Centrale del Latte di Torino

Challenging backdrop

H116 results

Food & beverages

5 August 2016

Price	€2.83
Market cap	€28m

Net debt (€m) at 30 June 2016		21.7

Shares in issue		10.0m
Free float		41%
Code		CLT

Primary exchange	STAR (Borsa Italiana)
Secondary exchange		N/A

Share price performance

%	1m	3m	12m
Abs	3.8	(2.4)	(16.7)
Rel (local)	2.2	7.1	17.6

52-week high/low

US$3.978

US$2.57

Business description

Centrale del Latte di Torino produces and distributes fresh and long-life milk (UHT and ESL), and dairy products such as cream, yoghurt and cheese. It has a leading position in milk in the Piedmont region of northern Italy and it has expanded to the Veneto and Liguria regions.

Next event

Q316 results

14 November 2016

Analysts

Sara Welford	+44 (0) 20 3077 5700
Paul Hickman	+44 (0)20 3681 2501

consumer@edisongroup.com

Edison profile page

Centrale del Latte di Torino is a research client of Edison Investment Research Limited

The domestic market remains tough and is characterised by deflation. Centrale del Latte di Torino’s (CLT) flat H1 revenues led to lower profitability as a result of increased brand support costs. In light of the currently challenging backdrop, management now expects flat continuing revenues for 2016. We cut our forecasts to reflect this and our fair value is reduced to €2.83/share, with no upside to the current market.

Year end	Revenue (€m)	PBT* (€m)	EPS* (c)	DPS (c)	P/E (x)	Yield (%)
12/15	98.3	0.46	0.30	6.00	N/A	2.1
12/16e	118.1	1.03	6.10	6.00	46.4	2.1
12/17e	183.0	3.01	13.97	6.00	20.3	2.1
12/18e	183.0	3.55	16.46	6.00	17.2	2.1

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

Flat H116 revenues lead to lower profitability

Total H116 revenue was flat on the previous year, but this was mainly driven by lower pricing in bulk milk and cream. Net of this, sales were up 0.8%, which demonstrates that the group’s brands are growing. That said, profitability was lower as there were increased costs associated with brand support and sales functions. In addition, there were increased maintenance costs and costs associated with the merger with Centrale del Latte di Firenze, Pistoia e Livorno (CLF).

CLF merger scheduled to complete at end September

CLT has been acquisitive over the past 20 years, slowly increasing its geographic reach beyond the Turin area and throughout three regions in Northern Italy. The acquisition of CLF is its largest yet and will add Tuscany as a new region. In addition, the Mukki brand (owned by CLF) is an attractive proposition and could be rolled out across CLT’s existing portfolio, and potentially beyond to international markets to which CLT has started exporting.

Valuation: Fair value of €2.83

Based on our updated forecasts, our DCF model points to a fair value of €2.83 per share for the combined entity, or 0% upside from the current share price. We calculate that, on a pro forma, post merger basis, CLT trades at 20.3x FY17e P/E and 8.9x EV/EBITDA, with a 2.1% dividend yield. This is a premium of 16.6% on P/E and a discount of 0.3% on EV/EBITDA vs the average of our peer group of dairy processors. We estimate that the CLF merger is significantly earnings-enhancing (c 80% accretion in the first full year).

H116 results review

Total H116 revenue of €48.7m was flat versus H115. Sales of bulk milk and cream were affected by lower prevailing spot prices, hence the remainder of the business witnessed sales up 0.8% in H116. While the market continues to suffer from deflation, CLT’s sales growth adjusted for bulk milk and cream demonstrates the strength of its products and brands. EBITDA of €1.5m in H116 compares with €3m in H115. Profitability suffered due to a number of factors, including:

■

increased (one-off) costs associated with expanding and supporting CLT’s brands in new areas that are adjacent to its existing geographies of strength. CLT expanded its distribution into the Liguria Ponente area between Savona and Imperia. This has involved a ramp-up in marketing costs and in sales and distribution costs. These will be absorbed through operating leverage once the business has expanded, but obviously remained relatively high in the ramp-up phase; and

■

increased administration costs associated with the forthcoming merger with CLF.

Financials

For the standalone CLT business, we now forecast 0.3% revenue CAGR, translating into 5.6% EBITDA CAGR and 21.2% net profit CAGR in 2015-18. Our financial forecasts include the CLF acquisition, but CLT’s management has so far given no financial guidance on the merger and the data available are not complete. The estimates are entirely our own: we have assumed very little growth between 2014 (the last available accounts) and 2016, which is consistent with the trend in the previous years. We have assumed sales of €84m for the CLF business in both 2016 and 2017, and EBITDA of €5.6m, in line with the reported 2014 figures (on an IFRS basis).

