PRIMI SUI MOTORI BUY. Growing First Half Results, Acquisitions In Sight. Italian Research 2Q14 Results Milan, September 18, 2014

Size: px
Start display at page:

Download "PRIMI SUI MOTORI BUY. Growing First Half Results, Acquisitions In Sight. Italian Research 2Q14 Results Milan, September 18, 2014"

Transcription

1 Italian Research 2Q14 Results Milan, September 18, 2014 PRIMI SUI MOTORI Price (Eu): Target Price (Eu): Growing First Half Results, Acquisitions In Sight BUY Growing 1H14 results. The value of production came to Eu7.9mn, up 61.2% YoY and essentially in line with our estimate. Net of the Eu1.4mn contribution of 3 companies acquired in 2013, organic growth was steady at 32.4% YoY, driven by an increase in the number of agents, by new services introduced and by improved customer loyalty. EBITDA stood at Eu0.9mn, up strongly YoY thanks to very good operating leverage. EBIT was Eu0.3mn in the red, penalised by Eu0.6mn of provisions on receivables and Eu0.6mn of D&A. The company posted a net loss of Eu1.0mn (we were forecasting a net loss of Eu0.5mn) after Eu0.5mn of net financial charges and Eu0.3mn of extraordinary expenses. Finally, net debt increased to Eu8.3mn as at the end of June, from Eu6.6mn as at December 2013 (we were expecting Eu7.7mn) because of an increase in working capital. Positive company s outlook, acquisitions in sight. The management reaffirmed 2016 targets for production value of Eu27.3mn and EBITDA of Eu9.5mn, confirming that the company will focus on commercial network expansion, broadening its services offering and increasing wallet share, through stronger customer loyalty. With regard to 2014, the management is confident that growth will speed up in the second half of the year; indeed, sales and profitability in July and August were in line with the company s internal forecasts. However, achieving business plan goals might depend partly on acquisitions. To this end, the shareholders recently authorised the Board to proceed with a rights issue (up to Eu4.9mn in options and up to a further Eu4.9mn without option rights). Estimates downwards revised. We have left our value of production figures unchanged as we believe PSM is on track to achieve its top line targets. However, we have lowered 2014 EBITDA by 26% and 2015 EBITDA by 12% as we incorporated the delay in the cost optimisation process accumulated in 1H14. We still deem our 2016 EBITDA figure feasible, though. We have also lowered our adjusted earnings estimates by -60.0% for FY14, by -29.5% for FY15 and by -7.1% for 2016, now incorporating amortisations related to last year s acquisitions. Net debt is forecast to decrease from Eu7.8mn at the end of 2014 to Eu4.5mn in Our estimates do not incorporate any additional external growth. BUY reaffirmed and target price unchanged. We reiterate our positive view, as PSM: 1) is fully exposed to the fast-growing Italian digital market, which is expected to post a double-digit CAGR in the coming years; 2) has a competitive and scalable offer in digital marketing services; 3) is well placed to grab market shares from non-focused competitors (currently, PSM has a 1% market share of a very fragmented Eu1.0bn market) and to grow faster than the reference market, including by means of acquisitions. Our target price, based on a DCF model, remained unchanged at Eu40.0 per share. Currently, the company is trading at very attractive 2016 EV/EBITDA and P/E multiples. Key Figures 2012A 2013A 2014E 2015E 2016E Sales (Eu mn) Ebitda (Eu mn) Net profit (Eu mn) EPS - New (Eu) EPS - Old (Eu) DPS (Eu) Ratios & Multiples 2012A 2013A 2014E 2015E 2016E P/E nm nm Div. Yield 0.0% 0.0% 0.0% 0.0% 0.0% EV/Ebitda 23.8 nm ROCE 4.3% -7.1% 10.1% 27.7% 35.1% SECTOR: Industrials Jacopo Tagliaferri Giovanni Ovi PRIMI SUI MOTORI - 12m Performance S-13 N-13 J-14 M-14 M-14 J-14 S-14 PRIMI SUI MOTORI PRIMI SUI MOTORI Rel. to BCI Index (Reb.) RATING: Unchanged TARGET PRICE (Eu): Unchanged Change in EPS est: 2014E 2015E -60.0% -29.5% STOCK DATA Reuters code: Bloomberg code: PRM.MI PRM IM Performance 1m 3m 12m Absolute 3.3% -1.5% 43.9% Relative -1.8% 4.8% 28.8% 12 months H/L: 31.04/16.91 SHAREHOLDER DATA No. of Ord. shares (mn): 1 Total No. of shares (mn): 1 Mkt Cap Ord (Eu mn): 39 Total Mkt Cap (Eu mn): 39 Mkt Float - ord (Eu mn): 17 Mkt Float (in %): 42.6% Main shareholder: Syner.it Informatica Srl 47.6% BALANCE SHEET DATA 2014 Book value (Eu mn): 9 BVPS (Eu): 6.59 P/BV: 4.3 Net Financial Position (Eu mn): -8 Enterprise value (Eu mn): 47 Please see important disclaimer on the last page of this report The reproduction of the information, recommendations and research produced by Intermonte SIM contained herein, and of any of its parts, is strictly prohibited. None of the contents of this document may be shared with third parties without Company authorization. Intermonte SIM S.p.A. Milan (Italy) - Corso Vittorio Emanuele II, 9 - phone: fax: New York - (USA) - Sales contacts: JPP Eurosecurities, 595 Madison Avenue, phone: +1 (212)

