+ All Categories
Home > Documents > TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna...

TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna...

Date post: 04-Oct-2020
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
12
TRANSPORTATION & LOGISTICS AUTOMOTIVE AFTERMARKET SECTOR UPDATE JANUARY 2017 Harris Williams & Co. Ltd is a private limited company authorised and regulated by the Financial Conduct Authority, incorporated under English law with its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Ned Valentine, Mr. Paul Poggi, Mr. Thierry Monjauze and Mr. Aadil Khan. Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main, Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative (Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins. www.harriswilliams.de
Transcript
Page 1: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Harris Williams & Co. Ltd is a private limited company authorised and regulated by the Financial Conduct Authority, incorporated under English law with its registered office at 5th Floor, 6St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Ned Valentine, Mr. PaulPoggi, Mr. Thierry Monjauze and Mr. Aadil Khan.

Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main,Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative(Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins.

www.harriswilliams.de

Page 2: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

www.harriswilliams.de

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

AFTERMARKET ECU PLATFORM MAKES ANY VEHICLE A CONNECTED CAR

The Aftermarket Connected Automotive Platform supports connectedapplications and transforms any existing vehicle into a smart connected car,including those lacking pre-installed connectivity capabilities. The solution will beavailable to automotive OEMs, dealers, specialty automotive retailers, and mobilecarriers. The ECU platform comprises a high-performance processor, securityfunctions, and several communication interfaces to link the vehicle to the cloud-based Ignite Platform by Harman. The end-user can add smartphone-enabledapplications including navigation, multimedia (for example AHA Radio), Wi-Fihotspots, remote car controls, and car tracking capabilities.

CAN Newsletter

AUTO PARTS SUPPLIERS LOOK TO RAMP ONLINE SALES

Most manufacturers of automotive aftermarket products — items ranging fromengines and fuel pumps to seat covers and roof racks — aren’t yet equipped toaccept online orders from chains of repair service centers or individual shops,according to a report from the Automotive Aftermarket Suppliers Association. Butthe key word is “yet,” because many plan to offer online ordering soon, the AASAsays. “There appears to be widespread interest in enhancing these transactioncapabilities,” the AASA says in a report it produced this past summer with businesssoftware company SAP SE, “Business Capabilities in an Evolving Industry.”

B2B E-Commerce World

1

CONTENTS

M&A TRANSACTIONS

PUBLIC MARKETS OVERVIEW

STOCK PRICE PERFORMANCE

OUR GROUP

CONTACTS

UNITED STATES

Frank MountcastleManaging [email protected]+1 (804) 915-0124

Jason BassManaging [email protected]+1 (804) 915-0132

Joe ConnerManaging Director [email protected]+1 (804) 915-0151

Jershon JonesDirector [email protected]+1 (804) 932-1356

Jeff BurkettDirector [email protected] +1 (804) 932-1334

Jeff KiddVice President [email protected] +1 (804) 915-0178

James O’MalleyVice President [email protected]+1 (804) 915-0165

EUROPE

Jeffery PerkinsManaging Director [email protected]+49 (0) 69 3650638 00

Seat belts, air bags and, more recently, driver-assist features such as lane-departure warnings, collision-avoidance systems and rearview-mirror camerashave dramatically enhanced road safety. But there’s still room for improvement.Innovation and technology are offering a solution — and it’s not that far into thefuture. Autonomous-driving technology offers the promise of greatly reducing thenumber of traffic crashes and saving countless lives, solving one of the greatestpublic health challenges of our lifetime. Today, 90% of accidents are caused byhuman error — autonomous drive technology will help correct for that, providingfor greater confidence, and lower insurance premiums.

The Detroit News

THE ROAD TO A SAFER DRIVING FUTURE

GM CONFIRMS $1 BILLION U.S. INVESTMENT PLAN

General Motors Co. confirmed it will invest an extra $1 billion in its U.S.manufacturing operations and will bring in house some production now beingdone by a supplier in Mexico, days after President-elect Donald Trump ramped uppressure on the nation’s largest auto maker to follow rivals in committing to createU.S. jobs. GM said the investment would create or retain nearly 2,000 newmanufacturing jobs. About 450 of those are needed as GM moves to make its ownaxles for the next generation of its full-size pickup truck, replacing a supplier thatnow makes them in Mexico. GM also said it would add about 5,000 new salariedjobs “over the next few years,” including new engineers working in “advancedtechnologies” and additions to its GM Financial captive-finance unit.

