FIRST ERLIN Equity Research RATING Switzerland / Software Primary exchange: Frankfurt Q1 figures PRICE TARGET 1.10 loomberg: O5H GR Return Potential 37.3% ISIN: CH0022237009 Risk Rating High STRONG SALES

More information

FURTHER PROFIT GROWTH IN FIRST-HALF 2015

FURTHER PROFIT GROWTH IN FIRST-HALF 2015 FURTHER PROFIT GROWTH IN FIRST-HALF 2015 Net sales of 37.7bn, up +5.2% (+2.9% on an organic basis) Growth in Recurring Operating Income: 726m, +2.6% at constant rates Strong growth in adjusted net income,

More information

Fortuna Entertainment Group NV

Fortuna Entertainment Group NV Fortuna Entertainment Group NV Investor Presentation October 2012 WILFRED WALSH Fortuna Entertainment Group NV Chairman of the Management Board Wilf Walsh acts as Chairman of the Management Board. In 2009,

More information

Performance Review. Sample Company

Performance Review. Sample Company Performance Review Sample Company For the period ended 12/31/2017 Provided By Page 1 / 18 This report is designed to assist you in your business' development. Below you will find your overall ranking,

More information

DATRON AG. Investor day supports our positive view. Buy (Buy) 12.50 EUR (12.50 EUR ) BANKHAUS LAMPE // 1 17/09/2015

DATRON AG. Investor day supports our positive view. Buy (Buy) 12.50 EUR (12.50 EUR ) BANKHAUS LAMPE // 1 17/09/2015 BANKHAUS LAMPE // 1 DATRON AG Investor day supports our positive view 17/09/2015 Buy (Buy) 12.50 EUR (12.50 EUR ) Close 15/09/2015 9.75 EUR Bloomberg: DAR GY WKN: A0V9LA Sector Engineering Share price

More information

Management Presentation Q2/2012 Results. 8 August 2012

Management Presentation Q2/2012 Results. 8 August 2012 Management Presentation Q2/2012 Results 8 August 2012 Cautionary statement This presentation contains forward-looking statements which involve risks and uncertainties. The actual performance, results and

More information

Canadian Tire: Value Under the Hood

Canadian Tire: Value Under the Hood Canadian Tire: Value Under the Hood May 2006 Pershing Square Capital Management, L.P. Disclaimer Pershing Square Capital Management's ("Pershing") analysis and conclusions regarding Canadian Tire Corporation

More information

Interim report January - March 2015

Interim report January - March 2015 Interim report January - March 2015 April 22 th 2015 Lars Wollung, CEO Erik Forsberg, CFO Q1 Key highlights Strong financial performance EBIT excluding revaluations and fx-impact +12% Investment grade

More information

Performance Review for Electricity Now

Performance Review for Electricity Now Performance Review for Electricity Now For the period ending 03/31/2008 Provided By Mark Dashkewytch 780-963-5783 Report prepared for: Electricity Now Industry: 23821 - Electrical Contractors Revenue:

More information

Financial Ratio Cheatsheet MyAccountingCourse.com PDF

Financial Ratio Cheatsheet MyAccountingCourse.com PDF Financial Ratio Cheatsheet MyAccountingCourse.com PDF Table of contents Liquidity Ratios Solvency Ratios Efficiency Ratios Profitability Ratios Market Prospect Ratios Coverage Ratios CPA Exam Ratios to

More information

First phase of our new poker product, new social sports betting product and new bingo product are all expected to launch as planned

First phase of our new poker product, new social sports betting product and new bingo product are all expected to launch as planned 21 May 2013 bwin.party digital entertainment plc Interim Management Statement and Q1 2013 Key Performance Indicators Clean EBITDA in the first quarter was in line with the Board s expectations due to cost

More information

Betting stakes of EUR 74.0m for the nine months up 28% 19% compared to EUR 9.8m in the same period last year.

Betting stakes of EUR 74.0m for the nine months up 28% 19% compared to EUR 9.8m in the same period last year. Betbull Holding SE, formerly Betbull plc ( Betbull ) announces the release of group consolidated unaudited financial statements for the 9 months ended 30 September 2008 1. Financial highlights for the

More information

(Unofficial Translation) Acquisition of Protective Life Corporation Conference Call for Institutional Investors and Analysts Q&A Summary

(Unofficial Translation) Acquisition of Protective Life Corporation Conference Call for Institutional Investors and Analysts Q&A Summary (Unofficial Translation) Acquisition of Protective Life Corporation Conference Call for Institutional Investors and Analysts Q&A Summary Date: June 4, 2014 16:00-17:00 Respondent: Seiji Inagaki, Executive

More information

Fundamental Analysis Ratios

Fundamental Analysis Ratios Fundamental Analysis Ratios Fundamental analysis ratios are used to both measure the performance of a company relative to other companies in the same market sector and to value a company. There are three

More information

Small/Mid-Cap Quality Strategy (including FPA Paramount Fund, Inc. and FPA Perennial Fund, Inc.)

