Presented by Robert Eberhard, Rob Jannusch and Rodrigo Serna April 1st, 2014 Source: Lincoln Electric Company History Source: Company 10-K Macroeconomic Analysis - Welding • Manufacturing numbers expected to rise in 2014 • Global market for welding expected to grow substantially through 2018 due to continuous growth of automobile and construction industries and use of welding products in wide range of industries including homebuilding, bridges, ships, pipelines, submarines, tanks, etc. • Emerging economies like Brazil, China, India and Russia will drive demand for welding products • Robot welding segment expected to experience highest rate of growth Source: Transparency Market Research Report for Welding Products Market: 2012-2018 Global Industry Analysis Macroeconomic Analysis - Global • UNIDO Statistics presents this report on world manufacturing production growth quarterly based on indices of industrial production • World manufacturing gained further strength in the 4th quarter of 2013 as a result of the continuing economic recovery of industrialized countries • Manufacturing output grew in all industrialized country groups for the first time since 2010 • The manufacturing output of the U.S., the largest manufacturer in the world, grew by 3.0% Source: United Nations Industrial Development Organization World Manufacturing Production Quarterly Report, Quarter IV 2013 Macroeconomic Analysis • Institute for Supply Management Report on Business shows economic activity in the manufacturing sector expanded in February for the 9th consecutive month and in the overall economy for 57th consecutive month MANUFACTURING AT A GLANCE FEBRUARY 2014 Index Series Index Feb Series Index Jan Percentage Point Change Direction Rate of Change Trend* (Months) PMI® 53.2 51.3 +1.9 Growing Faster 9 New Orders 54.5 51.2 +3.3 Growing Faster 9 Production 48.2 54.8 -6.6 Contracting From Growing 1 Employment 52.3 52.3 0.0 Growing Same 8 • Manufacturing expanded in February as the PMI registered 53.2%, an increase of 1.9 points over January’s 51.3% Supplier Deliveries 58.5 54.3 +4.2 Slowing Faster 9 Inventories 52.5 44.0 +8.5 Growing From Contracting 1 • Reading above 50% indicates that manufacturing economy is generally expanding; below 50% contracting Customers' Inventories 46.5 44.0 +2.5 Too Low Slower 27 Prices 60.0 60.5 -0.5 Increasing Slower 7 Backlog of Orders 52.0 48.0 +4.0 Growing From Contracting 1 Exports 53.5 54.5 -1.0 Growing Slower 15 Imports 53.5 53.5 0.0 Growing Same 13 OVERALL ECONOMY Growing Faster 57 Manufacturing Sector Growing Faster 9 • Of the 18 manufacturing industries, 14 are reporting growth in February • PMI in excess of 43.2 over a period of time indicates an expansion of the overall economy Source: ISM February 2014 Manufacturing ISM Report on Business: March 3, 2014 Macroeconomic Analysis • Manufacturing numbers expected to rise in 2014, according to Manufacturers Alliance for Productivity and Innovation • Survey’s composite index improved from 66 to 67, highest level since 2012 • 17 straight quarters of index reading over 50, which is dividing line for growth in the manufacturing sector • Capacity utilization index, which measures % of firms operating above 85% of capacity, was only index to drop • U.S. manufacturers showed a preference for capital investment at home as opposed to internationally Source: Industry Week, January 16, 2014 SWOT Analysis Strengths • • • • Unique business model ; 8 HBS cases written about it Employee incentive system and guaranteed work Extensive Research & Development program Superior customer service Weaknesses • • • • Opportunities • • • Poised to benefit from continued growth in China, India, Brazil, and in other developed economies Emplaced in industries Successful acquisition track record Lack of production in some international markets Difference of opinion between domestic and international managers and labor Voltage level issues with products in Japan Distribution network allowed to sell other products in addition to the sale of Lincoln Electric products Threats • • • • Imitation of products internationally Brand awareness internationally Continued liability from asbestos lawsuits Competitive market in acquisitions could limit impact of future acquisitions Spark by Frank Koller (2012) • Canadian economics journalist Frank Koller explored Lincoln Electric in his book Spark, focusing primarily on the company’s unique employee incentive program. • A seminal case study by Harvard Business School in 1975 remains the school’s best-selling case study. • An interesting read that highlights just how job security and employee investment in a company’s mission can inspire economic growth and the success of the company. Source: Company 10-K Share Price Terminal value Discounted Cash Flow Analysis 3,768,725 Enterprise value 4,863,758 Total Shares Outstanding 81,010,084 ($ in thousands except per share data) Implied share price 2015 2016 2017 2018 Earnings before interest and taxes $482,845 $558,678 $605,681 $654,135 $729,840 Taxes (144,854) (167,604) (181,704) (196,241) (218,952) 76,731 85,938 96,251 103,951 112,267 (110,773) (73,809) (82,666) (61,724) (66,662) Minus capital expenditure (80,252) (89,882) (100,668) (108,721) (117,419) Free cash flow 223,697 313,323 336,894 391,401 439,075 Present value of free cash flow 194,519 236,917 221,514 223,785 218,298 Depreciation and amortization Minus change in net working capital WACC 15% Terminal growth rate 3% Corporate Tax Rate 30% Sensitivity Analysis WACC Terminal Growth 2014 $60.04 $60.04 12.0% 13.5% 15.0% 16.5% 18.5% 2.0% 69.94 62.14 56.04 51.13 45.86 2.5% 73.13 64.57 57.96 52.68 47.08 3.0% 76.68 67.24 60.04 54.35 48.37 3.5% 80.65 70.17 62.30 56.15 49.75 4.0% 85.11 73.40 64.76 58.09 51.23 Capitalization Debt 30,790 2.0% Equity 1,530,688 98.0% Total 1,561,478 100.0% WACC Beta 4 Year 1.42 Risk Free Rate 2.73% 2 Year 1.35 Market Return 17.5% 1 Year 1.36 Market Risk Premium 14.8% Half Year 1.29 LECO LTM Return 31.9% One Month 1.04 Adj. Beta 1.30 Cost of Debt 11.4% Cost of Equity 22.0% WACC 21.7% Adj. WACC 15.0% Target Company Lincoln Electric Corp. Ticker Symbol Price Shares (millions) Equity Value Enterprise Value P/B Value TEV/Sales TEV/EBITDA P/E LECO $72.01 81.98 $5,903 $5,520 18.84x 1.85x 10.88x 18.36x Illinois Tool Works ITW $81.33 446.20 36,289 37,287 22.55 2.51 12.34 18.06 Kennametal Inc. KMT $44.30 78.77 3,489 4,496 23.82 1.47 11.18 14.34 Rofin-Sinar Technologies RSTI $23.96 28.20 676 553 19.51 1.01 10.02 24.63 Hardinge HDNG $14.40 11.80 170 172 16.42 0.53 6.00 18.58 Roper industries ROP $133.51 99.12 13,234 15,296 42.42 4.34 14.78 21.41 High 42.42 4.34 14.78 24.63 Median 22.55 1.47 11.18 18.58 Low 16.42 0.53 6.00 14.34 Mean 24.95 1.97 10.86 19.41 Comparable Companies Comparable Statistics Multiple Price/Book Value Forward TEV/Sales Forward TEV/EBITDA Forward P/E Implied Stock Price Weight 25% 25% 25% 25% Implied Price 86.18 53.05 68.82 72.89 $70.23 Watch List