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 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 an analysis update focusing on the value of mytaste. Compared to other online recipe networks the valuation of 23 Web Group (mytaste) seems incomprehensibly low. We argue that this valuation gap will likely close when we approach the monetization of the app users. Public online recipe networks and recent acquisitions value unique visitors at around 7 USD. The current valuation of 23 Web Group implies a multiple of 1.2 USD per unique visitor. We therefore see a significant valuation discrepancy between the instrict value and market value of 23. Our conservative Fair Value estimate, in the Base case, of 23 SEK per share is unchanged and signals an attractive investment opportunity at today s share price. List: First North Market Cap: 214 MSEK Industry: Information Technology CEO: Jonas Söderqvist Chairman: Henrik Kvick OMXS 3 23 Web Group Apr 6-Jul 4-Oct 2-Jan Redeye Rating ( 1 points) Management Ownership Profit outlook Profitability Financial strength 7. points 9. points 6.5 points. points 4. points Key Financials E 217E 218E Revenue, MSEK Growth % 1% 4% 28% 31% EBITDA EBITDA margin -16% 3% 12% 27% 4% EBIT EBIT margin -26% -14% % 17% 32% Pre-tax earnings Net earnings Net margin -24% -17% % 17% 32% Dividend/Share..... EPS adj P/E adj EV/S EV/EBITDA Share information Share price (SEK) 12.9 Number of shares (m) 16.6 Market Cap (MSEK) 214 Net debt (MSEK) 13 Free float (%) 3 % Daily turnover ( ) 2 Analysts: Johan Ekström 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 Focus on mytaste will drive value 23 Web Group has announced an upcoming name change to mytaste and also a rights issue to diversify the ownership of the company. We argue that an increased investor awareness of mytaste, through the name change and upcoming rights issue, will most likely enhance the valuation of the company. Today 23 Web Group is valued at around 1.2x USD per active users. Most recent M&A acquisitions have been conducted at around 7.x per user. We argue that mytaste will reach these valuation levels after the monetization of the app users start or if a larger player acquires the company. In the diagram below we illustrate a likely valuation development of mytaste the coming years. With a valuation of 5.x USD per user, mytaste market value would reach above SEK 1 billion, not unlikely for the world s third largest recipe site. Valuation development of mytaste. From 1.2x to 5.x users 6.x 5.x 4.x 3.x 2.x 1.x.x Valuation enhancement: Increased investor awareness, financial development and app user growth 1.2x Valuation enhancement: App user monetization. Valuation inline with social networks and other recipe sites, EV could reach above SEK 1 billion.8x 3.8x Today 1 year 2-5 years EV/Monthly unique visitors (dollar) Valuation enhancement Source: Redeye Research Near-term: The valuation will likely be in the spotlight when investor awareness increases due to the name change and rights issue. Apart from increased visibility, the improving financial development and continued app user growth will almost certainly have a positive impact on the share price. Long-term: App user monetization will lead to significantly higher margins and growth rates, likely increasing the valuation levels of mytaste to be more in line with other recipe sites and social networks. 3

4 Focus on mytaste for value The name change from the rather anonymous, 23 Web Group, to the company s strong brand name, mytaste, is the right decision to make. The new name will send a clear signal to the market where the future focus will be and where the true value of the company lies. mytaste is today one of the world s largest recipe sites with over 2 million monthly unique visitors, over 4 connected food blogs and with more than 8 million recipes from 48 countries. We believe that mytaste is an emerging social network for recipes. The company will now increase focus on adding more social functions in the app/website to further enhance the value of their network, both for visitors and shareholder s alike. The app is the key to success One of the key elements in the investment case of 23 Web Group is the growing base of app users of mytaste. The app users are much more valuable than web visitors as they spend about ten times more time using mytaste and returns more than three times as often. In March about 36% of the total time spent on mytaste was through the app. Today about 4% of the total monthly unique visitors are app users. Time spent by web visitors and App 1% 9% 8% 7% 6% 5% 4% 3% 2% 1% % 74% 79% 74% 9% 86% 1% 97% 36% 21% 26% % 3% 1% 14% Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Source: Redeye Research, 23 Web Group App time usage of total, % Web time usage of total, % 4

