Vertu Motors — Update 17 October 2016

Vertu Motors — Update 17 October 2016

Vertu Motors

Analyst avatar placeholder

Written by

Vertu Motors

Rating fails to recognise potential

Interim results

Retail (automotive)

17 October 2016

Price

44p

Market cap

£174m

Net cash (£m) at 31 August 2016

12.9

Shares in issue

397.3m

Free float

97%

Code

VTU

Primary exchange

AIM

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(7.4)

(1.7)

(35.3)

Rel (local)

(11.4)

(7.0)

(41.7)

52-week high/low

78.5p

37.8p

Business description

Vertu Motors is the fifth largest UK motor vehicle retailer. Established in 2006, it is expanding through the completion and subsequent development of a series of acquisitions, initially in volume cars, but now including the premium segment of the market.

Next events

Trading update

February 2017

Analysts

Nigel Harrison

+44 (0)20 3077 5700

Andy Chambers

+44 (0)20 3681 2525

Vertu Motors is a research client of Edison Investment Research Limited

Vertu’s interim results demonstrate ongoing momentum despite a more challenging trading climate. Investment has continued, building the medium-term potential. Recent share price weakness is understandable, in the light of weak sterling, but the rating does not recognise the medium- to longer-term growth potential.

Year
end

Revenue (£bn)

PBT*
(£m)

EPS*
(p)

DPS
(p)

P/E
(x)

Yield
(%)

02/15

2.07

22.0

5.06

1.05

8.7

2.4

02/16

2.42

27.4

6.31

1.30

7.0

3.0

02/17e

2.70

30.5

6.07

1.40

7.2

3.2

02/18e

2.85

34.5

6.76

1.50

6.5

3.4

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

Profit up 15%

Vertu’s interim results are in line with expectations, showing underlying pre-tax profits up by 15% y-o-y to £19.5m, despite the more challenging market conditions in the new car market. Returns from used car retailing and the aftermarket continue to move ahead steadily in response to consistent investment by management, while the momentum of acquisitions has been sustained. Dilution from a £35m equity fund-raising in March 2016 has restricted the rise in EPS to just 2%, but the interim dividend was raised from 0.45p to 0.50p as a measure of confidence in the future. We have not changed our full year profit estimates.

Responding to the new challenges

The Brexit referendum result has introduced new challenges. The weakness of sterling and the ongoing political uncertainty will almost certainly hold back new car volumes. On the other hand, the likely impact on the more profitable parts of the business will be much less, while the benefits of recent and current investment programmes should come effectively through to the bottom line over the next two to three years. Meanwhile, with industry dynamics still favouring the larger dealership groups, we believe that flow of acquisition opportunities could well increase over the next 18 months. Vertu has consistently strengthened its relationships with its key OEM partners in recent years and looks well able to respond effectively.

Plenty of firepower

Our current estimates suggest that the group balance sheet will show modest net debt at February 2017, despite capex running well ahead of depreciation. With bank facilities totalling £134m, including £40m dedicated to acquisitions, the group has plenty of firepower to respond to the growing number of opportunities.

Valuation: Latent potential not recognised

The ratings of the main five quoted UK motor dealership groups cover a very narrow range and at a substantial discount to that of the FTSE All-Share General Retailers Index (CY16e: 6.9x vs 13.3x). We believe that this discount does not reflect the defensive characteristics of the sector. Vertu, with its latent profit potential emanating from recent investment, looks particularly attractive.

Interim profits up by 15%

Vertu Motors has again responded effectively to a challenging trading environment, producing a sound set of interim figures. Group revenues were ahead by 17.7% to £1,455m, consolidating 4.7% like-for-like growth. The rise in gross profits, at 23.1%, indicates a modest recovery in gross margins from 10.59% to 11.08%. There was a strong performance in used cars, where the group delivered 8.5% like-for-like growth in volumes and higher margins. By contrast, the new car market became much more challenging, although there was continued progress and better returns in the higher-margin aftermarket segment of the business. There was an 11% increase in the total number of vehicles sold to 89,707, including like-for-like growth of 2.2%.

Operating expenses as a percentage of revenues edged higher, with the group accelerating its infrastructure investment, especially in sales and marketing, ahead of the next stage of growth; keeping operating margins flat at 1.4%. Underlying operating profits rose by 18.3% to £20.7m. Despite higher interest charges, underlying pre-tax profit rose by 14.7% to £19.5m.

Dilution from the £35m equity funding in March restricted the increase in adjusted diluted EPS to just 1.8% to 3.98p. The interim dividend was lifted from 0.45p to 0.50p.

