Professional Documents
Culture Documents
We are initiating coverage on GTCAP with a HOLD recommendation and an FV estimate of Php875.00/sh
based on the sum of the parts (SOTP) valuation method. We like GTCAP given its attractive portfolio consisting
of companies belonging to industries that benefit from rapid economic growth such as banking, real estate
development, power generation, automotive and insurance. Growth will also be enhanced by the consolidation
of interests in the said businesses. Nevertheless, we believe that current valuations offer a limited upside, with
GTCAP only trading at a 8.0% discount to our FV estimate of Php875.00/sh. At its current price of Php810.00/
sh, its 2013E P/E multiple of 15.4X is also largely in line with the industry median of 15.5X.
Favorable macroeconomic tailwinds to drive growth. Our favorable outlook on GTCAP largely
stems from the attractive growth prospects of the Philippine economy. We believe that with its interests
in banking, real estate, power generation, automotive, and insurance, GTCAP is in a prime position
to benefit from strong economic growth. For example, Metrobank should benefit from higher lending
growth as businesses and individuals lever up during periods of faster economic growth. Meanwhile,
higher levels of employment, resilient OFW remittances, the countrys favorable demographics and
the growing availability of affordable financing should drive demand for residential properties while the
sustained strength of BPO sector and the favorable outlook for investments should lead to stronger
demand for office space, benefiting Fed Land. Healthy economic growth would increase the demand
for power from GBP, particularly in the Visayas region. Higher purchasing power of consumers coupled
with the availability of more affordable payment terms should also lead to higher car sales for TMP.
Finally, increasing affluence and falling interest rates should lead to more demand for life insurance
products from AXA.
GTCAP earnings to expand led by strong growth from TMP; increased stake to magnify
growth. We are forecasting GTCAP net income to reach Php11.7Bil by 2015 from Php6.6 Bil in 2012,
translating to a 3-year CAGR of 21%. The growth comes from the intrinsic expansion of each sector,
magnified by the larger direct ownership on its subsidiaries. All of its member companies are expected
to expand during the period, with TMP contributing the biggest growth. Aside from the increase in
GTCAPs ownership from 21% to 51%, TMPs net income is forecasted to grow at an annual rate of
28% over the next three years. This is largely driven by a 14.5% CAGR in revenues brought about by
the expected motorization in the country and an improvement in margins stemming from the favorable
movements in FX rates (stronger Peso and a weaker Yen).
Valuations offer limited upside, initiating coverage with a HOLD and a target of Php875/sh. We
are initiating coverage on GTCAP with a HOLD rating and an FV estimate of Php875/share. While we
have a favorable view on GTCAPs growth outlook, we believe that current valuations are not very
attractive. Based from our FV estimate, the upside from the current market price is limited at 8.0%.
Nevertheless, pullbacks to below Php760/sh should be viewed as opportunities to BUY.
2010
3,358
49.92
2,949
41.11
3,464
41.97
3,002
37.44
24.01
37.44
2011
4,398
30.96
3,568
20.99
4,592
32.57
3,324
10.75
26.60
10.75
2012
19,130
335.00
3,904
9.42
10,662
132.17
6,555
97.18
44.27
66.44
2013E
32,617
70.51
5,391
38.11
19,036
78.55
9,141
39.45
52.44
18.48
2014E
36,393
11.58
5,299
-1.72
20,562
8.01
9,809
7.31
56.28
7.31
RELATIVE VALUE
P/E(X)
P/BV(X)
ROAE(%)
Dividend Yield (%)
33.73
3.42
10.63
0.49
30.46
2.90
10.30
0.49
18.30
1.86
14.66
0.39
15.45
1.39
14.35
0.77
14.39
1.24
12.69
1.08
SHARE DATA
Rating
Ticker
Fair Value (Php)
Current Price
Upside (%)
HOLD
GTCAP
875.00
810.00
8.02
19-Apr-13
GTCAP
19-May-13
19-Jun-13
PSEi
ABSOLUTE PERFORMANCE
GTCAP
PSEi
1M
-4.93
-10.24
3M
9.16
1.68
YTD
30.65
12.41
MARKET DATA
Market Cap
Outstanding Shares
52 Wk Range
3Mo Ave Daily T/O
141,183.00Mil
174.30Mil
481.40 - 883.50
223.15Mil
Company background
GT Capital Holdings Inc. (GTCAP) was established in 2007 as the primary vehicle for the holding
and management of the business interests of tycoon George Ty. GTCAP currently holds interests in
banking, real estate development, power generation, and automotive sectors through its 25.1% stake
in Metrobank (MBT), 100% stake in Federal Land (Fed Land), 51.0% stake in Global Business Power
(GBP), and 51.0% stake in Toyota Motor Philippines (TMP). The company is also engaged in the life
insurance business through its investment in Philippine Axa Life Insurance (25.3% share). Currently,
the Ty family owns 59.59% of the GTCAP through Grand Titan Holdings.