5 The published memorandum in conjunction with the aforementioned rights issue 23 contained some new figures, like the total number of downloads of the app since launch. To date, the app has been downloaded about 1.8 million times. The download rate per day during March amounted to roughly 17. As expected the re-launch on ios have enhanced the download rate significantly. Total app downloads mytaste 14 2 Total downloads re-launch IOS Downloads per day S-15 N-15 J-16 M-16 M-16 J-16 S-16 N-16 J-17 M-17 M-17 J-17 S-17 N-17 Total downloads Downloads per day Source: 23 Web Group, Redeye Research 5

6 Closing valuation gap creates opportunity Compared to their closest peers the mytaste app holds a strong competitive ranking position both on Google Play (Android) and on ios. Lifestyle (Applications) ranks, Google play app mytaste Yummly Cookpad Allrecipes nr countries - rank 1 nr countries - rank 5 3 nr countries - rank 1 9 nr countries - rank nr countries - rank nr countries - rank Source: appannie.com ( ) The app was re-launched on ios in February but already holds one of the highest ranking stats compared to the other recipe apps. Food and Drink, IOS app mytaste Yummly Cookpad Allrecipes iphone ipad iphone ipad iphone ipad iphone ipad nr countries - rank nr countries - rank nr countries - rank nr countries - rank nr countries - rank nr countries - rank Source: appannie.com ( ) Globally mytaste is the third largest recipe network with roughly 2 million monthly visitors. Monthly visitors of recipe networks Cookpad AllRecipes mytaste Yummly Source: Company websites & 23 Web Group Cookpad AllRecipes mytaste Yummly 6

7 But are mytaste (23) valued as one of the prime social networks for recipes? We argue that they aren t, and a quick look at the valuation levels of the four other largest recipe networks should convince most investors that we are right. Monthly visitors and valuation levels Company mytaste Yummly Cookpad Allrecipes Valuation (market or transaction) $ Monthly visitors EV/MUV 1.2x 6.7x 24.6x 7.x Source: Redeye Research *Allrecipes at the transaction in 213 Compared to the valuation levels of Yummly, Allrecipes and Cookpad the difference is significant. An investor should not forget that 23 also consist of Shopello (SEK 18.3 million in net sales and EBITDA of 2 million during 215), which further adds to the margin of safety when valuing the company. We argue that at a low valuation, close to 1.2 dollar per monthly visitors, 23 are deeply neglected by the investment community, but we this will change due to the following reasons: The enhanced focus on mytaste with the name change will increase the inventor s awareness of the company and better direct the markets attention to where the true future value lies. Redeye believes that most investors are not aware of the fact that the third largest online food network is currently traded on First North Stockholm. The rights issue, to diversify the shareholder base, will most likely increase the awareness of the company from the retail space. Improved financial performance (compared to H1 215) due to the restructuring of the group after the Barcelona venture will lead to higher valuation levels based on current profitability levels. Significantly enhanced margins and growth rates when the monetization of the app user s start (we estimate at the end of 217) will most likely drive the valuation to new highs. Possibly around 5x USD per user or more. An issue to broaden the shareholder ownership The rights issue will provide the company with funds to further invest in their platform and speed up the development of the social functions of the site/app. This social function is of utmost importance as they will increase the value of mytaste through networking effects. 7

8 The offer will consist of a maximum of 1,, shares. The application period starts on the 4 th and closes on the 17 th of April, 216. The offer price will be set at an amount equal to 92% of the volume-weighted average share price during the period 4 th -15 th of April with a minimum of SEK 1. per share and a maximum of SEK 15. per share. If the offer is fully subscribed, 23 Web Group will be added to more than 1-15 million, before issue costs. Relocating internal resources 23 also announced that they will close down the segment 23 Creative and focus their resources on mytaste instead. On paper, it will hurt the reported growth, but we find this decision as the right thing to do and sound resource allocation for further value creation. Valuation summary We have not made any changes to our estimates since our last published analysis, and our Fair value estimate is unchanged at 23 SEK per share. In our valuation, we assume the average daily download rate to remain at 14k- 16k due to network effects and marketing initiatives from 23 Web Group. The retention rate is assumed to be around 2%, and the number of active users will reach 1.8 million by the end of 216 and 2.8 million by December 217. We also assume the monetization of the user base to be gradual and to reach the same level of ARP (Average Revenue per Second) as the website. This is conservative as the app user is more valuable regarding income potential. 23 Web Group: Base-case Assumptions DCF-value CAGR Sales 13% WACC 12.8% EBIT margin (avg) 26% Net presenst value FCF 168 ROIC (avg) 24% Net present value of Terminal 232 Terminal EV 4 Terminal growth FCF 4.% Net debt -13 Terminal EBIT margin 34% Minorities -2 Exit EV/EBIT multiple 12x Dividend correction DCF-value 386 Estimated Fair Value 23 Todays share price 12. Potential/Risk 93% Source: Redeye Research Our Fair value, in Base-case, estimate of 23 SEK per share signals a substantial potential from today s price levels. Still our valuation must be seen as conservative at an implied EV/Monthly visitor of around 2.4 dollars 8

