Italy Equities Garthwaite
Italy Equities Garthwaite
Andrew Garthwaite
+44 20 7883 6477
[email protected]
Marina Pronina
+44 20 7883 6476
m [email protected]
Robert Griffiths
+44 207 883 8885
[email protected]
Yiagos Alexopoulos
+44 207 888 7536
[email protected]
Nicolas Wylenzek
+44 20 7883 6480
nicolas.wylenz [email protected]
Alex Hymers
+44 20 7888 9710
alex.hym [email protected]
DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, AND THE STATUS
OF NON-US ANALYSTS. US Disclosure: Credit Suisse 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.
BEYOND INFORMATION
Client-Driven Solutions, Insights, and Access
Finally, equity valuations appear cheap. The P/B (excluding financials) of Italian equities is on a 25% discount to European markets
(the middle of its historic range), the PE relative is on a 5% discount to Europe (again, mid-range), the PE on normalised margins is
9.3x (one of the cheapest markets). The aggregate P/B is the cheapest of any region.
Funds flow: Flows into Italian equity funds have been strong, with EPFR data suggesting 3 month annualised inflows of 16% of AuM.
To us, many roads lead to Italian banks: they are largely retail (an area we prefer), private sector credit to GDP is the lowest in
Europe (Italy never had a credit or housing boom prior to 2009); NPLs of c20% (more than 90 days past due) and c13% (less than 30
days) should improve under a more buoyant economy, a change in mortgage repossession rules and very low mortgage rates (real
estate is the majority of banks collateral); the cost of funding to Italian banks should fall; there is a cost cutting story (Italy has triple
the number of bank branches of the UK) and an asset gathering story (Italian banks tend to have strong asset management
organisations).
Italian stocks rated Outperform by Credit Suisse analysts are: Intesa Sanpaolo, UBI, Pirelli, Prysmian, Mediaset, Rai Way
We keep to an overweight of the periphery. It performs better in periods of euro consolidation and is a play on a European recovery
from an economic perspective (because exports outside the Euro area account for only 14% and 11% of Italian and Spanish GDP
respectively, compared to 26% in Germany) and stock market exposure (i.e. peripheral equity markets more exposed to domestic
Europe than the Eurostoxx in aggregate). Hence, if the euro stabilises, Italian equities outperform the DAX. We struggle to see a
dollar surge from here given very high speculative positions and real rate differentials only in line with the current exchange rate.
Peripheral Europe is cheap on measures of normalised earnings (or its proxy, price to book) and relative PMIs continue to be strong.
The main risk is Greece at a time when peripheral Europe is expensive on actual earnings (though not Italy), and thus a concept of
normalised earnings has to be believed in. Our view on Greece remains that there is a strong incentive ultimately for a deal, but a deal
is only likely to be done at the last possible moment, with a critical catalyst likely to be a loss of popularity for Syriza. A word of caution
is that the derivatives market is quite complacent in pricing in Greek risk premium: skew is at a 2 year extreme and implied volatility is
below realised volatility.
Three problems: (1) Italy ranks poorly at the Ease of Doing Business survey
(56th ease of doing business - below Rwanda). Enforcing contracts 147th (below
Guatemala)-time to enforce contract 1185 days (double OECD norm).
Topics
Overall
Starting a Business
Dealing with Construction Permits
Getting Electricity
Registering Property
Getting Credit
Protecting Minority Investors
Paying Taxes
Trading Across Borders
Enforcing Contracts
Resolving Insolvency
DB 2015 Rank
DB 2014 Rank
56
46
116
102
41
89
21
141
37
147
29
52
61
114
97
41
86
19
137
34
147
27
Change in
Rank
-4
15
-2
-5
No change
-3
-2
-4
-3
No change
-2
(2) GDP growth per capita has been poor - much worse than Japan since
1990 and only in line with Greece since 2000 (3) Italy has the worst birth rate
in Western Europe only 9 births per 1,000 people.
170
140
160
130
150
140
120
130
110
120
Spain
Italy
Euro zone
Germany
100
90
1990
1994
1998
2002
France
Japan
USA
110
100
2006
2010
2014
00 01 02 03 04 05 06 07 08 09 10 11 12 13 14 15
More scope for fall in SME lending rates than anywhere else and this will help growth (SMEs are 75% of
GDP and on the latest survey 15% of SMEs continue to have little or no access to finance) and when SME
lending rates fell in Spain, growth rebounded. Furthermore consumer confidence is implying a further rise
in PMIs and PMI new orders versus inventories point to an acceleration in industrial production.