Small/Mid-Cap Quality Strategy (including FPA Paramount Fund, Inc. and FPA Perennial Fund, Inc.) Small/Mid-Cap Quality Strategy (including FPA Paramount Fund, Inc. and FPA Perennial Fund, Inc.) Investment Policy Statement OVERVIEW Investment Objective and Strategy The primary objective of the FPA

More information

Company Fundamentals. THE CMC Markets Trading Smart Series

Company Fundamentals. THE CMC Markets Trading Smart Series Company Fundamentals THE CMC Markets Trading Smart Series How to evaluate company growth potential At any given point in time, share prices tend to represent the sum of expectations about its value from

More information

Europe: Growth of +7.8% in Recurring Operating Income France: New half of improved profitability

Europe: Growth of +7.8% in Recurring Operating Income France: New half of improved profitability 2014 FIRST HALF RESULTS: CONTINUED GROWTH Organic sales growth of 4.3% Increase in Recurring Operating Income of +13.8% Strong increase in adjusted net income, Group share of +16.7% Strong profit growth

More information

Interim Report for the period 1 January 30 September 2015. Revenue in the third quarter increased by 24 per cent

Interim Report for the period 1 January 30 September 2015. Revenue in the third quarter increased by 24 per cent Interim Report for the period 1 January 30 September 2015 ALL FIGURES IN THIS REPORT ARE EXPRESSED IN SEK, UNLESS STATED OTHERWISE. FIGURES IN PARENTHESES REFER TO THE CORRESPONDING PERIOD FOR THE PREVIOUS

More information

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E COMPANY ANALYSIS 30 June 2015 Summary Interfox Resources (IFOX) Pebbles indicate high quality asset We find the recent news about the quality level of Interfox s main asset

More information

Formal script: Call to order, introductions, matters for vote.

Formal script: Call to order, introductions, matters for vote. 1 Formal script: Call to order, introductions, matters for vote. 2 Before I get started, you should know that the presentation you are about to hear contains forward looking statements. As you should read

More information

Speech at the annual press conference on the 2010 financial year Bonn, February 25, 2011

Speech at the annual press conference on the 2010 financial year Bonn, February 25, 2011 The spoken word shall prevail Speech at the annual press conference on the 2010 financial year Bonn, February 25, 2011 Timotheus Höttges Chief Financial Officer Deutsche Telekom AG Thank you, René Obermann!

More information

2014 2015 2016E 2017E 2018E

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 29 October 2015 Summary Hexatronic (HTRO.ST) Organic growth up ahead The Q4 report offered few surprises. Hexatronic reported net sales of 169 MSEK and EBITDA

More information

Q1-2014 Financial Results Conference Call

Q1-2014 Financial Results Conference Call May XX 9th March 2014 2013 Q1-2014 Financial Results Conference Call 2 Speakers Live Dial-in Information Replay Dial-in Information Q4-2013 Conference and webcast details David Reis Erez Simha CEO CFO

More information

FINANCIAL STATEMENTS AND RATIO ANALYSIS

FINANCIAL STATEMENTS AND RATIO ANALYSIS In following we will be demonstrating the use of ratios to help examine the health of a firm. Ratios allow managers evaluate to a firm's financial statements in order to point out the strengths and weaknesses

More information

Financial Management

Financial Management Different forms business organization Financial Management Sole proprietorship Partnership Cooperative society Company Private limited Vs Public limited company Private co min- two and max fifty, Pub Ltd

More information

BDI BioEnergy Internat. 14.5 Buy

BDI BioEnergy Internat. 14.5 Buy 20/08/13 20/10/13 20/12/13 20/02/14 20/04/14 20/06/14 20/08/14 20/10/14 20/12/14 20/02/15 20/04/15 20/06/15 MATELAN Research Update Note Price as of 20/08/15: 10.80 21 August 2015 Company / Sector Fair

More information

Introduction. Financial Performance. Divisional Review. Outlook

Introduction. Financial Performance. Divisional Review. Outlook 1 Introduction Financial Performance Divisional Review Outlook Page 2 Highlights Record operating profit, up 14% to 56.2m 81% of profits from internet and mobile 20% increase in interim dividend Second

