Bora Tezguler HOLDING NAVs 90 212 334 9467 [email protected] UUpdate Hakan Deprem +90 212 334 9462 [email protected] Omer Omerbas +90 212 334 9521 [email protected] 22 December 2014 VALUATION & RATINGS
% of listed Price Mcap 12M NAV subs. in Target price Ticker Company (TL) (TLmn) (TLmn) 12M NAV (12M, TL) Upside (%) Rating
AKFEN Akfen 4.59 1,336 2,668 26% 6.38 39% Outperform ALARK Alarko 4.39 981 1,453 19% 5.60 28% Outperform DOHOL Dogan 0.76 1,989 5,413 63% 1.01 33% Outperform ENKAI Enka Insaat 5.25 18,900 26,328 0.3% 7.41 41% Outperform KCHOL Koc 12.00 30,431 29,328 92% 11.15 ‐7% Not Rated SAHOL Sabanci 9.82 20,037 31,469 69% 13.90 42% Not Rated SISE Sise Cam 3.43 5,831 7,323 61% 3.90 14% Neutral TKFEN Tekfen 5.95 2,202 3,434 2% 7.82 31% Outperform
Price data as of December 19, 2014 MARKET DATA
Price Price Performance (Relative to ISE 100) Avg. Daily Vol. 52‐wk Ticker Company (TL) 1‐wk 1‐Month 1‐yr YtD (TLmn, 3 mth.) High ‐ Low (TL)
AKFEN Akfen 4.59 ‐0.6% ‐6.6% ‐15.6% ‐11.5% 0.6 5.30 / 3.65 ALARK Alarko 4.39 ‐1.8% 9.4% ‐25.5% ‐22.7% 11.7 5.20 / 3.81 DOHOL Dogan 0.76 2.3% 5.8% ‐13.9% ‐14.4% 22.8 0.85 / 0.64 ENKAI Enka Insaat 5.25 ‐7.0% ‐6.3% ‐14.6% ‐18.1% 26.0 6.08 / 4.80 KCHOL Koc 12.00 0.0% 0.0% 11.2% 12.5% 59.9 12.60 / 7.31 SAHOL Sabanci 9.82 0.3% ‐5.2% ‐4.5% ‐6.7% 60.0 10.85 / 7.18 SISE Sise Cam 3.43 ‐3.2% ‐3.1% 15.5% 12.5% 14.9 3.60 / 1.92 TKFEN Tekfen 5.95 ‐0.6% 0.5% 5.1% ‐3.7% 30.0 6.17 / 4.24
VALUATION MULTIPLES
Price‐to Price‐to Price‐to T12m Ticker Company 12M NAV Book Value (TL) Net Inc. (TL)
AKFEN Akfen 0.50x 1.01x 107.8x ALARK Alarko 0.68x 0.83x 19.2x DOHOL Dogan 0.37x 0.58x n.m. ENKAI Enka Insaat 0.72x 1.51x 13.4x KCHOL Koc 1.04x 1.54x 11.9x SAHOL Sabanci 0.64x 1.08x 12.6x SISE Sise Cam 0.80x 1.02x 10.3x TKFEN Tekfen 0.64x 1.02x 12.0x AK Investment ‐ Research HOLDING NET ASSET VALUES ‐ December 22, 2014
AKFEN HOLDING ‐ NAV (US$mn)
Direct % of Stake Valuation Method Partic. Value NAV
Port & Maritime Operations 69% Mersin International Port (MIP) 50% DCF 721 61% Istanbul Fast Ferries (IDO) 30% DCF 98 8%
Airport Operations TAV Airports Holding 8% DCF 238 20%
Construction TAV Construction 22% Transaction value 22 2% Akfen Construction 100% 5.15% AKFEN Stake 30 2% Isparta City Hospital 100% DCF 63 5%
Real Estate Akfen REIT 56% Mcap 69 6%
Utilities Akfen HEPP 100% DCF 293 25% Akfen Water 50% Multiples 18 2%
Holding only net cash ‐181 NPV of holding only expenses ‐185
Akfen Holding 12M Target NAV 1,186
(Discount) / Premium to 12M Target NAV ‐51% Akfen Holding Current Mcap 575
Akfen Holding 12M target Mcap @ 30% holding discount 771
Hakan Deprem +90 212 334 9462, [email protected] AK Investment ‐ Research HOLDING NET ASSET VALUES ‐ December 22, 2014
ALARKO HOLDING ‐ NAV (US$mn)
Direct % of Stake Valuation Method Partic. Value NAV
