
- •Investment Case 11
- •Valuation summary 37
- •Investment case 53
- •Investment Case
- •Companies Compared Stock data
- •Key metrics
- •Per ha comparison
- •Management credibility
- •Market Overview Summary
- •Ukraine in global context Ukraine produces 2-3% of world soft commodities
- •Sunflower oil, corn, wheat, barley and rapeseed are Ukraine’s key soft commodities to export
- •Ukraine is 8th in arable land globally
- •Key inputs used in crop farming Ukraine`s climate favorable for low-cost agriculture
- •Soil fertility map
- •Machinery use far below developed countries
- •Land trade moratorium makes more benefits
- •Fertilizer use
- •Inputs prices: lease cost is Ukraine’s key cost advantage
- •Case study: Production costs in Ukraine vs. Brazil for corn and soybean
- •Farming Efficiency Ukrainian crop yields lag the eu and us, on par with Argentina and Brazil, above Russia’s
- •5Y average yields, t/ha and their respective 10y cagRs
- •Yields at a premium in Ukraine on the company level
- •Growth Growth should come from yield improvement, crop structure reshuffle and acreage increase
- •Crop structure is gradually shifting to more profitable cultures
- •Combined crop structure of listed companies
- •Ukraine`s 2012 harvest outlook
- •Valuation
- •Valuation summary
- •Valuation summary
- •Asset-based approach
- •Asset-based valuation
- •Valuation premium/discount summary
- •Location matters: Value of land by region
- •Yields efficiency comparing to benchmark region
- •Cost efficiency
- •Adding supplementary businesses
- •Valuation summary for other assets
- •Cost of equity assumptions
- •Model assumptions
- •Landbank growth capped at 30%
- •Crop structure
- •Biological revaluation (ias 41) excluded
- •Land ownership
- •Company Profiles Agroton a high cost producer
- •Investment case
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Agroton in six charts
- •Operati
- •Industrial Milk Company Corn story
- •Investment case
- •A focus on the corn explains high margins
- •Location favourable for corn
- •Well on track with ipo proceeds
- •Weak ebitda margin in 2012 explained by non-cash items
- •Valuation
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Ksg Agro On the road to space/Not ready to be public
- •Investment Case
- •A 5x yoy boost in total assets looks strange to us
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Ksg Agro in six charts
- •Mcb Agricole Acquisition target with lack of positives for minorities
- •Investment Case
- •Inventories balance, usd mln
- •Overview of acquisitions of public farming companies in Ukraine
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement, usd mln
- •Mcb Agricole in six charts
- •Mriya Too sweet to be true
- •Investment Case
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Mriya in six charts
- •Sintal Agriculture
- •Investment Case
- •25% Yoy cost reduction in 2011 should improve margins
- •Irrigation is a growth option
- •Inventory balance, usd mln
- •Valuation
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Sintal Agriculture in six charts
- •Astarta Sugar maker
- •Kernel Grain trader actively integrating upstream
- •Poultry producer
- •Appendices Land value
- •Current landowner income capitalization model
- •Farmer income capitalization model
- •Normative value
- •Biological asset revaluation
- •How do we adjust the income statement to be on a cost basis?
- •Ias 41 application summary
- •Appendix: Crop production schedule Crop schedule, based on 2012 harvesting year
- •Investment ratings
- •Contacts
Market Overview Summary
Of the top-10 largest countries by arable land, large-scale farming exists as a business whose viability is not dependent on state subsidies in only four: Ukraine, Brazil, Russia and Argentina (UBRA for short). Consequently, the investable equity universe in farming businesses is limited to UBRA, with roughly half of the names rooted in Ukraine.
That said, we analyze Ukrainian agriculture using primarily Brazil, Russia, and Argentina as a comparison base, referring to other countries only to assess long-term growth potential, i.e. in yields or fertilizer application levels.
