12
[email protected] [email protected] [email protected] MORGAN STANLEY & CO. INTERNATIONAL PLC+ Adam Wood +44 20 7425-4450 Sid Mehra +44 20 7425-2686 William Crone +44 20 7677-8763 Indra ( IDR.MC, IDR SM ) Technology - Software & Services / Spain Stock Rating Stock Rating Underweight Underweight Industry View Industry View In-Line In-Line Price target Price target €7.00 €7.00 Shr price, close (May 11, 2015) €10.45 52-Week Range €13.85-7.46 Mkt cap, curr (mn) €1,699 Net debt (12/15e) (mn)* €647 EV, curr (mn)* €2,375 * = GAAP or approximated based on GAAP Fiscal Year Ending 12/14 12/15e 12/16e 12/17e Revenue (€mn)** 2,938 2,951 3,000 3,060 EBITDA (€mn)** 268 218 232 244 EBIT (€mn)** 204 152 184 196 EPS (€)** 0.60 0.40 0.56 0.59 ModelWare EPS (€) ModelWare EPS (€) 0.60 0.60 0.40 0.40 0.56 0.56 0.59 0.59 Prior EPS (€)** - 0.69 0.70 0.73 Consensus EPS (€)§ Consensus EPS (€)§ 0.60 0.60 0.68 0.68 0.78 0.78 0.87 0.87 P/E** 13.4 26.4 18.7 17.8 EV/revenue* 0.7 0.8 0.8 0.7 EV/EBITDA** 8.0 10.8 9.9 9.2 EV/EBIT** 10.5 15.6 12.5 11.4 Div per shr (€) 0.00 0.00 0.10 0.21 Div yld (%) 0.0 0.0 0.9 2.0 FCF yld ratio (%)** 3.2 1.0 3.4 4.3 Net debt (€mn)* 663 647 586 525 Net debt/EBITDA** 2.5 3.0 2.5 2.1 RNOA (%)** 8.9 7.2 8.6 8.9 ROE (%)** 9.3 7.1 9.8 9.4 Unless otherwise noted, all metrics are based on Morgan Stanley ModelWare framework § = Consensus data is provided by Thomson Reuters Estimates ** = Based on consensus methodology * = GAAP or approximated based on GAAP e = Morgan Stanley Research estimates Industry View In-Line Stock Rating Underweight Price Target €7.00 Indra Indra May 12, 2015 Problem contracts & elections drive significant 1Q15 shortfall Problem contracts and elections falling away drove a topline miss and a significant EBIT shortfall for Indra. FCF was negative and fell materially y/y. While Indra expects improvement through the year, we'd prefer to see the evidence of improving execution. Remain UW. What are the key concerns?: 1) Problem contracts: there was hope Indra had removed this risk with a significant 4Q14 write-off / provision but more losses in 1Q raise this issue again. We believe investors would like to see management confirm a detailed review of contracts so risks are minimised. 2) FCF generation and balance sheet: FCF was negative again in 1Q15 with Indra flagging improvement here will be 2H weighted. Net debt is now €741m or 3.2x net debt / EBITDA and we believe investors would like to see a roadmap to stronger FCF generation and lower debt levels. The removal of the dividend is a first step here but is probably not enough to stop investors worrying about the risk of further capital raising. Topline falls short as elections drop out: Indra reported 1Q15 revenues of €702m, down 5% ex FX. This was 3% below street and 9% below MSe. Indra flagged that revenues would have been +5% ex the impact of elections. Spain grew 5%, but outside of Spain revenues were flattish (Latam, EU/USA) to down (AMEA, -46% on elections falling away). The mix was negative with higher margin Solutions falling 8% ex FX and lower margin Services+2% ex FX. Bookings were down 12% ex FX for a book to bill of 1.28x, well below the average 1Q book to bill of c. 1.5x. Significant adj. EBIT shortfall on problem projects & election impact: Adj. EBIT was €3m, a margin of 0.5%. This was 90% plus below MSe (€53m) and street (€43m). Indra highlighted the impact of the highly profitable elections falling away and problem contracts in Lithuania and Brazil impacting EBIT. The combined impact of all three was -€48m, with elections c. €20m, Brazil c. €20m and Lithuania a further c. €8m. These additional costs are losses associated with the contracts and not provisions to completion. This means that 2Q15 will also likely see some impact from these contracts, albeit at a much lower level. We believe this is based on successful completion of these projects. Indra previously stated that FY15 operating margins should be similar to FY14 (6.9%) but we think is now guiding to similar margins excluding the one-off impacts of 1Q15. Free Cash Flow materially negative: Free cash flow was -€80m vs. MSe -€54m and +€20m in 1Q14. The y/y deterioration was driven by the project cost over-runs highlighted above, as well as an €85m negative working capital Morgan Stanley does and seeks to do business with companies covered in Morgan Stanley Research. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of Morgan Stanley Research. Investors should consider Morgan Stanley Research as only a single factor in making their investment decision. For analyst certification and other important disclosures, For analyst certification and other important disclosures, refer to the Disclosure Section, located at the end of this refer to the Disclosure Section, located at the end of this report. report. += Analysts employed by non-U.S. affiliates are not registered with FINRA, may not be associated persons of the member and may not be subject to NASD/NYSE restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account. | May 12, 2015 Indra MORGAN STANLEY RESEARCH 1

deteriorate further in 2Q and 3Q before improving in 4Q ... · Technology - Software & Services / Spain ... report. += Analysts employed ... margin profile Indra saw before the financial

