Sureserve Group — Well positioned for clean growth strategy

Sureserve Group (LN: SUR)

Last close As at 19/04/2024

GBP0.92

0.50 (0.55%)

Market capitalisation

GBP148m

More on this equity

Research: Industrials

Sureserve Group — Well positioned for clean growth strategy

In our last note, we commented that Sureserve was in the ‘show me’ stage and we expected it would gain traction with investors once it had delivered full-year results. The stock has risen from 30p at the time we made the comment to 50.5p as of yesterday’s close. FY19 results beat our expectations across the board (revenues, EBITA, EPS, net debt and divisional performance), affirming Sureserve’s transition to a service-based business underpinned by regulatory requirements. Over the next decade we see increased opportunity as the UK policy on energy efficiency gets more attention. We have increased our FY20e EPS forecast from 4.4p to 5.1p and introduce our 2021 forecast. Our fair value estimate increases from 45p to 65p.

Written by

Neil Shah

Industrials

Sureserve Group

Well positioned for clean growth strategy

2020 outlook

Industrial support services

29 January 2020

Price

50.5p

Market cap

£80m

Net debt (£m) at 30 September 2019

7.4

Shares in issue

158.9m

Free float

95%

Code

SUR

Primary exchange

AIM

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

48.5

87.0

98.0

Rel (local)

51.9

81.7

77.3

52-week high/low

51.5p

26.0p

Business description

Sureserve Group is engaged in the provision of Compliance and Energy Services through two divisions, focused on customers in the outsourced public and regulated services sectors in the UK. It is the market leader in social housing gas compliance.

Next events

AGM

March 2020

Interim results

June 2020

Analysts

Neil Shah

+44 (0)20 3077 5715

Stephen Rawlinson

+44 (0)20 3077 5700

Sureserve Group is a research client of Edison Investment Research Limited.

In our last note, we commented that Sureserve was in the ‘show me’ stage and we expected it would gain traction with investors once it had delivered full-year results. The stock has risen from 30p at the time we made the comment to 50.5p as of yesterday’s close. FY19 results beat our expectations across the board (revenues, EBITA, EPS, net debt and divisional performance), affirming Sureserve’s transition to a service-based business underpinned by regulatory requirements. Over the next decade we see increased opportunity as the UK policy on energy efficiency gets more attention. We have increased our FY20e EPS forecast from 4.4p to 5.1p and introduce our 2021 forecast. Our fair value estimate increases from 45p to 65p.

Year end

Revenue (£m)

PBT*
(£m)

EPS*
(p)

DPS
(p)

P/E
(x)

Yield
(%)

09/18

190.8

6.6

3.4

0.25

15.0

0.5

09/19

212.1

8.3

4.5

0.50

11.2

1.0

09/20e

230.2

10.0

5.1

0.50

9.8

1.0

09/21e

241.9

11.2

5.7

0.75

8.9

1.5

Note: *PBT and EPS are normalised, excluding intangible amortisation, exceptional items and share-based payments.

Well positioned for the UK’s push on clean growth

There is increasing pressure on the UK government to follow a clean growth strategy, first outlined in legislation in 2017. Further development has been distracted by the politics of the last two years, but the UK government now has clean growth firmly on its agenda. Sureserve is well placed to enable the energy savings and efficiency measures to be implemented as part of the strategy. An order book of £333m means that c 72% of FY20 revenues are already committed.

FY19 results very encouraging

FY19 results showed an improving performance in both the Compliance and Energy Services divisions and came in ahead of our expectations. Cash generation was strong, with net debt falling from £11.3m in FY18 to £7.4m FY19. The increase in dividend from 0.25p to 0.5p signals management’s confidence in the progress made. We have upgraded our FY20 estimates, with revenues up from £215m to £230m and PBT up from £8.6m to £10.0m. Management commented that it is comfortable given the strong start to FY20 with the c 10% consensus earnings growth expectation and would anticipate that the group will make progress to pay down its debt by the FY20 year end.

Valuation: Fair value estimate of 65p

Our updated sum of the parts valuation suggests an EV of £111m versus the current EV of £88m and implies a share price of 65p. The increase in our earnings estimates for both divisions, the expansion in peer group multiples we have seen since the UK election results and the lower net debt all contribute to the increase in valuation. The growth in central costs from our FY19 estimate of £2.7m to our FY20 estimate of £3.6m offsets some of this increase.

