interim results presentation - ethos capital · through impactful technologies * the global findex...
TRANSCRIPT
INTERIM RESULTS PRESENTATION12 March 2020
0
CO
NT
EN
TS
Introduction
Portfolio overview
Valuation overview
Liquidity analysis
1
Brait transaction
Unexpected load shedding, the recessionary environment, low consumer confidence and productivity levels coupled with inflationary cost increases made 2H19 one of the most difficult operating environments in decades
Outside of South Africa, growth rates remain strong although currency and political risks remain elevated with global risk sentiment and lower oil prices
Growth in NAV of 1% since June 2019 to R11.48 per share, attributable EBITDA grew 3.2%
Post the Brait transaction, Ethos Capital has invested capital of R2.7bn and is 100% invested
The focus of the funds and Ethos Capital is on monetization of the current portfolio to return capital to shareholders
The direct and indirect effects of Coronavirus will impact both portfolio company profitability and valuations in the short to medium term however over the longer term this should normalise
Pe
rf
or
ma
nc
e
an
d
ou
tlo
ok
Overview of the last six months and market outlook
2
# of Portfolio Companies
19(24 post Brait transaction)
NAV per Share
R11.48
Growth in NAV per share
1%
EV / EBITDA(Actual)
6.7x
Capital Invested
R1.7bn
Capital Invested (Post Brait)
R2.7bn
Net Debt / EBITDA(Actual)
1.6x
Total Assets
R1.96bn(R2.7bn post Brait transaction)
Invested capital (as % of Total Assets)
85.5%(100% post Brait transaction)
Ke
y
pe
rf
or
ma
nc
e
me
tr
ic
sHighlights of the operating results
3
CO
NT
EN
TS
Introduction
Portfolio overview
Valuation overview
Liquidity analysis
4
Brait transaction
Fu
nd
in
ve
st
me
nt
sR253 million invested and growth in the past 6 months (excluding Brait), including 4 acquisitions
5
R253m
Po
rt
fo
lio
c
om
po
sit
io
nTotal assets contribution – pre Brait transaction
6
59%
41%
South Africa Rest of sub-Saharan Africa
Assets owned for more than two years
Assets owned for less than two years
Po
rt
fo
lio
c
om
po
sit
io
nTotal assets contribution – post Brait transaction
7
63%
24%
13%
South Africa Rest of sub-Saharan Africa International
78% of Total assets
Po
rt
fo
lio
c
om
pa
ny
o
ve
rv
ie
w
Accessible customer base
650m Access to +650m mobile subscribers
Daily advances
+$5m +$5m advances distributed daily, with over 6 million transactions per day (US$1.82bnadvanced YTD vs US$1.36bn in 2018)
Strong financial performance
>17% Y-o-Y LfL EBITDA growth LTM December 2019
Default rates
<1% Lowest default rates in the industry and the highest service penetration
Global presence
>25Presence across 4 continents and >30 countries (most of which are in sub-Saharan Africa) – six new deployments initiated
Increasingly
connected
populations
Rising
consumer
spending
Ai and hyper
decision-
making
Financial
Inclusion
Key investment themes
1.7 billion adults remain unbanked*
67%* of unbanked adults have access to a mobile phone
Channel VAS aims to provide the underbanked in emerging markets with
mobile access to financial services through impactful technologies
* The Global Findex Database 2017
Date of investment October 2018 % of EC Invested Capital 27%
Total Ethos ownership 20% % of EC Total Assets 23%
