Amcor Limited (AMC) – BUY
|Date of Report||ASX||Price||Price Target||Analyst Recommendation|
|Date of Report|
|Sector : Materials||52-Week Range: A$13.12 – 16.43|
|Industry: Packaging & Containers||Market Cap: A$16,665.7m|
We rate AMC as a Buy for the following reasons:
- Leading global market position, with high barriers to entry (very capital intensive).
- Attractive exposure to both developed markets and emerging markets’ growth.
- Clearly defined strategy to create shareholder value.
- Bolt-on acquisitions provide opportunity to supplement organic growth.
- Solid balance sheet.
- Leveraged to a falling AUD/USD.
- Proposed transaction with Bemis will provide significant penetration of the U.S. flexible packaging market.
We see the following key risks to our investment thesis:
- Management fail to realize the synergies proposed in the Bemis transaction.
- Competitive pressures leading to margin erosion and potential balance sheet pressure (e.g. reduced earnings leading to potential debt covenant breaches).
- Input cost pressures in which the Company is unable to pass on to customers (even though the Company does pass through input costs).
- Deterioration in global economic growth.
- Value destructive acquisition.
- Emerging markets risk.
- Adverse movements in AUD/USD.
Amcor (AMC) has announced that it will acquire Bemis (NYSE: BMS) in an all-stock US$6.8bn transaction, which is unanimously supported by the Boards of both companies. The combined group will have revenues of US$13.0bn and EBITDA of US$2.2bn. Following the transaction, AMC shareholders will own 71% and Bemis shareholders 29% of the combined company. The combined group’s primary listing will be on NYSE and secondary list on the ASX via CDIs.
Strategically, the acquisition makes sense to us, however financially it always does raise questions as to whether synergies will drive EPS accretion. Management was absolutely adamant (this is to be expected!) that synergies have been thoroughly assessed by both companies and in fact there is upside risk to this figure if revenue synergies are to be achieved.
We highly rate the management team of AMC and therefore are more inclined to give them the benefit of the doubt. The deal is EPS accretive (including synergies) but returns diluted (acquisition will not hit AMC’s stated strategy of ROFE of 15-20%).
Key transaction terms.
1. All-stock offer for BMS at a fixed exchange ratio of 5.1 shares for each existing share of BMS.
2. Both companies will merge into a newly created holding company (“New Amcor”) incorporated in the U.S. with an intended tax domicile in the UK.
3. New Amcor will be listed on the NYSE and the ASX.
4. Takeover is subject to all regulatory approvals.
5. Transaction is expected to close first quarter of 2019 calendar year.
Making sense of the bid price. According to consensus estimates, BMS FY19 EBITDA is estimated to be US$600m. This would suggest a multiple (EV/EBITDA) of 11.3x or 8.7x if you include synergies. On our estimates and guidance provided by management, the transaction is EPS accretive by 4.7% in FY19E and 8.9% in FY20E. Further, on our estimates, AMC is currently trading on a post-transaction (pro-forma basis) FY19E PE-multiple of 15.6x and 14.1x for FY20E. Interestingly, this is in line or slightly below ASX200 current trading multiples.
How bankable are the U$180m in synergies? Almost certain according to management and it would have to be, given the transaction is only EPS accretive with synergies. Management has “strong conviction” of achieving the estimated US$180m cost synergies by year 3 from procurement (40%), operations (20%) and G&A & other costs (40%). More than 70% of the synergies will be achieved by year 2. The Company will have a dedicated team in place to manage this process. Further, management noted that revenue synergies and potentially more cost-outs present upside risk to their initial estimates.
Strategic rationale unquestionable. In our view, it is hard to question the strategic rationale behind the transaction given it significantly lifts AMC’s position in flexible packaging in North America, which is an area it was significantly lagging in the past. Further, with balance sheet headroom available post acquisition, the Company will continue to look for more opportunities to invest or capital management initiatives.
ASK THE ANALYST
Our analysts are ready to answer any questions you have
TRANSACTION FINANCIAL ANALYSIS
Using management’s guidance and consensus estimates, we estimate the transaction is EPS accretive by 4.7% in FY19E and 8.9% in FY20E.
1. Used consensus data for FY19 and FY20 for P&L inputs;
2. Synergies achieved in FY19 and FY20 in line with management’s guidance;
3. Assumed tax rate of 22% as guided by management;
4. Share count based on estimates and as guided by management; and
5. Assumes no revenue synergies.
Figure 1: AMC Revenue by Segment
Figure 3: AMC & BMS transaction – EPS accretion analysis
Source: Company, BTIG estimates, Thomson Reuters.
