Download as pdf or txt
Download as pdf or txt
You are on page 1of 46

5 July 2017

Global
Equity Research
Strategy

Global Equity Strategy


Research Analysts
STRATEGY
Andrew Garthwaite
44 20 7883 6477
andrew.garthwaite@credit-suisse.com Upgrade mining, benchmark oil
Marina Pronina
44 20 7883 6476 Mining upgrade to overweight: We see some upside to the oil price, and
marina.pronina@credit-suisse.com mining stocks tend to be more correlated with oil than IOCs; mining has
Robert Griffiths abnormally lagged the performance of GEM equities; the best lead indicators
44 20 7883 8885
robert.griffiths@credit-suisse.com of industrial commodity prices (China PMI and global IP) now imply modest
Nicolas Wylenzek upside; valuations look attractive on P/B and P/E relatives and Rio Tinto has a
44 20 7883 6480 6.6% FCF yield even on a $40/t iron ore price, a level which would put 25% of
nicolas.wylenzek@credit-suisse.com
production below cash cost; we don’t see a slowdown in Chinese infrastructure
Alex Hymers
investment from here (Chinese loan growth has slowed only moderately); the
44 20 7888 9710
alex.hymers@credit-suisse.com sector is structurally better positioned than oil; the sector is oversold; and
Mengyuan Yuan speculative positions in metals on SHFE are below their average. Our top pick
44 20 7888 0368 is Rio Tinto, which is on the Credit Suisse European Focus List. However, in
mengyuan.yuan@credit-suisse.com
spite of our more positive stance on mining, we remain underweight non-
financial cyclicals, having upgraded defensives to benchmark in February.
Upside to the oil price: While we might not be quite as optimistic on the oil
price as our house view ($62pb by the end of 2017), we see the following
supports: i) speculative positions are close to 18-month lows; ii) at current
levels of compliance by OPEC and non-OPEC signatories to the supply deal,
and assuming supply disruptions move up closer to average levels, 2.3mb/d
would be taken off the market, and we don’t expect US shale (which accounts
for c.7% of global supply) or demand growth disappointments to fully offset
this; and iii) the current oil price is below the average inflation-adjusted oil price
of $55pb. In our opinion, the two key catalysts for higher prices will be the
Baker Hughes rig count (where the second derivative of growth is slowing) and
the energy high-yield spread (which has started to rise). The risk is that Saudi
Arabia may wish to preserve a degree of volatility in the oil market thereby
making planning decisions for higher-cost producers more difficult.
How to play a higher oil price: We would focus on i) banks, as inflation
expectations are positively correlated with the oil price; ii) GEM equities in
aggregate, which are positively correlated with the oil price; and iii) Russia,
which has the highest correlation with the oil price of any country (our GEM
equity strategy team upgraded Russia on 23 June). We like non-Russian
stocks with high Russian exposure (e.g. Japan Tobacco). The most correlated
trades with the oil price (in order): Russia, E&P, OFS, mining, IOCs and banks
(the second most correlated non-energy sector).
IOCs – stay benchmark: Despite the worst 1H performance for US energy for
40 years, an oil price of above $60pb is needed to deliver an attractive FCF
yield (at $50pb the oil majors' 2018E average FCF yield is only 3.6%
compared to 5.8% for the global market). Furthermore, the sell side's earnings
estimates appear to price in an oil price of $58pb, and the industry is
structurally more challenged than that of mining. We prefer OFS companies to
IOCs.

DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST
CERTIFICATIONS, LEGAL ENTITY DISCLOSURE AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit
Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware
that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report
as only a single factor in making their investment decision.
5 July 2017

Table of contents
Mining: raise to overweight ....................................................................................... 3
Where next for the price of oil? .............................................................................. 14
What are the risks? 19
We remain benchmark IOCs .................................................................................. 20
A few clear supports for the sector 20
However, we choose to remain benchmark 22
OFS: a play on oil capex 26
US OFS: more expensive but better quality 28
How to play a rebound in the oil price beyond the oil sector? ................................ 29
Banks: If oil rises, bond yields rise and banks outperform 29
GEM equities 31
Appendix ................................................................................................................. 38
Appendix 1 38
Appendix 2 39
Appendix 3 39
Appendix 4 40
Appendix 5 40
Appendix 6 41
Appendix 7 41

The team wishes to acknowledge the contributions made to this report by Pranali Deshmukh,
Neeraj Chadawar, and Swati Ramachandran employees of CRISIL Global Research and
Analytics, a business division of CRISIL Limited, a third-party provider of research services to
Credit Suisse.

Global Equity Strategy 2


5 July 2017

Upgrade mining, benchmark oil


In this report, we focus on four main issues: 1) why we upgrade mining to overweight; 2)
why the oil price should rise; 3) why we stay benchmark IOCs; and 4) our view that the
best way to a play a rise in the oil price is via OFS, Russia (in particular international
companies exposed to Russia) and banks.

Mining: raise to overweight


We remain underweight non-financial cyclicals in aggregate primarily because they have
decoupled significantly from the yield curve and have priced in PMI new orders of c59
(which would equate to annual GDP growth of around 3%, a level we think is overly
optimistic, as illustrated in the two charts below). We raised defensives to benchmark in
early February (see Four areas of complacency, 2 February).

Figure 1: There has been a sharp divergence


between cyclical to defensives and the yield curve Figure 2: The European cyclical to defensive ratio is
consistent with PMI manufacturing new orders at 59
3.5 US Yield curve 1.40
55%
Cont Europe cyclicals rel defensive 70
US cyclicals/defensive rel. performance, 1.35
3.0 rhs
Euro area PMI manufacturing new orders, rhs 65
50%
1.30
2.5 60

1.25 55
2.0 45%
1.20 50
1.5 45
1.15 40%
40
1.0
1.10
35% 35
0.5 1.05 30

0.0 1.00 30% 25


Jun-10 Jun-11 Jun-12 Jun-13 Jun-14 Jun-15 Jun-16 Jun-17 2000 2002 2004 2007 2009 2012 2014 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Markit, Credit Suisse research

We now opt to upgrade mining to overweight from benchmark, however, believing this to
be one of the best plays on a rise in the oil price.

1. Mining and oil are closely correlated


Around 20% to 30% of mining costs are energy related (more so for aluminum), and thus a
rise in energy costs tends to push up industrial commodity prices. As a result, there tends
to be a strong positive correlation between industrial commodity prices and oil prices, and
a weaker but still positive correlation between industrial commodity stocks and the oil
price. In recent months, metal and oil prices have diverged significantly and as explained
later on we think that the oil price can rise.

Global Equity Strategy 3


5 July 2017

Figure 4: …and hence so too are mining stocks and


Figure 3: Metals and oil are closely correlated… oil
1200.0 150
140
Metals MSCI Met & Mining rel
130 2.0
1000.0
Brent oil, rhs Brent oil, rhs 120
110
800.0 1.5 100
90

80
600.0 70
1.0
60
50
400.0
30 40
0.5
200.0
10 20

0.0 -10 0.0 0


1999 2002 2005 2009 2012 2015 1999 2002 2005 2009 2012 2015

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Interestingly, the correlation coefficient between the performance of mining relative to the
market and the oil price is higher than for US and European IOCs.

Figure 5: Correlation of different potential oil plays Figure 6: There has been a decoupling between
with the oil price GEM and mining
0.7
1500 MSCI EM 1400
10yr correlation coefficent with the oil price (rel.
0.6 perfromance)
1350 MSCI Met & Mining rel
1200
0.5
1200
0.4 1000
1050
0.3 800
900
0.2
750 600
0.1
600
400
0
450
Eur IOCs
MSCI Russia

MSCI Mexico
Global OFS

Global Mining

US IOCs
MSCI Brazil
Global E&P Comp

Dev market banks

200
300

150 0
1997 1999 2002 2004 2007 2009 2012 2014 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

2. There has been a significant decoupling between emerging markets and mining
There are explanations for this decoupling (namely, commodities have become less
important for GEM performance), but nevertheless the decoupling is worthy of note.

Global Equity Strategy 4


5 July 2017

3. Rising yields and inflation expectations could be good for mining


Mining tends to be one of the most sensitive sectors to bond yields and inflation
expectations, both of which we think rise further.

Figure 7: Europe sector correlation with bond yields Figure 8: European sector correlation with inflation
(adj. for volatility of correlation) expectations
2.0 0.5
Correlation divided by standard deviation of the12m rolling
1.5
correlation of Cont European sectors relative perf versus 10 10yr correlation of Cont European sectors relative perf
1.0 yr German bund yields (over 10 years) 0.3 with European inflation expectations
0.5
0.1
0.0
-0.5
-0.1
-1.0
-1.5 -0.3
-2.0
-2.5 -0.5
Consumer services
Metals & Mining

Food Retail
Div Fin

Real estate
Banks

Media
Chemicals

Telecoms
Construction Materials
Insurance
Automobiles
Energy

Transport
Semiconductors

Utilities

Food Producers
Consumer Durables

Beverages

Healthcare Equip
Capital Goods

Pharmaceuticals
Technology Hardware
Commercial Services
Pulp & Paper
Software

Tobacco

Retailing
Household Products
Europe Infrastructure

German Real estate cos

Pharmaceuticals

Pulp & Paper


Div Fin

Media
Metals & Mining
Banks
Chemicals

Automobiles

Utilities
Energy

Construction Materials

Insurance

Consumer services

Transport

Telecoms
Semiconductors

Technology Hardware

Food Retail
Food Producers
Consumer Durables

Beverages

Healthcare Equip
Real estate
Capital Goods

Software

Commercial Services

Household Products
Tobacco
Retailing
Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

4. Industrial commodity prices now seem to be back to far more realistic levels
Industrial commodity prices tend to correlate with global IP, as shown in the first chart
below. At the start of this year, industrial commodity prices appeared to have overshot
global IP momentum by c.20%. Now, global IP momentum is consistent with a small
increase in metals prices. Additionally, the change in the copper price is closely correlated
to the level of China PMI, which likewise suggests no downside for copper prices, having
pointed to significant downside at the start of the year.

Figure 9: Global IP is consistent with more or less a Figure 10: …as well as Chinese PMIs
flat metal price…
15% 40% 50
30% 60
10% 30
20%
55
10%
5% 10
0%
50
0% -10% -10
-20%
45
-5% -30
Global IP momentum -30%
(3m/3m % ann.) with
forecast -40%
-10% 40 China PMI New orders -50
3m % change in metals -50% Copper price, 3-month % change, rhs
prices, rhs
-15% -60% 35 -70
2000 2002 2004 2006 2008 2010 2012 2014 2017 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Markit, Credit Suisse research

Global Equity Strategy 5


5 July 2017

Recently, the iron ore price has decoupled from the Shanghai rebar price, although our
Australian mining analysts point out that underpinning this has been divergent supply
dynamics, with the Chinese government closing steel mills to prevent oversupply,
supporting the rebar price.

Figure 11: Iron ore price has decoupled sharply Figure 12: Global mining stocks have tracked iron
from Shanghai rebar price ore prices
250
MSCI Met & Mining rel
700
2.0 Iron ore, rhs
Shanghai rebar price, USD 150
650 200
Iron ore price, rhs
600 130
1.5
550 150
110
500
1.0
450 90 100

400
70
0.5 50
350
50
300
0.0 0
250 30 2007 2010 2014 2017
2013 2014 2015 2016 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

5. The valuation of the sector is attractive


The PB relative of the sector to the market is now back to one standard deviation below its
average. The FCF yield on a $40/tonne iron ore price is 6.6% for Rio (even assuming a
level of capex at maintenance levels).

Figure 13: The mining sector is cheap on P/B Figure 14: Even on our base case commodity
relative to the market forecasts, FCF yields are elevated
25% 2017E FCF yield on varying metal prices
Base Case Spot
190%
20%
170%

150%
15%
130%

110%
10%
90%

70% European mining stocks P/B rel 5%


mkt
50% Average (+/- 1 stdev)

30% 0%
1996 1999 2002 2005 2008 2011 2014 2017 RIO BHP Glen AAL

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 6


5 July 2017

On a PE relative basis, too, the mining sector is actually back close to its cheapest
valuation post the global financial crisis.

Figure 15: On a PE relative basis, the mining sector is almost back to its post
crisis low

1.8 MSCI UK Mining 12m Fwd PE rel mkt

Average (+/- 1 sd)


1.6

1.4

1.2

1.0

0.8

0.6

0.4
1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017

Source: Thomson Reuters, Credit Suisse research

6. We see only a small slowdown in China


The Chinese economy has slowed a little (although the latest move in new orders less
inventories was up, as the chart below shows), but in our view there are four reasons not
to become overly concerned:

Figure 16: PMI new orders versus inventories suggest a small slowdown in IP
20

15 10%

10
5%
5
0%
0

-5 -5%

-10
-10%
-15 Chinese manufacturing PMI new orders - inventory

-20 Chinese IP, y/y, rhs -15%


2006 2008 2010 2012 2014 2017

Source: Thomson Reuters, Credit Suisse research

i. Infrastructure investment growth is likely to remain resilient. As observed by our


economists, infrastructure investment growth has been steady at 15-20% since the
current administration came into power, and will likely to be around 18% this year
(China: State of the economy, 28 June 2017). We have already seen state and local

Global Equity Strategy 7


5 July 2017

government spending slow from 24% to around 14%, something that is unlikely to
continue.

Figure 17: State and local government FAI has Figure 18: The broad measure of infrastructure
slowed down from its peak, while private FAI has investment growth has been steady at around
picked up 15-20% since 2013
65% 60
Infrastructure investment growth,3mma, yoy
FAI, % chg Y/Y 3 m.m.a.
55%
50
SOE & Central government
FAI
45%
Private sector FAI 40

35%
30

25%
20
15%

10
5%

0
-5% 2004 2006 2008 2010 2012 2014 2016
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

Source: Thomson Reuters, Credit Suisse Source: Credit Suisse China Economics research

ii. Policy has been tightened only modestly. There has been only a small tightening of
policy if we look at total credit growth and prime lending rates. Credit growth has
remained reasonably resilient, while the prime lending rate has not moved higher
(unlike interbank rates).

