E 2017E 2018E E 2017E 2018E

Size: px
Start display at page:

Download "2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E"

Transcription

1 E 2017E 2018E COMPANY ANALYSIS 11 February 2016 Summary Addnode Group (ANODb.ST) Steady as she goes Addnode reported a net sale of 614 MSEK (2% below our estimate) and an EBITA of 70 MSEK (expected 76 MSEK). TechniaTranscat continues to beat our expectations and the company already sees some synergy effects. The high revenue growth, of 33%, during the quarter was primarily driven by the Transcat acquisition. The upcoming change in the sales model for Autodesk-licenses, within Design Management, will start to affect the revenue and margin levels from H and onwards. We welcome the change as the recurring revenue and financial stability will increase, however the reported numbers will temporarily look depressed, despite an actual increase in business volume. We have made only minor adjustments to our estimates and reiterate our Fair value, in a Base-case, at 60 SEK per share. We estimate a Fair value range of SEK per share. In our view, the current share price indicates a relatively neutral riskreward situation for investors. List: Small Cap Market Cap: 1,734 MSEK Industry: Information Technology CEO: Staffan Hanstorp Chairman: Sigrun Hjelmquist OMXS 30 Addnode Group Feb 10-May 08-Aug 06-Nov 04-Feb Redeye Rating (0 10 points) Management Ownership Profit outlook Profitability Financial strength 9.0 points 9.0 points 5.0 points 7.0 points 7.0 points Key Financials E 2017E 2018E Revenue, MSEK 1,599 1,599 2,129 2,184 2,336 Growth 11% 0% 33% 3% 7% EBITDA EBITDA margin 11% 12% 9% 10% 12% EBIT EBIT margin 8% 8% 6% 7% 8% Pre-tax earnings Net earnings Net margin 6% 6% 4% 5% 6% Dividend/Share EPS adj P/E adj EV/S EV/EBITDA Share information Share price (SEK) 57.0 Number of shares (m) 30.4 Market Cap (MSEK) 1,734 Net debt (MSEK) 23 Free float (%) 64 % Daily turnover ( 000) 12 Analysts: Kristoffer Lindström kristoffer.lindstrom@redeye.se Important information: All information regarding limitation of liability and potential conflicts of interest can be found at the end of the report. Redeye, Mäster Samuelsgatan 42, 10tr, Box 7141, Stockholm. Tel E-post: info@redeye.se

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

3 PLM above our expectations Addnode Group Net sale of 641 during the quarter Addnode reported net sales of SEK 614 million (629 expected) and EBITA of SEK 70 million (against our forecast of SEK 76 million) for the quarter. Because of the large acquisition of Transcat, the sales mix now looks different to the previous year, leading to a lower EBITA margin at the group level. Q Addnode - Actual vs Estimates Q Q Actual Redeye % diff Revenue % growth % 6% 33% 36% EBITA % EBITA margin 13.7% 11.3% 12.1% EBIT % EBIT margin 11.7% 9.4% 10.4% Q Q Segment Actual Redeye % diff Revenue Design Management % Product Lifecycle Mngmt % Process Management % Content Management % Centralt n.m. Largest deviation in Process Management EBITA Design Management % EBITA margin 11.7% 9.9% 11.0% Product Lifecycle Mngmt % EBITA margin 23.7% 13.5% 12.0% Process Management % EBITA margin 19.4% 16.7% 21.0% Content Management % EBITA margin 0.8% 6.4% 6.0% Centralt n.m. Source: Redeye Research, Addnode Regarding earnings, the greatest deviation from our forecast was in Process Management, as we understand it this deviation is mainly due to quarterly fluctuations. We also find it likely that the slightly weaker margin may partially be due to the segment s strong Q3. Design Management surprised positive when it came to sales, driven primarily by strong growth in the Swedish construction and real estate market. In Norway the segment delivered a stable result despite a harsh business climate, following the decline in oil prices. During the next year, the transition to selling Autodesk licenses on a subscription basis will influence the result (but not the underlying business volume) negative. We will get into more detail about this change in the Design Management segment section of this analysis. TechniaTranscat continues to deliver strong results, and PLM reported an EBITA margin that exceeded our forecast. Addnode state that they can already see synergies between the companies, which is slightly earlier than 3

4 Net sale (MSEK) % of Net sale Addnode Group Early visible synergies at TechniaTranscat we had anticipated. The company sees an increased number of spontaneous requests with reason of the Technia Transcat merger, which we find positive. Within Content Management, the segment continues to deliver an EBITAmargin just north of 6%. During the period, the number of employees decreased to 122 (down from 128 in Q4 2014). The fact that the segment shows profit and maintains sales despite fewer employees indicates a definite improvement in efficiency. We find it likely that the company will continue to focus on costs structure before focusing on growth. Revenue stability on the rise! The rising revenue stability in Addnode is important as the financial risk decreases in the company. It also creates a greater possibility for opportunistic acquisitions with a healthy leverage. Recurring revenues from support and maintenance accounted for 48% of the total revenues in the quarter (46% in Q4 last year). The change in business model for Autodesk license sales means that the percentage of recurring revenues will continue to increase in coming years. We present in the diagram below the recurring revenue as a percentage of the trailing 12 month revenue (T12M). Revenue stability continues to rise Recurring revenue T12M Q Q Q Q Q Q Q Q Q Q % 48% 46% 44% 42% 40% 38% 36% T12M Net sale % recurring rev (T12M) Source: Redeye Research 4

5 Norway weakness or opportunity? A repeated discussion in Addnodes latest quarterly reports is the effect from the oil price drop on the Norwegian economy. About 22% of Norway s GDP constitutes from the oil and gas sector and the significant decline in the oil price effect the Norwegian economy as a whole. During 2014 about 35% of Design Management s revenue was generated in Norway. For 2015, we estimate that the number is closer to 30%. In total, we estimate that about 13% of the Groups revenue is exposed to the Norwegian economy. Symetri (UK also effected by the oil price drop) stands for about 5% of the group s revenue. Revenue in Norway Year Design Management total Norway % 23% 26% 33% 35% 31% Revenue Norway Part of Group total 9% 11% 15% 17% 13% Source: Addnode Group & Redeye Research The oil price, of course, has an effect on the GDP growth in Norway. But despite seeing a price drop of almost astonishing -49% during 2015 the real GDP grew by approximately 1.2%. According to consensus forecasts compiled by Bloomberg, the price of oil is expected to increase gradually and reach about 55 dollars per barrel in OECD on the same time expects that the GDP growth to recover in 2016 and 2017 as non-oil investment picks up in response to higher exports and some new oil investment projects start up. OECD expect that accommodative macroeconomic policies will also sustain the aggregate demand. Brent Oil price & GDP growth Norway Year Current 2016E 2017E Oil price Change 13% 4% 0% -5% -46% -46% -27% 31% GDP growth 1.0% 2.7% 0.7% 2.2% 1.2% 1.1% 1.9% Source: OECD, Bloomberg & Redeye Research Despite a low oil price (in relation to the price levels we have seen the last few years) the Norwegian economy is still expected to grow, but at a slower pace. We expect the business environment to continue being harsh, but that Addnode will endure and have the opportunity to advance their positions in the market as smaller players cannot adapt to the somewhat tougher business climate. Here lies a clear opportunity for a larger player such as Addnode. We find that the economic risk for Addnode due to the Norwegian exposure as relatively limited on a group level. 5