Italian PMI new orders inventories are in line with
industrial production growing by 5%
65
13
-5
60
17
-10
55
-15
50
-2
-3
-20
-7
-25
45
-13
-12
-30
40
-17
-35
35
-23
-22
-40
30
-45
1999
2001
2003
2004
2006
2008
2009
2011
2013
-33
2015
7.0
6.5
-27
2004
2005
2007
2009
2011
2013
2015
65
4.0
60
4.5
6.0
5.5
55
5.0
50
5.0
5.5
4.5
45
4.0
6.0
40
3.5
3.0
2.5
Germany
Spain
France
Italy
30
2.0
2003
2004
2006
2007
2008
2009
2010
2011
6.5
35
2013
2014
2015
7.0
2003
2004
2006
2007
2008
2009
2010
2011
2013
2014
2015
There are signs of life on the housing side and employment growth is
picking up
Strong increase in new mortgages
50%
40%
30%
20%
10%
0%
-10%
-20%
-30%
-40%
-50%
-60%
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
5
Italy, EC survey, employment expectations
3
1
-1
-3
-5
-7
-9
-11
-13
-15
03
04
05
06
07
08
09
10
11
12
13
14
15
2%
1%
0%
-1%
-2%
-3%
-4%
-5%
2001
2003
2005
2007
2009
2011
2013
2015
10
Aggregate leverage is not high and Italy only needs to tighten fiscal policy by 2% of
GDP to stabilize government debt to GDP (half the amount of France). Interest
payments could fall to 2% of GDP from 5% of GDP by 2020. Valuations are middling
compared to core Europe, but Italy is cheap on measures of normalized earnings..
Italian aggregate leverage is relatively low
400%
3.00
350%
2.00
1.00
300%
0.00
250%
2.0
-1.00
200%
-2.00
150%
-3.00
100%
-4.00
1.5
1.0
-5.00
50%
-6.00
0%
Portugal
125%
30
25
100%
21.7
20
Italy
Spain
Japan
France
Portugal
UK
18.5
105%
17.0
14.9
15
80%
95%
14.4
9.3
10
70%
60%
Ireland
Europe
Germany
Australia
27.2
115%
90%
Sweden
Switzerland
110%
0.0
USA
Greece
Germany
Italy
Ireland
Czech Republic
Canada
Spain
France
United States
Australia
United Kingdom
Japan
Austria
Switzerland
Norway
United Kingdom
Singapore
Italy
United States
Canada
Sweden
France
Denmark
Belgium
Netherlands
Portugal
Ireland
0.5
-7.00
7.8
5.6
85%
75%
2000
2005
2010
2015
2003
2006
2009
2012
2015
Austria
Italy
Spain
EMU
Portugal
65%
2000
Netherlands
1995
France
30%
1990
Germany
40%
Ireland
Belgium
50%
11
The banks look very cheap on HOLT and P/PPP. However we acknowledge
that earnings revisions just turned negative relative European banks and
Italian banks are overbought relative to the Italian market.
Italian banks have the third highest discount rate in
HOLT
60%
12
40%
Discount Rate
10 Year Median
10
20%
0%
-20%
-40%
-60%
India
Canada
Australia
US
Japan
Turkey
Global
Brazil
Spain
UK
Thailand
Taiwan
Italy
China
France
-80%
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
15%
10%
5%
0%
-5%
-10%
-15%
2005
2006
2007
2008
2009
2010
2012
2013
2014
2015
12
2015e, %
Name
Abs
rel to
Industry
rel to mkt %
above/below
average
Abs
rel to mkt %
above/below
average
Intesa Sanpaolo
15.9
136%
25%
1.2
Mediaset
38.7
200%
65%
2.2
Pirelli
15.1
135%
21%
Prysmian
16.9
103%
48%
Rai Way
29.5
152%
4%
Unione Di Banche
Italian
17.4
150%
35%
HOLT
2015e Momentum, %
FCY
DY
Price, %
change to
best
-25%
na
3.7
4.7
8.3
1.8
2.4
Outperform
-46%
3.6
1.7
5.1
-15.0
-0.4
3.0
Outperform
3.0
104%
2.7
2.7
30.7
-4.3
-0.7
2.9
Outperform
3.8
-12%
6.9
2.2
-11.5
-3.5
2.8
2.0
Outperform
7.6