Figure 19: Total social financing including local


government debt swaps has slowed only slightly Figure 20: Prime lending rate in China has not risen
8
TSF, yoy Shanghai 6m interbank rate
40.0%
China prime lendinf rate, 1yr and below
TSF (including local government debt 7
35.0% swaps), yoy

30.0%
5

25.0%
4

20.0% 3

15.0% 2

10.0% 1
2006 2008 2010 2012 2014 2016 2007 2009 2011 2013 2015 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 8


5 July 2017

iii. China still has policy flexibility. China continues to have policy flexibility with a loan
to deposit ratio of just 83% and a net government debt to GDP between -23% and 0%,
according to IMF estimates. Indeed, with net foreign assets of 14% of GDP, almost all
of the Chinese debt is domestic.
iv. House prices are stable. We think the biggest threat to the Chinese economy would
be a collapse in house prices. However, monthly house price data is now moving
higher once again, and listed property developers have been outperforming.

Figure 21: MoM house price changes have stayed Figure 22: … and the property developers have
positive… outperformed
2.5 15 15
China 70 cities house price
MSCI China real estate, relative to market
Month-on-month
2.0
Year-on-year 14
10
1.5
13
1.0
5

0.5 12

0
0.0
11

-0.5
-5 10
-1.0

-1.5 -10 9
2012 2013 2014 2015 2017 2013 2014 2015 2016 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

7. Consensus numbers are not factoring in a rise in industrial commodity prices


Sector EPS forecasts, using the UK mining sector as a proxy, are now consistent with
current commodity prices, having previously priced in a significant rise in metals prices.
This stands in contrast to the oil sector, which continues to price in a recovery in the oil
price, as we discuss later on.

Global Equity Strategy 9


5 July 2017

Figure 23: The UK mining sector's consensus EPS is consistent with current
commodity prices
190
38 MSCI UK Materials, 12-month forward EPS

180
33 Commodities ex energy in £, 24-week lead, rhs

28 170

23
160

18
150
13

140
8

3 130
Sep-14 Jun-15 Mar-16 Dec-16 Oct-17

Source: Thomson Reuters, Credit Suisse

8. China continues with its supply-side cuts


The steel and coal sectors in China have seen significant administrative closures: 93m
tonnes of steel capacity closed in 2016, with another 50m tonnes due to close in 2017. By
the end of June, all facilities producing inferior-quality steel bars will be dismantled. For
coal, 350mt closed in 2016, and another 150mt is planned to close in 2017.
We think it would be logical for these to continue, not only for environmental reasons but
also to help improve the profitability of the state-operated enterprises, and in turn improve
the asset quality of Chinese banks. This is especially true for aluminium, which has very
high energy content; China does not have an advantage in low cost energy.

9. Speculative positioning in metals has declined from its peak


SHFE futures contract turnover and the scale of open interest in copper have both
declined back to much lower levels than seen in 2016.

Global Equity Strategy 10


5 July 2017

Figure 24: Open interest in copper has declined Figure 25: Contract turnover has declined to low
significantly from its peak levels

1,000,000 Copper SHFE no. of open interest 2,500,000 Copper SHFE future
contract turnover
900,000 Latest
2,000,000
800,000

700,000
1,500,000

600,000

1,000,000
500,000

400,000
500,000
300,000

200,000 0
2010 2011 2012 2013 2014 2015 2016 2017 2010 2012 2014 2016

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

10. Scope for a steel re-stock and speculative positions are low
Our European steels team highlight that there is a good case for an inventory restock, with
global IP picking up at a time when steel production has been flat-lining, and inventories
(as measured by our team's inventory proxy and using data from inventories in major
Chinese cities) are now declining.

Figure 26: Our steel inventory proxy suggests Figure 27: Chinese steel inventories have declined
scope for a rebuild almost back to recent lows
Global steel production, Mt
8% 160000 25,000
Implied restock/(destock), 12-m rolling as % of production
6% Fitted from global IP (rhs) 150000

4% Actual (rhs) 140000 20,000

2% 130000

0% 120000 15,000

-2% 110000

-4% 100000 10,000

-6% 90000

-8% 80000 5,000 Total Steel Inventories in Major China Cities (kt)

-10% 70000

-12% 60000 0
2001 2003 2005 2007 2009 2011 2014 2016 2008 2010 2012 2014 2016

ource: Credit Suisse European Metals and Mining team Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 11


5 July 2017

11. Structurally, the mining sector is now more attractive and is less disrupted than
oil
The European mining sector's capex to depreciation ratio has declined sharply to at least
a 35-year low. This has helped support free cash flow and also implies scope for supply
shortfalls going forward.
The metals cost curve is very steep (at least in iron ore), with the quoted producers
operating at the bottom end of the cost curve, which is not the case with the major oil
producers. In some areas, the very concentrated market structure allows potentially more
benign corporate behavior. The global top four seaborne producers account for nearly
70% of the market.
Clearly in the long run, as highlighted in the section above, there is a big concern over
peak oil and EV culminating with companies such as Total targeting 20% of revenue to be
from renewables. Meanwhile, demand for copper might actually benefit from the rise of
EV, with the International Copper Association estimating that electric vehicles typically use
40kg of copper, in contrast to 23kg of copper for cars using internal combustion engines.

12. The mining sector is more than 1 standard deviation oversold


The sector is currently very oversold. Thus it stands to potentially benefit from the reversal
of momentum which appears to be underway (and which we wrote about in our piece
Price momentum and bonds, 26 June 2017).

Figure 28: Capex-to-depreciation for the mining Figure 29: The mining sector is now c.1.2 s.d.
sector, at c.0.8x, has fallen to 30 year lows oversold

40% European Metals and Mining rel to mkt % dev from 6mma
Europe mining, capex / depreciation Overbought
2.7 30% Average

20%
2.2 10%

0%
1.7
-10%

-20%
1.2
-30%

-40%
Oversold
0.7
1981 1985 1989 1993 1997 2001 2005 2009 2013 2017 -50%
1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

13. A worse-case scenario would have the iron ore price at $40pt
The iron ore price is now approaching a level that will start to impact on the cost curve:
any meaningful decline in the iron ore price from here could easily (although as always
with a lag) lead to capacity shutdowns, according to our European mining team. If the iron
ore price were to fall to $50/t (from c.$61/t), 15% of global production would be below cash
cost (with the cost curve below from our mining team showing the all-in cash cost of
production). In our experience in a bear market, around a quarter of production can fall
below the cash cost of production temporarily before prices trough. That would require an
iron ore price of around $40pt.

Global Equity Strategy 12


5 July 2017

Figure 30: The listed producers are largely at the lower end of the iron ore cost
curve

Source: Credit Suisse European Mining team

Our preferred European mining name is Rio, which is on the European Focus List. We
highlight below the European Outperform-rated mining and steel companies. The following
are cheap on HOLT with positive earnings revisions: Glencore, Aurubis, Acerinox,
Aperam, Acacia Mining, Evraz and SSAB.

Figure 31: European mining stocks that are Outperform-rated by CS analysts


-----P/E (12m fwd) ------ ------ P/B ------- 2017e, % HOLT 2017e Momentum, %

rel to mkt % rel to mkt % Price, % Consensus


rel to Credit Suisse
Name Abs above/below Abs above/below FCY DY change to 3m EPS 3m Sales recommendation
Industry rating
average average best (1=Buy; 5=Sell)

Fresnillo 28.1 230% -7% 5.4 4% -0.1 1.3 -32.5 3.7 1.5 3.2 Outperform
Glencore 11.0 90% -28% 0.7 -31% 14.1 3.4 69.2 3.4 -1.5 2.0 Outperform
Rio Tinto 9.7 79% -15% 2.0 1% 12.3 6.6 104.8 -0.8 0.6 2.4 Outperform
Thyssenkrupp 16.2 133% 7% 6.8 160% -1.0 0.9 15.2 -7.2 0.1 2.5 Outperform
Aurubis 14.0 114% 16% 1.6 69% 5.3 2.3 76.4 3.0 1.2 2.6 Outperform
Acerinox 'R' 14.3 117% -33% 1.6 8% 4.1 3.6 79.9 14.3 1.8 2.4 Outperform
Aperam 10.7 87% -71% 1.4 89% 10.7 4.2 52.6 2.4 0.4 2.2 Outperform
Acacia Mining 8.3 67% -38% 0.8 -6% 10.3 2.3 222.8 3.0 -1.2 2.8 Outperform
Evraz 5.6 46% -81% 4.4 32% 25.2 4.2 38.3 11.7 1.5 2.8 Outperform
Kaz Minerals 7.3 60% -67% 5.9 171% 1.4 0.0 -63.7 14.9 5.1 2.4 Outperform
Ssab 'A' 17.3 141% -20% 0.7 -7% 9.8 1.4 74.2 17.7 2.2 2.7 Outperform

Source: Thomson Reuters, Company data, IBES, MSCI, HOLT, Credit Suisse estimates

Global Equity Strategy 13


5 July 2017

Where next for the price of oil?


We believe that the buy-side consensus on the price of crude is too bearish. Speaking to
our clients, we got the impression the buy side is much more bearish on oil than the sell
side (with the Bloomberg end-2017 consensus at $58pb). While the oil price might not
reach the CS house view of $62pb by end-2017 (see Oil Sense: Opec deal shores up H2-
2017 and full year 2018, 1 June 2017), we see upside to the oil price from here from the
current $47pb for the following reasons:
1. Speculative positions have fallen back sharply
Net long positions in oil have fallen close to an 18-month low, and a level which has
represented a trough on a number of occasions over the last five years. The oil price has
tended to correlate with speculative positions, with the latter actually troughing in advance
of the oil price in 2014 and 2016.

Figure 32: Net long positions are lower than they Figure 33: Net long positions are rolling over
were
ICE Brent&WTI managed money net long positions, % open 115% ICE Brent&WTI managed money net long 80
interest positions, % open interest
100% Brent price, rhs
Brent, 3m chg % rhs 60
90% 140 95%

80% 40
120
75%
70%
100 20
60%
55%
50% 0
80
40% 35%
60 -20
30%

20% 15%
40 -40
10%

0% 20 -5% -60
2010 2011 2012 2013 2014 2015 2016 2017 2009 2011 2012 2014 2015 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

2. There is more to oil markets than just US shale production


There are four major offsets we think to the much talked about ramp-up in US shale
production.
i. We think that there has been a shift by Saudi Arabia to act as a swing producer
OPEC and Saudi Arabia remain firm in their commitment to, in the words of the statement
accompanying the output cut agreement, 'restore a global oil demand and supply balance'.
These words are being accompanied by actions: data from the EIA suggest that
compliance with the output cut among OPEC members has been 100%, with Saudi having
cut production by 570kbd compared with last November when the agreement was reached
(or 117% of their targeted cut). The Kingdom continues to more than pull its weight, in
other words.
Saudi Arabia was also an important actor in broadening the agreement beyond OPEC.
The recently appointed Crown Prince Mohammed bin Salman has, according to our oil
economists, a good relationship with Russia, and was key in bringing Russia on board with
the OPEC output cut agreement. Although compliance among the non-OPEC signatories

Global Equity Strategy 14


5 July 2017

has been lower (at around 60% on our estimates, using EIA production data), Russia has
cut their production by c.300kbd since the agreement. As a result, since last November,
OPEC together with the non-OPEC agreement signatories have cut supply by c.1.5mbd
over a period in which US production has increased by 440kbd.
The simple table below lays out a possible scenario for the oil market in 2017. We assume
first of all that the current level of compliance with the OPEC deal by both OPEC and non-
OPEC signatories persists, that unplanned outages rise halfway back to their May 2016
peak and that US output rises in line with EIA forecasts. Those assumptions would see net
supply decline by c.1.4mbd from its pre-deal level in Q4 last year. If we further assume
demand growth in line with EIA assumptions, then by the end of 2017 oversupply in the oil
market would have declined by c.260kbd.

Figure 34: On some simple assumptions, oil oversupply would decline by


260kbd by the end of 2017
Thousands of
Demand/supply change in 2017
barrels/day
OPEC cut (assuming 100% compliance continues) -1,169
Non-OPEC cut (assuming 60% compliance continues) -336
Assuming unplanned outages rise half w ay back to May 16 peak -800
US increase ('lower 48 states') 910
Net supply change from these factors -1,395
Demand grow th (EIA assumption) 1,135
Potential deficit -260

Source: EIA, Thomson Reuters, Credit Suisse research

Saudi Arabia's market share policy continues to wrestle with two challenges, however.
First, the breakeven price for US shale appears to be continuing to move lower. When the
market share war began in 2014, it appeared an oil price below $60 would be sufficient to
price out much of US shale production. Now it appears the breakeven has fallen closer to
$40. Second, Saudi Arabia does not have an unlimited ability to sustain the potential social
costs of its policy. Already non-oil GDP growth is flat (at 0.3% in 2016), with a budget
deficit of 9.8% of GDP in 2017, according to the IMF's Fiscal Monitor. Recently, Saudi
Arabia has had to reverse some of the cuts to civil service pay, with state employees
around two-thirds of the population.
As a result, we doubt Saudi Arabia can afford the social cost of an oil price needed to price
out US shale (i.e. $40pb). Moreover, there may be less of a political prerogative to prevent
the US from becoming self-sufficient in oil now, with US foreign policy having become
more critical of Iran. Back in 2015, there appeared to be more of a risk that if the US
became self-sufficient in oil, it might be less willing to support Saudi Arabia militarily.
At the margin, the planned float of Saudi Aramco could perhaps incentivise Saudi Arabia
to support the oil price.

ii. Supply side disruption owing to political difficulties is unusually low


By definition, the outlook for unplanned disruptions on the supply side is something of a
known unknown. What we do know is that unplanned outages among OPEC and non-
OPEC countries are currently around 1.6mbd below their peak of last May. If it returns
halfway back to those levels (i.e. closer to the average level of unplanned outages over
the last 4 years), then c800kbd could be taken off the market. In particular, the negative
surprise recently has been Libya and Nigeria which, together, have increased output by

Global Equity Strategy 15


5 July 2017

over 400kbd over the last two months, and by nearly 850kbd since the low of these two
countries' production last August.

