Asia Pacific Equity Research

23 April 2015

Neutral

Telstra Corporation

TLS.AX, TLS AU
Price: A$6.26

Investor day- CY15E Mobile competition increasing,

Impacting ARPU more than subscribers

Price Target: A$5.38

TLS did not provide a trading update at todays investor day, with no new
material data points forthcoming; we see the significance of todays
presentation to the stock price therefore negligible. The main operational
comments noted the increased competition in the CY15E mobile market.
While mobile subscriber trends are not abnormal, we expect some impact
on 2H15E Mobile ARPU given the increasing competitive landscape and
changing mix. We are Neutral TLS, with a $5.38 PT.
CY15E Mobile Market, increasing competition - While TLS
acknowledged the increased industry competition in CY15E and
increased churn (1H15E 12.0%), TLS stated they are not seeing
anything 'abnormal' on subscriber numbers vs recent trends. We expect
some impact on 2H15E Mobile ARPU given the increased competitive
environment and the lower margins of additional services (i.e new phone
feeling) vs the core business. TLSs guided to no change in Mobile
EBITDA margins in the high 30%s (JPMe FY15E 41%, FY16E 40%).
Network With consumers valuing network quality, TLS is focused on
using technology to scale the network economically, with the increased
consumer interaction (i.e. High bandwidth video)/number of devices and
the internet of things materially changing the future network load. TLS
see the future in voice/video calling and home automation/control.
Emerging Consumer trends TLS highlighted a number of customer
trends/expectations: 1) Video consumption - with a focus on Video
quality/load time, and the customer experience 2) Upper end tablets
Hybrids can replace PCs/Laptops 3) On Demand Entertainment at
home & on the go, ability to take entertainment mobile & 4) Smart
Home devices are becoming smarter, with the home eco-system coming
together, TLSs focus is on Security/Automation & Energy.
Maintain Neutral rating - While yield support may continue to see the
stock trade around current levels, over the medium term we see the stock
drifting closer to our valuation. We are Neutral TLS, with a $5.38 PT.
Telstra Corporation Limited (Reuters: TLS.AX, Bloomberg: TLS AU)
Year-end Jun (A$)
FY13A
FY14A
FY15E
Revenue (A$ mn)
24,776
26,296
26,240
EBITDA (A$ mn)
10,295
10,684
10,708
Net Profit (A$ mn)
3,739
4,275
4,136
EPS (A$)
0.30
0.34
0.34
P/E (x)
20.8
18.2
18.6
EV/EBITDA (x)
9.0
8.4
8.5
DPS (A$)
0.28
0.30
0.30
Dividend Yield
4.5%
4.7%
4.8%
Normalised EPS (A$)
0.30
0.33
0.34
Normalised EPS Growth
4.4%
11.4%
1.1%
Normalised PE
21.0
18.8
18.6
Source: Company data, Bloomberg, J.P. Morgan estimates.

FY16E
28,405
11,455
4,647
0.38
16.3
8.0
0.30
4.8%
0.38
14.4%
16.3

FY17E
29,584
12,244
5,284
0.46
13.5
7.4
0.30
4.8%
0.46
20.9%
13.5

Australia
Telecommunications
Jarrod McDonald

AC

(61-2) 9003-8604
[email protected]
Bloomberg JPMA MCDONALD <GO>
J.P. Morgan Securities Australia Limited

Thomas Beadle
(61-2) 9003-8603
[email protected]
J.P. Morgan Securities Australia Limited

James R. Sullivan, CFA

(65) 6882-2374
[email protected]
J.P. Morgan Securities Singapore Private
Limited
Price Performance
7.0
6.5
A$

6.0
5.5
5.0
4.5
Apr-14

Jul-14

Oct-14

Jan-15

Apr-15

TLS.AX share price (A$)

ASX100 (rebased)

Abs
Rel

YTD
4.9%
-3.1%

1m
-1.4%
0.7%

Company Data
Shares O/S (mn)
Market Cap (A$ mn)
Market Cap ($ mn)
Price (A$)
Date Of Price
Free Float(%)
3M - Avg daily vol (mn)
3M - Avg daily val (A$ mn)
3M - Avg daily val ($ mn)
ASX100
Exchange Rate
Price Target End Date
Price Target (A$)

3m
-1.3%
-9.0%

12m
21.1%
14.9%

12,226
76,532.63
59,350.62
6.26
23 Apr 15
32.25
205.26
159.2
4874.00
0.78
31-Dec-15
5.38

See page 9 for analyst certification and important disclosures, including non-US analyst disclosures.
J.P. Morgan does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that
the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single
factor in making their investment decision.
www.jpmorganmarkets.com

Asia Pacific Equity Research

23 April 2015

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Mobile in CY15E - competition intensifying, potentially

impacting 2H15E ARPU
The main operational comments by Warwick Bray, Executive Director - Mobile &
Wireline, noted the increased competition in the CY15E mobile market. TLS stated
they are not seeing anything 'abnormal' on subscriber numbers vs recent trends. We
expect some impact on 2H15E Mobile ARPU (1H15E +2.8%), given the increased
competitive environment and the lower margins of additional services (i.e new phone
feeling) vs the core business.
TLS re-confirmed the margin outlook in Mobile (i.e. high 30% range), with margins
to be impacted by a range of factors going forward, including churn, re-contracting,
and the introduction of lower-margin value-added services which are incremental to
existing revenues. We forecast Telstras margin to hit 41% in FY15E, before falling
to 40% in FY16E and medium term mobile margins of c.38%.
The comments around the competitive environment follow the significant turnaround
in the mobile market in 1H15, with market revenue growth of +6.5% (TLS +9.6%),
reversing recent trends which were impacted by declines in MBB SIOs at the market
level, a lower MTR and lower equipment revenues. 469k SIOs were added in the
half, which was the highest rate of growth since the Jun-12 half. Telstras share of
SIOs and revenue continued to grow, although we note Vodafones return to net SIO
growth in 1H15, which we think may be partly responsible for higher level of churn
by TLS in the half. We also note comments today around recent competitive
developments potentially indicates continued net SIO growth at Vodafone.
Figure 1: Mobile revenues growth by half (A$m)