Exhibit 1: Results breakdown

Year to February (£m)

H117

H116

Change (%)

FY16

Revenue

New car retail/motability

New fleet and commercial

Used cars

Aftermarket

483.9

331.7

525.6

113.4

413.1

302.7

426.5

93.8

+17.1%

+9.6%

+23.2%

+20.9%

796.5

587.6

850.2

189.0

1,454.6

1,236.1

+17.7%

2,423.3

Gross profit

New car retail/motability

New fleet and commercial

Used cars

Aftermarket

35.0

10.4

52.3

63.4

30.3

7.9

42.0

50.7

+15.5%

+31.6%

+24.5%

+25.0%

59.3

17.6

83.5

102.9

161.1

130.9

+23.1%

263.3

Operating profit

20.7

17.5

+18.3%

28.7

Pre-tax profit

19.5

17.0

+14.7%

27.4

Gross margins

11.08%

10.59%

10.86%

Operating margins

1.42%

1.45%

1.18%

Pre-tax margins

1.34%

1.38%

1.13%

Source: Vertu Motors interim statement. Note: Before intangibles amortisation, share-based payments and exceptional items.

In terms of the dealership network, there were several acquisitions and a few disposals/closures, leaving the group currently with 129 sales outlets spread across 107 sites. The largest acquisition introduced Mercedes Benz to the group, with three franchises in the Thames Valley. Other acquisitions involved Jaguar in Leeds to go alongside the existing Land Rover franchise, which will shortly be moving to new premises close to the city centre. In another key deal, to acquire the Derbyshire-based Gordon Lamb, the group secured its first representation for Toyota, plus two Skoda dealerships and one each for Land Rover and Nissan.

Vertu has also continued its extensive capex programme: the new Nissan dealership in Glasgow is nearing completion, where it is now the sole franchisee for the city; the new Honda outlet in Morpeth is up and running adjacent to the longstanding Ford franchise; several key Ford locations have seen or are in the process of receiving major upgrades; improvements to the group’s VW Group franchise network are also close to completion.

The rationalisation process has also continued, with the group exiting from Fiat, Alfa Romeo and Jeep in Newcastle. In addition, the Fiat representation will be removed from the group’s outlets in Cheltenham and Derby at the end of 2016.

New cars retail/Motability (22% of gross profit)

The 8.3% increase in new car retail unit sales to 22,825 was entirely down to acquisitions. The private UK new car market began to decline in registrations from April 2016, with a fair degree of self-registration activity as dealers fought to achieve their OEM targets. We consider that, while SMMT retail registration figures suggest that the retail market was a nominal 0.8% lower, the 4.2% like-for-like shortfall by Vertu is more indicative of the true picture and represents a sound performance. The nearly sustained gross margins, at 7.2% (profit per vehicle actually rose) bear testimony to the quality of new car business done across the group’s franchise network. The performance in Motability was similar, with a 1.3% increase in unit sales to 6,089 vehicles, also due to acquisitions; like-for-like sales were 3.0% lower.

The market continues to be stimulated by the OEMs, offering significant sales incentives (mostly attractive financial packages) as they fight for market share. Group management had flagged that the battle for market share could result in both margin and market share slippage. However, the group appears to have achieved its OEM targets, without surrendering margin.

The obvious question mark in relation to the immediate future remains the sustainability of the market support from the OEMs, especially in the context of the recent weakness of sterling. Most industry commentators are suggesting a reduction in registrations in 2017. Current SMMT forecasts indicate 2.5m registrations, 6.1% below the likely current year figure.

Action taken by management to develop the group business should ensure continued profit progress next year, although like-for-like figures will almost certainly remain subdued. We believe that the strong relationships that Vertu has developed with its OEM partners will help cushion the challenge, with gross margins likely to be largely sustained.

New fleet/Commercial (6% of gross profit)

Again, there were contrasting performances between the segments. Fleet car volumes fell by 10.6% on a like-for-like basis in a period when UK fleet registrations rose by 6.1%; the group had a much reduced involvement in the very low-margin daily rental channels as its OEM partners supplied reduced volumes into this segment. By contrast, the light commercial vehicle market remained sound, with Vertu achieving 11.6% like-for-like volume growth in a market that was up by only 3.9%. Overall fleet and commercial unit sales rose by 7.6% to 17,515 vehicles. The structural change in the quality of business being secured is exemplified by a useful rise in the average profit per vehicle; gross profits in this segment were up from £7.9m to £10.4m, with margins widening from 2.6% to 3.1%.

