Ion-induced effects in GEM & GEM/MHSP - gaseous photomultipliers
GEM Telecom Update 18 Jan 2011
Transcript of GEM Telecom Update 18 Jan 2011
-
8/7/2019 GEM Telecom Update 18 Jan 2011
1/19
-
8/7/2019 GEM Telecom Update 18 Jan 2011
2/19
Global Emerging Markets Telecom Update - 18 January 2011
Regional New s
2
-
8/7/2019 GEM Telecom Update 18 Jan 2011
3/19
-
8/7/2019 GEM Telecom Update 18 Jan 2011
4/19
-
8/7/2019 GEM Telecom Update 18 Jan 2011
5/19
Global Emerging Markets Telecom Update - 18 January 2011
Summary
5
-
8/7/2019 GEM Telecom Update 18 Jan 2011
6/19
Global Emerging Markets Telecom Update - 18 January 2011
Calendar o f upcom ing eventsHrvatski Telekom - FY results
TPSA - FY resultsMagyar Telekom - FY results
Date
14-Feb-10
24-Feb-1024-Feb-10
Analys tn.a.
Dalibor VavruskaDalibor Vavruska
Recent news h is toryVimpelcom: Lets hope that the board will be rational at its meeting this SundaTPSA: the DPTG dispute may still take months to settleEn route for 2020 Netia confirmed its medium term financial roadTPSAs network sharing deal should help to support our positive storyGood cop, bad cop or a confusing cop? Why is Telenor surprisingly changing its heart?MTEL: Use of a dividend policy to influence the government would be like playing with fireThree ways in which the upcoming consolidation in Polish telecoms may impact TPSA
Vimpelcom - Does strong Wind mean nice Weather?Netia - ING Prague conference feedback - More LLU to cope with more pressureVimpelcom 3Q10: Numbers delivered (almost), mistakes admitted, point about Ukraine madMagyar Tel: An ultra-populist new tax proposal would be very damaging.Thrust toward the West: Why are EM telcos suddenly expanding into developed markets?VIP/ORTE: The price is out, focus now turns on execution and rebuilding credibilityVimpelcom 2Q10 preview: Awaiting clarification of M&A principlesComstar 2Q10: in line resultsVIP / ORTE: It ma be too earl to look at scenarios but its time to think about the lo ic
20-Dec-1020-Dec-1013-Dec-107-Dec-106-Dec-106-Dec-106-Dec-10
06-Oct-1026-Aug-1026-Aug-1019-Aug-1019-Aug-1019-Aug-1019-Aug-1019-Aug-1019-Au -10
Recent recom mendat ion/va luat ion changesVodacom - Initiation of coverage with a SELLTPSA - Target price cut to PLN18.7 from PLN20.7Vimpelcom limited - Initiation of coverage with a BUYMagyar Telecom - Downgraded to SellSafaricom, Initiation of coverage, TP = KES4.67, BUYComstar - downgraded to HoldTurkcell - Target price cut to US$16.4Turk Telekom - Initiation of coverage - TP = TRY 5.7
SellBuyBuySellBuyHoldBUYBUY
15-Oct-1020-Jul-1023-Apr-1014-Jan-1021-Oct-0914-Aug-0922-Jun-0922-Jun-09
TPZAR60.1PLN18.7US$21.3HUF652KES4.67US$5.3US$16.4TRY5.7
6
-
8/7/2019 GEM Telecom Update 18 Jan 2011
7/19
-
8/7/2019 GEM Telecom Update 18 Jan 2011
8/19
Global Emerging Markets Telecom Update - 18 January 2011
Valuat ion com par isons - Mobi leClosing 12 month Fair Upside Mkt Div yield EV/Customer Debt/ ROE
price target value to FV cap 2010F 2011F 2010F 2011F 2010F 2011F 2010F 2011F 2010F 2010F 2011F Equity(%) (%)
Stock Rec price (%) (US$bn) (x) (x) (x) (x) (x) (x) (%) (%) (%) (US$) (US$) 2010F 2010F
EMEAMTS Buy US$ 20.7 16.3 14.0 32.3- 20.6 2.5 2.3 5.2 4.8 12.9 11.3 8.6 9.4 7.7 225 219 17.3 16.6Sistema Sell US$ 26.0 20.7 18.6 28.5- 12.5 1.4 1.3 4.9 4.6 16.4 14.6 - - 1.5 - - 123.2 23.5Turkcell Buy US$ 17.1 16.4 15.4 9.6- 15.0 1.8 2.1 5.0 5.5 10.2 10.3 4.5 5.4 19.6 297 341 30.3- 21.1Vimpelcom Ltd Buy US$ 15.3 21.3 20.2 31.6 19.9 2.4 2.0 4.9 4.1 9.6 8.4 6.7 11.6 6.2 467 444 45.4 14.0
#VALUE!#VALUE!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#VALUE!