2 PRIMI SUI MOTORI - KEY FIGURES 2012A 2013A 2014E 2015E 2016E Fiscal year end 12/12/ /12/ /12/ /12/ /12/2016 PROFIT & LOSS (Eu mn) Sales EBITDA EBIT 1 (1) Financial income (charges) (1) (1) (1) (1) (1) Associates & Others (0) (1) (1) 0 0 Pre-tax profit (Loss) 0 (2) (0) 4 7 Taxes (0) 0 0 (1) (2) Tax rate (%) 194.2% 12.4% 33.0% 33.0% 33.0% Minorities & discontinue activities Net profit Total extraordinary items 0 (1) (1) 0 0 Ebitda excl. extraordinary items Ebit excl. extraordinary items 1 (1) Net profit restated (0) (1) PER SHARE DATA (Eu) Total shares out (mn) - average fd EPS stated fd EPS restated fd BVPS fd Dividend per share (ord) Dividend per share (sav) Dividend pay out ratio (%) 0.0% 0.0% 0.0% 0.0% 0.0% CASH FLOW (Eu mn) Gross cash flow 1 (2) Change in NWC 1 0 (2) (3) (3) Capital expenditure (1) (1) (1) (1) (1) Other cash items (0) Free cash flow (FCF) 1 (0) (1) 1 3 Acquisitions, divestments & others 0 (1) Dividend Equity financing/buy-back Change in Net Financial Position 3 (1) (1) 1 3 BALANCE SHEET (Eu mn) Total fixed assets Net working capital Long term liabilities (0) (0) (1) (1) (1) Net capital employed Net financial position (6) (7) (8) (7) (5) Group equity Minorities Net equity ENTERPRISE VALUE (Eu mn) Average mkt cap - current Adjustments (associate & minorities) Net financial position (6) (7) (8) (7) (5) Enterprise value RATIOS(%) EBITDA margin* 19.3% 5.8% 19.9% 29.9% 33.5% EBIT margin* 11.5% nm 8.8% 21.3% 26.1% Gearing - Debt/equity 97.8% 78.9% 85.4% 57.4% 25.0% Interest cover on EBIT 0.6 nm Debt/Ebitda ROCE* 4.3% -7.1% 10.1% 27.7% 35.1% ROE* -5.5% -27.6% -0.8% 25.6% 29.3% EV/CE EV/Sales EV/Ebit 39.8 nm Free Cash Flow Yield 1.5% -0.1% -3.1% 1.4% 7.0% GROWTH RATES (%) Sales -11.4% 11.2% 66.7% 31.7% 19.5% EBITDA* -18.0% -66.7% 474.7% 97.9% 33.8% EBIT* -23.8% nm nm 217.9% 46.6% Net profit nm nm nm nm 62.1% EPS restated nm nm nm 277.7% 62.1% * Excluding extraordinary items Source: Intermonte SIM estimates 2

3 3 1H14 Results PSM s value of production came to Eu7.9mn, up 61.2% YoY and essentially in line with our estimate. The 3 companies acquired in 2013 contributed Eu1.4mn overall: Eu0.6mn from 2ThePoint PSM (a web agency specialising in digital and traditional marketing services and focused on big clients such as FIAT, L Oreal, Unicredit and Generali), Eu0.5mn from Crearevalore (a web agency dedicated to social marketing and digital PR), and Eu0.3mn from 3ding Consulting (which specialises in web applications, mobile marketing and digital signage). Excluding these contributions, organic growth was steady at 32.4% YoY, driven by an increase in the number of agents, by new services introduced and by a higher average share of wallet. EBITDA stood at Eu0.9mn, up sharply YoY because of strong operating leverage. The biggest cost item was for services (agents commissions and call center fees), accounting for over 50% of the value of production. EBIT was Eu0.3mn in the red, penalised by Eu0.6mn of provisions on receivables and Eu0.6mn of D&A. The company posted a net loss of Eu1.0mn (we were forecasting a net loss of Eu0.5mn) after Eu0.5mn of net financial charges and Eu0.3mn of extraordinary expenses. In 1H13 the net loss was equal to Eu0.9mn. Finally, net debt increased to Eu8.3mn as at the end of June from Eu6.6mn as at December 2013 (we were expecting Eu7.7mn) because of an increase in working capital. Primi Sui Motori 1H14 P&L (Eu mn) 1H13A 1H14A YoY 1H14E A vs E Net revenues % % Other Rev enues Value of Production % % of which external of which organic % 6.5 Cost of product sold (0.3) (0.4) on value of production -6.9% -5.5% Cost of serv ices (2.8) (4.3) on value of production -56.8% -54.1% Labour Costs (1.7) (2.2) on value of production -35.4% -28.3% Others (0.0) (0.1) EBITDA nm % EBITDA margin 0.1% 11.3% 10.0% of which external 0.2 of which organic EBITDA margin 9.9% D&A (0.2) (0.6) on value of production -4.4% -7.5% Prov isions (0.3) (0.6) EBIT (0.5) (0.3) nm (0.1) nm EBIT margin nm nm nm Financial Income (Charges) (0.4) (0.5) Extraordinaries (0.2) (0.3) Pretax (1.0) (1.1) nm (0.6) nm Taxes 0.2 (0.0) tax rate nm nm Minorities/disc. operations Net income (0.9) (1.0) nm (0.6) nm Net Income Restated (0.7) (0.8) nm (0.6) nm NFP (4.4) (8.3) 87.2% (7.7) 7.2% Source: Company Data and Intermonte SIM estimates

4 Revenue Breakdown PSM s main service remains SEO (Search Engine Optimisation), which brought in Eu4.2mn of net revenue in 1H14, growing 22.7% YoY. However, as a consequence of the company s efforts to diversify its revenues, the incidence of SEO in 1H14 decreased considerably, from 76.1% in 1H13 to 54.9% in 1H14. PSM continues to offer web site construction services, including mobile versions of pages. The Other revenue item includes other services recently developed internally or acquired externally through the new companies; they encompass: keyword advertising, e-commerce, social media marketing, mobile applications, web reputation, online videos, directories and online advertising. Primi Sui Motori 1H14 Net Revenues Breakdown By Segment 1H13A 1H14A SEO YoY growth 22.7% on net revenues 76.1% 54.9% Web Sites YoY growth 14.2% on net revenues 13.7% 9.2% Others YoY growth 500.0% on net revenues 10.2% 35.9% Net Revenues YoY growth 70.2% Source: Company Data Company Outlook The management reaffirmed 2016 business plan targets for production value of Eu27.3mn and EBITDA of Eu9.5mn, confirming that the company will focus on commercial network expansion, broadening its services offering and increasing wallet share, through stronger customer loyalty. With regard to 2014, the management is confident that growth will speed up in the second half of the year; indeed, sales and profitability in July and August were in line with the company s internal forecasts. Reference Market The Italian digital market is worth approximately Eu2.7bn, of which: Eu1.7bn in online advertising (IAB Europe, June 2014), and Eu1.0bn in digital marketing services (management estimates based on AGCOM data), of which around 70% provided to SMEs. Primi sui Motori provides digital marketing services to SMEs and its market share is around 1%. The market of digital marketing services is expected to post low double-digit growth for the next few years, thanks to new products offered (social media, web reputation, mobile apps) and the increasing penetration of those that are already well-established (web sites, SEO). PSM s main competitor is Seat PG, the Italian yellow pages company. However, PSM also competes against many very small local agencies, only a few of which have agent networks. 4

