MyBucks — Emerging market fintech

Last close As at 27/03/2024

0.00 (0.00%)

Market capitalisation

Research: Financials

MyBucks — Emerging market fintech

Founded in 2011, MyBucks (MBC) has been profitable at the operational level since its second year of operations, providing microloans via the internet primarily to low- and middle-income customers in sub-Saharan Africa. With smartphone ownership ahead of bank account penetration in many countries in the region, MBC seeks to use the internet to gain access to a large population with an increasing demand for small loans and other financial services. It has recently expanded into Australia and a deal with Opportunity International will provide access to new African markets too.

Analyst avatar placeholder

Written by

Financials

MyBucks

Emerging market fintech

Financials

Scale research report - Initiation

07 April 2017

Price*

€15.10

Market cap

€176m

*Price as at 5 April 2017

Share price graph

Share details

Code

MBC

Listing

Deutsche Börse Scale

Shares in issue

11.7m

Last reported net debt at end Dec 2016 (€m)

65.1

Business description

MyBucks is a Luxembourg fintech company listed in Frankfurt. It provides unsecured loans, banking solutions and insurance to consumers and SMEs in 11 African and two European countries and Australia. It uses AI technology to assess creditworthiness and is fully integrated with local banking systems.

Bull

Large target market with mobile and internet penetration well ahead of traditional banking.

Well-capitalised and with new and pending banking licences.

Proprietary AI and integration with local government and banking systems.

Bear

Sub-Saharan Africa is arguably at higher risk from financial and political shocks than more developed markets.

Competition from major incumbents, charities and other fintech companies.

Limited free float of 19.3%..

Analysts

Julian Roberts

+44 (0)20 3077 5748

Andrew Mitchell

+44 (0)20 3077 5700

Founded in 2011, MyBucks (MBC) has been profitable at the operational level since its second year of operations, providing microloans via the internet primarily to low- and middle-income customers in sub-Saharan Africa. With smartphone ownership ahead of bank account penetration in many countries in the region, MBC seeks to use the internet to gain access to a large population with an increasing demand for small loans and other financial services. It has recently expanded into Australia and a deal with Opportunity International will provide access to new African markets too.

Strong first half

The completed acquisition of four banks from Opportunity International in H117 has marked a step change in the business, enlarging the loan book (H117 €77.2m from €41.2m at 30 June), increasing access to funding through customer deposits (13% of funding at 31 December vs 1% at 30 June 2016) and giving MBC a presence in three new territories (with two more pending). The core GetBucks lending products will still account for the majority of revenues (95% in FY16), but the opportunity to cross-sell insurance and banking products has grown markedly with the acquisition.

Long-term drivers of the business

MBC’s core markets are 11 sub-Saharan African countries, which accounted for 84% of assets, 94% of revenues and all profits after tax in H117. These have a combined population of c 300m that is young, becoming better off, and still lacking broad and simple access to financial services. These drivers are likely to persist for the foreseeable future, offering a significant opportunity for providers that can successfully manage the risks and overcome the challenges of operating in an area with insufficient traditional financial infrastructure. Although there are many microlending operations, charitable and for-profit, operating in the region, MBC is differentiated by its artificial intelligence-driven credit scoring platform, its banking experience across different markets and the ability these bring to offer a service quickly, efficiently and with appropriate risk management where others cannot.

Valuation: Early days

While there are no earnings forecasts currently available, MBC’s early stage of development would make these less reliable than for a mature company, and book value may be a better guide. MBC currently trades at a similar multiple of book value (c 5x) to German-listed fintech peers, suggesting the market expects continued growth.

Historical financials

Year
end

Revenue
(€m)

PBT
(€m)

EPS
(c)

DPS
(€)

P/E
(x)

Yield
(%)

06/13

3.1

(1.4)

N/A

0.0

N/A

N/A

06/14

13.0

3.3

N/A

0.0

N/A

N/A

06/15

31.3

5.7

33.42

0.0

45.2

N/A

06/16

38.9

0.9

(6.44)

0.0

N/A

N/A

Source: MBC data. Note: MBC listed in June 2016.

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.

