While SAP S/4HANA transformation project deferrals impacted on H1 performance, SNP remains confident that there will be a recovery in H2 and beyond. SAP, the Walldorf-based software giant, has been successfully selling its S/4HANA business suite, but we understand these sales are predominantly for small customers and many large enterprises have been deferring data transformations to S/4HANA. However, SNP remains highly confident that the wave of S/4HANA transformations is building up and believes it is the best-placed participant to deliver on this wave of projects with its sophisticated software-based approach using the CrystalBridge platform. We have cut our forecasts towards the top of the reduced guidance range. While the shares look punchy on c 26x our FY19e earnings, the rating could fall quickly as new projects come through.
Written by
SNP Schneider-Neureither & Partner |
Attractive business drivers are sustained |
Interim results |
Software & comp services |
23 August 2018 |
Share price performance
Business description
Next events
Analysts
|
|||||||||||||||||||||||||||||||||||||||||||||||||
While SAP S/4HANA transformation project deferrals impacted on H1 performance, SNP remains confident that there will be a recovery in H2 and beyond. SAP, the Walldorf-based software giant, has been successfully selling its S/4HANA business suite, but we understand these sales are predominantly for small customers and many large enterprises have been deferring data transformations to S/4HANA. However, SNP remains highly confident that the wave of S/4HANA transformations is building up and believes it is the best-placed participant to deliver on this wave of projects with its sophisticated software-based approach using the CrystalBridge platform. We have cut our forecasts towards the top of the reduced guidance range. While the shares look punchy on c 26x our FY19e earnings, the rating could fall quickly as new projects come through.
Year end |
Revenue |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/16 |
80.7 |
6.4 |
109.7 |
39.0 |
16.5 |
2.2 |
12/17 |
122.3 |
0.2 |
(7.4) |
0.0 |
N/A |
0.0 |
12/18e |
137.9 |
(4.1) |
(57.3) |
0.0 |
N/A |
0.0 |
12/19e |
153.4 |
5.9 |
70.4 |
30.0 |
25.7 |
1.7 |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
Interim results: H1 organic growth was 2%
H1 revenue grew by 35% to €65.0m, including 2% organic growth, along with €16.0m from acquisitions. The group swung to an EBITDA loss of €1.7m from positive EBITDA of €1.3m in H117 (SNP’s methodology). The numbers were below expectations, as outlined in the SNP preliminary results release in late July. Net debt increased by €3.2m over the three months to close at €35.8m at end-June. All regions, except for the US, grew significantly. Due to the low utilisation rates in the US, 25 jobs were eliminated in the US in Q1. While the book-to-bill ratio slipped to 0.79x in Q2, the group headed into H2 with a healthy backlog of €63.3m. The group’s alliance with IBM Services to target the SAP S/4HANA transformation market has begun well, with €1m of orders and a €45m pipeline already in place.
Forecasts: FY19 and FY20 revenues come back 7%
We have cut our revenue forecasts by 9% in FY18 and 7% in FY19 and FY20. We forecast the group to generate a small profit in H218, but to be loss-making overall in FY18. Our adjusted EPS forecasts come back by 56% in FY19 and by 34% in FY20. We now forecast the group to end FY18 with net debt of €42.8m (previously €35.9m), which eases to €40.9m at end-FY19 and falls to €34.9m at end-FY20.
Valuation: Strong growth play in the ERP space
The stock trades on c 26x in FY19e falling to c 13x in FY20e. Our discounted cash flow valuation (based on c 7% organic revenue CAGR over 10 years, 10% WACC, 14.8% long-term margin and 2% terminal growth) is €32/share, c 77% above the current share price. Increasing the organic revenue CAGR to 10% increases the valuation to c €44/share, while a 15% CAGR takes the valuation to c €73/share, with other variables remaining constant.
