E 2015E 2016E. Revenue, MSEK Growth 79% 46% 18% 8% 6% EBITDA EBITDA margin 25% 22% 21% 24% 28%

Save this PDF as:
 WORD  PNG  TXT  JPG

Size: px
Start display at page:

Download "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%"

Transcription

1 E 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 third quarter of 2014 showed revenues slightly above our expectations. They were at 81.9 million SEK, however with a resulting net income of only 2 million SEK. The weaker margins were mainly due to the ongoing build-up of the Swedish delivery organization and other costs related to future growth. The third quarter results include those of recent acquisition of UK-based GXP Limited ( GXPi ), which underlines the company s efforts to get a foothold in the competitive Life Science sector. No updates to Redeye Rating List: Small Cap Market Cap: 266 MSEK Industry: Information Technology CEO: Christian Sundin Chairman: Bo Nordlander OMXS 30 Formpipe Software Oct 26-Jan 26-Apr 25-Jul 23-Oct Redeye Rating (0 10 points) Management Ownership Growth prospect Profitability Financial strength 7.0 points 4.0 points 6.0 points 6.0 points 4.0 points Key Financials E 2015E 2016E Revenue, MSEK Growth 79% 46% 18% 8% 6% EBITDA EBITDA margin 25% 22% 21% 24% 28% EBIT EBIT margin 14% 9% 9% 12% 15% Pre-tax earnings Net earnings Net margin 7% 5% 5% 8% 11% Dividend/Share EPS adj P/E adj EV/S EV/EBITDA Share information Share price (SEK) 5.3 Number of shares (m) 50.1 Market Cap (MSEK) 266 Net debt (MSEK) 140 Free float (%) 80 % Daily turnover ( 000) 146 Analysts: Alexander Sattelmaier Important information: All information regarding limitation of liability and potential conflicts of interest can be found at the end of the report. Redeye, Mäster Samuelsgatan 42, 10tr, Box 7141, Stockholm. Tel E-post:

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

3 Investing for future growth Formpipe Software Formpipe s Q3 revenues slightly beat our expectations, but margins were lower due to expansion activities Similar to the first quarter, Q3 has historically been a weaker quarter for Formpipe Software, which was also the case this year after adjusting for the effect of the GXPi acquisition. At the same time, the company s sales have slightly beaten our expectations. After adjusting for the acquisition of British GXP Ltd. (GXPi) effective July 1st, we expected sales around 79 MSEK for the quarter, while Formpipe delivered 81.9 MSEK. This amounts to a 9.8% YoY growth excluding the revenue contribution from GXPi (16.5% including this effect). Expected vs. Actual (SEKm) Q3'13 Q3'14E Actual Diff Sales 70,3 79,0 81,9 4% EBITDA 18,9 20,0 16,8-16% EBIT 9,4 10,0 5,3-47% EPS 0,10 0,12 0,04-66% Sales growth YoY 24% 12% 16% EBIT margin 13% 13% 6% Source: Redeye Research Profitability has however been down, with Formpipe s Q3 EBITDA-margin at 21.3% (26.9%), with both the EBITDA of 17.5 MSEK and net profit of 2 MSEK being below our expectations due to increased sales- and other operating expenses. We see this mainly as an effect of investments in areas of future growth as well as the use of subcontractors in the Danish operations. License and delivery sales were slightly above expectations, while sales costs were much higher While support and maintenance revenue was according to our expectations, both license and delivery sales were slightly higher than we expected. Expected vs. Actual Revenues (SEKm) Q3'14E Actual Diff Support and maintenance 38,0 38,1 0% License 12,0 13,0 8% Delivery 29,0 30,8 6% Source: Redeye Research Expected vs. Actual Costs (SEKm) Q3'14E Actual Diff Sales cost 8,5 13,2 56% Other cost 14,0 15,4 10% Personnel cost 44,1 44,7 1% Activated development cost 8,0 8,9 11% Source: Redeye Research A major difference in the actuals compared to our estimates can be seen in sales and other costs. 3

