Добавил:
Опубликованный материал нарушает ваши авторские права? Сообщите нам.
Вуз: Предмет: Файл:
Sberbank CIB_en_watermark.pdf
Скачиваний:
4
Добавлен:
06.09.2019
Размер:
1.83 Mб
Скачать

vk.com/id446425943

DECEMBER 10, 2018 THE RUSSIAN EAGLE – 2019 STRATEGY: STANDING AGAINST THE HEADWINDS

Consumer: Headwinds to Abate in 2019

KEY DEVELOPMENTS

This year has been a perfect storm for domestics in general and food retailers in particular. First, nominal income growth has been weak (our economics team’s latest estimate is 5% for the full year) while nominal GDP will have grown 11% (in ruble terms). Higher spending on non food items, coupled with historically low food inflation of 1.4%, will lead to growth of just 3.2% in nominal retail food sales, we estimate, while consumer sentiment is approaching historical lows (which we attribute to the planned VAT increase, pension reform and rise in gasoline prices). Second, record space expansion in 2017 has resulted in ticket dilution, since attracting customers to new stores requires promotions, and price sensitive customers have increased the number of stores they visit each shopping trip. All this has pressured gross margins. Last but not least, retailers specializing in certain categories are expanding rapidly. Five niche players (covered in our report “Disrupted by Specialists”) posted R490 bln in revenues in 2017 (up 40% y o y) and we expect at least 28% growth to R630 bln this year. If they were a single company, it would be the third largest player by revenues, the largest by store count and the fastest growing. Without these specialists, we estimate the three public retailers would have generated R120 bln (or 4%) higher revenues in 2017 with a 1.2 pp stronger EBITDA margin and 1 pp higher LFL sales growth. On a positive note, trading down has not intensified.

STRATEGIC VIEW

Next year should be less challenging, as some of the headwinds should ease. We assume food inflation will accelerate to 3.4% (from 1.4% in 2018), which we think will be passed on to consumers. As a result, we expect food retail revenue growth to accelerate to 4.5%, versus nominal income growth of 5.0%. Conventional competition and cannibalization should ease thanks to slower space growth. Over 2014 17, 3 mln m2 of modern selling space was added per annum in Russia, which should fall to 2 mln m2 in 2018 and then decline further through 2020. This would mean the selling space CAGR slowing to 4% in 2018E 20E from 10% in 2014 17. We think 2H19 will be the point at which industry revenue growth starts outpacing space growth, which represents a tailwind for LFL sales. Whether specialists can continue ratcheting up pressure is unknown: their store rollout rates are still high but the public players have already adjusted prices to match the level of specialists. We think future disruption should be less significant than it has been over the past two years. Thus, we are cautiously positive on the health of the sector moving forward, though we foresee a couple quarters of volatile results. Meanwhile, the market wants to see a recovery in LFL sales amid stable margins. We suggest buying on dips or improvements in operating results in 2Q19.

TOP PICKS

X5 Retail Group. The company remains our top pick. Although top line growth is likely to decelerate in 2H18, X5 remains the fastest growing public food retailer. Revenue growth should be in the 13 15% range in 2019. Maturing stores will support margins, although the growing share of stores outside of the Moscow and St Petersburg metropolitan areas will have the opposite effect. The stock is trading at record low multiples and retains a discount to Magnit on EV/EBITDA.

Detsky Mir. The company is showing tight opex control and strong top line growth, driven by LFL sales growth as well as new store openings. We think it will be able to maintain a unique combination of superior revenue growth, high ROIC, strong cash generation and consistently solid dividends.

Mikhail_Krasnoperov@sberbank-cib.ru, Andrey_Krylov@sberbank-cib.ru

26

SBERBANK CIB INVESTMENT RESEARCH

This document is being provided for the exclusive use of iremizov1@bloomberg.net

This document is being provided for the exclusive use of iremizov1@bloomberg.net

vk.com/id446425943

THE RUSSIAN EAGLE – 2019 STRATEGY: STANDING AGAINST THE HEADWINDS DECEMBER 10, 2018

CONSUMER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sector performance vs GEM peers and RTS

 

 

Rusagro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7%

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1%

 

 

 

 

 

 

11%

110

 

 

 

 

DM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7%

 

 

 

 

 

2%

 

 

 

 

 

 

M.Video

 

 

 

 

 

 

14%

 

 

 

 

 

 

 

 

 

100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EM

 

 

 

 

 

 

15%

 

5%

 

 

 

 

 

5%

 

90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Detsky Mir

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16%

 

 

 

 

 

 

 

 

12%

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

X5 Retail Group

 

32%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

 

O'Key

 

33%

 

 

14%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

 

Russia

 

38%

 

 

 

 

 

 

3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lenta

 

40%

 

 

 

 

17%

 

 

 

 

 

 

 

 

 

 

 

 

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Magnit

53%

 

 

 

 

 

15%

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec ’17 Feb ’18

Apr ’18 Jun ’18 Aug ’18

Oct ’18 Dec ’18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60%

40%

 

