[PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround...
Transcript of [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround...
![Page 1: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/1.jpg)
PIAGGIO S.p.A.Politecnico Student Research
ICFAS Investment Research Challenge 2011
Automobiles & Parts
Company OverviewInitiation Coverage
Why Invest in PiaggioFinancial Analysis
ValuationRisk Analysis
![Page 2: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/2.jpg)
COMPANY OVERVIEW
Company Overview
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
![Page 3: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/3.jpg)
• Largest European producer of 2w and LCVs
• Wide brand portfolio
• Successful turnaround• Ability to manage business in hard times• Ability to manage business in hard times• Internationalization strategy
Company Overview
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
Revenue Breakdown (Q3 2010)
![Page 4: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/4.jpg)
As of 01.21.2011:
Historical Price: € 2.40Target Price: € 2.65Upside potential: 10.42%Rating: Accumulate
Initiation Coverage
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 5: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/5.jpg)
WHY INVEST IN PIAGGIO
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 6: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/6.jpg)
1. Launch of new products in India
2. Expansion in South-Eastern Asia
3. Efficiency gains in Europe
Why invest in Piaggio
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 7: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/7.jpg)
Why invest in Piaggio: new products in India
3w
4w
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 8: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/8.jpg)
Why invest in Piaggio: expansion in Asia
Vietnam
Malaysia Indonesia
Thailand Taiwan
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 9: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/9.jpg)
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
Why invest in Piaggio: Consolidation in Europe
EBITDA Margin
CompanyOverview
![Page 10: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/10.jpg)
FINANCIAL ANALYSIS
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 11: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/11.jpg)
~ €40M
~ €100M
~ €60M
~ €300M
~€500M
• 11.6% OCF CAGR 10-13
OCF Capex ∆NWC ∆NFP Div.19.2% From EMs 2.6% From DMs
• 7.8% Revenue CAGR 10-13
• 12.1% EBITDA CAGR 10-13
• 24.3% EPS CAGR 10-13
Financial Analysis
2010 2013
+ 165bps EBITDA margin
Limited D&A and Financial Charges CAGR
In line with EBITDA CAGR
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
Source: Politecnico Estimates
![Page 12: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/12.jpg)
VALUATION
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 13: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/13.jpg)
• Sum-of-the-part approach
Two-Stage model Three-Stage model Analytical Period + Perpetuity Analytical Period + Convergence Stage + Perpetuity
Valuation: Discounted Cash Flow
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
Source: Politecnico Estimates
![Page 14: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/14.jpg)
FCFF 2010E
FCFF CAGR 10-15
WACC
Tax Rate
EBITDA margin 2010E
PRICE
Valuation: Discounted Cash Flow
€22M
11.3%
7.63%
30%
10.15%
€0.93
€13M
26.2%
9.31%
42%
21.05%
€1.08
€3.6M
49.1%
10.72%
7.5%
22.75%
€0.72 Source: Politecnico Estimates
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 15: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/15.jpg)
• Piaggio’s Indian and Vietnamese businesses compared to the Indian peers…
• …with the EV/EBITDA multiple:
EV Piaggio Asia
€ 1,014.5 M
Median Hero Mahindra Bajaj Tata
2011 E 9.67 x 12.19 x 8.89 x 10.45 x 5.55 x
Piaggio Asia Hero Mahindra Bajaj Tata
0%10%20%30%40%50%60%70%
Avg. Sales Growth Avg. EBITDA% Avg. EBIT%
DCF EV
€ 895.6M11.7% discount
Valuation: Multiple Analysis
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 16: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/16.jpg)
Target Price: € 2.48
EMs multiple- for the Asian Business:
DMs multiple- for the non-Asian Business:
9.7 x 3.8 x
Valuation: Multiple Analysis
As regards the whole Piaggio Group (EV/EBITDA multiple):
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 17: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/17.jpg)
• DCF Analysis:
• Multiple Analysis:
• Year-end Target Price: (upside: 10.42%)
€ 2.48
€ 2.73
€ 2.65
70% weight
30% weight
Valuation: Target Price
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 18: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/18.jpg)
RISK ANALYSIS
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 19: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/19.jpg)
• Unsuccessful product launches
• Stronger competition
• Exchange rate risk
Risk analysis: Risks coming from Asia
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
ValuationCompanyOverview
