You are on page 1of 26

Renaissance Capital

X January 2016

Strategy

Argentina
Figure 237: Key data
Local Currency
ARS
S&P / Moody's Rating
-/Weight in MSCI FM (%)
13.4%
MSCI Index
MXAR
2016 P/E
10.4
2016 EPS Growth
16.9%
Trailing P/B
1.4
Beta to FM
1.5
MSCI Full MktCap, $bn
20.6
MSCI free float MktCap, $bn
11.6
No. of Companies
8
3M ADTV ($mn) MSCI cos
19.3
Local Index
IBG
MktCap ($bn)
194.5
No. of Companies
70
3M ADTV ($mn)
19.8

Figure 238: Performance, $ (31 Dec 09 = 100)


MSCI Argentina, $

200

Figure 239: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

180
160
140

35,000
2015
2016
2017
0.4
-0.7
0.0 30,000
13,428 13,284 13,386
25,000
43.1
43.6
44.0
19.3
26.4
25.2 20,000
-1.8
-1.6
-1.2
-4.9
-4.8
-5.3 15,000

120

10,000

100

5,000

80
60

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

40

Figure 240: Index and stock data


Ticker
MXAR
YPF UN
GGAL UR
BMA UN
TEO UN
BFR UN
AGRO UN
PZE UN
GLOB UN
GCLA AR
ALUA AR
PAMP AR
ERAR AR
PATA AR
BHIP AR
TGSU2 AR
LEDE AR
IRCP AR
MOLI AR

Name
MSCI Argentina
Ypf Sa-Adr
Grupo Galici-Adr
Banco Macro -Adr
Telecom Arge-Adr
Bbva Banco F-Adr
Adecoagro Sa
Petrobras Ar-Adr
Globant Sa
Grupo Clarin-B
Aluar Aluminio
Pampa Energia Sa
Siderar-A
Patagonia-B
Banco Hipoteca
Trans Gas Sur-B
Ledesma Saai
Irsa Propiedades
Molinos Rio Plat

Sector
Energy
Financials
Financials
Telecoms
Financials
Cons. Staples
Energy
IT
Cons. Disc.
Materials
Utilities
Materials
Cons. Staples
Financials
Energy
Cons. Staples
Financials
Cons. Staples

MktCap
($mn)
20,595
6,277
3,470
3,496
2,999
3,436
1,414
1,210
1,003
2,454
1,864
1,540
2,484
615
602
920
358
994
1,350

FF Mkt Cap
($mn)
11,620
2,824
2,312
2,268
1,342
859
990
423
602
2,454
1,864
1,185
970
615
602
451
358
353
338

3MADTV
($mn)
19.3
8.9
3.3
2.9
1.1
1.3
1.2
0.2
1.8
0.0
0.8
1.6
1.2
0.0
0.1
0.1
0.1
0.0
0.3

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-0.9
-12.8
4.2
9.9
1.4
20.8
54
13.4
-2.0
-23.5
-30.6
9.2
1.0
8.0
11
26.1
0.7
0.4
62.0
10.3
3.6
30.0
5
21.4
6.6
-4.1
59.0
8.4
3.5
31.7
5
20.9
-6.4
-19.4
-20.5
9.5
2.6
24.5
9
12.4
-1.4
-17.2
33.2
11.4
3.8
31.1
3
7.9
-6.1
10.5
48.0
20.5
2.7
8.6
10
4.6
4.9
-2.0
27.4
7.7
1.3
na
2
3.9
-21.6
-13.7 108.5
25.4
6.4
19.1
9
2.8
-13.7
-26.8
50.2
na
4.9
37.3
2
-25.1
-35.0
-20.7
na
3.5
na
1
0.4
-33.3
40.5
25.9
4.2
29.8
2
-15.8
-32.0
-23.9
14.8
1.7
8.5
2
-6.4
-19.2
-31.6
na
4.1
na
0
-9.7
-37.8
-23.4
na
1.7
na
1
-11.9
-32.0
31.3
65.5
6.8
15.5
1
-17.1
-12.9
-3.2
na
3.4
na
0
-7.4
-37.4
1.2
na
12.9
na
0
-14.9
4.7
25.6
na
8.7
na
0
-

30
25
20
15
10
5
0

10
8

Figure 241: 3MADTV, $mn


Argentina 3M ADTV ($mn)

Argentina

14

Figure 243: MSCI sector weights


6

Frontier
5% 3%

12

25

10

20

12%

15

50%

10

30%

Financials

Energy

Telecoms

Cons.
Staples
IT

-2

Jan

Jul-15

Jan

Jan

Jul-14

Jul-13

Jan

Jul-12

Jan

Jan

Jul-11

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

Jul-10

Jan

30

Figure 242: Valuations vs EM, 12M Fwd P/E (x)

Sources for all tables and charts: IMF, Bloomberg, MSCI

69

Renaissance Capital
X January 2016

Strategy
Figure 244: Population, '000

Figure 245: Export destinations, total $69bn


0-19

35,000

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.25

16

30,000

14

0.2

25,000

12
10

0.15

20,000

15,000

0.1

10,000

0.05

5,000

6
4
2

Netherlands

India

Uruguay

Venezuela

Chile

USA

China

EU

Euro Area

2050

2045

2040

2035

2030

2025

2020

2015

Source: UN
Figure 246: CPI avg %, C/A % of GDP
CPI (average % YoY)
-2
-2

25
20
15
10

-1

14.0

-1

12.0

10.0

8.0

6.0

2
2

ARS vs EUR

Argentina REER (Dec 07 = 100)


0

Weaker

50
100
150
200

4.0
2.0

Source: IMF

Source: Bloomberg, Bruegel

8.4

8.0

3.1

2.9
0.8

0.1

Source: IMF

0.0 0.1

2011

2010

2009

2008

2007

2006

2005

-0.7

2004

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

-2

2006

-2

2005

2004

0.5 0.4

2018E

9.5
8.4

2016E

9.0 9.2

2015E

10

2014

Real GDP (% YoY)

2013

Change in lending as % of GDP

10

300

Figure 249: Real GDP % change, YoY

2012

Figure 248: Bank lending growth vs GDP

250

Stronger

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

ARS vs $
16.0

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

Current account balance (% of GDP) RHS

30

Source: IMF
Figure 247: Argentina - peso

2017E

2010

2005

2000

1995

1990

Brazil

Source: IMF

berg, MSCI

70

Renaissance Capital
X January 2016

Strategy

Bahrain
Figure 250: Key data
Local Currency
BHD
S&P / Moody's Rating
BBB-/Baa3
Weight in MSCI FM (%)
2.2%
MSCI Index
MXBH
2016 P/E
7.4
2016 EPS Growth
-4.3%
Trailing P/B
1.2
Beta to FM
0.5
MSCI Full MktCap, $bn
6.9
MSCI free float MktCap, $bn
3.1
No. of Companies
3
3M ADTV ($mn) MSCI cos
0.4
Local Index
BHSEASI
MktCap ($bn)
18.3
No. of Companies
41
3M ADTV ($mn)
0.9

Figure 251: Performance, $ (31 Dec 09 = 100)


MSCI Bahrain, $

160

Figure 252: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100

1,400
2015
2016
2017
3.4
3.2
2.8 1,200
23,899 24,507 25,500
1,000
1.3
1.3
1.3
1.6
2.6
1.9
-4.8
-5.9
-5.4
-14.2
-13.9
-12.6

80
60
40
20

Jul-15

Jan-16

Jul-14

Jan-15

Jul-13

Jan-14

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

Figure 253: Index and stock data


Ticker
MXBH
AUB KK
BATELCO BI
ALBH BI
NBB BI
BBK BI
SALAM BI
GFH BI
BMMI BI
BISB BI
BARKA BI
DUTYF BI
CINEMA BI
BHOTEL BI
ABC BI
BCFC BI
ITHMR BI
INVCORP BI
SEEF BI

Name
MSCI Bahrain
Ahli United Bank
Bahrain Telecom
Aluminium Bahrai
Natl Bank Bahr
Bbk Bsc
Al-Salam Bank
Gfh Financial Gr
Bmmi Bsc
Bahrain Islamic
Albaraka Banking
Bahrain Duty Fre
Bahrain Cinema
Gulf Hotel Group
Arab Banking -$
Bahrain Comm Fac
Ithmaar Bank Bsc
Investcorp Bk -$
Seef Properties

Sector
Financials
Telecoms
Materials
Financials
Financials
Financials
Financials
Cons. Disc.
Financials
Financials
Cons. Disc.
Cons. Disc.
Cons. Disc.
Financials
Financials
Financials
Financials
Financials

Figure 254: 3MADTV, $mn

3MADTV
($mn)
0.4
0.4
0.0
0.0
0.1
0.1
0.1
0.0
0.1
0.0
0.0
0.0
0.1
0.0
0.1
0.0
0.0
0.0
0.1

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-1.3
-16.2
-23.9
8.1
1.2#N/A N/A
6
2.2
0.1
-2.9
-10.9
7.5
1.2
na
2
84.9
-5.0
-6.8
-8.5
7.1
1.0
na
2
10.8
-4.3
-20.9
-29.0
na
0.5
-7.7
2
4.3
0.1
-3.5
-10.7
na
2.0
na
2
-10.6
-8.5
-13.8
na
1.2
na
0
-12.8
-22.8
-33.1
na
0.5
na
0
-9.4
-12.1
-69.5
na
0.2
na
0
-2.2
0.1
6.2
na
2.0
na
0
0.0
17.4
-21.0
na
1.3
na
0
1.8
-10.4
-29.5
na
0.5
na
0
4.8
5.3
11.9
na
2.3
na
0
-9.9
-16.4
-24.0
na
1.8
na
0
-3.1
-5.4
-3.7
na
1.9
na
0
17.6
0.0
-30.6
na
0.4
na
1
0.0
9.2
9.2
na
1.2
na
0
-24.1
-29.0
-35.3
3.8
0.7
na
1
6.5
3.1
46.1
na
0.8
na
0
-3.4
-2.5
-1.5
na
0.7
na
1
-

