E 2017E 2018E E 2017E 2018E

Save this PDF as:
 WORD  PNG  TXT  JPG

Size: px
Start display at page:

Download "2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E"

Transcription

1 E 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 level. The growth during the quarter was weak, compared to historical levels; however this was something we had accounted for because of to the platform change during the period. We expect to see an increase in marketing activity during the coming quarters, leading to a restoration of the growth path. The marketing has been on halt during H2, leading to the slower growth rates. We reiterate our Fair value estimate, in Base-case, of 61 SEK per share. On an adjusted basis, Mr Green looks deeply undervalued compared to peers. The high degree of insider activity, since the beginning of the year, increases our confidence in our valuation assessment and we see a significant potential from today's share price levels. List: Aktietorget Market Cap: 1,373 MSEK Industry: Betting/Entertainment CEO: Per Norman Chairman: Tommy Trollborg OMXS 3 Mr Green Jul 13-Oct 11-Jan Redeye Rating ( 1 points) Management Ownership Profit outlook Profitability Financial strength 7. points 9. points 6.5 points 7. points 6. points Key Financials E 217E 218E Revenue, MSEK ,2 1,143 Growth 36% 2% 17% 14% 12% EBITDA EBITDA margin 3% 4% 15% 19% 19% EBIT EBIT margin 1% 9% 8% 13% 15% Pre-tax earnings Net earnings Net margin -4% -4% 8% 12% 14% Dividend/Share EPS adj P/E adj EV/S EV/EBITDA Share information Share price (SEK) 38.3 Number of shares (m) 35.8 Market Cap (MSEK) 1,373 Net debt (MSEK) -21 Free float (%) 6 % Daily turnover ( ) 88 Analysts: Kristoffer Lindström 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, 1tr, 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 Profit 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 to +1 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. Profit Outlook Our Profit 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 Profit Outlook are: 1 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 Low growth, but mostly in-line Mr Greens report for the fourth quarter was, more or less, in-line with our estimates, with some positive deviations on the result level. The company reported a Game win of 21 MSEK (estimate of 26 MSEK) and an EBITDA of 29 MSEK (we expected 25 MSEK). Mr Green: Deviation table Diff % MSEK Q3 Q4E Q4A We assumed that the low marketing during Q3 would lead to relatively flat turnover growth Game win % COGS Gross profit % Marketing expenses % Other expenses % EBITDA* % D&A % EBIT* % Gamewin growth q/q 4% 2% % Gamewin growth y/y 2% 18% 15% COGS % Sale 3% 3% 29% Marketing exp. % Sale 28% 37% 36% Other exp. % Sale 22% 21% 21% Gross profit margin 7% 7% 71% EBITDA margin 2% 12% 14% EBIT margin 12% 6% 8% Källa: Redeye Research *Adjusted for Items affecting comp. & Impairment On an annual basis the revenue grew by roughly 15%, quarterly wise the revenue stayed more or less flat. However, this was something we had accounted for as we assumed that the low marketing during Q3 would lead to a relatively flat turnover levels (compared to Q3). The primary reason behind the relatively prudent marketing (in relation to Game win) during Q3 was the upcoming platform change, which made Mr Green to hold back on marketing efforts. During Q4, the marketing was back on more normalized level, we expect marketing expenses (as part of sales) above 4% during the coming quarters to further drive the customer intake, activity, and deposit rates, leading to higher growth rates through 216 than H

4 Are insiders leading the way? We wanted to highlight the high activity amongst the company s insiders since the last report. The share has had a relatively weak performance since the start of the year, mainly driven by concerns about top-line growth. Our DCF-valuation, in Base-case, indicates a substantial potential from today s share price levels. We believe that an investor can find value in Mr Green, and it looks as insiders in the company agree with us. High insider buying along with relatively low share prices bodes well according to us Stock price and insider activity Insider volume (ksek) Mr Green Source: Bloomberg & Holdings The significant insider activity indicates that, in our view, the key personnel finds the stock as attractively valued given the prospects of the company, which gives us increased confidence in our valuation of the Mr Green. Insider activity in Mr Green Date Name Position Shares Value (ksek) Keld Knudsen CFO Malta subs Jesper Kärrbrink CEO Malta subs Bo Wänghammar Resign. CEO Malta subs Jesper Kärrbrink CEO Malta subs Jan Tjernell Chief Legal Officer Source: Holdings We applaud the fact that the newly appointed CEO of the Malta subsidiary, Jesper Kärrbrink, has acquired shares worth about SEK.7 million within the period of two weeks. Mr Kärrbrink has held earlier positions as the CEO of Svenska Spel and Eniro and has extensive experience of online and traditional gaming companies. Revoking the 215 Dividend In the report, it was announced that the Board of Directors proposed not to pay out a dividend for 215 as we have suggested in the previous analysis. We see this as a natural choice to pass the dividend for the benefit of longterm shareholders. 4

5 214-Q1 214-Q2 214-Q3 214-Q4 215-Q1 215-Q2 215-Q3 215-Q4 Game win Game win to deposit ratio (%) 213-Q4 214-Q1 214-Q2 214-Q3 214-Q4 215-Q1 215-Q2 215-Q3 215-Q4 Active customers Customer growth y/y Mr Green Customer and deposit growth The active customers during the quarter amounted to about 83.5 thousand. This corresponds to a growth on a quarterly basis of 13% and yearly 3%. The deposits totaled roughly SEK 551 million, down by 14% quarter on quarter but up 1% compared to last year. The customer base grew 13% on a quarterly basis and 3% yearly Active customers & Customer growth y/y % 2% 15% 1% 5% % -5% -1% Active customers Customer growth y/y Source: Mr Green & Redeye Research Game win amounted to about 37% of the deposits during the quarter, inline with previous quarters. We expect normalized levels in the region 35-37% going onwards. Game win & Game win to deposit ratio (%) % 4% 39% 15 38% 37% % 35% 34% 33% Game win Game win to deposit ratio (%) Source: Mr Green & Redeye Research 5

