In Ibovespa We Trust Lower Rates, Stronger Growth and Increased Equity Flows - Itaú BBA

Page created by Anthony Nunez
 
CONTINUE READING
In Ibovespa We Trust Lower Rates, Stronger Growth and Increased Equity Flows - Itaú BBA
In Ibovespa We Trust
Lower Rates, Stronger Growth and Increased Equity Flows

Strategy Team

Marcos Assumpção, CFA          Jorge Gabrich, CNPI         Lucas Tambellini, CNPI         André Dibe               Guilherme Reif
+55-11-3073-3021               +55-11-3073-3048            +55-11-3073-3023               +55-11-3073-3222         +55-11-3073-3066
marcos.assumpção@itaubba.com   jorge.gabrich@itaubba.com   lucas.tambellini@itaubba.com   andre.dibe@itaubba.com   guilherme.reif@itaubba.com
In Ibovespa We Trust Lower Rates, Stronger Growth and Increased Equity Flows - Itaú BBA
Executive Summary
                                   Constructive on Brazilian equities. Our positive view can be summarized in three main points: low interest rates for the longer term, stronger
                                     expected GDP growth, and potential flows to equities. This constructive view is backed by: i) our belief that the pension reform will be approved,
                                     confirming the continuity of fiscal adjustments in Brazil, and ii) the government’s strong economic team, which has a focus on solving Brazil’s fiscal
                                     problems through reducing expenses, selling assets, and encouraging investments through concessions. Main Topics Discussed:
                                   The new norm: Low interest rates in Brazil. We expect Brazil to enter an era of low interest rates driven by i) fiscal discipline with controlled
                                     government spending; ii) financial deepening, increasing capital market’s share in the economy; and iii) low industry-capacity utilization, which could
                                     allow for low interest rates without pressuring inflation.
 Stronger GDP growth ahead. The main drivers for growth will be increasing investments and rising productivity, allowed by the expected fiscal adjustment (lower spending could be
  turned into higher capex), a low-risk concession program, and micro reforms. As a result, Brazil’s potential GDP growth, which is currently at 1.5%, could increase to 2.5%-3.5%
 The great rotation to equities. We believe that most investor profiles are under-allocated in Brazilian equities. We see room for local investors to add equity exposure as they search
  for higher yields, and foreign investors could also increase positions in Brazil as they see a decline in political and economic risks.
 Pension reform – the BRL 1 trillion question. Our scenario depends on the new government’s fiscal discipline, which will be measured by the success of the pension reform
  achievement. We dedicate a special section to analyzing why the pension reform is crucial for Brazil’s public accounts and provide a guide with the main topics that investors should
  be monitoring in the coming weeks (lawmakers’ positioning, timeline, milestones and savings breakdown).
 Itaú insights: Top management interviews. We interviewed four of our top executives in order to confirm our views for the equities market. Both Gabriel Guedes (Head of Corporate
  Credit) and Felipe Wilberg (Head of Fixed Income and Project Finance) discuss how the declining interest rates have been affecting the credit, fixed-income and project finance
  businesses. Luis Severiano (Head of Private Banking) and Cesar Ming (Head of Financials and Institutional Investors, Corporate Banking) share similar views, that both the private
  banking and the pension fund industries have room to increase equity exposure.
 Attractive valuation: Ibovespa at 11.3x P/E, in line with historical average, but with strong earnings growth potential. We expect domestic companies to post recurring earnings
  growth, fueled by both operating leverage (demand pick-up and fixed-cost dilution) and financial leverage (declining interest rates and lower hedging needs).
 Overweight Domestics, underweight Commodities and Financials. Our views on Brazilian equities can be broken down into four themes: i) an upturn in the domestic economic cycle;
  ii) improved efficiency at state-owned enterprises (SOEs); iii) compelling valuation; and iv) deleveraging. Our allocation suggests that we are overweight domestic names (60%),
  underweight Commodities (20%) and underweight Financials (20%). We updated our recommended portfolio by including Multiplan (exposed to GDP growth) and JBS
  (deleveraging) and are taking profit from Localiza and Fleury as valuations are fair at current levels. In the report, you will also find our stock recommendations details (page 28).
In Ibovespa We Trust Lower Rates, Stronger Growth and Increased Equity Flows - Itaú BBA
Index

        Section 1   The New Norm: Low Interest Rates in Brazil .............................................................................. 4

        Section 2   Stronger GDP Growth Ahead ............................................................................................................ 12
                                                                                                                                                           .
        Section 3   The Great Rotation to Equities ......................................................................................................... 21

        Section 4   Valuation and Allocation: Prefer Brazil Domestic Exposure ................................................ 26

        Section 5   The BRL 1 trillion Question ................................................................................................................. 32
In Ibovespa We Trust Lower Rates, Stronger Growth and Increased Equity Flows - Itaú BBA
Section 1
The New Norm: Low Interest Rates in Brazil
In Ibovespa We Trust Lower Rates, Stronger Growth and Increased Equity Flows - Itaú BBA
The New Norm: Low Interest Rates in Brazil

        Real Interest Rates Could Go Down to Unprecedented Levels
       Low real interest rates if fiscal balance is restored. Our expectation of lower interest rates for                                                   Neutral real rate* is currently at 2.4% and could further decline. The real rate, measured by
           the longer term in Brazil is based on three pillars: i) fiscal discipline with controlled government                                                    the difference between the interbank rate (DI) and projected inflation, is currently at 2.4%,
           spending and a reduced BNDES presence; ii) financial deepening, with capital market’s                                                                   well below the levels observed in the past decade (see chart below). This lower real rate can
           increasing share in the economy and rising non-earmarked credit; and iii) low industry-capacity                                                         be explained by the reduction in financial subsidies and deeper financial conditions offered
           utilization, which could allow for low interest rates without pressuring inflation.                                                                     by market participants.
       Our positive call on equities depends on fiscal adjustments in Brazil – pension reform is crucial.                                                   Real rates could go lower, as idle capacity is unlikely to pressure Inflation in the short term.
           We believe that the approval of pension reform is the most important trigger to stabilize                                                               Given the current low industry-capacity utilization of 74%, we see room for real rates to
           debt/GDP levels, which would permit lower interest rates and likely reestablish foreign                                                                 remain below the long-term neutral real rates of 2.5%-3% (Macro team’s estimate) in order to
           investors’ confidence in Brazil. We delve deeper in the details of pension reform in a separate                                                         stimulate the economy. Our Macro team estimates Selic rates at 5.75% by YE19 and 5.5% by
           section, given its importance to our constructive call on equities.                                                                                     YE20. For inflation, Itaú estimates controlled inflation (IPCA) of 3.6% in 2019 and 3.6% in 2020.
        Chart 1: Real Interest Rates Could Continue to Drop: DI Rate (%) – Focus CPI Projection (%)                                                              Chart 2: Industry Capacity Utilization (%) - NUCI
         20                                                                                                                                                       88
          18                                                                                                                                                      86
          16                                                                                                                                                      84

         14                                                                                                                                                       82
                                                                                                                                                                  80
          12
                                                                                                                                                                  78
         10
                                                                                                                                                                  76
           8
                                                                                                                                                                  74
           6
                                                                                                                                                                  72
           4                                                                                                                                                      70
           2                                                                                                                                                      68
           0                                                                                                                                                      66
               2002        2004         2006           2008            2010             2012            2014             2016            2018                      Dec-03            Dec-06             Dec-09            Dec-12             Dec-15            Dec-18

Source: Itaú BBA, Bloomberg, MCM, FGV   * Neutral real rate = interest rate that leads the economy to reach its growth potential without inflationary pressure

5
In Ibovespa We Trust Lower Rates, Stronger Growth and Increased Equity Flows - Itaú BBA
The New Norm: Low Interest Rates in Brazil
                                                                       Chart 1: BNDES Concessions Over GDP               Chart 2: Government Quarterly Spending Growth
         Fiscal Discipline and Financial                                                                                   12%
                                                                          5%
         Deepening on Spot
                                                                                                                           8%
                                                                          4%    % of GDP
          Fiscal discipline is crucial to keeping rates low. First,
                                                                                                                           4%
              continued efforts to keep fiscal accounts healthy           3%
              and to reduce the share of BNDES’ credit
              concessions on the economy are measures that                                                                 0%
                                                                          2%
              reduce government spending and allow for lower
              real interest rates. In our opinion, the approval of a                                                       -4%
                                                                          1%
              strong pension reform will send a clear message of
              improved fiscal discipline. On the other hand, a lack       0%                                               -8%
                                                                                                                             Sep-03          Sep-08        Sep-13    Sep-18
              of government-spending control could lead to                 Sep-03          Sep-08      Sep-13   Sep-18
              higher interest rates, slower growth, weaker
                                                                       Chart 3: Non-Earmarked Credit                     Chart 4: Share of Capital Markets in GDP
              currency and increased inflationary pressure.
                                                                        30%
          Financial deepening (crowding in) likely to continue.                                                         29%
              Second, the improvement in credit conditions                      % of GDP                                         % of GDP
                                                                                                                         27%
              offered by market participants, measured by non-          25%
              earmarked credit and the share of capital markets                                                          25%
              in GDP, has the potential to amplify the investment                                                        23%
                                                                        20%
              alternatives, leading to a higher savings rate, which
                                                                                                                         21%
              also reduces the neutral interest rate.
                                                                                                                         19%
          For details on the impact of fiscal discipline and           15%
              financial deepening on neutral interest rates, please                                                      17%
              refer to our Macro ream’s report (Brazil: Are low                                                          15%
                                                                        10%
              rates the new normal?)                                                                                       Sep-03           Sep-08        Sep-13    Sep-18
                                                                          Sep-03           Sep-08      Sep-13   Sep-18
Source: Itaú BBA, BCB, BIS, National Treasury