Wall Street Journal

Automotive repairs and maintenance services is definitely a booming business at aglobal level. According to Yahoo’s research, the global automotive repair andmaintenance services market is anticipated to be valued at $441.3 billion by theyear end and is projected to expand at a CAGR of 5.6% over the forecast period,to exceed $750 billion in the coming decade.

Yahoo Finance

GLOBAL INDUSTRY ANALYSIS AND OPPORTUNITY ASSESSMENT, 2016-2026

WHAT WE’RE READING

Page 3: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

Date Target Business Description Acquirer

1/2/2017* Grupo Estampaciones Sabadell

SL

Manufactures metal components for the automotive industry Acek Desarrollo y Gestión

Industrial SL

12/29/2016 American Driveline Systems, Inc. Offers automotive aftermarket franchising serv ices through its

subsidiaries

American Axle &

Manufacturing Holdings

12/27/2016 Adco Products, Inc. (California) Produces custom automotive accessory serv ices Covercraft Industries, Inc.

12/22/2016* Pendaform Corp. Manufacturer of pick-up truck bedliners for both the OEM and

automotive aftermarket

Century Park Capital

Partners, Inc.

12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV

12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires and inner tubes ecoWise Holdings Ltd.

12/5/2016 KRA International LLC Manufacturers wire harnesses and associated assemblies for

automotive aftermarket products

Patrick Industries, Inc.

12/1/2016* CLARCOR, Inc. Manufacturers filtration products, filtration systems and serv ices Parker-Hannifin Corp.

11/29/2016 Pacific Parts Ltd. Distributes automotive parts and accessories Uni-Sélect, Inc.

11/26/2016 Turisport SL Distributes tires, wheels, and other automobile products KIT Personalizacion Sport SL

11/8/2016 Grohmann Engineering GmbH Develops automated manufacturing systems for batteries and fuel cells Tesla Motors, Inc.

11/18/2016 Fender Gripper, Inc. Manufactures protective fender covers, trunk mats, and carpet

underlayments for the automotive aftermarket

Drake Automotive Group

LLC

11/18/2016 Leffler Industrial Tire & Rubber

Track, Inc.

Manufacturers and supplies industrial tires and rubber tracks Huron Capital Partners LLC

11/3/2016* Metaldyne Performance Group,

Inc.

Prov ides transmission, engine, driveline, and safety critical applications

in passenger, commercial, and industrial vehicles

American Axle &

Manufacturing Holdings

10/31/2016 Autoteile Jakobs GmbH & Co. KG Manufacturers automotive replacement parts, accessories, and

industrial supplies

Hess Holding GmbH & Co.

KG

10/28/2016 JAC Products, Inc. Manufactures roof racks and other automotive body trim JAC Products, Inc. /Private

Group/

10/27/2016* Atwood Mobile Products LLC

/Seating & Chassis Component

Bus/

Designs and manufactures vehicles seating and chassis components Argonaut Private Equity LLC

10/12/2016 Transamerican Auto Parts Manufacturer and distributer of off-road Jeep and truck accessories HCP Management Co. LLC

M&A TRANSACTIONS

2

RECENT M&A TRANSACTIONS1,2,3

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

*Denotes pending transactions

Page 4: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

(12.6%)

(7.5%)

5.9%

7.1%

Suppliers

Distributors and Retailers

Vehicle Manufacturers

Dealerships and Services

Providers

(3.0%)

3.9%

13.4%

14.1%

Vehicle Manufacturers

Suppliers

Dealerships and Services

Providers

Distributors and Retailers

(15.8%)

(10.4%)

2.5%

5.9%

Suppliers

Distributors and Retailers

Vehicle Manufacturers

Dealerships and Services

Providers

(2.9%)