Figure 2: Mobile revenues by half (A$m)

11.0%

12%
10%
8%
6%
4%
2%
0%
-2%
-4%

9.6%
7.4%
6.1%

10,000
6.5%

6.4%

4.6%

3.7%

3.8%

-0.6%

Jun-12

-2.9%

Dec-12

Telstra

-2.2%

Dec-13

10,024
9,458 9,327 9,809 9,269 9,528 9,069 9,415 9,152
1,770
2,464 2,275 2,318 2,070 2,028 1,744 1,808 1,726
2,927
2,933 2,692 2,746 2,619
3,059 2,986 3,124 2,886

4,000
2,000

-1.2%

Jun-13

8,000
6,000

0.9%

Dec-11

12,000

5,327
3,935 4,066 4,367 4,313 4,567 4,633 4,861 4,807

0
Jun-14

Dec-10 Jun-11 Dec-11 Jun-12 Dec-12 Jun-13 Dec-13 Jun-14 Dec-14

Dec-14

Telstra

Market

Optus

Vodafone

Source: J.P. Morgan estimates, Company data.

Source: J.P. Morgan estimates, Company data.

Figure 3: Total Mobile Market SIO growth by half (000s)

Figure 4: Mobile SIO growth in the Dec-14 half (000s, incl. wholesale)

1,200
973

1,000

823

735

800

602

600

400

846

174

200
229

91

100
0
-17

-100
Dec-10 Jun-11 Dec-11 Jun-12 Dec-12 Jun-13 Dec-13 Jun-14 Dec-14

Source: J.P. Morgan estimates, Company data.

395

300

618
395

400
200

469

500

Telstra

Optus

Source: J.P. Morgan estimates, Company data.

Vodafone

Market

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

Figure 5: Share of mobile SIOs

100%
80%
60%

27.0%

25.2%

23.6%

22.6%

21.5%

19.5%

17.3%

16.8%

16.8%

31.8%

31.7%

31.5%

31.2%

31.0%

30.5%

30.3%

29.8%

31.9%

41.1%

43.0%

44.7%

45.9%

47.3%

49.5%

52.2%

52.9%

53.3%

Dec-10

Jun-11

Dec-11

Jun-12

Dec-12

Jun-13

Dec-13

Jun-14

Dec-14

40%
20%
0%
Telstra

Optus

Vodafone

Source: J.P. Morgan estimates, Company data.

1H15E Mobile Market Review

1H15 Mobile Sub Adds Telstra added c.366K net additional subscribers in the
half (JPMe +326K), while Optus lost 12K, with a +100K increase in mobile handset
SIOs more than offset by the 112K decline in mobile broadband SIOs. Vodafones
SIOs grew by +91k, the first half of growth since the Dec-10 half. We note the slight
uptick in churn to 12.0% (1H14: 10.2%), with TLS highlighting a more competitive
market environment.
Figure 6: Share shift to Telstra, half-on-half
Percentage points

3.0%

2.7%

2.5%
2.0%

2.2%
1.7%

1.5%

1.2%

1.4%
1.0%

1.0%

0.6%

0.5%
0.0%
1H12

2H12

1H13

2H13

1H14

2H14

1H15

Source: Companies

Figure 7: TLS Mobile Net Adds1

1,200
1,000

982

800
610

608

649

739

600
366

400
198

200
0
1H12

2H12

1H13

2H13

1H14

2H14

1H15

1. Excludes wholesale. Source: Telstra, J.P. Morgan

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

Network differentiation and innovation

The other key focus of Telstras investor day was network differentiation and
innovation. TLS identified this as a critical factor driving the success of Telstras
consumer businesses.
Management noted that speed and reliability are the biggest drivers of consumer
advocacy in mobile, which also enables TLS to position its mobile product at a
premium pricing vs competitors. Telstra outlined four key network differentiators of
its mobile business: network breadth (area covered); more reliable speeds; fewer
dead spots; and fewer dropouts. These differentiators are a result of significant
continued investment in its mobile network, we also note TLS continues to increase
its 4G footprint (94% population coverage by June, currently 90%), as well as deploy
new technologies such as Voice over LTE (VoLTE).
We note Telstras recent increases to its mobile plans in March, with data allowances
approximately doubling. We believe that Telstras continued investment in its
network will allow it to maintain its share at its current high level and continue to
position its offering at a premium to its competitors.
In Fixed it was a similar story, with TLS highlighting the importance of building
networks to handle emerging trends, consumer trends. Trends highlighted by Telstra
included:
Video consumption, with a focus on Video quality/load time, and the customer
experience;
Upper end tablets Hybrids can replace PCs and laptops;
On Demand Entertainment At home and on the go, ability to take up where you
left off;
Smart Home devices are becoming smart, with the home eco-system coming
together, TLS is focusing on Security/Automation and Energy; and
Consumers are becoming increasing savvy, with higher customer service
expectations.
Figure 8: Telstra's fixed network investment

Source: Telstra
4

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

TLS Earnings Forecasts

Table 1: TLS earnings forecasts
FY15
Estimate
26,240

% pcp

Total Income

FY14
Actual
26,296

% pcp

-0.2%

FY16
Estimate
28,405

Reported EBITDA
Underlying EBITDA
D&A
Reported EBIT
Net Interest Expense
Tax
Minorities
Reported NPAT
Normalised NPAT
Reported EPS
Normalised EPS
DPS

11,135
10,684
-3,950
7,185
-957
-1,679
-70
4,479
4,140
36.0
33.3
29.5

10,711
10,708
-3,976
6,735
-722
-1,804
-74
4,136
4,134
33.6
33.6
30.0

% chg

% pcp

8.3%

FY17
Estimate
29,584

6.4%

4.1%

-3.8%
0.2%
0.6%
-6.3%
-24.6%
7.4%
5.0%
-7.7%
-0.1%
-6.5%
1.1%
1.7%

11,455
11,455
-3,934
7,521
-771
-2,025
-77
4,647
4,647
38.5
38.5
30.0

6.9%
7.0%
-1.0%
11.7%
6.8%
12.2%
5.0%
12.4%
12.4%
14.4%
14.4%
0.0%

12,244
12,244
-3,808
8,436
-771
-2,299
-81
5,284
5,284
46.5
46.5
30.0

3.1%
3.1%
2.0%
3.6%
-0.5%
4.0%
0.0%
4.1%
4.1%
4.1%
4.1%
0.0%

6.9%
6.9%
-3.2%
12.2%
-0.1%
13.6%
5.0%
13.7%
13.7%
20.9%
20.9%
0.0%

Source: J.P. Morgan estimates, Company data.