6
The New Norm: Low Interest Rates in Brazil
                                                                                                       Chart 1: One-Year DI Rate Spread Over One-Year Libor
        Financial Deepening and                                                                         18%
        The Local Debt Market Boom                                                                      16%
                                                                                                        14%
         Three reasons behind the local debt market boom. The local debt market is                     12%
            flourishing due to a combination of: i) lower interest rates in Brazil, evidenced by the
                                                                                                        10%
            low spread between local rates and Libor (see chart); ii) the reduced presence of
                                                                                                         8%
            BNDES and government banks in the credit market; and iii) increasing demand for
            alternative investments (including private credit) as local investors search for higher      6%

            yields.                                                                                      4%
                                                                                                         2%
         Increased demand for local debt reduces the need to issue bonds abroad. Until
                                                                                                         0%
            recently, any Brazilian corporate willing to issue a 10-year debt had to issue bonds in
                                                                                                           2004             2007              2010           2013           2016           2019
            U.S. dollars. As a result, companies that generated revenues domestically would
            have to hedge these liabilities, increasing their debt cost.                               Chart 2: Itaú BBA Coverage Debt Funding by Type
         Detailed analysis shows there is room to profit from liability-management
                                                                                                       Total BRL                                                                       Total BRL 430
            programs. We performed a comprehensive analysis comparing the debt profile of
                                                                                                       1,040                                                                                   Billion
            most companies we cover (nearly 100 companies, as we excluded banks and                                                    18%
                                                                                                       Billion                                                 29%                        Excluding
            financial services from this analysis), and concluded that 28% of their debt is still                                                                                  37%
            concentrated in foreign-currency bonds (see chart). Overall, the debt of these                                                                                                Exporters
            companies totals BRL 1 trillion, with more than 50% being concentrated in U.S.-
                                                                                                                   56%
            dollar bonds, mainly from Petrobras and Vale. After excluding the exporters                                                      26%
            (commodities and capital goods), the debt outstanding drops to BRL 430 billion,
            with nearly 30% still concentrated in foreign-currency bonds. We believe the current                                                                      34%
            scenario of lower interest rates in Brazil will allow companies to: i) refinance older
            and more expensive debt, and ii) issue long-term debt in BRL, thus reducing their                 Local Currency (Bonds)         Local Currency (Banks)     Foreign Currency
            hedging need and overall funding cost.
Source: Itaú BBA, Economatica, Bloomberg

7
The New Norm: Low Interest Rates in Brazil
                                                                    Chart 1: Local Bonds Volume Clearly Picking Up (BRL Billion)    Chart 2: Local Bonds Maturities Extending (Years)
        Local Market Debt Boom Signs                                 160.0                                                           7.0
                                                                     140.0
         The development of the local debt market can be                                                                             6.0
         confirmed by:                                               120.0
                                                                                                                                     5.0
                                                                     100.0
          Volumes are picking up. Local bond offerings rose                                                                         4.0
                                                                      80.0
             to record-high levels, reaching BRL 160 billion in
                                                                      60.0                                                           3.0
             2018 (Graph 3). In our view, volumes could increase
             further if corporates were to enter a period of         40.0                                                            2.0
             heavier investment, which will depend mainly on          20.0                                                           1.0
             the evolution of the reform agenda.                       0.0                                                           0.0
          Infrastructure is the clear highlight. There is strong             2013    2014     2015      2016       2017     2018            2013   2014    2015   2016    2017     2018      2019
             demand for infrastructure bonds, shown by their
                                                                    Chart 3: Local Bonds Coupon (%) Trending Down                   Chart 4: Bond-Offering Purpose (% of BRL Volume)
             increased share in total bonds. The continued
             auction of ports, airports, and road concessions        16.0%                                                          100%                                          Refinance
             will likely sustain this segment’s share.               14.0%
                                                                                                                                     90%
                                                                                                                                     80%                                          Debt Rollover
          Lower coupons and longer maturities. The                  12.0%
                                                                                                                                     70%
             combination of increased demand from investors                                                                                                                       Others
                                                                     10.0%                                                           60%
             for higher yields and a reduced supply of bonds,         8.0%                                                           50%                                          Acquisition
             given the reduced investment activity, has been                                                                         40%
                                                                      6.0%
             pressuring coupons downward. At the same time,                                                                          30%                                          Fixed Assets
                                                                      4.0%                                                                                                        Investment
             maturities are expanding, showing increasing                                                                            20%
                                                                      2.0%                                                                                                        Infrastructure
             appetite for this asset class (local debt).                                                                             10%                                          Investment
                                                                      0.0%                                                            0%                                          Working Capital
                                                                              2013   2014    2015     2016   2017     2018   2019          2013 2014 2015 2016 2017 2018 2019

Source: Itaú BBA, Anbima,

8
The New Norm: Low Interest Rates in Brazil
                                                                     Chart 1: Share on the Ibovespa and P/E by Segment               Table 2: Domestic-Sector Gain From Not Hedging (in Points)
        How Lower Interest Rates Could                                                                                                                           Old     New          Δ        %
        Affect the Ibovespa
                                                                                                                       Ibovespa
                                                                                                                       P/E - 11.3x            (+) EBIT          5764    5764           -       -
                                                                                                                                      (+) Interest Received      296     296           -       -
                                                                                         P/E - 9.1x
       Ibovespa could trade at a higher multiple (12.2x P/E                             Exporters                                     Annual Coupon (%)        8.3%    7.0%        -1.3%      -
           vs. 11.3x historical average), assuming that domestic                           20%           P/E - 13.0x                     (+) Interest Paid      -1656   -1394        261    -15.8%
           companies (ex-financials) would benefit from higher                                           Domestics                             (=) EBT          4405    4666         261     5.9%
           earnings generated by lower hedging costs.                                                       44%                         Efective Tax Rate        25%     25%           -       -
                                                                                        P/E - 11.2x                                         Net Income           3303   3500         196     5.9%
       We have broken down the Ibovespa into three                                     Financials
                                                                                           35%                                                                               Additional ROE
           segments: i) domestic companies, which generate                                                                                Book Value            21142        Generated From
           revenues in Brazil; ii) exporters, which have a natural                                                                       Additional ROE         0.9%
                                                                                                                                                                           Recurring Increase in
           hedge and thus will continue to issue debt in USD at                                                                                                                Net Income
           competitive rates; and iii) financial companies. We
           focused our exercise on the potential impact on           Table 3: Domestic Sector P/E After Re-Rate                      Chart 4: Ibovespa P/E After Re-Rate
           domestic companies (ex-financials).
                                                                       Current Forward P/E       13.0x   Gordon Growth
       We estimate that the domestic segment could                    Historic Payout Ratio    50.0%    Model to find the                        Current                         Re Rate
           reduce its hedged cost of debt from 8.3% to 7.0%,               Cost of Equity       11.7%    implicit growth
           assuming that all debt is converted into local debt            Implied Growth         7.8%
           instruments following the local debt market boom.
                                                                      Implicit Growth = Ke – (Payout x E/P)                                       11.3x                           12.2x
       According to our calculations, the resulting
           reduction in financial expenses would raise net             Historic Payout Ratio     50%
           income by 6% and improve ROE by 0.9% ROE for the               Additional ROE         0.9%
           domestic segment. These additional earnings would            Additional Growth       0.46%    1.7x Re Rate
           allow domestics’ P/E to re-rate to 14.7x (from 13.0x),            New P/E             14.7x
           leading the Ibovespa multiple to reach 12.2x (from
                                                                      Additional Growth = (1- Payout) X Additional ROE                                        8.0% Price Upside
           11.3x).
Source: Itaú BBA, Economatica, Bloomberg

9
The New Norm: Low Interest Rates in Brazil

          Views from Itaú BBA:
                                      Credit market competition is getting fiercer. Gabriel Guedes mentioned that credit spreads (in the CIB and large corporate segment) are tightening
                                      and most operations are offering limited guarantees/no covenants. Looking at our records, the vast majority of Itaú BBA’s lost transactions are
                                      explained by price competition. According to our internal calculations, most of those transactions were closed with questionable returns. The
                                      increasing competition can be mainly attributed to large private players, which are gaining market share from public banks and BNDES (see chart
                                      below).
                                      Developing local debt market with extended maturities. For the first time in many years, local companies can issue long-term (10-year) debt in local
                 Gabriel Guedes
                                      currency at competitive cost. This is unprecedented, and it opens room for many companies to issue long-term debt without needing to bear the
                 Head of Corporate    hedging cost. This trend was made possible mainly by the recent decline in interest rates.
                 Credit at Itaú BBA
                                      Lower rates are allowing unusual product offerings. For example, exporters are issuing local debentures (10-year) in BRL (Brazilian real) and hedging
                                      into USD (U.S. dollar) at a more competitive cost than the traditional 10-year foreign-currency bond issuance. This trend highlights the declining cost
                                      of debt in Brazil.
                                                                                                                Chart 1: Annual Credit Concessions Market Share (%)
       Debt is being raised mainly for Utilities, concessions and M&A deals. Gabriel Guedes is seeing
                                                                                                                 100%
       increasing credit demand for i) the Utilities sector (mainly renewables); ii) concessions (brownfield
       and greenfield); and iii) M&A deals generated by the end of a weak economic cycle and the sale of          80%
       government assets. Additionally, there has been marginal credit demand for capex purposes,
       mainly from those companies that have underinvested in the previous few years.                             60%