5 5 Strategic Guidelines The company reaffirmed its strategic guidelines introduced earlier this year: Expand the commercial network, by hiring more agents (the company had 130 as at the end of June) and covering more areas of the country. Increase share of wallet of existing clients by strengthening relationships through a caring programme, aiming to upsell different products to the same client. Moreover, PSM will focus more on training programmes and on technological avenues (e.g. tablets) to improve agents productivity. Broaden the range of services, so as to offer full digital marketing packages to enterprises. Grow externally, through acquisitions of digital companies and web agencies. Primi Sui Motori Expected Commercial Network Growth Source: Company Presentation Change In Estimates We have left our value of production figures unchanged as we believe PSM is on track to achieve its top line targets (production value Eu27.3mn not including potential acquisitions). However, we have lowered 2014 EBITDA by 26% and 2015 EBITDA by 12%, as integration of the companies acquired last year has taken longer than expected. We now factor in a delay in the achievement of cost synergies. We still deem our 2016 EBITDA figure (we are in line with company s target of Eu9.5mn) feasible, though. We have also lowered our adjusted net income estimates by 60.0% for FY14, by 29.5% for FY15 and by 7.1% for 2016, now incorporating amortisations related to last year s acquisitions. Moreover, we have added Eu0.8mn of one-off charges in FY14, which affects our net income reported. Net debt is forecast to decrease from Eu7.8mn at the end of 2014 to Eu4.5mn in Our estimates do not incorporate any additional external growth. We forecast a strong acceleration in 2H The value of production is expected to grow by 54% YoY at Eu10.2mn, while EBITDA should land at Eu2.7mn, with an implied margin of 26.5%. Primi Sui Motori Change In Estimates (Eu mn) 2014E 2014E 2015E 2015E 2016E 2016E New Old Change New Old Change New Old Change Value of Production % % % EBITDA % % % EBITDA margin 19.9% 26.9% 29.9% 33.9% 33.5% 33.3% EBIT % % % EBIT margin 8.8% 19.6% 21.3% 28.0% 26.1% 28.3% Net Income Restated % % % NFP (7.8) (7.3) -6.0% (7.2) (6.7) -7.6% (4.5) (4.3) -5.1% Source: Intermonte SIM estimates

6 M&A Scenario The company has underlined that new acquisitions could be made in the coming months. Indeed, acquisitions could help PSM implement its strategic guidelines and achieve business plan targets. According to the management, the rationale behind acquisitions is: obtain further SG&A and production savings, eliminating duplication costs and exploiting economies of scale; acquire new products, broadening the spectrum of services offered and enabling better profit margins for agents; add new revenue streams without raising working capital, and therefore generate more cash (products other than SEO do not require sales in instalments). The management also stated that such acquisitions could be made through paper mergers where PSM would buy a majority stake of the target company. The shareholders recently authorised the Board to proceed with two separate equity offerings: the first, for up to Eu4.9mn, will be without option rights and reserved to existing shareholders of the target companies; the second, for up to Eu4.9mn, will be made by issuing options, and the proceeds would be used to provide the necessary liquidity to the target companies. We have constructed a hypothetical M&A scenario to evaluate the potential impact on our PSM figures. We made the following assumptions: the target companies would have an overall 2014 value of production of Eu8.0mn, EBITDA of Eu0.8mn and net income (net of minorities) of Eu0.1mn; the targets would achieve a CAGR of 12% in the value of production and 25% in EBITDA on a standalone basis; there would be SG&A synergies of Eu0.5mn in 2015 and Eu1.0mn from 2016 onwards; there would be commercial synergies of Eu3.5mn from 2016 onwards. Primi Sui Motori M&A Scenario Impact on P&L (Eu mn) PSM 2014 Targets Targets Synergies Combined Targets Synergies Combined PSM 2015 PSM Value of Production YoY Growth 31.7% 12.0% 19.5% 12.0% 28.1% EBITDA YoY Growth 98% 25.0% 33.8% 25.0% 36.6% EBITDA Margin 19.9% 10.0% 29.9% 11.2% 26.3% 33.5% 12.5% 28.1% Net Income Restated YoY Growth nm 40.0% 62.1% 40.0% 65.3% Source: Intermonte SIM estimates In 2016, the combined entity would be expected to have value of production of Eu42.0mn, EBITDA of Eu11.8mn (28.1% margin) and net income of Eu5.4mn. 6

7 7 We have made the following assumptions regarding the transactions: PSM would pay a multiple of 5x the target company s 2014 EBITDA; PSM would acquire a 51% stake in the target company; the target companies are debt-free; the equity offering with option rights will be fully executed and subscribed (Eu4.9mn). Primi Sui Motori M&A Scenario Dilution on Shares Prices as of 15/09/2014 Share Price (Eu) 28.2 Outstanding N Shares (mn) Mkt Cap (Eu mn) 38.9 EV/EBITDA M&A 5.0x EV Targets (Eu mn) 4.0 PSM will take 51% of targets Capital Increase "Paper" (Eu mn) 2.0 New N Shares (mn) Capital Increase "Cash" (Eu mn) 4.9 New N Shares (mn) Mkt Cap Fully Diluted (Eu mn) 45.8 Total N Shares Fully Diluted (mn) Source: Company Data and Intermonte SIM estimates Assuming the rights issues would be made at market prices, the number of shares would rise by around 18%. Below, we have summarised the effects of new acquisitions and the rights issues on our valuation of Primi Sui Motori. Primi Sui Motori M&A Scenario - Impact on Multiples - Prices as of 15/09/2014 Before After Share Price (Eu) Outstanding N Shares (mn) Mkt Cap NFP (7.8) (4.5) (2.9) 0.4 EV EBITDA Net Income EPS % dilution -3.5% -2.3% EV/EBITDA PSM 13.0x 4.6x 11.1x 3.9x P/E PSM nm 8.7x nm 8.5x Source: Company Data and Intermonte SIM Estimates Estimated 2016 EV/EBITDA and P/E multiples show that the acquisitions will be slightly accretive.

8 Valuation - DCF We used a DCF model to evaluate Primi Sui Motori. Our discounted cash flow model, with detailed estimates for the years from 2014 to 2019, yields an equity value of Eu55.7mn. Our terminal value accounts for 77% of the total enterprise value. Our DCF model contains the following assumptions: - a WACC of 9.5% (assuming, in turn, a risk-free rate of 3.0%, a risk premium of 5.5%, an unlevered beta of 1.2x, a normalised equity/debt ratio of 80/20, and an 8.0% cost of debt); - a long-term growth rate of 2.5%. Primi Sui Motori DCF DCF (Eu mn) 2014E 2015E 2016E 2017E 2018E 2019E TV Value of Production EBITDA DA (2.0) (2.1) (2.1) (1.9) (1.6) (1.1) (0.9) EBIT Taxes (0.5) (1.7) (2.5) (2.7) (3.0) (3.3) (3.4) tax rate -33.0% -33.0% -33.0% -33.0% -33.0% -33.0% -33.0% Change in WC (2.2) (3.3) (3.0) (1.0) (0.8) (0.7) (0.6) Capex (1.0) (1.0) (0.9) (0.9) (0.9) (1.0) (1.0) Capex/Revenues -5.5% -3.8% -3.2% -3.0% -3.0% -3.0% -3.0% FCF TV 90 year WACC 9.0% 9.2% 9.5% 9.5% 9.5% 9.5% 9.5% Discounted WACC Discounted Free cash flow Discounted Free cash flows 14.5 Terminal v alue 47.8 TV / Total EV Total EV (with DCF) % NFP FY 13 (6.6) other 0.0 Total EQUITY 55.7 N. of shares (mn) 1.38 Fair Value Per Share (Eu) 40.0 WACC 9.5% Terminal growth 2.5% Source: Intermonte SIM Estimates 8