9 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. Rating changes in the report No changes Management 7.p Ownership 9.p Profit outlook 6.5p The CEO and other senior executives have a long experience from the digital media industry. The increased focus on mytaste and the restricting of the group (close down of the Barcelona branch) is the right decision according to us as it demonstrates a strategic decision to increase their long-term competitive position. A key input in our rating is the compensation packages to the CEO and the board. We find the compensation levels as moderate, and we see a clear focus on share ownership rather than high remuneration and bonuses. For the rating to increase, we would like to see greater transparency regarding financial and operational objectives. The shareholder structure is one of the key strengths of 23 Web Group. The CEO Jonas Soderqvist and the CEO of mytaste Andereas Friis are the founders and own about 5% of the company. The Chairman Henrik Kvick owns almost 25% of the shares and has an excellent reputation as an investor and active owner of companies. The high ownership by insiders creates good conditions for a strong shareholder focus. The only thing missing for to get the highest rating is an institutional owner. The digitization of the cookbook market will most likely continue for many years to come. mytaste is one of the largest online cookbook sites, and we see the brand awareness of the users and the possible networking effects (from the social functions) as the company's primary competitive advantages. mytastes business model is scalable and to launch into new geographical markets do not come at any higher incremental costs. Profitability.p Financial strength 4.p The profitability of the company in recent years has been weak. Our rating of the profitability is basd primarily on historically reported numbers such as average ROE, net margin, and cash flow. As 23 Web Group has had negative margins in the most recent years the rating of the company's profitability is low. After the restructuring of the company and the strong performance of the newly launched app the outlooks have improved. Increased profitability in the coming years will lead to a better rating, and most investor likely will find the company as less risky. 23 Web Group have an outstanding convertible that amounts to about 14 MSEK, as the company have had a low historical profitably and some debt outstanding this increases the long-term financial risk somewhat. The short-term financial liquidity is very strong with a quick/current ratio above 4% (1% is our minimum requirement). With increased investments related to the development of mytaste, we cannot rule out that the company may be in need of a smaller capital raising. 9

10 Income statement E 217E 218E Net sales Total operating costs EBITDA Depreciation Amortization Impairment charges EBIT Share in profits Net financial items 1-2 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) 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 Free cash flow E 217E 218E Net sales 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 52% 41% 4% 51% 72% Debt/equity ratio 26% 81% 84% 41% % Net debt Capital employed Capital turnover rate Growth E 217E 218E Sales growth % 1% 4% 28% 31% EPS growth (adj) % -3% -12% 6,3% 146% DCF valuation Cash flow, MSEK WACC (%) 12.8 % NPV FCF ( ) 167 NPV FCF (226-) 23 Non-operating assets -2 Net debt -13 Fair value estimate MSEK 382 Assumptions (%) Average sales growth 18.6 % Fair value e. per share, SEK 23 EBIT margin 28.5 % Profitability E 217E 218E ROE % -34% 1% 41% 59% ROCE -73% -18% % 26% 51% ROIC % -22% 1% 32% 75% EBITDA margin -16% 3% 12% 27% 4% EBIT margin -26% -14% % 17% 32% Net margin -24% -17% % 17% 32% Data per share E 217E 218E EPS EPS adj Dividend..... Net debt Total shares Valuation E 217E 218E EV P/E , P/E diluted , P/Sales EV/Sales EV/EBITDA EV/EBIT , P/BV Share performance Growth/year 14/16e 1 month 29. % Net sales 2.6 % 3 month 52.7 % Operating profit adj 12 month 66.5 % EPS, just Since start of the year 51.8 % Equity % Shareholder structure % Capital Votes Jonas Söderqvist 25.8 % 25.4 % Henrik Kvick 24.3 % 24.1 % Andereas Friis 23. % 22.7 % Netfonds ASA 4.6 % 4.5 % SEB Life 2.9 % 3.4 % Avanza Pension 2. % 1.9 % Hegel AB 1.4 % 1.3 % Share information Reuters code 23.ST List First North Share price 12.9 Total shares, million 16.6 Market Cap, MSEK Management & board CEO CFO IR Chairman Jonas Söderqvist Robert Zettervall Henrik Kvick Financial information Q1 report April 27, 216 Q2 report August 18, 216 Analysts Johan Ekström Kristoffer Lindström Redeye AB Mäster Samuelsgatan 42, 1tr Stockholm 1

