You are on page 1of 6



Top Glove Corp

June 13, 2013

Top Glove Corp



Lacklustre 9M13 results  

June 13, 2013 Rating Remains Target price Remains  Closing price June 12, 2013

MYR 5.65 MYR 6.39

Quick Note

Research analysts

Above or below expectations? 9MFY13 results were slightly below expectations, with reported net profit meeting 65% of our and 64% of consensus full-year estimates. Although revenues were flat in 3QFY13, Top Glove’s bottom-line suffered due to competitive pricing structure and FX losses on its USD forward contracts. After adjusting for FX losses, net profit improved slightly y-y, as increasing volumes and easing raw material prices somewhat eclipsed the effects of higher labour costs and lower ASPs.
Fig. 1: Actual results vs. Nomura/consensus (Bloomberg), 9MFY13 MYR m n 9M13 Nom ura % m et Consensus Revenue 1,765.1 2,495.0 70.7 2,526.6 EBITDA 234.7 364.0 64.5 358.6 EBITDA m argins 13.30 14.59 14.19 Reported Net Profit 148.1 229.0 64.7 230.5 Net m argins 8.39 9.18 9.12
Source: Company data, Bloomberg, Nomura estimates

Malaysia Health Care & Pharmaceuticals Celeste Yap - NSM +603 2027 6894 Bineet Banka - NSFSPL +91 22 4053 3784

% m et 69.9 65.4 64.2

What does the result mean?  Strong demand, particularly from NBR segment. Total sales volumes were up 7% q-q and 17% y-y, with particularly strong figures coming from the nitrile (NBR) gloves front due to: 1) increased capacity for NBR gloves; and 2) continuous switching trend which keeps NBR demand up. Sales volumes for natural rubber (NR) gloves have increased too, although not to the same extent as those of NBR. Management notes that existing customers have contributed to the bulk of the new sales volumes; new customers only accounted for c.20% of these sales.  Emerging market sticks to NR. With low latex prices, emerging market users who are accustomed to NR gloves have no incentive to switch. We view this as a positive for TOPG as it is now among the few players who are able to supply NR gloves in large volumes, following the industry-wide rush into the NBR segment.  More pressure on the NR gloves. According to management, it has seen greater reduction in NR gloves ASPs compared to the NBR counterparts, as demand for NBR gloves appears to be growing strongly. We note, however, that TOPG products are already priced at the lower end of the spectrum to begin with, and thus are less susceptible to significant lowering of ASPs, in our view. On this front, we understand from other glove makers that most manufacturers are beginning to brace for a lowering of margins for NBR gloves; we thus maintain our view for now that margins are likely to be compromised as more NBR capacity continues to come on-stream in the near future.  European customers more cautious. While TOPG sees strong demand coming from North America, Asia and Latin America, the European market has shown some weaker numbers. Management

See Appendix A-1 for analyst certification, important disclosures and the status of non-US analysts.

we believe that valuations are rather fair. CN New factories Factory 28 (formerly F18. Other key numbers  Raw material prices still soft. according to the company.2x. While we believe that much of the potential cost savings are likely to be shared.6 6.6 0. and will be internally funded.  10-15% annual capacity growth.8 2. With current installed capacity of 41.39mn for 3Q13. M'sia Factory 25 Klang. TH. Although up slightly q-q. Those lines – all dedicated for NBR gloves – are expected to cost c. 2013 guides that this is because of the healthcare institutions’ lower budget which have brought about a more cautious purchasing pattern. 80% of TOPG’s production lines are currently automated. Fig. With no visible near-term catalysts. The board has proposed a first singletier interim dividend of 7 sen per share payable on 18 July 2013.0 1. M'sia Factory 27.48bn pcs.9 Jun '13 Aug '13 Nov '13 Dec '13 Apr '14 Apr '13 Jul '13 Nov '13 Dec '13 Apr '14 Previous target Existing factories 25 glove factories MY. phase 2 Lukut. Nomura research Likely stock reaction We do not expect significant stock reaction to this announcement Currently trading at 15. TOPG is also on track to implement the SAP Enterprise Resource Planning application to standardize its business processes and improve operational efficiency. M'sia Factory 29 Klang. Nomura research 3Q13 5. of prod Capacity p.77 1.  Expect better performance in 4Q13.1 0. according to management. 2 .52 1. Current dividend payout target remains at 50%. M'sia Factory 23.a Target lines (bn pcs) completion 470 8 20 16 8 16 68 538 41. 2: On-going expansion plans – all powder-free NBR gloves Factory Location No. TOPG will likely be impacted positively on favourable raw material price trends. in the stripping and packing procedures.26sen).Nomura | Top Glove Corp June 13. we maintain our Neutral rating on the stock as we see limited upside potential to the current share price.6 2. We are reviewing our target price. although customers still continue to buy rubber gloves. The roll-out of first phase will happen by the beginning of FY14.22 % chg q-q 3. 3: Avg raw material prices Raw materials Latex price (MYR/kg) Nitrile (USD/kg) Source: Company data.25 3Q12 7. TOPG plans to add another 68 production lines by April 2014.8 47. NBR currently makes up 18% of TOPG’s product mix. bringing total capacity to c. M'sia Total add'l New total Source: Company data. This amounts to total dividend payments of MYR43. as per management information.5  Interim dividends proposed.5) (28.6) 2Q13 5. and management intends to see this share grow to 50% eventually.75 % chg y-y (20. We think that the gains from continuous automation upgrades will continue to reflect in next quarter’s results.1bn pcs. phase 2) Banting.98 1. both NR latex and NBR raw material prices in 3Q13 are significantly lower y-y. Fig.7x one-year forward P/E (FY14F EPS: 41. phase 2 Ipoh. and continues to remain weak.8 1.MYR140mn. as it trades just above its threeyear mean of 15. although management has guided for a possibility to see higher payout come FY14F.