Our standalone CLT revenue forecasts are conservative. We now model flat sales in 2016, in line with company guidance, and a small bounceback in 2017 to give 1% growth. We forecast flat revenues again in 2018 as we see milk and basic dairy products as a stagnating category with stable or slightly declining volumes and pricing driven mainly by the movement of the underlying commodity. We have cut our 2016 sales forecasts as we previously expected a bounceback following a weak 2015 and due to new product launches in 2016, but we have left our 2017 and 2018 growth assumptions unchanged.

We forecast a small improvement in the underlying CLT gross margin and EBIT margin as we expect the latter to recover following a disappointing 2015. We forecast EBIT margin progression for the overall entity as CLF’s business had EBIT margins of 3.4% in 2014 (vs CLT’s 2.7%), with margin then settling at our 3% terminal EBIT margin assumption (see our DCF valuation section below: we run a 10-year DCF and hence our terminal EBIT margin is in 2026).

Exhibit 1: Old vs new forecasts for key metrics

€000s	2016e			2017e			2018e
	Old	New	% change	Old	New	% change	Old	New	% change
Revenue	121,975	118,101	(3.2)	186,945	183,032	(2.1)	186,945	183,032	(2.1)
EBITDA	6,657	6,445	(3.2)	11,137	10,904	(2.1)	11,511	11,270	(2.1)
PBT	1,102	1,032	(6.4)	3,126	3,008	(3.8)	3,677	3,545	(3.6)
Net Income	716	671	(6.4)	2,032	1,955	(3.8)	2,390	2,305	(3.6)
EPS (€)	0.07	0.06	(6.4)	0.15	0.14	(3.8)	0.17	0.16	(3.6)

Source: Edison Investment Research

Valuation

CLT’s recent share price performance has been stable and it has outperformed relative to the FTSE MIB on a three-month, six-month and 12-month basis. On 2017 estimates (ie on a pro forma post-merger basis), CLT (CLI post merger) trades at 20.3x P/E and 8.9x EV/EBITDA, with a 2.1% dividend yield. This is a premium of 16.6% on P/E and a discount of 0.7% on EV/EBITDA to the average of our peer group of dairy processors (although we note the peer group companies are much larger than CLT).

Exhibit 2: Benchmark valuation of CLI relative to peers

		P/E (x)		EV/EBITDA (x)		Dividend yield (%)
	Market cap (m)	2016e	2017e	2016e	2017e	2016e	2017e
Valsoia	€186.7	17.6	16.0	9.3	8.5	1.8	1.9
Parmalat	€4,359.6	29.7	22.8	9.0	7.7	0.9	0.9
Dairy Crest	£900.6	16.7	15.7	11.7	11.0	3.7	3.9
Dean Foods	$1,687.6	11.6	12.0	5.0	5.1	2.0	2.0
Saputo	$16,293.3	22.6	20.4	13.5	12.4	1.4	1.5
Peer group average		19.7	17.4	9.7	8.9	1.9	2.0
CLI (post-merger)	€39.6	46.4	20.3	15.0	8.9	2.1	2.1

Premium/(discount) to peer group (%)		136.2	16.6	54.5	-0.7	9.1	3.8

Source: Edison Investment Research estimates and Bloomberg consensus. Note: Prices at 4 August 2016.

We use DCF analysis to value the shares and calculate a fair value of €2.83, or 0% upside from the current level. Given the impending merger with CLF, our valuation is based on the combined entity. We have assumed no cost synergies, which is in line with company guidance. For the sake of prudence, we have assumed no revenue synergies and have based our CLF forecasts on the information that is currently available.

Our DCF is based on our assumptions of 1.5% terminal growth rate and 3% terminal EBIT margin. Our WACC of 5.9% is predicated on an equity risk premium of 4.5%, a borrowing spread of 5% and beta of 0.9. Below, we show a sensitivity analysis to these assumptions and note that the current share price is discounting a terminal EBIT margin of 2.7% (which compares to CLT’s reported EBIT margin of 2.7% in 2014 and 1.6% in 2015) with a terminal growth rate of c 1.5%.