6 214-Q1 214-Q2 214-Q3 214-Q4 215-Q1 215-Q2 215-Q3 215-Q4 COGS % Game win Austrian betting duties % Game win Mr Green Austrian tax affecting COGS COGS, as % of Game win, amounted to 28.7% during the quarter; this corresponds to an increase of almost nine percentage points compared to Q The significant increase was mainly driven by betting duties in Austria and an increased presence in re-regulated markets. Given that the legal processes in Austria will most likely continue for an extended period to come, Mr Green is making ongoing provisions (from Q3 and onwards) for an amount corresponding to the taxation levels directly in the income statement. The tax in Austria is set at 4% of Gross game win, a rate too high for a functional market in our view. In the long-term, we believe the most re-regulated market will settle at tax rate in the region of 15-2% of Gross game win, like in the UK and Italy. We expect COGS as % of Game win in the region of 27-29% during 216 with a gradual increase as Mr Green increases their presence in re-regulated markets in the coming years. If Austria would settle for less conservative taxation legalizations, the COGS as % of Game win for Mr Green would probably decrease by roughly five percentage points. We, just like the company, will make the precautionary measure to account for a full taxation rate in Austria in our estimate. Mr Green still contests the obligation to pay tax; we will treat the event that the legal action would have a successful outcome as a value enhancing option but not account for it (when in doubt conservatism is the best medicine). COGS % Game win & Austrian betting duties % Game win Austrian We betting expect COGS duties as % of Game win 35% Game win in the region of 27-29% during 216 with 3% a gradual increase as Mr Green increases their 25% presence in re-regulated markets in the coming 2% years 15% 1% 5% % 1% 9% 8% 7% 6% 5% 4% 3% 2% 1% % COGS % Game win Austrian betting duties % Game win Source: Mr Green & Redeye Research 6

7 213-Q4 214-Q1 214-Q2 214-Q3 214-Q4 215-Q1 215-Q2 215-Q3 215-Q4 Game win growth q/q Marketing % Game win Mr Green Increased marketing activity coming up? As discussed earlier, Mr Green held back on their marketing activity during H2 216, primary Q3, which lead to a lower growth compared to historical levels during the end quarter of the year. Game win growth q/q & Marketing % Game win 16% 14% 12% 6% 5% We expect marketing investment above 4% of Game win in the coming quarters, which should generate growth rates 1% 8% 6% 4% 4% 3% 2% 2% % 1% -2% % Game win growth q/q Marketing % Game win Source: Mr Green & Redeye Research Marketing expenses could, in reality, be divided in maintenance marketing and growth marketing. The maintenance part is needed to sustain current revenue levels (enough to compensate customer churn) but won t lead to growth. We regard levels (in relations to Game win) in the region of 25-3% as maintenance and levels and 3%+ as market investments for further growth. As discussed earlier, with the new platform now in place we expect Mr Green to increase their marketing investment above 4% of Game win and thus returning to a healthy growth rate. 7

8 Product broadening and new markets After the period ended Mr Green announced that they will diversify their offering with a sportsbook and launch it during 216 (most likely H2 according to us). Mr Green states that many of their clients inquire the possibility of sports betting, and we see the diversification to betting on sports as a natural move for the company. Sports betting can also be used as an acquisition tool for new casino players, as the threshold for these players also to conduct casino gambling is lesser than contrariwise. The sportsbook offering will most likely start contributing to revenue levels by H2 216 Mr Green strategy is to increase their presence in re-regulated markets and in July the company acquired a local gambling license in the UK, one of the largest sports betting markets in the world. The launch of the sportsbook offering is most likely a strategic choice to take further advantage of the growth opportunity within the UK market. Both the Nordic and the UK sports betting markets are substantial and were estimated at EUR 932 million in the Nordic and EUR 1.8 million for the UK in Net game win during 215. Both the Nordics and the UK markets are expected to grow at an annual rate of 12% the coming years (H2 Gambling Capital). Game win per region Q1 214-Q2 214-Q3 214-Q4 215-Q1 215-Q2 215-Q3 215-Q4 Game win Nordic Game win Rest. Europe Game win Rest. World Source: Mr Green & Redeye Research We expect to see continued growth from the rest of Europe in the coming years with the entrance in the UK market and other re-regulated markets as significant contributors. Growth in the Nordic region has been slow We must highlight stagnation of growth within the Nordic region for the past two years. This is an effect of a larger focus on marketing efforts outside of the Nordics or an increasingly competitive environment is difficult to assess. We expect that an increased presence outside of the Nordics will drive the growth going onwards but also by an enhanced mobility activity will contribute to fuel growth further. 8

9 Mobile driving growth Increased gambling with the mobiles is a strong structural growth trend within the online casino market and most likely a significant contributor to Mr Green s growth the coming years. The growth of mobile gambling is primarily driven by the following factors: The online gambling market grows significantly faster than landbased gambling. Online gambling only stands for about 17% (H2Gambling Capital) of the total gambling market, and there is still large room for future growth. The transition to online gambling from land based is an important structural growth driver for the whole industry. Increased smartphone penetration leads to an increased usage of Internet entertainment such as mobile gambling. Online casino through the mobile reaches a larger customer base than websites. The threshold to start gambling is reduced through the mobile and the acceptance of gambling as an everyday entertainment increases, leading to a rise in the potential player base. The growth of mobile gambling is expected to be substantial the coming years with an annual growth rate of plus 2% (H2 Capital gaming). At The International Gaming Awards, Mr Green was awarded as the best Mobile operator of the year, a significant sign of an quality offering. The Mobile Game win for Mr Green has grown at a significant rate the last few years. We expect that the newly launched IOS and Android apps will drive the Mobile Game win growth rates even further with growth rates exceeding the markets. The threshold to start gambling is reduced through the mobile and the acceptance of gambling as an everyday entertainment increases, leading to an increase of players Game win web and mobile Q1 214-Q2 214-Q3 214-Q4 215-Q1 215-Q2 215-Q3 215-Q4 Source: Mr Green & Redeye Research Web Game win Mobile game win 9

