Marti Otel. Martı REIT OUTPERFORM MARKETPERFORM. 01 November Equity / Small Cap. / Tourism. Upside Potential* 38%
|
|
- Sheila Cross
- 8 years ago
- Views:
Transcription
1 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 Following the IPO of one of its main assets, we have paid a visit to Martı Otel and revised our valuation for the company in light of the new guidance. Accordingly we came up with a new 12-month target share price of TL1.57, which offers 38% upside potential from current levels. We find the current price levels groundless for the company and support our positive view with the growth story with the upcoming hotel projects under Marti REIT portfolio namely, Sarigerme and Giova. We maintain our OUTPERFORM recommendation for Marti Hotel. Separately, we initiate our coverage for the recently IPO ed Marti REIT with an MARKETPERFORM recommendation. At its current Mcap the stock offers 6% upside potential to our target share price of TL1.22/ share, which is derived via SOTP method, in which we value each asset through DCF modelling. IPO of the REIT unlocks the hidden value in Marti Otel... 49% shares of Marti REIT, subsidiary of Marti Hotel, was opened to public in the second half of September which we believe will increase the transparency of the company and unlock a significant hidden value. After the IPO Marti Hotel s share in Marti REIT decreased to 48%. Marti REIT trades at a deep discount to its NAV. The REIT trades at a high discount of 45% to its latest announced NAV versus sector s average discount of 25%. Note that, among all other REIT companies Marti REIT offers the highest discount in the sector. Since the first trading day Marti REIT has significantly underperformed both the REIT index and ISE-100 by 15% and 19%, respectively. Reuters: MRGYO IS Company Report OUTPERFORM Upside Potential* 38% MARKETPERFORM Upside Potential* 6% Stock Data MARTI TRY US$ Price at Month Target Price Mcap (mn) Float Mcap (mn) No. of Shares Outstanding 87 mn Free Float (%) Avg.Daily Volume (3M, mn) Price Performance (%) 1 Mn 3 Mn 12 Mn TRY US$ Relative to ISE Stock Data MRGYO TRY US$ Price at Month Target Price Mcap (mn) Float Mcap (mn) No. of Shares Outstanding 110 mn Free Float (%) Avg.Daily Volume (3M, mn) Price Performance (%) 1 Mn 3 Mn 12 Mn TRY n.a US$ n.a Relative to ISE n.a Significant portion of the debt has been closed with IPO proceeds The company raised TL76.7mn proceeds from the IPO of Marti REIT and paid off its US$27.6mn short debt. Remaining portion of the IPO proceeds will be used to finance the second and third phases of Narinpark residential project and upcoming hotel projects. Projects in the pipeline Under REIT umbrella, Martı Hotel plans to commence 3 new hotel projects, namely Sarigerme, Hemitea and Giova. We have added these three projects to our SOTP valuation, as well. Among these three hotels biggest hotel in terms of bed capacity will be Sarıgerme that will be done via US$29.8mn investment and expected to start generating revenues by Construction of the second hotel Hemitea, that will be small boutique hotel began in the fourth quarter of 2009 and first visitors will accommodate in We projected a total cap-ex of US$2.5mn for Hemitea. Third hotel project, Giova, will be a small hotel, 35 rooms/70 beds, in Marmarisor which the company plans to invest US$3.8mn. Please refer to important disclaimer at the end of this report. Market Data TRY ISE ,760 US$ Spot Rate US$ 12-Month Forw ard Burak Berki bberki@isyatirim.com.tr
2 Deliveries of Narinpark residential project commenced in 2010 Apart from the steady rental stream of hotels, Marti REIT, indirectly Marti Otel has begun the delivery of the completed residential units in 2010 and will be able to record revenues from them starting from the third quarter of This way the company diversified revenue stream in its income statement. Operational relation between Marti Otel and Marti REIT Contracts between Marti Otel and Marti REIT are renewed every five years. Based on the current revenue sharing contracts between the two, the former will pay 27% of the total revenues it generates/will generate from Marti Myra Hotel, Sarıgerme and Giova Hotels to the latter as rents. Revenue sharing for Marina, on the other hand, is set as 32%. 2
3 Summary of Key Financials (TL mn) 28/10/2010 MARTI ######## 01/01/ /01/ /01/ /01/2012 Income Statement (TRY mn) 2009A* 2010E 2011E 2012E Revenues EBITDA Depreciation & Amortisation EBIT Other income (expense), net (3) (1) 0 0 Financial expenses, net Minority Interests Income before tax Taxation on Income (2) Net income Cash Flow Statement (TRY mn) Net Income Depreciation & Amortisation Indemnity Provisions Change in Working Capital 4 (29) (25) (12) Cash Flow from Operations 13 (18) (11) 4 Capital Expenditure Free Cash Flow 13 (20) (12) 3 Rights Issue Dividends Paid Other Cash Inflow (Outflow ) 1 84 (38) 6 Change in net cash (50) 9 Net Cash (85) (22) (71) (62) Balance Sheet (TRY mn) Tangible Fixed Assets Other Long Term Assets Intangibles Goodw ill Long-term financial assets Inventories Trade receivables Cash & equivalents Other current assets Total assets Long-term debt Other long-term liabilities Short-term debt Trade payables Other short-term liabilities Total liabilities Minority Interest Total equity Paid-in capital Total liabilities & equity Ratios ROE (%) ROIC (%) Invested Capital Net debt/ebitda (x) Net debt/equity (%) Capex/Sales (%) Capex/Depreciation (x) EBITDA Margin EBIT Margin Net Margin Valuation Metrics EV/Sales (x) 3.5x 2.7x 2.5x 1.5x EV/EBITDA (x) 12.0x 13.8x 7.6x 5.2x EV/IC (x) 0.9x 1.0x 0.9x 0.9x P/E (x) 15.8x 20.8x 13.0x 10.9x FCF yield (%) 23.7 (20.4) (11.9) 3.0 Dividend yield (%) 0% 0.0% 0.0% 0% *based on average Mcap during the year 3