Exhibit 1: GT Capital Portfolio
25.1%
51.0%
100%
51.0%
25.3%
Source: GTCAP
Based on our pro-forma estimates (using GTCAPs current stake in its subsidiaries), bulk of GTCAPs
2012 earnings at 43% is attributable to MBT. Fed Land, TMP, and GBP accounted for 23%, 18%, and
13% of earnings respectively.
AXA
GBP 3%
13%
MBT
43%
TMP
18%
Fed
Land
23%
Source: GTCAP, COL estimates
GTCAP
INTIATING COVERAGE
page 2
GTCAP
INTIATING COVERAGE
page 3
Metrobank
Federal Land
Global Business Power
Toyota Motor Philippines
AXA Life
Parent/Others
Net Income
2012
3.67
2013E
5.14
2014E
5.01
2015E
5.42
1.94
0.82
0.63
0.23
7.29
-0.74
6.55
1.12
1.03
2.29
0.25
9.83
-0.69
9.14
1.48
1.03
2.69
0.29
10.50
-0.69
9.81
2.02
1.28
3.21
0.31
12.24
-0.69
11.55
Drivers
Metrobank
Federal Land
Global Business Power
Toyota Motor Philippines
AXA Life
Value of Subsidiaries
Less parent net debt
Net asset value
Shares outstanding (Mil)
Net asset value per share
Less holding company discount
FV estimate
Value
314.60
22.24
50.91
84.01
11.71
Stake
25.1%
100.0%
51.0%
51.0%
25.3%
Value to
GTCAP
79.00
22.24
25.96
42.84
2.97
173.01
(12.79)
160.23
174.3
919.3
-45.3
875.0
Value/sh
453.2
127.6
149.0
245.8
17.0
%
45.7%
12.9%
15.0%
24.8%
1.7%
Notes
P/BV
NAV
DCF
DCF
P/BV
10% of MBT
rounded off
GTCAP
INTIATING COVERAGE
page 4
2013E P/E
16.7
13.6
25.0
15.5
11.5
8.3
18.0
22.5
15.5
Based from our FV estimate, the upside from the current market price is limited at 8.0%. Nevertheless,
pullbacks to below Php760/sh should be viewed as opportunities to BUY.
A more detailed discussion on GTCAPs subsidiaries and their earnings growth prospects are
provided below.
Commercial
13%
Corporate
60%
Auto
40%
Consumer
27%
Mortgage
36%
Credit Card
19%
Others
5%
Source: GTCAP
GTCAP
INTIATING COVERAGE
page 5
As of end 1Q13, the bank had Php1,020Bil in total resources, Php523Bil in loans, and Php690Bil in
deposits. It currently has the largest branch network with 831 branches nationwide.
Loans-to-deposits
NPL ratio
NPL coverage
Tier 1 CAR
Total CAR
2010
57.5%
2.9%
92.3%
12.0%
16.4%
2011
65.4%
2.2%
99.5%
13.7%
17.4%
2012
70.2%
1.8%
116.8%
13.7%
16.3%
1Q13
75.8%
1.8%
124.0%
14.8%
17.3%
Source: MBT
GTCAP
INTIATING COVERAGE
page 6
Moreover, we expect the decline in trading gains to be subdued. Note that since reporting strong
trading gains in 2010, MBT, together with the other players in the industry, have continued to book
better-than-expected trading gains every year. In fact, in its latest quarterly report, MBT registered
Php11.3Bil in trading income in 1Q13, more than doubling its previous record high of Php5.2Bil in
1Q12. The steady increase in MBTs fee-based income should also help offset future declines in
trading revenues.
Over the next three years, we are forecasting MBTs earnings to grow by a CAGR of 12.7%.
