Umeme Investor Presentation
June 2017
Moniko Substation, completed in 2016
Umeme Investor Presentation June 2017 Umeme powering Uganda T - - PowerPoint PPT Presentation
Moniko Substation, completed in 2016 Umeme Investor Presentation June 2017 Umeme powering Uganda T wenty year concession to distribute electricity in Uganda (running to 2025) Contracted net US$ return of 20% p.a. on investment
June 2017
Moniko Substation, completed in 2016
2
Blue chip customer base
wenty year concession to distribute electricity in Uganda (running to 2025)
and operating cost allowance agreed through to 2018
3
Other IPPs (hydro / thermal)
Generation Transmission Distribution
L L L
World Bank
to foster transparency & investment
4
25 district offices across 4 regions Customer Breakdown (%)
Domestic 92% Commercial / Industrial 8%
Revenue Contribution (%)
Domestic 27% Commercial 15% Street Lighting 0% Industrial - Medium 20% Industrial - Large 38%
16% 6.6% 11.6% 9.3% 7.5% 7.9% 4.4%
0% 5% 10% 15% 20% 2010 2011 2012 2013 2014 2015 2016 Uganda Manufacturing Sales (GWh)
economic activity during Q1 and Q2 2016
Engineering Services exits electricity distribution business
%
5
6
409 424 472 469 488 515 539 300 350 400 450 500 550 600 2010 2011 2012 2013 2014 2015 2016
Max System Demand
MW System demand CAGR at 4.7% during the period Industrialization drive to support demand going forward
+4.7%
102 130 166 224 321 407.4 500
200 300 400 500 600 2010 2011 2012 2013 2014 2015 2016 US$m
Load Growth
Automated Metering
industrial users)
Pre-payment Metering
Loss Reduction
Cumulative Capital investment Sample completed projects in 2016
US$ 93m invested in 2016
7
Project implemented in line with government policy to prudently manage fiscal resources while deterring government ministries, departments and agencies from accumulating
8
Non-network fatalities incl. power theft, domestic electrics, network interference, way-leaves encroachment and unauthorized operations 16 10 17 3 7 1 1 2 1 39 47 36 35 28 18 15 21 17 32 30 39 10 20 30 40 50 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Network related fatalities Non-network related fatalities (illegal)
No. No. 9
157k in 2016 65% on pre-paid
Customers Sales
Category
No. Share Growth GWh Share Growth Domestic 867,671 91.3% +19.9% 585 22.8% +2.6% Commercial 79,476 8.4% +19.4% 323 12.6% +4.3% Street Lighting 306 0.0% +0.3% 2 0.1% +3.0% Industrial - Medium 2,564 0.3% +5.5% 420 16.3% +3.3% Industrial - Large 527 0.1% +3.1% 1,239 48.2% +5.9% Total 950,814 100% +19.8% 2,567 100% +4.4%
+4.4%
Sales (GWh)
333 618
400 600 800 1,000 2010 2011 2012 2013 2014 2015 2016 Post-paid Pre-paid ('000) 651 794 574 513 951 458 405 1,627 1,735 1,937 2,118 2,277 2,458 2,567 500 1,000 1,500 2,000 2,500 2010 2011 2012 2013 2014 2015 2016 GWh
Customer numbers +19.8% Prepaid Revenue Share
2% 6% 12% 16% 0% 4% 8% 12% 16% 20% 2013 2014 2015 2016
Prepaid Revenues % of T
%
Customers & Sales Growth
10
Revenue collection Energy losses Regulatory targets* Operating costs
* Umeme financial year (Jan-Dec). Tariff year runs from 1st March ** Allowance is adjusted annually for international and local inflation
Energy losses at 19.0% Tariff parameter
‘13 ‘14 ‘15 ‘16 ‘17 ‘18 Energy losses (%) 23.5 20.5 18.6 17.1 15.9
14.9
Collection rate (%) 97.3 97.5 97.7 97.9 98.2
98.5
Operating allowance (US$m) ** 43.8 44.5 45.9 47.4 48.9
50.4 30.0 27.3 26.1 24.3 21.3 19.5 19.0 16 18 20 22 24 26 28 30 32 2010 2011 2012 2013 2014 2015 2016 % 95.1 98.9 94.0 100.3 99.1 98.2 98.4 80 85 90 95 100 105 2010 2011 2012 2013 2014 2015 2016 % 39 45 46 55 55 53 48 20 25 30 35 40 45 50 55 60 2010 2011 2012 2013 2014 2015 2016 US$m
11
Financials Summary EBITDA (US$)
US$ m, Ushs bn
2016 2015
%ch
Income Statement
iFigures roundedRevenue US$ 383 358 +7% Ushs 1,312 1,161 +13% Cost of Sales US$ (258) (229) +12% Ushs (882) (743) +19% Gross Profit US$ 126 129
Ushs 430 418 +3% Operating Costs US$ (48) (53)
Ushs (164) (172)
EBITDA US$ 77 76 +0.3% Ushs 262 248 +6% Finance Costs (ex lease) US$ (13) (9) +36% Profit Before Tax US$ 45 50
Tax Rate % 34% 34% Profit After Tax US$ 31 34
Ushs 100 106
Financial position at
2016 2015
Total Assets US$ 606 526 +15% Shareholders Equity US$ 153 149 +10% Net Debt US$ 201 142 +41% Per share data (Ushs) Ushs Ushs Earnings 61.0 65.0
Total Dividend 18.8 35.2
Payout Ratio 31% 54%
Profit after tax (US$)
FY10-14 adjusted for unrealized FX losses
26 35 46 58 68 76 76.6