0.4%

6.5%

11.1%

Vehicle Manufacturers

Suppliers

Distributors and Retailers

Dealerships and Services

Providers

5.7x

10.2x

10.8x

11.3x

Suppliers

Vehicle Manufacturers

Distributors and Retailers

Dealerships and Services

Providers

7.4x

9.0x

11.8x

12.0x

Suppliers

Vehicle Manufacturers

Dealerships and Services

Providers

Distributors and Retailers

PUBLIC MARKETS OVERVIEW

3

TRANSPORTATION & LOGISTICS

TEV / LTM EBITDA TEV / 2017P EBITDA

AVERAGE REVENUE GROWTH (2013 – 2016) AVERAGE REVENUE GROWTH (2016 – 2018P)

AVERAGE EBITDA GROWTH (2013 – 2016) AVERAGE EBITDA GROWTH (2016 – 2018P)

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Page 5: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

16.5%

18.0%

22.3%

29.6%

31.2%

Distributors and

Retailers

S&P 500

Vehicle

Manufacturers

Suppliers

Dealerships and

Service Providers

(4.0%)

(3.1%)

(1.6%)

0.4%

0.7%

Vehicle

Manufacturers

Suppliers

Distributors and

Retailers

S&P 500

Dealerships and

Service Providers

(25%)

(15%)

(5%)

5%

15%

25%

35%

Jan-16 Apr-16 Jul-16 Oct-16 Jan-17

Suppliers Distributors and Retailers

Dealerships and Service Providers Vehicle Manufacturers

S&P 500 Index

STOCK PRICE PERFORMANCE

4

TRANSPORTATION & LOGISTICS

(Indexed to January 8th, 2016)

TRAILING TWELVE MONTHS

MEDIAN % CHANGE (1 MONTH) MEDIAN % CHANGE (12 MONTH)

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Page 6: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

OUR GROUP

Harris Williams & Co. is a leading advisor to the transportation and logistics M&A market. Our Transportation & LogisticsGroup serves companies in a broad range of attractive niches, including third-party logistics (3PL), truck, rail, marineand air transportation, transportation equipment, and the automotive and heavy duty vehicle market.

TRANSPORTATION & LOGISTICS

RECENTLY CLOSED T&L TRANSACTIONS

DEEP EXPERIENCE ACROSS T&L SECTORS

MARINE TRANSPORTATION

NICHE TRANSPORTATION

TRANSPORTATION EQUIPMENT

RAIL & RAIL SERVICES

AUTOMOTIVE & HEAVY DUTY

VEHICLE

THIRD-PARTY LOGISTICS

AIR TRANSPORTATION

5

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

a portfolio company of

has been acquired by

a portfolio company of

has acquired

has been acquired by

a portfolio company of

has been acquired by

a portfolio company of

has been acquired by

a portfolio company of

has been acquired by

a portfolio company of

a portfolio company of

has been acquired by

a portfolio company of

has been acquired by

has merged with

an operating company of

in a recapitalization by

and

a portfolio company of

has been acquired byhas merged with

a portfolio company ofa portfolio company of

is merging with

a portfolio company of

Page 7: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

Energy, Power& Infrastructure

IndustrialsHealthcare & Life Sciences

Transportation & Logistics

Aerospace, Defense & Government

Services

Business Services

Building Products & Materials

Technology, Media & Telecom

Specialty Distribution

Consumer

HARRIS WILLIAMS & CO. OFFICE LOCATIONS

UNITED STATES EUROPE

NETWORK OFFICES

Beijing

Hong Kong

Mumbai

New Delhi

Shanghai

BostonOne International PlaceSuite 2620Boston, Massachusetts 02110Phone: +1 (617) 482-7501

Cleveland1900 East 9th Street20th FloorCleveland, Ohio 44114Phone: +1 (216) 689-2400

Minneapolis222 South 9th StreetSuite 3350Minneapolis, Minnesota 55402Phone: +1 (612) 359-2700

Richmond (Headquarters)1001 Haxall Point9th FloorRichmond, Virginia 23219Phone: +1 (804) 648-0072

San Francisco575 Market Street31st FloorSan Francisco, California 94105Phone: +1 (415) 288-4260

