Académique Documents
Professionnel Documents
Culture Documents
17 June 2014
Consumer
Ebru Sener Kurumlu
AC
(852) 2800-8521
ebru.sener@jpmorgan.com
Bloomberg JPMA KURUMLU <GO>
AC
Henry Tan
(852) 2800-8559
henry.wd.tan@jpmorgan.com
J.P. Morgan Securities (Asia Pacific) Limited
18.3% 17.1%
15%
14.3% 13.1%
12.1%
10%
5%
0%
2010 2011 2012 2013 May-14
YTD
Source: NBS
95
Jan-12
Apr-12
Jul-12
Oct-12
Source: NBS
See page 28 for analyst certification and important disclosures, including non-US analyst disclosures.
J.P. Morgan does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the
firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in
making their investment decision.
www.jpmorganmarkets.com
Table of Contents
Section 1: Key Takeaways.......................................................3
Consumer preferences in the beverage market moving towards healthy.................3
Dairy companies continue to focus on milk beverages; discussion on imported UHT
milk. .......................................................................................................................3
Food retail traffic remains lackluster (-ve for Sun Art) .............................................3
Unique merchandising core as Chinese consumer looks for newness; Opportunity
for department store in M&A...................................................................................5
E-commerce redefining distribution.........................................................................5
ML Chinese travel spending growth potential substantial but is tourist flow
sustainable?.............................................................................................................7
Pure Water
Mineral Water
Natural Spring
Water
Natural Mineral
Water
CSD
Gasey
Coke
Fruity Flavor
Low Carbo
Fruit Juice
10% orange
Fruit Bits
Traditional
Chinese Fruit
100% orange
RTD Tea
Low sugar
High sugar
content
Fruit tea
No sugar
Milk Beverage
Fruity milk
Milk tea
Yogurt drink
Flavored milk
Asian Taste
2012
23,275,300
80,000
0.3%
2013
24,866,000
200,000
0.8%
2010
Carrefour
2011
CRE
Sun Art
2012
2013
Tesco
Wal Mart
2H11
1H12
2H12
1H13
2H13
1Q14
4Q10
3Q11
2Q12
1Q13
4Q13
Source: J.P. Morgan estimates, iResearch, National Bureau of Statistics. Numerator = total e-commerce sales as estimated by
iResearch. Denominator = Total China retail sales less automobile and petroleum sales for designated entities as estimated by
National Bureau of Statistics. The NBS data only disclose sales by category for designated entities. Designated entities are defined
as those entities with annual sales over RMB5m or with over 60 employees.
2002
2004
2006
2008
2010
2012
Source: US Census Bureau. E-commerce sales as a proportion of total retail sales excluding sales for the following categories: Motor
Vehicle & Parts Dealers, Food & Beverage Stores, Gasoline Stores, Food Services & Drinking Places and Fuel Dealers.
reached ~20%. We believe international brands will utilize this channel to grow their
presence in China given the complexities of the traditional distribution market.
80%
70%
5,000
60%
4,000
50%
3,000
40%
30%
2,000
20%
1,000
10%
0%
Jan-96
May-96
Sep-96
Jan-97
May-97
Sep-97
Jan-98
May-98
Sep-98
Jan-99
May-99
Sep-99
Jan-00
May-00
Sep-00
Jan-01
May-01
Sep-01
Jan-02
May-02
Sep-02
Jan-03
May-03
Sep-03
Jan-04
May-04
Sep-04
Jan-05
May-05
Sep-05
Jan-06
May-06
Sep-06
Jan-07
May-07
Sep-07
Jan-08
May-08
Sep-08
Jan-09
May-09
Sep-09
Jan-10
May-10
Sep-10
Jan-11
May-11
Sep-11
Jan-12
May-12
Sep-12
Jan-13
May-13
Other visitors
Chinese visitors
Table 2: HK Retail Sensitivities Potential Impact from decline in ML Chinese tourist arrivals
CTF
Lifestyle
Giordano
I.T
Sa Sa
Trinity
HK sales exposure
to ML tourists
Group sales
exposure to ML
tourists
1% reduction in HK
sales impact on group
EBIT
1% reduction in HK
sales impact on
group NPAT
59.7%
25.0%*
35.0%*
40.0%*
70.0%
40.0%*
29.0%
18.0%
7.0%
20.0%
56.0%
15.0%
-0.5%
-0.9%
-0.7%
-4.8%
-2.5%
-2.5%
-0.5%
-0.7%
-0.7%
-5.8%
-2.5%
-2.3%
CTF
Lifestyle
Giordano
I.T
Sa Sa
Trinity
Group rental as %
group sales (LFY)
HK rental as % HK sales
(LFY where available)
5.4%
2.0%
20.9%
21.2%
10.1%
22.8%
3.20%
No rental cost in HK
Over 30%
Assume over group ave
10.30%
Assume similar to group ave
1% reduction in
HK rental
expenses impact
on group EBIT
0.1%
No impact
0.5%
2.0%
0.7%
0.8%
1% reduction in HK
rental expenses
impact on group
NPAT
0.1%
No impact
0.5%
2.4%
0.7%
0.7%
Assuming 10%
reduction in HK rentals
impact on group EBIT
1.0%
No impact
5.0%
20.0%
7.0%
8.0%
Assuming 10%
reduction in HK
rentals impact on
group NPAT
1.0%
No impact
5.0%
24.0%
7.0%
7.0%
companies are now looking beyond to tier 3 cities. Coach is still opening 30+
stores in China and looking at tier 3 and 4 opportunities. For now, exclusive
luxury malls/ bridge fashion malls (i.e. department stores, shopping malls) are the
core channels and e-commerce is still in its infancy. Coach was one of the first to
be online, with its ecommerce site launched in Nov-12. It is already delivering to
286 cities while they only have a presence in 52 cities. Ferragamo believes there
are 38 Tier 2 and 3 cities which now present credible opportunities for luxury
players.
Impact of gifting. Ferragamo notes that menswear has comprised 46% of total
sales in China (vs. 40% globally). With the clampdown on gifting, the women
mix has increased by 1ppt every other month recently, and become more
important in China (and increasingly more aligned with other parts of the world).
Gifting remains an Asian/ Chinese culture and will not disappear in its entirety in
China where it is legal to do so.
Exclusivity vs. accessibility. Coach takes a modern view of luxury and believes
that its not only about the logo, but about product and value. Coach consumers
are looking at "more intrinsic" value in brands and Coachs DNA will be to focus
on approachable or accessible luxury". They hence view the expanding middle
class as the core opportunity target group for them.
10
11
12
13
participate in every proposal. The brand had to put a lot of investment into the
front line and it has also put watch making schools in Shanghai and Hong Kong.