  • Upload
    hathuan

  • View
    214

  • Download
    0

Embed Size (px)

Citation preview

[email protected]

[email protected]

[email protected]

MORGAN STANLEY & CO. INTERNATIONAL PLC+

Adam Wood+44 20 7425-4450

Sid Mehra+44 20 7425-2686

William Crone+44 20 7677-8763

Indra ( IDR.MC, IDR SM )

Technology - Software & Services / Spain

Stock RatingStock Rating UnderweightUnderweightIndustry ViewIndustry View In-LineIn-LinePrice targetPrice target €7.00€7.00Shr price, close (May 11, 2015) €10.4552-Week Range €13.85-7.46Mkt cap, curr (mn) €1,699Net debt (12/15e) (mn)* €647EV, curr (mn)* €2,375* = GAAP or approxim ated based on GAAP

Fiscal Year Ending 12/14 12/15e 12/16e 12/17e

Revenue (€mn)** 2,938 2,951 3,000 3,060EBITDA (€mn)** 268 218 232 244EBIT (€mn)** 204 152 184 196EPS (€)** 0.60 0.40 0.56 0.59ModelWare EPS (€)ModelWare EPS (€) 0.600.60 0.400.40 0.560.56 0.590.59Prior EPS (€)** - 0.69 0.70 0.73Consensus EPS (€)§Consensus EPS (€)§ 0.600.60 0.680.68 0.780.78 0.870.87P/E** 13.4 26.4 18.7 17.8EV/revenue* 0.7 0.8 0.8 0.7EV/EBITDA** 8.0 10.8 9.9 9.2EV/EBIT** 10.5 15.6 12.5 11.4Div per shr (€) 0.00 0.00 0.10 0.21Div yld (%) 0.0 0.0 0.9 2.0FCF yld ratio (%)** 3.2 1.0 3.4 4.3Net debt (€mn)* 663 647 586 525Net debt/EBITDA** 2.5 3.0 2.5 2.1RNOA (%)** 8.9 7.2 8.6 8.9ROE (%)** 9.3 7.1 9.8 9.4Unless otherwise noted, all m etrics are based on Morgan Stanley ModelWare fram ework§ = Consensus data is provided by Thom son Reuters Estim ates** = Based on consensus m ethodology* = GAAP or approxim ated based on GAAPe = Morgan Stanley Research estim ates

Industry ViewIn-Line

Stock RatingUnderweight

Price Target€7.00

IndraIndraMay 12, 2015

Problem contracts & elections drivesignificant 1Q15 shortfall

Problem contracts and elections falling away drove a topline missand a significant EBIT shortfall for Indra. FCF was negative and fellmaterially y/y. While Indra expects improvement through the year,we'd prefer to see the evidence of improving execution. Remain UW.

What are the key concerns?: 1) Problem contracts: there was hope Indra hadremoved this risk with a significant 4Q14 write-off / provision but more lossesin 1Q raise this issue again. We believe investors would like to seemanagement confirm a detailed review of contracts so risks are minimised. 2)FCF generation and balance sheet: FCF was negative again in 1Q15 with Indraflagging improvement here will be 2H weighted. Net debt is now €741m or3.2x net debt / EBITDA and we believe investors would like to see a roadmap tostronger FCF generation and lower debt levels. The removal of the dividend isa first step here but is probably not enough to stop investors worrying aboutthe risk of further capital raising.

Topline falls short as elections drop out: Indra reported 1Q15 revenues of€702m, down 5% ex FX. This was 3% below street and 9% below MSe. Indraflagged that revenues would have been +5% ex the impact of elections. Spaingrew 5%, but outside of Spain revenues were flattish (Latam, EU/USA) to down(AMEA, -46% on elections falling away). The mix was negative with highermargin Solutions falling 8% ex FX and lower margin Services+2% ex FX.Bookings were down 12% ex FX for a book to bill of 1.28x, well below theaverage 1Q book to bill of c. 1.5x.