The attraction of this sector to Vertu stems from the relatively low cost base, while sales add volume to help achieve OEM targets and provide some PDI work for the group aftermarket operations. We sense that the coming year will be more challenging, but the strategy is clearly delivering consistent year-on-year progress.

Used cars (33% of gross profit)

Used car unit sales rose for the tenth successive half-yearly period. The 17.5% increase to 41,972 vehicles involved the group delivering like-for-like growth of 8.5% in a market that we believe has probably been more benign than for some time. Gross profit per vehicle increased by 6.0%; gross margins edged up from 9.8% to 9.9%, with gross profits up 24.5% year-on-year.

We had been expecting a more challenging trading climate in used cars, with the consistent revival in new car registrations over the past four years leading to increased vehicle availability. Moreover, there is increased competition from the new car market, because of the continued attractive finance and increases in self-registrations. In the event, the used car market has demonstrated resilience as OEMs have worked to keep supply and demand in equilibrium. Also, several finance providers have now introduced PCP schemes for used cars, helping to sustain the market.

The group has specialist expertise in this segment of the market, which points positively to the future. The used car returns being delivered on those businesses that have been in the group for several years contrast markedly with the returns from many recent acquisitions. Group skills in the sourcing of vehicles, advising dealerships with appropriate inventory profiles, high-quality staff training and, in particular, carefully structured marketing support, especially on the internet, all point to continued market share growth without relinquishing margin.

We expect the group to continue gaining share in the used car market over the medium term. Margins may come under more pressure from time to time, especially if consumer markets become more challenging. However, the key disciplines on stock turn and pricing have enabled this segment to deliver positively in the more severe conditions seen in the past.

Aftermarket (39% of gross profit)

The performance of the group aftermarket operations (service, accident repair shops, parts) remains the most consistent aspect of the group results. Revenues rose by 21% to £113.4m, including like-for-like growth of 5.8%. More significantly, overall aftermarket margins were again lifted from 45.9% to 46.3%. In the key service segment (41% of aftermarket revenues), revenues rose by 26.6% (6.6% like-for-like) to £45.5m, with gross margins lifted from 77.1% to 78.3%. The aftermarket remains the biggest contributor to group gross profits.

The key factors remain the effective use of CRM, successful marketing of service plans on new and, in particular, used car sales, targeting increased sales per customer visit and the growing use of the central telesales team, which is increasingly focused on aftermarket work. Vertu, like several other large dealership groups, is clearly clawing back business that had previously shifted to the independent sector as vehicles got older, especially past the age of three to four years. In addition, the recovery in new car sales over the past three years has led to a steadily improving vehicle parc.

The cumulative number of service plans (excluding OEM plans) is now 97,427, compared with 39,040 three years ago, lifting the quality of earnings. During the period under review, the group retained 63% of new car and 46% of used car customers as service clients. Vertu’s strategy and the market dynamics suggest that the consistent growth in aftermarket revenues will continue in the foreseeable future.

Financials

Continuing progress, but earnings dilution

The key messages in the trading statement remain positive. Trading in the key month of September showed new car throughput in line with the market and continued progress in both used cars and aftermarket operations. Profits were ahead of the corresponding month in 2015 on a like-for-like basis, with an additional boost from the acquisitions that were completed during the first half of the year. The board has indicated that full year results are anticipated to be in line with market expectations.

On this basis we have decided not to adjust our estimates. Our target of underlying pre-tax profits of £30.5m in the current year represents an increase of 11% above the £27.4m delivered in the year to February 2015 and is a little below the market consensus of £31.3m. However, the dilution impact of the £35m fund-raising in March means that diluted EPS will be down slightly, year-on-year, from 6.31p to 6.07p. We look for a 0.05p increase in the final dividend (similar to the increase in the interim), making a total of 1.40p; this would be covered 4.3 times.

It has been group policy since the inception of Vertu, back in 2006, to raise funds ahead of acquisitions, rather than risk the vagaries of the market when funds are required. Development strategy involves optimising returns from specific acquisitions over a period of typically three to four years, which can often lead to reduced profits in the short term. In this context, there will always tend to be latent earnings growth potential in any year, as earlier acquisitions move towards their full potential.

In looking ahead to the year to February 2018, there is currently a conflict in consumer markets; growing uncertainty, fuelled by the political situation, is balanced by record levels of employment and continuing low interest rates, which make for attractive affordability statistics. As indicated earlier in this report, returns from new vehicle sales will probably be reduced next year on a like-for-like basis; on the other hand, action by management points to continued progress in used car and aftermarket operations, while the latent growth potential from recent acquisitions will also come through to profits. We lifted our next year adjusted pre-tax estimate to £34.5m at the time of the last sizeable acquisition in June. We do not propose to change this figure at this stage.

