17
PROJECT BRUCE “Scaling up our activities in China” October 2013

PROJECT BRUCE “Scaling up our activities in China” October 2013

Embed Size (px)

DESCRIPTION

PROJECT BRUCE “Scaling up our activities in China” October 2013. DISCLAIMER. - PowerPoint PPT Presentation

Citation preview

PROJECT BRUCE

“Scaling up our activities in China”

October 2013

Page 2

The information contained in these slides and the accompanying verbal presentation (together, the “Presentation”) have not been approved by the Financial Conduct Authority ("FCA") nor any other competent regulatory or supervisory body. Reliance upon the Presentation for the purpose of engaging in any investment activity may expose an individual to a significant risk of losing all of the property or other assets invested. If any person is in any doubt as to the contents of the Presentation, they should seek independent advice from a person who is authorised for the purposes of the Financial Services and Markets Act 2000 ("FSMA") and who specialises in advising in investments of this kind.

The Presentation and any further information made available to any recipient, either verbally or in writing, is being supplied to you solely for your information and is strictly confidential. It may not be distributed to the press or any other person, may not be copied or reproduced in any form and may not be published, in whole or in part, for any purpose. The Presentation has been prepared by, and is the sole responsibility of, Plastics Capital plc (the “Company”) in connection with a proposed placing (the "Placing") of [ordinary shares] in the capital of the Company (the "Placing Shares") by the Company. The directors of the Company hav[e taken all reasonable care to ensure that the facts and information stated herein are true to the best of their knowledge, information and belief.

The Presentation does not constitute, or form part of, an admission document, listing particulars, a prospectus or a circular relating to the Company, nor does it constitute, or form part of, any offer or invitation to sell or issue, or any solicitation of any offer to purchase or subscribe for, underwrite or buy, any shares in the capital of the Company or any of its affiliates to any person in any jurisdiction, nor shall it or any part of it, or the fact of its distribution, form the basis of, or be relied upon in connection with, or act as any inducement to enter into any contract or investment decision. Subscription for, or the acquisition of, securities in the Company (including of the Placing Shares) may only be made on the basis of a formal placing letter to be issued by Cenkos Securities plc ("Cenkos").

The information contained in this Presentation does not purport to be comprehensive, is in draft form and has not been legally verified. No reliance may be placed for any purpose whatsoever on the information contained in the Presentation or any material discussed at the Presentation, or on its completeness, accuracy or fairness thereof, nor is any responsibility accepted for any errors, misstatements in, or omission from, the Presentation or any direct or consequential loss however arising from any use of, or reliance on, the Presentation or otherwise in connection with it.

The Presentation may not be reproduced or redistributed, in whole or in part, to any other person, or published, in whole or in part, for any purpose without the prior consent of the Company. The contents of the Presentation are confidential and are subject to updating, completion, revision, further verification and amendment without notice.

The Presentation is being distributed on request only to, and is directed only at, authorised persons or exempt persons within the meaning of FSMA or any order made thereunder or to those persons falling within the following articles of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended) (the “Financial Promotion Order”): Investment Professionals (as defined in Article 19), Certified Sophisticated Investors (as defined in Article 50), Self-Certified Sophisticated Investors (as defined in Article 50A), associations of High Net Worth Individuals or Sophisticated Investors (as defined in Article 51), Certified High Net Worth Individuals (as defined in Article 48) and high net worth companies, unincorporated associations or partnerships and trustees (as defined in Article 49) (together "Relevant Persons"). Persons who are not Relevant Persons should not attend any presentation by or on behalf of the Company or rely on the Presentation nor take any action upon it but should return it immediately to the Company. The Presentation is exempt from the general restriction in section 21 of FSMA relating to the communication of invitations or inducements to engage in investment activity on the grounds that it is made only to certain categories of persons.

