Adding value to the fintech portfolio

FinLab 9 September 2019 Update
Download PDF German PDF Download

FinLab

Adding value to the fintech portfolio

Financials

Scale research report - Update

9 September 2019

Price

€17.25

Market cap

€90m

Share price graph

Share details

Code

A7A

Listing

Deutsche Börse Scale

Shares in issue

5.2m

Last reported net cash as at 30 June 2019

€8.2m

Business description

FinLab is an incubator and builder of fintech companies based in Germany. It also has holdings in two relatively mature asset management businesses, Heliad and Patriarch, which gives it stable cash flows and a strong balance sheet. In March 2018, the company expanded its asset management portfolio with EOS VC Fund. It currently has 10 fintech investments.

Bull

Strong balance sheet and stable cash flows.

Exposure to various fintech segments.

FinLab may benefit from current development at Heliad’s largest portfolio company, flatex.

Bear

Small free float and low liquidity.

Fintech investments are inherently high risk and the portfolio is relatively concentrated.

Uncertainties around Heliad future performance.

Analyst

Milosz Papst

+44 (0) 20 3077 5700

Following the high transaction activity in H218, FinLab has focused on value creation within its existing fintech companies. This includes initiating the transformation of Kapilendo into a banking partner for SMEs after the acquisition of wevest Digital in September 2019 and two follow-on funding rounds at Iconic Holding. Despite the c 25% decline in Heliad Equity Partner’s share price in H119, the NAV per share remained broadly stable (€20.21 vs €20.44 at end-2018) due to the positive impact from revaluations in the period. However, we note that Heliad’s share price has rebounded 28% since end-June 2019, presumably driven by stock catalysts at its largest portfolio holding, flatex.

Heliad weakness offset by fintech holdings

FinLab’s diluted EPS increased to €0.84 from €0.31 in H119. This was despite the lack of dividends and performance fees from Heliad Equity Partners, which were more than offset by other income streams, including an undisclosed amount of management fees from the EOS VC Fund launched in March 2018. Importantly, write-ups in unlisted holdings were €3.4m vs €0.9m in H118, driven by the revaluation of Kapilendo and Iconic Holding. The overall result improved to -€0.6m vs -€7.3m albeit once again affected by Heliad’s negative share price development.

Development at portfolio holdings continues

Following the acquisition of ONPEX in February 2019, FinLab’s portfolio consists of 10 holdings vs the maximum targeted size of 12–14. The company continues its value creation efforts across the fintech portfolio as illustrated by the development of its product offering (eg Cashlink), customer base (eg Authada) and partnership network (ONPEX), as well as the completion of new funding rounds (Iconic Holding). In addition, Kapilendo, FinLab’s third largest holding, announced the strategic acquisition of wevest Digital in September 2019 to become a digital banking partner for medium-sized businesses.

Valuation: Trading at a discount to NAV

FinLab’s last reported NAV at end-June 2019 was €20.21 relative to which the shares are trading at a discount of 15%. Heliad Equity Partners is also trading at a discount (c 42% relative to its end-June 2019 NAV). While it is typical for investment companies to trade at a discount, if we valued Heliad at par with its end June NAV, this would translate into FinLab’s current discount of c 23%.

Historical financials

Year
end

Total Income
(€m)

PBT
(€m)

EPS
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/15

6.5

7.1

1.44

0.00

12.0

N/A

12/16

4.9

14.0

2.98

0.00

5.8

N/A

12/17

4.4

14.5

2.85

0.00

6.1

N/A

12/18

4.7

17.1

3.14

0.00

5.5

N/A

Source: FinLab accounts

Edison Investment Research provides qualitative research coverage on companies in the Deutsche Börse Scale segment in accordance with section 36 subsection 3 of the General Terms and Conditions of Deutsche Börse AG for the Regulated Unofficial Market (Freiverkehr) on Frankfurter Wertpapierbörse (as of 1 March 2017). Two to three research reports will be produced per year. Research reports do not contain Edison analyst financial forecasts.

H119 EPS up amid higher revaluation gains

FinLab recorded a diluted H119 EPS of €0.84 compared with €0.31 in H118 (Exhibit 1). As a consequence of Heliad Equity Partners’ weak FY18 results, FinLab did not receive a performance fee or dividend from Heliad in H119 (vs €0.5m and €0.9m in H118, respectively). However, this was more than offset by other income streams from its asset management companies (Heliad Management, Patriarch and EOS VC Fund). As a result, total income increased 4.3% y-o-y to €2.9m. With broadly stable operating expenses, EBIT was €1.2m from €1.0m in H118.

