Strictly Private & Confidential
Feb, 2017
Strictly Private & Confidential 0 Feb, 2017 Disclaimer The - - PowerPoint PPT Presentation
Strictly Private & Confidential 0 Feb, 2017 Disclaimer The provision herein does not constitute legal advice or investment opinions of any kind, neither is it intended as an offer, solicitation for Carabao Group PCL. (CBG or The
Strictly Private & Confidential
Feb, 2017
1
The provision herein does not constitute legal advice or investment opinions of any kind, neither is it intended as an offer, solicitation for Carabao Group PCL. (“CBG” or “The Group”). The information presented within this material is intended to indicate the Group’s operational and financial position at a given period of time and to be used, downloaded, and distributed for analyst briefings, and general meetings with CBG, and to be used for educational material in order to understand CBG’s operation only. The Group makes no representation that all information is complete and accurate for the purpose of producing a projection of CBG’s operations, performance, or financial position and may be susceptible to uncertainty and important changes based on political, economic, strategic, and other such uncontrollable factors. Forward looking statements in this presentation are based on the management’s assumption in light
information currently available and
as well as the aforementioned/unmentioned risks and uncertainties. CBG’s actual results may vary materially from those expressed or implied in its forward-looking statements, and no assurance is made as to whether such future events will occur. The Group accepts no liability whatsoever for any loss arising directly or indirectly from the use or endorsement of any information contained herein by any users and/or third parties. 1
2
1)
Financial
2)
Business Update
3)
Corporate Profile
2
3
3
4
M-150
Source: Nielsen energy drink market report, December 2016 ("Nielsen Report")
78% 84% 84% 90% 91% 95% 95% 95% 96% 96%
Selling Distribution (Coverage) Selling Distribution (Coverage) Carabaodang
31.0% 31.4% 30.7% 32.0% 30.9% 32.6% 32.6% 33.1% 33.1% 32.6% 33.0%
33.4%
32.8% 32.5% 33.3% 32.9% 33.0% 31.8% 31.6% 31.4% 30.6% 31.0% 31.5%
31.7%
JAN16 FEB16 MAR16 APR16 MAY16 JUN16 JUL16 AUG16 SEP16 OCT16 NOV16 DEC16
Number 1 in Central region since June’ 16
35.40% of the Thai traditional trade channel CBG’s contribution by region 4
5
6,863 7,448 7,753 9,965 2,076 2,858 2,102 2,316 2,689 2,858 FY13 FY14 FY15 FY16 4Q15 4Q16 1Q16 2Q16 3Q16 4Q16 (Baht mil)
BREAKDOWN OF DOMESTIC AND EXPORT SALES BREAKDOWN BY SALE CHANNEL OF DOMESTIC SALES
3YR CARG +13.4%
72% 71% 66% 28% 29% 34% FY14 FY15 FY16 70% 64% 30% 36% 4Q15 4Q16
EXP DOM
+37.6% +6.28% +28.5%
Key growth contributors
New Products
from Cambodia & Afghanistan
20.6% 5,477 6,603
24% 22%
73% 63%
2% 15%
FY15 FY16 TT(CV) TT(Agent) MT
5
6
90.7% 3.7% 5.5%
91.1%
2.1% 3rd parties 3.1%
2.2%
1.5%
FY2016 DOMESTIC
SALES
5,358 5,477 6,603 1,453 1,820 1,387 1,546 1,850 1,820 FY14 FY15 FY16 4Q15 4Q16 1Q16 2Q16 3Q16 4Q16 +25.2%
+20.5% 2,094 2,276 3,362 624 1,038 717 769 838 1,038 FY14 FY15 FY16 4Q15 4Q16 1Q16 2Q16 3Q16 4Q16 +66.3% +23.86% +47.7%
(Bath Mill)
FY2016 OVERSEAS
SALES
Annual domestic sales growth is attributed to the following:
respectively
Coffee collectively amounted to THB 238mn in sales 6
7
Cambodia
CLMV GROWTH YoY
1,315 1,868 2,526 FY14 FY15 FY16 Cambodia 62% Afghanistan 14% Myanmar 8% Vietnam 5% Yemen 5% UK 2%
Baht Mil FY14 FY15 FY16 %YOY 4Q15 4Q16 %YoY Cambodia 1,006 1,547 2,074 34% 461 599 30% Myanmar 243 223 279 25% 40 100 150% Vietnam 66 98 173 77% 22 68 209% Yemen 169 167 202 21% 42 70 67% Afghanistan 531 164 481 193% 44 160 264% United Kingdom 62 100% 21 100% Others 76 77 91 18% 15 20 33% Total 2,091 2,276 3,362 48% 624 1,038 66%
7
8
33.30% 38.80% 37.30% 38.60% 34.76% 34.70% 32.40% 33.20% 32.70% 32.5% FY14 FY15 FY16 4Q15 4Q16