Period of heavy investment

Like many leading dealership groups, Vertu is cash generative in most years, helped by inventory financing plans agreed with the OEMs. During the first half of the current year, operating cash flow totalled £26.4m, including a £2.1m positive movement in working capital. With tax, dividends and interest payments absorbing £7.3m, £19.1m was available for business development. In addition, the group raised £35m (£33.6m net) from an equity placing last March at 62.5p, which was earmarked for acquisitions.

With acquisitions absorbing £50.6m and net capex of £10.4m (well above the £4.1m deprecation charge), there was a net outflow of £8.3m. After other adjustments, such as the purchase of treasury shares and loan arrangement fees (£1.9m), there was a net movement in net funds of £10.2m, reducing net cash from £23.1m to £12.9m over the half-year to August 2016.

The likely slowdown in the new car market suggests to us that some of last year’s positive working capital movement will be reversed during the second half. In addition, capex will be at significantly higher levels over the next 18 months, rising to around £18m in the current half year. Our current estimates suggest that the group balance sheet will show modest net borrowings (£2.4m) at February 2017, although this may prove conservative. During the following year, to February 2018, spending will probably peak at just over £30m; this should be largely financed from group operating cash flow.

Plenty of firepower

While it has been group policy to raise funds ahead of major acquisitions, the group balance sheet is well able to support continued expansion. We understand that capex will ease back after next year’s major investments, while the group has ample firepower at its disposal. Current facilities, which are largely unused, total £134m – these include a £40m acquisition facility and £79m related to working capital and used vehicle funding, of which just £9.2m is being used currently.

Clearly, Vertu is capable of responding quickly and effectively to acquisition opportunities that may arise in the current more challenging new car market.

Valuation

Exhibit 2: Peer group comparison

Price
(p)

Market cap
(£m)

2015 revenue
(£m)

P/E (x)

CY16e

CY17e

Cambria Automobiles

57

57

524

6.2

5.9

Inchcape

679

2,873

6,836

12.3

11.4

Lookers

106

420

3,649

6.6

6.3

Marshall Motor

155

120

1,233

7.2

5.3

Pendragon

28

404

4,453

7.2

6.9

Vertu Motors

44

174

2,423

7.2

6.6

Simple average (ex-Inchcape)

6.9

6.2

Source: Thomson DataStream, Edison Investment Research estimates. Note: Priced at 13 October 2016, based on calendarised normalised earnings, before amortisation and non-recurring items.

The motor retail sector has seen falling share prices since early 2016, when it became apparent that the strong consistent rise in new car registrations was coming to an end. The Brexit referendum result added to uncertainties, with fears about the likely impact of weak sterling exacerbating the situation and leading to further falls in share prices.

Motor retailing has, for many years, been the poor relation in the retail sector. The gap between average prospective UK motor retailing P/E ratings and those of the FTSE All-Share General Retailers Index has, in our view, been far too wide for many years. Current ratings for the sector of 6.9x CY16e and 6.2x CY17e prospective earnings are little more than half the corresponding figures (13.3x and 12.7x respectively) for the retail sector as a whole.

The market seems to look at the low margins and then take a negative view of spending on consumer durables. We feel that neither the limited importance of new car sales nor the industry dynamics, which favour the larger dealership groups, is fully recognised. The impact of the online presence and financial strength and the quality of management of the market leaders is already evident in the movement of market share in used cars and the aftermarket; we believe this shift will continue over the medium term. Less than 30% of group profits are related to new vehicle sales.

Vertu has established itself as the fifth largest UK dealership group in less than 10 years. It has an impressive record based on acquiring and resuscitating businesses, using a standard and successful formula that often involves an early reduction in profits, but building towards their full potential over four to five years. With a substantial part of group revenue generated in businesses acquired or opened in recent years, there is latent medium-term profits growth. Vertu has a strong balance sheet, with the facilities to continue with its investment strategy.

Exhibit 3: Financial summary

£000s

2013

2014

2015

2016

2017e

2018e

Year end 28 February

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

 

 

 

Revenue

 

 

1,259,335

1,684,500

2,074,912

2,423,279

2,700,000

2,850,000

Cost of sales

(1,110,254)

(1,492,335)

(1,846,843)

(2,160,000)

(2,408,400)

(2,542,200)

Gross profit

149,081

192,165

228,069

263,279

291,600

307,800

EBITDA

 

 

13,281

23,574

28,650

35,451

38,400

42,400

Operating profit (before GW and except.)

