Pan-Asia Catalysts/Events, Quiddity Advisors

David Blennerhassett

Pan-Asia Catalysts/Events

Quiddity Advisors

Event-Driven

Last Week in Event SPACE: Singapore Press, Tabcorp, Invesco Office, Justbon, IHH Healthcare, JD.com

European Event-Driven Analyst

Jesus Rodriguez Aguilar

<p>On 23 April, Société Investissement Deconinck and <a href="https://www.smartkarma.com/entities/wendel-sa" target="_blank" data-smartkarma-citation="entities:21503:1" rel="noopener">Wendel SA (MF FP)</a> offered to acquire a 49.1% stake in <a href="https://www.smartkarma.com/entities/tarkett-sa" target="_blank" data-smartkarma-citation="entities:21562:1" rel="noopener">Tarkett SA (TKTT FP)</a> for €20 per share, cum dividend (approximately €640 mn). Wendel will be able to hold up to 30% of Tarkett at the end of this transaction.</p>
<ul>
<li>This represents 0.6x EV/21e Revenue, 6.7x EV/21e EBITDA and 23.7x P/21e E (source: Capital IQ consensus).</li>
</ul>
<div>
<div data-part="portletContent">
<div data-bind="if: $root.dealSummary">
<div data-bind="widget: { kind: 'web/section', caption: $root.mnaStrings.titleDealSummary(), isExpanded: true }">
<div data-view="widgets/web/section/view" data-active-view="true">
<div data-bind="visible: expandedContent()">
<div data-part="sectionContent">
<div data-view="widgets/web/textBlock/view" data-active-view="true">
<div>
<p data-bind="visible: !isCollapsed(), html: content">The bidders already hold 50.68% of the capital, and the Deconinck family will tender an additional 0.6%. There are no conditions attached to the offer, other than recommendation from the Supervisory Board.</p>
<p data-bind="visible: !isCollapsed(), html: content">The bidders intend to <em>squeeze out and delist</em> Tarkett if they obtain <em>acceptances over 90%</em>. It should be noted that because the offer is taking place according to the simplified procedure, it will not be reopened after the final result is published.</p>
<p data-bind="visible: !isCollapsed(), html: content">Comparables are trading at 12.1x EV/Fwd EBITDA vs. 6.5x for Tarkett, which suggests  there may be rich rewards from restructuring the business. However, there is execution risk.</p>
<p>As the rationale says, "the reinforcement of the family’s control and the contribution of Wendel, a renowned long-term family investor will enable Tarkett to pursue its ongoing transformation and to seize new opportunities".</p>
<p>By using DCF on conservative assumptions (EBITDA figures from Capital IQ consensus, WACC of 9%, 5x EBITDA exit multiple, PV of terminal value equal to €1,262 mn), I estimate a fair value of <strong>€21.18/share</strong>.</p>
<div data-bind="visible: !isCollapsed(), html: content">
<ul>
<li>
<p>This is in line with comparable companies implied Fwd P/E valuation of €21.28/share.</p>
</li>
<li>
<p>Median Capital IQ consensus TP is €20/share (7 analysts cover Tarkett).</p>
</li>
</ul>
<p><em>There could be a sweetened offer</em>, and the market seems to think so, as the shares have traded at or slightly above the offer price since announcement. Also traded volume has been above the daily average since the offer announcement.</p>
<p>At current prices €20-20.10, I recommend <strong>Long TKTT, TP €21.28</strong> (6.1% upside) as the risk/reward seems favourable.</p>
</div>
<div data-bind="visible: !isCollapsed(), html: content"></div>
</div>
<div data-bind="visible: showLink"></div>
</div>
</div>
</div>
</div>
</div>
</div>
<div data-bind="if: $root.descConsideration"></div>
<div data-bind="if: $root.preDealSituation"></div>
</div>
</div>
<p><br><br></p>

On 23 April, Société Investissement Deconinck and Wendel SA (MF FP) offered to acquire a 49.1% stake in Tarkett SA (TKTT FP) for €20 per share, cum dividend (approximately €640 mn). Wendel will be able to hold up to 30% of Tarkett at the end of this transaction.

This represents 0.6x EV/21e Revenue, 6.7x EV/21e EBITDA and 23.7x P/21e E (source: Capital IQ consensus).