Figure 255: Valuations vs EM, 12M Fwd P/E (x)

Bahrain 3M ADTV ($mn)

Bahrain

Figure 256: MSCI sector weights

3.5
2.5
1.5
0.5
-0.5

25
20
15

Frontier

10

14.00

12.00
10.00

8.00

6.00

Financials

11%4%

Telecoms

-5

85%

-10

Materials

Jan-16

Sep-15

May-15

Jan-15

Sep-14

Jan-14

May-14

Sep-13

May-13

Jan-13

Sep-12

4.00

Jan-12

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

FF Mkt Cap
($mn)
3,082
2,618
333
131
1,061
471
364
309
245
231
225
209
179
179
170
167
156
132
116

May-12

10

MktCap
($mn)
6,910
4,361
1,332
1,310
1,929
1,107
460
327
330
362
625
279
205
359
1,555
331
333
528
238

Note: gaps reflect lack of analyst estimates; spikes reflect change in index constituents
Sources for all tables and charts: IMF, Bloomberg, MSCI

71

Renaissance Capital
X January 2016

Strategy
Figure 257: Population, '000

Figure 258: Export destinations, total $120bn


0-19

1,400

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.035

1.4

1,200

0.03

1.2

1,000

0.025

800

0.02

0.8

0.015

0.6

0.01

0.4

0.005

0.2

600
400
200

Tanzania

Kenya

India

Japan

Korea

UAE

USA

EU

Euro Area

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

Saudi Arabia

Source: UN
Figure 259: CPI avg %, C/A % of GDP
Current account balance (% of GDP) RHS

Source: IMF
Figure 260: Bahrain - dinar

CPI (average % YoY)


-10

3.5
3

-5

2.5

BHD vs $
0.7

BHD vs EUR

Bahrain REER (Dec 07 = 100)


90

Weaker

0.6

100

0.5

1.5
1

0.4

110

0.3

120

0.2

10

-0.5

Stronger

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

15

2004

-1

130

0.1

140

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

0.5

Source: IMF
Figure 261: Bank lending growth vs GDP
Change in lending as % of GDP

25

Source: Bloomberg, Bruegel


Figure 262: Real GDP % change, YoY

Real GDP (% YoY)

9
8

20

7
15

8.3
7.0 6.8

6.5

6.2

10

5.3

4.5

4.3
3.6

2.5

3.4 3.2

2.8 2.9

2.1

Source: IMF

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

-10

2004

2004

-5

Source: IMF

berg, MSCI

72

Renaissance Capital
X January 2016

Strategy

Bangladesh
Figure 263: Key data
Local Currency
BDT
S&P / Moody's Rating
BB-/Ba3
Weight in MSCI FM (%)
2.7%
MSCI Index
MXBD
2016 P/E
17.9
2016 EPS Growth
-3.5%
Trailing P/B
4.0
Beta to FM
0.3
MSCI Full MktCap, $bn
9.1
MSCI free float MktCap, $bn
2.1
No. of Companies
5
3M ADTV ($mn) MSCI cos
4.0
Local Index
DSEX
MktCap ($bn)
40.6
No. of Companies
33
3M ADTV ($mn)
#DIV/0!

Figure 264: Performance, $ (31 Dec 09 = 100)


MSCI Bulgaria, $

160

Figure 265: Economic outlook

MSCI FM, $

140,000
2015
6.5
1,266
159.9
6.5
-0.9
-3.2

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100

2016
6.8
1,356
161.5
6.8
-1.1
-3.8

2017
7.0
1,463
163.2
6.8
-1.2
-3.6

80

120,000
100,000
80,000
60,000
40,000

60

20,000

40
20

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

Figure 266: Index and stock data


Ticker

Name

MXBD
MSCI Bangladesh
SQUARE BD Square Pharmaceu
GRAM BD Grameenphone Ltd
LAFCEM BD Lafarge Surma Ce
RENATA BD Renata Ltd
TITASGAS BDTitas Gas Transm
OLYMPI BD Olympic Inds Ltd
BXPHAR BD Beximco Pharmace
BATBC BD Brit Amer Tobacc
ISLAMI BD Islami Bank Bang
BEXIMC BD Beximco Export
BRAC BD
Brac Bank Ltd
ACI BD
Aci Ltd
PUBALI BD Pubali Bank Ltd
SUMITPOW BD
Summit Power Ltd
HEID BD
Heidelberger Cem
NBL BD
Natl Bank Ltd
DELTAL BD Delta Life Insur
IDLC BD
Idlc Finance

MktCap
($mn)
9,087
Healthcare
2,019
Telecoms
4,493
Materials
1,075
Healthcare
827
Energy
588
Cons. Staples
641
Healthcare
426
Cons. Staples
2,267
Financials
535
Industrials
258
Financials
428
Industrials
278
Financials
240
Utilities
415
Materials
397
Financials
208
Financials
177
Financials
198

FF Mkt Cap
($mn)
2,149
1,010
449
377
165
147
439
370
346
299
218
214
207
177
174
156
153
141
122

Sector

3MADTV
($mn)
4.0
1.3
0.6
0.9
0.1
1.0
0.6
1.7
0.0
0.2
1.0
0.2
0.7
0.0
0.7
0.2
0.1
0.6
0.4

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
0.5
-3.8
-16.4
19.1
4.0
30.7
3
2.7
0.1
3.7
11.0
17.3
5.1
22.8
1
47.0
3.3
4.1
-21.7
16.1
11.2
69.7
1
20.9
-1.0
-13.7
-42.4
37.7
6.4
14.5
1
17.5
-1.3
0.7
45.4
na
8.1
na
0
7.7
-0.9
-34.2
-38.6
na
0.8
na
0
6.8
5.6
9.6
33.8
30.7
14.9
36.2
2
1.5
20.3
59.2
na
1.6
na
0
6.0
-0.1
-0.2
na
15.5
na
1
-6.2
-7.9
8.7
9.3
0.9
na
1
-0.4
9.6
7.6
na
0.4
na
0
-2.3
1.0
18.2
10.3
1.7
15.9
1
-3.5
-2.3
74.8
na
5.2
na
0
-0.1
0.5
-11.3
na
0.9
na
0
-0.3
11.6
13.4
na
1.6
na
1
-2.8
-9.4
10.8
na
4.8
na
0
2.1
-3.9
-13.3
na
0.6
na
0
-9.0
21.7
-18.1
na
11.9
na
0
0.3
3.1
0.7
na
2.4
na
0
-

14
12
10
8
6
4
2
0

12
10

Figure 267: 3MADTV, $mn


20

Bangladesh 3M ADTV ($mn)

Figure 268: Valuations vs EM, 12M Fwd P/E (x)


DSEX Index

25

Figure 269: MSCI sector weights


8

Frontier

15

21%

Materials

Energy

Jan-16

Sep-15

May-15

Jan-15

Sep-14

Jan-14

May-14

Sep-13

May-13

Jan-13

Sep-12

May-12

Jan-12

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

Telecoms
55%

10

Healthcare

17%

15
10

7%

20

Valuation for local index due to lack of history for MSCI Index
Sources for all tables and charts: IMF, Bloomberg, MSCI

73

Renaissance Capital
X January 2016

Strategy
Figure 270: Population, '000

Figure 271: Export destinations, total $30bn


0-19

140,000

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.5
0.45
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0

6
4
2

Source: UN
Figure 272: CPI avg %, C/A % of GDP
CPI (average % YoY)
-2
-1

10

-1

100.0

80.0

40.0

20.0

Bangladesh REER (Dec 07 = 100)


90

Weaker

100
110
120
130
140
150

Stronger

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

BDT vs EUR

60.0

2005

BDT vs $
120.0

160

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

12

2004

Source: IMF
Figure 273: Bangladesh - taka

Current account balance (% of GDP) RHS

14

Source: IMF
Figure 274: Bank lending growth vs GDP

Source: Bloomberg, Bruegel


Figure 275: Real GDP % change, YoY

Change in lending as % of GDP

12

Canada

Italy

Spain

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

France

EU

20,000

Netherlands

40,000

10

UK

60,000

12

Germany

80,000

14

USA

100,000

16

Euro Area

120,000

Real GDP (% YoY)

8
7

10

6.1 6.3

6.9

6.5
5.5 5.3

6
8

6.5 6.3
6.3 6.5
6.0
6.0

6.8

7.0 7.0

4
3

2
2

Source: IMF

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

Source: IMF

berg, MSCI

74

Renaissance Capital
X January 2016

Strategy

Bulgaria
Figure 276: Key data
Local Currency
BGN
S&P / Moody's Rating
BB+/Baa2
Weight in MSCI FM (%)
0.1%
MSCI Index
MXBU
2016 P/E
na
2016 EPS Growth
na
Trailing P/B
0.3
Beta to FM
0.5
MSCI Full MktCap, $bn
0.3
MSCI free float MktCap, $bn
0.1
No. of Companies
2
3M ADTV ($mn) MSCI cos
0.0
Local Index
SOFIX
MktCap ($bn)
1.3
No. of Companies
15
3M ADTV ($mn)
0.1

Figure 277: Performance, $ (31 Dec 09 = 100)


