Quantitative Equity Report | Release: 06 Nov 2018, 23:29, GMT-06:00 | Reporting Currency: PHP | Trading Currency: PHP | Exchange:XPHS

Page 1 of 4

East West Banking Corp EW

Last Close Fair ValueQ Market Cap Sector Industry Country of Domicile
06 Nov 2018 06 Nov 2018 02:00 UTC 06 Nov 2018
11.26 15.20 25,334.7 Mil y Financial Services Banks - Regional - Asia PHL Philippines

There is no one analyst in which a Quantitative Fair Value Estimate and Quantitative
Star Rating are attributed to; however, Mr. Lee Davidson, Head of Quantitative
Price vs. Quantitative Fair Value
Research for Morningstar, Inc., is responsible for overseeing the methodology that 2014 2015 2016 2017 2018 2019 Quantitative Fair Value Estimate
supports the quantitative fair value. As an employee of Morningstar, Inc., Mr. Total Return
Davidson is guided by Morningstar, Inc.’s Code of Ethics and Personal Securities
Trading Policy in carrying out his responsibilities. For information regarding Conflicts Sales/Share
30
of Interests, visit http://global.morningstar.com/equitydisclosures Forecast Range
Forcasted Price
24 Dividend
Company Profile
Split
East West Banking Corporation is a commercial bank Momentum: —
18
providing financial services in the Philippines. The bank Standard Deviation: 28.97
generates all revenue domestically. The bank operates Liquidity: High
12
through four segments: Consumer banking, Retail banking,
Corporate banking, and Treasury and Trust. The largest 11.14 52-Wk 24.07
segment is consumer banking, which provides loan services 6

for individuals including credit cards, mortgages, auto loans, 9.56 5-Yr 24.07
and personal loans. Retail banking is the next- largest
-1.4 -18.6 -0.7 74.1 -47.1 Total Return %
segment and provides deposit services, emerging market
1.8 -15.5 -7.4 46.0 -37.9 +/– Market (Morningstar World
Index)
Quantitative Scores Scores — — 1.44 1.04 — Trailing Dividend Yield %
All Rel Sector Rel Country — — 1.44 1.04 — Forward Dividend Yield %
Quantitative Moat None 4 4 4 13.7 13.9 9.2 10.0 7.2 Price/Earnings
Valuation Undervalued 65 79 84 2.0 1.7 1.4 2.1 1.2 Price/Revenue
Quantitative Uncertainty Very High 59 55 40 Morningstar RatingQ
Financial Health Strong 96 73 95 QQQQQ
QQQQ
QQQ
EW QQ
PHL y Q