15
17
18
19
20
21
22
23
Company
CHINA
Department Stores
Golden Eagle
Parkson Retail
NWDS*^
Maoye International Hldgs^
Average
EPS
Price Mkt Cap CAGR
(LC) USD mlns 2013-15E
13
P/E
14E
15E
13
EV/EBITDA
14E
15E
Dividend Yield
13 14E 15E
13
ROE
14E
15E
13
P/BV
14E
15E
21.5%
6.3%
10.0%
12.9%
12.8%
22.4%
5.5%
9.9%
13.0%
12.5%
22.2%
6.0%
10.4%
12.9%
12.6%
2.7x
0.9x
0.8x
0.8x
1.3x
2.4x
0.9x
0.8x
0.8x
1.2x
2.2x
0.8x
0.7x
0.7x
1.1x
2.1x
0.8x
0.9x
0.9x
1.9x
1.3x
2.1x
0.7x
0.8x
0.9x
1.8x
1.3x
1.9x
0.6x
0.8x
0.9x
1.7x
1.2x
9.3
2.2
3.1
1.2
2,167
778
683
795
5.6%
-0.7%
NA
11.0%
11.4x
13.9x
8.6x
7.1x
10.7x
11.3x
15.6x
7.9x
6.3x
10.5x
10.2x
14.1x
7.3x
5.8x
9.5x
11.5x
8.9x
3.4x
7.8x
8.2x
10.7x
9.6x
3.3x
8.1x
7.9x
9.6x
8.8x
3.1x
7.3x
7.2x
2.5%
3.4%
0.0%
4.8%
2.9%
4.4%
3.0%
0.0%
4.8%
3.2%
Fashionwear/footwear Retail
Belle International
Ports Design
Daphne International
Trinity Limited
China Lilang
Average
1880 HK N
589 HK UW
210 HK UW
891 HK N
1234 HK N
7.0
4.0
2.9
1.9
5.0
8.2
3.5
2.8
1.8
5.0
8,911
248
589
402
778
0.3%
10.0%
20.3%
-20.4%
6.9%
12.1x
4.8x
14.2x
10.3x
9.5x
10.2x
12.3x
4.4x
12.3x
19.1x
9.0x
11.4x
12.0x
4.0x
9.8x
16.2x
8.3x
10.1x
9.9x
3.8x
6.2x
9.7x
7.5x
7.4x
9.9x
3.5x
6.6x
13.9x
6.5x
8.1x
9.9x
2.9x
5.4x
13.2x
5.8x
7.4x
3.1%
9.0%
2.9%
7.1%
7.6%
6.0%
3389 HK
116 HK
590 HK
1929 HK
NC
NC
NC
OW
NA
NA
NA
13.5
1.3
19.4
19.4
11.1
830
1,696
1,474
14,319
-3.1%
10.6%
16.5%
25.9%
7.3x
10.8x
9.6x
19.8x
11.9x
8.8x
10.3x
7.2x
13.8x
10.0x
7.8x
8.8x
7.1x
12.5x
9.0x
4.9x
8.3x
6.5x
14.8x
8.6x
5.8x
8.0x
5.3x
11.6x
7.7x
5.1x
6.8x
5.0x
10.1x
6.7x
2.3%
3.5%
5.7%
1.5%
3.3%
2.3%
3.5%
5.7%
2.9%
3.6%
Sportswear Brands
Anta
China Dongxiang^
Li Ning
Xtep
361 Degrees^
Peak Sports^
Average
2020 HK N
3818 HK NC
2331 HK N
1368 HK N
1361 HK NC
1968 HK NC
11.8
NA
5.4
3.9
NA
NA
11.4
1.4
5.9
3.4
1.9
2.1
3,677
1,021
1,034
949
515
571
10.9%
15.5%
NA
3.0%
19.1%
23.2%
17.1x 15.5x
32.0x 27.4x
-15.7x -302.4x
9.6x
9.7x
12.2x
9.7x
14.9x 11.3x
17.1x 14.7x
13.9x
24.0x
30.4x
9.0x
8.6x
9.8x
13.1x
11.5x
8.9x
-671.1x
7.5x
4.9x
3.8x
7.3x
10.4x
26.9x
26.3x
7.5x
3.1x
9.4x
19.7x
12.1x
6.9x
2.1x
12.0x
9.5x
4.4%
1.0%
0.0%
5.6%
7.1%
3.8%
4.4%
4.9%
1.0%
0.0%
5.7%
7.1%
3.8%
4.5%
20.9x
104.6x
62.8x
13.8x
11.7x
13.8x
11.7x
9.5x
18.2x
13.9x
5.3x
48.6x
26.9x
10.0x
25.2x
19.9x
10.9x
16.5x
10.3x
22.5x
21.7x
12.3x
16.7x
8.8x
19.7x
18.1x
10.8x
14.4x
NA
14.2x
NA
4.2x
9.2x
17.2x
12.7x
11.2x
8.5x
Supermarkets, Hypermarkets,
Convenience Stores
Beijing Jingkelong^
Sun Art
Lianhua^
Wumart Stores^
Average
China Average
814 HK
6808 HK
980 HK
1025 HK
NC
UW
NC
NC
NA
NA
NA
8.6
NA
NA
1.3
7.1
1.9
9.2
4.5
6.4
2,735
8,418
99
11,274
649
1,079
33.9%
NA
6.5%
13.1%
4.9%
-0.7%
Prices as of June 16, 2014, ^ Consensus estimates used for the company. * Values for next FY taken since FY ends in Jan-May period.