Contracting Alsim 100% DCF 199 23%
Land Development Alarko REIT 51% Mcap 44 5% Alarko Konut 100% NAV 40 5% Mos Alarko 50% Rent yield @9% 19
Energy Alcen (Elect. Dist.) 50% DCF 188 22% Altek (Elect. Gen.) 100% DCF 46 5% Cenal (Elect. Gen. ‐ Karabiga) 50% DCF 174 20%
Industry & Trade Alarko Carrier 43% Mcap 69 8%
Tourism Attaş 100% BV 9 1%
Other Alfarm (Seafood Products) 50% BV 2 0%
Net Cash (Holding‐only) 72 8%
Alarko Holding 12M Target NAV 861
(Discount) / Premium to 12M Target NAV ‐51% Alarko Holding Current Mcap 422
12M Target Mcap (NAV@40% holding discount rolled 1yr with CoE, US$mn) 517
Hakan Deprem +90 212 334 9462, [email protected] AK Investment ‐ Research HOLDING NET ASSET VALUES ‐ December 22, 2014
DOGAN HOLDING ‐ NAV (TLmn)
Direct Valuation Method Participation Value % of Stake Current/Target Current/Target Current NAV
Media 33% Media Business 100.0% SOTP 1,536 / 1,786 30% Hurriyet 11.1% Mcap/DCF 53 / 41 1% Dogan TV Holding 5.0% Peer comparison 101 / 118 2%
Energy 18% HEPPs 33.0% DCF 529 / 615 12% WPPs 100.0% Transaction 312 / 312 6%
Retail 3% D&R 100.0% Transaction 139 / 139 3%
Others 12% Milpa 86.3% Mcap 145 / 145 3% Ditas 73.6% Mcap 55 / 55 1% Celik Halat 78.7% Mcap 42 / 42 1% Dogan Organik 100.0% Transaction 50 / 50 1% Milta 100.0% Rights Issue 154 / 154 3% DHI 100.0% Rights Issue 175 / 175 3%
Others Unlisted Est. Book Values 403 / 469 9%
Value of participations 3,693 / 4,099 Adjusted Net Cash (Holding‐only) * 1,314
Dogan Holding Current / 12M Target NAV 5,007 / 5,413 (Value of Listed Participations + Net Cash) / Current NAV 63% Dogan Holding Current Mcap 1,989 (Discount) / Premium to Current / 12M Target NAV ‐60% / ‐63% Dogan Hold. Target (Target NAV@50% discount) 2,707
* Net cash is adjusted by TL286mn option liabilities
Bora Tezguler +90 212 334 9467, [email protected] AK Investment ‐ Research HOLDING NET ASSET VALUES ‐ December 22, 2014
ENKA INSAAT ‐ NAV (US$mn)
Total % of Stake Valuation Method Partic. Value NAV
Construction 100% DCF & Peer valuation 2,347 20%
Real Estate 100% DCF 3,579 30%
Energy 100% DCF 3,249 27%
Trade & Manufacturing 100% DCF 258 2%
Total EV 9,433
Estimated net cash position 2,581 21%
Enka Insaat 12M Target NAV 12,015 Equity value of Founder Shares ‐221 Minority ‐93 (Discount) / Premium to 12M Target NAV ‐30%
Enka Insaat Current Mcap 8,139 Enka Insaat 12M Target Mcap @ 5% conglomerate discount 11,116
Hakan Deprem +90 212 334 9462, [email protected] AK Investment ‐ Research
KOC HOLDING ‐ NAV (US$mn)
Direct Valuation Method Value % of Stake (Current/Target) (Cur./Tar.) Current NAV
Automotive 33% Ford Otosan 38.5% Mcap/DCF‐Intn'l Peer Comp. 1,744 / 1,583 14% Tofas 37.6% Mcap/DCF‐Intn'l Peer Comp. 1,251 / 1,158 10% Turk Traktor 37.5% Mcap/DCF 664 / 648 5% Otokar 44.7% MCap 341 3% Otokoc 96.3% Book Value 105 1%