4 Formpipe Software This is firstly due to investments Formpipe is making in growth areas. Besides costs resulting from the GXPi acquisition, the company is setting up operations in the US and Netherlands and in the ongoing process of building up its delivery organization in Sweden.A second factor affecting profitability specifically in the Danish operations is that Formpipe uses subcontractors for the delivery of certain contracts. While this reduces the margins on these contracts, it helps to increase operational flexibility and better manage demand fluctuations. Focus of Swedish authorities should be back to normal after double elections, while Danish municipalities remain a challenging market Swedish market back to normal after elections, mixed picture in Denmark The recent elections on both a European and national level have likely captured a big part of the focus of Swedish authorities. Now that this period is over, the planning and budget attention regarding IT solutions should be back to normal, which should be beneficial for Formpipe in the months going forward. The municipality market in Denmark on the other hand still remains somewhat of a challenging environment to be in, with only one contract closed in Formpipe has however constantly signed contracts with other segments in the Danish public sector, reinforcing their positioning as a provider of choice in the overall market. An additional option for accelerated growth in this area could be increased upselling to existing customers, which is potentially faster than the sell-in process for new clients. Acquisition of GXPi underlines efforts in Life Science market Effective at the beginning of the third quarter, Formpipe acquired UKbased GXPi, which provides compliance solutions to clients in Life Science. The firm is active in both Europe and the US, and features several of the leading multinationals in the sectors as its clients. GXPi acquisition could be a key lever for entering the Life Science market successfully Formpipe Software mentions in their report that they had evaluated acquisition opportunities regarding this market segment for a while, and identifies several key benefit areas. The perceived key benefits lie in the takeover of an established sales force and years of product and delivery experience in the Life Science, as well as new cross-sales opportunities, both for Formpipe s Platina QMS as well as GXPi s cloud-based QMS solutions for small and medium sized client firms. We see it as positive that the founder and CEO of GXPi will lead the new merged Life Science business area within Formpipe, and as it seems also the remaining leadership of GXPi remains in the company. 4

5 Formpipe Software In addition, the acquisition has been structured with a performance-based component, allowing for a further maximum 3,5 million GBP purchase price calculated as a 50% share of the EBITDA contribution over 3 years of the new combined Life Science team. Compared to the 1,3 million GBP initial purchase price (of which around 50% was paid in cash and the other half in newly issued shares), this is a quite heavy performance incentive for the new business area, which we see as a catalyst for the market traction of Formpipe s Life Science solutions going forward. Formpipe s net debt reduction slowed down, but the GXPi acquisition was done without additional external financing Financial position Total interest-bearing debt was further reduced to 147 MSEK (166 MSEK) while net debt was at 140 MSEK (160 MSEK). The reduction of net debt after the major acquisition in 2012 therefore seems to have slowed down somewhat. This was however partly due to the financing of the GXPi acquisition without raising any additional financing, which shows the ongoing commitment of Formpipe to the reduction of their debt position. In addition, some of the reduction in amortization is a pure accounting effect, due to exchange rate differences as part of the debt is denoted in Danish crowns. 5

6 Seasonally weak third quarter and bigger expectations for Q4 although signing of major contract with Stockholm city is delayed further Financial forecasts Formpipe Software After the second quarter had been in line with the previous year s development, also the third quarter followed historical patterns, showing a slower sales growth after adjusting for the GXPi acquisition. The expectations for the upcoming fourth quarter are therefore as usual higher, since this is seasonally the best performing time in the financial year. We have adjusted our expectations higher to include the revenue contribution of GXPi. It is however unclear whether sales patterns in the life science sector follow the seasonality of the rest of Formpipe s business, and we will follow the future developments in this regard. The signing of a major contract with the city of Stockholm is now further delayed, after a competitor had requested a review of the contract allocation process, which is not unusual in the industry. Unfortunately, the allocation process has been declared as uncompliant in the first instance, but both the city of Stockholm and Formpipe have used their right to oppose this decision. During the next weeks, a decision will be made whether this opposition is approved. In that case, a potential following review of the case in the next court instance could take several months, so that a potential positive outcome of the case probably can be expected by Q A high share of recurring revenues contributes to a strong cash flow and lowers the company s risk profile Formpipe s business model builds on a combination of recurring license as well as support and maintenance revenues, which the client either pays as part of a SaaS (Software as a Service) licensing model or in addition to a delivery fee for initial implementation of the software. How clients choose to negotiate the model for the recurring fees has a significant impact on Formpipe s license revenues and margins in individual quarters, but makes no major difference in the long run. The trend, in accordance with the overall software industry, goes towards more clients opting for a SaaS model, similar to hiring a solution. The analysis below focuses on the steady growth of support and maintenance revenues, which is a critical driver for long-term profitability in the firm. Around 50% of revenues are now recurring, which is a big stability factor for the firm. 6