Figure 4: Bemis Overview
Figure 5: Combined group’s reach and product offering
Figure 6: Transaction structure
Figure 7: AMC Financial Summary
Source: BTIG, Company, Bloomberg
Amcor Limited (AMC) is an international integrated packaging company offering packing and related services. Amcor primarily produces a wide range of packaging products which include corrugated boxes, cartons, aluminum and steel cans, flexible plastic packaging, PET plastic bottles and jars, and multi-wall sacks. The company has operations in Australasia, North America, Latin America, Europe and Asia.
Recommendation Rating Guide
|Recommendation Rating Guide||Total Return Expectations on a 12-mth view|
|Speculative Buy||Greater than +30%|
|Buy||Greater than +10%|
|Neutral||Greater than 0%|
|Sell||Less than -10%|
Reach Markets Disclaimer
Reach Markets Pty Ltd (ABN 36 145 312 232) is a Corporate Authorised Representative of Reach Financial Group Pty Ltd (ABN 17 090 611 680) who holds Australian Financial Services Licence (AFSL) 333297. Please refer to our Financial Services Guide or you can request for a copy to be sent to you, by emailing email@example.com.
Read our full disclaimer here >
This publication contains general securities advice. In preparing the advice, Reach Markets Australia has not taken into account the investment objectives, financial situation and particular needs of any particular person. Before making an investment decision on the basis of this advice, you need to consider, with or without the assistance of a securities adviser, whether the advice in this publication is appropriate in light of your particular investment needs, objectives and financial situation. Reach Markets Australia and its associates within the meaning of the Corporations Act may hold securities in the companies referred to in this publication. Reach Markets Australia does, and seeks to do, business with companies that are the subject of its research reports. Reach Markets Australia believes that the advice and information herein is accurate and reliable, but no warranties of accuracy, reliability or completeness are given (except insofar as liability under any statute cannot be excluded). No responsibility for any errors or omissions or any negligence is accepted by Reach Markets Australia or any of its directors, employees or agents. This publication must not be distributed to retail investors outside of Australia.
It is recommended that you seek independent advice and read the relevant Product Disclosure Statement before making a decision in relation to any investment. Any advice contained in this communication is general and has not taken into account the investment objectives, financial situation and particular needs of any particular person.
Banyan Tree Disclaimer
This document is provided by Banyan Tree Investment Group (ACN 611 390 615; AFSL 486279) (“Banyan Tree”).
The material in this document may contain general advice or recommendations which, while believed to be accurate at the time of publication, are not appropriate for all persons or accounts. This document does not purport to contain all the information that a prospective investor may require. The material contained in this document does not take into consideration an investor’s objectives, financial situation or needs. Before acting on the advice, investors should consider the appropriateness of the advice, having regard to the investor’s objectives, financial situation and needs. The material contained in this document is for sales purposes. The material contained in this document is for information purposes only and is not an offer, solicitation or recommendation with respect to the subscription for, purchase or sale of securities or financial products and neither or anything in it shall form the basis of any contract or commitment. This document should not be regarded by recipients as a substitute for the exercise of their own judgment and recipients should seek independent advice.
The material in this document has been obtained from sources believed to be true but neither Banyan Tree nor its associates make any recommendation or warranty concerning the accuracy, or reliability or completeness of the information or the performance of the companies referred to in this document. Past performance is not indicative of future performance. Any opinions and or recommendations expressed in this material are subject to change without notice and Banyan Tree is not under any obligation to update or keep current the information contained herein. References made to third parties are based on information believed to be reliable but are not guaranteed as being accurate.
Banyan Tree and its respective officers may have an interest in the securities or derivatives of any entities referred to in this material. Banyan Tree does, and seeks to do, business with companies that are the subject of its research reports. The analyst(s) hereby certify that all the views expressed in this report accurately reflect their personal views about the subject investment theme and/or company securities.
Although every attempt has been made to verify the accuracy of the information contained in the document, liability for any errors or omissions (except any statutory liability which cannot be excluded) is specifically excluded by Banyan Tree, its associates, officers, directors, employees and agents. Except for any liability which cannot be excluded, Banyan Tree, its directors, employees and agents accept no liability or responsibility for any loss or damage of any kind, direct or indirect, arising out of the use of all or any part of this material. Recipients of this document agree in advance that Banyan Tree is not liable to recipients in any matters whatsoever otherwise recipients should disregard, destroy or delete this document. All information is correct at the time of publication. Banyan Tree does not guarantee reliability and accuracy of the material contained in this document and is not liable for any unintentional errors in the document.
The securities of any company(ies) mentioned in this document may not be eligible for sale in all jurisdictions or to all categories of investors. This document is provided to the recipient only and is not to be distributed to third parties without the prior consent of Banyan Tree.
This document has been commissioned by Reach Markets Australia Pty Ltd and provided by Banyan Tree Investment Group (ACN 611 390 615; AFSL 486279) (“Banyan Tree”).