4 Valuation & Recommendation We have reached our target Mcap for Marti Hotel through SOTP method, in which we have valued each asset via a separate DCF model. Our target share price for the stock is TL1.57/share, implying 38% upside potential from current levels, hence we preserve our rating for Martı Hotel as OUTPERFORM. We are initiating our recommendation for Marti REIT as MARKETPERFORM. Our 12-month target price for the stock is TL1.22/share, corresponding to 6% upside potential. Marti REIT collects rents from assets under its portfolio from Marti Hotel, namely Marti Myra, Marina, Sarıgerme and Giova. We have valued each asset via separate DCF model and reached to the fair value of Marti REIT by the rents collected from every asset. Operational Projects Marti Resort and Marti La Perla: Our DCF- driven target value for Martı Resort and La Perla stands at US$41mn. Basic assumptions of our model are as follows: Our forecast horizon is four years between 2010 and We have increased income per bed and cost per bed in line with the annual TL inflation. This yielded US$12.6mn revenues for 2010 and US$13.9mn revenues for 2011 with US$5.3mn and US$5.8mn EBITDA, respectively. Accordingly EBITDA margin stands at 42% in 2010, 2011 and in the remainder of our forecast horizon. We have assumed US$2.1mn cap-ex for 2010 and US$0.6mn for We presume a US$2.1mn capital expenditure for the renovation of 160 hotel rooms which will end in Apart from that we have assumed cap-ex to be 3% of the revenues annually. We assumed 2% terminal growth in our DCF-driven US$ model, reflecting the growth potential of tourism sector and kept 20% corporate tax rate constant till the end of forecast horizon just for Marti Resort and Marti La Perla Hotel which are not included within the REIT. Marti Myra: We have valued Marti Myra separately, as it is an asset of Marti REIT. Basic assumptions of our model are as follows: Our forecast horizon is four years between 2010 and We increased average rate per person and average cost by the inflation rate till the end of forecast horizon. Accordingly our revenue assumption for 2010 is US$14.7mn and US$16.2mn for 2011, with US$5.9mn and US$6.5mn EBITDA, respectively, yielding a margin of 40% in 2010 and a WACC of 13.6%. We assumed 2% terminal growth in our DCF-driven US$ model, which we think thoroughly reflects the growth potential of the tourism sector. 4
5 Narin Park We have run a DCF model to calculate a value for the first three phases of Narin Park residential project. First three phases of the projects is composed of various types and sizes of units ranging between 45 and 149 sqm. Basic assumptions of our model are as follows: As the last phase of the project, the third phase will be completed in 2014, we have cash flow projections until The company plans to invest US$7.4mn for the project in 2010, US$10.6mn for 2011 and US$8.6mn for Accordingly the project starts to generate positive cash flows starting from Marti Marina Basic assumptions of our DCF are: We assumed the current occupancy rate of 100% to continue in forecast horizon between We assumed revenues from marina to increase in line with the TL inflation throughout the forecast period. Accordingly, we estimate TL4.3mn revenues for 2010, increasing 6% YoY to reach at TL4.7mn in 2011 and 8% YoY in 2012 to TL5.0mn. Our EBITDA margin is constant at 21% between 2010 and 2014 We assumed 2% terminal growth in our DCF-driven US$ model, which we think thoroughly reflects the growth potential of the tourism sector. Upcoming projects... Sarigerme Hotel: The site is located in Sarıgerme, an international tourism center of Turkey, between Dalaman and Sarısu rivers and only 15 minutes drive from Dalaman International Airport. The project will be deployed on 104K sqm of land with a construction area of 30K sqm and the hotel is planned to be opened in April 2012 with approximately 1000 beds. Martı has the leasehold from the state until Sarıgerme project will contribute to the financials starting from 2011 with an estimated total turnover (including accommodation revenue, F&B, rent revenue and other revenues) of US$16mn in 2012, US$17mn in 2013 and US$18.2mn in We have valued Sarigerme Hotel separately, as it is an asset of Marti REIT. On the back of company guidance, our assumptions of the model are as follows: Our forecast horizon is five years between 2012 and EBITDA margin emerges at 40% in 2012 and 42% in 2013, increasing to 44% in 2015, with higher price per-bed as the hotel matures. We have assumed US$29.8mn cap-ex in three years period ending in 2012 as construction cost We assumed 2% terminal growth in our DCF-driven US$ model. 5