SNP Schneider-Neureither & Partner is a research client of Edison Investment Research Limited
Interim results: 2% organic growth in both Q1 and Q2
H1 revenue grew by 35% to €65.0m, including 2% organic growth, along with €16.0m from the acquisitions of Innoplexia, SNP Poland and Adepcon. The group swung to an EBITDA loss of €1.7m from positive EBITDA of €1.3m in H117 (SNP’s methodology). On our methodology calculations, these numbers were a €2.1m loss and a €1.2m profit respectively. The loss was due to a poor performance in the US, and included €1.8m of restructuring expenses, while the DACH region generated moderate profits and other areas delivered normal levels of profitability.
These numbers were below the expectations affirmed at the time of the Q1 results in late April, and in late July SNP issued preliminary results and cut its FY18 revenue guidance to €135-140m from €150-155m, with a slightly negative EBIT margin (previous guidance was mid-single digits). The EBIT margin in H2 is expected to be “positive, single digit” while FY18 EBITDA is expected to be in the lower to mid-single digit millions of euros. SNP is very confident that there will be a rebound in proprietary software sales in H2 and has implemented a price increase. Management remains committed to its “over-riding medium-term target for structural profitability growth”.
The primary reason for the expectations miss was the deferral of many S/4HANA projects, as a result of lengthening planning and proof-of-concept (POC) phases. This resulted in lower capacity utilisation for Professional Services, which was exacerbated by heavy recruitment in late 2017, along with reduced proprietary software licence revenue. H1 utilisation rates were c 73-74% against a normal level of c 80%. Revenues from the M&A-driven side (eg mergers, carve-outs) also disappointed, which we believe reflects the lumpiness of deals as well as the senior-level changes in the sales team. Additionally, the company said that pipeline conversion rates have been lower than normal at c 40%, from 50%, which was due to the current high level of market engagement.
Exhibit 1: Quarterly analysis
€000s |
FY16 |
Q117 |
Q217 |
Q317 |
Q417 |
FY17 |
Q118 |
Q218 |
Q3-Q418 |
FY18e |
FY19e |
Professional services |
66,640 |
19,089 |
22,151 |
25,936 |
31,157 |
98,333 |
25,441 |
26,867 |
52,543 |
104,851 |
117,267 |
Cloud |
|
|
|
|
|
|
424 |
565 |
1,011 |
2,000 |
2,190 |
Licences |
11,982 |
1,733 |
3,042 |
5,935 |
8,389 |
19,099 |
3,697 |
3,888 |
15,219 |
22,804 |
24,971 |
Maintenance |
2,063 |
776 |
1,237 |
1,140 |
1,758 |
4,911 |
1,991 |
2,172 |
4,076 |
8,239 |
9,022 |
Total revenue |
80,685 |
21,598 |
26,430 |
33,011 |
41,304 |
122,343 |
31,553 |
33,492 |
72,850 |
137,895 |
153,449 |
Other operating income* |
1,228 |
235 |
295 |
171 |
1,217 |
1,918 |
833 |
1,015 |
|
|
|
Cost of materials |
(8,276) |
(2,260) |
(3,244) |
(7,037) |
(6,674) |
(19,215) |
(5,135) |
(5,346) |
|
|
|
Personnel costs |
(47,207) |
(14,657) |
(15,511) |
(18,849) |
(22,455) |
(71,472) |
(21,363) |
(23,010) |
|
|
|
Other operating expenses |
(17,811) |
(6,692) |
(6,461) |
(7,156) |
(9,626) |
(29,935) |
(7,183) |
(7,875) |
|
|
|
Impairments on receivables etc |
|
|
|
|
|
|
|
(225) |
|
|
|
Other taxes |
(95) |
(28) |
(277) |
(32) |
(196) |
(533) |
(118) |
(137) |
|
|
|
Op costs (before depreciation) |
(72,161) |
(23,402) |
(25,198) |
(32,903) |
(37,572) |
(119,075) |
(32,966) |
(35,578) |
(68,658) |
(137,202) |
(141,960) |
Adjusted EBITDA |
8,524 |
(1,804) |
1,232 |
108 |
3,732 |
3,268 |
(1,413) |
(2,086) |
4,191 |
692 |
11,489 |
Depreciation* |
(1,010) |
(344) |
(390) |
(493) |
(528) |
(1,755) |