Company description: Virtual banking

Central to MBC’s investment case is its use of technology to overcome barriers that prevent the provision of traditional banking and credit services to a large market in sub-Saharan Africa. The same technology also provides opportunities for MBC in the developed world. Traditional banks need expensive infrastructure to house their operations and execute some transactions; this can be hard to establish and to staff, especially in parts of the developing world. Where there is demand for microloans (generally defined as under c €500 and for less than a year), the cost and inaccuracy of traditional methods of credit rating and fraud prevention may prohibit profitable lending.

MBC uses mobile technology to access markets with low penetration of formal financial services, but where people do have mobile access to the internet. Its products include lending, insurance and banking and it also provides credit reports with education features, financial budgeting and emergency insurance cover. All products and services are designed to be user-friendly and highly accessible via the web. Proprietary artificial intelligence (AI) enables quick credit assessment and the approval of loans within 15 minutes of application. The products are offered under three brands (GetBucks, GetSure and Opportunity Bank) and the company reports under three geographic segments as shown in Exhibits 1 and 2.

Exhibit 1: Revenues by segment at 31 December 2016

Exhibit 2: Assets by segment at 31 December 2016

Source: MBC data

Source: MBC data

Exhibit 1: Revenues by segment at 31 December 2016

Source: MBC data

Exhibit 2: Assets by segment at 31 December 2016

Source: MBC data

Timeline

Before looking at the products and funding sources in more detail, it is useful to explain the development of MBC and look at two recent acquisitions that have expanded the reach and funding base of the company.

It was founded in 2011 and has been profitable at the operating level since 2013. The original holding entity was GetBucks Mauritius, which traded in South Africa via a licence agreement with a subsidiary there. From 2011 to 2015, the offering was extended to other sub-Saharan African countries and then to Spain and Poland in 2014 and 2015. MBC listed in Frankfurt in June 2016, moving to the Scale segment in March 2017. In 2016, the company entered into talks with Opportunity International, a philanthropic microfinance NGO that aims to reduce global poverty. Opportunity had established six banks in sub-Saharan Africa in the first half of the decade and entered a share purchase agreement to sell them to MBC in 2016, for a consideration totalling c €6.8m so far. As a result, Opportunity became a shareholder of MBC and is represented on the boards of both MBC and the six banks. It will also contribute funding to those banks to enable continued social impact. The acquisition widened MBC’s client base, increased its access to capital and enlarged its geographic footprint significantly, while bringing MBC’s technology and operational expertise to the banks. MBC has gained two banking licences, two microfinance institutions and a presence in three new countries (Mozambique, Tanzania and Uganda). The acquisitions of Opportunity’s Ghanaian and Malawian banks are pending regulatory approvals in those countries and are expected to be completed in the current half year. So far the total consideration paid for the acquired entities amounts to $3.8m in cash and 150,000 shares in MBC. Further adjustments to the consideration are expected to be minimal and the company may recognise a bargain purchase gain at the next reporting date on revaluation of the acquired assets. The acquisition boosted the loan book considerably (Exhibit 3).

Exhibit 3: Net loan book progression

Source: MBC data, Edison Investment Research

MBC’s presence in Australia is through Fair Go Finance (Fair Go), of which it acquired 75% in January 2017. Fair Go is a microfinance and digital financial services provider that had a gross loan book of c €7m and revenues of c €3m in the financial year to 30 June 2016. The consideration of A$3m was paid in shares (117,613 at a price of €17.70 per share and an exchange rate of A$1.44/€).

Products, brands and territories covered

GetBucks is the leading product consisting of short-term consumer and SME loans, both instalment (6-60 months at c 25% to 40% interest, mainly to government and blue-chip company employees) and single payment (1-6 months at c 20% interest), which have other services attached including budgeting tools and credit reports. GetBucks loans are available in Botswana, Kenya, Malawi, Namibia, Poland, Spain, South Africa, Swaziland, Zambia and Zimbabwe. Loans range from €50 to €12,500, with an average of c €200 and a tenor of six months.

GetSure insurance products provide credit, legal, medical and funeral cover, again to consumers and small businesses. GetSure is available in Botswana and South Africa.

