DIVA SYNERGY UCITS FUND - Bernheim, Dreyfus & Co.
DIVA SYNERGY UCITS FUND - Bernheim, Dreyfus & Co.
DIVA SYNERGY UCITS FUND - Bernheim, Dreyfus & Co.
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Pre Event Driven Portfolio – Case Studies<br />
International Power (IPR LN )<br />
Mobistar (MOBB BB)<br />
Mead Johnson Nutrition (MJN US)<br />
Activity<br />
• Electricity production<br />
• 4 million customers in UK<br />
• Gas 60%; <strong>Co</strong>al 20%; Other 20%<br />
• Mobile Telecommunication<br />
• 3 operators in Belgium: Proximus (41%),<br />
Mobistar (31%) and Base (28%)<br />
• Main shareholder France Telecom with 52%<br />
• Baby food (the Enfamil brand)<br />
• Former division of Bristol Myers Squibb (IPO<br />
in February 2009 spin-off in December 2009)<br />
• 60% of sales in emerging markets<br />
Key Figures<br />
• Revenue 2009: £3.5 billion<br />
• Market capitalization: £4.7 billion<br />
• EBITDA: £1.5 billion (42.8% margin)<br />
• Revenue 2010: €1.7 billion<br />
• Market capitalization: €3 billion<br />
• EBITDA: €550 million (32% margin)<br />
• Revenue 2010: $3.1 billion<br />
• Market capitalization: $13.5 billion<br />
• EBITDA: $780 million (7.3% margin)<br />
Valuation<br />
• EV/EBITDA: 7x<br />
• PER: 10x<br />
• Yield: 4%<br />
• EV/EBITDA: 6x<br />
• PER: 12x<br />
• Yield: 6%<br />
• EV/EBITDA: 14x<br />
• PER: 29x<br />
• Yield: 1.6%<br />
Potential<br />
Acquirers<br />
• GDF Suez: Discussions late 2010 that were<br />
stalled after:<br />
(1) price<br />
(2) operational structure<br />
• Strong geographical completion to other<br />
players, IPR is present in UK and Middle East<br />
• E.ON, Enel or Gas Natural<br />
• France Telecom: the new management<br />
(Stéphane Richard) is conducting a strategic<br />
review of investments<br />
• The group suffered setbacks after M&A:<br />
Teliasonera, Egypt, Switzerland, ...<br />
• Mobistar is a simple operation, readable,<br />
accretive and synergistic.<br />
• Nestle (just to collect $ 28 billion from the<br />
sale of Alcon)<br />
• Danone (turned down talks in 2009 - ideal<br />
for Numico)<br />
• Unilever (diversification into higher-growth<br />
segment such as personal care)<br />
• Heinz<br />
Catalysts<br />
• The company represents a prime target in a<br />
deregulated country without protectionist<br />
barriers<br />
• <strong>Co</strong>mplex decision process in France given the<br />
ownership of GDF (State, Albert Frère, ...)<br />
• Very low valuation (plant replacement cost<br />
estimated to 380p)<br />
• Mature market for 3 operators<br />
• Only mobile operator<br />
• Limited capex costs<br />
• High Yield pending buyout of minority<br />
• The stock has doubled since the IPO (results,<br />
growth)<br />
• Unquestionably the finest assets in the<br />
industry with consumer exposure / fertility in<br />
developing countries<br />
• Significant potential synergies for the<br />
purchaser (distribution networks, R & D, ...)<br />
Upside • Return on Investment: 25% • Target price: €60/share (upside: 30%) • Target price: $ 85/share (upside: 30%)<br />
12