Investment thesis: Carbon neutral creates opportunity

There is a secular growth trend toward improving energy efficiency. On 29 June 2019 the UK government signed legislation that committed it to a legally binding target of net zero carbon emissions by 2050. The Business, Energy and Industrial Strategy Select Committee report of 12 June 2019 set out 25 recommendations for the government to meet the legally binding climate change obligations, highlighting that buildings contribute to 19% of the UK’s carbon emissions, of which 77% comes from homes. It also highlighted that the Clean Growth Strategy set a target to upgrade as many houses to the Energy Performance Certificate (EPC) Band C by 2035, and for all fuel poor households and as many rented homes as possible to achieve EPC Band C by 2030. At the time the paper was published only 30% of the UK’s houses met the EPC Band C rating.

The government’s response on 30 October 2019 disagreed on some of the findings, but agreed that a significant increase in deployment rates would be required to deliver the transition to net zero. The 2019 Conservative Party election manifesto included the following pledges:

Investing £6.3bn to improve the energy efficiency of 2.2m disadvantaged homes, reducing their energy bills by as much as £750 a year. This will be achieved through:

£3.8bn social housing decarbonisation scheme. This scheme will focus on improving the insulation provided in two million social homes, reducing energy bills by an average of £160 a year.

£2.5bn home upgrade grants. The programme will replace boilers, provide insulation and in some cases replace energy systems wholesale. A total of 200,000 homes will be upgraded, providing an average annual saving of £750 a year. It will cover costs of up to £12,000 and apply to fuel poor households, both private and social, with poor energy efficiency.

The legislation on many aspects of Sureserve’s work in compliance, heating and insulation is gaining political priority and getting tighter, leading to increased demand and revenue opportunities. The key investment attraction of Sureserve is that it is in a position to capitalise on these policy initiatives:

Scale: the suppliers of services in the areas in which Sureserve operates, especially in the Compliance division, are mainly small and locally based. That provides scope for taking advantage of scale economies, procurement efficiency and opportunities, when the balance sheet permits, to acquire and consolidate in the industry.

Relationships create a barrier to entry: the company has strong client relationships built over many years, within the local authorities, the registered providers of housing, central government and organisations such as the Energy Saving Trust. This provides Sureserve with a unique ability to access contracts and major projects such as Arbed and Energy Company Obligation 3 (ECO3).

Brand and reputation a further barrier to entry: the business has well established brands in its markets, which it retains and invests in. These brands provide recognition and confidence to clients and customers.

Scope for new opportunities: The company has invested in developing management and skills to grow the business, particularly in apprenticeships and in new growth areas, such as smart meters. That creates efficiency and opportunities for growth.

Roll-out of government initiatives a key sensitivity

How the drive to improve energy efficiency is carried out is a key issue in the short term. Both the ECO 3 and smart meter roll-out have had issues (see page 9). While the long-term direction is for growth in both areas, successful implementation of policies may lead to near-term bumps in the road.

Company description: Energy efficiency and services

Sureserve operates through two divisions: Compliance and Energy Services. For the first time the group provided a more detailed revenue breakdown of these two divisions in the 2019 segmental reporting note (see Exhibits 1 and 2).

Exhibit 1: Compliance division breakdown (62% of FY19 group revenues)

Exhibit 2: Energy Services division breakdown (38% of group FY19 revenues)

Source: Sureserve

Source: Sureserve

Exhibit 1: Compliance division breakdown (62% of FY19 group revenues)

Source: Sureserve

Exhibit 2: Energy Services division breakdown (38% of group FY19 revenues)

Source: Sureserve

In Compliance the workload is in planned and responsive maintenance along with installation and repair services, in the areas of gas, fire and electrical, water and air hygiene and lifts. The company supplies these services mainly in social housing markets and on public building assets, as well as on some industrial and commercial properties.

The principal subsidiaries and brands in this division are as follows:

Gas compliance has three branded businesses: K&T (focused on South England), Aaron (Midlands and East England) and Sure (North England). Total revenues in gas compliance for 2019 were £100m, with each of the branded businesses delivering revenues in excess of £30m suggesting a relatively even mix, albeit K&T is slightly larger than Aaron and Sure.

Fire and electrical services are through Allied Protection, which services and maintains fire alarms, emergency lighting, portable fire extinguishers, smoke vents and access control systems in the South East and East Anglia. Post Grenfell, there will be much more testing, in our view.

Water and hygiene services are delivered through H2O Nationwide, which has 350 clients including hospitals, local authorities and hotels, providing services such as microbiological sampling, legionella control and water treatment on a national basis. The water operations are extending their markets from social housing and making inroads into industrial and commercial markets.

Lift services are through Precision Lifts, which installs and maintains lifts for local authorities and social housing associations. Following a period of underperformance, a new management team has been established. The operations are substantially London based and recent wins include a £27m/10-year project with Westminster City Council, a £1.6m modernisation programme with the London Borough of Hammersmith and Fulham and a £1m programme with Brent Council.

