IMPEL GROUP
Performance in 2011 Management’s Presentation
Warsaw 20 March 2012
2
IMPEL Group – General Information
VISION - Our objective is to develop our company in a responsible manner. Our operations are characterized by partnership, mutual honesty, respect for business environment, and support forcreativity
MISSION - We take care of our Clients – our common success depends on it.
cash handling
CCTV and GPS monitoring
manned guarding
facility management cleaning services
technical maintenance of facilities
payroll and personnel outsourcing
accounting services
temporary work
delivery logistics(safety-at-work, hygiene, office supplies)
electronic security systems
laundry services
rental and service of work clothes
Optimisation of areas and restructuring
handling services
facility furnishings: flooring and suspended ceilings
telecommunication and IT services
insurance brokerage
3
IMPEL Group – business highlights
comprehensive offer – the largest number of services for business on the Polish market
countrywide reach – 30 branches ensuring service availability in every place in Poland
experience – 22 years of competence development in optimising work organisation, technology selection and staff management
Contact Center – multichannel platform for communication with Clients, integrated with the SAP CRM system:
- centralised service for the IMPEL Group’s Clients- centre of knowledge of operational events related to the rendered services- monitoring of event handling- receiving complaints and alarm calls- providing information about the rendered services
4
Our clothes rental service is currently used by 9,500 people .We deliver 200,000 pieces of clothing a month.
We wash over 1 million kg of linen a
month.
Every day we serve 60,000 meals in 80facilities. Lunch for companies’
employees and service at events and
conferences.
No. 1 on the market . Every day we
keep clean the area of 10 million square metres all over Poland. Over 1,300 Clients. We provide cleaning
services in 8,000 facilities. Our services
are performed by 14,000 trained
employees.
IMPEL Group in figures
For 20 years among the top three largest entities on the manned security market in Poland. The service is provided by 10,000employees. We have 1,400 pieces of
firearms.
Every month we count over 12.5 billion zloty.
We have 250 special vehicles to carry out
collection services. We make 450,000 "stops" a year.
5
Impel S.A . - podmiot dominujący w Grupie Impel.Notowany na GPW od 2003 r. Odpowiada za kwestie strategiczne oraz korporacyjne.
Skład zarz ądu Impel S.A.� Grzegorz Dzik – Prezes Zarządu� Józef Biegaj – Wiceprezes Zarządu ds. handlowych� Wojciech Rembikowski – Wiceprezes Zarządu ds. finansowych� Danuta Czajka – Wiceprezes Zarządu ds. rozwoju
3 SEGMENTY PODSTAWOWE
OBSŁUGA NIERUCHOMOŚCI OCHRONA DYSTRYBUCJA
Impel Group – organisational structure
PLN 612 m 1) PLN 405 m 1) PLN 222 m 1)
POZYCJA KONKURENCYJNA Impel 2)
49% 33% 17%
NUMBER 1UPC TON
NUMBER 3 NUMBER 3-4CAT LOG REN+PR HR+KP
1) Share in the Impel Group’s revenue in 2011 (percentage and value)2) Data from the Marketing Office of Impel S.A. (March 2012)3) SOLID - Solid’s revenue includes total revenue from activities other than security
1%
2%
2%
3%
17%
0% 10% 20%
Clar
System
Grupa
EVER
Dozorbud ISS
Impel
1%
1%
1%
2%
3%
0% 2% 4%
ZST
DTZ
Polska
Cofely
Dalkia
Impel
3%
4%
8%
9%
16%
0% 10% 20%
Juwentus
G4S
Impel
Konsalnet
Solid
2%
2%
3%
7%
0% 5% 10%
Gastropol
Impel
Eurest
Sodexo
1%
2%
2%
4%
0% 2% 4%
Impel
Henry
Kruse
Merida
Lyreco
1%
3%
6%
6%
0% 5% 10%
Bardusch
Impel
Berendsen
CWS Boco
5%
10%
16%
20%
0% 10% 20% 30%
Impel
Adecco
Randstad
Work
Service
Impel S.A. - parent undertaking in the Impel Group.WSE listed since 2003.Responsible for strategic and corporate issues..
Composition of the Management Board of Impel S.A.� Grzegorz Dzik – President of the Management Board� Józef Biegaj – Vice President responsible for Commercial Function� Wojciech Rembikowski – Vice President responsible for Finance� Danuta Czajka – Vice President responsible for Development
3 BASIC SEGMENTSFACILITY MANAGEMENT SECURITY DISTRIBUTION
IMPEL’s COMPETITIVE POSITION 2)
UPC (Cleaning) REN+LAUNDRYTON technical facility manag. HR+payroll&account.
