+ All Categories
Home > Documents > IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader...

IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader...

Date post: 30-Dec-2020
Category:
Upload: others
View: 3 times
Download: 0 times
Share this document with a friend
12
Theme of the Day: Comparison of Croatian Tourism Companies by Multiples Bond, Money and Currency Markets: Croatian 9Y EUR Spread Continues to Tighten Despite the ECB Taper Tantrum Croatian Equity Market: ZABA and PBZ Deliver Better Performance Regional Equity Market: Romgaz Invests in the Construction of a New Thermal Plant Global Equity Market: Fed Holds Rates Steady Technical Perspective - Region: RIVPRA ZA - Downward trend Technical Perspective - Global: FTSE100 - Support @ 6763 IC Daily Highlights [CROATIA] Valamar Riviera's hotels won World Luxury Hotel Awards [SLOVENIA] Merger of 4 insurance companies from Sava Re Group formally completed [SLOVENIA] A.M. Best credit rating agency upgraded ratings of Zavarovalnica Triglav - financial strength rating up from “A–” to “A”, issuer credit rating up from “a–” to “a” [ROMANIA] Romgaz has concluded a contract worth EUR 268.8m with the consortium for the construction of a new thermal power plant [ROMANIA] Jan-Sep 2016 tourist overnight stays and arrivals increased by 8.9% and 11.0% respectively [ROMANIA] Industrial production prices down by 1.5% YoY in Sep 2016 [SERBIA] NIS' 9M 2016 sales revenues down by 20.6% to RSD 120.9bn, net profit fell by 29.8% to RSD 7.7bn [SERBIA] Aerodrom Nikola Tesla's 9M 2016 sales up 5% to EUR 52.8m, net profit up 13% to EUR 19m, the management also announced interim cash dividend for November [BULGARIA] Merger of Albena Invest Holding into Albena entered in the Commercial Register yesterday IC Daily Newsflash InterCapital Contacts Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures IC MARKET ESPRESSO InterCapital Research 03 November 2016 Quote of the Day: “The market, like the Lord helps those who help themselves. But unlike the Lord, the market does not forgive those who know not what they do. Warren Buffet Ivan Dražetić Money Market and Fixed Income, Dealer Phone: + 385 (0)1 4825 888 E-mail: [email protected] Kristina Pukšec Head of Fixed Income and Money Market Phone: + 385 (0)1 4825 854 E-mail: [email protected] IC.trader InterCapital.hr 1 Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: [email protected] Croatia I Slovenia I Romania I Bulgaria I Serbia 70 80 90 100 110 120 130 4-Nov-15 4-Feb-16 4-May-16 4-Aug-16 CRO Index SBITOP Index BELEX15 Index BET Index SOFIX Index Source: Bloomberg Regional indices TTM Date Announcement 3-Nov-16 BRD - 9M 2016 results 9-Nov-16 OMV Petrom - 9M 2016 results 11-Nov-16 GRVG - 9M 2016 results 11-Nov-16 Transelectrica - 9M 2016 results 11-Nov-16 Romgaz - 9M 2016 results 14-Nov-16 Transgaz - 9M 2016 results 14-Nov-16 Banca Transilvania - 9M 2016 results 14-Nov-16 LJSE - new working hours 15-Nov-16 Fondul Propr. - 9M 2016 results 15-Nov-16 Nuclearel. - 9M 2016 results Upcoming Announcements Company Investment Thesis VALAMAR RIVIERA One of the largest hospitality groups Favourable accommodation positioning Strong growth potential PETROL GROUP Stable cash flow High level of debt Strong retail player ADRIS GROUP Strategic shift Strong cash position Growth potential in insurance FONDUL PROPR. Managed by Franklin Templeton Significant discount to NAV Possible privatizations of portfolio companies Top Regional Investment Stories Margareta Maresić Junior Analyst Phone: + 385 (0)1 4825 857 E-mail: [email protected] Renata Čempuh Head of Front Office Phone: + 385 (0)1 4825 890 E-mail: [email protected] Danijel Delač Head of Brokerage Phone: + 385 (0)1 4825 894 E-mail: [email protected] Filip Majić Broker Phone: + 385 (0)1 4825 896 E-mail: [email protected] Marin Onorato Money Market and Fixed Income, Dealer Phone: + 385 (0)1 4343 180 E-mail: [email protected] Marcel Dimač Junior Analyst Phone: + 385 (0)1 4825 858 E-mail: [email protected]
Transcript
Page 1: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Theme of the Day:

Comparison of Croatian Tourism Companies by MultiplesBond, Money and Currency Markets:

Croatian 9Y EUR Spread Continues to Tighten Despite the ECB Taper TantrumCroatian Equity Market:

ZABA and PBZ Deliver Better PerformanceRegional Equity Market:

Romgaz Invests in the Construction of a New Thermal PlantGlobal Equity Market:

Fed Holds Rates SteadyTechnical Perspective - Region:

RIVPRA ZA - Downward trend Technical Perspective - Global:

FTSE100 - Support @ 6763

IC Daily Highlights

•[CROATIA] Valamar Riviera's hotels won World Luxury Hotel Awards•[SLOVENIA] Merger of 4 insurance companies from Sava Re Group formally completed•[SLOVENIA] A.M. Best credit rating agency upgraded ratings of Zavarovalnica Triglav - financial strength rating up from “A–” to “A”, issuer credit rating up from “a–” to “a” •[ROMANIA] Romgaz has concluded a contract worth EUR 268.8m with the consortium for the construction of a new thermal power plant•[ROMANIA] Jan-Sep 2016 tourist overnight stays and arrivals increased by 8.9% and 11.0% respectively•[ROMANIA] Industrial production prices down by 1.5% YoY in Sep 2016•[SERBIA] NIS' 9M 2016 sales revenues down by 20.6% to RSD 120.9bn, net profit fell by 29.8% to RSD 7.7bn•[SERBIA] Aerodrom Nikola Tesla's 9M 2016 sales up 5% to EUR 52.8m, net profit up 13% to EUR 19m, the management also announced interim cash dividend for November•[BULGARIA] Merger of Albena Invest Holding into Albena entered in the Commercial Register yesterday

IC Daily Newsflash

InterCapital Contacts

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures

IC MARKET ESPRESSOInterCapital Research

03 November 2016

Quote of the Day:“The market, like the Lord helps those who help

themselves. But unlike the Lord, the market does not forgive those who know not what they do. ”

Warren Buffet

Ivan DražetićMoney Market and Fixed Income, DealerPhone: + 385 (0)1 4825 888E-mail: [email protected]

Kristina PukšecHead of Fixed Income and Money MarketPhone: + 385 (0)1 4825 854E-mail: [email protected]

IC.traderInterCapital.hr1

Đivo PulitikaAnalystPhone: + 385 (0)1 4825 867E-mail: [email protected]

Croatia I Slovenia I Romania I Bulgaria I Serbia

70

80

90

100

110

120

130

4-Nov-15 4-Feb-16 4-May-16 4-Aug-16

CRO Index SBITOP Index BELEX15 Index

BET Index SOFIX Index

Source: Bloomberg

Regional indices TTM

Date Announcement

3-Nov-16 BRD - 9M 2016 results

9-Nov-16 OMV Petrom - 9M 2016 results

11-Nov-16 GRVG - 9M 2016 results

11-Nov-16 Transelectrica - 9M 2016 results

11-Nov-16 Romgaz - 9M 2016 results

14-Nov-16 Transgaz - 9M 2016 results

14-Nov-16 Banca Transilvania - 9M 2016 results

14-Nov-16 LJSE - new working hours

15-Nov-16 Fondul Propr. - 9M 2016 results

15-Nov-16 Nuclearel. - 9M 2016 results

Upcoming Announcements

Company Investment Thesis

VALAMARRIVIERA

One of the largest hospitality groupsFavourable accommodation positioning

Strong growth potential

PETROLGROUP

Stable cash flowHigh level of debt

Strong retail player

ADRISGROUP

Strategic shiftStrong cash position

Growth potential in insurance

FONDULPROPR.