Sureserve Energy Services delivers energy efficiency projects, driven mainly by government programmes, and is now involved increasingly with the smart meter roll-out programme. It operates under two main brands:

Everwarm provides insulation and property energy efficiency services. The energy efficiency projects work includes installing heating and renewable technologies and insulation measures for social housing and private homes. It is strong in Scotland and via the Arbed contract in Wales, which it won in 2018. Everwarm uses its services to deliver carbon emissions savings for energy companies, enabling them to meet their legislative targets.

Providor, the other mainstay of the division, offers smart metering services and has a small presence in the installation of electrical vehicle charging points, which is growing.

Compliance: Leader in social housing gas compliance

Market demand: £2.5bn market of which £2bn is in gas

The main driver of demand is regulations that require, in many cases, annual inspection, servicing and certification of equipment, which applies in particular to gas boilers but also to other areas. The Gas Safety Regulations 1998 impose a duty on the users of gas systems to be responsible for the annual servicing and inspection of all burning equipment and appliances.

In the UK, gas safety certificates can only be issued by a Gas Safe registered engineer who will carry out a series of tests and a visual and functional inspection. The annual boiler service also provides an opportunity for additional revenue via boiler replacement, where needed.

Sureserve has focused its business on areas of high population density, which allows for revenue optimisation as travel times are relatively short and aborted visits can be more easily replaced than in widespread geographies.

Customers will usually have several items that are covered by regulations, on the same premises, so there is an opportunity for cross-selling. The Compliance operations can be split into gas and building for analysis purposes, as shown below.

We estimate that the addressable market for Sureserve’s Compliance services have a current annual value of up to £2bn. Gas comprises around £1.5bn, split broadly 50/50 between the annual servicing of boilers and the safety certification, which is needed annually for each boiler. The other market areas are lifts, water, electricity and fire, and are worth around £0.5bn in total, but these areas are growing swiftly, especially fire following the Grenfell disaster.

The clients for these services are the owners of dwellings, who usually also operate them, such as local authorities and other quasi-public sector organisations as well as registered providers. The customers/service users are the tenants of the buildings. Sureserve works on a mixed basis, sometimes directly for the client (tier one) and sometimes as a subcontractor (tier two), especially on larger contracts.

The procurement process usually involves a formal tendering period and the appointment of one or a small number of suppliers either for a fixed term or framework contract, involving several suppliers, that might last up to 10 years. There are methods that can provide a workaround for the formal tendering process and these may be used to speed up the process and make it cheaper for all parties.

Competitors tend to have a regional focus

Sureserve’s competitors vary by region and the supply side is fragmented in most areas of compliance. Some competitors choose to trade only in a particular region and provide a broad service offering, whereas Sureserve, through its branded local operators, focuses on being a specialist. The main competitors in compliance are local operators, working mostly on a regional basis.

The division’s gas compliance business competes in London and the South East with a number of national players, including PH Jones, Mitie and Mears, and a number of local players, including T. Brown Group, Robert Heath Heating, BSW Heating and Smith & Byford. The division’s fire compliance business competes in London and the South East with Rentokil Initial and BBC Fire & Security. Other competitors include Protec Fire & Security, ADT and Chubb. In air and water, the business competes nationally and in local markets with Clearwater Technology, Aqua-Air Hygiene, Assured Water Treatment, Dantek Environmental Services and SMS Environmental.

The group’s competitive advantage in the compliance services market is based on its extensive service capability, its wide base of technically qualified and skilled staff and an established service quality record in the relevant compliance areas. In addition, there is only a limited number of companies that can provide the same range of compliance services, on the same integrated basis.

Positive outlook given recent wins and mild winter

The outlook for Sureserve is positive given recent contract wins and the strong position the business has achieved in the gas market and the reputation of the businesses in their areas. Improved cooperation and benchmarking that will be facilitated through a common IT platform will aid margin improvement. Retention of key employees in the gas business has been high. Water remains a very positive area for the company and, based on wins in FY19, should improve further this year. The lift business performed weakly in 2019 and recent measures should enable improvement. The outlook is positive and given the mild winter for the start of FY20, margins of 6.4% in FY19 should be sustainable.