6
PLN'000 2010 2011
Sales revenue 1 110 671 1 240 413
Subsidies 37 681 37 917
EBITDA 93 110 86 013
EBITDA margin 8,4% 6,9%
EBIT 66 057 54 608
EBIT margin 5,9% 4,4%
Depreciation/Amortization (27 053) (31 405)
Net profit 53 961 58 976
Assets 585 477 660 035
Equity and reserves 301 588 333 178
Net debt 12 692 69 040 balance-sheet data at end of periods
Dynamic increase in revenueBetter organic sales
Consolidated financial results [1]
organic sales revenue of PLN 97.3 million
revenue increase by 11.7%
revenue from acquisitions of PLN 32.4 million
Recommendation of Impel SA Management Board conc.
dividend payment:PLN 1.5 per share
• decreased revenue and margin– services for the army
• policy of reserves (receivables and employee claims)
• increased cost of new products’development
7
Higher labour cost, involvement in new projects.
Consolidated financial results [2]
1 002,1
1 240,4
1 110,7
1 033,3
900950
1 0001 0501 1001 1501 2001 250
2008 2009 2010 2011Przychody ze sprzedaży w mln zł
21,5
48,7
66,0
54,6
4,4%
5,9%4,7%
2,1%0
10203040506070
2008 2009 2010 2011
0%
2%
4%
6%
8%
EBIT w mln zł Marża EBIT
14,0
33,5
53,9 58,9
4,7%4,9%3,2%1,4%
0
20
40
60
80
2008 2009 2010 2011
0%
2%
4%
6%
8%
10%
Zysk netto w mln zł Marża netto
43,4
69,7
93,1 86,0
6,9%8,4%
6,7%
4,3%
0
20
40
60
80
100
2008 2009 2010 2011
0%
2%
4%
6%
8%
10%
EBITDA w mln zł Marża EBITDA
Revenue EBITDA
Operating profit (EBIT) Net profit
+11,7%
-7,6%
+11,8%-17,3%
EBIT (PLN million) EBIT margin Net profit (PLN million) Net margin
Sales revenue (PLN million) EBITDA (PLN million) EBITDA margin
8
Q4 2011 – retained dynamics of sales; adjusted margin s
Comparison of consolidated results
2,1
(7,9)
8,9
16,7
7,1
329,6
Q4 2011
7,9
(7,6)
10,3
17,9
10,5
288,9
Q1 2011
53,9
(25,1)
66,1
93,1
37,7
1 110,6
2010PLN million
Q1 2010
Q2
2010
Q3
2010
Q4
2010Q2
2011Q3
2011 2011
Sales revenue 266,3 267,2 275,9 301,2 304,9 316,9 1 240,4
Subsidies 9,0 8,9 9,6 10,1 10,7 9,6 37,9
EBITDA 17,5 20,7 29,0 25,6 23,9 26,9 86,0
EBIT 11,1 14,3 22,7 17,7 16,2 18,7 54,6
Depr/Amort. (6,4) (6,449) (6,3) (7,9) (7,8) (8,1) 31,4
Net profit 11,0 10,8 17,6 14,2 34,1 14,4 58,9
+PLN 2.2 m revised method of estimating allowances for receivables from external customers,
+PLN 3.2 m release of provisions for employee claims
+PLN 3 m settlement of one-off contracts in FM services – recognition of margin
PLN 22.3 m deferred tax asset
9
1) Revenue from sales outside the Group2) Relative to sales revenue, taking account of charges for trademarks, as well as strategic and corporate management services3) EBIT of Impel S.A. net of val.allowances for shares and dividend (except for dividend from TMSI)4) Adjustments unallocated to any segment
PLN’000 RazemFacility
ManagementSecurity Distribution
2010 2011 2010 2011 2010 2011 2010 2011
Sales revenue 1) 1 110 671 1 240 413 523 353 612 672 413 463 405 364 173 855 222 377
BUSINESS SEGMENT RESULTS
66 669 56 701 31 560 29 479 32 338 22 955 2 771 4 267
EBIT margin 2) 6,0% 4,5% 6,0% 4,8% 7,8% 5,7% 1,6% 1,9%
Group’s overhead 3) - 515 - 3 458
Eliminations 4) - 97 1 365
EBIT 66 057 54 608
Reflection of market situation: stiff competition, p ricing pressure.
Business segments
� new contracts from (cross selling)
� strong competition results in decreased margins on
one-off contracts
� high cost in implementing new services
� lower revenue from contracts with the army –relative to 2010
� pricing pressure and reduction in rates – completion of contracts
at lower margins
� employment restructuring costs relating to statutory elimination of
part of subsidies
� companies’ revenue from acquisitions+PLN32 million
EBIT margin 2010 5.0%+ PLN 2 m recognition of profit from taking
control of Consensus company+ PLN 3.2 m release of provisions for
employee claims
Total
10
Major events at IMPEL Group in 2011 [1]
Consolidation of market position
� increase in market share of cash processing services (Citi Handlowy, BH w Warszawie S.A.), CCTV and GPS monitoring (Ramirent S.A.), handling services (airlines - Enter Air, PLL LOT) and temporary work (Krajowa Spółka Cukrowa, MAHLE Polska, Federal-Mogul);
� cross selling – joint concept of contract execution – comprehensive service including cleaning,guarding of property, FM and catering – Swissmed Hospital Centrum Zdrowia Warszawa, Military Hospital and Outpatient Clinic SP ZOZ in Żary;
� synergy of the Group’s services – comprehensive service offer including accounting, payroll&personnel, IT and temporary work.