Washington, D.C. 800 17th St. NW2nd FloorWashington, D.C. 20006Phone: +1 202-207-2300

FrankfurtBockenheimer Landstrasse 33-3560325 FrankfurtGermanyPhone: +49 069 3650638 00

London63 Brook StreetLondon W1K 4HS, EnglandPhone: +44 (0) 20 7518 8900

Transportation & Logistics

Harris Williams & Co. has a broad range of industry expertise, which creates powerful opportunities.Our clients benefit from our deep-sector experience, integrated industry intelligence andcollaboration across the firm, and our commitment to learning what makes them unique. For moreinformation, visit our website.

6

OUR FIRM

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Page 8: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

Suppliers

BorgWarner Inc. $10,903 $40.82 (2.5%) 11.5% $41.98 97.2% 7.8x 6.2x 7.5x 7.1x 6.8x

Cooper Tire & Rubber Company 1,926 37.15 (4.7%) 12.6% 40.75 91.2% 3.2x 2.9x 3.0x 4.1x 3.9x

Dorman Products, Inc. 2,306 69.26 (11.5%) 59.6% 79.03 87.6% 9.0x 10.7x 13.7x 11.6x 10.3x

Federal-Mogul Holdings Corp 4,607 9.97 (0.4%) 83.6% 10.68 93.4% 6.8x 7.1x 7.3x 5.9x 5.6x

Goodyear Tire & Rubber Company 13,749 31.84 (1.1%) 13.1% 33.36 95.4% 5.2x 5.3x 5.8x 5.1x 4.9x

Modine Manufacturing Company 772 13.95 (14.4%) 102.2% 16.35 85.3% 6.0x 4.7x 5.2x 4.2x 3.5x

Motorcar Parts of America, Inc. 573 27.79 (3.6%) (12.3%) 38.78 71.7% 14.3x 11.9x 9.2x 5.6x NA

Standard Motor Products, Inc. 1,213 50.79 (6.6%) 46.1% 55.37 91.7% 9.0x 9.4x 10.5x 9.7x NA

Tenneco Inc. 4,839 64.74 (2.6%) 57.0% 66.98 96.7% 4.5x 4.8x 5.8x 5.3x 5.0x

Visteon Corporation 2,473 81.68 (2.6%) (22.0%) 109.38 74.7% 8.6x 9.1x 8.2x 7.0x 6.4x

Median (3.1%) 29.6% 91.4% 7.3x 6.7x 7.4x 5.7x 5.3x

Distributors and Retailers

Advance Auto Parts, Inc. $13,445 $169.53 (3.4%) 16.5% $177.83 95.3% 10.4x 11.5x 9.8x 10.8x 9.8x

AutoZone, Inc. 28,267 790.34 (1.6%) 11.0% 819.54 96.4% 11.8x 12.7x 11.9x 11.3x 10.7x

Genuine Parts Company 14,944 96.05 (2.6%) 22.3% 105.97 90.6% 9.8x 13.1x 12.0x 10.8x 10.3x

LKQ Corporation 12,662 31.19 (9.0%) 15.0% 36.35 85.8% 11.5x 14.1x 12.6x 10.5x 10.0x

O'Reilly Automotive, Inc. 28,182 279.40 1.2% 19.1% 292.84 95.4% 14.4x 15.7x 15.1x 13.4x 12.4x

U.S. Auto Parts Network, Inc. 128 3.55 6.6% 26.3% 4.49 79.1% NA NA 13.9x 8.3x NA

Uni-Select Inc. 1,091 22.75 1.0% (4.6%) 27.45 82.9% 10.9x 12.7x 10.5x 9.3x 9.1x

Median (1.6%) 16.5% 90.6% 11.2x 12.9x 12.0x 10.8x 10.1x

Dealerships and Service Providers

Asbury Automotive Group, Inc. $3,072 $62.25 (1.9%) 16.7% $66.00 94.3% 9.5x 9.3x 9.5x 9.3x 9.3x

AutoNation, Inc. 11,421 50.54 3.2% 3.5% 54.15 93.3% 11.6x 11.7x 11.5x 11.0x 10.7x

