Complete research is available only to clients of Biuro maklerskie mBanku To access our premium research, log in or open an account at www.mdm.pl Thursday, February 27, 2020 | update Bank Handlowy: accumulate (reiterated) BHW PW; BHW.WA | Banks, Poland Still Safe Current Price PLN 55.90 Target Price PLN 63.46 As predicted in our 2020 Investment Strategy, Handlowy has delivered outperformance in the year to date vis-à-vis the WIG- Market Cap PLN 7.30bn Banks benchmark, fueled by its relatively-low-risk FX and consumer Free Float PLN 1.83bn loan portfolios, and reinforced by solid results for Q4 2019, not ADTV (3M) PLN 4.6m weighed down too dramatically by one-time charges. After updating our future forecasts to incorporate the fourth-quarter figures, we Ownership maintain an accumulate recommendation for BHW with a target Citibank Overseas Investment price of PLN 63.46. We believe Handlowy's conservative approach to 75.00% Corporation loan book management will help mitigate the negative impact of slower economic growth on cost of risk. Furthermore, contrary to most of its local competition, Handlowy's exposure to CHF loan risk Others 25.00% is negligible from the point of view of earnings. Interestingly, the Bank's thin portfolio of consumer loans, which until recently was Business Profile considered a flaw, has turned into a major competitive advantage in Handlowy's main customer target are large the wake of the new regimen established by last year's CJEU ruling international corporate clients, reflected in the portfolios of deposits and loans. In retail the Bank whereby Polish banks have to pay back fees for remainder terms of focuses on card products and HNW banking. prepaid consumer loans. In anticipation of the future borrower Handlowy runs a conservative balance sheet with a claims, most banks are having to set aside additional provisions loan/deposit ratio of around 60%. which are setting them back tens to hundreds of millions of zlotys in net interest income. At Handlowy, however, the annual loss will not BHW vs. WIG Banks exceed PLN 9 million. Handlowy's dividend yield has been capped by a months-long share price increase, but it is still attractive at an 80 estimated 7% in 2020 and over 6% in the following years. The Bank PLN might be able to sweeten the dividend pot this year by tapping undistributed earnings for 2018 (the decision will be announced in 70 mid-March). We believe BHW deserves to be traded at a premium to the rest of the Polish banking sector thanks to its safe profile. We see the premium at 12-13% on fair P/E versus an in-line current valuation of 11.3x 2020E earnings and 10.8x 2021E P/E. 60 Cost of risk Handlowy should be able to reduce cost of risk this year after an unexpected 50 strong increase in 2019, bringing it down to a projected 52bp, followed by BHW small increases in 2021 and 2022. Compared to Q4 2019, we assume higher WIGBANK cost of risk in 2020 in both the retail business and the corporate business to 40 reflect a worsening economic environment. Feb-20 Negligible impact of prepaid loan fee refunds Feb-19 Aug-19 Nov-19 May-19 Handlowy estimates the impact of potential loan fee refunds on net interest income at PLN 9m per year, a much lower amount than the costs expected to be incurred by other banks. The impact in Handlowy's case is limited by a thin consumer loan book. 9MTP Rating Company new old new old Bank Handlowy 63.46 57.44 accumulate accumulate Current Target Company Upside Price Price Bank Handlowy 55.90 63.46 +13.5% (PLN m) 2018 2019 2020E 2021E 2022E Forecast Update 2020E 2021E 2022E Net interest income 1,107.6 1,153.7 1,205.2 1,262.1 1,314.9 Total income +0.9% +1.1% - Noninterest income 1,081.0 1,102.1 1,117.1 1,149.2 1,179.9 Pre-tax income +5.3% +5.4% - Costs 1,209.0 1,254.2 1,249.0 1,272.1 1,298.5 Net income +4.7% +5.2% - Operating income* 979.6 1,001.6 1,073.4 1,139.2 1,196.3 Net income 638.9 486.5 649.9 682.9 723.7 Analysts: Costs/Income (%) 55.2 55.6 53.8 52.8 52.0 ROE (%) 9.1 6.9 9.1 9.4 9.6 Mikołaj Lemańczyk +48 22 438 24 07 P/E (x) 11.4 15.0 11.2 10.7 10.1 [email protected] P/B (x) 1.0 1.0 1.0 1.0 1.0 DPS 4.11 3.74 4.04 3.73 3.92 Michał Konarski +48 22 438 24 05 Dividend Yield (%) 7.4 6.7 7.2 6.7 7.0 [email protected] *before provisioning List of abbreviations and ratios contained in the report: EV – net debt + market value EBIT – Earnings Before Interest and Taxes EBITDA – EBIT + Depreciation and Amortisation P/CE – price to earnings with amortisation MC/S – market capitalisation to sales EBIT/EV – operating profit to economic value P/E – (Price/Earnings) – price divided by