-6%
na
3.1
na
-0.7
-0.6
1.7
Outperform
0.7
-28%
na
1.9
14.5
-8.0
-0.5
2.8
Outperform
3m EPS
Consensus
Credit Suisse
recommendation
rating
(1=Buy; 5=Sell)
3m Sales
Italian stocks which are cheap on HOLT with positive earnings momentum
-----P/E (12m fwd) ------
HOLT
2015e, %
2015e Momentum, %
Name
Abs
rel to
Industry
rel to mkt %
above/below
average
Abs
rel to mkt %
above/below
average
FCY
DY
Price, %
change to
best
3m EPS
3m Sales
Consensus
Credit Suisse
recommendation
rating
(1=Buy; 5=Sell)
Banco Popolare
16.0
136%
38%
0.7
-44%
na
1.5
34.5
16.1
-1.2
2.5
Not Rated
Intesa Sanpaolo
15.8
134%
23%
1.2
-24%
na
3.6
1.2
8.9
1.7
2.4
Outperform
Amplifon
25.5
136%
37%
3.5
-3%
5.6
0.7
6.4
6.0
5.8
2.1
Not Rated
Anima Holding
17.3
117%
35%
3.5
40%
na
2.6
32.0
18.0
12.6
2.3
Not Rated
Ansaldo Sts
21.2
134%
38%
3.3
-26%
na
1.6
17.9
0.7
0.5
3.0
Not Rated
Azimut Holding
16.1
109%
10%
6.3
48%
na
5.1
69.9
31.4
21.1
2.4
Not Rated
Beni Stabili
16.0
65%
-33%
0.9
-9%
0.0
4.0
22.2
10.0
-5.2
2.2
Not Rated
Buzzi Unicem
18.5
99%
22%
1.3
-21%
-13.0
0.9
67.4
8.9
1.9
2.6
Not Rated
Cattolica Assicurazioni
11.2
94%
-19%
0.7
-51%
na
5.0
20.8
3.8
na
2.7
Not Rated
Cerved Info.Solutions
17.9
121%
11%
na
na
6.9
3.4
46.5
2.4
-0.1
2.0
Not Rated
Erg
20.0
87%
41%
1.0
-35%
na
4.3
26.3
1.2
-13.3
1.5
Not Rated
Freni Brembo
16.1
144%
0%
4.8
41%
na
1.9
10.0
16.9
3.1
2.3
Not Rated
Saras
11.5
50%
-61%
2.1
4%
-494.1
2.6
83.0
436.7
-2.7
2.0
Not Rated
13
We are overweight the periphery and added on 20th March: (1)The periphery, both by
market exposure and economic exposure, is much more domestic than the core.
0.56
1.3
0.54
1.2
1.1
1.0
2008
2009
2010
2011
2012
2013
-30
1.3
20%
10%
-130
-180
0.50
-230
15%
1.2
-80
0.52
0.48
2015
2014
25%
1.1
Euro vs US 2-year real rates (with
2015 CS est), gap, bps
EUR/USD, rhs
-280
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
5%
0%
1
0.9
France
0.58
1.4
20
Greece
1.4
30%
Spain
0.60
70
Portugal
1.5
1.5
120
Italy
0.62
35%
Austria
1.6
170
Finland
0.64
Netherlands
Germany
0.66
EURUSD
Ireland
1.7
Belgium
0.6
80%
0.5
70%
0.4
60%
0.3
0.2
50%
0.1
40%
-0.1
30%
-0.2
20%
-0.3
10%
-0.4
0%
France
Denmark
Germany
Ireland
Finland
Belgium
Portugal
Italy
Spain
Austria
Greece
-0.5
Spain
Italy
Financials
France
Telecoms
Germany
Utilities
14
(2) The periphery is cheap on normalized earnings and P/B and (3) SME lending rates
can fall further. (4) Relative PMIs have picked up.
and the periphery is cheap on normalised 12m fwd PE
23.9
25
23.1
19.5
20
120%
16.4
13.9
15
12.9
9.0
10
6.5
5.9
Austria
130%
18.2
Portugal
110%
90%
Italy
Spain
Netherlands
EMU
France
Germany
100%
Ireland
Belgium
80%
7
70%
60%
1995 1997 1999 2001 2003 2005 2007 2009 2011 2013 2015
-3
-8
-13
2004
2006
2008
2009
2011
2013
2015
15
The key positive vs 2011-12: significant adjustment has already happened in the periphery: it
is running a current account surplus (i.e. can generate excess savings to fund its debt); and
REERs have already adjusted. However, the fiscal debt arithmetic is unsustainable without
mutualisation or growth (aggregate debt is 95% and budget deficit is 2.6%-a small primary
surplus).
