E 2017E 2018E E 2017E 2018E
|
|
- Gervais Bennett
- 7 years ago
- Views:
Transcription
1 E 217E 218E COMPANY ANALYSIS 3 September 216 Summary (orx.st) Zubsolv Rx Data week 38 According to latest Symphony Health Solutions Rx data, Zubsolv tablets market share (4-week rolling average) remains stable at 6.13% (6.12%). The total number of Zubsolv tablets sold week 38 (37) were slightly higher, reaching 344,441 (34,745). List: Market Cap: Industry: CEO: Chairman: Mid cap 1,623 MSEK Healthcare Nikolaj Sörensen Martin Nicklasson Zubsolv prescriptions (TRx) recorded a market share (4-week rolling average) of 6.2% (6.19%), totaling 12,297 (12,436) prescriptions during the week OMXS 3 The overall market (buprenorphine/naloxone products) showed a y/y growth rate of 7.2% (6.6%) (4- week rolling average unit sales). TRx showed a y/y growth rate by 6.4% (5.8%) (4-week rolling average) Sep 29-Dec 28-Mar 26-Jun 24-Sep Redeye Rating ( 1 points) Management Ownership Profit outlook Profitability Financial strength 8. points 7. points 7.5 points. points 3.5 points Key Financials E 217E 218E Revenue, MSEK Growth 33% 13% 6% 21% 21% EBITDA EBITDA margin -2% -14% 2% 13% 21% EBIT EBIT margin -4% -26% -1% 1% 18% Pre-tax earnings Net earnings Net margin -1% -31% -6% 5% 15% Dividend/Share..... EPS adj P/E adj EV/S EV/EBITDA Share information Share price (SEK) 46.8 Number of shares (m) 34.7 Market Cap (MSEK) 1,623 Net debt (MSEK) 218 Free float (%) 53 % Daily turnover ( ) 65 Analysts: Klas Palin klas.palin@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, 1tr, 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 to +1 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 Zubsolv market share development Rolling 4-week Wolter Kluwers Rx data - Zubsolv 7,% 6,% 5,% 4,% 3,% 2,% 1,%,% week rolling average, Zubsolv market share and tablet sales TRx market share for the week recorded a market share of 6.19%, down by.4 percentage points from last week Zubsolv tablets sales reached a market share of 6.19% during week 38,.16 percentage points higher from last week The four week rolling average TRx market share recorded a market share of 6.2% The four week rolling average tablets market share were more or less unchanged at 6.13% Wolter Kluwers Rx data Rolling four week average TRx market share and tablets sales Suboxone Film Generics Zubsolv Bunavail Suboxone Film Generics Zubsolv Bunavail % 17.55% 6.2% 1.13% 74.44% 18.6% 6.13%.84% % 17.52% 6.19% 1.13% 74.49% 18.55% 6.12%.83% % 17.53% 6.21% 1.13% 74.44% 18.57% 6.16%.83% % 17.47% 6.24% 1.13% 74.47% 18.51% 6.19%.83% % 17.49% 6.25% 1.13% 74.48% 18.52% 6.17%.83% % 17.48% 6.27% 1.11% 74.45% 18.55% 6.19%.81% % 17.46% 6.27% 1.11% 74.43% 18.53% 6.22%.82% % 17.52% 6.25% 1.1% 74.29% 18.64% 6.24%.82% % 17.54% 6.21% 1.8% 74.33% 18.69% 6.17%.81% % 17.57% 6.3% 1.9% 74.48% 18.68% 6.%.83% % 17.66% 5.83% 1.9% 74.59% 18.8% 5.8%.82% % 17.68% 5.65% 1.1% 74.8% 18.77% 5.62%.81% % 17.67% 5.49% 1.11% 74.91% 18.8% 5.47%.83% % 17.73% 5.44% 1.11% 74.84% 18.93% 5.42%.82% % 17.7% 5.46% 1.13% 74.82% 18.9% 5.45%.83% % 17.71% 5.48% 1.14% 74.78% 18.91% 5.46%.84% % 17.73% 5.52% 1.14% 74.66% 19.% 5.51%.83% % 17.72% 5.57% 1.15% 74.64% 19.1% 5.51%.84% % 17.73% 5.56% 1.15% 74.58% 19.7% 5.51%.84% % 17.75% 5.55% 1.15% 74.5% 19.17% 5.49%.84% % 17.75% 5.6% 1.16% 74.45% 19.16% 5.54%.85% % 17.76% 5.63% 1.15% 74.41% 19.18% 5.56%.85% % 17.74% 5.65% 1.14% 74.43% 19.15% 5.57%.85% % 17.74% 5.71% 1.13% 74.4% 19.13% 5.63%.85% % 17.74% 5.75% 1.11% 74.43% 19.11% 5.63%.84% % 17.76% 5.78% 1.11% 74.33% 19.19% 5.65%.83% Source: Symphony Health Solutions 3
4 Scripts buprenorphine/naloxone products Suboxone Film Generics Zubsolv Bunavail Total Source: Symphony Health Solutions Tablets sales buprenorphine/naloxone products Suboxone Film Generics Zubsolv Bunavail Total Source: Symphony Health Solutions 4
5 Income statement E 217E 218E Net sales Total operating costs EBITDA Depreciation Amortization Impairment charges EBIT Share in profits Net financial items Exchange rate dif. Pre-tax profit Tax Net earnings Balance E 217E 218E Assets Current assets Cash in banks Receivables Inventories Other current assets Current assets Fixed assets Tangible assets Associated comp. Investments 1 2 Goodwill 27 Cap. exp. for dev. 62 O intangible rights O non-current assets Total fixed assets Deferred tax assets Total (assets) 1,226 1,16 1,64 1,1 963 Liabilities Current liabilities Short-term debt 3 Accounts payable O current liabilities Current liabilities Long-term debt O long-term liabilities Convertibles Total Liabilities Deferred tax liab Provisions Shareholders' equity Minority