10 Current Cash Situation Provides Stability Cash increased to SEK 19 million (SEK 139 million in the previous quarter) million will be paid during 216. We do not see a disadvantage in the company in keeping capital to be used for investments, as we believe that the company can eventually employ these at a greater profitability of 15-2% EBIT-margins in the longer-term. A listing on Nasdaq Stockholm will most likely decrease the valuation gap of Mr Green We have only made some minor adjustments to our estimates Mr Green Reveals Strong Shareholder Attention We expected its proposed listing to take place in 216 on Nasdaq Stockholm this will create conditions to converge the current price to its intrinsic value. Arguably, this should have been done earlier and the company is heading in the right direction in regards to this aspect. Subsequently, this will also open up M&A opportunities for the company hopefully, unleashing its full potential in a consolidating market. Estimate revisions It is in our opinion that substantial growth is still possible for Mr Green, however, due to the somewhat less intense turnover development, we have lowered our estimates for 216 to SEK 896 million (earlier 97). Added revenue and profitability support are expected by the sportsbook implementation later in the year. EBIT changes from SEK 77 million to 71 million as the company is improving its financial performance. Estimates MSEK Q1'15 Q2'15E Q3'15E Q4' Q1'16E Q2'16E Q3'16E Q4'16E 216 Game win growth 27% 21% 2% 15% 2% 9% 13% 13% 17% 13% COGS 21% 21% 3% 29% 25% 29% 29% 28% 28% 29% Marketing expenses 46% 35% 28% 36% 36% 35% 36% 35% 4% 37% Other expenses 2% 23% 22% 21% 21% 21% 21% 21% 21% 21% EBIT (%) 2.5% 12.8% -41.% 8.4% -5% 9.% 8.% 1.% 5.% 8% Source: Redeye Research, Mr Green 1

11 Valuation A discounted cash flow model in combination with a relative valuation is the foundation for the valuation of the stock. Growth driven by expected high mobile growth DCF Valuation Our estimated CAGR amounts to roughly 12% between the years We believe that a continued high growth of mobile gambling (because of structural factors) will support the high growth rates. We model a gradual decline in EBIT margins, due to the entry into re-regulated markets, leading to an average margin of 13% through the forecast period. In the terminal year, we model an FCF growth of 4% and an EBIT margin of 11.5%, which might be a somewhat conservative assumption to make. Our terminal valuation indicates an exit multiple, based on EBIT, of 13x which is in-line with valuation levels of more mature/larger gambling companies. Our Fair value estimate, in Base-case, is unchanged at 61 SEK per share. We regard the valuation discrepancy as attractive given the current share price levels. Mr Green: Base-case Assumptions DCF-value CAGR Sales 12% WACC 1.2% EBIT margin (avg) 13% Net presenst value FCF 768 Net present value of Terminal 1246 Terminal EV 214 Terminal growth FCF 4.% Net debt 19 Terminal EBIT margin 11.5% Minorities Exit EV/EBIT multiple 13x Dividend correction DCF-value 2 24 Estimated Fair Value 61 Todays share price 39. Potential/Risk 58% Source: Redeye Research 11

12 Relative valuation The table below illustrates a comparison of comparable competitors: The above illustration loses significance as the company accelerates its high-growth trajectory pushing down profitability, we recommend viewing the adjusted table (in the section below) instead to recognize the underlying value of Mr Green. The growth numbers for its competitors includes acquisitions whereas Mr Green are organic. At a maturity stage The table below illustrates the company s relative value to the competition, at the maturity stage. The maturity stage means the company matures in the majority of its existing markets increasing its overall margins and subsequently growths at a phase similar to the market, in this example by the end of 215 or 216. This illustrates the company s attractiveness relative to its competitors, which have entered a maturity phase. Mr Green appears attractive on an adjusted basis, on all multiple comparisons The valuation of the company in the current year should, therefore, be increased by 1 to 15 percent, based upon comparable companies EV/EBIT for the current year. For 217, if growth occurs in accordance with our prognosis and legal circumstances do not develop against Mr Green, the stock has an upside potential of 2 to 225 percent. 12

13 Summary Redeye Rating The rating consists of five valuation keys, each constituting an overall assessment of several factors that are rated on a scale of to 2 points. The maximum score for a valuation key is 1 points. Management 7.p Rating changes in the report No changes in rating. We are able to place confidence upon the management team, given their value-adding contribution for the operations in the company. The company has delivered good growth as well as profitability. Ownership 9.p We perceive the significant ownership held by highly and relevantly experienced shareholders as positive. Retention of Mikael Pawlo and Henrik Berquist ownership in our thesis is important going forward. We do however believe that the company could benefit from an institutional owner which would complement the ownership structure. Profit outlook 6.5p The sales model is scalable and profitable. We also perceive that the underlying market will continue to grow, and the unique brand as well as mobile strategy will provide a degree of competitiveness in comparison to the competition. We are, however, uncertain of to what extent Mr Green and other dynamic operators will be able to retain profitability margins and future growth as the market becomes more saturated and taxed. Profitability 7.p The cash flow is very strong and we do not see any signs that company is utilizing a greater amount of capital than required. This criterion is hurt by the significant amount of goodwill. We do however not perceive it to pose a risk today. Financial strength 6.p The company is debt free and has a strong capital base which is expected to grow in line with the profitable growth. The reasoning for the relatively low score is due to the size of Mr Green and the politically unstable gaming market that the company operates in. 13