       Active portfolio reshuffle is a strategy to maintain Itaú’s competitiveness in the credit market. In
                                                                                                                  40%
       order to serve our clients’ credit needs while maintaining decent returns measured by RAROC
       (risk adjusted return on capital), Itaú is actively rotating its credit portfolio, taking advantage of     20%
       new business opportunities and market liquidity fueled by institutional and private investors.
                                                                                                                   0%
                                                                                                                        2012     2013         2014       2015          2016      2017   2018

                                                                                                                                        Private Banks   Public Banks     BNDES

Source: Itaú BBA, BCB

10
The New Norm: Low Interest Rates in Brazil

          Views from Itaú BBA:
                                     Credit spreads likely to remain under pressure . Felipe Wilberg expects credit spreads to remain under pressure as local banks and investors are
                                     aggressively increasing their corporate-credit exposure, while most companies are not undertaking heavy investment programs in the short term. In
                                     summary, the banks’ supply of loans is exceeding corporate demand for bonds.
                                     Corporate loans are being channeled to liability management and M&A rather than capex budgets. This type of loan demand is not creating a
                                     sustainable increase in the banks’ credit portfolios, as: i) for liability management, the money raised is usually used to pay down an existing higher cost
                   Felipe Wilberg    debt; and ii) for M&A, the seller is also using the proceeds to reduce debt levels.
                   Head of Fixed     Different views from local and foreign investors create a short-term arbitrage window in the debt market. On one hand, local investors have limited
                   Income at Itaú    investment alternatives and are looking for higher yields in the debt market – this trend could allow the local bond market to continue growing. On
                   BBA               the other hand, foreign investors are taking a cautious stance on Brazilian companies given the still-uncertain economic outlook. As a result,
                                     corporates are issuing local bonds more cheaply than hedged bonds in U.S. dollars.
     New products are being developed in this lower interest rate environment. Infrastructure funds (debenture            Chart 1: Itaú BBA CIB Yearly Credit Concession by Type
     12.431), which are tax exempt, are flourishing as investors (particularly private investors) seek higher yields.
     Additionally, real estate funds are growing quickly. According to CVM, 78 new funds were created in the past
                                                                                                                                  25%
     twelve months and traded volumes reached BRL 67 million/day, a 45% increase over the past twelve months.                                              39%
                                                                                                                                                                                    53%
     Project finance is coming back. Demand for project-finance operations has also increased recently, mainly in                 30%
     the Utilities (transmission lines and renewables) and road-concession segments.                                                                       25%
     High expectations for credit demand from Energy, concessions (airports) and Sewage sectors. There are high                                                                     15%
     expectations that the new round of government concessions (which started with airports and ports) and                        46%
                                                                                                                                                           36%                      32%
     regulation changes leading to government asset sales (Energy and Sewage sectors) could support a positive
     investment cycle, driving credit demand upward.
                                                                                                                                  2016                     2017                    2018

                                                                                                                                     Foreign Curency      Local Currency     Local Bonds

Source: Itaú BBA

11
Section 2
Stronger GDP Growth Ahead
(Higher Investments and Productivity)
Stronger GDP Growth Ahead

        The New Growth Agenda: Fiscal Adjustment, Micro Reforms and Asset Sales
      Fiscal adjustment, micro reforms and asset sales are the main drivers behind a       Capital and productivity improvements are the levers for growth in Brazil. According to a
         more constructive GDP-growth expectation. The potential growth of Brazil’s           study run by our Macro team, Brazil’s potential GDP-growth level is nearly at 1.5%.
         GDP, which is currently at 1.5%, could increase to 3.5% assuming fiscal              Considering the Solow growth model, growth can be broken down in three areas of
         adjustments and micro reforms are delivered. See our Macro team’s report:            contribution (capital, labor and productivity). In our opinion, improvements in capital and
         Reforms could bring Brazil’s potential GDP to 3.5%                                   productivity will be the main drivers of growth in Brazil; given that the demographic bonus is
                                                                                              over, we should not expect strong contributions from the labor factor.
      Fiscal discipline is crucial for growth. The main opportunities are: i) pension
         reform; ii) new readjustment policy for minimum wage; and iii) limiting wage
         increases for public servants. These measures could have a strong fiscal impact    Chart 1: Brazil’s Growth Composition (Solow Growth Model)
         on public accounts, reducing the pressure on expenses and creating room for                                                                Growth breakdown
         investment.                                                                                                                                   Average    Estimated   Capital       Labor
                                                                                                                       Period                                                                         Productivity
      Micro reforms could lead to increased productivity. The new administration                                                                      Growht     Potential Contribution Contribution

         seems focused on approving measures that would reduce bureaucracy and               1961 - 1964: Inflation and rupture                          3.4%          4.4%      2.5%        2.1%        -0.2%
         improve productivity. We highlight the tax reform (simplifying the current          1965 - 1966                                                4.4%           4.2%      2.6%        2.1%        -0.5%

         structure), opening the economy, and implementing labor reform to lead to           1967 - 1974: Economic "Miracle"                            9.4%           9.4%      3.6%        2.0%         3.8%
                                                                                             1975 - 1980: Oil crisis                                    6.6%           6.5%      3.6%        1.8%         1.1%
         improved productivity, an important source of growth.
                                                                                             1981 - 1990: Lost decade                                    1.6%          1.7%      1.5%        1.5%         -1.2%
      Asset-sale program could lead to increased investment and productivity in the         1991 - 1994: Trade liberalization, privatization and
                                                                                                                                                         2.7%          2.4%      0.6%        1.4%         0.3%
         future. The new government has a clear plan to focus on necessary services          inflation
                                                                                             1995 - 2002: Stabilization and reforms                      2.6%          2.6%      0.9%        1.2%         0.4%
         (security, health and education) and to sell non-core assets. The concession
                                                                                             2003 - 2010: Macroeconomic tripod consolidation
         program and the sale of some state-owned companies could lead to increased          and commodities boom
                                                                                                                                                        4.0%           3.4%      1.1%        1.1%         1.2%

         investments in infrastructure, supporting growth and improved logistic              2011 - 2016: Commodity bust and new economic
                                                                                                                                                         0.3%          1.6%     -1.3%        0.7%        -0.5%
         efficiency in the future.                                                           matrix
                                                                                             Total                                                       3.9%          4.0%      1.9%        1.5%         0.6%

Source: Itaú BBA

13
Stronger GDP Growth Ahead
                                                                                                              Chart 1: Evolution of Brazil’s Manufacturing Productivity per Person
        What went wrong in the past?
                                                                                                              120

           GDP growth has averaged 1.0% in the past 10 years. Brazil’s GDP growth has been sub-              100
               optimal in the past 10 years, particularly during the period of the worst recession ever, in
                                                                                                              80
               2015-2016. In our view, the weak growth in the past decade can be mainly explained by
               two factors:                                                                                   60
           Low public savings. The reduced savings from the public sector limits investments, thus           40
               reducing capital formation and productivity gains that could have been made through the
               use of more-efficient equipment and technology. For example, we recently met Mr.               20
               Rodrigo Garcia, Vice Governor of São Paulo State, who mentioned that 97% of the state
                                                                                                               0
               budget is already earmarked for obligatory expenses, leaving only 3% of the state budget

                                                                                                                     1970
                                                                                                                            1972
                                                                                                                                   1974
                                                                                                                                          1976
                                                                                                                                                 1978

                                                                                                                                                                                                                                                          2008
                                                                                                                                                                                                                       1998
                                                                                                                                                                                                                              2000
                                                                                                                                                                                                                                     2002
                                                                                                                                                                                                                                            2004
                                                                                                                                                                                                                                                   2006

                                                                                                                                                                                                                                                                 2010
                                                                                                                                                                                           1990
                                                                                                                                                                                                  1992
                                                                                                                                                                                                         1994
                                                                                                                                                                                                                1996
                                                                                                                                                                                    1988
                                                                                                                                                        1980
                                                                                                                                                               1982
                                                                                                                                                                      1984
                                                                                                                                                                             1986
               for investments. If the pension reform is not approved, the room for investment could fall
               to zero in two years, as inactive public employees will soon surpass the number of active      Chart 2: GDP per-Capita Evolution – Brazil and Peers (Purchasing Power Parity)
               public servants.
                                                                                                                                                                                                                                                                   20.5
           Microeconomic inefficiency. Productivity improvements in Brazil have been meager since
               the seventies, because of complexity on the regulatory, tax and labor relations fronts.                                                                                                                                                             16.1
               These factors are frequently referred to as Brazil’s cost (custo Brasil). Indeed, labor                                                                                                                                                             14.9
                                                                                                                                                                                                                                                                   14.1
               productivity in Brazil has been stagnant, while most other countries, both developing and
               developed, have registered important productivity gains over the years.
           Brazil was losing the growth race. As a result, the gap between the per-capita GDP of Brazil
               and of developed countries has widened, while the difference between Brazil and other
               developing countries has narrowed (see chart 2). Looking at per-capita GDP adjusted to                                                                                                                     (in USD Thousands)
               purchasing-power parity from the IMF, per-capita GDP for Peru and Colombia is very close

                                                                                                                                                                                                                                     2012
                                                                                                                                                              1992

                                                                                                                                                                                                                                                    2016
                                                                                                                                                                                                                                                           2018
                                                                                                                                                       1990

                                                                                                                                                                      1994

                                                                                                                                                                                                                              2010
                                                                                                                                                                             1996

                                                                                                                                                                                                                                            2014
                                                                                                                           1982

                                                                                                                                                1988
                                                                                                                    1980

                                                                                                                                  1984

                                                                                                                                                                                    1998

                                                                                                                                                                                                  2002
                                                                                                                                                                                           2000

                                                                                                                                                                                                         2004
                                                                                                                                                                                                                2006
                                                                                                                                                                                                                       2008
                                                                                                                                         1986
               to Brazil’s levels.