FinLab’s bottom line was assisted by an improved financial result (€3.55m in H119 vs €0.9m in H118), on the back of higher write-ups on the unlisted holdings of €3.4m compared with €0.9m in H118. Based on our discussions with management, we understand that this was due to 1) the revaluation of Kapilendo, triggered by the conversion of its loans at a higher valuation as part of the wevest Digital acquisition; and 2) a new funding round completed by Iconic Holding in January 2019 which resulted in a higher valuation (we outline the transactions below).

As a result, net income was €4.6m compared with €1.6m in H118. At the same time, the c 25% decline in Heliad’s share price in H119 led to a lower revaluation reserve, which was down by €5.2m (after a decrease of €8.9m in H118). Consequently, the overall result was -€0.6m vs -€7.3m in H118.

Exhibit 1: Financial highlights H119

in €000s, unless otherwise stated

H119

H118

change y-o-y

Revenue

723

1,221

-40.8%

Income from investments

1,770

1,210

46.3%

Other operating income

417

360

15.8%

Total income

2,910

2,791

4.3%

Personnel expenses

(1,134)

(1,059)

7.1%

Non-personnel expenses

(621)

(709)

-12.4%

EBIT

1,155

1,022

13.0%

Financial result, of which:

3,546

944

275.6%

Income from the sale of securities and financial assets

274

144

90.3%

Retirement of securities and financial assets

(126)

(128)

-1.6%

Write-ups and write-downs of securities and financial assets

3,360

917

266.4%

Interest and similar income

57

15

280.0%

Interest and similar expenses

(19)

(3)

N/M

EBT

4,701

1,966

139.1%

Taxes on income

(101)

(340)

-70.3%

Net result for the period

4,600

1,626

182.9%

EPS (€)

0.84

0.31

173.3%

Overall result (including change in revaluation reserve)

(621)

(7,278)

-91.5%

Source: FinLab accounts

NAV per share remained broadly stable at €20.21 at end-June 2019 compared to €20.51 at end-March 2019 (down c -1.5%) as the positive impact from the write-ups of non-listed holdings was more than offset by the c 24% share price depreciation of Heliad Equity Partners between March and June this year (the company represented c 15.3% of FinLab’s NAV as of end-June 2019 vs c 19.8% as of end-March 2019). FinLab has achieved an NAV total return (TR) of c 20% pa at end-June 2019 since its establishment (end-2014) while its last 12 months (LTM) NAV TR was 3.6%.

That said, Heliad’s share price rebounded to €4.76 (6 September 2019), close to the end-December 2018 level of €4.79. We believe this is attributable to the c 42% share price appreciation of flatex (formerly FinTech Group) since end-June 2019. The company is Heliad’s main portfolio holding, representing c 61% share of its NAV at end-June 2019 (vs 54% at end-December 2019), according to our calculations. We note that flatex recently initiated a review of strategic options, including the possible sale of the business and the onboarding of new investors. This could potentially represent an exit route for Heliad and (depending on the attractiveness of the actual exit price) translate into a significant disposal gain, which could result in a performance fee and dividend payment to FinLab.

In parallel, Heliad continues the restructuring of its portfolio, which it initiated after management changes in April 2019. In H119, Heliad recorded net income of €0.4m compared with a net loss of €15.8m in H118, largely due to a swing from a net revaluation loss of €12.3m in H118 to net revaluation income of €1.6m. We believe the main contributor was flatex, whose share price increased c 14% in H119.

Fintech holdings scale up

Following the acquisition of ONPEX in February 2019 (see more details in our last update), FinLab’s fintech portfolio consists of 10 holdings. This compares with management’s target of around 12–14 fintech portfolio investments, which is the maximum number of companies FinLab can actively manage at a time. Consequently, even though there is still scope for further transactions (the company had €8.2m in cash on its balance sheet at end-June 2019), the emphasis may gradually shift to value creation in existing holdings rather than portfolio expansion.

In terms of follow-on investments, Iconic Holding closed a seven-digit financing round in January this year in order to further develop and launch its Asset-Management-as-a-Service (AMaaS) platform (see our last update note for more details). Importantly, in July 2019, Cryptology Asset Group provided a further seven-digit million-euro equity amount, which will be used to 1) finance the launch of the AMaaS platform for external crypto asset managers in Q319; 2) introduce Iconic Funds’ offering to institutional and accredited investors in Q319 (the company received regulatory in-principle approvals in July 2019); and 3) bring crypto asset exchange traded products (ETPs) to the European market in Q419.