14 Income statement E 217E 218E Net sales ,2 1,1143 Total operating costs EBITDA Depreciation Amortization Impairment charges EBIT Share in profits Net financial items Exchange rate dif. Pre-tax profit Tax Net earnings Balance E 217E 218E Assets Current assets Cash in banks Receivables Inventories Other current assets Current assets Fixed assets Tangible assets Associated comp. Investments Goodwill Cap. exp. for dev O intangible rights O non-current assets Total fixed assets Deferred tax assets Total (assets) 1,13 1,82 1,16 1,234 1,366 Liabilities Current liabilities Short-term debt Accounts payable O current liabilities Current liabilities Long-term debt O long-term liabilities Convertibles Total Liabilities Deferred tax liab Provisions Shareholders' equity Minority interest (BS) Minority & equity Total liab & SE 1,13 1,82 1,16 1,234 1,366 Free cash flow E 217E 218E Net sales ,63 1,19 Total operating costs Depreciations total EBIT Taxes on EBIT NOPLAT Depreciation Gross cash flow Change in WC Gross CAPEX Free cash flow Capital structure E 217E 218E Equity ratio 66% 49% 55% 57% 56% Debt/equity ratio % % % % % Net debt Capital employed Capital turnover rate DCF valuation Cash flow, MSEK WACC (%) 1.2 % NPV FCF ( ) 32 NPV FCF ( ) 671 NPV FCF (226-) 997 Non-operating assets 19 Interest-bearing debt Fair value estimate MSEK 2178 Assumptions (%) Average sales growth 12.2 % Fair value e. per share, SEK 61 EBIT margin 15.7 % Share price, SEK 38.3 Profitability E 217E 218E ROE -4% -6% 14% 2% 23% ROCE -4% -6% 14% 21% 24% ROIC -5% -7% 23% 33% 47% EBITDA margin 3% 4% 15% 19% 19% EBIT margin -5% -5% 9% 13% 15% Net margin -4% -4% 8% 12% 14% Data per share E 217E 218E EPS EPS adj Dividend Net debt Total shares Valuation E 217E 218E EV 1, , , , P/E P/E diluted P/Sales EV/Sales EV/EBITDA EV/EBIT P/BV Share performance Growth/year 14/16e 1 month 3. % Net sales 18.8 % 3 month % Operating profit adj 12 month - EPS, just 3.4 % 99,999,999, 9. % Since start of the year % Equity -5.1 % Shareholder structure % Capital Votes Henrik Bergquist 18.7 % 18.7 % Hans Fajerson 16.6 % 16.6 % Fredrik Sidfalk 1.5 % 1.5 % Share information Reuters code MRG.ST List Aktietorget Share price 38.3 Total shares, million 35.8 Market Cap, MSEK Management & board CEO CFO IR Chairman Per Norman Simon Falk Frida Adrina Tommy Trollborg Financial information Q1 report April 29, 216 Q2 report July 2, 216 Q3 report October 28, 216 Analysts Kristoffer Lindström Redeye AB Mäster Samuelsgatan 42, 1tr Stockholm Growth E 217E 218E Sales growth 36% 2% 17% 14% 12% EPS growth (adj) 21% 3% 4% 69% 31% 14

15 Revenue & Growth (%) EBIT (adjusted) & Margin (%) E 217E 218E 6.% 5.% 4.% 3.% 2.% 1.%.% E 217E 218E 2.% 15.% 1.% 5.%.% -5.% -1.% Net sales Net sales growth EBIT adj EBIT margin Earnings per share Equity & debt-equity ratio (%) E 217E 218E E 217E 218E 1.% 9.% 8.% 7.% 6.% 5.% 4.% 3.% 2.% 1.%.% EPS, unadjusted EPS, adjusted Equity ratio Debt-equity ratio Sales division Geographical areas Conflict of interests Kristoffer. Lindström. owns shares in the company Mr Green: No Redeye performs/have performed services for the Company and receives/have received compensation from the Company in connection with this. Company description Mr Green is currently a online casino focused company. The online casino has grown immensely during the last few years due to its scalable brand and effective marketing strategy. 15

16 DISCLAIMER Important information Redeye AB ("Redeye" or "the Company") is a specialist financial advisory boutique that focuses on small and mid-cap growth companies in the Nordic region. We focus on the technology and life science sectors. We provide services within Corporate Broking, Corporate Finance, equity research and investor relations. Our strengths are our award-winning research department, experienced advisers, a unique investor network, and the powerful distribution channel redeye.se. Redeye was founded in 1999 and since 27 has been subject to the supervision of the Swedish Financial Supervisory Authority. Redeye is licensed to; receive and transmit orders in financial instruments, provide investment advice to clients regarding financial instruments, prepare and disseminate financial analyses/recommendations for trading in financial instruments, execute orders in financial instruments on behalf of clients, place financial instruments without position taking, provide corporate advice and services within mergers and acquisition, provide services in conjunction with the provision of guarantees regarding financial instruments and to operate as a Certified Advisory business (ancillary authorization). Limitation of liability This document was prepared for information purposes for general distribution and is not intended to be advisory. The information contained in this analysis is based on sources deemed reliable by Redeye. However, Redeye cannot guarantee the accuracy of the information. The forward-looking information in the analysis is based on subjective assessments about the future, which constitutes a factor of uncertainty. Redeye cannot guarantee that forecasts and forward-looking statements will materialize. Investors shall conduct all investment decisions independently. This analysis is intended to be one of a number of tools that can be used in making an investment decision. All investors are therefore encouraged to supplement this information with additional relevant data and to consult a financial advisor prior to an investment decision. Accordingly, Redeye accepts no liability for any loss or damage resulting from the use of this analysis. Potential conflict of interest Redeye s research department is regulated by operational and administrative rules established to avoid conflicts of interest and to ensure the objectivity and independence of its analysts. The following applies: For companies that are the subject of Redeye s research analysis, the applicable rules include those established by the Swedish Financial Supervisory Authority pertaining to investment recommendations and the handling of conflicts of interest. Furthermore, Redeye employees are not allowed to trade in financial instruments of the company in question, effective from 3 days before its covered company comes with financial reports, such as quarterly reports, year-end reports, or the like, to the date Redeye publishes its analysis plus two trading days after this date. An analyst may not engage in corporate finance transactions without the express approval of management, and may not receive any remuneration directly linked to such transactions. Redeye may carry out an analysis upon commission or in exchange for payment from the company that is the subject of the analysis, or from an underwriting institution in conjunction with a merger and acquisition (M&A) deal, new share issue or a public listing. Readers of these reports should assume that Redeye may have received or will receive remuneration from the company/companies cited in the report for the performance of financial advisory services. Such remuneration is of a predetermined amount and is not dependent on the content of the analysis. Redeye s research coverage Redeye s research analyses consist of case-based analyses, which imply that the frequency of the analytical reports may vary over time. Unless otherwise expressly stated in the report, the analysis is updated when considered necessary by the research department, for example in the event of significant changes in market conditions or events related to the issuer/the financial instrument. Recommendation structure Redeye does not issue any investment recommendations for fundamental analysis. However, Redeye has developed a proprietary analysis and rating model, Redeye Rating, in which each company is analyzed and evaluated. This analysis aims to provide an independent assessment of the company in question, its opportunities, risks, etc. The purpose is to provide an objective and professional set of data for owners and investors to use in their decisionmaking. Redeye Rating ( ) Rating Management Ownership Profit outlook Profitability Financial Strength 7,5p - 1,p ,5p - 7,p ,p - 3,p Company N Duplication and distribution This document may not be duplicated, reproduced or copied for purposes other than personal use. The document may not be distributed to physical or legal entities that are citizens of or domiciled in any country in which such distribution is prohibited according to applicable laws or other regulations. Copyright Redeye AB. 16