annual net profit per share ROE – (Return on Equity) – annual net profit divided by average equity P/BV – (Price/Book Value) – price divided by book value per share Net debt – credits + debt papers + interest bearing loans – cash and cash equivalents EBITDA margin – EBITDA/Sales OVERWEIGHT (OW) – a rating which indicates that we expect a stock to outperform the broad market NEUTRAL (N) – a rating which indicates that we expect the stock to perform in line with the broad market UNDERWEIGHT (UW) – a rating which indicates that we expect the stock to underperform the broad market Recommendations of Biuro maklerskie mBanku: A recommendation is valid for a period of 9 months, unless a subsequent recommendation is issued within this period. Expected returns from individual recommendations are as follows: BUY – we expect that the rate of return from an investment will be at least 15% ACCUMULATE – we expect that the rate of return from an investment will range from 5% to 15% HOLD – we expect that the rate of return from an investment will range from -5% to +5% REDUCE – we expect that the rate of return from an investment will range from -5% to -15% SELL – we expect that an investment will bear a loss greater than 15% Recommendations are updated at least once every nine months. mBank S.A. with its registered office in Warsaw at Senatorska 18 renders brokerage services in the form of derived organisational unit – Brokerage Office which uses name Biuro maklerskie mBanku. mBank S.A. as part of the Exchange's Analytical Coverage Support Programme (“Programme”, https://www.gpw.pl/eacsp) prepares analytical reports for the following companies: Cognor Holding, Comarch, VRG. These documents are prepared at the request of Giełda Papierów Wartościowych w Warszawie S.A. (‘WSE’), which is entitled to copyrights to these materials. mBank S.A. receives remuneration from the WSE for the preparation of the reports. All documents prepared for the Programme are available at: https://www.mdm.pl/ui-pub/site/market_and_analysis/analysis_and_recommendations/analytical_coverage_support_programme This document has been created and published by Biuro maklerskie mBanku. The present report expresses the knowledge as well as opinions of the authors on day the report was prepared. The opinions and estimates contained herein constitute our best judgment at this date and time, and are subject to change without notice. The present report was prepared with due care and attention, observing principles of methodological correctness and objectivity, on the basis of sources available to the public, which Biuro maklerskie mBanku considers reliable, including information published by issuers, shares of which are subject to recommendations. However, Biuro maklerskie mBanku, in no case, guarantees the accuracy and completeness of the report, in particular should sources on the basis of which the report was prepared prove to be inaccurate, incomplete or not fully consistent with the facts. mBank S.A. bears no responsibility for investment decisions taken on the basis of the present report or for any damages incurred as a result of investment decisions taken on the basis of the present report. This document does not constitute an offer or invitation to subscribe for or purchase any financial instruments and neither this document nor anything contained herein shall form the basis of any contract or commitment whatsoever. It is being furnished to you solely for your information and may not be reproduced or redistributed to any other person This document does not constitute investment, legal, accounting or other advice, and mBank is not liable for damages resulting from or related to the use of data provided in the documents. This document may not be copied, duplicated and/or be directly or indirectly distributed in the United States, Canada, Australia or Japan, nor transferred to citizens or residents of a state where its distribution may be legally restricted, which does not limit the possibility of publishing materials prepared for the Programme on Cognor Holding, Comarch, VRG, mBank or WSE websites. Persons who disseminate this document should be aware of the need to comply with such restrictions. Recommendations are based on essential data from the entire history of a company being the subject of a recommendation, with particular emphasis on the period since the previous recommendation. Investing in shares is connected with a number of risks including, but not limited to, the macroeconomic situation of the country, changes in legal regulations as well as changes on commodity markets.