Managed by Franklin TempletonSignificant discount to NAV

Possible privatizations of portfolio companies

Top Regional Investment Stories

Margareta MaresićJunior AnalystPhone: + 385 (0)1 4825 857E-mail: [email protected]

Renata ČempuhHead of Front OfficePhone: + 385 (0)1 4825 890E-mail: [email protected]

Danijel DelačHead of BrokeragePhone: + 385 (0)1 4825 894E-mail: [email protected]

Filip MajićBrokerPhone: + 385 (0)1 4825 896E-mail: [email protected]

Marin OnoratoMoney Market and Fixed Income, DealerPhone: + 385 (0)1 4343 180E-mail: [email protected]

Marcel DimačJunior AnalystPhone: + 385 (0)1 4825 858E-mail: [email protected]

Page 2: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Comparison of Croatian Tourism Companies by Multiples

Theme of the Day

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 2 IC.traderInterCapital.hr

Croatian tourism companies have released their 9M results and overall showed what was expected by the markets – strong growth in profitabilityand top line backed up by another record season. The third quarter proved to be traditionally the strongest one and thus we decided to observe itseffect through the EV/EBITDA multiple. Our analysis calculated the trailing multiple on the basis on H1 results and 3Q results in order to show theimpact of the released results based upon the same date for the calculation of the equity value.

In line with the expectations of solid growth in the sector Q3 2016 pushed the multiples rather down and as such provided for a solid overview ofhow growth expectations are priced in the financial markets as well as how the announcement of future investments incorporates itself in tradingmultiples.

Arenaturist shows the biggest change as its current EV/EBITDA is about 30% lower when the latest trailing EBITDA result is taken into account.However, such a large change is partly because of different basis in terms of companies under consolidation. Furthermore, before the release of9M results, Valamar Riviera was trading at 11.4x EV/EBITDA which now dropped to 9.6x. Lastly, many of the tourist companies have announcedhefty investments for the years to come which should ultimately add new value to the shareholders. As such it will be interesting to observe howthe markets will price these expectations going forward.

T12M EBITDA (million HRK)

EV/EBITDA on 12M trailing basis ending June and September 2016

15.0

11.7 11.7 11.4 11.4 11.410.510.4 10.4 10.0 9.9 9.7 9.6

9.0

ARNT LRH MAIS HUPZ PLAG RIVP TUHO

6M 2016 9M 2016 AVG 6M 2016 AVG 9M 2016

All tourism companies showed strong growth in profitability and top line backed up by another record season

With the release of Q3 reports the average EV/EBITDA multiple of tourism sector contracted by 17% and stands now at 9.9

Page 3: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Global bond sell-off managed to lift up European yields across the continent in a movethat was subsequently dubbed “ECB taper tantrum”, evoking the 2013 events fromacross the Atlantic. German 10Y briefly touched a YTM of 20bps (compared to July’s -20bps), nevertheless a pickup soon ensued pushing the yield down to the current13.4bps. Quite an interesting move happened on the Bobl too (i. e. German 5Y), which fora day or two moved above the ECB’s deposit rate (-40bps), nevertheless the recovery weare writing about pushed the yield once again below the PSPP threshold. It’s worthmentioning that before the last day of September ECB bought some EUR 255b ofGerman paper with an average weighted maturity of 7.88 years. It’s interesting to notethat in March 2016 (QE’s first anniversary) the average weighted maturity stood justslightly above 7 years, a testament to how the buying power of the Frankfurt-basedinstitution affects the yield curves altogether.

Croatian Eurobonds nevertheless continue to report a reduction in risk premia, a movethat we closely observe on the benchmark CROATIA 2025 EUR. The international bond iscurrently traded at 2.74% YTM (101.90 in clean price) and in spite of visible pricecorrection, it still hard to compare it to a drop in equivalent German bonds. Also, with thecurrent macroeconomic fundamentals, this might be another opportunity to go long onCroatian Eurobonds, i.e. buying on dips might soon be reactivated. The possible sourcesof risk lying ahead are clearly the ECB meeting beginning December, FOMC meeting (theDecember one, i. e. the “big” one) and US presidential election next week. Considering thelatter, if Brexit taught us anything, it’s that bull markets may go forth even with blackswan events taking place (appearing as if nothing had happened). And with Blackrockanalysts claiming that there’s still some 50 trillion USD in cash held by investors, itseems that the markets are just waiting for the risk to be excluded from the riskpremium equation in order to ignite another risk on trend.

Source: Bloomberg, InterCapital

Croatian 9Y EUR Spread Continues to Tighten Despite the ECB Taper Tantrum

Bond, money and currency markets

IC MARKET ESPRESSO

InterCapital domestic bond quotes Bloomberg: INKA5 <GO>

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 3

INDICATOR CRO SLO SRB ROM BULGDP (YoY, %) 2,8 2,7 2,5 6,0 3,5ten-year yield (%) 2,7 2,7 6,5 1,6 1,6CPI headline (YoY, %) -0,9 0,6 0,6 -0,6 -0,6PPI (YoY, %) -3,2 -0,9 0,2 -1,5 -2,4ind. Production (YoY, %) 1,9 6,0 5,3 1,2 2,7retail (YoY, %) 2,0 -0,1 8,1 13,3 5,4unemployment (YoY, %) 13,1 7,8 16,9 4,8 7,8budget balance (% GDP) -1,3 -2,7 -1,7 -0,8 -1,7public debt (% GDP) 86,7 86,2 77,0 38,4 26,7

Macroeconomic indicators

DUR. Zibor Euribor Belibor Robor(HRK) (EUR) (RSD) (RON)

O/N 0,55% n.a. 3,04% 0,59%1M 0,72% -0,37% 3,31% 0,65%3M 0,88% -0,31% 3,51% 0,73%6M 0,99% -0,21% 3,67% 0,94%9M 1,11% -0,13% n.a. 1,02%1Y 1,30% -0,07% n.a. 1,08%

Interest rates

bond curr. coupon price mid ytm

CROATIA

CROATI 18 EUR 5,875% 109,58 0,13%CROATI 22 EUR 3,875% 108,08 2,31%CROATI 25 EUR 3,000% 101,88 2,74%CROATI 17 USD 5,500% 102,16 1,64%CROATI 19 USD 6,750% 109,93 3,24%CROATI 20 USD 5,625% 111,04 3,41%CROATI 21 USD 6,375% 111,23 3,58%CROATI 23 USD 5,500% 109,00 3,90%CROATI 24 USD 6,000% 112,86 3,93%

SLOVENIA

SLOVEN 16 EUR 4,700%#N/A Field Not Applicable #VALUE!SLOVEN 18 EUR 4,000% 106,02 -0,37%SLOVEN 18 USD 4,750% 104,65 1,62%SLOVEN 22 USD 5,500% 115,75 2,63%SLOVEN 23 USD 5,850% 118,63 2,71%

SERBIA

SERBIA 17 USD 5,250% 103,03 2,29%SERBIA 18 USD 5,825% 106,00 2,87%SERBIA 20 USD 4,875% 103,62 3,70%SERBIA 21 USD 7,250% 115,03 3,85%SERBIA 24 USD 6,750% 101,63 6,49%

BULGARIA

BULGARIA 17 EUR 4,250% 103,10 -0,36%BULGARIA 22 EUR 2,000% 106,81 0,71%BULGARIA 24 EUR 2,950% 110,94 1,46%BULGARIA 27 EUR 2,625% 107,04 1,87%BULGARIA 35 EUR 3,125% 103,08 2,91%

ROMANIA

ROMANIA18 EUR 6,500% 110,46 0,01%ROMANIA19 EUR 4,875% 114,12 0,16%ROMANIA20 EUR 4,625% 116,74 0,26%ROMANIA22 USD 6,750% 118,74 2,88%ROMANIA24 USD 4,875% 112,16 2,99%

Eurobonds

ask

local sovereign, currency clause

RHMF-O-19BA

RHMF-O-203E

RHMF-O-227E

RHMF-O-247E

local sovereign, HRK

RHMF-O-172A

RHMF-O-17BA

RHMF-O-187A

RHMF-O-203A

RHMF-O-217A

RHMF-O-257A

RHMF-O-26CA

1,10%

1,79% 1,48%

106,90 1,39%

05/03/2020 6,750% 116,00 117,10

10/07/2018 5,250% 106,40

122,00

1,60

25/11/2017

1,60

0,56%106,00105,606,250%

0,19%

90,141,08% 0,77%

81,46

215,01

08/02/2017 4,750% 101,05 101,20

5,375% 112,95 113,95

5,750% 120,00 121,00

bench.