EC Invested Capital R392m Current valuation R460m (1.23x TMB)
L6M Return +R38m (9%) R23m dividends received, increased stake by 3% to 20%
Channel VAS update
8
Channel VAS provides Airtime Credit Services and Mobile Financial Services to prepaid mobile subscribers through MNOs
L6M changein NAV:
+R38m
% of Ethos Capital TA:
23%
Date of investment October 2017 % of EC Invested Capital: 11%
Total Ethos ownership 28.3% % of EC Total Assets: 10%
EC Invested Capital R189m Current valuation: R191m (1.04x TMB)
L6M Return -R11m (-6%) Multiple unchanged, EBITDA decline
Po
rt
fo
lio
c
om
pa
ny
o
ve
rv
ie
w
9
Kevro update
L6M changein NAV:
-R11m
% of Ethos Capital TA:
10%
New Warehouse Facility ERP & WMS System
KEY HIGHLIGHTS
Subdued economic environment has continued to adversely affect end customers
Margin declined due to weak volumes, product mix shifts and pricing pressure
✓ Reasonable financial performance in a difficult market; positive impact from price increase in October 2019
✓ Operational projects to improve service levels and enhance efficiencies
o New Warehouse and IT systems
o Optimisation of procurement function
✓ All the above projects to be funded by internally generated cashflows
✓ B-BBEE rating improved to Level 4
“1 Box”
- Increased pallet locations
- Warehousing, picking mezz & branding
Allows Kevro to consolidate into one site;
expected to drive efficiencies
Integrate Ops & Systems
- Enhance inventory management
- Improve quality of BI in support of
decision-making processes
Po
rt
fo
lio
c
om
pa
ny
o
ve
rv
ie
w
10
KEY HIGHLIGHTS
Weak advertising market (industry radio and outdoor advertising spend both down YoY)
Most corporate advertising budgets have been cut
Out-of-Home profits declined due to pressure on higher margin assets
✓ Group performance holding up relatively well given difficult operating conditions
✓ Market share gains in broadcasting limited the revenue decline
✓ Pursuit of ongoing cost saving initiatives to protect margin
✓ Strategic review and operating model changes in Ster Kinekor Theatres (SKT) resulted in improved performance
Digitization of Outdoor billboards
Market share
Growth in radio market share was a significant
positive in 2019
Strategic re-focus
Sold SKE and unbundled SKT to create a
focused broadcasting and outdoor
advertising business
Capital expenditure in digitising billboards and creating “new age” solutions for advertisers
Primedia update
Date of investment December 2017 % of EC Invested Capital: 11% (including SKT)
Total Ethos ownership 19.9% + 5.0% (EC) % of EC Total Assets: 10% (including SKT)
EC capital investment R174m Current valuation: R186m (1.07x TMB)
L6M Return -R8m Primedia EBITDA decreased, multiple slightly down
L6M changein NAV:
-R8m
% of Ethos Capital TA:
10%
Po
rt
fo
lio
c
om
pa
ny
o
ve
rv
ie
w
5
Forecast growth in Africa’s data consumption
+42 %
Market opportunity
$9.9bn The B2B service market is growing faster than any other segment of ICT in SSA
Growth in FTTX connections
x3SSA severely underserved outside SA; FTTX connections projected to grow three-fold to 2020
KEY HIGHLIGHTS
Ongoing delays to obtaining regulatory approvals to complete acquisition of remaining countries (Zimbabwe, Tanzania and Ghana)