6 Design Management As discussed in earlier published analysis reports (included as an appendix in this analysis) the sales of Autodesk licenses will gradually shift to a new subscription-based model, and as of 1 August 2016 Autodesk licenses will be sold only on subscription. In the long term, this change will lead to a greater proportion of recurring revenues for Addnode, which also increases the revenue stability of the company, and in our opinion also the revenues for the same volume of business (higher margins). The underlying volume of business does not decrease (the need still exists), but the transition will entail a negative impact on net sales, earnings and cash flow for CAD-Q. Addnode believes that earnings in 2016 will be negatively affected by approximately SEK -15 million (compared with previous internal forecasts). By 2019, Addnode expects earnings from Autodesk products to be on the same level as before the change. Design management e SEKm Q1 Q2 Q3 Q4 Q1e Q2e Q3e Q4e e 2017e 2018e Revenue grwth 11.6% 11.4% -10.4% 10.1% -2.0% 5.0% -18.0% -22.0% 6.0% -9.7% -3.3% 10.0% EBITA Margin 7.4% 5.8% 8.1% 9.9% 6.5% 7.5% 5.0% 5.0% 7.9% 6.1% 7.3% 10.1% Source: Redeye We expect to see the largest drop in sales levels from H and onwards. During 2016 we see likely revenue in the region of 747 MSEK. We also expect to see a margin decline as it takes time to adjust the cost structure to the new sales model. We expect that the tough business climate in Norway will continue to be harsh but the effects for Addnode as limited. Finland and Denmark will most likely continue to be challenging and the Swedish market is expected to be strong during In total, the result will mostly be affected by the change in the sales model of Autodesk licenses. So a reader can understand how the different regions affect the sales levels we present a chart ring below consisting of the country mix during 2014 within Design Management. The numbers for 2015 haven t been published yet, but we expect to see a significant increase in other markets (Transcat) and in Sweden as the market have been strong. Design Mang. - Country mix during 2014 Others 8% Denmark 6% Finland 17% Norway 35% Sweden 34% Source: Addnode Group 6

7 PLM TechniaTranscat continues to deliver As discussed earlier TechniaTranscat continues to deliver strong results. The reported sales levels was a little below our estimates but the EBITAmargin beat our forecast. Addnode state that they can already see synergies between the companies, which is slightly earlier than we had anticipated. Product Lifecycle e SEKm Q1 Q2 Q3 Q4 Q1e Q2e Q3e Q4e e 2017e 2018e Revenue grwth -5% -9% 227% 171% 210% 205% 8% 8% 94% 55% 7% 7% EBITA Margin 9,5% 5,6% 8,5% 13,5% 8,5% 9,5% 10,0% 13,0% 10,3% 10,4% 11,0% 12,0% Source: Redeye We have adjusted our margin estimates slightly upwards because of the outperformance to our estimates (during 2 quarters) and early indications of synergies between Technia and Transcat. In the long-term (3-5 years) we expect that the margin will slowly rise to the region of 12-14% (for the fullyear) as the company increasingly sells proprietary products to old (and new) Transcat customers. Process Management and Content Management For Process Management the reported EBITA-margin was below our estimates. Q4 is usually the strongest quarter both regarding revenue and margin levels. We find the most reasonable explanation for the relatively low margin as quarterly fluctuations and possible that the exceptionally strong Q3 affected the Q4 negatively. We are not concerned about the quarterly margin fluctuations and expect margin levels in the region of historical levels going onwards. Process management e SEKm Q1 Q2 Q3 Q4 Q1e Q2e Q3e Q4e e 2017e 2018e Revenue grwth 0,6% 1,8% 2,8% 2,1% 5% 5% 5% 4,8% 1,8% 4,8% 4,5% 4,5% EBITA Margin 13,9% 13,8% 19,7% 16,7% 14,0% 14,0% 17,0% 19,0% 15,9% 16,1% 16,0% 16,0% Source: Redeye Content Management continues to improve, both sales and earnings were in line with our forecasts. Cost efficiency continues to improve, and going onwards we find it likely that the company continue to focus on costs rather than growth. We see a gradual improvement to around 7% EBITA-margin by 2018 with an average growth of around 2%. Content management e SEKm Q1 Q2 Q3 Q4 Q1e Q2e Q3e Q4e e 2017e 2018e Revenue grwth -1,3% 0,0% -5,5% 0,3% 2,0% 2,0% 2,0% 2,0% -1,5% 2,0% 2,0% 2,0% EBITA 2,5 2,3 1,5 2,3 1, ,6 9,1 10,2 10,4 Margin 6,7% 6,2% 5,1% 6,4% 5,0% 6,2% 6,5% 8,0% 6,1% 6,4% 7,0% 7,0% Source: Redeye 7

8 Forecasts for the group and estimate changes Two factors will have the largest impact on the sales growth levels in the coming years; 1. The Transcat acquisition increases the growth rate during 2016 as the company will be consolidated during the full year and not only two quarters as in The transition to a subscriber based sales model in CAD-Q (Design Management) will decrease the sales levels during H and 2017 but also increase the growth rate during 2018 as the recurring revenue starts to kick-in. We expect sales growth of 12% in 2016, 2.6% during 2017 and 7% for The margin levels will also be affected by the aforementioned change. We expect an EBITA-margin for 2016 of 6.6%, 5.6% during 2017 and 5.4% in Our forecasts are based primarily on organic growth, even though Addnode has completed some 40 acquisitions over the past 10 years. Addnode Group e SEKm Q1 Q2 Q3 Q4 Q1e Q2e Q3e Q4e e 2017e 2018e Revenue grwth 5,0% 4,3% 31,8% 33,2% 29,2% 36,9% -2,4% -4,8% 18,9% 12,0% 2,6% 7,0% EBITA Margin 7,8% 5,8% 9,0% 11,3% 6,5% 7,7% 7,7% 9,6% 8,8% 6,6% 5,6% 5,4% Source: Redeye Below is a summary of our estimate changes. The primary factor behind our estimate revision is, as mentioned before, the change in the sales model of Autodesk licenses effecting Design Management. Estimate revisions MSEK 2016E 2017E Revenues Old New % change -0.5% -3.3% EBITA Old New % change -9% -13% EBITA margin Old 8.7% 9.7% New 7.9% 8.7% EPS Old New % change -2% -15% Source Redeye Research 8

