Gennaio 2016 (tutto incentrato sugli ZC)
W
holesale funding costs –LME in the medium term is possible Based on H1’15 financial accounts, Novo Banco’s average wholesale funding costs are more than two times higher than those of BCP and BPI. This is reflected in the very depressed NIM (‘net interest margin’) as shown in the figure above. Amid low interest rates, which are likely to remain at record-low levels over the next few years, reducing wholesale funding costs is arguably the only feasible option to increase the RoE and enhance the equity value of the bank. Assuming Novo Banco would be able to reduce wholesale funding costs from 6.4% to 3.0%, in line with peers, annual pretax profit could be €280mn higher. We have reviewed in detail debt securities in the balance sheet and highlighted the bonds which could be subject to an LME (‘liability management exercise’) to reduce funding costs and limit the solvency and liquidity impact. We consider the bonds highlighted in the table below as the most likely candidates for an LME in the future. Assuming a 10pts premium and, as a result, a high acceptance rate (80%), we think this LME could result in an almost €400mn (pre-tax) capital hit and €850mn cash outlay. Conversely, funding costs could shrink by €220m, equivalent to a NIM boost of approximately 30bps.
Table 2: Bonds which could be included in a potential LME Bonds ISIN Maturity Cash outflow IRR Acc rate Capital loss Reduction in funding costs EMTN 56 XS0439763979 13/07/2043 20 7.1% 80.0% -7 5 EMTN 57 XS0439764191 13/07/2044 24 7.1% 80.0% -8 6 EMTN 58 XS0439639617 13/07/2045 22 7.1% 80.0% -8 5 BES Luxembourg ZC 16/04/46 XS1058257905 16/04/2046 91 7.0% 80.0% -54 22 BES Luxembourg ZC XS0972653132 02/10/2048 63 7.0% 80.0% -20 17 BES Luxembourg ZC 13/03/48 XS1045114144 13/03/2048 64 7.0% 80.0% -49 17 BES Luxembourg ZC 03/04/48 XS1053939978 03/04/2048 86 7.0% 80.0% -36 22 Banco Esp San Lux ZC 12/02/49 XS1031115014 12/02/2049 84 7.0% 80.0% -31 22 Banco Esp San Lux ZC 19/02/49 XS1034421419 19/02/2049 85 7.0% 80.0% -33 22 Banco Esp San Lux ZC 27/02/51 XS1038896426 27/02/2051 81 7.0% 80.0% -42 22 BES Luxembourg ZC 06/03/2051 XS1042343308 06/03/2051 82 7.0% 80.0% -55 22 BES Luxembourg ZC 09/04/52 XS1055501974 09/04/2052 79 7.0% 80.0% -33 22 EMTN 60 XS0442126925 30/07/2040 17 6.9% 80.0% -4 3 EMTN 61 XS0442127063 30/07/2041 28 6.9% 80.0% -8 6 EMTN 59 XS0442126842 30/07/2042 17 6.8% 80.0% -5 4 Total 843 -392 219
@drbs315
Purtroppo la table 2 non si comprende, ma per ogni ZC (sono tutti gli ZC 2040-2052) è messo il tasso interno (si va dal 6,8 % al 7,1%)