6 Hemitea Hotel: The project will be developed in the land of marina in Marmaris and the project is not included in the REIT portfolio. The project will be located in the existing marina and is planned as a 29 rooms/58 beds capacity boutique hotel in order to add value to the Marmaris marina. Construction will commence in the fourth quarter of 2009 and first visitors will accommodate in We expect Hemitea to generate revenues of US$1mn in 2011, US$1.4mn in 2012 and US$1.6mn in Our DCF-driven fair value for the project is US$3.6mn. On the back of company guidance, our assumptions of the model are as follows: Our forecast horizon is five years between 2011 and EBITDA margin emerges at 42% in 2011 and 46% in 2012, increasing to 47% in 2015, with higher price per-bed and higher occupancy rates. We have assumed US$1mn cap-ex for both 2010 as build-up investment. We assumed 2% terminal growth in our DCF-driven US$ model. Giova Hotel: Giova will be deployed on a 99K sqm of land with a relatively small, 35 rooms/70 beds hotel. Construction will start in 2011 and hotel opening is planned to be in the forthcoming year. We have valued Hemitea Hotel separately, as it is an asset of Marti REIT. On the back of company guidance, our assumptions of the model are as follows: Our forecast horizon is five years between 2012 and EBITDA margin is 38% in 2012 and 46% in 2013, increasing to 47% in 2016, with higher price per-bed and occupancy rates. We have assumed US$3.4mn capex for 2011 as start-up cost. We assumed 2% terminal growth in our DCF-driven US$ model. 6
7 MARTI REIT DCF SUMMARY Rental Revenues $ Residential revenues $ Total Income Opex Capex FCF (US$mn) PV of FCF PV of TV 59 Lands 12 Total 132 Net Cash 8 EV (US$mn) 94.9 Current Share Price (TL) 1.15 Target Share Price (TL) (w/ 25% discount) 1.22 Upside potential (Marti REIT) 6% Fair Value Stake Value attributable to SOTP of Marti Hotel (US$mn) Marti Hotel Marti REIT 95 48% 46 La Perla & Resort Hemetia 4 4 Sarıgerme Giova 2 2 Marina 1 1 Myra Total Net Cash (Debt) US$mn, 2010YE, stand alone -20 Target EV US$mn 96.8 Current Mcap US$mn 70 Current Share Price (TL) 1.14 Target Share Price (TL) 1.57 Upside Potential 38% Source: IS Investment Recent Developments: 1H10 Tax results of Marti REIT Martı REIT posted TL8.1mn net income in first half tax results of its fiscal year beginning from March 2010 and ending September 2010, corresponding to a 353% YoY increase from the TL1.8mn in 1H09 recorded in the same period last year, due to the better operational profitability coupled with a one off gain of TL6.5mn from the sale of the hotel part of marina in Marmaris. As there is a strong seasonality in financials due to high summer season quarterly comparison does not make sense. Revenues were significantly up by 204% YoY to reach at TL13.96mn in 1H10 from TL4.6mn in 1H09. Increase in the top-line is stemmed from the revenue recognition of Narinpark residential project. Note that according to the accounting standards companies are able to reflect their pre-sales to income statement after the delivery of the units are realized. At its current share price of TL1.15/share, the stock trades at 45% discount to its 2Q10 NAV/share of TL2.10, which is significantly higher than the 25% sector discount. Marti REIT (mntl) 1H09 1H10 % Change Revenues % Gross M argin 100% 49% Operating Profit % Operating M argin 46% 17% Financial Expenses (net) % Net Profit % Net M argin 39% 58% 7
8 This report has been prepared by Yatırım Menkul Deerler A.. ( Investment) solely for the information of clients of Investment. Opinions and estimates contained in this material are not under the scope of investment advisory services. Investment advisory services are given according to the investment advisory contract, signed between the intermediary institutions, portfolio management companies, investment banks and the clients. Opinions and recommendations contained in this report reflect the personal views of the analysts who supplied them. The investments discussed or recommended in this report may involve significant risk, may be illiquid and may not be suitable for all investors. Investors must make their decisions based on their specific investment objectives and financial positions and with the assistance of independent advisors, as they believe necessary. The information presented in this report has been obtained from public institutions, such as Istanbul Stock Exchange (ISE), Capital Market Board of Turkey (CMB), Republic of Turkey, Prime Ministry State Institute of Statistics (SIS), Central Bank of the Republic of Turkey (CBT); various media institutions, and other sources believed to be reliable but no independent verification has been made, nor is its accuracy or completeness guaranteed. All information in these pages remains the property of Investment and as such may not be disseminated, copied, altered or changed in any way, nor may this information be printed for distribution purposes or forwarded as electronic attachments without the prior written permission of Investment. ( This research report can also be accessed by subscribers of Capital IQ, a division of Standard & Poor's. 8
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 informationAksa Enerji OUTPERFORM. 07 September 2011. Massive cut in 2011 production target more than priced in... Upside Potential* 80%
Equity / Mid Cap. / Utilities 07 September 2011 Bloomberg: AKSEN TI Massive cut in 2011 production target more than priced in... We have revised our valuation for reflecting the changes in the company
More informationEmlak Konut REIT. Equity / Large Cap. / Real Estate Investment Trust. Bloomberg: EKGYO TI OUTPERFORM. Reuters: EKGYO IS.