9 Valuation DCF valuation We value Addnode using a DCF-model. Our required rate of return is 9.2%, and is based on Redeye's rating model. We expect long-term average growth of 8.2 % during the period , and an average EBITA-margin of 10.2%. We assume a terminal growth rate of 3% and an EBIT-margin of 7.5% in the maturity phase, which is equivalent to an exit EV/EBITA multiple of around 8x. We reiterate our Fair value, in a Base-case, at 60 SEK per share. Our fair value estimate indicates a potential of around 11% given the current share price. Our Fair value estimate of 60 SEK per share Addnode Group valuation assumptions, Base-case Assumptions: (09-14) DCF value CAGR Sales 8.2% 8.5% WACC 9.2% EBITA margin (avg.) 10.2% 9.6% PV av FCF 599 ROIC (avg.) 15.2% 12.6% PV av Terminal Value ROE (avg.) 14.0% 11.4% EV Terminal Net debt -7 Terminal growth of FCF 3.0% Dividend 0 EBIT margin (terminal) 7.5% DCF-value EV/SALES exit multiple 0.8x Fair value per share 60 EV/EBITA exit multiple 8.0x Todays stock price 54.5 Potential/Risk 11% Source: Redeye Research Catalysts for value creation For the share and the valuation to gain further, the company will have to demonstrate that it can make more acquisitions, preferably of a slightly larger nature, like the Transcat acquisition. We believe that acquisitions that can help generate further growth, either in new markets, new segments or strengthening their already strong competitive position, which could lead to an upward revaluation of the share and possibly will result in us raising our estimates. We regard continued consolidation of the market in the UK and Germany as highly likely, and we are optimistic about further acquisitions in a new European country. 9

10 Relative valuation We believe that a premium valuation of Addnode is justified since the company has a greater proportion of recurring revenues than other comparable companies, which means we assess the risk in its revenues as lower. In a comparative perspective, we see some upside from current valuation levels. A premium valuation is justified according to us Addnode is increasingly beginning to resemble a software company, which in itself would justify further multiple expansion towards the level at which a company like Vitec Software is traded. That said, Vitec's high margins probably justify a higher valuation. Peer valuation Price MCAP EV EV/Sales EV/EBITDA P/E EBITDA % Sales CAGR (SEK) MSEK Company 2016E 2017E 2016E 2017E 2016E 2017E 2016E HIQ INTERNATIONAL AB x 1.5x 11.4x 10.8x 15.5x 14.6x 13% 6% VITEC SOFTWARE x 2.6x 9.5x 9.0x 20.5x 19.1x 28% 4% ACANDO AB x 0.7x 7.7x 7.0x 10.6x 9.3x 9% 4% KNOW IT AB x 0.4x 5.2x 5.0x 8.3x 7.7x 8% 4% SEMCON AB x 0.2x 4.8x 4.2x 7.4x 6.4x 5% 3% AVEGA GROUP x 0.5x 5.7x 5.9x 7.4x 8.0x 10% 3% PREVAS AB x 0.2x 6.0x 4.2x 21.1x 9.7x 3% 2% Aggregerad Peer grupp x 0.7x 7.8x 7.3x 12.1x 11.1x 9% 4% Median x 0.5x 6.0x 5.9x 10.6x 9.3x 9% 4% ADDNODE x 0.7x 7.9x 7.0x 15.1x 13.5x 10% 9% Källa: Redeye Research, * Bloomberg 10

11 Fair value estimate of 75 SEK per share in our Bullcase Scenario valuation & Fair value range Bull Case valuation In our Bull Case, we assume that we have underestimated the market potential of several of Addnode's business areas. Addnode succeeds in getting its own solutions distributed outside the Nordic region while taking an even greater hold on the Nordic markets. In the Bull Case, we anticipate higher sales growth, averaging 9% going forward, and a long-term EBITA margin of 11%. Our fair value estimate in a Bull Case amounts to SEK 75 per share, indicating a potential of 38% above the current share price. Fair value estimate of 24 SEK per share in our Bear-case Bear Case valuation In our Bear Case, we assume further softening of the economy, which would primarily affect two of Addnode Group's business areas negatively since these are relatively dependent on the industrial and construction sectors. In the Bear Case, we anticipate falling growth over a protracted period and a long-term EBITA margin of around 7%. Our fair value estimate in a Bear Case amounts to SEK 24 per share, which is around 59% below the current share price. Addnode Group: Fair value range Last price 54.5 Bear-case: Base-case: Bull-case: We estimate a Fair value range from SEK per share with a Base-case at 60 SEK per share. Our Fair value range and the current share price indicate a relatively neutral risk reward situation. 11

12 CAGR WACC WACC Addnode Group Sensitivity analysis It is always good to perform a sensitivity analysis on the assumptions that form the basis of a DCF-model. A sensitivity analysis can also show which approximate fundamental assumptions are factored into the current share price. Fair value estimate CAGR-Sales % 7.6% 8.2% 8.8% 9.4% 60-4% -2% 0% +2% +4% 7% % % % % Källa: Redeye Research The valuation is obviously sensitive to assumptions of the WACC and sales growth. These assumptions are varied in this sensitivity analysis. We can see that an increase in sales growth during the years has a relatively small impact on the valuation, and an increase in the CAGR to 10% during this period would indicate a fair value of approximately SEK 67 per share. WACC impacts the valuation very sharply, and assuming a WACC of 7-8% would indicate a fair value estimate of SEK per share. Fair value estimate EBITA margin avg. ( ) % -1% 9.7% -1% 10.2% 0% 10.6% +1% 11.1% +1% 7% % % % % Källa: Redeye Research The valuation is more sensitive to changes in sustained profitability. Increasing our margin assumptions by 1 percentage point would indicate a fair value estimate of nearly SEK 65. Fair value estimate EBITA margin avg. ( ) 9.3% 9.7% 10.2% 10.6% 11.1% 60-1% -1% 0% +1% +1% 7.0% -4% % -2% % 0% % 2% % 4% Källa: Redeye Research 12

13 We find that a sustained margin of around 9.4% and a CAGR of around 8% are factored into the current levels. There is presently little potential for mishap at the company, in our assessment. Investment case Addnode Group differs fairly substantially from the traditional IT consulting companies in that it often builds its business around both proprietary software and third-party software. This means that the company has a higher proportion of recurring revenues than other consulting firms on the stock exchange. It is precisely these qualities that make us believe the company should be valued at a higher premium compared to its industry peers, and that it should be valued more in line with software companies. A repositioning of Addnode Group from a consultancy to being more comparable with a software company should be able to drive the valuation of the company going forward. Addnode Group has long been one of our favorites in the IT consulting sector. The company is one of the few IT consultants that has successfully managed to grow through acquisitions, which is an important feature since most IT consulting firms have found it difficult to grow organically in recent years. With its four different business areas, the company has managed to identify interesting niches. It has taken a leading Nordic position in most of these niche markets, and this is the company's ambition for all of its business areas. This strategy has now been expanded to other north European markets. The group have already expanded to the UK and now, also, Germany. The four different business areas also contribute to a good spread of risk at Addnode. We believe the company will have good opportunities for growth in the coming years. Addnode Group has also been on a growth track in both the UK and Germany for some time, which means there is very exciting potential for the long-term growth of the company. 13