Figure 35: The scale of unplanned outages has declined sharply to a very low
level by recent standards
4.00 Unplanned outages (mbd)
OPEC Non-OPEC
3.50
1.6mbd fall in
outages in 1 year
3.00

2.50

2.00

1.50

1.00

0.50

0.00
2013 2014 2015 2016 2017

Source: EIA, Credit Suisse research

iii. A pick-up in demand


OECD oil demand growth has moderated slightly in recent months. We continue to
believe, however, that global GDP growth this year will be c0.5p.p. above that achieved
last year. A simple model regressing US petroleum demand against ISM manufacturing
new orders and miles driven suggests that petroleum demand growth should pick up
toward 1.5% from its current 0.2% Y/Y (3mma), as shown in the second chart below.

Figure 36: Global macro momentum remains a key Figure 37: US petroleum demand growth should
demand driver pick up given ISM and miles driven
US ISM & European PMI new orders average
70 5.0
OECD oil demand, y/y chg 3mma rhs

65 3%
3.0
60
1% 1.0
55

50
-1.0
-1%

45 -3.0
-3%
40
-5.0
35 Manufacturing/miles driven
-5% model output
-7.0
30 US petroleum products
demand, % chg Y/Y
25 -7% -9.0
2003 2005 2007 2009 2011 2013 2015 2017 1997 1999 2001 2003 2005 2007 2009 2011 2013 2015

Source: Thomson Reuters, Markit, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

iv. Decline rates

Global Equity Strategy 16


5 July 2017

According to our oil team, the decline rates are typically 4% to 5% p.a. This halved
recently as oil companies were able to become more efficient at extracting oil from existing
reserves. Nevertheless, the $740bn decline in upstream capital spending from 2015 out to
2020 (according to Wood Mackenzie) should at some point mean that the decline rate
starts to revert to its norm.

3. Has the role of US shale been overestimated?


The CEO of Pioneer has pointed out that the Permian basin could end up producing c8-
9mbd against current production of 2.4mbd. Similar pronouncements have been made by
Continental and EOG. Thus it could be almost as important as Saudi Arabia.
The question is one of speed. The EIA forecast that output from the 'lower 48' US states
will rise by around half a million barrels per day by the end of this year, and by a further
300kbd in 2018. There are much larger estimates however: the CEO of Rosneft has stated
that he believes shale could add 1.5mbd by the middle of 2018.
Even if this is right, then it would serve to offset the entire planned cut by OPEC and its
non-OPEC partners. But that is before also taking into consideration the prospective rise in
demand discussed above, a possible normalisation of supply side disruptions and of
course the decline rates.
The question is: when do we start to see a slowdown in the Baker Hughes rig count and
permits, or some stress start to emerge in the oil high yield market?
The monthly pace of new rigs has slowed a little, but not by as much as implied by the
decline in the oil price, as shown in the first chart below. This simple chart suggests that a
WTI price of $45 represents the 'breakeven level' as far as rigs are concerned; below this
price, the number of rigs starts to contract.
The pressure to reduce drilling has perhaps been limited because stress in the high yield
market has been limited, thus far. The energy HY spread has started to edge higher, but
only modestly. Stress in the HY oil market is likely to be a critical catalyst, in our opinion.

Figure 38: The Baker Hughes rig count is yet to roll Figure 39: Energy high yield spreads have started to
over widen
57
21
70
19 US HY spread energy %
52
17
20 47 15

13
42
-30 11

9
37
Monthly change in Baker Hughes 7
-80 rig count (land rigs)
32 5
WTI, rhs
3
-130 27 1
Nov-15 Feb-16 May-16 Aug-16 Nov-16 Feb-17 May-17 2012 2013 2014 2015 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 17


5 July 2017

4. The impact of EVs on oil demand may be exaggerated


BP forecast that electric vehicle numbers will rise from 1.2m today to 70m by 2035.
However, the overall fleet, on their forecasts, will double to 1.8bn, and thus oil demand for
vehicles will still rise significantly (they assume by 5mbd) by 2035, just at a much slower
pace than the expansion of the vehicle fleet (a 26% rise in oil demand underpinning a
100% rise in the number of vehicles due to improving efficiency and rising EV penetration).
In all, BP forecast that the growth of electric vehicles will reduce the increase in oil
demand by less than 1mbd over the next 20 years (see Back to the future: electric
vehicles and oil demand, 5 December 2016).

5. A dollar bear market helps


We continue to be dollar bears, noting that bull markets in the dollar tend to peak in their
seventh year. A dollar bear market tends to help commodities in general. Year-to-date,
however, this relationship has weakened: both the oil price and the dollar have declined
together.

Figure 40: This USD bull market has now lasted for Figure 41: Oil and the dollar are clearly inversely
a 'typical' period related, although the relationship has weakened

180 6 yrs 140 73


6 yrs 10 yrs 7 yrs 9.5 yrs
+67% -47% +40% -39% 41%
78
160 120
83
140 100
88

120 80 93

100 98
60
Oil Brent
103
80 USD TWI, rhs inverted
40
108
60
1975 1979 1983 1987 1991 1996 2000 2004 2008 2012 2017 20
2010 2011 2012 2013 2014 2015 2016 2017
Trade weighted US dollar First Fed Rate hike
Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

6. The ratio of oil to copper is at the low end of its historical range
The ratio of oil to copper is now close to the bottom of its 20-year range.

Global Equity Strategy 18


5 July 2017

Figure 42: The ratio of oil to copper

Brent Oil / Copper Average


210

190

170

150

130

110

90

70

50
1992 1997 2002 2007 2012 2017

Source: Thomson Reuters, Credit Suisse research

7. History
The inflation-adjusted oil price since 1979 has been $55pb. It is interesting to note that the
average oil bear market has been 11 to 28 years. The bull market peaked in May 2008
(i.e. just over 9 years ago).

Figure 43: The average real oil price is $55pb since 1979
150

3 yrs 9 yrs
120 Real oil price (2013 US$)
Average
9 yrs
90 35 year
average = 55$

60

3 yrs 5 yrs
30

28 years 20 yrs 19 yrs


11 yrs
0
1861 1874 1887 1900 1913 1926 1939 1952 1965 1978 1991 2004 2017

Source: Thomson Reuters, Credit Suisse research

What are the risks?


1. Increased volatility may be the answer for Saudi Arabia
We think Saudi Arabia needs to have a higher average oil price for social reasons, but a
low price to slow the rate of US shale production. The answer may be to have a sufficiently
volatile oil price to make it hard for US producers to plan for a particular oil price (e.g. if the

Global Equity Strategy 19


5 July 2017

oil price would fluctuate between $35pb to $75pb, it would be very hard to plan for "short
cycle" wells).
2. The key worry is whether Saudi makes one last attempt to price out US shale
Saudi Arabia can afford a price war, in our view. Government debt to GDP is just 19%,
and Saudi Arabia has FX reserves of around of 78% of GDP. It might decide for purely
economic reasons to have one last attempt to slow down non-OPEC production growth
and the rise of alternatives by pushing the price to the mid-$30pb. With the 18-month
forward oil price at $51.6pb, US shale continues to be economic, so such a battle could
generate significant further oil price downside.

We remain benchmark IOCs


A few clear supports for the sector
In our opinion, European and US integrateds have three supports:
1. The oil price – the key driver of IOCs’ performance
The performance of European and US integrateds closely follows the oil price. The
correlation seems to be slightly higher between IOCs and the spot price rather than the
three year forward price, which should be a better indicator of medium term profitability.
We expect the three year forward price as well as the spot price to pick up from here (see
above), which should clearly help the performance of European and US energy stocks.

Figure 44: The performance of European


integrateds relative to the market closely follows the
oil price… Figure 45: …this is also the case in the US

108% 78 US integrated oil price relative


Europe integrated oil price relative ($) Oil price (WTI, rhs) 115
103% 1.7
Oil price (EUR/BBL, rhs)
68
98% 95
58 1.5
93%
75
88% 48
1.3
83% 55
38
78% 1.1
35
28
73%

68% 18 0.9 15
2013 2014 2015 2016 2017 Jan-13 Aug-13 Apr-14 Nov-14 Jul-15 Mar-16 Oct-16 Jun-17

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

This is at a time when for reasons above we would expect the oil price to rise.
2. A good place to be as yields rise and PMIs roll over
We would argue that the energy sector offers an attractive combination of sensitivities in
the current macro-economic environment in which we expect lead indicators to roll over
and bond yields to pick up. Energy is the only sector that tends to outperform as PMIs roll
over and bond yields rise.

Global Equity Strategy 20


5 July 2017

Figure 46: Energy tends to do well when yields rise and PMIs roll over
2.0

rolling correlation of Cont European sectors relative perf


Banks

Correlation divided by standard deviation of the12m

versus 10 yr German bund yields (over 10 years)


1.5 Metals & Mining Div Fin
1.0
Semis
0.5 Chemicals Insurance Cap Goods
Energy Cons. Mat.
Auto
Transport
0.0 IT Cons Durab.
Utilities Com Serv.
Software Pulp & Paper
-0.5
Pharma Real estate
-1.0 Media Food Retail
Tobacco Telecoms Beverages Retail
-1.5
HH Prod HC equip
-2.0
Food Producers
-2.5
-0.8 -0.6 -0.4 -0.2 0.0 0.2 0.4 0.6 0.8
10 Year European sectors correlation with Europe Manufacturing PMI new orders

Source: Thomson Reuters, Credit Suisse research

3. The oil sector is oversold


Both the European and the US energy sector are now more than one standard deviation
oversold on our price momentum indicator and at a level where they have historically
bounced.

Figure 47: The US energy sector is more than nearly


two standard deviations oversold... Figure 48: …and the case is very similar in Europe
25% 20%
MSCI US Energy, deviation from 6mma rel mkt (In $) MSCI Europe Energy, deviation from 6mma rel mkt (In $)
20% 15%
Average (+/- 1 SD) Average (+/- 1 SD)
15%
10%
10%
5%
5%
0%
0%
-5%
-5%
-10%
-10%

-15% -15%

-20% -20%
1998 2000 2002 2005 2007 2010 2012 2014 2017 1996 1998 2000 2003 2005 2007 2010 2012 2014 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

European energy had its worst performance in more than 35 years in the first 6 months of
this year (underperforming by c.18%). When the sector last underperformed by more than
15% in the first half of the year, it outperformed by more than 18% in the second half
(1986).

Global Equity Strategy 21


5 July 2017

However, we choose to remain benchmark


1. Valuations are not clearly attractive
In our opinion, the most important valuation measure for the energy sector is FCF yield.
We believe that we need to see an oil price of at least $60pb to give the oil sector a
sufficiently attractive FCF to compensate for all the risks associated with the oil price and
the wider industry.
On a $50pb oil price and using 2018E numbers, the average FCF yield of the oil majors is
only at c.3.3%, which wouldn't cover dividends. This compares to a market FCF yield of
5.8% on 2018 numbers. While the FCF yield would more than double to a clearly attractive
7.6% on a $65pb oil price, we currently struggle to see an oil price much above $60pb
over the medium term.
Moreover, in the case of the US, the capex to depreciation ratio has fallen below 0.8x, a
level that suggests clear underinvestment and consequently an overstatement of free cash
flow. We would also note that the FCF yield on a $65pb oil price assumes no changes in
capex, with capex likely to pick up as the oil price recovers.

Figure 49: The 2018E FCF yield of the major IOCS


on $50pb… just 3.6% Figure 50: …and $65pb
7% 14%

6% 12%
FCF (2018) Yield to Current Market Cap FCF (2018) Yield to Current Market Cap
(at $50/bbl Brent) (at $65/bbl Brent)
5% 10%

4% 8%

3% 6%

2% 4%

1% 2%

0% 0%
RDS CNQ CVX BP SU TOT XOM COP ENI OXY CNQ SU RDS CVX COP BP ENI TOT XOM OXY

Source: CS US Energy research team Source: CS US Energy research team

While we would argue that earnings multiples are maybe not the most important measure
when valuing energy companies, we would highlight that European integrated oil
companies continue to trade above their norm relative to the market on this basis. This is
at a time when consensus earnings have not yet adjusted to the recent fall in the oil price,
and are likely to be revised down (see below for more details).

Global Equity Strategy 22


5 July 2017

Figure 52: European integrateds trade slightly


Figure 51: Capex to depreciation for IOCs has fallen above their norm on 12m forward P/E relative to the
sharply market

2.3 135%

2.1 125%
Europe IOCs 12m fwd P/E rel market
1.9 115% Average

1.7 105%

1.5 95%

1.3 85%

1.1
Capex to depreciation 75%
0.9 Europe IOC
65%
US IOC
0.7
2003 2005 2007 2010 2012 2014 2017 55%
1995 1999 2003 2008 2012 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

We do acknowledge that the sector looks cheap on metrics which look at concepts of
normalised earnings (i.e. dividend yield and P/B). However, we would highlight that
earnings and profitability are unlikely to return to historical norms and given that the
dividends are currently uncovered, they are more vulnerable than usual.

