DATAGROUP — FY21 set to breathe recovery

DATAGROUP (DB: D6H)

Last close As at 19/04/2024

84.10

−0.70 (−0.83%)

Market capitalisation

703m

More on this equity

Research: TMT

DATAGROUP — FY21 set to breathe recovery

After a difficult FY20, DATAGROUP’s earnings are set to recover significantly in FY21, mostly driven by a recovery of earnings in its Financial IT services (FIS) unit, which took a hit in FY20. We believe the M&A-driven business model is intact and an EBIT margin of 9% should be within reach in the medium term. Trading at 27.5x FY21e P/E on consensus estimates, DATAGROUP is valued at a 12% premium to peers.

Edwin de Jong

Written by

Edwin De Jong

Analyst

TMT

DATAGROUP

FY21 set to breathe recovery

IT services

Scale research report - Update

28 January 2021

Price

€58.90

Market cap

€491m

Share price graph

Share details

Code

D6H

Listing

Deutsche Börse Scale

Shares in issue

8.3m

Last reported net debt at 30 September

€63m

Business description

DATAGROUP is an IT outsourcing provider, focused on the German Mittelstand market. It offers the full range of IT services on a modular basis, through its CORBOX ‘cloud enabling platform’. Services include service desk, end-user services, data centre services, application management and SAP services.

Bull

A compelling growth strategy, scaling the business across the Mittelstand sector.

Cloud services business model gives it an advantage over competitors.

Centralised SLA-based approach with a focus on customer satisfaction puts company in a strong position to consolidate a fragmented market.

Bear

Highly exposed to the German economy.

Acquisitions bring risks, but DATAGROUP has a proven track record in integrating acquisitions.

Increased debt levels

Analyst

Edwin de Jong

+31 (0)6 5122 5490

After a difficult FY20, DATAGROUP’s earnings are set to recover significantly in FY21, mostly driven by a recovery of earnings in its Financial IT services (FIS) unit, which took a hit in FY20. We believe the M&A-driven business model is intact and an EBIT margin of 9% should be within reach in the medium term. Trading at 27.5x FY21e P/E on consensus estimates, DATAGROUP is valued at a 12% premium to peers.

FY20 earnings took a hit, but FY21 looks much better

DATAGROUP’s FY20 results (EBT of €6.6m) were affected by disappointing developments at FIS, resulting in a €24.6m hit, of which €12m was from risk provisions with restructuring costs accounting for most of the rest. The adjusted EBIT margin was 5.9% (FY19: 7.7%) with c 17% higher revenues (of which 2% was organic) at €358m. CEO Max Schaber’s comments in the FY20 annual report were optimistic after a very good start to FY21, with strong expectations of increases in profitability reflecting an improved cost situation and efficiency. The turnaround at FIS and improvement at Robotics unit Almato (DATAGROUP Mobile Solutions) are important drivers for this.

Business model intact and 9% EBIT margin feasible

DATAGROUP’s business model of offering a fully outsourced cloud-enabling service-as-a-product contract for German SMEs is fully intact. Demand for these services, which result in recurring revenues, are likely to increase due to the working at home trend, which increases demand for cloud solutions. With (potential) clients now used to virtual meetings, the vital commercial sales process is gaining traction. The business model targets 12–16% revenue growth with 4–6% organic growth and increasing EBIT margins to >9%. This margin ambition will not be achieved in 2022, as previously communicated, but remains the ambition in the medium term and with the ongoing recovery of FIS it seems feasible.

Valued at a premium compared to peers

After the profit warning in early September, DATAGROUP’s shares decreased to below €40, but the share price is now approaching €60. At current consensus estimates, the share is still trading at a premium to peers of 12% on FY21e P/E of 27.5x.

Consensus estimates

Year
end

Revenue
(€m)

EBITDA
(€m)

EPS
(€)

DPS
(€)

P/E
(x)

Yield
(%)

09/18

272.1

34.5

1.6

0.6

37.9

1.0

09/19

306.8

46.9

1.7

0.7

33.7

1.2

09/20

358.2

53.8

0.0

0.7

N/A

1.3

09/21e

399.0

61.1

2.1

0.9

27.5

1.5

Source: DATAGROUP, Refinitiv

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.

FY20 highly affected by M&A and restructuring

On 20 January, DATAGROUP published final FY20 results to end September that were in line with the preliminary results reported on 16 November.