interest (BS) Minority & equity Total liab & SE 1,226 1,16 1,64 1,1 963 Free cash flow E 217E 218E Net sales Total operating costs Depreciations total EBIT Taxes on EBIT NOPLAT Depreciation Gross cash flow Change in WC Gross CAPEX Free cash flow Capital structure E 217E 218E Equity ratio 37% 26% 21% 25% 44% Debt/equity ratio 19% 186% 219% 185% 47% Net debt Capital employed Capital turnover rate DCF valuation Cash flow, MSEK WACC (%) 12.9 % NPV FCF ( ) 314 NPV FCF ( ) 142 NPV FCF (226-) 1516 Non-operating assets 198 Interest-bearing debt -494 Fair value estimate MSEK 2936 Assumptions (%) Average sales growth 15.8 % Fair value e. per share, SEK 84.6 EBIT margin 21.8 % Share price, SEK 46.8 Profitability E 217E 218E ROE -18% -55% -16% 18% 44% ROCE -8% -22% -4% 7% 24% ROIC -9% -26% -2% 15% 39% EBITDA margin -2% -14% 2% 13% 21% EBIT margin -4% -26% -1% 1% 18% Net margin -1% -31% -6% 5% 15% Data per share E 217E 218E EPS EPS adj Dividend..... Net debt Total shares Valuation E 217E 218E EV 4, , , , ,599.7 P/E P/E diluted P/Sales EV/Sales EV/EBITDA EV/EBIT P/BV Share performance Growth/year 14/16e 1 month -3.9 % Net sales 9.3 % 3 month 2.6 % Operating profit adj % 12 month % EPS, just % Since start of the year % Equity % Shareholder structure % Capital Votes Novo Nordisk Fonden 28. % 27.9 % HealthCap 11.5 % 11.5 % ATP 5.9 % 5.9 % Danske Invest Fonder 4.7 % 4.7 % Avanza Pension 3.6 % 3.8 % Anders Walldow 3.5 % 3.7 % Nordnet Pensionsförsäkring 1.6 % 1.8 % Svolder 1.5 % 1.5 % Thomas Lundqvist 1.3 % 1.3 % Lancelot Fonder 1.3 % 1.3 % Share information Reuters code orx.st List Mid cap Share price 46.8 Total shares, million 34.7 Market Cap, MSEK Management & board CEO CFO IR Chairman Nikolaj Sörensen Henrik Juuel Lena Wange Martin Nicklasson Financial information Q3 report October 2, 216 FY 216 Results January 26, 217 Analysts Klas Palin klas.palin@redeye.se Redeye AB Mäster Samuelsgatan 42, 1tr Stockholm Growth E 217E 218E Sales growth 33% 13% 6% 21% 21% EPS growth (adj) -65% 247% -8% -29% 252% 5
6 Revenue & Growth (%) EBIT (adjusted) & Margin (%) E 217E 218E 4,% 35,% 3,% 25,% 2,% 15,% 1,% 5,%,% E 217E 218E 3,% 2,% 1,%,% -1,% -2,% -3,% -4,% Net sales Net sales growth EBIT adj EBIT margin Earnings per share Equity & debt-equity ratio (%) E 217E 218E ,5,45,4,35,3,25,2,15,1, E 217E 218E 25,% 2,% 15,% 1,% 5,%,% EPS, unadjusted EPS, adjusted Equity ratio Debt-equity ratio Conflict of interests Klas Palin owns shares in the company : Yes Redeye performs/have performed services for the Company and receives/have received compensation from the Company in connection with this. 6
7 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 27 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 3 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 - 1,p ,5p - 7,p ,p - 3,p 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. 7
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 informationBlue 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 informationImportant 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 informationImportant 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 information2014 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 informationAuriant 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 information2012 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 information2013 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 information2013 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 information2012 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 information2013 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 information2014 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 information2013 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 information2014 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 information2012 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 information2013 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 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 information2014 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 information2014 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 information2014 2015 2016E 2017E 2018E 2014 2015 2016E 2017E 2018E
2014 2015 2016E 2017E 2018E COMPANY ANALYSIS 11 February 2016 Summary Addnode Group (ANODb.ST) Steady as she goes Addnode reported a net sale of 614 MSEK (2% below our estimate) and an EBITA of 70 MSEK
More information2013 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 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 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 information20 May 2015 OpenLimit Holding AG. FIRST BERLIN Equity Research
