Ak Enerji OUTPERFORM (M) 26 February Upside Potential 36% Equity / Mid Cap. / Utilities. Review of 4Q09 Financials. Price / Relative Price
|
|
- Charleen Quinn
- 7 years ago
- Views:
Transcription
1 Equity / Mid Cap. / Utilities Review of 4Q09 Financials 26 February 2010 Ak Enerji Bloomberg: AKENR TI In line operating profit, but AkCEZ took its toll... Worse than expected bottomline Reuters: AKENR IS Akenerji announced TL6.5mn net loss in its 4Q09 financials, compared with TL21mn of net profit in 4Q08, leading to TL24.2mn of FY09 net profit, resulting a 73% YoY decrease. Y-o-Y in line revenues The company generated TL87mn revenues in 4Q09, 45% lower YoY. Thus, FY09 revenues dropped to TL464mn, down by 24% YoY on the back of lower sales volume. The company s electricity generation was 2.2bn kwh, yet lower than the 2.8bn kwh generated in FY08. We assume that the company sold 72% of its generated electricity to the DUY market in 4Q09 and calculate that the company sells at a 22% premium to the announced DUY prices in 4Q09 compared to the premium of 21% in 3Q09 Lower electricity and steam generation dragged down the EBITDA Akenerji generated TL62mn of EBITDA in 2009, 36% YoY lower compared to the same period last year, mainly due to the decline in electricity generation and steam sales in One off fixed asset sale loss The company recorded a net other loss of TL10mn in 2009 compared to a net other income of TL3mn in The net other loss in 2009 mainly came from the TL17mn losses recorded for the fixed asset sale (Ak Enerji sold 70MW inefficient natural gas fired capacity to its group companies at US$7.89mn) completed in 2Q09, which had a pernicious impact on the bottomline. SEDAS one off losses lowered the equity income in 4Q09 Akenerji consolidates AkCEZ (the 45% subsidiary, which fully owns the electricity distribution company SEDAS) via equity method and booked TL15mn equity loss in 4Q09. The company s management stated that Ak- CEZ negative contribution is due to SEDAS one off losses. Maintain our OUTPERFORM recommendation To sum up, the operating results were in line with estimates but the actual equity income from AkCEZ was much worse than our estimate. After we adjusted our model with the actual 2009 figures, our target price for Akenerji slightly increased to TL23/share from TL22/share. We maintain our OUT- PERFORM recommendation OUTPERFORM (M) TL Upside Potential 36% Stock Data TRY US$ Price at Month Target Price Mcap (mn) 1, Float Mcap (mn) No. of Shares Outstanding Price / Relative Price AKENR Relative Relative to ISE mn Free Float (%) Avg.Daily Volume (3M, mn) Market Data * Excluding dividend yield TRY ISE ,739 US$ Spot Rate US$ 12-Month Forw ard Price Performance (%) 1 Mn 3 Mn 12 Mn TRY US$ Relative to ISE Week Range (Close TRY) AKENR E 2011E Sales EBITDA Net Income P/E (x) a.d 7,1 26,8 18,8 9,2 EV/EBITDA (x) a.d 6,2 25,3 19,0 8,9 EPS -0,61 1,36 0,37 0,89 1,81 Dividend Yield (%) 0,0 0,0 3,23 0,6 0,5 Asli Ozata Kumbaraci akumbaraci@isyatirim.com.tr Basak Dinckoc bdinckoc@isyatirim.com.tr Please refer to important disclaimer at the end of this report. 1
2 Summary of Key Financials (TL mn) AKENR ######## Income Statement (TRY mn) 2007A 2008A 2009A 2010E 2011E Revenues EBITDA (5) Depreciation & Amortisation EBIT (56) Other income (expense), net 4 3 (10) 3 3 Financial expenses, net 1 32 (6) 11 6 Minority Interests Income before tax (55) Taxation on Income 15 (10) 6 (15) (30) Net income (40) Cash Flow Statement (TRY mn) Net Income (40) Depreciation & Amortisation Indemnity Provisions Change in Working Capital (14) (23) 5 (1) (14) Cash Flow from Operations (3) Capital Expenditure Free Cash Flow (14) (71) (285) (171) 54 Rights Issue Dividends Paid Other Cash Inflow (Outflow ) (53) (55) (21) (45) 23 Change in net cash (67) (126) (323) (222) 71 Net Cash (68) (194) (517) (740) (668) Balance Sheet (TRY mn) Tangible Fixed Assets Other Long Term Assets Intangibles Goodw ill Long-term financial assets Inventories Trade receivables Cash & equivalents Other current assets Total assets Long-term debt Other long-term liabilities Short-term debt Trade payables Other short-term liabilities Total liabilities Minority Interest Total equity Paid-in capital Total liabilities & equity Ratios ROE (%) -9,9 20,5 4,0 7,4 11,9 ROIC (%) -11,7 11,1 3,8 4,1 8,6 Invested Capital Net debt/equity (%) 17,5 40,5 72,0 87,0 58,4 Capex/Sales (%) 2,6 27,7 73,8 52,1 17,0 Capex/Depreciation (x) 0,2 5,3 12,2 7,5 1,8 EBITDA Margin -1,0 15,8 13,3 16,8 27,7 EBIT Margin -12,4 10,6 7,2 9,8 18,5 Net Margin -8,9 14,7 5,2 11,5 18,2 Valuation Metrics EV/Sales (x) 1,7x 1,0x 3,4x 3,2x 2,5x EV/EBITDA (x) -188,0x 6,2x 25,3x 19,0x 8,9x EV/IC (x) 2,0x 1,1x 1,8x 1,5x 1,4x P/E (x) -11,6x 7,1x 26,8x 18,8x 9,2x FCF yield (%) (3,1) (11,2) (43,9) (15,7) 4,9 Dividend yield (%) 0% 0% 3% 0,6% 0,5% 2
