Astera Premium tooth paste Feasibility assessment Romanian market Premium and mid-tier brands dominate the market Premium: 66% – – – – Colgate Blend a Med Aquafresh Vademecum – – – – – Super Cristal Astera Maxam Super Fresh Others Low tier: 34% 43.3% 16.3% 4.7% 1.7% 15.6% 3.8% 3.1% 2.3% 9.2% Romanian market This makes the Romanian market highly different vs. its neighbors – Bulgaria and Serbia-Montenegro. Premium / mid tier Low tier Romania 66 34 Bulgaria Serbia – MN Bosnia 26 32 62 74 68 38 Romanian market However, the consumption per capita is significantly lower vs. its neighbors, revealing a strong development potential Market size Population Consumption (000 liters) (millions) (liters / 100) Romania Bulgaria 3,000 1,900 22.2 7.5 13.52 24.75 Serbia – MN Bosnia 2,000 900 10.6 4.0 18.68 21.15 Moldova Russia 400 39,000 4.4 144.5 8.77 26.77 Romanian market Within premium segment, anti-cavity continues to be the largest, but it is strongly challenged by multi-benefit variants. % of premium segment Anti-cavity 57% Multi-benefit 31% Single benefit 12% Romanian market Key competitors in premium / mid-tier – Colgate Plays in 2 price points: anti-cavity and multibenefit Market leader, local production, strong image – Blend-a-Med Plays in 2 price points: anti-cavity and multibenefit Key challenger, heavily investing in TV advertising and promotions Romanian market Price to trade ex VAT Premium Brands / Variants 26.500 Colgate Total, BAM Complete 24,000 Colgate Triple Action, Herbal, White, etc 22,000 Colgate Anti-Cavity, BAM Mineral Action Mid-tier 20,000 Aquafresh Family Low tier 16,300 Astera Total, Herbal White 14,700 Herbal 12,400 Anti-cavity, anti-tartar Opportunity Enter the premium segment – Create a new brand name. – Product: Multi-benefit Astera variants. – Pricing: Parity to Colgate and BAM anti-cavity – Sizes: 50 ml and 100 ml Romanian market Price to trade ex VAT Premium Brands / Variants 26.500 Colgate Total, BAM Complete 24,000 Colgate Triple Action, Herbal, White, etc 22,000 Colgate Anti-Cavity, BAM Mineral Action Mid-tier 20,000 Aquafresh Family Low tier 16,300 Astera Total, Herbal White 14,700 Herbal 12,400 Anti-cavity, anti-tartar Opportunity Price to trade ex VAT Premium Brands / Variants 26.500 Colgate Total, BAM Complete 24,000 Colgate Triple Action, Herbal, White, etc NEW ASTERA BRAND 22,000 Colgate Anti-Cavity, BAM Mineral Action Mid-tier 20,000 Aquafresh Family Low tier 16,300 Astera Total, Herbal White 14,700 Herbal 12,400 Anti-cavity, anti-tartar Why is this launch important ? Astera is currently playing only in low-tier segment. In the following years, it is expected the market to shift upwards in the premium tier (all EU countries have dominant premium tiers) Multi-nationals enter opportunistically lowtier: Colgate Super Cristal (Romania), Colgate Kolynos (Serbia-Montenegro), P&G Blendax (Russia), any time Unilever can exploit Maxam across Eastern Europe. Why is this launch important ? In order to continue its growth, it is compulsory for Astera to play in all market segments – attacking the premium tier, while defending the low tier. Why is this launch important ? Why Romania needs to be the testing ground for an Astera premium brand ? – Market is already in majority in premium. – Costs / risks are lower than in Russia. – Media landscape is well defined and controlled. – There is no risk of parallels (like in Russia). – There is a strong Astera organization. Financial implications Year 1 Market share (%) Sales (th. liters) Sales Year 2 Year 3 5 7 10 99 146 218 (euro) 1,003,106 1,467,081 2,189,395 Distribution (euro) 220,683 322,758 481,667 Cost of goods (euro) 611,820 891,371 1,325,051 Overhead (euro) 160,497 220,062 306,515 Marketing (euro) 332,000 313,000 325,000 Profit BT (euro) -321,894 -280,110 -248,838 Profit BT (%) -32.09 -19.09 -19.37 Key assumptions: Share progression: year 1 – 5%, year 2 – 7%, year 3 – 10% of premium; Cost of goods – 0.32 euro; overhead – 16% in year 1, decreasing to 14%; split 50 ml / 100 ml: 80 / 20, following to 70/30 in year 3. 6 mths advertising (2 mths@400 GRPs, 4 mths@250 GRPs), 125 euro/GRP; Copy shoot – 30,000 per year; Listing + trade mktg – 50,000 year 1, 20,000 afterwards; Promotions – 10,000 euro per year; POSM – 2000; Misc – 15,000. Financial implications As this project is important for all international Astera business, we recommend the financing of marketing activities by Astera Bulgaria. Financial implications Year 1 Market share (%) Sales (th. liters) Sales Year 2 Year 3 Total 5 7 10 99 146 218 463 (euro) 1,003,106 1,467,081 2,189,395 4,659,582 Distribution (euro) 220,683 322,758 481,667 1,025,108 Cost of goods (euro) 611,820 891,371 1,325,051 2,828,242 Overhead (euro) 160,497 220,062 306,515 687,074 Profit BT (euro) 10,106 32,890 76,162 119,157 Profit BT (%) 1.01 2.24 3.48 2.56 We do not recommend Launching only 50 ml would hurt profitability as 100 ml is more profitable. Year 3 50 ml Sales (th. liters) Sales 100 ml Total 153 65 218 (euro) 1,579,728 609,667 2,189,395 Cost of goods (euro) 347,540 134,127 481,667 Overhead (euro) 977,962 347,089 1,325,051 Marketing (euro) 221,162 85,353 306,515 Profit BT (euro) 33,064 43,098 76,162 Profit BT (%) 2.09 7.07 3.48 What happens if we launch with minimum marketing support ? Year 1 Market share (%) Sales (th. liters) Sales Year 2 Year 3 3 4 5 59 83 109 (euro) 601,863 838,332 1,128,377 Distribution (euro) 132,410 184,433 240,833 Cost of goods (euro) 367,092 509,355 662,525 Overhead (euro) 96,268 125,700 153,258 Marketing (euro) 242,000 192,000 198,000 Profit BT (euro) -235,937 -173,203 -159,919 Profit BT (%) -39.20 -20.66 -14.61 Key assumptions: 2 mths advertising @400 GRPs, 125 euro/GRP; Copy shoot – 30,000 only in year 1; Listing + trade mktg – 75,000 year 1, 50,000 afterwards; Promotions – 20,000 euro per year; POSM – 2000; Misc – 15,000. Key conclusion Project is strategically important – Romania is already a premium market, the others markets will follow sooner or later. Project helps defend Astera position – multinationals have already entered low-tier (Colgate’s Super Cristal in Romania, Kolynos in Serbia-Montenegro, P&G’s Blendax in Russia, maybe Lever will exploit Maxam), attacking Astera’s traditional segment. Project can be replicated in other markets. Next steps Our recommendation is to proceed with a full fledged premium brand development work – this will help us also validate the volume objectives. Our recommendation is to use Romania as test market – upon success, roll it over Eastern Europe. Our recommendation is to use Concept Marketing & Vanzari expertise in brand development.