MSCI Bulgaria, $

160

Figure 278: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100

2015
1.7
6,582
7.2
0.3
1.0
-2.0

80

2016
1.9
6,815
7.1
0.9
0.2
-1.6

6,000
2017
2.0 5,000
7,150
7.1 4,000
1.5
-0.3 3,000
-1.2
2,000

60

1,000

40
20

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

Figure 279: Index and stock data


Ticker
MXBU
5MB BU
6C4 BU
5MH BU
6A6 BU
T57 BU
3JR BU
5V2 BU
5SR BU
4ID BU
4I8 BU
5F4 BU
6AB BU
5BU BU
4CF BU
3NB BU

Name
MSCI Bulgaria
Monbat Ad
Chimimport Ad
M+S Hidravlik
Advance Ter-Reit
Trace Group Hold
Sopharma Ad
Holding Varna A
Stara Planina Ho
Industrial Holdi
Industrialen Cap
Cb First
Albena Ad
Bulg-Real Est Fn
Central Coop Bk
Neochim Ad-Dimit

Sector
Industrials
Industrials
Industrials
Financials
Industrials
Healthcare
Financials
Industrials
Industrials
Industrials
Financials
Cons. Disc.
Financials
Financials
Materials

MktCap
($mn)
272
161
108
107
98
75
197
65
43
37
28
135
111
18
63
68

FF Mkt Cap
($mn)
69
40
28
107
98
75
66
65
43
37
24
20
20
18
11
11

3MADTV
($mn)
0.03
0.01
0.02
0.00
0.02
0.00
0.01
0.04
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.00

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-4.5
-4.3
-29.8
na
0.3
na
2
0.1
-6.1
0.6
-10.3
na
1.6
na
2
59.6
-7.2
-9.0
-27.3
na
0.1
na
0
40.4
-5.4
-3.7
-11.3
na
3.0
na
1
1.8
2.5
-19.7
na
0.8
na
2
-8.1
-9.3
-14.1
na
1.3
na
0
-3.8
-1.5
-29.7
na
0.9
na
2
-8.8
4.6
26.6
na
0.8
na
0
-7.7
0.0
-13.1
na
0.9
na
1
-7.8
-2.2
-24.6
na
0.3
na
0
-0.2
0.9
-6.4
na
1.3
na
0
-2.1
-8.7
-14.4
na
0.3
na
2
-6.8
-4.2
-15.0
na
0.5
na
0
4.0
10.9
-2.1
na
0.5
na
1
-4.9
-5.2
-8.8
na
0.3
na
0
-0.5
-0.4
20.7
na
1.6
na
0
-

14
12
10
8
6
4
2
0
-2
-4

25
20

Industrials

-5
-10

Jan-16

Sep-15

May-15

Jan-15

Sep-14

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

15

100%

Jan-14

n/a

May-14

Sep-13

May-13

Jan-13

Figure 282: MSCI sector weights

10

20
18
16
14
12
10
8
6
4
2
0

Sep-12

Bulgaria 3M ADTV ($mn)

May-12

Figure 281: Valuations vs EM, 12M Fwd P/E (x)

Jan-12

Figure 280: 3MADTV, $mn

Sources for all tables and charts: IMF, Bloomberg, MSCI

75

Renaissance Capital
X January 2016

Strategy
Figure 283: Population, '000

Figure 284: Export destinations, total $29bn


0-19

65+

% of total exports

Value ($bn), 2014, RHS

0.7

5,000

20
18
16
14
12
10
8
6
4
2
0

0.6
0.5

4,000

0.4
3,000

0.3

2,000

0.2

1,000

0.1

Singapore

Belgium

France

Greece

Romania

Turkey

Italy

Germany

2050

2045

2040

2035

2030

2025

2020

2015

Source: UN
Figure 285: CPI avg %, C/A % of GDP
Current account balance (% of GDP) RHS

CPI (average % YoY)


-30

12

-25

10

BGN vs $
2.4

2.0

-15

1.8

-10

1.6

-5

-2

70
80
90
100

1.4
1.2

Source: IMF

Source: Bloomberg, Bruegel

Source: IMF

6.0

6.5

6.9
5.8

2.0
0.7

0.5

1.1

1.7 1.7 1.9 2.0 2.0

2016E

2015E

2014

2012

2011

2010

2009

-5.0

2008

-6

2016E

-10

2015E

-4

2014

-5

2013

-2

2012

2011

2010

2009

2008

10

2007

2006

15

2005

2004

20

6.6

2007

2006

Real GDP (% YoY)

2005

Change in lending as % of GDP

25

120

Figure 288: Real GDP % change, YoY

2004

Figure 287: Bank lending growth vs GDP

110

Stronger

1.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

-4

60

Weaker

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

Bulgaria REER (Dec 07 = 100)

2.2

-20

BGN vs EUR

2013

14

Source: IMF
Figure 286: Bulgaria - lev

2017E

2010

2005

2000

1995

1990

EU

Euro Area

0
0

2018E

6,000

20-64

Source: IMF

berg, MSCI

76

Renaissance Capital
X January 2016

Strategy

Croatia
Figure 289: Key data
Local Currency
HRK
S&P / Moody's Rating
BB/Ba1
Weight in MSCI FM (%)
1.4%
MSCI Index
MXCR
2016 P/E
11.8
2016 EPS Growth
-61.0%
Trailing P/B
0.8
Beta to FM
0.6
MSCI Full MktCap, $bn
2.0
MSCI free float MktCap, $bn
1.1
No. of Companies
2
3M ADTV ($mn) MSCI cos
0.5
Local Index
CRO
MktCap ($bn)
10.0
No. of Companies
25
3M ADTV ($mn)
1.0

Figure 290: Performance, $ (31 Dec 09 = 100)


MSCI Croatia, $

160

Figure 291: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100

3,500
2015
2016
2017
0.8
1.0
1.7 3,000
11,551 11,813 12,321
2,500
4.2
4.2
4.2
0.4
1.3
1.7 2,000
1.7
1.5
1.2
-5.1
-4.4
-3.6 1,500

80

1,000

60
40
20

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

Figure 292: Index and stock data


Ticker
MXCR
HTRA ZA
ADRSPA ZA
ZABARA CZ
PODRRA CZ
INARA CZ
RIVPRA CZ
ATGRRA CZ
KOEIRA CZ
ERNTRA CZ
KRASRA CZ
LKRIRA CZ
TPNGRA CZ
ADPLRA CZ
MAISRA CZ
LKPCRA CZ

Name
MSCI Croatia
Hrvatski Telekom
Adris Grupa-Pref
Zagrebacka Banka
Podravka Prehram
Ina Industrija
Valamar Riviera
Atlantic Grupa
Koncar-Elektoin
Ericsson Nikola
Kras Dd
Luka Rijeka Dd
Tankerska Next G
Ad Plastik Dd
Maistra Dd
Luka Ploce Dd

Sector
Telecoms
Cons. Staples
Financials
Cons. Staples
Energy
Cons. Disc.
Cons. Staples
Industrials
IT
Cons. Staples
Industrials
Industrials
Cons. Disc.
Cons. Disc.
Industrials

MktCap
($mn)
1,954
1,628
988
1,695
324
3,833
411
387
233
190
98
81
87
56
335
37

FF Mkt Cap
($mn)
1,149
817
332
256
252
233
188
147
98
97
57
51
47
36
33
27

3MADTV
($mn)
0.5
0.4
0.2
0.0
0.1
0.0
0.1
0.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-4.1
-6.6
-10.1
11.9
0.8
8.2
6
1.4
-3.8
-6.9
-15.3
11.4
1.0
8.8
2
71.1
-6.6
-6.7
-2.0
13.3
0.8
4.1
4
28.9
1.3
5.4
4.7
na
0.7
na
0
-3.7
-10.9
6.7
12.0
0.7
7.3
3
-13.8
-15.6
-29.3
na
2.2
6.3
2
-4.1
-5.6
12.3
15.6
1.3
9.0
5
-2.6
-6.8
-14.6
11.5
1.4
11.4
4
-3.3
-8.8
-11.5
13.1
0.8
6.2
3
-2.9
-3.5
-25.5
12.7
4.0
33.8
4
1.0
8.3
26.0
na
1.2
na
0
-2.7
-3.8
-40.2
na
0.8
na
0
-7.7
-13.7
5.1
9.2
1.0
na
1
-6.3
-10.0
5.5
8.8
0.6
6.0
2
-2.8
-12.0
30.5
na
1.7
na
0
-9.0
-18.8
-7.3
na
0.6
na
0
-

7
6
5
4
3
2
1
0
-1

15

Figure 293: 3MADTV, $mn


10

Croatia 3M ADTV ($mn)

Figure 294: Valuations vs EM, 12M Fwd P/E (x)


Croatia

16

10

Figure 295: MSCI sector weights

Frontier

14
8

12

-5

8
6

71%

Cons.
Staples

-10

Jan-16

Sep-15

May-15

Jan-15

Sep-14

Jan-14

May-14

Sep-13

May-13

Jan-13

Sep-12

May-12

Jan-12

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

Telecoms
29%

10

Note: gaps reflect lack of analyst estimates; spikes reflect change in index constituents
Sources for all tables and charts: IMF, Bloomberg, MSCI

77

Renaissance Capital
X January 2016

Strategy
Figure 296: Population, '000

Figure 297: Export destinations, total $14bn


0-19

3,500

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.7

3,000

0.6

2,500

0.5

10
9
8
7
6
5
4
3
2
1
0

0.4

2,000

0.3
0.2

1,500

0.1

1,000

Russia

Hungary

Serbia

Austria

Germany

Slovenia

Italy

Bosnia and Herze

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

Euro Area

EU

500

Source: UN
Figure 298: CPI avg %, C/A % of GDP
Current account balance (% of GDP) RHS

Source: IMF
Figure 299: Croatia - kuna

CPI (average % YoY)