3 ..lower than anticipated equity income. The company expect DUY prices to stay at low levels for 4-5 months Worse than expected bottomline Akenerji announced TL6.5mn net loss in its 4Q09 financials, compared with TL21mn of net profit in 4Q08, leading to TL24.2mn of FY09 net profit, resulting a 73% YoY decrease. The result is much lower than both our estimate of TL47mn and the consensus estimate of TL41mn of net income. The deviation between our estimate and the actual net income figure mostly comes from the lower than anticipated equity income from Ak- CEZ and the better than expected net other expense. Y-o-Y in line revenues The company generated TL87mn revenues in 4Q09, in line with our estimate of TL82mn and 45% lower YoY. Thus, FY09 revenues dropped to TL464mn, down by 24% YoY on the back of lower sales volume. The company s electricity generation was 2.2bn kwh, parallel to our estimate of 2.2bn kwh, yet lower than the 2.8bn kwh generated in FY08. The average TEDAS tariffs were TLkr17.82/kWh in 2009, up by 18% YoY, compared to the TLkr15.12/kWh in On the other hand, average DUY prices announced were TLkr14.54/kWh in 2009 compared to TLkr15.79/kWh in Recall that, since December 2009, the DUY market is changed into a new system, in which the market participants notify NLDC about their prices on a hourly basis. This new system lowered DUY prices, for example: the average DUY price was TLkr13.26/kWh in November 09, while it was only TLkr11.98/kWh in December 09. The company s management stated that they expect DUY prices to stay at low levels for 4-5 months but normalize afterwards since it is a transition period into the new system. It is also important to note that Akenerji is a market player in the DUY market and can sell its generated electricity to the DUY market at a premium to the announced DUY prices. We assume that the company sold 72% of its generated electricity to the DUY market in 4Q09 and calculate that the company sells at a 22% premium to the announced DUY prices in 4Q09 compared to the premium of 21% in 3Q09. Figure 1: DUY Prices vs Akenerji s DUY Prices 30,00 25,00 20,00 15,00 10,00 5,00 0, /1Q 2009/2Q 2009/3Q 2009/4Q 100% 80% 60% 40% 20% 0% DUY Prices (TLkr/kWh) Akenerji's DUY Prices (TLkr/kWh) Akenerji's Electricity Sales to DUY market (%) Source: I Investment & TEIAS Lower electricity and steam generation took its toll on EBITDA in 2009 Akenerji generated TL62mn of EBITDA in 2009, 36% YoY lower compared to the same period last year, mainly due to the decline in electricity generation and steam sales in
4 One off fixed asset sale loss The company recorded a net other loss of TL10mn in 2009 compared to a net other income of TL3mn in The net other loss in 2009 consisted of TL17mn losses from the fixed asset sale (Ak Enerji sold 70MW inefficient natural gas fired plant to its group companies at US$7.89mn) completed in 2Q09, which had a pernicious impact on the bottomline. SEDAS one off losses lowered the equity income in 4Q09 One off losses of SEDAS took its toll on the bottomline... Akenerji consolidates AkCEZ (the 45% subsidiary, which fully owns the electricity distribution company SEDAS) via equity method and booked TL15mn equity loss in 4Q09. The company s management stated that AkCEZ negative contribution is due to SEDAS one off losses. Net debt increased mainly due to CAPEX spending for hydroelectric power plants The company recorded a net financial loss of TL6mn in 2009 compared to a net financial income of TL32mn in 2008, due to the continuing capacity expansion investments. Net debt increased from TL194mn as of year-end 2008 to TL571mn in 2009 as a result of increasing financial loans related to AkCEZ acquisition and ongoing capacity expansion investments. In 2009, the company continued to capitalize interest expenses and FX losses related to the investment loans, which were