Iomart Group plc BUY, TARGET PRICE 216p (upside +10.2%)
|
|
- Harold Ray
- 8 years ago
- Views:
Transcription
1 November 20, 2012 Iomart Group plc BUY, TARGET PRICE 216p (upside +10.2%) Market data Stock price 196p Shares nb diluted (m) Market value 199.1m Net Debt adjusted 4.55m EV (mls) ISIN GB Market LSE-AIM Analyst P.Schang Iomart Group plc is a UK based company that provides cloud computing and managed hosting services to its customers. The design, delivery and management of hosting services by the company helps clients in reducing costs and risks associated with maintaining their own web and online applications. As the company has its own data centres and network infrastructure, it can provide a whole range of vertical components in the hosting arena without a reliance on third party suppliers. LATEST PRESS RELEASE COMMENTARY (m) e 2014e 2015e Sales %growth 32.6% 27.0% 17.0% 10.0% EBITDA %margin 33.4% 35.5% 37.5% 37.7% EBIT %margin 18.0% 23.7% 27.5% 28.6% Net profit %margin 18.5% 17.8% 20.8% 21.7% e 2014e 2015e PE EV/Sales EV/EBITDA EV/EBIT On 29 th May 2012 Iomart announced its annual results for FY12 and reported 33% increase in revenues ( 33.5m) compared to FY11. EBITDA increased by 33% to 11.2m and EBIT increased from 2.8m to 6.02m. Net Profit margin improved from 11.3% to 18.5% while Basic EPS was up 113%. Cash flow from operations was 9m, up 29% from 7m in ANALYSIS Hosting division revenue increased 38% mainly due to 600 new orders, significant additional orders from existing customers and contributions from Titan Internet Limited and EQSN acquired in the middle of FY11. Revenue of Easyspace division increased 21% because of acquisition of Switch Media and Global Gold. After integrating these acquisitions, the company expects to make two to three more acquisitions in the current year. Covered by Nfinance since 20 th Nov 2012 VALUATION Calendar November 27, H1 FY13 Results Name of shareholder % of share capital Angus MacSween 19.25% Legal & General Investment Management 12.40% Henderson Global Investors 9.86% Majedie Asset Management 8.05% Universities Superannuation Scheme 3.75% British Steel Pension Fund 3.75% Bill Dobbie 3.44% Liontrust Asset Management 3.28% River & Mercantile Asset Management 3.25% Even though EV/EBTDA is at 18.2, the Company is valued higher than its peers, we believe that higher premium is justified in view of growth potential from cloud computing. This will result to an increase in demand for managing, storing and analysing data, hosting services and SaaS. We recommend a buy on the stock with target price of 216p (DCF 349p, WACC 6.8%, terminal growth rate 1%, peers 118p)
2 SUMMARY... 3 GROUP PRESENTATION... 4 GROUP HISTORY... 7 INVESTMENT TRIGGERS... 8 Growth in managed hosting services and cloud based services... 8 Big data opportunity... 8 Revenue visibility and SaaS opportunity... 8 Benefits from investments in data centre fibre network High growth in sales, net income and margins INVESTMENT RISKS... 9 Acquisitions related risks... 9 Economic slowdown... 9 VALUATION FINANCIAL OVERVIEW... 12
3 SUMMARY The company started its operations in 1998 as an integrated internet and telecommunication enterprise. Over the years the company has evolved as a provider of hosting, collocation, data centres and business services to more than 3,00,000 customers. The company has its own data centres located in London, Glasgow, Manchester, Nottingham, Leicester and Maidenhead. The key services offered by the company are: Managed Services Collocation Domain names Web hosting Web design Cloud hosting Green hosting Shopping cart software Dedicated servers Cloud security
4 GROUP PRESENTATION Iomart group mainly consists of the following companies: Iomart Hosting Easyspace Virtual Servers Westcoastcloud Rapidswitch Titan Internet Internetters The company offers the following solutions to clients: Infrastructure solutions: (i) (ii) UK Data Centres Iomart operates its data centres in six UK locations. It provides a complete one source managed hosting service from domain to the data centre. UK Network Iomart provides connectivity which is free of collision and packet loss and offers services like IP Transit, Point to Point and content delivery networks. Hosting solutions: The Company offers web-hosting services that help customers to store information and content on servers that are accessible to groups of people via the web. Due to Iomart owning its data centres it has the ability to host the end-to-end process. The hosting solutions offered are as follows: (i) (ii) (iii) (iv) Shared Hosting Dedicated servers, virtual servers, website design and extended services such as ecommerce solutions and . Dedicated Hosting Clients can customise the entire server for their sole use with no restrictions on operating systems, hardware, etc. Managed Hosting Managed hosting to clients requiring high availability, high performance computing hardware for web applications. Cloud Hosting Cloud solutions provided by the Company enables the clients to scale their own computing, network and storage requirements according to their needs. Data management solutions: Data management solutions services help customers in securing vital information. These include: (i) (ii) Storage Iomart has made significant investments into a new virtualised SAN (Storage Area Network) in order to meet the rising demand for data storage. Data Back and Archiving Provides various data backup and archiving solutions
5 (iii) Virtualisation Large scale virtualised server environments that enable the clients to run multiple combinations of applications and operating systems on a single computer. & Security Solutions: The company provides a range of cloud based and security apps that help clients in messaging and managing Internet requirements. These and security solutions include: (i) (ii) (iii) Business Two mail hosting options: Microsoft Exchange and Iomart mail. SAAS Internet Management Netintelligence of Iomart uses Software as a Service delivery model and hosts and operates a web based distribution platform. Network Content Filtering Iomart Cloud Clean provides content filtering services to ISPs, MSPs, content providers and corporations to identify potential illegal traffic. Partner Solutions: Westcoastcloud of Iomart group offers a wide range of cloud based , security and storage services. Business Segments The company divides total revenues generated from various solutions into two segments: Hosting Segment and Easyspace segment. Hosting Segment: This segment includes managed hosting facilities and services to larger SMEs and corporate consumers; hybrid cloud solutions and services through a network of owned data centres. Easyspace Segment: This segment includes shared hosting and domain registration services to the micro and SME companies. The other services provided are services, domain names, shared, dedicated and virtual servers.