9 9 Investment Case We reiterate our positive view, as PSM: 1) is fully exposed to the fast-growing Italian digital market, which is expected to post a double-digit CAGR in the coming years; 2) has a competitive and scalable offer in digital marketing services; 3) is well placed to grab market shares from non-focused competitors (currently, PSM has a 1% market share of a very fragmented Eu1.0bn market) and to grow faster than the reference market, including by means of acquisitions. At our target price, the company would be trading at 2016 EV/EBITDA of 6.3x and a 2016 P/E of 12.4x. Primi Sui Motori Implicit Multiples at target price 2014E 2015E 2016E PE nm 20.1x 12.4x EV/SALES 3.5x 2.6x 2.1x EV/EBITDA 17.7x 8.8x 6.3x EV/EBIT 39.8x 12.4x 8.1x Source: Intermonte SIM Estimates Peer Comparison A multiples comparison show PSM is trading at discount on 2016 figures to both its international peers and to Triboo Media, an Italian digital company recently listed on the AIM market. Primi Sui Motori Peer Group Multiples and Performances- Prices as of 18/09/2014 Stock EV/Ebitda 2014 EV/Ebitda 2015 EV/Ebitda 2016 P/E 2014 P/E 2015 P/E 2016 Primi sui Motori BrainJuicer Constant Contact nm Conv ersant nm Criteo Demand Media nm nm 26.6 Hi-Media Marchex Netbooster QuinStreet ReachLocal nm nm nm nm TradeDoubler Triboo Media Vocus Median Group Stock 1M 3M 6M YTD 1Y 2Y Primi sui Motori 3.5% -2.7% -2.5% 22.8% 42.4% 17.6% BrainJuicer 21.7% 2.5% 0.1% 30.0% 72.3% 28.4% Constant Contact -12.5% -2.9% 8.2% -6.7% 35.5% 46.2% Conv ersant 31.4% 40.2% 43.8% 48.7% 52.7% 99.9% Criteo 23.1% -2.8% -31.6% 3.9% Demand Media 7.5% 3.6% 7.3% -15.2% -26.6% -55.1% Hi-Media -1.5% -0.4% 21.4% 42.8% 50.0% 23.0% Marchex -12.0% -25.1% -28.6% -5.5% 18.2% 126.9% Netbooster 7.9% 10.5% 18.1% 25.1% 31.7% 17.1% QuinStreet -8.4% -14.3% -33.3% -48.3% -52.2% -48.6% ReachLocal -16.9% -22.4% -49.8% -61.2% -56.5% -61.1% TradeDoubler -1.7% -28.8% -48.3% -52.4% -59.0% -45.4% Triboo Media 2.6% -20.4% -9.5% Vocus 3.8% 23.9% 19.0% 55.7% 122.4% 220.6% avg peer group 3.5% -2.8% -6.4% 1.4% 17.1% 32.0% Ftse Italia All-Share - I 7.9% -5.1% 2.7% 10.4% 19.9% 27.4% Source: Factset and Bloomberg

10 our positive view, as PSM: 1) is fully exposed to the fast-growing Italian digital market, which is expected to post a double-digit CAGR in the coming years; 2 DISCLAIMER (for more details go to disclosures.asp) IMPORTANT DISCLOSURES The reproduction of the information, recommendations and research produced by Intermonte SIM contained herein and of any its parts is strictly prohibited. None of the contents of this document may be shared with third parties without authorisation from Intermonte. This report is directed exclusively at market professional and other institutional investors (Institutions)and is not for distribution to person other than Institution ( Non-Institution ), who should not rely on this material. Moreover, any investment or service to which this report may relate will not be made available to Non-Institution. The information and data in this report have been obtained from sources which we believe to be reliable, although the accuracy of these cannot be guaranteed by the Intermonte. In the event that there be any doubt as to their reliability, this will be clearly indicated. The main purpose of the report is to offer up-to-date and accurate information in accordance with regulations in force covering recommendations and is not intended nor should it be construed as a solicitation to buy or sell securities. This disclaimer is constantly updated on Intermonte s website under DISCLOSURES. Valuations and recommendations can be found in the text of the most recent research and/or reports on the companies in question. ANALYST CERTIFICATION For each company mentioned in this report the respective research analyst hereby certifies that all of the views expressed in this research report accurately reflect the analyst s personal views about any or all of the subject issuer (s) or securities. The analyst (s) also certify that no part of their compensation was, is or will be directly or indirectly related to the specific recommendation or view in this report. The analyst (s) responsible for preparing this research report receive(s) compensation that is based upon various factors, including Intermonte s total profits, a portion of which is generated by Intermonte s corporate finance activities, although this is minimal in comparison to that generated by brokerage activities. Intermonte s internal procedures and codes of conduct are aimed to ensure the impartiality of its financial analysts. The exchange of information between the Corporate Finance sector and the Research Department is prohibited, as is the exchange of information between the latter and the proprietary equity desk in order to prevent conflicts of interest when recommendations are made. GUIDE TO FUNDAMENTAL RESEARCH Reports on all companies listed on the S&PMIB40 Index, most of those on the MIDEX Index and the main small caps (regular coverage) are published at least once per quarter to comment on results and important newsflow. A draft copy of each report may be sent to the subject company for its information (without target price and/or recommendations), but unless expressly stated in the text of the report, no changes are made before it is published. Explanation of our ratings system: BUY: stock expected to outperform the market by over 25% over a 12 month period; OUTPERFORM: stock expected to outperform the market by between 10% and 25% over a 12 month period; NEUTRAL: stock performance expected at between +10% and 10% compared to the market over a 12 month period ; UNDERPERFORM: stock expected to underperform the market by between 10% and -25% over a 12 month period; SELL: stock expected to underperform the market by over 25% over a 12 month period. The stock price indicated is the reference price on the day prior to the publication of the report. CURRENT INVESTMENT RESEARCH RATING DISTRIBUTIONS Intermonte SIM is authorised by CONSOB to provide investment services and is listed at n 246 in the register of brokerage firms. As at June 30 th 2014 Intermonte s Research Department covered 146 companies. Intermonte s distribution of stock ratings is as follows: BUY: 20.13% OUTPERFORM: 34.42% NEUTRAL: 44.15% UNDERPERFORM: 1.30% SELL: 0.00% The distribution of stock ratings for companies which have received corporate finance services from Intermonte in the last 12 months (31 in total) is as follows: BUY: 21.88% OUTPERFORM: 43.75% NEUTRAL: 34.37% UNDERPERFORM: 0.00% SELL: 0.00% CONFLICT OF INTEREST In order to disclose its possible conflicts of interest Intermonte SIM states that: o within the last year, Intermonte SIM managed or co-managed/is managing or is co-managing (see companies indicated in bold type) an Institutional Offering and/or, managed or co-managed/is managing or is co-managing (see companies indicated in bold type) an offering with firm commitment underwriting of the securities of the following Companies: Ascopiave, Banca Ifis, Banca Carige, Banca Popolare di Sondrio, Creval, Fincantieri, GreenItaly1, MPS, Poltrona Frau, Salini Impregilo, Tecnoinvestimenti, Triboo Media. o Intermonte SIM is Specialist and/or Corporate Broker and/or Broker in charge of the share buy back activity of the following Companies: Banca Etruria, Banca Ifis, Be, Biancamano, B&C Speakers, Bolzoni, Carraro, Cattolica Assicurazioni, Credito Valtellinese, Datalogic, DeA capital, Digital bros, EL.En, ERG, Ferrovie Nord Milano,Milano, Fiera Milano, Fintel Energia Group, Gefran, GreenItaly1, IGD, Innovatec, Kinexia, Lucisano, Mondo TV, Primi sui Motori, QF Alpha Immobiliare, QF Beta Immobiliare, Recordati, Reno de Medici, Reply, Saes Getters, Servizi Italia, Sesa, Snai, Tamburi Investment Partners, TESMEC, TBS Group, Ternienergia, TXT e-solutions, Vittoria Assicurazioni, VRWay Communication. o Intermonte SIM acted as Global Coordinator in the GreenItaly1 IPO on the AIM Italia market and will receive a success fee if a business combination is approved by the shareholders. o Intermonte SIM SpA and its subsidiaries do not hold a stake equal to or over 1% of common equity securities and/or warrants of any of the aforementioned subject companies, with the exception of: GreenItaly1. o Intermonte SIM SpA has provided in the last 12 months / provides / may provide investment banking services to the following companies: Atlantia, Carraro, Kinexia, RCS Media, Saes Getters DETAILS ON STOCKS RECOMMENDATION Stock NAME PRIMI SUI MOTORI Current Recomm: BUY Previous Recomm: BUY Current Target (Eu): Previous Target (Eu): Current Price (Eu): Previous Price (Eu): Date of report: Date of last report: 21/11/2013 Copyright 2010 by Intermonte SIM - All rights reserved It is a violation of national and international copyright laws to reproduce all or part of this publication by , xerography, facsimile or any other means. The Copyright laws impose heavy liability for such infringement. The Reports of Intermonte SIM are provided to its clients only. If you are not a client of Intermonte SIM and receive ed, faxed or copied versions of the reports from a source other than Intermonte SIM you are violating the Copyright Laws. This document is not for attribution in any publication, and you should not disseminate, distribute or copy this without the explicit written consent of Intermonte SIM. INTERMONTE will take legal action against anybody transmitting/publishing its Research products without its express authorization. INTERMONTE Sim strongly believes its research product on Italian equities is a value added product and deserves to be adequately paid. Intermonte Sim sales representatives can be contacted to discuss terms and conditions to be supplied the INTERMONTE research product. INTERMONTE SIM is MIFID compliant - for our Best Execution Policy please check our Website Further information is available 10