calculated as TL16.2mn. Maintain our OUTPERFORM recommendation To sum up, operating results were in line but the actual equity income from AkCEZ was much worse than our estimate. After we adjusted our model with the actual 2009 figures, our target price is increased to TL23/share from TL22/share. We maintain our OUT- PERFORM recommendation. Figure 2: Financial Highlights AKENR (TLmn) 4Q09 4Q08 YoY 3Q09 QoQ FY09 FY08 YoY Revenues 87,2 158,5-45,0% 91,4-4,6% ,1-23,6% Gross Margin 7,1% 5,6% 13,3% 14,5% 16,4% Operating Profit -0,3-2,7-89,1% 3,9-107,6% 33,5 64,2-47,7% Operating Margin -0,3% -1,7% 4,3% 7,2% 10,6% EBITDA 7,0 5,0 40,2% 10,7-34,2% 61,5 95,7-35,8% EBITDA Margin 8,1% 3,2% 11,7% 13,3% 15,8% Financial Expenses (net) -6,6 22,0 69,9% -1,5 n.m -6,0 31,9 n.m. Net Profit -6,5 21,1 n.m. 15,1-142,8% 24,2 89,0-72,7% Net Margin -7,4% 13,3% 16,6% 5,2% 14,7% Source: Is Investment 4
5 This report has been prepared by Yatırım Menkul Deerler A.. ( Investment) solely for the information of clients of Investment. Opinions and estimates contained in this material are not under the scope of investment advisory services. Investment advisory services are given according to the investment advisory contract, signed between the intermediary institutions, portfolio management companies, investment banks and the clients. Opinions and recommendations contained in this report reflect the personal views of the analysts who supplied them. The investments discussed or recommended in this report may involve significant risk, may be illiquid and may not be suitable for all investors. Investors must make their decisions based on their specific investment objectives and financial positions and with the assistance of independent advisors, as they believe necessary. The information presented in this report has been obtained from public institutions, such as Istanbul Stock Exchange (ISE), Capital Market Board of Turkey (CMB), Republic of Turkey, Prime Ministry State Institute of Statistics (SIS), Central Bank of the Republic of Turkey (CBT); various media institutions, and other sources believed to be reliable but no independent verification has been made, nor is its accuracy or completeness guaranteed. All information in these pages remains the property of Investment and as such may not be disseminated, copied, altered or changed in any way, nor may this information be printed for distribution purposes or forwarded as electronic attachments without the prior written permission of Investment. ( This research report can also be accessed by subscribers of Capital IQ, a division of Standard & Poor's. For more information, please visit Capital IQ's web site at 5
Ak Enerji OUTPERFORM (M) 11 February 2010
Equity / Mid Cap. / Utilities 11 February 2010 Bloomberg: AKENR TI New hydro plants offset the negative impact of lower DUY prices... Revisions in our natural gas price and electricity tariffs estimates
More informationTupras OUTPERFORM (M) 15 February 2010. Strong 2009 results on refining side...
Equity / Large Cap. / Petroleum and Energy 15 February 2010 Bloomberg: TUPRS TI Strong 2009 results on refining side... Reuters: TUPRS IS released its 2009 year end tax purpose financials. The main differences
More informationAksa Enerji OUTPERFORM. 07 September 2011. Massive cut in 2011 production target more than priced in... Upside Potential* 80%
Equity / Mid Cap. / Utilities 07 September 2011 Bloomberg: AKSEN TI Massive cut in 2011 production target more than priced in... We have revised our valuation for reflecting the changes in the company
More informationMarti 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 informationZorlu Enerji. Bloomberg: ZOREN TI OUTPERFORM. Reuters: ZOREN IS. Diversified & Profitable Generation Portfolio. Equity / Mid Cap.
Equity / Mid Cap. / Utilities Zorlu Enerji Bloomberg: ZOREN TI Reuters: ZOREN IS Diversified & Profitable Generation Portfolio We maintain our OUTPERFORM recommendation while revising our price target
More informationPetkim. MARKETPERFORM (Previous: U.R) Upside Potential 6% Most of the future prospects are priced in. Equity / Mid Cap. / Petroleum and Energy
Equity / Mid Cap. / Petroleum and Energy Petkim Company Update Most of the future prospects are priced in Petrochemical margins improving but demand is weak due to anticipation on further price reduction.