Opportunity Bank (powered by MBC) offers savings accounts, mobile transactions, transaction cards and other financial solutions. Customers also have access to dashboards providing information on their banking, credit and insurance portfolios. The brand currently operates in Kenya, Mozambique, Tanzania and Uganda.

Funding

MBC has increasingly diverse funding, including bank debt and deposits taken through its banking operations and funding from shareholders and related parties, summarised in Exhibit 4.

Exhibit 4: Sources of funding (€m)

30 June 2016

31 December 2016

Increase

Shareholders and related parties

26.9

45%

33.7

34%

1.25x

Bank and other borrowings

31.9

54%

53.0

53%

1.66x

Deposits

0.4

1%

12.9

13%

33.28x

Total

59.2

99.7

1.68x

Source: Company data

The acquisition of the Opportunity banks has given MBC access to considerably more customer deposits funding, changing the composition of liabilities materially.

Fintech platform

MBC’s products are designed for people who are underbanked and therefore have no credit scores or access to lending. MBC’s ability to provide these services is based on its proprietary credit decision platform, Jessie, and Watson, the fraud detection system. These form a key part of the wider fintech platform, called Fincloud. Essentially the platform receives data from a variety of sources, including the applicant or customer’s own devices, network operators, banks, government departments, credit agencies and employers, and uses them to inform the two AI platforms and to help provide management information and data for the customer’s dashboards.

Jessie uses 45 data features (comprising thousands of individual data points) to build a picture of an individual’s spending and earning history and habits, and Watson compares the applicant’s previous behaviour with that of known fraudsters to provide a fraud risk rating. Both are able to use the records on applicants’ mobile devices, which often contain detailed records of spending and earnings. Jessie is used to predict a probability of default for each applicant for a given range of rates, loan amounts and repayment profiles, and enables MBC to offer an applicant the products that best suit MBC’s risk appetite, with a trade-off between sales and collections: higher sales means taking on more risk and usually equates to lower collection rates, and vice versa. This enables accurate credit scoring and helps MBC to effectively set a default rate that management expects to maximise profitability. This is c 7% (the default rate was 7.12% in H117).

The level of detail also enables MBC to set direct debit collection dates soon after an applicant is paid by their employer and before they typically start to spend their wages, and to do so automatically. The automation of the process makes it very fast, with disbursement possible within 15 minutes of application. Both Watson and Jessie learn from experience, increasing the accuracy of their prediction and the ability of MBC to provide sustainable returns, as well as helping keep collection rates high. The MBC app can prompt and remind people of payments when they are due, if collection at source is not available.

Collections

A successful applicant will be sent their funds quickly, and in most territories repayments can be taken from their salary at source. Where collection at source is not possible, prompts can be sent to the customer, and if necessary external collection agents are employed. MBC’s debt collection software is again proprietary, and based on Microsoft.Net technology. It optimises collection timing to suit the customer and the company, making collection efficient, despite the markets it operates in, and encouraging loyalty. An analysis of impairments is given on page 7.

Strategy: Use technology to overcome obstacles

Sub-Saharan Africa in particular offers opportunities for virtual banking because the infrastructure challenge faced by traditional, bricks-and-mortar banking makes establishing a presence in some areas difficult, and hard to justify financially given the banking needs of the population. World Bank data indicate that 34.2% of sub-Saharan Africans in developing countries had bank accounts in 2014, up from 23.9% in 2011, but the percentage whose account was at a financial institution only rose from 23.9% to 28.9%, indicating significant growth in the non-institutional sector. Mobile accounts make up over one-third of all accounts and although older data is not readily available, the rise of transaction services such as M-PESA1 and companies like MBC suggest that this sector has seen considerable growth. With a platform in place and mobile telephone coverage relatively extensive compared with other infrastructure, MBC is well placed to grow.

M-PESA is a mobile money transfer and microfinancing service provided by Vodafone. It launched in Kenya in 2007 and has been highly successful, with c 25m accounts in Kenya and Tanzania by 2017, as well as large numbers in other non-African emerging markets. It provides easy access to financial services to people beyond the reach of traditional banking infrastructure, but who do have mobile telephones. Pesa means money in Swahili.