REER deflated by ULC have already
adjusted (with the exception of Italy)
130
1%
125
0%
120
-1%
115
-2%
110
-3%
105
-4%
100
-5%
95
-6%
90
Ireland
Greece
Spain
Italy
Portugal
85
-7%
-8%
2001
Germany
80
2003
2005
2007
2009
2011
99
2013
01
03
05
07
09
11
13
Debt arithmetic is unsustainable on current growth rates. Peripheral countries would need to tighten fiscal
policy by 2-4pp of GDP in a scenario of 1% nominal growth
Government debt to
GDP (2014)
Germany
73
1.5
-0.6
France
95
-2.0
3.1
-2.1
1.2
Italy
132
1.4
1.6
-1.0
Spain
98
-1.6
3.8
1.9
Greece
177
1.5
1.0
-2.6
Ireland
110
0.6
2.0
-0.2
Portugal
130
1.7
2.1
-0.5
16
The negatives are: (1) Bond spreads are already very low - Spanish and Italian 10-year
bond yields are now c20bps below that of the US.
Peripheral banks moved in line with peripheral spreads
180
0.5
160
1.0
140
1.5
120
2.0
100
2.5
135
Utilities
0.8
1.3
115
1.8
2.3
105
2.8
80
3.0
95
3.3
Nov-13
May-14
3.5
May-15
Nov-14
85
May-13
Nov-13
May-14
Nov-14
May-15
135
1.0
140
125
120
115
100
105
80
95
0.0
-1.0
-2.0
-3.0
US 10-yr less Italy 10-yr bond yield
-4.0
60
85
20
2005
2007
2009
2011
2013
2015
-5.0
75
-6.0
65
-7.0
1995
1998
2002
2005
2008
2012
2015
17
(2) the periphery is expensive on 12m forward P/E relative to the core, (3) Relative earnings momentum
has rolled over and is now negative (4) From an index perspective, 30% of IBEX earnings is GEM related
(around 25% is LatAm - an area where we remain particularly negative because of the falling commodity
prices).
35%
105%
25%
15%
100%
5%
95%
-5%
90%
-15%
85%
-25%
80%
-35%
75%
1995
-45%
2001
1999
2003
2007
2011
2015
2003
2005
2007
2009
2011
2013
2015
18
The equity market does not seem to be pricing in much Greek risk
premium
Implied volatility is trading at a discount to short-term realised
volatility, while it usually tends to be the opposite
The Euro Stoxx put skew is 2 std below average , indicating that
investors have not been buying protection on Euro Stoxx
19
Signs of backtracking on reform (labour reforms, pension reforms, a 'restart the economy' law that permits overdue tax to be
paid in 100 instalments);
A loss of trust with the European partners (seeking to pass a law to deem the two bailouts as illegal, political rhetoric of
seeking Second World War reparations);
Recent opinion polls showing that twice as many Germans want Greece out of the euro than in it (which makes compromise
for Chancellor Merkel harder), with strong rhetoric from other peripheral countries and France that there should be no
compromise with Greece; The IMF has maintained a hard line in the negotiations;
The high popularity of Syriza (which is still at c45%), when a third of the party is on the far left and more open to a Grexit,
keeps the risk of a disorderly outcome still reasonably high, in our opinion.
Nonetheless, we think that a compromise is likely ultimately for the following reasons:
70% of the Greek population want to remain in the euro, according to recent polls. Thus if Greece were to have policies
inconsistent with being in the euro, we believe that there would be a referendum/election on whether to stay in the euro and
accept the new measures (and with it a probable change in the coalition);
Greece has a primary budget deficit without EU aid (there is little point defaulting if there is a primary budget deficit);
The loan to deposit ratio is already 120% and thus leaves the Greek banking system totally dependent on Emergency Liquidity
Assistance funding from the ECB (if Greece defaults, the ECB would likely cut off the banks from the ELA);
Despite approval ratings for the government still being high at c45%, they have fallen from more than 70% three months ago.
The more its popularity falls, the easier it may be for it to compromise (and take part in actions to avoid another election).
From a German perspective, the ECB and EFSF own 70% of Greek debt and if Greece left the Euro, there would be a default
on this debt.
There is potential geopolitical risk to the euro area from a Greek exit.
A 2-year Greek bond yield of 24% is at least discounting some of these risks.
Source: Credit Suisse research
20
Calendar of Greek repayments: 1.5bn IMF in June (June 5th, 12th, 16th and
19th) and 6.7bn ECB-held bonds in July/August (3.5bn in July 20th, 3.2bn in
August 20th)
21
Credit Suisse provided investment banking services to the subject company (WHR.N, 000270.KS, ALVG.DE, ISP.MI) within the past 12 months.