Neither the Presentation, nor any copy of it should be distributed, directly or indirectly, by any means (including electronic transmission) to any persons with addresses in the United States of America (or any of its territories or possessions) (together, the “US”), Canada, Japan, Australia, the Republic of South Africa or the Republic of Ireland, or to any corporation, partnership or other entity created or organised under the laws thereof, or in any other country outside the United Kingdom where such distribution may lead to a breach of any legal or regulatory requirement. The recipients should inform themselves about and observe any such requirements or relationship.

The Company’s ordinary shares have not been, and are not expected to be, registered under the United States Securities Act 1933, as amended (the “US Securities Act”) or under the securities laws of any other jurisdiction, and are not being offered or sold, directly or indirectly, within or into the US, Canada, Japan, Australia, the Republic of South Africa or the Republic of Ireland or to, or for the account or benefit of, any US persons or any national, citizen or resident of the US, Canada, Japan, Australia, the Republic of South Africa or the Republic of Ireland, unless such offer or sale would qualify for an exemption from registration under the US Securities Act and/or any other applicable securities laws.

The Presentation or documents referred to in it contain forward-looking statements, and the Presentation itself has been based upon a number of assumptions, forecasts and projections which by their nature are forward looking. These statements relate to the future prospects developments and business strategies of the Company. Forward-looking statements are identified by the use of such terms as "anticipate", "assumes", “believe”, “could”, “envisage”, “estimate”, "expect", "forecast", “potential”, “intend”, “may”, “plan”, "should", “will” or the negative of those, variations or comparable expressions, including references to assumptions. The forward-looking statements contained in the Presentation are based on current expectations and beliefs and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by those statements. If one or more of these risks or uncertainties materialises, or if underlying assumptions prove incorrect, the Company’s actual results may vary materially from those expected, estimated or projected. Given these risks and uncertainties, potential investors should not place any reliance on forward-looking statements. These forward-looking statements speak only as at, and on the basis of information known at, the date of the Presentation.

No undertaking, representation, warranty or other assurance, expressed or implied, is made or given by or on behalf of the Company or any of its respective subsidiaries, affiliates or any of their respective directors, officers, partners, employees or advisers or any other person as to the accuracy or the completeness of the information or opinions contained herein and to the extent permitted by law no responsibility or liability is accepted by any of them for any such information or opinions (which should not be relied upon) or for any loss, howsoever arising, directly or indirectly, from any use of this Presentation or its contents, and such liability is expressly disclaimed. In addition neither the Company nor Cenkos undertakes any obligation to update or to correct any inaccuracies which may become apparent in the Presentation. Notwithstanding the aforesaid, nothing in this paragraph shall exclude liability for any representation or warranty made fraudulently.

The Presentation is intended to provide a general overview of the Company's creasing matrix business and certain of its subsidiaries' ("Group") business and does not purport to deal with all aspects and details regarding business of the Group. The contents of the Presentation are not under any circumstances to be construed as legal, business, financial or tax advice. Recipients of this Presentation should consult with their own lawyers, financial advisers or tax advisers for legal, financial, tax or investment advice.

Cenkos which is authorised and regulated in the United Kingdom by the FCA is acting exclusively for the Company in connection with potential transactions to which this Presentation relates and not for any recipient of this Presentation, and will not be responsible for providing to any person other than the Company the protections afforded to clients of Cenkos nor for providing advice in connection with this Presentation, any such potential transactions or otherwise.

By participating in the Presentation or by accepting any copy of this Presentation you agree to be bound by the foregoing provisions, limitations and conditions and, in particular, you have represented, warranted and undertaken that you: (i) are a Relevant Person (as defined above) and you will observe the foregoing provisions, limitations and conditions; (ii) have read and agree to comply with the contents of this notice including without limitation the obligation to keep the information given in the Presentation confidential; and (iii) will not any time have any discussion, correspondence or contact concerning the information given in the Presentation with any of the directors or employees of the Company or its subsidiaries nor with any of its suppliers, or any governmental or regulatory body without

the prior written consent of the Company.