More information

Equity Analysis and Capital Structure. A New Venture s Perspective

Equity Analysis and Capital Structure. A New Venture s Perspective Equity Analysis and Capital Structure A New Venture s Perspective 1 Venture s Capital Structure ASSETS Short- term Assets Cash A/R Inventories Long- term Assets Plant and Equipment Intellectual Property

More information

Chapter Seven STOCK SELECTION

Chapter Seven STOCK SELECTION Chapter Seven STOCK SELECTION 1. Introduction The purpose of Part Two is to examine the patterns of each of the main Dow Jones sectors and establish relationships between the relative strength line of

More information

Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3

Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3 Siddharth Rajeev, B.Tech, MBA, CFA Analyst November 5, 2015 Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3 Sector/Industry: E-commerce Market Data (as of November 5, 2015) Current Price $1.15 Fair

More information

Financial ratio analysis

Financial ratio analysis Financial ratio analysis A reading prepared by Pamela Peterson Drake O U T L I N E 1. Introduction 2. Liquidity ratios 3. Profitability ratios and activity ratios 4. Financial leverage ratios 5. Shareholder

More information

Financial Review. 16 Selected Financial Data 18 Management s Discussion and Analysis of Financial Condition and Results of Operations

Financial Review. 16 Selected Financial Data 18 Management s Discussion and Analysis of Financial Condition and Results of Operations 2011 Financial Review 16 Selected Financial Data 18 Management s Discussion and Analysis of Financial Condition and Results of Operations 82 Quantitative and Qualitative Disclosures About Market Risk 90

More information

Half Year 2015 Results

Half Year 2015 Results Half Year 2015 Results Letter to shareholders LifeWatch First Half Highlights Revenue growth of 9.1% to USD 52.5 million Above-market growth of over 12% in core monitoring services resulting in market

More information

Company presentation. bet-at-home.com AG May 2016

Company presentation. bet-at-home.com AG May 2016 Company presentation bet-at-home.com AG May 2016 bet-at-home.com is a Europe-wide leading online gaming provider with offices in Austria, Germany, Malta and Gibraltar a listed company with 284 employees

More information

Rating Methodology for Domestic Life Insurance Companies

Rating Methodology for Domestic Life Insurance Companies Rating Methodology for Domestic Life Insurance Companies Introduction ICRA Lanka s Claim Paying Ability Ratings (CPRs) are opinions on the ability of life insurance companies to pay claims and policyholder

More information

BONDS VS. STOCKS IN A VALUE PORTFOLIO. Ben Graham Centre's 2013 Value Investing Conference

BONDS VS. STOCKS IN A VALUE PORTFOLIO. Ben Graham Centre's 2013 Value Investing Conference BONDS VS. STOCKS IN A VALUE PORTFOLIO Ben Graham Centre's 2013 Value Investing Conference BONDS VS. STOCKS I hunt for bargains and it has been my experience that when I find an undervalued stock often

More information

PRESS RELEASE. Ana Botín: Santander is well positioned to face the challenges. We will lead change GENERAL SHAREHOLDERS MEETING

PRESS RELEASE. Ana Botín: Santander is well positioned to face the challenges. We will lead change GENERAL SHAREHOLDERS MEETING PRESS RELEASE GENERAL SHAREHOLDERS MEETING Ana Botín: Santander is well positioned to face the challenges. We will lead change Banco Santander has room for growth within our customer base and in our ten

More information

TYPES OF FINANCIAL RATIOS

TYPES OF FINANCIAL RATIOS TYPES OF FINANCIAL RATIOS In the previous articles we discussed how to invest in the stock market and unit trusts. When investing in the stock market an investor should have a clear understanding about

More information

Partner Sales Enablement Guide

Partner Sales Enablement Guide Partner Sales Enablement Guide Grow your business with financing from Cisco Capital Providing your customers with a financing option at the beginning of every purchase conversation can help you to meet

More information

MS&AD Insurance Group Holdings 2 nd Information Meeting of FY 2015 (Held on November 25, 2015) Q&A Session Summery

MS&AD Insurance Group Holdings 2 nd Information Meeting of FY 2015 (Held on November 25, 2015) Q&A Session Summery MS&AD Insurance Group Holdings 2 nd Information Meeting of FY 2015 (Held on November 25, 2015) Q&A Session Summery Below is a summery of Q&A session from the Information Meeting held on November 25, 2015

More information

CLUB RATIO PRIVATE ANALYSIS AND FINANCIAL OPERATIONS HEALTH OF THE CLUB TRACKING THE FINANCIAL WHY CLUBS MONITOR RATIOS LIQUIDITY RATIOS

