Holt aerospace & defense industry
-
Upload
giorgiogarrido6 -
Category
Economy & Finance
-
view
207 -
download
1
description
Transcript of Holt aerospace & defense industry
Aviation & Aerospace Industry Manufacturing Summit (AAIMS) Setting the Stage Rob Spingarn Credit Suisse Aerospace & Defense Equity Research (212) 538-1895, [email protected] October 16, 2013
DISCLOSURE APPENDIX CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, INFORMATION ON TRADE ALERTS, ANALYST MODEL PORTFOLIOS AND THE STATUS OF NON-U.S ANALYSTS. US Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.
CREDIT SUISSE SECURITIES RESEARCH & ANALYTICS BEYOND INFORMATION™
Client-Driven Solutions, Insights, and Access
Credit Suisse has decided not to enter into business relationships with companies that Credit Suisse has determined to be involved in the development, manufacture or acquisition of anti-personnel mines and cluster munitions. For Credit Suisse's position on the issue, please see https://www.credit-suisse.com/responsibility/doc/policy_summaries_en.pdf.
Date: 10/31/2013 Slide 2
My Role as a Sell-side Equity Analyst
Source: Credit Suisse research
• We form the Investment Theses for Stocks/Industries in a Coverage Universe • Traditional sell-side firms such as Credit Suisse (CS) have analyst teams that
cover ~50+ industries. • Aerospace & Defense is 1 of 60 sector teams at CS
• We provide investment recommendations through the following mechanisms: • Buy/Sell/Hold Ratings • Target Prices to value the equity embedded in a company • Earnings & Cash Flow forecasts to define a path to the Target Price value
• Our clients are mutual funds, pension funds, and hedge funds that own and trade stocks. They are collectively known as the “buy side”.
3
Your Role as Aerospace & Defense Suppliers Defense Primes BizJets
Raytheon Company Bombardier Inc.Northrop Grumman Corporation Embraer S.A.Lockheed Martin Corporation Textron Inc.General Dynamics Corporation Dassault Systemes SAHuntington Ingalls Industries, Inc. EnginesAlliant Techsystems Inc. Rolls-Royce Holdings plc
Defense Tier 1 United Technologies CorporatioExelis Inc. MTU Aero Engines AGL-3 Communications Holdings, Inc. Tier 1 CommercialCubic Corporation Honeywell International Inc.
Government Services United Technologies CorporatioBooz Allen Hamilton Holding Corporation Spirit AeroSystems Holdings, InCACI International Inc Triumph Group, Inc.ManTech International Corporation WOODWARD, INC.Leidos Holdings Inc. Zodiac Aerospace SAEngility Holdings, Inc. Safran SAICF International, Inc. B/ E Aerospace Inc.
The KEY W Holding Corporation AftermarketUS Space TransDigm Group Incorporated
Orbital Sciences Corporation HEICO CorporationAlliant Techsystems Inc. Meggitt PLCMacDonald, Dettwiler and Associates AAR CORP.GenCorp Inc. Tier 2 Commercial
European Defense Primes Esterline Technologies CorporaBAE Systems plc Anaren, Inc.Finmeccanica S.p.A. Aeroflex Holding Corp.Saab AB Moog Inc.Thales SA Duocommun Incorporated
European Defense Tier 1 Astronics CorporationChemring Group PLC Curtiss-Wright CorporationRheinmetall AG CrossoverUltra Electronics Holdings plc Rockwell Collins, Inc.
Large Commercial Harris CorporationThe Boeing Company FLIR Systems, Inc.European Aeronautics Defence & Space CAE Inc.
Regional JetsBombardier Inc.Embraer S.A.
Company Company
-50%
0%
50%
100%
150%
200%
1/5/2009 1/5/2010 1/5/2011 1/5/2012 1/5/2013Commercial Aerospace Defense Government Services S&P 500
Date: 10/31/2013 Slide 4
Aerospace & Defense – Stock Performance Absolute Performance - Commercial Aerospace vs Defense vs Government Services vs S&P 500
Source: Factset
-80%
-60%
-40%
-20%
0%
20%
40%
60%
Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13Defense Gov't Services Aerospace
Date: 10/31/2013 Slide 5
Absolute Performance by Year – Commercial Aerospace vs Defense vs Government Services
Source: Factset
Aerospace & Defense – Stock Performance
Commercial Aerospace
Date: 10/31/2013 Slide 7
Commercial Aerospace – Two Sub-Cycles Original Equipment (OE) is Late-Cycle; Aftermarket is Early-Cycle
Y/Y Change in Aircraft Production Y/Y Change in Traffic Demand
Source: IATA Traffic & Capacity Data, Credit Suisse research
-40%-30%-20%-10%
0%10%20%30%40%50%60%
1978
1981
1984
1987
1990
1993
1996
1999
2002
2005
2008
2011
-4%
0%
4%
8%
12%
16%
1978
1981
1984
1987
1990
1993
1996
1999
2002
2005
2008
2011
Commercial Original Equipment
Date: 10/31/2013 Slide 9
Commercial OE – What Drives OE Original Equipment is Primarily Driven by Orders
Source: Credit Suisse Research
Orders
Fleet Replacement
Fleet Expansion
High Fuel Costs Warranties
Cheap Financing
Air Traffic Demand
Cheap Financing
2475
2074
1743
1380
1123
1270 1614
1750
1792
1513
1614
1357
1151
1109
1095 18
10 2451 34
28 3714
3375
3443 3771 44
24 485710
34
950
836
667
615 578 75
4 1009 1313
1445 1626
1575
1523
1467
1505
2180 25
31
3420 37
15
3488
3554 44
36 4683 52
02
0
1
2
3
4
5
6
7
8
9
10
0
1000
2000
3000
4000
5000
6000
7000
8000
9000
10000
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
Boeing Backlog Airbus Backlog Backlog Coverage
Date: 10/31/2013 Slide 10
Commercial OE – Key Positive Considerations
Source: Ascend, Credit Suisse research
Record Backlogs - High oil prices combined with low interest rates, new aircraft warranties and a weak US$ have driven record demand
Date: 10/31/2013 Slide 11
Commercial OE – Key Positive Considerations
