Ringmetall continues to experience healthy organic growth and develop its operations through strategic acquisitions. Management has provided guidance for FY18 that may be considered slightly muted due to one-off, largely administrative costs but also targets M&A which add revenues of between €5m and €40m. Management has set an ambitious medium-term goal. It hopes to reach €200m of revenues generating EBITDA margins in excess of 15% by 2021. Achieving this successfully would more than justify the current rating.
Written by
Ringmetall |
Accelerating the pace of growth
Industrials |
Scale research report - Update
5 June 2018 |
Share price graph
Share details
Business description
Bull
Bear
Analyst
|
||||||||||||||||||||||||||
Ringmetall continues to experience healthy organic growth and develop its operations through strategic acquisitions. Management has provided guidance for FY18 that may be considered slightly muted due to one-off, largely administrative costs but also targets M&A which add revenues of between €5m and €40m. Management has set an ambitious medium-term goal. It hopes to reach €200m of revenues generating EBITDA margins in excess of 15% by 2021. Achieving this successfully would more than justify the current rating.
FY17 delivered to plan
FY17 revenues came in towards the top end of the anticipated range of €98–103m and EBITDA, less affected by the adoption of IFRS accounting standards, rose 7.6% to €12.0m, a broadly maintained margin of 11.8%. Both divisions showed healthy profit growth, despite the temporary drag on margins from passing on higher steel prices in Industrial Packaging and adverse FX translation of US and Turkish results. The most notable factor was the reduction in net debt to €4.4m (FY17: €16.4m) following a capital raise of €9.5m in November 2017. Ringmetall remains well-positioned to pursue its growth strategy.
A significant challenge has been set
FY18 guidance is for moderate progression in sales to between €107m and €112m, with limited EBITDA improvement due to one-off costs for the securities prospectus necessary for the segment change on the Deutsche Borse and the adoption of IFRS accounting standards. However, the medium-term targets for sales of €200m and EBITDA margins above 15% are more challenging. The implication of achieving the 2021 target is for an EBITDA contribution of €30m compared to €12m last year. With c €75m of sales growth expected to come from acquisitions, there is clearly execution risk to overcome. In Industrial Packaging, Ringmetall enjoys strong market positions in clamping rings in the US and Europe, which may limit opportunities to develop product adjacencies.
Valuation: Rerating set to continue
Despite the improved profitability, boosted by the switch to IFRS, the stock has only modestly rerated since our initiation a year ago, notwithstanding the c 40% increase in the share price. Achievement of the medium-term targets would suggest that this has further to go when considered against the company’s peers, which currently trade on a FY19e P/E of 15.6x.
|
Consensus estimates (historical restated to IFRS from HGB)
Source: Bloomberg estimates, Ringmetall. Note: *Adjusted to exclude all tax items. |
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: World leader in drum closures
Ringmetall is a leading manufacturer of specialist packaging solutions, with sales of around €102m in FY17, split about 34% in Germany and 25% in the US, with the balance split across Europe and Asia. The company has two divisions:
■
Industrial packaging (86% of 2017 sales). Ringmetall manufactures industrial drum closure systems, lids and gaskets, locking rings, handles and accessories. The company’s most important end-markets are within the food, chemicals/petrochemicals and pharmaceutical sectors, as well as speciality industrial equipment and agriculture. Ringmetall’s products also have applications in other sensitive industries, such as nuclear. It is the global market leader in secure drum closure systems, manufacturing over 2,000 different types of clamping rings, and has been active in the business for 60 years. In 2015, the company entered the US market through the acquisition of market-leading drum closure manufacturer Self Industries. In 2017, it announced two further deals extending its growth strategy: in June 2017, it announced the acquisition of the assets of Hong Renim (Hong Ren) in China, which completed in February 2018. On 31 July 2017, it acquired Latza, based in Attendorn, Germany, for an undisclosed price.
■
Industrial handling (14% of 2017 sales). Ringmetall manufactures forklift components and specialist components for trucks and agricultural vehicles. These are niche components, such as restraint systems, speciality brake and clutch pedals, lifting mast components, as well as complex welded assemblies, trailer coupling systems and hydraulic brackets.
Founded in 1997 under the name of HPI and listed in 2007, the company was rebranded to Ringmetall in 2015, an industrial manufacturing company. It operates as a holding company for its 19 subsidiaries, which operate largely autonomously from 19 manufacturing locations around the globe. The centre provides finance, investor relations, strategic and corporate development functions for the group’s operations. Ringmetall is the global market leader in drum closure systems with market shares of about 70% globally and 80% in Europe and the US. It has longstanding relationships with the three leading global drum manufacturers, Greif, Mauser and Schuetz, with a global capability to provide tailored solutions, which provides a significant barrier to entry for new entrants and existing competitors. It also has other blue-chip clients, notably Linde, BASF, Novartis and John Deere. Industries handling hazardous products with high safety requirements (eg chemicals, petrochemical, pharmaceuticals, food, etc) make up most of the customer base for Industrial Packaging, while the Industrial Handling division primarily service the logistics and agricultural equipment markets.