6 During the past five years the share of Easyspace segment has gone down from 77.9% in 2008 to 27.3% in 2012 while the share of Hosting segment has increased from 22.1% to 72.7 % during the same period as shown in the graph below: The company divides its geographical revenue into two segments UK and rest of world. During 2011, the total share of UK in total revenue was 89% while the rest of the world contributed 11%. The share of non-uk segment in total revenue is continuously increasing from 2009 onwards as shown on the graph below.
7 GROUP HISTORY The major milestones in the history of Iomart Group plc are given in the following table: December 1998 The company was founded and obtained a UK telecommunication license October 1999 April 2000 Earned it first revenue by launching its service in conjunction with Virginbiz.net Iomart group incorporated and floated on AIM October 2000 June 2001 The company launched consumer ISP and UK s first managed and messaging platform. Launched first self-install broadband connection into UK. August 2001 German /messaging company CANBOX acquired. July 2003 Acquired hosting and domain company Web Genie Internet Ltd. February 2004 Acquired.hosting and domain company Internetters. May 2005 Launched UK business directory service Ufindus. January 2006 May 2009 Launched Netintelligence as world s first security Software as a service product. Launches VirtualServers.com July 2012 October 2012 Iomart plc joined with Scotland s Commsworld, to create a complete hosted voice and data offering to the private and public sector. Enters into an agreement with Geo to deliver high capacity fibre connectivity into its six UK data centers.
8 INVESTMENT TRIGGERS Growth in managed hosting services and cloud based services As a result of the increasing number of critical business applications switching towards the Internet, the necessity of 24-hours management and security will be absolute. The increase in demand for hosted services provides an opportunity for the Company. Iomart also expects to benefit from the growth in cloud computing market. As stated by Wintergreen Research, cloud market is expected to rise from $20.3 billion in 2009 to $100.4 billion by Big Data Opportunity Transactions and information being transmitted across the Internet is expected to grow at a phenomenal rate as the demand for storing, managing and analyzing data will increase in the years to come. Iomart is currently investing in storage infrastructure and improving network capacity to take advantage of the Big Data Opportunity. Revenue visibility and SaaS Opportunity. The company has multi-year contracts with its clients for the provision of complex managed hosting solutions. This provides revenue visibility to the Company, furthermore, with an increase in number of companies using Software as a Service in the next few years the company can capitalize on this opportunity through SaaS offerings. Benefits from investments in data center fibre network In order to provide fast connectivity between its data centers and main UK internet exchanges, the Company has planned multi-million pound investments into a new optical fibre network. Iomart will no longer have to rely on number of providers for routing customer connectivity. This will enable customers to move huge amounts of data at the highest speeds irrespective of their location. The company expects to increase its capacity and national reach, as it will be able to provide customers with unlimited bandwidth with greater reliability and security. High growth in sales, net income and margins The company has a successful track record for achieving growth via acquisitions. Since 2008 the sales of the company has grown at a CAGR of 42%. EBIT margin and net profit margin have continuously increased along with growth in net income from 2008 to 2012.
9 INVESTMENT RISKS Acquisitions related risks Iomart has made various acquisitions in past few years and is planning to continue this stategy in the years to come. If the Company is not able to successfully integrate the operations of the acquired businesses, the desired results may not be achieved. Furthermore, the debt level may further increase if acquisitions are funded through borrowings. The company made three acquisitions in In August 2012 Iomart acquired Melbourne and Skymarket for 8.2m and expects to complete 4 acquisitions in the current year. Economic slowdown The global economic slowdown may reduce companies willingness to invest in technology, therefore having a direct impact on the financial performance and growth of Iomart.
10 VALUATION In order to compute the target price of Iomart Group plc share price, we have used a combination of DCF-based absolute valuation technique, relative valuation (peer multiples) and historical multiples. Value obtained through each of the methods has been given an equal weight, thus arriving at valuation of per share. Method Weighting Stock price Peer comparison 33% 1.18 DCF 33% 3.49 Historical Ratios 33% 1.80 Weighted average 2.16 PEERS COMPARISON We have compared Iomart Group Plc with 4 peers companies by using 5 multiple ratios. By taking the average of the following prices we have computed a stock price of Name of Company EV/Sales EV/EBITDA EV/EBIT PE P2B Computacenter plc Blinkx plc Microgen plc NCC Group plc Median Corresponding Stock Price Source: At median EV/Sales ratio of 2.9 of peer group we get stock price of 0.92 for the company. 2. The median EV/EBITDA of 11.7 of results into corresponding stock price of 1.27 for share of the company. 3. The median EV/EBIT of 14.5 for the peer group results into corresponding stock price of 0.83 for Iomart Group plc. 4. The median PE ratio 28.2 provides corresponding stock price 1.75 for each share of the company. 5. At median P2B of peers at 2.5, each share of Iomart Group plc is valued at 1.15.per share.
11 The average of above 5 prices provides a stock price of 1.18 for each share of the company. DISCOUNTED CASH FLOWS Based on this DCF model, we get a stock price at 3.03 per share (WACC 6.8%, terminal growth rate +1.0%): Revenues Revenue growth % 32.6% 27.0% 17.0% 10.0% 10.0% 10.0% 10.0% 5.0% 5.0% 5.0% EBIT EBIT margin % 11.0% 18.0% 23.7% 27.5% 28.6% 29.7% 32.3% 34.6% 35.2% 35.9% 36.8% Dep. & Amortisation CapEx WCR Free Cash Flow Terminal value Discounted cash flow Discounted terminal value WACC assumptions Beta 0.64 Market premium 6.0% Risk Free Rate 3.0% Cost of Equity 6.8% Long-term Equity Weight 100.0% Cost of Debt 3.9% Long-term Tax rate 23.0% Tax Effected Cost of Debt 3.0% Long-term Debt Weight 0.0% WACC 6.8% Terminal growth 1.0% Forward diluted shares(m) 104.8
12 FINANCIAL OVERVIEW Profit and Loss account: P&L ( m) Revenue % growth 45.4% 55.4% 37.8% 32.6% Easyspace % growth 14.3% 1.9% 2.6% 20.8% Hosting % growth 154.6% 139.8% 61.4% 37.6% EBIT % margin -27.9% -14.0% 2.1% 11.0% 18.0% Net Profit Net Profit Margin % -22.0% -16.4% 11.3% 11.3% 18.5% The Company s revenue has continuously increased from 8.12m in 2008 to 33.48m in Hosting division is the major contribution to the growth where revenue has increased from 1.80m in 2008 to 24.35m in During the same period revenue of Easyspace division increased from 6.32m to 9.13m. EBIT margin and net profit margin have also improved continuously over the past five years.