spreadbid ask bid bid ask

m. duration

2,81 2,81

4,82

3,041,06% 0,78% 3,04

4,822,53% 2,36%

ticker maturity couponprice ytm

10/07/2024

05/03/2020 6,500% 117,80 118,80

29/11/2019

22/07/2022 6,500% 121,00

0,75%

0,93%

222,21

4,35

6,27

1,01

0,26 0,26

1,01

4,35

3,01

6,272,83% 2,70%

3,01

104,00 2,03% 1,85%08/07/2021 2,750%

3,02% 2,84%112,70111,204,500%09/07/2025

103,20

7,17 7,17

8,18 8,1814/12/2026 4,250% 110,20 111,70 3,07% 2,91%

IC.traderInterCapital.hr

3.213

4.348 4.322

3.697

2.73

160

210

260

310

360

410

Mar-15 May-15 Jul-15 Sep-15 Nov-15 Jan-16 Mar-16 May-16 Jul-16 Sep-16

2.0

2.5

3.0

3.5

4.0

4.5

CROATIA 2025 EUR Spread (bps, rhs) CROATIA 2025 EUR Yield (%, lhs)

February 22nd, 2016 - Spread @ 356.26 bps (All-Time High November 03rd, 2016 - Spread @ 241.28 bps

Page 4: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

[Slovenia–Triglav Group–ZVTG SV] Confirmation of Triglav's good business performance manifestedwith the latest upgrade of its financial strength rating from A- to A (excellent) and the issuer creditrating from „ a-„ to „a“ with stable medium-term outlook by the rating agency A.M. Best. Hence,Slovenian insurance market leader has been given a competitive status on the financial marketswhich will further improve its business performance.

[Serbia– NIS – NIIS SG] Similar to the other industry peers, NIS's consolidated 9M results indicate adrop in the sales revenues by 15.8% down to RSD 134.1bn. Decreases in the costs of crude oil andgas, as well as the positive net income from exchange rate differences (unlike in the previous year),were not sufficient to prevent EBIT and net income from dropping by 48.5% and 29.8% respectively.More thorough dissemination of NIS's 9M results will be presented in the Company Note.

[Romania– Romgaz – SNG RO] Romgaz signed a EUR 268.8m worth contract with Spanish companyDuro Felguera and Romelectro for the construction of a new thermal power plant. This investmentamounts to 10% of the company’s net turnover for the 2015. The construction is due within the next3 years and its completion will further strengthen Romgaz's position on the electricity supply market

Romgaz Invests in the Construction of a New Thermal Plant

Regional Equity Market

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 4

Since there were no major corporate news yesterday, we have decided to show a brief comparison ofrecently published Q3 2016 results of two major Croatian banks listed on the Zagreb Stock Exchange.Namely, we have compared the key financials of Zagrebacka banka and Privredna banka Zagreb.

In spite of the conversions of CHF denominated loans, ZABA’s net loans staid stable at HRK 83.9bn (-0.5% YTD), while deposits from customers went up by 5.3% to HRK 91.1bn. Net interest revenue wentup by 4.7% to HRK 2.6bn, while the net fees and commissions increased by 6.2% to HRK 959m. Netprofit from trading and other revenues have increased by HRK 341m and eventually amounted toHRK 572m (most of this increase is the result of HRK 135m gain from sale of stake in Visa EuropeLimited). With 7.3% higher operating costs, the group’s posted net profit before impairment andother provisions in the amount of HRK 2.2bn, up by 20.8% YoY. Impairment and other provisionsamounted to HRK 529 million and they have decreased by HRK 1,871 million, mainly due to Swissfranc loans conversion expense in the previous year. Therefore the bottom line turned out positiveamounting to HRK 1.4bn.

In the first nine months of 2016 PBZ recorded a 4.2% higher net interest revenue of HRK 1.9bn, whilenet fees and commissions went up by 4.6% to HRK 944m compared to the same period last year.With costs down by 0.4% YoY, net profit before value adjustments and reservations for losses endedat HRK 1.8bn (+22.9% YoY). The group managed to decrease impairments and reservations by 81.3%YoY to HRK 265m. Altogether, the period ended with net profit reaching HRK 1.2bn. From the balancesheet perspective, PBZ posted flattish loans to customers of roughly HRK 51.5bn compared to YE. Inthe meantime, deposits went up by 3.5% to HRK 60.8bn.

ZABA and PBZ Deliver Better Performance

Croatian Equity Market

90

92

94

96

98

100

102

104

106

108

4-Nov-15 4-Feb-16 4-May-16 4-Aug-16

SBITOP Index

Source: Bloomberg

80

85

90

95

100

105

110

115

120

125

130

4-Nov-15 4-Feb-16 4-May-16 4-Aug-16

CRO Index

CRO10 Index

CROPLUS Index

Source: Bloomberg

85

90

95

100

105

110

115

4-Nov-15 4-Feb-16 4-May-16 4-Aug-16

BELEX15 Index

BELEXLIN Index

Source: Bloomberg

80

85

90

95

100

105

110

115

4-Nov-15 4-Feb-16 4-May-16 4-Aug-16

BET Index

BET-BK Index

Source: Bloomberg

90

95

100

105

110

115

120

125

4-Nov-15 4-Feb-16 4-May-16 4-Aug-16

SOFIX Index

BGBX40 Index

Source: Bloomberg

Index fundamentals

Daily market snapshot

Banca Transilvania 2,10 Metalac 4,2% Aerodrom Nikola Tesla -5,32%

Electrica 1,18 Gorenje 2,5% Industrial Holding Bulgaria -5,18%

Transgaz 0,89 M+S Hydraulic 2,1% Ingra -5,00%

Romgaz 0,58 Industrial Capital Holding 1,3% Optima Telekom -4,15%

Fondul Proprietatea 0,49 Stara Planina Holding 0,9% Tankerska NG -3,42%

OMV Petrom 0,41 Messer Tehnogas 0,7% Valamar Riviera -3,40%

Valamar Riviera 0,40 Transelectrica 0,3% Atlantska plovidba -3,36%

Transelectrica 0,34 Dalekovod 0,3% Belje -2,75%

Ericsson Nikola Tesla 0,30 Chimimport 0,2% Varteks -2,20%

Volume (EURm) Winners Laggards

Volume: EUR 6.71m

Volume: EUR 0.48m

Volume: EUR 1.15m

Volume: EUR 2.12m

Volume: EUR 0.34m

* ATPLRA ZA and ADRSPA ZA are excluded from CROBEX multiples and ratios due to large one-off event / Market snapshot includes only main index components

Day YTD 1YLast

Price EV/S P/EEV /

EBITDANet debt / EBITDA ROE (%) Div. Yld

CROBEX* -1,0% 14,8% 12,4% 1.940 1,13 23,97 9,10 2,17 4,5% 2,7%

SBITOP -0,7% 6,5% 6,0% 741 0,51 11,79 6,30 2,07 8,0% 5,1%

BELEX15 -1,1% 3,3% 8,8% 665 0,79 26,93 5,35 0,70 2,5% 4,5%

BET -0,7% -3,0% -7,5% 6.795 0,82 18,56 2,65 -0,74 4,4% 8,0%

SOFIX -0,7% 15,8% 19,6% 534 0,85 12,79 6,53 1,31 4,6% 2,0%

IC.traderInterCapital.hr

Page 5: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

U.S. equities closed lower on Wednesday after the Federal Reserve kept interest ratesunchanged, while worries surrounding the presidential election weighed on investorsentiment.

With financial markets anticipating a rate hike before the end of the year, the FederalReserve held interest rates steady again while continuing to acknowledge that the casefor a move is getting stronger. Federal Open Market Committee officials, however, madeno direct nod to a coming rate increase at the December meeting, a move that themarket is strongly anticipating. In fact, the dovish FOMC majority gained a vote.

According to investment managers, there's no surprises here. This meeting was aboutsetting the mood music ahead of the December meeting. All the signs now point to ahike in December. The labour market is doing well, inflation is creeping up and growth isgood.