Equity / Large Cap. / Real Estate Investment Trust Emlak Konut REIT Bloomberg: EKGYO TI Reuters: EKGYO IS 01/06/2012 Company Report OUTPERFORM Upside Potential* 42% Good entry point for the long term investors
More informationHalk REIT. Bloomberg: HLGYO TI OUTPERFORM. Reuters: HLGYO IS. An overlooked REIC with a premium portfolio
Equity / Mid Cap. / Real Estate Investment Trust Halk REIT Bloomberg: HLGYO TI Reuters: HLGYO IS An overlooked REIC with a premium portfolio Investment Positives Turkey s third largest listed REIC. In
More informationZorlu Enerji. Bloomberg: ZOREN TI OUTPERFORM. Reuters: ZOREN IS. Diversified & Profitable Generation Portfolio. Equity / Mid Cap.
Equity / Mid Cap. / Utilities Zorlu Enerji Bloomberg: ZOREN TI Reuters: ZOREN IS Diversified & Profitable Generation Portfolio We maintain our OUTPERFORM recommendation while revising our price target
More informationBoyner Magazacilik. Bloomberg: BOYNR TI OUTPERFORM. Reuters: BOYNR IS. Full synergies to be seen in 2013. Equity / Mid Cap.
Equity / Mid Cap. / Retail Trade Boyner Magazacilik Bloomberg: BOYNR TI Reuters: BOYNR IS Full synergies to be seen in 2013 OUTPERFORM recommendation is maintained with a revised target price. We are revising
More informationAk Enerji OUTPERFORM (M) 11 February 2010
Equity / Mid Cap. / Utilities 11 February 2010 Bloomberg: AKENR TI New hydro plants offset the negative impact of lower DUY prices... Revisions in our natural gas price and electricity tariffs estimates
More informationAnadolu Sigorta OUTPERFORM. 08 April 2009. Leading the market with solid premium growth. *Upside Potential 71% Equity / Small Cap. / Insurance.
Equity / Small Cap. / Insurance 08 April 2009 Bloomberg: ANSGR TI Reuters: ANSGR IS Leading the market with solid premium growth Turkish Association of Insurance and Reinsurance Companies (TSRSB) disclosed
More informationPetkim. MARKETPERFORM (Previous: U.R) Upside Potential 6% Most of the future prospects are priced in. Equity / Mid Cap. / Petroleum and Energy
Equity / Mid Cap. / Petroleum and Energy Petkim Company Update Most of the future prospects are priced in Petrochemical margins improving but demand is weak due to anticipation on further price reduction.
More informationZorlu Enerji. Bloomberg: ZOREN TI OUTPERFORM. Reuters: ZOREN IS. Equity / Mid Cap. / Utilities. Company Update. Upside Potential* 25% 09/04/2013
Equity / Mid Cap. / Utilities Zorlu Enerji Bloomberg: ZOREN TI Reuters: ZOREN IS A new chapter with new assets *excludes dividend yield Better off after the asset swap, OUTPERFORM reiterated. In late Stock
More informationAksa Enerji Outperform (Maintained)
01.14 03.14 05.14 07.14 09.14 11.14 01.15 03.15 05.15 May 26, 2015 Outperform (Maintained) Turkey - Equity - Company Update On the verge of a new era s commissioning of the Company s first lignite power
More informationAlarko Holding. Bloomberg: ALARK TI OUTPERFORM. Reuters: ALARK IS. Favorable combination of energy and contracting. Equity / Mid Cap.