Significant adj. EBIT shortfall on problem projects & election impact:Adj. EBIT was €3m, a margin of 0.5%. This was 90% plus below MSe (€53m)and street (€43m). Indra highlighted the impact of the highly profitableelections falling away and problem contracts in Lithuania and Brazil impactingEBIT. The combined impact of all three was -€48m, with elections c. €20m,Brazil c. €20m and Lithuania a further c. €8m. These additional costs are lossesassociated with the contracts and not provisions to completion. This meansthat 2Q15 will also likely see some impact from these contracts, albeit at amuch lower level. We believe this is based on successful completion of theseprojects. Indra previously stated that FY15 operating margins should be similarto FY14 (6.9%) but we think is now guiding to similar margins excluding theone-off impacts of 1Q15.

Free Cash Flow materially negative: Free cash flow was -€80m vs. MSe-€54m and +€20m in 1Q14. The y/y deterioration was driven by the projectcost over-runs highlighted above, as well as an €85m negative working capital

Morgan Stanley does and seeks to do business withcompanies covered in Morgan Stanley Research. As a result,investors should be aware that the firm may have a conflictof interest that could affect the objectivity of MorganStanley Research. Investors should consider MorganStanley Research as only a single factor in making theirinvestment decision.For analyst certification and other important disclosures,For analyst certification and other important disclosures,refer to the Disclosure Section, located at the end of thisrefer to the Disclosure Section, located at the end of thisreport.report.+ = An alysts emp loyed by n on -U .S. a ff ilia tes are n o t reg istered w ith F INRA, mayn o t be associated person s o f th e member an d may n o t be su b ject to NASD/NYSErestriction s on commu n ication s w ith a su b ject compan y, pu b lic appearan ces an dtrad in g secu rities h eld by a research an alyst accou n t.

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

1

jdeunamuno
Resaltado
jdeunamuno
Resaltado
jdeunamuno
Resaltado
jdeunamuno
Resaltado
jdeunamuno
Resaltado
jdeunamuno
Resaltado
jdeunamuno
Resaltado

shift (€40m benefit in 1Q14 from payments from Spanish local authorities and€55m cash from elections in 1Q14). Indra expects working capital todeteriorate further in 2Q and 3Q before improving in 4Q. This suggests FCFwill remain negative in 2Q15 and won't turn positive until 2H15 - althoughIndra expects positive FCF for the FY15.

Net debt rises, dividend removed: Given the weakness in FCF, Indra's netdebt increased to €741m from €607m a year ago and €663m at 4Q14. Thegross debt stands at €1bn with available facilities of €1,318m, of which webelieve €259m matures in 2015. Indra's management team has removed thedividend given the net loss for 2014 and has stated it remains comfortablewith the balance sheet.

Forecast cuts, PT stays at €7: Given the significant adj. EBIT shortfall in 1Q15we lower our forecasts. We cut 2015 revenues by 4%, adj. EBIT by 28% and adj.EPS by 42%. We retain our €7 price target as we increase the P/E multiple weuse in our base case from 13x to 16x, in-line with an IT Services peer groupgiven the re-rating the sector has seen YTD. We believe investors are still likelyto return to a sector group average multiple given the change in managementat the company and the potential for a return to the higher growth and highermargin profile Indra saw before the financial crisis.

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

2

jdeunamuno
Resaltado
jdeunamuno
Resaltado
jdeunamuno
Resaltado

Price Target €7 Based on our base case valuation

Bull €1216x Bull Case 16e MW EPS(from 15x Bull Case 16e MWEPS)

Spain recovers and emerging markets continue to fuelgrowth. Indra expands in international markets (+6% growth in2015e and +7% in 2016e), boosted by better performance inSpain (+7% growth in 2015e and +5% growth in 2016e). Thismeans Indra grows c. +6% org. in 2015e and 2016e. MW EPS is€0.76 in 2016e (adj. for R&D capitalisation). We value our bull caseat 16x 2016e EPS, in line with the long-term historical average.This gives a value of €12 per share.

Base €716x Base Case 16e MW EPS(from 13x Base Case 16e MWEPS)

International growth slows as Spain stablises, cash remains aconcern: A slowdown in key markets such as Brazil means thatinternational revenues decline at c. 2% org. in 2015 then grow at c.1% in 2016e. Spain improves at +5% in 2015e and +3% in 2016e.Tough conditions on price and declines in its high-margin defencebusiness mean margins decline slowly to 6.1% (consensus basis)and 5.3% MW basis in 2016e. MW EPS is €0.43 in 2016e (adjustedfor R&D capitalisation) and we value this on 16x, in line with the ITServices average forward multiple. This gives a value of €7 pershare.

Why Underweight?Why Underweight?

Organic growth likely to remain subdued … asthe recession and increased public deficits putadditional pressure on defence (c.16% of totalrevenue) and other public sector and quasi-publicsector areas (further c.38% of revenues). LatinAmerica is also likely to remain weak.

… and mix shift erodes margins. Indra hasenjoyed a high solution content and has beenmore profitable as a result (we estimate c.16% ofrevs but maybe 20% plus of EBIT). However, mixhas been shifting towards lower margin serviceswhich will put further pressure on group margins.