2013 2014 2015 2016 2017 TTM Financials (Fiscal Year in Mil)
Undervalued Fairly Valued Overvalued
12,380 13,678 15,505 20,074 23,786 23,893 Revenue
Source: Morningstar Equity Research 34.2 10.5 13.4 29.5 18.5 0.5 % Change
— — — — — — Operating Income
— — — — — — % Change
Valuation Sector Country
Current 5-Yr Avg Median Median 2,056 2,073 2,004 3,408 5,051 4,774 Net Income
Price/Quant Fair Value 0.74 0.92 0.87 0.84 2,312 3,353 4,843 18,654 -1,380 3,366 Operating Cash Flow
Price/Earnings 7.2 13.6 12.7 18.4 -1,614 -1,767 -834 -783 -482 -501 Capital Spending
Forward P/E 6.7 — 10.5 12.7 698 1,587 4,009 17,871 -1,863 2,865 Free Cash Flow
Price/Cash Flow 8.8 6.9 9.5 11.0 5.6 11.6 25.9 89.0 -7.8 12.0 % Sales
Price/Free Cash Flow 10.4 8.1 10.9 20.4 1.18 1.19 0.96 1.51 2.25 1.57 EPS
Trailing Dividend Yield % — — 3.64 2.45 3.4 1.1 -19.4 57.6 48.5 -30.3 % Change
Price/Book 0.6 1.3 1.1 1.5 3.76 3.00 3.23 5.00 3.46 1.09 Free Cash Flow/Share
Price/Sales 1.2 2.2 2.9 2.1 — — — 0.18 0.22 0.00 Dividends/Share
10.93 12.03 13.59 14.81 16.71 18.27 Book Value/Share
Profitability Sector Country 1,743 1,743 2,250 2,250 2,250 2,250 Shares Outstanding (Mil)
Current 5-Yr Avg Median Median
Return on Equity % 12.3 10.6 10.1 9.5 Profitability
11.2 10.2 7.6 10.4 13.8 12.3 Return on Equity %
Return on Assets % 1.5 1.3 1.4 3.6
Revenue/Employee (Mil) 3.3 3.3 0.8 9.1 1.6 1.3 1.0 1.3 1.7 1.5 Return on Assets %
16.6 15.2 12.9 17.0 21.2 20.0 Net Margin %
Financial Health
0.09 0.08 0.07 0.08 0.08 0.08 Asset Turnover
Sector Country
Current 5-Yr Avg Median Median 7.3 8.8 7.4 8.5 8.1 7.8 Financial Leverage
Distance to Default 0.9 0.8 0.8 0.6 — — — — — — Gross Margin %
Solvency Score — — 503.7 536.5 — — — — — — Operating Margin %
Assets/Equity 8.1 8.0 3.7 1.9 — — — — — — Long-Term Debt
Long-Term Debt/Equity — — 0.3 0.4 19,386 21,448 31,403 34,449 39,006 41,098 Total Equity
4.0 3.9 4.4 5.8 7.4 7.9 Fixed Asset Turns
Growth Per Share Quarterly Revenue & EPS Revenue Growth Year On Year %
1-Year 3-Year 5-Year 10-Year Revenue (Mil) Mar Jun Sep Dec Total
Revenue % 18.5 20.3 20.9 — 2018 5,845.0 6,354.9 — — —
Operating Income % — — — — 2017 6,045.9 6,046.6 6,286.0 5,407.5 23,786.0 40.4
Earnings % 48.5 23.7 14.5 — 2016 5,106.6 5,301.0 5,296.7 4,369.5 20,073.8 32.9
Dividends % 25.0 — — — 2015 4,147.1 3,775.0 3,986.6 3,596.7 15,505.3 21.5 23.8
18.4 18.7
Book Value % 13.2 12.1 11.8 — Earnings Per Share () 14.1
2018 0.50 0.57 — — — 5.1
Stock Total Return % -47.2 -3.6 -6.6 —
2017 0.54 0.57 0.54 0.59 2.25
-3.3
2016 0.35 0.35 0.34 0.48 1.51
2016 2017 2018
2015 0.34 0.18 0.13 0.31 0.96

© Morningstar 2018. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and ®

opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data, ß
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.
Quantitative Equity Report | Release: 06 Nov 2018, 23:29, GMT-06:00 | Reporting Currency: PHP | Trading Currency: PHP | Exchange:XPHS Page 2 of 4

Log (Quant FVE/Price) between (0.5*Quantitative Uncertainty, 1*Quantitative

Quantitative Equity Reports Overview Uncertainty)
Five-Star – the stock is undervalued with a reasonable margin of safety.
Log (Quant FVE/Price) > 1*Quantitative Uncertainty