24
-3.6%
-7.7%
-6.6%
3.5%
-5.0%
FCF Yield
14E
15E
13.0
1.6
NA
NA
493 HK NC
002024 CH NC
4.9%
3.3%
0.0%
4.8%
3.4%
13
OW
UW
NC
NC
Electrical Appliance
Gome Electrical Appliances^
Suning^
Average
3308 HK
3368 HK
825 HK
848 HK
PT
1.4%
2.3%
-6.6%
3.5%
-2.0%
2.7%
9.6%
-6.6%
3.5%
-0.3%
11.1%
16.4%
19.8%
17.8%
16.3%
9.8%
15.2%
22.5%
22.3%
17.5%
10.0%
15.6%
20.4%
21.7%
16.9%
0.9x
1.7x
1.8x
3.3x
1.9x
0.8x
1.5x
1.5x
2.9x
1.7x
0.8x
1.3x
1.3x
2.5x
1.5x
5.5%
1.0%
1.9%
6.1%
7.1%
3.8%
4.7%
19.2%
2.7%
-0.7%
12.8%
6.8%
7.1%
9.7%
20.2%
2.9%
7.2%
13.0%
8.2%
8.3%
10.5%
3.1x
0.9x
2.2x
1.3x
0.7x
0.9x
1.4x
2.9x
0.7x
2.2x
1.2x
0.7x
0.8x
1.3x
2.7x
0.7x
2.2x
1.1x
0.6x
0.8x
1.2x
1.6%
NA
1.6%
8.4%
-4.1%
2.2%
8.4%
-4.1%
2.2%
8.4%
-4.1%
2.2%
1.0x
1.8x
1.4x
1.0x
1.8x
1.4x
NA
12.7x
NA
4.1x
8.4x
NA
10.8x
NA
3.2x
7.0x
0.0%
3.8%
NA
4.9%
2.9%
-13.8%
3.2%
28.5%
6.1%
6.0%
3.7%
15.6%
5.8%
16.5%
10.4%
0.4x
3.7x
1.2x
1.7x
1.7x
0.4x
3.6x
1.2x
1.7x
1.7x
0.4x
3.2x
1.1x
1.5x
1.5x
10.4x
8.1x
3.9% 3.8%
1.4x
1.3x
0.0%
2.3%
NA
4.9%
2.4%
4.0%
2.9%
3.3%
-23.8%
3.7%
0.8%
3.3%
-4.0%
3.5%
3.6%
16.2%
5.4%
14.2%
9.8%
4.1%
17.0%
6.8%
14.7%
10.7%
Company
BBG
Ticker
RTG
PT
EPS
Price Mkt Cap
CAGR
(LC) USD mlns 2013-15E
13
P/E
14E
15E
13
EV/EBITDA
14E
15E
Dividend Yield
13
14E
15E
13
FCF Yield
14E
15E
13
ROE
14E
15E
13
P/BV
14E
15E
HONG KONG
Apparel
Esprit Holdings
Giordano
I.T*
330 HK
709 HK
999 HK
UW
N
OW
11.3
4.2
2.8
11.4
4.6
2.8
2,851
934
444
NA
-13.1%
-8.2%
-4.9x 194.4x
10.9x 14.2x
9.2x 12.6x
40.8x
14.5x
10.9x
-4.3x
7.4x
3.5x
12.3x
9.2x
3.1x
8.6x
9.4x
2.5x
0.0%
8.7%
1.1%
0.3%
6.6%
3.6%
1.3x
2.3x
1.3x
1.3x
2.4x
1.2x
1.3x
2.3x
1.2x
Jewelry Retail
Chow Sang Sang^
Luk Fook*^
116 HK
590 HK
NC
NC
NA
NA
19.4
19.4
1,696
1,474
10.6%
16.5%
10.8x 10.3x
9.6x 7.2x
8.8x
7.1x
8.3x
6.5x
8.0x
5.3x
6.8x
5.0x
3.5%
5.7%
3.5%
5.7%
3.5%
5.7%
3.7%
0.8%
3.7%
0.8%
3.7%
0.8%
1.7x
1.8x
1.5x
1.5x
1.3x
1.3x
Department Stores
Lifestyle
1212 HK
OW
19.0
14.9
3,142
-3.6%
10.2x 12.5x
11.0x
11.4x
10.6x
9.2x
5.2%
3.2%
3.7%
8.4%
8.5%
9.2%
2.4x
2.0x
1.7x
Supermarkets, Hypermarkets,
Convenience Stores
Convenience Retail Asia^
Sun Art
Dairy Farm
831 HK
6808 HK
DFI SP
NC
NC
N
NA
NA
9.0
5.2
9.2
10.5
504
11,274
14,170
9.1%
12.8%
6.8%
24.9x 26.1x
25.4x 23.0x
28.3x 27.4x
20.9x
20.1x
24.8x
12.8x
10.8x
15.9x
13.5x
9.5x
14.3x
11.2x
8.2x
13.0x
2.4%
3.0%
2.2%
2.4%
3.0%
2.2%
2.4%
3.0%
2.4%
3.5%
0.6%
2.9%
3.5%
0.6%
5.3%
3.5%
0.6%
5.6%
3.6x
3.7x
11.1x
4.8x
3.5x
9.5x
4.5x
3.2x
8.1x
653 HK
973 HK
178 HK
NC
N
N
NA
18.2
6.8
1.2
17.5
5.2
532
3,342
1,900
15.8%
-5.1%
7.0%
14.8x
19.9x
18.3x
14.8x
11.0x
22.1x
16.0x
17.3x
9.7x
11.3x
18.0x
9.3x
8.3x
12.4x
16.4x
10.2x
7.2x
11.6x
15.5x
9.0x
4.0%
1.8%
3.9%
3.5%
4.0%
1.3%
4.3%
3.3%
4.0%
1.8%
4.5%
3.5%
5.2%
2.6%
4.3%
3.2%
5.2%
2.2%
5.1%
4.5%
5.2%
4.3%
4.9%
4.5%
76.2%
17.8%
45.8%
24.4%
10.1x
3.3x
7.7x
4.2x
6.9x
3.2x
6.8x
3.7x
5.9x
2.9x
6.0x
3.3x
12.1x
27.3x
16.9x
32.0x
69.0%
12.0%
42.7%
23.3%
63.0%
13.8%
39.8%
22.9%
Prices as of June 16, 2014, ^ Consensus estimates used for the company. * Values for next FY taken since FY ends in Jan-May period.
25
Company
Instant noodles & juices
Tingyi
Uni-president China
Tibet 5100 Water Resources
Average
Snack manufacturers
Labixiaoxin^
Want Want
Average
Personal Care
Hengan International
Vinda^
Bawang^
Average
Breweries
Beijing Yanjing Brewery^
China Resources Enterprise
Tsingtao Brewery
Average
Liquor
Kweichow Moutai^
Luzhou Laojiao^
Shanxi Fen Wine^
Wuliangye Yibin^
Average
Wineries
China Foods
Dynasty Fine Wines^
Yantai Changyu Pioneer Wine^
Average
PT
EPS
Price Mkt Cap
CAGR
(LC) USD mlns 2013-15E
13
P/E
14E
15E
13
Dividend Yield
13
14E
15E
13
FCF Yield
14E
15E
13
ROE
14E
15E
13
P/BV
14E
15E
322 HK UW
220 HK UW
1115 HK NR
18.5
4.0
0.0
21.3
5.7
2.7
15,347
3,170
891
18.4%
6.3%
13.3%
37.7x
32.7x
11.7x
27.4x
30.7x
31.4x
10.4x
24.2x
26.9x
28.9x
9.1x
21.6x
15.0x
11.6x
7.5x
11.3x
12.1x
14.6x
6.0x
10.9x
10.9x
12.3x
4.7x
9.3x
1.0%
1.1%
0.0%
0.7%
1.3%
0.6%
0.0%
0.7%
5.3x
1.9x
2.2x
3.1x
4.8x
1.9x
1.8x
2.8x
4.3x
1.8x
1.6x
2.5x
1262 HK NC
151 HK N
NA
10.5
3.0
10.4
438
17,760
13.8%
15.6%
8.4x 7.9x
25.9x 22.3x
17.1x 15.1x
6.5x
19.3x
12.9x
4.8x
18.8x
11.8x
4.7x
16.2x
10.5x
3.8x
13.8x
8.8x
2.7%
2.6%
2.6%
2.7%
3.0%
2.8%
2.7%
3.5%
3.1%
4.8%
4.6%
4.7%
1.4x
9.1x
5.3x
1.3x
8.1x
4.7x
1.1x
7.1x
4.1x
1044 HK OW
3331 HK NC
1338 HK NC
91.0
NA