OUTPERFORM TIP. A Quiet Quarter, Solid Portfolio Diversification Continues. Italian Research 3Q15 Results Milan, November 13, 2015

OUTPERFORM TIP. A Quiet Quarter, Solid Portfolio Diversification Continues. Italian Research 3Q15 Results Milan, November 13, 2015 Italian Research 3Q15 Results Milan, November 13, 2015 TIP Price (Eu): Target Price (Eu): OUTPERFORM 3.59 4.10 A Quiet Quarter, Solid Portfolio Diversification Continues SECTOR: Holdings & RE Guglielmo

More information

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

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

More information

FIRST CAPITAL. Sound 2014 results and attractive dividend. Buy (maintained) Company Update

FIRST 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 information

FIRST CAPITAL. A cash pile ready to be used. Buy (maintained) Company Update

FIRST CAPITAL. A cash pile ready to be used. Buy (maintained) Company Update FIRST CAPITAL Company Update Buy (maintained) MARKET PRICE: EUR0.94 TARGET PRICE: EUR1.15 (from EUR1.17) Financial Holding Data Shares Outstanding (m): 24.04 Market Cap. (EURm): 22.5 NAV (EURm): 30.7 Free

More information

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

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

More information

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

potential 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

potential 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 information

PRIMA INDUSTRIE. Further margin improvement. Buy (maintained) Company Update

PRIMA INDUSTRIE. Further margin improvement. Buy (maintained) Company Update PRIMA INDUSTRIE Company Update Buy (maintained) MARKET PRICE: EUR13.24 TARGET PRICE: EUR15.34 (from EUR12.06) Machinery Data Shares Outstanding (m): 10.48 Market Cap. (EURm): 138.69 Enterprise Value (EURm):

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

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

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

GEFRAN. 1Q16 results in line. Buy (maintained) Company report. 13 May 2016. Electrical equipment

GEFRAN. 1Q16 results in line. Buy (maintained) Company report. 13 May 2016. Electrical equipment GEFRAN Company report Electrical equipment Data Shares Outstanding (m): 14 Market Cap. (EURm): 25 Enterprise Value (EURm): 55 Free Float (%): 33.2% Av. Daily Trad. Vol. (m): 0.01 Main Shareholder: Reuters/Bloomberg:

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

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

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

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

Background information. Changes in the shareholder structure and balance sheet. Contract with Google prolonged for two years

Background 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 information

NICE. Two positives, one negative. Hold (maintained) Company Update. 16 March 2016 MARKET PRICE: EUR2.24 TARGET PRICE: EUR2.30 (from EUR2.

NICE. Two positives, one negative. Hold (maintained) Company Update. 16 March 2016 MARKET PRICE: EUR2.24 TARGET PRICE: EUR2.30 (from EUR2. Company Update Hold (maintained) MARKET PRICE: EUR2.24 TARGET PRICE: EUR2.30 (from EUR2.86) Home Automation Data Shares Outstanding (m): 116.0 Market Cap. (EURm): 259.8 Enterprise Value (EURm): 270.1 Free

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

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

TIP OUTPERFORM. Portfolio Diversification Adds Appeal To The Stock. Italian Research Company Update Milan, September 22, 2015

TIP OUTPERFORM. Portfolio Diversification Adds Appeal To The Stock. Italian Research Company Update Milan, September 22, 2015 Italian Research Company Update Milan, September 22, 2015 TIP Price (Eu): Target Price (Eu): OUTPERFORM Portfolio Diversification Adds Appeal To The Stock 3.32 4.00 More consumers/luxury assets in the

More information

No surprises EPS almost tripled yoy; confirm Buy, TP raised to 74.00

No 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 information

TIP ITALY / Investment company

TIP ITALY / Investment company TIP ITALY / Investment company Company update BUY (Unchanged) Target: 3.86 (Prev. 3.67) Risk: High STOCK DATA Price 3.48 Bloomberg code TIP IM Market Cap. ( mn) 510 Free Float 100% Shares Out. (mn) 146.7

More information

Company Overview. Financial Performance

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

More information

Khambatta Securities Ltd.

