M&a Project Report - Section B - Group 2-Final
M&a Project Report - Section B - Group 2-Final
M&a Project Report - Section B - Group 2-Final
Page i
Table of Contents
PRE-MERGER ANALYSIS ................................................................................................................................... 1 FIRMS INVOLVED, CONTEXT OF THE MERGER AND THE STATE OF THE INDUSTRY ........................................... 1 SSANGYONG MOTORS.............................................................................................................................................. 1 MAHINDRA GROUP ................................................................................................................................................. 1 CONTEXT OF THE MERGER AND THE INDUSTRY .............................................................................................................. 2 CORPORATE STRATEGY OF THE FIRMS INVOLVED............................................................................................ 2 MAHINDRA & MAHINDRA ........................................................................................................................................ 2 SSANGYONG MOTORS.............................................................................................................................................. 2 NATURE OF THE MERGER ................................................................................................................................ 3 HORIZONTAL MERGER RESULTING IN A COMPLEMENTARY PORTFOLIO ............................................................................... 3 SPECIFIC INTENT/REASONS OF THE MERGER ................................................................................................... 4 POST-MERGER ANALYSIS ................................................................................................................................. 7 DEAL VALUE AND STRUCTURE ......................................................................................................................... 7 DEAL STRUCTURE .................................................................................................................................................... 7 VALUATION ............................................................................................................................................................ 7 POTENTIAL SOURCE OF VALUE FOR MAHINDRA ............................................................................................................. 8 STANDALONE PERFORMANCE OF SSANGYONG MOTORS POST DEAL .............................................................. 9 GAINS TO THE TARGET AND THE ACQUIRER .................................................................................................. 10 BENEFITS TO SHAREHOLDERS OF SSANGYONG POST ACQUISITION .................................................................................... 11 BENEFITS TO SHAREHOLDERS OF MAHINDRA AND MAHINDRA POST ACQUISITION .............................................................. 11 HOW DID THE DEAL PROCEED? ...................................................................................................................... 12 PERFORMANCE OF MAHINDRA POST DEAL ................................................................................................. 13 PRE AND POST MERGER ISSUES IN THE DEAL ................................................................................................. 14 SSANGYONGS TROUBLED PAST................................................................................................................................ 14 FAIR TRADE COMMISSIONS NOD ............................................................................................................................. 14 AMENDED REHABILITATION PLAN ............................................................................................................................. 14 RECENT HAPPENINGS .................................................................................................................................... 14 INDIA SPECIFIC HAPPENINGS .................................................................................................................................... 14 GLOBAL HAPPENINGS ............................................................................................................................................. 15 LEARNINGS FROM THE PROJECT .................................................................................................................... 15 REFERENCES................................................................................................................................................... 16
Page ii
Pre-Merger Analysis
A 70% share of SsangYong was acquired by India's Mahindra & Mahindra Limited in February 2011, after being named the preferred bidder in 2010 to acquire the bankruptcy-protected company which cost Mahindra 522.5 million Won. Mahindra's acquisition was approved by South Korea's Free Trade Commission.
Firms Involved, Context of the Merger and the State of the Industry
Ssangyong Motors
As a premier manufacturer of sports utility vehicles (SUV) and recreational vehicles (RV), SsangYong manufactured premium products in Korea. Founded in 1954, it had been manufacturing automobiles for more than five decades. In 1988, it developed a compact 4WD SUV, Korando Family, which was the first SUV manufactured in Korea. Since then it has established its reputation for innovation, leadership, and quality in the SUV field in Korea. Its next SUV the Musso was a great success in Korea and key export markets like Western Europe. In 1997, it launched a luxury passenger car, the Chairman. Since then it has launched a number of SUVs and a new luxurious version of the Chairman named Chairman W in 2008. Its latest SUV, a monocoque compact SUV, named Korando C was launched in export markets in October 2010. Ssangyong had a strong domestic network of over 130 dealers and exports to over 90 countries through over 1,200 dealers. Ssangyong Motor Co. was the fifth largest automaker in South Korea, in a market that is largely dominated by names like Hyundai and Kia. The companys largest production is in the light SUV segment, but it also had the Chairman, which is a luxury sedan. Ssangyong, Korea's smallest carmaker, is mainly a manufacturer of low-priced but robust SUVs such as "Rexton", "Kyron" and "Actyon" that are sold globally.