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

Investment Thesis, Valuation and Risks

Telstra Corporation (Neutral; Price Target: A$5.38)
Investment Thesis
We have a Neutral rating on Telstra. The stock trades above our valuation (see
below) but our forecasts do incorporate a significant fade in mobile margins and take
a conservative view of retail fixed margins in an NBN world (16%). Meanwhile,
dividend support for the stock is strong, and there is a legitimate debate about how
hard the landing will be for its margins in the longer term. In this context, we do not
think that valuation is a strong enough catalyst for a de-rating.
Equally, we struggle to see much upside. We think the stock is on a challenging
multiple (PE >19x FY15 Bloomberg consensus) given that returns in the key
businesses are already high and revenue growth is slow. Allowance should be made
for the lower-risk status of the NBN payments TLS is effectively a stock stapled to
a bond but these payments are there for a reason, which is that the business is
rebased from incumbent to reseller.
Valuation
Our Dec-15 price target is $5.38, based on a discounted cash flow valuation which
uses a WACC of 7.2% (market risk premium 5.0%, risk free rate 4.5%) for the
underlying business and a 4.5% discount rate for payments from NBN Co.
Table 2: TLS valuation summary
TLS Valuation
Enterprise value - Underlying business
NPV Cash Flows - NBN Payments
TLS Enterprise value
Net Debt
Minorities
Equity value
Number of shares
Value per share
Assumptions
WACC - Underlying business
Discount rate applied to NBN Payments

Dec-15
53,790
23,685
77,476
11,437
241
65,797
12,226
5.38
7.2%
4.5%

Source: J.P. Morgan estimates.

Risks to Rating and Price Target

Upside and downside risks to our rating and price target include:
1.
2.

An acceleration in retail fixed line loss;

More active competition in the mobile market;

3.

NBN driven margin compression is more or less dramatic than we

expect;
A change in government policy;
Larger/sooner-than-expected capital management programme.

4.
5.

Asia Pacific Equity Research

23 April 2015

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Telstra Corporation
A$ in millions, year end Jun
Profit And Loss
Revenue
Revenue growth
COGS
Operating Expenses
EBITDA
EBITDA growth
EBITDA margin
Amortisation
Depreciation
EBIT
Other Income
Other Expenses
Net Interest
Pre-Tax Profit
Tax
Tax Rate
Minorities
Abnormals (post tax)
Reported NPAT
Normalised NPAT
Growth
End of Period Shares
EFPOWA

Relative recommendation:
FY13
24,776
(2.8%)
(14,434)
10,295
(0.7%)
41.6%
(1,013)
(3,061)
6,221
-

FY14
26,296
6.1%
(15,567)
10,684
3.8%
40.6%
(1,054)
(2,896)
6,734
-

FY15E
26,240
(0.2%)
(15,487)
10,708
0.2%
40.8%
(1,012)
(2,963)
6,732
-

FY16E
28,405
8.3%
(16,906)
11,455
7.0%
40.3%
(1,055)
(2,879)
7,521
-

FY17E
29,584
4.1%
(17,295)
12,244
6.9%
41.4%
(1,008)
(2,800)
8,436
-

(825)
(957)
(722)
(771)
(771)
5,396 5,777 6,010 6,749 7,665
(1,629) (1,567) (1,803) (2,025) (2,299)
30.2% 27.1% 30.0% 30.0% 30.0%
(52)
(70)
(74)
(77)
(81)
24
135
2
0
0
3,739 4,275 4,136 4,647 5,284
3,715
4.7%

4,140
11.4%

4,134
(0.1%)

4,647
12.4%

5,284
13.7%

12,443 12,443 12,226 11,580 11,149

12,444 12,445 12,296 12,082 11,364

Reported EPS ($)

Normalised EPS ($)
Growth

0.30
0.30
4.4%

0.34
0.33
11.4%

0.34
0.34
1.1%

0.38
0.38
14.4%

0.46
0.46
20.9%

DPS ($)
Growth

0.28
0.0%

0.30
5.4%

0.30
1.7%

0.30
0.0%

0.30
0.0%

DPS/EPS payout

93.2%

85.9%

89.2%

78.0%

64.5%

Cash Flow Statement

Net Profit for Cashflow
Depreciation & Amortisation
Non Cash Items
Working Capital Changes
Other Operating Cashflows
Cashflow from Operating Activities

FY13
3,739
4,074
574
(883)
210
7,714

FY14 FY15E FY16E FY17E

4,275 4,136 4,647 5,284
3,950 3,976 3,934 3,808
(224)
0
0
0
(524)
7
(18)
4
505
240
243
247
7,982 8,358 8,807 9,343

Capex
Net Acquisitions
Other Investing cashflows
Investing Cash Flow

(4,509) (3,762) (4,841) (3,605) (3,572)

730 2,235
(256)
0
0
52
81
0
0
0
(3,727) (1,446) (5,097) (3,605) (3,572)

Inc/(Dec) in Borrowings
Equity Issued
Dividends Paid
Other Financing Cashflows
Financing Cash Flow

(1,968)
185 (3,000)
0
0
0
0 (1,004) (1,800) (2,000)
(3,480) (3,545) (3,733) (3,668) (3,474)
(41)
(123)
0
0
0
(5,489) (3,483) (7,737) (5,468) (5,474)

Net Cash Flow

(1,502)

3,053 (4,475)

(266)

297

Neutral

Valuation Summary
Current mkt capitalisation

A$m
76,532.63

Price Target
Capital growth to price target
Trading Multiples
PE Pre-abnormals
PE Reported
EV/EBITDA
EV/EBIT

A$ps
6.26
5.38
(14.1%)