Khambatta 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 information

Increasing estimates and PT on expectation of solid earnings momentum. Growth momentum and turnaround of insurance business

Increasing estimates and PT on expectation of solid earnings momentum. Growth momentum and turnaround of insurance business A cc or # $T ypcap$ 1628 1 0 4 2 Equity flash Trading Update Financial Services Hypoport AG BUY (BUY) Target 21.00 EUR (17.00 EUR) Price (last closing price) : 18.49 EUR Upside : 14% Est. change 2015e

More information

Aksa Enerji Outperform (Maintained)

Aksa 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 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

Graphite Electrodes. Imposition of antidumping duty augurs well. Sector Update. ICICI Securities Ltd Retail Equity Research.

Graphite Electrodes. Imposition of antidumping duty augurs well. Sector Update. ICICI Securities Ltd Retail Equity Research. Sector Update Rating matrix Target price Company Old New CMP Potential Upside HEG 225 275 238 19% Graphite India 85 15 91 18% Target period 12-15 months Price performance (%) Return % 1M 3M 6M 12M HEG

More information

HCC BUY. Infrastructure January 29, 2016

HCC BUY. Infrastructure January 29, 2016 Jan-15 Mar-15 Apr-15 May-15 Jul-15 Aug-15 Sep-15 Nov-15 Dec-15 Jan-16 India Research Infrastructure January 29, 2016 QUARTERLY REVIEW Bloomberg: IN Reuters: HCNS.BO BUY Better margins drive earnings s

More information

BUY Target: 215p. Strategic impact: cross-selling. Financial impact: good value

BUY Target: 215p. Strategic impact: cross-selling. Financial impact: good value UK Daily Letter 1 K3 Business Technology Group KBT : AIM : 144p BUY Target: 215p Bob Liao, CFA 44.20.7050.6654 bliao@canaccordgenuity.com COMPANY STATISTICS: 52-week Range: 0.82-1.50 Avg. Daily Vol. (000s):

More information

Techno Electric & Engineering Limited

Techno 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 information

Promising FY 2018 targets

Promising 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 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

Trevi Finanziaria. New intake needed to sustain 2010. 26 November 2009 Capital Goods Change in Recommendation

Trevi Finanziaria. New intake needed to sustain 2010. 26 November 2009 Capital Goods Change in Recommendation 26 November 2009 Capital Goods Change in Recommendation Price: 12.62 Target price: 13.00 Neutral (from Outperform) 13 12 11 10 9 26/11/09 2007 2008 2009E 2010E 2011E EPS Adj. ( ) 0.87 1.17 1.27 1.45 1.45

More information

CEWE. Overweight. Financial Markets Research. Retail & Consumer Goods. - Ready for Christmas business- Annual report: Mar 15.

CEWE. Overweight. Financial Markets Research. Retail & Consumer Goods. - Ready for Christmas business- Annual report: Mar 15. 18 November 2014 Retail & Consumer Goods CEWE - Ready for Christmas business- Overweight Old: Overweight Target price: 61.70 Old: 60.50 Current price: 52.31 (17 November 2014) 9M14 with continuation of

More information

Strong operational performance

Strong operational performance ABB India Equity Research Engineering & Capital Goods February 8, 2016 Result Update Emkay Your success is our success Strong operational performance CMP Target Price Rs1,134 Rs1,407 ( ) Rating Upside

More information

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

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

More information

GAIL (India) Ltd. INR 346

GAIL (India) Ltd. INR 346 Feb-15 Apr-15 Jun-15 Aug-15 Oct-15 Dec-15 Feb-16 India Equity Institutional Research Oil & Gas RESULT UPDATE GAIL (India) Ltd. INR 346 Good performance; Near term outlook looks stable BUY GAIL reported

More information

JSW Energy Ltd. Interest expenses dragged the bottom-line BUY. Jan. 25, 2016

JSW 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 information

Empresaria (EMR.L) Empressive finish to the year

Empresaria (EMR.L) Empressive finish to the year 26 th January 2015 56 54 52 50 48 46 EMR EMPRESARIA ORD 5P Empresaria (EMR.L) Empressive finish to the year 44 42 40 38 Q1-2014 Q2-2014 Q3-2014 Q4-2014 Price: 43.0p Sourc e: Fides s a 12m High 56.0p 12

More information

Aksa Enerji OUTPERFORM. 07 September 2011. Massive cut in 2011 production target more than priced in... Upside Potential* 80%

Aksa 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 information

Impregilo Presentation of the Business Plan 2013-2015. Pietro Salini Chief Chief Executive Officer

Impregilo Presentation of the Business Plan 2013-2015. Pietro Salini Chief Chief Executive Officer Impregilo Presentation of the Business Plan 2013-2015 Pietro Salini Chief Chief Executive Officer Milan, 11 December 2012 Disclaimer 2 This document has been prepared by Impregilo S.p.A. (the Company )

More information

Primi sui Motori S.p.A.

Primi sui Motori S.p.A. Primi sui Motori S.p.A. We help companies use the Internet to communicate May 2013 Notices and disclosures Confidentiality This document (herein the "Document") was created by Primi sui Motori S.p.A. (herein

More information

INTERVIEWS - FINANCIAL MODELING

INTERVIEWS - 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 information

for 2014 achieved but increased uncertainty due to reduced spending in the oil & gas industry 2014E figures: Underlying EBITDA above our expectations

for 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 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

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

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

Private drilling fluid technology service leader

Private 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 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

TXT e-solutions CORPORATE PRESENTATION

TXT e-solutions CORPORATE PRESENTATION TXT e-solutions CORPORATE PRESENTATION April 16 th, 2014 April 2014 A bit of History Founded by A.Braga Illa Until 2000: healthy, but very small «Italy-only» System Integrator July 2000: IPO Borsa Italiana

More information

Company Report. New China Life (1336 HK) Hold Life & Health Insurance Industry 2013E target price: HK$34.30 (from HK$24.