Mahindra Group
Mahindra embarked on its journey in 1945 by assembling the Willys Jeep in India and is now a US $7.1 billion Indian multinational. It employs over 1,00,000 people across the globe and enjoys a leadership position in utility vehicles, tractors and information technology, with a significant and growing presence in financial services, aerospace, after-market, real estate, hospitality, logistics. The Mahindra Group today is an embodiment of global excellence and enjoys a strong corporate brand image. Mahindra is the only Indian company among the top tractor brands in the world. It is today a fullrange player with a presence in almost every segment of the automobile industry, from twowheelers to UVs, SUVs and CVs. Mahindra has acquired a majority stake in REVA Electric Car Co Ltd. (now called Mahindra REVA), strengthening its position in the Electric Vehicles domain. Its flagship company Mahindra & Mahindra Limited earned the distinction of being the only Indian automobile manufacturer to feature in the top 10 list of the Carbon Disclosure Leadership Index in India, 2010, created by the Carbon Disclosure Project (CDP). CDP is an independent not-for-profit Page 1
organization holding the largest database of primary corporate climate change information in the world.
Ssangyong Motors
Ssangyong Motors (SYMC) is a South Korean company making SUVs and cars. Founded in 1954, it began its business as a manufacturer of commercial vehicles. In 1986, the SsangYong Group acquired
Page 2
Keohwa Motors, a specialized UV manufacturer, with the brand Korando. In 1988, it developed a compact 4WD SUV in the Korando family, which was the first SUV manufactured in Korea. SsangYong originally started out as two separate companies; Ha Dong-hwan Motor Workshop (established in 1954) and Dongbang Motor Co (established in 1962). In mid-1963, the two companies merged into Ha Dong-hwan Motor Co.In 1964, Hadonghwan Motor Company started building jeeps for the US Army as well as trucks and buses. Beginning in 1976, Hadonghwan produced a variety of special purpose vehicles. After changing its name to Dong-A Motor in 1977, it was taken over by Ssangyong Business Group in 1986 and changed its name to SsangYong Motor. In 1991 it started a technology partnership with Daimler-Benz. The deal was for SsangYong to develop an SUV with Mercedes-Benz technology. This was supposedly to allow SsangYong to gain footholds in new markets without having to build their own infrastructure (utilizing existing Mercedes-Benz networks) while giving Mercedes a competitor in the then-booming SUV market.In 1997, Daewoo Motors bought a controlling stake from the Ssangyong Group, only to sell it off again in 2000, because the conglomerate ran into deep financial troubles. Change in ownership (twice till 2004), coupled with financial instability resulted in underinvestment/lack of investment in SYMC's product development and business. This in turn resulted in volumes declining at a compounded rate of ~29% since CY05. With M&M acquiring SYMC, SYMC may also have been expecting a reduction in debt and interest burden. Focus will return to business and product development. With stable management and improvement in financials, we expect normalcy in operations to return.
Page 3
As far as the nature of the merger goes, it can thus be classified as a Horizontal Merger.
Page 4
The share of exports in SYMCs sales had consistently increased to over 50%
manpower by 37% (~2,500 people) to 4,400 people, coupled with wage reduction. In CY08, it incurred EBITDA loss of 3%, with volume of ~82,400 units. Following the pick-up in volumes, reduction in staff cost and other cost cutting initiatives, SYMC turned EBITDA positive in 1QCY10, with volumes of ~16,000 units and EBITDA margin of 2.5%. Subsequently, its volumes have picked up further, with a monthly run-rate of 7,000 units since April 2010. Post the expected launch of 'C-200', volumes are likely to pick up further. With fund infusion by M&M to retire long-term debt, we can estimate significant reduction in its interest burden, thereby enabling cash breakeven. Further, costcutting initiatives coupled with operational synergies with M&M would enable turnaround of SYMC at PAT level.