Source: IATA, Credit Suisse research
High fuel prices may be the single most important driver % of Operating
CostsAverage Price per
Barrel of CrudeBreak-even Price
per BarrelTotal Fuel
Cost (US$B)2003 14% $28.80 $23.40 $44 2004 17% $38.30 $34.50 $65 2005 22% $54.50 $51.80 $91 2006 26% $65.10 $68.30 $117 2007 28% $73.00 $82.20 $135 2008 33% $99.00 $82.50 $189 2009 26% $62.00 $58.90 $125 2010 26% $79.40 $91.70 $139 2011 28% $111.20 $116.70 $176 2012 32% $111.80 $116.40 $210 2013E 31% $108.00 $115.60 $214
13,557
7,372
1,673
6,082
504
11,734
3,736
934
3,780
553
-
2,000
4,000
6,000
8,000
10,000
12,000
14,000
16,000
Africa Asia &Middle East
Europe Latin America &Caribbean
NorthAmerica
2002 2012
Date: 10/31/2013 Slide 12
Commercial OE – Key Positive Considerations
Source: Ascend, Credit Suisse research
Globalization
People Per Aircraft Seat by region
Date: 10/31/2013 Slide 13
Commercial OE – Key Positive Considerations
Source: Credit Suisse research
And technological advances More fuel efficient engines (GTF, Leap) Lighter weight composites Improved avionics and information
technology
Date: 10/31/2013 Slide 14
Commercial OE – Key Positive Considerations
Source: Boeing
Still-favorable borrowing environment
527 606 572 409
312 256 271 375
564 620 492 527
381 281 285 290
398 441 375 481 462 477
601 666 757 766 733
95
163 157
138 123
124 126
182
229 294
311 325
303 305 320 378
434 453
483
498 510 534
588 612
624 640 631
0
200
400
600
800
1,000
1,200
1,400
1,600
1990 1992 1994 1996 1998 2000 2002 2004 2006 2008 2010 2012 2014E 2016E
Num
ber o
f Airc
raft
Boeing Deliveries Airbus Deliveries
Down 51% Over 4 Years
Down 36% Over 4 Years
2012A-2015E CAGR of 5.3%
Date: 10/31/2013 Slide 15
Commercial OE – Key Positive Considerations
Source: Credit Suisse research
And the result is, record deliveries
Date: 10/31/2013 Slide 16
Commercial OE
Source: Credit Suisse research
But, there are some watch items
Date: 10/31/2013 Slide 17
Commercial OE – Key Concerns
Source: Credit Suisse research
Competition from new entrants Bombardier CSeries COMAC 919 Russian & Japanese Regional Jets
3.0 2.74.7
3.8 4.05.3
3.5 3.44.4 4.4 3.9
3.2 3.54.2
3.14.2 4.0 3.7 4.3
3.0 3.6 3.05.0 4.4
3.54.5 4.3
5.8 5.5 5.26.7
11.7 12
.217
.6
-
2
4
6
8
10
12
14
16
18
20
1980 1982 1984 1986 1988 1990 1992 1994 1996 1998 2000 2002 2004 2006 2008 2010 2012
Average Order Size Average Order Size 1980-2010
2004-2010 Average Order Size = 4.1 Aircraft
Date: 10/31/2013 Slide 18
Commercial OE – Key Concerns
Source: Ascend, Credit Suisse research
Boeing and Airbus have responded by aggressively selling aircraft For the first time in 30 years average sale quantities are rising rapidly
Date: 10/31/2013 Slide 19
Commercial OE – Key Concerns
Source: Credit Suisse research
We expect that these large orders reflect, to some extent, aggressive pricing, which is causing the OEMs to review their cost structure. At Boeing, this is called “Partnering for Success” So suppliers will need to learn how to raise the bar on quality, value and innovation while lowering prices.
0
200
400
600
800
1000
1200
1400
1980
1982
1984
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
2012
Orders Deliveries
Date: 10/31/2013 Slide 20
Commercial OE – Key Concerns
Source: Credit Suisse research
While all of this is happening, the business jet industry remains in a five-year slump with all of the associated pricing and cost issues without the up-cycle
Commercial Aftermarket
Date: 10/31/2013 Slide 22
Commercial Aftermarket – Traffic & Capacity IATA Forecasts Traffic Growth of 5.3% in 2013 and Capacity Growth of 4.3%
Source: IATA Traffic & Capacity Data
-10%
-5%
0%
5%
10%
15%
20%Ma
y-09
Aug-
09
Nov-0
9
Feb-
10
May-1
0
Aug-
10
Nov-1
0
Feb-
11
May-1
1
Aug-
11
Nov-1
1
Feb-
12
May-1
2
Aug-
12
Nov-1
2
Feb-
13
May-1
3
Aug-
13
Y/Y Traffic Growth Y/Y Capacity Growth
0
50
100
150
200
250
300
350
22
23
24
25
26
27
28
29
# of Retirements (Right Axis) Average Age at Retirement (Left Axis)
Date: 10/31/2013 Slide 23
Commercial Aftermarket
Source: Credit Suisse research
With all of these new aircraft deliveries, retirements are accelerating, and retirement age is dropping, putting viable aircraft & parts to rest
Date: 10/31/2013 Slide 24
Commercial Aftermarket – Surplus Parts Glut
Source: Credit Suisse research
This is creating a two-pronged problem for some suppliers: 1. As fleets get younger, parts for older aircraft are
seeing a demand shortfall. 2. As older aircraft are parked to make room for newer
ones, their parts can cannibalize spares from the original component supplier.
So, suppliers of parts for older aircraft are experiencing pressure that could linger for a while
Defense & Government Services
Defense19%
Medicare & Medicaid
24%
Social Security
20%
Discretionary18%
Other Mandatory
13%
Net Interest6%
North America
37%
Central & South
America4%
Europe25%
Middle East8%
Asia & Oceania
24%
Africa2%
Date: 10/31/2013 Slide 26
Defense – Global Defense Markets
U.S. Defense Spending in the Context of the Federal Budget
The U.S. Accounts for ~Half of Global Defense Spending
Source: SIPRI; The White House
Even with domestic budgetary pressures, the onset of Sequestration, and continued growth in military expenditure by China, the U.S easily remains the biggest defense spender in the world.
Defense accounts for almost 20% of the total US federal budget, and almost half of discretionary spending.