4: Quarterly financial summary MYR '000 Revenue Other opg income Operating expenses Results from opg activities Finance costs Share of gain (loss) of assoc Net finance income (cost) PBT Income tax expense Net profit before MI Minority interests Equity holders of com pany FX gains/ losses NPAT adj.50 6.373 (1.036 53.082 7.523 6.649 (31) 65 34 63.061 (568.2 1.69 % chg y-y 0.0 (25.6 (25.274 40.837) 54.1 46.3) (25.992 47.389 (10.326 1.683 (8.271 (9.Diluted Source: Company data.9 (31.846 1.252) 49.3) 2Q13 576.418 5.810 5.49 3Q12 603.9) (79.009.3) (24.818 8. 2013 Fig.4) 3.725 (73) 721 648 43.960) 61.831 (544.805. Nomura research 3Q13 604.545 1.011 50.Nomura | Top Glove Corp June 13.883 35.315 14.418) 42.70 8.828) 41.207 (60) 242 182 61.432 8.2 4.749 (520.11 3 .3) 23.5 1.4 (32.063) 51.295 4. for FX gains/losses EPS .Basic EPS .2) (254.9) 135.477) 63.13 8.

10 Suspended 5. is or will be directly or indirectly related to the specific recommendations or views expressed in this Research report and (3) no part of my compensation is tied to any specific investment banking transactions performed by Nomura Securities International. to arrive at our target price of MYR5. and may refer to one or more Nomura Group companies. limiting volume growth.56 5.56 6.57 Not Rated 4. its 3-year average. (2) no part of my compensation was.07 3. 4 . hereby certify (1) that the views expressed in this Research report accurately reflect my personal views about any or all of the subject securities or issuers referred to in this Research report.99sen to a 15.82 5.07 5.65 5.07 Reduce 4.00 4. Issuer Specific Regulatory Disclosures The term "Nomura Group" used herein refers to Nomura Holdings. and 2) synergistic acquisitions undertaken to contribute to cost-saving measures.42 4.89 Neutral 5. Inc.2x target multiple.8bn pieces per year. and 3) expansion coming in at a slower pace than the projected c.4.8% and terminal growth of 2% and implies a fair value of MYR5. Inc. to which Top Glove has large exposure. Celeste Yap.54 Risks that may impede the achievement of the target price Upside risks to our view include 1) stronger-than-expected demand from the Latin American and Asian markets.80 5. 2) higher-than-expected raw material prices. 2013 Appendix A-1 Analyst Certification I.Nomura | Top Glove Corp June 13.39 Price date Stock rating Sector rating Disclosures 12-Jun-2013 Neutral Not rated Top Glove Corp (TOPG MK) Rating and target price chart (three year history) MYR 6. Materially mentioned issuers Issuer Top Glove Corp Ticker TOPG MK Price MYR 6.65. Our 10-year DCF valuation discounted back to March 2013 is based on a WACC of 8. Downside risks include 1) lower-than-expected ASPs as a result of pricing pressure from peers.39 (12-Jun-2013) Neutral (Sector rating: Not rated) Date 09-Jan-13 09-Jan-13 21-May-12 13-Feb-12 27-Sep-11 27-Sep-11 09-Mar-11 13-Dec-10 13-Dec-10 06-Oct-10 Rating Neutral Target price Closing price 5.57 5. or any of its affiliates or subsidiaries. Nomura International plc or any other Nomura Group company.69 For explanation of ratings refer to the stock rating keys located after chart(s) Valuation Methodology We peg our FY13F EPS of 36..