FY13
21.0
20.8
9.0
14.8

FY14 FY15E
18.8
18.6
18.2
18.6
8.4
8.5
13.3
13.5
FY14
4.7%
100.0%
10.6%
31.3%
17.1%

FY16E FY17E
16.3
13.5
16.3
13.5
8.0
7.4
12.2
10.8

Key Ratios
Dividend Yield
Franking
Return on Assets (%)
Return on Equity (%)
ROIC (%)

FY13
4.5%
100.0%
9.5%
30.8%
16.0%

FY15E
4.8%
100.0%
11.0%
30.4%
16.9%

FY16E
4.8%
100.0%
13.0%
35.6%
20.3%

FY17E
4.8%
100.0%
14.9%
41.5%
23.1%

Leverage
Gearing (Net Debt / Equity)
Gearing (ND / (ND + E))
Net Debt / EBITDA
EBIT Interest Cover (x)

FY13 FY14 FY15E

102.1% 75.4% 88.2%
50.5% 43.0% 46.9%
127.7% 98.5% 112.0%
7.5
7.0
9.3

FY16E
94.2%
48.5%
107.1%
9.8

FY17E
91.5%
47.8%
97.7%
10.9

Balance Sheet
Cash
Receivables
Investments
Inventories
Other Current Assets
Total Current Assets
Net PPE
Total Intangibles
Other Non Current Assets
Total Non Current Assets
Total Assets
Creditors
Current Borrowings
Current Tax Provisions
Other Current Provisions
Other Current Liabilities
Total Current Liabilities
Non Current Creditors
Non Current Borrowings
Deferred Tax Liabilities
Other Non Current Provisions
Other Non Current Liabilities
Total Non Current Liabilities
Total Liabilities
Equity
Other Equity
Reserves
Retained Profits
Outside Equity Interests
Total Shareholders Equity
Net Debt

FY13
2,479
4,557
431
436
7,903
20,326
8,202
2,096
30,624
38,527
4,241
751
918
1,612
7,522
14,313
1,330
276
2,169
18,130
25,652
5,711
0
(619)
7,519
264
12,875
12,585

FY16E
785
4,333
355
377
5,850
19,878
7,138
2,698
29,714
35,565
3,978
2,277
932
1,641
8,828
10,547
1,286
261
1,622
13,716
22,544
2,915
0
(228)
10,046
289
13,021
12,039

FY17E
1,083
4,310
353
377
6,123
19,790
6,990
2,698
29,478
35,602
3,957
2,277
932
1,641
8,807
10,547
1,286
261
1,622
13,716
22,523
915
0
(228)
12,022
370
13,079
11,741

FY14
5,527
4,172
362
377
10,438
19,842
6,382
2,698
28,922
39,360
3,834
2,277
932
1,641
8,684
13,547
1,286
261
1,622
16,716
25,400
5,719
0
(228)
8,331
138
13,960
10,297

FY15E
1,052
4,224
346
377
5,999
19,945
7,400
2,698
30,043
36,043
3,878
2,277
932
1,641
8,728
10,547
1,286
261
1,622
13,716
22,444
4,715
(0)
(228)
8,900
212
13,598
11,772

Source: Company reports and J.P. Morgan estimates.

Asia Pacific Equity Research

23 April 2015

Jarrod McDonald
(61-2) 9003-8604
[email protected]

JPM Q-Profile
Telstra Corporation Limited (AUSTRALIA / Telecommunication Services)
As Of: 16-Apr-2015

[email protected]

12 Mth Forward EPS

8.00

0.40

7.00

0.35

6.00

0.30

5.00

0.25

4.00

0.20

3.00

0.15

2.00

0.10

1.00

0.05

Current:

0.36

Current:

Nov/14

Jul/13

Mar/14

Nov/12

Jul/11

P/E Relative to S&P/ASX 200 Index

Mar/12

Nov/10

Jul/09

Mar/10

Nov/08

Jul/07

Mar/08

Nov/06

Jul/05

Mar/06

Nov/04

Jul/03

Mar/04

Nov/02

Mar/00

Jun/14

17.0x

25.0x

Current:

0.00

Mar/15

Sep/13

Dec/12

Jun/11

PE (1Yr Forward)

Mar/12

Sep/10

Dec/09

Jun/08

Mar/09

Sep/07

Dec/06

Jun/05

Mar/06

Sep/04

Dec/03

Jun/02

Mar/03

Sep/01

Mar/00

Dec/00

0.00

Jul/01

6.19

Mar/02

Current:

Nov/00

Local Share Price

1.48

2.00
1.80

20.0x

1.60
1.40

15.0x

1.20
1.00
0.80

10.0x

0.60
0.40

5.0x

0.20

6%

ROE (Trailing)

Current:

35.31

40.00

Current:

Nov/14

Jul/13

Mar/14

Nov/12

Mar/12

Jul/11

Nov/10

Mar/10

Jul/09

Nov/08

Mar/08

Jul/07

Mar/06

Nov/06

Jul/05

Mar/04

Nov/04

Jul/03

Nov/02

Price/Book (Value)

4.75

Current:

12.0x

P/B Trailing

Nov/14

Mar/14

Jul/13

Nov/12

Mar/12

Jul/11

Nov/10

Mar/10

Jul/09

Nov/08

Mar/08

Jul/07

Mar/06

Nov/06

Jul/05

Mar/04

Nov/04

Jul/03

Nov/02

Jul/01

Mar/00

Nov/14

Mar/14

Jul/13

Nov/12

Mar/12

Jul/11

Nov/10

Jul/09

Mar/10

Nov/08

Mar/08

Jul/07

0.0

Nov/06

0%
Mar/06

2.0

Jul/05

4.0

2%

Nov/04

4%

Mar/04

6.0

Jul/03

6%

Nov/02

8.0

Jul/01

8%

Mar/02

10.0

Mar/00

Jul/01

Dividend Yield (Trailing)

12.0

Proxy

10%

Nov/00

Mar/02

Mar/00

Nov/14

Mar/14

Jul/13

Nov/12

Jul/11

Current:

Australia BY

Mar/02

12Mth fwd EY

Nov/00

12%

Mar/12

Nov/10

Jul/09

Mar/10

Nov/08

Mar/08

Jul/07

Nov/06

Mar/06

Jul/05

Nov/04

Jul/03

Mar/04

Nov/02

Jul/01

Mar/02

Mar/00

Nov/00

Earnings Yield (& Local Bond Yield)