Credit Suisse provided non-investment banking services to the subject company (000270.KS, RWAY.MI) within the past 12 months
Credit Suisse has managed or co-managed a public offering of securities for the subject company (ISP.MI) within the past 12 months.
Credit Suisse has received investment banking related compensation from the subject company (WHR.N, 000270.KS, ALVG.DE, ISP.MI) within the
past 12 months
Credit Suisse expects to receive or intends to seek investment banking related compensation from the subject company (WHR.N, 6501.T, 000270.KS,
ALVG.DE, PRY.MI, ISP.MI, RWAY.MI, PECI.MI, MS.MI) within the next 3 months.
Credit Suisse has received compensation for products and services other than investment banking services from the subject company (000270.KS,
RWAY.MI) within the past 12 months
Disclosure Appendix
As of the date of this report, Credit Suisse makes a market in the following subject companies (WHR.N).
As of the end of the preceding month, Credit Suisse beneficially own 1% or more of a class of common equity securities of (ALVG.DE, PRY.MI, UBI.MI,
PECI.MI).
For other important disclosures concerning companies featured in this report, including price charts, please visit the website at https://rave.creditsuisse.com/disclosures or call +1 (877) 291-2683.
The analyst(s) involved in the preparation of this report have not visited the material operations of the subject company (WHR.N, 6501.T, 000270.KS,
ALVG.DE, PRY.MI, ISP.MI, RWAY.MI, UBI.MI, PECI.MI, MS.MI) within the past 12 months
Outperform (O) : The stocks total return is expected to outperform the relevant benchmark*over the next 12 months.
Neutral (N) : The stocks total return is expected to be in line with the relevant benchmark* over the next 12 months.
Restrictions on certain Canadian securities are indicated by the following abbreviations: NVS--Non-Voting shares; RVS--Restricted Voting Shares; SVS-Subordinate Voting Shares.
Underperform (U) : The stocks total return is expected to underperform the relevant benchmark* over the next 12 months.
*Relevant benchmark by region: As of 10th December 2012, Japanese ratings are based on a stocks total return relative to the analyst's coverage universe which
consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractiv e, Neutrals the less attractive, and
Underperforms the least attractive investment opportunities. As of 2nd October 2012, U.S. and Canadian as well as European ra tings are based on a stocks total return
relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most
attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. For Latin American and non-Japan Asia stocks, ratings are
based on a stocks total return relative to the average total return of the relevant country or regional benchmark; prior to 2nd Octob er 2012 U.S. and Canadian ratings
were based on (1) a stocks absolute total return potential to its current share price and (2) the relative attractiveness of a stocks total return potential within an analysts
coverage universe. For Australian and New Zealand stocks, the expected total return (ETR) calculation includes 12 -month rolling dividend yield. An Outperform rating is
assigned where an ETR is greater than or equal to 7.5%; Underperform where an ETR less than or equal to 5%. A Neutral may be assign ed where the ETR is between 5% and 15%. The overlapping rating range allows analysts to assign a rating that puts ETR in the conte xt of associated risks. Prior to 18 May 2015, ETR ranges for
Outperform and Underperform ratings did not overlap with Neutral thresholds between 15% and 7.5%, which was in operation from 7 July 2011.
Individuals receiving this report from a Canadian investment dealer that is not affiliated with Credit Suisse should be advised that this report may not
contain regulatory disclosures the non-affiliated Canadian investment dealer would be required to make if this were its own report.
Restricted (R) : In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications,
including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other
circumstances.
Principal is not guaranteed in the case of equities because equity prices are variable.
Volatility Indicator [V] : A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24
months or the analyst expects significant volatility going forward.
Analysts sector weightings are distinct from analysts stock ratings and are based on the analysts expectations for the fundamentals and/or valuation of
the sector* relative to the groups historic fundamentals and/or valuation:
Overweight : The analysts expectation for the sectors fundamentals and/or valuation is favorable over the next 12 months.
For Credit Suisse Securities (Canada), Inc.'s policies and procedures regarding the dissemination of equity research, please visit https://www.creditsuisse.com/sites/disclaimers-ib/en/canada-research-policy.html.
The following disclosed European company/ies have estimates that comply with IFRS: (ALVG.DE, ISP.MI, MS.MI).
Credit Suisse has acted as lead manager or syndicate member in a public offering of securities for the subject company (ISP.MI, MS.MI) within the past
3 years.
As of the date of this report, Credit Suisse acts as a market maker or liquidity provider in the equities securities that are the subject of this report.
Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that.