FIRST ERLIN Equity Research RATING Switzerland / Software Primary exchange: Frankfurt Q1 figures PRICE TARGET 1.10 loomberg: O5H GR Return Potential 37.3% ISIN: CH0022237009 Risk Rating High STRONG SALES
More 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 informationprice target of 7.40. We reiterate our Buy rating. Figure 1: Reported figures versus forecasts Source: First Berlin Equity Research, SFC Energy AG
FIRST ERLIN Equity Research RATING Germany / Energy Primary exchange: Frankfurt Q3 figures PRICE TARGET 7.40 loomberg: F3C GR Return Potential 38.1% ISIN: DE0007568578 Risk Rating High PROJECT DELAYS URDEN
More 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 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 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 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 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 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 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 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 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 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 informationEVENTS AFTER THE END OF THE PERIOD
BE Q1 Interim report BE Group AB (publ) January March 2015 Malmö, April 28, 2015 FIRST QUARTER 2015 Net sales rose by 2 percent compared with the year-earlier period, amounting to SEK 1,104 M (1,083).
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 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 informationFinancial Results. siemens.com
s Financial Results Fourth Quarter and Fiscal 2015 siemens.com Key figures (in millions of, except where otherwise stated) Volume Q4 % Change Fiscal Year % Change FY 2015 FY 2014 Actual Comp. 1 2015 2014
More 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 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 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 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 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 informationSoftware AG Results 1 st Quarter 2015 (IFRS, unaudited)
Software AG Results 1 st Quarter (IFRS, unaudited) April 29, 1 Safe Harbor This presentation includes forward-looking statements based on the beliefs of Software AG management. Such statements reflect
More 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 informationHTC CORPORATION 2Q15 BUSINESS REVIEW. CHIALIN CHANG, CFO & PRESIDENT OF GLOBAL SALES EDWARD WANG, VP OF FINANCE AUGUST 6 th, 2015
HTC CORPORATION 2Q15 BUSINESS REVIEW CHIALIN CHANG, CFO & PRESIDENT OF GLOBAL SALES EDWARD WANG, VP OF FINANCE AUGUST 6 th, 2015 DISCLAIMER STATEMENT This presentation and release contain forward-looking
More informationPI Industries. 2QFY16 Result Review HOLD. Custom synthesis restricted 2Q revenue growth ; maintain HOLD. Sector: AGRI
$Com panyname$ Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 2QFY16 Result Review (Wholly owned subsidiary of Bank of Baroda) HOLD PI Industries Ltd. Custom synthesis
More informationAverage annual change, % Change, % Five years, Ten years Jan. 1-Aug.2 Aug. 00-Aug. 05 Aug. 95-Aug. 05
Interim Report January 1 June 30, 2005 Industrivärden s net asset value was SEK 41,171 M on August 2, 2005, compared with SEK 36,563 M at the start of the year, entailing an increase of SEK 4,608 M for
More informationThird quarter results as of December 31, 2014. Investor presentation
Third quarter results as of December 31, 2014 Investor presentation February, 26 th 2015 Disclaimer Certain statements included or incorporated by reference within this presentation may constitute forwardlooking
More informationNet 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 informationFull 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 informationInterim report January March 2009
14 May, 2009 Interim report January March 2009 STRONG FIRST QUARTER EBIT INCREASED BY 20 PER CENT Revenues increased by 19 per cent to SEK 744 M (626). EBIT increased by 20 per cent to SEK 57 M (48) and
More informationSimplex Infrastructures
2QFY216 Result Update Infrastructure November 17, 215 Simplex Infrastructures Performance Highlights Quarterly highlights - Standalone Y/E March (` cr) 2QFY16 1QFY16 2QFY15 % chg (yoy) % chg (qoq) Net
More informationUnderstanding 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 informationFY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited)