Exhibit 3: Divisional revenues and EBITA

Year-end September (£m)

2018

2019

2020e

2021e

Revenues

Compliance

116.3

133.1

147.0

154.4

% growth

11.5%

14.4%

10.5%

5.0%

Energy Services

77.7

82.1

86.2

90.5

% growth

(1.6%)

5.6%

5.0%

5.0%

EBITA

Compliance

6.1

8.5

9.6

10.0

% margin

5.2%

6.4%

6.5%

6.5%

Energy Services

4.0

4.3

4.7

5.0

% margin

5.2%

5.3%

5.5%

5.5%

Source: Sureserve, Edison Investment Research

Energy Services: Energy efficiency and smart meters

Market demand and procurement

At present, the markets for the energy services operation are driven mainly by government policy and direction. Of the three key areas for the division, energy efficiency, smart metering and the emerging electric vehicle charging points, only the latter is funded by private sources.

In energy efficiency there were many funding schemes, but these are now reduced to three main ones, each of which has a separate funding scheme:

ECO3, in which the power companies pay for measures in homes that will reduce consumption and therefore carbon emissions;

Warmer Homes Scotland, which is government funded; and

Sureserve recently won the Welsh Assembly’s Warm Home programme. The three-year contract has a value of up to £55m.

At the time of its flotation the company estimated that its addressable market in Scotland had an annual value of around £1bn and in South East England it was around £1.1bn. Wales was a new market for Sureserve. The value of the programmes will not have grown, in our view, although it has not declined. The need for measures remains high, increased in the last six months by the level of energy prices and the political imperative to reduce greenhouse gases and respond to environmental concerns.

In 2013 the UK government launched an energy efficiency scheme to help reduce carbon emissions and tackle fuel poverty. Over time the scheme has been amended and the latest policy, ECO3, which commenced on 3 December 2018, applies to measures completed from 1 October 2018. The ECO policy is entirely formed from one obligation, the Home Heating Cost Reduction Obligation (HHCRO). Under HHCRO, obligated suppliers must promote measures that improve the ability of low income, fuel poor and vulnerable households to heat their homes. This includes actions that result in heating savings, such as the replacement of a broken heating system or the upgrade of an inefficient heating system.

While the government and local authorities have introduced various schemes over the past 40 years to improve insulation in homes, Eurostat data show that there are 19m homes in the UK with poor levels of energy efficiency, defined as EPC Band C or below (note, there are over 25m homes in the UK). The October 2017 government paper, the Clean Growth Strategy, committed to all fuel poor homes to be upgraded to EPC band C by 2030. Although funding for the objective is vague at present, the intention is clear. That in itself does not create certainty around the funding. However, the 2017 strategy commits to support around £3.6bn of investment to upgrade around a million homes through ECO and to extend support for home energy efficiency improvements until 2028 at the current level of ECO funding. We estimate the annual value of the market in the UK is around £1bn, including all schemes.

The vehicle charging point installation programme is still in its early phase, so a market value is not wholly relevant. The UK government’s commitment to reducing vehicle emissions over the next 20 years is clear. Sureserve is an approved installer for vehicle charging point manufacturers, such as Schneider and Chargemaster.

The smart meter opportunity

The area of smart meter installation and maintenance has been around for some time but never quite taken off; that seems to be changing. The Climate Change Act of 2008 called for all UK power meters to be smart by 2019. That target has long since been missed as the practicalities of the technology, affordability and cost effectiveness were not understood fully. It was superseded by later legislation and the 2017 strategy.

The latest government data show that as at 30 September 2019 there were 15.6 million smart meters operating in smart mode and advanced meters in homes and businesses in Great Britain, operated by both large and small energy suppliers. This is a 4.1% increase from the previous quarter.

Exhibit 4: Non-domestic meters operated by large energy suppliers in Great Britain, Q319

Source: Energy Suppliers reporting to Department of Business, Energy and Industries (BEIS)

The programme has been slower than expected due to a number of factors:

Its scale and cost. The infrastructure, technical and financial support was simply not available and the returns from any acceleration were not adequate.

Technology advances, which meant that the original configuration (SMETS1) was outdated by SMETS2, the current standard.

Uncertainty about the role and function of the Data Communications Company (DCC). There have been substantial discussions about the distribution and use of the data collected from smart meters, given legislation on privacy.

And, in our view, an increasingly fragmented power supply sector that currently has 14 ‘large’ suppliers and, according to the latest available data from BEIS, 72 small suppliers.

The process of meter installation is that the energy supplier is responsible for the works and the billing of the customer. The client for an installer, such as Sureserve, is the energy supplier. The meters historically have been funded by a third party, which seeks to fund assets on a long-term basis as a meter typically lasts 15–20 years before being replaced.

The largest operator of smart meters is British Gas with some 6.8m smart meters installed. Thereafter a long tail exists with Scottish Power, Utilita Energy, E.ON, OVO Energy and SSE each having just over 1m meters when last counted. Npower, EDF and First Utility each have around 0.7m smart meters installed with their customers.