To the extent this is a report authored in whole or in part by a non-U.S. analyst and is made available in the U.S., the following are important disclosures
regarding any non-U.S. analyst contributors: The non-U.S. research analysts listed below (if any) are not registered/qualified as research analysts with
FINRA. The non-U.S. research analysts listed below may not be associated persons of CSSU and therefore may not be subject to the NASD Rule 2711
and NYSE Rule 472 restrictions on communications with a subject company, public appearances and trading securities held by a research analyst
account.
Credit Suisse Securities (Europe) Limited.........Andrew Garthwaite ; Marina Pronina ; Robert Griffiths ; Yiagos Alexopoulos ; Nicolas Wylenzek
Market Weight : The analysts expectation for the sectors fundamentals and/or valuation is neutral over the next 12 months.
Underweight : The analysts expectation for the sectors fundamentals and/or valuation is cautious over the next 12 months.
The MSCI sourced information is the exclusive property of Morgan Stanley Capital International Inc. (MSCI). Without prior written permission of MSCI,
this information and any other MSCI intellectual property may not be reproduced, re-disseminated or used to create and financial products, including
any indices. This information is provided on an "as is" basis. The user assumes the entire risk of any use made of this information. MSCI, its affiliates
and any third party involved in, or related to, computing or compiling the information hereby expressly disclaim all warranties of originality, accuracy,
completeness, merchantability or fitness for a particular purpose with respect to any of this information. Without limiting any of the foregoing, in no event
shall MSCI, any of its affiliates or any third party involved in, or related to, computing or compiling the information have any liability for any damages of
any kind. MSCI, Morgan Stanley Capital International and the MSCI indexes are services marks of MSCI and its affiliates.
*An analysts coverage sector consists of all companies covered by the analyst within the relevant sector. An analyst may cov er multiple sectors.
Rating
Outperform/Buy*
42%
(53% banking clients)
Neutral/Hold*
39%
(50% banking clients)
Underperform/Sell*
16%
(44% banking clients)
Restricted
3%
*For purposes of the NYSE and NASD ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, an d Underperform most closely correspond
to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to definitions above.)
An investor's decision to buy or sell a security should be based on investment objectives, current holdings, and other indivi dual factors.
The Global Industry Classification Standard (GICS) was developed by and is the exclusive property of Morgan Stanley Capital International Inc. and
Standard & Poors. GICS is a service mark of MSCI and S&P and has been licensed for use by Credit Suisse.
Credit Suisse does not provide any tax advice. Any statement herein regarding any US federal tax is not intended or written to be used, and cannot be
used, by any taxpayer for the purposes of avoiding any penalties.
The Credit Suisse HOLT methodology does not assign ratings to a security. It is an analytical tool that involves use of a set of proprietary quantitative
algorithms and warranted value calculations, collectively called the Credit Suisse HOLT valuation model, that are consistently applied to all the
companies included in its database. Third-party data (including consensus earnings estimates) are systematically translated into a number of default
algorithms available in the Credit Suisse HOLT valuation model. The source financial statement, pricing, and earnings data provided by outside data
vendors are subject to quality control and may also be adjusted to more closely measure the underlying economics of firm performance. The
adjustments provide consistency when analyzing a single company across time, or analyzing multiple companies across industries or national borders.
The default scenario that is produced by the Credit Suisse HOLT valuation model establishes the baseline valuation for a security, and a user then may
adjust the default variables to produce alternative scenarios, any of which could occur.
Additional information about the Credit Suisse HOLT methodology is available on request.
Credit Suisses policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the market
that may have a material impact on the research views or opinions stated herein.
Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer to
Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: http://www.csfb.com/research-andanalytics/disclaimer/managing_conflicts_disclaimer.html
The subject company (WHR.N, 6501.T, 000270.KS, ALVG.DE, ISP.MI, RWAY.MI, PECI.MI, MS.MI) currently is, or was during the 12-month period
preceding the date of distribution of this report, a client of Credit Suisse.
The Credit Suisse HOLT methodology does not assign a price target to a security. The default scenario that is produced by the Credit Suisse HOLT
valuation model establishes a warranted price for a security, and as the third-party data are updated, the warranted price may also change. The default
variable may also be adjusted to produce alternative warranted prices, any of which could occur.
CFROI, HOLT, HOLTfolio, ValueSearch, AggreGator, Signal Flag and Powered by HOLT are trademarks or service marks or registered trademarks
or registered service marks of Credit Suisse or its affiliates in the United States and other countries. HOLT is a corporate performance and valuation
advisory service of Credit Suisse.