✓ Majority of Gondwana acquisition concluded in October 2019, extending Echo’s footprint into Kenya, Uganda, Mauritius and Zambia
✓ Business successfully delivered its 1st B-BBEE rating under the ICT Codes and obtained a level 4 rating
✓ Investment in sales force - strong momentum in delivering against sales targets (147% of full year target achieved in 9 months)
✓ Strategic review and operational model assessment project underway
✓ Strong pipeline of acquisition targets
SSA presence
Countries (more to follow soon)
CAGR to 2021
11
Echo update
Date of investment February 2018 % of EC Invested Capital: 10%
Total Ethos ownership 63.6% % of EC Total Assets: 9%
EC Invested Capital R159m Current valuation: R170m (1.07x TMB)
L6M Return +R9.5m (6%)Increase in gross revenues drove
increased valuation
L6M changein NAV:
+R10m
% of Ethos Capital TA:
9%
CARDIO-
VASCULARORTHO SURGERYWOUND
CARENEUROLOGY BLOOD
DISEASE
DIAGNOSTIC
SOLUTIONS
Po
rt
fo
lio
c
om
pa
ny
o
ve
rv
ie
w
KEY HIGHLIGHTS
Lower GP margins in certain specialist verticals; plans in place to address this
✓ Robust like-for-like growth, driven by increased market share and new products
✓ Three value accretive acquisitions completed in Q4 2019
✓ Pursuit of additional opportunities ongoing; near term focus is integration of recent acquisitions
✓ Appointed new CEO with strong technology background
✓ Significant investment in IT systems to facilitate platform roll out
✓ Strong Ai potential both in terms of new business growth and product utilisation
✓ Potential for ex-South Africa growth is significant
12
Vertice update
Date of investment May 2018 % of EC Invested Capital: 9%
Total Ethos ownership 86% % of EC Total Assets: 8%
EC Invested Capital R116m Current valuation: R147m (1.27x TMB)
L6M Return +R28.7m (+24%) Strong EBITDA growth drove valuation
Established
uniquely
skilled
distribution
Biotech
Infotech
convergence
Technology
platform
and scale
AI and Data
Science
L6M changein NAV:
+R29m
% of Ethos Capital TA:
8%
Po
rt
fo
lio
c
om
pa
ny
o
ve
rv
ie
w
Synerlytic Lab footprint Agent labs
13
13
SSA & MEI presence
Countries
Significant barriers to entry
Holds globally applicable
accreditations
South Africa
Namibia
Pakistan
DRCGhana
Mozambique
Angola
Botswana Zimbabwe
Zambia
Ivory Coast
IndiaUAE
Synerlytic update
Date of investment April 2019 % of EC Invested Capital: 7%
Total Ethos ownership 94% % of EC Total Assets: 6%
EC Invested Capital R91m Current valuation: R121m (1.34x TMB)
L6M Return +R17.7m (17%) Multiple unchanged, EBITDA growth
L6M changein NAV:
R18m
% of Ethos Capital TA:
6%
KEY HIGHLIGHTS
Decline in sampling volumes from South African customer base
✓ Wearcheck performing in line with budget
✓ AFS outperforming as a result of strong revenue growth, efficient utilisation levels and cross selling
✓ Positive momentum in AMIS from international sales efforts; EBITDA well ahead of prior year
✓ Pursuit of organic growth through partnerships and extending footprint to select new countries
✓ Assessing M&A opportunities to facilitate further geographic expansion
CO
NT
EN
TS
Introduction
Portfolio overview
Valuation overview
Liquidity analysis
14
Outlook
15
Portfolio composition Key valuation metrics
* Share price as at 31 December, 2019
Po
rt
fo
lio
C
om
po
sit
io
nPortfolio composition and valuation metrics