#VALUE!#VALUE!
Total / weighted average -7.9 68.1 1.9 1.8 5.0 4.6 11.5 10.4 5.5 7.4 8.8 468 469 43.9 21.6
Simple average - - - - - - - - - - - - -
o Developed Market sMobistar Hold EUR 46.4 51.0 - 3.7 2.1 2.1 5.6 5.7 11.0 11.3 10.1 9.0 8.7 1,084 1,031 92.0 63.5Vodafone Hold GBp 1.75 1.45 - 145.8 2.1 1.9 6.0 5.5 11.4 10.3 3.9 5.8 4.6 530 468 36.3 8.5
Total / weighted average - 149.5 1.8 1.7 5.2 4.8 10.0 9.1 4.4 6.5 5.1 538 476 36.5 10.3
Simple average 2.1 2.0 5.8 5.6 11.2 10.8 7.0 7.4 6.7 807 750 64.2 36.0
Source: Thomson Datastream, Company data, ING estimates
Notes:
Weighted averages weighted by Market Capitalisation
FCF yield is calculated as free cash flow after interest divided by market capitalisation
M Mobile
EV/Rev EV/EBITDA FCF yieldP/E
8
-
8/7/2019 GEM Telecom Update 18 Jan 2011
9/19
Global Emerging Markets Telecom Update - 18 January 2011
Char ts
9
-
8/7/2019 GEM Telecom Update 18 Jan 2011
10/19
Global Emerging Markets Telecom Update - 18 January 2011
Per formance
Source: ING estimates Source: Thomson Datastream
Source: Thomson Datastream Source: Thomson Datastream
Upside t o DCF fa ir value (%) Top & Bot t om 5 MK TCap vs. l iquid i t y (US$m ) Top & Bot t om 10
12 m ont hs best per form er - ($ ) Sibi r t e lec om (90.0%) 12 m ont hs w orst per form er - ($) Magyar Te lek om (-33.4%)
0.0
0.0
0.0
0.1
0.1
0.1
0.1
01/10 04/10 07/10 10/10 01/11
2.00
2.50
3.00
3.50
4.00
4.50
01/10 04/10 07/10 10/10 01/11
-100
-80
-60
-40
-20
0
20
40
VimpelcomL
td
TPSA
Magyar
Telekom
Turkcell
Netia
Sibirtelecom
Uralsvyazinform
CenterTelecom
Rostelecom
Ukrtelecom
100
1,000
10,000
100,000
MTS
VimpelcomL
td
Rostelecom
TurkTelekom
Turkcell
Sistema
TPSA
TelefonicaO2
CZ
Magyar
Telekom
Comstar
Comstar
CenterTelecom
Uralsvyazinform
Ukrtelecom
VolgaTelecom
Sibirtelecom
Northwest
Telecom
Netia
Southern
Telecom
Dalsvyaz
0.0001
0.001
0.01
0.1
1
10
100
MKTCap ($m) LHS Liquid ity ($m) 1M av. RHS
10
-
8/7/2019 GEM Telecom Update 18 Jan 2011
11/19
Global Emerging Markets Telecom Update - 18 January 2011
MSCI Com parat ives
Source: Thomson Datastream Source: Thomson Datastream