Page 6
Post-Merger Analysis
Deal Value and Structure
Deal Structure
M&M gets US$ 378 Mn in share: New shares were issued, diluting other shareholders: M&M gets 70% stake M&M to pay US$ 463 Mn, money used to repay debt M&M assumed US$ 85 Mn debt on its balance sheet Ssanyong now debt free
The deal was valued at US$ 463 mn (INR 2,105 crores)1. This deal was a sort of debt relief program for SsangYong which became debt free post transaction. Mahindra got 70% of newly issued shares and others shareholding was diluted. SsangYong was to remain an independent company listed in Korea and run by Korean managers. Mahindra raised the entire money by a mixture of cash & debt.
Valuation
Source of Income Statement: Financial Times
Ssangyong Motors EV US $ Million Sales COGS Gross Margins SG&A EBITDA Depriciation InterestExpense Other Expense PBT PAT
70% for 463 661.428571 CY04 2,884 2,331 553 400 153 126 33 53 49 10 CY05 CY06 CY07 CY08 CY09 3,355 3,093 3,357 2,311 841 2,739 2,501 2,725 2,026 791 617 592 632 286 50 464 382 411 358 225 152 210 221 -73 -175 154 182 174 138 56 31 40 34 39 84 -40 -52 10 -415 43 -58 -60 12 -657 -273 -101 -205 12 -657 -273
0.786479 -3.77959
If we look at the financial performance of Ssangyong motors and try to find a value for the organization, we would be hard pressed as financially the company was in turmoil over the last five
1
M&M to Pay 2,105 crores to get 70% share in Ssanyong, Economic Times, November 23, 2010
Page 7
years which is visible in its financial performance over the time. This implies an EV/Sales of 0.78, which is very high considering relatively healthy companies in auto sectors such as Honda & GM trade at EV/Sales of 0.40 and 0.16 respectively. However, one can clearly see that CY09 figures were particularly depressed which might be due to the uncertainty surrounding the company and 77 day long strike. So the value may not have been too high after all. Further any sort of EV/Ebitda analysis would be meaningless due to veEbitda. Also, Cashflow based analysis is difficult due to weak financial condition of the company. Deal Valuation template
Group 2_ Section B_Mahindra & Ssanyong Deal_M&A.xlsx
The deal promises a savings of roughly INR 2,400 Crores against the price paid of INR 2,105 crores. This deal seems to be a good one for Mahindra even assuming the standalone value of Ssanyong to be Zero.
Page 8
To add to this we can expect faster product development cycle for M&M in SUV segment which will also carry some value which is difficult to quantify. So even if there will be some integration cost not high as Ssanyong will remain independent, this deal is a winner for Mahindra.
D e a l
Ssangyong Motor Stock since the deal (Source: Financial Times)2 M&M took stake when price was around 10,000 KRW now price is 5,420 KRW, KRW has appreciated 20% against INR, Still looks like a lost case on the surface
Korean Won (KRW)Vs INR (Source: Google Finance) Korean won has appreciated from 0.04 INR in 2010 to 0.05 in 2012. The stock which was equal to INR 400 is now worth INR 272 only resulting in loss of 32%. However, we must consider the potential costs savings worth INR 2400 Crores and other synergies compared to INR 2105 crores paid before passing a judgement on the decision by M&M to acquire Ssanyong.
Page 9
However, the company has rebounded from depths of 2009 and is on road to recovery.