11 Revenue & Growth (%) EBIT (adjusted) & Margin (%) E 217E 218E 35.% 3.% 25.% 2.% 15.% 1.% 5.%.% -5.% E 217E 218E 4.% 3.% 2.% 1.%.% -1.% -2.% -3.% 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 Johan. Ekström. owns shares in the company 23 Web Group: No Kristoffer. Lindström. owns shares in the company 23 Web Group: Yes Redeye performs/have performed services for the Company and receives/have received compensation from the Company in connection with this. Company description 23 Web Group AB is a digital media house headquartered in Stockholm, Sweden, which excels in scalable and auto generated web products. The concepts behind the products are language independent, which means that they can be applied on a multinational level and are today represented on almost fifty markets spread out all over the world. Among the most notable of our Swedish brands are mytaste.nu, Shopello.se Matklubben.se, and Allaannonser.se - all among the biggest in their respective fields. The greatest venture onto the foreign market so far, has been the global launch of the recipe search engine mytaste. Today, it is represented on almost fifty markets spread all over the world. 11

12 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. 12

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

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 430 570 592 796 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

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 430 570 825 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 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

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 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

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

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

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 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

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

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 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

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 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

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

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

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

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

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

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 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

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

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

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

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

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

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

LOGO BUSINESS SOLUTIONS

LOGO BUSINESS SOLUTIONS LOGO BUSINESS SOLUTIONS Analyst Presentation for FY 2014 Gülnur Anlaş Chief Financial Officer February 16, 2015 12 1 Disclaimer This presentation contains information and analysis on financial statements

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

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

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

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

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

Increasing market share in a receding market

Increasing market share in a receding market Interim report for the first quarter of the financial year 2008/2009 Increasing market share in a receding market First quarter (September November 2008) KappAhl s net sales (excluding VAT) for the period

More information

The Edge Market - Features v 1 WW 1

The Edge Market - Features v 1 WW 1 The Edge Market - Features v 1 WW 1 Key Features of The Edge Market Dashboard The Dashboard offers data & analytics on all listed companies on the Bursa Malaysia and Singapore Exchange. These include the

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

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

New Nordic Healthbrands AB (publ) Three month report January - March 2016

New Nordic Healthbrands AB (publ) Three month report January - March 2016 New Nordic Healthbrands AB (publ) Three month report January - March 2016 Q1 2016 Q1 2015 Full Year 2015 Net sales, ksek 74 576 72 947 298 485 Change in local currencies, % 5.1 10.2 5.0 Gross profit, ksek

More information

Company Overview. Financial Performance

Company Overview. Financial Performance Jan/15 Feb/15 Mar/15 Apr/15 May/15 Jun/15 Jul/15 Aug/15 Sep/15 Oct/15 Nov/15 Dec/15 SPS Finquest Ltd CMP: 84.60 January 13, 2015 Stock Details BSE code 538402 BSE ID SPS Face value ( ) 10 No of shares

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

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

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

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

Morgan Stanley Reports Third Quarter 2015:

Morgan Stanley Reports Third Quarter 2015: Media Relations: Michele Davis 212-761-9621 Investor Relations: Kathleen McCabe 212-761-4469 Morgan Stanley Reports Third Quarter 2015: Net Revenues of $7.8 Billion and Earnings per Diluted Share of $0.48

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

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS , INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited, in thousands, except per share data) Revenues $ 497,590 $ 446,746 Cost of revenues 334,387 308,324 Gross profit 163,203 138,422 Operating expenses

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

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

ABG Sundal Collier. Preliminary 2010 results. Press Release

ABG Sundal Collier. Preliminary 2010 results. Press Release Press Release ABG Sundal Collier Preliminary 2010 results Oslo, 14 February 2011 The markets in Q4 continued to improve and we have completed a varied range of Corporate Finance transactions. Group revenues

