2007 | 2008 | ||||||
Price: | 2.25 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 188 | 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.
|
2007E
|
2008E
|
2009E
|
|
|
|
|
EBITDA -
Capex
|
36.3
|
42.7
|
46.8
|
|
|
|
|
Multiple
|
10.0x
|
10.0x
|
10.0x
|
Peer min
10x (median 16x, mean 20x)
|
|||
Implied
Price per Share
|
3.18
|
4.15
|
4.87
|
|
|
|
|
Upside
Potential
|
42%
|
84%
|
116%
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS (equivalent
to FCF per share)
|
0.22
|
0.29
|
0.32
|
|
|
|
|
Multiple
|
14.0x
|
14.0x
|
14.0x
|
Peer min
14x (median 18x, mean 20x)
|
|||
Implied
Price per Share
|
3.14
|
4.03
|
4.47
|
|
|
|
|
Upside
Potential
|
40%
|
79%
|
99%
|
|
|
|
|
|
|
|
|
|
|
|
|
Book
Value
|
161.0
|
177.9
|
196.6
|
|
|
|
|
Multiple
|
2.0x
|
2.0x
|
2.0x
|
Peer min
2x (median 4x, mean 4x)
|
|||
Implied
Price per Share
|
3.84
|
4.25
|
4.69
|
|
|
|
|
Upside
Potential
|
71%
|
89%
|
109%
|
|
|
|
|
* Peer
group includes TWI, GKN LN,
CAT, CNH, KMTUY, TEX, DE, AG, KUB, BUCY and JOYG
|
|
|
|
|
World
|
North America
|
Western Europe
|
Latin America
|
Rest of World
|
Agricultural
Tractors
|
0-5%
|
0-5%
|
0-5%
|
35-40%
|
(0-5%)
|
Combine
Harvesters
|
15%
|
5-10%
|
(0-5)%
|
70-75%
|
15-20%
|
Light
Construction
|
10%
|
(10-15)%
|
10-15%
|
30%
|
25-30%
|
Heavy
Construction
|
10-15%
|
(10-15)%
|
15-20%
|
35-40%
|
25-30%
|
Division
|
|
|
Market
|
|
|
Destination
|
|
Wheels
|
35.5%
|
|
Agricultural
|
19.8%
|
|
United Kingdom
|
6.0%
|
Undercarriages
|
64.5%
|
|
N.
American Construction
|
18.3%
|
|
Continental
Europe
|
55.9%
|
|
|
|
International
Construction
|
43.9%
|
|
North America
|
18.3%
|
|
|
|
Mining
|
17.0%
|
|
South America
|
4.3%
|
|
|
|
Other
|
0.9%
|
|
Rest of
World
|
15.5%
|
|
2006
|
1H2007
|
2H2007E
|
2007E
|
2008E
|
2009E
|
Income
Statement (in £ millions)
|
|
|
|
|
|
|
Revenues
(excluding JV)
|
368.0
|
199.8
|
184.4
|
384.2
|
403.4
|
423.6
|
% Growth
|
4.1%
|
3.5%
|
5.4%
|
4.4%
|
5.0%
|
5.0%
|
|
|
|
|
|
|
|
EBITDA
(excluding JV)
|
44.4
|
25.4
|
25.9
|
51.3
|
58.8
|
63.8
|
% Growth
|
|
8.3%
|
23.8%
|
15.6%
|
14.6%
|
8.5%
|
EBITDA Margin
|
12.1%
|
12.7%
|
14.1%
|
13.4%
|
14.6%
|
15.1%
|
|
|
|
|
|
|
|
Net
Income from Recurring Operations
|
10.9
|
9.3
|
9.5
|
18.8
|
24.1
|
26.8
|
% Growth
|
|
69.7%
|
75.9%
|
72.8%
|
28.1%
|
11.1%
|
Earnings
Per Share
|
0.133
|
0.111
|
0.113
|
0.225
|
0.288
|
0.320
|
|
|
|
|
|
|
|
Cash
Flow and Valuation
|
|
|
|
|
|
|
Cash From
Operations
|
40.6
|
26.4
|
26.7
|
53.1
|
60.3
|
65.3
|
Changes
in Working Capital
|
(16.8)
|
(9.6)
|
6.6
|
(3.0)
|
0.0
|
0.0
|
Cash
Interest Paid
|
12.9
|
5.2
|
4.3
|
9.5
|
6.5
|
6.5
|
Cash
Taxes Paid
|
4.7
|
0.9
|
5.3
|
6.3
|
13.6
|
15.1
|
Cash Tax Rate
|
31.3%
|
6.1%
|
36.0%
|
20.7%
|
36.0%
|
36.0%
|
Net Cash
Flow from Operations
|
6.2
|
10.7
|
23.6
|
34.3
|
40.3
|
43.7
|
Capex
|
13.0
|
7.5
|
7.5
|
15.0
|
16.1
|
16.9
|
Free Cash
Flow
|
(6.8)
|
3.2
|
16.1
|
19.3
|
24.1
|
26.8
|
FCF Yield
|
|
3.4%
|
10.2%
|
10.2%
|
12.8%
|
14.2%
|
|
|
|
|
|
|
|
Dividend
|
3.1
|
3.3
|
1.8
|
5.1
|
7.2
|
8.0
|
Payout
Ratio
|
28%
|
36%
|
19%
|
27%
|
30%
|
30%
|
Dividend
Yield
|
|
2.6%
|
|
2.7%
|
3.8%
|
4.3%
|
|
|
|
|
|
|
|
Cash
|
17.0
|
25.8
|
40.1
|
40.1
|
57.0
|
75.8
|
Debt
|
137.9
|
147.5
|
147.5
|
147.5
|
147.5
|
147.5
|
Net Debt
|
120.9
|
121.6
|
107.3
|
107.3
|
90.4
|
71.7
|
Investments
(mostly Wheels India)
|
10.7
|
11.3
|
11.3
|
11.3
|
11.3
|
11.3
|
Enterprise Value
|
298.8
|
298.9
|
284.6
|
284.6
|
267.7
|
249.0
|
|
|
|
|
|
|
|
P/E
|
17.3x
|
12.8x
|
10.0x
|
10.0x
|
7.8x
|
7.0x
|
EV/Revenue
|
0.81x
|
0.80x
|
0.74x
|
0.74x
|
0.66x
|
0.59x
|
EV/EBITDA
|
6.7x
|
6.4x
|
5.5x
|
5.5x
|
4.6x
|
3.9x
|
EV/EBITDA
- CapEx
|
9.5x
|
9.6x
|
7.8x
|
7.8x
|
6.3x
|
5.3x
|
Price/Book
|
1.3x
|
1.2x
|
1.2x
|
1.2x
|
1.1x
|
1.0x
|
show sort by |
Are you sure you want to close this position Titan Europe Plc?
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 Titan Europe Plc 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, "".