Solid State — FY17 trading broadly in line

Solid State (LSE: SOLI)

Last close As at 23/04/2024

GBP13.75

10.00 (0.73%)

Market capitalisation

GBP155m

More on this equity

Research: Industrials

Solid State — FY17 trading broadly in line

Solid State has announced that FY17 trading is likely to be broadly in line with market expectations, with delays in antenna projects in Q4 pushing performance to the lower bound of the range. We adjust our estimates slightly downwards and revise our indicative valuation to 390-516p/share. The mean of the lower and upper bounds of our new range is 453p, indicating that Solid State is fairly priced at current levels.

Analyst avatar placeholder

Written by

Industrials

Solid State

FY17 trading broadly in line

Pre-close trading update

Tech hardware & equipment

27 March 2017

Price

438p

Market cap

£37m

Net debt (£m) at end September 2016

0.2

Shares in issue

8.5m

Free float

87.6%

Code

SOLI

Primary exchange

AIM

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(15.1)

(0.6)

21.5

Rel (local)

(16.2)

(4.6)

2.1

52-week high/low

525.0p

292.5p

Business description

Solid State is a high value-add manufacturer and specialist design-in distributor to the electronics industry. It has expertise in industrial/ruggedized computers, electronic components, antennas, microwave systems, secure communications systems and battery power solutions.

Next event

FY17 prelims

4 July 2017

Analysts

Anne Margaret Crow

+44 (0)20 3077 5700

Roger Johnston

+44 (0)20 3077 5722

Solid State is a research client of Edison Investment Research Limited

Solid State has announced that FY17 trading is likely to be broadly in line with market expectations, with delays in antenna projects in Q4 pushing performance to the lower bound of the range. We adjust our estimates slightly downwards and revise our indicative valuation to 390-516p/share. The mean of the lower and upper bounds of our new range is 453p, indicating that Solid State is fairly priced at current levels.

Year end

Revenue (£m)

PBT*
(£m)

EPS*
(p)

DPS
(p)

P/E
(x)

Yield
(%)

3/15

36.6

3.2

37.4

12.0

11.7

2.7

3/16

44.1

4.4**

52.0**

12.0

8.4

2.7

3/17e

39.5

3.1

32.3

12.0

13.6

2.7

3/18e

41.0

3.3

32.8

12.5

13.4

2.9

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments except in FY16. There are no share-based

payments in FY17 or FY18. **Including MoJ settlement and other exceptional items.

Delays in antennae deliveries standard for industry

Discussion with management indicates that the delays in antennae orders relate to delays in some defence programmes being awarded and in some programmes progressing from pilot phases to more extensive roll-out. This unpredictable order pattern is normal for the industry. We note that rest of the manufacturing business performed broadly in line with management expectations while the distribution business was slightly ahead. Given the limited visibility on when some significant programmes will be delivered, we have cut back our FY18 revenue estimate by 9%, PBT by 6%. We note that management has decided to stop development activity on offender monitoring systems. This unit will be treated as a discontinued activity with attributable losses of c £0.5m in FY16.

Order book strong

Orders at the end of February 2017 totalled £18.1m, compared with £16.5m one year previously. Even though some of these orders are for delivery towards the end of FY18/early FY19 and the prior year’s order book excluded c £1m of Creasefield business, this rise is encouraging.

Valuation: Fairly priced at current levels

Our sum-of-the-parts analysis, which looks at both specialist manufacturing and value-added distribution companies, gives an indicative valuation range of 390-516p/share (previously 445-495p) based on target EV/EBITDA and P/E multiples derived using sector averages of 9.8x and 15.7x respectively. The mean of the lower and upper bounds of our new range is 453p, indicating that Solid State is fairly priced at current levels.

Continued development of value-add capability

Solid State is continuing to pursue its strategy of acquisitions, expansion into complementary industry verticals and development of value-added capability. For example, Steatite is three-quarters of the way through a two-year project to develop a pressure tolerant battery pack for deployment in submarine drones. During the summer of 2017, pressure-tolerant lithium sulphur battery packs developed by Steatite will be integrated into two deep-dive vessels that will be used in full open-water trials. The battery packs will significantly improve operating efficiency by extending the distance the drone can cover during an individual dive. The distribution division (Solid State Supplies) has signed a new agreement with industrial and embedded computing platform designer and manufacturer, AAEON Technology. While the provision of off-the-shelf products will form part of the agreement, Solid State Supplies will significantly enhance the value to customers by delivering customised solutions to meet their individual requirements.