Execution risks: Indra took a substantial writedown in 4Q14 and saw further project losses in1Q15 which will likely make investors nervousabout the risks on contract execution in future.

Cash conversion remains a concern: Risingworking capital levels and strong R&Dcapitalisation on the P&L mean the cashgeneration remains weak vs. peers in the sector(3.5% FCF yield vs peers at 5.6%).

Key Value DriversKey Value Drivers

FCF generation / improvements in working capitalmanagement.

EBIT margin expansion.

Org. growth in Spain.

Potential CatalystsPotential Catalysts

2Q15 Results and July 2015 Analyst Day

Risks to Achieving Price TargetRisks to Achieving Price Target

International growth could offset Spainweakness. Indra is rapidly expanding inunderpenetrated developed markets and now hasc.30% of revenues in fast-growth Latam.

Working capital weakness troughs and cashgeneration improves as a result.Bear €4

0.35x IT Services troughEV/Sales on 16e Sales

Spain stabilises, and the International business declines: Spainstabilises at ~2% org. growth in 2015/16e. The internationalbusiness remains weak, resulting in group revenue declines of -4%and -3% in 2015/16e respectively. Margins are 5.0% in 2016e(consensus basis) vs. 7.8% in 2013. At 0.35x EV/Sales, our bearcase valuation is €4. The downside we see is a key element to ourUW thesis.

Risk RewardRisk Reward

Potential Spanish recovery offset by LatAM weakness, cash-flow generation a concern

Sou rce: Th omson Reu ters, Morgan Stan ley Research

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

3

Results vs MSe/ConsensusResults vs MSe/Consensus

Exhibit 1:Exhibit 1: Indra 1Q15 results vs MSe / Consensus

Sou rce: Compan y Data , Morgan Stan ley Research estimates (e)

Exhibit 2:Exhibit 2: Indra 1Q15 detailed P&L vs MSe / Consensus

Sou rce: Compan y Data , Morgan Stan ley Research estimates (e)

Exhibit 3:Exhibit 3: Indra 1Q15 revenues by vertical

Sou rce: Compan y Data , Morgan Stan ley Research estimates (e)

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

4

Exhibit 4:Exhibit 4: Indra 1Q15 revenues by geography

Sou rce: Compan y Data , Morgan Stan ley Research estimates (e)

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

5

What's Changed?What's Changed?

Exhibit 5:Exhibit 5: Updates to our Indra forecasts for FY15e and FY16e

Sou rce: Morgan Stan ley Research

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

6

FinancialsFinancials

Exhibit 6:Exhibit 6: Indra P&L

Sou rce: Compan y Data , Morgan Stan ley Research estimates (e)

Exhibit 7:Exhibit 7: Indra Balance Sheet

Sou rce: Compan y Data , Morgan Stan ley Research estimates (e)

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

7

Exhibit 8:Exhibit 8: Indra Cash Flow Statement

Sou rce: Compan y Data , Morgan Stan ley Research estimates (e)