CLUB RATIO PRIVATE ANALYSIS AND FINANCIAL OPERATIONS HEALTH OF THE CLUB TRACKING THE FINANCIAL WHY CLUBS MONITOR RATIOS LIQUIDITY RATIOS FINANCIAL RATIO ANALYSIS AND PRIVATE CLUB OPERATIONS TRACKING THE FINANCIAL HEALTH OF THE CLUB B Y P H I L I P N E W M A N Private clubs are mission driven serving members is the primary goal. Accordingly,

More information

Intel Reports Fourth-Quarter and Annual Results

Intel Reports Fourth-Quarter and Annual Results Intel Corporation 2200 Mission College Blvd. P.O. Box 58119 Santa Clara, CA 95052-8119 CONTACTS: Reuben Gallegos Amy Kircos Investor Relations Media Relations 408-765-5374 480-552-8803 reuben.m.gallegos@intel.com

More information

TO OUR SHAREHOLDERS A MESSAGE FROM THE CEO. shareholders equity ratio and ROE both rose to over 10%.

TO OUR SHAREHOLDERS A MESSAGE FROM THE CEO. shareholders equity ratio and ROE both rose to over 10%. TO OUR SHAREHOLDERS A MESSAGE FROM THE CEO During the fiscal year ended March 31, 2004, attained record-high total revenues, income before income taxes, and net income. We also made steady progress in

More information

Marti Otel. Martı REIT OUTPERFORM MARKETPERFORM. 01 November 2010. Equity / Small Cap. / Tourism. Upside Potential* 38%

Marti Otel. Martı REIT OUTPERFORM MARKETPERFORM. 01 November 2010. Equity / Small Cap. / Tourism. Upside Potential* 38% Equity / Small Cap. / Tourism 01 November 2010 Marti Otel Bloomberg: MARTI TI Reuters: MARTI IS Equity / Small Cap. / Real Estate Investment Trust Martı REIT Bloomberg: MRGYO TI REIT IPO unlocks the value

More information

Third quarter results as of December 31, 2014. Investor presentation

Third quarter results as of December 31, 2014. Investor presentation Third quarter results as of December 31, 2014 Investor presentation February, 26 th 2015 Disclaimer Certain statements included or incorporated by reference within this presentation may constitute forwardlooking

More information

32Red Plc ( 32Red or the Company )

32Red Plc ( 32Red or the Company ) 32Red Plc ( 32Red or the Company ) Interim results for the six months 30 June 2012 32Red, the award-winning online gaming operator, today reports interim results for the six months 30 June 2012. Key Financials:

More information

Financial Planning for East Coast Yachts

Financial Planning for East Coast Yachts Financial Planning for East Coast Yachts Prepared for East Coast Yachts Prepared by Dan Ervin, Mary-Ann Lawrence, Kevin Klepacki, Katie Wilson, Andrew Wright January 1, 2010 Table of Contents iii Table

More information

EU Supply Plc ( EU Supply, the Company or the Group ) Interim results for the six months ended 30 June 2015

EU Supply Plc ( EU Supply, the Company or the Group ) Interim results for the six months ended 30 June 2015 9 September EU Supply Plc ( EU Supply, the Company or the Group ) Interim results for the six months ended EU Supply, the e-procurement SaaS provider, is pleased to announce its unaudited interim results

More information

MML SERIES INVESTMENT FUND

MML SERIES INVESTMENT FUND This Prospectus describes the following Funds. MML SERIES INVESTMENT FUND MML Money Market Fund seeks to maximize current income, preserve capital and maintain liquidity by investing in money market instruments.

More information

METRO GROUP increases sales 2012 in a challenging consumer environment

METRO GROUP increases sales 2012 in a challenging consumer environment METRO GROUP increases sales in a challenging consumer environment Sales rose by 1.2% to 66.7 billion (adjusted for portfolio measures: +2.3%); EBIT before special items reached around 2.0 billion Operating

More information

Unaudited Financial Report

Unaudited Financial Report RECRUITING SERVICES Amadeus FiRe AG Unaudited Financial Report Quarter I - 2015 Temporary Staffing. Permanent Placement Interim Management. Training www.amadeus-fire.de Unaudited Amadeus FiRe Group Financial

More information

1. Financial highlights for the period

1. Financial highlights for the period betbull, formerly betbull plc, ( betbull ) announces the release of the unaudited group consolidated financial statements for the nine months ended 30 November 2009 1. Financial highlights for the period