We note that FinLab’s largest portfolio holdings started to scale up their operations either through geographic expansion or M&A, which remains in line with broader trends observed in more mature fintech market segments, payments/banking and non-banking lending in particular. Deposit Solutions (which represented c 29% of FinLab’s NAV as of end-August 2019) launched Savedo in the first non-EU market (Switzerland) in February 2019 after announcing in November 2018 its plans to enter the US. Moreover, the company strengthened its strategic focus on the core business related to open banking by the disposal of its rental deposit management division Deutsche Kautionspartner to Aareal Bank for an undisclosed amount in June 2019.

Kapilendo expanded its product portfolio after the acquisition of a 100% stake in the banking platform wevest Digital announced in September 2019. Its current SME lending offering will now be extended with issuance of blockchain-based securities as well as digital asset management, including exchange traded funds (ETFs), active portfolio management products, crowdinvesting in German SMEs and real estate, as well as direct corporate investments. Consequently, Kapilendo will transform into a digital banking partner for medium-sized businesses. We note that the issuance of blockchain-based securities is also a core product of another FinLab portfolio holding, Cashlink.

The remaining portfolio holdings continue to market new products, expand their customer base and enter into partnerships. In May 2019, Authada announced that it has launched its onsite customer identification and legitimation application in several German savings banks (Sparkassen) in partnership with S-Markt & Mehrwert. Moreover, as announced in July 2019, the AUTHADA-app will also run on iPhones and be available not only in the Google Play Store but also in the App Store from September 2019 (following the release of the iOS 13 update). Authada states this opens a new market for the company, as iOS users obtain open access to the NFC interface that so far has been available only for a fee. Moreover, Authada expanded its cooperation with comdirect in August 2019, allowing its customers to open current accounts with Authada’s identification solution.

In order to prove the functionality of its offering, Cashlink issued its own blockchain-based digital securities in May 2019 by means of a private placement to professional investors as well as its four existing shareholders: FinLab, Panta Rhei, seed & speed and Deplanis. In March 2019, Vaultoro launched its second product, an online savings account, Bar9, which enables its users to save money in the form of gold. ONPEX has entered into several partnerships with international financial institutions since December 2018.

Valuation

FinLab’s development is driven by its ability to grow its NAV over time. Earnings in any given year can be volatile, being dependent on the timing of revaluations and exits, which are reflected in the income statement on recognition.

The company’s NAV per share remained broadly stable at €20.21 at end-June 2019 vs €20.44 at end-December 2018, while the share price declined c 6% over the six months. FinLab currently trades at a c 15% discount to the end-June NAV. Heliad Equity Partners comprised c 15.3% of FinLab’s NAV as of end-June 2019 and at that date, it traded at a c 42% discount to its end-June (last reported) NAV per share of €6.25. While it is typical for investment companies to trade at a discount, it is instructive to consider the impact on FinLab’s NAV if Heliad’s assets were reflected at NAV. If the discount was removed, FinLab’s NAV (at end-June 2019) would increase to €22.46 per share, which implies the current share price represents a discount to the last reported NAV of c 23%.

If we reflect the share price movements of major listed holdings within Heliad’s portfolio (flatex, MagForce and Elumeo) since end-June 2019 and subsequently remove Heliad’s discount to its end June NAV (ie apply par value), Finlab’s discount is 24%. This is largely a function of the 42% appreciation in the flatex share price since end-June 2019.

Exhibit 2: FinLab’s share price and NAV performance

Exhibit 3: FinLab’s discount/premium to NAV

Source: FinLab, Edison Investment Research

Source: FinLab, Edison Investment Research

Exhibit 2: FinLab’s share price and NAV performance

Source: FinLab, Edison Investment Research

Exhibit 3: FinLab’s discount/premium to NAV

Source: FinLab, Edison Investment Research


General disclaimer and copyright

Any Information, data, analysis and opinions contained in this report do not constitute investment advice by Deutsche Börse AG or the Frankfurter Wertpapierbörse. Any investment decision should be solely based on a securities offering document or another document containing all information required to make such an investment decision, including risk factors. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally.

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 research department of Edison 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 2019 Edison Investment Research Limited (Edison). All rights reserved FTSE International Limited (“FTSE”) © FTSE 2019. “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

The Investment Research is a publication distributed in the United States by Edison Investment Research, Inc. Edison Investment Research, Inc. is registered as an investment adviser with the Securities and Exchange Commission. 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

Share this with friends and colleagues