Equity / Mid Cap. / Construction Alarko Holding Bloomberg: ALARK TI Reuters: ALARK IS Favorable combination of energy and contracting New contracts to be added to the backlog in 2013. The total backlog
More informationTAV Airports Holding. OUTPERFORM (Previous: O.P) Upside Potential 18% Equity / Large Cap. / Airlines&Ground Handling Services 23/09/2014
Equity / Large Cap. / Airlines&Ground Handling Services TAV Airports Holding Company Update Not leaving Istanbul Important strategic move by TAV While investors had been discussing the completion time
More informationAlarko Holding. Equity / Mid Cap. / Construction OUTPERFORM. Bloomberg: ALARK TI Reuters: ALARK IS 01.06.2012
Equity / Mid Cap. / Construction Alarko Holding Bloomberg: ALARK TI Reuters: ALARK IS Recent additions to the backlog bring upside Outperform recommendation maintained. We did go over our estimates for
More informationPark Elek. Madencilik
Equity / Mid Cap. / Utilities Park Elek. Madencilik Bloomberg: PRKME TI Reuters: PRKME IS Breathless growth to continue We are initiating our coverage for Park Elektrik with OUTPERFORM recommendation and
More informationMATELAN 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 informationNEUTRAL. 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 informationFSA 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 informationCorporate bond issuance news
Corporate bond issuance news 107 28.04.2014 Corporate bond issuances New applications for corporate bond issuances are as follows: Application to the Capital Markets Board Company Type of instrument Nominal
More informationZorlu Enerji MARKETPERFORM. 07 January 2011. Diversified in electricity. Upside Potential* 13% Equity / Mid Cap. / Utilities
Equity / Mid Cap. / Utilities 07 January 2011 Bloomberg: ZOREN TI Diversified in electricity Growth and profitability will come with the capacity increase in 2011 has an installed capacity of 595MW and
More informationENKA INSAAT. Equity Research COMPANY UPDATE BUY. 2013 remains promising, BUY maintained. TURKEY / Contracting 15 January 2013
Equity Research COMPANY UPDATE TURKEY / Contracting 15 January 2013 ENKA INSAAT BUY (MAINTAINED) 2013 remains promising, BUY maintained Possible catalysts underway. Since our upgrade last October, Enka
More informationBDI 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 informationTurk Traktor OUTPERFORM. 23 February 2011. Generous dividends, solid balance sheet. Upside Potential* 20% Equity / Mid Cap. / Automotive & Parts
Equity / Mid Cap. / Automotive & Parts Initiating Coverage 23 February 211 Bloomberg: TTRAK TI Generous dividends, solid balance sheet Leader in Turkish agricultural industry Thanks to its presence in
More informationYear-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 informationTrxade 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 informationSOHO China (410) Buy Nov 20, 2009. Company update. 4 Acquisitions within 6 Months. Samson Man, CFA (852)-2532-1539 samson.man@firstshanghai.com.
SOHO China (410) Company update Buy Nov 20, 2009 4 Acquisitions within 6 Months Purchase Nexus Centre in Beijing. SOHO China announced to acquire Nexus Centre in Beijing. Total GFA is 103,340 sqm. Total
More informationZetaDisplay. 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 information22 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 informationDATRON 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 informationCorporate bond issuance news
Corporate bond issuance news 101 17.03.2014 Corporate bond issuances New applications for corporate bond issuances are as follows: Application to the Capital Markets Board Com pany Type of instrument Nominal
More information2008 2009 2010E 2011E
INDEKS Turkey - Equity - Information Technology 11 January 2011 Current Price / Mcap: TL2.70 / US$96mn INDEKS 11 January 2011 Price Performance (TL) 3.0 2.6 2.2 1.8 1.4 1.0 01.10 02.10 03.10 04.10 05.10
More information2 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 informationMouwasat Medical Services Company - Mouwasat
Recommendation Overweight Fair Value (SR) 92.00 Price as of 2 nd of March 2014 (SR) 81.75 Expected return 12.5% Company data Tadawul symbol 4002.SE 52- week high (SR) 94.00 52-week low(sr) 52.25 YTD change
More informationBorussia 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 informationQUADRANT SKEW CAPITAL Syllabus
QUADRANT SKEW CAPITAL Syllabus OVERVIEW Quadrant Skew Capital s Equity Research Program focuses on material, content and skills that are directly applicable to real-world application. Our program provides
More informationBDI 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 informationINTERVIEWS - FINANCIAL MODELING
420 W. 118th Street, Room 420 New York, NY 10027 P: 212-854-4613 F: 212-854-6190 www.sipa.columbia.edu/ocs INTERVIEWS - FINANCIAL MODELING Basic valuation concepts are among the most popular technical
More informationPinar Et ve Un OUTPERFORM. 02 November 2011. A Meaty Long Term Alternative. Upside Potential* 51% Equity / Small Cap. / Food. Re-initiating Coverage
Equity / Small Cap. / Food 02 November 2011 Bloomberg: PETUN TI A Meaty Long Term Alternative Well-recognized brand name in processed meat sector Established in 1985 as the first private integrated modern
More informationKhambatta Securities Ltd.