NA
79.0
12.2
0.4
12,517
1,566
139
15.8%
12.3%
NA
26.1x
23.0x
NA
24.6x
22.6x
21.4x
99.2x
47.8x
19.5x
18.3x
29.8x
22.5x
18.4x
14.7x
NA
16.5x
15.9x
13.4x
NA
14.7x
13.6x
11.4x
NA
12.5x
2.3%
1.3%
0.0%
1.2%
2.9%
1.3%
0.0%
1.4%
5.9x
2.7x
NA
4.3x
5.4x
2.4x
NA
3.9x
4.9x
2.2x
NA
3.6x
000729 CH NC
291 HK N
168 HK UW
NA
20.0
45.0
6.6
21.4
60.5
2,982
6,637
9,646
8.2%
7.0%
4.8%
22.6x
27.0x
33.0x
27.5x
21.2x
28.5x
32.8x
27.5x
19.3x
23.6x
30.0x
24.3x
NA
8.3x
26.5x
17.4x
NA
7.4x
24.2x
15.8x
NA
5.9x
22.2x
14.1x
NA
1.3%
0.8%
1.0%
NA
1.2%
0.8%
1.0%
NA
5.9%
1.4% -2.8%
0.9% 2.1%
1.2% 1.7%
7.4%
4.2%
13.6%
8.4%
1.8x
1.2x
4.6x
2.5x
1.5x
1.1x
4.2x
2.3x
1.5x
1.1x
3.8x
2.1x
600519 CH
000568 CH
600809 CH
000858 CH
NC
NC
NC
NC
NA
NA
NA
NA
152.5
16.4
13.1
17.1
25,392
3,686
1,823
10,410
9.3%
-10.5%
-13.9%
-6.1%
10.7x 10.1x
6.5x 8.7x
8.5x 11.1x
7.7x 8.8x
8.4x 9.7x
9.0x
8.1x
11.5x
8.8x
9.3x
6.5x
3.0x
3.9x
3.1x
4.1x
5.7x
2.9x
7.6x
3.3x
4.9x
4.8x
2.1x
6.1x
2.6x
3.9x
NA
NA
NA
NA
NA
NA
NA
NA
NA
NA
NA
NA
NA
NA
NA
28.3%
23.0%
23.0%
16.3%
22.7%
3.7x
2.2x
2.8x
1.8x
2.6x
3.0x
2.0x
2.7x
1.6x
2.3x
2.5x
1.7x
2.5x
1.4x
2.0x
506 HK N
828 HK NC
200869 CH NC
2.7
NA
NA
2.8
1.4
16.9
996
232
2,302
NA
NA
-6.2%
-12.3x
80.0x
7.4x
25.0x
9.4x
NA
NA
9.4x
6.9x
NA
NA
6.9x
0.0%
0.0%
NA
0.0%
0.5%
0.0%
NA
0.3%
2.3%
0.0%
NA
1.2%
1.3x
NA
1.4x
1.4x
1.2x
NA
1.3x
1.3x
1.1x
NA
1.2x
1.2x
Prices as of June 16, 2014, ^ Consensus estimates used for the company. * Values for next FY taken since FY ends in Jan-May period.
26
EV/EBITDA
14E
15E
4.8%
4.1%
4.4%
4.8%
2.7%
3.8%
-2.0%
-25.4%
-1.5%
-9.6%
35.9%
37.6%
33.5%
24.3%
32.8%
30.8%
24.6%
21.6%
17.5%
23.6%
Company
Dairies
Bright Dairy^
China Mengniu Dairy
China Modern Dairy^
Biostime^
Beingimate^
Huishan^
Yashili International^
Inner Mongolia Yili Industrial^
Average
Food retailers
Beijing Jingkelong^
Sun Art^
Lianhua^
Wumart Stores^
Average
China Restaurants
Caf de Coral*
Ajisen China Holdings Ltd.
Gourmet Master^
Wowprime
Tenfu
Average
Meat Processors
China Yurun
Henan Shuanghui^
Average
Tobacco and Tobacco Flavour
Huabao International
AMVIG Holdings^
Average
Agri-industrial companies
China Agri-Industries
PT
13
P/E
14E
15E
13
EV/EBITDA
14E
15E
Dividend Yield
13
14E
15E
13
0.1%
-2.0%
-3.1%
1.8%
-0.8%
NA
-0.7%
3.0%
-0.2%
FCF Yield
14E
15E
13
ROE
14E
15E
P/BV
14E
15E
4.6x
3.4x
2.2x
8.9x
3.3x
3.2x
2.4x
4.3x
4.0x
4.2x
2.7x
1.8x
7.7x
3.1x
1.5x
2.4x
3.6x
3.4x
3.7x
2.3x
1.6x
6.4x
2.7x
1.5x
2.2x
3.0x
2.9x
600597 CH
2319 HK
1117 HK
1112 HK
002570 CH
6863 HK
1230 HK
600887 CH
NC
OW
NC
NC
NC
NC
NC
NC
NA
43.0
NA
NA
NA
NA
NA
NA
16.1
36.0
3.1
47.0
13.8
1.8
2.8
32.9
3,169
9,081
1,949
3,661
2,261
3,383
1,267
10,779
38.9%
34.2%
63.0%
16.8%
13.0%
27.9%
3.4%
23.2%
42.0x
32.5x
28.0x
22.6x
19.2x
19.8x
15.4x
22.3x
25.2x
30.6x
23.5x
13.8x
20.7x
18.2x
15.6x
17.3x
17.9x
19.7x
21.8x
18.0x
10.5x
16.5x
15.0x
12.1x
14.4x
14.7x
15.4x
NA
18.0x
22.6x
15.0x
12.3x
17.6x
8.2x
17.0x
15.8x
NA
11.4x
11.8x
13.5x
11.9x
11.1x
10.6x
11.1x
11.6x
NA
8.8x
9.7x
10.5x
9.5x
10.0x
8.6x
8.7x
9.4x
NA
0.7%
0.0%
NA
NA
1.5%
1.7%
NA
1.0%
NA
0.9%
0.0%
NA
NA
1.5%
1.7%
NA
1.0%
NA
1.1%
0.0%
NA
NA
1.5%
1.7%
NA
1.1%
814 HK
6808 HK
980 HK
1025 HK
NC
NC
NC
NC
NA
NA
NA
NA
1.9
9.2
4.5
6.4
99
11,274
649
1,079
6.5%
12.8%
4.9%
-0.7%
10.0x
25.4x
19.9x
10.9x
16.6x
10.3x
23.0x
21.7x
12.3x
16.8x
8.8x
20.1x
18.1x
10.8x
14.5x
NA
10.8x
NA
4.2x
7.5x
NA
9.5x
NA
4.1x
6.8x
NA
8.2x
NA
3.2x
5.7x
0.0%
3.0%
0.0%
4.9%
2.0%
0.0%
3.0%
0.0%
4.9%
2.0%
3.7%
15.6%
5.8%
16.5%
10.4%
3.6%
16.0%
5.4%
14.2%
9.8%
4.1%
16.8%
6.8%
14.7%
10.6%
0.4x
3.7x
1.2x
1.7x
1.7x
0.4x
3.5x
1.2x
1.7x
1.7x
0.4x
3.2x
1.1x
1.5x
1.5x
341 HK
538 HK
2723 TT
2727 TT
6868 HK
N
N
NC
NC
NC
23.4
6.5
NA
NA
NA
25.4
6.1
237.0
447.0
3.3
1,893
853
1,115
1,147
522
10.9%
13.6%
50.0%
11.3%
NA
26.5x
23.6x
48.3x
NA
NA
32.8x
24.2x
21.0x
31.5x
NA
NA
25.6x
21.6x
18.3x
21.5x
NA
NA
20.4x
15.6x
11.7x
NA
NA
NA
13.6x
14.0x
10.3x
NA
NA
NA
12.1x
12.3x
8.9x
NA
NA
NA
10.6x
3.6%
2.7%
NA
NA
5.9%
4.0%
3.3%
3.0%
NA
NA
5.9%
4.1%
3.7%
3.5%
NA
NA
5.9%
4.3%
12.8%
8.7%
11.0%
NA
12.5%
11.3%
15.8% 17.2%
9.2% 10.2%
16.0% NA
NA
NA
12.5% NA
13.4% 13.7%
4.1x
2.0x
NA
NA
NA
3.0x
3.9x
1.9x
NA
NA
NA
2.9x
3.8x
1.8x
NA
NA
NA
2.8x
1068 HK NC
000895 CH NC
NA
NA
3.7
35.5
863
12,532
NA
21.8%
NA
20.0x
20.0x
NA
16.1x
16.1x
42.7x
13.5x
28.1x
28.0x
13.0x
20.5x
11.6x
10.4x
11.0x