Revenues increased 16.8% to €358.2m. Acquisitions contributed to the bulk (14.8%) of this revenue growth due to the acquisitions of Portavis in March and much smaller Cloudeteer in June. Organic growth for the full year was roughly 2%, which implies a roughly flat H220, affected by the pandemic (H120: 4% organic growth). As DATAGROUP’s project business only accounts for a very small part of revenues, projects postponements had a limited effect.

Despite COVID-19-related delays, especially in H220 and with sales teams unable to visit, or restricted in visiting, (potential) customers since March, DATAGROUP acquired 21 new customers in FY20, which resulted in the c 2% organic growth for the year. The proportion of recurring revenues were 74%, compared to 69% in the previous year.

Operationally, DATAGROUP suffered only a mild effect from the COVID-19 pandemic, with 90% of employees able to work from home and services to clients executed without restrictions. In contrast, DATAGROUP had to take a large charge of €26.6m for its FIS business, of which €12m was risk provisions. Delays, especially because it had to hire ~100 freelancers for more than a year, to help in the transition of FIS clients to DATAGROUP’s standards, were not foreseen.

This negative effect was partially offset by €11.6m bad-will payments from the Portavis acquisition. All in all, EBITDA before risk provisions increased by 14.8% to €53.8m and the EBITDA margin before risk provisions was slightly lower at 15.0%. EBIT before risk provisions slipped by 11.2% to €21.0m from €23.6m in 2019, or a 5.9% margin. Total EBT deteriorated by 69.5% to €9m (was €21.7m in FY19). Net income was €0.2m, compared to €14.5m in FY19, further affected by a high tax rate due to non-taxable expenses in the financial services sector.

Exhibit 1: Key FY20 figures

€000s

FY19

FY20

Change

Revenues

306,765

358,211

16.8%

Services & maintenance

242,500

304,717

25.7%

Trade

63,754

52,899

(17.0%)

Other

512

595

16.3%

Own work capitalised

777

1,743

124.4%

Changes in capitalised contract costs*

14,303

7,274

Total revenues

321,845

367,228

14.1%

Material expenses/purchased services*

105,447

119,143

13.0%

Gross profit

216,398

248,085

14.6%

Personnel expenses*

153,241

187,991

22.7%

Other income

11,102

19,811

78.4%

Other expenses

27,378

26,098

(4.7%)

EBITDA before risk provisions

46,881

53,807

14.8%

EBITDA after risk provisions

46,881

41,807

(10.8%)

Depreciation and amortization

23,255

32,819

41.1%

EBIT

23,626

20,988

(11.2%)

Financial result

(1,936)

(2,375)

22.7%

EBT

21,690

6,613

(69.5%)

Taxation

7,176

6,364

(11.3%)

Net income

14,514

249

(98.3%)

EPS (€)

1.74

0.03

(98.3%)

Source: Company data. Note: *The term ‘capitalised contract costs’ was introduced in FY20. In the previous year, €8.062m was shown under personnel expenses and €6.241m under material expenses.


Financial position challenged

The acquisitions also had a major impact on the balance sheet, especially Portavis. The balance sheet total increased from €320.1m on 30 September 2019 to €385.3m on 30 September 2020, partially driven by higher pension (€35m) and risk provisions (€12m). The latter related to restructuring measures to improve the delays and increased costs related to the integration of new customers in the financial services sector.

The equity ratio fell from 23.1% at end FY19 to 17.2% at end FY20. Adjusted for the effects of IFRS 16, the equity ratio would have been 19.5%. This loan should be repaid by 2022.

For the vast majority of DATAGROUP’s debts, mostly promissory loan bonds, net debt/EBITDA has to be <3.0x. Net debt improved by 4.1% from €65.7m at 30 September 2019 to €63.0m at 30 September 2020 and net debt/EBITDA amounted to 1.3x, compared to 1.4x in the previous year, well within covenants. Given this ratio, DATAGROUP’s financial position should not be a limitation to its acquisitive growth path.

2021 will be strong, but 2022 targets will not be met

Despite a slowdown in large segments of the German economy in the wake of new lockdowns, DATAGROUP reported ‘excellent first months’ with the publication of the annual report, compared with a ‘good start to the new fiscal year’ that was reported in November. The more positive wording in the annual report signals an improving business performance. Almato, which was acquired in 2019, suffered from project postponements and cancellations due to the pandemic, but is also starting new projects again.