14 Appendix: Changed sales model New business model for CAD-Q Addnode Group After the end of Q3, Addnode announced that its subsidiary in Design Management, CAD-Q, will be affected by a change in the business model for Autodesk. Sales of Autodesk licenses will gradually shift to a new subscription-based model, and as of 1 August 2016 Autodesk licenses will be sold only on subscription. In the long term, this change will lead to a greater proportion of recurring revenues for Addnode, which also increases the revenue stability of the company, and in our opinion also the revenues for the same volume of business (higher margins). The underlying volume of business does not decrease (the need still exists), but the transition will entail a negative impact on net sales, earnings and cash flow for CAD-Q. Addnode believes that earnings in 2016 will be negatively affected by approximately SEK -15 million (compared with previous internal forecasts). By 2019, Addnode expects earnings from Autodesk products to be on the same level as before the change. The result is expected to be on the same levels as before the changed business model, by the year 2019 To assess the effect of this change, we must first get an idea of what proportion of Design Management's revenues come from Autodesk licenses, and their profitability. According to the company's annual report, software accounted for 22 percent of revenues (for Design Management) in Total revenues for the business area amounted to SEK 780 million, so 22 percent of this would equal approximately SEK 172 million. Revenue mix, Design Management % 18% 22% 58% Support & Maintenance Software Services Other Source: Addnode Group Revenues are distributed between CAD-Q, Joint Collaboration and a small proportion in Symetri. According to the official company accounts, Joint Collaboration has sales amounting to NOK 108 million and EBITA of almost NOK 14.8 million in We estimate that CAD-Q had net sales of approximately SEK 630 million with EBITA of SEK 51 million in If the revenue mix for the entire business area (Design Management) is also 14

15 Net sale & EBITA (MSEK) Margin (%) Addnode Group representative of CAD-Q's mix, we estimate that it sold software for approximately SEK 140 million in We estimate that about SEK 110 million of this was generated from the sale of Autodesk licenses. We find it likely that the subscription based model will generate higher margins Addnode says that, by 2019, revenues will be back at about the same level as before the change. We interpret this to mean that the price of a one-year subscription represents about 30 percent of the current license cost. Addnode also predicts that the change will lead to an earnings drop of approximately SEK 15 million next year. We estimate that sales of Autodesk licenses will be approximately SEK 33 million in 2016, which is a decline of close to 70 percent (about SEK 77 million) from Management expects the total decline in earnings, including cost reductions, to approximately SEK 16 million. In the long term, we believe that CAD-Q will have a higher margin on subscription-based license sales since the sales force is likely to be smaller and more autonomous. In the graph below we illustrate how the sales and margin levels will be affected by the new sales model. Illustrative example of Autodesk sales and EBITA at CAD-Q % 15% 10% E 2017E 2018E 2019E 5% 0% -5% -10% Net sale CAD-Q (Autodesk prod.) EBITA (Autodesk prod.) EBITA margin Source: Estimates of Redeye Research 15

16 Summary Redeye Rating The rating consists of five valuation keys, each constituting an overall assessment of several factors that are rated on a scale of 0 to 2 points. The maximum score for a valuation key is 10 points. Management 9.0p Rating changes in the report No changes in the rating. Addnode Group has a highly experienced and motivated management. CEO Staffan Hanstorp is the founder of one of the company's subsidiaries and major shareholder in Addnode Group. Management has, one of the few consulting firms, have been successful in growing through careful acquisitions. Ownership 9.0p The company has a very strong shareholder structure with a combination of successful entrepreneurs who are also active major shareholders and institutional investors. All board members own shares in excess of directors' fees, which we also see as positive. Profit outlook 5.0p Profitability 7.0p Addnode Group has a relatively weak organic growth prospects and mainly grown by making smart add-on acquisitions that complement the existing business areas. A higher organic growth would justify a higher rating, but as the IT consulting market looks like, it does not seem likely as the market is relatively mature and saturated. We believe that Addnode in the future will continue to make acquisitions to grow. At the same time, the company must be commended because they are good at adapting the operations to the market conditions prevailing which results in a relatively strong operating margin. Addnode Group is unlike many of the other IT consulting companies, with a relatively large share of 50% own products and solutions, thus increasing the profitability of the company. Another advantage is that they can also create recurring revenue, which provides stability to the company and strengthen profitability as they increases. Cash flow in the company has been strong in recent years. Financial strength 7.0p Addnode Group is a company that is dependent on the economy, not least industrial. Company has a strong balance sheet and has good opportunities to continue to grow through acquisitions. Historically, the company had a net cash position but it is about to change as the company continues to grow through acquisitions. We believe that the company's balance sheet can handle a certain leverage thanks to its strong cash flows and recurring revenues. 16

17 Income statement E 2017E 2018E Net sales 1,599 1,599 2,129 2,184 2,336 Total operating costs -1,427-1,414-1,945-1,963-2,064 EBITDA Depreciation Amortization Impairment charges EBIT Share in profits Net financial items Exchange rate dif Pre-tax profit Tax Net earnings Balance E 2017E 2018E Assets Current assets Cash in banks Receivables Inventories Other current assets Current assets Fixed assets Tangible assets Associated comp Investments Goodwill Cap. exp. for dev O intangible rights O non-current assets Total fixed assets 937 1,125 1,194 1,228 1,250 Deferred tax assets Total (assets) 1,557 1,891 2,090 2,062 2,161 Liabilities Current liabilities Short-term debt Accounts payable O current liabilities Current liabilities Long-term debt O long-term liabilities Convertibles Total Liabilities ,152 1,093 1,142 Deferred tax liab Provisions Shareholders' equity ,019 Minority interest (BS) Minority & equity ,019 Total liab & SE 1,557 1,891 2,090 2,062 2,161 Free cash flow E 2017E 2018E Net sales 1,599 1,599 2,129 2,184 2,336 Total operating costs -1,427-1,414-1,945-1,963-2,064 Depreciations total EBIT Taxes on EBIT NOPLAT Depreciation Gross cash flow Change in WC Gross CAPEX Free cash flow DCF valuation Cash flow, MSEK WACC (%) 9.2 % NPV FCF ( ) 89 NPV FCF ( ) 490 NPV FCF (2025-) 1266 Non-operating assets 103 Net debt -7 Fair value estimate MSEK 1838 Assumptions (%) Average sales growth 6.0 % Fair value e. per share, SEK 60 EBIT margin 7.3 % Share price, SEK 56.0 Profitability E 2017E 2018E ROE 12% 11% 10% 12% 14% ROCE 14% 14% 12% 14% 17% ROIC 13% 12% 12% 13% 15% EBITDA margin 11% 12% 9% 10% 12% EBIT margin 8% 8% 6% 7% 8% Net margin 6% 6% 4% 5% 6% Data per share E 2017E 2018E EPS EPS adj Dividend Net debt Total shares Valuation E 2017E 2018E EV 1, , , , ,716.5 P/E P/E diluted P/Sales EV/Sales EV/EBITDA EV/EBIT P/BV Share performance Growth/year 13/15e 1 month -5.4 % Net sales 15.4 % 3 month -3.0 % Operating profit adj -3.3 % 12 month 14.7 % EPS, just 52.7 % Since start of the year -6.9 % Equity 3.6 % Shareholder structure % Capital Votes Vidinova AB 27.2 % 25.0 % Aretro Capital 24.0 % 12.9 % Lannebo Fonder 5.8 % 7.6 % Swedbank Robur Fonder 5.4 % 7.0 % SHB Fonder 3.5 % 4.7 % Avanza Pension F rs kring 3.0 % 3.9 % Diener & Gerge fonder 2.5 % 3.3 % Fj rde AP-fonden 2.1 % 2.7 % E. hman J:or Fonder 1.7 % 2.2 % Multiple Choice F retagsservice 1.7 % 0.3 % Share information Reuters code ANODb.ST List Small Cap Share price 57.0 Total shares, million 30.4 Market Cap, MSEK Management & board CEO CFO IR Chairman Financial information Staffan Hanstorp Johan Andersson Sofie Abrahamsson Sigrun Hjelmquist Capital structure E 2017E 2018E Equity ratio 56% 48% 45% 47% 47% Debt/equity ratio 0% 0% 10% 7% 10% Net debt Capital employed ,001 Capital turnover rate Analysts Kristoffer Lindstr kristoffer.lindstrom@redeye.se Redeye AB Mäster Samuelsgatan 42, 10tr Stockholm Growth E 2017E 2018E Sales growth 11% 0% 33% 3% 7% EPS growth (adj) 1% 30% -4% 19% 28% 17