Company Report. New China Life (1336 HK) Hold Life & Health Insurance Industry 2013E target price: HK$34.30 (from HK$24. New China Life Company Report New China Life (1336 HK) Hold Life & Health Insurance Industry 2013E target price: HK$34.30 (from HK$24.85 previously) Key data H-share price (HK$) 31.45 Target price (HK$)

More information

Mphasis. FY17 could be a year of revenue growth. Source: Company Data; PL Research

Mphasis. FY17 could be a year of revenue growth. Source: Company Data; PL Research FY17 could be a year of revenue growth February 08, 2016 Govind Agarwal govindagarwal@plindia.com +91 22 66322300 Rating Accumulate Price Rs440 Target Price Rs510 Implied Upside 15.9% Sensex 24,617 Nifty

More information

Expert System. Strong organic growth with acquisition upside. Growth in annual licensing key to shareholder return

Expert System. Strong organic growth with acquisition upside. Growth in annual licensing key to shareholder return Expert System Strong organic growth with acquisition upside Acquisition and order update Software & comp services Expert Systems has announced encouraging order growth, with US orders up 82% and annual

More information

Cinda International. Hold (Initiation) Target price: HK$1.55. Facing intense competition from Chinese brokers in HK; initiate at Hold

Cinda International. Hold (Initiation) Target price: HK$1.55. Facing intense competition from Chinese brokers in HK; initiate at Hold Equity Research Financials Cinda (111 HK) Hold (Initiation) Target price: HK$1.55 Facing intense competition from Chinese brokers in HK; initiate at Hold China Cinda s international business platform Cinda

More information

Simplex Infrastructures

Simplex Infrastructures 2QFY216 Result Update Infrastructure November 17, 215 Simplex Infrastructures Performance Highlights Quarterly highlights - Standalone Y/E March (` cr) 2QFY16 1QFY16 2QFY15 % chg (yoy) % chg (qoq) Net

More information

Equity Analysis and Capital Structure. A New Venture s Perspective

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

More information

FIRST CAPITAL. New cycle. Buy (maintained) Company Update. 18 April 2016. Financial Holding

FIRST CAPITAL. New cycle. Buy (maintained) Company Update. 18 April 2016. Financial Holding FIRST CAPITAL Company Update Buy (maintained) MARKET PRICE: EUR0.88 TARGET PRICE: EUR1.11 (from EUR1.13) Financial Holding Data Shares Outstanding (m): 24.05 Market Cap. (EURm): 21.2 NAV (EURm): 28.7 Free

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

Company Presentation VTG AG Connecting worlds. Analyst Conference April 14, 2015

Company Presentation VTG AG Connecting worlds. Analyst Conference April 14, 2015 Company Presentation VTG AG Connecting worlds Analyst Conference April 14, 2015 Table of content 1 Highlights 2014 2 Performance & Financials 2014 3 Update on Strategy 4 Outlook 2015 5 Appendix 1 Executive

More information

Chapter 9 Valuing Stocks

Chapter 9 Valuing Stocks Chapter 9 Valuing Stocks 9-1. Assume Evco, Inc., has a current price of $50 and will pay a $2 dividend in one year, and its equity cost of capital is 15%. What price must you expect it to sell for right

More information

Britannia Industries

Britannia Industries Rally in Input costs near term drag, Maintain BUY June 20, 2016 Amnish Aggarwal amnishaggarwal@plindia.com +91 22 66322233 Gaurav Jogani gauravjogani@plindia.com +91 22 66322238 Rating BUY Price Rs2,641

More information

Maruti Suzuki. Source: Company Data; PL Research

Maruti Suzuki. Source: Company Data; PL Research Q3 results subdued, Outlook remains good; BUY January 28, 2016 Rohan Korde rohankorde@plindia.com +91 22 66322235 Rating BUY Price Rs4,103 Target Price Rs4,844 Implied Upside 18.1% Sensex 24,470 Nifty

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

Petroceltic. FY12 Preview Transitioning to a new level Equity Research 18 Apr 2013. Oil & Gas. Inaugural results statement as a merged entity

Petroceltic. FY12 Preview Transitioning to a new level Equity Research 18 Apr 2013. Oil & Gas. Inaugural results statement as a merged entity Oil & Gas FY12 Preview Transitioning to a new level Equity Research 18 Apr 2013 Inaugural results statement as a merged entity While the scheduled release of FY12 results from on Monday (April 22 nd )

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

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

QUADRANT SKEW CAPITAL Syllabus

QUADRANT 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 information

telegate group: 6-months results 2010

telegate group: 6-months results 2010 telegate group: 6-months results 2010 Munich, August 3, 2010 Agenda The new telegate: Transformation towards local search provider Financials 6-months 2010 Business development & objectives 2 Transformation

More information

The Ramco Cements. Source: Company Data; PL Research

The Ramco Cements. Source: Company Data; PL Research Robust performance; remains the best play on Southern region February 09, 2016 Kamlesh Bagmar kamleshbagmar@plindia.com +91 22 66322237 Ankit Shah ankitshah@plindia.com +91 22 66322244 Rating BUY Price

More information

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

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

More information

TIP. FY14 Results BUY (Unchanged) Target: 3.60 (Prev. 3.40) Risk: High. ITALY / Investment company A SUCCESSFUL 2014 AND EQUALLY PROMISING 2015

TIP. FY14 Results BUY (Unchanged) Target: 3.60 (Prev. 3.40) Risk: High. ITALY / Investment company A SUCCESSFUL 2014 AND EQUALLY PROMISING 2015 TIP ITALY / Investment company FY14 Results BUY (Unchanged) Target: 3.60 (Prev. 3.40) Risk: High STOCK DATA Price 3.32 Bloomberg code TIP IM Market Cap. ( mn) 451 Free Float 100% Shares Out. (mn) 135.7

More information

Outlook for 2015 damped by new VAT ruling; turnaround assumed in 2016e. Outlook for 2015 dimmed by new EU VAT ruling

Outlook for 2015 damped by new VAT ruling; turnaround assumed in 2016e. Outlook for 2015 dimmed by new EU VAT ruling A cc or # $T ypcap$ 1628 1 0 4 2 Page 1/7 Equity flash Trading Update Entertainment Mybet Holding SE BUY (BUY) Target EUR 1.50 (EUR 1.60) Price (last closing price) : EUR 1.10 Upside : 36% Est. change

More information

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

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

More information

Halk REIT. Bloomberg: HLGYO TI OUTPERFORM. Reuters: HLGYO IS. An overlooked REIC with a premium portfolio

Halk 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 information

FY 2013 Results & Strategic Outlook. 2014 STAR Conference

FY 2013 Results & Strategic Outlook. 2014 STAR Conference FY 2013 Results & Strategic Outlook 2014 STAR Conference The gateway to your digital presence Agenda DADA in a snapshot Core Business Overview: Domains & Hosting New Business Overview: Digital Advertising

More information

for Analysing Listed Private Equity Companies

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

More information

FSA Note: Summary of Financial Ratio Calculations

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

More information

CEWE Stiftung & Co. KGaA

CEWE Stiftung & Co. KGaA CEWE Stiftung & Co. KGaA Solid development - on track to reaching targets 12/05/2015 Hold 60.00 EUR Close (11/05/2015) 57.81 EUR Bloomberg: CWC WKN: 540390 Sector Share price performance Consumer 52 week

More information

Downgrading to Hold on Worsening Working Capital and Increased Debt

Downgrading to Hold on Worsening Working Capital and Increased Debt Latin American Equity Research Mexico City, July 22, 2008 Company Update Mexico Homebuilders HOMEX Downgrading to Hold on Worsening Working Capital and Increased Debt Gonzalo Fernandez* Mexico: Banco Santander

More information

Oracle Corp. (ORCL) Sounds like we should forget about move to subscription accounting. The Goldman Sachs Group, Inc.