7 Formpipe Software No major adjustments have been made to our estimates for 2014, apart from the inclusion of GXPi, which we expect to have a positive EBIT contribution from around the second half of Actuals & Forecasts (SEKm) 2013 Q1'14 Q2'14 Q3'14 Q4'14E 2014E Q1'15E Q2'15E Q3'15E Q4'15E 2015E Sales EBITDA EBIT PTP EPS (SEK) Sales growth YoY 46% 18% 16% 16% 21% 18% 16% 12% 4% 3% 8% EBIT margin 9.3% 6.7% 7.1% 6.5% 12.8% 8.6% 12.0% 13.0% 8.8% 13.7% 12.0% EPS growth YoY 15% 609% 56% -60% -3% 1% 147% 160% 108% 12% 75% Source: Redeye research Our DCF valuation motivates a value of 8.7 SEK per share Valuation Since the acquisition of GXPi, mainly due to its size and the chosen performance-based purchase pricing, had no major long-term effect on the debt and risk profile of Formpipe, our WACC remains at 11 percent. We calculate with an average growth of 4,8 percent between 2016 and 2023 and an EBIT margin of 15 percent. The resulting motivated value per share is 8.7 (9) SEK. The bull scenario value is 15 SEK per share Bull case In a bull scenario, both the long-term archiving and Life Science propositions will get traction in the market under 2015 and contribute to sales and profit above current expectations. The overall market conditions for the firm increase somewhat and all in all, revenues therefore increase quicker at an average rate of 7,5% while long-term average EBIT margin would be at 20%. This results in a motivated value of 15 SEK. A bear case development indicates a value of 4 SEK per share Bear case In our bear case, neither the long-term archiving nor the Life Science solutions get significant traction in the market. The overall market remains somewhat on hold, meaning that sales growth and resource utilization for Formpipe Software will be slower as a result. All in all, revenues would increase at an average 4% and long-term average EBIT margin would lie at 11%. The resulting motivated value is 4 SEK. Formpipe still misses a strong major shareholder, which we see as a long run disadvantage Stock and owner information Median turnover in Formpipe s stock during the last 12 months was at around shares per day. A key weakness in the firm today is in our opinion the lack of a strong major shareholder, the addition of which would be beneficial for Formpipe in the future. We have not seen any major changes in the shareholder structure since our last update after Q

8 Formpipe helps to manage an ever increasing flow of information Investment Case - Formpipe Formpipe Software Formpipe s solutions help its clients to manage an ever increasing flow of information, which is a strong underlying driver for the business. The firm has a stable customer base which primarily consists of public sector actors in Sweden and Denmark, with a strong base of recurring revenues which creates stability in the business. Growth opportunities exist both in existing as well as new markets, such as the Life Science sector. The company has several key growth opportunities which have not yet gotten full market traction Formpipe has several organic and acquisition-based growth opportunities. Cross-selling can be realized by bringing solutions from the Swedish to the Danish market and vice versa, which is a result of the Traen acquisition in We expect such cross-selling to contribute positively to growth during In addition, Formpipe has created an offer targeted at the Life Science sector called Platina QMS (quality management system), which can be a future growth driver for the firm. The Life Science industry shares many parallels with the public sector as it is highly regulated by rules and regulations, not least from the US FDA (Food and Drug Administration). Life Science is however a highly globalized market, which could be of importance for Formpipe since current public sector solutions are rather customized to individual geographic markets. We see Formpipe's acquisition of UK-based GXPi, a provider of compliance management solutions to the Life Science sector, as a confirmation for this, since the UK is one of the hubs for Life Science within Europe and globally. Another product-based opportunity is Formpipe's solution for long-term archiving, where Formpipe is continuing to carry this solution it developed out to the market. While the benefit proposition for customers is strong, the market seems to take its time to adapt such solutions. As a result, we expect this area to gain traction earliest during Formpipe s two key growth opportunities have not been priced in yet Stable cash flows reduce risks, but the market competition is a risk The current stock valuation has not priced in a full successful commercialization of both key growth opportunities described. After a slowing market 2013, Formpipe exceeded our revenue expectations for most of At the same time, profitability was put under pressure due to growth-related costs, which impacted the stock development. For 2015, we however continue to see Formpipe as a strong player in a stable market, with two opportunities for additional growth in the Life Science and longterm archive propositions. If any one of these gain significant traction in the market, a strong revaluation of the stock might be possible. Key risks in the stock are mainly related to the level of debt, a result of the acquisition in Denmark 2012, in addition to increased competition both from local players as well as international firms. Another risk is that the public sector might face reduced budgets over time and therefore might have less economic freedom to invest in systems such as Formpipe s. 8