E 2017E 2018E E 2017E 2018E

E 2017E 2018E E 2017E 2018E 214 215 216E 217E 218E COMPANY ANALYSIS 3 September 216 Summary (orx.st) Zubsolv Rx Data week 38 According to latest Symphony Health Solutions Rx data, Zubsolv tablets market share (4-week rolling average)

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

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

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

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

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

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

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 5 April 216 Summary 23 Web Group (23.ST) mytaste, the name of the game Because of the announced name change to mytaste and the ongoing rights issue we have written

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

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

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

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

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

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 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

2014 2015 2016E 2017E 2018E

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 25 January 2016 Summary Hexatronic (HTRO) Strong growth confirmed, still undervalued Hexatronic s report for Q1 showed a substantial outperformance compared

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

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

E 2017E 2018E

E 2017E 2018E 214 215 216E 217E 218E COMPANY ANALYSIS 7 July 216 Summary Hexatronic (HTRO) Investing to fuel growth Hexatronic s report for the third quarter of the split financial year of 215/16 was strong and exceeded

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 11 February 2016 Summary Addnode Group (ANODb.ST) Steady as she goes Addnode reported a net sale of 614 MSEK (2% below our estimate) and an EBITA of 70 MSEK

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

2012 2013 2014E 2015E 2016E. Revenue, MSEK 326 430 523 843 1 490 Growth 63% 32% 22% 61% 77%

2012 2013 2014E 2015E 2016E. Revenue, MSEK 326 430 523 843 1 490 Growth 63% 32% 22% 61% 77% 2012 2013 2014E 2015E 2016E COMPANY ANALYSIS 6 November 2014 Summary Orexo (orx.st) Zubsolv taking market share The report for the third quarter was better than we had anticipated, both in terms of revenue

More information

2013 2014 2015E 2016E 2017E Revenue, MSEK 144 141 233 313 439 Growth -27% -2% 65% 34% 40%

2013 2014 2015E 2016E 2017E Revenue, MSEK 144 141 233 313 439 Growth -27% -2% 65% 34% 40% COMPANY ANALYSIS 24 July 2015 Summary Anoto Group AB (ANOT.ST) Raised expectations This is a short update following not only the revealing of the aspiring OEM partner (HP). During only the last few weeks

More information

MR GREEN CONTINUES TO OUTGROW THE MARKET

MR GREEN CONTINUES TO OUTGROW THE MARKET INTERIM REPORT FOR JANUARY-SEPTEMBER 2014 Please note, pages 1 7 contain pro forma information. The pro forma information is used to provide better understanding of the performance of the current Group

More information

2013 2014 2015E 2016E 2017E Revenue. MSEK 157 200 284 295 315 Growth 0% 27% 42% 4% 7% EBITDA -8 25 44 51 58 EBITDA margin -5% 13% 16% 17% 18%

2013 2014 2015E 2016E 2017E Revenue. MSEK 157 200 284 295 315 Growth 0% 27% 42% 4% 7% EBITDA -8 25 44 51 58 EBITDA margin -5% 13% 16% 17% 18% COMPANY ANALYSIS 4 February 2016 Summary (MOB.ST) Room for expansion The issuance of a five-year bond loan of SEK 300 million gives a strong financial position without further dilution. This opens up for

More information

2014 2015 2016E 2017E 2018E. Revenue, MSEK 47 5 200 299 376 Growth 92% -90% 4,066% 49% 26% EBITDA -22-61 3 14 55 EBITDA margin neg neg 1% 5% 15%

2014 2015 2016E 2017E 2018E. Revenue, MSEK 47 5 200 299 376 Growth 92% -90% 4,066% 49% 26% EBITDA -22-61 3 14 55 EBITDA margin neg neg 1% 5% 15% 2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 2 March 2016 Summary CybAero (cba.st) New co-pilot, but still hovering H2 15 revenues far below our expectations, but in the end top line is currently only

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

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

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 16 June 2016 Summary Mr Green (MRG.ST) Growth in Mr Green s house This is a report with special focus on some of the perceptions about Mr Green among investors.

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

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

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

Agrium Inc. - Company Profile, SWOT & Financial Report

Agrium Inc. - Company Profile, SWOT & Financial Report - Company Profile, SWOT & Financial Report ICD Research. This product is licensed and not to be photocopied _ TABLE OF CONTENTS 1 Agrium Inc. - Key Employees... 7 2 Agrium Inc. - Key Employee Biographies...

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

G5 Entertainment Quarter Update Q1 16

G5 Entertainment Quarter Update Q1 16 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 Quarter Update Q1 16 Share Price Market Capitalisation Target Price 30.7 SEK 270.2 msek 44.0 SEK Last updated on the

More information

BDI BioEnergy Intern. 20.0 Neutral. Activity level in Q3 might not support FY estimates

BDI BioEnergy Intern. 20.0 Neutral. Activity level in Q3 might not support FY estimates 8/11/1 8/1/11 8/3/11 8/5/11 8/7/11 8/9/11 8/11/11 8/1/12 8/3/12 8/5/12 8/7/12 8/9/12 MATELAN Research Preview Note Price as of 9/11/12: 8.69 12 November 212 Company / Sector Fair Value Recommendation BDI

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

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

price target of 7.40. We reiterate our Buy rating. Figure 1: Reported figures versus forecasts Source: First Berlin Equity Research, SFC Energy AG

price target of 7.40. We reiterate our Buy rating. Figure 1: Reported figures versus forecasts Source: First Berlin Equity Research, SFC Energy AG FIRST ERLIN Equity Research RATING Germany / Energy Primary exchange: Frankfurt Q3 figures PRICE TARGET 7.40 loomberg: F3C GR Return Potential 38.1% ISIN: DE0007568578 Risk Rating High PROJECT DELAYS URDEN

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

IFRS Financial Ratios.

