Kinnevik Results Presentation Deck
STRONG TRADING IN ZALANDO AND LIVONGO, OFFSET BY A WEAKER TELE2 AND A
REVISION OF OUR VALUATION OF QUIKR, RESULTED IN A LARGELY UNCHANGED NAV
Note:
92.0
6.1
4.9
45.5
36.4
Q3 2019
(0.8)
334
Millicom Distribution
Value Transfer SEK 16.6bn
Dividends Received SEK 0.5bn
Value Down SEK 0.9bn
(18.0)
Millicom
Distribution
74.0
6.1
4.9
27.5
36.4
Q3 2019
Pro Forma
(0.8)
• E-Commerce & Marketplaces, TMT, Financial Services, Healthcare & Other, Net Debt, NAV Per Share
Tele2
Down 6%
Į
(1.7)
NAV Development (SEKbn)
Tele2
Zalando
Up 5%
1.6
Livongo
Up 37%
Zalando
0.8
(0.8)
Livongo
Our assessed fair value of our Quikr investment is lowered by SEK 764m, or 45%,
reflecting the impact of fraudulent transactions as well as a reduced footprint and
amended revenue recognition principles. The valuation is established using forward-
looking net revenue multiples, moving away from the DCF method applied in
previous quarters to solely reflect near-term projected financial performance in our net
asset value statement
Quikr
(0.1)
Other Value
Changes
The value of the Millicom distribution is based on the average price of Millicom's SDR on 5 December, SEK 438, the day the distribution was carried out.
(0.6)
Includes SEK 0.4bn
in dividends received
Net
Investments
8
Q/Q Change
(1)%
73.3
6.7
4.8
25.4
37.3
Q4 2019
(0.9)
265
KINNEVIKView entire presentation