LVMH / Bulgari Alliance

LVMH / Bulgari Alliance

Confidential LVMH / Bulgari alliance PRELIMINARY | SUBJECT TO FURTHER REVIEW AND EVALUATION Luxury sector landscape n The luxury sector was dominated by large conglomerates with global presence and diversified brand portfolios n Larger luxury groups acted as consolidators acquiring smaller companies / brands 2011E revenues of key sector players (€ in millions) Market cap €56,286m €13,991m €25,031m €10,960m €16,167m €16,307m €5,624m €6,079m €2,693m €2,264m 21,948 15,063 7,220 6,465 5,188 2,640 2,429 1,954 1,158 857 LVMH PPR Richemont Luxottica Swatch Hermes Tiffany & C o. Burberry BuLgari Tod's Group Bulgari was a relatively small company in the luxury space Source: FactSet as of 01 March 2011. Confidential 1 Handout Share price performance of key luxury players Sector share price performance rebased to Bulgari share price (€) 9.5 9.0 8.5 49.0% 44.8% 8.0 35.9% 34.5% 33.7% 7.5 31.6% 7.0 6.5 10.9% 6.0 5.5 5.0 Mar-10 Apr-10 May-10 Jun-10 Jul-10 Aug-10 S ep-10 O ct-10 Nov-10 D ec-10 Jan-11 Mar-11 Bulgari S .P .A. LVMH Moet Hennessy Louis Vuitton P P R S .A. C ompagnie Financiere Richemont S .A. S watch G roup AG MS C I Textile Apparel & Luxury G oods MS C I E urope The luxury sector had performed strongly in the twelve months before the transaction Source: FactSet as of 01 March 2011. Confidential 2 Potential partners / buyers overview Key financials 2011E Net debt / Key brands Market cap Revenues Net debt/(cash) EBITDA EBITDA Major shareholder(1) LVMH €56,286 €21,948m €2,099m €5,632m 0.4x n Arnault Family − Economic 48% − Voting 64% PPR €13,991m €15,063m €3,781m €1,920m 2.0x n Pinault Family − Economic 41% − Voting 56% Richemont €25,031m €7,220m (€1,882m) €1,849m NM n Rupert Family − Economic 9% − Voting 49% Swatch €16,167m €5,188m (€1,762m) €1,409m NM n Hayek Family − Economic 24% − Voting 43% Source: Company information, FactSet as of 01 March 2011. Note: Data calendarised to December year end and converted into € at spot exchange rate as of 01 March 2011. Confidential (1) Fully diluted holdings, net of treasury shares. 3 Potential partners / buyers Pros & Cons LVMH Buyer perspective Seller perspective Pros & Cons P Strong LTM stock performance vs. FTSE France Large P Becoming part of the leading luxury group with proven and Cap Index unique integration track record P Favourable exchange ratio (0.06x vs. 5-year average of P Possibility to become the flagship brand in LVMH Watches 0.09x)(1) and Jewellery business P Opportunity to add a unique brand to LVMH portfolio and P Possibility to lead the entire Watches & Jewellery business strengthening of LVMH Watches & Jewellery business unit unit (c.5% of the Group revenues ex Bulgari) P High liquidity position (~€2.5bn of cash on balance sheet) ? Relative valuation? ? Ownership dilution? ? Earnings dilution? O Unfavorable exchange ratio (0.06x vs. 5-year average of (1) O Potential lower appetite for further M&A activity following 0.09x) acquisition of Hermés stake Historical exchange ratio evolution(1) 0.160 Trading Bulgari LVMH multiples on n EV/EBITDA 11E: 13.9x 9.9x 0.140 01 March 11 n EV/EBITDA 12E: 11.8x 8.6x n P / E 11E 29.2x 19.5x n P / E 12E 21.8x 16.9x 0.120 0.100 0.06x 0.080 0.09x 0.060 0.040 Mar-06 Sep-06 Mar-07 Sep-07 Mar-08 Sep-08 Mar-09 Sep-09 Mar-10 Sep-10 Mar-11 Exchange ratio 5-year average Source: FactSet as of 01 March 2011. (1) Number of new buyer shares issued for each target share acquired. Confidential 4 Potential partners / buyers Pros & Cons (cont’d) PPR Buyer perspective Seller perspective Pros & Cons P Excellent LTM stock performance P Become the second largest shareholder in PPR+Bulgari P Acquisition of Bulgari would accelerate the transformation combined entity into a pure luxury company P Possibility to stay at the helm of luxury business of the P Increase exposure to jewellery / watches company P Favourable exchange ratio (0.066x vs. 5-year average of 0.078x)(1) P Sale of Conforama provided PPR with financial resources ? Relative valuation? O Unfavorable exchange ratio (0.066x vs. 5-year average of (1) ? Earnings dilution? 