Fed Holds Rates Steady

Global Equity Market

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 5

day 1 Y YTD

North/South AmericaDOW JONES -0,43% 0,23% 3,07%

S&P 500 -0,65% -0,56% 2,64%

NASDAQ -0,93% -0,77% 1,96%

S&P/TSX -1,24% 6,45% 12,18%

BOLSA -1,47% 6,20% 10,07%

BOVESPA -2,46% 38,06% 46,08%

MERVAL -1,76% 31,17% 43,96%

IPSA -0,62% 10,07% 15,84%

Asia/PacificS&P/ASX 200 -0,07% -0,26% -1,33%

NIKKEI 225 -1,76% -8,29% -9,98%

HANG SENG -0,19% 0,88% 3,89%

SHCOPM 0,79% -5,71% -11,64%

KOSPI 0,25% -3,15% 1,15%

TWSE -0,79% 4,06% 8,75%

SET 0,18% 6,28% 16,56%

BSE SENSEX 30 0,11% 3,64% 5,52%

Africa/Near East/RussiaFTSE/JSE -1,37% -9,71% -4,28%

XU 100 0,09% -6,85% 7,68%

Hermes 0,76% 13,44% 19,47%

Tel Aviv 100 -0,64% -11,16% -7,42%

MICEX 10 -0,11% 7,71% 11,13%

RTS 0,29% 10,11% 28,92%

Western EuropeDJ EURO STOXX 50 -1,42% -13,43% -8,79%

FTSE 100 -1,04% 7,23% 9,66%

CAC 40 -1,24% -10,57% -4,80%

DAX -1,47% -5,30% -3,46%

IBEX 35 -1,85% -15,21% -7,03%

S&P/MIB 30 -2,51% -26,65% -23,08%

SMI -0,79% -13,82% -12,67%

-1,81% -0,60% 1,34%ATX

IndexChange (%)

S&P 500 SECTOR PERFORMANCE % Day % YTD % 1M % 3M % 6M % 1Y % Day % YTD % 1M % 3M % 6M % 1Y

CONSUMER DISCRETIONARY -0,6% -1,5% -3,8% -4,5% -3,2% -5,6% INDUSTRIALS -0,4% 5,4% -3,3% -2,4% 0,5% 2,4%

CONSUMER STAPLES -0,2% 3,7% -1,0% -3,5% -0,5% 5,0% INFO TECH -0,7% 9,3% -1,2% 2,7% 13,4% 5,7%

ENERGY -1,0% 11,6% -3,7% 0,4% 1,8% -5,1% MATERIALS -0,6% 6,1% -3,3% -4,3% -0,4% 1,0%

FINANCIALS -0,8% 0,7% 1,4% 1,7% 3,5% -1,6% TELECOM SERVICES -1,2% 2,9% -9,7% -14,2% -7,5% 3,5%

HEALTHCARE -0,5% -7,4% -7,4% -11,3% -4,6% -8,0% UTILITIES -1,3% 10,6% -0,9% -7,0% -1,8% 9,0%

STOXX EUROPE 600 SECTOR PERFORMANCE % Day % YTD % 1M % 3M % 6M % 1Y % Day % YTD % 1M % 3M % 6M % 1Y

AUTOMOBILES & PARTS -2,6% -15,0% -1,0% 2,7% 0,0% -13,4% INSURANCE -1,4% -13,9% -4,2% 0,2% -2,5% -15,6%

BANKS -0,9% 2,0% -3,5% 3,4% 3,5% 1,8% MEDIA -1,2% -15,0% -6,5% -5,4% -7,6% -16,9%

BASIC RESOURCES 0,5% -12,5% -8,3% -10,0% -9,2% -17,2% OIL & GAS -2,2% 6,9% -1,2% 3,4% 3,0% -5,1%

CHEMICALS -0,9% -4,3% -2,1% 3,0% 2,0% -8,8% REAL ESTATE -1,9% -18,1% 0,2% 5,9% -4,5% -18,2%

CONST. & MATERIALS -2,4% -20,1% 4,3% 13,5% 0,5% -24,0% RETAIL -1,9% -10,4% -4,9% -7,0% -6,8% -13,4%

CONSUMER GOODS -0,5% -18,6% -4,7% -3,1% -6,4% -16,9% TECHNOLOGY -0,2% 42,0% 3,9% 10,1% 23,5% 14,0%

FINANCIAL SERVICES -0,4% -6,5% -6,9% -6,3% -1,6% -7,2% TELECOM SERVICES -1,0% -18,3% -3,5% -5,1% -10,3% -21,5%

FOOD & BEVERAGE -0,8% -5,9% -9,2% -5,0% 6,0% -5,0% TRAVEL & LEASURE -1,0% -1,3% -4,6% -0,2% 1,4% -3,3%

HEALTH CARE -0,2% -16,2% -7,8% -12,5% -5,8% -16,7% UTILITIES -0,7% -10,5% -0,5% 1,6% -2,3% -16,8%

IND. GOODS & SERVICES -0,7% -2,7% -4,7% -3,9% -0,5% -7,1%

IC.traderInterCapital.hr

Page 6: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Today we are looking @ daily RIVPRA graph. It continues to move downwards andbreached support that was provided by SMAVG50. Short term key support providespsychological level @ 30. First resistance provides low from 28/09/2016 @ 33,7. RSI isin downward trend.

RIVPRA ZA - Downward trend (daily chart)

Technical Perspective - Region

Today we are looking @ daily FTSE100 index. After it tested resistance that is provided byhigh from 2015 @ 7122, it moves downwards and breached psychological level @ 7000and now is testing support that provides SMAVG50. First support provides high from06/08/2015 @ 6763 + SMAVG100. RSI is in downward trend and felt below 50 points.

FTSE100 - Support @ 6763 (daily chart)

Technical Perspective - Global

We would be buyers in case red downward trend line on RSI gets

breached.

Trading Suggestion:

We would be sellers in case support @ 6763 gets breached.

Trading Suggestion:

Technical Targets:7122… high 2015

7000… psychological level6955… high 15/08/2016

6900… SMAVG506861… last

6763… high 06/08/20156748… SMAVG100

Technical Targets:37,25… ATH

36,25… high 201633,75… low 28/09/2016

31,92… SMAVG5031,20… last

30,00… psychological level28,79… SMAVG100

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 6 IC.traderInterCapital.hr

Page 7: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Selected Equity Fundamentals (Trailing Basis) & Performance

Regional Equity Market; Fundamentals of Selected Companies

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 7

Company

Day YTD 1Y P/E P/BV P/CFO EV/SEV /

EBITDANet debt / EBITDA ROA (%) ROE (%) Dividend Div. Yld

Industrial

Koncar 2016-09 231,1 675,00 -0,7% 3,1% -3,6% 11,47 0,74 17,13 0,44 5,86 -2,46 4,1% 6,4% 12,00 1,8%

Ericsson NT 2016-09 202,1 1.140,44 -1,1% 18,7% 21,7% 17,13 6,49 8,43 0,87 9,42 -1,35 11,9% 37,9% 100,00 8,8%

Petrokemija 2016-09 31,3 18,30 0,3% 39,3% 16,3% -3,33 2,30 15,30 0,45 19,30 14,31 -6,1% -69,0% 0,00 0,0%

Duro Dakovic 2016-09 49,8 49,24 -1,5% 86,1% 122,7% -11,18 -37,55 -5,30 1,41 823,84 378,01 -5,7% n/a 0,00 0,0%

AD Plastik 2016-09 76,7 137,30 -0,7% 40,3% 41,5% 12,79 0,88 -19,44 0,97 7,35 2,79 3,4% 6,9% 12,00 8,7%

Gorenje 2016-06 219,8 9,00 2,5% 95,7% 97,8% 213,63 0,60 5,12 0,51 7,28 4,75 0,1% 0,3% 0,00 0,0%

Cinkarna 2016-06 83,1 102,00 -1,0% 34,2% 21,4% 11,82 0,59 8,68 0,44 3,46 -0,46 3,8% 5,0% 4,20 4,1%

Metalac 2016-06 24,7 1.490,00 4,2% 21,6% 30,7% 7,01 0,68 6,24 0,43 4,43 0,36 5,8% 9,6% 155,00 10,4%