18 Revenue & Growth (%) EBIT (adjusted) & Margin (%) E 2017E 2018E 35,0% 30,0% 25,0% 20,0% 15,0% 10,0% 5,0% 0,0% E 2017E 2018E 9,0% 8,0% 7,0% 6,0% 5,0% 4,0% 3,0% 2,0% 1,0% 0,0% Net sales Net sales growth EBIT adj EBIT margin Earnings per share Equity & debt-equity ratio (%) 5 5 0,6 12,0% ,5 0,4 0,3 0,2 0,1 10,0% 8,0% 6,0% 4,0% 2,0% 0,0% E 2017E 2018E E 2017E 2018E -2,0% EPS, unadjusted EPS, adjusted Equity ratio Debt-equity ratio Sales division Geographical areas Conflict of interests Kristoffer. Lindström. owns shares in the company Addnode: No Redeye performs/have performed services for the Company and receives/have received compensation from the Company in connection with this. Company description AddNode r en nordisk IT-koncern som erbjuder bransch- och teknologispecifika IT-l sningar som effektiviserar och utvecklar kundernas aff rsverksamheter. Bolaget r organiserat i fyra aff rsomr den uppdelade p Design Management, Product Lifecycle Management, Process Management och Content Management. Aff rsmodellen r kortfattat en kombination av tj nster, programvara och support- och underh llavtal. It-l sningarna baseras ofta p ink pta och delvis modifierade programvaror men ven p egenutvecklade programvaror. 18

19 DISCLAIMER Important information Redeye AB ("Redeye" or "the Company") is a specialist financial advisory boutique that focuses on small and mid-cap growth companies in the Nordic region. We focus on the technology and life science sectors. We provide services within Corporate Broking, Corporate Finance, equity research and investor relations. Our strengths are our award-winning research department, experienced advisers, a unique investor network, and the powerful distribution channel redeye.se. Redeye was founded in 1999 and since 2007 has been subject to the supervision of the Swedish Financial Supervisory Authority. Redeye is licensed to; receive and transmit orders in financial instruments, provide investment advice to clients regarding financial instruments, prepare and disseminate financial analyses/recommendations for trading in financial instruments, execute orders in financial instruments on behalf of clients, place financial instruments without position taking, provide corporate advice and services within mergers and acquisition, provide services in conjunction with the provision of guarantees regarding financial instruments and to operate as a Certified Advisory business (ancillary authorization). Limitation of liability This document was prepared for information purposes for general distribution and is not intended to be advisory. The information contained in this analysis is based on sources deemed reliable by Redeye. However, Redeye cannot guarantee the accuracy of the information. The forward-looking information in the analysis is based on subjective assessments about the future, which constitutes a factor of uncertainty. Redeye cannot guarantee that forecasts and forward-looking statements will materialize. Investors shall conduct all investment decisions independently. This analysis is intended to be one of a number of tools that can be used in making an investment decision. All investors are therefore encouraged to supplement this information with additional relevant data and to consult a financial advisor prior to an investment decision. Accordingly, Redeye accepts no liability for any loss or damage resulting from the use of this analysis. Potential conflict of interest Redeye s research department is regulated by operational and administrative rules established to avoid conflicts of interest and to ensure the objectivity and independence of its analysts. The following applies: For companies that are the subject of Redeye s research analysis, the applicable rules include those established by the Swedish Financial Supervisory Authority pertaining to investment recommendations and the handling of conflicts of interest. Furthermore, Redeye employees are not allowed to trade in financial instruments of the company in question, effective from 30 days before its covered company comes with financial reports, such as quarterly reports, year-end reports, or the like, to the date Redeye publishes its analysis plus two trading days after this date. An analyst may not engage in corporate finance transactions without the express approval of management, and may not receive any remuneration directly linked to such transactions. Redeye may carry out an analysis upon commission or in exchange for payment from the company that is the subject of the analysis, or from an underwriting institution in conjunction with a merger and acquisition (M&A) deal, new share issue or a public listing. Readers of these reports should assume that Redeye may have received or will receive remuneration from the company/companies cited in the report for the performance of financial advisory services. Such remuneration is of a predetermined amount and is not dependent on the content of the analysis. Redeye s research coverage Redeye s research analyses consist of case-based analyses, which imply that the frequency of the analytical reports may vary over time. Unless otherwise expressly stated in the report, the analysis is updated when considered necessary by the research department, for example in the event of significant changes in market conditions or events related to the issuer/the financial instrument. Recommendation structure Redeye does not issue any investment recommendations for fundamental analysis. However, Redeye has developed a proprietary analysis and rating model, Redeye Rating, in which each company is analyzed and evaluated. This analysis aims to provide an independent assessment of the company in question, its opportunities, risks, etc. The purpose is to provide an objective and professional set of data for owners and investors to use in their decisionmaking. Redeye Rating ( ) Rating Management Ownership Profit outlook Profitability Financial Strength 7,5p - 10,0p ,5p - 7,0p ,0p - 3,0p Company N Duplication and distribution This document may not be duplicated, reproduced or copied for purposes other than personal use. The document may not be distributed to physical or legal entities that are citizens of or domiciled in any country in which such distribution is prohibited according to applicable laws or other regulations. Copyright Redeye AB. 19

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

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E 214 215 216E 217E 218E COMPANY ANALYSIS 1 July 216 Summary (orx.st) Zubsolv Rx Data week 25 According to latest Symphony Health Solutions Rx data Zubsolv tablets market share (4-week rolling average) were

More information

Blue Canyon Holdings now holds 71.9 per cent of the company and we expect that Blue Canyon will retain full control of the company within 12 month.