Given the intensification of the COVID-19 pandemic, management has indicated that a meaningful forecast for FY21 is not possible. However, the company anticipates moderate growth in revenues and operating profit that should improve strongly given the benefits of experience from the first lockdown and the absence of negative one-offs. The contribution from FIS should improve significantly as results are turning around faster than planned. All subsidiary companies are reporting above budget according to CEO Max Schaber’s comments during the conference call following the publication of the annual report.

The ambition of reaching a 9% EBIT margin by FY22 is out of reach, as already stated with the H120 results. Nevertheless, CEO Max Schaber reiterated in the conference call that the 9% EBIT margin is still a strong medium-term ambition. Given the ongoing recovery at FIS, we believe this aspiration could be within reach.

M&A continues to be an important growth driver

Inorganic growth is an important pillar in DATAGROUP’s strategy and acquisitions, especially of Portavis and 200 employees in March 2020, had a significant impact on DATAGROUP’s results. DATAGROUP also took a 24% stake in much smaller Cloudeteer (29 employees) in June, with the option to acquire the remaining 76%. As this is a minority stake, it is not consolidated in revenues.

According to Max Schaber, DATAGROUP is in discussions with five or six M&A targets of which two are nearing the end. Together these two would add roughly €40m revenues, albeit at higher multiples than DATAGROUP is used to paying. EV/EBIT levels for acquisition targets in the M&A market have increased from a maximum of 4x historically to 5–8x now, reaching double digits for IT security companies, an area where DATAGROUP wants to expand.

Valuation

DATAGROUP is trading at a premium of 12% on consensus FY21e P/E and a discount of 8% on FY21e EV/EBITDA versus its peers. Compared to peers that are more dependent on selling time or projects, DATAGROUP has a much more resilient business model, with a recurring revenue base of over 75%. Furthermore, it has further margin potential, a solid track record of integrating acquisitions, creating cross-selling synergies from upselling additional services and a clear focus on the large German SME sector, which could justify a premium compared to peers.

However, despite the high recurring revenue base, the company has not provided specific earnings guidance given the uncertainty around the new lockdown measures in Germany.

Exhibit 2: Peer group comparison

Market cap

P/E (x)

EV/EBITDA (x)

(local CCY m)

2019

2020e

2021e

2019

2020e

2021e

Allgeier

€234

14.4

8.9

6.8

5.6

4.5

4.0

ATOS

€7162

8.6

9.5

9.0

5.0

6.6

6.3

Bechtle

€7582

44.7

39.2

35.5

24.0

21.3

19.7

Cancom

€1848

35.4

37.3

30.5

11.3

12.8

10.7

CENIT

€117

17.1

N/A

39.2

7.4

14.4

10.1

GFT

€334

16.8

22.4

15.1

9.3

11.0

8.9

QSC

€207

2.8

N/A

N/A

1.2

N/A

24.4

S&T

US$1418

29.0

27.8

21.3

13.0

11.7

9.6

SNP Schneider

€407

N/A

N/A

40.8

26.9

30.6

17.1

All for One Steeb

€293

17.9

27.3

22.6

9.4

8.1

7.3

Peer average

 

20.7

24.6

24.5

11.3

13.4

11.8

DATAGROUP

€491

33.9

47.3

27.5

12.4

12.6

10.9

Premium/(discount)

 

63%

92%

12%

10%

-6%

-8%

Source: Refinitiv. Note: Priced at 22 January 2021. Valuation multiples for DATAGROUP are not calendarised.

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 2021 Edison Investment Research Limited (Edison).

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

1185 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

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 2021 Edison Investment Research Limited (Edison).

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

1185 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 DATAGROUP

View All

Latest from the TMT sector

View All TMT content

Research: TMT

Thin Film Electronics — First product design taped out

Following the strategic shift announced in January 2020, Thinfilm is using its proven printed technology to develop solid-state lithium microbatteries with the intention of manufacturing them in volume in its roll-to-roll (R2R) production facility. Consistent with this strategy, earlier this week the company announced it had taped out its first product design, which is optimised for form-factor constrained applications, and signed technology evaluation agreements with potential customers and partners.

Continue Reading

Subscribe to Edison

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

Sign up for free