Boyd Group Income Fund 1,298 64.47 2.5% 46.8% 68.41 94.2% 10.4x 13.7x 14.4x 11.6x 10.3x

CarMax, Inc. 23,868 65.19 3.8% 39.3% 67.60 96.4% NM NM NM 18.4x 17.9x

Copart, Inc. 7,296 56.53 2.1% 61.1% 56.98 99.2% 11.5x 14.6x 15.3x 14.1x 13.0x

Group 1 Automotive, Inc. 4,302 78.43 (3.7%) 31.2% 82.35 95.2% 10.2x 9.4x 10.4x 11.3x 10.6x

KAR Auction Services, Inc. 8,368 45.17 4.2% 34.4% 45.20 99.9% 10.1x 11.5x 11.7x 10.2x 9.7x

Lithia Motors, Inc. Class A 4,680 99.81 (0.7%) 15.7% 103.12 96.8% 11.1x 10.1x 11.8x 10.9x 9.8x

Monro Muffler Brake, Inc. 2,313 57.75 0.7% (7.9%) 73.86 78.2% 15.2x 16.4x 14.6x 12.0x 10.6x

Penske Automotive Group, Inc. 9,439 51.59 (7.5%) 47.8% 56.05 92.0% 12.1x 11.0x 14.2x 13.1x 13.2x

Sonic Automotive, Inc. Class A 3,276 22.95 0.0% 19.8% 24.30 94.4% 10.5x 10.3x 10.7x 10.9x 10.7x

Median 0.7% 31.2% 94.4% 10.8x 11.2x 11.8x 11.3x 10.6x

Stock Performance

Stock Price Change from 52-Week TEV / EBITDA EBITDA

($ in millions except per share data) TEV Current Prior Month Prior Year High % of High Jan-16 Jul-16 Current 2017P 2018P

Automotive Aftermarket

TEV / LTM EBITDA as of

PUBLIC COMPARABLES

7

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Page 9: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

Vehicle Manufacturers

Bayerische Motoren Werke AG $160,892 $94.82 1.4% 4.2% $96.34 98.4% 7.8x 7.3x 8.5x 10.2x 9.9x

Daimler AG 182,855 75.98 5.6% 2.2% 77.67 97.8% 6.6x 6.4x 6.8x 8.5x 8.5x

Ford Motor Company 153,690 12.63 (4.1%) 0.7% 14.22 88.8% 9.5x 9.7x 11.4x 12.4x 11.6x

General Motors Company 110,327 36.01 (4.4%) 21.9% 37.74 95.4% 5.6x 5.2x 5.5x 6.5x 6.5x

Harley-Davidson, Inc. 16,493 58.15 (4.4%) 32.9% 62.35 93.3% 11.3x 11.5x 11.4x 12.4x 12.0x

Navistar International Corporation 6,429 29.77 (6.9%) 276.4% 33.46 89.0% 8.6x 9.4x 11.6x 11.7x 9.3x

Oshkosh Corp 5,461 66.32 (5.4%) 90.5% 71.99 92.1% 7.3x 9.4x 10.6x 9.9x 9.3x

PACCAR Inc 28,555 65.07 (3.9%) 43.9% 68.50 95.0% 6.6x 7.4x 9.3x 14.6x 12.9x

Toyota Motor Corp. 307,199 59.50 (2.1%) 2.1% 61.51 96.7% 8.4x 7.6x 8.6x 10.3x 9.6x

Volkswagen AG Pref 207,810 153.95 14.1% 22.6% 155.19 99.2% 7.1x 7.0x 6.4x 6.6x 6.1x

Median (4.0%) 22.3% 95.2% 7.5x 7.5x 9.0x 10.2x 9.5x

PUBLIC COMPARABLES

8

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Stock Performance

Stock Price Change from 52-Week TEV / EBITDA EBITDA

($ in millions except per share data) TEV Current Prior Month Prior Year High % of High Jan-16 Jul-16 Current 2017P 2018P