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

8

Disclosure SectionMorgan Stanley & Co. International plc, authorized by the Prudential Regulatory Authority and regulated by the Financial Conduct Authority and thePrudential Regulatory Authority, disseminates in the UK research that it has prepared, and approves solely for the purposes of section 21 of the FinancialServices and Markets Act 2000, research which has been prepared by any of its affiliates. As used in this disclosure section, Morgan Stanley includesRMB Morgan Stanley (Proprietary) Limited, Morgan Stanley & Co International plc and its affiliates.For important disclosures, stock price charts and equity rating histories regarding companies that are the subject of this report, please see the MorganStanley Research Disclosure Website at www.morganstanley.com/researchdisclosures, or contact your investment representative or Morgan StanleyResearch at 1585 Broadway, (Attention: Research Management), New York, NY, 10036 USA.For valuation methodology and risks associated with any price targets referenced in this research report, please contact the Client Support Team as follows:US/Canada +1 800 303-2495; Hong Kong +852 2848-5999; Latin America +1 718 754-5444 (U.S.); London +44 (0)20-7425-8169; Singapore +65 6834-6860;Sydney +61 (0)2-9770-1505; Tokyo +81 (0)3-6836-9000. Alternatively you may contact your investment representative or Morgan Stanley Research at 1585Broadway, (Attention: Research Management), New York, NY 10036 USA.Analyst CertificationThe following analysts hereby certify that their views about the companies and their securities discussed in this report are accurately expressed and thatthey have not received and will not receive direct or indirect compensation in exchange for expressing specific recommendations or views in this report:Adam Wood.Unless otherwise stated, the individuals listed on the cover page of this report are research analysts.Global Research Conflict Management PolicyMorgan Stanley Research has been published in accordance with our conflict management policy, which is available atwww.morganstanley.com/institutional/research/conflictpolicies.Important US Regulatory Disclosures on Subject CompaniesAs of April 30, 2015, Morgan Stanley beneficially owned 1% or more of a class of common equity securities of the following companies covered in MorganStanley Research: Amadeus IT Holdings S.A., Atos SA, Capgemini, Opera Software ASA, SAP SE, Software AG, Telecity Group PLC.Within the last 12 months, Morgan Stanley managed or co-managed a public offering (or 144A offering) of securities of Atos SA, NNIT A/S, Opera SoftwareASA, SAP SE.Within the last 12 months, Morgan Stanley has received compensation for investment banking services from NNIT A/S, Opera Software ASA, SAP SE.In the next 3 months, Morgan Stanley expects to receive or intends to seek compensation for investment banking services from Amadeus IT Holdings S.A.,Atos SA, Aveva Group Plc, Capgemini, Dassault Systemes SA, Hexagon AB, Indra, NNIT A/S, Opera Software ASA, Sage, SAP SE, Software AG, SopraSteria Group, Telecity Group PLC, Temenos Group AG, Tieto.Within the last 12 months, Morgan Stanley has received compensation for products and services other than investment banking services from Amadeus ITHoldings S.A., Hexagon AB, SAP SE.Within the last 12 months, Morgan Stanley has provided or is providing investment banking services to, or has an investment banking client relationshipwith, the following company: Amadeus IT Holdings S.A., Atos SA, Aveva Group Plc, Capgemini, Dassault Systemes SA, Hexagon AB, Indra, NNIT A/S,Opera Software ASA, Sage, SAP SE, Software AG, Sopra Steria Group, Telecity Group PLC, Temenos Group AG, Tieto.Within the last 12 months, Morgan Stanley has either provided or is providing non-investment banking, securities-related services to and/or in the past hasentered into an agreement to provide services or has a client relationship with the following company: Amadeus IT Holdings S.A., Hexagon AB, OperaSoftware ASA, SAP SE.Morgan Stanley & Co. LLC makes a market in the securities of SAP SE.The equity research analysts or strategists principally responsible for the preparation of Morgan Stanley Research have received compensation based uponvarious factors, including quality of research, investor client feedback, stock picking, competitive factors, firm revenues and overall investment bankingrevenues.Morgan Stanley and its affiliates do business that relates to companies/instruments covered in Morgan Stanley Research, including market making,providing liquidity and specialized trading, risk arbitrage and other proprietary trading, fund management, commercial banking, extension of credit,investment services and investment banking. Morgan Stanley sells to and buys from customers the securities/instruments of companies covered in MorganStanley Research on a principal basis. Morgan Stanley may have a position in the debt of the Company or instruments discussed in this report.Certain disclosures listed above are also for compliance with applicable regulations in non-US jurisdictions.STOCK RATINGSMorgan Stanley uses a relative rating system using terms such as Overweight, Equal-weight, Not-Rated or Underweight (see definitions below). MorganStanley does not assign ratings of Buy, Hold or Sell to the stocks we cover. Overweight, Equal-weight, Not-Rated and Underweight are not the equivalent ofbuy, hold and sell. Investors should carefully read the definitions of all ratings used in Morgan Stanley Research. In addition, since Morgan StanleyResearch contains more complete information concerning the analyst's views, investors should carefully read Morgan Stanley Research, in its entirety, andnot infer the contents from the rating alone. In any case, ratings (or research) should not be used or relied upon as investment advice. An investor's decisionto buy or sell a stock should depend on individual circumstances (such as the investor's existing holdings) and other considerations.Global Stock Ratings Distribution(as of April 30, 2015)For disclosure purposes only (in accordance with NASD and NYSE requirements), we include the category headings of Buy, Hold, and Sell alongside ourratings of Overweight, Equal-weight, Not-Rated and Underweight. Morgan Stanley does not assign ratings of Buy, Hold or Sell to the stocks we cover.Overweight, Equal-weight, Not-Rated and Underweight are not the equivalent of buy, hold, and sell but represent recommended relative weightings (seedefinitions below). To satisfy regulatory requirements, we correspond Overweight, our most positive stock rating, with a buy recommendation; we correspondEqual-weight and Not-Rated to hold and Underweight to sell recommendations, respectively.

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

9

COVERAGE UNIVERSE INVESTMENT BANKING CLIENTS (IBC)STOCK RATING CATEGORY COUNT % OF TOTAL COUNT % OF TOTAL

IBC% OF RATING

CATEGORYOverweight/Buy 1166 35% 324 43% 28%Equal-weight/Hold 1449 44% 336 45% 23%Not-Rated/Hold 102 3% 12 2% 12%Underweight/Sell 614 18% 78 10% 13%TOTAL 3,331 750