9 Summary Redeye Rating Formpipe Software The rating consists of five valuation keys, each constituting an overall assessment of several factors that are rated on a scale of 0 to 2 points. The maximum score for a valuation key is 10 points. Rating changes in the report No changes to Redeye Rating Management 7.0p Ownership 4.0p Formpipe Software's CEO Christian Sundin has a long experience from the IT sector, has worked with Formpipe since 2006 and is knowledgeable about the market. The company has no specific financial goals, which would be positive to have. Management shows however a high ambition level for the firm by using both product development and acquisitions to get into new markets. The acquisition of Traen and the following equity issue however still surprised many stockholders and could have been announced through clearer communication by the company. The ownership rating for Formpipe Software is relatively weak since the company currently misses an active major shareholder, which we see as a disadvantage. On the positive side, CEO Christian Sundin, CFO Joakim Alfredson as well as Head of Sales & Marketing Erik Lindberg all have relatively high holdings in the firm's stock. The company also has a number of institutions among its major shareholders, which is positive. Growth prospect 6.0p Profitability 6.0p Formpipe Software's market seems stable with underlying growth. Customers are mainly from the public sector and a big part of revenues are recurring, which creates stability in the business model. We see good growth possibilities since the company has both cross-sales opportunities between its Danish and Swedish operations after the Traen acquisition. In addition, new solutions for long-term archiving and the Life Science sector are being established in the market, but have not seen their breakthrough yet. Formpipe's profitability has been relatively stable apart from some quarters. Recurring revenues are increasing, mainly due an increase of sales through a SaaS-model (Software as a Service). This in turn can influence profitability in individual quarters quite heavily since license revenues temporarily could be lower, which has a big impact on the net margin. In the long run, we see this however as being positive for the firm's profitability. Financial strength 4.0p Before the acquisition of Traen, Formpipe Software had negative net debt. Due to the acquisition, the capital strength rating has however decreased since the debt level increased. Since the company has a clear amortization plan, we expect to increase the rating over time as the debt level decreases. 9

10 Formpipe Software Income statement E 2015E 2016E Net sales Total operating costs EBITDA Depreciation Amortization Impairment charges EBIT Share in profits Net financial items Exchange rate dif Pre-tax profit Tax Net earnings Balance E 2015E 2016E 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 2015E 2016E Net sales Total operating costs Depreciations total EBIT Taxes on EBIT NOPLAT Depreciation Gross cash flow Change in WC Gross CAPEX Free cash flow DCF valuation Cash flow, MSEK WACC (%) 10.9 % NPV FCF ( ) 37 NPV FCF ( ) 221 NPV FCF (2023-) 329 Non-operating assets 20 Interest-bearing debt -172 Fair value estimate MSEK 436 Assumptions (%) Average sales growth 4.3 % Fair value e. per share, SEK 8.7 EBIT margin 15.0 % Share price, SEK 5.3 Profitability E 2015E 2016E ROE 7% 6% 6% 10% 13% ROCE 10% 6% 6% 9% 12% ROIC 19% 5% 6% 7% 10% EBITDA margin 25% 22% 21% 24% 28% EBIT margin 14% 9% 9% 12% 15% Net margin 7% 5% 5% 8% 11% Data per share E 2015E 2016E EPS EPS adj Dividend Net debt Total shares Valuation E 2015E 2016E EV P/E P/E diluted P/Sales EV/Sales EV/EBITDA EV/EBIT P/BV Share performance Growth/year 12/14e 1 month % Net sales 31.3 % 3 month % Operating profit adj 1.8 % 12 month -8.6 % EPS, just 7.9 % Since start of the year -4.5 % Equity 8.2 % Shareholder structure % Capital Votes Avanza Pension Försäkring AB 9.3 % 9.3 % Swedbank Robur fonder 6.1 % 6.1 % SHB fonder 5.6 % 5.6 % Nordnet Pensionsförsäkring AB 4.7 % 4.7 % SEB fonder 4.6 % 4.6 % Andra AP-fonden 4.2 % 4.2 % Humle fonder 4.0 % 4.0 % Wallinder & Co AB 2.7 % 2.7 % Wernhoff Thomas 1.7 % 1.7 % Lindeberg Erik 1.5 % 1.5 % Share information Reuters code List Small Cap Share price 5.3 Total shares, million 50.1 Market Cap, MSEK Management & board CEO CFO IR Chairman Christian Sundin Joakim Alfredson Bo Nordlander Financial information FY 2014 Results February 10, 2015 Capital structure E 2015E 2016E Equity ratio 42% 45% 44% 46% 50% Debt/equity ratio 81% 64% 68% 57% 43% Net debt Capital employed Capital turnover rate Growth E 2015E 2016E Sales growth 79% 46% 18% 8% 6% EPS growth (adj) -77% 15% 1% 75% 46% Analysts Alexander Sattelmaier Redeye AB Mäster Samuelsgatan 42, 10tr Stockholm 10