Automotive Aftermarket

TEV / LTM EBITDA as of

Page 10: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

Suppliers

BorgWarner Inc. $7,435 $8,304 $8,025 $9,116 $9,270 $9,653 7.0% 2.9% $1,224 $1,385 $1,330 $1,499 $1,537 $1,616 7.0% 3.8%

Cooper Tire & Rubber Company 3,439 3,421 2,959 2,912 3,022 3,042 (5.4%) 2.2% 394 436 541 504 486 492 8.6% (1.3%)

Dorman Products, Inc. 664 751 803 853 922 1,021 8.7% 9.4% 138 153 162 183 200 224 9.7% 10.7%

Federal-Mogul Holdings Corp 6,786 7,317 7,419 7,440 7,680 7,950 3.1% 3.4% 569 573 570 735 780 830 8.9% 6.3%

Goodyear Tire & Rubber Company 19,540 18,138 16,443 15,287 15,693 15,983 (7.9%) 2.3% 2,107 2,251 2,349 2,551 2,688 2,874 6.6% 6.1%

Modine Manufacturing Company 1,478 1,496 1,353 1,513 1,897 1,959 0.8% 13.8% 121 110 114 126 185 220 1.5% 31.8%

Motorcar Parts of America, Inc. 259 302 369 426 476 0 18.1% (100.0%) 46 38 49 91 102 0 NM (100.0%)

Standard Motor Products, Inc. 984 980 972 1,062 1,128 0 2.6% (100.0%) 107 113 92 122 125 0 4.4% (100.0%)

Tenneco Inc. 7,964 8,420 8,209 8,539 8,893 9,325 2.4% 4.5% 707 752 785 847 914 983 6.2% 7.7%

Visteon Corporation 7,439 7,509 3,245 3,112 3,171 3,345 (25.2%) 3.7% 590 663 265 325 349 382 (18.1%) 8.5%

Total $55,988 $56,639 $49,796 $50,259 $52,152 $52,278 0.4% (15.8%) $6,002 $6,475 $6,258 $6,983 $7,366 $7,619 3.9% (12.6%)

Distributors and Retailers

Advance Auto Parts, Inc. $6,494 $9,844 $9,737 $9,503 $9,664 $9,997 13.5% 2.6% $901 $1,244 $1,147 $1,176 $1,238 $1,376 9.3% 8.2%

AutoZone, Inc. 9,148 9,475 10,187 10,636 10,636 11,623 5.2% 4.5% 2,002 2,081 2,223 2,358 2,358 2,654 5.6% 6.1%

Genuine Parts Company 14,078 15,342 15,280 15,332 15,882 16,218 2.9% 2.9% 1,117 1,273 1,266 1,249 1,354 1,467 3.8% 8.4%

LKQ Corporation 5,063 6,740 7,193 9,058 10,121 10,450 21.4% 7.4% 627 790 852 1,047 1,211 1,269 18.6% 10.1%

O'Reilly Automotive, Inc. 6,649 7,216 7,967 8,580 9,185 9,783 8.9% 6.8% 1,287 1,465 1,743 1,909 2,102 2,282 14.1% 9.3%

U.S. Auto Parts Network, Inc. 255 284 291 303 318 0 6.0% (100.0%) 5 5 6 13 15 0 42.0% (100.0%)

Uni-Select Inc. 1,788 1,784 1,355 1,205 1,251 1,276 (12.3%) 2.9% 92 104 94 108 115 120 5.3% 5.5%

Total $43,474 $50,685 $52,010 $54,617 $57,057 $59,348 6.5% (10.4%) $6,031 $6,961 $7,331 $7,860 $8,392 $9,168 14.1% (7.5%)

Dealerships and Service Providers

Asbury Automotive Group, Inc. $5,335 $5,868 $6,588 $6,468 $6,618 $6,816 6.6% 2.7% $270 $313 $331 $320 $331 $343 5.8% 3.6%

AutoNation, Inc. 17,518 19,109 20,862 21,700 22,590 22,881 7.4% 2.7% 843 909 998 1,007 1,043 1,078 6.1% 3.5%

Boyd Group Income Fund 561 764 918 1,050 1,229 1,391 23.2% 15.1% 40 77 79 94 112 128 33.5% 16.6%