Jedinstvo 2016-06 10,4 4.201,00 0,0% -17,6% -16,8% 4,05 0,25 -1,34 0,07 0,72 -1,56 3,2% 6,3% 211,76 5,0%

Alfa Plam 2016-06 48,3 34.000,00 0,0% 0,2% 22,9% 8,97 0,90 6,54 0,74 5,73 -2,22 7,9% 10,0% 1.000,00 2,9%

Messer Teh. 2016-06 97,5 11.577,00 0,7% 33,1% 47,1% 3,02 0,72 6,29 0,82 2,04 -1,85 22,4% 24,0% 1.801,00 15,6%

Gosa Montaza 2016-06 4,2 2.020,00 0,0% 18,8% 25,5% 4,26 0,51 -24,26 -0,10 -0,99 -4,26 7,1% 11,9% 142,00 7,0%

Neochim 2016-06 73,4 54,10 -1,6% 16,6% 23,0% 5,58 1,45 4,13 0,53 3,78 0,36 19,4% 25,9% 0,80 1,5%

Monbat 2016-06 159,9 8,02 -0,9% 0,3% 10,2% 15,49 1,67 -213,62 1,51 10,05 1,62 7,2% 10,8% 0,28 3,5%

MS Hydraulic 2015-12 116,2 5,82 2,1% 14,1% 14,1% 26,59 3,58 13,29 2,46 12,67 -0,83 11,7% 13,5% 0,22 3,8%

Fundamental indicators

Last availab. FS Last price

Change

M. Cap( EURm)

Utility

Electrica 2016-06 1.029,1 13,38 -0,1% 9,7% 10,9% 8,56 0,73 5,73 0,35 1,94 -2,66 6,4% 8,5% 0,86 6,4%

Transgaz 2016-06 774,8 296,00 -1,0% 6,9% 12,1% 7,76 0,99 6,35 1,48 3,41 -1,30 8,7% 12,7% 27,61 9,3%

Transelectrica 2016-06 474,2 29,10 0,3% -0,2% 6,4% 7,62 0,71 2,86 0,68 2,82 -0,22 5,5% 9,3% 2,65 9,1%

Janaf 2016-09 691,7 5.157,80 0,0% 14,6% 16,7% 18,55 1,43 10,70 6,30 8,23 -1,33 7,1% 7,7% 132,15 2,6%

Energy

INA 2016-09 4.255,1 3.197,17 0,2% 8,3% 1,5% -21,97 2,99 18,82 2,35 19,41 1,69 -7,2% -13,6% 0,00 0,0%

NIS 2016-06 850,5 642,00 -1,4% 7,0% 1,1% 8,18 0,55 2,97 1,09 5,56 2,72 3,5% 6,8% 24,69 3,8%

OMV Petrom 2016-06 2.820,9 0,22 -1,1% -22,8% -30,4% -9,60 0,49 2,76 0,84 2,58 0,24 -3,3% -5,1% 0,00 0,0%

Romgaz 2016-06 2.005,1 23,40 -0,2% -14,0% -20,1% 8,65 0,97 4,95 1,48 2,70 -1,79 9,4% 11,3% 2,70 11,5%

Nuclearelectrica 2016-06 326,8 4,88 -0,7% -24,1% -28,5% 13,66 0,20 2,26 0,90 2,42 0,03 1,2% 1,5% 0,33 6,8%

Pharma

Krka 2016-06 1.906,9 58,15 -0,6% -10,8% -11,6% 16,44 1,28 7,62 1,52 6,00 -0,42 6,0% 7,8% 2,65 4,6%

Galenika Fito. 2016-06 59,3 2.763,00 0,0% 16,3% 29,7% 7,65 1,07 17,89 1,40 5,14 -1,71 12,4% 14,0% 80,00 2,9%

Sopharma 2016-06 207,4 3,01 -0,9% 9,8% 14,2% 16,71 0,89 8,09 0,69 5,57 1,84 2,9% 5,3% 0,07 2,3%

Construction

Ingra 2016-09 4,8 2,66 -5,0% -8,9% -13,9% 0,45 0,40 -1,41 10,74 3,51 3,32 9,0% 89,6% 0,00 0,0%

Tehnika 2016-09 10,5 415,01 0,9% 47,7% 22,1% -20,99 0,26 -2,74 0,70 12,08 9,54 -0,4% -1,2% 0,00 0,0%

IGH 2016-09 8,2 100,00 0,0% -5,1% 3,5% -0,93 4,14 4,80 3,32 -8,99 -7,87 -10,5% -446,0% 0,00 0,0%

Viadukt 2016-09 19,4 318,33 0,0% 6,8% 26,8% -35,14 0,41 5,73 0,40 4,08 2,07 -0,4% -1,2% 0,00 0,0%

Hidroelektra 2016-09 1,8 21,20 -7,8% -3,6% -9,8% -0,18 -0,11 -0,68 0,75 -1,39 -1,18 -27,7% n/a 0,00 0,0%

Dalekovod 2016-09 48,9 14,86 0,3% 8,6% -2,4% 22,21 1,06 6,33 0,86 9,55 6,00 1,0% 4,8% 0,00 0,0%

Energoprojekt 2016-06 120,0 1.351,00 0,1% 30,3% 41,9% 14,21 0,76 15,03 0,41 5,68 -0,51 2,4% 5,3% 20,00 1,5%

IC.traderInterCapital.hr

Page 8: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Retail

Tisak 2016-06 45,1 142,00 0,0% -21,1% -23,2% 55,48 1,32 1,06 -0,03 -0,87 -4,84 0,5% 2,4% 0,00 0,0%

Medika 2016-09 66,3 16.488,89 -3,6% 32,7% 34,1% 8,35 1,12 -14,25 0,29 9,92 3,50 2,7% 13,4% 0,00 0,0%

Mercator 2016-06 426,4 70,01 -0,1% -14,6% -4,1% 35,85 0,67 7,32 0,51 10,45 7,06 0,5% 1,9% 0,00 0,0%

Petrol 2016-06 659,3 316,00 -1,2% 23,5% 24,9% 9,15 1,19 4,13 0,28 7,48 2,78 4,9% 13,0% 12,60 4,0%

Food

Viro 2016-09 65,0 352,20 -1,2% 12,8% 13,9% -47,71 1,19 -4,20 0,93 12,30 5,62 -0,8% -2,5% 0,00 0,0%

Jamnica 2016-09 391,6 133.000,00 0,0% 17,0% 13,7% 8,80 1,54 6,58 0,74 5,31 -2,07 11,0% 17,5% 2.197,00 1,7%

Cakovecki Mlin. 2016-09 93,5 6.692,42 0,0% 34,5% 39,4% 13,15 1,16 6,72 0,52 6,84 -1,32 6,1% 8,8% 60,00 0,9%

Kras 2016-09 96,9 530,00 0,0% 7,7% 15,2% 36,24 1,19 11,73 0,87 10,73 1,93 1,7% 3,3% 0,00 0,0%

Ledo 2016-09 468,3 11.210,01 -1,3% 24,3% 20,6% 11,72 1,80 11,45 1,23 6,89 -1,69 10,9% 15,3% 425,01 3,8%

Belje 2016-09 25,9 23,69 -2,8% -2,7% 4,6% -3,27 0,10 1,40 0,53 5,15 4,44 -1,6% -3,1% 0,00 0,0%

Atlantic Grupa 2016-09 384,8 867,20 -0,1% 4,7% 1,2% 11,76 1,40 13,16 0,90 8,70 3,31 4,6% 11,9% 13,50 1,6%

Sojaprotein 2016-06 77,0 636,00 -0,2% -28,3% 9,8% 23,28 0,79 111,49 0,89 11,37 4,28 1,6% 3,4% 0,00 0,0%

Infrastructure

Luka Ploce 2016-09 31,4 557,15 0,0% -19,7% -23,5% -11,85 0,58 -22,25 0,27 -3,59 13,67 -4,6% -4,9% 0,00 0,0%

Luka Rijeka 2016-09 85,3 47,54 0,0% 10,3% 9,5% -420,01 0,93 -45,69 3,39 -335,13 101,41 -0,2% -0,2% 0,00 0,0%