The bidders already hold 50.68% of the capital, and the Deconinck family will tender an additional 0.6%. There are no conditions attached to the offer, other than recommendation from the Supervisory Board.
The bidders intend to squeeze out and delist Tarkett if they obtain acceptances over 90%. It should be noted that because the offer is taking place according to the simplified procedure, it will not be reopened after the final result is published.
Comparables are trading at 12.1x EV/Fwd EBITDA vs. 6.5x for Tarkett, which suggests  there may be rich rewards from restructuring the business. However, there is execution risk.
As the rationale says, "the reinforcement of the family’s control and the contribution of Wendel, a renowned long-term family investor will enable Tarkett to pursue its ongoing transformation and to seize new opportunities".
By using DCF on conservative assumptions (EBITDA figures from Capital IQ consensus, WACC of 9%, 5x EBITDA exit multiple, PV of terminal value equal to €1,262 mn), I estimate a fair value of €21.18/share.



This is in line with comparable companies implied Fwd P/E valuation of €21.28/share.


Median Capital IQ consensus TP is €20/share (7 analysts cover Tarkett).


There could be a sweetened offer, and the market seems to think so, as the shares have traded at or slightly above the offer price since announcement. Also traded volume has been above the daily average since the offer announcement.
At current prices €20-20.10, I recommend Long TKTT, TP €21.28 (6.1% upside) as the risk/reward seems favourable.














  

Wendel & Deconinck/Tarkett: Take Private Deal, Possibility of a Sweetened Offer

<p>US company Allied Universal has discussed a "highly conditional indicative offer" of "<em>at least <strong>210 pence</strong></em>" per share, <em>subject to due diligence, </em>with G4S' Board.</p>
<ul>
<li>This could be the opening salvo in a bidding war for G4S.</li>
<li>According to press, G4S had been inviting offers from other industry players in the hope of a white knight arising.</li>
<li>"The board carefully considered this proposal with appropriate advice from the company's financial and legal advisers and rejected it on the basis that the highly conditional offer, at 210p per share, significantly undervalues G4S and its prospects."</li>
<li>G4S said that it was “engaged with Allied and an independent consultant to establish a process through which commercially desensitised information may be provided”.</li>
</ul>
<p>Allied Universal currently enjoys some advantage over GardaWorld, whose 190p hostile bid has been strongly dismissed by G4S.</p>
<p>G4S' shares closed at 214p on 5 November.</p>
<p>Considering the hostile offeror and white knight, it is likely that a familiar <strong>bidding war</strong> will ensue. I recommend LONG G4S at the current price of 214p. <strong>An improved offer could come at around 227p (blended multiple of EV/NTM EBITDA and P/E).</strong> That would be a nearly 20% higher than GardaWorld's hostile offer, would reflect G4S' better prospects and would be more palatable to its Board.</p>

US company Allied Universal has discussed a "highly conditional indicative offer" of "at least 210 pence" per share, subject to due diligence, with G4S' Board.

This could be the opening salvo in a bidding war for G4S.
According to press, G4S had been inviting offers from other industry players in the hope of a white knight arising.
"The board carefully considered this proposal with appropriate advice from the company's financial and legal advisers and rejected it on the basis that the highly conditional offer, at 210p per share, significantly undervalues G4S and its prospects."
G4S said that it was “engaged with Allied and an independent consultant to establish a process through which commercially desensitised information may be provided”.

Allied Universal currently enjoys some advantage over GardaWorld, whose 190p hostile bid has been strongly dismissed by G4S.
G4S' shares closed at 214p on 5 November.
Considering the hostile offeror and white knight, it is likely that a familiar bidding war will ensue. I recommend LONG G4S at the current price of 214p. An improved offer could come at around 227p (blended multiple of EV/NTM EBITDA and P/E). That would be a nearly 20% higher than GardaWorld's hostile offer, would reflect G4S' better prospects and would be more palatable to its Board.

France

Wendel SA operates as an investment firm. The Company internationally invests in industrial and services companies, such as paint manufacturers, waste collection, building materials, equipment, electronics, insurance, telecommunications, and other industries.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

Wendel SA (MF FP)

Last Week in Event SPACE: Singapore Press, Tabcorp, Invesco Office, Justbon, IHH Healthcare, JD.com

The weekend is here! Pour yourself a coffee, grab a comfortable seat, and sift through a brief summary of insights on various events discussed...

David Blennerhassett

Wendel & Deconinck/Tarkett: Take Private Deal, Possibility of a Sweetened Offer

There could be a sweetened offer, and the market seems to think so. At current share prices of €20-20.10, I recommend Long TKTT, TP €21.28 (6.1%...

Jesus Rodriguez Aguilar

G4S Playing Hard-To-Get

Considering the hostile offeror and white knight scenario, it is likely that a familiar bidding war will ensue. An improved offer could come at...

Jesus Rodriguez Aguilar

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)