CarMax, Inc. 12,574 14,269 15,150 15,760 16,821 17,998 7.8% 6.9% 595 724 804 1,230 1,306 1,366 27.3% 5.4%

Copart, Inc. 1,046 1,163 1,146 1,268 1,268 1,498 6.6% 8.7% 342 363 394 455 455 558 10.0% 10.8%

Group 1 Automotive, Inc. 8,919 9,938 10,633 10,913 11,084 11,260 7.0% 1.6% 346 375 408 371 379 410 2.3% 5.2%

KAR Auction Services, Inc. 2,173 2,365 2,640 3,075 3,313 3,472 12.3% 6.2% 451 574 640 747 829 861 18.3% 7.4%

Lithia Motors, Inc. Class A 4,006 5,390 7,864 8,600 9,485 10,219 29.0% 9.0% 207 266 377 396 425 483 24.1% 10.5%

Monro Muffler Brake, Inc. 831 894 944 1,035 1,129 1,225 7.6% 8.8% 127 147 161 171 192 218 10.4% 13.0%

Penske Automotive Group, Inc. 14,705 17,177 19,285 20,184 20,793 20,518 11.1% 0.8% 498 574 645 677 727 695 10.8% 1.3%

Sonic Automotive, Inc. Class A 8,843 9,197 9,624 9,672 9,925 10,089 3.0% 2.1% 300 294 307 293 301 300 (0.8%) 1.3%

Total $76,512 $86,134 $95,653 $99,726 $104,255 $107,366 11.1% 5.9% $4,019 $4,617 $5,143 $5,760 $6,100 $6,442 13.4% 7.1%

Revenue Revenue Growth EBITDA EBITDA Growth

($ in millions) 2013 2014 2015 2016 2017P 2018P '13-16 '16-18P 2013 2014 2015 2016 2017P 2018P '13-16 '16-18P

Automotive Aftermarket

PUBLIC COMPARABLES

9

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Page 11: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

Vehicle Manufacturers

Bayerische Motoren Werke AG $100,976 $106,648 $102,215 $100,158 $102,969 $105,766 (0.3%) 2.8% $19,443 $21,734 $19,303 $15,530 $15,597 $16,383 (7.2%) 2.7%

Daimler AG 156,635 172,268 165,747 161,580 165,915 169,574 1.0% 2.4% 21,575 25,517 26,045 19,609 20,856 20,966 (3.1%) 3.4%

Ford Motor Company 146,917 144,077 149,558 140,681 142,355 143,372 (1.4%) 1.0% 13,183 11,324 15,557 13,533 11,829 12,945 0.9% (2.2%)

General Motors Company 155,427 155,929 152,356 163,265 161,703 165,426 1.7% 0.7% 12,708 8,853 15,518 17,440 17,207 16,765 11.1% (2.0%)

Harley-Davidson, Inc. 5,900 6,229 5,995 5,316 5,442 5,705 (3.4%) 3.6% 1,324 1,452 1,328 1,269 1,344 1,406 (1.4%) 5.3%

Navistar International Corporation 10,775 10,806 10,140 8,111 8,111 8,678 (9.0%) 3.4% (192) 295 567 475 475 697 NM 21.1%

Oshkosh Corp 7,665 6,808 6,098 6,279 6,279 6,786 (6.4%) 4.0% 644 622 523 518 518 583 (7.0%) 6.2%

PACCAR Inc 17,124 18,997 19,115 15,883 15,225 16,225 (2.5%) 1.1% 2,648 2,899 3,198 2,056 1,942 2,202 (8.1%) 3.5%

Toyota Motor Corp. 256,480 247,980 236,533 228,652 235,693 242,992 (3.8%) 3.1% 35,160 38,164 36,457 25,367 29,107 32,168 (10.3%) 12.6%

Volkswagen AG Pref 261,550 268,549 236,524 224,826 230,342 239,033 (4.9%) 3.1% 30,822 36,343 26,777 29,035 31,363 33,864 (2.0%) 8.0%

Total $1,119,448 $1,138,291 $1,084,281 $1,054,751 $1,074,034 $1,103,557 (2.9%) 2.5% $137,315 $147,203 $145,274 $124,830 $130,237 $137,979 (3.0%) 5.9%