The quantitative report on equities consists of data, statistics and quantitative iv. Quantitative Uncertainty: Intended to represent Morningstar’s level of
equity ratings on equity securities. Morningstar, Inc.’s quantitative equity uncertainty about the accuracy of the Quantitative Fair Value Estimate.
ratings are forward looking and are generated by a statistical model that is Generally, the lower the Quantitative Uncertainty, the narrower the potential
based on Morningstar Inc.’s analyst-driven equity ratings and quantitative range of outcomes for that particular company. The rating is expressed as Low,
statistics. Given the nature of the quantitative report and the quantitative Medium, High, Very High, and Extreme.
ratings, there is no one analyst in which a given report is attributed to; however, Low – the interquartile range for possible fair values is less than 10%
Mr. Lee Davidson, Head of Quantitative Research for Morningstar, Inc., is Medium – the interquartile range for possible fair values is less than 15%
responsible for overseeing the methodology that supports the quantitative but greater than 10%
equity ratings used in this report. As an employee of Morningstar, Inc., Mr. High – the interquartile range for possible fair values is less than 35% but
Davidson is guided by Morningstar, Inc.’s Code of Ethics and Personal Securities greater than 15%
Trading Policy in carrying out his responsibilities. Very High – the interquartile range for possible fair values is less than 80%
but greater than 35%
Extreme – the interquartile range for possible fair values is greater than
Quantitative Equity Ratings
80%
Morningstar’s quantitative equity ratings consist of: (i) Quantitative Fair Value
Estimate, (ii) Quantitative Star Rating, (iii) Quantitative Uncertainty, (iv)
Quantitative Economic Moat, and (v) Quantitative Financial Health (collectively v. Quantitative Financial Health: Intended to reflect the probability that a
the “Quantitative Ratings). firm will face financial distress in the near future. The calculation uses a
predictive model designed to anticipate when a company may default on its
financial obligations. The rating is expressed as Weak, Moderate, and Strong.
The Quantitative Ratings are calculated daily and derived from the analyst-
Weak – assigned when Quantitative Financial Health < 0.2
driven ratings of a company’s peers as determined by statistical algorithms.
Moderate – assigned when Quantitative Financial Health is between 0.2
Morningstar, Inc. (“Morningstar”, “we”, “our”) calculates Quantitative Ratings
and 0.7
for companies whether or not it already provides analyst ratings and qualitative
Strong – assigned when Quantitative Financial Health > 0.7
coverage. In some cases, the Quantitative Ratings may differ from the analyst
ratings because a company’s analyst-driven ratings can significantly differ from
other companies in its peer group. Other Definitions
i. Last Close – Price of the stock as of the close of the market of the last
trading day before date of the report.
i. Quantitative Fair Value Estimate: Intended to represent Morningstar’s
estimate of the per share dollar amount that a company’s equity is worth today.
Morningstar calculates the Quantitative Fair Value Estimate using a statistical ii. Quantitative Valuation– Using the below terms, intended to denote the
model derived from the Fair Value Estimate Morningstar’s equity analysts relationship between the security’s Last Price and Morningstar’s quantitative
assign to companies. Please go to fair value estimate for that security.
http://global.morningstar.com/equitydisclosures for information about Fair Undervalued – Last Price is below Morningstar’s quantitative fair value
Value Estimate Morningstar’s equity analysts assign to companies. estimate.
Farily Valued – Last Price is in line with Morningstar’s quantitative fair
value estimate.
ii. Quantitative Economic Moat: Intended to describe the strength of a
Overvalued – Last Price is above Morningstar’s quantitative fair value
firm’s competitive position. It is calculated using an algorithm designed to
estimate.
predict the Economic Moat rating a Morningstar analyst would assign to the
stock. The rating is expressed as Narrow, Wide, or None.
Narrow – assigned when the probability of a stock receiving a “Wide Moat” This Report has not been made available to the issuer of the security prior to
rating by an analyst is greater than 70% but less than 99%. publication.
Wide – assigned when the probability of a stock receiving a “Wide Moat”
rating by an analyst is greater than 99%. Risk Warning
None – assigned when the probability of an analyst receiving a “Wide Please note that investments in securities are subject to market and other risks
Moat” rating by an analyst is less than 70%. and there is no assurance or guarantee that the intended investment objectives
will be achieved. Past performance of a security may or may not be sustained in
iii. Quantitative Star Rating: Intended to be the summary rating based on future and is no indication of future performance. A security investment return
the combination of our Quantitative Fair Value Estimate, current market price, and an investor’s principal value will fluctuate so that, when redeemed, an
and the Quantitative Uncertainty Rating. The rating is expressed as One-Star, investor’s shares may be worth more or less than their original cost. A
Two-Star, Three-Star, Four-Star, and Five-Star. security’s current investment performance may be lower or higher than the
One-Star – the stock is overvalued with a reasonable margin of safety. investment performance noted within the report.
Log (Quant FVE/Price) < -1*Quantitative Uncertainty
Two-Star - the stock is somewhat overvalued. The quantitative equity ratings are not statements of fact. Morningstar does not
Log (Quant FVE/Price) between (-1*Quantitative Uncertainty, -0.5*Quantitative guarantee the completeness or accuracy of the assumptions or models used in
Uncertainty) determining the quantitative equity ratings. In addition, there is the risk that the
Three-Star – the stock is approximately fairly valued. price target will not be met due to such things as unforeseen changes in
Log (Quant FVE/Price) between (-0.5*Quantitative Uncertainty, 0.5*Quantitative demand for the company’s products, changes in management, technology,
Uncertainty) economic development, interest rate development, operating and/or material
Four-Star – the stock is somewhat undervalued. costs, competitive pressure, supervisory law, exchange rate, and tax rate. For

© Morningstar 2018. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and ®

opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data, ß
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.
Quantitative Equity Report | Release: 06 Nov 2018, 23:29, GMT-06:00 | Reporting Currency: PHP | Trading Currency: PHP | Exchange:XPHS Page 3 of 4

investments in foreign markets there are further risks, generally based on Morningstar encourages recipients of this report to read all relevant issue
exchange rate changes or changes in political and social conditions. A change in documents (e.g., prospectus) pertaining to the security concerned, including
the fundamental factors underlying the quantitative equity ratings can mean without limitation, information relevant to its investment objectives, risks, and
that the valuation is subsequently no longer accurate. costs before making an investment decision and when deemed necessary, to
seek the advice of a legal, tax, and/or accounting professional.
For more information about Morningstar’s quantitative methodology, please
visit www.corporate.morningstar.com. The Report and its contents are not directed to, or intended for distribution to or
use by, any person or entity who is a citizen or resident of or located in any
locality, state, country or other jurisdiction where such distribution, publication,
General Disclosure availability or use would be contrary to law or regulation or which would subject
Morningstar or its affiliates to any registration or licensing requirements in such
jurisdiction.