Source: Credit Suisse research, US DOD
Date: 10/31/2013 Slide 27
Defense – Key Positive Considerations
Source: Credit Suisse research
Continued strong cash flows are supporting earnings and keeping shareholders interested International demand has been holding up as the threat environment requires a high level of vigilance everywhere Furthering that point, let’s take a look at Chinese spending on the next slide
Date: 10/31/2013 Slide 28
Defense – Key Positive Considerations
Source: Credit Suisse research
0
350
700
1988 1990 1992 1994 1996 1998 2000 2002 2004 2006 2008 2010 2012
2012$669
$158
Berlin Wall down
Sequestration
9/ 11
0%
3%
6%
1988 1990 1992 1994 1996 1998 2000 2002 2004 2006 2008 2010 2012
4.4%
2.0%
China US
Emerging peer China could be a major driver of US defense growth
China’s 10-year growth rate 19.1% compares to 1.8% for the US, with less than half the GDP percentage
Date: 10/31/2013 Slide 29
Defense
Source: Credit Suisse research
But, obviously, there are major issues facing the Defense markets too
Date: 10/31/2013 Slide 30
Defense – Historical & Forecast US Defense Spending
In constant dollars, the FYDP suggests relatively flat topline between FY’14 & FY’18. But, it also implies that the defense topline stays ~$150B above historical troughs. Source: US DOD
0
100
200
300
400
500
600
700
800
FY 48
FY 50
FY 52
FY 54
FY 56
FY 58
FY 60
FY 62
FY 64
FY 66
FY 68
FY 70
FY 72
FY 74
FY 76
FY 78
FY 80
FY 82
FY 84
FY 86
FY 88
FY 90
FY 92
FY 94
FY 96
FY 98
FY 00
FY 02
FY 04
FY 06
FY 08
FY 10
FY 12
FY 14
FY 16
FY 18
KoreaVietnam
ReaganBuild-up
Iraq / Afghanistan
Date: 10/31/2013 Slide 31
Defense – The Budget Deficit
Annual Federal Revenues ~$2.6T Annual Federal Expenditures ~$3.7T Equals an annual ~$1.1T Federal Budget Deficit Sequester may not make a dent in anything but industry
Date: 10/31/2013 Slide 32
Credit Suisse Budget Scenarios
400
450
500
550
600
650
FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21
FY12 FYDP
BCA 2011
FY13 FYDP
FY14 FYDP
Full Sequester
Boiling Frog
Source: US DOD, Credit Suisse research
Date: 10/31/2013 Slide 33
Defense – Quarterly Orders Are Weakening Book:Bills Running Below 1.0x in 2013 As Sequester Slows Order Pipeline
Source: Credit Suisse research, Company data
0.00x
0.20x
0.40x
0.60x
0.80x
1.00x
1.20x
1.40x
1.60x
1.80x
Q1'10Q2'10Q3'10Q4'10Q1'11Q2'11Q3'11Q4'11Q1'12Q2'12Q3'12Q4'12Q1'13Q2'13
Defense Primes Gov't Services
Date: 10/31/2013 Slide 34
Defense – Key Concerns Summarized
Source: Credit Suisse research
• US combat operations in southwest Asia are ending, eliminating a big driver of US defense spending
• Resources are dwindling with the big federal deficit. • These dwindling resources are already pressuring order flow, and
will eventually impact long-cycle platform and product businesses and are already affecting short-cycle services activity
• Rising interest rates are mitigating the yield trade
HOLT Analysis
2-year forward consensus sales growth Market-implied sales growth(1)
HOLT Shows the Market Expects Better Returns from Defense, with Less Predictability of Growth
Returns on Capital – Next twelve months CFROI
Source: HOLT CFROI framework and global database, FactSet. (1) Sales growth embedded in current market valuation based on consensus sales growth estimates and HOLT DCF model.
Sales growth
23.6%
15.7% 15.4% 15.0% 14.8% 14.5% 14.4% 11.2% 11.2% 10.3%
8.2% 7.7% 7.6% 6.1%
Aftermarket Engines GovernmentServices
US DefensePrimes
US DefenseTier 1
Tier 1Commercial
Crossover USSpace
Tier 2Commercial
EuropeanDefensePrimes
LargeCommercial
BizJets EuropeanDefenseTier 1
Regional Jets
5-year median CFROI:
20.4% 14.0% 21.5% 15.0% 19.3% 13.3% 14.9% 11.9% 10.8% 10.5% 6.9% 6.8% 8.4% 5.5%
7.8% 7.1% 6.7% 6.1%
5.2% 5.1% 5.0% 4.8%
4.0% 2.8%
1.1%
(2.1%) (2.4%) (2.8%)
6.6%
4.0% 5.3% 5.5% 5.4% 4.9% 5.3%
7.7%
4.4%
2.5%
5.9%
2.5%
6.0%
4.0%
RegionalJets
US Space BizJets LargeCommercial
Tier 1Commercial
Tier 2Commercial
Engines Aftermarket Crossover EuropeanDefense Tier
1
EuropeanDefensePrimes
US DefensePrimes
GovernmentServices
US DefenseTier 1
Median: 12.8%
Commercial Defense Mixed
36
HOLT
US Defense Primes
US Defense Tier 1Government Services
US Space
European Defense Primes
European Defense Tier 1
Large CommercialBizJets
EnginesTier 1 Commercial
Tier 2 Commercial
Crossover
Regional Jets
0.5x
1.0x
1.5x
2.0x
2.5x
3.0x
0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0% 9.0% 10.0% 11.0% 12.0%
Value creation driver: CFROI
Next twelve months CFROI spread(2)
HO
LT c
urre
nt p
rice/
book
(1)
Source: HOLT CFROI framework and global database as of October 2013. (1) HOLT price/book is equivalent to current enterprise value/net capital invested which is defined as ([market
value of equity + debt] / [inflation adjusted net assets, including capitalized operating leases]). (2) Defined as CFROI less the cost of capital; next twelve months (NTM) CFROI based on consensus EPS
estimates.