0.078x) O Relatively high size of Bulgari (too big a bite?) O Diversified business model with exposure to retail business (Fnac, Redcats) O Even after the disposal of Conforama, current PPR leverage O PPR still more levered than peers (Pro-forma Net Debt / limits the possibility to fund an acquisition with additional debt EBITDA 2011E of 2.0x vs. key competitors with leverage <1.0x) Historical exchange ratio evolution(1) 0.180 Trading Bulgari PPR multiples on n EV/EBITDA 11E: 13.9x 9.6x 0.160 01 March 11 n EV/EBITDA 12E: 11.8x 9.0x n P / E 11E 29.2x 14.8x 0.140 n P / E 12E 21.8x 13.1x 0.120 0.100 0.080 0.078x 0.066x 0.060 0.040 Mar-06 Sep-06 Mar-07 Sep-07 Mar-08 Sep-08 Mar-09 Sep-09 Mar-10 Sep-10 Mar-11 Exchange ratio 5-year average Source: FactSet as of 01 March 2011. (1) Number of new buyer shares issued for each target share acquired. Confidential 5 Potential partners / buyers Pros & Cons (cont’d) Richemont Buyer perspective Seller perspective Pros & Cons P Excellent LTM stock performance P Become a core shareholder of the combined entity alongside P Adding a renowned brand to its unique luxury brand portfolio Rupert Family P Favourable exchange ratio (0.18x vs. 5-year average of P Possibility to maintain full operating independence in the 0.33x)(1) context of the maison business model P Solid cash balance P Possibility to leverage on Richemont expertise and distribution network in the watch segment ? Relative valuation? O Unfavorable exchange ratio (0.18x vs. 5-year average of (1) ? Earnings dilution? 0.33x) O Net-a-Porter integration ongoing O Two different categories of shares at Richemont level with significant discrepancies in terms of voting rights − Registered shares held by the R. Family are not listed − Statutory provision to maintain the ratio between registered and bearer shares unchanged in case of capital increase Historical exchange ratio evolution(1) 0.55 Trading Bulgari Rich. multiples on n EV/EBITDA 11E: 13.9x 12.6x 01 March 11 n EV/EBITDA 12E: 11.8x 11.2x 0.45 n P / E 11E 29.2x 19.1x n P / E 12E 21.8x 16.8x 0.35 0.33x 0.25 0.18x 0.15 0.05 Mar-06 Sep-06 Mar-07 Sep-07 Mar-08 Sep-08 Mar-09 Sep-09 Mar-10 Sep-10 Mar-11 Exchange ratio 5-year average Source: FactSet as of 01 March 2011. (1) Number of new buyer shares issued for each target share acquired. Confidential 6 Potential partners / buyers Pros & Cons (cont’d) Swatch Buyer perspective Seller perspective Pros & Cons P Possibility to further strengthen the competitive position in P Complementary distribution channels with a focus on directly the watches and jewellery segments owned retail distribution P Favourable exchange ratio (0.02x vs. 5-year average of P Possibility to leverage on Swatch strong expertise and 0.04x) positioning in the watch segment P Solid cash balance P Possibility to increase presence in the US market ? Relative valuation? O Unfavorable exchange ratio (0.02x vs. 5-year average of (1) ? Earnings dilution? 0.04x) O Integration risk given the relative size of the acquisition O Two different categories of shares at Swatch level with significant discrepancies in terms of voting rights Historical exchange ratio evolution(1) 0.10 Trading Bulgari Swatch multiples on n EV/EBITDA 11E: 13.9x 10.2x 01 March 11 n EV/EBITDA 12E: 11.8x 9.1x 0.08 n P / E 11E 29.2x 16.9x n P / E 12E 21.8x 14.6x 0.06 0.04x 0.04 0.02x 0.02 0.00 Mar-06 Sep-06 Mar-07 Sep-07 Mar-08 Sep-08 Mar-09 Sep-09 Mar-10 Sep-10 Mar-11 Exchange ratio 5-year average Source: FactSet as of 01 March 2011. (1) Number of new buyer shares issued for each target share acquired. Confidential 7 Handout Key data for accretion / (dilution) and leverage analysis Price per share (€) €7.72 €115.3 €110.3 €41.9 €310.4 # of shares out. 349m 488m 127m 597m(1) 54m(2) Market cap €2,693m €56,286m €13,991m €25,031m €16,167m Net debt / (cash) 0 €2,099m €3,781m (€1,882m) (€1,762m) EBITDA 2011E €193m €5,632m €1,920m €1,849m €1,409m Net income 2012E €123m €3,337m €1,073m €1,490m €1,108m Cost of debt NA 5.5% 6.0% 6.0% 6.0% Marginal tax rate NA 33.3% 33.3% 21.0% 19.6% Which could be the most suitable partner from an accretion / (dilution) and leverage standpoint? Source: FactSet. (1) # of equivalent shares. Each share having 10 economic rights. Confidential (2) # of equivalent shares. Each share having 5 economic rights. 8 Bulgari acquisition matrix (1) Source: FactSet. (1) Volume Weighted Average Price. Confidential Premia paid in previous majority voluntary tender offers in Italy. Comparable companies trading multiples. 9 Average trading multiples of previous comparable transactions.

View Full Text

Details

  • File Type
    pdf
  • Upload Time
    -
  • Content Languages
    English
  • Upload User
    Anonymous/Not logged-in
  • File Pages
    17 Page
  • File Size
    -

Download

Channel Download Status
Express Download Enable

Copyright

We respect the copyrights and intellectual property rights of all users. All uploaded documents are either original works of the uploader or authorized works of the rightful owners.

  • Not to be reproduced or distributed without explicit permission.
  • Not used for commercial purposes outside of approved use cases.
  • Not used to infringe on the rights of the original creators.
  • If you believe any content infringes your copyright, please contact us immediately.

Support

For help with questions, suggestions, or problems, please contact us