IFRS Financial Ratios. 100 IFRS Financial Ratios Author s preface Dear readers, in order to make solid investments, investors compare companies within their peer group. For this purpose, key ratios such as EBIT, working capital

More information

Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.650.607.0326

Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.650.607.0326 For Immediate Release Contact: Ken Bond Karen Tillman Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.650.607.0326 ken.bond@oracle.com karen.tillman@oracle.com ORACLE REPORTS

More information

2015 Results and Prospects

2015 Results and Prospects PRESS RELEASE Paris, 23 March 2016 2015 Results and Prospects Revenues: 2,579.3 million, up 3.2% EBITDA: 342.0 million, an operating margin of 13.3% 2016 Objectives: revenues close to 3 billion and an

More information

MR GREEN & CO ÅRSREDOVISNING 2015. Annual Report 2015. mr green & co ab (publ)

MR GREEN & CO ÅRSREDOVISNING 2015. Annual Report 2015. mr green & co ab (publ) Annual Report 2015 mr green & co ab (publ) Mr Green & Co Mr Green & Co AB owns, acquires and develops leading online gaming companies. The company s main asset is the online casino company Mr Green Ltd.

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

Monster Worldwide Reports Third Quarter 2015 Results

Monster Worldwide Reports Third Quarter 2015 Results Monster Worldwide Reports Third Quarter 2015 Results Third Quarter Financial Highlights: o Company Exceeds Expectations on All Profitability Metrics For the 5th Consecutive Quarter Adjusted EBITDA Including

More information

Consolidated revenue for the period is 21 822 (18 694) KSEK, up 17% compared to the same period last year.

Consolidated revenue for the period is 21 822 (18 694) KSEK, up 17% compared to the same period last year. Financial and operational highlights April June 2013 Consolidated revenue for the period is 21 822 (18 694) KSEK, up 17% compared to the same period last year. Operating result for the period is 4 524

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

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

Fundamental analysis

Fundamental analysis Fundamental analysis 2 June 2016 CERN Finance Club c.laner@cern.ch Introduction Let s cover the two main types of investment analysis used in traditional investing Today: Fundamental analysis Next time:

More information

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935 For Immediate Release Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935 ken.bond@oracle.com deborah.hellinger@oracle.com ORACLE

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

VALUATIONS I Financial Metrics, Ratios, & Comparables Analysis. Fall 2015 Comp Week 6

VALUATIONS I Financial Metrics, Ratios, & Comparables Analysis. Fall 2015 Comp Week 6 VALUATIONS I Financial Metrics, Ratios, & Comparables Analysis Fall 2015 Comp Week 6 CODE: COMPS Timeline Date Topic 9/10/15 Introduction to Finance 9/17/15 Qualitative Analysis: SWOT and Porter s Five

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 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

More information

Year-end Dec 2013A 2014E 2015E 2016E Key data. # Priced at market close, 29/09/14

Year-end Dec 2013A 2014E 2015E 2016E Key data. # Priced at market close, 29/09/14 This research is intended for UK institutional investors only and market professionals. It is not intended for retail customers and any retail customer should seek professional, independent advice before

More information

Zebra Technologies Announces Record Sales for Second Quarter of 2006

Zebra Technologies Announces Record Sales for Second Quarter of 2006 FOR IMMEDIATE RELEASE Zebra Technologies Announces Record Sales for Second Quarter of 2006 Vernon Hills, IL, July 26, 2006 Zebra Technologies Corporation (NASDAQ: ZBRA) today announced that net income

More information

First Half 2015 Results (January-June) Madrid, July 24 th 2015

First Half 2015 Results (January-June) Madrid, July 24 th 2015 First Half 2015 Results (January-June) Madrid, July 24 th 2015 Table of Contents 1. 1H 2015 Highlights 2. Backlog Execution 3. Update on Tulpar Transaction 4. Commercial Activity 5. Profit & Loss 6. Cash

More information

ICON MEDIALAB INTERNATIONAL AB publ. ANNOUNCES FOURTH QUARTER 2002 NET PROFIT OF SEK 6.5 MILLION ( 0.7 MILLION)

ICON MEDIALAB INTERNATIONAL AB publ. ANNOUNCES FOURTH QUARTER 2002 NET PROFIT OF SEK 6.5 MILLION ( 0.7 MILLION) ICON MEDIALAB INTERNATIONAL AB publ. ANNOUNCES FOURTH QUARTER 2002 NET PROFIT OF SEK 6.5 MILLION ( 0.7 MILLION) STOCKHOLM, Sweden and AMSTERDAM, The Netherlands February 19, 2003 IconMedialab International

More information

Tupras OUTPERFORM (M) 15 February 2010. Strong 2009 results on refining side...