Nov/00

0.00

0.0x

5.7x

P/B Forward

35.00
10.0x

30.00

8.0x

25.00
20.00

6.0x

15.00
4.0x

10.00

2.0x

Nov/14

Mar/14

Jul/13

Nov/12

Mar/12

Jul/11

Nov/10

Mar/10

Jul/09

Nov/08

Mar/08

Jul/07

Nov/06

Mar/06

Jul/05

Nov/04

Mar/04

Jul/03

Nov/02

Jul/01

Mar/02

0.0x
Mar/00

Nov/14

Mar/14

Jul/13

Nov/12

Jul/11

Mar/12

Nov/10

Jul/09

Mar/10

Nov/08

Mar/08

Jul/07

Nov/06

Mar/06

Jul/05

Nov/04

Jul/03

Mar/04

Nov/02

Jul/01

Mar/02

Nov/00

Mar/00

0.00

Nov/00

5.00

Summary
Telstra Corporation Limited
AUSTRALIA
Telecommunication Services
12mth Forward PE
P/BV (Trailing)
Dividend Yield (Trailing)
ROE (Trailing)

57546.25
112.9812 TICKER TLS AU
Diversified Telecommunication
Latest
Min
Max Median
9.18
23.15
14.30
17.01x
5.67
2.57
9.53
4.18
4.75x
2.53
10.78
6.14
35.31
21.17
35.31
29.79

Average
14.17
4.38
6.56
29.06

Source: Bloomberg, Reuters Global Fundamentals, IBES CONSENSUS, JPMorgan Quantitative & Derivative Strategy

2 S.D.+
19.60
6.66
10.74
36.39

2 S.D. 8.74
2.09
2.37
21.72

% to Min
-46%
-55%
-47%
-40%

16-Apr-15
As Of:
Local Price:
6.19
EPS:
0.36
% to Max % to Med % to Avg
36%
-16%
-17%
68%
-26%
-23%
127%
29%
38%
0%
-16%
-18%

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

Analyst Certification: The research analyst(s) denoted by an AC on the cover of this report certifies (or, where multiple research
analysts are primarily responsible for this report, the research analyst denoted by an AC on the cover or within the document
individually certifies, with respect to each security or issuer that the research analyst covers in this research) that: (1) all of the views
expressed in this report accurately reflect his or her personal views about any and all of the subject securities or issuers; and (2) no part of
any of the research analyst's compensation was, is, or will be directly or indirectly related to the specific recommendations or views
expressed by the research analyst(s) in this report. For all Korea-based research analysts listed on the front cover, they also certify, as per
KOFIA requirements, that their analysis was made in good faith and that the views reflect their own opinion, without undue influence or
intervention.

Important Disclosures

Market Maker/ Liquidity Provider: J.P. Morgan Securities plc and/or an affiliate is a market maker and/or liquidity provider in
Telstra Corporation.

Lead or Co-manager: J.P. Morgan acted as lead or co-manager in a public offering of equity and/or debt securities for Telstra
Corporation within the past 12 months.

Client: J.P. Morgan currently has, or had within the past 12 months, the following company(ies) as clients: Telstra Corporation.

Client/Investment Banking: J.P. Morgan currently has, or had within the past 12 months, the following company(ies) as investment
banking clients: Telstra Corporation.

Client/Non-Investment Banking, Securities-Related: J.P. Morgan currently has, or had within the past 12 months, the following
company(ies) as clients, and the services provided were non-investment-banking, securities-related: Telstra Corporation.

Client/Non-Securities-Related: J.P. Morgan currently has, or had within the past 12 months, the following company(ies) as clients,
and the services provided were non-securities-related: Telstra Corporation.

Investment Banking (past 12 months): J.P. Morgan received in the past 12 months compensation from investment banking Telstra
Corporation.

Investment Banking (next 3 months): J.P. Morgan expects to receive, or intends to seek, compensation for investment banking
services in the next three months from Telstra Corporation.

Non-Investment Banking Compensation: J.P. Morgan has received compensation in the past 12 months for products or services
other than investment banking from Telstra Corporation.

J.P. Morgan Securities LLC (J.P. Morgan) is acting as Joint Bookrunner for Telstra Corporation Limiteds ("Telstra") 144A / Reg S
offering as announced on 30th March 2015. J.P. Morgan will be receiving fees in relation to the offering. J.P. Morgan may perform, or
may seek to perform, other financial or advisory services for Telstra or its affiliates and may have other interests in or relationships with
Telstra or its affiliates, and receive fees, commissions or other compensation in such capacities. This research report and the information
herein is not intended to serve as an endorsement of the possible transaction or result in procurement, withholding or revocation of a
proxy or any other action by a security holder. This report is based solely on publicly available information. No representation is made
that it is accurate or complete.
Company-Specific Disclosures: Important disclosures, including price charts and credit opinion history tables, are available for
compendium reports and all J.P. Morgancovered companies by visiting https://jpmm.com/research/disclosures, calling 1-800-477-0406,
or e-mailing [email protected] with your request. J.P. Morgans Strategy, Technical, and Quantitative
Research teams may screen companies not covered by J.P. Morgan. For important disclosures for these companies, please call 1-800-4770406 or e-mail [email protected].