15
6.7x
1.6x
34%
46%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
50.0%
-
1.0x
2.0x
3.0x
4.0x
5.0x
6.0x
7.0x
8.0x
EV / EBITDA Net debt / EBITDA Discount to NAV Discount to peergroup
0.81
10.67
7.53
86%
34%
31 Dec 19 Share price
Cash equivalents Invested Capital Share price
% of TAPS Actual NAV
discount
NAV
11.48
7.53
0.81
6.72 3.1x
1.6x
4.7x
NAV Cash Invested NAV Valuation
SHA
RE
BA
SED
VA
LUA
TIO
N
11.48
0.81
10.67 5.1x
1.6x
6.7x
NAV Cash Invested NAV Valuation
NA
V B
ASE
D V
ALU
AT
ION
Portfolio valued at a 46% discount to the peer group... .....market “look-through” values portfolio at 4.7x EV / EBITDA
Va
lu
at
io
n
ov
er
vie
wMarket implied valuation analysis
16* Share price as at 31 December, 2019
100
54
35
46%
34%
-
20
40
60
80
100
120
Peer group companyvaluations
Ethos portfolio companyvaluations
Implied marketcompany valuations
LTM EBITDA growth by company
LTM Sales growth by company Net debt / EBITDA by company
Po
rt
fo
lio
c
om
pa
ny
p
er
fo
rm
an
ce
Growth rates and market implied EV / LTM EBITDA multiples of the portfolio
Market implied EV / EBITDA by company
17
396
227339
616
5
3
5
3
<= 0% > 0% - <= 5% > 5% - <= 15% > 15%
Value - R'm Number
259 260
4675914 3
4
5
<= -10% > -10% - <= 0% > 0% - <= 15% > 15%
Value - R'm Number
497
317240
320
205
3
2
4
5
2
<= 0x > 0x - <= 1.5x > 1.5x - <= 2.5x > 2.5x - <= 3x > 3x
Value - R'm Number
211
499570
299
4
3
6
3
<= 4x > 4x - <= 5x > 5x - <= 6x > 6x
Value - R'm Number
5.0x
5.4x
6.3x
2.9x
6.1x
5.6x
5.2x
7.2x
3.8x
4.7x
5.3x
2.1x
5.9x
4.8x
5.7x
2.7x
6.8x 8.4x 10.1x 7.0x 8.6x 9.5x 10.6x 13.1x 5.8x 9.7x 12.7x 5.6x 11.5x 10.7x 11.3x 8.5x
4.7x
ChannelVas
Kevro Primedia SterKinekor
Gammatek Synerlytic Twinsaver Autozone Vertice Eazi Echotel MTN Bevco Waco RTT Neopak
Fund VI / VII Ai Fund Mid Market Fund Implied
- - - - EV / EBIAT Implied = 8.1x
Portfolio company - market implied valuationsM
ar
ke
t
im
plie
d
va
lu
at
io
ns
Period-end market price implies the following EV / EBITDA multiples and EV / EBIAT multiples
18
CO
NT
EN
TS
Introduction
Portfolio overview
Valuation overview
Liquidity analysis
Brait transaction
19
* Available liquidity = Cash plus Debt Facility less Net Investment outflows / Realisation inflows
Av
aila
ble
liq
uid
it
y
an
d
ou
tlo
ok
Liquidity profile analysis based on current commitments (post Brait)
20
3,8003,503
290
297
1,638
277
733
500
65
(770) (538) (306) (303) (229)25 153
346649
2,823
765
380 420
766
3,360
(1,750)
(750)
250
1,250
2,250
3,250
4,250
(1,750)
(750)
250
1,250
2,250
3,250
4,250
Tota
l co
mm
itm
en
ts
Fees
/ u
nd
raw
n a
dj
Net
co
mm
itm
ents
Inve
ste
d c
apit
al
Cu
rre
nt
cash
Rig
hts
issu
e
Bas
e fa
cilit
y
Trea
sury
sh
are
s
Co
mm
itm
en
t ga
p
H2
FY2
0
FY2
1
FY2
2
FY2
3
FY2
4
Realisations
Existing outflows
Available liquidity42%
27%
12%
12%
7%
% outflows by year
H2 FY20 FY21 FY22 FY23 FY24
CO
NT
EN
TS
Introduction
Portfolio overview
Valuation overview
Liquidity analysis
21
Brait transaction
Et
ho
s
ke
y
de
liv
er
ab
le
sEthos’ key deliverables pre and post transaction completion
Management Company
• Finalise the operating model and integration of the Brait team
• Provide stability and clarity to underlying portfolio company boards and management
Brait
• Structural considerations
✓ Create alignment between shareholders, Board and the Advisor