Figure 53: The P/B relative of European IOCs is Figure 54: European IOCs are offering a DY
1.2 sd below neutral levels significantly above the market

120% Europe IOCs P/B rel market (ex financials)


230% Europe IOCs DY rel market
Average
110%
210% Average (+/- 1sd)
100%
190%
90%

170%
80%

70% 150%

60% 130%

50% 110%

40%
1995 1998 2001 2004 2007 2010 2013 2017 90%
1995 1999 2003 2008 2012 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

2. More earnings downgrades


Sell-side earnings forecasts tend to lag the oil price and have not yet reflected recent
weakness. This makes the sector very vulnerable to further earnings downgrades, with
earnings momentum already negative and below that of the market. We note that the
Bloomberg 2017 and 2018 year-end median consensus forecast for Brent is still $58pb

Global Equity Strategy 23


5 July 2017

and $62pb, respectively, and the chart below would also suggest that analysts are using
an oil price of around $56-58pb in their earnings models.

Figure 55: Historically, earnings have followed the Figure 56: The earnings momentum of European
oil price with a lag of 8 weeks energy stocks is weak and likely to worsen
125 Europe Energy 3m breadth Rel mkt
17
115 30%
MSCI Europe Energy, 12-
month forward EPS 105
15
Oil brent, 8-week lead, rhs 20%
95
13 85 10%
75
11
0%
65

9 55 -10%
45
7 -20%
35

5 25 -30%
Aug 14 Apr 15 Nov 15 Jun 16 Feb 17 Sep 17 1996 1999 2003 2006 2010 2013 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

3. The sector is unusually levered


Furthermore, the rise in corporate leverage has made the sector more vulnerable to a rise
in the cost of debt than has been the case historically and requires the sector to make a
FCF yield above the dividend yield to avoid further increasing leverage.

Figure 57: The US and European IOCs are now highly levered

15% US & European integrateds Net debt as % of total assets

13%

11%

9%

7%

5%

3%
1995 1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017

Source: Thomson Reuters, Credit Suisse research

4. Peak in capex reductions has passed


Global integrateds have already been through a period of unprecedented cost and capex
cuts. According to IHS Markit, upstream capex and opex costs have fallen by 26% and
17%, respectively, while capex is down 21% year-on-year. We are not expecting many
further cuts from here, which is in line with our energy team's expectation: they expect

Global Equity Strategy 24


5 July 2017

capex levels to pick up from here, but with more capital moving towards short cycle
projects (especially in the case of US oil majors).

Figure 58: Operating costs are down 17% from peak Figure 59: Upstream capital costs have fallen 26%
from peak
210 Upstream Operating Costs Index Upstream Capital Cost Index
230

190
210

170 190

Currently 17% below peak


170
150 Currently 26% below
peak
150
130
130
Cost index (2000=100)
110 Cost index (2000=100) 110

90 90
2000 2002 2004 2006 2008 2010 2012 2014 2017 2002 2004 2005 2007 2008 2010 2011 2012 2014 2015 2017

Source: IHS Markit, Credit Suisse research Source: IHS Markit, Credit Suisse research

5. Severe structural risks are facing the sector


There is a wide range of structural risks facing the sector:
i. IOCs are not able to control the oil price. The large listed mining companies control
a significant part of the global production in industrial commodities. This gives them a
significant amount of control over commodity prices (i.e. when they cut capacity, supply
drops enough to impact prices). For example, the top four quoted iron ore producers
control 70% of the seaborne iron ore market.
However, this is not the case in the oil space, where state-owned producers control
around three quarters of the global oil production and capacity cuts by listed IOCs tend
to have only a very limited impact on the price of oil. Furthermore, IOCs tend be
exposed to the high end of the cost curve and are therefore the first to feel the pain
when the oil price drops.
ii. Saudi Aramco – a big competitor for funds. Owing to its significant exposure to low
cost oil, Saudi Aramco could be a competitor for funds.
iii. Cost cuts – the low-hanging fruit is gone. Oil companies have already gone through
significant cost cuts (see above), suggesting that most self-help has been seen and the
potential for further cost cuts is very limited.
iv. A structurally inefficient industry: On the back of increasing costs, higher taxes,
inefficiencies and overinvestment, the CFROI® per USD on the oil price has sharply
fallen and is now 92% below its peak in the late 1990s.
v. The role of gas might be overstated. With the rise of renewables and battery storage
technologies, the long term role of gas and LNG could be overstated. Our team
currently sees the cost of a megawatt hour at c€51-66/MWh for gas and coal, while
offshore wind projects being sanctioned now and coming online in 2021 have a
€70/MWh all-in cost. However, Mark Freshney on our utilities team sees this falling to

Global Equity Strategy 25


5 July 2017

€48-52/MWh (nominal) for projects commissioning in 2024/25. This matters for those
companies that have been heavily investing in LNG and gas exploration.
vi. Peak oil is approaching. There are several "industry experts" that are predicting oil
demand to peak in the next 15 years. For example, Shell expects oil demand to peak in
the next 5 to 15 years, the World Energy Council expects the use of petroleum to peak
in 2030 and Michael Liebreich, founder of Bloomberg New Energy Finance, predicts a
peak in 2025 (source: Bloomberg, 2 November 2016).

Figure 60: The CFROI per USD on the oil price has fallen sharply over the last
two decades

0.5%

0.4% CFROI (used in valuation)/Brent

0.3%

0.2%

0.1%

0.0%
1995 1997 2000 2002 2004 2006 2008 2010 2013 2015 2017

Source: Credit Suisse HOLT®, Thomson Reuters, Credit Suisse research

The screen below shows European IOCs that are either Outperform- or Underperform-
rated by Credit Suisse analysts.

Figure 61: Outperform- and Underperform-rated European IOCs


-----P/E (12m fwd) ------ ------ P/B ------- 2017e, % HOLT 2017e Momentum, %

rel to mkt % rel to mkt % Price, % Consensus


rel to
Name Abs above/below Abs above/below FCY DY change to 3m EPS 3m Sales recommendation Credit Suisse rating
Industry
average average best (1=Buy; 5=Sell)

Bp 15.5 81% 39% 0.8 -29% 4.6 6.7 29.8 -9.5 -1.0 2.5 Outperform
Eni 18.3 95% 31% 0.9 -14% 10.4 5.9 107.4 0.2 -3.3 2.2 Outperform
Galp Energia Sgps 19.7 103% -19% 2.2 -16% 2.6 3.8 -6.1 -8.5 -8.6 2.6 Outperform
Royal Dutch Shell 13.5 70% 20% na na 8.1 7.0 61.1 -4.3 -0.8 2.3 Outperform
A(Lon)
Omv 12.7 66% 35% 1.7 85% na 2.7 52.6 36.6 -1.8 3.1 Underperform
Statoil 13.9 72% 10% 1.5 0% 0.6 5.3 78.5 6.1 -0.7 2.8 Underperform

Source: Thomson Reuters, Company data, IBES, MSCI, HOLT, Credit Suisse estimates

OFS: a play on oil capex


We would argue that OFS is a more attractive way to gain exposure to the energy sector
than IOCs for the following reasons:
i. A pick-up in capex: While OFS stocks were at the center of opex and capex cost
cutting, we would argue that if anything energy companies are now underinvesting
and capex should pick up from here. This is at a time when the capex to depreciation
ratio is way below its norm in the US (see Figure 20). Furthermore, the current year-

Global Equity Strategy 26


5 July 2017

on-year change in the oil price suggests stabilisation in the year-on-year growth in
capex.
ii. Cheap on P/B and P/E: European OFS trade on a similarly low P/B multiple relative
as the integrateds do; however the sector looks much cheaper than the IOCs on 12m
forward P/E relative to the market.

Figure 63: The P/B relative of European OFS


Figure 62: Capex seems to have troughed companies is at a 17-year low
180% Oil price, % chg y/y Europe OFS P/B rel market Average
63%
185%
Global oil & gas capex, % 53%
chg y/y, 18 month lag, rhs 165%
130%
43%
145%
33%
80%
23% 125%

13% 105%
30%
3%
85%
-20% -7%
65%
-17%

-70% -27% 45%


1987 1990 1993 1996 1999 2002 2005 2008 2011 2014 2017 2000 2002 2004 2007 2009 2012 2014 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

iii. Higher-beta play on the oil price: OFS companies tend to have a higher beta on the
oil price than IOCs, making them better plays on a small rise in the oil price.

Figure 64: European OFS companies are trading Figure 65: OFS have a higher beta on the oil price
below their norm on 12m forward P/E than IOCs
Europe OFS 12m fwd P/E rel market 1.2 12m rolling Beta Global of IOCto oil price
Average (+/- 1SD)
12 m rolling Beta of Global OFS to the oil price
160% 1.0

140% 0.8

120% 0.6

100% 0.4

80% 0.2

60% 0.0

-0.2
40%
1999 2002 2005 2008 2011 2014 2017
2000 2002 2004 2006 2008 2010 2013 2015 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

The screen below shows European OFS companies that are Outperform-rated by Credit
Suisse analysts.

Global Equity Strategy 27


5 July 2017

Figure 66: Outperform-rated European OFS companies


-----P/E (12m fwd) ------ ------ P/B ------- 2017e, % HOLT 2017e Momentum, %

rel to mkt % rel to mkt % Price, % Consensus


rel to Credit Suisse
Name Abs above/below Abs above/below FCY DY change to 3m EPS 3m Sales recommendation
Industry rating
average average best (1=Buy; 5=Sell)

Petroleum Geo -5.4 nm na 0.4 -71% -7.8 0.0 -14.7 nm -2.0 2.4 Outperform
Services Geophs.
Tgs-Nopec 24.8 129% 32% 1.7 -2% 4.7 3.0 141.4 -0.5 0.6 2.5 Outperform
Hunting 72.3 377% 132% 0.9 -33% 1.1 0.0 32.6 nm 0.6 2.7 Outperform
Weir Group 17.6 103% 7% 2.8 17% 4.9 2.6 -36.3 5.2 4.1 2.6 Outperform
Technipfmc (Par) 16.3 85% -24% na na 5.9 1.3 47.1 13.7 3.4 2.6 Outperform
Source: Thomson Reuters, Company data, IBES, MSCI, HOLT, Credit Suisse estimates

US OFS: more expensive but better quality


Similarly to IOCs and European OFS companies, US OFS companies trade significantly
below their norm on P/B relative to the market (though we would note that they look
expensive relative to European OFS companies on P/B).
However, as Phil Lindsay, our European OFS analyst, highlights, the US OFS companies
tend to be of higher quality than their European peers for several reasons – quality of
earnings, through-cycle returns, and contracting risk. US OFS are typically ‘shorter cycle’
and more leveraged to a recovery in oil prices. Hence we believe, in a global context, we
would prefer OFS companies to IOCs and US OFS to European OFS.

Figure 67: US OFS companies are cheap on P/B Figure 68: … but European OFS companies look
relative to the market… cheap relative to their US peers
1.5
175%
US OFS P/B rel market Average
Europe OFS P/B rel US market
155% 1.3
Average (+/- SD)
135%
1.1
115%

95% 0.9

75%
0.7

55%
0.5
35%
1991 1993 1996 1999 2002 2005 2008 2011 2014 2017
0.3
1990 1993 1996 1999 2002 2005 2008 2011 2014 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

The screen below shows US OFS companies that are Outperform-rated by Credit Suisse
analysts.

Global Equity Strategy 28


5 July 2017

Figure 69: Outperform-rated US OFS companies


-----P/E (12m fwd) ------ ------ P/B ------- 2017e, % HOLT 2017e Momentum, %

rel to mkt % rel to mkt % Price, % Consensus


rel to Credit Suisse
Name Abs above/below Abs above/below FCY DY change to 3m EPS 3m Sales recommendation
Industry rating
average average best (1=Buy; 5=Sell)

Halliburton 22.8 119% -1% 3.8 40% 0.6 1.7 -30.5 -16.6 6.7 1.8 Outperform
Schlumberger 30.1 157% 29% 2.2 -28% 1.7 3.1 -38.6 -18.2 -3.2 2.0 Outperform
Weatherford Intl. -6.6 nm na 2.0 17% 2.0 0.0 -77.0 nm 0.1 2.1 Outperform
Rpc 19.5 102% -54% 5.1 71% 6.2 0.1 2.7 254.1 28.7 2.2 Outperform
Us Silica Holdings 12.4 65% -69% 2.2 -35% -2.0 0.7 29.3 33.7 4.1 1.7 Outperform
Fairmont Santrol Hdg. 7.8 41% -88% 3.3 -86% 3.9 0.0 42.1 71.5 7.6 1.8 Outperform
Forum Energy Techs. 337.9 1761% 635% 1.2 -16% -2.6 0.0 -45.6 nm 6.7 2.4 Outperform
Helix Energy Sltn.Gp. -845.0 nm na 0.5 -57% -1.5 0.0 54.7 nm -3.6 1.9 Outperform
Mammoth Energy 23.8 124% -74% 1.9 13% -0.4 0.0 7.1 nm 5.1 1.9 Outperform
Services Resources
Newpark 23.7 124% -34% 1.1 -1% na 0.0 16.9 520.0 7.1 2.0 Outperform
Superior Energy Svs. -8.4 nm na 1.1 -18% -1.3 0.0 19.2 nm 5.4 2.3 Outperform
Tetra Technologies -149.2 nm na 1.3 -23% 1.5 0.0 -51.7 nm 1.5 2.1 Outperform

Source: Thomson Reuters, Company data, IBES, MSCI, HOLT, Credit Suisse estimates

How to play a rebound in the oil price beyond the oil


sector?
Beyond the oil sector itself, we think there are three key ways to play a rebound in the oil
price that are arguably more attractive than the integrated oil sector itself: through banks,
emerging market equities and mining (as shown in the section on mining above).

Banks: If oil rises, bond yields rise and banks outperform


The oil price has historically had a significant effect on inflation expectations. While the two
series disconnected somewhat in the aftermath of the US presidential election, the decline
in inflation expectations year-to-date has served to restore the old relationship. Thus if the
oil price rises, we would expect inflation expectations to follow.
Around 75% of the decline in nominal US bond yields from their peak in March has been
accounted for by inflation expectations, with the real yield component actually relatively
stable. The decline in inflation expectations has, in turn, matched the fall in the core CPI,
as highlighted in Price momentum and bonds, 26 June 2017. Our economists are of the
view that core CPI will rebound over the coming months; also therefore placing some
upward pressure on inflation expectations.