13 Balance Sheet Balance Sheet ( m) Non-current assets: Goodwill Other Intangible Assets Property, plant and equipment Deferred Tax Assets Lease deposit and deferred consideration Current assets: Trade & other receivables Inventories Deferred consideration receivable on disposal Cash and cash equivalents Total Assets Current liabilities: Trade & other payables Current Borrowings Contingent consideration due on acquisitions Current income tax liabilities Non-current liabilities: Borrowings Deferred consideration due on acquisition Equity Total Liabilities Net Debt The majority of non-current assets are contributed by goodwill and property, plant & equipment, which account for 55% and 32% of total non-current assets respectively. Goodwill has continuously increased over the years as a result of various acquisitions made by the group. Other intangible assets mainly include development costs, customer relationships and software. Development costs are research and development costs that are capitalized. Currents assets include trade & other receivables and cash and cash equivalents. The borrowings of the group have continuously increased because of amount raised for acquisitions.
14 Cash-Flow statement Cash Flows ( m) Profit before taxation Depreciation, Amortisation & Impairment WCR Share based payments Net Finance Income/Costs Income tax paid Others Operational cash flows Purchase of property, plant & equipment Purchase of intangibles Capitalisation of development costs Free cash flows CFF Operational cash flows of Iomart Group plc have continuously improved and have increased from 0.52m in 2008 to 9m in Capital expenditure includes purchase of property, plant and equipment; intangibles and development costs. Free cash flows of the company have also increased continuously every year from -1.02m in 2009 to 6.04m in 2012.
15 NFinance Securities est une entreprise d'investissement agréée et réglementée par l'autorité de Contrôle Prudentiel et par l'autorité des Marchés Financiers. Les informations exprimées dans cette étude sont soumises seulement à titre informatif et ne sont en aucune façon une offre ou une sollicitation d acheter ou de vendre les instruments financiers mentionnés ci-dessus. Les informations exposées dans ces analyses et/ou études sont issues de sources dignes de foi. La responsabilité de NFinance Securities ne saurait être engagée, directement ou indirectement, en cas d erreur ou d omission. Tout investissement dans les instruments financiers entraîne une prise de risque pouvant résulter, pour l'investisseur, en des pertes en capital du fait, entre autres, des fluctuations des marchés financiers ou des cours d instruments financiers spécifiques. En applications des règlements de l AMF nous publions les informations suivantes : participation de NFinance Securities dans l émetteur : néant, contrat de liquidité : néant, montages d opérations financières : néant, intérêt personnel de l analyste : néant, prestations de conseils : néant, prestations de services : néant, communication préalable à l émetteur : oui. Ce document ne peut pas être distribué au Royaume Uni, sauf aux personnes autorisées ou exemptées sous le UK Financier Securities Act 186 et l article 11 (13) du Financial Securities Act. Ce document ne peut pas être distribué ou disséminé aux États Unis ou dans ses possessions. Les valeurs mobilières sujet de cette étude n ont pas été enregistrées avec le Securities and Exchange Commission et envoyer cette étude à un résident des États-Unis est interdit. Le document ci-dessus peut utiliser les méthodes de valorisation suivantes : Méthode DCF : la méthode des cash flows actualisés consiste à définir les cash flows qu'une société va dégager dans le futur et à les actualiser à un taux représentant le coût moyen pondéré du capital. Ces hypothèses sont calculées et définies par l'analyste. Méthode des comparables boursiers : cette méthode consiste à calculer des ratios de valorisation de sociétés cotées comparables et à appliquer ces ratios aux fondamentaux de la société à valoriser. Méthode des ratios de valorisation historiques : cette méthode consiste à calculer les ratios de valorisation moyens historiques de la société et à les appliquer à ses fondamentaux. Méthode de l'anr : consiste à évaluer les actifs du bilan en valeur de marché par la méthode la plus pertinente pour l'analyste Méthode des multiples de transaction : consiste à appliquer à la société les ratios de valorisation récemment constatés lors de transaction sur des sociétés comparables. Ratings of companies under coverage between the 11/06/2012
Micropole BUY, TP 1.57 (upside +24.6%)
Micropole BUY, TP 1.57 (upside +24.6%) July, the 19th 2011 Market data Stock price (closing 18/07/2011) 1,26 Shares nb diluted (M) 27,1 Market value (M ) 34,1 Net Debt adj (M ) -4,4 EV (M ) 29,7 Mnemo
More informationDevoteam BUY, TP 23.33 (upside +23.4%)
8th of June 2011 Market data Stock price (closing 06/05/2011) 18,90 Shares nb diluted 10,7 Market value (mls) 202,5 Net Debt adjusted 15,8 EV (mls) 218,3 ISIN Market Mnemo Analyst Devoteam BUY, TP 23.33