Blue Canyon Holdings now holds 71.9 per cent of the company and we expect that Blue Canyon will retain full control of the company within 12 month. COMPANY ANALYSIS 22 May 2014 Summary Cision (CSN.ST) In line with estimates Cision s Q1 report was overall in line with our forecasts and revenues amounted to SEK 206 million and operating profits to SEK

More information

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

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

2012 2013 2014E 2015E 2016E. Revenue, MSEK 201 294 347 376 397 Growth 79% 46% 18% 8% 6% EBITDA 51 65 71 89 112 EBITDA margin 25% 22% 21% 24% 28%

2012 2013 2014E 2015E 2016E. Revenue, MSEK 201 294 347 376 397 Growth 79% 46% 18% 8% 6% EBITDA 51 65 71 89 112 EBITDA margin 25% 22% 21% 24% 28% 2012 2013 2014E 2015E 2016E COMPANY ANALYSIS 27 October 2014 Summary Formpipe Software (fpip.st) Good quarter with reduced profit due to focus on future opportunities Formpipe Software s report for the

More information

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

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

More information

Auriant Mining AUR.ST

Auriant Mining AUR.ST COMPANY ANALYSIS 1 March 214 ju Summary Auriant Mining AUR.ST Weaker balance sheet but growth intact. Auriant reported a higher than expected revenue but with an increased cost of sales which dampened

More information

2013 2014 2015E 2016E 2017E

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

More information

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 380 402 424 Growth 46% 16% 11% 6% 6% EBITDA 65 78 81 88 106 EBITDA margin 22% 23% 21% 22% 25%

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 380 402 424 Growth 46% 16% 11% 6% 6% EBITDA 65 78 81 88 106 EBITDA margin 22% 23% 21% 22% 25% 213 214 215E 216E 217E COMPANY ANALYSIS 19 August 215 Summary Formpipe Software (fpip.st) Temporary margin dip, but stable underlying development Formpipe Software s Q2 sales of 95.8 msek just beat our

More information

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

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E 214 215 216E 217E 218E COMPANY ANALYSIS 14 March 216 Summary Mr Green (MRG.ST) Increased marketing up ahead The Q4 report was largely in-line with our estimates, with positive deviations on the result

More information

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 383 387 411 Growth 46% 16% 12% 1% 6% EBITDA 65 78 81 86 103 EBITDA margin 22% 23% 21% 22% 25%

2013 2014 2015E 2016E 2017E. Revenue, MSEK 294 342 383 387 411 Growth 46% 16% 12% 1% 6% EBITDA 65 78 81 86 103 EBITDA margin 22% 23% 21% 22% 25% 2013 2014 2015E 2016E 2017E COMPANY ANALYSIS 28 October 2015 Summary Formpipe Software (fpip.st) Stable quarter with one surprise Formpipe's Q3 showed sales of 88.1 msek, slightly above our estimate at

More information

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E

2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E 2013 2014 2015E 2016E 2017E COMPANY ANALYSIS 30 June 2015 Summary Interfox Resources (IFOX) Pebbles indicate high quality asset We find the recent news about the quality level of Interfox s main asset

More information

2014 2015 2016E 2017E 2018E

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 29 October 2015 Summary Hexatronic (HTRO.ST) Organic growth up ahead The Q4 report offered few surprises. Hexatronic reported net sales of 169 MSEK and EBITDA

More information

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

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

More information

ZetaDisplay. Europe leads the way. EPaccess

ZetaDisplay. Europe leads the way. EPaccess EPaccess Media Sweden 22 November 213 Equity Research +46 8 463 8 analys@penser.se ZetaDisplay Europe leads the way Risk and Return Potential Return Potential Risk High High Risk Current Price 4,8 High/Low

More information

2012 2013 2014E 2015E 2016E Revenue, MSEK 838 1,143 1,166 1,287 1,450 Growth 12% 36% 2% 10% 13%

2012 2013 2014E 2015E 2016E Revenue, MSEK 838 1,143 1,166 1,287 1,450 Growth 12% 36% 2% 10% 13% COMPANY ANALYSIS 26 August 2014 Summary (DORO.ST) Strong comeback following Q1 Sales in Q2 amounted to SEK 277 million, in line with our expectations of SEK 272 million. EBIT reached SEK 15 million, compared

More information

2014 2015 2016E 2017E 2018E

2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 25 January 2016 Summary Hexatronic (HTRO) Strong growth confirmed, still undervalued Hexatronic s report for Q1 showed a substantial outperformance compared

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

2012 2013 2014E 2015E 2016E. Revenue, MSEK 326 430 523 843 1 490 Growth 63% 32% 22% 61% 77%

2012 2013 2014E 2015E 2016E. Revenue, MSEK 326 430 523 843 1 490 Growth 63% 32% 22% 61% 77% 2012 2013 2014E 2015E 2016E COMPANY ANALYSIS 6 November 2014 Summary Orexo (orx.st) Zubsolv taking market share The report for the third quarter was better than we had anticipated, both in terms of revenue

More information

2014 2015 2016E 2017E 2018E. Revenue, MSEK 47 5 200 299 376 Growth 92% -90% 4,066% 49% 26% EBITDA -22-61 3 14 55 EBITDA margin neg neg 1% 5% 15%

2014 2015 2016E 2017E 2018E. Revenue, MSEK 47 5 200 299 376 Growth 92% -90% 4,066% 49% 26% EBITDA -22-61 3 14 55 EBITDA margin neg neg 1% 5% 15% 2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 2 March 2016 Summary CybAero (cba.st) New co-pilot, but still hovering H2 15 revenues far below our expectations, but in the end top line is currently only

More information

2013 2014 2015E 2016E 2017E Revenue, MSEK 144 141 233 313 439 Growth -27% -2% 65% 34% 40%

2013 2014 2015E 2016E 2017E Revenue, MSEK 144 141 233 313 439 Growth -27% -2% 65% 34% 40% COMPANY ANALYSIS 24 July 2015 Summary Anoto Group AB (ANOT.ST) Raised expectations This is a short update following not only the revealing of the aspiring OEM partner (HP). During only the last few weeks

More information

2013 2014 2015E 2016E 2017E Revenue. MSEK 157 200 284 295 315 Growth 0% 27% 42% 4% 7% EBITDA -8 25 44 51 58 EBITDA margin -5% 13% 16% 17% 18%

2013 2014 2015E 2016E 2017E Revenue. MSEK 157 200 284 295 315 Growth 0% 27% 42% 4% 7% EBITDA -8 25 44 51 58 EBITDA margin -5% 13% 16% 17% 18% COMPANY ANALYSIS 4 February 2016 Summary (MOB.ST) Room for expansion The issuance of a five-year bond loan of SEK 300 million gives a strong financial position without further dilution. This opens up for

More information

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

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

Interim Report January 1 st March 31 st, 2003

Interim Report January 1 st March 31 st, 2003 Interim Report January 1 st March 31 st, 2003 First Quarter 2003 Earnings before taxes increased by 23 per cent to 70 MSEK. Earnings after taxes increased by 36 per cent to 45 MSEK. Earnings per share

More information

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

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

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

Increasing market share in a receding market

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

More information

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

Financial Analysis Project. Apple Inc.