Global Equity Strategy 29


5 July 2017

Figure 70: Inflation expectations and the oil price Figure 71: The fall in bond yields has been driven by
have 'reconnected' in recent months a fall in inflation expectations, which have in turned
followed the fall in core CPI
3.0% 3.0

116 2.8%
2.5
2.6%
96
2.4%
2.0
76
2.2%

1.5
2.0%
56

Brent - 10 days lead 1.8%


1.0
36 US 10Y inflation swap,rhs US 5y5y breakeven inflation
1.6%
Core CPI, y/y

16 1.4% 0.5
2011 2012 2013 2014 2015 2016 2017 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

If these forces do serve to continue to place upward pressure on bond yields, banks, as
the sector with the highest positive correlation with bond yields, will stand to benefit. We
would also note in this context that European banks have only priced in the current level of
bond yields.

Figure 72: Banks have one of the highest Figure 73: European banks have only priced in
correlation with bond yields current bond yields
2.0
Correlation divided by standard deviation of the12m rolling 3.8
1.5 0.60
correlation of Cont European sectors relative perf versus 10 yr
1.0 German bund yields (over 10 years) 3.3
10 year bund yield (%)
0.5 0.55
2.8 European banks relative (rhs)
0.0
-0.5 2.3 0.50

-1.0
1.8 0.45
-1.5
-2.0 1.3
0.40
-2.5
0.8
Energy

Media
Banks
Div Fin

Telecoms
Insurance

Chemicals
Automobiles
Metals & Mining
Semiconductors

Technology Hardware

Utilities

Food Producers
Transport

Consumer services

Pharmaceuticals
Food Retail

Healthcare Equip
Construction Materials

Consumer Durables
Capital Goods

Beverages
Pulp & Paper
Software

Commercial Services
Real estate

Retailing
Tobacco
Europe Infrastructure

Household Products

0.35
0.3
0.30
-0.2

-0.7 0.25
2009 2010 2011 2012 2013 2014 2015 2016 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 30


5 July 2017

Banks have performed well in recent weeks, but we think they could continue to
outperform because: (i) they are not particularly overbought, as shown in the first chart
below; and (ii) their P/E relatives remain mid-range.

Figure 74: On price momentum, European banks are Figure 75: …and are trading near to their historical
neutral relative to the market… norm on 12m forward PE relative to the market

30% European Banks rel to mkt % dev from 6mma 112%


Overbought Pan Eur banks 12m fwd PE rel mkt
Average
Average (+/- 1 sd)
20% 102%

10% 92%

0% 82%

-10% 72%

-20% 62%
Oversold
-30% 52%
1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017 1997 2000 2004 2007 2010 2014 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Indeed, the price reversal seen in the past three weeks has probably not yet run its course
(see Price momentum and bonds, 26 June).

Figure 76: Momentum as a style is very overbought in the US …

10%

5%

0%

-5%
US

-10%
1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

Source: Thomson Reuters, Credit Suisse research

GEM equities
Despite a significant decline in the commodity weighting of GEM equities, they remain
overweight commodities relative to developed markets, with commodities accounting for
14% of market cap in GEM (17% if we exclude US-listed GEM technology names)

Global Equity Strategy 31


5 July 2017

compared to 11% in DM. As a result, their relative performance continues to correlate with
oil, as shown in the first chart below.
On a country basis, 26% of GEM countries are net commodity exporters, compared to just
6% in the developed world (i.e. Australia, Canada and Norway).

Figure 77: GEM relative performance has been Figure 78: GEM's exposure to energy sectors is still
correlated with oil prices higher than those of developed markets
150 Resource-realted sectors (energy & materials), %
3.8 MSCI EM / MSCI AC 40% market cap
World 130 GEM Developed
Brent oil, rhs 35%
3.3
110
30%
2.8 90

25%
70
2.3

50 20%
1.8
30 15%

1.3
10 10%

0.8 -10 5%
1999 2002 2005 2009 2012 2015 2002 2004 2006 2008 2010 2012 2014 2016

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

The declining commodity share of market cap also serves to mask the ongoing fiscal and
trade dependence on commodities in a number of large emerging market economies, as
shown in the second chart below.

Figure 80: Commodity dependence of national


Figure 79: It is the rise of tech that has weighed on income, exports and government revenues in major
the commodity share emerging markets
Energy + Materials as % of EM market cap

40% Tech as % of EM market cap

35% % of total
Commodity % of fiscal
merchandise
30%
exports % GDP revenues
exports
25%
Brazil 7% 57% 10%
Indonesia 13% 55% 25%
20% Malaysia 28% 36% 33%
15% Mexico 7% 21% 15%
Russia 20% 78% 50%
10%

5%

0%
1997 1999 2001 2003 2005 2007 2009 2011 2013 2015 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 32


5 July 2017

The broader attractions of GEM equities remain in place: (1) GEM currencies ex the RMB
are c28% cheaper than their export market share would imply; (2) valuations remain
attractive, with the sector adjusted PE at a c19% discount relative to DM; and (3) our
structural view of a weaker dollar helps (92% of the time the dollar weakens over a five-
year view, GEM equities have outperformed). We increased our overweight of GEM in
April (see Changes to Regional Strategy, 19 April 2017).

Figure 81: GEM currencies are, in aggregate, around


28% cheap when compared to their global export Figure 82: GEM equities trade near their 10-year low
market share on sector-adjusted P/E relative to DM
-35% GEM currency valuation (ex China) vs US on PPP
GEM export market share, ex China, rhs 15% GEM sector-adjusted 12m fwd P/E rel Dev.World
110%
-40% Average (+/- 1SD)

14% 100%
-45%
90%
13%
-50%
80%
12%
-55%
70%
11%
-60% 60%

-65% 10% 50%

-70% 9% 40%
1998 2000 2003 2006 2008 2011 2014 2017 1996 1999 2003 2006 2010 2013 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Among the emerging market economies, Russian and Brazilian equities have the highest
positive correlation to the oil price.

Figure 83: Russia and Brazilian equities have had the strongest positive
correlation with oil prices over the last 10 years

0.55

0.45
Emerging markets relative performance (in $ terms) correlation with oil prices
0.35

0.25

0.15

0.05

-0.05

-0.15

-0.25
Russia

Colombia

Korea

Indonesia
Brazil

Mexico

Turkey
Poland

Taiwan

India
Chile

Philippines

Malaysia
Hungary

China
South Africa

Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 33


5 July 2017

Russia
Russia stands out as the country with the highest exposure to the oil price. Oil exports
account for 9.4% of GDP, 28% of fiscal revenues and nearly half of merchandise exports.
If we assume an oil price of $51/bbl, the Russian current account surplus would be 2.1%
of GDP, the budget deficit 2.6% of GDP and government debt just 10.4% of GDP,
according to our economists.
Our GEM strategists are overweight of Russia (see their piece, Russia: a tactical
overweight trade, 23 June), and we would agree for the following reasons:
i. Russia ranks the top on our GEM composite country scorecard, with one of the world's
cheapest currencies and reasonably strong fundamentals (see our GEM country
scorecards in the appendix).
ii. It may be the case that sanctions-related anxiety is near a peak (with the US Senate
recently passing much more aggressive sanction measures that require the HoR to
vote on and in turn the president to approve).
iii. Our GEM equity strategy team's model shows c30% upside potential to Russian
equities.
iv. The payout ratio in Russia is rising, as the second chart below illustrates.

Figure 84: Our GEM strategists' model suggests Figure 85: Russia's dividend payout ratio has been
c30% upside potential rising
Model inputs Coeff. P-value Current Scenario Upside 70

21 Jun y/e 2017 from


60
current
Oil (Brent) 0.39 0.000 45.9 60.0 30.9% DM
50
Govt. 10 year BY % -2.83 0.002 7.8 8.0 20 bps
M2 growth % yoy 0.37 0.000 10.1% 7.5% -2.61 ppt Russia
40
IFO business expec. 1.88 0.000 107 104 -2.3%
EM
30
MSCI Russia
21 Jun y/e 2017 20

Adj R square: 0.74 Current 498 498


10
Observations: 162 Predicted 536 644
Intercept 0.00 Upside % 7.7 29.2
0
Jan 01 Jan 04 Jan 07 Jan 10 Jan 13 Jan 16

Source: Credit Suisse GEM Equity Strategy research Source: Credit Suisse GEM Equity Strategy research

v. Usually the banks embody the country risk, and in our view the Russian bank sector
appears relatively attractive. The P/B - RoE trade-off is amongst the most attractive
globally at a time when private sector credit growth has already started to recover and
NPLs have peaked.

Global Equity Strategy 34


5 July 2017

Figure 86: Emerging market banks price-to-book


multiple versus profitability Figure 87: Russia: non-performing loans (% of total
2.5
Indonesia
Price-to-book ratio (x)

9%
2.3

2.1 8%
Chile
India Mexico Household
1.9
Philippines
Hungary 7%
1.7 Total
Malaysia Czech Brazil
Poland South Africa
1.5
Thailand 6% Corporate
1.3
MSCI EM Russia
1.1 5%
Taiwan Turkey
0.9
China
4%
0.7
Korea
ROE (%)
0.5
6 8 10 12 14 16 18 3%
Jan 09 Jan 11 Jan 13 Jan 15 Jan 17

Source: Credit Suisse GEM Equity Strategy research Source: Credit Suisse GEM Equity Strategy research

The screen below shows non-Russian stocks with high Russian exposure that
consequently might benefit from a bounce in the oil price.

Figure 88: European and Japanese companies with high exposure to Russia
-----P/E (12m fwd) ------ ------ P/B ------- 2017e, % HOLT 2017e Momentum, %

rel to mkt % rel to mkt % Price, % Consensus


Sales Exposure to rel to Credit Suisse
Name Abs above/below Abs above/below FCY DY change to 3m EPS 3m Sales recommendation
Russia (%) Industry rating
average average best (1=Buy; 5=Sell)

Nokian Renkaat 26% 17.1 189% 5% 3.4 25% 3.8 4.3 5.5 1.0 1.9 2.8 Not Covered
Fortum 20% 19.5 118% 20% 0.9 -35% 1.1 6.1 55.9 4.1 6.7 3.4 Neutral
Telia Company 19% 12.8 90% 3% 1.9 17% 3.5 5.3 23.7 0.8 1.2 2.8 Neutral
Carlsberg 'B' 18% 20.4 93% 29% 2.1 67% 4.2 1.8 -39.5 1.0 0.2 3.1 Underperform
Japan Tobacco 15% 16.9 83% -10% 2.9 36% 5.1 3.5 -10.2 -0.3 -1.6 2.2 Outperform
Adidas 10% 25.2 142% 35% 5.3 127% 1.7 1.4 -15.0 1.9 1.6 2.5 Neutral
Renault 8% 5.4 59% -68% 0.8 28% 7.5 4.2 195.4 4.3 4.4 2.3 Not Covered
Telenor 7% 13.5 95% 2% 4.1 78% 3.3 5.8 44.9 -7.4 -3.4 2.9 Underperform
Henkel 6% 19.3 85% 23% 3.2 59% na 1.7 na -1.2 1.5 1.8 Not Covered
Jcdecaux 4% 25.4 142% -4% 2.6 35% 7.4 2.0 -23.9 -4.1 0.8 2.9 Not Covered
Unilever (Uk) 3% 21.6 94% 17% 38.3 378% 4.0 2.9 -11.6 5.9 0.2 2.4 Neutral

Source: Thomson Reuters, Company data, IBES, MSCI, HOLT, Credit Suisse research

Brazil: the second most oil-sensitive market, but…


Brazil is more tricky because as above it no longer has a clearly cheap currency, and the
currency has been the key driver of Brazilian equities. Statistically, it is a less oil sensitive
equity market than Russia.

Global Equity Strategy 35


5 July 2017

Figure 89: The BRL is almost trading at the level Figure 90: BOVESPA relative performance moves in
implied by its global export market share line with the BRL

1.5% Brazil exports % of World exports 0% 240 1.0


Currency deviation from PPP, rhs
-10% 220
1.4% 1.5
200
-20%
1.3% 2.0
180
-30%
1.2% 160 2.5
-40%
140 3.0
1.1%
-50%
120
1.0% 3.5
-60% 100

0.9% BRAZIL BOVESPA / S&P500, lhs 4.0


-70% 80
USDBRL, rhs (inv)

0.8% -80% 60 4.5


2000 2002 2004 2007 2009 2012 2014 2017 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

Source: Thomson Reuters, Credit Suisse research Source: Thomson Reuters, Credit Suisse research

Both our GEM strategists and we on the Global Equity Strategy team are benchmark of
Brazil (having downgraded earlier this year).

Malaysia
Our GEM equity strategy colleagues are overweight Malaysia (see Buying Malaysia: the
ultimate contrarian trade, March 2017), which also has one of the cheapest currencies
within GEM on our scorecard.
Mexico... no longer much of an oil play
In Mexico, c80% of exports go to the US, and exports are 35% of GDP. Hence the
Mexican stock market has one of the highest correlations with ISM in spite of MSCI
Mexico's low US sales exposure (c12%).
The equity market's sensitivity to oil is quite low, as shown above, which is not that
surprising given that the economy's reliance on oil has declined somewhat. In particular,
oil's contribution to government fiscal revenue has dropped significantly from nearly 40%
in 2012 to 16% in 2016.