More informationBetfair Group Plc. 7.52, BUY, TARGET PRICE 8.74 (Upside 16.2%) Oct 9, 2012
Oct 9, 2012 Betfair Group Plc 7.52, BUY, TARGET PRICE 8.74 (Upside 16.2%) Market data Stock price 7.52 Shares nb diluted (m) 102.3 Market value 769.5 Net Debt adjusted - 23.6 EV (mls) 745.9 ISIN Market
More informationActia Group Neutral, TP 1.52 (upside +13.4%)
Market data Stock price (closing 04/10/2011) 1,34 Shares nb diluted 20,1 Market value (K ) 26,9 Net Debt adjusted 62,7 EV (mls) 89,6 ISIN Mnémo Market Analysts Actia Group Neutral, TP 1.52 (upside +13.4%)
More informationGROUPE FLO. BUY, TP 4.0 (upside +30.6%) 25th JULY, 2012
25th JULY, 2012 GROUPE FLO BUY, TP 4.0 (upside +30.6%) MARKET DATA Stock price (closing 25/07/12) 3.05 Shares nb fully diluted in m 39.5 Market value (m ) 120.5 Net Debt adjusted (m ) 132.1 EV (m ) 252.6
More informationCorrespondance des termes comptables et financiers. Français-Anglais. Action on Line S.A. Copyright Tous droits réservés. Page 1
Correspondance des termes comptables et financiers Français-Anglais Page 1 TERMES FRANCAIS EQUIVALENT ANGLAIS Achats Purchases Actifs Assets Actif circulant Current assets (sometimes known as Circulated
More informationDATRON AG. Investor day supports our positive view. Buy (Buy) 12.50 EUR (12.50 EUR ) BANKHAUS LAMPE // 1 17/09/2015
BANKHAUS LAMPE // 1 DATRON AG Investor day supports our positive view 17/09/2015 Buy (Buy) 12.50 EUR (12.50 EUR ) Close 15/09/2015 9.75 EUR Bloomberg: DAR GY WKN: A0V9LA Sector Engineering Share price
More informationKeep in touch FINANCIAL COMMUNICATIONS. Thierry Prévot Group General Manager, Financial Communications & Strategic Prospective Analysis
FINANCIAL COMMUNICATIONS Keep in touch with a complete range of devices and publications Thierry Prévot Group General Manager, Financial Communications & Strategic Prospective Analysis 1 Websites loreal.com
More informationThis document may not be used, reproduced or sold without the authorisation of the Groupe HEC
Please send any questions on this case study to the author via the mail box on the web site www.vernimmen.com Pascal Quiry October 2010 This document may not be used, reproduced or sold without the authorisation
More informationSun Management Center Change Manager 1.0.1 Release Notes
Sun Management Center Change Manager 1.0.1 Release Notes Sun Microsystems, Inc. 4150 Network Circle Santa Clara, CA 95054 U.S.A. Part No: 817 0891 10 May 2003 Copyright 2003 Sun Microsystems, Inc. 4150
More informationYear ended 31 Dec 2009
PACE PLC CHANGE OF FUNCTIONAL AND PRESENTATIONAL CURRENCY AND COMPARATIVES RE-PRESENTED IN US DOLLARS Introduction Pace announced at the time of its preliminary results announcement that the Board had
More informationG5 Entertainment. G5 Entertainment. Quarter Update Q3 15. Amended strategy and boosted profitability
Quarter Update Q3 15 Last updated on the 18/11/2015 Share Price Market Capitalisation Target Price 41.00 SEK 360.8m SEK 49.05 SEK Amended strategy and boosted profitability reported their third quarter
More informationSun StorEdge A5000 Installation Guide
Sun StorEdge A5000 Installation Guide for Windows NT Server 4.0 Sun Microsystems, Inc. 901 San Antonio Road Palo Alto, CA 94303-4900 USA 650 960-1300 Fax 650 969-9131 Part No. 805-7273-11 October 1998,
More informationAltiris Patch Management Solution for Windows 7.6 from Symantec Third-Party Legal Notices
Appendix A Altiris Patch Management Solution for Windows 7.6 from Symantec Third-Party Legal Notices This appendix includes the following topics: Third-Party Legal Attributions CabDotNet MICROSOFT PLATFORM
More informationFirst-half 2012 Results. August 29 th, 2012. Jean-Paul AGON. Chairman and CEO
First-half 2012 Results August 29 th, 2012 Jean-Paul AGON Chairman and CEO First-half 2012 Results +11.4% +10.8% Operating profit 1,702.3 1,896.5 Net profit after non-controlling interests 1,625.2 1,466.6
More informationThe Premium Review. 7 December 2006
The Premium Review 7 December 2006 The L Oréal Business Model Growth Perspectives : 4 illustrations L Oréal Highlights 3 Worldwide leader in Cosmetics 2005 Sales : 14 533 M A unique expertise : A Pure
More informationfor 2014 achieved but increased uncertainty due to reduced spending in the oil & gas industry 2014E figures: Underlying EBITDA above our expectations
A cc or # Targets $T ypcap$ 1628 1 0 4 2 Page 1/8 Equity flash Trading Update Alternative Energy BUY (BUY) Target EUR 6.50 (EUR 7.00) Price (last closing price) : 5.14 EUR Upside : 26% Est. change 2015e
More informationTomTom Q4 2012 results. Harold Goddijn CEO Marina Wyatt CFO 12 February 2013
TomTom Q4 2012 results Harold Goddijn CEO Marina Wyatt CFO 12 February 2013 Summary of results Revenue of 1,057 million and adjusted EPS of 0.40 PND market performed as expected Automotive affected by
More information20 May 2015 OpenLimit Holding AG. FIRST BERLIN Equity Research
FIRST ERLIN Equity Research RATING Switzerland / Software Primary exchange: Frankfurt Q1 figures PRICE TARGET 1.10 loomberg: O5H GR Return Potential 37.3% ISIN: CH0022237009 Risk Rating High STRONG SALES