multiple analysis. Unless otherwise noted. Nomura Global Financial Products Inc. but not limited to. for purposes of mandatory disclosures. 11% have been assigned a Reduce rating which. A 'Bearish' stance. If you have any difficulties with the website. are classified as a Buy rating. 23% of companies with this rating are investment banking clients of the Nomura Group*.com/research/globalresearchportal/pages/disclosures/disclosures. (“NDPI”) and Nomura International plc. reflects in part the analyst's estimates for the company's earnings. STOCKS A rating of 'Buy'.com/research. MarkitHub. etc. (“NGFP”) Nomura Derivative Products Inc. and by other risks related to the company or the market. Investors should not expect continuing or additional information from Nomura relating to such securities and/or companies. Important disclosures may be read at http://go. Securities and/or companies that are labelled as 'Not rated' or shown as 'No rating' are not in regular research coverage of the Nomura entity identified in the top banner. Benchmarks are as follows: United States: S&P 500. A rating of 'Neutral'. A 'Neutral' recommendation indicates that potential upside is less than 15% or downside is less than 5%. 40% of companies with this rating are investment banking clients of the Nomura Group*. etc. The achievement of any target price may be impeded by general market and macroeconomic trends. indicates that the rating. NDPI. Inc. A 'Neutral' stance. Explanation of Nomura's equity research rating system in Japan and Asia ex-Japan STOCKS Stock recommendations are based on absolute valuation upside (downside). Any authors named in this report are research analysts unless otherwise indicated. A rating of 'Suspended'. the non-US analysts listed at the front of this report are not registered/qualified as research analysts under FINRA/NYSE rules. public appearances. which can be accessed at: http://go. SECTORS A 'Bullish' rating means most stocks in the sector have (or the weighted average recommendation of the stocks under coverage is) a positive absolute recommendation. *The Nomura Group as defined in the Disclaimer section at the end of this report. 48% of companies with this rating are investment banking clients of the Nomura Group*. A 'Reduce' recommendation indicates that potential downside is 5% or more. may not be associated persons of NSI. Marketing Analysts may also contribute to research reports in which their names appear and publish research on their sector. indicates that the analyst expects the sector to perform in line with the Benchmark during the next 12 months. and NIplc are generally engaged in the trading of swaps and other derivative products. Explanation of Nomura's equity research rating system in Europe.nomuranow. A 'Bearish' rating means most stocks in the sector have (or the weighted average recommendation of the stocks under coverage is) a negative absolute recommendation. when Nomura is acting in an advisory capacity in a merger or strategic transaction involving the company. Distribution of ratings (Global) The distribution of all ratings published by Nomura Global Equity Research is as follows: 43% have been assigned a Buy rating which. In most cases. Global Emerging Markets (ex-Asia): MSCI Emerging Markets ex-Asia.nomuranow. (“NIplc”) are registered with the Commodities Futures Trading Commission and the National Futures Association (NFA) as swap dealers. In most cases. As at 31 March 2013. A 'Buy' recommendation indicates that potential upside is 15% or more. a portion of which is generated by Investment Banking activities.Nomura | Top Glove Corp June 13. indicates that the analyst expects the sector to outperform the Benchmark during the next 12 months. subject to limited management discretion. is classified as a Hold rating.. Capital IQ. Benchmarks are as follows: United States/Europe: please see valuation methodologies for explanations of relevant benchmarks for stocks. and trading securities held by a research analyst account. Middle East and Africa. subject to limited management discretion.aspx or requested from Nomura Securities International. the fair value will equal the analyst's assessment of the current intrinsic fair value of the stock using an appropriate valuation methodology such as discounted cash flow or multiple analysis. and may not occur if the company's earnings differ from estimates. Global Emerging Markets (ex-Asia): MSCI Emerging Markets ex-Asia. Analysts may also indicate absolute upside to target price defined as (fair value . and may not be subject to FINRA Rule 2711 and NYSE Rule 472 restrictions on communications with covered companies. if discussed. Factset. Europe: Dow Jones STOXX 600.current price)/current price. indicates that the analyst expects the stock to outperform the Benchmark over the next 12 months. Industry Specialists do not contribute in any manner to the content of research reports in which their names appear. based on an appropriate valuation methodology such as discounted cash flow. for purposes of mandatory disclosures. US and Latin America The rating system is a relative system indicating expected performance against a specific benchmark identified for each individual stock. which is defined as (Target Price . A 'Neutral' rating means most stocks in the sector have (or the weighted average recommendation of the stocks under coverage is) a neutral absolute recommendation. Marketing Analysts identified in some Nomura research reports are research analysts employed by Nomura International plc who are primarily responsible for marketing Nomura’s Equity Research product in the sector for which they have coverage. SECTORS A 'Bullish' stance. indicates that the analyst expects the stock to underperform the Benchmark over the next 12 months. the Target Price will equal the analyst's 12-month intrinsic valuation of the stock. please email grpsupport@nomura.aspx. indicates that the analyst expects the sector to underperform the Benchmark during the next 12 months. indicates that the analyst expects the stock to perform in line with the Benchmark over the next 12 months. any of which may be the subject of this report. A rating of 'Reduce'. Bloomberg. target price and estimates have been suspended temporarily to comply with applicable regulations and/or firm policies in certain circumstances including. 46% have been assigned a Neutral rating which. Target Price A Target Price. Industry Specialists identified in some Nomura International plc research reports are employees within the Firm who are responsible for the sales and trading effort in the sector for which they have are classified as a Sell rating. unless otherwise stated in the valuation methodology.nomuranow. A rating of 'Suspended' indicates that the rating and target price have been suspended temporarily to comply with applicable regulations and/or firm policies in certain circumstances including when Nomura is acting in an advisory capacity in a merger or strategic transaction involving the subject company. NGFP. Reuters and ThomsonOne. 2013 Important Disclosures Online availability of research and conflict-of-interest disclosures Nomura research is available on www. for purposes of mandatory disclosures. 5 .Current Price) / Current for help. The analysts responsible for preparing this report have received compensation based upon various factors including the firm's total revenues. on 1-877-865-5752.