More informationHalk REIT. Bloomberg: HLGYO TI OUTPERFORM. Reuters: HLGYO IS. An overlooked REIC with a premium portfolio
Equity / Mid Cap. / Real Estate Investment Trust Halk REIT Bloomberg: HLGYO TI Reuters: HLGYO IS An overlooked REIC with a premium portfolio Investment Positives Turkey s third largest listed REIC. In
More informationEmlak Konut REIT. Equity / Large Cap. / Real Estate Investment Trust. Bloomberg: EKGYO TI OUTPERFORM. Reuters: EKGYO IS.
Equity / Large Cap. / Real Estate Investment Trust Emlak Konut REIT Bloomberg: EKGYO TI Reuters: EKGYO IS 01/06/2012 Company Report OUTPERFORM Upside Potential* 42% Good entry point for the long term investors
More informationZorlu Enerji. Bloomberg: ZOREN TI OUTPERFORM. Reuters: ZOREN IS. Equity / Mid Cap. / Utilities. Company Update. Upside Potential* 25% 09/04/2013
Equity / Mid Cap. / Utilities Zorlu Enerji Bloomberg: ZOREN TI Reuters: ZOREN IS A new chapter with new assets *excludes dividend yield Better off after the asset swap, OUTPERFORM reiterated. In late Stock
More informationBoyner Magazacilik. Bloomberg: BOYNR TI OUTPERFORM. Reuters: BOYNR IS. Full synergies to be seen in 2013. Equity / Mid Cap.
Equity / Mid Cap. / Retail Trade Boyner Magazacilik Bloomberg: BOYNR TI Reuters: BOYNR IS Full synergies to be seen in 2013 OUTPERFORM recommendation is maintained with a revised target price. We are revising
More informationAksa Enerji Outperform (Maintained)
01.14 03.14 05.14 07.14 09.14 11.14 01.15 03.15 05.15 May 26, 2015 Outperform (Maintained) Turkey - Equity - Company Update On the verge of a new era s commissioning of the Company s first lignite power
More informationAnadolu Sigorta OUTPERFORM. 08 April 2009. Leading the market with solid premium growth. *Upside Potential 71% Equity / Small Cap. / Insurance.
Equity / Small Cap. / Insurance 08 April 2009 Bloomberg: ANSGR TI Reuters: ANSGR IS Leading the market with solid premium growth Turkish Association of Insurance and Reinsurance Companies (TSRSB) disclosed
More informationAlarko Holding. Equity / Mid Cap. / Construction OUTPERFORM. Bloomberg: ALARK TI Reuters: ALARK IS 01.06.2012
Equity / Mid Cap. / Construction Alarko Holding Bloomberg: ALARK TI Reuters: ALARK IS Recent additions to the backlog bring upside Outperform recommendation maintained. We did go over our estimates for
More informationCorporate bond issuance news
Corporate bond issuance news 101 17.03.2014 Corporate bond issuances New applications for corporate bond issuances are as follows: Application to the Capital Markets Board Com pany Type of instrument Nominal
More informationAK ENERJI Turkey - Equity - Utilities
AK ENERJI Turkey - Equity - Utilities Outperform AK ENERJI Current Price / Mcap: TL3.40 27 January / US$881mn 2011 27 January 2011 2011-end TP / Mcap: TL4.60 / US$1,235mn Initiation of Coverage Price Performance
More informationTAV Airports Holding. OUTPERFORM (Previous: O.P) Upside Potential 18% Equity / Large Cap. / Airlines&Ground Handling Services 23/09/2014
Equity / Large Cap. / Airlines&Ground Handling Services TAV Airports Holding Company Update Not leaving Istanbul Important strategic move by TAV While investors had been discussing the completion time
More informationTurk Traktor OUTPERFORM. 23 February 2011. Generous dividends, solid balance sheet. Upside Potential* 20% Equity / Mid Cap. / Automotive & Parts
Equity / Mid Cap. / Automotive & Parts Initiating Coverage 23 February 211 Bloomberg: TTRAK TI Generous dividends, solid balance sheet Leader in Turkish agricultural industry Thanks to its presence in
More informationZorlu Enerji MARKETPERFORM. 07 January 2011. Diversified in electricity. Upside Potential* 13% Equity / Mid Cap. / Utilities
Equity / Mid Cap. / Utilities 07 January 2011 Bloomberg: ZOREN TI Diversified in electricity Growth and profitability will come with the capacity increase in 2011 has an installed capacity of 595MW and
More 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 information2008 2009 2010E 2011E
INDEKS Turkey - Equity - Information Technology 11 January 2011 Current Price / Mcap: TL2.70 / US$96mn INDEKS 11 January 2011 Price Performance (TL) 3.0 2.6 2.2 1.8 1.4 1.0 01.10 02.10 03.10 04.10 05.10
More informationCorporate bond issuance news
Corporate bond issuance news 107 28.04.2014 Corporate bond issuances New applications for corporate bond issuances are as follows: Application to the Capital Markets Board Company Type of instrument Nominal
More informationCorporate bond issuance news
Corporate bond issuance news 108 05.05.2014 Corporate bond issuances There were no new applications and no approvals for corporate bond issuances last week: New issuances this week as follows: Notes to
More informationCorporate bond issuance news
Corporate bond issuance news 100 10.03.2014 Corporate bond issuances New applications for corporate bond issuances are as follows: Application to the Capital Markets Board Company Type of instrument Nominal
More 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 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 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 informationCoal India Ltd. Subdued e-auction realization impacted profitability BUY. Nov. 17, 2015
17-Nov-14 17-Dec-14 17-Jan-15 17-Feb-15 17-Mar-15 17-Apr-15 17-May-15 17-Jun-15 17-Jul-15 17-Aug-15 17-Sep-15 17-Oct-15 Coal India Ltd. Subdued e-auction realization impacted profitability Coal India Ltd.
