2007 | 2008 | ||||||
Price: | 79.25 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 11,406 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
Geographic Mix |
|
|
Sales |
Europe |
49.0% |
North America |
35.0% |
Rest of World |
16.0% |
Total |
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
Stock Price |
€ 79.25 |
|
|
|
|
Shares Outstanding |
143.9 |
|
|
|
|
Market Capitalization |
11,406 |
|
|
|
|
Net Debt |
4,320 |
|
|
|
|
Minority Interest |
24 |
|
|
|
|
Enterprise Value |
€ 15,750 |
|
|
|
|
|
|
|
|
|
|
Based on Consensus Estimates |
|
|
|
| |
|
|
|
|
|
|
2007E EBITDA |
€ 2,631 |
|
2007E EV/EBITDA |
6.0x | |
2008E EBITDA |
2,956 |
|
2008E EV/EBITDA |
5.3x | |
2009E EBITDA |
3,284 |
|
2009E EV/EBITDA |
4.8x | |
|
|
|
|
|
|
2007E EPS |
€ 6.33 |
|
2007E P/E |
|
12.5x |
2008E EPS |
7.64 |
|
2008E P/E |
|
10.4x |
2009E EPS |
8.82 |
|
2009E P/E |
|
9.0x |
|
|
|
|
|
|
2007E FCF |
€ 747 |
|
2007E FCF Yield |
6.5% | |
2008E FCF |
932 |
|
2008E FCF Yield |
8.2% | |
2009E FCF |
1,178 |
|
2009E FCF Yield |
10.3% |
Comprable Company Comparison |
|
|
|
|
|
|
|
| ||
USD ($) |
|
|
|
|
|
|
|
|
|
|
|
|
Market |
|
P/E |
|
EV/EBITDA | ||||
|
|
Capitalization |
|
07E |
08E |
09E |
|
07E |
08E |
09E |
|
|
|
|
|
|
|
|
|
|
|
Michelin |
|
15,284 |
|
12.5x |
10.4x |
9.0x |
|
6.0x |
5.3x |
4.8x |
Continental |
|
21,011 |
|
11.4x |
10.5x |
9.4x |
|
7.6x |
6.5x |
5.8x |
Goodyear |
|
6,119 |
|
22.5x |
9.6x |
9.3x |
|
5.2x |
4.4x |
3.9x |
Cooper Tire |
|
1,060 |
|
13.6x |
10.6x |
10.0x |
|
4.9x |
4.3x |
4.3x |
Bridgestone |
|
14,305 |
|
12.2x |
11.6x |
9.8x |
|
5.5x |
5.2x |
4.8x |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average: |
|
14.4x |
10.5x |
9.5x |
|
5.8x |
5.2x |
4.7x |
Michelin Valuation Sensitivity |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Michelin Stock Price (1 Year From Now) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009E EPS | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 8.00 |
|
€ 9.00 |
|
€ 10.00 |
|
€ 11.00 |
|
€ 12.00 |
|
% above (below) consensus |
(9.3%) |
|
2.1% |
|
13.4% |
|
24.7% |
|
36.1% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009E P/E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0x |
|
|
€ 80.00 |
|
€ 90.00 |
|
€ 100.00 |
|
€ 110.00 |
|
€ 120.00 |
|
11.0x |
|
|
€ 88.00 |
|
€ 99.00 |
|
€ 110.00 |
|
€ 121.00 |
|
€ 132.00 |
|
12.0x |
|
|
96.00 |
|
108.00 |
|
120.00 |
|
132.00 |
|
144.00 |
|
13.0x |
|
|
104.00 |
|
117.00 |
|
130.00 |
|
143.00 |
|
156.00 |
|
14.0x |
|
|
112.00 |
|
126.00 |
|
140.00 |
|
154.00 |
|
168.00 |
|
15.0x |
|
|
120.00 |
|
135.00 |
|
150.00 |
|
165.00 |
|
180.00 |
Michelin Projected Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007E |
2008E |
2009E |
2010E |
|
Commentary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
17,050 |
17,700 |
18,378 |
19,000 |
|
modest top line growth is included in current estimates |
| |||||
|
|
4.1% |
3.8% |
3.8% |
3.4% |
|
|
|
|
|
|
|
|
Change In EBIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume |
|
219 |
215 |
150 |
125 |
|
|
|
|
|
|
|
|
% Increase |
|
3.6% |
3.6% |
2.5% |
2.0% |
|
2008 based on current trends; modest growth after (2.0%-2.5%) | ||||||
Gross Margin Impact |
|
37.0% |
35.0% |
34.0% |
34.0% |
|
Company GM used for EBIT contribution for Volume |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price |
|
406 |
341 |
0 |
0 |
|
|
|
|
|
|
|
|
% Increase |
|
2.5% |
2.0% |
0.0% |
0.0% |
|
After 2008 assumes 2.0% price reduction/year |
|
| ||||
Gross Margin Impact |
|
100.0% |
100.0% |
100.0% |
100.0% |
|
All price increases fall 100% to EBIT |