Asia Pacific Equity Research

23 April 2015

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Rating Share Price

(A$)

Price Target
(A$)

18-Jan-07

UW

4.42

3.92

15-Feb-07 UW

4.37

3.97

07-Jun-07

4.81

4.07

19-Aug-07 N

4.24

4.07

10-Oct-07

4.46

4.39

01-Nov-07 N

4.71

4.70

21-Feb-08 N

4.69

4.78

21-May-08 UW

4.86

4.23

15-Dec-08 UW

4.13

3.55

13-Jan-09

UW

3.74

3.18

26-Feb-09 UW

3.77

2.99

10-Mar-09 UW

3.14

2.92

07-Apr-09

UW

3.21

3.21

15-Jun-09

UW

3.33

3.10

14-Aug-09 N

3.60

3.39

15-Dec-09 N

3.50

3.41

18-Dec-09 N

3.43

3.31

12-Feb-10 N

3.12

3.29

18-Mar-10 N

3.13

3.33

21-Jun-10

3.23

3.48

28-Jun-10

3.30

3.42

13-Aug-10 N

2.94

3.06

23-Nov-10 OW

2.65

3.08

11-Feb-11 OW

2.88

3.13

24-Jun-11

OW

3.03

3.15

12-Aug-11 OW

2.99

3.26

18-Aug-11 N

3.16

3.26

18-Nov-11 N

3.19

3.21

03-Aug-12 N

4.02

3.64

09-Aug-12 N

3.97

3.75

31-Oct-12

4.11

3.86

13-Dec-12 N

4.26

3.97

30-Jan-13

4.59

4.14

07-Feb-13 N

4.64

4.24

10-Apr-13

4.58

4.27

23-Jul-13

4.96

4.68

08-Aug-13 N

5.13

4.76

20-Dec-13 N

5.20

4.80

28-Jan-14

5.12

4.95

13-Feb-14 N

5.11

5.00

25-Jul-14

5.48

5.09

14-Aug-14 N

5.44

5.11

23-Oct-14

5.46

5.12

12-Feb-15 N

6.45

5.38

Telstra Corporation (TLS.AX, TLS AU) Price Chart

11
N A$4.39

10
9

UW A$2.99
UW A$3.1
N A$3.29
N A$3.42

N A$3.26

N A$3.86
N A$4.24

N A$5 N A$5.12

UW A$3.97
N A$4.07
UW A$4.23
UWUW
A$3.18
A$3.21
N A$3.31
N A$3.48
OW A$3.13
OW A$3.26 N A$3.75
N A$4.14
N A$4.76
N A$4.95
N A$5.11

8
UW A$4.07
N A$4.7
N A$4.78UWUW
A$3.55
A$2.92
N A$3.39
N A$3.41
N A$3.33
N A$3.06
OW A$3.08
OW A$3.15
N A$3.21N A$3.64
N A$3.97
N A$4.27
N A$4.68
N A$4.8
N A$5.09
N A$5.38
7 UW A$3.92
Price(A$)

Date

3
2

Oct
06

Apr
08

Oct
09

Apr
11

Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Jan 18, 2007.

Oct
12

Apr
14

UW

The chart(s) show J.P. Morgan's continuing coverage of the stocks; the current analysts may or may not have covered it over the entire
period.
J.P. Morgan ratings or designations: OW = Overweight, N= Neutral, UW = Underweight, NR = Not Rated
Explanation of Equity Research Ratings, Designations and Analyst(s) Coverage Universe:
J.P. Morgan uses the following rating system: Overweight [Over the next six to twelve months, we expect this stock will outperform the
average total return of the stocks in the analysts (or the analysts teams) coverage universe.] Neutral [Over the next six to twelve
months, we expect this stock will perform in line with the average total return of the stocks in the analysts (or the analysts teams)
coverage universe.] Underweight [Over the next six to twelve months, we expect this stock will underperform the average total return of
the stocks in the analysts (or the analysts teams) coverage universe.] Not Rated (NR): J.P. Morgan has removed the rating and, if
applicable, the price target, for this stock because of either a lack of a sufficient fundamental basis or for legal, regulatory or policy
10

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

reasons. The previous rating and, if applicable, the price target, no longer should be relied upon. An NR designation is not a
recommendation or a rating. In our Asia (ex-Australia) and U.K. small- and mid-cap equity research, each stocks expected total return is
compared to the expected total return of a benchmark country market index, not to those analysts coverage universe. If it does not appear
in the Important Disclosures section of this report, the certifying analysts coverage universe can be found on J.P. Morgans research
website, www.jpmorganmarkets.com.
Coverage Universe: McDonald, Jarrod: APN News & Media (APN.AX), Fairfax Media Limited (FXJ.AX), News Corporation
(NWS.AX), Nine Entertainment Co. Holdings (NEC.AX), Prime Media Group Limited (PRT.AX), REA Group Ltd (REA.AX), SEEK
Limited (SEK.AX), Seven West Media Limited (SWM.AX), Sky Network Television Limited (SKT.NZ), Southern Cross Media Group
(SXL.AX), TPG Telecom Ltd (TPM.AX), Telstra Corporation (TLS.AX), Ten Network Holdings (TEN.AX), carsales.com Ltd
(CAR.AX), iiNet (IIN.AX)
J.P. Morgan Equity Research Ratings Distribution, as of March 31, 2015

J.P. Morgan Global Equity Research Coverage

IB clients*
JPMS Equity Research Coverage
IB clients*

Overweight
(buy)
43%
55%
44%
75%

Neutral
(hold)
44%
49%
48%
68%

Underweight
(sell)
13%
37%
9%
54%

*Percentage of investment banking clients in each rating category.

For purposes only of FINRA/NYSE ratings distribution rules, our Overweight rating falls into a buy rating category; our Neutral rating falls into a hold
rating category; and our Underweight rating falls into a sell rating category. Please note that stocks with an NR designation are not included in the table
above.

Equity Valuation and Risks: For valuation methodology and risks associated with covered companies or price targets for covered
companies, please see the most recent company-specific research report at http://www.jpmorganmarkets.com, contact the primary analyst
or your J.P. Morgan representative, or email [email protected].
Equity Analysts' Compensation: The equity research analysts responsible for the preparation of this report receive compensation based
upon various factors, including the quality and accuracy of research, client feedback, competitive factors, and overall firm revenues.
Registration of non-US Analysts: Unless otherwise noted, the non-US analysts listed on the front of this report are employees of non-US
affiliates of JPMS, are not registered/qualified as research analysts under NASD/NYSE rules, may not be associated persons of JPMS,
and may not be subject to FINRA Rule 2711 and NYSE Rule 472 restrictions on communications with covered companies, public
appearances, and trading securities held by a research analyst account.