7.7x
8.2x
8.0x
0.0%
NA
0.0%
0.0%
NA
0.0%
0.5x
4.1x
2.3x
0.4x
4.7x
2.6x
0.4x
3.8x
2.1x
336 HK NC
2300 HK NC
NA
NA
4.0
3.0
1,612
353
8.6%
4.8%
7.4x
6.8x
7.1x
6.7x
6.5x
6.6x
6.3x
6.1x
6.2x
5.0x
3.9x
4.4x
4.6x
2.9x
3.8x
3.8x
2.4x
3.1x
4.5%
5.7%
5.1%
4.5%
5.7%
5.1%
1.6x
0.7x
1.2x
1.5x
0.6x
1.1x
1.3x
0.6x
0.9x
606 HK N
3.8
2.9
1,971
-13.5%
10.4x
23.2x
14.0x
10.8x
13.3x
11.1x
2.4%
1.1%
0.5x
0.6x
0.5x
1.7%
3.6%
NA
2.9%
6.7%
3.7%
13
3.8%
4.5%
NA
2.9%
6.7%
4.5%
4.4%
5.8%
NA
2.9%
6.7%
5.0%
2.4%
3.9%
Prices as of June 16, 2014, ^ Consensus estimates used for the company. * Values for next FY taken since FY ends in Jan-May period.
27
Companies Discussed in This Report (all prices in this report as of market close on 16 June 2014)
China Mengniu Dairy Co. Ltd. (2319.HK/HK$35.50/Overweight), Hengan International Group Ltd
(1044.HK/HK$79.00/Overweight), Sun Art Retail Group Limited (6808.HK/HK$9.16/Underweight), Want Want China
Holdings Ltd (0151.HK/HK$10.42/Neutral)
Analyst Certification: The research analyst(s) denoted by an AC on the cover of this report certifies (or, where multiple research
analysts are primarily responsible for this report, the research analyst denoted by an AC on the cover or within the document
individually certifies, with respect to each security or issuer that the research analyst covers in this research) that: (1) all of the views
expressed in this report accurately reflect his or her personal views about any and all of the subject securities or issuers; and (2) no part of
any of the research analyst's compensation was, is, or will be directly or indirectly related to the specific recommendations or views
expressed by the research analyst(s) in this report. For all Korea-based research analysts listed on the front cover, they also certify, as per
KOFIA requirements, that their analysis was made in good faith and that the views reflect their own opinion, without undue influence or
intervention.
Important Disclosures
Client: J.P. Morgan currently has, or had within the past 12 months, the following company(ies) as clients: China Mengniu Dairy Co.
Ltd., Hengan International Group Ltd, Want Want China Holdings Ltd.
Client/Investment Banking: J.P. Morgan currently has, or had within the past 12 months, the following company(ies) as investment
banking clients: Hengan International Group Ltd, Want Want China Holdings Ltd.
Client/Non-Investment Banking, Securities-Related: J.P. Morgan currently has, or had within the past 12 months, the following
company(ies) as clients, and the services provided were non-investment-banking, securities-related: Want Want China Holdings Ltd.
Client/Non-Securities-Related: J.P. Morgan currently has, or had within the past 12 months, the following company(ies) as clients,
and the services provided were non-securities-related: Want Want China Holdings Ltd.
Investment Banking (past 12 months): J.P. Morgan received in the past 12 months compensation from investment banking Hengan
International Group Ltd, Want Want China Holdings Ltd.
Investment Banking (next 3 months): J.P. Morgan expects to receive, or intends to seek, compensation for investment banking
services in the next three months from Hengan International Group Ltd, Want Want China Holdings Ltd.
Non-Investment Banking Compensation: J.P. Morgan has received compensation in the past 12 months for products or services
other than investment banking from Want Want China Holdings Ltd.
Company-Specific Disclosures: Important disclosures, including price charts, are available for compendium reports and all J.P. Morgan
covered companies by visiting https://jpmm.com/research/disclosures, calling 1-800-477-0406, or e-mailing
research.disclosure.inquiries@jpmorgan.com with your request. J.P. Morgans Strategy, Technical, and Quantitative Research teams may
screen companies not covered by J.P. Morgan. For important disclosures for these companies, please call 1-800-477-0406 or e-mail
research.disclosure.inquiries@jpmorgan.com.
28
Sun Art Retail Group Limited (6808.HK, 6808 HK) Price Chart
24
18
UW HK$8.6
Price(HK$) 12
Date
15-May-14 UW
9.93
8.60
0
Jul
11
Oct
11
Jan
12
Apr
12
Jul
12
Oct
12
Jan
13
Apr
13
Jul
13
Oct
13
Jan
14
Apr
14
Jul
14
Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage May 15, 2014.