-10

HRK vs $
10.0

-8

9.0

-6

8.0

-4

6.0

-2

5.0

3.0

2.0

-1

4
3
2

60

Weaker

70

7.0

80
90

4.0

100

Stronger

1.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

Croatia REER (Dec 07 = 100)

Source: IMF
Figure 300: Bank lending growth vs GDP

Source: Bloomberg, Bruegel


Figure 301: Real GDP % change, YoY

Change in lending as % of GDP

15

110

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

HRK vs EUR

Real GDP (% YoY)

4.1 4.2

4.8 5.2

4
10

2.1

0.8 1.0

1.7 2.1

-0.3

-2
0

-1.7

-1.1

-0.4

-2.2

-4
-6
-8

Source: IMF

-7.4

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2008

2007

2006

2005

-10

2004

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

-10

2009

-5

Source: IMF

berg, MSCI

78

Renaissance Capital
X January 2016

Strategy

Estonia
Figure 303: Performance, $ (31 Dec 09 = 100)

1,000

Jul-15

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

2015
2016
2017
2.0
2.9
3.0
17,425 18,453 19,761
1.3
1.3
1.3
0.4
2.1
2.0
0.6
0.3
-0.1
-0.7
-0.5
-0.5

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Figure 304: Economic outlook

MSCI FM, $

Jan-13

Jul-11

Jul-10

Jan-10

Jan-12

MSCI Estonia, $

200
180
160
140
120
100
80
60
40
20
0

Jan-11

Figure 302: Key data


Local Currency
EUR
S&P / Moody's Rating
AA-/A1
Weight in MSCI FM (%)
0.5%
MSCI Index
MXEST
2016 P/E
8.6
2016 EPS Growth
9.6%
Trailing P/B
0.9
Beta to FM
0.6
MSCI Full MktCap, $bn
0.9
MSCI free float MktCap, $bn
0.4
No. of Companies
2
3M ADTV ($mn) MSCI cos
0.5
Local Index
TALSE
MktCap ($bn)
2.0
No. of Companies
15
3M ADTV ($mn)
0.7
Figure 305: Index and stock data
Ticker
MXES
TAL1T ET
OEG1T ET
TKM1T ET
TVEAT ET
PKG1T ET
MRK1T ET
SFG1T ET
HAE1T ET
EEG1T ET
PRF1T ET
BLT1T ET
NCN1T ET
ARC1T ET
SKN1T ET
TPD1T ET

Name
MSCI Estonia
Tallink Group
Olympic Entertai
Tallinna Kaubama
As Tallinna Vesi
Pro Kapital Grup
As Merko Ehitus
Silvano Fashio-A
Harju Elekter
Ekspress Grupp A
Prfoods As
Baltika As
Nordecon As
Arco Vara As
Skano Group As
As Trigon Proper

MktCap
($mn)
911
Industrials
625
Cons. Disc.
292
Cons. Staples
297
Utilities
297
Financials
136
Industrials
150
Cons. Disc.
52
Industrials
50
Cons. Disc.
40
Cons. Staples
16
Cons. Disc.
14
Industrials
35
Financials
7
Cons. Disc.
4
Financials
2

FF Mkt Cap
($mn)
430
313
116
90
76
67
41
32
19
16
13
10
8
4
1
0

Sector

3MADTV
($mn)
0.5
0.3
0.2
0.0
0.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-0.8
3.4
2.7
8.6
0.9
8.1
5
0.5
-0.6
5.8
6.6
8.4
0.7
7.7
3
72.9
-2.3
-2.7
-5.6
8.8
2.5
25.3
2
27.1
-1.6
8.1
17.3
12.1
1.6
11.8
2
-0.9
-1.2
-8.2
14.1
3.3
21.7
2
4.0
-5.0
-11.9
na
1.5
-1.1
1
-9.4
-0.8
-2.4
12.8
1.1
8.2
2
-1.7
-2.0
-1.9
6.4
1.2
12.4
2
-2.0
1.9
-10.4
12.2
0.8
na
0
-6.9
0.3
2.8
6.6
0.8
10.3
1
-1.2
3.9
-46.3
18.6
0.4
na
0
-8.4
4.6
-34.2
10.1
1.8
na
0
-5.3
-1.8
-7.9
9.0
0.9
7.6
2
-1.4
9.4
12.9
8.2
0.7
na
0
0.7
-0.9
-14.8
na
0.6
na
0
-15.2
-12.8
-3.2
na
0.9
na
0
-

12
10
8
6
4
2
0

25
20
Figure 306: 3MADTV, $mn
4.0

Estonia 3M ADTV ($mn)

3.5

Figure 307: Valuations vs EM, 12M Fwd P/E (x)


TALSE Index

15

10

Frontier

13

3.0
2.5

Industrials

-10

1.5
1.0

-5

27%

11

2.0

15

Figure 308: MSCI sector weights

73%

-15
Cons.
Disc.

-20

0.5

Jan-16

Sep-15

May-15

Jan-15

Sep-14

May-14

Jan-14

Sep-13

May-13

Jan-13

Sep-12

May-12

Jan-10
Jul-10
Jan-11
Jul-11
Jan-12
Jul-12
Jan-13
Jul-13
Jan-14
Jul-14
Jan-15
Jul-15
Jan-16

Jan-12

0.0

Valuation for local index due to lack of history for MSCI Index
Sources for all tables and charts: IMF, Bloomberg, MSCI

79

Renaissance Capital
X January 2016

Strategy
Figure 309: Population, '000

Figure 310: Export destinations, total $16bn


0-19

1,000

20-64

65+

% of total exports

900
800
700

Value ($bn), 2014, RHS

0.8

14

0.7

12

0.6

10

600

0.5

500

0.4

400

0.3

300

0.2

200

0.1

100

Netherlands

Norway

Germany

Lithuania

Russia

Latvia

Finland

Sweden

2050

2045

2040

2035

2030

2025

2020

2015

Source: UN
Current account balance (% of GDP) RHS

CPI (average % YoY)


-16
-14

10

-12
-10

-8

-6
-4

-2
0

0.6

Estonia REER (Dec 07 = 100)


75

Weaker

80

0.8

85

1.0

90

1.2

95

1.4

100

1.6

Source: IMF
Figure 313: Bank lending growth vs GDP
Real GDP (% YoY)

Source: Bloomberg, Bruegel


15
6.3

7.7

7.6

-5.4

-10

Source: IMF

2007

2006

-14.7

2005

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

-20

2007

-20

2006

-15

2005

-15

2004

-10

2018E

-5

-5

2.9 2.0 2.9 3.0 3.2

2016E

1.6

2015E

2009

2008

10

2.5

2014

5.2

2012

15

9.4 10.3

2011

10

2010

20

2004

110

Figure 314: Real GDP % change, YoY

Change in lending as % of GDP

25

105

Stronger

1.8

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

EUR vs $

2013

12

Source: IMF
Figure 312: Estonia - kroon/euro

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

Figure 311: CPI avg %, C/A % of GDP

2017E

2010

2005

2000

1995

1990

Euro Area

EU

Source: IMF

berg, MSCI

80

Renaissance Capital
X January 2016

Strategy

Jordan
Figure 315: Key data
Local Currency
JOD
S&P / Moody's Rating
BB-/B1
Weight in MSCI FM (%)
0.8%
MSCI Index
MXJO
2016 P/E
8.2
2016 EPS Growth
17.8%
Trailing P/B
0.7
Beta to FM
0.3
MSCI Full MktCap, $bn
6.1
MSCI free float MktCap, $bn
0.6
No. of Companies
2
3M ADTV ($mn) MSCI cos
0.7
Local Index
JOSMGNFF
MktCap ($bn)
22.1
No. of Companies
100
3M ADTV ($mn)
8.9

Figure 316: Performance, $ (31 Dec 09 = 100)


MSCI Jordan, $

160

Figure 317: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120

8,000
2015
2.9
5,600
6.8
1.9
-7.4
-3.0

2016
3.7
5,862
7.0
2.5
-6.5
-3.2

2017
4.5
6,145
7.1
2.3
-6.2
-3.3

100

7,000
6,000
5,000
4,000
3,000
2,000

80

1,000

60

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

40

Figure 318: Index and stock data


Ticker
MXJO
ARBK JR
JOPH JR
JOPT JR
THBK JR
JOIB JR
JOEP JR
CABK JR
BOJX JR
EICO JR
AHLI JR
JOKB JR
UBSI JR
AJIB JR
AIEI JR
JTEL JR
RJAL JR
APOT JR
EXFB JR

Name
MSCI Jordan
Arab Bank Plc
Jordan Phosphate
Jordan Petroleum
Housing Bank
Jordan Islamic B
Jordanian Electr
Cairo Amman Bank
Bank Of Jordan
Al Eqbal Co For
Jordan Ahli Bank
Jordan Kuwait Bk
Bank Al Etihad
Arab Jordan Inv
Arab Internation
Jordan Telecom
Royal Jordanian
Arab Potash
Capital Bank Of

MktCap
($mn)
6,086
Financials
5,506
Materials
571
Energy
461
Financials
3,323
Financials
752
Utilities
300
Financials
563
Financials
627
Cons. Staples
592
Financials
313
Financials
573
Financials
251
Financials
404
Cons. Disc.
228
Telecoms
986
Industrials
64
Materials
2,347
Financials
266
Sector

Figure 319: 3MADTV, $mn


Jordan 3M ADTV ($mn)

