Excerpts from CGS-CIMB report

Analyst: Cezzane See

Divesting 80% of Greenfields Dairy
■ JAP has entered into a conditional Share Purchase Agreement (SPA) to sell Greenfields Dairy Singapore Pte Ltd (GDS) for a US$295m consideration.

JAPFA

Share price:
80.5 c

Target: 
$1.00

■ GDS holds the vertically integrated branded SE Asian dairy product business. Post deal, JAP will still own 20% of GDS.

■ We are positive on the deal as valuations are favourable and it frees JAP’s management to focus on core upstream operations. Reiterate Add 

 

Entering into SPA to divest GDS stake

● JAP announced that it has entered into a conditional Sale and Purchase Agreement (SPA) with Freshness Holdings Ltd. (Investor) and Freshness Ltd. (the JVCo) for the effective sale of an 80% stake in its subsidiary Greenfields Dairy Singapore Pte Ltd (GDS) which holds JAP’s “Greenfields” dairy business; a vertically-integrated business from dairy farming to branded dairy products in Southeast Asia.

Japfa GreenfieldsproductsGreenfields is the only and largest dairy company in South-East Asia that produces its fresh milk on its own integrated farm and processing facility.● The Investor is owned by affiliates of TPG and Northstar Group.

● The aggregate consideration for the deal is US$295m, comprising of a cash component of US$236.0m and shares amounting to a 20%-stake in the JVCo.

● According to JAP, the US$295m consideration values GDS at c.4x NAV (based on net asset value of US$81.3m as at 30 Sep 2020); and an implied EV/EBITDA of c.21x (based on enterprise value of US$334.72m on FY19 EBITDA of US$16.1m). The group's gain from the disposal is estimated to be US$213.7m.

● JAP said the deal was performed to hasten the next phase of development for GDS’s business as the tie-up with TPG and Northstar could bring both funding and senior management expertise to further grow the business.

Positive on deal valuation; frees JAP’s time for core businesses

● We like this deal as it was performed at a favourable valuation; above even JAP’s forward EV/EBITDA. 

Moreover, JAP guided it intends to utilise c.US$150m of cash proceeds for a special dividend of 10 Scts/share, a significant positive.

JAP believes it could receive US$244.m in proceeds (following the cash of US$236m and repayment of an US$8m shareholder loan by GDS).

● We like that the 20% stake allows for JAP to benefit from any upside potential of the business; but more importantly it frees JAP’s management time to focus on its core upstream businesses that have been performing well.

● We maintain our forecasts as we think the divested unit has not been a major contributor to the dairy segment’s net profit previously.

 

Reiterate Add

● The deal is expected to be completed in Feb 2021F; hence we make no changes yet.

● We have been positive on JAP as it has diversified its business to pillars that can mitigate each other’s weaknesses.

● We reiterate our TP of S$1.00, based on 12x PER FY22F EPS (close to JAP’s 4-year average mean).

● Re-rating catalysts are better operating metrics for all segments. Downside risks are vice versa.


Full report here. 

UOB KH report ($1.00 target price also) here. 


You may also be interested in:


You have no rights to post comments

Counter NameLastChange
AEM Holdings2.3200.030
Best World2.450-0.010
Boustead Singapore0.9500.005
Broadway Ind0.1270.002
China Aviation Oil (S)0.9100.005
China Sunsine0.4100.010
ComfortDelGro1.4800.030
Delfi Limited0.895-
Food Empire1.2900.010
Fortress Minerals0.305-
Geo Energy Res0.3100.010
Hong Leong Finance2.4900.010
Hongkong Land (USD)2.9200.090
InnoTek0.5250.005
ISDN Holdings0.295-0.005
ISOTeam0.042-
IX Biopharma0.0430.003
KSH Holdings0.250-0.005
Leader Env0.050-
Ley Choon0.043-0.001
Marco Polo Marine0.0680.001
Mermaid Maritime0.1390.003
Nordic Group0.3300.020
Oxley Holdings0.089-
REX International0.137-0.001
Riverstone0.8050.015
Southern Alliance Mining0.4500.005
Straco Corp.0.485-0.010
Sunpower Group0.205-
The Trendlines0.0700.001
Totm Technologies0.022-
Uni-Asia Group0.8350.010
Wilmar Intl3.4100.010
Yangzijiang Shipbldg1.7500.010
 

We have 501 guests and no members online

rss_2 NextInsight - Latest News