Attractive Valuation Strong Buy Sector : Bank Private Target Price : Rs 284 Current Market Price : Rs 230 Market Cap : Rs 1,337 bn 52-week High/Low : Rs 393/216 Daily Avg. Volume : 13.88 mn Shares in issue
More informationNET HOLDING. The Glow of Distant Lights INITIATING COVERAGE. Ratings & Actions. Target. Upside (Downside) 25%
TURKEY e.research@burgansecurities.com +90 212 317 2727 June 27, 2014 INITIATING COVERAGE NET HOLDING The Glow of Distant Lights We initiate coverage of with HOLD (L/T) and MARKETPERFORM (S/T) ratings
More informationThis document may not be used, reproduced or sold without the authorisation of the Groupe HEC
Please send any questions on this case study to the author via the mail box on the web site www.vernimmen.com Pascal Quiry October 2010 This document may not be used, reproduced or sold without the authorisation
More information20 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 information2015 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 informationINVESTMENT RESEARCH DATA MODUL AG. Data Modul AG Recommendation. Date: 08/13/2014. Buy. Clear profitability increase in H1
Recommendation Buy Company data before: as of - Sector Industrial Target price (EUR) 27.5 Market segment Prime Standard Price (Xetra) (EUR) 18.27 ISIN DE549891 8/12/14 5:36 PM Reuters DAMG.DE Share price
More informationDOGUS OTOMOTIV AUTOMOTIVE BUY
28 Mar 2007 EQUITY RESEARCH DOGUS OTOMOTIV AUTOMOTIVE BUY Adding value via differentiation! We initiate coverage of DOAS with a BUY rating. Our DCF driven price target is TRY8.1 per share, implying 31%
More informationEquity Analysis and Capital Structure. A New Venture s Perspective
Equity Analysis and Capital Structure A New Venture s Perspective 1 Venture s Capital Structure ASSETS Short- term Assets Cash A/R Inventories Long- term Assets Plant and Equipment Intellectual Property
More informationINDEKS BILGISAYAR Market Outperformer (Initiation) IT Products Distribution
INDEKS BILGISAYAR Market Outperformer (Initiation) IT Products Distribution January 24, 2013 Bora Tezguler +90 212 334 9467 bora.tezguler@akyatirim.com.tr Apple deal to enhance top line, real estate project
More informationFinance Master. Winter 2015/16. Jprof. Narly Dwarkasing University of Bonn, IFS
Finance Master Winter 2015/16 Jprof. Narly Dwarkasing University of Bonn, IFS Chapter 2 Outline 2.1 Firms Disclosure of Financial Information 2.2 The Balance Sheet 2.3 The Income Statement 2.4 The Statement
More informationComputing Liquidity Ratios Current Ratio = CA / CL 708 / 540 = 1.31 times Quick Ratio = (CA Inventory) / CL (708 422) / 540 =.53 times Cash Ratio =
1 Computing Liquidity Ratios Current Ratio = CA / CL 708 / 540 = 1.31 times Quick Ratio = (CA Inventory) / CL (708 422) / 540 =.53 times Cash Ratio = Cash / CL 98 / 540 =.18 times 2 Computing Leverage
More informationBefore you develop or acquire a property, you must know how big it is size is the key metric for real estate.
Real Estate Development Key Terms If you want to understand real estate development, you need to know the key terms used to describe properties whether you re developing the properties from the ground
More informationBlue 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 informationprice 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 informationThomson Reuters Spreadsheet Link Quick Reference Guide
Thomson Reuters Spreadsheet Link Quick Reference Guide INTRODUCTION This quick reference guide covers all of the basics that you need to know to get the most out of Thomson Reuters Spreadsheet Link. Our
More informationKingdee (268 HK) Buy (maintained) Target price: HK$3.58. Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$3.
Equity Research Information Technology Aug 2, 21 Kingdee (28 HK) Buy (maintained) Target price: HK$.8 Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$.8 Lower-than-expected
More informationTYPES 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 informationTechno Electric & Engineering Limited
Engineering & Capital Goods Event Update Techno Electric & Engineering Limited Buy Wind business spin off will lead to value unlocking. Institutional Research CMP (`) 404 Target (`) 504 Nifty: 8,224 Sensex:
More informationHHIF Lecture Series: Discounted Cash Flow Model
HHIF Lecture Series: Discounted Cash Flow Model Alexander Remorov University of Toronto November 19, 2010 Alexander Remorov (University of Toronto) HHIF Lecture Series: Discounted Cash Flow Model 1 / 18
More informationPrologis Announces Fourth Quarter and Full Year 2013 Earnings Results
January 30, 2014 Prologis Announces Fourth Quarter and Full Year 2013 Earnings Results - Leased record 43.7 million square feet in Q4 and 152 million square feet in 2013 - - Occupancy increased to 95.1
More informationAK ENERJI Turkey - Equity - Utilities
AK ENERJI Turkey - Equity - Utilities Outperform AK ENERJI Current Price / Mcap: TL3.40 27 January / US$881mn 2011 27 January 2011 2011-end TP / Mcap: TL4.60 / US$1,235mn Initiation of Coverage Price Performance
More informationCPI PROPERTY GROUP holds its course set steady growth, successful acquisitions and decreasing cost of capital
CPI PROPERTY GROUP holds its course set steady growth, successful acquisitions and decreasing cost of capital Corporate news Acquisition of 16.7% of own shares On 25 September 2015 the CPI PROPERTY GROUP
More informationG5 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 informationEMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) TABLE 1 Quarter Ended March 31, Percent Change Net Sales $ 5,854 $ 5,919 1% Costs and expenses: Cost of sales 3,548 3,583
More informationFirst 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 informationMaster Limited Partnerships (MLPs):
Master Limited Partnerships (MLPs): Frequently Asked Questions Yorkville Capital Management LLC www.yorkvillecapital.com 950 Third Avenue, 23 rd Floor New York, NY 10022 (212) 755-1970 Table of Contents
More informationREIT valuation. Real estate finance
REIT valuation Real estate finance (a) Basics Basics Real Estate Investment Trusts 1. buy, sell and hold real estate assets on behalf of a diffuse shareholder base 2. manage these and other assets 3. are
More informationPromising FY 2018 targets
A cc or # $TypCap$ 1628 1 0 4 2 Page 1/7 Equity flash Trading Update Automotive BUY (BUY) Target EUR 2.30 (EUR 2.00) Price (last closing price) : 1.10 EUR Upside : 109% Est. change 2015e 2016e EPS - -
More informationPage 69. Sutton Living Business Plan and Loan Agreement. Mary Morrissey, Strategic Director of Environment, Housing and Regeneration
Page 69 Agenda Item 5b Report to: Opportunity Sutton Limited Sub- Committee Date: 4 August 2015 Report title: Report from: Ward/Areas affected: Chair of Committee/Lead Member: Author(s)/Contact Number(s):
More informationNOTICE: For details of the project history please look under the Work Plan section of this website.