Source: Thomson Datastream Source: Thomson Datastream
MSCI (EMF* ) vs. MSCI (EMF* ) Telec om s (re-based) MSCI Wor ld t e lec om s vs. Europe & EMF t e lec om s (re-based)
MSCI EMF Te lec om s vs. EMF Tec hno logy (re-based) Relat ive per form anc e t o MSCI (EMF* ) (12M, %) Top & Bot t om 10
80
90
100
110
120
130
140
150
01/10 04/10 07/10 10/10 01/11
MSCI EMF MSCI EMF Telecoms
70
80
90
100
110
120
130
140
01/10 04/10 07/10 10/10 01/11
MSCI World Telecoms MSCI Europe Telecoms MSCI EMF Telecoms
60
70
80
90
100
110
120
130
140
150
01/10 04/10 07/10 10/10 01/11
MSCI EMF Telecoms MSCI EMF Technology
-60%
-40%
-20%
0%
20%
40%
60%
80%
100%
Sibirtelecom
Uralsvyazinform
CenterTelecom
SouthernTelecom
VolgaTelecom
Dalsvyaz
NorthwestTelecom
TurkTelekom
Ukrtelecom
Comstar
Ukrtelecom
Comstar
Rostelecom
Netia
MTS
Sistema
TPSA
TelefonicaO2CZ
Turkcell
MagyarTelekom
11
-
8/7/2019 GEM Telecom Update 18 Jan 2011
12/19
Global Emerging Markets Telecom Update - 18 January 2011
Com par ison Tables
12
-
8/7/2019 GEM Telecom Update 18 Jan 2011
13/19
Global Emerging Markets Telecom Update - 18 January 2011
EMEA
13
-
8/7/2019 GEM Telecom Update 18 Jan 2011
14/19
-
8/7/2019 GEM Telecom Update 18 Jan 2011
15/19
-
8/7/2019 GEM Telecom Update 18 Jan 2011
16/19
Global Emerging Markets Telecom Update - 18 January 2011
EMEA Fixed-l ine and in t egrated incum bents
Company name Recom. To grp MCp (US$m) Rev Rev/avg Total Mob
Reuter Code Mkt price To uni EV (US$m) % perf. gwth EBITDA EPS Op EV/ EV/ EV/ Debt/ Debt/ Div FCF f-lines lines ofBloomberg 12M target Av vol (US$m) absol Rev (US$, EBITDA margin NI FCF EPS growth CFPS EBITDA rev line P/E P/OCF ROE EBITDA equity yield yield (/mth) (YE, rev
Fair value Absol # shrs (m) (US$) Yrs (US$m) %) (US$) (%) ( US$) (US$) (US$) (US$, %) (US$) (X) (X) (US$) (X) (X) (%) (X) (%) (%) (%) (US$) m) (%)
Russia
Volga Telecom Hold -14.2% 1,209 1D -0.6 12F 1,314 7.5 577 44.0 218 137 0.89 7.9 2.15 3.2 1.4 381 6.0 2.3 10.3 0.2 7.2 4.2 10.1 23 4.7 16.0
NNSI.RTS RUB 147 -25.2% 1,829 1M 4.1 11F 1,222 3.2 541 44.2 202 160 0.82 13.2 2.17 3.3 1.5 389 6.2 2.3 11.4 0.2 8.8 3.7 11.3 22 4.7 15.3