Financial Analysis Project. Apple Inc. MBA 606, Managerial Finance Spring 2008 Pfeiffer/Triangle Financial Analysis Project Apple Inc. Prepared by: Radoslav Petrov Course Instructor: Dr. Rosemary E. Minyard Submission Date: 5 May 2008 Petrov,

More 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

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

Carnegie Investment Bank AB (publ) Year-end report

Carnegie Investment Bank AB (publ) Year-end report Carnegie Investment Bank AB (publ) (Corp. reg. no. 516406-0138) Year-end report 1 January 31 December 2009 Carnegie Investment Bank AB (publ) is a leading independent investment bank with Nordic focus.

More information

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

Earnings Release Q1 FY 2016 October 1 to December 31, 2015

Earnings Release Q1 FY 2016 October 1 to December 31, 2015 Munich, Germany, January 25, 2016 Earnings Release FY 2016 October 1 to December 31, 2015 Strong start into the fiscal year earnings outlook raised»we delivered a strong quarter and are well underway in

More information

Net sales increased with 16% to SEK 76.1 m (65.6). Net sales for the last four quarters totalled SEK 255.0 m (306.6)

Net sales increased with 16% to SEK 76.1 m (65.6). Net sales for the last four quarters totalled SEK 255.0 m (306.6) HMS Networks AB (publ) Interim report January-March 2010 First quarter 2010 Net sales increased with 16% to SEK 76.1 m (65.6). Net sales for the last four quarters totalled SEK 255.0 m (306.6) Operating

More information

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

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

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

Interim Report January June 2001

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

More information

2015 Results and Prospects

2015 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 information

Significant reduction in net loss

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

More information

2012 Southwest IDEAS Investor Conference

2012 Southwest IDEAS Investor Conference 2012 Southwest IDEAS Investor Conference November 14, 2012 This presentation contains statements which constitute forward-looking statements, within the meaning of the Private Securities Litigation Reform

More information

Howellust

Howellust Year-end report 1 January 31 December 2013 Net sales rose to SEK 479.4 M (433.8), up approximately 12%.* Order bookings totalled SEK 460.5 M (447.6), up about 4%.* Operating profit amounted to SEK 48.0

More information

Interim report April-June 2003

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

More information

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

Interim Report for the period 1 January 31 March 2015

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

More information

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

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

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

IFGL REFRACTORIES LTD. RESULT UPDATE PRESENTATION, February 2016

IFGL REFRACTORIES LTD. RESULT UPDATE PRESENTATION, February 2016 IFGL REFRACTORIES LTD RESULT UPDATE PRESENTATION, February 2016 Safe Harbor This presentation and the accompanying slides (the Presentation ), has been prepared by IFGL Refractories Limited (the Company

More information

Norsk Gjenvinning Group 1st Quarter 2016 Erik Osmundsen, CEO and Dean Zuzic, CFO

Norsk Gjenvinning Group 1st Quarter 2016 Erik Osmundsen, CEO and Dean Zuzic, CFO Norsk Gjenvinning Group 1st Quarter 2016 Erik Osmundsen, CEO and Dean Zuzic, CFO Disclaimer VV Holding AS is providing the following interim financial statements for Q1 2016 to holders of its NOK 2,235,000,000

More information

How To Calculate Financial Leverage Ratio

How To Calculate Financial Leverage Ratio What Do Short-Term Liquidity Ratios Measure? What Is Working Capital? HOCK international - 2004 1 HOCK international - 2004 2 How Is the Current Ratio Calculated? How Is the Quick Ratio Calculated? HOCK

More information

9-MONTHS REPORT. Stable development of business in Q3 Lila Logistik confirms full-year forecast

9-MONTHS REPORT. Stable development of business in Q3 Lila Logistik confirms full-year forecast /08 9-MONTHS REPORT Stable development of business in Q3 Lila Logistik confirms full-year forecast Key figures for the first three quarters of 2008 in accordance with IFRS 01.01. 01.01. Change in Change

More information

Interim report January 1 March 31, 2014

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

More information

Aalberts Industries increases earnings per share +10%

Aalberts 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 information

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) TABLE 1 Quarter Ended March 31, Percent Change Net Sales $ 5,854 $ 5,919 1% Costs and expenses: Cost of sales 3,548 3,583

More information

Year-end Report January-December 2015

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

More information

HP Q4 FY15 Earnings Announcement

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

More information

Klöckner & Co SE. FY 2013 Results

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

More information

WE ADD VALUE INTERIM REPORT Q3 1 APRIL-31 DECEMBER

WE ADD VALUE INTERIM REPORT Q3 1 APRIL-31 DECEMBER PRODUCT DESCRIPTION The stove guard is an in-house developed safety product within welfare technology. It monitors the stove temperature when cooking. If the temperature gets too high and there is a risk

More information

A strong third quarter

A strong third quarter A strong third quarter Interim presentation for the third quarter 2015 Stockholm, 5 November 2015 Anders Nissen, CEO Liia Nõu, CFO Today s agenda Introduction Financial review Business model and value

More information

Understanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements

Understanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements Understanding Financial Information for Bankruptcy Lawyers Understanding Financial Statements In the United States, businesses generally present financial information in the form of financial statements

More information

Growth in ReSound leveling off

Growth in ReSound leveling off 11.2.214 GN STORE NORD - REDUCE Growth in ReSound leveling off We expect GN Store Nord to report strong Q4 13 results, but reiterate our Reduce recommendation ahead of the report. With high expectations

More information

IntercontinentalExchange Fourth Quarter & Year-End 2008. Earnings Presentation February 10, 2009

IntercontinentalExchange Fourth Quarter & Year-End 2008. Earnings Presentation February 10, 2009 IntercontinentalExchange Fourth Quarter & Year-End 20 Earnings Presentation February 10, 2009 Forward-Looking Statements Forward-Looking Statements This presentation may contain forward-looking statements

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

TrustBuddy AB (publ.)