Strategy
During 2017, the company has further developed its strategy and has stated ambitious financial targets for 2021. It expects to achieve sales in excess of €200m, almost double the FY17 level, generating an EBITDA margin of at least 15% (FY17 11.8%). The growth is expected to be achieved through organic growth at a rate of 4–5% per annum with the balance coming through targeted M&A, primarily for the Industrial Packaging division. However, following restructuring in FY17, acquisitions for the Industrial Handling operation will also now be considered. If we assume the lower end of the organic growth range then acquisitions with sales of over €75m will be required to achieve the revenue target.
In FY17, the company raised €9.5m through the issue of 2.52m new shares at €3.80 per share to help facilitate the growth strategy this followed to significant deals during the year:
■
The acquisition of Latza for an undisclosed price was announced on 31 July 2017. Based in Attendorn, Germany, Latza is a manufacturer of specialist clamping rings of different dimensions, material widths and surface coatings including the corresponding sealing plugs, with a specialisation in tinplate applications. It also brings with it innovative spring clamping ring technologies that Ringmetall will be able to offer across its Industrials Handling division. Management indicates that Latza will add €4–5m to group sales in a full year, with similar EBITDA margins to Ringmetall at the group level.
■
In June 2017, it announced the proposed acquisition of Hong Renim (Hong Ren), a Changzhou, China-based producer of tension rings and barrel closure systems in an asset-based deal. The selling family retain a 20% stake with the production facilities integrated into Ringmetall’s existing operation in Changzhou. The purchase of a small profitable competitor with sales of around €1.2m extends customer relationships and further raises awareness of quality and safety standards in dangerous goods packaging. It also increases export capabilities into the Asian market. The deal completed in February 2018.
The group remains in discussions with several potential takeover prospects and expects to conclude at least one acquisition in FY18.
As part of its growth strategy, management has also stated that it intends to move to the Regulated Market (General Standard) of the Deutsche Borse in July 2018.
FY17 highlights
FY17 saw a combination of strong top-line growth and margin pressure from commodity prices and FX effects. The company has adopted IFRS accounting in 2017, so FY16 numbers have been restated from Handelsgesetzbuch (HGB) accounting previously applied. Prior years are as previously presented. Overseas sales accounted for €68.0m or 66% of the group total (FY16 €60.3m, 64%).
Exhibit 1: Ringmetall FY17 results summary
Year to December (€m) |
FY16 HGB reported |
FY16 IFRS restated |
FY17 |
% change IFRS |
Sales |
||||
Industrial Packaging |
79.1 |
79.0 |
88.3 |
11.7% |
Industrial Handling |
15.3 |
15.3 |
14.1 |
0.0% |
Total group |
94.4 |
94.3 |
102.4 |
8.5% |
Gross profit |
41.8 |
41.7 |
45.4 |
8.8% |
Gross margin |
44.3 |
44.2 |
44.3 |
|
EBITDA |
10.9 |
11.2 |
12.0 |
7.6% |
EBITDA margin (%) |
11.6 |
11.9 |
11.8 |
|
EBIT* |
6.4 |
9.7 |
10.4 |
7.0% |
PBT* |
5.0 |
8.1 |
9.3 |
15.2% |
Net income |
2.3 |
5.7 |
7.1 |
25.2% |
Net debt |
19.0 |
16.4 |
4.4 |
(73.2%) |
Source: Ringmetall. Note: *Adjusted to exclude all tax items.
Strong revenue growth of 11.7% in the Industrial Packaging division was driven by positive macroeconomic environment, notably in the chemical industry in Germany, as well as the boost provided to the top line from price increases to reflect rising steel prices. In addition, Latza made an initial €2.0m sales contribution from 2 August 2017. It is expected to add €4-5m in sales in the first full year, 2018, at similar margins to Ringmetall’s ongoing activities.
While the steel price increases boosted the top line, they could not be fully passed on to end-customers and thus reduced margins. Currency effects also led to lower sales and EBITDA contributions on the translation of US and Turkish profit contributions, although these mitigated as the year progressed. The EBITDA divisional contribution fell to €12.1m from €11.5m in FY16, a margin of 13.7% compared to 14.5% in 2016. However, the core markets of Germany and the US experienced a strong operational development. Management continues to monitor the performance in Turkey, which had been attributed to political factors and currency effects. It has sold property in the region and is now renting a more cost-effective production facility.
The EBITDA contribution of the smaller Industrial Handling business more than doubled to €1.2m from €0.6m, despite a c 8% drop in sales to €14.1m. The strategic realignment that was undertaken with increased investment in proprietary products started to bear fruit, and management now appears more inclined to invest in growing the division.
Overall group EBITDA increased by 7.6% to €12.0m. Reduced interest costs on sharply lower net debt following H2 led to a 15% increase in PBT with the margin maintained at 9.1%, up 50bp on the prior year. With a lower tax charge, net income was up 25%.
Outlook
Management indicated that for FY18 it expects sales to grow to a range of €107m to €112m. EBITDA is expected to increase slightly as the non-recurring administrative costs of moving markets segments are absorbed, including the preparation and issue of a prospectus.
