Compagnie Du Bois Sauvage & Ackermans Van Haaren update

A friendly reader has sent me a recent research report from KBC about Belgian holding companies, including “sum of parts” valuations for both holdings I looked at, Cie Bois Sauvage and Ackermans & Van Haaren. Just for fun, I wanted to compare my valuations with those valuation:

Cie Bois Sauvage

Here is the comparison table:

Prt Value Comment KBC Valuation
Neuhaus Chocolate 100,00% 300,0 PE 25 265,0
Behrenberg 12,00% 54,0 at 1.5 times book 63,0
Umicore 1,56% 60,5 At market 59,0
Recticel 28,89% 53,4 at market 51,0
Noel Group 29,37% 4,6 PE 10 12,8
Other   20,0 as disclosed 26,7
         
Codic Real Estate 23,81% 24,5 at book 23,1
other reals estate   60,0 as disclosed 66,8
cash etc.   20,0   11,5
         
Sum   597,1   578,9
Net debt   -80,0   -61
NAV   517,1   517,9
         
shares our   1,6   1,6
NAV per share   323,2   323,7

Strangely enoungh, the final valuation per share differs only marginally, despite some divergences, most notably did they value Neuhaus 40 mn lower than I did. Interestingly they have a target price of “only” 235 EUR and consider it as a “hold” position.

Ackermans & Van Haaren

Value Method KBC  
DEME 550 Implicit val. Takeover 995  
Van Laere 26 0.75 book 44  
rent-a-port 5 at book 9  
Maatschappi 20 At book 28  
Sipef 130 market cap 482 137  
Delen 522 1.5 book 970  
van Breda 336 1.2 book 470  
Extensa 80 0.8 book 187 Extensa + Leasinnv
Leaseinvest 108 Traded 0  
Financiere duval 40 at book 45  
AnimaCare 40 2x book 21  
MAx Green 70 10x Earnings 10  
Telemanod 30 10x Earnings 9  
Sofinim 255 75% of NAV minus cash 362  
GIB     41  
Other     39 Belfimas
         
Net cash holding 148 Q3 -93  
         
         
Total 2360   3274

Here we can see that they came out clearly much higher than I did. Especially the private banks were valued much more richly at 1.44 bn vs my 850 mn. I think that this could be a little bit aggressive. The other big difference is DEME/CFE. Where I used the initial valuation before the merger, they use the current market value, which is clearly better. This is partly off set by the lower cash balance where I used the balance before the transaction.

Interestingly again, they apply a discount to the NAV, however in Ackerman’s case only -20% vs the -30% at Cie Bois Sauvage. Their target price is 86 EUR and they rate the stock surprisingly as a buy despite an upside of less than 10%.

Overall it is interesting to see their valuation, but honestly I am not overly impressed and it does not change anything in my conclusions.

Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s