2011
29.4
19.6
3.8
11.0
11.2%
2012
30.8
25.1
4.5
15.4
13.4%
2013E
34.9
34.2
4.2
20.9
16.2%
2014E
39.5
28.0
3.7
20.4
13.9%
2015E
44.2
26.9
3.9
22.1
13.3%
Valuations
Given the expected improvement in profitability and the banks attractive growth prospects, we believe
that MBT should be valued at 2.6X 2013E P/BV. This translates to an FV estimate of Php149.00/sh
or Php314.6Bil for the entire firm.
Given its 25.1% stake in MBT, the bank accounts for Php79.0Bil or Php453.20/sh of GTCAPs NAV.
This is equivalent to 45.7% of the Companys value.
GTCAP
INTIATING COVERAGE
page 7
Location
Metro Manila
Macapagal
Fort Bonifacio
Marikina
Mandaluyong
Paco Manila
Ermita Manila
Binondo Manila
Makati City
Quezon City
Lot Area
(in hectares)
14.5
4.0
15.4
2.1
2.2
0.6
0.9
0.5
0.2
40.4
48.8
18.3
107.5
Laguna
Cavite
Total
Source: Fed Land
12.5
10.0
10.0
8.0
5.8
6.0
4.0
3.6
2.0
3.1
0.0
0.5
2013
10.6
8.5
4.9
0.9
1.5
1.9
2016
2020
2030
Mid-end
Others
GTCAP
INTIATING COVERAGE
page 8
2011
3.32
0.76
0.24
0.49
0.93
2012
2.92
0.73
0.23
1.82
1.98
2013E
6.91
0.75
0.33
0.04
1.12
2014E
8.94
0.78
0.42
0.05
1.48
2015E
12.19
0.80
0.51
0.05
2.02
Valuations
Based on our NAV calculations, Fed Lands value largely comes from its huge land bank (78%) and
its current portfolio of residential projects (34%). Since Fed Lands value largely comes from its land
bank which is non-income generating, we applied a 30% discount to our NAV estimate to arrive at
Fed Lands fair value.
GTCAP
INTIATING COVERAGE
page 9
Residential projects
Recurring income
Landbank
Net cash (debt)
Net asset value
Value
10.68
2.58
24.77
(6.25)
31.78
30%
22.24
% NAV
34%
8%
78%
-20%
Given GTCAPs 100% stake in Fed Land, the property firm accounts for Php22.2Bil or Php128/sh of
the holding companys NAV. This is equivalent to 12.9% of the Companys value.
Plant
CEDC (Cebu)
PEDC (Panay)
TPC - Sangi
TPC - Carmen
PPC - Iloilo 1
PPC - Iloilo 2
PPC - Nabas
PPC - New Washington
GPRI
Total
Type
coal
coal
coal
fuel oil
fuel oil
fuel oil
fuel oil
fuel oil
fuel oil
Source: GBP
GTCAP
INTIATING COVERAGE
page 10
18.0
16.48
15.0
12.0
9.0
9.93
9.22
8.38
6.0
3.0
0.0
2.061.89
1.881.73
1.731.65
Current Capacity
2016
Luzon
2018
Visayas
3.433.25
2030
Mindanao
GTCAP
INTIATING COVERAGE
page 11
GBP has also entered into an agreement with Meralco PowerGen Corp, the power generation
subsidiary of Meralco, to jointly evaluate power generation projects in electricity-starved Mindanao.
The partnership is currently looking at 4 coal-fired power plants in the area. Recently, GBP reported
that the two groups are firming up plans for a 300 MW coal plant in Mindanao worth as much as
Php30Bil. GBP indicated that the final decision will be made in the second half of the year. Assuming
that these projects push through, it would provide a significant boost to GBPs operations within the
next 5 years. These are not yet factored in our forecasts for GBP.
2013E
627
19.30
16.01
2.03
2014E
627
19.30
16.01
2.03
2015E
709
22.20
18.42
2.52
2016E
859
27.64
22.51
3.73
Valuations
Based on a discounted cash flow valuation, we arrived at an FV estimate of Php50.9Bil for GBP. A
summary of our calculations is given below.
Stake
52%
89%
100%
89%
100%
Value to GBP
Notes
16.17
21.51
includes 150 MW expansion
7.35
includes 82 MW expansion
5.53
0.34
50.91
Given GTCAPs 51.0% stake in GBP, the power firm accounts for Php26.0Bil or Php149.0/sh of the
holding companys NAV. This is equivalent to 15.0% of the Companys value.