Where this report is made available in a language other than English and in the
The Quantitative Equity Report (“Report”) is derived from data, statistics and
case of inconsistencies between the English and translated versions of the
information within Morningstar, Inc.’s database as of the date of the Report and
report, the English version will control and supersede any ambiguities
is subject to change without notice. The Report is for informational purposes
associated with any part or section of a report that has been issued in a foreign
only, intended for financial professionals and/or sophisticated investors
language. Neither the analyst, Morningstar, or Morningstar affiliates guarantee
(“Users”) and should not be the sole piece of information used by such Users or
the accuracy of the translations.
their clients in making an investment decision. While Morningstar has obtained
data, statistics and information from sources it believes to be reliable,
Morningstar does not perform an audit or seeks independent verification of any This report may be distributed in certain localities, countries and/or jurisdictions
of the data, statistics, and information it receives. (“Territories”) by independent third parties or independent intermediaries and/or
distributors (“Distributors”). Such Distributors are not acting as agents or
representatives of the analyst or Morningstar. In Territories where a Distributor
The quantitative equity ratings noted the Report are provided in good faith, are
distributes our report, the Distributor, and not the analyst or Morningstar, is
as of the date of the Report and are subject to change. While Morningstar has
solely responsible for complying with all applicable regulations, laws, rules,
obtained data, statistics and information from sources it believes to be reliable,
circulars, codes and guidelines established by local and/or regional regulatory
Morningstar does not perform an audit or seeks independent verification of any
bodies, including laws in connection with the distribution third-party research
of the data, statistics, and information it receives.
reports.
The quantitative equity ratings are not a market call, and do not replace the
Conflicts of Interest:
User or User’s clients from conducting their own due-diligence on the security.
Morningstar, Inc. may hold a long position in the security subject of this
The quantitative equity rating is not a suitability assessment; such assessments
investment research report that exceeds 0.5% of the total issued share capital
take into account may factors including a person’s investment objective,
of the security. To determine if such is the case, please click
personal and financial situation, and risk tolerance all of which are factors the
http://msi.morningstar.com and http://mdi.morningstar.com.
quantitative equity rating statistical model does not and did not consider.

The Head of Quantitative Research compensation is derived from Morningstar's

Prices noted with the Report are the closing prices on the last stock-market
overall earnings and consists of salary, bonus and restricted stock units of
trading day before the publication date stated, unless another point in time is
Morningstar, Inc.
explicitly stated.

Morningstar does not receive commissions for providing research and does not
Unless otherwise provided in a separate agreement, recipients accessing this
charge companies to be rated.
report may only use it in the country in which the Morningstar distributor is
based. Unless stated otherwise, the original distributor of the report is
Morningstar Inc., a U.S.A. domiciled financial institution. Morningstar is not a market maker or a liquidity provider of the security noted
within this report.
This report was created with no regard to investment objectives, financial
situation or particular needs of any specific User or User’s clients. Therefore, Morningstar has not been a lead manager or co-lead manager over the previous
investments discussed and recommendations made herein may not be suitable 12-months of any publicly disclosed offer of financial instruments of the issuer.
for all investors: recipients of this report must exercise their own independent
judgment as to the suitability of such investments and recommendations in the Morningstar affiliates (i.e., its investment management group) have
light of their own investment objectives, experience, taxation status and arrangements with financial institutions to provide portfolio
financial position. management/investment advice some of which an analyst may issue
investment research reports on. However, the Head of Quantitative Research
The information, data and statistics presented herein are not warranted to be does not have authority over Morningstar's investment management group's
accurate, correct, complete or timely. Unless otherwise provided in a separate business arrangements nor allow employees from the investment management
agreement, Morningstar makes no representation that the report contents meet group to participate or influence the analysis or opinion prepared by them.
all of the presentation and/or disclosure standards applicable in the jurisdiction
the recipient is located. Morningstar, Inc. is a publically traded company (Ticker Symbol: MORN) and
thus a financial institution the security of which is the subject of this report may
Except as otherwise required by law or provided for in a separate agreement, own more than 5% of Morningstar, Inc.’s total outstanding shares. Please
Morningstar and its officers, directors and employees shall not be responsible access Morningstar, Inc.’s proxy statement, “Security Ownership of Certain
or liable for any trading decisions, damages or other losses resulting from, or Beneficial Owners and Management” section
related to, the information, data, analyses or opinions within the report. http://investorrelations.morningstar.com/sec.cfm?doctype=Proxy&year=&x=12&