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

HP Q4 FY15 Earnings Announcement

HP Q4 FY15 Earnings Announcement HP Q4 FY15 Earnings Announcement November 24, 2015 http://www.hp.com/investor/home Forward-looking statements This presentation contains forward-looking statements that involve risks, uncertainties and

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

Flexituff International Ltd. (FIL)

Flexituff International Ltd. (FIL) s $CompanyN ame$ Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 (Wholly owned subsidiary of Bank of Baroda) Q2FY16 Result Review BUY Flexituff International Ltd. (FIL)

More information

Brookfield financial Review q2 2010

Brookfield financial Review q2 2010 Brookfield financial Review q2 2010 Overview Operating cash flow and gains totalled $327 million in the second quarter or $0.53 per share compared to $294 million in the prior year. This brings operating

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

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS

WESTERN DIGITAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS. (in millions; unaudited) ASSETS CONDENSED CONSOLIDATED BALANCE SHEETS (in millions; unaudited) ASSETS Apr. 1, July 3, 2016 2015 Current assets: Cash and cash equivalents $ 5,887 $ 5,024 Short-term investments 146 262 Accounts receivable,

More information

Interim report January 1 March 31, 2014

Interim report January 1 March 31, 2014 Odd Molly International AB (publ) Stockholm, Sweden, April 29, 2014 Interim report January 1 March 31, 2014 More stores and new sales organization January 1 March 31, 2014 Net sales amounted to SEK 82.8

More information

Software AG Results 1 st Quarter 2015 (IFRS, unaudited)

Software AG Results 1 st Quarter 2015 (IFRS, unaudited) Software AG Results 1 st Quarter (IFRS, unaudited) April 29, 1 Safe Harbor This presentation includes forward-looking statements based on the beliefs of Software AG management. Such statements reflect

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

NOBINA AB INVESTOR PRESENTATION, Q3, SEPTEMBER NOVEMBER 2015

NOBINA AB INVESTOR PRESENTATION, Q3, SEPTEMBER NOVEMBER 2015 NOBINA AB INVESTOR PRESENTATION,, SEPTEMBER NOVEMBER 2015 LARGEST PUBLIC TRANSPORT COMPANY IN THE NORDIC REGION Nobina s economies of scale, market expertrise and outstanding bus fleet, combined with long-term

More information

NIKE Case Study. Professor Corwin. An overview of the individual questions and their relation to the lecture topics is provided below.

NIKE Case Study. Professor Corwin. An overview of the individual questions and their relation to the lecture topics is provided below. NIKE Case Study Professor Corwin This case study includes several problems related to the valuation of Nike. We will work through these problems throughout the course to demonstrate some of the most important

More information

Gujarat State Petronet Ltd. INR 135

Gujarat State Petronet Ltd. INR 135 Jan-15 Mar-15 May-15 Jul-15 Sep-15 Nov-15 Jan-16 India Equity Institutional Research Oil & Gas RESULT UPDATE Gujarat State Petronet Ltd. INR 135 Growth in volumes to propel earnings Accumulate Gujarat

More information

TrustBuddy AB (publ.)

TrustBuddy AB (publ.) Interim report first quarter 2015 The Board of TrustBuddy AB (publ.), listed on NASDAQ First North, leaving the following quarterly report for January March 2015 TrustBuddy AB (publ.) First quarter in

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

Morgan Stanley Reports Second Quarter 2015:

Morgan Stanley Reports Second Quarter 2015: Media Relations: Michele Davis 212-761-9621 Investor Relations: Kathleen McCabe 212-761-4469 Morgan Stanley Reports Second Quarter 2015: Net Revenues of $9.7 Billion and Earnings per Diluted Share of $0.85

More information

INTERIM REPORT Q2 2013

INTERIM REPORT Q2 2013 INTERIM REPORT Q2 2013 April June 2013 Betting turnover: 127,865 KEUR (170,589) Net turnover after trading fees: 502 KEUR (842) Gross margin: 0.39% (0.49) 1 Operating income: -255 KEUR (3) Operating margin:

More information

Telio Holding ASA 1st QUARTER REPORT 2010

Telio Holding ASA 1st QUARTER REPORT 2010 Telio Holding ASA 1st QUARTER REPORT 2010 Telio Holding ASA 1 st Quarter Report 2010 Summary The markets in which Telio operates have continued to develop positively in the 1 st quarter of 2010. Telio