GTCAP
INTIATING COVERAGE
page 12
Others
14%
Ford/Mazda
6%
Toyota
36%
Isuzu
6%
Honda
7%
Hyundai
12%
Mitsubishi
19%
Source: TMP
GTCAP
INTIATING COVERAGE
page 13
200
162
150
118
182
170
165
2010
2011
132
124
100
100
50
1996
2006
2007
2008
2009
2012
Nevertheless, growth of the automotive industry is already picking up. From 2006 to 2012, car sales
have increased by a CAGR of 10% (2012 growth at 10.6%). Furthermore, the recent growth is
expected to accelerate further as the countrys GDP per capita nears US$3,000, a critical point
believed to spark motorization. This expected motorization is based on the experiences of other
emerging markets, where demand for vehicles rose sharply as GDP per capita went over US$3,000.
As of 2012, GDP per capita for the Philippines reached Php110,351, or roughly US$2,691 (at
Php41.00/US$). Assuming that the Philippines sustains a real GDP growth of 5-6% (plus an inflation
rate of 3% and a population growth rate of 2%), GDP per capital should already breach the US$3,000
mark by 2014.
Indeed, based on the estimates of Business Monitor International, passenger car density in the
country would rise 24% from 12.1 per 1,000 population in 2012 to 15.0 by 2016. Note that car sales
were very strong during 1Q13, growing by 29% year-on-year.
16.0
15.0
14.0
12.0
10.2
11.1
11.6
12.1
12.8
13.5
14.2
10.0
8.0
6.0
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
GTCAP
INTIATING COVERAGE
page 14
2011
54.10
6.03
2.20
11.2%
4.1%
2012
71.43
8.37
2.99
11.7%
4.2%
2013E
87.12
11.52
4.48
13.2%
5.1%
2014E
95.83
13.15
5.28
13.7%
5.5%
2015E
107.33
15.27
6.30
14.2%
5.9%
Valuations
Based on a discounted cash flow analysis, we arrived at our FV estimate for TMP of Php84.0Bil. This
translates to a 2013E P/E of 18.7X.
Given GTCAPs 51.0% stake in TMP, the auto firm accounts for Php42.8Bil or Php245.8/sh of the
holding companys NAV. This is equivalent to 24.8% of the Companys value.
GTCAP
INTIATING COVERAGE
page 15
Philippines
Asia
North America
Europe
GTCAP
INTIATING COVERAGE
page 16
Earnings forecasts
We forecast AXAs earnings to grow by 10.3% annually to Php1.24Bil by 2015, with net insurance
premiums expanding by 18% per year over the same period.
2011
9.98
7.18
1.34
0.97
26.7%
2012
12.27
9.08
1.33
0.92
24.8%
2013E
14.73
10.82
1.52
1.00
26.2%
2014E
17.38
12.68
1.74
1.13
28.8%
2015E
20.16
14.67
1.99
1.24
30.3%
Valuations
Our FV estimate for AXA is based on 3.0X 2013E P/BV. We believe such a multiple is warranted
given our sustainable ROE assumption of 25%.
Given GTCAPs 25.3% stake in AXA, the insurance firm accounts for Php3.0Bil or Php17.0/sh of the
holding companys NAV. This is equivalent to 1.7% of the Companys value.
GTCAP
INTIATING COVERAGE
page 17
BUY
HOLD
SELL
Important Disclaimers
Securities recommended, offered or sold by COL Financial Group, Inc.are subject to investment risks, including the possible loss of the principal amount
invested. Although information has been obtained from and is based upon sources we believe to be reliable, we do not guarantee its accuracy and it may
be incomplete or condensed. All opinions and estimates constitute the judgment of COLs Equity Research Department as of the date of the report and are
subject to change without notice. This report is for informational purposes only and is not intended as an offer or solicitation for the purchase or sale of a
security. COL Financial ans/or its employees not involved in the preparation of this report may have investments in securities or derivatives of securities of
securities of the companies mentioned in this report, and may trade them in ways different from those discussed in this report.
2401-B East Tower, Philippine Stock Exchange Centre, Exchange Road, Ortigas Center, Pasig City, 1605 Philippines
Tel: +632 636-5411
GTCAP
INTIATING COVERAGE
Website: http://www.colfinancial.com
page 18