� Impel Catering – franchise agreement with NORDSEE concerning exclusivity for opening NORDSEE brand restaurants within the territory of Poland;
� CleanPRO – new brand covering professional products for cleaning companies;
� new activities in business area – acquisition of Impel Gwardia Wrocław sports company and formation of Impel Volleyball S.A., incorporated to support the team and promote women’s volleyball in Lower Silesia;
11
Major events at IMPEL Group in 2011 [2]
Changes in regulations
New undertakings in the Group
� finalised acquisition of two companies (AGROBUD BHP S.A. and Brokers Union sp. z o.o.) – return to development path through market acquisitions;
� Formation of Rest&More Sp. z o.o. and Rest&More Sp. z o.o. S.K – companies formed to manage the franchise agreement signed with Nordsee GmbH, and authorized as the exclusive agent of the brand in Poland;
� two new entities in Luxemburg – activation of the Impel trademark making use of the international structure
Payment of dividend for 2010
� payment of dividend at the level of PLN 2.00 per share� dividend yield of 8% for 2010� ranked 26th among the companies with the highest
dividend for 2010.
� Regulations conc. Sheltered Employers of the Disabled (ZPCHr) – reduction in subsidy amounts for remunerations of persons with minor disability (as from 2011) and moderate disability (as from 2012)
� Minimum wage – increase in minimum wage up to PLN1,500 i.e. by 8.2%;
� Disability pension contribution – increase in the premium by 2% on the part of the employer
12
Sources of value at IMPEL Group
Capital-related activities
� Value increase through acquisitions:
• of companies whose profile is consistent with corebusiness
• of companies restructuring their operations
• enabling entry into new niche segments
Operating and financial activities
� Thorough knowledge of customers + cross selling
� Further streamlining of the capital and business structure
� Process optimisation + economies of scale in purchasing
� Growing role of service integrator
� New outsourcing services
� Steady improvement in the quality of offered services
� Incentive schemes
� Tax optimisation
� Positive effect of negotiations concerning the Group’s financial terms
13
The Division – property development business spin-off
• division of Impel S.A. effected by transferring a part of its assets, i.e. Zakład Ecoimpel, to Vantage Development S.A. pursuant to Art. 529.1.4 of the Code of Commercial Companies(in return for Vantage shares)
• 1 March 2012 – registration of the division by Court
• 6 March 2012 – determination of reference rate for IMPEL shares – share price adjustment by 30.12%,
• 7 March 2012 – adjusted price of IMPEL shares = PLN 20.47
• 9 March 2012 – reference day
• 20 March 2012 – allocation of shares according to parity 1:3.2109,
• 26 marca 2012 – IPO of Vantage Development S.A.,
• fair value of 1 division share of Vantage Development S.A. = PLN 4.72
• increase in value of 1 Impel S.A. share follow. adjustment from PLN 20.47 to 24.99 (by 22%).
Enhanced transparency of ownership structure.Concentration on IMPEL’s core business .
The separation will enable investors to match their investment portfolio with the desirable risk profile
14
20,8x
19,2x
21,7x
17,2x
14,9x 15,3x14,5x
13,3x
5,0x
3,0x
6,0x
9,0x
12,0x
15,0x
18,0x
21,0x
24,0x
Sodexo Capita G4S Compass Prosegur Serco Mitie Securitas Rentokil
Initial
Impel (po
podziale)
Mediana spółek porównywalnych = 16,2x
-69%
11,0x
10,0x9,5x 9,4x
8,2x 8,3x 8,3x 8,2x
5,6x
4,7x
3,0x
5,0x
7,0x
9,0x
11,0x
13,0x
Capita Compass Sodexo Serco Prosegur G4S Securitas Mitie Rentokil
Initial
Impel (po
podziale)
-43%
Mediana spółek porównywalnych = 8,3x
Potential valuation vs. comparable companies
EV/EBITDA ratio
P/E ratio
Impel’s current market valuation discount (following the division) in relation to comparable companies is about 43% (according to EV/EBITDA)
Source: Bloomberg, status as at 14 March 2012.*Impel’s EBITDA and net profit (with deferred tax asset) used for determination of multipliers ‘’Impel (after the division)” was not adjusted for the results relating to the separated assets (the impact of these results on the Group’s results was immaterial)
Impel’s current market valuation discount (following the division) in relation to comparable companies is about 69% (according to P/E; net result was not adjusted by deferred tax asset from trademark)
*
*
Impel
(after the division)
Impel
(after the division)
Average of comparable companies = 16.2x
Average of comparable companies = 8.3x
Thank you for your attention