Data include common stock and ADRs currently assigned ratings. Investment Banking Clients are companies from whom Morgan Stanley receivedinvestment banking compensation in the last 12 months.Analyst Stock RatingsOverweight (O). The stock's total return is expected to exceed the average total return of the analyst's industry (or industry team's) coverage universe, on arisk-adjusted basis, over the next 12-18 months.Equal-weight (E). The stock's total return is expected to be in line with the average total return of the analyst's industry (or industry team's) coverageuniverse, on a risk-adjusted basis, over the next 12-18 months.Not-Rated (NR). Currently the analyst does not have adequate conviction about the stock's total return relative to the average total return of the analyst'sindustry (or industry team's) coverage universe, on a risk-adjusted basis, over the next 12-18 months.Underweight (U). The stock's total return is expected to be below the average total return of the analyst's industry (or industry team's) coverage universe, ona risk-adjusted basis, over the next 12-18 months.Unless otherwise specified, the time frame for price targets included in Morgan Stanley Research is 12 to 18 months.Analyst Industry ViewsAttractive (A): The analyst expects the performance of his or her industry coverage universe over the next 12-18 months to be attractive vs. the relevantbroad market benchmark, as indicated below.In-Line (I): The analyst expects the performance of his or her industry coverage universe over the next 12-18 months to be in line with the relevant broadmarket benchmark, as indicated below.Cautious (C): The analyst views the performance of his or her industry coverage universe over the next 12-18 months with caution vs. the relevant broadmarket benchmark, as indicated below.Benchmarks for each region are as follows: North America - S&P 500; Latin America - relevant MSCI country index or MSCI Latin America Index; Europe -MSCI Europe; Japan - TOPIX; Asia - relevant MSCI country index or MSCI sub-regional index or MSCI AC Asia Pacific ex Japan Index.Stock Price, Price Target and Rating History (See Rating Definitions)