Domestic Export
33.7% 36.9% 35.90% 36.80% 33.9%
TOTAL
Carabao &Start Plus : 38% Remaining:15%
8
9
9
Unit: THB million 2015 2016 FY2016 FY2016 4Q15 4Q16 4Q16 4Q16 %sales YoY %sales YoY
Revenue from sales 7,753 9,965 100.0% 28.5% 2,076 2,859 100.0% 37.7% Costs of goods sold 4,893 6,388 64.1% 30.6% 1,312 1,889 66.1% 44.0% Gross profits 2,860 3,577 35.9% 25.1% 764 969 33.9% 26.8% Selling expenses 1,120 1,484 14.9% 32.5% 359 521 18.2% 45.1% G&A expenses 360 510 5.1% 41.7% 104 170 5.9% 63.5% Operating profits 1,380 1,583 15.9% 14.7% 301 278 9.7%
Other incomes 121 147 1.5% 21.5% 30 27 0.9%
Other expenses 35 42 0.4% 20.0%
1.5% 42.0% EBIT 1,466 1,686 16.9% 15.0% 331 261 9.1% -21.1% EBITDA 1,702 1,912 19.2% 12.3% 391 316 11.1%
Interest expenses 2 4 0.0% 80.0% 1 2 0.1% 60.0% EBT 1,465 1,638 16.4% 11.8% 330 215 7.5% -34.8% Income tax expenses 209 278 2.8% 33.0% 42 63 2.2% 50.0% Net profits for the period 1,256 1,404 14.1% 11.8% 288 196 6.9%
1,256 1,490 14.95% 18.6% 288 281 10%
Non-Controlling interest in 2016 -85 THB million ,-1% Sales for FY2016
Equity Holder of the Company
10 10
ASSETS Dec-15 Dec-16 Change LIABILITIES Dec-15 Dec-16 Change Current Assets Current Liabilities Cash, Cash Equivalents 1,377 745 (632) Bank overdrafts&short-term loans from financial institutions
750 Current Investments 473 604 131 Trade and other payable 802 1,302 500 Trade and other receivable 425 562 137 Other Current Liabilities 150 272 122 Inventories 249 433 184 Total Current Liabilities 951 2,324 1373 Other current assets 17 110 93 Total non-current liabilities 77 354 277 Total Current Assets 2,541 2,454 (87) Total Liabilities 1,028 2,678 1650 Non-Current Assets SHAREHOLDERS' EQUITY Long-term Investment
1,000 1,000
108 104 (4) Premium on shares 3,963 3,963
4,667 6,626 1,959 Retained earnings 938 1,477 539 Intangible Assets 16 15 (1) Other components of shareholders' equity 432 432
25 34 9 Equity attributable to owners of the Company 6,333 6,873 540 Other non-current assets 4 8 4 Non-controlling interests of the subsidiary
226 Goodwill
536 Total Non-Current Assets 4,820 7,323 2,503 Total shareholders' equity 6,333 7,099 766 Total Assets 7,361 9,778 2,417 Total liabilities and Equity 7,361 9,778 2,417
STATEMENT OF FINANCIAL POSITION
Unit THB million
10
11 11
Products Carabao Energy Drink (Original) Carabao Energy Drink (Original Export) Carabao Carbonated Carabao Ginseng Edition Carabao Carbonated (Original) Carabao Carbonated (Sugar Free) Carabao Carbonated (Green Apple) Descriptions
amber glass bottle
d + B12
aluminum can
B12
aluminum can
Multivitamins
aluminum can
Multivitamins
Extract
aluminum can
Multivitamins
(1:4)
aluminum can
Multivitamins
aluminum can
Multivitamins
Flavour Markets Domestic (mainly) Export Only Export in Asia First market: Afghanistan First market: UK First market: UK First market: UK Launch Date October 2001 2004 May 2015 February 2016 April 2016 August 2016 October 2016 Retail Selling Price 10 THB (domestic) Differ in various countries 2,000 Riel (17 Baht) Differ in various countries 1.19 GBP 1.19 GBP 1.19 GBP
11
12 12
Products Start Plus Carabao Drinking Water Carabao Coffee (Rich Aroma) Carabao Coffee (Espresso) Carabao Coffee (Robusta) Carabao Coffee (Espresso) Descriptions
glass bottle
& vitamins
caffeine)
600ml & 1200ml
production
through Cash Vans Channel
1 pack
production
through Cash Vans Cannel and Tesco
1 pack
production
through Cash Vans Cannel and Tesco
production
through Cash Vans Channel, BigC and 7- Eleven
production
through Cash Vans Channel, BigC and 7-Eleven
Domestic Market Launch Date May 2014 February 2016 July 2016 November 2016 Retail Selling Price 10 THB 7 & 12 THB 85 THB 10 THB
12
13 13