Consumer Durables 14% Arcelik 40.5% Mcap/DCF‐Intn'l Peer Comp. 1,762 / 1,780 14% Arcelik LG Klima 5.0% Book Value 6 0.04%
Energy 23% Tupras 38.3% Mcap/DCF‐Intn'l Peer Comp. 2,225 / 2,318 18% Aygaz 40.7% MCap 502 4% AES Entek* 24.8% Peers' (Akenr, Aksen) EV/MW Valuation 52 0%
Finance 23% Yapi Kredi Bankasi 30.7% Mcap/Warranted Equity 2,771 / 3,622 22% Koc Tuketici Finans 44.5% end‐2Q13 Book Value 37 0.3%
Retail 1% Duzey 31.2% Book Value 10 0.1% Koctas* 37.1% Retailers' 4Q‐Trailing EV/Sales * 106 1%
Food 1% Tat Konserve 43.7% MCap 93 1%
Tourism 0% Cesme Altinyunus 30.0% MCap 13 0.1% Marmaris Altinyunus 36.8% MCap 12 0.1%
Others 1% Setur 24.1% Book Value 14 0.1% Zer 39.0% Book Value 45 0.4% Ram Dis Ticaret 39.7% Book Value 5 0.0% Others Book Value 32 0.3%
Net Cash Holding‐only + 75% net debt on SPV 552 4%
Koc Holding Current / 12M Target NAV 12,341 / 13,035 (Value of Listed Participations + Net Cash) / Current NAV 97%
Koc Holding Current Mcap 13,105
(Discount) / Premium to Current / 12M Target NAV 6% / 1%
Avg. Historic (Discount) / Premium to Current NAV (since 2005) ‐13%
Koc Holding Target (12M Target NAV) 13,035
* Assuming Net Debt/Equity = 30%
Bora Tezguler +90 212 334 9467, [email protected] AK Investment ‐ Research
SABANCI HOLDING ‐ NAV (US$mn)
Direct Valuation Method Value % of Stake (Current/Target) (Cur./Proj.) Current NAV
Finance 53% Akbank 40.8% Mcap/Warranted Equity 5,962 / 6,659 49% Aksigorta 36.0% Mcap / DDM & Gordon Growth 119 / 153 1% AvivaSA 49.8% Mcap / Dividend Discount Model 379 / 457 3%
Tire 7% Brisa 43.6% MCap 559 5% Kordsa 91.1% MCap 314 3%
Cement 8% Akcansa 39.7% DCF+Int'l Peer 493 / 542 4% Cimsa 53.0% DCF+Int'l Peer 498 / 567 4%
Textile 0% Yunsa 57.9% MCap 39 0%
Chemicals 1% Sasa 51.0% DCF 89 1%
Retail 6% CarrefourSA 50.8% Mcap 456 4% Teknosa 60.3% Mcap / DCF 272 / 330 2%
Automotive 0% Temsa 48.7% 3Q14 Book Value 53 0%
Others 26% Enerjisa 50.0% 3Q14 Book Value / DCF 1,855 / 2,600 15% Philsa 25.0% 2014F P/E of Intn'l Peers @ 20% discount 1,114 9% Others 3Q14 Book Value 208 2%
Net Debt (Holding‐only, end‐3Q14) ‐153 / ‐153 ‐1%
Sabanci Holding Current / 12M Target NAV 12,257 / 13,986
(Value of Listed Participations + Holding‐only Net Cash) / Current NAV 68%
Sabanci Holding Current Mcap 8,629
(Discount) / Premium to Current / 12M Target NAV ‐30% / ‐38%
Avg. Historic (Discount) / Premium to Current NAV (since 2005) ‐29%
Sabanci Hold. Target (Target NAV@15% discount) 11,888
Hakan Deprem +90 212 334 9462, [email protected] AK Investment ‐ Research HOLDING NET ASSET VALUES ‐ December 22, 2014
SISE CAM HOLDING ‐ NAV (TLmn)
Total Valuation Method Value % of Stake (Current/Target) (Cur./Tar.) Current NAV
Flat Glass 30% TR Trakya Cam 69.8% Mcap / DCF+Peers 1,697 / 1,960 26% Trakya Cam Yenisehir 15.0% Mcap / DCF+Peers 70 / 81 1% Cayirova Cam 71.9% Land and stock portfolio 161 2%