Luka Koper 2016-06 323,4 23,10 -0,2% 0,4% 0,4% 8,86 0,98 4,91 2,15 5,66 1,27 7,5% 11,1% 1,13 4,9%

Aerodrom N.T. 2016-06 297,5 1.068,00 -5,3% -7,4% -9,9% 14,78 1,40 15,06 4,35 7,53 -0,97 8,6% 9,4% 60,25 5,6%

Telecommunications

HT 2016-09 1.778,8 163,22 -0,2% 13,6% 12,0% 13,81 1,12 5,86 1,40 3,58 -1,36 6,9% 8,1% 6,00 3,7%

Telekom Slo. 2016-09 470,6 72,00 -0,6% -1,4% -11,7% 24,60 0,68 2,40 1,20 4,39 1,95 1,4% 2,7% 5,00 6,9%

Shipping

Atlantska Plov. 2016-09 55,0 295,98 -3,4% 114,7% 81,4% -1,82 1,00 -3,13 0,73 -3,17 0,32 -29,9% -55,3% 0,00 0,0%

Jadroplov 2016-09 6,6 30,40 0,0% 29,5% 1,3% -0,31 0,15 -0,68 9,29 -4,77 -4,25 -19,9% -47,8% 0,00 0,0%

Uljanik Plovidba 2016-09 9,7 125,82 -4,1% -10,5% -1,4% -0,14 2,24 0,25 6,86 -3,32 -3,12 -40,2% -1593,2% 0,00 0,0%

TNG 2016-09 87,3 75,09 -3,4% -0,3% -6,1% 15,00 1,06 6,02 5,58 11,32 5,86 3,1% 7,0% 3,95 5,3%

Selected Equity Fundamentals (Trailing Basis) & Performance

Regional Equity Market; Fundamentals of Selected Companies

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 8

Company

Day YTD 1Y P/E P/BV P/CFO EV/SEV /

EBITDANet debt / EBITDA ROA (%) ROE (%) Dividend Div. Yld

Fundamental indicators

Last availab. FS Last price

Change

M. Cap( EURm)

Tourism

Liburnia Riviera 2016-09 161,0 3.997,95 0,0% 3,4% 2,6% -230,83 1,54 12,50 4,77 10,40 0,42 -0,5% -0,7% 0,00 0,0%

Valamar Riviera 2016-09 528,5 31,51 -3,4% 31,7% 30,6% 15,32 1,73 7,22 3,27 9,35 1,51 6,4% 11,3% 0,60 1,9%

HUP Zagreb 2016-09 151,8 2.640,00 -0,2% 38,7% 35,0% 15,26 1,43 14,58 4,16 9,85 1,05 6,4% 9,4% 15,00 0,6%

Maistra 2016-09 364,1 250,00 -1,8% 9,1% 4,7% 19,24 1,73 8,35 3,65 9,87 2,26 5,2% 9,0% 0,00 0,0%

Turisthotel 2016-09 135,2 2.770,01 0,0% 6,7% 3,3% 12,98 2,68 10,24 4,17 8,96 -1,58 16,0% 20,6% 45,00 1,6%

Plava Laguna 2016-09 395,4 5.438,80 0,0% 23,0% 23,6% 12,13 1,41 7,71 3,16 8,20 0,38 7,6% 11,6% 0,00 0,0%

Arenaturist 2016-09 121,4 417,79 -1,9% 27,0% 25,0% 31,60 1,13 7,89 3,26 10,27 3,33 1,9% 3,6% 0,00 0,0%

Albena 2016-06 122,3 56,00 -3,0% 12,0% 16,7% 49,04 0,59 11,57 3,50 12,50 3,10 0,9% 1,2% 0,45 0,8%

N/A

IC.traderInterCapital.hr

Page 9: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Dividend Div. YldInsurance

Sava Re 2016-06 231,6 13,45 -1,5% 5,0% 4,6% 7,6 0,8 0,5 5,7 92,4% 5,7% 1,8% 10,4% 0,80 5,9%

Triglav 2016-06 515,0 22,65 -2,0% -3,6% 3,0% 7,4 0,7 0,6 5,1 92,6% 6,2% 2,0% 10,0% 2,50 11,0%

CO 2016-09 331,9 5.800,00 0,0% -0,3% -0,3% 15,4 1,0 0,8 4,1 100,2% 4,9% 1,5% 6,4% 0,00 0,0%

Net margin ROA(%) ROE(%)P/BV P/GWP Leverage

Combined Ratio

Last availab. FS Last price Day YTD 1Y

M. Cap(EURm) P/E

Banks

ZABA 2016-06 2.101,2 49,30 -1,6% 35,7% 37,5% 67,55 0,88 6,95 90,1% 2,7% 1,0% 0,2% 1,3% 0,00 0,0%

PBZ 2016-06 1.853,8 730,25 0,0% 21,9% 21,1% 23,23 1,01 5,65 89,9% 3,3% 1,6% 0,8% 4,4% 10,16 1,4%

AIK Banka 2015-12 141,2 1.750,00 0,0% -4,8% -2,8% 5,09 0,33 3,42 78,5% 4,0% 0,5% 1,9% 6,5% 0,00 0,0%

Komercijalna B. 2016-06 206,5 1.626,00 -1,4% 0,1% 4,9% -2,44 0,42 7,18 56,5% 3,3% 1,2% -2,4% -17,3% 63,00 3,9%

Banca Transil. 2016-06 1.880,6 2,32 -1,7% 15,0% 4,7% 9,86 1,55 8,82 71,0% 3,9% 1,1% 1,8% 15,7% 0,39 16,8%

BRD 2016-06 1.704,3 11,00 -0,5% -9,1% -8,0% 12,46 1,20 7,78 76,1% 3,2% 1,5% 1,2% 9,7% 0,32 2,9%

CCB 2015-12 69,5 1,20 -0,2% 18,9% 14,5% 9,90 0,35 12,53 55,3% 1,8% 0,9% 0,3% 3,5% 0,00 0,0%

FIB 2016-03 163,7 2,91 -1,3% 34,7% 24,9% 8,06 0,41 11,12 71,1% 3,2% 1,0% 0,5% 5,1% 0,00 0,0%

Dividend Div. YldROA(%) ROE(%)NII /

assetsNF&CI /

assets

Fundamenti

LeverageLoans vs. Deposits

M. Cap(EURm) P/E P/BV

Last availab. FS Last price Day YTD 1Y

Change

Funds / REIT's

Fondul Propriet. 2016-06 1.960,1 0,80 -0,1% 6,3% 3,1% 135,08 0,75 1,17 -31,3% -28,5% -31,9% 0,6% 0,6% 0,05 6,2%

Bulgarian REIT 2016-03 21,7 2,11 -0,9% 35,5% 42,1% 27,01 0,63 N/A N/A N/A N/A 2,1% 2,3% 0,00 0,0%

Adv. Terra. REIT 2016-06 88,2 2,03 -0,6% -2,1% 1,3% 23,23 0,77 N/A N/A N/A N/A 3,1% 3,3% 0,10 4,9%

NAVPS Dividend Div. YldDisc. to

NAV (3Y) ROA(%) ROE(%)

Fundamenti

Disc. to NAV (curr)

Disc. to NAV (1Y)P/E P/BV

Last availab. FS Last price Day YTD 1YM. Cap

Change

Stock Exchange

BVB 2016-06 48,6 28,50 -1,0% 5,6% -6,2% 46,43 2,11 7,75 4,01 33,28 -16,38 2,8% 4,5% 0,87 3,0%

Diversified

Adris Grupa 2016-09 1.166,8 448,94 0,1% 23,1% 19,7% -10,18 0,86 -39,17 1,45 n/a n/a -4,3% -8,5% 15,00 3,3%

Podravka 2016-09 346,1 365,29 -0,3% 8,5% 3,8% 6,21 0,90 4,81 0,86 7,50 2,31 8,2% 14,6% 7,00 1,9%

Industrial Capital 2016-03 31,8 4,00 1,3% 22,3% 25,1% 5,00 0,50 2,89 0,20 1,44 -1,05 8,7% 10,0% 0,00 0,0%

Industrial Hold. 2015-12 36,2 0,92 -5,2% -0,5% 4,6% -8,20 0,24 4,27 1,83 12,76 7,80 -1,9% -2,9% 0,00 0,0%