Financials

We modify our estimates to reflect:

Delays in antennae programmes during Q417 and the potential for further delays to programmes during FY18, which impacts revenues and profits in both years.

A change in FY18e tax-rate from 15% to 17% to reflect lower level of tax credits.

The possibility that the minor reduction in earnings may result in a slight reduction in dividend payments as management is keen to conserve cash for further acquisitions.

Exhibit 1: Changes to estimates

2016

2017e

2018e

Actual

Old

New

% change

Old

New

% change

Revenue (£m)

44.1

43.6

39.5

-9.5%

45.1

41.0

-9.1%

EBITDA (£m)

5.1

3.7

3.6

-2.9%

3.9

3.7

-4.9%

Pre-exceptional PBT (£m)

4.4

3.2

3.1

-3.3%

3.5

3.3

-5.5%

Normalised EPS (p)

52.0

32.7

32.3

-1.1%

35.1

32.8

-6.6%

DPS (p)

12.0

12.5

12.0

-4.0%

13.0

12.5

-3.8%

Source: Edison Investment Research

Valuation

Exhibit 2: Listed peers

Company

 

Market cap

Current EV/S

Next EV/S

Current EV/ EBITDA

Next EV/ EBITDA

Current P/E

Next P/E

Arotech Corp

 

£67m

1.0x

-

11.9x

-

15.9x

-

Cobham

 

£2,222m

1.6x

1.6x

10.7x

10.0x

18.9x

16.7x

Cohort

 

£179m

1.3x

1.2x

10.4x

9.5x

17.9x

14.6x

Cubic Corp

 

£1,165m

1.1x

1.0x

13.2x

11.1x

48.3x

22.4x

Elbit Systems

 

£3,916m

-

-

-

-

19.7x

17.8x

Kratos Defense & Security Solutions

 

£548m

1.5x

1.4x

19.3x

14.3x

1008.8x

32.5x

Leclanche

 

£109m

4.4x

2.0x

-

804.5x

-

-

Stadium Group

 

£39m

0.7x

0.6x

5.8x

5.0x

9.6x

7.9x

Ultra Electronics Holdings

 

£1,493m

2.2x

2.1x

11.6x

10.7x

15.3x

14.4x

Mean manufacturing companies

1.7x

1.4x

10.6x

9.3x

20.8x

15.6x

Acal

 

£154m

0.6x

0.5x

8.5x

7.1x

12.0x

10.4x

Diploma

 

£1,201m

2.8x

2.7x

15.1x

14.5x

22.5x

21.3x

Mean value-added distributors

1.7x

1.6x

11.8x

10.8x

17.3x

15.9x

Stadium at current price of 460p/share

£39m

1.1x

1.0x

11.8x

11.4x

14.2x

14.0x

Source: Bloomberg, Edison Investment Research. Note: Grey shading indicates exclusion from mean. Prices at 22 March 2017.

A comparison of Solid State’s prospective share price multiples with its listed peers shows it is trading at a discount to the mean of our sample of manufacturing companies and the mean of our sample of added-value distribution companies with regards to most metrics.

Our sum-of-the-parts analysis (Exhibit 3), which is based on the target EV/EBITDA and P/E multiples derived using the peer group averages, gives an indicative valuation ranging from 390p (based on FY18 blended EV/EBITDA of 9.8x) to 516p (based on FY18 blended P/E of 15.7x). The range was previously 445-495p. The mean of the lower and upper bounds of our new range is 453p, indicating that Solid State is fairly priced at current levels.

Exhibit 3: Sum-of-the-parts analysis

Year 2 EV/EBITDA

Year 2 PER

% FY17 profits from Manufacturing

65.5%

% FY17 profits from Distribution

34.5%

Manufacturing multiple

9.3x

15.6x

Distribution multiple

10.8x

15.9x

Weighted value

9.8x

15.7x

Value/share

390p

516p

Source: Edison Investment Research

Exhibit 4: Financial summary

£'000

2014

2015

2016

2017e

2018e

Year end 31 March

PROFIT & LOSS

Revenue

 

 

32,085

36,559

44,100

39,468

41,025

Cost of Sales

(22,729)

(25,396)

(30,072)

(28,473)

(29,432)

Gross Profit

9,357

11,164

14,028

10,995

11,593

EBITDA

 

 

2,809

3,766

5,113

3,577

3,721

Operating Profit (pre amort. of acq intangibles & SBP)

2,461

3,273

4,482

3,170

3,313

Amortisation of acquired intangibles

0

0

0

(200)

(200)

Share-based payments

(235)