The smart meter segment is now entering a more mature phase. The programme is now more in tune with the normal cycle of meter replacement with the ‘rush’ to install smart as fast as possible having ended. The impending IPO of Calisen, a business formed by the merger of Calvin, a funder of meter assets, and Lowri Beck, an installer, with a value of £1.2bn is indicative of the changes. Smart Metering Systems and Fulcrum Utility Services, both UK quoted, have been down the strategic route of combining meter asset ownership with installation and pulled back. Calvin had greater market longevity in funding meter assets than the others, but it remains to be seen whether the Op Co/Prop Co model is preferred. Sureserve is actively considering the Op Co/Prop Co model.

Competitors: A fragmented energy efficiency sector

The supply side for companies that implement energy saving measures, typically using legislation driven schemes, is fragmented.

Everwarm competes with organisations such as BillSaveUK, Dyson Energy Services, A&M Energy Solutions and Domestic & General Heating on energy measures, and on larger, more complex assignments with Engie, Wates Group and Willmott Dixon Group.

As suggested earlier, the competition in smart meters falls into two groups. There are companies that install and maintain only, such as Providor, and those that seek to own assets for the annuity style returns as well as install and maintain revenue, such as Calisen, SMS and Fulcrum. Providor competes with SMS and Fulcrum for installation only work and on new builds with Nexus.

Contracts and recent wins

Everwarm’s main activity is the improvement of energy efficiency of properties, mainly in social housing. The funding comes mostly from energy suppliers who have obligations to reduce carbon emissions, which can be done effectively by reducing usage, through energy saving measures. Sureserve’s Everwarm operates in Scotland mainly through a 33.3% share in Warmworks along with its JV partners Energy Saving Trust and Changeworks. In Wales, the main JV partner is Energy Saving Trust. Everwarm carries out the division’s work on ECO3 alone. Recent contract wins include:

Flagship £50m two-year contract extension of the Warmworks joint venture with the Scottish Government to 2022;

£1.9m contract extension with Glasgow City;

£1.7m external wall insulation (EWI) contract with Fife in Kirkcaldy;

£1.2m EWI contract with East Lothian Council;

£2.1m three-year contract with Tollcross Housing; and

£1.8m in insulation measures for Waverly Housing.

In addition, Everwarm has been active in winning small contracts in battery storage and electric vehicle charging for clients. These are small scale at present but are providing useful experience and reference sites. The business will require investment to scale up in these new areas and at present smart meters represent the best near-term opportunity from what we observe.

Providor is at the forefront of the efforts to install smart meters throughout the UK. It is one of the few operators capable of managing a national rollout of smart meter installations with some 300 trained installers. The company has made a significant investment in training operatives in this area, much of which was ahead of the pace in the market. It acts as an installer and maintainer of meters.

Introduction and acceptance of SMETS2, the standard for meter communications, is opening up the market. The deadline to install smart meters in 85% of homes has been extended to 2024. This will create a smoother pattern of installation for the 30 provider operatives that should aid effective use of engineering resource as, to date, it has tended to be suboptimal and therefore not generate adequate returns.

Providor recently won a contract with Octopus Energy for smart metering delivery worth up to £9.4m over an initial 18-month term, which was followed by a £1.7m asset management contract with the same customer. The business also won a contract with iSupply that points to a maximum value of £20.6m by the end of 2021 for smart meter installation and asset management. The pace of installations is dependent on the supplier’s ability to get permission for conversion to a smart system from the dwelling/property owner.

Outlook: Progress depends on government’s drive to increase deployment

For Everwarm the outlook depends on the speed at which ECO3, Warmer Homes Scotland and Arbed can ramp up their spending. All three play firmly into the government’s agenda of climate change and are therefore likely to be improved. But changes in each scheme had an impact on the FY19 outturn. Each of them is expected to be more settled in the near term and volumes will rise in the current financial year.

Providor’s progress seems more assured in the midterm as a realistic timetable is now in place for the roll out of smart meters. The rate of progress depends on the ability of the energy suppliers to convert existing customers. Providor is looking at developing faster in other market segments, such as new build and in installation and asset ownership, but, as yet, we understand that no decision has been made.

Management: Changes in 2019

There were changes to the management team in 2019. Peter Smith was appointed CFO in July 2019. The departure of COO Michael McMahon in October 2019 for personal reasons was announced, with Executive Chairman Bob Holt assuming Michael’s duties. Biographies of the executive team are on page 12.

The non-executive team also had changes. In March 2019 Christopher Mills, CEO of Harwood Capital, was appointed as a non-executive director. Harwood is the largest single shareholder in Sureserve. Mr Mills acts as a NED at a number of other listed companies, including Augean, EKF Diagnostics, Ten Entertainment Group and MJ Gleeson.