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

FSA Note: Summary of Financial Ratio Calculations

FSA Note: Summary of Financial Ratio Calculations FSA Note: Summary of Financial Ratio Calculations This note contains a summary of the more common financial statement ratios. A few points should be noted: Calculations vary in practice; consistency and

More information

Morgan Stanley Reports First Quarter 2016:

Morgan Stanley Reports First Quarter 2016: Media Relations: Michele Davis 212-761-9621 Investor Relations: Kathleen McCabe 212-761-4469 Morgan Stanley Reports First Quarter 2016: Net Revenues of $7.8 Billion and Earnings per Diluted Share of $0.55

More information

Morgan Stanley Reports First Quarter 2015:

Morgan Stanley Reports First Quarter 2015: Media Relations: Michele Davis 212-761-9621 Investor Relations: Kathleen McCabe 212-761-4469 Morgan Stanley Reports First Quarter 2015: Net Revenues of $9.9 Billion and Earnings per Diluted Share from

More information

Diluted net income per share. Six months ended Sep. 30, 2012 0.40 0.39 Six months ended Sep. 30, 2011 (1.09) -

Diluted net income per share. Six months ended Sep. 30, 2012 0.40 0.39 Six months ended Sep. 30, 2011 (1.09) - November 9, 2012 Summary of Consolidated Financial Results for the Second Quarter of Fiscal Year Ending March 31, 2013 (Six Months Ended September 30, 2012) [Japanese GAAP] Company name: Japan System Techniques

More information

PI Industries. 2QFY16 Result Review HOLD. Custom synthesis restricted 2Q revenue growth ; maintain HOLD. Sector: AGRI

PI Industries. 2QFY16 Result Review HOLD. Custom synthesis restricted 2Q revenue growth ; maintain HOLD. Sector: AGRI $Com panyname$ Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 2QFY16 Result Review (Wholly owned subsidiary of Bank of Baroda) HOLD PI Industries Ltd. Custom synthesis

More information

Diluted net income per share

Diluted net income per share November 2, 2012 Summary of Financial Results for the Second Quarter of the Fiscal Year Ending March 31, 2013 (Six Months Ended September 30, 2012) [Japanese GAAP] Company name: JCU CORPORATION Listing:

More information

Trevi Finanziaria. Good backlog but also huge capex. 02 December 2008 Capital Goods Update. Price: 7.94 Target price: 11.

Trevi Finanziaria. Good backlog but also huge capex. 02 December 2008 Capital Goods Update. Price: 7.94 Target price: 11. 02 December 2008 Capital Goods Update Price: 7.94 Target price: 11.40 Outperform 18 16 14 12 2/12/08 2006 2007 2008E 2009E 2010E EPS Adj. ( ) 0.42 0.83 1.18 1.44 1.68 DPS ( ) 0.05 0.10 0.13 0.16 0.19 BVPS

More information

Financial Results. siemens.com

Financial Results. siemens.com s Financial Results Fourth Quarter and Fiscal 2015 siemens.com Key figures (in millions of, except where otherwise stated) Volume Q4 % Change Fiscal Year % Change FY 2015 FY 2014 Actual Comp. 1 2015 2014

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

TD is currently among an exclusive group of 77 stocks awarded our highest average score of 10. SAMPLE. Peers BMO 9 RY 9 BNS 9 CM 8

TD is currently among an exclusive group of 77 stocks awarded our highest average score of 10. SAMPLE. Peers BMO 9 RY 9 BNS 9 CM 8 Updated April 16, 2012 TORONTO-DOMINION BANK (THE) (-T) Banking & Investment Svcs. / Banking Services / Banks Description The Average Score combines the quantitative analysis of five widely-used investment

More information

ENTERPRISE VALUATION. Degree in Business Administration CORPORATE FINANCE. Szabolcs Sebestyén

ENTERPRISE VALUATION. Degree in Business Administration CORPORATE FINANCE. Szabolcs Sebestyén ENTERPRISE VALUATION Szabolcs Sebestyén szabolcs.sebestyen@iscte.pt Degree in Business Administration CORPORATE FINANCE Sebestyén (ISCTE-IUL) ENTERPRISE VALUATION Corporate Finance 1 / 36 Outline 1 Discounted

More information

Interim report January June 2009

Interim report January June 2009 26 August 2009 Interim report January June 2009 1 April 30 June Revenues increased 17 per cent to SEK 839 M (715). EBIT increased 9 per cent to SEK 86 M (79) and the EBIT margin amounted to 10 (11) per