Important Disclosures for Morgan Stanley Smith Barney LLC Customers

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

10

Important disclosures regarding the relationship between the companies that are the subject of Morgan Stanley Research and Morgan Stanley SmithBarney LLC or Morgan Stanley or any of their affiliates, are available on the Morgan Stanley Wealth Management disclosure website atwww.morganstanley.com/online/researchdisclosures. For Morgan Stanley specific disclosures, you may refer towww.morganstanley.com/researchdisclosures.Each Morgan Stanley Equity Research report is reviewed and approved on behalf of Morgan Stanley Smith Barney LLC. This review and approval isconducted by the same person who reviews the Equity Research report on behalf of Morgan Stanley. This could create a conflict of interest.Other Important DisclosuresMorgan Stanley & Co. International PLC and its affiliates have a significant financial interest in the debt securities of Capgemini, Hexagon AB, SAP SE.Morgan Stanley is not acting as a municipal advisor and the opinions or views contained herein are not intended to be, and do not constitute, advice withinthe meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act.Morgan Stanley produces an equity research product called a "Tactical Idea." Views contained in a "Tactical Idea" on a particular stock may be contrary tothe recommendations or views expressed in research on the same stock. This may be the result of differing time horizons, methodologies, market events, orother factors. For all research available on a particular stock, please contact your sales representative or go to Matrix athttp://www.morganstanley.com/matrix.Morgan Stanley Research is provided to our clients through our proprietary research portal on Matrix and also distributed electronically by Morgan Stanleyto clients. Certain, but not all, Morgan Stanley Research products are also made available to clients through third-party vendors or redistributed to clientsthrough alternate electronic means as a convenience. For access to all available Morgan Stanley Research, please contact your sales representative or goto Matrix at http://www.morganstanley.com/matrix.Any access and/or use of Morgan Stanley Research is subject to Morgan Stanley's Terms of Use (http://www.morganstanley.com/terms.html). Byaccessing and/or using Morgan Stanley Research, you are indicating that you have read and agree to be bound by our Terms of Use(http://www.morganstanley.com/terms.html). In addition you consent to Morgan Stanley processing your personal data and using cookies in accordancewith our Privacy Policy and our Global Cookies Policy (http://www.morganstanley.com/privacy_pledge.html), including for the purposes of setting yourpreferences and to collect readership data so that we can deliver better and more personalized service and products to you. To find out more informationabout how Morgan Stanley processes personal data, how we use cookies and how to reject cookies see our Privacy Policy and our Global Cookies Policy(http://www.morganstanley.com/privacy_pledge.html).If you do not agree to our Terms of Use and/or if you do not wish to provide your consent to Morgan Stanley processing your personal data or using cookiesplease do not access our research.Morgan Stanley Research does not provide individually tailored investment advice. Morgan Stanley Research has been prepared without regard to thecircumstances and objectives of those who receive it. Morgan Stanley recommends that investors independently evaluate particular investments andstrategies, and encourages investors to seek the advice of a financial adviser. The appropriateness of an investment or strategy will depend on an investor'scircumstances and objectives. The securities, instruments, or strategies discussed in Morgan Stanley Research may not be suitable for all investors, andcertain investors may not be eligible to purchase or participate in some or all of them. Morgan Stanley Research is not an offer to buy or sell or thesolicitation of an offer to buy or sell any security/instrument or to participate in any particular trading strategy. The value of and income from yourinvestments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, marketindexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights insecurities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based onassumptions that may not be realized. If provided, and unless otherwise stated, the closing price on the cover page is that of the primary exchange for thesubject company's securities/instruments.The fixed income research analysts, strategists or economists principally responsible for the preparation of Morgan Stanley Research have receivedcompensation based upon various factors, including quality, accuracy and value of research, firm profitability or revenues (which include fixed income tradingand capital markets profitability or revenues), client feedback and competitive factors. Fixed Income Research analysts', strategists' or economists'compensation is not linked to investment banking or capital markets transactions performed by Morgan Stanley or the profitability or revenues of particulartrading desks.The "Important US Regulatory Disclosures on Subject Companies" section in Morgan Stanley Research lists all companies mentioned where MorganStanley owns 1% or more of a class of common equity securities of the companies. For all other companies mentioned in Morgan Stanley Research,Morgan Stanley may have an investment of less than 1% in securities/instruments or derivatives of securities/instruments of companies and may trade themin ways different from those discussed in Morgan Stanley Research. Employees of Morgan Stanley not involved in the preparation of Morgan StanleyResearch may have investments in securities/instruments or derivatives of securities/instruments of companies mentioned and may trade them in waysdifferent from those discussed in Morgan Stanley Research. Derivatives may be issued by Morgan Stanley or associated persons.With the exception of information regarding Morgan Stanley, Morgan Stanley Research is based on public information. Morgan Stanley makes every effort touse reliable, comprehensive information, but we make no representation that it is accurate or complete. We have no obligation to tell you when opinions orinformation in Morgan Stanley Research change apart from when we intend to discontinue equity research coverage of a subject company. Facts and viewspresented in Morgan Stanley Research have not been reviewed by, and may not reflect information known to, professionals in other Morgan Stanleybusiness areas, including investment banking personnel.Morgan Stanley Research personnel may participate in company events such as site visits and are generally prohibited from accepting payment by thecompany of associated expenses unless pre-approved by authorized members of Research management.Morgan Stanley may make investment decisions or take proprietary positions that are inconsistent with the recommendations or views in this report.To our readers in Taiwan: Information on securities/instruments that trade in Taiwan is distributed by Morgan Stanley Taiwan Limited ("MSTL"). Suchinformation is for your reference only. The reader should independently evaluate the investment risks and is solely responsible for their investment decisions.Morgan Stanley Research may not be distributed to the public media or quoted or used by the public media without the express written consent of MorganStanley. Information on securities/instruments that do not trade in Taiwan is for informational purposes only and is not to be construed as a recommendationor a solicitation to trade in such securities/instruments. MSTL may not execute transactions for clients in these securities/instruments. To our readers inHong Kong: Information is distributed in Hong Kong by and on behalf of, and is attributable to, Morgan Stanley Asia Limited as part of its regulated activitiesin Hong Kong. If you have any queries concerning Morgan Stanley Research, please contact our Hong Kong sales representatives.Morgan Stanley is not incorporated under PRC law and the research in relation to this report is conducted outside the PRC. Morgan Stanley Research doesnot constitute an offer to sell or the solicitation of an offer to buy any securities in the PRC. PRC investors shall have the relevant qualifications to invest insuch securities and shall be responsible for obtaining all relevant approvals, licenses, verifications and/or registrations from the relevant governmentalauthorities themselves.Morgan Stanley Research is disseminated in Brazil by Morgan Stanley C.T.V.M. S.A.; in Japan by Morgan Stanley MUFG Securities Co., Ltd. and, forCommodities related research reports only, Morgan Stanley Capital Group Japan Co., Ltd; in Hong Kong by Morgan Stanley Asia Limited (which acceptsresponsibility for its contents) and by Bank Morgan Stanley AG, Hong Kong Branch; in Singapore by Morgan Stanley Asia (Singapore) Pte. (Registrationnumber 199206298Z) and/or Morgan Stanley Asia (Singapore) Securities Pte Ltd (Registration number 200008434H), regulated by the Monetary Authority ofSingapore (which accepts legal responsibility for its contents and should be contacted with respect to any matters arising from, or in connection with,Morgan Stanley Research) and by Bank Morgan Stanley AG, Singapore Branch (Registration number T11FC0207F); in Australia to "wholesale clients"within the meaning of the Australian Corporations Act by Morgan Stanley Australia Limited A.B.N. 67 003 734 576, holder of Australian financial serviceslicense No. 233742, which accepts responsibility for its contents; in Australia to "wholesale clients" and "retail clients" within the meaning of the AustralianCorporations Act by Morgan Stanley Wealth Management Australia Pty Ltd (A.B.N. 19 009 145 555, holder of Australian financial services license No.240813, which accepts responsibility for its contents; in Korea by Morgan Stanley & Co International plc, Seoul Branch; in India by Morgan Stanley IndiaCompany Private Limited; in Indonesia by PT Morgan Stanley Asia Indonesia; in Canada by Morgan Stanley Canada Limited, which has approved of and