Products Seaweed Dish Washing Liquid Peanuts Fish Snacks Toothbrush Razor Juice Retail Selling Price (THB) 5 10 5 5 10 10 10 Launch Date November 2015 April 2016 June 2016 July 2016 Products Fabric Softener Squid Snacks Cigarettes (10Skus)1 Toilet Cleaner Tissue Detergent Retail Selling Price (THB) 10 5 40 - 86 25 5 10 Launch Date August 2016 September 2016 October 2016 December 2016
RD Party Products in Cash Vans
1
13
14 14
14
15 15
12 7 DCs 8 DCs 3 DCs
W
4 DCs 2 DCs 6 DCs
Target reached since October 2016: 30 DCs with 337 Vans, covering approx. 320,000 retailers nationwide % contribution of Branded products
by our branded products
70% 19% 7% 4% Total Carabao Coffee Drinking Water StartPlus 70% 30% Total Branded Product 3rd Paties
% contribution of total CV sales
15
16 16
16
17 17
17
18 18
MT and TT account for 60% and 40% respectively of the market
UK’s shop nation wide Our target For 2017
18
19 19
4
Construct a brand new factory to boost capacities in anticipation of increasing demands for energy drinks in bottle format
Items Descriptions Project
Size of investment
Description
covering approx 15 rais of land plot to accommodate up to 10 bottle filling machines
with each being capable of 1,000 bottles per minute or 24 million bottles per month, with option to relocate 5 existing lines from the Bang-bor site
reach 1,535 million bottles per year Source of fund
<THB 1,500mn from commercial bank(s) Indicative timetable
19
20 20
4
Extended reach to the Greater China region through a JV arrangement with a group
Items Descriptions Project
Size of investment
Description
Carabao trademark and/or other trademarks to be developed or acquired by the JV companies
Macau and Taiwan Source of fund
Indicative timetable
20
21 21
4
USD 17.7mn by capital increase Operating company Operating company 21
22 22
4
22
Billion USD
23 23
4
23
24 24
4
24
25 25
country as "o País do Futebol " ("the country of football")
club in South America
Carabao Brand successful launched partnership with Flamengo F.C. in January 2017 Local distributor is responsible for the sponsorship with the Flamengo football club.
25
26 26
Red bull 43% Ambev 10% Globalbev 5% Monster 4% Coca-Cola 10% Pretropolis 8% Others 20%
500 1,000 1,500 2,000 2,500
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
Total Consumption (Million Litre )
Brazil Consumption of Energy Drinks
*Source: Euromonitor Oct 2016
Market Share% (2015)
210m
Population
130m
Litres
1.6bn
Euro
26
27 27
Increasing production capacity for amber glass bottle in
Production Capacity : 650 mn bottles/annum Production starts : 4Q2017
APG FURNACE 2 –30 % PROGRESS CAN FILLING FACTORY – Test run in February 2017
Increase can filling production capacity (beginning with 2 new lines) to support volume growth of overseas business Production Capacity : 240 mn cans/annum (2 line) Production starts : 1Q2017 27
28 28
28
29 29 29
Major Shareholders 75% Free Float 25%
34%
27%
14%
sells the Group’s products
distribution of the Group’s product
supplies glass bottles required for the manufacture the Group’s product
30 30
Chief Executive Officer Co-Founder of the Group in 2001
Managing Director Co-Founder of the Group in 2001
(Add) Senior Deputy Managing Director
Group in 2001
Carabao
Carabao energy drink
Thanombooncharoen Senior Deputy Managing Director Been with the Group since 2008
Smuthkochorn Deputy Managing Director – Marketing Been with the Group since 2002
Khlongwathanakith Chief Financial Officer Joined in 2015, from CIMB Investment Bank
Kujareevanich Deputy Managing Director – Operation Been with the Group since 2013
Jamkajornkeiat Assistant Managing Director – Production/ Int’l Business Been with the Group since 2012
30
INSTRUMENTAL TO BUILDING COMPANY’S SUCCESS
1. The company seeks to create customer satisfaction through proactive marketing innovations 2. The company is determined to expand its global footprint via strategic partnerships and integration
3. The company is dedicated to maintain a quality management system, using know how to drive its business as well as being responsible towards its community and society MISSION