It intends to do this both organically and by acquisition, expanding its customer base in territories where it already has a presence and moving into new ones. Management also continually assesses the need for new products and looks to cross-sell its existing offering. The principles of management’s strategy are to provide simple and user-friendly products that are delivered quickly, with dashboards, education and budget planning tools make the customer more engaged and encouraging loyalty; as well as attract new clients, using the scalable Fincloud platform and flexible AI credit and fraud checking processes.

So far, MBC has only served 0.1% of the population in its areas of operation. The opportunity to grow by gaining both market share and as the banking market grows is significant.

New products expand the offering and MBC’s potential market: Haraka (meaning quickly in Swahili) was launched in Kenya, making loans of €4 to €40 via mobile phone. Applicants need a Facebook and an M-PESA account, which are mined for credit data, and can apply for larger loans on repayment of their previous loans. The app was downloaded 20,000 times within two months of launch. MBC, along with its partner, Opportunity International, is looking at possibilities to expand in the education and agriculture sectors.

Recent newsflow and upcoming catalysts

MBC reported its H117 results on 3 March 2017, showing an operating profit of €10.2m, which represents almost 90% of the operating profit for all of FY16 (€11.4m), and management expects to report earnings above previous levels for the financial year as a whole. The company has also recently expanded into Australia and has several acquisitions (including two banks in Ghana and Malawi) and applications for banking licences pending. All of these should enhance earnings in the medium term and the full year results can be expected to reflect how successful these and recent developments have been.

Market overview

Microfinance is a highly fragmented market with large numbers of charitable and philanthropic providers in Africa, as well as local institutions in all countries that will make small loans, payday lenders, and also some online and fintech competitors. Market dynamics vary considerably from country to country for a variety of reasons, which include:

Culture: some areas have a long tradition of collective saving, for instance.

Interest rates, inflation and foreign exchange: parts of Mozambique largely use the rand, for instance, and Zimbabwe is theoretically a dollar economy.

Local regulations: these may require a bricks-and-mortar presence to have a lending or banking licence.

General market development: in South Africa, banking penetration and microfinance competition is relatively advanced, whereas MBC has much less competition in Malawi, Swaziland, Zambia and Zimbabwe.

As well as philanthropic lenders, mainstream commercial banks are moving into microfinance and many have launched mobile banking products. In Europe and Australia, payday lending is common, but we would highlight a few companies that target similar markets to MBC:

Atlas Mara, a UK-listed bank founded with the intention of becoming a leading financial institution in Africa. As well as more traditional operations, it provides mobile banking and has a presence in six countries in common with MBC: Botswana, Kenya, Tanzania, Mozambique, Zambia and Zimbabwe.

Ferratum is a German-listed mobile consumer lender that concentrates on Europe, competing in Australia, Poland and Spain with MBC.

Kreditech is a German AI-powered credit rating company that aims to improve access to traditional lenders for people with a limited credit history. It provides microloans as well as longer-term and larger ones, pre-paid cards and an e-wallet. It overlaps with MBC in Poland and Spain.

Letshego (meaning support in Setswana) is a Botswanan microfinance provider founded in 1998 and listed in Gaborone since 2002, with a current market cap of c US$500m. It operates in several of the same African markets as MBC. Having started out providing loans to civil servants and taking collections at source, it has expanded to offer a variety of credit products to a broad range of demographics in Africa and is licensed to take deposits in several territories.

The fundamental market driver behind all these companies is that sub-Saharan Africa has a population of c 1bn, which is under-serviced by traditional financial institutions. The provision of credit may help alleviate poverty, and potentially create profits for the providers, on a large scale. Obstacles to the development of financial infrastructure may now be overcome by technology and by the maturing economies of many African countries. The inroads made by services such as M-PESA show what can be achieved, and the size and relative youth of the population mean that the opportunity is both large and likely to be long-lasting.

Management and shareholder structure

Board of directors

MBC has a non-executive board of six led by the non-executive chairman, Gerd Alexander Schütz, plus the chief executive and deputy. The company was founded by the CEO, Dave Van Niekerk, who remains a significant shareholder with 23% of the shares. Short biographies of Mr van Niekerk and his deputy, Tim Nuy, are below. Details of the directors and country and product managers are available on the company’s website.