DISCLAIMER

Page 3

Acquisition

Financial Information

Funding Structure, Returns & Synergies

Key Risks

Summary

OUTLINE

Page 4

BACKGROUND

• Plastics Capital (“PC”) has 4 trading business, one of which is C&T Matrix (“C&T”)

• C&T focuses on the manufacturer and sale of creasing matrix and accessories for the box making industry

• Management consider C&T to be the world leader in the manufacture of plastic creasing matrix

• Exports from UK to ~90 countries around the world; factory based in Wellingborough

• Sales through ~130 distributors, most of whom have mutually exclusive arrangements

• C&T is PC’s third largest business in terms of sales

Sales As a %£ of Sales

Bell 3,102 10%BNL 11,243 36%C&T 5,596 18%Palagan 11,466 37%

31,407

Year ending 31-March-2013

Source: Annual Report 2013

Page 5

ACQUISITION

• Over the last 3 years PC has been steadily building its activity in China

• Local market sales is the focus – strong growth in an already large market

• Currently, local sales of c£0.5m; 7 staff

• Focus on bearings, matrix and mandrels

• Production facility for machined bearings being set up – almost ready to start operations

• Local market size for our products is estimated by management to be >£20m and growing >10% p.a.

• Progress in China to date has been good but we still lack scale

• Difficult to justify employing senior local management

• Difficult to attract staff

• PC now has an opportunity to acquire Shengli, the main Chinese manufacturer of creasing matrix

• Discussions have been going on over last 12 months

• Heads of Terms agreed in March 2013 and DD has been completed since

• Shengli makes plastic creasing matrix primarily for the Chinese market

Page 6

SUMMARY BACKGROUND ON SHENGLI• Established in 1998 by Beijing Weiye, a printing machinery manufacturer with significant property

interests controlled by Chairman Sun, a Chinese entrepreneur

• The business is located in the Tongzhou District of Beijing (one hour from the city centre)

• 50 employees (as at 31 March 2013)

• Good factory by local Chinese standards – good quality/engineering

• Well respected brand name

• Domestically, Shengli is a leading player, with a local market share of 30%

• C&T has 8% market share in China

• International sales represent c15% of total sales; globally Shengli’s market share is estimated by management to be 10%

• The company has built up a distribution network throughout China - the distribution network consists of 60 tier-one distributors and 45 tier-two agencies. In addition, the company has around 150 direct customers

• The vendor wants to focus on the property and machinery parts of his business which are significantly larger than Shengli – also, the market is becoming more competitive

• All the creasing matrix related business has been placed into a newly registered company while leaving all property and machinery related business in the existing entity.

• We will acquire the newly registered company

• The acquisition will give PC scale in China to establish a management infrastructure and will enable C&T/Shengli to achieve some significant synergies

Page 7

ACQUISITION – THE CHINESE CREASING MATRIX MARKET

• Market Size – China is one of the world’s largest markets

• Chinese market is c£5m

• Growing at between 15-20% per annum

• Increasing importance of China-to-China business

• Chinese Market Share (revenue) – this acquisition will enable PC to be No. 1 in China

• Shengli = 30-35%

• CITO = 30-35% (global share = 35%)*

• C&T = 8% (global share = 35%)*

• Others = 28% (includes imported and ~5-10 small local producers)

• Distributors

• Critical players in the creasing matrix supply chain

• Stock matrix and supply to local box-makers and print finishers with other consumables

• Loyal to one brand of matrix producer, often exclusivity applies – so become a key barrier to entry

* Management estimate

Page 8

Acquisition

Financial Information

Funding Structure, Returns & Synergies

Key Risks

Summary

OUTLINE

Page 9

FINANCIAL INFORMATION ON SHENGLI• Summary Profit & Loss

• The business has seen significant growth over the last 4 years• Competition has increased and Shengli has responded by reducing prices in 2013

• Prices will continue to fall but sales growth and manufacturing cost reductions should more than compensate (raw material savings and operational efficiencies)

• Profitability is high – EBITA margins of 35% in H1 2013

• Significant synergies expected to materially improve profitability of Shengli over a 3 year period (60/40 sales/costs synergies)

Summary P&L Actual Actual Actual Actual

Y/e 31 December 2010A 2011A 2012A H1 2013A

£'000 £'000 £'000 £'000

Total Sales 1,580 1,722 1,978 993 CAGR of 8% (2010 to 2013)