 

20%

0%

20%

 

 

Russia

Relative to EM consumer

Relative to RTS

 

 

 

 

3m

 

 

 

 

 

YTD

 

 

 

 

 

Source: Sberbank CIB Investment Research

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Source: Bloomberg, Sberbank CIB Investment Research

Forward P/E

 

 

 

 

 

 

 

 

Retail sales growth, y o y

 

 

 

 

 

40

 

 

 

 

 

 

 

 

 

 

15%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10%

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

 

 

 

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

 

 

 

 

 

 

 

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

10%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15%

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

20%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005

2007

2009

2011

2013

2015

2017

 

 

2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

 

 

 

 

Russia

 

EM

 

DM

 

 

 

 

 

 

Food retail

 

 

 

Non food retail

Source: Bloomberg, Sberbank CIB Investment Research

 

 

 

 

 

Source: Bloomberg, Sberbank CIB Investment Research

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price Target price

MCap

ADT

 

 

P/E

 

EPS growth

 

EV/EBITDA

 

P/BV

Div yield

Net debt/EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

$

$

$ mln

$ mln

Rec

2018E

2019E

 

2018E

2019E

 

2018E

2019E

 

2018E

2018E

2018E

Magnit

 

 

12.77

17.00

6,038

23.2

HOLD

12.0

12.1

 

11%

1%

 

5.3

5.3

 

1.5

5.1%

111%

X5 Retail Group

 

25.50

31.00

6,925

7.9

BUY

14.3

12.0

 

11%

19%

 

6.1

5.3

 

2.7

4.7%

177%

M.Video

 

 

6.23

7.00

1,120

1.9

HOLD

10.0

9.0

 

0%

11%

 

4.6

4.0

 

2.3

0.0%

94%

Lenta

 

 

3.51

5.50

1,708

1.1

BUY

7.9

7.6

 

6%

4%

 

5.6

5.0

 

1.3

0.0%

254%

Rusagro

 

 

10.94

11.00

1,495

1.0

HOLD

10.6

10.7

 

36%

1%

 

7.2

7.0

 

1.0

3.9%

189%

Detsky Mir

 

 

1.39

1.86

1,029

0.3

BUY

10.8

9.2

 

0%

18%

 

6.5

5.4

 

90.5

6.7%

82%

O'Key

 

 

1.67

1.50

449

0.2

SELL

30.2

22.3

 

73%

36%

 

5.9

5.8

 

1.2

6.7%

269%

Russian retail

 

17,903

34.6

11.8

10.9

 

8%

11%

 

5.6

5.1

 

2.0

4.1%

151%

EM retail

 

 

20.5

17.5

 

3%

17%

 

10.2

9.1

 

2.4

2.2%

107%

Source: Bloomberg, Sberbank CIB Investment Research

SBERBANK CIB INVESTMENT RESEARCH

27

This document is being provided for the exclusive use of iremizov1@bloomberg.net

This document is being provided for the exclusive use of iremizov1@bloomberg.net

vk.com/id446425943

DECEMBER 10, 2018 THE RUSSIAN EAGLE – 2019 STRATEGY: STANDING AGAINST THE HEADWINDS

Utilities: Modernization Further

Postponed

KEY DEVELOPMENTS

The discussion between industrial consumers and utilities companies regarding future tariffs and pricing continues. The industry has been opposing changes in grid tariffs that could result in payments being introduced for reserved grid capacity. It has also been trying to limit the increase in capacity payments and therefore lobbying for less lucrative parameters in modernization contracts. Meanwhile, recent changes at the Energy Ministry (Vyacheslav Kravchenko, the deputy energy minister, resigned and Alexei Teksler became responsible for the oversight of the utilities sector) have added to the uncertainty over when regulatory changes, including those relating to modernization, will be finalized. InterRAO UES expects the legislation to be finalized by the end of this year, though even in that case the first modernization tender would still not take place until late January or early February 2019, and the regular KOM auction could be postponed to May or June 2019. We believe that these delays are souring investor sentiment toward gencos. Our base case is that no changes will be made to the initial draft legislation, which would mean a 14% rate of return at an 8.5% government bond yield at least for the first tender, which will cover 2022 24.

STRATEGIC VIEW

We do not expect the approval of modernization regulation to have a material impact on genco stocks. First, we think it is next to impossible to predict the results of the first tender. Media have speculated that the rate of return could be revised going forward, so we believe there is a chance that some companies may try to include the maximum number of projects in the first tender, leading to increased competition. Second, the impact of modernization on EBITDA is unlikely to appear until 2023; before that, contracts will probably only have a negative impact on FCF owing to the capex involved. Therefore, though we see modernization as the next material trigger for power generation companies, we do not expect the market to fully price in the potential effects this year.