There are two other NEDs. Robert Legget came onto the board in April 2016; he is chair at Progressive Value Management, which specialises in creating value for investors in poorly performing entities with illiquid shareholdings. Derek Zissman was appointed in November 2017, having spent much of his career at KPMG; he is chair of the audit committee and director of several private companies.

New management incentive scheme approved at AGM

With the former Lakehouse Special Incentive Plan not vesting, two new incentives plans, a long-term incentive plan (LTIP) and Special Incentive Award Plan (SIAP) were proposed and approved at the AGM. The two schemes allow Mr Holt the option to acquire 1.9m shares in Sureserve. The SIAP terms effectively create increasing incentives provided the share price of Sureserve is above 40p; the maximum multiplier comes in at a share price of 70p or above.

Sensitivities: Government policy rollout key

We would highlight two key areas that would potentially affect our investment case for Sureserve:

Roll out of government led initiatives. A core driver of Sureserve’s operations is the regulatory and legislative framework. We have highlighted that we expect energy efficiency to continue to grow in importance as the UK moves towards its 2050 zero carbon target. The success with which these policies are deployed does create some uncertainty. ECO3 started in October 2018 but has struggled due to lack of clarity around delivery rules and the imposition of standards that are difficult to meet. The smart meter rollout has been delayed, as we explained on page 7.

Claims from the divestment of the Construction and Property Services divisions. The divestment was complete 17 August 2018. Lakehouse Contracts, the construction division subsequently went into administration and was liquidated on 6 August 2019. Mapps Group, which acquired Lakehouse Contracts and Fosters Property Maintenance, went into liquidation post Sureserve’s 2019 year-end. Sureserve has provisions for liabilities relating to the disposal of £0.6m, net of tax of £0.2m in the 2019 accounts. In addition, the group has contingent liabilities for group guarantees and bonds for historic projects in the construction division of £5.4m, with cash held in escrow to fund these guarantees and bonds. To date no claims have been received.

Valuation: Fair value estimate of 65p

In our 19 November 2019 note, we introduced our sum of the parts valuation. The methodology and choice of comparators has not changed. We update our valuation noting the following changes:

We use our 2020e divisional estimates following the reporting of FY19 numbers. We have apportioned depreciation and amortisation to the two divisions based on revenues. The respective divisional EBITDA is shown in Exhibit 5.

The peer group multiple for the compliance division has increased from 9.9x FY1 EV/EBITDA in our last report to 11.8x. This is largely due to the improved rating of Mears. We continue to exclude Bilby as there is no consensus data available.

We have not changed our Energy Services multiple as no new data has been released.

Central costs have increased from our FY estimate of £2.7m to our estimate of £3.6m for FY20e

Exhibit 5: Sum of the parts valuation suggests EV of £110.6m

£m

2020e EBITDA (£m)

EV/EBITDA (x)

EV (£m)

Compliance 

 

10.7

11.8

125.4

Energy Services

 

5.3

6.3

33.7

Total 

 

 

 

159.1

Central costs 

3.6

 

13.5

48.5

2020e EBITDA

11.8

 

 

 

Central costs/2020e EBITDA

30%

 

Calculated enterprise value

 

 

 

110.6

Current enterprise value

 

 

 

87.7

% discount to calculated value

 

 

21%

Source: Edison Investment Research, Refinitiv

Exhibit 6: Peer group valuations – multiples have expanded across the board post the UK election result.

Company

Market cap
(£m)

Share price
(p)

FY1 P/E
(x)

FY2 P/E
(x)

FY1 EV/EBITDA
(x)

FY2 EV/EBITDA
(x)

Sureserve

80.2

45.5

9.9

8.9

7.1

6.1

Marlowe

222.0

473.0

22.2

18.3

15.2

12.9

Mears

340.0

315.0

9.4

9.1

8.3

8.1

Source: Edison Investment Research, Refinitiv. Note: Prices as at 28 January 2020.

Financials: Scope to grow in 2020 and beyond

2019 results ahead of expectations

Following the divestment of the Construction and Property Services divisions, we have been cautiously optimistic that the more focused operations that are underpinned by strong repeating demand would start to see improving financial results. Having already upgraded our estimates in November 2019, it was extremely encouraging to see the group deliver results ahead of our 2019 estimates, beating divisional revenue (£212m actual vs £205m estimate), EBITA margin, EBITA and overall group EPS (4.4p vs 4.2p) estimates. Net debt also came in lower than the £7.6m previously guided to. As well as the strong operational performance, we liked the robust cash generation, the increase in dividend from 0.25p to 0.5p and that for the second year running the group was carbon neutral.