PUBLIC COMPARABLES

10

TRANSPORTATION & LOGISTICS

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Revenue Revenue Growth EBITDA EBITDA Growth

($ in millions) 2013 2014 2015 2016 2017P 2018P '13-16 '16-18P 2013 2014 2015 2016 2017P 2018P '13-16 '16-18P

Automotive Aftermarket

Page 12: TRANSPORTATION & LOGISTICS...12/22/2016 OBO Banden BV Manufactures and supplies off-road tires Magna Group BV 12/12/2016* Winner Suntex Sdn. Bhd. Manufactures and wholesales tires

PAGE |

TRANSPORTATION & LOGISTICS

SOURCES

TRANSPORTATION & LOGISTICS

1. FactSet.

2. MergerMarket.

3. Pitchbook.

11

AUTOMOTIVE AFTERMARKET SECTOR UPDATE │ JANUARY 2017

Harris Williams & Co. (www.harriswilliams.com and www.harriswilliams.de) is a preeminent middle market investment bank focused on the advisory needs of clients worldwide. The firm has deep industry knowledge, global transaction expertise, and an unwavering commitment to excellence. Harris Williams & Co. provides sell-side and acquisition advisory, restructuring advisory, board advisory, private placements, and capital markets advisory services.

Harris Williams & Co. Ltd is a private limited company authorised and regulated by the Financial Conduct Authority, incorporated under English law with its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Ned Valentine, Mr. Paul Poggi, Mr. Thierry Monjauze and Mr. Aadil Khan.

Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main, Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative (Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins.

THIS REPORT MAY CONTAIN REFERENCES TO REGISTERED TRADEMARKS, SERVICE MARKS AND COPYRIGHTS OWNED BY THIRD-PARTY INFORMATION PROVIDERS. NONE OF THE THIRD-PARTY INFORMATION PROVIDERS IS ENDORSING THE OFFERING OF, AND SHALL NOT IN ANY WAY BE DEEMED AN ISSUER OR UNDERWRITER OF, THE SECURITIES, FINANCIAL INSTRUMENTS OR OTHER INVESTMENTS DISCUSSED IN THIS REPORT, AND SHALL NOT HAVE ANY LIABILITY OR RESPONSIBILITY FOR ANY STATEMENTS MADE IN THE REPORT OR FOR ANY FINANCIAL STATEMENTS, FINANCIAL PROJECTIONS OR OTHER FINANCIAL INFORMATION CONTAINED OR ATTACHED AS AN EXHIBIT TO THE REPORT. FOR MORE INFORMATION ABOUT THE MATERIALS PROVIDED BY SUCH THIRD PARTIES, PLEASE CONTACT US.

The information and views contained in this report were prepared by Harris Williams & Co. (“Harris Williams”). It is not a research report, as such term is defined by applicable law and regulations, and is provided for informational purposes only. It is not to be construed as an offer to buy or sell or a solicitation of an offer to buy or sell any financial instruments or to participate in any particular trading strategy. The information contained herein is believed by Harris Williams to be reliable, but Harris Williams makes no representation as to the accuracy or completeness of such information. Harris Williams and/or its affiliates may be market makers or specialists in, act as advisers or lenders to, have positions in and effect transactions in securities of companies mentioned herein and also may provide, may have provided, or may seek to provide investment banking services for those companies. In addition, Harris Williams and/or its affiliates or their respective officers, directors and employees may hold long or short positions in the securities, options thereon or other related financial products of companies discussed herein. Opinions, estimates and projections in this report constitute Harris Williams’ judgment and are subject to change without notice. The financial instruments discussed in this report may not be suitable for all investors, and investors must make their own investment decisions using their own independent advisors as they believe necessary and based upon their specific financial situations and investment objectives. Also, past performance is not necessarily indicative of future results. No part of this material may be copied or duplicated in any form or by any means, or redistributed, without Harris Williams’ prior written consent.

Copyright© 2017 Harris Williams & Co., all rights reserved.

DISCLOSURES


Recommended