NOTICE: This Exposure Draft is available to show the historic evolution of the project. It does not include changes made by the Board following the consultation process and therefore should not be relied
More informationUnderstanding 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 informationCanadian Tire: Value Under the Hood
Canadian Tire: Value Under the Hood May 2006 Pershing Square Capital Management, L.P. Disclaimer Pershing Square Capital Management's ("Pershing") analysis and conclusions regarding Canadian Tire Corporation
More informationVALUATIONS 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 informationAnadolu Sigorta OUTPERFORM. Insuring value. 05 July 2009. Upside Potential 53% Equity / Mid Cap. / Insurance. Company Report. Price / Relative Price
Equity / Mid Cap. / Insurance 05 July 2009 Bloomberg: ANSGR TI Insuring value Reuters: ANSGR IS Attractive valuation, a niche value play We value at TL1.61 per share, based on the sum-of-the-parts valuation
More informationCoal India Ltd. Subdued e-auction realization impacted profitability BUY. Nov. 17, 2015
17-Nov-14 17-Dec-14 17-Jan-15 17-Feb-15 17-Mar-15 17-Apr-15 17-May-15 17-Jun-15 17-Jul-15 17-Aug-15 17-Sep-15 17-Oct-15 Coal India Ltd. Subdued e-auction realization impacted profitability Coal India Ltd.
More informationFinancial Formulas. 5/2000 Chapter 3 Financial Formulas i
Financial Formulas 3 Financial Formulas i In this chapter 1 Formulas Used in Financial Calculations 1 Statements of Changes in Financial Position (Total $) 1 Cash Flow ($ millions) 1 Statements of Changes
More informationJSW Energy Ltd. Interest expenses dragged the bottom-line BUY. Jan. 25, 2016
JSW Energy Ltd. Interest expenses dragged the bottom-line JSW Energy Ltd. (JSWEL) reported a mixed set of numbers for Q3 FY16 quarter. The company reported a consolidated total operating income of Rs.
More informationpotential of business still not fully exploited; PT raised to 64.00 Q3 2015 results vs. estimates IFRS Q3 15 Q2 15 qoq Q3 14 yoy Q3 15e delta
H y p o p or t A G # Scalability $T ypcap$ 1611 3 1 1 x 6519 2 Equity flash Quarterly earnings Financial Services Germany Hypoport AG Buy Target 64.00 EUR vs 57.00 EUR Price : 55.25 EUR Upside : 16 % Est.chg
More informationFIRST CAPITAL. Sound 2014 results and attractive dividend. Buy (maintained) Company Update
FIRST CAPITAL Company Update Buy (maintained) MARKET PRICE: EUR1.03 TARGET PRICE: EUR1.28 (from EUR1.15) Financial Holding Data Shares Outstanding (m): 24.04 Market Cap. (EURm): 24.77 NAV (EURm): 34.1
More informationThe Investor s Guide to REITs
by NAREIT Contents: p2. REIT Basics p2. REITs in the S&P Indexes p3. Fundamentals of REITs p4. Returns Delivered by REITs p4. Characteristics of REIT Investment p6. REIT Valuation p6. Benefits of Real
More informationValuation for merger and acquisition. March 2015
Valuation for merger and acquisition March 2015 Flow of presentation Valuation methodologies Valuation in the context of Merger and Acquisition Indian Regulatory Environment and Minority Interest Safeguard
More informationfor 2014 achieved but increased uncertainty due to reduced spending in the oil & gas industry 2014E figures: Underlying EBITDA above our expectations
A cc or # Targets $T ypcap$ 1628 1 0 4 2 Page 1/8 Equity flash Trading Update Alternative Energy BUY (BUY) Target EUR 6.50 (EUR 7.00) Price (last closing price) : 5.14 EUR Upside : 26% Est. change 2015e
More information2008 annual results. Presentation on 18 February 2009
2008 annual results Presentation on 18 February 2009 1 2008: Continued growth Sustained business activity Lettings up by 9% in a market down 14%, including the pre-letting of two buildings under construction
More informationGujarat 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 informationTIP If you do not understand something,
Valuing common stocks Application of the DCF approach TIP If you do not understand something, ask me! The plan of the lecture Review what we have accomplished in the last lecture Some terms about stocks
More informationTLG IMMOBILIEN AG H1 2015 Results August 2015
TLG IMMOBILIEN AG H1 2015 Results August 2015 Disclaimer This presentation includes statements, estimates, opinions and projections with respect to anticipated future performance of TLG IMMOBILIEN ("Forward-Looking
More informationAnalyst Presentation. for the year ended 28 February 2014
Analyst Presentation for the year ended 2014 Agenda 1. General commentary on the period Kevin Hodgson 2. Financial commentary Cobus Loubser 3. Questions Page 2 General Commentary Review of the period Group
More informationNo surprises EPS almost tripled yoy; confirm Buy, TP raised to 74.00
H y p o p or t A G # $T ypcap$ 1611 1 1 1 x 6519 2 Page 1/6 First Take Full-year earnings Financial Services Germany Buy Target price : 74.00 EUR vs 72.00 EUR Price : 64.78 EUR Upside : 14 % Est.chg 2015e
More informationAtrium Mortgage Investment Corporation (TSX: AI) Record Year / Shares at Attractive Entry Levels. Sector/Industry: Mortgage Investment Corporation
Siddharth Rajeev, B.Tech, MBA, CFA Analyst February 17, 2016 Atrium Mortgage Investment Corporation (TSX: AI) Record Year / Shares at Attractive Entry Levels Sector/Industry: Mortgage Investment Corporation
More informationCorporate bond issuance news
Corporate bond issuance news 108 05.05.2014 Corporate bond issuances There were no new applications and no approvals for corporate bond issuances last week: New issuances this week as follows: Notes to
More informationFinancial Analysis Project. Apple Inc.