✓ Cost optimisation plan
✓ Redomiciliation of Brait Malta and reconstitution of Brait Mauritius Board
• Debt structure
✓ Finalise the debt agreements
✓ Focus on de-gearing the BML facility as a key priority
✓ Balance cash flow and liquidity management plan with the overall game plan for Brait
Brait Portfolio Companies
• Stakeholder alignment around revised value realisation strategy
• Executive and shareholder alignment on strategic game plans
• Execution of value realisation plans over 3-5 years
22
Stuart MacKenzie
Investment Team
Board(alt. Peter Hayward-Butt)
Rolf Hartmann
Investment Team
Board
Joao Rodrigues
Investment Team
Re
so
ur
ce
a
llo
ca
tio
nResource Allocation
Ethos will appoint Senior Ethos Executives to key positions, alongside the Brait Executives
Ethos Value Add and Analytical Support
New Look, DGB & Consol
23
Anthonie de Beer
Investment Team
Board
Bruce Baisley
Investment Team
Board
James Newman
Investment Team
Board
Peter Hayward-Butt
Board(alt. Stuart MacKenzie)
Jonathan Matthews
Investment Team
Board
Rolf Hartmann
Investment Team
Board
Glynn Potgieter
Investment Team
Peter Hayward-Butt
Board(alt. Stuart MacKenzie)
Stuart MacKenzie
Investment Team
Bruce Baisley
Investment Team
Peter Hayward-Butt James Newman
Investment team Investment team
R38.00
R17.16
R6.60
R7.99
Ethos NAV / Share (prerights issue)
Ethos NAV / Share (postrights issue)
Rights Offer In-price
10,547
6,905
1,728
10,591
4,758
375
NAV Net debt Otherinvestments
Virgin Premier Iceland
Effective entry multiples for Ethos Capital
Brait valuation overview
Discounts*
8.0x 6.9x 6.0x
EV/EBITDA multiples
Brait Sept NAV and transaction pricing
(37%) (45%) (86%)
Other investments
Et
ho
s
Ca
pit
al
en
tr
y
va
lu
at
io
n
24* Discounts to latest Brait NAV published as at September 2019
Va
lu
e
cr
ea
tio
n
ap
pr
oa
ch
Strategic Game Plan – Value creation approach
An analysis of each business by financial performance / outlook, competitive landscape, strategy implementation, valuation outlook and exit readiness will determine the Brait game plan
What is the outlook for valuations and exit options in the medium term?
Valuation outlook
– Baseline the current Net Realisable Value of each asset
– Assess the outlook for key valuation drivers (profitability, cashflow yield
and multiple)
– Ascertain where the business is in terms of the sector cycle
Exit options
– Critical assessment of the likely exit alternatives
– SOTP valuation versus the whole
– Capacity of the buyer universe to execute
– What is required to deliver an optimal exit over a 3-5 year timeframe
Valuation and exit considerations
How are each of the portfolio companies positioned in terms of:
Financial performance
– Historic key value driver performance and outlook for these
– Assessing the tangible growth opportunities and investment / timeframe required
– Balance sheet optimisation plan
Competitive positioning / market outlook
– Is the outlook for the business (competitive landscape, tail / headwinds) positive or
negative
– Assessment of the company’s sustainable “right to win”
Strategic implementation
– Is the strategy appropriate for the company’s financial performance and market
conditions
– Does the strategy align with Brait’s new medium-term focus