More informationYear-end Dec 2013A 2014E 2015E 2016E Key data. # Priced at market close, 29/09/14
This research is intended for UK institutional investors only and market professionals. It is not intended for retail customers and any retail customer should seek professional, independent advice before
More informationMATELAN Research. Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES
MATELAN Research Intelligent Transportation Systems MEGATRENDS DRIVE MARKET GROWTH FINANCIALS ACCELERATING IVU AND INIT SHOW HIGHEST UPSIDES 2/5/12 2/7/12 2/9/12 2/11/12 2/1/13 2/3/13 2/5/13 2/7/13 2/9/13
More informationpotential of business still not fully exploited; PT raised to 64.00 Q3 2015 results vs. estimates IFRS Q3 15 Q2 15 qoq Q3 14 yoy Q3 15e delta
H y p o p or t A G # Scalability $T ypcap$ 1611 3 1 1 x 6519 2 Equity flash Quarterly earnings Financial Services Germany Hypoport AG Buy Target 64.00 EUR vs 57.00 EUR Price : 55.25 EUR Upside : 16 % Est.chg
More informationPrivate banking: the post-eldorado era
Private banking: the post-eldorado era Michel Juvet Partner 9 June 2015 All crises beget new regulations 2008: the turning point Client protection MIFID, UCITS, FIDLEG Bank balance sheets Basel III Banking
More informationFor personal use only
HIRE INTELLIGENCE INTERNATIONAL LIMITED (ABN 79 098 210 121) Appendix 4E Preliminary final report Financial year ended 30 June 2012 Results for announcement to the market In thousands of AUD Revenues from
More information2015 FIRST HALF RESULTS CONFERENCE CALL. August 31st, 2015
2015 FIRST HALF RESULTS CONFERENCE CALL August 31st, 2015 DISCLAIMER This presentation has been prepared by Eurotech S.p.A.(or Eurotech ) and has to be read in conjunction with its oral presentation. The
More informationM. Jean-Paul AGON. Chief Executive Officer. February 16 th 2010
M. Jean-Paul AGON Chief Executive Officer February 16 th 2010 COSMETICS MARKET Worldwide cosmetics market* Estimates** Sell-in 2009 (shipments) MASS MARKET PHARMACIES LUXURY HAIR SALONS TOTAL *excluding
More informationInternational Diversification and Exchange Rates Risk. Summary
International Diversification and Exchange Rates Risk Y. K. Ip School of Accounting and Finance, University College of Southern Queensland, Toowoomba, Queensland 4350, Australia Summary The benefits arisen
More information2014 FIRST QUARTER RESULTS CONFERENCE CALL. May 15th, 2014
2014 FIRST QUARTER RESULTS CONFERENCE CALL May 15th, 2014 DISCLAIMER This presentation has been prepared by Eurotech S.p.A.(or Eurotech ) and has to be read in conjunction with its oral presentation. The
More informationAltiris Patch Management Solution for Windows 7.5 SP1 from Symantec Third-Party Legal Notices
Appendix A Altiris Patch Management Solution for Windows 7.5 SP1 from Symantec Third-Party Legal Notices This appendix includes the following topics: Third-Party Legal Attributions CabDotNet XML-RPC.NET
More information2015 Results and Prospects
PRESS RELEASE Paris, 23 March 2016 2015 Results and Prospects Revenues: 2,579.3 million, up 3.2% EBITDA: 342.0 million, an operating margin of 13.3% 2016 Objectives: revenues close to 3 billion and an
More informationFirst-half 2014 RESULTS. August 1 st, 2014. Jean-Paul AGON. Chairman and CEO
RESULTS First-half 2014 August 1 st, 2014 Jean-Paul AGON Chairman and CEO The Cosmetics Market I 2 Worldwide Cosmetics Market * FIRST-HALF 2014 3.5/ 4 + + % *Excluding razors, soaps and toothpastes. First-half
More informationSolaris 10 Documentation README
Solaris 10 Documentation README Sun Microsystems, Inc. 4150 Network Circle Santa Clara, CA 95054 U.S.A. Part No: 817 0550 10 January 2005 Copyright 2005 Sun Microsystems, Inc. 4150 Network Circle, Santa
More informationINVESTMENT RESEARCH DATA MODUL AG. Data Modul AG Recommendation. Date: 08/13/2014. Buy. Clear profitability increase in H1
Recommendation Buy Company data before: as of - Sector Industrial Target price (EUR) 27.5 Market segment Prime Standard Price (Xetra) (EUR) 18.27 ISIN DE549891 8/12/14 5:36 PM Reuters DAMG.DE Share price
More informationN1 Grid Service Provisioning System 5.0 User s Guide for the Linux Plug-In
N1 Grid Service Provisioning System 5.0 User s Guide for the Linux Plug-In Sun Microsystems, Inc. 4150 Network Circle Santa Clara, CA 95054 U.S.A. Part No: 819 0735 December 2004 Copyright 2004 Sun Microsystems,
More informationMedia Contact: Mike Conway Director, Corporate Communications Sherwin-Williams Direct: 216.515.4393 Pager: 216.422.3751 mike.conway@sherwin.
The Sherwin-Williams Company Reports First Quarter 2012 Financial Results Consolidated net sales increased 15.1% to a record $2.14 billion Diluted net income per common share increased 50.8% to a record
More information2 September 2015 YOC AG. FIRST BERLIN Equity Research
FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra Q2/15 Results PRICE TARGET 2.80 loomberg: YOC GR Return Potential 29.6% ISIN: DE0005932735 Risk Rating High SALES
More informationVeritas Storage Foundation 5.0 Software for SPARC
Veritas Storage Foundation 5.0 Software for SPARC Release Note Supplement Sun Microsystems, Inc. www.sun.com Part No. 819-7074-10 July 2006 Submit comments about this document at: http://www.sun.com/hwdocs/feedback