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-3.2
-1.5
-5.0
8.0
0.7
8.4
5
0.8
-3.3
-2.3
1.0
8.2
0.7
8.4
4
88.9
-1.1
0.0
-16.8
6.4
0.5
7.6
1
11.1
2.3
9.7
17.7
na
2.2
na
1
0.8
0.8
3.0
16.7
2.5
14.9
2
0.4
9.4
-3.4
na
1.9
na
1
13.0
9.5
-2.7
na
1.9
na
0
1.4
13.8
3.3
8.6
1.0
14.6
1
8.9
18.3
4.5
9.5
1.3
14.1
1
-1.0
13.3
36.7
na
5.7
na
0
1.8
6.0
-5.8
na
0.7
na
0
1.9
10.8
-3.7
na
0.9
na
0
6.7
9.6
1.2
na
0.7
na
0
0.2
3.4
-9.4
na
1.5
na
0
0.2
-2.3
-8.2
na
1.9
na
0
-15.5
35.5
-15.1
na
2.2
na
0
-6.5
-6.9
-5.3
4.9
0.4
na
2
-4.2
-6.8
6.5
14.5
1.9
12.6
1
3.1
3.1
-24.0
na
0.7
na
0
-

Jordan

14

Frontier

20

12
10
8
6
4
2
0
-2

25

10
11%

Financials
5
89%

10

14

15

10

30

16

20

Figure 321: MSCI sector weights

12

40

Materials

Jan

Jul-15

Jan

Jan

Jul-14

Jul-13

Jan

Jul-12

Jan

Jan

Jul-11

Jul-10

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

3MADTV
($mn)
0.7
0.6
0.1
0.3
0.0
0.1
0.1
0.2
0.2
0.6
0.0
0.0
0.0
0.0
0.0
0.3
0.3
0.0
0.0

Figure 320: Valuations vs EM, 12M Fwd P/E (x)

Jan

50

FF Mkt Cap
($mn)
620
551
69
323
253
184
184
165
159
150
135
109
82
78
76
70
57
49
47

Sources for all tables and charts: IMF, Bloomberg, MSCI

81

Renaissance Capital
X January 2016

Strategy
Figure 322: Population, '000

Figure 323: Export destinations, total $8bn


0-19

8,000

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.18
0.16
0.14
0.12
0.1
0.08
0.06
0.04
0.02
0

0.2

China

Kuwait

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

Syria

USA

1,000

0.4

Euro Area

2,000

0.6

UAE

3,000

0.8

EU

4,000

India

5,000

1.2

Saudi Arabia

6,000

1.4

Iraq

7,000

Source: UN
Figure 324: CPI avg %, C/A % of GDP
Current account balance (% of GDP) RHS

16

Source: IMF
Figure 325: Jordan - dinar

CPI (average % YoY)


-20

14
-15

12
10

-10

JOD vs $
1.2

JOD vs EUR

Jordan REER (Dec 07 = 100)


0

Weaker

20

1.0

40

0.8

60

0.6
-5

4
2

100

0.2

120

Stronger

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

-2

80

0.4

140

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

Source: IMF
Figure 326: Bank lending growth vs GDP
Change in lending as % of GDP

25

Source: Bloomberg, Bruegel


Figure 327: Real GDP % change, YoY

Real GDP (% YoY)

8.6

8.1 8.1 8.2

8
20

7.2

7
5.5

15

4.5 4.5

5
3.7

10

2.3

3.1 2.9
2.6 2.7 2.8

Source: IMF

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

Source: IMF

berg, MSCI

82

Renaissance Capital
X January 2016

Strategy

Kazakhstan
Figure 328: Key data
Local Currency
KZT
S&P / Moody's Rating
BBB/Baa2
Weight in MSCI FM (%)
1.6%
MSCI Index
MXKZ
2016 P/E
7.6
2016 EPS Growth
-47.6%
Trailing P/B
0.5
Beta to FM
1.4
MSCI Full MktCap, $bn
3.8
MSCI free float MktCap, $bn
1.3
No. of Companies
2
3M ADTV ($mn) MSCI cos
2.3
Local Index
KZKAK
MktCap ($bn)
7.1
No. of Companies
9
3M ADTV ($mn)
0.3

Figure 329: Performance, $ (31 Dec 09 = 100)


MSCI Kazakhstan, $

160

Figure 330: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100

2015
1.5
11,028
17.7
9.0
-3.0
-3.2

14,000
2016
2017
2.4
3.8 12,000
9,650 10,720
10,000
17.9
18.2
8.0
7.0 8,000
-4.1
-2.1
-0.2
0.5 6,000

80

4,000

60

2,000

40
20

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

Figure 331: Index and stock data


Ticker

Name

MXKA
KMG LI
HSBK LI
KCEL KZ
KKGB KZ
KZTO KZ
KZTK KZ
KEGC KZ
CCBN KZ

MktCap
($mn)
3,809
2,737
1,173
600
442
764
277
498
56

Sector

MSCI Kazakhstan
Kmg Ep-Gdr
Halyk Saving-Gdr
Kcell
Kazkommertsbank
Kaztransoil Jsc
Kazakhtelecom
Kazakhstan Elect
Bank Centercredi

Energy
Financials
Telecoms
Financials
Energy
Telecoms
Utilities
Financials

FF Mkt Cap
($mn)
1,330
1,095
235
229
139
76
64
50
15

3MADTV
($mn)
2.3
1.5
0.3
0.0
0.0
0.1
0.0
0.1
0.0

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-10.8
-13.3
-43.1
7.1
0.5
16.7
24
1.6
-7.6
-4.2
-39.7
9.0
0.6
5.7
13
82.6
-13.1
-29.7
-36.0
4.4
0.9
17.1
11
17.4
-20.1
-36.4
-66.6
4.7
2.1
49.4
4
-23.1
-41.2
-67.2
na
0.4
na
0
-13.4
-34.7
-49.8
na
0.6
na
2
-12.9
-30.8
-47.7
na
0.3
na
1
-11.9
-19.0
-25.3
na
0.5
na
3
-20.1
-36.8
-67.4
na
0.3
na
0
-

20
18
16
14
12
10
8
6
4
2
0

25
20
Figure 332: 3MADTV, $mn

Figure 333: Valuations vs EM, 12M Fwd P/E (x)

Kazakhstan 3M ADTV ($mn)

25

20

Kazakhstan

14

Figure 334: MSCI sector weights

Frontier

10

12
10

15

10

15

Energy

17%

8
-5

6
83%

Financials

-10

Jan

Jul-15

Jan

Jan

Jul-14

Jul-13

Jan

Jul-12

Jan

Jan

Jul-11

Jul-10

Apr-15

Nov-15

Sep-14

Jul-13

Feb-14

Dec-12

Oct-11

May-12

Mar-11

Jan-10

Aug-10

Jan

Sources for all tables and charts: IMF, Bloomberg, MSCI

83

Renaissance Capital
X January 2016

Strategy
Figure 336: Export destinations, total $55bn
65+

% of total exports

0.3

15

0.2

10

0.1

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

EU

Spain

2,000

20

Romania

4,000

0.4

Greece

6,000

25

France

8,000

0.5

Germany

10,000

30

Russia

12,000

Value ($bn), 2014, RHS

0.6

China

14,000

20-64

Euro Area

0-19

Italy

Figure 335: Population, '000

Source: UN
Current account balance (% of GDP) RHS

20

CPI (average % YoY)


-10

18

-8

16

-6

14

-4

12

-2

10

KZT vs $
400.0

KZT vs EUR

Kazakhstan REER (Dec 07 = 100)


0

Weaker

350.0

20

300.0

40

250.0

60

200.0

80

150.0

100

100.0
50.0

Source: IMF
Figure 339: Bank lending growth vs GDP

140

Source: Bloomberg, Bruegel


Figure 340: Real GDP % change, YoY

Change in lending as % of GDP

25

120

Stronger

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

Source: IMF
Figure 338: Kazakhstan - tenge

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

Figure 337: CPI avg %, C/A % of GDP

Real GDP (% YoY)

12

20

10

15

10.7
9.6 9.7

8.9
7.3 7.5

10

6.0

5.0

5
0

4.3

3.8 4.0

3.3

2.4
2

-5

1.5

1.2

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2016E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

2015E

Source: IMF

2004

-10

Source: IMF

berg, MSCI

84

Renaissance Capital
X January 2016

Strategy

Kenya
Figure 341: Key data
Local Currency
KES
S&P / Moody's Rating
B+/B1
Weight in MSCI FM (%)
5.4%
MSCI Index
MXKE
2016 P/E
9.3
2016 EPS Growth
19.8%
Trailing P/B
3.0
Beta to FM
0.7
MSCI Full MktCap, $bn
11.3
MSCI free float MktCap, $bn
4.4
No. of Companies
5
3M ADTV ($mn) MSCI cos
5.2
Local Index
NSEASI
MktCap ($bn)
18.9
No. of Companies
62
3M ADTV ($mn)
6.6

Figure 342: Performance, $ (31 Dec 09 = 100)


MSCI Kenya, $

290

Figure 343: Economic outlook

MSCI FM, $

2015
6.5
1,432
44.1
6.3
-9.6
-8.1

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

240
190

2016
6.8
1,522
45.2
5.4
-9.2
-7.3

60,000
2017
7.0 50,000
1,653
46.4 40,000
5.0
-7.1 30,000
-6.1
20,000

140
10,000
90

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

40

Figure 344: Index and stock data


Ticker
MXKE
SAFCOM KN
EABL KN
KNCB KN
EQBNK KN
COOP KN
BATK KN
DTKL KN
BMBC KN
BCBL KN
CFCB KN
JBIC KN
SCBL KN
NICB KN
CENTUM KN
NMG KN
CIC KN
KPLL KN
IM KN

Name
MSCI Kenya
Safaricom Ltd
East African Bre
Kenya Commercial
Equity Group Hol
Co-Operative Ban
Brit Amer To-Ken
Diamond Trust
Bamburi Cement
Barclays Bank
Cfc Stanbic Hold
Jubilee Holdings
Standard Charter
Nic Bank Ltd
Centum Investmen
Nation Media Grp
Cic Insurance Gr
Kenya Power&Ligh
I&M Holdings Ltd

