Samsonite International S.A.

(SEHK:1910) Apparel, Accessories and Luxury Goods 1315, Avenue de la Libert Luxembourg 1931 Luxembourg
www.samsonite.com

Employees: 7,600

Incorporated: 1910 in LX

Samsonite International S.A., together with its subsidiaries, engages in the design, manufacture, sourcing, and distribution of travel, business, and casual luggage primarily under the Samsonite, American Tourister, High Sierra, and Hartmann brand names. It offers luggage, business and computer bags, outdoor and casual bags, and travel accessories. The company sells its products through various wholesale distribution channels, including department and specialty retail stores, mass merchants, catalog showrooms, and warehouse clubs, as well as through company operated retail stores primarily in Asia, Europe, North America, and Latin America. As of December 31, 2012, its products were sold at approximately 45,000 points of sale in 100 countries... EPS Estimate (HKD) 12 Months 12 Months 12 Months 12 Months 12 Months Dec-31-2011A Dec-31-2012A Jun-30-2013A Dec-31-2013E Dec-31-2014E

Key Statistics

Total Revenue 12,156.03 13,732.15 14,804.08 Growth Over Prior Year 28.8% 13.2% 14.4% Gross Profit Margin % 54.8% 53.7% 53.4% EBITDA Margin % 15.8% 16.3% 16.4% EBIT Margin % 13.4% 14.0% 14.1% Net Income Margin % 5.5% 8.4% 7.9% Diluted EPS Excl. Extra 0.46 0.82 0.83 Items Diluted EPS Excl. Extra (77.7%) 77.7% (0.9%) Items... Revenue by Business and Geographic Segments (HKD, mm)

15,661.67 14.0% 16.4% 1.04 11.8%

17,688.44 12.9% 16.9% 1.25 20.5%

Estimates Recommendation Target Price LT Growth % Forward Multiples FY2013 P/E TEV/REV TEV/EBITDA PEG 20.66x 1.87x 11.43x 1.18x FY2014 17.15x 1.66x 9.80x 0.98x Buy(1.50) 23.37028974 17.50%

Competitors - NTM TEV/Fwd EBITDA

* Segments with negative values, such as corporate eliminations, are excluded from the total and percentage calculations and do not appear on the charts Top Holders Holder Wellington Management Company, LLP Morgan Stanley Investment Management Inc. Capital Group International Inc. Fidelity Investments T. Rowe Price Group, Inc. Holders as of Tuesday, September 24, 2013 Market Data Last (Delayed) Open Previous Close Change on Day Change % on Day Day High/Low 52 wk High/Low Volume (mm) Beta 5Y 21.50 21.80 21.50 (0.50) (2.3%) 21.8/21.4 23.0/14.5 2.99 1.15 Market Cap (mm) Shares Out. (mm) Float % Shares Sold Short... Yield % Dividend Diluted EPS Excl.... P/Diluted EPS Before... Avg 3M Dly Vlm (mm) 30,253.4 1,407.1 94.7% 0.9% 0.83 25.80x 5.04 Common Stock Equivalent Held 123,271,115 74,784,182 71,644,000 70,196,800 70,164,800 % of Total Shares Outstanding 8.76 5.31 5.09 4.99 4.99 Share Price & Volume (HKD) Market Value (HKD in mm) 2,650.0 1,607.7 1,540.2 1,509.1 1,508.4 Capitalization Share Price as of Sep-23-2013 Shares Out. Market Capitalization - Cash & Short Term Investments + Total Debt + Pref. Equity + Total Minority Interest = Total Enterprise Value (TEV)Value of Common Book Equity + Pref. Equity + Total Minority Interest + Total Debt = Total Capital 22.01 1,407.14 30,968.15 1,275.25 44.44 268.94 30,006.28 8,469.95 268.94 44.44 8,783.33

Key Executives and Board Members Parker, Timothy Charles Gendreau, Kyle Francis Roussel, Jean-Remy Wells, Andrew David Livingston, John Bayard Chairman, Chief Executive Officer and Chairman of... Chief Financial Officer and Executive Director Chief of Operations Chief Information Officer Vice President, Joint Company Secretary and General...

Events Date/Time Nov-27-2013 Mar-15-2014 Event Estimated Earnings Release Date (CIQ Derived) Estimated Earnings Release Date (CIQ Derived)

Date Created: Sep-24-2013

Copyright 2013, S&P Capital IQ, a part of McGraw Hill Financial.

Historical Equity Pricing Data supplied by