More informationBDI BioEnergy Internat. 14.5 Buy
20/08/13 20/10/13 20/12/13 20/02/14 20/04/14 20/06/14 20/08/14 20/10/14 20/12/14 20/02/15 20/04/15 20/06/15 MATELAN Research Update Note Price as of 20/08/15: 10.80 21 August 2015 Company / Sector Fair
More information22 December 2015 YOC AG. FIRST BERLIN Equity Research
FIRST ERLIN Equity Research RATING Germany / Advertising Primary exchange: Frankfurt, Xetra 9M/15 Results PRICE TARGET 3.00 loomberg: YOC GR Return Potential 53.3% ISIN: DE0005932735 Risk Rating High Q3
More informationUpgrading the Solaris PC NetLink Software
Upgrading the Solaris PC NetLink Software By Don DeVitt - Enterprise Engineering Sun BluePrints OnLine - January 2000 http://www.sun.com/blueprints Sun Microsystems, Inc. 901 San Antonio Road Palo Alto,
More informationAlternative Networks plc Interim results for the six months to 31 March 2015
Alternative Networks plc Interim results for the six months to 31 March 2015 Edward Spurrier, Chief Executive Officer Mark Quartermaine, Chief Operating Officer (CEO Designate) Gavin Griggs, Chief Financial
More informationCONSOLIDATED PROFIT AND LOSS ACCOUNT For the six months ended June 30, 2002
CONSOLIDATED PROFIT AND LOSS ACCOUNT For the six months ended June 30, 2002 Unaudited Unaudited Note Turnover 2 5,576 5,803 Other net losses (1) (39) 5,575 5,764 Direct costs and operating expenses (1,910)
More informationBILL C-665 PROJET DE LOI C-665 C-665 C-665 HOUSE OF COMMONS OF CANADA CHAMBRE DES COMMUNES DU CANADA
C-665 C-665 Second Session, Forty-first Parliament, Deuxième session, quarante et unième législature, HOUSE OF COMMONS OF CANADA CHAMBRE DES COMMUNES DU CANADA BILL C-665 PROJET DE LOI C-665 An Act to
More informationBorussia Dortmund GmbH & Co. KGaA
BANKHAUS LAMPE // 58 Borussia Dortmund GmbH & Co. KGaA There is still potential 28/01/2016 Buy (Buy) 5.00 EUR (5.00 EUR ) Close 25/01/2016 3.93 EUR Bloomberg: BVB GY WKN: 549309 Sector Share price performance
More informationOptimizing Solaris Resources Through Load Balancing
Optimizing Solaris Resources Through Load Balancing By Tom Bialaski - Enterprise Engineering Sun BluePrints Online - June 1999 http://www.sun.com/blueprints Sun Microsystems, Inc. 901 San Antonio Road
More informationArchived Content. Contenu archivé
ARCHIVED - Archiving Content ARCHIVÉE - Contenu archivé Archived Content Contenu archivé Information identified as archived is provided for reference, research or recordkeeping purposes. It is not subject
More informationFinancial results Q1 2015 Numericable-SFR returns to growth, EBITDA up by 21%
Press release Saint-Denis, May 12 th 2015 Financial results Q1 2015 Numericable-SFR returns to growth, EBITDA up by 21% Clear market leader in Fiber with investment plan to accelerate the Fiber and 4G
More informationSun Enterprise Optional Power Sequencer Installation Guide
Sun Enterprise Optional Power Sequencer Installation Guide For the Sun Enterprise 6500/5500 System Cabinet and the Sun Enterprise 68-inch Expansion Cabinet Sun Microsystems, Inc. 901 San Antonio Road Palo
More informationSun StorEdge RAID Manager 6.2.21 Release Notes
Sun StorEdge RAID Manager 6.2.21 Release Notes formicrosoftwindowsnt Sun Microsystems, Inc. 901 San Antonio Road Palo Alto, CA 94303-4900 USA 650 960-1300 Fax 650 969-9131 Part No. 805-6890-11 November
More informationNo surprises EPS almost tripled yoy; confirm Buy, TP raised to 74.00
H y p o p or t A G # $T ypcap$ 1611 1 1 1 x 6519 2 Page 1/6 First Take Full-year earnings Financial Services Germany Buy Target price : 74.00 EUR vs 72.00 EUR Price : 64.78 EUR Upside : 14 % Est.chg 2015e
More informationFOR IMMEDIATE RELEASE 17 September 2013 BOND INTERNATIONAL SOFTWARE PLC UNAUDITED INTERIM RESULTS
FOR IMMEDIATE RELEASE 17 September 2013 BOND INTERNATIONAL SOFTWARE PLC UNAUDITED INTERIM RESULTS Bond International Software Plc ( the Group ), the specialist provider of software for the international
More informationSun StorEdge Availability Suite Software Point-in-Time Copy Software Maximizing Backup Performance
Sun StorEdge Availability Suite Software Point-in-Time Copy Software Maximizing Backup Performance A Best Practice Sun Microsystems, Inc. 4150 Network Circle Santa Clara, CA 95054 U.S.A. 650-960-1300 Part
More informationPromising FY 2018 targets
A cc or # $TypCap$ 1628 1 0 4 2 Page 1/7 Equity flash Trading Update Automotive BUY (BUY) Target EUR 2.30 (EUR 2.00) Price (last closing price) : 1.10 EUR Upside : 109% Est. change 2015e 2016e EPS - -
More informationIMMEDIA GROUP PLC. ( Immedia or the Company ) INTERIM RESULTS
IMMEDIA GROUP PLC ( Immedia or the Company ) INTERIM RESULTS Immedia Group Plc (AIM: IME), which provides bespoke digital networks, music strategies and brand conversation, today announces its interim
More informationBasic valuation and accounting guide
Basic valuation and accounting guide 1 Five Forces and SWOT INDUSTRY Scoring range 1 5 (high score is good) Power of suppliers A concentration of suppliers will mean less chance to negotiate better pricing.