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mix |
|
213 |
171 |
133 |
92 |
|
|
|
|
|
|
|
|
% Increase in Margin |
|
1.3% |
1.0% |
0.8% |
0.5% |
|
Gross margin expansion/year from Mix |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Raw Material/Energy Price |
|
(74) |
(250) |
(50) |
0 |
|
No raw material inc. consistent with price declines above |
| |||||
Depreciation/FX/Other |
|
(229) |
(200) |
(150) |
(150) |
|
FX main driver |
|
|
|
|
|
|
Productivity/Other (50% Credit) |
|
(135) |
175 |
230 |
258 |
|
Productivity according to management plan |
|
| ||||
Change In EBIT |
|
401 |
451 |
313 |
324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Before EBIT |
|
1,338 |
1,739 |
2,190 |
2,503 |
|
|
|
|
|
|
|
|
Change |
|
401 |
451 |
313 |
324 |
|
|
|
|
|
|
|
|
EBIT |
|
1,739 |
2,190 |
2,503 |
2,828 |
|
|
|
|
|
|
|
|
EBIT Margin |
|
10.2% |
12.4% |
13.6% |
14.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D&A |
|
954 |
1,045 |
1,136 |
1,178 |
|
|
|
|
|
|
|
|
EBITDA |
|
2,693 |
3,235 |
3,639 |
4,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest |
|
(285) |
(250) |
(200) |
(175) |
|
|
|
|
|
|
|
|
EBT |
|
1,454 |
1,940 |
2,303 |
2,653 |
|
|
|
|
|
|
|
|
Taxes |
|
(480) |
(640) |
(760) |
(875) |
|
|
|
|
|
|
|
|
Tax Rate |
|
33% |
33% |
33% |
33% |
|
|
|
|
|
|
|
|
Minorities |
|
(7) |
(12) |
(23) |
(23) |
|
|
|
|
|
|
|
|
Net Income |
|
967 |
1,288 |
1,520 |
1,754 |
|
|
|
|
|
|
|
|
Shares Outstanding |
|
143.9 |
143.9 |
143.9 |
143.9 |
|
|
|
|
|
|
|
|
EPS |
|
€ 6.72 |
€ 8.95 |
€ 10.56 |
€ 12.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Median EPS Estimate |
|
€ 6.33 |
€ 7.64 |
€ 8.82 |
€ 9.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Upside To Cons EPS Estimates |
|
6.2% |
17.1% |
19.8% |
30.8% |
|
|
|
|
|
|
|
|
Management Restructuring/Cost Savings Plan |
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative |
|
|
|
|
2007 |
2008 |
2009 |
2010 |
|
2007-2010 |
|
Target |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A / R&D / Logistics |
|
50 |
75 |
85 |
90 |
|
300 |
|
300 |
Purchasing |
|
25 |
100 |
175 |
200 |
|
500 |
|
500 |
Industrial Costs |
|
100 |
175 |
200 |
225 |
|
700 |
|
700 |
Total Productivity/Cost Savings |
|
175 |
350 |
460 |
515 |
|
1,500 |
|
1,500 |
% of Sales |
|
1.0% |
2.0% |
2.5% |
2.7% |
|
|
|
|
|
|
2000A |
2001A |
2002A |
2003A |
2004A |
2005A |
2006A |
2007E |
2008E |
2009E |
|
|
|
|
|
|
|
|
|
|
|
|
European Truck Tire Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original Equipment |
|
4.3 |
4 |
3.8 |
4 |
4.5 |
4.7 |
4.9 |
5.2 |
5.4 |
5.6 |
% growth |
|
12.1% |
(7.1%) |
(2.9%) |
2.8% |
15.0% |
4.0% |
4.6% |
6.0% |
4.0% |
3.0% |
Replacement |
|
11.6 |
11.4 |
11.3 |
11.5 |
11.5 |
10.9 |
11.2 |
11.8 |
12.5 |
13.1 |
% growth |
|
0.0% |
(2.0%) |
(0.9%) |
2.3% |
(0.5%) |
(4.7%) |
2.9% |
5.0% |
6.0% |
5.0% |
Truck Total |
|
15.9 |
15.4 |
15.1 |
15.5 |
16.0 |
15.6 |
16.1 |
17.0 |
17.9 |
18.7 |
|
|
|
|
|
|
|
|
|
|
|
|
Replacement/Total (%) |
|
73% |
74% |
75% |
74% |
72% |
70% |
69% |
69% |
70% |
70% |
Global Tire Market |
|
|
|
|
|
|
|
|
Global |
|
07E Operating |
|
Market Share |
|
Margin |
|
|
|
|
Bridgestone |
18% |
|
6.2% |
Michelin |
18% |
|
9.8% |
Goodyear |
17% |
|
6.0% |
Continental |
6% |
|
11.8% |
Pirelli |
5% |
|
NA |
Sumitomo |
4% |
|
6.1% |
Yokohama |
3% |
|
5.4% |
Hankook |
3% |
|
3.0% |
Cooper |
2% |
|
3.8% |
Others |
24% |
|
NA |
Total |
100% |
|
6.5% |
show sort by |
Are you sure you want to close this position Michelin?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Michelin for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".