(808) |
(936) |
(1,744) |
(3,488) |
(4,274) |
Adjusted operating profit |
7,514 |
(2,148) |
842 |
(385) |
3,204 |
1,513 |
(2,221) |
(3,022) |
2,447 |
(2,796) |
7,215 |
Operating Margin |
9.3% |
(9.9%) |
3.2% |
(1.2%) |
7.8% |
1.2% |
(7.0%) |
(9.0%) |
3.4% |
(2.0%) |
4.7% |
Net interest |
(1,137) |
(577) |
(181) |
(218) |
(351) |
(1,327) |
(287) |
(351) |
(662) |
(1,300) |
(1,300) |
Edison profit before tax (norm) |
6,377 |
(2,725) |
661 |
(603) |
2,853 |
186 |
(2,508) |
(3,373) |
1,785 |
(4,096) |
5,915 |
Amortisation of acq'd intangs* |
(657) |
(250) |
(300) |
(350) |
(1,121) |
(2,021) |
(400) |
(400) |
(800) |
(1,600) |
(1,600) |
Associates |
8 |
0 |
(1) |
12 |
(35) |
(24) |
0 |
0 |
0 |
0 |
0 |
Earnings before tax |
5,728 |
(2,975) |
360 |
(941) |
1,697 |
(1,859) |
(2,908) |
(3,773) |
985 |
(5,696) |
4,315 |
New orders and backlog |
|
|
|
||||||||
Incoming orders |
95,600 |
24,400 |
33,200 |
37,400 |
35,700 |
130,700 |
40,900 |
26,300 |
|
|
|
Quarterly revenues |
80,685 |
21,598 |
26,430 |
33,011 |
41,304 |
122,343 |
31,553 |
33,492 |
|
|
|
Book-to-bill ratio |
1.18 |
1.13 |
1.26 |
1.13 |
0.86 |
1.07 |
1.30 |
0.79 |
|
|
|
Backlog |
|
40,800 |
48,500 |
62,200 |
61,300 |
|
70,200 |
63,300 |
|
|
|
Source: Company accounts, Edison Investment Research. Note: *Quarterly amortisation of acquired intangibles is estimated data.
The S/4HANA project deferrals related to the complexity of SAP S/4HANA and clients choosing to wait for a greater “maturity level” of S/4HANA before planning a full transition. In light of feedback from its customers, SNP is confident that this is now happening and many customers are close to proceeding. SNP estimates that there are c 50,000 enterprises that need to transition to S/4HANA and believes that a tsunami of transformations is building up.
SAP S/4HANA was launched in 2015, and while SAP has had great success with its new fourth-generation Enterprise Resource Planning (ERP) suite, with more than 8,900 customers, up 41% over the year. Nevertheless, we understand that most of these are small customers that are not in SNP’s targeted market. SNP has not yet booked, nor is it aware of any competing large-scale S/4HANA transformations. However, some of SNP’s largest customers are looking to transition to S/4HANA using SNP’s T-B software and SNP says it is currently engaged in more than 20 SAP S/4HANA POCs that relate to large enterprise customers. Consequently, SNP expects the average deal size to rise significantly over the next 12 months. SNP says the number of POCs has been growing strongly. It estimates that a typical large-scale transformation to SAP S/4HANA would take around five years to implement, and believes it can reduce the project duration to around two to three years through using its highly automated Bluefield template-based approach.
Measures have been taken to improve the efficiency of the business, including cost reductions, working capital improvements and targeting customers at a higher management level. A key goal is to improve the value proposition and, in wake of the landmark $6m Hewlett-Packard carve-out, seek to take a higher share of M&A project costs. At the lower end, SNP is working on a strategy to target SMEs using a partner model. The US business had not been meeting expectations and hence 25 jobs were eliminated in Q1, leaving c 75 jobs in the US. The group had 1,350 employees at end-June, up from 1,341 at year end, but down from 1,363 as at end March. Further headcount reductions are not anticipated, as skilled employees are hard to recruit, and the company highlights that it has a revenue problem rather than a cost problem.