indirect. computing or compiling the information have any liability for any damages of any kind. corrupted. (‘NAL’). Any comments or statements made herein are those of the author(s) and may differ from views held by other parties within Nomura Group. NIplc is authorised by the Prudential Regulation Authority (‘PRA’). AND WE ARE NOT SOLICITING ANY ACTION BASED UPON IT. or have long or short positions in. or take into account the particular investment objectives. Different groups of clients may receive different products and services from the research department depending on their individual requirements. (‘NSL’). Dr. this information and any other MSCI intellectual property may not be reproduced. Nomura International plc ('NIplc').com/research/globalresearchportal/pages/disclosures/disclosures. with the sole or joint contributions of one or more Nomura entities whose employees and their respective affiliations are specified on page 1 herein or identified elsewhere in the document. Third party content providers shall not be liable for any direct. Level 11. quantitative analysis and short term trading ideas. Third party content providers give no express or implied warranties. destroyed. therefore. regulated by the Financial Conduct Authority and the PRA. including ratings. or distribution of this information.. fundamental analysis. methodologies or otherwise. Where the information contains an indication of future performance. Nomura Group does not warrant or represent that the document is accurate. futures and foreign exchange. AND (III) BASED UPON INFORMATION FROM SOURCES THAT WE CONSIDER RELIABLE. Nomura Group does not provide tax advice. or options or other derivative instruments based thereon. under the US Securities Exchange Act of 1934. In Singapore. P. that may be associated with any investment decision. Indonesia. BY ANY MEANS.T. INE 231299034. which is authorized and regulated in Australia by the ASIC. Ltd. ‘Exempt Persons’ or ‘Institutions’ (as defined by the Capital Markets Authority) in the Kingdom of Saudi Arabia (‘Saudi Arabia’) or to clients other than 'professional clients' (as defined by the Dubai Financial Services Authority) in the United Arab Emirates (‘UAE’) by Nomura Saudi Arabia. agent. Singapore (Registration number 197201440E. any of its affiliates or any third party involved in. Unless prohibited by the provisions of Regulation S of the 1933 Act. or related to. CNS is not a Nomura entity. such as e-mail. This document has been approved for distribution in Australia by NAL. directly or indirectly. NSE INB231299034. a US-registered broker-dealer. Certain securities are subject to fluctuations in exchange rates that could have an adverse effect on the value or price of. Credit ratings are statements of opinions and are not statements of fact or recommendations to purchase hold or sell securities.nomuranow. to the extent permitted by applicable law and/or regulation. lost. Nomura Group. Nomura Group publishes research product in a number of different ways including the posting of product on Nomura Group portals and/or distribution directly to clients. Korea (Information on Nomura analysts registered with the Korea Financial Investment Association ('KOFIA') can be found on the KOFIA Intranet at http://dis. or losses (including lost income or profits and opportunity costs) in connection with any use of their content. re-disseminated or used to create any financial products. an ‘Exempt Person’ or an ‘Institution’ in Saudi Arabia or that you are a 'professional client' in the UAE and agree to comply with these restrictions. Third party content providers do not guarantee the accuracy. fit for any particular purpose or merchantable and does not accept liability for any act (or decision not to act) resulting from use of this document and related data. Clients should consider whether any advice or recommendation in this report is suitable for their particular circumstances and. Nomura Group manages conflicts with respect to the production of research through its compliance policies and procedures (including. issued by their foreign affiliates in respect of recipients who are not accredited. This document has been approved by NIHK. Nomura Indonesia (‘PTNI’). (‘NIHK’). completeness. expert or institutional investors as defined by the Securities and Futures Act (Chapter 289). or in connection with. the investment. Nomura International (Hong