FY2011 Third Quarter Consolidated Financial Results (Prepared in accordance with U.S. GAAP) (Period ended December 31, 2011) (Unaudited) Advantest Corporation (FY2011 Q3) January 27, 2012 Company name
More informationFirst 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 informationInterim 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 informationHP 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 informationInterim 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 informationNOBINA AB INVESTOR PRESENTATION, Q3, SEPTEMBER NOVEMBER 2015
NOBINA AB INVESTOR PRESENTATION,, SEPTEMBER NOVEMBER 2015 LARGEST PUBLIC TRANSPORT COMPANY IN THE NORDIC REGION Nobina s economies of scale, market expertrise and outstanding bus fleet, combined with long-term
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 informationIncreasing 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 informationCarnegie 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 informationInterim 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 informationABB Annual Report 2006 Financial summary. Power and productivity for a better world
ABB Annual Report 2006 Financial summary Power and productivity for a better world This is ABB Rising demand for energy and its impact on the environment are the defining challenges of this century. ABB
More informationSummary of Financial Results for the Third Quarter of Fiscal Year Ending March 31, 2009 (Nine Months Ended December 31, 2008)
February 5, 2009 Summary of Financial Results for the Third Quarter of Fiscal Year Ending March 31, 2009 (Nine Months Ended December 31, 2008) Company name: KOSÉ Corporation Stock listing: Tokyo Stock
More informationKingdee (268 HK) Buy (maintained) Target price: HK$3.58. Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$3.
Equity Research Information Technology Aug 2, 21 Kingdee (28 HK) Buy (maintained) Target price: HK$.8 Solidifying leadership in cloud services; maintain Buy but revise TP down to HK$.8 Lower-than-expected
More 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 Analysis: An Introduction
Financial Statement Analysis: An Introduction 2014 Level I Financial Reporting and Analysis IFT Notes for the CFA exam Contents 1. Introduction... 3 2. Scope of Financial Statement Analysis... 3 3. Major
More informationEarnings 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 informationKuehne + Nagel International AG Analyst Conference Call Q1 results 2015. April 14, 2015 (CET 14.00) Schindellegi, Switzerland
Kuehne + Nagel International AG Analyst Conference Call Q1 results 2015 (CET 14.00) Schindellegi, Switzerland Forward-looking statements This presentation contains forward-looking statements. Such statements
More informationTechno Electric & Engineering Limited
Engineering & Capital Goods Event Update Techno Electric & Engineering Limited Buy Wind business spin off will lead to value unlocking. Institutional Research CMP (`) 404 Target (`) 504 Nifty: 8,224 Sensex:
More informationEckert & Ziegler AG Germany - High-tech Engineering
Germany - High-tech Engineering Buy (old: Buy) 06-January-15 Price target: EUR 30.00 (old: EUR 30.00) Price: EUR 19.00 Next result: Q4 26.03.15 Torben Teichler Bloomberg: EUZ GR Market cap: EUR 97.6 m
More informationComputing Liquidity Ratios Current Ratio = CA / CL 708 / 540 = 1.31 times Quick Ratio = (CA Inventory) / CL (708 422) / 540 =.53 times Cash Ratio =
1 Computing Liquidity Ratios Current Ratio = CA / CL 708 / 540 = 1.31 times Quick Ratio = (CA Inventory) / CL (708 422) / 540 =.53 times Cash Ratio = Cash / CL 98 / 540 =.18 times 2 Computing Leverage
More information1st Quarter Report 2004. Aarhus United A/S
Erik Højsholt Direct line: +45 8730 6102 Fax: +45 8730 6002 erik.hojsholt@aarhusunited.com 2004-05-24 1st Quarter Report 2004 Aarhus United A/S CVR no. 45 95 49 19 Stock exchange announcement no. 12/2004
More informationVattenfall Q2 2013 results
Vattenfall Q2 2013 results Øystein Løseth, CEO and Ingrid Bonde, CFO Conference call for analysts and investors, 23 July 2013 Q2 Highlights Impairment charges on thermal assets and goodwill amounting to
More 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 informationKuehne + Nagel International AG Analyst Conference Call Q1 Results 2014
Kuehne + Nagel International AG Analyst Conference Call Q1 Results 2014 April 14, 2014 Schindellegi, Switzerland Forward-Looking Statements This presentation contains forward-looking statements. Such statements
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 informationBank & Financial Institution Modeling Quick Reference Projecting Financial Statements for a Bank. http://breakingintowallstreet.