11 Formpipe Software Revenue & Growth (%) EBIT (adjusted) & Margin (%) E 2015E 2016E 90,0% 80,0% 70,0% 60,0% 50,0% 40,0% 30,0% 20,0% 10,0% 0,0% E 2015E 2016E 20,0% 18,0% 16,0% 14,0% 12,0% 10,0% 8,0% 6,0% 4,0% 2,0% 0,0% Net sales Net sales growth EBIT adj EBIT margin Earnings per share Equity & debt-equity ratio (%) 1,4 1,2 1 0,8 0,6 0,4 0, E 2015E 2016E 1,4 1,2 1 0,8 0,6 0,4 0,2 0 0,7 0,6 0,5 0,4 0,3 0,2 0, E 2015E 2016E 90,0% 80,0% 70,0% 60,0% 50,0% 40,0% 30,0% 20,0% 10,0% 0,0% EPS, unadjusted EPS, adjusted Equity ratio Debt-equity ratio Sales division Geographical areas License revenues Support and maintenance Delivery Conflict of interests Alexander Sattelmaier owns shares in the company : No Redeye performs/have performed services for the Company and receives/have received compensation from the Company in connection with this. Company description Since its start in 2004, Formpipe showed strong growth and increasing margins. The firm's main sales focus is in the public sector, reducing sensitivity to economic cycles. Recently, an additional focus on selected private market actors has been added with the Life Science segment. Increasing recurring revenues from support and maintenance make Formpipe's business model attractive. 11

12 Formpipe Software DISCLAIMER Important information Redeye AB ("Redeye" or "the Company") is a specialist investment banking boutique that focuses on small and mid-cap growth companies in the Nordic region. We focus on the IT, life sciences, media, betting, clean tech and commodities sectors. We provide services within Corporate Broking, Corporate Finance, equity research, investor relations and media services. Our strengths are our award-winning research and analysis department, experienced advisers, a unique investor network, and powerful distribution channel redeye.se. Redeye was founded in 1999 and since 2007 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 for the safekeeping of financial instruments, accept funds with accounting responsibility, 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 take 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 organisational 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 the day that the decision is taken to produce a research analysis on the company and the two banking days after the report is published. 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 implies 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 analysed 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 s recommendations for technical analyses are: Buy (Köp) and Sell (Sälj). The investment horizon for these recommendations is very short, at usually less than 1 month. Redeye Rating ( ) Rating Management Ownership Growth Prospect Profitability Financial Strength 7,5p - 10,0p ,5p - 7,0p ,0p - 3,0p 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. 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

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 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

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

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

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

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

More information

2013 2014 2015E 2016E 2017E

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

More information

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

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

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

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E 214 215 216E 217E 218E COMPANY ANALYSIS 5 April 216 Summary 23 Web Group (23.ST) mytaste, the name of the game Because of the announced name change to mytaste and the ongoing rights issue we have written

More information

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

More information

2013 2014 2015E 2016E 2017E 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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Interim Report January June 2001