Global Equity Strategy 36


5 July 2017

Figure 91: EM countries' price performance 10y


correlation with ISM new orders (lc terms) Figure 92: Mexico's reliance on oil has decreased
0.55 45%

0.50 40%

35% Mexico
0.45
30% 2012
0.40 2016
25%
0.35
20%

0.30 15%

0.25 10%

5%
0.20
Colombia
Hungary

UAE
Poland

India
MSCI EM

Qatar
Thailand
Peru

Greece
Taiwan

Russia

South Korea
Mexico

China

Chile
Brazil
Malaysia

Egypt

Czech Rep.
Indonesia

Turkey
South Africa

Philippines
0%
Oil exports as a % of Oil exports as a % of Oil as a % of fiscal
GDP total merchandise revenues
exports

Source: Credit Suisse GEM Equity Strategy research Source: Credit Suisse Latin American Economics team

Global Equity Strategy 37


5 July 2017

Appendix
Appendix 1

Figure 93: Emerging markets composite scorecard


Currency Overheating External/Internal Net commodity
Equity valuation (z- Exposure to China Weighted z-
Country valuation (z- (Unemployment dev vulnerability (z- exports (% of
score) as % of GDP score
score) from average) score) GDP)

Weight 25% 25% 10% 25% 10% 5% 100%


Russia 1.10 0.81 -14% 0.22 2% 17% 0.59
Turkey 0.50 0.88 25% -0.90 0% -2% 0.29
Malaysia -0.14 1.12 7% 0.24 9% 5% 0.26
Taiwan 0.37 0.25 -16% 1.50 17% -8% 0.25
Hungary -0.17 0.42 -50% 0.95 1% -3% 0.19
Mexico 0.22 1.19 -27% -0.64 1% 0% 0.14
Czech Republic 0.40 0.11 10% -0.28 1% -4% 0.14
Poland 0.39 0.87 -33% -0.44 1% 0% 0.13
Korea 0.86 -0.54 16% 0.66 11% -8% 0.10
India -0.61 0.24 44% -0.15 1% -4% 0.06
South Africa -0.62 0.66 13% -0.50 4% 4% -0.03
Brazil -0.11 -0.70 33% -0.26 3% 4% -0.07
China 0.77 -0.24 -2% -0.07 na -3% -0.07
Indonesia -0.87 0.74 -20% -0.60 2% 4% -0.20
Chile -0.12 -0.22 -10% -0.42 8% 16% -0.23
Philippines -0.95 -0.07 -4% -0.23 5% -3% -0.37
High z-scores are desirable: cheap markets, cheap currency, low overheating risk, open economy, low exposure to China with a modest upside bias to the oil (commodity)
price (All z-scores are capped at +/- 1.5 standard deviation)

Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 38


5 July 2017

Appendix 2

Figure 94: Currency valuation scorecard (all factors equal weighted)


Deviation of GDP-adjusted big
Big mac, std IMF PPP IMF PPP, std from
REER from long Real bond yield mac deviation from Avg Z-score Rank
from 10y avg deviation (%) 10y avg
term trend PPP (%)
Turkey -19.5% 10.2% -11.0 -2.2 -60.2 -2.4 -1.4 1
Mexico -16.6% 7.3% -27.3 -1.9 -52.1 -2.7 -1.1 2
Malaysia -8.6% 3.9% -42.1 -1.8 -66.3 -2.1 -1.0 3
Russia -11.3% 7.5% -30.0 -1.1 -58.7 -1.2 -0.8 4
Indonesia -4.6% 7.0% -17.8 -1.3 -68.5 -0.7 -0.7 5
Poland -11.1% 3.3% -28.5 -1.5 -53.4 -1.8 -0.7 6
South Africa 8.6% 8.5% -35.6 -1.8 -52.1 -1.2 -0.6 7
Colombia -12.4% 6.2% 12.3 -1.3 -55.8 -1.3 -0.5 8
Hungary -13.1% 3.2% -4.7 -1.5 -52.1 -1.6 -0.5 9
Czech Republic -10.8% 0.7% -15.0 -1.2 -42.8 -1.7 -0.2 10
India 8.2% 6.6% -9.7 1.2 -72.2 -1.2 -0.2 11
Taiwan 17.7% 1.1% -40.5 -1.7 -50.2 -1.6 -0.1 12
Philippines 16.7% 5.0% -4.5 -0.5 -63.2 -0.7 0.0 13
Chile -5.0% 3.9% 11.9 -1.0 -41.7 -0.9 0.0 14
Brazil -12.4% 10.8% 67.6 0.0 -36.0 -0.6 0.2 15
China 1.0% 3.6% -6.5 0.8 -48.5 0.0 0.4 16
South Korea 11.3% 2.2% -4.3 -1.1 -24.1 -1.0 0.5 17

Source: Thomson Reuters, Credit Suisse research

Appendix 3

Figure 95: GEM fundamental scorecard


2017&18F avg current Net foreign assets, Portfolio inflows FX reserves less Private sector debt to GDP
Weighted z-
Country account, % GDP % GDP 2016 & 2017F avg, % GDP financing needs, % GDP deviation from trend (in pp)
score
30% weight 17.5% weight 17.5% weight 17.5% weight 17.5% weight
Taiwan 11.4 200.7 -10.7 63.2 2% -2.4
Hungary 5.3 76.7 0.2 9.3 -39% -1.0
South Korea 5.6 -2.6 -4.7 20.4 5% -0.7
Russia 2.0 12.0 0.6 22.0 0% -0.2
Malaysia 2.4 2.1 -3.4 19.7 17% -0.2
China 1.7 15.8 -0.7 23.2 28% 0.0
India -1.5 -16.2 0.5 8.3 -7% 0.2
Brazil -2.0 -43.7 -0.4 13.7 0% 0.2
Philippines -0.7 -10.5 0.3 15.0 13% 0.2
Czech Republic 0.6 -43.0 0.4 3.0 6% 0.3
Chile -2.2 -16.8 1.1 2.2 2% 0.4
Poland -1.9 -80.4 0.2 -3.0 -4% 0.5
South Africa -3.7 -9.9 1.6 -3.0 -3% 0.5
Indonesia -1.6 -38.8 0.2 -4.5 14% 0.6
Mexico -3.1 -46.1 2.1 11.3 13% 0.6
Turkey -4.8 -41.5 1.5 -10.8 7% 0.9

Source: Thomson Reuters, Credit Suisse research

Global Equity Strategy 39


5 July 2017

Appendix 4

Figure 96: The current account deficit in Brazil has closed from in excess of 4%
of GDP to almost zero
8.0 Russia current account as % of GDP
Brazil current account % of GDP
6.0

4.0

2.0

0.0

-2.0

-4.0

-6.0
May-13 Mar-14 Jan-15 Nov-15 Sep-16

Source: Thomson Reuters, Credit Suisse research

Appendix 5

Figure 97: The OPEC production cut has essentially returned the global oil
market close to balance
Production at Production Targeted cut, Change
Country Compliance
time of deal May '17 000's b/d 000's b/d
Saudi Arabia 10,600 10,030 -486 -570 117%
Iraq 4,620 4,385 -210 -235 112%
Iran 3,720 3,800 90 80 89%
UAE 3,100 2,900 -139 -200 144%
Kuwait 2,920 2,710 -131 -210 160%
Venezuela 2,080 1,980 -95 -100 105%
Angola 1,680 1,640 -78 -40 51%
Nigeria 1,500 1,520 20
Algeria 1,050 1,030 -50 -20 40%
Qatar 670 610 -30 -60 200%
Libya 580 780 200
Ecuador 544 530 -26 -14 54%
Gabon 220 200 -9 -20 222%
OPEC 33,284 32,115 -1,164 -1,169 100%
Non-OPEC deal participants 18,749 18,413 -558 -336 60%
of which Russia 11,450 11,150 -300
United States 14,956 15,399 444
Global oil supply 99,080 97,871 -1,209
Global oil demand 97,834 97,673 -161
Supply/demand imbalance -1,246 -198 1,048
Source: EIA, OPEC, Credit Suisse research

Global Equity Strategy 40


5 July 2017

Appendix 6

Figure 98: Chinese corporate bond yields are now Figure 99: …as are Chinese government bond
declining yields
5.0 4.7
8.0 Chinese corporate bond yields (5y AA)

7.5 4.5 China government bond yields 4.2

7.0 10-year
4.0 3.7
1-year
6.5
3.5 3.2
6.0

5.5 3.0 2.7

5.0
2.5 2.2
4.5

4.0 2.0 1.7

3.5
1.5 1.2
Jun 11 Jun 12 Jun 13 Jun 14 Jun 15 Jun 16 Jun 17
Jun-14 Dec-14 Jun-15 Dec-15 Jun-16 Dec-16 Jun-17

Source: Thomson Reuters, Credit Suisse Source: Thomson Reuters, Credit Suisse

Appendix 7

Figure 100: Pan European sector weightings


Over/underweighting Benchmark Recommended Difference from Change from
score weight (a) weight (b) benchmark (bps) (b-a) previous (score)
Software & Services 1.48 2.3 3.4 105
Commercial Services & Supplies 1.31 1.8 2.3 52
Telecoms 1.24 3.9 4.8 86
Banks 1.21 12.0 14.2 222
Pharmaceuticals & Biotechnology 1.17 11.4 13.1 171
Media 1.15 1.7 1.9 22
Insurance 1.07 6.1 6.4 32
Metals & Mining 1.05 2.5 2.55 8 5
Transportation 1.05 1.8 1.8 6
Construction Materials 1.05 0.8 0.9 3
Energy 1.00 6.6 6.5 -11
Consumer Durables & Apparel 1.00 3.4 3.3 -6
Tobacco 1.00 2.0 2.0 -3
Health Care Equipment & Services 1.00 1.6 1.5 -3
Semiconductors & Semiconductor Equipment 1.00 1.4 1.3 -2
Hotels & Leisure 1.00 1.2 1.2 -2
Food & Staples Retailing 1.00 1.1 1.0 -2
Technology Hardware & Equipment 1.00 0.9 0.8 -1
Pulp & paper 1.00 0.4 0.4 -1
Chemicals 0.92 3.9 3.5 -37
Household & Personal Products 0.91 3.9 3.5 -41
Diversified Financials 0.90 3.3 2.9 -38
Utilities 0.88 3.6 3.1 -49
Retailing 0.85 1.2 1.0 -19
Automobiles & Components 0.84 3.1 2.6 -56
Capital goods 0.80 9.9 7.8 -211 -1
Beverages 0.80 2.8 2.2 -60
Real Estate 0.80 1.3 1.0 -28
Food Products 0.70 4.3 2.9 -134
Total 100.0 100.0

Source: Thomson Reuters, Credit Suisse

Global Equity Strategy 41


5 July 2017

Companies Mentioned (Price as of 03-Jul-2017)


Acacia Mining (ACAA.L, 287.3p)
Acerinox (ACX.MC, €11.77)
Adidas AG (ADSGn.F, €168.73)
Anglo American Plc (AAL.L, 1065.0p)
Aperam (APAM.AS, €41.22)
Aurubis (NAFG.F, €68.7)
BHP Billiton (BHP.AX, A$23.23)
BHP Billiton (BLT.L, 1214.5p)
BP (BP.L, 451.3p)
Carlsberg (CARLb.CO, Dkr691.0)
Continental Resources, Inc (CLR.N, $32.33)
DONG Energy A/S (DENERG.CO, Dkr291.6)
ENI (ENI.MI, €13.32)
Evraz (EVRE.L, 220.0p)
Fairmount Santrol Holdings, Inc. (FMSA.K, $3.9)
Ferrexpo Plc (FXPO.L, 208.8p)
Fortescue Metals Group Ltd (FMG.AX, A$5.26)
Fortum (FORTUM.HE, €13.97)
Forum Energy Technologies, Inc. (FET.N, $15.6)
Fresnillo plc (FRES.L, 1466.0p)
Galp Energia (GALP.LS, €13.5)
Glencore (GLEN.L, 301.6p)
Halliburton (HAL.N, $42.71)
Helix Energy Solutions (HLX.N, $5.64)
Hunting Plc (HTG.L, 491.3p)
Japan Tobacco (2914.T, ¥3,950)
KAZ Minerals Plc (KAZ.L, 539.0p)
Kumba Iron Ore (KIOJ.J, R174.62)
Mammoth Energy Services (TUSK.OQ, $18.6)
Naspers (NPNJq.L, $1.75)
Newpark Resources, Inc. (NR.N, $7.35)
OMV (OMVV.VI, €46.02)
Petroleum Geo Services (PGS.OL, Nkr15.1)
Pioneer Natural Resources (PXD.N, $159.58)
RPC, Inc. (RES.N, $20.21)
Rio Tinto (RIO.AX, A$63.6)
Rio Tinto (RIO.L, 3374.5p)
Rosneft (ROSNq.L, $5.5)
Royal Dutch Shell plc (RDSa.L, 2071.5p)
SSAB (SSABa.ST, Skr39.63)
Schlumberger (SLB.N, $65.84)
Statoil (STL.OL, Nkr139.5)
Superior Energy Services, Inc. (SPN.N, $10.43)
TGS-NOPEC Geophysical (TGS.OL, Nkr176.4)
TechnipFMC (FTI.PA, €24.62)
Telenor (TEL.OL, Nkr139.2)
Telia Company (TELIA.ST, Skr38.94)
Tencent Holdings (0700.HK, HK$280.8)
Tetra Technologies, Inc. (TTI.N, $2.79)
Thyssenkrupp (TKAG.F, €24.8)
Total (TOTF.PA, €44.16)
U.S. Silica (SLCA.N, $35.49)
Unilever (ULVR.L, 4172.5p)
Unilever (UNc.AS, €48.5)
Vale (VALE.N, $8.75)
Weatherford International, Inc. (WFT.N, $3.87)
Weir (WEIR.L, 1774.0p)