 

 

9,139

17,904

22,735

28,648

31,400

35,400

Intangible amortisation

(291)

(293)

(405)

(558)

(650)

(650)

Exceptionals

(3,606)

(1,180)

0

0

0

0

Other

(99)

(195)

(645)

(911)

(750)

(750)

Operating profit

5,143

16,236

21,685

27,179

30,000

34,000

Exceptionals

316

0

0

0

0

0

Net interest

(1,081)

(394)

(687)

(1,217)

(900)

(900)

Profit before tax (norm.)

 

 

8,058

17,510

22,048

27,431

30,500

34,500

Profit before tax (FRS 3)

 

 

4,378

15,842

20,998

25,962

29,100

33,100

Tax

(989)

(3,414)

(4,459)

(5,282)

(6,111)

(6,951)

Profit after tax (norm.)

7,069

14,096

17,589

22,149

24,389

27,549

Profit after tax (FRS 3)

3,389

12,428

16,539

20,680

22,989

26,149

Average number of shares outstanding (m)

199

299

340

341

392

398

EPS - normalised (p)

 

 

3.15

4.69

5.15

6.46

6.20

6.90

EPS - normalised fully diluted (p)

 

 

3.14

4.64

5.06

6.31

6.07

6.76

EPS - FRS 3 (p)

 

 

1.70

4.15

4.87

6.06

5.86

6.58

Dividend per share (p)

0.70

0.80

1.05

1.30

1.40

1.50

Gross margin (%)

11.8

11.4

11.0

10.9

10.8

10.8

EBITDA margin (%)

1.1

1.4

1.4

1.5

1.4

1.5

Operating margin (before GW and except.) (%)

0.7

1.1

1.1

1.2

1.2

1.2

BALANCE SHEET

Fixed assets

 

 

129,695

163,810

190,928

227,339

285,989

317,239

Intangible assets

22,585

44,361

52,772

70,881

94,981

102,181

Tangible assets

102,932

116,380

135,153

150,361

188,911

212,961

Pension surplus

4,178

3,069

3,003

6,097

2,097

2,097

Current assets

 

 

301,622

414,371

468,907

638,274

689,698

728,064

Stocks

250,443

334,452

394,287

530,406

610,975

644,918

Debtors

43,939

42,971

53,500

63,416

77,658

81,972

Cash

7,240

36,948

19,254

43,915

1,066

1,175

Other

0

0

1,866

537

0

0

Current liabilities

 

 

(300,980)

(400,233)

(470,244)

(641,556)

(714,880)

(755,397)

Creditors

(298,980)

(398,233)

(466,821)

(634,800)

(711,380)

(750,897)

Short-term borrowings

(2,000)

(2,000)

(3,423)

(6,756)

(3,500)

(4,500)

Long-term liabilities

 

 

(23,696)

(14,569)

(9,957)

(26,198)

(12,198)

(12,198)

Long-term borrowings

(11,454)

(3,512)

(161)

(14,011)

(11)

(11)

Other long-term liabilities

(12,242)

(11,057)

(9,796)

(12,187)

(12,187)

(12,187)

Net assets

 

 

106,641

163,379

179,634

197,859

248,609

277,708

CASH FLOW

Operating cash flow

 

 

12,973

47,392

26,113

65,810

27,663

43,450

Net interest

(1,236)

(521)

(714)

(1,415)

(900)

(900)

Tax

(1,430)

(2,350)

(4,471)

(7,700)

(5,904)

(6,741)

Capex

(5,510)

(14,447)

(17,161)

(19,657)

(28,000)

(31,000)

Acquisitions/disposals

(13,481)

(37,512)

(16,685)

(25,837)

(46,750)

0

Financing

256

47,614

47

200

33,600

0

Dividends

(1,296)

(2,526)

(2,895)

(3,923)

(5,302)

(5,700)

Net cash flow

(9,724)

37,650

(15,766)

7,478

(25,593)

(891)

Opening net debt/(cash)

 

 

(3,510)

6,214

(31,436)

(15,670)

(23,148)

2,445

HP finance leases initiated

0

0

0

0

0

0

Other

0

0

0

0

0

0

Closing net debt/(cash)

 

 

6,214

(31,436)

(15,670)

(23,148)

2,445

3,336

Source: Edison Investment Research, Vertu accounts

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Vertu Motors and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2016. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Vertu Motors and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2016. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Research: Financials

DeA Capital — Update 17 October 2016

DeA Capital

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free