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

More information

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

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

FINANCIAL RESULTS FOR THE PERIOD 1 JANUARY 31 MARCH 2003

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

More information

2 N D Q U A R T E R 2 0 1 6. O s l o, 1 8 J u l y 2 0 1 6

2 N D Q U A R T E R 2 0 1 6. O s l o, 1 8 J u l y 2 0 1 6 2 N D Q U A R T E R 2 1 6 O s l o, 1 8 J u l y 2 1 6 Agenda Per A Sørlie, President & CEO Highlights Business areas Outlook Per Bjarne Lyngstad, CFO Financial performance 2 Highlights 2 nd quarter 216

More information

Klöckner & Co SE. Q3 2014 Results

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

More information

Interim Report. Interim Report. 1 January 30 June 2005

Interim Report. Interim Report. 1 January 30 June 2005 Interim Report SVENSKA CELLULOSA AKTIEBOLAGET SCA (publ) Communications and Investor Relations Box 7827, 103 97 Stockholm, Sweden Tel +46 8 788 51 00, Fax +46 8 660 74 30 www.sca.com Reg.No. 556012-6293

More information

Unaudited Financial Report

Unaudited Financial Report RECRUITING SERVICES Amadeus FiRe AG Unaudited Financial Report Quarter I - 2015 Temporary Staffing. Permanent Placement Interim Management. Training www.amadeus-fire.de Unaudited Amadeus FiRe Group Financial

More information

TYPES OF FINANCIAL RATIOS

TYPES OF FINANCIAL RATIOS TYPES OF FINANCIAL RATIOS In the previous articles we discussed how to invest in the stock market and unit trusts. When investing in the stock market an investor should have a clear understanding about

More information

Aalberts Industries Net profit and earnings per share +15%

Aalberts Industries Net profit and earnings per share +15% PRESS RELEASE 1 ST HALF YEAR 2015 Aalberts Industries Net profit and earnings per share +15% Langbroek, 13 August 2015 Highlights o Revenue EUR 1,244 million, increase +18% (organic +2%). o Operating profit

More information

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

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

More information

INTERIM REPORT JANUARY 1 SEPTEMBER 30, 2011

INTERIM REPORT JANUARY 1 SEPTEMBER 30, 2011 Q3 INTERIM REPORT JANUARY 1 SEPTEMBER 30, 2011 Helsinki, October 27, 2011 Fiskars Corporation Interim Report January 1 - September 30, 2011 October 27, 2011 Third quarter: Net sales and operating profit

More information

TeliaSonera Interim Report January September 2015

TeliaSonera Interim Report January September 2015 January September January September Solid core business THIRD QUARTER SUMMARY Net sales increased 6.3 percent to SEK 27,029 million (25,417). Net sales in local currencies, excluding acquisitions and disposals,

More information

Full Year Results 2012. Conference Call Presentation, 21 st March 2013

Full Year Results 2012. Conference Call Presentation, 21 st March 2013 Full Year Results 2012 Conference Call Presentation, 21 st March 2013 0 Disclaimer This presentation may contain forward-looking statements based on current assumptionsandforecastsmadebybrenntag AG and

More information

Half Year 2015 Results

Half Year 2015 Results Half Year 2015 Results Letter to shareholders LifeWatch First Half Highlights Revenue growth of 9.1% to USD 52.5 million Above-market growth of over 12% in core monitoring services resulting in market

More information

Net interest-bearing debt at 30 June 2015 was DKK 560 million (30 June 2014: DKK 595 million).

Net interest-bearing debt at 30 June 2015 was DKK 560 million (30 June 2014: DKK 595 million). H+H International A/S Interim financial report Company Announcement No. 327, 2015 H+H International A/S Dampfærgevej 3, 3rd Floor 2100 Copenhagen Ø Denmark Tel. +45 35 27 02 00 info@hplush.com www.hplush.com

More information

Unaudited Nine Months Financial Report

Unaudited Nine Months Financial Report RECRUITING SERVICES Amadeus FiRe AG Unaudited Nine Months Financial Report January to September 2015 Temporary Staffing. Permanent Placement Interim Management. Training www.amadeus-fire.de Unaudited Nine

More information

Zebra Technologies Announces Record Sales for Second Quarter of 2006

Zebra Technologies Announces Record Sales for Second Quarter of 2006 FOR IMMEDIATE RELEASE Zebra Technologies Announces Record Sales for Second Quarter of 2006 Vernon Hills, IL, July 26, 2006 Zebra Technologies Corporation (NASDAQ: ZBRA) today announced that net income

More information

Full Year Results 2014

Full Year Results 2014 Full Year Results 2014 18 March 2015 Conference call on FY Results 2014 Corporate Finance & Investor Relations AGENDA FY 2014 results presentation Highlights 2014 Financials 2014 Outlook 2015 Appendix

More information

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

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

More information

Composition of net asset value SEK billion SEK per share 2003 2003 2002 2003 2003 2002 Parent company Aug. 4 June 30 Dec. 31 Aug. 4 June 30 Dec.

Composition of net asset value SEK billion SEK per share 2003 2003 2002 2003 2003 2002 Parent company Aug. 4 June 30 Dec. 31 Aug. 4 June 30 Dec. Interim Report January 1 - June 30, 2003 Industrivärden s net asset value was SEK 27,682 M on August 4, an increase of SEK 3,267 M since year-end 2002. On June 30 the net asset value was SEK 25,642 M (29,645).

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

N E W S R E L E A S E

N E W S R E L E A S E N E W S R E L E A S E FOR IMMEDIATE RELEASE Contact: Steven E. Nielsen, President and CEO H. Andrew DeFerrari, Senior Vice President and CFO (561) 627-7171 DYCOM INDUSTRIES, INC. ANNOUNCES FISCAL 2016

More information

Q1 Fiscal Year 2016 Earnings Conference Call

Q1 Fiscal Year 2016 Earnings Conference Call NASDAQ: CMCO Q1 Fiscal Year 2016 Earnings Conference Call July 31, 2015 Timothy T. Tevens President & Chief Executive Officer Gregory P. Rustowicz Vice President - Finance & Chief Financial Officer 2015

More information

ACADIAN TIMBER CORP. REPORTS FOURTH QUARTER AND YEAR-END RESULTS

ACADIAN TIMBER CORP. REPORTS FOURTH QUARTER AND YEAR-END RESULTS News Release Investors, analysts and other interested parties can access Acadian Timber Corp. s 2015 Fourth Quarter Results conference call via webcast on Thursday, February 11, 2016 at 1:00 p.m. ET at

More information

Year-end report for the period 1 January 31 December 2015. Revenue in the fourth quarter increased by 28 per cent

Year-end report for the period 1 January 31 December 2015. Revenue in the fourth quarter increased by 28 per cent Year-end report for the period 1 January 31 December 2015 ALL FIGURES IN THIS REPORT ARE EXPRESSED IN SEK, UNLESS STATED OTHERWISE. FIGURES IN PARENTHESES REFER TO THE CORRESPONDING PERIOD FOR THE PREVIOUS

More information

FINANCIAL RESULTS Q2 2015

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

More information

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

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

More information

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

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

More information

PEER GROUPS CMP MARKET CAP EPS P/E (X) P/BV(X) DIVIDEND Company Name (Rs.) Rs. in mn. (Rs.) Ratio Ratio (%)

PEER 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 information

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

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

More information

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