Source: Itaú BBA, GGDC, IMF

14
Stronger GDP Growth Ahead

         But GDP Could Grow 3.5% With Full Reforms
                                                                                                                                Chart 1: Real GDP Growth
          Reforms (macro and micro) could be the main catalyst for growth. According to our Macro team, Brazil’s
              potential GDP growth could increase to a healthy 3.5%, from 1.5% currently, if i) a strong fiscal adjustment is            7.6%
              implemented, aligned with BRL 1 trillion savings on the pension reform (in 10 years); and ii) microeconomic
              inefficiencies are removed (infrastructure, logistics, legal, tax, and regulatory).                                               4.0%
                                                                                                                                                              3.0%                                               2.5%
          Fiscal adjustment could add 1.5% to potential GDP. The positive impact on GDP would come from lower                                         1.9%
                                                                                                                                                                                           1.1% 1.1% 1.3%
              government expenses, which could translate into higher investment as a percentage of GDP. The additional                                                0.5%
                                                                                                                                                                                                                         1%
              1.5% potential GDP growth is compatible with strong savings from the pension reform (nearly BRL 1 trillion
              in 10 years), which would allow investment/GDP to recover to 20% (from 15% currently). As a sensitivity, a        -0.1%
              milder pension reform (BRL 550 billion savings) would add 0.75% to potential GDP growth.
                                                                                                                                                                         -3.5% -3.3%
          Microeconomic reforms could add 0.5% to potential GDP. The productivity improvements coming from

                                                                                                                                                                                                         2019F
                                                                                                                                                2011

                                                                                                                                                               2013

                                                                                                                                                                                           2017
                                                                                                                                                                                    2016
                                                                                                                                                       2012

                                                                                                                                                                             2015
                                                                                                                                         2010

                                                                                                                                                                                                  2018
                                                                                                                                                                      2014
                                                                                                                                  2009

                                                                                                                                                                                                                 2020F
              labor reform and the potential tax reform, coupled with an aggressive concession program (improved
              infrastructure) and new regulations reducing uncertainties in specific sectors (such as sanitation, telecom,                                    Brazil GDP (%)               CAGR
              oil & gas), could lead potential GDP to increase 0.5% in the longer term.
          Asset-sale program could reduce public debt and increase private investments. The Brazilian government               Chart 2: Table Macro and Micro Reform Potential
              has created a Special Secretary of Divestment, led by José Salim Mattar (formerly Localiza’s Chairman),
              focused on selling non-core assets. According to Mr. Salim Mattar, there are nearly BRL 1 trillion worth of                   Potential GDP¹                          Microeconomic reforms
              assets (state-owned companies, concessions and real estate assets) that could be sold in order to reduce             Macroeconomic adjustments                  Without reforms With reforms
              the Government’s high public debt, which is currently BRL 3.8 trillion (net debt).
                                                                                                                                Domestic savings                15%                  1.5%                   2.0%
          Our Macro team estimates GDP growth at 1.3% in 2019 and 2.5% in 2020. Itaú estimates a gradual and                     (% of GDP)                    20%                  3.0%                   3.5%
              cyclical recovery in GDP growth, mainly in 2020. The sustainability of higher GDP-growth levels will depend       ¹ Rounding numbers

              mostly on the government’s fiscal commitment, but could be also helped by the development of positive
              microeconomic reforms and asset-sale programs that lead to higher productivity.

Source:: IBGE, Itaú BBA

15
Stronger GDP Growth Ahead

        Potential to Increase Productivity Through Micro Reforms                                                           Chart 1: Time Companies Spend Doing Taxes (in Hours)

                                                                                                                            1958
                                                                                                                            1058
         Tax reform, concessions, privatizations and sector reforms could boost Brazil’s productivity. We
             believe that pension reform will be the government’s priority, given the critical fiscal condition of
             public accounts. However, other efforts related to micro reforms are complementary, and would
             stimulate growth. Assuming that these efforts are fruitful, we could expect stronger GDP growth                       311 296
                                                                                                                                           275 260 255
             streaming from an increased investment/GDP ratio.                                                                                         240
                                                                                                                                                             218 210
                                                                                                                                                                       175 168
         Tax reform could simplify companies’ structures. Brazil is one of the countries where companies spend                                                                  142 129
                                                                                                                                                                                           105
             the most time to comply with tax obligations (see chart 1). As a case in point, Gerdau needs more than
             100 employees to fulfill Brazil’s tax requirements, while in their U.S. operation (which is nearly the same
             size as the operation in Brazil), fewer than 10 employees perform a similar task. That said, simplifying
             the tax system in Brazil could improve corporate agility.
         Infrastructure remains a significant bottleneck. Brazilian corporates often blame poor logistics and
             infrastructure as reasons for their low competitiveness (see chart 2). In our opinion, the successful         Chart 2: Infrastructure Rank (Position)
             deployment of a comprehensive concession program could improve companies’ efficiencies in the
             longer term, reducing the infrastructure bottleneck. On page 17, we list all the concessions in various        #5     #7   #9 #11
                                                                                                                                                 #29 #41 #49
             sectors (airports, ports, railroads, roads and energy), which could lead to BRL 100 billion in investments.                                     #51 #63 #64 #68
                                                                                                                                                                             #81 #83 #85
             Of note, the government has successfully auctioned 12 airports and 10 port terminals in the past few
             months, raising nearly BRL 3 billion in concession fees.

Source: Itaú BBA, World Bank

16
Stronger GDP Growth Ahead

        Concessions Could Lead to More Than BRL 100 Billion in Investments

              Airports                                  Ports                         Railroads                          Tollroads                                Energy

       Done                                     Done                              Done                               To Do                            To Do (2019)
       12 airports auctioned in 3               4 Ports: 3 in Cabedelo/PB and     Ferrovia Norte-Sul (FNS)           BR-364/365/GO/MG                 Transmission Auction
       blocks:                                  1 in Vitória/ES                                                      Jataí/GO – Uberlândia (437 Km)   15 blocks
                                                 Liquid Bulk Terminal             Auctioned on 3/28/19                                                2nd Half
       Northeast:
                                                                                                                     1st Half
        Recife/PE: João Pessoa and              Auctioned on 3/22/19              Investments: BRL 2.8 billion
       Campina Grande/PB; Maceió/AL;                                                                                                                  Energy Generation Auction
       Aracaju/SE; and Juazeiro do                                                                                   BR-101/SC (211 Km)               A-4 e A-6
       Norte/CE                                 6 Ports: 5 in Belém/PA and 1 in                                                                       Jun 2019 and Sep 2019
                                                Vila do Conde/PA                  To Do
                                                                                                                     Dec 2019
       Center-West:                              Liquid Bulk Terminal             4 projects:                                                         Energy Generation Auction in
        Todos no MT: Várzea Grande
       (Cuiabá) Alta Floresta, Barra do         Auctioned on 4/05/19               EF-354 Concession                                                  Roraima
       Garças, Rondonópolis and Sinop                                              Tramo Norte do Ferroanel de São                                    May 2019
                                                Investments: BRL 632 million      Paulo Concession                   Projects in Study:
       Southeast:                                                                  EF-170 (Ferrogrão)                 BR-364/RO/MT                    Investments: BRL 14.8 billion
        Vitória/ES and Macaé/RJ                                                    EF-334
                                                To Do                                                                 SP-225 (Centrovias)
       Auctioned on 3/15/19                                                                                           BR-116/RJ/SP (Dutra)
                                                                                  Investments: BRL 21.7 billion
                                                7 projects:                                                           BR-153/282/470/SC               To Do (after 2020)
       Investments: BRL 3.5 billion             3 in Paraná (Paranaguá), 2 in                                         BR-364/GO/TO
                                                Pernambuco (Suape), 1 in São                                          BR-040/MG/RJ                    Transmission Auction
       To Do                                    Paulo (Santos) and 1 in Amapá                                         BR-116/RJ                       Jun and Dec 2020, Jun and Dec 2021
                                                (Cavaco)
       6th and 7th rounds:                                                                                           Investments: BRL 50.0 billion    Energy Generation Auction
        Curitiba, Goiânia, Congonhas and        Investments: BRL 2.5 billion
       Santos Dumont                                                                                                                                  Apr and Sep 2020, Apr and Sep 2021