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

11

takes responsibility for its contents in Canada; in Germany by Morgan Stanley Bank AG, Frankfurt am Main and Morgan Stanley Private WealthManagement Limited, Niederlassung Deutschland, regulated by Bundesanstalt fuer Finanzdienstleistungsaufsicht (BaFin); in Spain by Morgan Stanley,S.V., S.A., a Morgan Stanley group company, which is supervised by the Spanish Securities Markets Commission (CNMV) and states that Morgan StanleyResearch has been written and distributed in accordance with the rules of conduct applicable to financial research as established under Spanishregulations; in the US by Morgan Stanley & Co. LLC, which accepts responsibility for its contents. Morgan Stanley & Co. International plc, authorized bythe Prudential Regulatory Authority and regulated by the Financial Conduct Authority and the Prudential Regulatory Authority, disseminates in the UKresearch that it has prepared, and approves solely for the purposes of section 21 of the Financial Services and Markets Act 2000, research which has beenprepared by any of its affiliates. Morgan Stanley Private Wealth Management Limited, authorized and regulated by the Financial Conduct Authority, alsodisseminates Morgan Stanley Research in the UK. Private UK investors should obtain the advice of their Morgan Stanley & Co. International plc or MorganStanley Private Wealth Management representative about the investments concerned. RMB Morgan Stanley (Proprietary) Limited is a member of the JSELimited and regulated by the Financial Services Board in South Africa. RMB Morgan Stanley (Proprietary) Limited is a joint venture owned equally byMorgan Stanley International Holdings Inc. and RMB Investment Advisory (Proprietary) Limited, which is wholly owned by FirstRand Limited.The information in Morgan Stanley Research is being communicated by Morgan Stanley & Co. International plc (DIFC Branch), regulated by the DubaiFinancial Services Authority (the DFSA), and is directed at Professional Clients only, as defined by the DFSA. The financial products or financial services towhich this research relates will only be made available to a customer who we are satisfied meets the regulatory criteria to be a Professional Client.The information in Morgan Stanley Research is being communicated by Morgan Stanley & Co. International plc (QFC Branch), regulated by the QatarFinancial Centre Regulatory Authority (the QFCRA), and is directed at business customers and market counterparties only and is not intended for RetailCustomers as defined by the QFCRA.As required by the Capital Markets Board of Turkey, investment information, comments and recommendations stated here, are not within the scope ofinvestment advisory activity. Investment advisory service is provided exclusively to persons based on their risk and income preferences by the authorizedfirms. Comments and recommendations stated here are general in nature. These opinions may not fit to your financial status, risk and return preferences.For this reason, to make an investment decision by relying solely to this information stated here may not bring about outcomes that fit your expectations.The trademarks and service marks contained in Morgan Stanley Research are the property of their respective owners. Third-party data providers make nowarranties or representations relating to the accuracy, completeness, or timeliness of the data they provide and shall not have liability for any damagesrelating to such data. The Global Industry Classification Standard (GICS) was developed by and is the exclusive property of MSCI and S&P. Morgan StanleyResearch or portions of it may not be reprinted, sold or redistributed without the written consent of Morgan Stanley.Morgan Stanley Research, or any portion thereof may not be reprinted, sold or redistributed without the written consent of Morgan Stanley.

INDUSTRY COVERAGE: Technology - Software & Services

COMPANY (TICKER) RATING (AS OF) PRICE* (05/11/2015)

Mehra, SidNNIT A/S (NNIT.CO) E (04/16/2015) DKr 157.50Opera Software ASA (OPERA.OL) O (06/23/2014) NKr 75.30Telecity Group PLC (TCY.L) E (12/11/2014) 1,077p

Wood, AdamAmadeus IT Holdings S.A. (AMA.MC) E (01/16/2014) €40.74Atos SA (ATOS.PA) O (11/12/2013) €71.49Aveva Group Plc (AVV.L) U (12/18/2014) 1,884pCapgemini (CAPP.PA) O (09/06/2013) €80.50Dassault Systemes SA (DAST.PA) O (09/17/2010) €69.11Hexagon AB (HEXAb.ST) U (12/18/2014) SKr 297.60Indra (IDR.MC) U (01/05/2011) €10.45Sage (SGE.L) U (09/06/2013) 556pSAP SE (SAPG.DE) O (02/23/2012) €67.99Software AG (SOWG.DE) O (10/20/2014) €27.38Sopra Steria Group (SOPR.PA) E (12/18/2014) €82.32Temenos Group AG (TEMN.S) O (01/09/2013) SFr 35.00Tieto (TIE1V.HE) U (11/25/2008) €21.64

Stock Ratings are subject to change. Please see latest research for each company.* Historical prices are not split adjusted.

© 2015 Morgan Stanley

| May 12, 2015Indra

MORGAN STANLEY RESEARCH

12