Other Disclosures
J.P. Morgan ("JPM") is the global brand name for J.P. Morgan Securities LLC ("JPMS") and its affiliates worldwide. J.P. Morgan Cazenove is a marketing
name for the U.K. investment banking businesses and EMEA cash equities and equity research businesses of JPMorgan Chase & Co. and its subsidiaries.
All research reports made available to clients are simultaneously available on our client website, J.P. Morgan Markets. Not all research content is
redistributed, e-mailed or made available to third-party aggregators. For all research reports available on a particular stock, please contact your sales
representative.
Options related research: If the information contained herein regards options related research, such information is available only to persons who have
received the proper option risk disclosure documents. For a copy of the Option Clearing Corporation's Characteristics and Risks of Standardized Options,
please contact your J.P. Morgan Representative or visit the OCC's website at http://www.optionsclearing.com/publications/risks/riskstoc.pdf
Legal Entities Disclosures
U.S.: JPMS is a member of NYSE, FINRA, SIPC and the NFA. JPMorgan Chase Bank, N.A. is a member of FDIC. U.K.: JPMorgan Chase N.A., London
Branch, is authorised by the Prudential Regulation Authority and is subject to regulation by the Financial Conduct Authority and to limited regulation by
the Prudential Regulation Authority. Details about the extent of our regulation by the Prudential Regulation Authority are available from J.P. Morgan on
request. J.P. Morgan Securities plc (JPMS plc) is a member of the London Stock Exchange and is authorised by the Prudential Regulation Authority and
regulated by the Financial Conduct Authority and the Prudential Regulation Authority. Registered in England & Wales No. 2711006. Registered Office 25
Bank Street, London, E14 5JP. South Africa: J.P. Morgan Equities South Africa Proprietary Limited is a member of the Johannesburg Securities
Exchange and is regulated by the Financial Services Board. Hong Kong: J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) is regulated
by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong and/or J.P. Morgan Broking (Hong Kong) Limited (CE
number AAB027) is regulated by the Securities and Futures Commission in Hong Kong. Korea: J.P. Morgan Securities (Far East) Ltd, Seoul Branch, is
regulated by the Korea Financial Supervisory Service. Australia: J.P. Morgan Australia Limited (JPMAL) (ABN 52 002 888 011/AFS Licence No:
238188) is regulated by ASIC and J.P. Morgan Securities Australia Limited (JPMSAL) (ABN 61 003 245 234/AFS Licence No: 238066) is regulated by
ASIC and is a Market, Clearing and Settlement Participant of ASX Limited and CHI-X. Taiwan: J.P.Morgan Securities (Taiwan) Limited is a participant
of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Bureau. India: J.P. Morgan India Private Limited
(Corporate Identity Number - U67120MH1992FTC068724), having its registered office at J.P. Morgan Tower, Off. C.S.T. Road, Kalina, Santacruz - East,
11