A recovering Ssangyong
Competency Sourcing, Marketing, Financially more stable, low-end SUV Technology, exports to 35 countries, High-end SUV
Post-acquisition two major strategies were employed by M&M and Ssangyong together
Joint R&D and production strategy: M&M and Ssangyong jointly began developing a family of six small enginesfrom 1 litre to 1.6 litresto power some of their proposed new launches. The three and four-cylinder engines will be used by both companies irrespective of their origin leading to sourcing benefits. The engine development game plan is part of a common strategy to draw upon combined synergies to slash operating costs and scale up product quality. Major part of this would come from the joint sourcing strategy discussed below. Joint Sourcing Strategy: The objective of this strategy is more about finding the right sources at an optimum cost, the right technology and quality for our requirements. For example amongst Indian suppliers to Ssangyong's suppliers are Bharat Forge for crankshafts and Magal Tech for connecting rods. Similarly M&M meantime started sourcing deals with Korean suppliers Daerim for cylinder heads, GMB for water Page 10
pumps and Shin Han for engine valves. The estimated cost benefits are in the range of 7% - 15% for both the players
Page 11
Jan 28 Formal consent from secured & unsecured creditors, 500 odd suppliers
4. Nov 23, 2010 -Mahindra & Mahindra Ltd signed a deal to buy South Koreas money-losing Ssangyong Motor Co Ltd for 522.5 billion won ($464 million). Investors reacted cautiously about the signing and raised concerns sbout whether Mahindra would invest in Ssangyong and help the South Korean company launch successful new model line-ups. 5. Jan 28, 2011 - Large creditors of Ssangyong Motors, including Korean Development Bank, Barclays Bank, have approved the acquisition of the South Korean sports utility vehicle (SUV) maker by Mahindra & Mahindra, paving the way for a formal change of guard by the end of Feb. While Korean Development Bank was the main secured lender, Barclays Bank was among the large unsecured lenders.The deal cruised through after Ssangyong's creditors agreed to a haircut to clean up its books. Ssangyong's 613 billion won debt, nearly 100 billion won more than the total amount paid by M&M, was the biggest and most crucial factor in Page 12
this deal.Ssangyong's "unsecured creditors" decided to take a 100 billion won haircut, allowing the M&M money to clean up the company's books. 6. Feb 1, 2011 The firm managed to convince the bankruptcy court about the feasibility of its plans for Ssanyong, and got an amended rehabilitation plan approved. 7. Feb 9, 2011 The firm was formally allotted 70% of the Korean company's total shareholding and this sealed the entire takeover process.After the transaction, Mahindra & Mahindra Limited and one other individual became the largest shareholder of the Company, replacing Peter Beck & partner.
However, the Ssangyong stock has fallen by close to half duing the same period, indicating that M&M is finding it hard to turn the company around. In FY 2012, the Mahindra Groups turnover increased 60.69% to Rs. 59,775 cr from Rs.37,181cr in FY 11. The commendable growth in group revenues was due to the inclusion of Ssangyong results. However, the profit before exceptional elements and tax for the year fell from Rs. 4311 cr to Rs. 4123 cr. This again was due to the inclusion of the financial results of SYMC. The aggregate loss to Mahindra on account of its holding in SYMC was Rs.502 cr for the year.
Page 13
Recent Happenings
India specific happenings
Mahindra started reaping direct benefits from the deal in India with the launch of SsangYongs Rexton W SUV just before Diwali in 2012. The base version was priced at INR 1.77 mn and the top model was priced INR 1.97 mn. This was the costliest SUV launched by M&M in India beating the XUV500, from Mahindras own range, priced at INR 1.42 mn. Mahindra has also invested INR 630
Page 14
million at the Chakan plant to locally assemble the Rexton. Mahindra now has plans to sell other SsangYong vehicles, including the Korando C, in India.
Global happenings
M&M is planning to enter Brazil, Australia and Italy with the Ssangyong range using its own existing distribution channel to push the SYMC range. Ssangyong has already used the same strategy by entering South Africa in April 2012. The major focus of Mahindra with Ssangyong is to enter the Chinese market. Here M&M wants to exploit Ssangyongs presence which was built when SYMC was under SAICs control. In the US however, M&M is planning to go in alone.
Page 15
References
All links accessed on December 03, 2012: Financial Times, Database : Ssanyong Motors Economic Times In-depth Coverage of Mahindra-Ssanyong deal Google Finance Mahindras Press release on Nov 23, 2010 LiveMints News release: South Koreas watchdog nods Mahindra buy of Ssangyong WSJ article: Mahindra's SsangYong Unit Launches SUV in India ET Coverage: Mahindra may not retain Ssangyong staff NDTV Profit analysis: Mahindra & Mahindra taps Korean arm to crack China
Page 16