MktCap
($mn)
11,272
Telecoms
5,933
Cons. Staples
2,048
Financials
1,131
Financials
1,420
Financials
789
Cons. Staples
782
Financials
445
Materials
614
Financials
658
Financials
309
Financials
290
Financials
589
Financials
239
Financials
299
Cons. Disc.
321
Financials
134
Utilities
224
Financials
376
Sector

Figure 345: 3MADTV, $mn


Kenya 3M ADTV ($mn)

3MADTV
($mn)
5.2
1.1
1.2
1.2
2.0
0.2
0.2
0.0
0.1
0.1
0.2
0.0
0.0
0.0
0.1
0.1
0.0
0.0
0.0

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-4.7
-3.9
-25.3
9.0
3.0
34.0
65
5.4
-6.0
4.8
-3.7
15.1
6.3
37.5
18
33.7
-3.0
-3.7
-23.4
19.2
15.3
57.8
8
23.2
-3.8
-5.9
-41.4
4.9
1.4
25.1
13
19.3
-3.8
-14.3
-35.5
6.5
2.0
27.3
13
17.5
-4.1
-3.3
-22.4
5.8
1.6
23.3
13
6.3
1.9
3.7
-20.3
17.2
9.8
55.2
5
2.1
-1.4
-31.2
5.7
1.4
21.9
8
-1.8
7.7
3.4
13.2
2.2
17.5
8
-8.6
-2.7
-31.0
6.8
1.8
na
8
-2.5
-1.6
-42.6
5.2
0.9
16.0
6
-7.1
8.3
-2.9
7.6
1.9
na
4
-4.0
-2.9
-48.4
6.1
1.5
na
7
-11.6
3.0
-47.7
4.6
1.0
20.5
7
-1.2
7.8
-34.6
na
0.9
na
2
-4.5
28.8
-42.2
11.5
3.4
26.0
3
-15.4
-18.3
-52.7
6.5
1.9
na
1
-11.7
-24.7
-30.3
2.5
0.4
14.7
7
-2.1
0.6
-26.8
na
1.5
na
4
-

Figure 346: Valuations vs EM, 12M Fwd P/E (x)


Kenya

16

12

14

10

12

6
4
2
0

9
8

Telecoms

1
0

Cons.
Staples

Jan

Jul-15

Jan

Jan

Jul-14

Jul-13

Jan

Jul-12

Jan

Jan

34%

Jul-11

3
43%

Jul-10

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

10

23%

12

14

Frontier

10

16

Figure 347: MSCI sector weights

Financials

Jan

14

FF Mkt Cap
($mn)
4,385
1,484
1,025
843
757
276
782
300
224
204
169
158
154
144
132
129
126
100
94

Sources for all tables and charts: IMF, Bloomberg, MSCI

85

Renaissance Capital
X January 2016

Strategy
Figure 348: Population, '000

Figure 349: Export destinations, total $7bn


0-19

60,000

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.25

50,000

1.6
1.4

0.2

40,000

1.2
1

0.15

0.8

30,000

0.1

20,000

0.6
0.4

0.05

10,000

0.2

Pakistan

Egypt

UK

Zambia

Tanzania

Netherlands

USA

Uganda

2050

2045

2040

2035

2030

2025

2020

2015

Source: UN
Figure 350: CPI avg %, C/A % of GDP
Current account balance (% of GDP) RHS

CPI (average % YoY)


-12

14

-10

12
-8

10
8

-6

-4

4
-2

Kenya REER (Dec 07 = 100)


0

Weaker

20

120.0

40

100.0

60

80.0

80

60.0

100

40.0

120

20.0

140

Stronger

0.0

160

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

2018E

2017E

2016E

2015E

2014

2013

Source: IMF

Source: IMF

4.6

5.7

6.8 7.0 7.0

5.3

4.6
3.3

2018E

2016E

0.2

2013

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

5.7 5.9

2012

6.5

6.1

2009

6.9

2008

2007

2006

2005

8.4

2011

Real GDP (% YoY)

2004

Change in lending as % of GDP

Source: Bloomberg, Bruegel


Figure 353: Real GDP % change, YoY

2010

Figure 352: Bank lending growth vs GDP

2015E

2012

2011

2010

2009

2008

2007

2006

2005

KES vs EUR

140.0

2004

KES vs $
160.0

2014

16

Source: IMF
Figure 351: Kenya - shilling

2017E

2010

2005

2000

1995

1990

Euro Area

EU

Source: IMF

berg, MSCI

86

Renaissance Capital
X January 2016

Strategy

Kuwait
Figure 354: Key data
Local Currency
KWD
S&P / Moody's Rating
AA/Aa2
Weight in MSCI FM (%)
20.5%
MSCI Index
MXKW
2016 P/E
10.5
2016 EPS Growth
12.5%
Trailing P/B
1.1
Beta to FM
0.8
MSCI Full MktCap, $bn
34.4
MSCI free float MktCap, $bn
16.6
No. of Companies
8
3M ADTV ($mn) MSCI cos
18.0
Local Index
KWSEIDX
MktCap ($bn)
77.9
No. of Companies
186
3M ADTV ($mn)
42.4

Figure 355: Performance, $ (31 Dec 09 = 100)


MSCI Kuwait, $

160

Figure 356: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100

4,000
2015
2016
2017
3,500
1.2
2.5
2.7
29,983 30,426 32,650 3,000
4.1
4.2
4.3
2,500
3.3
3.3
3.5
9.3
7.0
8.8 2,000
1.3
0.1
2.5
1,500
1,000

80
60

Jul-15

Jan-16

Jul-14

Jan-15

Jul-13

Jan-14

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

40

Figure 357: Index and stock data

4
3
2
1
0

25
20

-5
-10

Industrials

Jan

Jan-10
Jul-10
Jan-11
Jul-11
Jan-12
Jul-12
Jan-13
Jul-13
Jan-14
Jul-14
Jan-15
Jul-15
Jan-16

Financials

6%

78%

Jul-15

100

15

Telecoms

Jan

200

10

16%

Jan

300

Figure 360: MSCI sector weights

Frontier

Jul-14

400

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-9.9
-12.8
-28.0
10.4
1.1
12.0
42
20.5
-12.4
-14.7
-20.5
10.8
1.3
13.2
9
34.4
-12.0
-15.2
-33.9
11.2
1.3
10.9
7
22.1
-1.4
-8.1
-35.4
7.6
0.8
10.9
10
16.3
-4.3
2.3
0.6
15.6
2.6
14.5
5
7.4
-13.4
-22.3
-45.6
na
0.5
na
1
5.6
-8.7
-8.8
-27.7
10.3
1.1
na
2
5.3
-10.2
-9.3
-9.2
19.1
2.6
na
1
4.9
-11.9
-16.5
-26.6
7.6
1.1
13.0
7
4.0
4.1
-0.1
-18.4
12.9
1.3
8.9
3
-6.7
-6.8
-16.0
na
1.0
na
0
-18.4
-20.1
-28.9
10.6
1.2
na
1
0.1
13.7
39.7
9.1
6.0
47.3
6
-10.2
-22.2
-37.0
10.5
2.0
na
3
-10.9
-17.6
-21.5
na
0.8
na
0
-10.9
-15.6
-26.6
9.8
0.8
na
1
-14.0
-23.7
-43.6
na
0.4
na
0
-5.5
3.1
-14.3
na
1.2
na
2
-7.4
-12.8
-17.5
na
0.5
na
0
-

Kuwait

Jan

500

18
16
14
12
10
8
6
4
2
0

Jul-13

Kuwait 3M ADTV ($mn)

Jul-12

600

3MADTV
($mn)
18.0
5.0
4.6
2.2
0.9
2.4
1.4
0.8
0.8
0.3
0.1
0.2
3.8
0.6
0.3
0.2
0.3
0.0
0.2

Figure 359: Valuations vs EM, 12M Fwd P/E (x)

Jan

Figure 358: 3MADTV, $mn

FF Mkt Cap
($mn)
16,567
5,696
3,654
2,705
1,232
922
884
805
668
1,848
1,424
1,126
934
773
681
436
399
378
355

Jan

Financials
Financials
Telecoms
Financials
Industrials
Financials
Financials
Financials
Financials
Financials
Financials
Telecoms
Cons. Disc.
Materials
Financials
Industrials
Financials
Financials

MktCap
($mn)
34,411
11,616
7,453
4,916
2,462
1,676
2,523
2,684
2,227
2,418
1,839
2,128
1,628
2,330
784
669
493
557
441

Jul-11

MXKW
MSCI Kuwait
NBK KK
Natl Bank Kuwait
KFIN KK
Kuwait Finance
ZAIN KK
Mobile Telecommu
MABANEE KKMabanee Co Sakc
AGLTY KK Agility
KPROJ KK Kuwait Projects
BOUBYAN KKBoubyan Bank K.S
BURG KK
Burgan Bank
CBK KK
Commercial Bk Ku
ABK KK
Al Ahli Bank Kuw
GBK KK
Gulf Bank
VIVA KK
Viva Kuwait Tele
FOOD KK
Kuwait Food Co
BPCC KK
Boubyan Petroch
KIB KK
Kuwait Internati
NIND KK
Natl Industries
SRE KK
Salhiahia Real
ALTIJARI KK Commercial Real

Sector

Jul-10

Name

Jan

Ticker

Sources for all tables and charts: IMF, Bloomberg, MSCI

87

Renaissance Capital
X January 2016

Strategy
Figure 361: Population, '000

Figure 362: Export destinations, total $92bn


0-19

4,000

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.18

18

3,500

0.16

16

3,000

0.14

14

0.12

12

2,500

1,000

0.04

0.02

Singapore

EU

China

USA

Korea

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

India

500

Egypt

0.06

Euro Area

1,500

Taiwan

10

Japan

0.1
0.08

2,000

Source: UN
Current account balance (% of GDP) RHS

CPI (average % YoY)