Setthasit Assistant Managing Director Been with the Group since 2015
31 31
Challenger
2004 Began exporting to 15 countries Oct 2002 Carabao Dang was launched 2012 DCM established as a distributor for Carabao products 2013 APG manufactured glass bottles for Carabao products 2004 In 18 months of the launch, Carabao overtook Krating Daeng position to become the No. 1 challenger in the market 2014 Start Plus Zinc an electrolyte beverage was launched Nov 2014 Carabao Group began trading in Stock Exchange of Thailand 2015 Start establishing
with a national coverage
Jul 2016 Carabao 3in1 Coffee was launched Oct 2016 Carabao RTD Coffee was launched 2016 Carabao Drinking Water was launched 31
32 32
2001
jointly invested in CBD
capital 1 mil. Bt.
line installed at the factory
increased to 130 mil. Bt.
(Oct.) first energy drink launched
increased to 3 (max.
p.a.)
appointed in Thailand
2002
increased to 200 mil. Bt.
Installed (increases total
bottles p.a.)
Marketing Association of Thailand for the TV ad
2003
installed (max. cap. 117 mil. cans p.a.)
export of can product started
2004
canning line installed (increases total max. cap. to 205 mil. cans p.a.)
2010 2011
bottling lines installed (increases total
700 mil. bottles p.a.)
registered capital 1 mil. Bt., and increased to 100
replaced by DCM to fully distribute CBD’s products
2012 2013
installed(increases total
bottles p.a.)
installed (increases total
cans p.a.)
increased to 300 mil. Bt.
increased 620 mil. Bt.
2014
in full to 450 mil. Bt.
to 1,000 mil Bt.
(increases total max. cap. to 1,080 mil. bottles p.a.)
for manufacturing Start + (max.
commercial
commenced by APG in Aug. (max. cap. 650 million bottles p.a.)
launched (in Cambodia)
distribution centers. (9 DCs in 2015)
FC
2015
32
2016
(Water & 3in1 & RTD Coffee)
Cup)
p.a.)
2017
HVPRC via offshore holding companies in The Greater China
( increases total max.cap.to 1,535 mil.bottles p.a.)
installed by CBD (increases total max. cap. to 800 mil. cans p.a.)
33 33
Synchronization & Efficiency
Limit risk exposure to price volatility and reduce third party dependency Maximized quality control ISO 22000 Strong relationship with agents Countrywide distribution network New products consistently improved and developed Largest in-house sales & marketing team for energy drinks in Thailand Direct consumer engagement nation wide (Mixing + bottling + capping)
33
34 34
Carabao is Thailand’s legendary music-for-life & one of the most respected band in Thailand
Carabao & Santana in Bangkok 29th Feb. 2016 [Est. 1981]
34
Songs for life music are reflections of aspects of Thai society For over 30 years, Carabao songs have been known to speak to the Thai people in a manner that can easily be related to their own life experience and provide the hope and strength to keep fighting. The result is a truly passionate fan base that are overlapping with energy drink target groups across the country that lives and breathes the Carabao “Fighting Spirit”.
35 35 35
36 36 36
“Carabao” is an energy drink inspired by the resilient, positive spirit of the Thai people. It is more than an energy drink, it is a Positive Energy Enabler.
Freedom, Unity, Creativity, Self Expression
Strength, Power, Perseverance, Respect
37 37
47.70% 46.90% 46.80% 44.40% 43.60% 17.50% 21.10% 21.50% 21.70% 23.90% 11.80% 11.20% 11.80% 12.60% 11.80% 8.30% 7.90% 7.90% 8.20% 7.60% 2012 2013 2014 2015 2016
Market Share of Top 4 Energy Drinks in Thailand
M150 CBD KTD Lipo
Thai energy drink market brand equity index1
BEI = Brand Awareness 25% + Brand Perception 25% + Brand Loyalty 50% Note: (1) “Brand Equity Index (BEI)”, The Searcher Brand Study, March 2016 (2) “Estimated market share of Thai energy drink market”, Nielsen Energy Drink Market Report, December 2016
37
launched back in 2002 (overtooking Wranger).