CEO: Dave van Niekerk Mr van Niekerk founded MBC and has nearly 20 years’ experience in the microcredit industry, having begun at African Bank. He founded Blue Financial in 2001, which listed in 2006 and where he was CEO and chairman until July 2010. As well as his responsibilities as CEO of MBC, he oversees a number of business areas directly, including Technology, Operations, Innovations and Credit.

Deputy CEO: Tim Nuy – Mr Nuy was an investment director at the African Development Corporation (ADC) in Frankfurt from 2011 to 2014 (when he joined MBC). There, he was responsible for acquisitions, disposals and day-to-day operations of the group’s Mauritian entities, including several complex transactions. Among these were the investment in ABC Holdings, the disposal of RSwitch and the takeover by Atlas Mara. Before ADC, he worked at KPMG in transactions and restructuring, and holds a degree in international economics from the University of Maastricht. He is responsible for Risk, M&A and Corporate Finance.

Shareholders and free float

MBC has two shareholders that each own 22.3% of the shares, Tailored Investments and Sunblaze Holdings (through which the Van Niekerk family holds its stake). Escponent Projects holds 17.1%, Redwood Capital holds a further 12.1% and Bluehill Capital has 3.2% (the last two are controlled by Christopher Rokos). Opportunity Inc now holds 3.4% of the shares and shareholders of Fair Go Finance now hold 1.0%, leaving a free float of 18.5%. Members of the management team and all shareholders holding over 10% of the shares have agreed to a lock-up prohibiting them from disposing of their shares before 31 December 2017, meaning that only the free float can be traded before then.

Financials

MBC’s loan book has grown rapidly in recent periods as it has entered new markets and acquired businesses. Exhibits 5 and 6 show the gross loan book split by country at 31 December 2016 and its breakdown by term (at 31 December 2016). The average loan term is currently c six months, and loans support annual revenues of around 100% of the average loan book. Impairment expenses run at c 20% of revenues. Cost and other ratios are discussed in more detail below.

Exhibit 5: Gross loans by country (€m)

Exhibit 6: Loan book by term (%)

Source: Company data at 31 December 2016

Source: Company data at 31 December 2016

Exhibit 5: Gross loans by country (€m)

Source: Company data at 31 December 2016

Exhibit 6: Loan book by term (%)

Source: Company data at 31 December 2016

Income statement

We reproduce a summary income statement in Exhibit 7, showing that revenue has risen every year although profits have fluctuated, mainly as a result of finance costs (operating profit has been more consistently positive). The default rate is managed using Jessie’s actuarial provisioning model, aiming to keep the default rate below 8% and as close to 7% as possible (7.12% in H117). The operating margin was 29% in FY16 and 40% in H117. As banking operations bed in, with licences expected to be granted in Ghana and Malawi in the coming months, underlying margins may settle as the cost base changes less from period to period, and the opportunity to improve profitability by cross-selling will increase.

Exhibit 7: Summary financial data – income statement (€000s)

Year ending

Jun-13

Jun-14

Jun-15

Jun-16

6m to Dec-16

Revenue

3,148

12,982

31,291

38,906

25,700

Loan impairments

(670)

(2,707)

(6,814)

(9,108)

(4,759)

Other income

91

249

406

657

4,982

Operating expenses

(3,324)

(5,963)

(13,370)

(19,057)

(15,743)

Operating profit

(755)

4,561

11,513

11,398

10,180

Operating margin

(24%)

35%

37%

29%

40%

Investment revenue

190

217

872

1,500

859

Finance costs

(841)

(1,498)

(6,699)

(11,948)

(8,190)

Profit before tax

(1,406)

3,280

5,687

949

2,849

Income tax

(164)

(1,099)

(2,352)

(1,596)

(1,340)

Net income

(1,570)

2,181

3,335

(646)

1,509

Non-controlling interest

(49)

632

1,887

1,241

1,064

Profit attributable to shareholders of the parent

(1,521)

1,548

1,448

(1,887)

445

Other comprehensive income (OCI)

FX differences on translating foreign ops

75

(610)

1,622

(4,162)

1,949

FX differences on translating foreign ops (NCI)

(0)

47

(327)

(18)

(121)

Effect of hedges

0

0

15

44

0

Total items that may be reclassified

75

(563)

1,310

(4,136)

1,828

OCI net of tax

75

(563)

1,310

(4,136)

1,828

Net income

(1,570)

2,181

3,335

(646)

1,509

Total Comprehensive income

(1,495)

1,618

4,645

(4,782)

3,336

Non-controlling interests

(49)

679

1,560

1,223

943

Attributable to holders of the parent

(1,446)

939

3,086

(6,005)

2,393

Source: Company data.