More informationZetaDisplay. Europe leads the way. EPaccess
EPaccess Media Sweden 22 November 213 Equity Research +46 8 463 8 analys@penser.se ZetaDisplay Europe leads the way Risk and Return Potential Return Potential Risk High High Risk Current Price 4,8 High/Low
More informationSignificant 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 informationThird Supplement dated 8 September 2015 to the Euro Medium Term Note Programme Base Prospectus dated 12 December 2014
Third Supplement dated 8 September 2015 to the Euro Medium Term Note Programme Base Prospectus dated 12 December 2014 HSBC France 20,000,000,000 Euro Medium Term Note Programme This third supplement (the
More information2015 FULL YEAR RESULTS CONFERENCE CALL. March 14th, 2016
2015 FULL YEAR RESULTS CONFERENCE CALL March 14th, 2016 DISCLAIMER This presentation has been prepared by Eurotech S.p.A.(or Eurotech ) and has to be read in conjunction with its oral presentation. The
More information2013 results in line with objectives
2013 results in line with objectives 53.2 million in operating profit; 6.1% operating margin 27.1 million in attributable net profit, Group share 22.3 million in free cash flow (Paris 12 March 2014 5:35
More informationprice target of 7.40. We reiterate our Buy rating. Figure 1: Reported figures versus forecasts Source: First Berlin Equity Research, SFC Energy AG
FIRST ERLIN Equity Research RATING Germany / Energy Primary exchange: Frankfurt Q3 figures PRICE TARGET 7.40 loomberg: F3C GR Return Potential 38.1% ISIN: DE0007568578 Risk Rating High PROJECT DELAYS URDEN
More informationCork Institute of Technology. Autumn 2006 Advanced Financial Accounting (Time: 3 Hours)
Cork Institute of Technology Bachelor of Business in Accounting Award Bachelor of Business in Management - Award Instructions Answer FOUR questions Answer all THREE questions in Section A and ONE question
More information15 September 2011 VOLEX PLC ( Volex or the Group ) Transition to US Dollar reporting Restatement of historical financial information in US Dollars
15 September VOLEX PLC ( Volex or the Group ) Transition to US Dollar reporting Restatement of historical financial information in US Dollars As communicated in our annual financial statements for the
More informationSunFDDI 6.0 on the Sun Enterprise 10000 Server
SunFDDI 6.0 on the Sun Enterprise 10000 Server Sun Microsystems, Inc. 901 San Antonio Road Palo Alto, CA 94303-4900 USA 650 960-1300 Fax 650 969-9131 Part No.: 806-3610-11 November 1999, Revision A Send
More informationSolaris Bandwidth Manager
Solaris Bandwidth Manager By Evert Hoogendoorn - Enterprise Engineering Sun BluePrints Online - June 1999 http://www.sun.com/blueprints Sun Microsystems, Inc. 901 San Antonio Road Palo Alto, CA 94303 USA
More informationOracle Advanced Support Gateway Installation Guide
Oracle Advanced Support Gateway Installation Guide Part No: E40642-04 June 2015 Part No: E40642-04 Copyright 2015, Oracle and/or its affiliates. All rights reserved. This software and related documentation
More informationiomart Group plc Interim Report 6 months ended 30 June 2001
iomart Group plc Interim Report 6 months ended 30 June 2001 Interim Report 6 months ended 30 June 2001 iomart Group plc ("iomart"), the Glasgow based internet services business, presents its consolidated
More informationSun Cluster 2.2 7/00 Data Services Update: Apache Web Server
Sun Cluster 2.2 7/00 Data Services Update: Apache Web Server Sun Microsystems, Inc. 901 San Antonio Road Palo Alto, CA 94303-4900 U.S.A. 650-960-1300 Part No. 806-6121 July 2000, Revision A Copyright 2000
More informationBDI BioEnergy Intern. 20.0 Neutral. Activity level in Q3 might not support FY estimates
8/11/1 8/1/11 8/3/11 8/5/11 8/7/11 8/9/11 8/11/11 8/1/12 8/3/12 8/5/12 8/7/12 8/9/12 MATELAN Research Preview Note Price as of 9/11/12: 8.69 12 November 212 Company / Sector Fair Value Recommendation BDI
More informationUNIVERSAL OUTDOOR MEDIA GROUP PLC SEMI- ANNUAL ACCOUNTS STATEMENT AND MANAGEMENT REPORT (Unaudited) 31 DECEMBER 2014
UNIVERSAL OUTDOOR MEDIA GROUP PLC SEMI- ANNUAL ACCOUNTS STATEMENT AND MANAGEMENT REPORT (Unaudited) INTERIM MANAGEMENT REPORT Chairman Statement Your Board announces the Group s unaudited interim results
More informationIntroduction to Oracle Solaris 11.1 Virtualization Environments
Introduction to Oracle Solaris 11.1 Virtualization Environments Part No: E29023 01 October 2012 Copyright 2012, Oracle and/or its affiliates. All rights reserved. This software and related documentation
More informationConsolidated balance sheet
Consolidated balance sheet Non current assets 31/12/2009 31/12/2008 (*) 01/01/2008 (*) Property, plant and equipment 1,352 1,350 1,144 Investment property 7 11 11 Fixed assets held under concessions 13,089
More informationCONSOLIDATED INCOME STATEMENTS
ATTACHMENTS TO THE PRESS RELEASE The consolidated Income Statements, consolidated Statements of Financial Position and the Consolidated Statements of Cash Flows as well as the Net Financial Debt of INWIT,
More informationK3 Business Technology Group plc. Unaudited Half Yearly Report for the six months to 31 December 2014
K3 Business Technology Group plc Unaudited Half Yearly Report for the six months to 31 December 2014 World World Class Class Software. Software. World World Class Class Service. Service. K3 Business Technology
More informationPEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)
BUY CMP 170.30 Target Price 196.00 GEOMETRIC LTD Result Update (CONSOLIDATED): Q2 FY16 DECEMBER 17 th 2015 ISIN: INE797A01021 12 th h, 2013 Index Details Stock Data Sector IT Consulting & Software BSE
More informationFinancial 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 informationKingdee (268 HK) Buy (maintained) Target price: HK$3.58. Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$3.