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

Mumbai 400098, is a member of the National Stock Exchange of India Limited (SEBI Registration Number - INB 230675231/INF 230675231/INE
230675231) and Bombay Stock Exchange Limited (SEBI Registration Number - INB 010675237/INF 010675237) and is regulated by Securities and
Exchange Board of India. Telephone: 91-22-6157 3000, Facsimile: 91-22-6157 3990 and Website: www.jpmipl.com. For non local research reports, this
material is not distributed in India by J.P. Morgan India Private Limited. Thailand: This material is issued and distributed in Thailand by JPMorgan
Securities (Thailand) Ltd., which is a member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and
Exchange Commission and its registered address is 3rd Floor, 20 North Sathorn Road, Silom, Bangrak, Bangkok 10500. Indonesia: PT J.P. Morgan
Securities Indonesia is a member of the Indonesia Stock Exchange and is regulated by the OJK a.k.a. BAPEPAM LK. Philippines: J.P. Morgan Securities
Philippines Inc. is a Trading Participant of the Philippine Stock Exchange and a member of the Securities Clearing Corporation of the Philippines and the
Securities Investor Protection Fund. It is regulated by the Securities and Exchange Commission. Brazil: Banco J.P. Morgan S.A. is regulated by the
Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. Mexico: J.P. Morgan Casa de Bolsa, S.A. de C.V., J.P. Morgan Grupo
Financiero is a member of the Mexican Stock Exchange and authorized to act as a broker dealer by the National Banking and Securities Exchange
Commission. Singapore: This material is issued and distributed in Singapore by or through J.P. Morgan Securities Singapore Private Limited (JPMSS)
[MCI (P) 100/03/2015 and Co. Reg. No.: 199405335R] which is a member of the Singapore Exchange Securities Trading Limited and is regulated by the
Monetary Authority of Singapore (MAS) and/or JPMorgan Chase Bank, N.A., Singapore branch (JPMCB Singapore) which is regulated by the MAS. This
material is provided in Singapore only to accredited investors, expert investors and institutional investors, as defined in Section 4A of the Securities and
Futures Act, Cap. 289. Recipients of this document are to contact JPMSS or JPMCB Singapore in respect of any matters arising from, or in connection
with, the document. Japan: JPMorgan Securities Japan Co., Ltd. is regulated by the Financial Services Agency in Japan. Malaysia: This material is issued
and distributed in Malaysia by JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) which is a Participating Organization of Bursa Malaysia Berhad and a
holder of Capital Markets Services License issued by the Securities Commission in Malaysia. Pakistan: J. P. Morgan Pakistan Broking (Pvt.) Ltd is a
member of the Karachi Stock Exchange and regulated by the Securities and Exchange Commission of Pakistan. Saudi Arabia: J.P. Morgan Saudi Arabia
Ltd. is authorized by the Capital Market Authority of the Kingdom of Saudi Arabia (CMA) to carry out dealing as an agent, arranging, advising and
custody, with respect to securities business under licence number 35-07079 and its registered address is at 8th Floor, Al-Faisaliyah Tower, King Fahad
Road, P.O. Box 51907, Riyadh 11553, Kingdom of Saudi Arabia. Dubai: JPMorgan Chase Bank, N.A., Dubai Branch is regulated by the Dubai Financial
Services Authority (DFSA) and its registered address is Dubai International Financial Centre - Building 3, Level 7, PO Box 506551, Dubai, UAE.
Country and Region Specific Disclosures
U.K. and European Economic Area (EEA): Unless specified to the contrary, issued and approved for distribution in the U.K. and the EEA by JPMS plc.
Investment research issued by JPMS plc has been prepared in accordance with JPMS plc's policies for managing conflicts of interest arising as a result of
publication and distribution of investment research. Many European regulators require a firm to establish, implement and maintain such a policy. This
report has been issued in the U.K. only to persons of a kind described in Article 19 (5), 38, 47 and 49 of the Financial Services and Markets Act 2000
(Financial Promotion) Order 2005 (all such persons being referred to as "relevant persons"). This document must not be acted on or relied on by persons
who are not relevant persons. Any investment or investment activity to which this document relates is only available to relevant persons and will be
engaged in only with relevant persons. In other EEA countries, the report has been issued to persons regarded as professional investors (or equivalent) in
their home jurisdiction. Australia: This material is issued and distributed by JPMSAL in Australia to "wholesale clients" only. This material does not take
into account the specific investment objectives, financial situation or particular needs of the recipient. The recipient of this material must not distribute it to
any third party or outside Australia without the prior written consent of JPMSAL. For the purposes of this paragraph the term "wholesale client" has the
meaning given in section 761G of the Corporations Act 2001. Germany: This material is distributed in Germany by J.P. Morgan Securities plc, Frankfurt
Branch and J.P.Morgan Chase Bank, N.A., Frankfurt Branch which are regulated by the Bundesanstalt fr Finanzdienstleistungsaufsicht. Hong Kong: The
1% ownership disclosure as of the previous month end satisfies the requirements under Paragraph 16.5(a) of the Hong Kong Code of Conduct for Persons
Licensed by or Registered with the Securities and Futures Commission. (For research published within the first ten days of the month, the disclosure may
be based on the month end data from two months prior.) J.P. Morgan Broking (Hong Kong) Limited is the liquidity provider/market maker for derivative
warrants, callable bull bear contracts and stock options listed on the Stock Exchange of Hong Kong Limited. An updated list can be found on HKEx
website: http://www.hkex.com.hk. Japan: There is a risk that a loss may occur due to a change in the price of the shares in the case of share trading, and
that a loss may occur due to the exchange rate in the case of foreign share trading. In the case of share trading, JPMorgan Securities Japan Co., Ltd., will be
receiving a brokerage fee and consumption tax (shouhizei) calculated by multiplying the executed price by the commission rate which was individually
agreed between JPMorgan Securities Japan Co., Ltd., and the customer in advance. Financial Instruments Firms: JPMorgan Securities Japan Co., Ltd.,
Kanto Local Finance Bureau (kinsho) No. 82 Participating Association / Japan Securities Dealers Association, The Financial Futures Association of Japan,
Type II Financial Instruments Firms Association and Japan Investment Advisers Association. Korea: This report may have been edited or contributed to
from time to time by affiliates of J.P. Morgan Securities (Far East) Ltd, Seoul Branch. Singapore: JPMSS and/or its affiliates may have a holding in any of
the securities discussed in this report; for securities where the holding is 1% or greater, the specific holding is disclosed in the Important Disclosures
section above. Taiwan: This material is issued and distributed in Taiwan by J.P. Morgan Securities (Taiwan) Limited. India: For private circulation only,
not for sale. Pakistan: For private circulation only, not for sale. New Zealand: This material is issued and distributed by JPMSAL in New Zealand only to
persons whose principal business is the investment of money or who, in the course of and for the purposes of their business, habitually invest money.
JPMSAL does not issue or distribute this material to members of "the public" as determined in accordance with section 3 of the Securities Act 1978. The
recipient of this material must not distribute it to any third party or outside New Zealand without the prior written consent of JPMSAL. Canada: The
information contained herein is not, and under no circumstances is to be construed as, a prospectus, an advertisement, a public offering, an offer to sell
securities described herein, or solicitation of an offer to buy securities described herein, in Canada or any province or territory thereof. Any offer or sale of
the securities described herein in Canada will be made only under an exemption from the requirements to file a prospectus with the relevant Canadian
securities regulators and only by a dealer properly registered under applicable securities laws or, alternatively, pursuant to an exemption from the dealer
registration requirement in the relevant province or territory of Canada in which such offer or sale is made. The information contained herein is under no
circumstances to be construed as investment advice in any province or territory of Canada and is not tailored to the needs of the recipient. To the extent that
the information contained herein references securities of an issuer incorporated, formed or created under the laws of Canada or a province or territory of
Canada, any trades in such securities must be conducted through a dealer registered in Canada. No securities commission or similar regulatory authority in
Canada has reviewed or in any way passed judgment upon these materials, the information contained herein or the merits of the securities described herein,
and any representation to the contrary is an offence. Dubai: This report has been issued to persons regarded as professional clients as defined under the
DFSA rules. Brazil: Ombudsman J.P. Morgan: 0800-7700847 / [email protected].

12

Jarrod McDonald
(61-2) 9003-8604
[email protected]

Asia Pacific Equity Research

23 April 2015

General: Additional information is available upon request. Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co.
or its affiliates and/or subsidiaries (collectively J.P. Morgan) do not warrant its completeness or accuracy except with respect to any disclosures relative to
JPMS and/or its affiliates and the analyst's involvement with the issuer that is the subject of the research. All pricing is as of the close of market for the
securities discussed, unless otherwise stated. Opinions and estimates constitute our judgment as of the date of this material and are subject to change
without notice. Past performance is not indicative of future results. This material is not intended as an offer or solicitation for the purchase or sale of any
financial instrument. The opinions and recommendations herein do not take into account individual client circumstances, objectives, or needs and are not
intended as recommendations of particular securities, financial instruments or strategies to particular clients. The recipient of this report must make its own
independent decisions regarding any securities or financial instruments mentioned herein. JPMS distributes in the U.S. research published by non-U.S.
affiliates and accepts responsibility for its contents. Periodic updates may be provided on companies/industries based on company specific developments or
announcements, market conditions or any other publicly available information. Clients should contact analysts and execute transactions through a J.P.
Morgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise.
"Other Disclosures" last revised March 28, 2015.

Copyright 2015 JPMorgan Chase & Co. All rights reserved. This report or any portion hereof may not be reprinted, sold or
redistributed without the written consent of J.P. Morgan. #$J&098$#*P

13