Peer regression R² = 90%
S&P 500 regression R² = 83%
Valuation
Aftermarket (18.3%, 4.72x)
Commercial Defense Mixed
37
The Market Indicates that Defense has Potential for Upside, while Commercial is Already Highly Valued
HOLT
Appendix
Date: 10/31/2013 Slide 39
Aerospace & Defense Valuations
Source: Company data, Credit Suisse research, Factset 7.94x
6.0%3.5x 7.3%
13.6x 15.1x 16.6x 12.3x 8.12x 8.15x 1.8x 1.7x 1.5x 7.4x 6.9x 7.0x 8.9%0.5 41.0% 21.6% 12.1% 3.4x 1.7%
Company Ticker P/E Ratio EV/Sales EV/EBIT EV/EBITDA PEG ROA ROE ROIC P/Book Div Yield FCF Yield2012A 2013E 2014E 5-Yr Avg 2012A 2013E 2014E 2012A 2013E 2014E 2012A 2013E 2014E 2013E 2013E 2013E 2013E 2013E 2013E 2013E
Boeing BA 23.4x 18.4x 17.1x 19.5x 1.10x 1.04x 0.96x 14.2x 11.8x 11.1x 11.1x 9.5x 9.0x 1.9 55.1% 56.8% 27.3% 15.4x 1.5% 5.0%Bombardier BBDb.TO 11.1x 12.6x 10.1x 11.1x 0.54x 0.53x 0.51x 11.2x 9.0x 8.8x 7.8x 6.7x 6.5x 0.5 79.6% 29.9% 9.7% 8.5x 2.4% -3.6%EADS EAD.PA 33.3x 16.1x 12.1x 19.0x 0.49x 0.47x 0.44x 18.1x 11.7x 9.3x 10.5x 8.1x 6.9x 0.6 N/A N/A N/A 3.8x 2.2% 9.8%Embraer ERJ N/A 17.8x 13.0x 14.4x 0.87x 0.87x 0.80x 8.8x 9.5x 8.2x 6.0x 6.4x 5.7x 0.8 37.0% 15.3% 6.9% 2.0x 2.0% 11.2%Textron TXT 20.8x 14.1x 11.9x 20.8x 0.81x 0.79x 0.77x 9.0x 11.4x 9.7x 7.2x 7.6x 6.9x 1.5 40.3% 15.6% 9.2% 2.5x 0.3% 23.4%Commercial OEM 22.2x 15.8x 12.8x 16.9x 0.76x 0.74x 0.70x 12.3x 10.7x 9.4x 8.5x 7.7x 7.0x 1.1 53.0% 29.4% 13.3% 6.4x 1.7% 9.1%MTU Aero Engines MTXGn.DE 15.6x N/A N/A 13.3x N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 2.9x 2.0% N/ARolls-Royce RR.L 14.7x 10.5x 9.6x 10.8x 1.81x 1.44x 1.36x 14.7x 12.1x 11.3x 11.1x 9.7x 9.0x 1.1 N/A N/A N/A 3.1x 3.1% 6.6%Safran SAF.PA 25.6x 16.0x 13.8x 20.5x 1.47x 1.35x 1.26x 19.3x 15.6x 13.6x 13.9x 11.8x 10.5x 1.1 N/A N/A N/A 2.8x 2.7% 8.7%United Technologies UTX 20.0x 17.4x 15.5x 16.3x 2.01x 1.83x 1.79x 15.1x 12.4x 11.2x 12.6x 10.6x 9.7x 1.6 44.0% 20.1% 11.9% 3.8x 2.0% 5.5%Commercial Engine Suppliers 19.0x 14.6x 13.0x 15.2x 1.76x 1.54x 1.47x 16.4x 13.4x 12.1x 12.5x 10.7x 9.7x 1.3 44.0% 20.1% 11.9% 3.2x 2.5% 6.9%AAR Corp. * AIR 16.8x 15.0x 13.2x 12.7x 0.84x 0.81x 0.79x 13.3x 11.4x 10.9x 8.2x 7.5x
3.05x 2.77x0.0% 11.1%7.0x 2.0 38.2% 8.2% 3.6% 1.2x
BE Aerospace BEAV 27.1x 21.7x 18.0x 21.7x 2.41x 17.4x 14.8x 12.3x 15.3x 13.1x1.55x 1.56x
0.0% 3.0%11.1x 1.1 47.4% 16.5% 6.4% 3.7xEsterline * ESL 22.1x 14.8x 12.9x 14.7x 1.50x 12.9x 13.4x 11.2x 8.9x 9.1x 7.9x 1.1 34.1% 12.0% 4.5% 1.5x 0.0% 7.7%Heico * HEI 41.8x 35.9x 31.6x 32.9x 3.95x 3.56x 3.25x 21.7x 19.9x 17.6x 18.3x 16.4x 14.9x 2.8 17.5% 12.7% 10.4% 5.7x 0.2% 3.5%Hexcel HXL 25.7x 22.5x 19.6x 22.2x 2.68x 2.51x 2.31x 17.6x 16.0x 13.8x 14.2x 13.0x 11.4x 1.6 19.2% 16.0% 14.4% 4.0x 0.0% 1.7%Honeywell HON 21.2x 17.4x 15.5x 17.2x 1.85x 1.78x 1.70x 21.0x 11.4x 10.8x 16.3x 10.0x
1.32x 1.26x2.0% 5.7%9.5x 1.6 31.2% 23.5% 15.6% 5.2x
Moog * MOG.A 17.7x 17.1x 14.8x 15.5x 1.22x 13.4x 13.0x 11.0x 9.5x 8.1x 8.0x 1.4 32.4% 35.4% 7.9% 2.0x 0.0% 5.2%Precision Castparts * PCP 24.7x 19.8x 16.9x 21.1x 5.22x 4.50x 3.78x 21.1x 17.7x 13.9x 21.1x 17.7x 13.9x 0.9 26.5% 15.3% 13.0% 3.6x 0.0% 3.2%Rockwell Collins * COL 16.6x 15.1x 15.7x 15.0x 1.89x 1.91x 1.76x 9.8x 10.6x 10.1x 8.8x 10.2x 10.1x 3.3 38.2% 29.6% 29.7% 7.8x 1.7% 5.0%Spirit Aerosystems SPR 39.4x 77.8x 9.6x 32.1x 0.75x 0.69x 0.63x 28.4x 21.1x 7.2x 13.2x 11.5x
5.93x 5.27x0.0% -3.1%5.7x 0.4 36.7% 15.1% 1.1% 1.8x
Transdigm * TDG 21.0x 20.5x 18.8x 18.7x 4.75x 14.4x 13.2x 11.2x 12.5x 11.6x 10.1x 1.7 74.4% N/A 7.4% 6.0x 0.0% 5.5%Triumph Group * TGI 14.1x 11.5x 13.2x 11.6x 1.45x 1.35x 1.26x 9.7x 9.4x 9.6x 7.9x 7.5x
1.67x 1.62x0.2% 5.2%7.4x 2.0 35.4% 12.3% 9.8% 1.7x
Woodward * WWD 20.9x 20.5x 18.1x 18.8x 1.56x 13.9x 14.0x 12.1x 10.7x 10.7x2.28x 2.07x
0.8% 2.1%9.4x 1.8 27.4% 12.4% 10.4% 2.8xCommercial Suppliers 23.8x 23.8x 16.8x 19.6x 2.47x 16.5x 14.3x 11.7x 12.7x 11.3x 9.7x 1.7 35.3% 17.4% 10.3% 3.6x 0.4% 4.3%BAE Systems BAES.L 6.1x 6.5x 6.6x 5.6x -- -- -- 1.0x 1.0x 1.0x 8.3x 7.7x 8.1x 6.9 N/A N/A N/AGeneral Dynamics GD N/A 12.5x 11.8x N/A -- -- -- 0.9x 0.9x 0.9x 20.3x 6.9x 6.9x 2.1 25.5% 19.3% -2.0% 2.7x 2.5% 8.6%L-3 Communications LLL 11.8x 11.7x 12.3x 10.3x 11.3x 11.1x 11.6x 0.9x 0.9x 0.9x 7.1x 7.7x 8.3x -6.2 40.1% 13.4% 7.8% 1.6x 2.1% 12.0%Lockheed Martin LMT 14.9x 13.3x 12.4x 11.4x 12.5x 12.0x N/A 0.9x 1.0x 7.8%Northrop Grumman NOC 12.7x 12.6x 12.4x
1.0x 7.9x 7.6x 7.3x0.9x 0.9x
100.5% 40.2% N/A 3.7%2.0 97.0%14.3% 2.5x 2.3% 8.9%1.0x 6.1x 6.1x 6.6x 3.3 29.2%
Defense Primes 18.3x 19.7x 13.7x 15.5x
20.7%10.5x 13.2x 13.2x 14.2x
5.34x 5.13x 4.47x 9.5x 8.5x 6.6x 11.0x 9.5x 8.5x 1.6 41.2% 26.1%Alliant Techsystems * ATK 12.8x 12.2x 11.7x 8.9x
14.1% 3.3%
12.7% 3.3x 1.7% 5.7%
Defense Mid & Small Cap 14.9x 14.6x 12.7x 12.4x 7.55x 7.53x 6.71x 4.0x 3.7x 3.2x 9.1x