More information

Morgan Stanley Reports Fourth Quarter and Full Year 2015:

Morgan Stanley Reports Fourth Quarter and Full Year 2015: Media Relations: Michele Davis 212-761-9621 Investor Relations: Kathleen McCabe 212-761-4469 Morgan Stanley Reports Fourth Quarter and Full Year 2015: Fourth Quarter Net Revenues of $7.7 Billion and Earnings

More information

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014

DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014 For Immediate Release DATA GROUP LTD. ANNOUNCES FIRST QUARTER RESULTS FOR 2014 HIGHLIGHTS Q1 2014 First quarter 2014 ( Q1 ) Revenues of 77.9 million, Q1 Gross Profit of 18.8 million and Q1 Net Income of

More information

Financial Statement Analysis: An Introduction

Financial Statement Analysis: An Introduction Financial Statement Analysis: An Introduction 2014 Level I Financial Reporting and Analysis IFT Notes for the CFA exam Contents 1. Introduction... 3 2. Scope of Financial Statement Analysis... 3 3. Major

More information

Midterm exam financiering/finance. <Front page>

Midterm exam financiering/finance. <Front page> Midterm exam financiering/finance Question 1 An agency problem can be alleviated by: A) requiring all organizations to be sole proprietorships. B) compensating managers in such a way that

More information

Overview of Business Results for the 2nd Quarter of Fiscal Year Ending March 31, 2012 (2Q FY2011)

Overview of Business Results for the 2nd Quarter of Fiscal Year Ending March 31, 2012 (2Q FY2011) November 8, 2011 Overview of Business Results for the 2nd Quarter of Fiscal Year Ending March 31, 2012 () Name of the company: Iwatani Corporation Share traded: TSE, OSE, and NSE first sections Company

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

FINANCIAL RESULTS Q2 2015

FINANCIAL RESULTS Q2 2015 FINANCIAL RESULTS Q2 2015 CEO CHRISTIAN RYNNING-TØNNESEN CFO HALLVARD GRANHEIM 23 July 2015 Highlights Solid underlying results (EBITDA) - Lower Nordic prices offset by increased production and contribution

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

NEUTRAL. Weak FY14, but positive outlook thereafter. June 5 th, 2015

NEUTRAL. Weak FY14, but positive outlook thereafter. June 5 th, 2015 EQUITY RESEARCH FY14 Update June 5 th, 2015 Weak FY14, but positive outlook thereafter NEUTRAL Current Share Price ( ): 3.4 Target Price ( ): 3.8 Enertronica 1Y Performance 120 Weak FY2014 figures, due

More information

Current Ratio: Current Assets / Current Liabilities. Measure of whether company has enough cash to cover immediate expenses

Current Ratio: Current Assets / Current Liabilities. Measure of whether company has enough cash to cover immediate expenses 1 Beta: a measure of a stock s volatility relative to the overall market (typically the S&P500 index is used as a proxy for the overall market ). The higher the beta, the more volatile the stock price.

More information

PRESIDENT AND CEO ERIK STRAND S COMMENTS ON INTERIM REPORT FOR JANUARY 1 SEPTEMBER 30, Press information, November 8

PRESIDENT AND CEO ERIK STRAND S COMMENTS ON INTERIM REPORT FOR JANUARY 1 SEPTEMBER 30, Press information, November 8 PRESIDENT AND CEO ERIK STRAND S COMMENTS ON INTERIM REPORT FOR JANUARY 1 SEPTEMBER 30, 2004 Press information, November 8 Poolia AB The Poolia Group s operating result remained positive during the third

More information

Connection to AktieTorget guidelines for memorandum

Connection to AktieTorget guidelines for memorandum 1 Connection to AktieTorget guidelines for memorandum General When a company applies to be admitted to trading on AktieTorget (connection to AktieTorget), a connection memorandum or, if the connection

More information

Snap-on Announces Third Quarter 2009 Results

Snap-on Announces Third Quarter 2009 Results Release: IMMEDIATE Snap-on Announces Third Quarter 2009 Results Sales of $581.8 million and EPS of $0.44 for the third quarter of 2009; Financial Services transition on track; Continued strong operating

More information

Increased growth and improved profit

Increased growth and improved profit (Figures in brackets refer to 2005.) Increased growth and improved profit The kitchen company Nobia increased its net sales in the first quarter by 27 per cent to SEK 3,615 million (2,854). Organic growth

More information