TOP PICKS

InterRAO UES. We still prefer InterRAO to other names in the sector. Its combination of strong financial indicators (a R146.4 bln net cash position at end 3Q18, an FCF yield of 13% in 2017 that is set to increase as the company moves beyond its mandatory CSA capex spending and FCF that should more than cover modernization capex) and a cheap valuation (a current EV/EBITDA of 1.4, or 3.7 if the net cash position and treasuries are not accounted for) makes it an attractive investment opportunity. The main issue, in our opinion, is that the market will need to see the company start using the cash it has accumulated (either via major M&A deals or dividend distributions) before it begins to price in these factors. So far, there have not been any signs that it will take such steps in the near future.

Fedor_Kornachev@sberbank-cib.ru, Alexey_Ryabushko@sberbank-cib.ru

28

SBERBANK CIB INVESTMENT RESEARCH

This document is being provided for the exclusive use of iremizov1@bloomberg.net

This document is being provided for the exclusive use of iremizov1@bloomberg.net

vk.com/id446425943

THE RUSSIAN EAGLE – 2019 STRATEGY: STANDING AGAINST THE HEADWINDS DECEMBER 10, 2018

UTILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sector performance versus peers and RTS

 

 

MSCI World Utilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1%

 

 

 

110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1%

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unipro

 

 

 

 

 

 

 

 

7%

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSCI EM Utilities

 

 

 

 

 

 

 

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3%

 

 

90

 

 

 

 

 

 

 

 

 

 

 

 

Federal Grid Company

 

 

 

 

18%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RosSeti

 

 

 

 

24%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utilities Russia

 

 

 

 

28%

 

 

 

 

 

1%

 

 

 

 

 

 

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OGK 2

33%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Enel Russia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MOESK

36%

 

 

 

 

 

 

 

 

1%

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RusHydro

41%

 

 

16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec ’17 Feb ’18

 

Apr ’18

Jun ’18

Aug ’18 Oct ’18 Dec ’18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mosenergo

43%

 

 

 

 

 

 

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Russian utilities

 

Relative to EM Utilities

Relative to RTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50% 40%

 

30% 20% 10%

0%

 

 

10%

 

Source: Bloomberg, Sberbank CIB Investment Research

 

 

 

 

 

 

 

 

 

 

3m

 

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Source: Bloomberg, Sberbank CIB Investment Research

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward P/E

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2008

2010

2012

 

 

2014

 

2016

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Russia

 

EM

 

 

 

 

 

DM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Source: Bloomberg, Sberbank CIB Investment Research

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price Target price

MCap

ADT

 

 

 

 

 

 

 

 

 

 

P/E

 

EPS growth

 

EV/EBITDA

 

P/BV

Div yield

Net debt/EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

$ mln

$ mln

 

 

 

Rec

 

2018E

2019E

 

2018E

2019E

 

2018E

2019E

2018E

2018E

2018E

InterRAO UES

0.0610

 

 

0.0838

6,367

4.8

 

 

 

BUY

 

6.3

6.0

 

27%

4%

 

2.1

1.6

 

0.8

4.0%

 

neg

RusHydro

 

0.0075

 

 

0.0124

2,903

10.4

 

 

 

HOLD

 

4.3

4.2

 

66%

4%

 

3.1

2.9

 

0.3

11.6%

145%

Federal Grid Company

0.0023

 

 

0.0025

2,946

2.1

 

 

 

HOLD

 

2.5

2.8

 

28%

12%

 

2.8

2.9

 

0.2

10.2%

142%

RosSeti

 

0.0109

 

 

0.0085

2,173

1.6

 

 

 

SELL

 

1.4

1.4

 

16%

4%

 

3.3

3.5

 

0.1

0.7%

179%

Unipro

 

0.0410

 

 

0.0494

2,587

0.5

 

 

 

HOLD

 

9.7

9.4

 

53%

2%

 

6.2

6.2

 

1.5

8.1%

0%

Mosenergo

 

0.0261

 

 

 

 

1,036

0.4

 

 

 

UR

 

3.1

5.6

 

32%

44%

 

1.3

1.6

 

0.2

4.8%

38%

OGK 2

 

0.0052

 

 

 

 

575

0.3

 

 

 

UR

 

4.3

2.7

 

4%

59%

 

3.3

2.3

 

0.3

8.8%

179%

Enel Russia

 

0.0164

 

 

0.0206

579

0.3

 

 

 

BUY

 

5.5

5.4

 

29%

2%

 

3.8

4.2

 

0.9

11.8%

136%

Russia

 

 

 

 

13,290

15.7

 

 

 

 

2.9

3.1

 

17%

3%

 

3.0

3.3

 

0.2

7.8%

136%

EM

 

 

 

 

 

 

 

 

 

 

 

 

12.0

10.2

 

2%

18%

 

7.5

6.9

 

1.0

4.4%

377%

DM

 

 

 

 

 

 

 

 

 

 

 

 

15.9

14.4

 

2%

10%

 

9.0

8.5

 

1.6

4.0%

402%

Source: Bloomberg, Sberbank CIB Investment Research

SBERBANK CIB INVESTMENT RESEARCH

29

This document is being provided for the exclusive use of iremizov1@bloomberg.net

This document is being provided for the exclusive use of iremizov1@bloomberg.net