Revenue as a percentage of average net loans has reduced from over 130% in FY14 to c 90% in H117, while impairment expenses have remained steady around 20%. Operating expenses rose in relation to revenue in H117 to 61% vs an average of 46% in the previous three full financial years, affected by the Opportunity Banks acquisitions. This may fall again as they are integrated. Finance costs have been c 32% of revenues in FY16 and H117 and this may fall too as the less expensive deposit funding available from the acquired banks comes through.

Exhibit 8: Revenue and net loan book

Exhibit 9: Revenue vs costs

Source: Company data at 31 December 2016

Source: Company data at 31 December 2016

Exhibit 8: Revenue and net loan book

Source: Company data at 31 December 2016

Exhibit 9: Revenue vs costs

Source: Company data at 31 December 2016

Balance sheet

As was seen in Exhibit 4 above, MBC’s funding has historically come mainly from loans, either from shareholders or other related parties. To manage interest rate risk these have mostly been based on fixed rates and where local currency facilities have used a prime rate, shorter-term loans have been used to manage the risk. In H117, the acquisition of the Opportunity banks changed the composition of funding in favour of deposits as noted above, and although the breakdown of the loan book by country at the half-year is not available, it can be expected to diversify further as new territories are added. Impairments have fallen in proportion to the gross loan book in H117, following the Opportunity deal and coverage of non-performing loans had risen from 39% in 2013 and 2014 to 65% in December 2016 (Exhibit 10).

Exhibit 10: Impairments and coverage

Exhibit 11: Loan book by country

Source: Company data at 31 December 2016

Source: Company data at 31 December 2016

Exhibit 10: Impairments and coverage

Source: Company data at 31 December 2016

Exhibit 11: Loan book by country

Source: Company data at 31 December 2016

The progression of the loan book by country to date is shown in Exhibit 11. Impairments as a percentage of net loans vary considerably from country to country, with Spain, South Africa and Kenya having relatively high rates at 71%, 34% and 25% respectively at 31 December 2016; and Botswana, Malawi, Zambia and Zimbabwe having lower ones (all 8 or 9%). The interest rate risk on customer deposits is managed by fixing rates where possible, as with other sources of funding, and the same is true with the interest rate risk on customer loans.

As can be seen from the summary balance sheet in Exhibit 12 below, as MBC has deployed its lending capacity, the ratio of equity to total assets has fallen from 90% at 30 June 2016 to 21% at 31 December 2016. Gearing (net debt to total capital) was 77% at the end of FY15 and has fallen to 65% at 31 December 2016.

Exhibit 12: Summary financial data – balance sheet (€000s)