All regions, except for the US, grew significantly. The share of revenues from DACH (Germany Austria and Switzerland) countries slipped from 61% to 50%, with the increase predominantly due to the acquisitions in Poland and South America. The UK grew revenues by 20%, while Asia was flat, and the US fell by 8%. The South American business, which was acquired in mid-2017, is in good health, and this business is now being adapted to sell SNP’s proprietary software and transformation consultancy. China and South-East Asia are growing. However, SNP is cautious about selling its software in Asia due to potential piracy reasons, and it highlights the primary focus regions as Germany, the UK, US and Switzerland.
Software sales grew by 31% organically, while professional services declined by 6% on this basis. Software sales included €4.2m of low-margin software resales (€0.5m in H117). Licence sales grew by 59% to €7.6m, but excluding resales, SNP’s proprietary software licence sales fell by 21% to €3.4m. Also included in the software category was €1.0 of cloud services, which came to SNP with the BCC acquisition, and maintenance revenues, which more than doubled to €4.2m. The S/4HANA project delays were reflected in the 6% organic decline in professional services and the 21% decline in the proprietary software sales. Transformation Backbone revenues rose by 32%, including maintenance revenues, while Data Provisioning & Masking jumped by 54% and Interface Scanner rose by 13%.
Management is bullish on its global alliance with IBM Services, which is targeting the SAP S/4HANA transformation market. The alliance is targeting IBM’s huge customer base and SNP emphasises that due to the huge number of S/4HANA projects, these can only be achieved using an automated approach. SNP has already trained the IBM Services sales team on the SNP Bluefield approach and it says the pipeline is growing by the week. SNP has already received c €1m of orders and a €45m pipeline is in place (of which half is licences and half consultancy). Initially, SNP will be handing the services work, but over time it will train IBM’s staff while booking the software revenue.
Management changes
Henry Göttler, head of Asian operations, left the business in April. David Kenneson resigned from his position as chief revenue officer in July after joining in January. The group is switching back to an MD model and is seeking a CEO in the US and a chief operating officer for the group. Dr Uwe Schwellbach was appointed chief financial officer in July. Dr Schwellbach is responsible for finance and HR.
Cash flow and balance sheet
The group continues to maintain healthy cash balances following its capital-raising last year. SNP recently amended the presentation of its accounts, with financial liabilities now including acquisition liabilities (see our previous update note). The H1 operating cash outflow was €5.3m (implying a €0.6m outflow in Q2) and, after net capex of €2.0m, the free cash outflow was €7.1m. The group paid €7.0m in acquisition payments during the half. Group’s net debt increased by €3.2m over the quarter to €35.8m. There is also a small pension deficit that we have included in our DCF valuation.
Exhibit 2: Financial position
€m |
31-Dec-17 |
31-Mar-18 |
30-Jun-18 |
Cash |
(33.9) |
(24.3) |
(18.5) |
Current financial liabilities |
11.2 |
7.4 |
6.3 |
Non-current financial liabilities |
49.5 |
49.5 |
48.0 |
Net debt/(cash) |
26.8 |
32.6 |
35.8 |
Pension deficit |
1.5 |
1.6 |
1.6 |
Adjusted net debt/(cash) |
28.4 |
34.2 |
37.4 |
Source: Company accounts
Forecasts: FY19 and FY20 revenues come back 7%
We have cut our revenue forecasts by 9% in FY18 to €137.9m and 7% in FY19 and FY20 to €153.4m and €166.6m respectively. We forecast the group to generate a small profit in H218, mainly due to a strong rebound in proprietary software sales and benefits from the restructuring programme, but to be loss-making overall in FY18. Given the growing number of S/4HANA POCs, we would expect revenues from these projects to start flowing from FY19. Our adjusted EPS forecasts come back by 56% in FY19 and by 34% in FY20. Our dividend forecasts shift back by one year and we now forecast no dividend in FY18 (previously 30c), 30c in FY19 (40c) and 40c in FY20 (50c). We now forecast the group to end FY18 with net debt of €42.8m (previously €35.9m), which eases to €40.9m (€30.8m) at end-FY19 and falls to €34.9m (€21.5m) at end-FY20.