Source: Economy and Infrastructure Ministries

17
Stronger GDP Growth Ahead

         Mind the Pressure – Potential
         Overhang on Sale of Company Stakes                                Table 1: BNDES, BB and Caixa Stakes in Listed Companies (December 2018)
          Listed assets could be a quick source of cash for the
                                                                                                                                     Stake Market
             government. BNDES, Banco do Brasil and Caixa have,                  Company             Ticker          Owner                                  Stake (%)          ADTV (BRL mln)    Days of Trading
                                                                                                                                    Value (BRL mln)
             together, stakes in 44 listed companies totaling BRL 135
             billion.                                                          PETROBRAS             PETR4           BNDES                   57,577.0               15.0%             1,862.85                 31
                                                                                   VALE              VALE3           BNDES                   17,088.8                6.4%             1,169.02                 15
          BNDES is the main holder of equity stakes. Thirty-eight of               JBS              JBSS3           BNDES                    11,918.2               21.3%              120.15                99
             the 44 stakes belong to BNDES. They also participate on           ELETROBRAS            ELET6           BNDES                    8,539.9               18.7%               94.60                 90
             the board of 17 invested companies, making them one of          BB SEGURIDADE*          BBSE3             BB                     7,988.4               14.0%               127.72                 63
             Brazil’s largest investment firms.                                   CIELO              CIEL3             BB                     6,247.9               29.0%               162.24                 39
                                                                                   CEG               CEGR3           BNDES                    4,306.8               34.6%                  n.m               n.m
          Concentration is high. The top 10 stakes, by market value,            SUZANO              SUZB3           BNDES                    4,011.8                6.8%               245.83                 16
             amount to BRL 123 billion (~90% of total portfolio).                   IRB              IRBR3             BB                     3,057.6               10.0%               102.83                 30
             Government entities’ share in the invested companies is              COPEL              CPLE6           BNDES                    2,473.7               24.0%                34.19                 72
             also usually high; they own more than 10% of eight out of         B PATAGONIA          BPAT33             BB                     1,682.9               80.0%                 n.m                n.m
             the top 10 companies.                                               MARFRIG            MRFG3            BNDES                     1,561.9              33.7%                22.68                69
                                                                                  CEMIG              CMIG4           BNDES                    1,242.8                   5.5%           169.40                      7
          Mind the pressure. The potential sale of large equity stakes
                                                                                 AES TIETE           TIET11          BNDES                     1,225.1              28.3%                15.37                80
             could represent a short-term overhang for some                    BANCO PAN             BPAN4             CEF                     1,205.7              33.0%                 2.21               546
             companies. The largest 10 positions owned by government              KLABIN            KLBN11           BNDES                    1,036.6                   5.2%             77.44                 13
             entities represent, on average, 46 days of trade (excluding         EMBRAER            EMBR3            BNDES                      762.2                5.4%                71.41                 11
             outliers). We acknowledge that these asset sales will be              TUPY              TUPY3           BNDES                      705.2               28.2%                12.44                 57
             planned in an organized manner (secondary offers and                 Others                                                      3,134.9
             block trades), thus reducing the potential pressure on the
                                                                                  TOTAL                                                       135,767
             stocks.
                                                                           *We consider Banco do Brasil would only sell up to 14% of their total ~66% stake on the company

Source: Itaú BBA, BNDES, Banco do Brasil, Caixa Economica Federal

18
Stronger GDP Growth Ahead
        Investment Risk Reduction Could                                Chart 1: 4G Is Still in Only 57% of Mobiles                                                 Chart 2: Penetration of Basic Services in Brazil (%, as of 2016)

        Yield Great Benefits                                                                                                               43.2%
                                                                                                                                                      56.6%

   PLC 79 could lead to investments in 4G. For Telecom, the                                                                24.6%

       approval of PLC 79 would set the framework for fixed-voice          0.0%          0.5%      2.4%
                                                                                                               9.9%                                                      99.9%                98.7%
                                                                                                                                                                                                                93.9%
       concession operations to sell real estate assets and reduce
       obligatory capex, thus opening room to increase                         262           271       281
                                                                                                                    258            244        236            229
       investment in broadband projects. As a reference, 4G
       penetration in Brazil is still low at 57% (see chart 1), even                                                                                  130                                                                          51.9%
                                                                                                                                          102
       seven years after its initial deployment. As a comparison,                                                            60
       India’s 4G penetration is 98%.
                                                                                                               25
                                                                           0             1         7

   PM 868 could reduce political risk and potentially increase            2012          2013      2014        2015              2016       2017        2018

       investments in Sanitation. This sector is underpenetrated,                    4G lines (millions)
                                                                                     4G as % of mobile lines
                                                                                                                                    Total lines (millions)
                                                                                                                                                                         Energy         Solid Waste             Water             Sewage
       with ~90% of the population having access to potable          Chart 3: % of Warranty Amount Received on Credit Default                                      Chart 4: Years Until Credit Recovery
       water and ~50% to sewage collection. World Bank
       estimates that every BRL 1 invested in sanitation is             88.6                                                                                            4.5
                                                                              84.5 84.4 82.4                                                                                  4.3
       translated into BRL 5 savings in public health care expenses.                         78.6                                                                                   4
       The approval of PM 868 would be very good news for the                                     69.4 69.1
       Sanitation companies that could be privatized, such as                                                                                                                           3.2

       Copasa and Sabesp.
                                                                                                                                                                                               2      2
   High legal risks inflate funding costs. In regard to judicial                                                         38.6
                                                                                                                                  35.1 33.5                                                               1.8   1.7
                                                                                                                                                                                                                      1.5   1.5
       recovery, Brazil is badly positioned as: i) only 16% of                                                                                26                                                                                  1.2
                                                                                                                                                    18.5 15.8                                                                           1   1
       collateral is recovered (by amount); and ii) warranties take
       four years to be collected. In our view, reducing the legal
       risk by enforcing the current judicial recovery law could
       improve those metrics and eventually lead to a decline in
       funding costs and spreads
Source: Itaú BBA, Febraban, Anatel, ANA

19
Stronger GDP Growth Ahead

         Impact of Stronger Growth on the Ibovespa
                                                                                                       Chart 1: Ibovespa Is Not a True Reflection of GDP in Brazil
            Stronger growth will lead to improved earnings (higher revenues and operating              100%
               leverage). We expect some companies to benefit from: i) improved demand
               following stronger investments and growth; ii) operating leverage as fixed costs are      80%                    33%
               diluted when demand picks up; and iii) longer-term productivity gains due to
                                                                                                                                                                     69%
               increasing infrastructure investments and reduced bureaucracy.                            60%
                                                                                                                                35%
            Domestic companies to benefit the most from stronger growth. In our view, sectors           40%
               such as Steel, Real Estate and Industrials, which are currently suffering from weak
                                                                                                                                                                     8%
               domestic demand and low capacity-utilization rates, could benefit the most from a         20%
                                                                                                                                32%
               cyclical, but gradual recovery.                                                                                                                       23%
                                                                                                          0%
            Some cautions on investing: Ibovespa will not reflect GDP growth entirely. In Chart 1,                          Ibovespa                                GDP
               we highlight that the Ibovespa is heavily weighted toward commodities and the
               financial sectors. As a result, the weight of domestic-related sectors on Ibovespa is                         Commodities      Financials     Domestics
               only 34%, well below the domestic sectors’ exposure in Brazil’s GDP, according to       Chart 2: More Than 20% of Ibovespa Earnings Do Not Depend on Brazil’s GDP
               IBGE. In our view, this also shows that there is plenty of room for new companies
               (mainly those exposed to domestic sectors) to be listed on the Ibovespa.
                                                                                                                               Ibovespa's                            Earnings Exports
            Nearly 20% of the Ibovespa does not depend on Brazil’s GDP. In Chart 2, we note that            Sectors                              (%) Exporting
                                                                                                                             Earnings Share                            Dependency
               nearly 20% of the Ibovespa’s earnings are generated abroad, mainly through                      Mining              17%                 90%                 15%
               commodity exports. In the case of the Mining and Pulp sectors, Chinese economic
                                                                                                                Oil                17%                 7%                  1%
               growth is far more relevant than Brazil’s GDP growth to determining these sectors’
                                                                                                          Pulp & Paper             3%                  80%                 2%
               earnings. For meat packers, the main regions that influence demand and earnings
                                                                                                          Meat Packers             2%                  80%                 2%
               are China, Southeast Asia and the Middle East.
                                                                                                               Total               40%                 53%                 21%

Source: Bloomberg , Itaú BBA, IBGE

20
Section 3
The Great Rotation to Equities
The Great Rotation to Equities
                                                                      Chart 1: Ibovespa x DI Rate Actual Return                          Chart 2: Earnings Yield (Forward) Over DI (1 year) Bond Yield
       Great Times Are Coming To                                                                                                  169%    1.60
                                                                                                                                                   Better to Buy Stocks
       Equities                                                                                                                   140%    1.40