– Are the strategies monetizable in the timeframe to exit
Management and Board
– Ensure that we have management incentivised and aligned to deliver the agreed
strategy
– Capacitate the boards with the right skills / capabilities to support the business
Operational, strategic and management considerations
25
DISCLAIMERTHE INFORMATION CONTAINED HEREIN IS PROVIDED FOR INFORMATIONAL AND DISCUSSION PURPOSES ONLY AND IS NOT, AND MAY NOT BE RELIED ON IN ANY MANNER AS, LEGAL, TAX OR INVESTMENT ADVICE OR AS AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY AN INTEREST IN ANY OF THE
ETHOS PRIVATE EQUITY FUNDS OR LISTCO (TOGETHER THE “FUNDS”). A PRIVATE OFFERING OF INTERESTS IN THE FUNDS WILL ONLY BE MADE PURSUANT TO A CONFIDENTIAL PRIVATE PLACEMENT MEMORANDUM (THE “OFFERING MEMORANDUM”) AND SUBSCRIPTION DOCUMENTS, WHICH WILL BE
FURNISHED TO QUALIFIED INVESTORS ON A CONFIDENTIAL BASIS AT THEIR REQUEST FOR THEIR CONSIDERATION IN CONNECTION WITH SUCH OFFERING. THE INFORMATION CONTAINED HEREIN WILL BE QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE OFFERING MEMORANDUM, WHICH CONTAINS
ADDITIONAL INFORMATION ABOUT THE INVESTMENT OBJECTIVE, TERMS AND CONDITIONS OF AN INVESTMENT IN THE FUNDS AND ALSO CONTAINS TAX INFORMATION AND RISK DISCLOSURES THAT ARE IMPORTANT TO ANY INVESTMENT DECISION REGARDING THE FUNDS. NO PERSON HAS BEEN
AUTHORISED TO MAKE ANY STATEMENT CONCERNING THE FUNDS OTHER THAN AS SET FORTH IN THE OFFERING MEMORANDUM AND ANY SUCH STATEMENTS, IF MADE, MAY NOT BE RELIED UPON. THE INFORMATION CONTAINED HEREIN MUST BE KEPT STRICTLY CONFIDENTIAL AND MAY NOT BE
REPRODUCED OR REDISTRIBUTED IN ANY FORMAT WITHOUT THE APPROVAL OF THE FUNDS. NOTWITHSTANDING THE FOREGOING, EACH INVESTOR AND PROSPECTIVE INVESTOR (AND EACH EMPLOYEE, REPRESENTATIVE, OR OTHER AGENT THEREOF) MAY DISCLOSE TO ANY AND ALL PERSONS, WITHOUT
LIMITATION OF ANY KIND, THE TAX TREATMENT AND TAX STRUCTURE OF THE FUNDS AND ITS INVESTMENTS AND ALL MATERIALS OF ANY KIND (INCLUDING OPINIONS OR OTHER TAX ANALYSES) THAT ARE PROVIDED TO SUCH INVESTOR OR PROSPECTIVE INVESTOR RELATING TO SUCH TAX TREATMENT AND
TAX STRUCTURE, PROVIDED, HOWEVER, THAT SUCH DISCLOSURE SHALL NOT INCLUDE THE NAME (OR OTHER IDENTIFYING INFORMATION NOT RELEVANT TO THE TAX STRUCTURE OR TAX TREATMENT) OF ANY PERSON AND SHALL NOT INCLUDE INFORMATION FOR WHICH NONDISCLOSURE IS REASONABLY
NECESSARY IN ORDER TO COMPLY WITH APPLICABLE SECURITIES LAWS.
AN INVESTMENT IN THE FUNDS WILL INVOLVE SIGNIFICANT RISKS, INCLUDING THE LOSS OF THE ENTIRE INVESTMENT. THE FUNDS WILL BE ILLIQUID, AS THERE IS NO SECONDARY MARKET FOR INTERESTS IN THE FUNDS AND NONE IS EXPECTED TO DEVELOP. RESTRICTIONS APPLY TO TRANSFERS AND
WITHDRAWALS OF INTERESTS IN THE FUNDS, AND THE INVESTMENT PERFORMANCE OF THE FUNDS MAY BE VOLATILE. THE FEES AND EXPENSES CHARGED IN CONNECTION WITH AN INVESTMENT IN THE FUNDS MAY BE HIGHER THAN THE FEES AND EXPENSES OF OTHER INVESTMENT ALTERNATIVES AND MAY
OFFSET PROFITS. BEFORE DECIDING TO INVEST IN THE FUNDS, PROSPECTIVE INVESTORS SHOULD READ THE MEMORANDUM OF THE FUNDS AND PAY PARTICULAR ATTENTION TO THE INVESTMENT CONSIDERATIONS CONTAINED IN THE MEMORANDUM. INVESTORS SHOULD HAVE THE FINANCIAL ABILITY AND
WILLINGNESS TO ACCEPT THE RISK CHARACTERISTICS OF THE FUNDS’ INVESTMENTS.