We find that all UBRA countries:
have more or less the same high yield growth potential
are more or less similar in terms of prices for key inputs: fertilizers, labor and fuel costs, with only Russian producers enjoying better input prices
At the same time Ukrainian farmers’ competitive advantages are:
Lower lease costs than in Brazil or Argentina
Land quality that allows for a low-cost low-yield business model to be profitable unlike in Brazil, Argentina and the majority of Russia
Listed Ukrainian farmers in general outperform the Ukrainian average and Brazilian, Russian and Argentinian listed peers in the following:
Higher land utilization ratio: 79%-96% in Ukraine vs. 39%-75% for listed peers in other UBRA countries
Yields are higher than the Ukrainian average for most of the companies, and company-to-company comparison inside the global investable universe favors Ukrainian companies for all crops except soybean (where Brazilians and Argentinians are the undisputable leaders) and corn for SLC Agricola only
More profitable crop mix compared to the Ukrainian average and/or Russian companies. This however differs from LatAm peers that devote more than 3/4 of their landbank to the three most profitable cultures
Cheaper financing than the average Ukrainian farmer, which consequently allows for larger profits per ha through higher fertilizer application, selling at higher prices off harvest season and higher yields due to better machinery usage
The key Ukrainian disadvantage lies in the inability to achieve higher revenues per ha, since Ukraine has historically focused on either low-priced grains or low-yield sunflower seeds, while Brazil farmers, for instance, cultivate soybeans (yields are 1.5x-2.0x higher than in Ukraine), cotton, or sugar cane which provides ~2x higher revenues per ha (high cost high revenues model).
Ukraine is the only UBRA country where agricultural land trading is banned (though a legislative change has been discussed for much of the last decade), with mixed investment implications. From one point-of-view, this limits the investor base to exclude those who desire to own assets they operate. On the other hand, this has created an environment where many Ukrainian farmers focus on operating efficiency, while most UBRA peers’ business models are more akin to land developers, with farming as a secondary activity.
UBRA overview summary |
|
|
|
||||
|
Ukraine |
Russia |
Brazil |
Argentina |
|||
Land trade |
Not allowed, discussed |
Allowed |
Allowed |
Allowed |
|||
|
|
|
|
|
|||
Business model for listed companies |
Farming, mixed with processing or cattle breeding |
Farming, mixed with land speculation |
Land developers, farming is secondary |
Land developers, farming is secondary |
|||
|
Low costs low yields |
Low costs low yields |
High costs high yields |
High costs high yields |
|||
|
|
|
|
|
|||
Share of land planted, average for public companies |
89%
|
57% |
57%
|
50% |
|||
|
|
|
|
|
|||
Key crops |
Wheat, sunflower |
Wheat, barley, potatoes |
Soybean, corn, cottonseed, cane sugar, coffee |
Soybean, corn, cottonseed, cane sugar |
|||
|
|
|
|
|
|||
Secondary crops |
Corn, rapeseed, barley, sugar beets, potatoes, soybean |
Sunflower, rye, corn, sugar beets |
Wheat, rice, beans |
Wheat, sunflower |
|||
|
|
|
|
|
|||
GMO |
Not allowed |
Partially allowed |
Partially allowed |
Allowed |
|||
|
|
|
|
|
|||
Railway shipment costs to port, USD/t |
~USD 10-20 |
USD 10-70, railway bottlenecks |
USD 10-60, railway bottlenecks |
USD 15-60 |
|||
|
|
|
|
|
|||
Regulatory risks
|
Export quotas introduced in bad harvest years, export duties possible |
Export ban in bad harvest years, local price regulations; restrictions on foreign land ownership |
Requirements to keep land in reserves; limitation on size of land ownership by foreigners |
Export taxes on agricultural products. Quotas and price regulations possible. Restrictions on foreign land ownership |
|||
|
|
|
|
|
|||
State support |
Zero VAT on agricultural produce; negligible income tax |
Direct subsidies of USD 4.5-9 bln annually; interest rates subsidies |
Preferential credit to farmers, tax-incentives |
Negligible |
|||
|
|
|
|
|
|||
Land price, USD/ha |
n/a
|
USD 500-1,000 |
Undeveloped land USD 1,500 – 4,500; developed land USD 6,500 – 14,500 |
USD 4,000-10,000 |
|||
|
|
|
|
|
|||
Lease costs, USD/ha |
USD 35-90, average close to USD 60 |
USD 30-60 |
USD 250 |
USD 350 |
Sources: FAO, Margenes Agropecuarious, USDA, CARD, Black Rock, World Bank, Rusagrotrans, FIDA, OECD, Agroton, Sintal Agriculture, MCB Agricole, Mriya, Industrial Milk Company, KSG Agro, Astarta, Kernel, MHP, Alpcot Agro, Black Earth Farming, Trigon Agri, SLC Agricola, Brasilagro, Cresud, Adecoagro, Concorde Capital