Exhibit 3: Forecast changes
2018e |
2019e |
2020e |
|||||||
|
Old |
New |
Change (%) |
Old |
New |
Change (%) |
Old |
New |
Change (%) |
Revenue |
|
|
|
|
|
|
|||
Professional services |
114,957 |
104,851 |
(8.8) |
125,556 |
117,267 |
(6.6) |
136,149 |
127,158 |
(6.6) |
Cloud |
1,800 |
2,000 |
11.1 |
1,971 |
2,190 |
11.1 |
2,149 |
2,388 |
11.1 |
Software licences |
27,671 |
22,804 |
(17.6) |
30,300 |
24,971 |
(17.6) |
33,035 |
27,224 |
(17.6) |
Software maintenance |
6,821 |
8,239 |
20.8 |
7,469 |
9,022 |
20.8 |
8,143 |
9,836 |
20.8 |
Total software |
34,492 |
31,043 |
(10.0) |
37,769 |
33,992 |
(10.0) |
41,178 |
37,060 |
(10.0) |
Group revenue |
151,249 |
137,895 |
(8.8) |
165,297 |
153,449 |
(7.2) |
179,476 |
166,606 |
(7.2) |
Growth (%) |
23.6 |
12.7 |
|
9.3 |
11.3 |
|
8.6 |
8.6 |
|
Professional services contribution |
5,748 |
0 |
(100.0) |
8,387 |
4,691 |
(44.1) |
10,157 |
8,265 |
(18.6) |
Cloud contribution |
90 |
100 |
11.1 |
132 |
146 |
11.1 |
160 |
178 |
11.1 |
Software contribution |
7,556 |
3,104 |
(58.9) |
11,536 |
8,498 |
(26.3) |
13,607 |
10,192 |
(25.1) |
Non-segment-related expenses |
(6,000) |
(6,000) |
0.0 |
(6,120) |
(6,120) |
0.0 |
(6,242) |
(6,242) |
0.0 |
Operating expenses |
(143,855) |
(140,690) |
(2.2) |
(151,362) |
(146,234) |
(3.4) |
(161,794) |
(154,214) |
(4.7) |
Capitalisation of dev costs (net) |
(32) |
(32) |
0.0 |
(32) |
(32) |
0.0 |
(32) |
(32) |
0.0 |
Adjusted operating profit (EBIT) |
7,394 |
(2,796) |
(137.8) |
13,935 |
7,215 |
(48.2) |
17,682 |
12,393 |
(29.9) |
Operating profit margin (%) |
4.9 |
(2.0) |
|
8.4 |
4.7 |
|
9.9 |
7.4 |
|
Growth (%) |
(1,555.1) |
(284.8) |
|
88.5 |
(358.1) |
|
26.9 |
71.8 |
|
Net interest |
(1,200) |
(1,300) |
8.3 |
(1,000) |
(1,300) |
30.0 |
(800) |
(1,100) |
37.5 |
Profit before tax norm |
6,194 |
(4,096) |
(166.1) |
12,935 |
5,915 |
(54.3) |
16,882 |
11,293 |
(33.1) |
Amortisation of acquired intangibles |
(1,600) |
(1,600) |
0.0 |
(1,600) |
(1,600) |
0.0 |
(1,600) |
(1,600) |
0.0 |
Profit before tax |
4,594 |
(5,696) |
(224.0) |
11,335 |
4,315 |
(61.9) |
15,282 |
9,693 |
(36.6) |
Taxation |
(1,858) |
1,229 |
(166.1) |
(3,880) |
(1,775) |
(54.3) |
(5,065) |
(3,388) |
(33.1) |
Non-controlling interests |
(267) |
(267) |
0.0 |
(289) |
(289) |
0.0 |
(312) |
(312) |
0.0 |
FRS 3 net income |
2,469 |
(4,734) |
(291.8) |
7,166 |
2,252 |
(68.6) |
9,906 |
5,993 |
(39.5) |
Adjusted EPS (c) |
74.3 |
(57.3) |
(177.0) |
160.1 |
70.4 |
(56.1) |
210.2 |
138.7 |