--
3.1x 2.3% 7.1%7.8x 7.4x 1.9 43.9% 28.0% 13.2%
CACI * CACI 11.5x 10.8x 12.0x 12.4x -- -- 0.5x 0.5x 0.6x 5.6x 6.1x 6.4x -1.4 16.7% 9.9% 9.5% 1.3x 0.0% 14.3%ManTech MANT 11.3x 13.6x 14.7x 12.2x -- -- -- 0.5x 0.6x 0.6x 6.0x 12.2%SAIC * SAI N/A 29.9x 57.1x N/A --
7.8x 8.2x0.4x 0.4x 0.5x 10.6x
0.9x 2.9%-1.7 14.6% 5.6% 7.2%1.0%
Government Services (Federal I.T.)5.3x 7.7x -1.6 33.1% 9.5% 1.5x-- --
-- -- -- 0.8x 0.9x 0.9x 6.3x 6.6x 6.1x 3.1 39.7% 15.5% 10.8% 2.2x 0.9% 5.3%
Huntington Ingalls HII 21.0x 18.1x 13.9x 15.7x N/A N/A N/A 0.6x 0.6x 0.7x 7.5x 7.1x 6.3x 0.8 71.2% 31.6% 5.7% 5.3x 0.6% 3.6%
Raytheon RTN 13.5x 13.4x 12.8x 11.3x 6.4x 6.4x 6.4x 1.1x 1.1x 1.1x 14.6% 3.1x 2.8% 8.6%7.6x 7.9x 7.7x 1.6 37.1% 21.5%
Booz Allen Hamilton * BAH 11.8x 11.5x 11.5x 14.6x 39.9%-- -- -- 0.7x 0.7x 0.7x
N/A
11.0% 11.6x 2.0% 15.7%8.7x 7.8x 7.5x -5.3 85.5%
Exelis XLS 7.8x 10.3x 9.9x 9.1x 8.6x N/A 0.4x 0.5x 0.5x 3.4x 2.9x 2.4% 12.8%4.1x 4.1x 3.6 39.0% 29.4% 20.6%
Questions?
Companies Mentioned (Price as of 14-Oct-2013) AAR (AIR.N, $27.79) Alliant Techsystems Inc. (ATK.N, $101.55) BAE Systems (BAES.L, 443.8p) BE Aerospace Inc. (BEAV.OQ, $76.78) Boeing (BA.N, $119.46) Bombardier Inc (SVS) (BBDb.TO, C$4.97) Booz Allen Hamilton Holding (BAH.N, $18.96) CACI International, Inc. (CACI.N, $68.37) EADS (EAD.PA, €48.92) Esterline Technologies (ESL.N, $79.47) Exelis (XLS.N, $15.6) General Dynamics Corporation (GD.N, $87.81) Heico Corp (HEI.N, $66.72) Hexcel Corporation (HXL.N, $40.08) Honeywell International Inc. (HON.N, $85.98) Huntington Ingalls (HII.N, $71.3) L-3 Communications (LLL.N, $94.98) Leidos (LDOS.N, $46.27) Lockheed Martin (LMT.N, $127.5) MTU Aero Engines (MTXGn.DE, €70.4) ManTech International Corp. (MANT.OQ, $29.05) Meggitt (MGGT.L, 541.0p) Moby Oil & Gas (MOG.AX, A$0.005) Northrop Grumman Corporation (NOC.N, $98.81) Precision Castparts (PCP.N, $241.51) Raytheon Company (RTN.N, $76.38) Rockwell Collins, Inc. (COL.N, $68.92) Rolls-Royce (RR.L, 1125.0p) Safran (SAF.PA, €45.95) Spirit AeroSystems (SPR.N, $24.71) Textron (TXT.N, $27.29) TransDigm (TDG.N, $140.5) Triumph Group Inc (TGI.N, $71.05) United Technologies Corp (UTX.N, $106.9) Wesco Air Hldg (WAIR.N, $19.76) Woodward Inc (WWD.OQ, $42.07)
Disclosure Appendix
Important Global Disclosures I, Robert Spingarn, certify that (1) the views expressed in this report accurately reflect my personal views about all of the subject companies and securities and (2) no part of my compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report. The analyst(s) responsible for preparing this research report received Compensation that is based upon various factors including Credit Suisse's total revenues, a portion of which are generated by Credit Suisse's investment banking activities
As of December 10, 2012 Analysts’ stock rating are defined as follows: Outperform (O) : The stock’s total return is expected to outperform the relevant benchmark*over the next 12 months. Neutral (N) : The stock’s total return is expected to be in line with the relevant benchmark* over the next 12 months. Underperform (U) : The stock’s total return is expected to underperform the relevant benchmark* over the next 12 months. *Relevant benchmark by region: As of 10th December 2012, Japanese ratings are based on a stock’s total return relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. As of 2nd October 2012, U.S. and Canadian as well as European ratings are based on a stock’s total return relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. For Latin American and non-Japan Asia stocks, ratings are based on a stock’s total return relative to the average total return of the relevant country or regional benchmark; Australia, New Zealand are, and prior to 2nd October 2012 U.S. and Canadian ratings were based on (1) a stock’s absolute total return potential to its current share price and (2) the relative attractiveness of a stock’s total return potential within an analyst’s coverage universe. For Australian and New Zealand stocks, 12-month rolling yield is incorporated in the absolute total return calculation and a 15% and a 7.5% threshold replace the 10-15% level in the Outperform and Underperform stock rating definitions, respectively. The 15% and 7.5% thresholds replace the +10-15% and -10-15% levels in the Neutral stock rating definition, respectively. Prior to 10th December 2012, Japanese ratings were based on a stock’s total return relative to the average total return of the relevant country or regional benchmark. Restricted (R) : In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications, including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other circumstances.