China Mengniu Dairy Co. Ltd. (2319.HK, 2319 HK) Price Chart
75
OW HK$23
60
UW HK$14.5
OW HK$24
OW HK$25
OW HK$33
OW HK$26
OW HK$38.1
OW HK$36
UW HK$18
UW HK$3.8
UW HK$8.1
OW HK$32
OW HK$30
OW HK$26
OW HK$30
OW HK$35
OW HK$27
OW OW
HK$28
HK$24
OW HK$30.5
OW HK$43
45
Price(HK$)
30
15
0
Oct
06
Apr
08
Oct
09
Apr
11
Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Apr 10, 2008.
Oct
12
Apr
14
Date
10-Apr-08
UW
20.35
18.00
21-Sep-08 UW
20.00
3.80
17-Apr-09
UW
13.02
8.10
28-Jun-09
UW
18.60
14.50
09-Sep-09 OW
19.48
23.00
08-Dec-09 OW
28.80
32.00
29-Apr-10
OW
24.25
30.00
01-Sep-10 OW
22.30
26.00
02-May-11 OW
24.25
30.00
31-Aug-11 OW
26.60
35.00
12-Oct-11
OW
25.65
33.00
10-Jan-12
OW
19.74
24.00
10-Feb-12 OW
22.40
27.00
27-Mar-12 OW
20.90
26.00
02-Jul-12
OW
20.35
25.00
28-Aug-12 OW
23.10
28.00
13-Dec-12 OW
20.50
24.00
19-Jun-13
OW
26.85
30.50
29-Aug-13 OW
29.85
36.00
04-Nov-13 OW
33.00
38.10
26-Mar-14 OW
35.55
43.00
29
OW HK$33.6
OW HK$70
N HK$73
150
OW HK$32.4
OW HK$31.5
N HK$43
OW HK$91
120
N HK$25.9
OW HK$36.4
N HK$19
N HK$30
N HK$39 N HK$60
N HK$65
OW HK$67
N HK$67
UW HK$53
UW HK$62
N HK$66N HK$82
OW HK$90
Price(HK$)
90
60
30
0
Oct
06
Apr
08
Oct
09
Apr
11
Oct
12
Apr
14
Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Jun 13, 2007.
Date
13-Jun-07
27.65
25.90
23-Jul-07
OW
27.25
32.40
05-Sep-07 OW
25.15
33.60
30-Jan-08
OW
28.65
36.40
19-Mar-08 OW
25.40
31.50
18-Sep-08 N
20.30
19.00
08-Mar-09 N
27.15
30.00
16-Jun-09
36.50
39.00
03-Sep-09 N
41.70
43.00
26-Mar-10 N
58.00
60.00
30-Aug-10 N
68.55
65.00
22-Nov-10 N
68.75
70.00
25-Jan-11
OW
58.85
70.00
30-Mar-11 OW
59.75
67.00
27-Jul-11
67.45
67.00
12-Oct-11
UW
65.15
51.00
28-Mar-12 UW
70.85
53.00
30-Aug-12 UW
74.20
62.00
15-Sep-12 UW
75.60
61.00
16-Jan-13
73.55
66.00
27-Mar-13 N
76.70
64.00
01-May-13 N
77.80
73.00
27-Aug-13 N
84.80
82.00
28-Jan-14
OW
78.15
90.00
25-Mar-14 OW
81.25
91.00
Want Want China Holdings Ltd (0151.HK, 151 HK) Price Chart
Date
OW HK$8.8
N HK$6
21
N HK$5.4
N HK$5.8
N HK$6.5
N HK$5.2
N HK$5.8
Price(HK$) 14
N HK$8
N HK$8.5
N HK$9.5
N HK$7
N HK$7.6 N HK$9 N HK$10
N HK$10.5
0
Mar
08
Dec
08
Sep
09
Jun
10
Mar
11
Dec
11
Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Feb 09, 2010.
Sep
12
Jun
13
Mar
14
09-Feb-10 N
5.08
5.20
10-Mar-10 N
5.86
5.40
28-Jun-10
6.50
5.80
25-Aug-10 N
6.06
5.80
04-Nov-10 OW
7.43
8.80
17-Jul-11
7.07
8.00
24-Aug-11 N
6.56
6.50
12-Oct-11
6.93
6.00
07-Mar-12 N
7.82
7.00
02-Jul-12
9.76
7.60
30-Aug-12 N
10.14
8.50
16-Jan-13
10.38
9.00
05-Mar-13 N
11.48
9.50
27-Aug-13 N
11.42
10.00
12-Mar-14 N
11.36
10.50
The chart(s) show J.P. Morgan's continuing coverage of the stocks; the current analysts may or may not have covered it over the entire
period.
J.P. Morgan ratings or designations: OW = Overweight, N= Neutral, UW = Underweight, NR = Not Rated
Explanation of Equity Research Ratings, Designations and Analyst(s) Coverage Universe:
J.P. Morgan uses the following rating system: Overweight [Over the next six to twelve months, we expect this stock will outperform the
average total return of the stocks in the analysts (or the analysts teams) coverage universe.] Neutral [Over the next six to twelve
months, we expect this stock will perform in line with the average total return of the stocks in the analysts (or the analysts teams)
coverage universe.] Underweight [Over the next six to twelve months, we expect this stock will underperform the average total return of
30
the stocks in the analysts (or the analysts teams) coverage universe.] Not Rated (NR): J.P. Morgan has removed the rating and, if
applicable, the price target, for this stock because of either a lack of a sufficient fundamental basis or for legal, regulatory or policy
reasons. The previous rating and, if applicable, the price target, no longer should be relied upon. An NR designation is not a
recommendation or a rating. In our Asia (ex-Australia) and U.K. small- and mid-cap equity research, each stocks expected total return is
compared to the expected total return of a benchmark country market index, not to those analysts coverage universe. If it does not appear
in the Important Disclosures section of this report, the certifying analysts coverage universe can be found on J.P. Morgans research
website, www.jpmorganmarkets.com.
Coverage Universe: Sener, Kurumlu Ebru: Ajisen China Holdings Ltd (0538.HK), Belle International Holdings Ltd. (1880.HK), Cafe
de Coral Holdings Ltd (0341.HK), China Foods Ltd (0506.HK), China Mengniu Dairy Co. Ltd. (2319.HK), China Resources Enterprise
(0291.HK), Chow Tai Fook Jewellery Company Ltd. (1929.HK), Dairy Farm International Holdings Limited (DAIR.SI), Esprit Holdings
(0330.HK), Golden Eagle Retail Group Ltd (3308.HK), Hengan International Group Ltd (1044.HK), Li & Fung (0494.HK), Lifestyle
International Holdings (1212.HK), New World Department Stores Ltd (0825.HK), Parkson Retail Group Ltd (3368.HK), Prada S.P.A
(1913.HK), Tibet 5100 Water Resources Holdings Ltd (1115.HK), Tingyi (Cayman Islands) Holding Corp (0322.HK), Tsingtao Brewery
- A (600600.SS), Tsingtao Brewery - H (0168.HK), Uni-President China Holdings Ltd (0220.HK), Want Want China Holdings Ltd
(0151.HK)
Li, Shen Wei: Anta Sports Products Ltd. (2020.HK), China Lilang Ltd. (1234.HK), Daphne International (0210.HK), Giordano
(0709.HK), I.T Ltd. (0999.HK), L'Occitane International SA (0973.HK), Li Ning Co Ltd (2331.HK), Ports Design (0589.HK), Sa Sa
International Holdings Limited (0178.HK), Sun Art Retail Group Limited (6808.HK), Trinity Limited (0891.HK), Xtep International
Holdings Limited (1368.HK)
J.P. Morgan Equity Research Ratings Distribution, as of March 31, 2014
Overweight
(buy)
44%
58%
45%
78%
Neutral
(hold)
44%
49%
48%
67%
Underweight
(sell)
11%
40%
7%
60%
Equity Valuation and Risks: For valuation methodology and risks associated with covered companies or price targets for covered
companies, please see the most recent company-specific research report at http://www.jpmorganmarkets.com, contact the primary analyst
or your J.P. Morgan representative, or email research.disclosure.inquiries@jpmorgan.com.