20 30 40 50 60 70 80 90 2010 2011 2012 2013 2014 2015 2016 US$ m 16 16 26 31 36 34 31
10 15 20 25 30 35 40 2010 2011 2012 2013 2014 2015 2016 US$ m
EBITDA flat y/y PAT down 9% 12
Market cap US$180m at Ushs 400 share price
Dec-16 (1) At IPO P/E 5.7x 10.8x EV/EBITDA (2) 5.0x 3.9x P/(Buyout amount less net debt) (3) 0.7x 1.2x Dividend Yield 4.7%
10% 16%
Notes
(1) Actual 12 months to 31st December 2016 (2) EBITDA excludes finance income/cost & FX gain/loss. Includes interest on bank deposits (3) Indicative assuming GoU termination premium of 20% of unrecovered investment (4) Prior year unrecovered investment base. Net of financing costs
13
250 350 450 550 650 750 850 250 350 450 550 650 750 850 Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan-17
Share price (Ushs)
USE NSE 150 200 250 300 350 150 200 250 300 350
Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan-17
Market capitalisation (US$m)
20 40 60 20 40 60
Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan-17
Volume (m)
No. Top 20 Shareholders (May 2017) % Held 1 National Social Security Fund Uganda 23.2% 2 Allan Gray* 7.1% 3 Kimberlite Frontier Africa Master Fund 7.1% 4 Investec Asset Management Africa Fund 4.7% 5 Utilico Emerging Markets Limited 4.3% 6 The Africa Emerging Markets Fund 3.5% 7 International Finance Corporation 2.8% 8 Coronation Global Opportunities Fund 2.6% 9 Duet Fund 2.5% 10 Kattegat Trust 1.8% 11 Boutique Collective Investments 1.6% 12 Imara SP Reid 1.4% 13 Conrad N Hilton Foundation 1.1% 14 Vanderbilt University 1.1% 15 T.Rowe Price 1.1% 16 Kuwait Investment Authority 1.0% 17 Central Bank of Kenya Pension Fund 0.9% 18 William Byaruhanga 0.8% 19 Old Mutual 0.8% 20 Frontier Market Opportunities Master Fund 0.7% Other 30%
*Aggregated accounts 0.6% 2.0% 6.8% 14.7% 20.3% 26.0% 29.4% 0% 10% 20% 30% 40% Other Directors & Employees Uganda Retail EA Inst. Africa Inst. (excl. EA) Uganda Inst. International
Shareholder Distribution (May 2017)
Actis divestiture completed Dec 2016 NSSF Uganda largest shareholder Employee holdings supported by Long Term Incentive Plan 14
15
16
Source: Economist Intelligence Unit (March 2017)
election-driven uncertainty during Q1 dragged down growth in 2016. Real GDP growth is projected to average 5.1% within 2017-2021.
projects in the power and transport sectors will be key drivers
growth in 2017-18. Government expects the oil sector to drive growth in the medium term with production targets of 200k bpd. by 2020”
4.7% 4.8% 5.1% 4.8% 4.9% 5.1% 4.7% 1.9% 2.3% 2.4% 2.2% 2.6% 2.7% 2.4% 0% 1% 2% 3% 4% 5% 6% 2013 2014 2015 2016 2017 2018 2019
Real GDP growth forecast
Uganda World
17
Source: Umeme, UETCL, MEMD
400 600 800 1,000 1,200 1,400 1,600 1,800 2,000 00 01 02 03 04 05 06 07 08 09 10 11 12 13 14 15 16 17 18 19 20 MW Namanve & Kakira hydro Karuma MW Nalubale Pre-2000 Kiira Bujagali Isimba Generation Outlook – Installed Capacity Large-hydro:
Karuma - 600 MW (52% completed) Isimba - 183 MW (65% completed) Agago-Achwa – 83 MW
Ayago - 600MW
Orianga - 400MW
Kiba - 290MW
Agago-Achwa – 83 MW
Muzizi - 44MW Mini-hydros (GET-FIT): 156.5 MW inc.
Siti I – 5 MW Waki – 4.8 MW Lubilia – 5.4 MW Rwimi – 5.5 MW Muvumbe – 6.5 MW Nyagak 3 – 5.4 MW
Other
Soroti Solar – 10 MW
Tororo Solar – 10 MW
Siti II - 16.5 MW
Kikagati – 16 MW
Kabale Peat plant 33 MW
Kabale geothermal 30MW
18
Source: Umeme, UETCL, MEMD
Energy supply mix (Effective Generation) Average Monthly Dispatch
Large-hydro, 542MW, 85% Mini-hydro, 54MW, 9% Cogeneration, 32MW, 5% Thermal, 7MW, 1% Large Hydro 87% Thermal 1% Co- Generation 5% Mini-Hydro 7%
19
Umeme distribution price is approx. 30% of end- user tariff Uganda’s tariffs in line with Kenya’s at Large Industrial category
Sources: Electricity Regulatory Authority Uganda, Electricity & Water Utilities Regulatory Authority Tanzania, Electricity Regulatory Commission Kenya, EWSA Rwanda. Data collected as at January 2017 and converted using using Bank of Uganda official COMESA exchange rates to US$
5.2 5.1 4.5 4.2 5.2 5.4 5.2 3.0 3.5 4.0 4.5 5.0 5.5 6.0 2010 2011 2012 2013 2014 2015 2016
Real Distribution price
USD/KWh 19 17 16 10 20 13 8 7 16 13 9 7 13 15 11 10
10 15 20 25 Domestic Commercial Medium Industrial Largest Industrial
Regional End-user Tariffs - Jan 2017
Uganda Kenya Tanzania Rwanda US$ cents
20
21 Isimba Hydropower project Status: 65% Commissioning: Q3 2018 Karuma Hydropower project Status: 52% Commissioning: Q1 2019
22