COGS (556) (517) (657) (394)Statutory Gross Profit 1,024 1,204 1,321 599Gp% 65% 70% 67% 60%

EBITA 718 748 844 343EBITA % 45% 43% 43% 35%

Amortisation (145) (145) (145) (72)Finance expense (1) (1) 3 -Trademark licence fee (52) (52) (52) (26)Profit before tax 521 550 651 245

Income tax (145) (150) (178) (61) Tax rate of 25%Net income 376 400 473 184Note: All actual results have been translated at the current RMB/£ fx rate of 9.67RMB/£Source: Financial DD

Page 10

FINANCIAL INFORMATION

• Summary Estimated Cash Flow

• The business is highly cash generative (see table)

• The 2013 estimate shows Operating Cash Flow of c£350k – this offers significant opportunity therefore to service existing and future debt and continue to pay dividends

• Licence fee payment allows PC to use the Shengli trademark for 10 years (extendable for further 10 years)

• Summary Balance Sheet

• The completion balance sheet is based on the estimated position at the end of December

• Cash of £100k will be left on the balance sheet and will be acquired on a debt-free basis

• Intangibles relate to intellectual property associated with Shengli’s patent (proprietary technology)

£'000Non-Current Assets 90Intangibles 920Current Assets 1,320Total Assets 2,330

Current Liabilities 410

Net Assets 1,920

2013E£'000

EBITDA 700Working capital -100Capex -100Corporation Tax -100Licence Fee -50

Operating Cash Flow 350* current estimated run rate cash flowSource: Plastics Capital’s estimate

Source: Plastics Capital’s estimate

Page 11

Acquisition

Financial Information

Funding

Key Risks

Summary

OUTLINE

Page 12

PRINCIPAL DEAL TERMS

• Consideration payable (RMB 21.7m or £2.2m):

• 12.5m RMB (c£1.25m) payable on completion

• 9.2m RMB (c£0.92m) payable approximately 30 days later once the completion balance sheet has been agreed

• On-going Charge

• Licence Fee – 0.5m RMB (c£50k) annual payment for 10 years. Extendable for a further 10 years at our option for 0.75m RMB (c£75k) per year

• Offset against licence fee is permissible in event of any breach of SPA, plus a further penalty of 2.0m RMB (c£200k) in this event

• 1m RMB (c£100k) cash is to be left on the balance sheet for working capital

• Completion conditional and expected by the end of November / December

Page 13

ACQUISITION PRICE & FUNDING

Acquisition Price & Fees

RMB '000

Acquisition Acq Price 21,700 Fees 5,300

27,000

• The acquisition price is 3.2x (EV:EBITDA) in 2013 – we are trading on a current year multiple of 7.2x

• Exchange is scheduled for end of September with completion at the end of November / December

• Fees will be expensed as an exceptional cost

Funding

• We have been in discussions with several banks and have the option of funding the acquisition with debt

• We have been advised that raising some equity could be preferable

Page 14

Acquisition

Financial Information

Funding

Key Risks

Summary

OUTLINE

Page 15

KEY RISKS

Page 16

Acquisition

Financial Information

Funding

Key Risks

Summary

OUTLINE

Page 17

SUMMARY• This acquisition will allow us to significantly strengthen/scale up both our activities in China and our creasing

matrix business

• In China, sales will go from £0.5m to £2.5m

• In matrix, sales will increase from £6m to £8m

• Shengli is highly profitable (EBITDA margin > 30%) and cash generative

• Its brand is strong and recognised as a market leader in PVC matrix

• Significant synergies expected over 3 years

• The financial returns are attractive and the transaction is expected to be EPS accretive in the first full year

• This will improve in subsequent years as synergies come through

• Risks are mitigated – we will remain vigilant

• Next steps

• Finalisation of legal agreements – end September

• Funding confirmed in principle – end September

• Transition management and fulfilment of precedent conditions – October to December

• Regulatory approval – end November / December