Equity Analysts' Compensation: The equity research analysts responsible for the preparation of this report receive compensation based
upon various factors, including the quality and accuracy of research, client feedback, competitive factors, and overall firm revenues.
Registration of non-US Analysts: Unless otherwise noted, the non-US analysts listed on the front of this report are employees of non-US
affiliates of JPMS, are not registered/qualified as research analysts under NASD/NYSE rules, may not be associated persons of JPMS,
and may not be subject to FINRA Rule 2711 and NYSE Rule 472 restrictions on communications with covered companies, public
appearances, and trading securities held by a research analyst account.
Other Disclosures
J.P. Morgan ("JPM") is the global brand name for J.P. Morgan Securities LLC ("JPMS") and its affiliates worldwide. J.P. Morgan Cazenove is a marketing
name for the U.K. investment banking businesses and EMEA cash equities and equity research businesses of JPMorgan Chase & Co. and its subsidiaries.
All research reports made available to clients are simultaneously available on our client website, J.P. Morgan Markets. Not all research content is
redistributed, e-mailed or made available to third-party aggregators. For all research reports available on a particular stock, please contact your sales
representative.
Options related research: If the information contained herein regards options related research, such information is available only to persons who have
received the proper option risk disclosure documents. For a copy of the Option Clearing Corporation's Characteristics and Risks of Standardized Options,
please contact your J.P. Morgan Representative or visit the OCC's website at http://www.optionsclearing.com/publications/risks/riskstoc.pdf
Legal Entities Disclosures
U.S.: JPMS is a member of NYSE, FINRA, SIPC and the NFA. JPMorgan Chase Bank, N.A. is a member of FDIC. U.K.: JPMorgan Chase N.A., London
Branch, is authorised by the Prudential Regulation Authority and is subject to regulation by the Financial Conduct Authority and to limited regulation by
the Prudential Regulation Authority. Details about the extent of our regulation by the Prudential Regulation Authority are available from J.P. Morgan on
31
request. J.P. Morgan Securities plc (JPMS plc) is a member of the London Stock Exchange and is authorised by the Prudential Regulation Authority and
regulated by the Financial Conduct Authority and the Prudential Regulation Authority. Registered in England & Wales No. 2711006. Registered Office 25
Bank Street, London, E14 5JP. South Africa: J.P. Morgan Equities South Africa Proprietary Limited is a member of the Johannesburg Securities
Exchange and is regulated by the Financial Services Board. Hong Kong: J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) is regulated
by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong and/or J.P. Morgan Broking (Hong Kong) Limited (CE
number AAB027) is regulated by the Securities and Futures Commission in Hong Kong. Korea: J.P. Morgan Securities (Far East) Ltd, Seoul Branch, is
regulated by the Korea Financial Supervisory Service. Australia: J.P. Morgan Australia Limited (JPMAL) (ABN 52 002 888 011/AFS Licence No:
238188) is regulated by ASIC and J.P. Morgan Securities Australia Limited (JPMSAL) (ABN 61 003 245 234/AFS Licence No: 238066) is regulated by
ASIC and is a Market, Clearing and Settlement Participant of ASX Limited and CHI-X. Taiwan: J.P.Morgan Securities (Taiwan) Limited is a participant
of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Bureau. India: J.P. Morgan India Private Limited,
having its registered office at J.P. Morgan Tower, Off. C.S.T. Road, Kalina, Santacruz East, Mumbai - 400098, is a member of the National Stock
Exchange of India Limited (SEBI Registration Number - INB 230675231/INF 230675231/INE 230675231) and Bombay Stock Exchange Limited (SEBI
Registration Number - INB 010675237/INF 010675237) and is regulated by Securities and Exchange Board of India. For non local research reports, this
material is not distributed in India by J.P. Morgan India Private Limited. Thailand: This material is issued and distributed in Thailand by JPMorgan
Securities (Thailand) Ltd., which is a member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and
Exchange Commission and its registered address is 3rd Floor, 20 North Sathorn Road, Silom, Bangrak, Bangkok 10500. Indonesia: PT J.P. Morgan
Securities Indonesia is a member of the Indonesia Stock Exchange and is regulated by the OJK a.k.a. BAPEPAM LK. Philippines: J.P. Morgan Securities
Philippines Inc. is a Trading Participant of the Philippine Stock Exchange and a member of the Securities Clearing Corporation of the Philippines and the
Securities Investor Protection Fund. It is regulated by the Securities and Exchange Commission. Brazil: Banco J.P. Morgan S.A. is regulated by the
Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. Mexico: J.P. Morgan Casa de Bolsa, S.A. de C.V., J.P. Morgan Grupo
Financiero is a member of the Mexican Stock Exchange and authorized to act as a broker dealer by the National Banking and Securities Exchange
Commission. Singapore: This material is issued and distributed in Singapore by or through J.P. Morgan Securities Singapore Private Limited (JPMSS)
[MCI (P) 199/03/2014 and Co. Reg. No.: 199405335R] which is a member of the Singapore Exchange Securities Trading Limited and is regulated by the
Monetary Authority of Singapore (MAS) and/or JPMorgan Chase Bank, N.A., Singapore branch (JPMCB Singapore) which is regulated by the MAS. This
material is provided in Singapore only to accredited investors, expert investors and institutional investors, as defined in Section 4A of the Securities and
Futures Act, Cap. 289. Recipients of this document are to contact JPMSS or JPMCB Singapore in respect of any matters arising from, or in connection
with, the document. Japan: JPMorgan Securities Japan Co., Ltd. is regulated by the Financial Services Agency in Japan. Malaysia: This material is issued
and distributed in Malaysia by JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) which is a Participating Organization of Bursa Malaysia Berhad and a
holder of Capital Markets Services License issued by the Securities Commission in Malaysia. Pakistan: J. P. Morgan Pakistan Broking (Pvt.) Ltd is a
member of the Karachi Stock Exchange and regulated by the Securities and Exchange Commission of Pakistan. Saudi Arabia: J.P. Morgan Saudi Arabia
Ltd. is authorized by the Capital Market Authority of the Kingdom of Saudi Arabia (CMA) to carry out dealing as an agent, arranging, advising and
custody, with respect to securities business under licence number 35-07079 and its registered address is at 8th Floor, Al-Faisaliyah Tower, King Fahad
Road, P.O. Box 51907, Riyadh 11553, Kingdom of Saudi Arabia. Dubai: JPMorgan Chase Bank, N.A., Dubai Branch is regulated by the Dubai Financial
Services Authority (DFSA) and its registered address is Dubai International Financial Centre - Building 3, Level 7, PO Box 506551, Dubai, UAE.