0
5

10

15

20
25

30
35

40

45

KWD vs $
0.5

KWD vs EUR

Kuwait REER (Dec 07 = 100)


0

Weaker

0.4

20

0.4

40

0.3
0.3

60

0.2

80

0.2

100

0.1
0.1

Source: IMF
Figure 365: Bank lending growth vs GDP

140

Source: Bloomberg, Bruegel


Figure 366: Real GDP % change, YoY

Change in lending as % of GDP

25

120

Stronger

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

50

2005

2004

Source: IMF
Figure 364: Kuwait - dinar

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

Figure 363: CPI avg %, C/A % of GDP

Real GDP (% YoY)

12 10.8

20

7.7

7.5

15

10.6

10.1

10

6.0

6
4

10

2.5 2.7 2.7

2.5
0.8

-2
-2.4

-4

-5

0.1

1.2

2018E

2017E

2016E

2015E

2014

2013

2012

2011

-7.1

2009

2008

2007

2006

2005

2004

2016E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

2015E

Source: IMF

-8

2010

-6

-10

Source: IMF

berg, MSCI

88

Renaissance Capital
X January 2016

Strategy

Lebanon
Figure 368: Performance, $ (31 Dec 09 = 100)
MSCI Lebanon, $

160

Figure 369: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100

4,000
2015
2016
2017
3,500
2.0
2.5
3.0
11,945 12,405 12,800 3,000
4.6
4.6
4.6
2,500
1.0
2.0
2.5
-21.0
-19.3
-18.3 2,000
-10.0
-8.0
-8.8
1,500
1,000

80
60

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

40

Jan-10

Figure 367: Key data


Local Currency
LBP
S&P / Moody's Rating
B-/B2
Weight in MSCI FM (%)
3.8%
MSCI Index
MXLB
2016 P/E
5.5
2016 EPS Growth
-1.7%
Trailing P/B
0.9
Beta to FM
0.3
MSCI Full MktCap, $bn
5.4
MSCI free float MktCap, $bn
3.1
No. of Companies
4
3M ADTV ($mn) MSCI cos
1.4
Local Index
BLOM
MktCap ($bn)
0.0
No. of Companies
7
3M ADTV ($mn)
0.8
Figure 370: Index and stock data
Ticker
MXLB
BLOM LB
SOLA LB
AUDI LB
SOLB LB
BYB LB
BOB LB
HOLC LB
RYM LB
BEMO LB
CBN LB
BLC LB

Name
MSCI Lebanon
Blom Bank
Solidere-A
Bank Audi Sal
Solidere-B
Byblos Bank
Bank Of Beirut
Holcim Liban
Rasamny-Younis
Banq Bemo Sal
Ciments Blancs N
Blc Bank

Sector
Financials
Financials
Financials
Financials
Financials
Financials
Materials
Cons. Disc.
Financials
Materials
Financials

MktCap
($mn)
5,427
2,021
1,709
2,430
1,709
922
919
281
88
138
33
260

FF Mkt Cap
($mn)
3,098
1,213
1,033
517
335
922
919
281
88
29
11
5

3MADTV
($mn)
1.4
1.4
0.3
0.4
0.1
0.0
0.2
0.0
na
0.0
na
na

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-0.8
5.8
-2.1
5.5
0.9
na
9
3.8
0.0
0.0
5.0
5.3
0.8
na
3
39.1
-1.6
14.2
-5.8
18.2
0.9
na
1
33.5
0.5
2.4
-1.9
6.2
0.9
na
4
16.7
-1.6
11.7
-6.2
na
0.9
na
1
10.8
1.2
1.9
-0.6
6.7
0.6
12.8
3
-3.2
-1.1
-1.1
na
0.7
na
1
-0.7
-4.8
-3.9
na
na
na
0
0.0
0.0
0.0
na
1.8
na
0
0.0
0.0
6.1
na
0.9
na
0
0.0
0.0
12.7
na
1.6
na
0
0.0
0.0
0.0
na
0.7
na
0
-

12
10
8
6
4
2
0
-2

20
15
Figure 371: 3MADTV, $mn
MSCI Lebanon 3M ADTV ($mn)

Lebanon

16

Figure 373: MSCI sector weights


10

Frontier

14
12
10
Financials

8
6

-5

100%

-10

Jan

Jul-15

Jan

Jan

Jul-14

Jul-13

Jan

Jul-12

Jan

Jan

Jul-11

Jul-10

Jan

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

18
16
14
12
10
8
6
4
2
0

Figure 372: Valuations vs EM, 12M Fwd P/E (x)

Sources for all tables and charts: IMF, Bloomberg, MSCI

89

Renaissance Capital
X January 2016

Strategy
Figure 374: Population, '000

Figure 375: Export destinations, total $3bn


0-19

4,000

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.12

3,500

0.4
0.35

0.1

3,000

0.3

0.08

2,500

0.25

0.06

Jordan

Turkey

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

Switzerland

South Africa

0.05

Iraq

500

0.1

Euro Area

0.02

Syria

1,000

0.15

UAE

0.04

Saudi Arabia

1,500

0.2

EU

2,000

Source: UN
Figure 376: CPI avg %, C/A % of GDP
Current account balance (% of GDP) RHS

12

Source: IMF
Figure 377: Lebanon - pound

CPI (average % YoY)


-30

10

-25

-15

1500.0

-10

1000.0

-5

20
60
80
100
120

Source: Bloomberg, Bruegel


Figure 379: Real GDP % change, YoY

Change in lending as % of GDP

20

160

Jan-00
Jan-01
Jan-02
Jan-03
Jan-04
Jan-05
Jan-06
Jan-07
Jan-08
Jan-09
Jan-10
Jan-11
Jan-12
Jan-13
Jan-14
Jan-15

Source: IMF
Figure 378: Bank lending growth vs GDP

140

Stronger

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

Weaker

500.0

2004

-2

Lebanon REER (Dec 07 = 100)

40
2000.0

LBP vs EUR

2500.0

-20

LBP vs $
3000.0

Real GDP (% YoY)

12
10.3

Source: IMF

1.6

2.0 2.0

2.5

3.0 3.0

2018E

2017E

2016E

2015E

2014

2013

0.9

2012

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

-10

2005

2004

-5

2.8 2.5

2.7

2011

2010

5.1

2009

2008

8.0

2007

2006

10

9.4 9.1

2005

10

2004

15

Source: IMF

berg, MSCI

90

Renaissance Capital
X January 2016

Strategy

Lithuania
Figure 381: Performance, $ (31 Dec 09 = 100)
EUR
A-/A3
0.2%
MXLT
11.8
16.0%
2.8
0.4
0.8
0.1
2
0.1
VILSE
1.7
22
0.4

MSCI Lithuania, $

160

Figure 382: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120
100
80

2,500
2015
2016
2017
1.8
2.6
3.0
2,000
14,318 15,366 16,631
2.9
2.9
2.9
0.2
1.5
1.9 1,500
-2.2
-2.4
-2.2
-1.2
-1.4
-1.4 1,000

60
40
20

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

Figure 380: Key data


Local Currency
S&P / Moody's Rating
Weight in MSCI FM (%)
MSCI Index
2016 P/E
2016 EPS Growth
Trailing P/B
Beta to FM
MSCI Full MktCap, $bn
MSCI free float MktCap, $bn
No. of Companies
3M ADTV ($mn) MSCI cos
Local Index
MktCap ($bn)
No. of Companies
3M ADTV ($mn)

Figure 383: Index and stock data


Ticker
MXLT
TEO1L LH
APG1L LH
KNF1L LH
LNA1L LH
PZV1L LH
GRG1L LH
CTS1L LH
INR1L LH
RSU1L LH
INC1L LH
PTR1L LH
AVG1L LH
IVL1L LH
INL1L LH
LNS1L LH

Name
MSCI Lithuania
Teo Lt
Apranga Pva
Klaipedos Nafta
Linas Agro Group
Pieno Zvaigzdes
Grigiskes
City Service As
Invl Baltic Real
Rokiskio Suris
Invl Technology
Panevezio Staty
Agrowill Group
Invalda Lt Ab
Invl Baltic Farm
Linas

Sector
Telecoms
Cons. Disc.
Energy
Cons. Staples
Cons. Staples
Materials
Industrials
Financials
Cons. Staples
na
Industrials
Cons. Staples
Financials
na
Cons. Disc.

MktCap
($mn)
783
635
154
159
114
73
76
57
19
55
26
16
63
43
10
3

FF Mkt Cap
($mn)
130
76
54
44
37
32
26
19
17
15
14
8
5
4
1
1

3MADTV
($mn)
0.1
0.0
0.1
0.0
0.2
0.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-0.6
-2.4
-7.7
na
2.8
na
2
0.2
-0.3
-1.6
-7.3
na
2.6
na
0
58.3
-0.3
-2.5
-6.5
11.7
3.1
23.7
2
41.7
4.2
8.9
13.1
na
0.8
na
0
-1.3
-0.7
-9.5
7.6
0.7
8.5
2
3.3
-1.9
-14.7
na
1.8
na
0
-3.8
0.5
0.4
na
1.5
na
0
-0.7
3.3
-5.7
8.0
0.8
8.6
1
13.7
20.8
-78.5
na
0.2
na
0
-1.9
1.8
-2.4
na
0.5
na
0
-3.5
-7.9
40.2
na
1.0
na
0
-0.4
-2.9
-2.6
na
1.4
na
0
6.8
26.5
30.2
na
1.0
na
0
-3.7
-7.0
4.8
na
0.8
na
0
-2.9
-0.6
-3.1
na
na
na
0
5.9
-5.6
-13.0
na
1.2
na
0
-

12
10
8
6
4
2
0
-2

20
15
Figure 384: 3MADTV, $mn
Lithuania 3M ADTV ($mn)

2.5

VILSE Index

15

Figure 386: MSCI sector weights

2.0

58%

-15
Cons.
Disc.

