Dragon Capital Research

Eng
Рус

4C8A GF bid 840,000.00 ask 866,400.00 -
4C8A GR bid 10.20 ask 10.40 -
4K1A GF bid 219.04 ask 229.12 -
5CHA GF bid 18,000.00 ask 20,000.00 -
A2TA GR bid 7.23 ask 7.95 -
ALKZ bid 0.11 ask 0.19 -
ALMK bid 0.06 ask 0.06 -
AVDK bid 3.54 ask 3.61 -
AZOT bid 1.12 ask 1.12 -
AZST bid 0.95 ask 0.98 -
BAVL bid 0.10 ask 0.11 -
CDL LN bid 0.56 ask 0.56 -
CEEN bid 6.14 ask 6.17 -
CGOK bid 6.55 ask 7.00 -
CHIM bid 0.80 ask 0.88 -
DMKD bid 0.10 ask 0.12 -
DNAZ bid 0.03 ask 0.05 -
DNON bid 138.00 ask 198.00 -
DOEN bid 20.80 ask 21.18 -
ENMZ bid 43.25 ask 43.70 -
FLOT bid 9.60 ask 14.88 -
FORM bid 1.05 ask 1.17 -
GSKZ bid 0.05 ask 0.25 -
HANZ bid 0.24 ask 0.40 -
HOEN bid 0.41 ask 1.70 -
HRTR bid 1.24 ask 1.28 -
IVFC bid 378.48 ask 378.48 -
KIEN bid 4.50 ask 7.90 -
KREN bid 0.98 ask 1.30 -
KVBZ bid 16.55 ask 17.00 -
LA008 AV bid 3,000.00 ask 4,000.00 -
LAZA bid 0.008 ask 1.04 -
LINS bid 0.16 ask 0.56 -
LTPL bid 2.02 ask 2.19 -
MMKI bid 0.20 ask 0.21 -
MSICH bid 2,510.00 ask 2,512.00 -
MTBD bid 50.40 ask 53.00 -
MYGZ bid 0.16 ask 0.48 -
MZVM bid 0.11 ask 0.11 -
NVTR bid 0.28 ask 0.34 -
OCAB bid 0.16 ask 7.60 -
PGOK bid 14.66 ask 14.94 -
ROGA bid 240.00 ask 400.00 -
SAB08 AV bid 13,000.00 ask 15,000.00 -
SGOK bid 11.91 ask 12.00 -
SHCHZ bid 1.20 ask 1.27 -
STIR bid 19.62 ask 20.40 -
SUNI bid 0.13 ask 0.20 -
SVGZ bid 3.33 ask 3.40 -
UNAF bid 200.00 ask 203.00 -
USCB bid 0.19 ask 0.19 -
UTLM bid 0.31 ask 0.35 -
VKDV bid 2.48 ask 3.04 -
XXIC LN bid 0.06 ask 0.07 -
YASK bid 1.02 ask 1.05 -
ZAEN bid 136.20 ask 148.70 -
ZATR bid 0.96 ask 0.96 -
ZAZA bid 0.08 ask 1.76 -
ZCPK bid 0.40 ask 0.40 -
ZHEN bid 0.80 ask 0.82 -

Companies

Summary

Market Price ($)	2.49
Market Cap ($m)	21.73
Enterprise Value ($m)	21.73
Shares Outstanding	8,734,840
Bloomberg code	KKOL UK
Code	KKOL

Recommendations

PT ($)	****
Upside (%)	****
Recommendations	****
Ranking	****

Shareholder Structure

Kremenchuk Wheel (KKOL)

Business Profile

Founded in 1961, Kremenchuk Wheel Plant is the monopoly manufacturer of steel cold-stamped wheels in Ukraine. The plant, with annual capacity of 6.5 million wheels, produces a broad range of wheels for cars (86% of output), trucks and buses (6%) and agricultural vehicles (8%), accounting for about 40% of car wheels and 90% of agricultural vehicle wheels sold domestically. Its major customers include leading domestic and CIS automakers: Ukraine’s ZAZ, Bohdan Motors and Chernivtsi Bus; Russia’s AutoVAZ and KAMAZ, and Belarus’ Minsk Automobile Plant and Minsk Tractor Plant. The main competition for Kremenchuk Wheel comes from Russia’s K&K and Chelyabinsk Forge-and-Press Plant, Belarus’ Bobruisk Tractor Plant, Germany’s Mefro Wheels Group and Austria’s KFZ.

Financial Summary

Indicator	2009	2010	2011E	2012E	2013F
Sales ($m)	35	52	****	****	****
EBITDA ($m)	4	10	****	****	****
Net Income ($m)	0	4	****	****	****
Net Debt ($m)	5	5	****	****	****

Valuation Summary

Indicator	2009	2010	2011E	2012E	2013F
P/E	164.0	5.8	****	****	****
P/Sales	0.63	0.41	****	****	****
EV/EBITDA	7.2	2.8	****	****	****
P/Book	0.71	0.65	****	****	****

Prices are quoted in UAH.

*Data available to Dragon Capital's institutional clients only.