FY18 guidance remained unchanged following the release of the Q1 trading update in mid-May. In addition, the introduction of medium-term targets for revenues in excess of €200m in 2021 and an EBITDA margin of at least 15% provide a challenging strategic framework for management.
Q118 trading performance
Exhibit 2: Ringmetall Q118 results summary (IFRS)
3m to March (€m) |
Q117 |
Q118 |
% change |
Sales |
|||
Industrial Packaging |
22.7 |
24.9 |
9.5% |
Industrial Handling |
4.0 |
3.6 |
-9.7% |
Total group |
26.7 |
28.4 |
6.6% |
Gross profit |
11.8 |
12.2 |
3.0% |
Gross margin (%) |
44.3 |
42.8 |
|
EBITDA |
|||
Industrial Packaging |
3.4 |
3.2 |
9.5% |
EBITDA margin |
|||
Industrial Handling |
0.3 |
0.4 |
-9.7% |
EBITDA |
|||
Central costs |
(0.4) |
(0.7) |
|
Group total |
3.3 |
2.9 |
-10.8% |
EBITDA margin (%) |
12.4 |
10.3 |
|
EBIT |
2.7 |
2.4 |
-12.8% |
PBT |
3.9 |
4.3 |
10.6% |
Net income |
2.3 |
3.0 |
27.9% |
Source: Ringmetall
While revenues showed good progress in the Industrial Packaging division, EBITDA margins were affected by special items relating to the change of stock market segments and the introduction of IFRS accounting standards, which also increased costs for the holding company during the period.
Conversely, the Industrial Handling operations saw a modest improvement in EBITDA contribution with significantly higher margins on lower revenues. Management had anticipated the overall sales decline but, encouragingly, sales of new, self-developed products rose during the period, including stabilisers and arrestor hooks.
Financial summary
Exhibit 3: Financial summary
Year end 31 December |
€000s |
2012* |
2013* |
2014* |
2015* |
2016* |
2016 IFRS |
2017 IFRS |
|
Income statement |
|||||||||
Revenue |
48,304 |
46,498 |
65,828 |
66,678 |
94,345 |
94,294 |
102,348 |
||
Profit before tax (adjusted)** |
(691) |
(71) |
2,346 |
718 |
5,001 |
8,094 |
9,288 |
||
Net income (as reported) |
(1,612) |
(970) |
1,528 |
(643) |
2,320 |
5,348 |
6,766 |
||
EPS (as reported) – (€) |
0.07 |
(0.03) |
0.09 |
0.24 |
0.28 |
||||
Dividend per share (€) |
0 |
0 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
||
Balance sheet |
|||||||||
Total non-current assets |
15,362 |
26,986 |
24,942 |
36,970 |
34,027 |
35,855 |
35,810 |
||
Total current assets |
11,873 |
19,620 |
19,615 |
26,938 |
30,704 |
30,384 |
39,986 |
||
Total assets |
27,235 |
46,606 |
44,557 |
63,909 |
64,731 |
66,239 |
75,796 |
||
Total current liabilities |
6,062 |
17,195 |
16,833 |
20,726 |
22,187 |
18,065 |
14,265 |
||
Total non-current liabilities |
8,245 |
11,524 |
9,347 |
23,466 |
17,349 |
21,868 |
22,249 |
||
Total liabilities |
14,307 |
28,718 |
26,180 |
44,192 |
39,536 |
39,933 |
36,694 |
||
Net Assets |
12,928 |
17,888 |
18,377 |
19,717 |
25,195 |
26,306 |
39,102 |
||
Shareholders’ equity |
12,928 |
17,888 |
18,377 |
19,717 |
25,195 |
26,306 |
39,102 |
||
Cash flow statement |
|||||||||
Net cash from operating activities |
6,263 |
3,173 |
3,827 |
5,283 |
8,935 |
7,936 |
9,922 |
||
Net cash from investing activities |
(5,628) |
(17,170) |
(1,711) |
(18,788) |
3,231 |
(3,238) |
(5,108) |
||
Net cash from financing activities |
1,706 |
14,238 |
(3,352) |
15,668 |
(2,615) |
(1,609) |
4,906 |
||
Net cash flow |
2,341 |
241 |
(1,236) |
2,163 |
3,089 |
3,089 |
9,720 |
||
Cash & cash equivalent end of year |
2,382 |
3,268 |
2,514 |
2,950 |
5,265 |
5,265 |
14,844 |
||
Net debt |
2,958 |
12,244 |
12,361 |
24,157 |
18,962 |
16,413 |
4,232 |
||
Source: Ringmetall accounts. Note: *2012-16 historics under HGB accounting standards. **Before all tax items.
|
||||||||
Research: TMT
Delays in the placement of certain customer project awards and weaknesses in operational performance, particularly in the Technical Plastics division, meant that Carclo did not meet management’s original FY18 profit targets, although the performance was in line with revised guidance. Most of the delayed contracts have now been placed and management has taken steps to improve margins. Demand from medical customers for precision plastic moulding and for LED lighting in luxury cars, supercars and mid-volume models remains good so we leave our estimates and valuation range broadly unchanged.