Disclosure Appendix
Analyst Certification
The analysts identified in this report each certify, with respect to the companies or securities that the individual analyzes, that (1) the views
expressed in this report accurately reflect his or her personal views about all of the subject companies and securities and (2) no part of his or her
compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report.
The analyst(s) responsible for preparing this research report received Compensation that is based upon various factors including Credit Suisse's
total revenues, a portion of which are generated by Credit Suisse's investment banking activities
As of December 10, 2012 Analysts’ stock rating are defined as follows:
Outperform (O) : The stock’s total return is expected to outperform the relevant benchmark* over the next 12 months.
Neutral (N) : The stock’s total return is expected to be in line with the relevant benchmark* over the next 12 months.
Underperform (U) : The stock’s total return is expected to underperform the relevant benchmark* over the next 12 months.
*Relevant benchmark by region: As of 10th December 2012, Japanese ratings are based on a stock’s total return relative to the analyst's coverage universe which
consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractiv e, Neutrals the less attractive, and
Underperforms the least attractive investment opportunities. As of 2nd October 2012, U.S. and Canadian as well as European rati ngs are based on a stock’s total
return relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the
most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. For Latin Ame rican and non-Japan Asia stocks, ratings
are based on a stock’s total return relative to the average total return of the relevant country or regional benchmark; prior to 2nd October 2012 U.S. and Canadian
ratings were based on (1) a stock’s absolute total return potential to its current share price and (2) the relat ive attractiveness of a stock’s total return potential within
an analyst’s coverage universe. For Australian and New Zealand stocks, the expected total return (ETR) calculation includes 1 2-month rolling dividend yield. An
Outperform rating is assigned where an ETR is greater than or equal to 7.5%; Underperform where an ETR less than or equal to 5%. A Neutral may be assigned

Global Equity Strategy 42


5 July 2017

where the ETR is between -5% and 15%. The overlapping rating range allows analysts to assign a rating that puts ETR in the context of a ssociated risks. Prior to 18
May 2015, ETR ranges for Outperform and Underperform ratings did not overlap with Neutral thresholds between 15% and 7.5%, wh ich was in operation from 7 July
2011.
Restricted (R) : In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications,
including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other
circumstances.
Not Rated (NR) : Credit Suisse Equity Research does not have an investment rating or view on the stock or any other securities related to the
company at this time.
Not Covered (NC) : Credit Suisse Equity Research does not provide ongoing coverage of the company or offer an investment rating or investment
view on the equity security of the company or related products.
Volatility Indicator [V] : A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24
months or the analyst expects significant volatility going forward.
Analysts’ sector weightings are distinct from analysts’ stock ratings and are based on the analyst’s expectations for the fundamentals and/or
valuation of the sector* relative to the group’s historic fundamentals and/or valuation:
Overweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is favorable over the next 12 months.
Market Weight : The analyst’s expectation for the sector’s fundamentals and/or valuation is neutral over the next 12 months.
Underweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is cautious over the next 12 months.
*An analyst’s coverage sector consists of all companies covered by the analyst within the relevant sector. An analyst may cover multiple sectors.
Credit Suisse's distribution of stock ratings (and banking clients) is:
Global Ratings Distribution
Rating Versus universe (%) Of which banking clients (%)
Outperform/Buy* 44% (65% banking clients)
Neutral/Hold* 40% (59% banking clients)
Underperform/Sell* 14% (53% banking clients)
Restricted 2%
*For purposes of the NYSE and FINRA ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, a nd Underperform most closely
correspond to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to
definitions above.) An investor's decision to buy or sell a security should be based on inve stment objectives, current holdings, and other individual factors.
Important Global Disclosures
Credit Suisse’s research reports are made available to clients through our proprietary research portal on CS PLUS. Credit Suisse research products
may also be made available through third-party vendors or alternate electronic means as a convenience. Certain research products are only made
available through CS PLUS. The services provided by Credit Suisse’s analysts to clients may depend on a specific client’s preferences regarding the
frequency and manner of receiving communications, the client’s risk profile and investment, the size and scope of the overall client relationship with
the Firm, as well as legal and regulatory constraints. To access all of Credit Suisse’s research that you are entitled to receive in the most timely
manner, please contact your sales representative or go to https://plus.credit-suisse.com .
Credit Suisse’s policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the
market that may have a material impact on the research views or opinions stated herein.
Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer
to Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: https://www.credit-
suisse.com/sites/disclaimers-ib/en/managing-conflicts.html .
Credit Suisse does not provide any tax advice. Any statement herein regarding any US federal tax is not intended or written to be used, and cannot
be used, by any taxpayer for the purposes of avoiding any penalties.
Credit Suisse has decided not to enter into business relationships with companies that Credit Suisse has determined to be involved in the
development, manufacture, or acquisition of anti-personnel mines and cluster munitions. For Credit Suisse's position on the issue, please see
https://www.credit-suisse.com/media/assets/corporate/docs/about-us/responsibility/banking/policy-summaries-en.pdf .
See the Companies Mentioned section for full company names
Credit Suisse currently has, or had within the past 12 months, the following as investment banking client(s): PGS.OL, FET.N, RDSa.L, OMVV.VI,
0700.HK, 2914.T, BHP.AX, SLB.N, BP.L, TELIA.ST, TUSK.OQ, TEL.OL, HTG.L, ADSGn.F, KIOJ.J, STL.OL, FXPO.L, ULVR.L, TGS.OL, FMG.AX,
GALP.LS, HLX.N, RIO.AX, FMSA.K, HAL.N, NR.N, TTI.N, FORTUM.HE, ENI.MI, BLT.L, UNc.AS, SPN.N, VALE.N, AAL.L, GLEN.L, ROSNq.L,
PXD.N, KAZ.L, ACAA.L, NAFG.F, RIO.L, FTI.PA, WEIR.L, TOTF.PA
Credit Suisse provided investment banking services to the subject company (RDSa.L, 2914.T, BHP.AX, SLB.N, BP.L, TUSK.OQ, TEL.OL, KIOJ.J,
STL.OL, ULVR.L, TGS.OL, FMG.AX, HLX.N, RIO.AX, FMSA.K, HAL.N, NR.N, BLT.L, UNc.AS, SPN.N, AAL.L, GLEN.L, ROSNq.L, PXD.N, ACAA.L,
RIO.L, TOTF.PA) within the past 12 months.
Credit Suisse currently has, or had within the past 12 months, the following issuer(s) as client(s), and the services provided were non-investment-
banking, securities-related: RDSa.L, SLB.N, BP.L, TEL.OL, STL.OL, WFT.N, RIO.AX, HAL.N, ENI.MI, VALE.N, AAL.L, GLEN.L, ROSNq.L, FRES.L,
RIO.L, TOTF.PA
Credit Suisse has managed or co-managed a public offering of securities for the subject company (2914.T, BP.L, TUSK.OQ, TEL.OL, FMG.AX,
HLX.N, NR.N, AAL.L, TOTF.PA) within the past 12 months.
Within the past 12 months, Credit Suisse has received compensation for investment banking services from the following issuer(s): RDSa.L, 2914.T,
BHP.AX, SLB.N, BP.L, TUSK.OQ, TEL.OL, KIOJ.J, STL.OL, ULVR.L, TGS.OL, FMG.AX, HLX.N, RIO.AX, FMSA.K, HAL.N, NR.N, BLT.L, UNc.AS,
SPN.N, AAL.L, GLEN.L, ROSNq.L, PXD.N, ACAA.L, RIO.L, TOTF.PA
Credit Suisse expects to receive or intends to seek investment banking related compensation from the subject company (PGS.OL, FET.N, RDSa.L,
OMVV.VI, 0700.HK, 2914.T, BHP.AX, SLB.N, BP.L, TELIA.ST, TUSK.OQ, TEL.OL, HTG.L, ADSGn.F, KIOJ.J, STL.OL, CARLb.CO, FXPO.L,
ULVR.L, TGS.OL, WFT.N, FMG.AX, GALP.LS, HLX.N, RIO.AX, FMSA.K, HAL.N, NR.N, TTI.N, FORTUM.HE, RES.N, ENI.MI, BLT.L, UNc.AS,
Global Equity Strategy 43
5 July 2017

SPN.N, VALE.N, AAL.L, GLEN.L, DENERG.CO, CLR.N, ROSNq.L, PXD.N, KAZ.L, EVRE.L, ACAA.L, FRES.L, NAFG.F, RIO.L, FTI.PA, WEIR.L,
TOTF.PA) within the next 3 months.
Within the last 12 months, Credit Suisse has received compensation for non-investment banking services or products from the following issuer(s):
RDSa.L, SLB.N, BP.L, TEL.OL, STL.OL, WFT.N, RIO.AX, HAL.N, ENI.MI, VALE.N, AAL.L, GLEN.L, ROSNq.L, FRES.L, RIO.L, TOTF.PA
As of the date of this report, Credit Suisse makes a market in the following subject companies (0700.HK).
A member of the Credit Suisse Group is party to an agreement with, or may have provided services set out in sections A and B of Annex I of
Directive 2014/65/EU of the European Parliament and Council ("MiFID Services") to, the subject issuer (PGS.OL, FET.N, RDSa.L, OMVV.VI,
0700.HK, 2914.T, BHP.AX, SLB.N, BP.L, SLCA.N, TUSK.OQ, TEL.OL, HTG.L, ADSGn.F, KIOJ.J, STL.OL, FXPO.L, ULVR.L, TGS.OL, WFT.N,
FMG.AX, GALP.LS, HLX.N, FMSA.K, NR.N, TTI.N, FORTUM.HE, RES.N, ENI.MI, BLT.L, UNc.AS, SPN.N, VALE.N, AAL.L, GLEN.L, DENERG.CO,
CLR.N, ROSNq.L, PXD.N, ACX.MC, KAZ.L, EVRE.L, APAM.AS, ACAA.L, FRES.L, NAFG.F, FTI.PA, TOTF.PA) within the past 12 months.
As of the end of the preceding month, Credit Suisse beneficially own 1% or more of a class of common equity securities of (FXPO.L, KAZ.L,
WEIR.L).
Credit Suisse beneficially holds >0.5% long position of the total issued share capital of the subject company (KAZ.L).
Credit Suisse beneficially holds >0.5% short position of the total issued share capital of the subject company (ADSGn.F, NR.N).
Credit Suisse has a material conflict of interest with the subject company (VALE.N) . The analyst Ivano Westin has a relationship with a natural
person who may provide remunerated services to one or more of the companies covered in this report.
Credit Suisse has a material conflict of interest with the subject company (ROSNq.L) . Economic sanctions imposed by the United States and
European Union prohibit transacting or dealing in new equity of Rosneft issued on or after the date when the Company became the target of such
sanctions. This report should not be construed as an inducement to transact in any such sanctioned securities.
Credit Suisse has a material conflict of interest with the subject company (WEIR.L) . Richard Menell, a Senior Advisor of Credit Suisse, is a board
member of Weir Group Plc (WEIR.L).
As of the date of this report, an analyst involved in the preparation of this report has the following material conflict of interest with the subject
company (FXPO.L). Credit Suisse Securities (Europe) Limited is acting as Dealer Manager to Ferrexpo on the announced exchange offer for its
outstanding US$500,000,000 7.875% notes due 2016
For other important disclosures concerning companies featured in this report, including price charts, please visit the website at https://rave.credit-
suisse.com/disclosures or call +1 (877) 291-2683.
For date and time of production, dissemination and history of recommendation for the subject company(ies) featured in this report, disseminated
within the past 12 months, please refer to the link: https://rave.credit-suisse.com/disclosures/view/report?i=307747&v=-7nf5m12vc6xapd3jmhmpikft .
Important Regional Disclosures
Singapore recipients should contact Credit Suisse AG, Singapore Branch for any matters arising from this research report.
The analyst(s) involved in the preparation of this report may participate in events hosted by the subject company, including site visits. Credit Suisse
does not accept or permit analysts to accept payment or reimbursement for travel expenses associated with these events.
Restrictions on certain Canadian securities are indicated by the following abbreviations: NVS--Non-Voting shares; RVS--Restricted Voting Shares;
SVS--Subordinate Voting Shares.
Individuals receiving this report from a Canadian investment dealer that is not affiliated with Credit Suisse should be advised that this report may not
contain regulatory disclosures the non-affiliated Canadian investment dealer would be required to make if this were its own report.
For Credit Suisse Securities (Canada), Inc.'s policies and procedures regarding the dissemination of equity research, please visit https://www.credit-
suisse.com/sites/disclaimers-ib/en/canada-research-policy.html.
The following disclosed European company/ies have estimates that comply with IFRS: (RDSa.L, OMVV.VI, BP.L, TELIA.ST, TEL.OL, ADSGn.F,
STL.OL, CARLb.CO, ENI.MI, BLT.L, UNc.AS, AAL.L, SSABa.ST, ACX.MC, KAZ.L, EVRE.L, WEIR.L).
Credit Suisse has acted as lead manager or syndicate member in a public offering of securities for the subject company (RDSa.L, 0700.HK, 2914.T,
BP.L, TUSK.OQ, TEL.OL, FXPO.L, TGS.OL, FMG.AX, HLX.N, HAL.N, NR.N, AAL.L, GLEN.L, PXD.N, TOTF.PA) within the past 3 years.
Principal is not guaranteed in the case of equities because equity prices are variable.
Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that.
This research report is authored by:
Credit Suisse International ............... Andrew Garthwaite ; Marina Pronina ; Robert Griffiths ; Nicolas Wylenzek ; Alex Hymers ; Mengyuan Yuan
To the extent this is a report authored in whole or in part by a non-U.S. analyst and is made available in the U.S., the following are important
disclosures regarding any non-U.S. analyst contributors: The non-U.S. research analysts listed below (if any) are not registered/qualified as research
analysts with FINRA. The non-U.S. research analysts listed below may not be associated persons of CSSU and therefore may not be subject to the
FINRA 2241 and NYSE Rule 472 restrictions on communications with a subject company, public appearances and trading securities held by a
research analyst account.
Credit Suisse International ............... Andrew Garthwaite ; Marina Pronina ; Robert Griffiths ; Nicolas Wylenzek ; Alex Hymers ; Mengyuan Yuan
Important MSCI Disclosures
The MSCI sourced information is the exclusive property of Morgan Stanley Capital International Inc. (MSCI). Without prior written permission of
MSCI, this information and any other MSCI intellectual property may not be reproduced, re-disseminated or used to create and financial products,
including any indices. This information is provided on an "as is" basis. The user assumes the entire risk of any use made of this information. MSCI,
its affiliates and any third party involved in, or related to, computing or compiling the information hereby expressly disclaim all warranties of
originality, accuracy, completeness, merchantability or fitness for a particular purpose with respect to any of this information. Without limiting any of
the foregoing, in no event shall MSCI, any of its affiliates or any third party involved in, or related to, computing or compiling the information have any
liability for any damages of any kind. MSCI, Morgan Stanley Capital International and the MSCI indexes are services marks of MSCI and its affiliates.
The Global Industry Classification Standard (GICS) was developed by and is the exclusive property of Morgan Stanley Capital International Inc. and
Standard & Poor’s. GICS is a service mark of MSCI and S&P and has been licensed for use by Credit Suisse.