2020e scope for further growth and pay down of debt

The group starts FY20 with an order book of £333m. This effectively means that c 72% of FY20 revenues are already committed, c 50% for FY21e and c 25% for FY22e. A mild winter at the start of FY20 provides some comfort that the margin improvement in the gas compliance division seen in 2019 will be maintained. In addition, we expect the group to benefit from:

improved performance from the larger Everwarm framework contracts, which have moved from mobilisation to delivery,

resolution of the ECO3 issues that affected Everwarm’s mix in 2019,

continued growth in the smart metering business, and

further operational improvements in some of the gas compliance businesses through benchmarking and a turnaround in the lifts business.

Management has commented that it is comfortable with the c 10% earnings growth expectations and would expect further progress in paying down debt by the end of FY20 (we currently forecast net debt at £1.4m).

Exhibit 7: Financial summary

 

£m

 

2017

2018

2019

2020e

2021e

Year end 30 September

 

 

IFRS

IFRS

IFRS

IFRS

IFRS

INCOME STATEMENT

Revenue

 

 

181.5

190.8

212.1

230.2

241.9

Cost of Sales

(154.5)

(163.4)

(179.2)

(196.0)

(206.9)

Gross Profit

27.0

27.4

32.9

34.2

35.0

EBITDA

 

 

9.0

9.2

10.5

12.4

14.3

Operating Profit (before acquisition amort. and except).

7.4

8.0

9.4

10.4

11.0

Exceptionals and amortisation of acquired intangibles

(11.0)

(4.6)

(3.0)

(1.7)

(0.3)

Share-based payments

0.0

0.0

0.0

0.0

0.0

Reported operating profit

(3.6)

3.4

6.4

8.9

11.1

Net Interest

(2.0)

(1.5)

(1.1)

(0.6)

(0.3)

Exceptionals

0.0

0.0

0.0

0.0

0.0

Profit Before Tax (norm)

 

 

5.4

6.6

8.3

10.0

11.2

Profit Before Tax (reported)

 

 

(5.6)

1.6

4.9

7.7

9.2

Reported tax

0.9

(0.8)

(1.2)

(1.9)

(2.1)

Profit After Tax (norm)

6.4

5.8

7.1

8.1

9.0

Profit After Tax (reported)

(4.6)

0.8

3.8

5.8

7.0

Minority interests

0.0

0.0

0.0

0.0

0.0

Discontinued operations

4.6

(11.5)

0.8

0.0

0.0

Net income (normalised)

6.4

5.8

7.1

8.1

9.0

Net income (reported)

0.0

(10.7)

4.6

5.8

7.0

Average Number of Shares Outstanding (m)

157.5

157.5

158.0

158.9

158.9

EPS (p)

 

 

2.7

3.2

4.5

5.1

5.7

EPS - normalised (p)

 

 

2.8

3.4

4.5

5.1

5.7

EPS - basic reported (p)

 

 

0.0

(6.6)

3.2

4.0

5.5

Dividend per share (p)

0.50

0.25

0.50

0.50

0.75

Revenue growth (%)

(44.5)

5.1

11.2

8.6

5.1

Gross Margin (%)

14.9

14.3

15.5

14.8

14.5

EBITDA Margin (%)

5.0

4.8

4.9

5.4

5.9

Normalised Operating Margin

4.1

4.2

4.4

4.6

4.7

BALANCE SHEET

Fixed Assets

 

 

57.0

50.2

47.1

44.7

43.5

Intangible Assets

51.4

47.9

44.5

42.2

40.2

Tangible Assets

1.9

1.5

1.3

1.3

2.6

Investments & other

3.7

0.9

1.2

1.2

0.7

Current Assets

 

 

96.6

49.3

47.6

50.5

57.7

Stocks

4.5

4.2

3.1

3.3

3.5

Debtors

65.4

42.6

42.1

43.7

44.7

Cash & cash equivalents

26.1

1.7

2.5

3.5

6.0

Other

0.6

0.8

0.0

0.0

3.5

Current Liabilities

 

 

(72.0)

(57.4)

(37.4)

(37.6)

(39.5)

Creditors

(71.0)

(39.3)

(36.7)

(36.8)

(38.7)

Tax and social security

0.0

0.0

(0.2)

(0.3)

(0.3)

Short term borrowings

(0.2)

(13.0)

(0.1)

(0.1)

(0.1)

Other

(0.9)

(5.1)

(0.4)

(0.4)

(0.4)

Long Term Liabilities

 

 

(31.3)

(3.0)

(13.0)

(7.8)

(3.8)

Long term borrowings

(27.2)

(0.1)