VTEL RX RUB 105 0.9 12M 50.1 10F 1,184 -7.8 520 43.9 178 196 0.73 8.5 2.15 3.6 1.6 410 7.1 2.3 12.8 0.4 15.8 2.7 13.4 21 4.7 14.4
RUB 90.6 -38.4% 246 YTD 6.2 09 1,285 568 44.2 164 0 0.67 63.5 2.10 4.0 1.7 430 8.7 2.3 14.5 0.6 27.3 1.8 0.0 22 4.8 13.8
Ukra ine
Ukrtelecom Sell -81.1% 1,280 1D -0.4 12F 1,216 13.6 317 26.1 5 -24 0.00 146.2 0.02 6.2 1.6 213 307.9 3.2 -19.9 1.6 71.1 0.0 -1.2 11 9.2 348.90 UAH 0.54 -83.6% 1,980 1M -14.1 11F 1,070 16.3 284 26.5 2 -5 0.00 - 0.02 6.6 1.8 209 726.2 3.2 -20.0 1.7 70.8 0.0 -0.2 9 9.5 268.2
UTEL UZ UAH 0.12 0.0 12M 17.3 10F 921 -33.6 231 25.1 -23 1 0.00 -88.1 0.02 7.6 1.9 207 neg. 3.9 -19.7 2.0 75.8 0.0 0.0 8 9.8 211.1
UAH 0.07 -86.5% 18726 YTD 0.4 09 1,386 269 19.4 -195 80 -0.01 - 0.02 10.6 2.0 204 neg. 3.9 -17.6 2.9 77.6 0.0 3.9 11 10.1 143.8
Turkey
TurkTelekom Buy 4.3% 15,831 1D -2.9 12F 8,259 13.6 3,552 43.0 1,826 1,793 0.52 18.4 0.00 4.7 2.0 - 8.6 - 26.7 0.3 19.0 11.0 11.0 - - -
0 TRY 6.94 -9.0% 17,045 1M 3.7 11F 7,268 3.4 3,128 43.0 1,543 1,797 0.44 8.6 0.00 5.1 2.2 - 9.6 - 28.9 0.4 26.6 9.4 11.0 - - -
TTKOM TI TRY 5.70 9.9 12M 31.5 10F 7,030 -14.5 2,969 42.2 1,421 2,099 0.41 -1.7 0.00 5.6 2.4 - 10.7 - 31.6 0.5 34.7 8.4 11.1 - - -
TRY 5.20 -25.1% 3500 YTD 4.6 09 8,223 3,440 41.8 1,446 870 0.41 -20.3 0.00 5.9 2.5 - 12.9 - 34.9 0.5 42.2 6.8 4.2 - - -
-
-
-
-
-
-
-
-
-
-
-
-
16
-
8/7/2019 GEM Telecom Update 18 Jan 2011
17/19
Global Emerging Markets Telecom Update - 18 January 2011
EMEA Mobi l e
Company name Recom. To grp MCp (US$m) Rev Rev/avg Total Mob
Reuter Code Mkt price To uni EV (US$m) % perf. gwth EBITDA EPS Op EV/ EV/ EV/ Debt/ Debt/ Div FCF f-lines lines ofBloomberg 12M target Av vol (US$m) absol Rev (US$, EBITDA margin NI FCF EPS growth CFPS EBITDA rev line P/E P/OCF ROE EBITDA equity yield yield (/mth) (YE, rev
Fair value Absol # shrs (m) (US$) Yrs (US$m) %) (US$) (%) ( US$) (US$) (US$) (US$, %) (US$) (X) (X) (US$) (X) (X) (%) (X) (%) (%) (%) (US$) m) (%)
Russia
MTS Buy -26.5% 20,588 1D 0.0 12F 9,320 2.4 4,563 49.0 1,959 1,984 1.97 7.3 4.59 4.6 2.3 215 10.5 4.6 14.8 0.1 6.1 9.5 9.6 8 97.5 100.0