Kong) Ltd. Any MSCI sourced information in this document is the exclusive property of MSCI Inc. Unless governing law permits otherwise. Worli. arrive late or incomplete. By accepting to receive this document. including ratings. Nomura Securities International. completeness. Fax: +91 22 4037 4111. THIS MATERIAL IS: (I) FOR YOUR PRIVATE INFORMATION.nomuranow. accuracy. PHOTOCOPIED. directors and employees. New York. for distribution in Hong Kong by NIHK. Malaysia.400 018. This document has not been approved for distribution to persons other than ‘Authorised Persons’. punitive. Reproduction and distribution of third party content in any form is prohibited except with the prior written permission of the related third party. but not limited to. which may arise as a result of electronic transmission. if any. this document has been distributed by NSL. any transaction should be executed via a Nomura entity in your home jurisdiction. financial situations. Where the activity of market maker is carried out in accordance with the definition given to it by specific laws and regulations of the US or other jurisdictions. or buy or sell. Without limiting any of the you represent that you are not located in Saudi Arabia or that you are an ‘Authorised Person’. To the maximum extent permissible all warranties and other assurances by Nomura group are hereby excluded and Nomura Group shall have no liability for the use. which is regulated by the Hong Kong Securities and Futures Commission.. NIplc or any other member of Nomura Group. Nomura Securities Malaysia Sdn. compensatory. Hong Kong. this will be separately disclosed within the specific issuer disclosures. BUT HAS NOT BEEN INDEPENDENTLY VERIFIED BY NOMURA GROUP. and/or its officers. the securities. including any indices. computing or compiling the information hereby expressly disclaim all warranties of originality. If verification is required. seek professional advice. if appropriate. by any person other than those authorised to do so into Saudi Arabia or in the UAE or to any person other than ‘Authorised Persons’. NO PART OF THIS MATERIAL MAY BE (I) COPIED. Inc. US. ‘CNS Thailand’ next to an analyst’s name on the front page of a research report indicates that the analyst is employed by Capital Nomura Securities Public Company Limited (‘CNS’) to provide research assistance services to NSL under a Research Assistance Agreement. incidental. Neither this document nor any copy thereof may be taken or transmitted or distributed.kofia. which accepts responsibility for its contents in accordance with the provisions of Rule 15a-6. including the opinions and estimates contained herein. Nomura Financial Advisory and Securities (India) Private Limited (‘NFASL’). Opinions or estimates expressed are current opinions as of the original publication date appearing on this material and the information. simulations are based on models and simplifying assumptions which may oversimplify and not reflect the future distribution of returns. in no event shall MSCI. Annie Besant Road. where it concerns securities. legal fees. Madrid Branch (‘NIplc. Chinese Wall and Confidentiality policies) as well as through the maintenance of Chinese walls and employee training. expenses. among others. whether as a result of differing time horizons. This document has been approved for distribution in the UK and European Economic Area as investment research by NIplc. or needs of individual investors. Conflicts of Interest. regardless of the cause. deal as principal. this material is distributed in the US. Nomura Australia Ltd. Nomura Group is under no duty to update this document. or except in compliance with an exemption from the registration requirements of the 1933 Act. Tel: +91 22 4037 4037. ‘Exempt Persons’ or ‘Institutions’ located in Saudi Arabia or to clients other than 'professional clients' in the UAE. misuse. ('NSI'). The securities described herein may not have been registered under the US Securities Act of 1933 (the ‘1933 Act’). Plot F. or any of its affiliates or subsidiaries and may refer to one or more Nomura Group companies including: Nomura Securities Co. in such case. may not be offered or sold in the US or to US persons unless they have been registered under the 1933 Act. Madrid’).or. (‘MSCI’). Nomura Singapore Ltd. Australia (ABN 48 003 032 513). UK. and/or. Any failure to comply with these restrictions may constitute a violation of the laws of