Stara Planina 2016-06 59,6 5,55 0,9% 40,6% 53,8% 8,08 0,72 5,32 0,44 2,86 -1,37 7,6% 8,9% 0,21 3,7%

Holding Varna 2016-06 80,3 30,01 0,0% 23,0% 36,4% 190,69 0,93 15,85 5,43 28,08 14,09 0,2% 0,5% 0,00 0,0%

Chimimport 2016-03 190,4 1,55 0,2% 13,4% 12,2% 5,90 0,24 1,98 N/A N/A N/A 0,8% 4,1% 0,00 0,0%

Eurohold 2016-03 44,3 0,68 -0,4% -5,9% -2,9% -0,79 0,73 3,59 N/A N/A N/A -11,0% -91,9% 0,00 0,4%

Selected Equity Fundamentals (Trailing Basis) & Performance

Regional Equity Market; Fundamentals of Selected Companies

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 9

Company

Day YTD 1Y P/E P/BV P/CFO EV/SEV /

EBITDANet debt / EBITDA ROA (%) ROE (%) Dividend Div. Yld

Fundamental indicators

Last availab. FS Last price

Change

M. Cap( EURm)

IC.traderInterCapital.hr

Page 10: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Overview of Investment Recommendations

InterCapital Research Coverage Universe

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 10

Common Common

STRONG BUY 582,30

Preferred Preferred

STRONG BUY 518,90

Sava Re

Group

30 November

2015

STRONG

BUY17,22 13,45 28,0%

-successful integration of Zavarovalnica

Maribor

-growth opportunities in the regional

insurance markets

-possible interest rate hikes

-absence of major loss events pushes up

results for now

Đivo Pulitika

Luka Koper13 October

2015BUY 25,66 23,10 11,1%

- attractive valuation compared to peer port

operators

- recovery of regional economies and their

trade with the rest of the world

Krešo Vugrinčić

Đivo Pulitika

Tankerska

Next

Generation

24 August

2016HOLD 65,00 75,09 -13,4%

- dislocation of refineries

- experienced fleet manager

- attractive cost structure compared to peers

- possible asset play

- stable earnings due to time charters

- complete exposure to a single market

segment

Gorenje

Group

17 November

2015

Valamar

Riviera

27 July

201631,51 -100,0%

SELL 538,68

- historically inconsistent strategy related to

often changes in management

- future capacities rely on strong CAPEX and

Slovenia's investments in railway

UNDER

REVIEW

Kreso Vugrincic

- high return on equity

- largest dividend yield

on Croatian market

- foreign markets as an opportunity

- high dependence on government deals

- best in the class standards of corporate

governance

- continuing profitability improvements

- strong presence in the region

- diversified product portfolio and vertically

integrated business mode

- growing presence in Eastern

European markets

- dependence on telco investments

- majority stake owned by

the government

- profit margin presssure

Đivo Pulitika

Atlantic

Grupa

Đivo Pulitika

Petrol Group

Adris Group19 June

2015

595

Đivo Pulitika

Podravka

Group

25 October

2016

Hrvatski

Telekom163,22

365,29

29 January

2016

Đivo Pulitika

448,94 15,6%

-100,0% Đivo Pulitika

-2,1%

- weak revenue growth potential

- profitability above peer

group's average

- dividend player

- low level of debtBUY 160,95

UNDER

REVIEW

Investment Thesis

- large share of foreign sales

- substantial cost-cutting potential

- divesting as a profitability

growth opportunity

- moderate level of debt

- strong cash position

- a strategic shift from a tobacco based

company to an insurance based company

- high profitability in the tourism segment

and lucrative potential for further growth in

the insurance segment

Analyst

Kreso Vugrincic

Končar

Group675,00 16,6%

03 August

2015BUY 786,87

Ericsson

Nikola Tesla

CompanyLast

research

Recommend-

ationTarget price Last price Difference

-1,4%

-10,8%

11 July

2016867,20 10,0%

11 May

2015SELL 1017,10 1.140,44

23 February

2016316,00 10,8% Đivo Pulitika

Krka Group7 January

201658,15 22,5%

- exposure to new markets (Russia)

- dual listing in Warsaw

- ownership restructuring

- strong retail player

- strong fundamentals

- continuing sales growth

despite crisis effects

- stable cash flow

- high level of debt

STRONG

BUY350,06

Đivo Pulitika

BUY 71,23

BUY 954,34

- restructuring of operations in progress

- risk of a large number of litigations

- leading regional insurer

- potential for further expansion

in Ex-Yu countries

- one of the largest hospitality groups

- multi-destination portfolio in key Adriatic

regions, Istria and Dubrovnik

- quality brand/product portfolio

- strong position on Ex-Yu markets

- strategic alliance with Panasonic

Krešo Vugrinčić

Đivo Pulitika

Đivo Pulitika

9,00 -45,6%

22,65 26,2%

- lack of economies of scale

- dependence on input prices as well as

currency translation differences

- potential expansion of the

accommodation portfolio via M&A

- dependence on tourism development

Đivo Pulitika

STRONG

BUY4,90

NIS

Group

9 September

2015642,00 -16,1%

- attractive valuation in relation to peers

- high domestic market share

- potential for development outside Serbia

- lack of transparency

- macroeconomic pressures

- dependence on oil prices

and refining margins

24,1%

- stable structure of debt

- risk of permanent competitive

pressure on prices

Đivo Pulitika

Group

Telekom

Slovenije

1 October

201572,00

AD Plastik

Group137,30 -100,0%

- stable dividend payment

- Edison projekt and recovery in Europe

- presence in Russia

89,32

- consolidation of suppliers in the

automotive industry

- exposure to cyclic automotive sector

14 July

2015

BUY

- attractive dividend yield

- Standard & Poor’s "A-" rating

with stable outlook

Triglav

Group

3 May

2016

UNDER

REVIEW

HOLD 28,58

Fondul

Proprietatea

23 March

2016

STRONG

BUY0,99 0,80 23,1%

-managed by Franklin Templeton, a top class

fund management company

-high exposure to energy sector

-significant discount to NAV

-about 60% of the fund's NAV is made by

unlisted companies

-possible privatizations of portfolio

companies

Đivo Pulitika

IC.traderInterCapital.hr

Page 11: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

About us

InterCapital Group

IC MARKET ESPRESSO

Important: Please read the references at the end of this report to possible conflicts of interest and disclaimers/disclosures 11

InterCapital is an independent investment company established in 2001, and is one of the leading companies fortrading of financial instruments, asset management and investment banking services in the Republic of Croatia.Our mission is to further advance the ongoing development of our domestic capital markets through the introduction and implementation of innovative financialproducts, know-how and sophisticated international standards in financial mediation services. In doing so, we aim to provide superior returns to our diverse customerbase. Experience, knowledge, dedication, reputation and ethical conduct are at the heart of our business. These characteristics are uncompromisingly embedded in eachof our employees, ultimately guaranteeing professional quality and dedication in our approach to clients, our product portfolio and overall mission achievement.The InterCapital Group is headquartered in Zagreb and employs more than 40 individuals.

Our services:

BROKERAGE SERVICES (tel: + 385 1 48 25 896, mail: [email protected])We specialize in offering of full service brokerage services to foreign and domestic institutional clients & HNWI with expert knowledge in trading with financialinstruments who desire to trade in significant volumes. Becoming our client enables you to trade securities listed on domestic stock exchanges, as well as securities andfinancial derivatives traded in global markets. Our online trading platform, IC.trader, enables fast and direct access to domestic and international markets and offers realtime monitoring and trading with financial instruments on both the Zagreb Stock Exchange and the majority of stock exchanges worldwide.

FIXED INCOME DEALING (tel: + 385 1 48 25 854, mail: [email protected])InterCapital Securities is the top fixed income trader according to bond trading volume on Zagreb Stock Exchange fourteen years in a row. Services offered by thecompany include market making on Croatian government bonds, as well as trading Croatian, Serbian, Slovenian, Romanian and Bulgarian fixed income instruments. Ourspecialties also encompass research services covering MM and FI markets (both domestic and international), providing expert opinions and developing trading ideas inclose cooperation with our clients.