(9.8)

(4.8)

(1.8)

Other long-term liabilities

(4.1)

(2.9)

(3.2)

(3.0)

(2.0)

Net Assets

 

 

50.2

39.1

44.3

49.9

57.9

Minority interests

0.0

0.0

0.0

0.0

0.0

Shareholders' equity

 

 

50.2

39.1

44.3

49.9

57.9

CASH FLOW

Op Cash Flow before WC and tax

9.0

8.9

10.2

12.4

14.3

Working capital

5.7

(6.4)

(1.1)

(2.1)

(3.0)

Exceptional & other

(1.3)

(8.2)

(3.6)

0.5

0.5

Tax

0.7

(0.2)

(0.0)

(1.9)

(2.1)

Net operating cash flow

 

 

14.0

(5.8)

5.5

9.0

9.7

Capex

(0.9)

(0.4)

(0.4)

(1.2)

(2.4)

Acquisitions/disposals

9.1

(1.6)

0.4

0.0

0.0

Net interest

(1.4)

(1.1)

(0.9)

(0.9)

(0.9)

Equity financing

0.0

0.0

0.0

0.0

0.0

Dividends

(0.8)

(0.8)

(0.4)

(0.8)

(0.8)

Other

(0.3)

(0.0)

(0.3)

(0.0)

(0.0)

Net Cash Flow

19.8

(9.7)

3.8

6.1

5.6

Opening net debt/(cash)

 

 

21.0

1.3

11.4

7.4

1.4

FX

0.0

0.0

0.0

0.0

0.0

Other non-cash movements

0.0

(0.4)

0.1

(0.1)

0.0

Closing net debt/(cash)

 

 

1.3

11.4

7.4

1.4

(4.2)

Source: Company data, Edison Investment Research

Contact details

Revenue by geography

Unit 1
Yardley Business Park
Luckyn Lane
Basildon
Essex SS14 3BZ

Contact details

Unit 1
Yardley Business Park
Luckyn Lane
Basildon
Essex SS14 3BZ

Revenue by geography

Management team

Executive Chairman: Robert Holt OBE

CFO: Peter Smith

Mr Holt was appointed in July 2016. He brings industry experience and is overseeing the turnaround in Sureserve’s operations. He is also the non-executive chair at Totally.

Peter Smith was appointed to the board in July 2019. This is his first listed company board role, but he has extensive experience in industrial support services at a divisional level including the finance director of Mitie’s Cleaning and Environmental Services division.

Management team

Executive Chairman: Robert Holt OBE

Mr Holt was appointed in July 2016. He brings industry experience and is overseeing the turnaround in Sureserve’s operations. He is also the non-executive chair at Totally.

CFO: Peter Smith

Peter Smith was appointed to the board in July 2019. This is his first listed company board role, but he has extensive experience in industrial support services at a divisional level including the finance director of Mitie’s Cleaning and Environmental Services division.

Principal shareholders

(%)

Harwood Capital and North Atlantic Smaller Companies Trust

19.15

Estate of Steve Rawlings

11.05

Slater Investments

10.15

Downing LLP

5.93

Legal & General Investment Management

5.60

Michael McMahon

3.47

Carol King

3.39

Sean Birrane

3.05

Companies named in this report

Marlowe, Mears, Bilby, Smart Metering Systems, Fulcrum Utility Services, Schneider


General disclaimer and copyright

This report has been commissioned by Sureserve Group and prepared and issued by Edison, in consideration of a fee payable by Sureserve Group. Edison Investment Research standard fees are £49,500 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the Edison analyst at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2020 Edison Investment Research Limited (Edison). All rights reserved FTSE International Limited (“FTSE”) © FTSE 2020. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a) (11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

  

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

1,185 Avenue of the Americas

3rd Floor, New York, NY 10036

United States of America

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

1,185 Avenue of the Americas

3rd Floor, New York, NY 10036

United States of America

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

More on Sureserve Group

View All

Latest from the Industrials sector

View All Industrials content

Research: Investment Companies

CVC Credit Partners — Actively working on credit opportunities

CVC Credit Partners European Opportunities (CCPEOL) aims to achieve a blend of capital growth and income (it targets gross total returns pre fees of 8–12% pa, with c 5pp from income). It maintains two pools of assets – performing credit with assets acquired close to par and credit opportunities consisting of discounted assets. CCPEOL’s one-year NAV total return (to 10 January) was a modest 3.4% for the sterling shares and was assisted by positive returns in November and December. Throughout most of the year, performance was driven by the performing credit bucket. In turn, credit opportunity returns were muted as the company was working on a number of restructuring processes that we understand started to bear fruit at the end of 2019.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free