Exhibit 3: DCF sensitivity (€/share) to terminal growth rate and EBIT margin

		Terminal EBIT margin
		2.00%	2.50%	3.00%	3.50%	4.00%	4.50%
Terminal growth	0.00%	1.00	1.48	1.96	2.43	2.91	3.39
	0.50%	1.15	1.67	2.20	2.72	3.24	3.77
	1.00%	1.32	1.90	2.48	3.06	3.64	4.22
	1.50%	1.53	2.18	2.83	3.48	4.13	4.78
	2.00%	1.80	2.53	3.27	4.01	4.75	5.49
	2.50%	2.14	2.99	3.84	4.69	5.55	6.40
	3.00%	2.60	3.60	4.61	5.61	6.62	7.63
	3.50%	3.25	4.47	5.70	6.92	8.15	9.37
	4.00%	4.25	5.81	7.37	8.93	10.49	12.05

Source: Edison Investment Research estimates

Exhibit 4: Financial summary

	€000s	2013	2014	2015	2016e	2017e	2018e
31-December		IFRS	IFRS	IFRS	IFRS	IFRS	IFRS
INCOME STATEMENT
Revenue		99,967.0	102,558.0	98,318.9	118,101.3	183,032.3	183,032.3
Cost of Sales		(80,923.4)	(82,415.2)	(78,796.3)	(94,177.1)	(145,222.7)	(145,039.7)
Gross Profit		19,043.7	20,142.8	19,522.6	23,924.2	37,809.6	37,992.6
EBITDA		4,910.6	5,844.8	4,850.6	6,445.2	10,903.8	11,269.9
Normalised operating profit		1,379.1	2,751.7	1,553.8	1,908.0	4,763.8	5,245.4
Amortisation of acquired intangibles		0.0	0.0	0.0	0.0	0.0	0.0
Exceptionals		(249.9)	(134.0)	145.0	0.0	0.0	0.0
Share-based payments		0.0	0.0	0.0	0.0	0.0	0.0
Reported operating profit		1,129.1	2,617.6	1,698.8	1,908.0	4,763.8	5,245.4
Net Interest		(674.5)	(810.7)	(678.0)	(876.3)	(1,755.5)	(1,700.0)
Joint ventures & associates (post tax)		(3.9)	(4.2)	(417.6)	0.0	0.0	0.0
Exceptionals		1,646.2	0.0	0.0	0.0	0.0	0.0
Profit Before Tax (norm)		2,346.8	1,936.7	458.2	1,031.7	3,008.3	3,545.4
Profit Before Tax (reported)		2,096.9	1,802.7	603.2	1,031.7	3,008.3	3,545.4
Reported tax		(827.0)	(1,011.6)	(86.6)	(361.1)	(1,052.9)	(1,240.9)
Profit After Tax (norm)		2,042.5	809.4	30.3	670.6	1,955.4	2,304.5
Profit After Tax (reported)		1,269.9	791.1	516.6	670.6	1,955.4	2,304.5
Minority interests		0.0	0.0	0.0	0.0	0.0	0.0
Discontinued operations		0.0	0.0	0.0	0.0	0.0	0.0
Net income (normalised)		2,042.5	809.4	30.3	670.6	1,955.4	2,304.5
Net income (reported)		1,269.9	791.1	516.6	670.6	1,955.4	2,304.5

Basic average number of shares outstanding (m)		10	10	10	11	14	14
EPS - basic normalised (€)		0.20	0.08	0.00	0.06	0.14	0.16
EPS - diluted normalised (€)		0.20	0.08	0.00	0.06	0.14	0.16
EPS - basic reported (€)		0.13	0.08	0.05	0.06	0.14	0.16
Dividend (€)		0.06	0.06	0.06	0.06	0.06	0.06

Revenue growth (%)		n/a	2.6	(4.1)	20.1	55.0	0.0
Gross Margin (%)		19.0	19.6	19.9	20.3	20.7	20.8
EBITDA Margin (%)		4.9	5.7	4.9	5.5	6.0	6.2
Normalised Operating Margin		1.4	2.7	1.6	1.6	2.6	2.9