MBA 606, Managerial Finance Spring 2008 Pfeiffer/Triangle Financial Analysis Project Apple Inc. Prepared by: Radoslav Petrov Course Instructor: Dr. Rosemary E. Minyard Submission Date: 5 May 2008 Petrov,
More informationDOGUS OTOMOTIV BUY TARGET MCAP UPGRADE
www.agco.com login request DOGUS OTOMOTIV BUY TARGET MCAP UPGRADE December 12, 2005 Price: TRL 6.05 Turkey [Automotive] Bloomberg: [ DOAS TI] Market Cap: USD 493.00 m Outstanding Shares: 110.00 m Six Month
More informationPrivate drilling fluid technology service leader
21 March 2012 Equity Research Report Company Research Petroleum & Petrochemical Sichuan Renzhi Oilfield Technology Services (002629) Investment value analysis report Private drilling fluid technology service
More informationForecasting and Valuation of Enterprise Cash Flows 1. Dan Gode and James Ohlson
Forecasting and Valuation of Enterprise Cash Flows 1 1. Overview FORECASTING AND VALUATION OF ENTERPRISE CASH FLOWS Dan Gode and James Ohlson A decision to invest in a stock proceeds in two major steps
More informationBackground information. Changes in the shareholder structure and balance sheet. Contract with Google prolonged for two years
A cc or # $T ypcap$ 1628 1 0 4 2 Page 1/5 Equity flash Newsflow Telecommunication HOLD (HOLD) Target EUR 4.00 (EUR 4.00) Price (last closing price) : EUR 2.84 Upside : 40 % Est. change 2015e 2016e EPS
More informationCompany Financial Plan
Financial Modeling Templates http://spreadsheetml.com/finance/companyfinancialplan.shtml Copyright (c) 2009-2014, ConnectCode All Rights Reserved. ConnectCode accepts no responsibility for any adverse
More informationMuted results, stellar launch
INDUSTRY REAL ESTATE CMP (as on 03 Nov 2015) Rs 282 Target Price Rs 339 Nifty 8,061 Sensex 26,591 KEY STOCK DATA Bloomberg OBER IN No. of Shares (mn) 339 MCap (Rs bn) / ($ mn) 96/1,463 6m avg traded value
More information15 October 2012 2013-end TP / Mcap: TL4.74 / US$142mn Initiation of Coverage - Small Cap Idea
Indeks Computer Turkey - Equity - Technology Outperform Indeks Computer Current Price / Mcap: TL3.20 15 October / US$100mn 2012 15 October 2012 2013-end TP / Mcap: TL4.74 / US$142mn Initiation of Coverage
More informationVALUATION CA Bhavik Shah 16 May 2015
VALUATION CA Bhavik Shah 16 May 2015 Presentation Overview Valuation Concept Purpose of Valuation Principal Methods of Valuation Net Assets Value (NAV) Method Price to Book Multiple (P/B) Method Price
More informationReview of FY07 Results
Review of FY07 Results Doğan Gazetecilik A.Ş. March 28,, 2008 Notice Inflation accounting (IAS 29) is not applied in 2005&2006&2007 financials on the back of CMB s requirements. The financial statements
More informationHMS Group 3 months 2015 IFRS Results Conference call presentation. 16 June 2015
HMS Group 3 months 2015 IFRS Results Conference call presentation 16 June 2015 Financial results Business & Outlook Appendix Financial Highlights Financial highlights, Rub mn 3m 2015 3m 2014 chg, yoy Revenue
More informationChapter 17: Financial Statement Analysis
FIN 301 Class Notes Chapter 17: Financial Statement Analysis INTRODUCTION Financial ratio: is a relationship between different accounting items that tells something about the firm s activities. Purpose
More information