Global Equity Strategy 44


5 July 2017

Important Credit Suisse HOLT Disclosures


With respect to the analysis in this report based on the Credit Suisse HOLT methodology, Credit Suisse certifies that (1) the views expressed in this
report accurately reflect the Credit Suisse HOLT methodology and (2) no part of the Firm’s compensation was, is, or will be directly related to the
specific views disclosed in this report.
The Credit Suisse HOLT methodology does not assign ratings to a security. It is an analytical tool that involves use of a set of proprietary quantitative
algorithms and warranted value calculations, collectively called the Credit Suisse HOLT valuation model, that are consistently applied to all the
companies included in its database. Third-party data (including consensus earnings estimates) are systematically translated into a number of default
algorithms available in the Credit Suisse HOLT valuation model. The source financial statement, pricing, and earnings data provided by outside data
vendors are subject to quality control and may also be adjusted to more closely measure the underlying economics of firm performance. The
adjustments provide consistency when analyzing a single company across time, or analyzing multiple companies across industries or national
borders. The default scenario that is produced by the Credit Suisse HOLT valuation model establishes the baseline valuation for a security, and a
user then may adjust the default variables to produce alternative scenarios, any of which could occur.
Additional information about the Credit Suisse HOLT methodology is available on request.
The Credit Suisse HOLT methodology does not assign a price target to a security. The default scenario that is produced by the Credit Suisse HOLT
valuation model establishes a warranted price for a security, and as the third-party data are updated, the warranted price may also change. The
default variable may also be adjusted to produce alternative warranted prices, any of which could occur.
CFROI®, HOLT, HOLTfolio, ValueSearch, AggreGator, Signal Flag and “Powered by HOLT” are trademarks or service marks or registered
trademarks or registered service marks of Credit Suisse or its affiliates in the United States and other countries. HOLT is a corporate performance
and valuation advisory service of Credit Suisse.
Important disclosures regarding companies or other issuers that are the subject of this report are available on Credit Suisse’s disclosure website at
https://rave.credit-suisse.com/disclosures or by calling +1 (877) 291-2683.

Global Equity Strategy 45


5 July 2017

This report is produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division. For more information on our structure, please use the following link: https://www.credit-suisse.com/who-we-are This report may
contain material that is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use
would be contrary to law or regulation or which would subject Credit Suisse or its affiliates ("CS") to any registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is
under copyright to CS. None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks
and logos used in this report are trademarks or service marks or registered trademarks or service marks of CS or its affiliates.The information, tools and material presented in this report are provided to you for information purposes only and are
not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred to in this report are suitable for
any particular investor. CS will not treat recipients of this report as its customers by virtue of their receiving this report. The investments and services contained or referred to in this report may not be suitable for you and it is recommended that
you consult an independent investment advisor if you are in doubt about such investments or investment services. Nothing in this report constitutes investment, legal, accounting or tax advice, or a representation that any investment or strategy
is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal recommendation to you. CS does not advise on the tax consequences of investments and you are advised to contact an independent tax adviser.
Please note in particular that the bases and levels of taxation may change. Information and opinions presented in this report have been obtained or derived from sources believed by CS to be reliable, but CS makes no representation as to their
accuracy or completeness. CS accepts no liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that such liability arises under specific statutes or regulations
applicable to CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, other communications that are inconsistent with, and reach different conclusions
from, the information presented in this report. Those communications reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no obligation to ensure that such other communications
are brought to the attention of any recipient of this report. Some investments referred to in this report will be offered solely by a single entity and in the case of some investments solely by CS, or an associate of CS or CS may be the only market
maker in such investments. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and
estimates contained in this report reflect a judgment at its original date of publication by CS and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can
fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such
as ADR's, the values of which are influenced by currency volatility, effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who
are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to, spot and forward interest and
exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product should conduct their own investigation and analysis of the
product and consult with their own professional advisers as to the risks involved in making such a purchase. Some investments discussed in this report may have a high level of volatility. High volatility investments may experience sudden and
large falls in their value causing losses when that investment is realised. Those losses may equal your original investment. Indeed, in the case of some investments the potential losses may exceed the amount of initial investment and, in such
circumstances, you may be required to pay more money to support those losses. Income yields from investments may fluctuate and, in consequence, initial capital paid to make the investment may be used as part of that income yield. Some
investments may not be readily realisable and it may be difficult to sell or realise those investments, similarly it may prove difficult for you to obtain reliable information about the value, or risks, to which such an investment is exposed. This report
may provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed any such site and takes no responsibility for the content contained therein. Such
address or hyperlink (including addresses or hyperlinks to CS's own website material) is provided solely for your convenience and information and the content of any such website does not in any way form part of this document. Accessing such
website or following such link through this report or CS's website shall be at your own risk.
This report is issued and distributed in European Union (except Switzerland): by Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is authorised by the Prudential Regulation Authority and
regulated by the Financial Conduct Authority and the Prudential Regulation Authority. Germany: Credit Suisse Securities (Europe) Limited Niederlassung Frankfurt am Main regulated by the Bundesanstalt fuer Finanzdienstleistungsaufsicht
("BaFin"). United States and Canada: Credit Suisse Securities (USA) LLC; Switzerland: Credit Suisse AG; Brazil: Banco de Investimentos Credit Suisse (Brasil) S.A or its affiliates; Mexico: Banco Credit Suisse (México), S.A. (transactions
related to the securities mentioned in this report will only be effected in compliance with applicable regulation); Japan: by Credit Suisse Securities (Japan) Limited, Financial Instruments Firm, Director-General of Kanto Local Finance Bureau
( Kinsho) No. 66, a member of Japan Securities Dealers Association, The Financial Futures Association of Japan, Japan Investment Advisers Association, Type II Financial Instruments Firms Association; Hong Kong: Credit Suisse (Hong
Kong) Limited; Australia: Credit Suisse Equities (Australia) Limited; Thailand: Credit Suisse Securities (Thailand) Limited, regulated by the Office of the Securities and Exchange Commission, Thailand, having registered address at 990
Abdulrahim Place, 27th Floor, Unit 2701, Rama IV Road, Silom, Bangrak, Bangkok10500, Thailand, Tel. +66 2614 6000; Malaysia: Credit Suisse Securities (Malaysia) Sdn Bhd; Singapore: Credit Suisse AG, Singapore Branch; India: Credit
Suisse Securities (India) Private Limited (CIN no.U67120MH1996PTC104392) regulated by the Securities and Exchange Board of India as Research Analyst (registration no. INH 000001030) and as Stock Broker (registration no.
INB230970637; INF230970637; INB010970631; INF010970631), having registered address at 9th Floor, Ceejay House, Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777 3777; South Korea: Credit Suisse Securities (Europe) Limited,
Seoul Branch; Taiwan: Credit Suisse AG Taipei Securities Branch; Indonesia: PT Credit Suisse Sekuritas Indonesia; Philippines:Credit Suisse Securities (Philippines ) Inc., and elsewhere in the world by the relevant authorised affiliate of
the above.
Additional Regional Disclaimers
Hong Kong: Credit Suisse (Hong Kong) Limited ("CSHK") is licensed and regulated by the Securities and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from Australian laws. CSHKL does not hold an Australian
financial services licence (AFSL) and is exempt from the requirement to hold an AFSL under the Corporations Act 2001 (the Act) under Class Order 03/1103 published by the ASIC in respect of financial services provided to Australian
wholesale clients (within the meaning of section 761G of the Act). Research on Taiwanese securities produced by Credit Suisse AG, Taipei Securities Branch has been prepared by a registered Senior Business Person.
Australia (to the extent services are offered in Australia): Credit Suisse Securities (Europe) Limited (“CSSEL”) and Credit Suisse International (“CSI”) are authorised by the Prudential Regulation Authority and regulated by the Financial Conduct
Authority (“FCA”) and the Prudential Regulation Authority under UK laws, which differ from Australian Laws. CSSEL and CSI do not hold an Australian Financial Services Licence (“AFSL”) and are exempt from the requirement to hold an AFSL
under the Corporations Act (Cth) 2001 (“Corporations Act”) under Class Order 03/1099 published by the Australian Securities and Investments Commission (“ASIC”), in respect of the financial services provided to Australian wholesale clients
(within the meaning of section 761G of the Corporations Act). This material is not for distribution to retail clients and is directed exclusively at Credit Suisse's professional clients and eligible counterparties as defined by the FCA, and wholesale
clients as defined under section 761G of the Corporations Act. Credit Suisse (Hong Kong) Limited (“CSHK”) is licensed and regulated by the Securities and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from
Australian laws. CSHKL does not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act under Class Order 03/1103 published by the ASIC in respect of financial services provided to Australian
wholesale clients (within the meaning of section 761G of the Corporations Act). Credit Suisse Securities (USA) LLC (CSSU) and Credit Suisse Asset Management LLC (CSAM LLC) are licensed and regulated by the Securities Exchange
Commission of the United States under the laws of the United States, which differ from Australian laws. CSSU and CSAM LLC do not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act under Class
Order 03/1100 published by the ASIC in respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act).
Malaysia: Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn Bhd, to whom they should direct any queries on +603 2723 2020.
Singapore: This report has been prepared and issued for distribution in Singapore to institutional investors, accredited investors and expert investors (each as defined under the Financial Advisers Regulations) only, and is also distributed by
Credit Suisse AG, Singapore Branch to overseas investors (as defined under the Financial Advisers Regulations). Credit Suisse AG, Singapore Branch may distribute reports produced by its foreign entities or affiliates pursuant to an
arrangement under Regulation 32C of the Financial Advisers Regulations. Singapore recipients should contact Credit Suisse AG, Singapore Branch at +65-6212-2000 for matters arising from, or in connection with, this report. By virtue of your
status as an institutional investor, accredited investor, expert investor or overseas investor, Credit Suisse AG, Singapore Branch is exempted from complying with certain compliance requirements under the Financial Advisers Act, Chapter 110
of Singapore (the “FAA”), the Financial Advisers Regulations and the relevant Notices and Guidelines issued thereunder, in respect of any financial advisory service which Credit Suisse AG, Singapore Branch may provide to you.
UAE: This information is being distributed by Credit Suisse AG (DIFC Branch), duly licensed and regulated by the Dubai Financial Services Authority (“DFSA”). Related financial services or products are only made available to Professional
Clients or Market Counterparties, as defined by the DFSA, and are not intended for any other persons. Credit Suisse AG (DIFC Branch) is located on Level 9 East, The Gate Building, DIFC, Dubai, United Arab Emirates.
EU: This report has been produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division
In jurisdictions where CS is not already registered or licensed to trade in securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade
be made in accordance with applicable exemptions from registration or licensing requirements. Non-US customers wishing to effect a transaction should contact a CS entity in their local jurisdiction unless governing law permits otherwise. US
customers wishing to effect a transaction should do so only by contacting a representative at Credit Suisse Securities (USA) LLC in the US.
Please note that this research was originally prepared and issued by CS for distribution to their market professional and institutional investor customers. Recipients who are not market professional or institutional investor customers of CS should
seek the advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. This research may relate to investments or services of a person outside of the UK
or to other matters which are not authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority or in respect of which the protections of the Prudential Regulation
Authority and Financial Conduct Authority for private customers and/or the UK compensation scheme may not be available, and further details as to where this may be the case are available upon request in respect of this report.
CS may provide various services to US municipal entities or obligated persons ("municipalities"), including suggesting individual transactions or trades and entering into such transactions. Any services CS provides to municipalities are not
viewed as "advice" within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act. CS is providing any such services and related information solely on an arm's length basis and not as an advisor or
fiduciary to the municipality. In connection with the provision of the any such services, there is no agreement, direct or indirect, between any municipality (including the officials,management, employees or agents thereof) and CS for CS to
provide advice to the municipality. Municipalities should consult with their financial, accounting and legal advisors regarding any such services provided by CS. In addition, CS is not acting for direct or indirect compensation to solicit the
municipality on behalf of an unaffiliated broker, dealer, municipal securities dealer, municipal advisor, or investment adviser for the purpose of obtaining or retaining an engagement by the municipality for or in connection with Municipal Financial
Products, the issuance of municipal securities, or of an investment adviser to provide investment advisory services to or on behalf of the municipality. If this report is being distributed by a financial institution other than Credit Suisse AG, or its
affiliates, that financial institution is solely responsible for distribution. Clients of that institution should contact that institution to effect a transaction in the securities mentioned in this report or require further information. This report does not
constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit Suisse AG, its affiliates, and their respective officers, directors and employees accept any liability whatsoever for any direct or
consequential loss arising from their use of this report or its content. Principal is not guaranteed. Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that.
Copyright © 2017 CREDIT SUISSE AG and/or its affiliates. All rights reserved.
Investment principal on bonds can be eroded depending on sale price or market price. In addition, there are bonds on which investment principal can
be eroded due to changes in redemption amounts. Care is required when investing in such instruments.
When you purchase non-listed Japanese fixed income securities (Japanese government bonds, Japanese municipal bonds, Japanese government guaranteed bonds, Japanese corporate bonds) from CS as a seller, you will be requested to
pay the purchase price only.

Global Equity Strategy 46

You might also like