   Stocks have not been a good bet in the past 10 years…                                                                                 1.20
       Fixed income (SELIC) linked returns outperformed
       equities (Ibovespa) over the past years. Adjusting for the                                                                         1.00
       risk profile and volatility of those investment
                                                                                                                                          0.80
       alternatives, there were limited lapses of time when
       investing in equity was rewarding. But, this time could be                                                                         0.60
       different. We believe the conditions are in place for a
                                                                  2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019                           Better to Buy Bonds
       positive equity run:                                                                                                               0.40
                                                                                            IBOV               DI                             2007       2009       2011       2013     2015      2017          2019
  i)      Earnings yield is beating bond yields (Chart 2). From
          2007 to 2017, bonds yield usually were higher than          Chart 3: Share of Stocks in Brazilian Funds Portfolio (%)          Chart 4: GEM and Global Funds Allocation in Brazil (%)
          earnings yield. However, earnings yield have been                                                                              2.5%                                                                   18.0%
                                                                      25%
          stronger than bond yields in the past 2 years.                                                                                                                                                        16.0%
  ii) Lower rates will force Brazilian investors to search for        20%                                                                2.0%                                                                   14.0%
          higher yields. We would expect allocations to equities                                                                                                                                                12.0%
          (amongst all funds managed) to continue increasing.          15%                                                               1.5%
                                                                                                                                                                                                                10.0%
          Allocations to equities have increased timidly recently,
                                                                                                                                                                                                                8.0%
          but are still well below historical levels.                  10%                                                               1.0%
                                                                                                                                                                                                                6.0%
  iii) Foreign investors are still on a wait and see mode. GEM                                                                                                                                                  4.0%
                                                                        5%                                                               0.5%
          and Global funds’ allocation in Brazilian equities are                                                                                  Global Alloc. % in Brazil (rhs)                               2.0%
          below peak and last 10 year average. In our view,                                                                                       GEM Alloc. % in Brazil (rhs)
                                                                       0%                                                                0.0%                                                                   0.0%
          foreign investors are waiting for clearer signs on the
                                                                             2006   2008    2010     2012     2014     2016       2018           2007    2009      2011      2013     2015     2017      2019
          pension reform to increase positions in Brazilian assets.
Source: Itaú BBA, Bloomberg, Anbima, EPFR

22
The Great Rotation to Equities
                                                                      Chart 1: Private Credit Funds AUM (BRL Billion)                   Chart 2: Infrastructure Funds AUM (BRL Billion)
      Alternative Investments Gaining
                                                                                                                        113             10.0
      Traction: Invest Responsibly                                                                       103
                                                                                                                                         8.0
   Yield searching is driving demand for alternative                                        89
       products. Besides investing in equities, investors (mainly                                                                        6.0
       individuals) are looking for other alternatives to increase              63
                                                                                                                                         4.0
       their returns. In this section, we discuss the main features
       of: private credit funds, infrastructure funds and real                                                                           2.0
       estate funds (REITs).
                                                                                                                                         0.0
   Private credit funds traditionally produce higher yields.

                                                                                                                                               Jan-16

                                                                                                                                                                                                                                                            Jan-19
                                                                                                                                                                          Oct-16

                                                                                                                                                                                                               Oct-17
                                                                                                                                                                                   Jan-17

                                                                                                                                                                                                                        Jan-18

                                                                                                                                                                                                                                                   Oct-18
                                                                                                                                                        Apr-16

                                                                                                                                                                                             Apr-17
                                                                                                                                                                 Jul-16

                                                                                                                                                                                                      Jul-17

                                                                                                                                                                                                                                 Apr-18
                                                                                                                                                                                                                                          Jul-18
       However, a strong demand for this product has led credit
       spreads to low levels. We note that before investing in
                                                                       2016          2017           2018           Jan-Mar 2019                                                    Fixed Income                     FIDC
       private credit funds, it is instrumental to analyze the
                                                                 Chart 3: Number of REIT Investors in Brazil                            Chart 4: REITs Average Daily Trading Volume (BRL Million)
       quality of issuers’ balance sheet and comprehend the
       risks associated with those investments, including the   300.000
                                                                                                                                                                                                                                                            67
       impact of a default on the principal amount invested.                                                                  252.768
                                                                      250.000
   Infrastructure funds: tax exemption is their main
       highlight. These funds invest in infrastructure bonds                                                                                                                                                                         46
                                                                      200.000
       which have a minimum of 4 years of maturity at launch
       and pay a premium over a floating rate (usually IPCA or        150.000                                                                                                                                    29
                                                                                                                                                                      23                    23
       DI), thus mimicking the government’s inflation linked                                                                                      21
       bonds (NTN-B), but with higher risk.                           100.000

   REITs is the best way to get Real Estate sector exposure.          50.000
       Real estate funds offer liquidity, decent dividend yields,
       diversification and the option to invest in real estate             -                                                                   2014                 2015                    2016               2017                2018                 2019
       spending low tickets.                                                    2010 2011 2012 2013 2014 2015 2016 2017 2018 2019

Source: Itaú BBA, Bloomberg, Anbima, B3

23
The Great Rotation to Equities

         Views from Itaú BBA:
                                                                                                                                                                                                        Chart 1: Pension Fund Investments in Stocks – 2017 (%)
                                                Pension Funds allocation to equities remain very limited. According to industry data,
                                                equity investments currently represent less than 20% of Pension Funds assets.                                                                                   41%
                                                However, if we strip Previ’s * position, pension allocation to equities (ex-Previ) drops to                                                                                35%
                                                nearly 5% of assets under management, showing the limited willingness from pension
                                                fund managers to run equity risk in the short-term. On the other hand, funds with
                                                                                                                                                                                                                                     19%
                                                deficit are also taking a conservative investment approach as they do not want to run                                                                                                           17%
                                                                                                                                                                                                                                                          13%   13%
                                                the risk of further deterioration of their deficit, and eventually ask for further sponsors’                                                                                                                          11%
                Cesar Ming                                                                                                                                                                                                                                                    7%       6%
                                                contributions.
                Head of Financials
                and Institutional               Pension Funds will have to seek alpha in case interest rates continue to decline. Cesar
                Investors,                      Ming brought some interesting insights about some measures Pension Funds are
                Corporate Banking                                                                                                                                                                                                              Brazil                        Brazil
                at Itaú BBA                     considering to implement in a low interest rate environment. Funds are discussing                                                                                                                                           Ex Previ
                                                diversification into other asset classes and strengthening their teams with professionals
                                                                                                                                                                                                        Chart 2: Brazil Pension Funds Allocation to Equities (%)
                                                coming from the asset management industry. Assuming a scenario of lower interest
                                                rates for longer, Pension Funds’ equities allocation should start to increase gradually.
                                                                                                                                                                                                              45%
       Positive signs of pension reform approval could be a trigger for increased equity positioning. Most pension funds                                                                                                          Equities % t = 0.10 + 0.61* (Equities % t-1) + 0.97*
       are still on the sidelines waiting for a clear sign of pension reform approval, which could be the catalyst for a                                                                                      40%
                                                                                                                                                                                                                                 (Two-year GDPt) + 0.75* (GDPt) – 0.00074* (5-year
                                                                                                                                                                                                                                                       CDS/100)
       structural decline in real interest rates. In that scenario, some pension funds that operate with surplus could
                                                                                                                                                                                                              35%
       consider to reduce their actuarial target levels, currently around IPCA +5%.
                                                                                                                                                                                                                                                                                   30.0%
       Pension funds are starting to look at different investment alternatives. As the outlook for lower interest rates                                                                                       30%

       materializes, pension funds are also considering to increase allocations in local corporate bonds (credit) and in                                                                                      25%
       hedge funds. Some funds are testing the waters on foreign investments (usually hedging currency risk) and on
       Structured Operations Certificate – COE (mostly involving equity risk exposure).                                                                                                                       20%                      Model
                                                                                                                                                                                                                                                                                       18.9%
                                                                                                                                                                                                                                       Equities + Equity Funds
                                                                                                                                                                                                               15%
                                                                                                                                                                                                                 Dec-97 Dec-00 Dec-03 Dec-06 Dec-09 Dec-12 Dec-15 Dec-18

Source: Itaú BBA, Economatica, Anbima, OECD , Abrappm, BCB, Bloomberg   * Previ is Banco do Brasil’s pension fund and currently has more than 50% of assets allocated in equities, which includes relevant stakes in companies like Vale, Petrobras and JBS

