Professional Documents
Culture Documents
Investor Day
Milano, September 23rd, 2010
2003
2009
Asia: 8%
Rest of the
world: 92%
2013 E
Asia: 25%
Rest of the
world: 75%
Asia: 40%
Rest of the
world: 60%
360
352
~ 300
Revenues
Ebitda Margin
1.570
1.487
~1.500
~1.650
~1.780
~1.900
~15,0%
12,0%
13,5%
~13,3%
~13,4%
~14,2%
2008
2009
2010E
2011E
2012E
2013E
3
~25
~312
Other
Total
Capex
~100
~50
~137
Product
2 wheels
Product
CVs
Manufacturing
607,7
CV India
181,7
CV Europe
2w India
2w Asia
15,7
36,9
2w EMEA +
7,5%
7,5%
248
8,1%
8,1%
CV India
13
75
-4,5%
-4,5%
CV Europe
n.a.
n.a.
2w India
106
30,3%
30,3%
2w Asia
370
-0,2%
-0,2%
(3)
70
Total
Total
~810
(4)
0,0
373,4
2w EMEA +
Americas
Americas
2009
2w EMEA +
Americas
2w
Asia
2w
India
CV
Europe
CV
India
2013 E
5
Total
7,5%
7,5%
248
8,1%
8,1%
CV India
-4,5%
-4,5%
CV Europe
4,4%
4,4%
Bikes
8,0%
8,0%
Scooters
(3)
607,7
CV India
181,7
CV Europe
Bikes
15,7
41,3
13
49
502
Scooters
Total
~810
369,0
2009
Scooters
Bikes
CV
Europe
CV
India
2013 E
6
199
51
104
Total
CV India
287,0
CV Europe
2w India
2w Asia
134,7
2w EMEA +
84,0
6,2%
6,2%
486
14,1%
14,1%
CV India
-6,2%
-6,2%
CV Europe
2w India
(30)
85
1.486,9
Total
~1.895
104
51
n.a.
n.a.
188
22,3%
22,3%
2w Asia
1065
2,1%
2,1%
2w EMEA +
0,0
Americas
981,2
Americas
2009
2w EMEA +
Americas
2w
Asia
2w
India
CV
Europe
CV
India
2013 E
7
CAGR 09-13
~1.895
190
88
Total
1.486,9
6,2%
6,2%
Total
66
(34)
254
7,8%
7,8%
Other
96
Spare Parts,
Acc. & Other**
187,7
459
14,3%
14,3%
CV India
CV India*
268,8
80
-8,4%
-8,4%
CV Europe
CV Europe*
114,3
246
11,7%
11,7%
Bikes
Bikes*
158,2
854
3,0%
3,0%
Scooters
Scooters*
757,8
2009
* Vehicles net sales
** Engines, racing, other
Scooters*
Bikes*
CV
Europe*
CV
India*
Other**
2013 E
8
EBITDA Bridge
Mln. Euro, %
(40)
EBITDA
% on sales
200,8
~285
15,0%
125
13,5%
2009
Cash Gross
Margin
Cash
Opex
2013 E
(4)
(40)
~90
4,7%
85
Net result
% on sales
47,4
3,2%
2009
Ebitda
Deprec.
Financial
Tax
2013 E
Expenses
10
303
(312)
(352)
(300)
207
(86)
(60)
NFP
YE 10
Net Result
Amortization
Capex
Dividend
Working Capital
NFP
YE 13
11