Equity Research Information Technology Aug 2, 21 Kingdee (28 HK) Buy (maintained) Target price: HK$.8 Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$.8 Lower-than-expected
More informationIIJ Announces First Six Months Financial Results for the Fiscal Year Ending March 31, 2013
For Immediate Release Internet Initiative Japan Inc. E-mail: ir@iij.ad.jp Tel: +81-3-5259-6500 URL: http://www.iij.ad.jp/en/ir IIJ Announces First Six Months Financial Results for the Fiscal Year Ending
More informationManagement finished its homework. Attractive risk/reward profile
A cc or # $TypCap$ 1628 1 0 4 2 Page 1/7 Equity flash Trading Update IT Service BUY (BUY) Target 22.00 EUR (17.00 EUR) Price (last closing price) : 17.25 EUR Upside : 28% E.st. change 15e 16e EPS -12%
More informationFINANCIAL SUMMARY. (All financial information has been prepared in accordance with U.S. generally accepted accounting principles)
FINANCIAL SUMMARY FY2015 First Quarter (April 1, 2014 through June 30, 2014) English translation from the original Japanese-language document TOYOTA MOTOR CORPORATION FY2015 First Quarter Consolidated
More informationNote concernant votre accord de souscription au service «Trusted Certificate Service» (TCS)
Note concernant votre accord de souscription au service «Trusted Certificate Service» (TCS) Veuillez vérifier les éléments suivants avant de nous soumettre votre accord : 1. Vous avez bien lu et paraphé
More informationSolaris 9 9/05 Installation Roadmap
Solaris 9 9/05 Installation Roadmap This document is a guide to the DVD-ROM, CD-ROMs, and documents involved in installing the Solaris 9 9/05 software. Unless otherwise specified, this document refers
More informationValuation approaches to Mergers & Acquisitions
Valuation approaches to Mergers & Acquisitions Sagar Gokani, Chief Manager M&A & IR, Piramal Healthcare Limited 7 th July 2012 Contents Approaches to Valuation Discounted Cash Flow Relative Valuation Valuing
More informationGSAC CONSIGNE DE NAVIGABILITE définie par la DIRECTION GENERALE DE L AVIATION CIVILE Les examens ou modifications décrits ci-dessous sont impératifs. La non application des exigences contenues dans cette
More informationNEWS CORPORATION REPORTS SECOND QUARTER RESULTS FOR FISCAL 2016
NEWS CORPORATION REPORTS SECOND QUARTER RESULTS FOR FISCAL 2016 FISCAL 2016 SECOND QUARTER KEY FINANCIAL HIGHLIGHTS Revenues of $2.16 billion compared to $2.26 billion in the prior year; Excluding the
More informationFinancial 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 informationONESTEEL LIMITED PRO-FORMA FINANCIAL INFORMATION FOR THE MERGED GROUP IN RESPECT OF THE MERGER ONESTEEL LIMITED AND SMORGON STEEL GROUP LIMITED
ONESTEEL LIMITED PRO-FORMA FINANCIAL INFORMATION FOR THE MERGED GROUP IN RESPECT OF THE MERGER OF ONESTEEL LIMITED AND SMORGON STEEL GROUP LIMITED For further information: Mark Gell General Manager, Corporate
More informationPfeiffer Vacuum announces results for FY 2014
PRESS RELEASE Pfeiffer Vacuum announces results for FY 2014 Total sales of 406,6 million EBIT margin at 11,0 percent Dividend proposal of 2.65 euros Asslar, Germany, March 26, 2015. Total sales for FY
More informationService Level Definitions and Interactions
Service Level Definitions and Interactions By Adrian Cockcroft - Enterprise Engineering Sun BluePrints OnLine - April 1999 http://www.sun.com/blueprints Sun Microsystems, Inc. 901 San Antonio Road Palo
More informationCONSOLIDATED STATEMENT OF INCOME
CONSOLIDATED STATEMENT OF INCOME 4 th quarter (a) 3 rd quarter 4 th quarter 2009 Sales 40,157 40,180 36,228 Excise taxes (4,397) (4,952) (4,933) Revenues from sales 35,760 35,228 31,295 Purchases, net
More informationMediwatch plc. Interim Results for the six months to 30 April 2013
3 June 2013 Mediwatch plc Interim Results for the six months to 30 April 2013 Mediwatch plc ("Mediwatch", "the Company" or "the Group", AIM: MDW), the innovative urological diagnostic company, is pleased
More informationBUY. KELLTON TECH SOLUTIONS LTD Result Update (CONSOLIDATED): Q1 FY16. CMP 226.50 Target Price 260.00. JANUARY 9 th 2015 SYNOPSIS ISIN: INE164B01022
BUY CMP 226.50 Target Price 260.00 KELLTON TECH SOLUTIONS LTD Result Update (CONSOLIDATED): Q1 FY16 JANUARY 9 th 2015 ISIN: INE164B01022 Index Details Stock Data Sector IT Software Products BSE Code 519602
More informationAalberts Industries increases earnings per share +10%
Aalberts Industries increases earnings per share +10% Langbroek, 26 February 2015 Highlights o Revenue EUR 2,201 million, increase +8% (organic +3.1%) o Operating profit (EBITA) +10% to EUR 247 million;
More informationJones Sample Accounts Limited. Company Registration Number: 04544332 (England and Wales) Report of the Directors and Unaudited Financial Statements
Company Registration Number: 04544332 (England and Wales) Report of the Directors and Unaudited Financial Statements Period of accounts Start date: 1st June 2008 End date: 31st May 2009 Contents of the
More informationChapter. Statement of Cash Flows For Single Company
Chapter 4 Statement of Cash Flows For Single Company 4.1 Single company statement of cash flows Statement of cash flows are primary financial statements and are required along side the income statement
More informationCFAspace. CFA Level II. Provided by APF. Academy of Professional Finance 专 业 金 融 学 院
CFAspace Provided by APF CFA Level II Equity Investments Free Cash Flow Valuation Part I CFA Lecturer: Hillary Wang Content Free cash flow to the firm, free cash flow to equity Ownership perspective implicit
More informationOperating Revenues Service revenues and other $ 28,217 $ 28,611 (1.4) Wireless equipment revenues 3,954 3,373 17.2 Total Operating Revenues
Condensed Consolidated Statements of Income (dollars in millions, except per share amounts) Operating Revenues Service revenues and other $ 28,217 $ 28,611 (1.4) Wireless equipment revenues 3,954 3,373
More informationInterim Financial Statements
[Type text] Interim Financial Statements KCA Deutag Alpha Limited For the twelve months ended 31 December 2015 Page 1 of 11 Table of Contents Consolidated income statement... 3 Consolidated statement of
More informationJOHN WILEY & SONS, INC. UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts)
UNAUDITED SUMMARY OF OPERATIONS FOR THE FIRST QUARTER ENDED JULY 31, 2011 AND 2010 (in thousands, except per share amounts) US GAAP First Quarter Ended Revenue $ 430,069 407,938 5% Costs and Expenses Cost
More informationApptix Sells Public Cloud Business Funds MSP Growth Strategy
Apptix Sells Public Cloud Business Funds MSP Growth Strategy Herndon, VA and Oslo, Norway September 9, 2015 Apptix (OSE: APP), the premier provider of managed and hosted solutions, today announced it sold
More information