24
The Great Rotation to Equities

         Views from Itaú BBA:
                                                                                                                                           Chart 1: Household Financial Assets Wealth Distribution (%)
                                                   Strong potential to increase equity exposure in the private industry. According to                                               1%
                                                   Anbima, the percentage of equity exposure on private portfolios is around 20%
                                                   currently. However, if we were to exclude private investors’ controlling stakes in                                      11%
                                                   listed companies, their active equity allocation would likely drop to lower levels.
                                                   Assuming a scenario of low and declining interest rates, Luiz Severiano sees a great                                                     43%
                                                                                                                                                                  21%
                                                   potential for private investors to increase equity exposure. As an anecdote, there
              Luiz Severiano                       are still many private investors with zero equity exposure.
              Head of Private                      Recent strategy to increase equity allocation is still timid. Itaú’s private clients
              Banking at Itaú BBA                  exposure to equities have grown only modestly in the past six months, likely                                            24%
                                                   evolving in line with the industry trend. According to Anbima, the stake of equity in
                                                   private portfolios have increased to 21.0% in February 2019 from 19.6% in
                                                   December 2018.                                                                                  Funds    Fixed Income     Equities      Pension Plans      Others
                                                                                                                                           Chart 2: Ibovespa by Participant Share (%)
        Private investors are still positioned on long-term inflation indexed bonds. Private investors are still well positioned
        on longer maturities inflation indexed bonds (NTN-Bs 2050 and beyond).given their: i) great return (CPI + 5%) until                 100%
                                                                                                                                                                                                           Others 1%
        December 2018; ii) low risk (Government bond) and iii) hedge option – if the economic outlook deteriorates, inflation                90%
                                                                                                                                             80%
        would likely go up accordingly. In most countries, inflation indexed funds trade at a discount to real rates, while in                                                                             Institutional
                                                                                                                                             70%                                                           Investor 30%
        Brazil it is still trading at a premium (see explanation below).
                                                                                                                                             60%
                                                                                                                                                                                                           Financial
        Declining real rates will be the main catalyst for increased equity allocation. Assuming the necessary reforms are                   50%                                                           Institutions 5%
        approved and fiscal discipline is restored, Luiz Severiano believes real interest rates could drop to unprecedented                  40%
                                                                                                                                                                                                           Foreign
        low levels. Real rates measured by Selic rates minus inflation, which are currently at 2.6% could eventually reach                   30%                                                           Investor 46%
        lower levels, even testing 1% for a short-period of time. This scenario would likely be accompanied by a decline in                  20%
                                                                                                                                                                                                           Individuals 18%
        inflation linked bond spreads (NTN-Bs), leading to a gradual rotation into equities and increased Ibovespa volumes.                  10%
                                                                                                                                              0%
                                                                                                                                                2009       2011     2013     2015        2017     2019

Source: Itaú BBA, Economatica, Anbima, Bloomberg

25
Section 4
Valuation and Allocation:
Prefer Brazil Domestic Exposure
Valuation and Allocation: Prefer Brazil Domestic Exposure

      Ibovespa Target at 117,000 points                                                                   Chart 1: Ibovespa Target Sensitivity to Ke and EPS Growth                                                                         Chart 2: Brazil Ke Assumptions
     Our Ibovespa YE19 target is 117k (21% upside potential). According to our                                                                                                        Brazil Ke                                                            Cost of Equity
        sensitivity, for every 20 bps of lower cost of equity (Ke), our Ibovespa target                                                     11.1%          11.3%        11.5%           11.7%    11.9%        12.1%          12.3%
                                                                                                                                                                                                                                              (+) US 10 year Treasury Bill               3.0%
        would increase by 5%. For every 5% increase in EPS growth, our target would                                              22%          121           115              109          104     99            95            91
                                                                                                                                                                                                                                              (+) LT Inflation (Brazil)                  3.8%
        increase by 4%. Our Ke could decline if Brazil’s country risk continues to drop

                                                                                                          2019 EPS Growth YoY
                                                                                                                                 27%          126           120              114          108     103           99            95
                                                                                                                                                                                                                                              (-) LT Inflation (US)                      2.3%
        (we use EMBI at 2.7%) or if the inflation differential also drops (currently at                                          32%          131           124              118          113    108           103            99
                                                                                                                                                                                                                                              (+) Sovereign Risk, EMBI+                  2.7%
        1.8%).                                                                                                                   37%          136           129              123          117     112          107            102
                                                                                                                                                                                                                                            (=) Risk Free, long term                     7.2%
     Earnings risk seems to be low at this point. According to Chart 3, the gap                                                 42%          141           134              127          121     116           111          106
                                                                                                                                                                                                                                            (+) Equity Risk Premium                      4.5%
     between actual and consensus estimates on earnings has narrowed recently,            47%   146  139     132                                                                          125     120           115           110           Ke: Cost of Equity                          11.7%
     reflecting a reduced risk of negative earnings surprises.                            52%    151 143     136                                                                          130     124          119            114

    Additionally, we believe that interest-rate expectations Chart 3: Ibovespa Earnings Expectations vs. Actual                                                                                  Chart 4: Ibovespa Expected ROE vs. P/BV
     embedded in models are still high. According to the
     Focus survey, Selic rates would end 2020 at 7.5%, while           Area: Earnings Expectations
                                                               8000                                                                                                                                     20                                                                                    2.2
     our Macro team estimates Selic to reach 5.5% by YE20. In 7000 Black bar: Actual Ibovespa Earnings                                                                                                  18                                                                                    2
     our view, lower interest rates could be an important                                                                                                                                               16                                                                                    1.8
                                                               6000                                                                                                                                                                                                                           1.6
                                                                                                                                                                                                        14
     source of earnings growth in the coming months.           5000                                                                                                                                                                                                                           1.4
                                                                                                                                                                                                        12
                                                                                                                                                                                                                                                                                              1.2
    ROE expansion could lead to a richer valuation. The             4000                                                                                                                               10
                                                                                                                                                                                                                                                                                              1
                                                                                                                                                                                                         8
        Ibovespa has traded on average between 1-2x P/BV over 3000                                                                                                                                                                                                                            0.8
                                                                                                                                                                                                         6                                                                                    0.6
        the past 10 years. In periods of lower ROE (close to 9%),  2000                                                                                                                                  4                                                                                    0.4
        P/BV levels reached a bottom of 1x. For the coming         1000                                                                                                                                  2                                                                                    0.2
        years, we could see ROE further expanding with a more                                                                                                                                            0                                                                                    0
                                                                      0

                                                                                                                                                                                                                              2011

                                                                                                                                                                                                                                                                  2016

                                                                                                                                                                                                                                                                                       2019
                                                                                                                                                                                                             2009

                                                                                                                                                                                                                      2010

                                                                                                                                                                                                                                     2012

                                                                                                                                                                                                                                             2013

                                                                                                                                                                                                                                                    2014

                                                                                                                                                                                                                                                           2015

                                                                                                                                                                                                                                                                         2017

                                                                                                                                                                                                                                                                                2018
        benign macro scenario, thus leading P/BV valuations to    -1000
        higher levels.
                                                                                                       Jan-11

                                                                                                                                Jan-12

                                                                                                                                                                              Jan-17
                                                                                                                                                  Jan-14
                                                                            Jan-08

                                                                                     Jan-09

                                                                                                                                         Jan-13

                                                                                                                                                           Jan-15

                                                                                                                                                                    Jan-16
                                                                                              Jan-10

                                                                                                                                                                                        Jan-18
                                                                                                                                                                                                                                     Expected ROE 12 M                   P/BV

Source: Itaú BBA, Bloomberg

27
Valuation and Allocation: Prefer Brazil Domestic Exposure
                                                                                                  Chart 1: Ibovespa P/E
            P/E at 11.3x – Who is hot and who is not?                                             15.0x

             Ibovespa is trading at 11.3x P/E, in line with the historical average, but with     14.0x                                                                                                                                                                                 13.9x
                 strong earnings growth potential. For 2020, we estimate 10% earnings             13.0x
                 growth, which could be conservative if the pension reform is approved, the       12.0x
                                                                                                                                                                                                                                                                                     11.3x
                 economy picks up, and companies benefit from a low-interest-rate, high-          11.0x                                                                                                                                                                              11.3x
                 GDP-growth environment.                                                          10.0x

             Brazil’s low P/E is explained by its sector breakdown. Energy and Materials,         9.0x
                                                                                                                                                                                                                                                                                        8.7x
                 which make up most of commodities’ weight on the index, are the two               8.0x
                 sectors with the lowest P/E in Brazil (9.1x and 7.5x respectively) followed by    7.0x

                                                                                                                                        2011
                                                                                                                                                      2011
                                                                                                          2009
                                                                                                                 2009
                                                                                                                         2010
                                                                                                                                 2010

                                                                                                                                                             2012
                                                                                                                                                                    2012

                                                                                                                                                                                                                                                                   2018
                                                                                                                                                                                                                                                                          2018
                                                                                                                                                                           2013
                                                                                                                                                                                  2013
                                                                                                                                                                                               2014
                                                                                                                                                                                                      2014
                                                                                                                                                                                                             2015
                                                                                                                                                                                                                       2015
                                                                                                                                                                                                                              2016
                                                                                                                                                                                                                                         2016
                                                                                                                                                                                                                                                2017
                                                                                                                                                                                                                                                         2017

                                                                                                                                                                                                                                                                                 2019
                 Financials (11.3x). Those three sectors have around 60% of the index weight,
                 explaining why Brazil has a persistently lower P/E than its peers in LatAm.                                                                        IBOV P/E                          10 Yrs Avg.                            +-SD2
             Brazil sectors are still mostly cheap. Brazil is cheaper than its emerging-         Chart 2: MSCI Brazil P/E Sector Analysis (EM Peers as Maximum and Minimum)
                 market peers in five out of the nine sectors presented in chart 2. Materials      40.0
                 and Health Care in Brazil are the most discounted among selected                                                                 Brazil in Orange
                                                                                                    35.0                                          EM Peers as Maximum and Minimum
                 countries. Telecom Services, Energy and Consumer Staples also seem to be          30.0
                 the most attractive on valuation when compared with peer countries.                25.0
                 Financials could be added to this mix, as they are trading in line with their     20.0
                 peers.                                                                             15.0
             Industrials and Consumer Discretionary are trading at a premium to peers.             10.0 Brazil P/E
                 These two sectors are among the most expensive in Brazil, and valuations            5.0
                 are also relatively more expensive than its EM peers. As a result, we would         0.0

                                                                                                                                        Cons. Stap.