Glassware 31% Pasabahce Cam 84.0% 15% discount on transaction value 1,619 / 1,861 25% Camis Ambalaj 100.0% Multiples 143 / 165 2% DE Denizli Cam 26.0% Market cap 13 / 15 0% Beykoz Land 100.0% Assumed value 208 3%
Glass Packaging 11% AN Anadolu Cam 79.1% Mcap / DCF+Peers 688 / 808 11% Anadolu Cam Yenisehir 15.1% Mcap / DCF+Peers 40 / 46 1%
Chemicals 22% SO Soda Sanayii 61.0% Mcap / DCF+Peers 1,331 / 1,480 21% Cam Elyaf 63.9% Transaction Value 111 / 127 2%
Others 3% Camis Elektrik 39.3% Transaction Value 56 / 64 1% Camis Madencilik 100.0% Transaction Value 127 / 147 2%
Net Cash (Holding‐only) 200 3%
Sise Cam Holding Current/12M Target NAV 6,465 / 7,323 Value of Listed Participations / Current NAV 61%
Sise Cam Holding Current Mcap 5,831
(Discount) / Premium to Current / 12M Target NAV ‐10% / ‐20%
Sise Cam Holding Target (10% discount to target NAV) 6,610
Omer Omerbas +90 212 334 9521, [email protected] AK Investment ‐ Research HOLDING NET ASSET VALUES ‐ December 22, 2014
TEKFEN HOLDING ‐ NAV (US$mn)
Total % of Stake Valuation Method Partic. Value NAV
Construction Tekfen Contracting 100% DCF 409 27%
Fertilizer ‐ Agriculture Toros Agri 100% 50% DCF+ 50% Peers 624 41%
Real Estate Akmerkez REIT 10.8% Mcap 28 2% Real Estate Portfolio 100% DCF, Appraisal, Land value 157 10%
Net Cash (Holding‐only) 308 20%
Tekfen Holding 12M Target NAV 1,526 (Discount) / Premium to 12M Target NAV ‐38%
Tekfen Holding Current Mcap 948 Tekfen Holding 12M Target Mcap @ 20% conglomerate discount 1,221
Hakan Deprem +90 212 334 9462, [email protected] AK Investment ‐ Research
This report has been prepared by Ak Investment (Ak Yatırım Menkul Değerler A.Ş.) by using the information and data obtained from sources, which are reasonably believed to be trustworthy. The statements indicated in the report should not be assumed to be sales or purchase offers under any circumstances. Ak Investment does not guarantee that the information contained is true, accurate and unchangeable. Thus, the readers are advised to have the accuracy of the information contained confirmed before acting by relying on such information and the readers shall bear the responsibility of the decisions taken by relying thereon. Ak Investment shall not in any case be responsible for incompleteness and inaccuracy of the information. Furthermore, the personnel and consultants of Ak Investment and Akbank shall not have any responsibility in any case for direct or indirect damage caused by such information. Moreover, Ak Investment shall not be held liable for any damage to the hardware or software of the receiver caused by a virus, detected transfer or any other technical reason in case of the receipt of the reports via internet or through e‐mail. © 2014 AK Investment Inc.