Interim Report January June 2001 556025-5001 31 July 2001 Interim Report January June 2001 Quarter January-June MSEK 2001 II 2001 I 2000 II 2001 2000 Net turnover, MSEK 1,742 1,840 1,612 3,582 3,200 Operating profit, MSEK 319 469 290

More information

Management Presentation Q2/2012 Results. 8 August 2012

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

More information

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

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

More information

Klöckner & Co SE. FY 2013 Results

Klöckner & Co SE. FY 2013 Results Klöckner & Co SE A Leading Multi Metal Distributor Gisbert Rühl CEO FY 2013 Results Press Conference March 6, 2014 Disclaimer This presentation contains forward-looking statements which reflect the current

More information

Interim Report for the period 1 January 31 March 2015

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

More information

July September 2013. July September 2014

July September 2013. July September 2014 Interim Report Interim Report Sales in the quarter increased to SEK 225.1 (216.9) million. In local currencies the decrease was 1.1 per cent. Operating profit for the quarter was SEK 12.9 (5.7) million.

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

APX GROUP HOLDINGS, INC. REPORTS FIRST QUARTER 2015 RESULTS

APX GROUP HOLDINGS, INC. REPORTS FIRST QUARTER 2015 RESULTS APX GROUP HOLDINGS, INC. REPORTS FIRST QUARTER 2015 RESULTS First Quarter 2015 Financial and Portfolio Highlights APX Group Reports Total Revenue of $149.9 Million, up 14.9% Year over Year Adjusted EBITDA

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

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

FORACO INTERNATIONAL REPORTS Q3 2014

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

More information

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

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

More information

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

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

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

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

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

Significant reduction in net loss

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

More information

FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited)

FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited) FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited) Advantest Corporation (FY2011 Q3) January 27, 2012 Company name

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

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

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

More information

Interim report January - March 2015

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

More information

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

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

Year-end Report January-December 2015

Year-end Report January-December 2015 Year-end Report January-December 20 Johan Dennelind, President & CEO Q4 20 high pace towards the new TeliaSonera Started to reduce presence in region Eurasia Continued business transformation Solid development

More information

Focus on fleet customers SAF-HOLLAND Annual Financial Statements 2013

Focus on fleet customers SAF-HOLLAND Annual Financial Statements 2013 Focus on fleet customers SAF-HOLLAND Annual Financial Statements 213 Detlef Borghardt, CEO Wilfried Trepels, CFO March 13, 214 Agenda 1 Financials 3 2 Appendix 21 2 Executive Summary 1 2 3 Group sales

More information

Quarter Report 2014 ESSANELLE HAIR GROUP AG

Quarter Report 2014 ESSANELLE HAIR GROUP AG Quarter Report 2014 ESSANELLE HAIR GROUP AG Q1 2 Q1/2014 ESSANELLE HAIR GROUP KEY FIGURES for 1 January to 31 March 2014/2013 (IFRS) million 2014 2013 Change* Consolidated sales 32.3 30.8 +4.7% essanelle

More information

Vattenfall Q2 2013 results

Vattenfall Q2 2013 results Vattenfall Q2 2013 results Øystein Løseth, CEO and Ingrid Bonde, CFO Conference call for analysts and investors, 23 July 2013 Q2 Highlights Impairment charges on thermal assets and goodwill amounting to

More information

W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9

W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9 W.W. Grainger, Inc. First Quarter 2015 Results Page 1 of 9 News Release GRAINGER REPORTS RESULTS FOR THE 2015 FIRST QUARTER Revises 2015 Guidance Quarterly Summary Sales of $2.4 billion, up 2 percent Operating

More information

650-527-5152 650-527-6273 SYMANTEC REPORTS FIRST QUARTER FISCAL YEAR 2016 RESULTS

650-527-5152 650-527-6273 SYMANTEC REPORTS FIRST QUARTER FISCAL YEAR 2016 RESULTS FOR IMMEDIATE RELEASE MEDIA CONTACT: INVESTOR CONTACT: Kristen Batch Sean Hazlett Symantec Corp. Symantec Corp. 650-527-5152 650-527-6273 kristen_batch@symantec.com sean_hazlett@symantec.com SYMANTEC REPORTS

More information

Klöckner & Co SE. Q3 2014 Results

Klöckner & Co SE. Q3 2014 Results Klöckner & Co SE A Leading Multi Metal Distributor Gisbert Rühl CEO Marcus A. Ketter CFO Results Analysts and Investors Conference November 6, Disclaimer This presentation contains forward-looking statements

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

Kingdee (268 HK) Buy (maintained) Target price: HK$3.58. Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$3.