More informationFSA Note: Summary of Financial Ratio Calculations
FSA Note: Summary of Financial Ratio Calculations This note contains a summary of the more common financial statement ratios. A few points should be noted: Calculations vary in practice; consistency and
More informationPrivate drilling fluid technology service leader
21 March 2012 Equity Research Report Company Research Petroleum & Petrochemical Sichuan Renzhi Oilfield Technology Services (002629) Investment value analysis report Private drilling fluid technology service
More informationFinancial Statement and Cash Flow Analysis
Chapter 2 Financial Statement and Cash Flow Analysis Answers to Concept Review Questions 1. What role do the FASB and SEC play with regard to GAAP? The FASB is a nongovernmental, professional standards
More informationAlarko Holding. Bloomberg: ALARK TI OUTPERFORM. Reuters: ALARK IS. Favorable combination of energy and contracting. Equity / Mid Cap.
Equity / Mid Cap. / Construction Alarko Holding Bloomberg: ALARK TI Reuters: ALARK IS Favorable combination of energy and contracting New contracts to be added to the backlog in 2013. The total backlog
More informationInterpretation of Financial Statements
Interpretation of Financial Statements Author Noel O Brien, Formation 2 Accounting Framework Examiner. An important component of most introductory financial accounting programmes is the analysis and interpretation
More informationFinance Master. Winter 2015/16. Jprof. Narly Dwarkasing University of Bonn, IFS
Finance Master Winter 2015/16 Jprof. Narly Dwarkasing University of Bonn, IFS Chapter 2 Outline 2.1 Firms Disclosure of Financial Information 2.2 The Balance Sheet 2.3 The Income Statement 2.4 The Statement
More informationAk Enerji. Up for sale? Company update 21 February 2011. Power generation. Maintained Outperform
Company update 21 February 2011 Ak Enerji Power generation Up for sale? Maintained Outperform Now accepting offers: CEZ needs a price of USD1bn to break-even Both major shareholders have given a mandate
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 informationNEUTRAL. Weak FY14, but positive outlook thereafter. June 5 th, 2015
EQUITY RESEARCH FY14 Update June 5 th, 2015 Weak FY14, but positive outlook thereafter NEUTRAL Current Share Price ( ): 3.4 Target Price ( ): 3.8 Enertronica 1Y Performance 120 Weak FY2014 figures, due
More 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 informationReturn on Equity has three ratio components. The three ratios that make up Return on Equity are:
Evaluating Financial Performance Chapter 1 Return on Equity Why Use Ratios? It has been said that you must measure what you expect to manage and accomplish. Without measurement, you have no reference to
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 informationHMS Group 3 months 2015 IFRS Results Conference call presentation. 16 June 2015
HMS Group 3 months 2015 IFRS Results Conference call presentation 16 June 2015 Financial results Business & Outlook Appendix Financial Highlights Financial highlights, Rub mn 3m 2015 3m 2014 chg, yoy Revenue
More 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 information2010 2011 2012E 2013E 2014E
11 April 2012 Equity Research Report Company Research Construction Engineering Zhejiang Yasha Decoration (002375) Comments on 2011 annual results Rapid growth in results, while profit quality continued
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 informationAccounting and Reporting Policy FRS 102. Staff Education Note 1 Cash flow statements
Staff Education Note 1: Cash flow Statements Accounting and Reporting Policy FRS 102 Staff Education Note 1 Cash flow statements Disclaimer This Education Note has been prepared by FRC staff for the convenience
More informationPark Elek. Madencilik
Equity / Mid Cap. / Utilities Park Elek. Madencilik Bloomberg: PRKME TI Reuters: PRKME IS Breathless growth to continue We are initiating our coverage for Park Elektrik with OUTPERFORM recommendation and
More informationThomson Reuters Spreadsheet Link Quick Reference Guide
Thomson Reuters Spreadsheet Link Quick Reference Guide INTRODUCTION This quick reference guide covers all of the basics that you need to know to get the most out of Thomson Reuters Spreadsheet Link. Our
More informationTrxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3
Siddharth Rajeev, B.Tech, MBA, CFA Analyst November 5, 2015 Trxade Group, Inc. (TCQB: TRXD): Record Revenues in Q3 Sector/Industry: E-commerce Market Data (as of November 5, 2015) Current Price $1.15 Fair
More informationLudwigshafen, February 25, 2014
Ludwigshafen, February 25, 2014 Analyst Conference FY2013 Cautionary note regarding forward-looking statements This presentation may contain forward-looking statements that are subject to risks and uncertainties,
More informationTotal shares at the end of ten years is 100*(1+5%) 10 =162.9.