Risk Analysis
![Page 20: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/20.jpg)
• GDP growth rates
• Increase in energy, raw materials and component costs
• Tighter regulations
Risk analysis: Global risks
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
ValuationCompanyOverview
Risk Analysis
![Page 21: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/21.jpg)
• Price Confidence Interval: € 2.57 - € 2.74
• 80% of risk comes from Asia
0.64
0.65
0.66
0.67
0.68
0.69
0.70
0.71
0.72
0.73
0.74
0.75
0.76
0.77
0.78
0.79
0.80
0.81
0.82
0.88
0.89
0.90
0.91
0.92
0.93
0.94
0.95
0.96
0.97
0.98
0.99
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
1.13
1.14
1.15
1.16
1.17
1.18
0
50
100
150
200
250
300
350
400
Price of ASEAN operations Price of European operations Price of Indian operations
Num
bers
of i
tera
tions
Risk analysis: Montecarlo Simulation
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
CompanyOverview
![Page 22: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/22.jpg)
Questions
Company Overview
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
![Page 23: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/23.jpg)
PIAGGIO S.p.A.Politecnico Student Research
ICFAS Investment Research Challenge 2011
Automobiles & Parts
Company OverviewInitiation Coverage
Why Invest in PiaggioFinancial Analysis
ValuationRisk Analysis
![Page 24: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/24.jpg)
Data and Charts
Balance Sheet
Income Statement
Cash Flow Statement India
Cash Flow Statement Europe
Cash Flow Statement South Eastern Asia
Volatility AnalysisWACC
Adj. Tax Rates
Ratios
Comparable Companies 1
Corporate Governance
SWOT analysis
Product LaunchesTerminal Value
Company Overview
InitiationCoverage
Why Invest in Piaggio
Financial Analysis
Valuation Risk Analysis
Comparable Companies 2
![Page 25: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/25.jpg)
Terminal Value Data and Charts
High Medium Low
Strongly developing 3-5% 2-3% 0-1%
Moderately developing 1.5 - 2.5% 1-2% 0%
Stable 0-1% 0% 0%
Decadent 0% 0% 0%
Industry Cash flow growth capability of the company
Source: Guatri (1998)
Long term growth rate = long term population growth + long term productivity growth
![Page 26: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/26.jpg)
Balance Sheet Data and Charts
Source: Company Data, Politecnico Estimates
![Page 27: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/27.jpg)
Data and Charts
Source: Company data, Politecnico Estimates
![Page 28: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/28.jpg)
Cash Flow Statement IndiaData and Charts
Source: Politecnico Estimates
![Page 29: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/29.jpg)
Cash Flow Statement Europe and USData and Charts
Source: Politecnico Estimates
![Page 30: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/30.jpg)
Cash Flow Statement South Eastern AsiaData and Charts
Source: Politecnico Estimates
![Page 31: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/31.jpg)
RatiosData and Charts
Source: Company data, Politecnico Estimates
![Page 32: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/32.jpg)
Comparable CompaniesData and Charts
HeroMahindraBajajTata
YamahaHarleyKtmHondaSuzukiPeugeot
-5% 5% 15% 25% 35% 45% 55% 65%
Avg. Profit% vs. Piaggio Avg. Sales Growth vs. Piaggio
![Page 33: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/33.jpg)
Comparable CompaniesData and Charts
Basic Assumptions:• EBITDA margin is 50% higher in EMs• Markets’ exposure is equal to the percentage of
Sales in EMs
EV/EBITDA multiple for the whole Company:
EMs multiple:• Equal to the Indian peers’ multiple = 9.7 x
DMs multiple:• Mkt_Multiple = (EBITDA_DMs x Multiple_DMs) + (EBITDA_EMs x Multiple_EMs)
known estimated estimated 9.7 x3.8 x
![Page 34: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/34.jpg)
Volatility AnalysisData and Charts
Source: Politecnico Estimates
![Page 35: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/35.jpg)
WACCData and Charts
Source: Politecnico Estimates
![Page 36: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/36.jpg)
Adjusted Tax RatesData and Charts
Source: Politecnico Estimates
![Page 37: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/37.jpg)
SWOT AnalysisData and Charts
![Page 38: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/38.jpg)
Product LaunchesData and Charts
![Page 39: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/39.jpg)
Corporate Governcance Data and Charts
![Page 40: [PPT]Presentazione standard di PowerPoint - CFA Society · Web viewSuccessful turnaround Ability to manage business in hard times Ability to manage business in hard times Internationalization](https://reader034.fdocuments.net/reader034/viewer/2022051600/5aad296d7f8b9ac55c8df041/html5/thumbnails/40.jpg)
PIAGGIO S.p.A.Politecnico Student Research
ICFAS Investment Research Challenge 2011
Automobiles & Parts
Company OverviewInitiation Coverage
Why Invest in Piaggio
Financial Analysis
Valuation
Questions
Risk Analysis