Jun-13

Jun-14

Jun-15

Jun-16

Dec-16

Goodwill

0

35

897

795

1,853

Property plant and equipment

471

748

720

1,746

4,225

Other intangible assets

218

787

2,440

3,018

9,635

Loans to related parties

0

0

2,847

1,289

2,674

Loans to shareholders

0

0

0

1,623

0

Deferred tax

4

173

1,321

3,410

4,275

Loan book

2,236

6,384

13,475

14,456

27,085

Total non-current assets

2,930

8,126

21,700

26,337

49,748

Loans to related parties

0

0

696

3,014

3,387

Loans to shareholders

429

697

785

202

2,358

Loan book

2,461

8,208

22,724

26,745

50,109

Other receivables

432

3,566

11,373

13,198

26,858

Cash and cash equivalents

1,008

2,614

7,971

18,908

21,702

Total current assets

4,330

15,085

43,548

62,066

104,413

Total assets

7,260

23,210

65,248

88,404

154,161

Loans from related parties

0

0

0

13,771

14,256

Loans from shareholders

0

0

14,608

0

0

Other financial borrowings

0

0

10,617

626

15,956

Other non-current liabilities

27

15

324

120

201

Deposits from customers

0

0

0

70

2,290

Total non-current liabilities

27

15

25,550

14,588

32,703

Loans from related parties

0

242

603

7,641

15,408

Loans from shareholders

188

1,927

3,673

5,535

4,006

Other financial borrowings

75

4,327

16,117

26,143

29,924

Current tax payable

31

622

1,008

2,202

2,344

Trade and other payables

415

1,263

2,811

7,361

16,688

Deposits from customers

0

0

0

319

10,651

Bank overdraft

6

0

3,003

5,125

7,161

Total current liabilities

715

8,381

27,214

54,326

86,183

Total liabilities

742

8,395

52,764

68,914

118,886

Net assets

6,518

14,815

12,484

19,490

32,275

Source: Company data

Valuation

At this early stage, and with new operations being added in every reporting period, valuation is difficult, especially in the absence of forecasts, which would anyway be more uncertain than for mature companies operating in mature markets.

We have compared MBC with a basket of peers with microlending operations in emerging markets as shown in Exhibit 13. Arguably, the closest peer is Letshego, which has a similar footprint and product suite, but which has been established for 20 years and is less technology-led.

Exhibit 13: Peer group comparison

Market cap

P/E (x)

Price/book (x)

Dividend yield (%)

(€m)

2016

2017e

2018e

2016

2017e

2016

2017e

Ferratum

420

38.0

17.6

12.0

5.4

3.8

0.5

1.1

On Deck Capital

312

23.3

1.0

1.3

-

-

Letshego

413

6.5

6.8

7.3

1.2

1.1

7.1

7.3

Capitec Bank

5,776

24.2

18.1

15.0

5.9

4.8

1.5

2.3

Atlas Mara

156

16.4

10.2

4.9

0.3

0.3

-

-

Peer group average

21.3

13.2

12.5

2.8

2.5

3.0

2.1

MBC

176

Loss

N/A

N/A

5.4

Source: Bloomberg, Edison Investment Research. Note: Prices as at 6 April 2017.

Until the recent acquisitions have been fully integrated (and MBC has completed the acquisitions of the Ghanaian and Malawian banks), earnings may not be an especially good guide to value and it will likely be some time before MBC pays a dividend. Although forecasts are not available, on the H117 book value, MBC trades broadly in line with Ferratum, which is also listed in Frankfurt and technology-led, but above the peer average, possibly reflecting the growth potential in the markets it is addressing.

Sensitivities

As has been noted above, MBC’s performance is sensitive to the economic health of the countries it operates in, with the diversity of its geographic presence mitigating risk in any one country, although country and political risks exist in several of its areas of operation. Other factors to consider include currency and interest rate risks, which the company seeks to mitigate by using funding in currencies matched to its assets and by fixing interest rates on both assets and liabilities where possible, as described above.

MBC has access to funding from several sources, including from Opportunity International, which has committed to provide a minimum of $30m to banks to fund financial products, and MBC has also raised €8m from FinTech Group AG. The recent addition of four Opportunity banks has brought considerable customer deposits, and the success of the applications in Ghana and Malawi, together with other organic banking licence applications, would provide further access to deposit funding.

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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisors and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
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.

Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally. 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. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US 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. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and 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 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. This document is provided 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. Edison has a restrictive policy relating to personal dealing. 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. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. 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. 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 (ie 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. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2017. “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.

More on

View All

Latest from the Financials sector

View All Financials content

Research: TMT

EQS Group — Investor relations toolkit

EQS is growing its sales strongly, stimulated by increasing regulation. The new Market Abuse Regulation increases both the scale and complexity of the compliance burden on companies across Europe, boosting sales of INSIDER MANAGER. The consolidation of ARIVA (67% held) technically affected FY16 results, but gives greater benefit in the run-up to the implementation of the PRIIP regulation in January 2018. Growing recurring and repeatable revenues, as well as continuing international expansion, underwrite the 14% top-line growth built into our new FY18 forecast, with the momentum implying that the valuation could have further upside.

Continue Reading

Subscribe to Edison

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

Sign up for free