- •Investment Case 11
- •Valuation summary 37
- •Investment case 53
- •Investment Case
- •Companies Compared Stock data
- •Key metrics
- •Per ha comparison
- •Management credibility
- •Market Overview Summary
- •Ukraine in global context Ukraine produces 2-3% of world soft commodities
- •Sunflower oil, corn, wheat, barley and rapeseed are Ukraine’s key soft commodities to export
- •Ukraine is 8th in arable land globally
- •Key inputs used in crop farming Ukraine`s climate favorable for low-cost agriculture
- •Soil fertility map
- •Machinery use far below developed countries
- •Land trade moratorium makes more benefits
- •Fertilizer use
- •Inputs prices: lease cost is Ukraine’s key cost advantage
- •Case study: Production costs in Ukraine vs. Brazil for corn and soybean
- •Farming Efficiency Ukrainian crop yields lag the eu and us, on par with Argentina and Brazil, above Russia’s
- •5Y average yields, t/ha and their respective 10y cagRs
- •Yields at a premium in Ukraine on the company level
- •Growth Growth should come from yield improvement, crop structure reshuffle and acreage increase
- •Crop structure is gradually shifting to more profitable cultures
- •Combined crop structure of listed companies
- •Ukraine`s 2012 harvest outlook
- •Valuation
- •Valuation summary
- •Valuation summary
- •Asset-based approach
- •Asset-based valuation
- •Valuation premium/discount summary
- •Location matters: Value of land by region
- •Yields efficiency comparing to benchmark region
- •Cost efficiency
- •Adding supplementary businesses
- •Valuation summary for other assets
- •Cost of equity assumptions
- •Model assumptions
- •Landbank growth capped at 30%
- •Crop structure
- •Biological revaluation (ias 41) excluded
- •Land ownership
- •Company Profiles Agroton a high cost producer
- •Investment case
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Agroton in six charts
- •Operati
- •Industrial Milk Company Corn story
- •Investment case
- •A focus on the corn explains high margins
- •Location favourable for corn
- •Well on track with ipo proceeds
- •Weak ebitda margin in 2012 explained by non-cash items
- •Valuation
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Ksg Agro On the road to space/Not ready to be public
- •Investment Case
- •A 5x yoy boost in total assets looks strange to us
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Ksg Agro in six charts
- •Mcb Agricole Acquisition target with lack of positives for minorities
- •Investment Case
- •Inventories balance, usd mln
- •Overview of acquisitions of public farming companies in Ukraine
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement, usd mln
- •Mcb Agricole in six charts
- •Mriya Too sweet to be true
- •Investment Case
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Mriya in six charts
- •Sintal Agriculture
- •Investment Case
- •25% Yoy cost reduction in 2011 should improve margins
- •Irrigation is a growth option
- •Inventory balance, usd mln
- •Valuation
- •Valuation
- •Operating assumptions
- •Financials
- •Income statement*, usd mln
- •Sintal Agriculture in six charts
- •Astarta Sugar maker
- •Kernel Grain trader actively integrating upstream
- •Poultry producer
- •Appendices Land value
- •Current landowner income capitalization model
- •Farmer income capitalization model
- •Normative value
- •Biological asset revaluation
- •How do we adjust the income statement to be on a cost basis?
- •Ias 41 application summary
- •Appendix: Crop production schedule Crop schedule, based on 2012 harvesting year
- •Investment ratings
- •Contacts
Investment Case
Large-scale crop farming has emerged in only a handful of countries worldwide that have been blessed with a combination of a natural suitability for crop production and the ability to operate without a dependence on subsidies. In fact, most pure farmers with listed equity are based in just four countries: Ukraine, Brazil, Russia and Argentina (or UBRA for short). Among these, Ukraine stands out as the most mature market, with a bevy of listed companies with track records of profitable farming operations.
Ukraine boasts 7 listed pure farmers, a half of the names globally with aggregate market capitalization exceeding USD 20 mln. As a percentage of the global agricultural equity universe, Ukrainians account for 30% if measured by landbank, 10% by MCap and 10% by free float capitalization. At least operationally, Ukrainian farmers tend to outperform the all-Ukraine national averages and the majority of their listed UBRA peers.
But fundamental differences exist – while most UBRA peers are vehicles for land speculation, Ukrainian businesses are mostly focused on farming business itself. This is the result of a carryover from Soviet times in that agricultural land trade is still prohibited in Ukraine; the rights to land are only granted on a lease basis.
Ukraine’s key advantage over LatAm countries – lower lease costs – seems to be generally balanced by the key disadvantage: an inability to earn as much revenue per hectare as Brazilian and Argentinian farmers due to a natural focus on higher-yielding crops.
To assess the fundamental value of listed Ukrainian farming companies, we focused on three factors:
Location, the single most important factor for farming businesses throughout the world; in Ukraine it is the key determinant of crop yields compared to the Ukrainian national average.
Operational efficiency, measured by (1) crop structure, (2) crop yields compared to the regions where companies operate, and (3) cost efficiency
Management credibility, which is especially important for farming businesses; due to the inherent dispersion of crop production over both time and space, it is impossible to verify the veracity of key operating data – crop yields and production costs – presented by management.
Of the six stock recommendations we assign in this report, only one is a BUY: Industrial Milk Company. The others are either over or fairly valued (Mriya, SELL; MCB Agricole, HOLD; Agroton, HOLD), or have stock-specific risks that trump upsides (KSG Agro & Sintal Agriculture, both HOLD). At the same time three, Ukrainian food producers involved in farming as a secondary activity – Astarta, Kernel and MHP – looks operationally more efficient than pure farmers (yields and EBITDA/ha outperform all except Industrial Milk Company) and provide investors higher liquidity and better management credibility.
Recommendation summary
|
Ticker |
Landbank, ths ha |
MCap, USD mln |
Last price |
Target price |
Upside |
Rec. |
Agroton |
AGT PW |
171 |
|
PLN 7.9 |
PLN 7.8 |
-1% |
HOLD |
Industrial Milk Company |
IMC PW |
60 |
|
PLN 9.3 |
PLN 20.3 |
118% |
BUY |
KSG Agro |
KSG PW |
59 |
|
PLN 17.3 |
PLN 27.9 |
61% |
HOLD |
MCB Agricole |
4GW1 GR |
90 |
|
EUR 0.38 |
EUR 0.5 |
30% |
HOLD |
Mriya |
MAYA GR |
295 |
|
EUR 5.7 |
EUR 4.4 |
-23% |
SELL |
Sintal Agriculture |
SNPS GR |
145 |
|
EUR 1.0 |
EUR 1.5 |
52% |
HOLD |
Source: Concorde Capital, Bloomberg