Kingdee (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 information

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

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

More information

July 29, 2008 at 9.00am. (Unaudited figures. Unless otherwise stated comparisons are made to the same period one year ago. The currency is euro.

July 29, 2008 at 9.00am. (Unaudited figures. Unless otherwise stated comparisons are made to the same period one year ago. The currency is euro. F-SECURE CORPORATION Stock Exchange Release July 29, 2008 at 9.00am F-Secure Group January 1 - June 30, 2008 Financial Results Solid overall growth, good profitability (Unaudited figures. Unless otherwise

More information

SAF-HOLLAND Annual Financial Statements 2012. Detlef Borghardt, CEO Wilfried Trepels, CFO. March 14, 2013

SAF-HOLLAND Annual Financial Statements 2012. Detlef Borghardt, CEO Wilfried Trepels, CFO. March 14, 2013 SAF-HOLLAND Annual Financial Statements 212 Detlef Borghardt, CEO Wilfried Trepels, CFO March 14, 213 Executive Summary business volume successfully expanded in 212 1 Group sales increased yoy by 3.4%

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

Klöckner & Co SE. Q3 2014 Results

Klöckner & Co SE. Q3 2014 Results Klöckner & Co SE A Leading Multi Metal Distributor Gisbert Rühl CEO Q3 2014 Results Press Telephone Conference November 6, 2014 Disclaimer This presentation contains forward-looking statements which reflect

More information

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

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

More information

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

FINANCIAL RESULTS FOR THE PERIOD 1 JANUARY 31 MARCH 2003

FINANCIAL RESULTS FOR THE PERIOD 1 JANUARY 31 MARCH 2003 FINANCIAL RESULTS FOR THE PERIOD 1 JANUARY 31 MARCH 2003 The consolidated income after financial items amounted to SEK 75.3 (3.3) million for the period, including capital gain of SEK 90.6 (30.8) million.

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

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

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

Advanced Merger Model Quick Reference Common Formulas & Model Setup. http://breakingintowallstreet.com. Transaction Structure & Assumptions

Advanced Merger Model Quick Reference Common Formulas & Model Setup. http://breakingintowallstreet.com. Transaction Structure & Assumptions Transaction Structure & Assumptions Equity Purchase Price = Diluted Shares Outstanding * Per Share Purchase Price For private companies, you don t have shares outstanding or share prices, so the equity

More information

Mouwasat Medical Services Company - Mouwasat

Mouwasat 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 information

2013 Third Quarter Review October 25, 2013 1

2013 Third Quarter Review October 25, 2013 1 October 25, 213 1 Panalpina Group October 25, 213 213 Third Quarter Review October 25, 213 2 Highlights and key figures Operating and financial review Outlook Growth in profitability and margins in the

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

SOLTEQ PLC S INTERIM REPORT 1.1.-30.6.2013

SOLTEQ PLC S INTERIM REPORT 1.1.-30.6.2013 Stock Exchange Bulletin 1 (13) SOLTEQ PLC S INTERIM REPORT 1.1.-30.6.2013 Solteq Plc Stock Exchange Bulletin - Solteq Plc s turnover increased 2.2 per cent and totalled 19.7 million euros (19.3 million

More information

Telio Holding ASA. 3rd QUARTER REPORT 2011

Telio Holding ASA. 3rd QUARTER REPORT 2011 Telio Holding ASA 3rd QUARTER REPORT 2011 Telio Holding ASA 3 rd Quarter Report 2011 Summary Telio has seen an improvement in customer intake during the 3rd quarter adding net 3,883 customers to the customer

More information

Interim report April-June 2003

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

More information

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

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

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

More information

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

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

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

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

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

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

More information

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

TORSTAR CORPORATION REPORTS SECOND QUARTER RESULTS

TORSTAR CORPORATION REPORTS SECOND QUARTER RESULTS PRESS RELEASE TORSTAR CORPORATION REPORTS SECOND QUARTER RESULTS TORONTO, ONTARIO (Marketwired July 30, 2014) Torstar Corporation (TSX:TS.B) today reported financial results for the second quarter ended

More information

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

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

More information