the UAE or Saudi Arabia. OR (II) REDISTRIBUTED WITHOUT THE PRIOR WRITTEN CONSENT OF A MEMBER OF NOMURA GROUP. as such. The term "Nomura Group" used herein refers to Nomura Holdings. Recipients of this document in Singapore should contact NSL in respect of matters arising from. This document has also been approved for distribution in Malaysia by NSM. (‘NFIK’). as the case may be. merchantability or fitness for a particular purpose with respect to any of this information. Mumbai. If this document has been distributed by electronic transmission. or for the results obtained from the use of such content. NSL accepts legal responsibility for the content of this document. MCX: INE261299034) and NIplc. are subject to change without notice. INF231299034. India (Registered Address: Ceejay House. Nomura Group produces a number of different types of research product including. recommendations contained in one type of research product may differ from recommendations contained in other types of research product. Nomura Group companies may also act as market maker or liquidity provider (within the meaning of applicable regulations in the UK) in the financial instruments of the issuer.aspx Copyright © 2013 Nomura International (Hong Kong) Ltd. The sender therefore does not accept liability for any errors or omissions in the contents of this document. The user assumes the entire risk of any use made of this information. This document may contain information obtained from third parties. Nomura Financial Investment (Korea) Co. or otherwise. Japan. commodities or instruments. of issuers or securities mentioned herein. by NSI. or contain viruses. MSCI and the MSCI indexes are services marks of MSCI and its affiliates. this document. India. They do not address the suitability of securities or the suitability of securities for investment purposes. including ratings from credit ratings agencies such as Standard & Poor’s.Nomura | Top Glove Corp June 13. Taiwan. 2013 Disclaimers This document contains material that has been prepared by the Nomura entity identified at the top or bottom of page 1 herein. or income derived from. regulated by the Australian Securities and Investment Commission ('ASIC') and holder of an Australian financial services licence number 246412. and is a member of the London Stock Exchange. OR DUPLICATED IN ANY FORM. then such transmission cannot be guaranteed to be secure or error-free as information could be intercepted. complete. the report should not be viewed as identifying or suggesting all Figures presented herein may refer to past performance or simulations based on past performance which are not reliable indicators of future performance. including tax advice. (‘NSM’). reliable. be redistributed to persons who are 'retail clients' for such purposes. This document does not constitute a personal recommendation within the meaning of applicable regulations in the UK. regulated by the Monetary Authority of Singapore). costs. MSCI. All rights reserved. and are not responsible for any errors or omissions (negligent or otherwise). exemplary. may. Additional information is available upon request and disclosure information is available at the Nomura Disclosure web page: http://go. including. Moreover. (II) NOT TO BE CONSTRUED AS AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITY IN ANY JURISDICTION WHERE SUCH OFFER OR SOLICITATION WOULD BE ILLEGAL. Ltd. NIHK. Bhd. its affiliates and any third party involved in. but not limited to. any warranties of merchantability or fitness for a particular purpose or use. SEBI Registration No: BSE INB011299030. This information is provided on an "as is" basis. Taipei Branch (‘NITB’). and may not. direct or indirect. and should not be relied on as investment advice. timeliness or availability of any information. 6 . Shivsagar Estate. Investors should consider this document as only a single factor in making their investment decision and. or related to. Clients outside of the US may access the Nomura Research Trading Ideas platform (Retina) at http://go. Without prior written permission of MSCI. and.. This document is intended only for investors who are 'eligible counterparties' or 'professional clients' for the purposes of applicable regulations in the UK. please request a hard-copy version. such forecasts may not be a reliable indicator of future performance. Inc. Mumbai. ('NSC') Tokyo. special or consequential damages.