Tupras OUTPERFORM (M) 15 February 2010. Strong 2009 results on refining side... Equity / Large Cap. / Petroleum and Energy 15 February 2010 Bloomberg: TUPRS TI Strong 2009 results on refining side... Reuters: TUPRS IS released its 2009 year end tax purpose financials. The main differences

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

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

Interim Report January 1 st March 31 st, 2003

Interim Report January 1 st March 31 st, 2003 Interim Report January 1 st March 31 st, 2003 First Quarter 2003 Earnings before taxes increased by 23 per cent to 70 MSEK. Earnings after taxes increased by 36 per cent to 45 MSEK. Earnings per share

More information

RR Media Reports Record Full-Year Revenues of $131.2 Million for 2014; Up 8% vs. 2013

RR Media Reports Record Full-Year Revenues of $131.2 Million for 2014; Up 8% vs. 2013 For Immediate Distribution RR Media Reports Record Full-Year Revenues of $131.2 Million for 2014; Up 8% vs. 2013 Company Sees Continued Sequential Improvement in Gross and Operating Margins; Guidance for

More information

Drägerwerk AG & Co. KGaA Analyst Conference 2015. Frankfurt, March 11, 2015

Drägerwerk AG & Co. KGaA Analyst Conference 2015. Frankfurt, March 11, 2015 Drägerwerk AG & Co. KGaA Analyst Conference 2015 Frankfurt, March 11, 2015 Disclaimer This presentation does not constitute an offer of securities for sale or a solicitation of an offer to purchase any

More information

China Distance Education Holdings Limited Reports First Quarter Fiscal Year 2016 Financial Results

China Distance Education Holdings Limited Reports First Quarter Fiscal Year 2016 Financial Results China Distance Education Holdings Limited Reports First Quarter Fiscal Year 2016 Financial Results - Revenue Up 13.5% Year-Over-Year to $24.4 Million, Exceeding Guidance - Cash Receipts From Online Course

More information

Interim report April-June 2003

Interim report April-June 2003 Interim report April-June 2003 Pre-tax profit for the second quarter amounted to SEK -34m, which is a SEK 30m improvement compared to last year (SEK -64m). Software revenue grew by 5% during the second

More information

of Non-GAAP Financial Measures below. 1 For more information about the non-gaap financial measures contained in this press release, please see Use

of Non-GAAP Financial Measures below. 1 For more information about the non-gaap financial measures contained in this press release, please see Use China Distance Education Holdings Limited Reports Financial Results for the First Quarter of Fiscal 2015, and Announces Changes in Management Revenue Up 14.9% Year-over-year to $21.5 Million, Exceeding

More information

Carnegie Investment Bank AB (publ) Year-end report

Carnegie Investment Bank AB (publ) Year-end report Carnegie Investment Bank AB (publ) (Corp. reg. no. 516406-0138) Year-end report 1 January 31 December 2009 Carnegie Investment Bank AB (publ) is a leading independent investment bank with Nordic focus.

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

MacIC Beginner Question Bank

MacIC Beginner Question Bank Accounting MacIC Beginner Question Bank Here are the 5 most important Accounting concepts you need to know: The 3 financial statements and what each one means How the 3 statements link together and how

More information

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935 For Immediate Release Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications 1.650.607.0349 1.212.508.7935 ken.bond@oracle.com deborah.hellinger@oracle.com ORACLE

More information

STOCK EXCHANGE RELEASE 28 April 2005 at am. Interim report January-March 2005 according to IFRS standards

STOCK EXCHANGE RELEASE 28 April 2005 at am. Interim report January-March 2005 according to IFRS standards Vacon Plc STOCK EXCHANGE RELEASE 28 April 2005 at 10.00 am Interim report January-March 2005 according to IFRS standards GROWTH IN VACON S ORDERS RECEIVED AND REVENUES January-March summary: Order intake

More information

HTC CORPORATION 2Q15 BUSINESS REVIEW. CHIALIN CHANG, CFO & PRESIDENT OF GLOBAL SALES EDWARD WANG, VP OF FINANCE AUGUST 6 th, 2015

HTC CORPORATION 2Q15 BUSINESS REVIEW. CHIALIN CHANG, CFO & PRESIDENT OF GLOBAL SALES EDWARD WANG, VP OF FINANCE AUGUST 6 th, 2015 HTC CORPORATION 2Q15 BUSINESS REVIEW CHIALIN CHANG, CFO & PRESIDENT OF GLOBAL SALES EDWARD WANG, VP OF FINANCE AUGUST 6 th, 2015 DISCLAIMER STATEMENT This presentation and release contain forward-looking

More information

COMPANY CONTACTS: Jay S. Hennick Founder & CEO. D. Scott Patterson President & COO (416) 960-9500

COMPANY CONTACTS: Jay S. Hennick Founder & CEO. D. Scott Patterson President & COO (416) 960-9500 COMPANY CONTACTS: Jay S. Hennick Founder & CEO D. Scott Patterson President & COO John B. Friedrichsen Senior Vice President & CFO (416) 960-9500 FOR IMMEDIATE RELEASE FirstService Reports Record Fourth

More information

Borussia Dortmund GmbH & Co. KGaA

Borussia Dortmund GmbH & Co. KGaA BANKHAUS LAMPE // 58 Borussia Dortmund GmbH & Co. KGaA There is still potential 28/01/2016 Buy (Buy) 5.00 EUR (5.00 EUR ) Close 25/01/2016 3.93 EUR Bloomberg: BVB GY WKN: 549309 Sector Share price performance

More information

Full Year Results 2014

Full Year Results 2014 Full Year Results 2014 18 March 2015 Conference call on FY Results 2014 Corporate Finance & Investor Relations AGENDA FY 2014 results presentation Highlights 2014 Financials 2014 Outlook 2015 Appendix

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

HP Inc. Reports Hewlett-Packard Company Fiscal 2015 Full-Year and Fourth Quarter Results

HP Inc. Reports Hewlett-Packard Company Fiscal 2015 Full-Year and Fourth Quarter Results HP Inc. 1501 Page Mill Road Palo Alto, CA 94304 hp.com News Release HP Inc. Reports Hewlett-Packard Company Fiscal 2015 Full-Year and Fourth Quarter Results Editorial contacts HP Inc. Media Relations MediaRelations@hp.com

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

Numerex Reports First Quarter 2015 Financial Results

Numerex Reports First Quarter 2015 Financial Results May 11, 2015 Numerex Reports First Quarter 2015 Financial Results ATLANTA, May 11, 2015 (GLOBE NEWSWIRE) -- Numerex Corp (Nasdaq:NMRX), a leading provider of on-demand and interactive machine-to-machine

More information

James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200

James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200 Contact: James M. Powers, Jr. President and Chief Executive Officer (602) 952-1200 James L. Dunn, Jr. Senior Vice President and Chief Financial Officer (602) 952-1200 ilinc COMMUNICATIONS ANNOUNCES FISCAL