ASSET MANAGEMENT (tel: + 385 1 48 25 868, mail: [email protected])Extensive investment experience in the regional and global financial markets has enabled us to develop most advanced tailor-made asset management solutions. Ourreputable market position has been built on the foundation of long-term and personal relationships with every single client. Whether we are dealing with wealthyindividuals, corporations or institutional investors, our approach to managing their assets is rooted in thorough understanding of their unique needs and constraints. Foreach one of those clients we offer a broad range of products, including both UCITS and alternative funds as well as discretionary asset management.

INVESTMENT BANKING (tel: + 385 1 48 25 866, mail: [email protected])Investment Banking helps companies improve their competitiveness by defining and implementing optimal financial strategies, which is a prerequisite for survival intoday’s dynamic business environment. As a highly specialized segment of the financial services industry, investment banking requires expertise of local financialmarkets, knowledge of specific needs facing companies and capabilities in structuring and executing optimal solution(s) with the end goal of creating new value for theclient. Our investment banking activities are divided into two streams:

financing through the capital markets (debt issues (commercial papers & bonds) and equity issues (public and private equity offerings), as well as official marketlistings

financial advisory services (mergers and acquisitions, financial analysis and company valuations, due diligence services, business restructurings and spin-offs,MBO and ESOP programs)

INSURANCE BROKERAGE (tel: + 385 1 54 96 166, mail: [email protected])InterCapital Risk is specialized in obtaining advanced insurance and reinsurance solutions not only on domestic insurance market but also on established markets likeLloyd’s of London, Bermuda etc. Managing operational risks and insurance brokerage is our core business, while courtesy, innovation and professionalism are the driversof our business philosophy. Although InterCapital Risk is a new insurance brokerage and risk management operation on the market, its employees are proven specialistsin this business with considerable success records.

CUSTODY SERVICE (tel: + 385 1 48 25 844/845, mail: [email protected])With the continued monitoring of our clients’ needs and investing in the development of new and increasing the quality of existing services, we have developed asecurities custody service. InterCapital offering its clients trading on the domestic, as well as on foreign stock exchanges, enables to simultaneously perform followingservices:

payment and settlement of securities in the world’s leading markets; storage and safekeeping of securities in various global depository; managing investment positions with maximum professionalism and discretion; continuous reporting to clients; collection of inflows generated from interests, dividends and other income relating to assets in the custody account and monitoring of other corporate actions.

These services can be achieved with the minimal additional time and administration, as well as maximum flexibility and support ofour professional employees. Software support is achieved through the incorporation of custodial services through IC.trader trading platform.

iCAPITAL (tel: + 385 1 48 25 897, mail: [email protected])iCapital.hr has been designed and implemented as an investment and educational portal, providing information needed when making investment decisions, all available inone place. On iCapital.hr you can track market trends of domestic and foreign stocks, using technical and fundamental analysis, monitor daily changes in the top 10shareholders of the Zagreb Stock Exchange, vote in Sentiment surveys, monitor the performance of own portfolios, read daily market reviews and comments, participatein discussions through the Forum, compare Croatian investment funds, as well as play and inform yourself. Visit us on www.icapital.hr - the leading Croatian Communityof traders and investors.

IC.traderInterCapital.hr

Page 12: IC MARKET ESPRESSOreports.aiidatapro.com/brokers/InterCapitalCroatia/...1 InterCapital.hr IC.trader Đivo Pulitika Analyst Phone: + 385 (0)1 4825 867 E-mail: Divo.Pulitika@InterCapital.hr

Notice to Investors and Explanation of Investment Recommendations

Disclaimer

IC MARKET ESPRESSO

„IC Market Espresso“ is a Recommendation that proposes investment strategy in terms of one or more financial instruments or the Issuer offinancial instruments, including opinions about current or future value and price of these instruments. Market Espresso is published every workday.The first issue was published on 2 January 2008, while the technical analysis of Croatian equities and index was introduced on 1 September 2008.Information in this report is intended for informative purposes only and does not represent the solicitation to buy or sell any financial instruments orparticipate in any particular trading strategy.

Market Espresso is based on publicly available information (Stock Exchanges, Bloomberg, financial reports of Issuers, companies' management,business and other websites). Although we believe our information and price quotes to be reasonably reliable, we do no guarantee their accuracy orcompleteness. In addition, the price or value of financial instruments described in this report may fluctuate and realize gains or losses. InterCapitalSecurities Ltd. does not assume responsibility for any damage caused by the use of published information and projections contained in this reportOpinions in this report constitute the current judgement of the author/s as of date of this report and are subject to change without notice.

Recommendations in IC Market Espresso are based on fundamental analysis and instruments and rules of technical analysis. Technical analysis is avaluation method of financial instruments made by analysing statistically generated market activities such as historical prices and trading volumes.Technical analysis usually uses various types of graphical displays, on the basis of which special techniques try to predict future trends. The maintask of technical analysis is to attempt to identify historical price movements and accordingly identify possible future trends.

Fundamental analysis is a financial analysis of industries and companies based on factors such as sales, assets, profit, products or services,markets and management. In conducting fundamental analysis, InterCapital Securities Ltd. uses various methods to determine a value of the Issuer.Among the rest, analysis of comparable companies, discounted cash flow and other methods are being used. Although InterCapital Securities Ltd.uses models generally accepted in the financial industry and theory, the results of these models depend on plans and information obtained from theIssuer as well as subjective opinions of analysts.

The authors of technical and fundamental analyses in IC Market Espresso are Đivo Pulitika, Margareta Maresić and Marcel Dimač. They areemployees of InterCapital Securities Ltd. registered in Zagreb, Masarykova 1. InterCapital Securities Ltd. is supervised by Croatian Financial ServicesSupervisory Agency (HANFA).

Fundamental rating values of an Issuer are given according to the following scale:

•Strong buy - equities with expected absolute revenue of more than 20% in the monitored time period•Buy - equities with expected absolute return of 10%-20% in the monitored time period•Hold - equities with expected absolute return of -10% to 10% in the monitored time period•Sell - equities with expected absolute return below -10% in the monitored time period•Under review - an issuer might be placed Under Review due to new information which is not included in the analysis.

Up to August 14, 2014 the Hold recommendation was used for equities with an expected return of 0% to 10%, while the Sell recommendation wasused for equities with an expected negative absolute return. Criteria for other recommendation remained unchanged.

InterCapital Securities Ltd. is in possession of the following equities:

Analysts engaged in creation of IC Market Espresso and/or related persons are not in possession of significant financial interests in one or morefinancial instruments which are subject to recommendation or significant conflicts of interest in relation to any of the issuers in accordance withArticle 475 of the Capital Market Act.

The company InterCapital Securities Ltd. acts as a market maker for ADPLRA ZA, PODRRA ZA, HTRA ZA, KOEIRA ZA, TPNGRA ZA, ATGRRA ZA andRIVPRA ZA.

Issuer recommendations stated in IC Daily - Market Espresso are not declared to the Issuer before they are published. In the last 12 months periodInterCapital Securities Ltd. served as a listing agent for the TPNGRA ZA shares on the Official market of the Zagreb Stock Exchange. Inc.

Any investments indicated in the report constitute risk, are not readily available in all jurisdictions, can be illiquid and may not be suitable for allinvestors. Value or income realized on any one investment mentioned in the report may vary. If a financial instrument is denominated in a currencyother than an investor's currency, a change in exchange rates may adversely affect the investment. Past performance is not necessarily indicative offuture results. Investors must make their own informed investment decisions without depending on this Recommendation. Only investors withsufficient knowledge and expertise in financial dealings who are able to evaluate risk and return may consider investing in any form of securities ormarkets indicated herein.

Protection of copyright and data base contained in this Recommendation is of great importance. The report may not be reproduced, distributed orpublished by any person for any purpose without prior consent given by InterCapital Securities Ltd. Please cite source when quoting. All rights arereserved.

Number Share

Companies which InterCapital Securities Ltd.

provided investment banking service within

last 12 monthsStrong Buy 6 31.6% -

Buy 7 36.8% TPNG-R-A

Hold 2 10.5% -

Sell 2 10.5% -

Under Review 2 10.5% ADPL-R-A

3Q 2015 (1 July - 30 September 2016)


Recommended