                                                                                                                                                                Energy

                                                                                                                                                                                                         Health Care

                                                                                                                                                                                                                               Industrials
                                                                                                                   Cons. Disc.

                                                                                                                                                                                  Financials

                                                                                                                                                                                                                                                                                             Utilities
                                                                                                                                                                                                                                                       Materials

                                                                                                                                                                                                                                                                           Telecom
                 take extra caution when adding exposure to these sectors, as valuations
                 seem to be stretched already.

Source: Itaú BBA, Bloomberg, MSCI

28
Valuation and Allocation: Prefer Brazil Domestic Exposure
        The Brazil Buy List
  Prefer domestic exposure. Our investment thesis continues to be: i) an upturn in the domestic
      economic cycle; ii) improved efficiency at state-owned enterprises (SOEs); and iii) compelling                                                                    Domestic
      valuation. We are adding a fourth theme to our portfolio, which is deleveraging. Our allocation                                        Ibovespa     Greater SOE   Economic    Compelling   Declining
                                                                                                                                             Segments      Efficiency     Cycle      Valuation   Leverage
      suggests that we are overweight domestic names (60%); underweight commodities (20%) and                        Ibovespa    Buy List                                Upturn
      underweight Financials (20%). This allocation is more aligned with GDP composition as we discussed              Weights   Allocation
      earlier.
  Short-term volatility is likely: Prefer quality and liquidity. In our view, the market will continue to be
      driven mostly by the political news flow in Brazil in the short term, assuming a fairly stable global
                                                                                                                                             Domestic                    Cyrela
      environment (flattish Fed funds rate until YE19). In that scenario, we would favor quality names among                                                                          Kroton
                                                                                                                      33%                       Ex-         Copasa        Azul
                                                                                                                                                                                       TIM
      our preferred sectors and focus on liquid stocks. As investors gain confidence in the pension-reform                                   Financials                 Multiplan
      approval, they could add risk to their portfolios, then the deleveraging theme could gain momentum.
  Theme #1 – Domestic economic cycle. Although economic activity has been weak in 1H19, we continue                              60%
      to believe that pension reform could be a propeller for growth, and we would like be exposed to
      Homebuilders (through Cyrela), Malls (Multiplan), and Airlines (Azul).
  Theme #2 – More-efficient SOEs. The government continues to voice its intention to foster increased                                       Financials
                                                                                                                                                           Banco do
                                                                                                                                                                        Bradesco
      efficiency at SOEs, as reinforced by the administration’s top officials. At the federal level, we like Banco    35%                                   Brasil
      do Brasil; at the state level, we like Copasa (Minas Gerais), which also is likely to gain from an eventual
      approval of a new regulatory framework for the Sanitation sector (MP 868).
  Theme #3 – Compelling valuation. Here our preferred sector is Education (through Kroton) and                                   20%
      Telecom (TIM). These sectors have underperformed the Ibovespa in 2018 and would benefit from
      stronger job expansion, which is likely ahead. We also like Petrobras’ valuation, as the company is
      expected to benefit from increasing FCF following production growth and increasing net margin.                                         Commo-
                                                                                                                      32%                                                           Petrobras      JBS
                                                                                                                                              dities
  Theme #4 – Deleveraging. We expect highly leveraged companies to benefit because lower interest                                20%
      rates and stronger growth could lead to improved earnings. JBS is in a sweet spot, as it could benefit
      from improving operating dynamics (higher margins on increased protein prices) and better financial
      results (lower financial expenses due to reduced debt levels and improved liability management).
Source: Itaú BBA

29
Valuation and Allocation: Prefer Brazil Domestic Exposure

        Deleveraging Could be the Next Hot Topic
                                                                                   Chart 1: % of Debt in Foreign Currency x Equity as % of Enterprise Value
         Highly leveraged companies could benefit from a better
             scenario in Brazil. We believe that companies that offer both                                                                                                                                          TUPY3
                                                                                                         100%
             financial and operating leverage could be the main beneficiaries
             of a cyclical recovery in Brazil, supported by stronger GDP                                                                                                                       BRKM3

             growth (2-3%/year) and lower interest rates.
                                                                                                                                                               PETR4
         Debt-to-equity transfer could be powerful. In our view,                                                  80%
             companies that are currently considered distressed (equity                                                                                                                GGBR4
                                                                                                                                                              MYPK3
             representing a small percentage of enterprise value) could be

                                                                                   Foreign Currency (% of Total)
                                                                                                                                                                                                   CSAN3
             positively affected by the combination of improved operating                                                                                                  KLBN11
             results and stronger FCF that will help the companies to                                              60%               CSNA3
             deleverage.                                                                                                                                      BRFS3
                                                                                                                                                                                                  SBSP3
                                                                                                                                                                                                           RAIL3
         Liability management could lead to significant earnings growth.
             First, highly leveraged companies are the ones to benefit the                                                                                                     CMIG4
                                                                                                                   40%                                                                                    UGPA3 POMO4
             most from a lower-interest-rate environment. Second, domestic                                                                      JBSS3
                                                                                                                                                                                                                   NATU3
                                                                                                                                                                           ENGI4
             companies that were pushed to issue long-term debt in U.S.
                                                                                                                                                                                               SMTO3
             dollars are now able to issue local-debt bonds at attractive rates,                                                                                            CPFE3                               CAML3
             resulting meaningful savings in financial expenses.                                                   20%
                                                                                                                                                                                        EQTL3      RAPT4         USIM5

         Investors could also search for operating leverage. In our view,                                                                                                                             ALUP11
                                                                                                                                                                                         CSMG3             AALR3
             some sectors such as Steels, Industrials and Real Estate (to a                                                            ELET6                                   CCRO3                LCAM3
                                                                                                                                                                            ENEV3
             lesser extent), which are currently suffering from weak domestic                                                                                   OMGE3               ELPL3 VLID3 TAEE11
                                                                                                                                                                                                       MRVE3     KROT3
                                                                                                                   0%                                   ECOR3                EVEN3
             demand and low capacity-utilization rates, could also be viewed                                                         CPLE6                                                       AMAR3
                                                                                                                         40%   45%             50%          55%       60% CPRE3 65% ENBR3 70%           75% SAPR11 80%
             as attractive sectors in a cyclical and gradual recovery.
                                                                                                                                                                      Equity to EV

Source: Itaú BBA, Economatica

30
Valuation and Allocation: Prefer Brazil Domestic Exposure
                                                                                                                                    Chart 1: Vale, Suzano and Ibovespa Performance Since June

                                                                                                                                   30%
        Risk Factors – In Case You Want to Hedge                                                                                   20%
                                                                                                                                                                                                                                                                          25%

                Our base case is centered around a constructive scenario for Brazil with the approval of the pension reform       10%
                   and limited headwinds coming from the external environment.
                                                                                                                                    0%
                However, we note that our call is subject to internal and external risks that can affect equities’ valuation in                                                                                                                                         -4%
                   Brazil. Please find below a list of what we consider the most significant risks that could negatively impact                                                                                                                                          -4%
                                                                                                                                   -10%
                   cost of equity and earnings growth:
                                                                                                                                   -20%
                External risks: a quicker-than-expected return to a hawkish stance from the Fed, further deterioration in
                   global economic growth (Brexit, other crisis), and an escalation of trade war, impacting Chinese growth.        -30%
                   These events would likely lead to an increase in cost of equity through a higher 10-year Treasury bond and          Jun-18                Aug-18                  Oct-18               Dec-18                  Feb-19              Apr-19
                   increased country risk.                                                                                                                              VALE3                          SUZB3                        Ibovespa

                Possible internal news flow: Negative news flow on the pension reform or truckers’ strike, which would            Chart 2: VIX Over Last Five Years
                   further pressure GDP and earnings growth in the short term, and limited advances on the micro-reform            35
                   agenda through tax reform, privatization, concessions and sectorial reforms (Telecom and Water Utilities),
                                                                                                                                   30
                   which are important to reduce the governments’ debt and encourage new investments.
                                                                                                                                   25
                Vale and Suzano are good hedges, as both have very limited correlation with the Ibovespa. Vale has a beta
                   of 0.69 and Suzano, 0.33.                                                                                       20
                                                                                                                                   15
                Our Commodities team prefers Vale due to: i) better commodity price outlook (more for iron ore than pulp)
                   and valuation (Vale is trading well below historical average at 4.2x EV/EBITDA 19E, negatively impacted by      10
                   the Brumadinho accident).                                                                                        5
                                                                                                                                    0

                                                                                                                                                                            Aug-15

                                                                                                                                                                                                                                  Aug-17
                                                                                                                                                                                                       Aug-16
                                                                                                                                                 Aug-14

                                                                                                                                                                                                                                                             Aug-18
                                                                                                                                                          Dec-14

                                                                                                                                                                                     Dec-15

                                                                                                                                                                                                                                                                      Dec-18
                                                                                                                                                                                                                                           Dec-17
                                                                                                                                                                                                                Dec-16
                                                                                                                                                                                                                         Apr-17
                                                                                                                                                                                              Apr-16

                                                                                                                                                                                                                                                                               Apr-19
                                                                                                                                        Apr-14

                                                                                                                                                                   Apr-15

                                                                                                                                                                                                                                                    Apr-18
Source: Itaú BBA, Bloomberg

31
You can also read