Volatility Indicator [V] : A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24 months or the analyst expects significant volatility going forward.
Analysts’ sector weightings are distinct from analysts’ stock ratings and are based on the analyst’s expectations for the fundamentals and/or valuation of the sector* relative to the group’s historic fundamentals and/or valuation: Overweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is favorable over the next 12 months. Market Weight : The analyst’s expectation for the sector’s fundamentals and/or valuation is neutral over the next 12 months. Underweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is cautious over the next 12 months. *An analyst’s coverage sector consists of all companies covered by the analyst within the relevant sector. An analyst may cover multiple sectors.
Credit Suisse's distribution of stock ratings (and banking clients) is:
Global Ratings Distribution
Rating Versus universe (%) Of which banking clients (%) Outperform/Buy* 42% (55% banking clients) Neutral/Hold* 40% (48% banking clients) Underperform/Sell* 15% (39% banking clients) Restricted 3% *For purposes of the NYSE and NASD ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, and Underperform most closely correspond to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to definitions above.) An investor's decision to buy or sell a security should be based on investment objectives, current holdings, and other individual factors.
Credit Suisse’s policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the market that may have a material impact on the research views or opinions stated herein. Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer to Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: http://www.csfb.com/research and analytics/disclaimer/managing_conflicts_disclaimer.html Credit Suisse does not provide any tax advice. Any statement herein regarding any US federal tax is not intended or written to be used, and cannot be used, by any taxpayer for the purposes of avoiding any penalties.
Please refer to the firm's disclosure website at https://rave.credit-suisse.com/disclosures for the definitions of abbreviations typically used in the target price method and risk sections.
See the Companies Mentioned section for full company names The subject company (ESL.N, LMT.N, HON.N, UTX.N, RTN.N, NOC.N, HXL.N, XLS.N, CACI.N, BAH.N, TGI.N, ATK.N, TDG.N, BEAV.OQ, LLL.N, AIR.N, BA.N, COL.N, GD.N, HEI.N, HII.N, SPR.N, TXT.N) currently is, or was during the 12-month period preceding the date of distribution of this report, a client of Credit Suisse. Credit Suisse provided investment banking services to the subject company (RTN.N, NOC.N, BAH.N, TDG.N, BA.N, GD.N, HII.N, SPR.N) within the past 12 months. Credit Suisse provided non-investment banking services to the subject company (LMT.N, HON.N, RTN.N, NOC.N, BEAV.OQ, BA.N, TXT.N) within the past 12 months Credit Suisse has managed or co-managed a public offering of securities for the subject company (RTN.N, NOC.N, TDG.N, BA.N, GD.N, HII.N) within the past 12 months. Credit Suisse has received investment banking related compensation from the subject company (RTN.N, NOC.N, BAH.N, TDG.N, BA.N, GD.N, HII.N, SPR.N) within the past 12 months Credit Suisse expects to receive or intends to seek investment banking related compensation from the subject company (ESL.N, LMT.N, HON.N, UTX.N, RTN.N, NOC.N, HXL.N, PCP.N, XLS.N, CACI.N, MANT.OQ, BAH.N, TGI.N, ATK.N, TDG.N, BEAV.OQ, LLL.N, AIR.N, BA.N, COL.N, GD.N, HEI.N, HII.N, SPR.N) within the next 3 months. Credit Suisse has received compensation for products and services other than investment banking services from the subject company (LMT.N, HON.N, RTN.N, NOC.N, BEAV.OQ, BA.N, TXT.N) within the past 12 months As of the date of this report, Credit Suisse makes a market in the following subject companies (ESL.N, LMT.N, WWD.OQ, HON.N, UTX.N, RTN.N, NOC.N, HXL.N, PCP.N, XLS.N, CACI.N, MANT.OQ, BAH.N, TGI.N, ATK.N, TDG.N, BEAV.OQ, LLL.N, AIR.N, BA.N, COL.N, GD.N, HEI.N, HII.N, SPR.N, TXT.N, LDOS.N). As of the end of the preceding month, Credit Suisse beneficially own 1% or more of a class of common equity securities of (TDG.N). Credit Suisse has a material conflict of interest with the subject company (UTX.N) . Credit Suisse Securities (USA) LLC is acting as an advisor to Goodrich (GR) in a potential transaction with United Technologies Corp. Credit Suisse has a material conflict of interest with the subject company (LDOS.N) . Credit Suisse has a material conflict of interest with the subject company (SAI). As of the date of this report, an analyst involved in the preparation of this report has the following material conflict of interest with the subject company (SAI). An analyst or a member of the analyst's household has a long position in the common stock of SAIC (SAI).