0.5

-10

42%

1.0

-5

Telecoms

11

1.5

10

Frontier

13

-20

Jan-16

Sep-15

May-15

Jan-15

Sep-14

May-14

Jan-14

Sep-13

May-13

Jan-13

Sep-12

Jan-10
Jul-10
Jan-11
Jul-11
Jan-12
Jul-12
Jan-13
Jul-13
Jan-14
Jul-14
Jan-15
Jul-15
Jan-16

May-12

0.0

Jan-12

3.0

Figure 385: Valuations vs EM, 12M Fwd P/E (x)

Valuation for local index due to lack of history for MSCI Index
Sources for all tables and charts: IMF, Bloomberg, MSCI

91

Renaissance Capital
X January 2016

Strategy
Figure 387: Population, '000

Figure 388: Export destinations, total $32bn


0-19

2,500

20-64

65+

% of total exports

Value ($bn), 2014, RHS

0.6

20
18
16
14
12
10
8
6
4
2
0

0.5

2,000

0.4

1,500

0.3
1,000

0.2
0.1

500

UK

Estonia

Netherlands

Belarus

Germany

Poland

Latvia

Russia

2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

Euro Area

EU

0
0

Source: UN
Figure 389: CPI avg %, C/A % of GDP
CPI (average % YoY)
-16
-14

10

-12

-10

-8
-6

-4

-2

Lithuania REER (Dec 07 = 100)


75

Weaker

80

0.8

85
1.0

90

1.2

95
100

1.4

105
1.6

1.8

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

0.6

0
4

2004

-2

EUR vs $

Source: IMF

Source: Bloomberg, Bruegel


Figure 392: Real GDP % change, YoY

Real GDP (% YoY)

15

15

10

10

11.1
7.4 7.8 7.4

6.1
2.6

1.6

3.8 3.3 3.0

3.0 3.3
1.8 2.6

2015E

Change in lending as % of GDP

20

115

2012

Figure 391: Bank lending growth vs GDP

110

Stronger
Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

Current account balance (% of GDP) RHS

12

Source: IMF
Figure 390: Lithuania - litas/euro

-5

-5

-10

Source: IMF

2018E

2017E

2016E

2014

2013

2011

2010

2009

2008

2007

2006

-14.8

2005

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

-20

2006

-20

2005

-15

2004

-15

2004

-10

Source: IMF

berg, MSCI

92

Renaissance Capital
X January 2016

Strategy

Mauritius
Figure 393: Key data
Local Currency
MUR
S&P / Moody's Rating
-/Baa1
Weight in MSCI FM (%)
1.8%
MSCI Index
MXMR
2016 P/E
10.3
2016 EPS Growth
18.0%
Trailing P/B
1.2
Beta to FM
0.3
MSCI Full MktCap, $bn
3.8
MSCI free float MktCap, $bn
2.0
No. of Companies
3
3M ADTV ($mn) MSCI cos
1.5
Local Index
SEMDEX
MktCap ($bn)
5.7
No. of Companies
42
3M ADTV ($mn)
0.8

Figure 394: Performance, $ (31 Dec 09 = 100)


MSCI Mauritius, $

160

Figure 395: Economic outlook

MSCI FM, $

Real GDP (% YoY)


GDP/Capita, $
Population, mn
CPI (year-end, %YoY)
C/A balance (% of GDP)
Government balance (% of GDP)

140
120

2015
3.2
9,187
1.3
3.0
-4.8
-5.0

100

900
2016
2017
800
3.8
3.6
9,643 10,243 700
1.3
1.3 600
3.0
3.0
500
-4.8
-5.3
-3.9
-3.8 400
300
200

80

100
60

Jul-15

Jan-16

Jul-14

Jan-15

Jan-14

Jul-13

Jul-12

Jan-13

Jul-11

Jan-12

Jul-10

Jan-11

Jan-10

40

Figure 396: Index and stock data


Ticker

Name

MXMR
MSCI Mauritius
MCBG MP Mcb Group Ltd
ROC SJ
Rockcastle Globa
SBMH MP Sbm Holdings Ltd
ALT MP
Alteo Ltd
NMH MP
New Mauritius Ho
CIEL MP
Ciel Ltd
ROGERS MP Rogers & Co Ltd
CIM MP
Cim Financial Se
SUN MP
Sun Limited-Cl A
NRL MP
Lux Island Resor
MTMD MP Omnicane Ltd
PADFP MP Promotion & D-Fp
SHELL MP Vivo Energy Maur
IBL MP
Ireland Blyth
FINCORP MP Fincorp Invest
PBL MP
Phoenix Beverage
GML MP
Gamma Civic Ltd
SAVA MP
Enl Land Ltd

MktCap
($mn)
3,838
Financials
1,362
Financials
2,026
Financials
556
Cons. Staples
274
Cons. Disc.
309
Financials
280
Industrials
196
Financials
146
Cons. Disc.
140
Cons. Disc.
222
Utilities
131
Financials
110
Energy
77
Financials
260
Financials
63
Cons. Staples
171
Cons. Disc.
90
Cons. Staples
318
Sector

FF Mkt Cap
($mn)
1,979
689
1,007
283
274
227
223
171
146
140
134
131
110
77
69
63
58
57
55

3MADTV
($mn)
1.5
0.3
1.7
0.1
0.0
0.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0

$ Performance
12MF Trail 12MF # Analyst MSCI
1M
3M
12M P/E (x) PBV (x) RoE (%) Recs wgt (%)
-3.6
-9.8
-21.7
8.3
1.2
11.9
11
1.8
0.4
-2.6
-5.6
7.1
1.3
17.0
5
46.2
-2.9
-0.7
-0.8
21.3
1.5
6.1
3
34.9
-7.7
-16.9
-40.8
5.1
0.8
12.0
3
18.9
0.1
-10.9
-9.4
na
0.6
na
1
31.3
27.1
-14.3
na
0.8
na
2
-2.8
-5.8
-18.3
na
0.7
na
0
1.1
-3.9
-12.5
na
0.8
na
1
-2.9
-2.3
-23.6
na
1.7
na
0
0.8
-4.8
-14.3
15.7
0.7
3.0
1
-2.3
-0.1
-6.2
na
1.4
na
1
0.1
2.9
-20.1
na
0.5
na
0
10.8
6.8
-2.1
na
0.5
na
0
-5.0
-14.1
-38.2
na
4.1
na
0
23.0
19.5
8.1
na
1.7
na
1
22.8
18.3
-9.0
na
0.6
na
0
-3.1
-7.1
22.8
13.5
1.9
na
1
-6.2
-10.5
-50.9
na
1.5
na
0
7.6
3.8
-5.5
na
0.6
na
2
-

12
10
8
6
4
2
0

25
20

Figure 397: 3MADTV, $mn


Mauritius 3M ADTV ($mn)

12

10

Figure 399: MSCI sector weights


15

Frontier

10
5

Financials

100%

-5

Dec-15

Oct-15

Nov-15

Sep-15

Aug-15

Jul-15

Jun-15

Apr-15

May-15

Mar-15

Jan-15
Feb-15

Jan
Jul-10
Jan
Jul-11
Jan
Jul-12
Jan
Jul-13
Jan
Jul-14
Jan
Jul-15
Jan

1
0

Mauritius

14

Dec-14

Figure 398: Valuations vs EM, 12M Fwd P/E (x)

Sources for all tables and charts: IMF, Bloomberg, MSCI

93

Renaissance Capital
X January 2016

Strategy
Figure 400: Population, '000

Figure 401: Export destinations, total $3bn


0-19

900

20-64

65+

% of total exports

800
700

1.4

0.5

1.2

600

0.4

500

0.3

400

Value ($bn), 2014, RHS

0.6

1
0.8
0.6

0.2

300

0.4

0.1

200

0.2

Spain

Madagascar

Italy

South Africa

USA

UAE

UK

EU
2050

2045

2040

2035

2030

2025

2020

2015

2010

2005

2000

1995

1990

France

Euro Area

100

Source: UN
Figure 402: CPI avg %, C/A % of GDP
Current account balance (% of GDP) RHS

12

Source: IMF
Figure 403: Mauritius - rupee

CPI (average % YoY)


-16
-14

10

-12
8

-10

MUR vs $
50.0

MUR vs EUR

Mauritius REER (Dec 07 = 100)


0

Weaker

20

40.0

40
30.0

60

-6

20.0

80

-4

10.0

-8

4
2

100

-2

140

Jan-00
Dec-00
Nov-01
Oct-02
Sep-03
Aug-04
Jul-05
Jun-06
May-07
Apr-08
Mar-09
Feb-10
Jan-11
Dec-11
Nov-12
Oct-13
Sep-14
Aug-15

0.0

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2005

2004

120

Stronger

Source: IMF
Figure 404: Bank lending growth vs GDP
Change in lending as % of GDP

25

Source: Bloomberg, Bruegel


Figure 405: Real GDP % change, YoY

Real GDP (% YoY)

7
5.9

20

15

5.5

4.5

4.3

4.1

3.9
3.2 3.2

3.0

10

3.6

3.8
3.2

3.6 3.6

3
2

Source: IMF

2018E

2017E

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

2004

2016E

2015E

2014

2013

2012

2011

2010

2009

2008

2007

2006

-5

2005

2004

1.5

2005

Source: IMF

berg, MSCI

94

You might also like