Commercial Bank Balance Sheet: Assets: + Cash & Deposits with Banks + Federal Funds Sold + Securities and/or Securities Borrowed + Trading Assets + Gross Loans Allowance for Loan Losses = Net Loans + Accrued
More informationHEALTHCARE FINANCE An Introduction to Accounting and Financial Management. Online Appendix A Financial Analysis Ratios
11/16/11 HEALTHCARE FINANCE An Introduction to Accounting and Financial Management Online Appendix A Financial Analysis Ratios INTRODUCTION In Chapter 17, we indicated that financial ratio analysis is
More informationAdvanced Merger Model Quick Reference Common Formulas & Model Setup. http://breakingintowallstreet.com. Transaction Structure & Assumptions
Transaction Structure & Assumptions Equity Purchase Price = Diluted Shares Outstanding * Per Share Purchase Price For private companies, you don t have shares outstanding or share prices, so the equity
More informationNet 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 informationDrägerwerk AG & Co. KGaA Analyst Conference 2015. Frankfurt, March 11, 2015
Drägerwerk AG & Co. KGaA Analyst Conference 2015 Frankfurt, March 11, 2015 Disclaimer This presentation does not constitute an offer of securities for sale or a solicitation of an offer to purchase any
More informationJuly September 2013. July September 2014
Interim Report Interim Report Sales in the quarter increased to SEK 225.1 (216.9) million. In local currencies the decrease was 1.1 per cent. Operating profit for the quarter was SEK 12.9 (5.7) million.
More informationConsolidated Financial Results for the nine months of Fiscal Year 2010
Consolidated Financial Results for the nine months of Fiscal Year 2010 (Fiscal Year 2010: Year ending March 31, 2010) Noritake Co., Limited Company Name Stock Exchange Listings Tokyo, Nagoya Code Number
More informationINTERIM 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 informationDiluted 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 informationAk 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 informationCompany Overview. Financial Performance
Jan/15 Feb/15 Mar/15 Apr/15 May/15 Jun/15 Jul/15 Aug/15 Sep/15 Oct/15 Nov/15 Dec/15 SPS Finquest Ltd CMP: 84.60 January 13, 2015 Stock Details BSE code 538402 BSE ID SPS Face value ( ) 10 No of shares
More informationOrc Software AB Interim report January 1 March 31, 2005
Orc Software AB Interim report January 1 March 31, 2005 Revenue for January-March 2005 increased by 2 percent compared to the equivalent period in the previous year and amounted to SEK 66 (65) million.
More informationOceaneering Reports First Quarter 2016 Results
PRESS RELEASE Oceaneering Reports First Quarter 2016 Results April 25, 2016 Houston, Texas Oceaneering International, Inc. ( Oceaneering or the Company ) (NYSE:OII) today reported net income of $25.1 million,
More informationKlöckner & 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 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 informationChapters 3 and 13 Financial Statement and Cash Flow Analysis
Chapters 3 and 13 Financial Statement and Cash Flow Analysis Balance Sheet Assets Cash Inventory Accounts Receivable Property Plant Equipment Total Assets Liabilities and Shareholder s Equity Accounts
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 informationCompany 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