FCS5510 Sample Homework Problems Unit04 CHAPTER 8 STOCK PROBLEMS 1. An investor buys 100 shares if a $40 stock that pays a annual cash dividend of $2 a share (a 5% dividend yield) and signs up for the
More informationGujarat State Petronet Ltd. INR 135
Jan-15 Mar-15 May-15 Jul-15 Sep-15 Nov-15 Jan-16 India Equity Institutional Research Oil & Gas RESULT UPDATE Gujarat State Petronet Ltd. INR 135 Growth in volumes to propel earnings Accumulate Gujarat
More information2-8. Identify whether each of the following items increases or decreases cash flow:
Problems 2-8. Identify whether each of the following items increases or decreases cash flow: Increase in accounts receivable Increase in notes payable Depreciation expense Increase in investments Decrease
More informationCourse 1: Evaluating Financial Performance
Excellence in Financial Management Course 1: Evaluating Financial Performance Prepared by: Matt H. Evans, CPA, CMA, CFM This course provides a basic understanding of how to use ratio analysis for evaluating
More informationCash Flow Analysis Modified UCA Cash Flow Format
Cash Flow Analysis Modified UCA Cash Flow Format Dr. Charles W. Mulford Invesco Chair and Professor of Accounting Scheller College of Business Georgia Institute of Technology Atlanta, GA 30332-0520 (404)
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 informationJSW Energy Ltd. Interest expenses dragged the bottom-line BUY. Jan. 25, 2016
JSW Energy Ltd. Interest expenses dragged the bottom-line JSW Energy Ltd. (JSWEL) reported a mixed set of numbers for Q3 FY16 quarter. The company reported a consolidated total operating income of Rs.
More informationTD is currently among an exclusive group of 77 stocks awarded our highest average score of 10. SAMPLE. Peers BMO 9 RY 9 BNS 9 CM 8
Updated April 16, 2012 TORONTO-DOMINION BANK (THE) (-T) Banking & Investment Svcs. / Banking Services / Banks Description The Average Score combines the quantitative analysis of five widely-used investment
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 informationFlexituff International Ltd. (FIL)
s $CompanyN ame$ Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 (Wholly owned subsidiary of Bank of Baroda) Q2FY16 Result Review BUY Flexituff International Ltd. (FIL)
More informationPORTUGAL. Buy (Medium Risk) Target ( ) Y E13 : 3.20 Price ( ): 2.57 2010 2011 2012E 2013E S N A P S H O T
TELECOMS PORTUGAL 9 Nov 2012 ZON Multimédia Pressured Cinema EBITDA offset by Angola (II) 3Q12 Earnings Comment S N A P S H O T Alexandra Delgado, CFA +351 21 003 7827 alexandra.delgado@millenniumbcp.pt
More informationSatisfactory Top-Line; Disappointing Bottom-Line
: Tsingtao Brewery (00168 HK) 公 司 报 告 : 青 岛 啤 酒 (00168 HK) Satisfactory Top-Line; Disappointing Bottom-Line 销 售 增 长 理 想 但 盈 利 能 力 令 人 失 望 Sunny Kwok 郭 日 升 +852 2509 2642 sunny.kwok@gtjas.com.hk GTJA Research
More informationAlternative asset management
DeA Capital Transformation continues Q215 results Investment companies DeA Capital s NAV per share at 30 June 2015 was 2.18, which compares to 2.15 at 31 March 2015 (after adjusting for the capital distribution
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 informationChapter 17: Financial Statement Analysis
FIN 301 Class Notes Chapter 17: Financial Statement Analysis INTRODUCTION Financial ratio: is a relationship between different accounting items that tells something about the firm s activities. Purpose
More 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 informationGrandVision reports Revenue growth of 13.8% and EPS growth of 31.7%
GrandVision reports Revenue of 13.8% and EPS of 31.7% Schiphol, the Netherlands 16 March 2015. GrandVision NV (EURONEXT: GVNV) publishes Full Year and Fourth Quarter 2015 results. 2015 Highlights Revenue
More informationIncome Statement (1) First Quarter 2002
Income Statement (1) (in millions of EUR) 1 st Q 2002 1 st Q 2001 2002/2001 Sales 5,402.2 4,993.6 +8.2% (2) EBITDA (FIFO) 408.7 366.1 +11.6% EBITDA margin 7.6% 7.3% - Depreciation (145.5) (134.6) +8.1%
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 informationEquity Analysis and Capital Structure. A New Venture s Perspective
Equity Analysis and Capital Structure A New Venture s Perspective 1 Venture s Capital Structure ASSETS Short- term Assets Cash A/R Inventories Long- term Assets Plant and Equipment Intellectual Property