More information

Investor Relations: 410-454-5246 212-805-6035

Investor Relations: 410-454-5246 212-805-6035 FOR IMMEDIATE RELEASE Investor Relations: Media: Alan Magleby Mary Athridge 410-454-5246 212-805-6035 amagleby@leggmason.com mkathridge@leggmason.com LEGG MASON REPORTS FOURTH FISCAL QUARTER AND FISCAL

More information

Understanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements

Understanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements Understanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements In the United States, businesses generally present financial information in the form of financial statements

More information

Performance Food Group Company Reports First-Quarter Fiscal 2016 Earnings

Performance Food Group Company Reports First-Quarter Fiscal 2016 Earnings NEWS RELEASE For Immediate Release November 4, 2015 Investors: Michael D. Neese VP, Investor Relations (804) 287-8126 michael.neese@pfgc.com Media: Joe Vagi Manager, Corporate Communications (804) 484-7737

More information

Market Leader(R) Grows Q3 Revenue With SaaS-Based Vision Products

Market Leader(R) Grows Q3 Revenue With SaaS-Based Vision Products Market Leader(R) Grows Q3 Revenue With SaaS-Based Vision Products Company Release - 10/28/2010 16:00 Double Digit Revenue Growth Projected for the Coming Quarter KIRKLAND, WA -- (MARKET WIRE) -- 10/28/10

More information

TO OUR SHAREHOLDERS DYNAMIC FIRST HALF YEAR

TO OUR SHAREHOLDERS DYNAMIC FIRST HALF YEAR HALF YEAR REPORT AS OF JUNE 30, 2015 TO OUR SHAREHOLDERS Patrik Heider, Spokesman of the Executive Board and CFOO The Nemetschek Group maintained its dynamic development from the first quarter of 2015

More information

OptimizeRx OPRX. Buy. Platform Potential Continues to Grow $0.87 $4.00. Refer to the last two pages of this report for Disclosures

OptimizeRx OPRX. Buy. Platform Potential Continues to Grow $0.87 $4.00. Refer to the last two pages of this report for Disclosures Nov 14, 2014 Healthcare OptimizeRx Platform Potential Continues to Grow Other OTC OPRX Buy Rating Unchanged Current Price $0.87 Target Price $4.00 Market Capitalization 20.32M Shares Outstanding 23.36M

More information

THE ROAD TO THE STOCK EXCHANGE AN OVERVIEW

THE ROAD TO THE STOCK EXCHANGE AN OVERVIEW THE ROAD TO THE STOCK EXCHANGE AN OVERVIEW ADVOKATFIRMAN LINDAHL, NOVEMBER 2013 There are several reasons for an Initial Public Offering (IPO) on a stock exchange. A listing will enable the company to

More information

Reliance Industries. (CMP/TP: `732/1,006) (Buying Range: `732 to `747)

Reliance Industries. (CMP/TP: `732/1,006) (Buying Range: `732 to `747) (CMP/TP: `732/1,006) (Buying Range: `732 to `747) Core business margins to stabilise: RIL reported robust refining margins of US$10.2/bbl in 1HFY2012. However, during 3QFY2012, Singapore gross refining

More information

FINANCIAL RESULTS Q4/2015 & 2015 ESA TIHILÄ, CEO NICLAS ROSENLEW, CFO FEBRUARY 2, 2016

FINANCIAL RESULTS Q4/2015 & 2015 ESA TIHILÄ, CEO NICLAS ROSENLEW, CFO FEBRUARY 2, 2016 FINANCIAL RESULTS Q4/2015 & 2015 ESA TIHILÄ, CEO NICLAS ROSENLEW, CFO FEBRUARY 2, 2016 IMPORTANT NOTICE The following information contains, or may be deemed to contain, forward-looking statements. These

More information

FORACO INTERNATIONAL REPORTS Q3 2014

FORACO INTERNATIONAL REPORTS Q3 2014 NEWS RELEASE FORACO INTERNATIONAL REPORTS Q3 2014 Toronto, Ontario / Marseille, France Tuesday, November 4, 2014 Foraco International SA (TSX:FAR) (the Company or Foraco ), a leading global provider of

More information

INFORMATION REGARDING PROPOSED REDEMPTION OF SHARES IN BETSSON AB

INFORMATION REGARDING PROPOSED REDEMPTION OF SHARES IN BETSSON AB 2015 INFORMATION REGARDING PROPOSED REDEMPTION OF SHARES IN BETSSON AB Betsson AB s core business consists of investing and administering shareholding in companies, which through partners or by themselves,

More information

Significant reduction in net loss

Significant reduction in net loss press release 12 May 2015 Royal Imtech publishes first quarter 2015 results Significant reduction in net loss Order intake in Q1 at a satisfactorily level of 912 million Revenue 3% down excluding Germany

More information

China Distance Education Holdings Limited Reports Financial Results for the First Quarter of Fiscal 2014

China Distance Education Holdings Limited Reports Financial Results for the First Quarter of Fiscal 2014 China Distance Education Holdings Limited Reports Financial Results for the First Quarter of Fiscal 2014 Revenue Up 43.7% Year-over-year to $18.7 Million Net Income Up 131.9% Year-over-year to $3.4 Million

More information

Third Quarter 2015 Financial Highlights:

Third Quarter 2015 Financial Highlights: DISCOVERY COMMUNICATIONS REPORTS THIRD QUARTER 2015 RESULTS, INCREASES BUYBACK AUTHORIZATION BY $2 BILLION AND ANNOUNCES RESUMPTION OF SHARE REPURCHASES BEGINNING IN FOURTH QUARTER 2015 Third Quarter 2015

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

BlackBerry Reports 2015 Fiscal First Quarter GAAP Profitability

BlackBerry Reports 2015 Fiscal First Quarter GAAP Profitability NEWS RELEASE FOR IMMEDIATE RELEASE June 19, BlackBerry Reports 2015 Fiscal First Quarter GAAP Profitability Waterloo, ON BlackBerry Limited (NASDAQ: BBRY; TSX: BB), a global leader in mobile communications,

More information