© Morningstar 2018. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and ®

opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data, ß
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.
Quantitative Equity Report | Release: 06 Nov 2018, 23:29, GMT-06:00 | Reporting Currency: PHP | Trading Currency: PHP | Exchange:XPHS Page 4 of 4

y=10 Private Limited offers Investment Research to clients, varies from client to
client, and are detailed in the respective client agreement.
Morningstar may provide the product issuer or its related entities with services
or products for a fee and on an arms’ length basis including software products For recipients in Japan: The Report is distributed by Ibbotson Associates
and licenses, research and consulting services, data services, licenses to Japan, Inc., which is regulated by Financial Services Agency. Neither Ibbotson
republish our ratings and research in their promotional material, event Associates Japan, Inc., nor its representatives, are acting or will be deemed to
sponsorship and website advertising. be acting as an investment advisor to any recipients of this information.

Further information on Morningstar's conflict of interest policies is available For recipients in Singapore: This Report is distributed by Morningstar
from http://global.morningstar.com/equitydisclosures. Also, please note Investment Adviser Singapore Pte Limited, which is licensed by the Monetary
analysts are subject to the CFA Institute’s Code of Ethics and Standards of Authority of Singapore to provide financial advisory services in Singapore.
Professional Conduct. Investors should consult a financial adviser regarding the suitability of any
investment product, taking into account their specific investment objectives,
Morningstar’s quantitative ratings are available for more than 28,000 financial situation or particular needs, before making any investment decisions.
companies in 86 countries that trade on 64 exchanges. If you wish to obtain
further information regarding Morningstar’s quantitative equity reports please
contact your local Morningstar office.

For Recipients in Australia: This Report has been issued and distributed in
Australia by Morningstar Australasia Pty Ltd (ABN: 95 090 665 544; ASFL:
240892). Morningstar Australasia Pty Ltd is the provider of the general advice
(‘the Service’) and takes responsibility for the production of this report. The
Service is provided through the research of investment products. To the extent
the Report contains general advice it has been prepared without reference to an
investor’s objectives, financial situation or needs. Investors should consider the
advice in light of these matters and, if applicable, the relevant Product
Disclosure Statement before making any decision to invest. Refer to our
Financial Services Guide (FSG) for more information at
http://www.morningstar.com.au/fsg.pdf

For Recipients in Canada: This research is not prepared subject to Canadian

disclosure requirements

For Recipients in Hong Kong: The Report is distributed by Morningstar

Investment Management Asia Limited, which is regulated by the Hong Kong
Securities and Futures Commission to provide services to professional investors
only. Neither Morningstar Investment Management Asia Limited, nor its
representatives, are acting or will be deemed to be acting as an investment
advisor to any recipients of this information unless expressly agreed to by
Morningstar Investment Management Asia Limited. For enquiries regarding this
research, please contact a Morningstar Investment Management Asia Limited
Licensed Representative at http://global.morningstar.com/equitydisclosures.

For Recipients in India: This Investment Research is issued by Morningstar

Investment Adviser India Private Limited. Morningstar Investment Adviser India
Private Limited is registered with the Securities and Exchange Board of India
(Registration number INA000001357) and provides investment advice and
research. Morningstar Investment Adviser India Private Limited has not been the
subject of any disciplinary action by SEBI or any other legal/regulatory body.
Morningstar Investment Adviser India Private Limited is a wholly owned
subsidiary of Morningstar Investment Management LLC. In India, Morningstar
Investment Adviser India Private Limited has one associate, Morningstar India
Private Limited, which provides data related services, financial data analysis
and software development.

The Research Analyst has not served as an officer, director or employee of the
fund company within the last 12 months, nor has it or its associates engaged in
market making activity for the fund company.

*The Conflicts of Interest disclosure above also applies to relatives and

associates of Manager Research Analysts in India # The Conflicts of Interest
disclosure above also applies to associates of Manager Research Analysts in
India. The terms and conditions on which Morningstar Investment Adviser India

© Morningstar 2018. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and ®

opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data, ß
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.