More information

2 September 2015 YOC AG. FIRST BERLIN Equity Research

2 September 2015 YOC AG. FIRST BERLIN Equity Research FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra Q2/15 Results PRICE TARGET 2.80 loomberg: YOC GR Return Potential 29.6% ISIN: DE0005932735 Risk Rating High SALES

More information

FOREIGN CURRENCY TRANSLATION

FOREIGN CURRENCY TRANSLATION FOREIGN CURRENCY TRANSLATION L E A R N I N G O B J E C T I V E Develop the necessary understanding and skills to translate the financial statements of a foreign entity into U.S. dollars using the all-current

More information

Press Release from Securitas AB. Securitas to list three new specialized security companies on the Stockholm Stock Exchange

Press Release from Securitas AB. Securitas to list three new specialized security companies on the Stockholm Stock Exchange Press Release from Securitas AB The Board of Securitas AB proposes: February 9, 2006 Securitas to list three new specialized security companies on the Stockholm Stock Exchange Securitas AB, a world leader

More information

Consolidated Settlement of Accounts for the First 3 Quarters Ended December 31, 2011 [Japanese Standards]

Consolidated Settlement of Accounts for the First 3 Quarters Ended December 31, 2011 [Japanese Standards] The figures for these Financial Statements are prepared in accordance with the accounting principles based on Japanese law. Accordingly, they do not necessarily match the figures in the Annual Report issued

More information

Net sales increased with 16% to SEK 76.1 m (65.6). Net sales for the last four quarters totalled SEK 255.0 m (306.6)

Net sales increased with 16% to SEK 76.1 m (65.6). Net sales for the last four quarters totalled SEK 255.0 m (306.6) HMS Networks AB (publ) Interim report January-March 2010 First quarter 2010 Net sales increased with 16% to SEK 76.1 m (65.6). Net sales for the last four quarters totalled SEK 255.0 m (306.6) Operating

More information

F i r s t - h a l f r e s u l t s. 30 July 2014

F i r s t - h a l f r e s u l t s. 30 July 2014 F i r s t - h a l f r e s u l t s 30 July 2014 Disclaimer This presentation does not constitute an offer of securities for sale in the United States of America or any other jurisdiction. Certain information

More information

G5 Entertainment. G5 Entertainment. Quarter Update Q3 15. Amended strategy and boosted profitability

G5 Entertainment. G5 Entertainment. Quarter Update Q3 15. Amended strategy and boosted profitability Quarter Update Q3 15 Last updated on the 18/11/2015 Share Price Market Capitalisation Target Price 41.00 SEK 360.8m SEK 49.05 SEK Amended strategy and boosted profitability reported their third quarter

More information

New Developments in Overseas Insurance Business ~ Agreement to Acquire 100% Ownership of a Listed

New Developments in Overseas Insurance Business ~ Agreement to Acquire 100% Ownership of a Listed New Developments in Overseas Insurance Business ~ Agreement to Acquire 100% Ownership of a Listed U.S. Life Insurance Group, StanCorp Financial Group, Inc. ~ July 24, 2015 Meiji Yasuda Life Insurance Company

More information

Re-inventing the Game - Driving Online Gaming Growth. September 2010

Re-inventing the Game - Driving Online Gaming Growth. September 2010 Re-inventing the Game - Driving Online Gaming Growth September 2010 Agenda About bwin Highlights Q2 2010 Legislative developments and regional expansion Online gaming market Merger with PartyGaming Business,

More information

Preliminary Unaudited Financial Results for 2012

Preliminary Unaudited Financial Results for 2012 REGULATORY ANNOUNCEMENT March 7, 2013 Fortuna Entertainment Group N.V. Preliminary Unaudited Financial Results for 2012 Amsterdam - Fortuna Entertainment Group N.V. announces its preliminary unaudited

More information

Cross Check. A Study of Qantas Financial Health. Almotairi Adhikari Saputro Vannadeth

Cross Check. A Study of Qantas Financial Health. Almotairi Adhikari Saputro Vannadeth Cross Check A Study of Qantas Financial Health Almotairi Adhikari Saputro Vannadeth 1 Financial Analysis of Qantas Airlines With Virgin Australia as benchmark (for the year 2011) Hamoud Almotairi Indra

More information

RUNNINGBALL ACQUISITION INVESTOR PRESENTATION

RUNNINGBALL ACQUISITION INVESTOR PRESENTATION RUNNINGBALL ACQUISITION INVESTOR PRESENTATION TRANSACTION HIGHLIGHTS Proposed acquisition of RunningBall group, a leading provider of real-time sports data to the online sports betting sector Consideration

More information