September/October 2005, and began to be a real threat to Kratindaeng.
47.57 41.51 27.77 21.20 M150 CBD Red Bull Lipo
2
38 38
APG Glass Bottle Manufacturing Facility Commenced production in Aug, 2014
Maximum molten glass production of 310 tonnes per day Capable of producing approximately 650 million bottles p.a. State-of-the-art technology using glass cullet as raw materials BOI privilege for 6 years since commencement New Facility of 650 million bottles p.a. will be added and to start production by end of 2017 (Combined capacity=1,300 million bottles p.a.)
CBD Production Facility
Bottle CBD - 9 production lines –max. prod. cap. of 1,080 million bottles p.a.
bottles p.a. by end of 2017 (Combined capacity = 1,500 mil.) bottles) Can CBD – 3 production lines –max. prod. cap. of 350 million cans p.a.
million cans p.a.
million cans p.a. Total can production capacity increases to around 800 million cans p.a. Start+ –2 production lines -max. prod. cap. of 120 million bottles p.a.
Certifications
38
39 39 39
Dedicated in-house marketing team has established strong relationships with multiple media channels, enabling us to react to market trends and minimize lead time and costs Flexible uses of multimedia channels to reach target consumers: media advertising, on-the-ground marketing team, brand ambassador and event sponsorships Below the Line On-ground marketing More than 148 BaoDang Girl Teams, consisting of
promote social activities Brand Ambassador and events sponsorships Celebrity spokesperson promoting our brand, as well as enhancing corporate image Contributes significantly in establishing our brand Regularly sponsor events which appeal to target consumers
Above the Line TV commercials for wider reach Print ads in magazines, newspapers and posters
40 40
3.00 3.50 4.00 4.50 5.00
Is a popular brand Frequently seen advertisement Highly accessible Get rid of sleepiness Refreshing Alert and energetic Long acting Contain brain- nourishing substances Good taste Extremely good taste Carabao Dang M150 Redbull Lipo
[ N= 1,000 each]
Brand performances based on selected criteria
Source: The Searcher Brand Study, May 2015
CBG as an innovator advertising B12 in energy drinks 40
41 41 End Consumers Carabao Group
Dealers Domestic Market – c.66%1 International Market – c. 34%1 End Consumers
… … …
Tier 1 Tier 2 Tier 2 Tier 3 Tier 3 Tier 3
Retailers
Convenience stores, Supermarkets, Hypermarkets Traditional retail shops > 50 agents > 1,200 sub- agents
Note: (1) Sales Figure, 2016 (2) Launched in Q2/15 . Reach 30 distribution center in 2016
41
> 320,000 retailers
42 42
North America $24.3bn Australia $2.7bn Europe $11.5bn Latin America $4.7bn Africa $2.1bn UAE $2.7bn Asia Pacific $14.85bn
The opportunity is to capture 10% of the Global Market by 2019
The growth in the Energy Drink market is predicted to continue with sales reaching $62bn by 2019
$6.2bn by 2019
42
43 43
Football Fan Culture Brand Exposure
THE WORLD’S NO.1 SPORT 3.5 BILLION FANS WORLDWIDE
Global Football Platform
43
44 44
Principal partner sponsorship value = £30* mil./3 seasons (start 2016-2019) Principal partner sponsorship value = £18* mil./3 seasons (start 2017-2020)
The EFL Cup will be renamed the “Carabao Cup”
44
45 45
45
46 46 46
Note Based on an assumption of THB 35 = 1 USD
Carabao Group PLC. As of 16 March 2017 Closing Price: THB 56.25 Ticker SET: CBG Reuter: CBG.BK Bloomberg: CBG:TB Google Finance: BKK:CBG Listing date 21 November, 2014 Listing Venue SET F&B, SET50 Par Value 1 Baht Shares outstanding (mil.) 1,000 Market Cap. THB 59,500mn / USD 1.7bn 52 weeks High/Low THB 80.75 / THB 36.25 Free Float 24.7% Foreign Limit 49.0% Dividend policy at least 40% of consolidated net profit EPS (TTM) THB 1.49 P/E (TTM) 37.76x P/BV 8.16x Dividend Yield 1.78% Auditor: EY Board of Directors 9 members (4 independent)
47 47 47