Country and Region Specific Disclosures
U.K. and European Economic Area (EEA): Unless specified to the contrary, issued and approved for distribution in the U.K. and the EEA by JPMS plc.
Investment research issued by JPMS plc has been prepared in accordance with JPMS plc's policies for managing conflicts of interest arising as a result of
publication and distribution of investment research. Many European regulators require a firm to establish, implement and maintain such a policy. This
report has been issued in the U.K. only to persons of a kind described in Article 19 (5), 38, 47 and 49 of the Financial Services and Markets Act 2000
(Financial Promotion) Order 2005 (all such persons being referred to as "relevant persons"). This document must not be acted on or relied on by persons
who are not relevant persons. Any investment or investment activity to which this document relates is only available to relevant persons and will be
engaged in only with relevant persons. In other EEA countries, the report has been issued to persons regarded as professional investors (or equivalent) in
their home jurisdiction. Australia: This material is issued and distributed by JPMSAL in Australia to "wholesale clients" only. This material does not take
into account the specific investment objectives, financial situation or particular needs of the recipient. The recipient of this material must not distribute it to
any third party or outside Australia without the prior written consent of JPMSAL. For the purposes of this paragraph the term "wholesale client" has the
meaning given in section 761G of the Corporations Act 2001. Germany: This material is distributed in Germany by J.P. Morgan Securities plc, Frankfurt
Branch and J.P.Morgan Chase Bank, N.A., Frankfurt Branch which are regulated by the Bundesanstalt fr Finanzdienstleistungsaufsicht. Hong Kong: The
1% ownership disclosure as of the previous month end satisfies the requirements under Paragraph 16.5(a) of the Hong Kong Code of Conduct for Persons
Licensed by or Registered with the Securities and Futures Commission. (For research published within the first ten days of the month, the disclosure may
be based on the month end data from two months prior.) J.P. Morgan Broking (Hong Kong) Limited is the liquidity provider/market maker for derivative
warrants, callable bull bear contracts and stock options listed on the Stock Exchange of Hong Kong Limited. An updated list can be found on HKEx
website: http://www.hkex.com.hk. Japan: There is a risk that a loss may occur due to a change in the price of the shares in the case of share trading, and
that a loss may occur due to the exchange rate in the case of foreign share trading. In the case of share trading, JPMorgan Securities Japan Co., Ltd., will be
receiving a brokerage fee and consumption tax (shouhizei) calculated by multiplying the executed price by the commission rate which was individually
agreed between JPMorgan Securities Japan Co., Ltd., and the customer in advance. Financial Instruments Firms: JPMorgan Securities Japan Co., Ltd.,
Kanto Local Finance Bureau (kinsho) No. 82 Participating Association / Japan Securities Dealers Association, The Financial Futures Association of Japan,
Type II Financial Instruments Firms Association and Japan Investment Advisers Association. Korea: This report may have been edited or contributed to
from time to time by affiliates of J.P. Morgan Securities (Far East) Ltd, Seoul Branch. Singapore: JPMSS and/or its affiliates may have a holding in any of
the securities discussed in this report; for securities where the holding is 1% or greater, the specific holding is disclosed in the Important Disclosures
section above. India: For private circulation only, not for sale. Pakistan: For private circulation only, not for sale. New Zealand: This material is issued
and distributed by JPMSAL in New Zealand only to persons whose principal business is the investment of money or who, in the course of and for the
purposes of their business, habitually invest money. JPMSAL does not issue or distribute this material to members of "the public" as determined in
accordance with section 3 of the Securities Act 1978. The recipient of this material must not distribute it to any third party or outside New Zealand without
the prior written consent of JPMSAL. Canada: The information contained herein is not, and under no circumstances is to be construed as, a prospectus, an
advertisement, a public offering, an offer to sell securities described herein, or solicitation of an offer to buy securities described herein, in Canada or any
province or territory thereof. Any offer or sale of the securities described herein in Canada will be made only under an exemption from the requirements to
file a prospectus with the relevant Canadian securities regulators and only by a dealer properly registered under applicable securities laws or, alternatively,
32
pursuant to an exemption from the dealer registration requirement in the relevant province or territory of Canada in which such offer or sale is made. The
information contained herein is under no circumstances to be construed as investment advice in any province or territory of Canada and is not tailored to
the needs of the recipient. To the extent that the information contained herein references securities of an issuer incorporated, formed or created under the
laws of Canada or a province or territory of Canada, any trades in such securities must be conducted through a dealer registered in Canada. No securities
commission or similar regulatory authority in Canada has reviewed or in any way passed judgment upon these materials, the information contained herein
or the merits of the securities described herein, and any representation to the contrary is an offence. Dubai: This report has been issued to persons regarded
as professional clients as defined under the DFSA rules. Brazil: Ombudsman J.P. Morgan: 0800-7700847 / ouvidoria.jp.morgan@jpmorgan.com.
General: Additional information is available upon request. Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co.
or its affiliates and/or subsidiaries (collectively J.P. Morgan) do not warrant its completeness or accuracy except with respect to any disclosures relative to
JPMS and/or its affiliates and the analyst's involvement with the issuer that is the subject of the research. All pricing is as of the close of market for the
securities discussed, unless otherwise stated. Opinions and estimates constitute our judgment as of the date of this material and are subject to change
without notice. Past performance is not indicative of future results. This material is not intended as an offer or solicitation for the purchase or sale of any
financial instrument. The opinions and recommendations herein do not take into account individual client circumstances, objectives, or needs and are not
intended as recommendations of particular securities, financial instruments or strategies to particular clients. The recipient of this report must make its own
independent decisions regarding any securities or financial instruments mentioned herein. JPMS distributes in the U.S. research published by non-U.S.
affiliates and accepts responsibility for its contents. Periodic updates may be provided on companies/industries based on company specific developments or
announcements, market conditions or any other publicly available information. Clients should contact analysts and execute transactions through a J.P.
Morgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise.
"Other Disclosures" last revised April 5, 2014.
Copyright 2014 JPMorgan Chase & Co. All rights reserved. This report or any portion hereof may not be reprinted, sold or
redistributed without the written consent of J.P. Morgan. #$J&098$#*P
33