(211)

(174)

0

0

Exceptionals

0

0

0

(200)

0

Operating Profit

2,226

3,062

4,308

2,770

3,113

Net Interest

(72)

(48)

(112)

(30)

(10)

Profit Before Tax (norm)

 

 

2,389

3,224

4,370*

3,140

3,303

Profit Before Tax (FRS 3)

 

 

2,154

3,014

4,196

2,740

3,103

Tax

(278)

(122)

(28)

(411)

(528)

Profit After Tax (norm)

2,111

3,102

4,342

2,729

2,776

Profit After Tax (FRS 3)

1,876

2,892

4,168

1,829**

2,576

Average Number of Shares Outstanding (m)

7.4

8.3

8.3

8.4

8.5

EPS - normalised (p)

 

 

28.5

37.4

52.0*

32.3

32.8

EPS - normalised fully diluted (p)

 

 

28.4

36.3

51.2*

32.2

32.7

EPS - FRS 3 (p)

 

 

25.3

34.9

49.9*

21.7

30.5

Dividend per share (p)

8.5

12.0

12.0

12.0

12.5

Gross Margin (%)

29.2

30.5

31.8

27.9

28.3

EBITDA Margin (%)

8.8

10.3

11.6

9.1

9.1

Operating Margin (before GW and except.) (%)

7.7

9.0

10.2

8.0

8.1

BALANCE SHEET

Fixed Assets

 

 

5,995

6,643

6,648

8,401

8,213

Intangible Assets

4,936

5,400

5,283

5,802

5,621

Tangible Assets

1,059

1,243

1,366

2,599

2,593

Current Assets

 

 

15,744

16,142

19,993

15,089

16,577

Stocks

4,575

5,402

5,534

5,623

6,069

Debtors

10,484

9,003

13,465

8,867

9,441

Cash

685

1,738

994

600

1,066

Current Liabilities

 

 

(10,926)

(10,039)

(10,587)

(6,271)

(6,009)

Creditors including tax, social security and provisions

(7,888)

(5,838)

(6,189)

(5,971)

(6,009)

Short term borrowings

(3,038)

(4,201)

(4,398)

(300)

0

Long Term Liabilities

 

 

(405)

(355)

(290)

(290)

(290)

Long term borrowings

0

0

0

0

0

Other long term liabilities

(405)

(355)

(290)

(290)

(290)

Net Assets

 

 

10,407

12,391

15,765

16,929

18,491

CASH FLOW

Operating Cash Flow

 

 

2,214

2,680

1,796

7,870

2,737

Net Interest

(72)

(48)

(112)

(30)

(10)

Tax

(161)

(476)

26

(411)

(528)

Capital expenditure

(305)

(487)

(845)

(800)

(400)

Capitalised product development

(8)

(661)

(36)

(20)

(20)

Acquisitions/disposals

(2,323)

0

(783)***

(1,890)

0

Financing

2,618

(308)

5

0

0

Dividends

(603)

(810)

(991)

(1,015)

(1,014)

Net Cash Flow

1,359

(110)

(941)

3,704

766

Opening net debt/(cash)

 

 

2,304

2,353

2,463

3,404

(300)

HP finance leases initiated

0

0

0

0

0

Other

1,408

0

0

0

0

Closing net debt/(cash)

 

 

2,353

2,463

3,404

(300)

(1,066)

Source: Company accounts, Edison Investment Research. Note: *Including MoJ settlement and other exceptional items. **Including £0.5m loss from Steatite Electronic Monitoring Systems, which is treated as discontinued activity. ***Net of cash acquired with Ginsbury.

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, advisers 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
Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Solid State 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.

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

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, advisers 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
Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Solid State 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.

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

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

More on Solid State

View All

Latest from the Industrials sector

View All Industrials content

Research: Healthcare

Formycon — Surfing the next wave of biosimilars

Formycon is a pure-play biosimilar company focused on third-wave biosimilars (those coming off patent after 2020), an overlooked opportunity for most biosimilar developers. The company has four compounds, two of which are partnered. FYB201 is a biosimilar of Lucentis for neovascular age-related macular degeneration (nAMD) undergoing a global Phase III study; the company is aiming for US and EU launch in 2020 and 2022, respectively, upon patent expiries. FYB203 is a proposed biosimilar of Eylea, also for nAMD, in preclinical studies. Both compounds are partnered in deals worth over €100m and target all available biologics in the nAMD market. The liquidity position at end September 2016 was €19m.

Continue Reading

Subscribe to Edison

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

Sign up for free