IN CONSIDERING ANY PERFORMANCE DATA CONTAINED HEREIN, YOU SHOULD BEAR IN MIND THAT PAST OR TARGETED PERFORMANCE IS NOT INDICATIVE OF FUTURE RESULTS, AND THERE CAN BE NO ASSURANCE THAT THE FUNDS WILL ACHIEVE COMPARABLE RESULTS OR THAT TARGET RETURNS WILL BE
MET. IN ADDITION, THERE CAN BE NO ASSURANCE THAT UNREALISED INVESTMENTS WILL BE REALISED AT THE VALUATIONS SHOWN AS ACTUAL. REALISED RETURNS WILL DEPEND ON, AMONG OTHER FACTORS, FUTURE OPERATING RESULTS, THE VALUE OF THE ASSETS AND MARKET CONDITIONS AT THE
TIME OF DISPOSITION, ANY RELATED TRANSACTION COSTS, AND THE TIMING AND MANNER OF SALE, ALL OF WHICH MAY DIFFER FROM THE ASSUMPTIONS ON WHICH THE VALUATIONS CONTAINED HEREIN ARE BASED. THE IRRS PRESENTED ON A “GROSS” BASIS DO NOT REFLECT ANY MANAGEMENT FEES,
CARRIED INTEREST, TAXES AND ALLOCABLE EXPENSES BORNE BY INVESTORS, WHICH IN THE AGGREGATE MAY BE SUBSTANTIAL. ALL IRRS PRESENTED ARE ANNUALISED AND CALCULATED ON THE BASIS OF MONTHLY INVESTMENT INFLOWS AND OUTFLOWS. NOTHING CONTAINED HEREIN SHOULD BE
DEEMED TO BE A PREDICTION OR PROJECTION OF FUTURE PERFORMANCE OF THE FUNDS.
PROSPECTIVE INVESTORS SHOULD MAKE THEIR OWN INVESTIGATION AND EVALUATION OF THE INFORMATION CONTAINED HEREIN. EACH PROSPECTIVE INVESTOR SHOULD CONSULT ITS OWN ATTORNEY, BUSINESS ADVISER AND TAX ADVISER AS TO LEGAL, BUSINESS, TAX AND RELATED MATTERS
CONCERNING THE INFORMATION CONTAINED HEREIN.
EXCEPT WHERE OTHERWISE INDICATED HEREIN, THE INFORMATION CONTAINED HEREIN IS BASED ON MATTERS AS THEY EXIST AS OF THE DATE OF PREPARATION OF THIS PRESENTATION AND NOT AS OF ANY FUTURE DATE. THE INFORMATION PROVIDED HEREIN WILL NOT BE UPDATED OR OTHERWISE
REVISED TO REFLECT INFORMATION THAT SUBSEQUENTLY BECOMES AVAILABLE, OR CIRCUMSTANCES EXISTING OR CHANGES OCCURRING AFTER THE DATE HEREOF.
CERTAIN INFORMATION CONTAINED IN THIS PRESENTATION CONSTITUTES “FORWARD-LOOKING STATEMENTS,” WHICH CAN BE IDENTIFIED BY THE USE OF FORWARD-LOOKING TERMINOLOGY SUCH AS “MAY,” “WILL,” “SHOULD,” “EXPECT,” “ANTICIPATE,” “TARGET,” “PROJECT,” “ESTIMATE,” “INTEND,”
“CONTINUE” OR “BELIEVE,” OR THE NEGATIVES THEREOF OR OTHER VARIATIONS THEREON OR COMPARABLE TERMINOLOGY. DUE TO VARIOUS RISKS AND UNCERTAINTIES, ACTUAL EVENTS OR RESULTS MAY DIFFER MATERIALLY FROM THOSE REFLECTED OR CONTEMPLATED IN SUCH FORWARD-LOOKING
STATEMENTS.
CERTAIN INFORMATION CONTAINED IN THIS PRESENTATION IS BASED ON OR DERIVED FROM INFORMATION PROVIDED BY INDEPENDENT THIRD-PARTY SOURCES. ETHOS BELIEVES THAT SUCH INFORMATION IS ACCURATE AND THAT THE SOURCES FROM WHICH IT HAS BEEN OBTAINED ARE RELIABLE. ETHOS
CANNOT GUARANTEE THE ACCURACY OF SUCH INFORMATION, HOWEVER, AND HAS NOT INDEPENDENTLY VERIFIED THE ASSUMPTIONS ON WHICH SUCH INFORMATION IS BASED.
THIS PRESENTATION IS BEING PROVIDED ON A CONFIDENTIAL BASIS. ACCORDINGLY, THIS PRESENTATION MAY NOT BE REPRODUCED IN WHOLE OR IN PART, AND MAY NOT BE DELIVERED TO ANY PERSON WITHOUT THE PRIOR WRITTEN CONSENT OF THE FUNDS.