BALANCE SHEET
Fixed Assets		65,063.6	64,184.5	64,540.0	129,672.6	129,206.5	129,039.1
Intangible Assets		11,776.9	11,706.2	11,538.8	18,371.3	18,203.9	18,036.5
Tangible Assets		52,652.3	51,670.9	52,009.6	106,009.6	105,711.0	105,711.0
Investments & other		634.4	807.5	991.7	5,291.7	5,291.7	5,291.7
Current Assets		35,646.7	36,689.3	41,122.1	60,442.5	59,391.3	60,966.9
Stocks		3,473.1	3,437.8	3,540.6	7,931.8	6,525.5	6,517.2
Debtors		16,210.3	15,719.7	14,370.1	31,523.1	27,157.1	27,157.1
Cash & cash equivalents		7,822.1	10,050.8	12,192.4	6,968.7	11,689.8	13,273.7
Other		8,141.3	7,480.9	11,018.9	14,018.9	14,018.9	14,018.9
Current Liabilities		(34,211.0)	(33,231.9)	(35,004.4)	(65,737.2)	(67,444.6)	(67,388.3)
Creditors		(23,402.2)	(23,743.5)	(24,246.7)	(42,979.6)	(44,687.0)	(44,630.6)
Tax and social security		(333.3)	(467.7)	(356.9)	(356.9)	(356.9)	(356.9)
Short term borrowings		(10,475.4)	(9,020.8)	(10,400.7)	(22,400.7)	(22,400.7)	(22,400.7)
Other		0.0	0.0	0.0	0.0	0.0	0.0
Long Term Liabilities		(25,775.9)	(27,178.1)	(29,847.5)	(67,296.9)	(62,956.9)	(62,956.9)
Long term borrowings		(17,297.0)	(18,218.6)	(22,446.0)	(39,446.0)	(39,446.0)	(39,446.0)
Other long term liabilities		(8,478.9)	(8,959.5)	(7,401.5)	(27,850.9)	(23,510.9)	(23,510.9)
Net Assets		40,723.4	40,463.7	40,810.3	57,080.9	58,196.3	59,660.8
Minority interests		0.0	0.0	0.0	0.0	0.0	0.0
Shareholders' equity		40,723.4	40,463.7	40,810.3	57,080.9	58,196.3	59,660.8

CASH FLOW
Op Cash Flow before WC and tax		4,910.6	5,844.8	4,850.6	6,445.2	10,903.8	11,269.9
Working capital		1,714.6	1,810.8	(1,942.2)	(3,959.2)	4,139.7	(48.1)
Exceptional & other		31.0	(128.7)	(1,262.2)	0.0	0.0	0.0
Tax		(827.0)	(1,011.6)	(86.6)	(361.1)	(1,052.9)	(1,240.9)
Net operating cash flow		5,829.2	6,515.3	1,559.6	2,124.9	13,990.6	9,980.9
Capex		(780.5)	(2,107.1)	(3,913.8)	(4,369.7)	(5,674.0)	(5,857.0)
Acquisitions/disposals		0.0	0.0	0.0	0.0	0.0	0.0
Net interest		(674.5)	(810.7)	(678.0)	(876.3)	(1,755.5)	(1,700.0)
Equity financing		0.0	0.0	0.0	0.0	0.0	0.0
Dividends		(200.0)	(600.0)	(600.0)	(600.0)	(840.0)	(840.0)
Other		(5,922.6)	2,293.5	5,031.4	0.0	0.0	0.0
Net Cash Flow		(1,748.4)	5,290.9	1,399.1	(3,721.2)	5,721.1	1,583.8
Opening net debt/(cash)		25,676.0	19,950.2	17,188.6	20,654.3	54,878.0	50,156.9
FX		0.0	0.0	0.0	0.0	0.0	0.0
Other non-cash movements		7,474.2	(2,529.3)	(4,864.8)	(30,502.6)*	(1,000.0)	0.0
Closing net debt/(cash)		19,950.2	17,188.6	20,654.3	54,878.0	50,156.9	48,573.0

Source: Company data, Edison Investment Research. Note: IFRS valuation of CLF assets not reflected. *Including €'28,000 net debt on merger (due to complete in October 2016).

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Centrale del Latte di Torino and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2016. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Equities

Equities by Sector

Sectors

Thematics

Latest

Healthcare-focused trusts: A sector on the mend

MediaWatch – One step forward, two steps back

ConsumerWatch – Don’t look down

Audiovisual

Latest

Recce Pharmaceuticals – executive interview

VEON – executive interview with CFO Joop Brakenhoff

VEON – executive interview with CEO Kaan Terzioğlu

About Edison

About Edison

Careers

Centrale del Latte di Torino — Update 28 September 2016

Latest

Games Workshop Group — A notable acceleration in Q225

Altron — Further margin expansion in H125

Sayona Mining — Catching up with majors

ProCredit Holding — Management expects ROE of c 10% in FY24

Avon Technologies — Record order book driving confident outlook

Ebiquity — Update 28 September 2016

Subscribe to Edison