Oracle Corp. (ORCL) Sounds like we should forget about move to subscription accounting. The Goldman Sachs Group, Inc. Oracle Corp. (ORCL) Sounds like we should forget about move to subscription accounting. The Goldman Sachs Group, Inc. March 9, 2006 In-Line/Attractive United States Technology Software Stock data Price

More information

Jumbo. Stock price rally fully justified BUY EUROCORP. Price ( ): 7.20 Target ( ): 8.60. H1:05 Review

Jumbo. Stock price rally fully justified BUY EUROCORP. Price ( ): 7.20 Target ( ): 8.60. H1:05 Review EUROCORP Jumbo Reuters: BABr.AT Bloomberg: BABY GA General Retailers Greece BUY Price ( ): 7.20 Target ( ): 8.60 H1:05 Review Market Cap ( m): 328.5 Net Debt @ y/e ( m): 78.5 BVPS @ y/e ( ): 2.11 12m Price

More information

Deutsche Bank Global Transaction Banking. What DR investors are buying: An analysis of investment drivers for depositary receipts

Deutsche Bank Global Transaction Banking. What DR investors are buying: An analysis of investment drivers for depositary receipts What DR investors are buying: An analysis of investment drivers for depositary receipts What DR investors are buying: An analysis of investment drivers for depositary receipts Conventional methods of trying

More information

Biostime International (1112 HK) Expensive acquisition brings more challenges; maintain SELL

Biostime International (1112 HK) Expensive acquisition brings more challenges; maintain SELL 03/14 04/14 05/14 06/14 07/14 08/14 09/14 10/14 11/14 12/14 01/15 02/15 03/15 04/15 05/15 06/15 07/15 08/15 Biostime International Sep 22, 2015 Company Report Rating: SELL TP: HK$ 12.91 Share price (HK$)

More information

Bright Smart (1428 HK)

Bright Smart (1428 HK) Equity Research Financials Bright Smart (1428 ) Hold (initiation) Target price: $1.70 Local broker with high ROE; initiate at Hold Local broker with expansion ambition Bright Smart is a securities, commodities

More information

CENTRAL SECURITIES CLEARING SYSTEM PLC. CSCS: from West Africa to the rest of the world. Recommendation: BUY

CENTRAL SECURITIES CLEARING SYSTEM PLC. CSCS: from West Africa to the rest of the world. Recommendation: BUY CENTRAL SECURITIES CLEARING SYSTEM PLC NASD EQUITY NIGERIA FINANCIAL SERVICES CSCS: from West Africa to the rest of the world INVESTMENT HIGHLIGHT HALF YEAR 2015: Growing Revenue and Bottom-Line Amidst

More information

INVESTMENT RESEARCH DATA MODUL AG. Data Modul AG Recommendation. Date: 08/13/2014. Buy. Clear profitability increase in H1

INVESTMENT 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 information

INVESTMENT CASE FULLY INTACT

INVESTMENT CASE FULLY INTACT Leifheit AG Q2 results due out on 12/08/2015 07/08/2015 INVESTMENT CASE FULLY INTACT Buy 60.00 EUR Close (06/08/2015) 47.68 EUR Bloomberg: LEI WKN: 646450 Sector Share price performance Consumer 52 week

More information

Empresaria (EMR.L) 70 EMR EMPRESARIA ORD 5P

Empresaria (EMR.L) 70 EMR EMPRESARIA ORD 5P 20 th May 2015 Empresaria (EMR.L) 70 EMR EMPRESARIA ORD 5P 65 60 55 50 45 40 35 Q3-2014 Q4-2014 Q1-2015 Sourc e: Fides s a Price: 67.0p 12m High 67.0p 12 m Low 39.5p Mkt cap 29m Shares 46.5m (diluted)

More information

HMS 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 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 information

Tree House Education & Accessories

Tree House Education & Accessories 2QFY2016 Result Update Educational Services November 10, 2015 Tree House Education & Accessories Performance Highlights Y/E March (` cr) 2QFY16 2QFY15 % chg (qoq) 1QFY16 % chg (yoy) Net sales 57 50 15.1

More information

Paddy Power REDUCE BUY

Paddy Power REDUCE BUY Gavin Kelleher +353 1 240 4104 Gavin.Kelleher@merrion-capital.com Reuters PWL I / Bloomberg PWL ID Paddy Power Rating Previous REDUCE BUY 29 January 2009 IRELAND GAMING Reducing forecasts due to concerns

More information

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

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

More information

Accumulate. Exide Industries Ltd(EIL) Automobile Ancillaries RETAIL EQUITY RESEARCH

Accumulate. Exide Industries Ltd(EIL) Automobile Ancillaries RETAIL EQUITY RESEARCH Q3FY16 RESULT UPDATE GEOJIT BNP PARIBAS Research RETAIL EQUITY RESEARCH Exide Industries Ltd(EIL) Automobile Ancillaries BSE CODE: 500086 NSE CODE: EXIDEIND Bloomberg CODE: EXID IN SENSEX: 23,759 Accumulate

More information

This document may not be used, reproduced or sold without the authorisation of the Groupe HEC

This 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 information

CMP: 1152.10 JUNE 2016 SWARAJ ENGINES LTD

CMP: 1152.10 JUNE 2016 SWARAJ ENGINES LTD Index Details SWARAJ ENGINES LTD Result Update (PARENT BASIS): Q4 FY16 Stock Data Sector Auto Parts & Equipment BSE Code 500407 Face Value 10.00 52wk. High / Low (Rs.) 1207.90/762.00 Volume (2wk. Avg.)

More information

Canadian Tire: Value Under the Hood

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

More information

Gold at two year highs

Gold at two year highs Conroy Gold and Natural Resources plc Gold price review 05 July 2016 Key Statistics Code : CGNR Listing : AIM Sector : Mining Market Cap : 2.9m Share in issue : 11.01m Current Price : 26.25p 12 mnth High/Low

More information

Exhibit 1: Financial summary of First Tractor in 1H12-1H14 1H12 2H12 1H13 2H13 1H14 (% YoY)

Exhibit 1: Financial summary of First Tractor in 1H12-1H14 1H12 2H12 1H13 2H13 1H14 (% YoY) Capital Goods Manufacturing ector August 29, 214 Company Report Rating: HOLD TP: HK$ 4.8 H-hare price (HK$) 5.17 Est. share price return (7.16%) Est. dividend yield 1.39% Est. total return (5.77%) First

More information