MBT.N US$ 20.7 -17.8% 21,221 1M 2.8 11F 9,102 5.6 4,452 48.9 1,826 1,930 1.83 14.7 4.48 4.8 2.3 219 11.3 4.6 15.2 0.1 9.9 8.9 9.4 8 96.9 100.0
MBT US US$ 16.3 58.1 12M 2.3 10F 8,619 9.3 4,188 48.6 1,592 1,774 1.60 82.1 4.25 5.2 2.5 225 12.9 4.9 16.6 0.2 17.3 7.7 8.6 7 96.1 100.0
US$ 14.0 -32.3% 997 YTD -1.1 09 7,889 3,830 48.5 874 1,776 0.88 -57.8 4.29 5.9 2.9 237 23.5 4.8 17.6 0.5 39.2 4.2 8.6 7 95.0 100.0
Russia
Sistema Sell -22.4% 12,545 1D 3.5 12F 0 -100.0 0 - 0 0 0.00 - - - - - - - 41.7 - - 0.0 0.0 - - -SSAq.L US$ 26.0 -13.2% 30,199 1M 2.0 11F 23,032 8.1 6,506 28.2 860 0 1.78 12.4 0.00 4.6 1.3 - 14.6 - 21.7 1.4 108.2 2.7 0.0 - - -
SSA LI US$ 20.7 0.0 12M 1.8 10F 21,302 22.8 6,034 28.3 765 0 1.59 -57.3 0.00 4.9 1.4 - 16.4 - 23.5 1.6 123.2 1.5 0.0 - - -
US$ 18.6 -28.5% 483 YTD 2.9 09 17,353 5,201 30.0 1,794 0 3.72 14.1 0.00 4.8 1.4 - 7.0 - 27.8 1.2 82.0 1.4 0.0 - - -
Turkey
Turkcell Buy -1.9% 15,004 1D 0.0 12F 6,283 4.9 2,377 37.8 1,413 742 1.61 -3.4 2.47 5.9 2.2 381 10.6 7.4 30.1 0.6 40.7 7.5 4.9 14 37.0 300.0
TKC.N US$ 17.1 9.8% 12,397 1M 3.5 11F 5,991 3.7 2,241 37.4 1,463 817 1.66 -0.6 2.31 5.5 2.1 341 10.3 7.4 22.5 -0.1 -4.3 19.5 5.4 14 36.4 200.0
TKC US US$ 16.4 10.5 12M -11.9 10F 5,777 5.1 2,122 36.7 1,472 673 1.67 9.6 2.13 5.0 1.8 297 10.2 8.0 21.1 -1.0 -30.3 19.6 4.5 13 35.9 100.0
US$ 15.4 -9.6% 880 YTD -0.5 09 5,496 1,931 35.1 1,343 -109 1.53 -0.5 -0.56 5.5 1.9 298 11.2 -30.3 23.5 -1.1 -36.5 5.4 -0.7 13 35.4 100.0
Russia
Vimpelcom Ltd Buy 42.9% 19,933 1D 0.0 12F 12,971 7.1 6,211 47.9 2,571 2,627 1.98 8.4 4.78 3.9 1.9 439 7.8 3.4 8.8 0.7 32.8 12.9 13.2 20 55.0 100.0
VIP.N US$ 15.3 59.8% 24,230 1M 3.4 11F 12,113 13.3 5,859 48.4 2,372 2,315 1.83 14.4 4.50 4.1 2.0 444 8.4 3.4 9.3 0.7 33.9 11.9 11.6 19 54.6 100.0
VIP US US$ 21.3 45.6 12M - 10F 10,688 22.8 5,179 48.5 2,073 1,326 1.60 84.8 3.89 4.9 2.4 467 9.6 3.9 14.0 1.0 45.4 6.2 6.7 17 53.9 100.0
US$ 20.2 31.6% 1299 YTD 2.0 09 8,703 4,272 49.1 1,122 0 0.86 -23.3 3.03 6.0 3.0 508 17.8 5.1 25.9 1.4 131.0 1.6 0.0 14 50.9 100.0
-
-
-
-
-
-
-
-
17
-
8/7/2019 GEM Telecom Update 18 Jan 2011
18/19
-
8/7/2019 GEM Telecom Update 18 Jan 2011
19/19