More 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 informationPreliminary Consolidated Financial Statements 2015 >
Preliminary Consolidated Financial Statements 2015 > The following results and amounts are preliminary statements that have not yet been approved or adopted by the Supervisory Board. Preliminary Consolidated
More informationHomex - Downgrading vs. Upgrading
Latin American Equity Research Mexico City, July 22, 2008 Company Update Mexico Homebuilders HOMEX Downgrading to Hold on Worsening Working Capital and Increased Debt Gonzalo Fernandez* Mexico: Banco Santander
More 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 information2014 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 informationSUPREME INDUSTRIES LTD Plastic Products HOLD RETAIL EQUITY RESEARCH
Q2FY16 RESULT UPDATE GEOJIT BNP PARIBAS Research RETAIL EQUITY RESEARCH SUPREME INDUSTRIES LTD Plastic Products BSE CODE:509930 NSE CODE: SUPREMEIND Bloomberg CODE: SIL IN SENSEX: 24,470 HOLD CMP Rs725
More informationFinancing Your Dream: A Presentation at the Youth Business Linkage Forum (#EAWY2014) Akin Oyebode Head SME Banking, Stanbic IBTC Bank, Nigeria.
Financing Your Dream: A Presentation at the Youth Business Linkage Forum (#EAWY2014) Akin Oyebode Head SME Banking, Stanbic IBTC Bank, Nigeria. Content 1 Introduction 2 Profit and loss Account or Income
More informationEMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) TABLE 1 Quarter Ended March 31, Percent Change Net Sales $ 5,854 $ 5,919 1% Costs and expenses: Cost of sales 3,548 3,583
More informationSOHO China (410) Buy Nov 20, 2009. Company update. 4 Acquisitions within 6 Months. Samson Man, CFA (852)-2532-1539 samson.man@firstshanghai.com.
SOHO China (410) Company update Buy Nov 20, 2009 4 Acquisitions within 6 Months Purchase Nexus Centre in Beijing. SOHO China announced to acquire Nexus Centre in Beijing. Total GFA is 103,340 sqm. Total
More informationCHAPTER 3 LONG-TERM FINANCIAL PLANNING AND GROWTH
CHAPTER 3 LONG-TERM FINANCIAL PLANNING AND GROWTH Answers to Concepts Review and Critical Thinking Questions 5. The sustainable growth rate is greater than 20 percent, because at a 20 percent growth rate
More informationIn line performance. Results update 4Q2015. Banks UAE 28 January 2016 DUBAI ISLAMIC BANK
28 Jan 15 28 Apr 15 28 Jul 15 28 Oct 15 DUBAI ISLAMIC BANK In line performance Results update 4Q2015 Banks UAE 28 January 2016 Dubai Islamic Bank s (DIB) reported net profit of AED865mn, in-line with our
More informationDo you need a Module Chapter to Read Lecture to View Problem Assignment Calculator for the Test? 1 1 1 None No. 2 2 2 Problems from Ch.
Syllabus Financial Statement Analysis 1 Purpose and Learning Objectives This is an introductory course in financial (accounting) statements and their analysis. It reviews the basic financial statements,
More informationINTERVIEWS - FINANCIAL MODELING
420 W. 118th Street, Room 420 New York, NY 10027 P: 212-854-4613 F: 212-854-6190 www.sipa.columbia.edu/ocs INTERVIEWS - FINANCIAL MODELING Basic valuation concepts are among the most popular technical
More informationGAIL (India) Ltd. INR 346
Feb-15 Apr-15 Jun-15 Aug-15 Oct-15 Dec-15 Feb-16 India Equity Institutional Research Oil & Gas RESULT UPDATE GAIL (India) Ltd. INR 346 Good performance; Near term outlook looks stable BUY GAIL reported
More informationConsolidated Financial Review for the First Quarter Ended June 30, 2004
Consolidated Financial Review for the First Quarter Ended August 9, 2004 Company Name: Head Office: Tokyo, Japan URL: Stock exchange listing: Tokyo Stock Exchange 1ST Section Code number: 6481 Representative:
More informationTYPES OF FINANCIAL RATIOS
TYPES OF FINANCIAL RATIOS In the previous articles we discussed how to invest in the stock market and unit trusts. When investing in the stock market an investor should have a clear understanding about
More 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 informationManagement Presentation Q2/2012 Results. 8 August 2012
Management Presentation Q2/2012 Results 8 August 2012 Cautionary statement This presentation contains forward-looking statements which involve risks and uncertainties. The actual performance, results and
More informationThe following report presents financial data only. The full and binding version is available in Polish. K2 INTERNET S.A.