For Credit Suisse disclosure information on other companies mentioned in this report, please visit the website at https://rave.creditsuisse.com/disclosures or call +1 (877) 291-2683.
References in this report to Credit Suisse include all of the subsidiaries and affiliates of Credit Suisse operating under its investment banking division. For more information on our structure, please use the following
link: https://www.credit-suisse.com/who_we_are/en/This report may contain material that is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in
any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would subject Credit Suisse AG or its affiliates ("CS") to any
registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is under copyright to CS. None of the material, nor its content, nor any copy
of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks and logos used in this report are
trademarks or service marks or registered trademarks or service marks of CS or its affiliates. The information, tools and material presented in this report are provided to you for information purposes only and are
not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred
to in this report are suitable for any particular investor. CS will not treat recipients of this report as its customers by virtue of their receiving this report. The investments and services contained or referred to in this
report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about such investments or investment services. Nothing in this report constitutes
investment, legal, accounting or tax advice, or a representation that any investment or strategy is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal recommendation to
you. CS does not advise on the tax consequences of investments and you are advised to contact an independent tax adviser. Please note in particular that the bases and levels of taxation may change.
Information and opinions presented in this report have been obtained or derived from sources believed by CS to be reliable, but CS makes no representation as to their accuracy or completeness. CS accepts no
liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that such liability arises under specific statutes or regulations applicable to
CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, other communications that are inconsistent with, and reach
different conclusions from, the information presented in this report. Those communications reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no
obligation to ensure that such other communications are brought to the attention of any recipient of this report. Some investments referred to in this report will be offered solely by a single entity and in the case of
some investments solely by CS, or an associate of CS or CS may be the only market maker in such investments. Past performance should not be taken as an indication or guarantee of future performance, and
no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment at its original date of publication by CS and
are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial
instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such as ADR's, the values of
which are influenced by currency volatility, effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors
who are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to,
spot and forward interest and exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product
should conduct their own investigation and analysis of the product and consult with their own professional advisers as to the risks involved in making such a purchase. Some investments discussed in this report
may have a high level of volatility. High volatility investments may experience sudden and large falls in their value causing losses when that investment is realised. Those losses may equal your original
investment. Indeed, in the case of some investments the potential losses may exceed the amount of initial investment and, in such circumstances, you may be required to pay more money to support those
losses. Income yields from investments may fluctuate and, in consequence, initial capital paid to make the investment may be used as part of that income yield. Some investments may not be readily realisable
and it may be difficult to sell or realise those investments, similarly it may prove difficult for you to obtain reliable information about the value, or risks, to which such an investment is exposed. This report may
provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed any such site and takes no responsibility for the content
contained therein. Such address or hyperlink (including addresses or hyperlinks to CS's own website material) is provided solely for your convenience and information and the content of any such website does
not in any way form part of this document. Accessing such website or following such link through this report or CS's website shall be at your own risk. This report is issued and distributed in Europe (except
Switzerland) by Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is authorised by the Prudential Regulation Authority and regulated by the Financial Conduct
Authority and the Prudential Regulation Authority. This report is being distributed in Germany by Credit Suisse Securities (Europe) Limited Niederlassung Frankfurt am Main regulated by the Bundesanstalt fuer
Finanzdienstleistungsaufsicht ("BaFin"). This report is being distributed in the United States and Canada by Credit Suisse Securities (USA) LLC; in Switzerland by Credit Suisse AG; in Brazil by Banco de
Investimentos Credit Suisse (Brasil) S.A or its affiliates; in Mexico by Banco Credit Suisse (Mxico), S.A. (transactions related to the securities mentioned in this report will only be effected in compliance with
applicable regulation); in Japan by Credit Suisse Securities (Japan) Limited, Financial Instruments Firm, Director-General of Kanto Local Finance Bureau (Kinsho) No. 66, a member of Japan Securities Dealers
Association, The Financial Futures Association of Japan, Japan Investment Advisers Association, Type II Financial Instruments Firms Association; elsewhere in Asia/ Pacific by whichever of the following is the
appropriately authorised entity in the relevant jurisdiction: Credit Suisse (Hong Kong) Limited, Credit Suisse Equities (Australia) Limited, Credit Suisse Securities (Thailand) Limited, regulated by the Office of the
Securities and Exchange Commission, Thailand, having registered address at 990 Abdulrahim Place, 27th Floor, Unit 2701, Rama IV Road, Silom, Bangrak, Bangkok 10500, Thailand, Tel. +66 2614 6000, Credit
Suisse Securities (Malaysia) Sdn Bhd, Credit Suisse AG, Singapore Branch, Credit Suisse Securities (India) Private Limited (CIN no. U67120MH1996PTC104392) regulated by the Securities and Exchange
Board of India (registration Nos. INB230970637; INF230970637; INB010970631; INF010970631), having registered address at 9th Floor, Ceejay House, Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777
3777, Credit Suisse Securities (Europe) Limited, Seoul Branch, Credit Suisse AG, Taipei Securities Branch, PT Credit Suisse Securities Indonesia, Credit Suisse Securities (Philippines ) Inc., and elsewhere in the
world by the relevant authorised affiliate of the above. Research on Taiwanese securities produced by Credit Suisse AG, Taipei Securities Branch has been prepared by a registered Senior Business Person.
Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn Bhd, to whom they should direct any queries on +603 2723 2020. This report has
been prepared and issued for distribution in Singapore to institutional investors, accredited investors and expert investors (each as defined under the Financial Advisers Regulations) only, and is also distributed by
Credit Suisse AG, Singapore branch to overseas investors (as defined under the Financial Advisers Regulations). By virtue of your status as an institutional investor, accredited investor, expert investor or
overseas investor, Credit Suisse AG, Singapore branch is exempted from complying with certain compliance requirements under the Financial Advisers Act, Chapter 110 of Singapore (the "FAA"), the Financial
Advisers Regulations and the relevant Notices and Guidelines issued thereunder, in respect of any financial advisory service which Credit Suisse AG, Singapore branch may provide to you. This information is
being distributed by Credit Suisse AG, Dubai Branch, duly licensed and regulated by the Dubai Financial Services Authority (DFSA), and is directed at Professional Clients or Market Counterparties only, as
defined by the DFSA. The financial products or financial services to which the information relates will only be made available to a client who meets the regulatory criteria to be a Professional Client or Market
Counterparty only, as defined by the DFSA, and is not intended for any other person. This research may not conform to Canadian disclosure requirements. In jurisdictions where CS is not already registered or
licensed to trade in securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade be made in
accordance with applicable exemptions from registration or licensing requirements. Non-U.S. customers wishing to effect a transaction should contact a CS entity in their local jurisdiction unless governing law
permits otherwise. U.S. customers wishing to effect a transaction should do so only by contacting a representative at Credit Suisse Securities (USA) LLC in the U.S. Please note that this research was originally
prepared and issued by CS for distribution to their market professional and institutional investor customers. Recipients who are not market professional or institutional investor customers of CS should seek the
advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. This research may relate to investments or services of a
person outside of the UK or to other matters which are not authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority or in respect
of which the protections of the Prudential Regulation Authority and Financial Conduct Authority for private customers and/or the UK compensation scheme may not be available, and further details as to where this
may be the case are available upon request in respect of this report. CS may provide various services to US municipal entities or obligated persons ("municipalities"), including suggesting individual transactions or
trades and entering into such transactions. Any services CS provides to municipalities are not viewed as "advice" within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer
Protection Act. CS is providing any such services and related information solely on an arm's length basis and not as an advisor or fiduciary to the municipality. In connection with the provision of the any such
services, there is no agreement, direct or indirect, between any municipality (including the officials, management, employees or agents thereof) and CS for CS to provide advice to the municipality. Municipalities
should consult with their financial, accounting and legal advisors regarding any such services provided by CS. In addition, CS is not acting for direct or indirect compensation to solicit the municipality on behalf of
an unaffiliated broker, dealer, municipal securities dealer, municipal advisor, or investment adviser for the purpose of obtaining or retaining an engagement by the municipality for or in connection with Municipal
Financial Products, the issuance of municipal securities, or of an investment adviser to provide investment advisory services to or on behalf of the municipality. If this report is being distributed by a financial
institution other than Credit Suisse AG, or its affiliates, that financial institution is solely responsible for distribution. Clients of that institution should contact that institution to effect a transaction in the securities
mentioned in this report or require further information. This report does not constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit Suisse AG, its
affiliates, and their respective officers, directors and employees accept any liability whatsoever for any direct or consequential loss arising from their use of this report or its content. Principal is not guaranteed.
Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that.
Copyright 2015 CREDIT SUISSE AG and/or its affiliates. All rights reserved.
Investment principal on bonds can be eroded depending on sale price or market price. In addition, there are bonds on which investment principal can be
eroded due to changes in redemption amounts. Care is required when investing in such instruments.
When you purchase non-listed Japanese fixed income securities (Japanese government bonds, Japanese municipal bonds, Japanese government guaranteed bonds, Japanese corporate bonds) from CS as a
seller, you will be requested to pay the purchase price only