Important Regional Disclosures Singapore recipients should contact Credit Suisse AG, Singapore Branch for any matters arising from this research report. The analyst(s) involved in the preparation of this report have not visited the material operations of the subject company (ESL.N, LMT.N, WWD.OQ, HON.N, UTX.N, RTN.N, NOC.N, HXL.N, PCP.N, XLS.N, CACI.N, MANT.OQ, BAH.N, TGI.N, ATK.N, TDG.N, BEAV.OQ, LLL.N, BA.N, BBDb.TO, COL.N, GD.N, HEI.N, HII.N, SPR.N, TXT.N, LDOS.N) within the past 12 months Restrictions on certain Canadian securities are indicated by the following abbreviations: NVS--Non-Voting shares; RVS--Restricted Voting Shares; SVS--Subordinate Voting Shares. Individuals receiving this report from a Canadian investment dealer that is not affiliated with Credit Suisse should be advised that this report may not contain regulatory disclosures the non-affiliated Canadian investment dealer would be required to make if this were its own report. For Credit Suisse Securities (Canada), Inc.'s policies and procedures regarding the dissemination of equity research, please visit http://www.csfb.com/legal_terms/canada_research_policy.shtml. Credit Suisse has acted as lead manager or syndicate member in a public offering of securities for the subject company (RTN.N, NOC.N, TGI.N, TDG.N, BEAV.OQ, BA.N, GD.N, HII.N, SPR.N) within the past 3 years. As of the date of this report, Credit Suisse acts as a market maker or liquidity provider in the equities securities that are the subject of this report. Principal is not guaranteed in the case of equities because equity prices are variable.
Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that. CS may have issued a Trade Alert regarding this security. Trade Alerts are short term trading opportunities identified by an analyst on the basis of market events and catalysts, while stock ratings reflect an analyst's investment recommendations based on expected total return over a 12-month period relative to the relevant coverage universe. Because Trade Alerts and stock ratings reflect different assumptions and analytical methods, Trade Alerts may differ directionally from the analyst's stock rating. The author(s) of this report maintains a CS Model Portfolio that he/she regularly adjusts. The security or securities discussed in this report may be a component of the CS Model Portfolio and subject to such adjustments (which, given the composition of the CS Model Portfolio as a whole, may differ from the recommendation in this report, as well as opportunities or strategies identified in Trading Alerts concerning the same security). The CS Model Portfolio and important disclosures about it are available at www.credit-suisse.com/ti.
Important Credit Suisse HOLT Disclosures With respect to the analysis in this report based on the Credit Suisse HOLT methodology, Credit Suisse certifies that (1) the views expressed in this report accurately reflect the Credit Suisse HOLT methodology and (2) no part of the Firm’s compensation was, is, or will be directly related to the specific views disclosed in this report. The Credit Suisse HOLT methodology does not assign ratings to a security. It is an analytical tool that involves use of a set of proprietary quantitative algorithms and warranted value calculations, collectively called the Credit Suisse HOLT valuation model, that are consistently applied to all the companies included in its database. Third-party data (including consensus earnings estimates) are systematically translated into a number of default algorithms available in the Credit Suisse HOLT valuation model. The source financial statement, pricing, and earnings data provided by outside data vendors are subject to quality control and may also be adjusted to more closely measure the underlying economics of firm performance. The adjustments provide consistency when analyzing a single company across time, or analyzing multiple companies across industries or national borders. The default scenario that is produced by the Credit Suisse HOLT valuation model establishes the baseline valuation for a security, and a user then may adjust the default variables to produce alternative scenarios, any of which could occur. Additional information about the Credit Suisse HOLT methodology is available on request. The Credit Suisse HOLT methodology does not assign a price target to a security. The default scenario that is produced by the Credit Suisse HOLT valuation model establishes a warranted price for a security, and as the third-party data are updated, the warranted price may also change. The default variable may also be adjusted to produce alternative warranted prices, any of which could occur. CFROI®, HOLT, HOLTfolio, ValueSearch, AggreGator, Signal Flag and “Powered by HOLT” are trademarks or service marks or registered trademarks or registered service marks of Credit Suisse or its affiliates in the United States and other countries. HOLT is a corporate performance and valuation advisory service of Credit Suisse.
For Credit Suisse disclosure information on other companies mentioned in this report, please visit the website at https://rave.credit-suisse.com/disclosures or call +1 (877) 291-2683.
References in this report to Credit Suisse include all of the subsidiaries and affiliates of Credit Suisse operating under its investment banking division. For more information on our structure, please use the following link: https://www.credit-suisse.com/who_we_are/en/This report may contain material that is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would subject Credit Suisse AG or its affiliates ("CS") to any registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is under copyright to CS. None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks and logos used in this report are trademarks or service marks or registered trademarks or service marks of CS or its affiliates. The information, tools and material presented in this report are provided to you for information purposes only and are not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred to in this report are suitable for any particular investor. CS will not treat recipients of this report as its customers by virtue of their receiving this report. The investments and services contained or referred to in this report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about such investments or investment services. Nothing in this report constitutes investment, legal, accounting or tax advice, or a representation that any investment or strategy is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal recommendation to you. CS does not advise on the tax consequences of investments and you are advised to contact an independent tax adviser. Please note in particular that the bases and levels of taxation may change. Information and opinions presented in this report have been obtained or derived from sources believed by CS to be reliable, but CS makes no representation as to their accuracy or completeness. CS accepts no liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that such liability arises under specific statutes or regulations applicable to CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, other communications that are inconsistent with, and reach different conclusions from, the information presented in this report. Those communications reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no obligation to ensure that such other communications are brought to the attention of any recipient of this report. CS may, to the extent permitted by law, participate or invest in financing transactions with the issuer(s) of the securities referred to in this report, perform services for or solicit business from such issuers, and/or have a position or holding, or other material interest, or effect transactions, in such securities or options thereon, or other investments related thereto. In addition, it may make markets in the securities mentioned in the material presented in this report. CS may have, within the last three years, served as manager or co-manager of a public offering of securities for, or currently may make a primary market in issues of, any or all of the entities mentioned in this report or may be providing, or have provided within the previous 12 months, significant advice or investment services in relation to the investment concerned or a related investment. Additional information is, subject to duties of confidentiality, available on request. Some investments referred to in this report will be offered solely by a single entity and in the case of some investments solely by CS, or an associate of CS or CS may be the only market maker in such investments. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment at its original date of publication by CS and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such as ADR's, the values of which are influenced by currency volatility, effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to, spot and forward interest and exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product should conduct their own investigation and analysis of the product and consult with their own professional advisers as to the risks involved in making such a purchase. Some investments discussed in this report may have a high level of volatility. High volatility investments may experience sudden and large falls in their value causing losses when that investment is realised. Those losses may equal your original investment. Indeed, in the case of some investments the potential losses may exceed the amount of initial investment and, in such circumstances, you may be required to pay more money to support those losses. Income yields from investments may fluctuate and, in consequence, initial capital paid to make the investment may be used as part of that income yield. Some investments may not be readily realisable and it may be difficult to sell or realise those investments, similarly it may prove difficult for you to obtain reliable information about the value, or risks, to which such an investment is exposed. This report may provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed any such site and takes no responsibility for the content contained therein. Such address or hyperlink (including addresses or hyperlinks to CS's own website material) is provided solely for your convenience and information and the content of any such website does not in any way form part of this document. Accessing such website or following such link through this report or CS's website shall be at your own risk. This report is issued and distributed in Europe (except Switzerland) by Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is authorised by the Prudential Regulation Authority ("PRA") and regulated by the Financial Conduct Authority ("FCA") and the PRA. This report is being distributed in Germany by Credit Suisse Securities (Europe) Limited Niederlassung Frankfurt am Main regulated by the Bundesanstalt fuer Finanzdienstleistungsaufsicht ("BaFin"). This report is being distributed in the United States and Canada by Credit Suisse Securities (USA) LLC; in Switzerland by Credit Suisse AG; in Brazil by Banco de Investimentos Credit Suisse (Brasil) S.A or its affiliates; in Mexico by Banco Credit Suisse (México), S.A. (transactions related to the securities mentioned in this report will only be effected in compliance with applicable regulation); in Japan by Credit Suisse Securities (Japan) Limited, Financial Instruments Firm, Director-General of Kanto Local Finance Bureau (Kinsho) No. 66, a member of Japan Securities Dealers Association, The Financial Futures Association of Japan, Japan Investment Advisers Association, Type II Financial Instruments Firms Association; elsewhere in Asia/ Pacific by whichever of the following is the appropriately authorised entity in the relevant jurisdiction: Credit Suisse (Hong Kong) Limited, Credit Suisse Equities (Australia) Limited, Credit Suisse Securities (Thailand) Limited, having registered address at 990 Abdulrahim Place, 27 Floor, Unit 2701, Rama IV Road, Silom, Bangrak, Bangkok 10500, Thailand, Tel. +66 2614 6000, Credit Suisse Securities (Malaysia) Sdn Bhd, Credit Suisse AG, Singapore Branch, Credit Suisse Securities (India) Private Limited regulated by the Securities and Exchange Board of India (registration Nos. INB230970637; INF230970637; INB010970631; INF010970631), having registered address at 9th Floor, Ceejay House, Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777 3777, Credit Suisse Securities (Europe) Limited, Seoul Branch, Credit Suisse AG, Taipei Securities Branch, PT Credit Suisse Securities Indonesia, Credit Suisse Securities (Philippines ) Inc., and elsewhere in the world by the relevant authorised affiliate of the above. Research on Taiwanese securities produced by Credit Suisse AG, Taipei Securities Branch has been prepared by a registered Senior Business Person. Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn Bhd, to whom they should direct any queries on +603 2723 2020. This report has been prepared and issued for distribution in Singapore to institutional investors, accredited investors and expert investors (each as defined under the Financial Advisers Regulations) only, and is also distributed by Credit Suisse AG, Singapore branch to overseas investors (as defined under the Financial Advisers Regulations). By virtue of your status as an institutional investor, accredited investor, expert investor or overseas investor, Credit Suisse AG, Singapore branch is exempted from complying with certain compliance requirements under the Financial Advisers Act, Chapter 110 of Singapore (the "FAA"), the Financial Advisers Regulations and the relevant Notices and Guidelines issued thereunder, in respect of any financial advisory service which Credit Suisse AG, Singapore branch may provide to you. This research may not conform to Canadian disclosure requirements. In jurisdictions where CS is not already registered or licensed to trade in securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade be made in accordance with applicable exemptions from registration or licensing requirements. Non-U.S. customers wishing to effect a transaction should contact a CS entity in their local jurisdiction unless governing law permits otherwise. U.S. customers wishing to effect a transaction should do so only by contacting a representative at Credit Suisse Securities (USA) LLC in the U.S. Please note that this research was originally prepared and issued by CS for distribution to their market professional and institutional investor customers. Recipients who are not market professional or institutional investor customers of CS should seek the advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. This research may relate to investments or services of a person outside of the UK or to other matters which are not authorised by the PRA and regulated by the FCA and the PRA or in respect of which the protections of the PRA and FCA for private customers and/or the UK compensation scheme may not be available, and further details as to where this may be the case are available upon request in respect of this report. CS may provide various services to US municipal entities or obligated persons ("municipalities"), including suggesting individual transactions or trades and entering into such transactions. Any services CS provides to municipalities are not viewed as "advice" within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act. CS is providing any such services and related information solely on an arm's length basis and not as an advisor or fiduciary to the municipality. In connection with the provision of the any such services, there is no agreement, direct or indirect, between any municipality (including the officials, management, employees or agents thereof) and CS for CS to provide advice to the municipality. Municipalities should consult with their financial, accounting and legal advisors regarding any such services provided by CS. In addition, CS is not acting for direct or indirect compensation to solicit the municipality on behalf of an unaffiliated broker, dealer, municipal securities dealer, municipal advisor, or investment adviser for the purpose of obtaining or retaining an engagement by the municipality for or in connection with Municipal Financial Products, the issuance of municipal securities, or of an investment adviser to provide investment advisory services to or on behalf of the municipality. If this report is being distributed by a financial institution other than Credit Suisse AG, or its affiliates, that financial institution is solely responsible for distribution. Clients of that institution should contact that institution to effect a transaction in the securities mentioned in this report or require further information. This report does not constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit Suisse AG, its affiliates, and their respective officers, directors and employees accept any liability whatsoever for any direct or consequential loss arising from their use of this report or its content. Principal is not guaranteed. Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that. Copyright © 2013 CREDIT SUISSE AG and/or its affiliates. All rights reserved.
Investment principal on bonds can be eroded depending on sale price or market price. In addition, there are bonds on which investment principal can be eroded due to changes in redemption amounts. Care is required when investing in such instruments. When you purchase non-listed Japanese fixed income securities (Japanese government bonds, Japanese municipal bonds, Japanese government guaranteed bonds, Japanese corporate bonds) from CS as a seller, you will be requested to pay the purchase price only