The following report presents financial data only. The full and binding version is available in Polish. K2 INTERNET S.A. Annual Financial Statement of K2 Internet S.A. for the twelve-month period ended
More informationAnalyzing the Statement of Cash Flows
Analyzing the Statement of Cash Flows Operating Activities NACM Upstate New York Credit Conference 2015 By Ron Sereika, CCE,CEW NACM 1 Objectives of this Educational Session u Show how the statement of
More informationE2-2: Identifying Financing, Investing and Operating Transactions?
E2-2: Identifying Financing, Investing and Operating Transactions? Listed below are eight transactions. In each case, identify whether the transaction is an example of financing, investing or operating
More informationINDEKS BILGISAYAR Market Outperformer (Initiation) IT Products Distribution
INDEKS BILGISAYAR Market Outperformer (Initiation) IT Products Distribution January 24, 2013 Bora Tezguler +90 212 334 9467 bora.tezguler@akyatirim.com.tr Apple deal to enhance top line, real estate project
More information1. Operating, Investment and Financial Cash Flows
1. Operating, Investment and Financial Cash Flows Solutions Problem 1 During 2005, Myears Oil Co. had gross sales of $1 000,000, cost of goods sold of $400,000, and general and selling expenses of $300,000.
More informationFinancial Analysis Project. Apple Inc.
MBA 606, Managerial Finance Spring 2008 Pfeiffer/Triangle Financial Analysis Project Apple Inc. Prepared by: Radoslav Petrov Course Instructor: Dr. Rosemary E. Minyard Submission Date: 5 May 2008 Petrov,
More 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 informationMouwasat Medical Services Company - Mouwasat
Recommendation Overweight Fair Value (SR) 92.00 Price as of 2 nd of March 2014 (SR) 81.75 Expected return 12.5% Company data Tadawul symbol 4002.SE 52- week high (SR) 94.00 52-week low(sr) 52.25 YTD change
More informationHow To Value A Stock
Chapter 9 Valuing Stocks 9-1. Assume Evco, Inc., has a current price of $50 and will pay a $2 dividend in one year, and its equity cost of capital is 15%. What price must you expect it to sell for right
More informationVALUATIONS I Financial Metrics, Ratios, & Comparables Analysis. Fall 2015 Comp Week 6
VALUATIONS I Financial Metrics, Ratios, & Comparables Analysis Fall 2015 Comp Week 6 CODE: COMPS Timeline Date Topic 9/10/15 Introduction to Finance 9/17/15 Qualitative Analysis: SWOT and Porter s Five
More informationHCC BUY. Infrastructure January 29, 2016
Jan-15 Mar-15 Apr-15 May-15 Jul-15 Aug-15 Sep-15 Nov-15 Dec-15 Jan-16 India Research Infrastructure January 29, 2016 QUARTERLY REVIEW Bloomberg: IN Reuters: HCNS.BO BUY Better margins drive earnings s
More informationEnersis: corporate reorganization update and 1H 2015 results. July 28, 2015
: corporate reorganization update and 1H 2015 results July 28, 2015 Corporate Reorganization Update 2 Corporate structure reorganization Objectives of the transaction under analysis To simplify the Corporate
More informationThe following report presents financial data only. The full and binding version is available in Polish. K2 INTERNET S.A.
The following report presents financial data only. The full and binding version is available in Polish. K2 INTERNET S.A. Annual Financial Statement of K2 Internet S.A. for the twelve-month period ended
More informationAnadolu Hayat Emeklilik Anonim Şirketi Consolidated Balance Sheet As At 31 December 2015 (Currency: Turkish Lira (TRY))
Consolidated Balance Sheet As At ASSETS I- Current Assets A- Cash and Cash Equivalents 14 302,999,458 216,428,429 1- Cash 14 3,385 27,952 2- Cheques Received 3- Banks 14 145,598,543 87,301,020 4- Cheques
More information