(34.0) |
P/E - Adjusted EPS |
|
N/A |
|
25.7 |
|
13.0 |
|||
Source: Edison Investment Research
Exhibit 4: Financial summary
€'000s |
2015 |
2016 |
2017 |
2018e |
2019e |
2020e |
||
Year end 31 December |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
||||||||
Revenue |
|
|
56,236 |
80,685 |
122,343 |
137,895 |
153,449 |
166,606 |
Cost of sales |
0 |
0 |
0 |
0 |
0 |
0 |
||
Gross Profit |
56,236 |
80,685 |
122,343 |
137,895 |
153,449 |
166,606 |
||
EBITDA |
|
|
5,484 |
8,524 |
3,268 |
692 |
11,489 |
16,923 |
Adjusted Operating Profit* |
|
|
4,222 |
7,514 |
1,513 |
(2,796) |
7,215 |
12,393 |
Amortisation of acquired intangibles |
0 |
(657) |
(2,021) |
(1,600) |
(1,600) |
(1,600) |
||
Exceptionals |
356 |
0 |
0 |
0 |
0 |
0 |
||
Associates |
(3) |
8 |
(24) |
0 |
0 |
0 |
||
Operating Profit |
4,575 |
6,865 |
(532) |
(4,396) |
5,615 |
10,793 |
||
Net Interest |
(828) |
(1,137) |
(1,327) |
(1,300) |
(1,300) |
(1,100) |
||
Profit Before Tax (norm) |
|
|
3,394 |
6,377 |
186 |
(4,096) |
5,915 |
11,293 |
Profit Before Tax (FRS 3) |
|
|
3,747 |
5,728 |
(1,859) |
(5,696) |
4,315 |
9,693 |
Tax |
(1,195) |
(1,517) |
(807) |
1,229 |
(1,775) |
(3,388) |
||
Profit After Tax (norm) |
2,198 |
4,860 |
(620) |
(2,867) |
4,141 |
7,905 |
||
Profit After Tax (FRS 3) |
2,552 |
4,211 |
(2,666) |
(4,467) |
2,541 |
6,305 |
||
Minority interest |
0 |
(147) |
234 |
(267) |
(289) |
(312) |
||
Adjustments for normalised earnings |
0 |
0 |
0 |
0 |
0 |
0 |
||
Net income (norm) |
2,198 |
4,713 |
(386) |
(3,134) |
3,852 |
7,593 |
||
Net income (FRS 3) |
2,552 |
4,064 |
(2,431) |
(4,734) |
2,252 |
5,993 |
||
Average Number of Shares Outstanding (m) |
3.7 |
4.3 |
5.2 |
5.5 |
5.5 |
5.5 |
||
EPS - normalised (c) |
|
|
58.8 |
109.7 |
(7.4) |
(57.3) |
70.4 |
138.7 |
EPS - normalised & fully diluted (c) |
|
|
58.8 |
109.7 |
(7.4) |
(57.3) |
70.4 |
138.7 |
EPS - FRS 3 (c) |
|
|
68.3 |
94.6 |
(46.8) |
(86.5) |
41.1 |
109.5 |
Dividend per share (c) |
34.00 |
39.00 |
0.00 |
0.00 |
30.00 |
40.00 |
||
Gross Margin (%) |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
100.0 |
||
EBITDA Margin (%) |
9.8 |
10.6 |
2.7 |
0.5 |
7.5 |
10.2 |
||
Adjusted Operating Margin (%) |
7.5 |
9.3 |
1.2 |
(2.0) |
4.7 |
7.4 |
||
BALANCE SHEET |
||||||||
Fixed Assets |
|
|
15,243 |
30,109 |
75,171 |
74,188 |
72,501 |
70,504 |
Intangible Assets |
11,675 |
24,179 |
67,012 |
65,380 |
63,748 |
62,115 |
||
Tangible Assets |
1,999 |
3,161 |
5,187 |
5,836 |
5,782 |
5,417 |
||
Other |
1,570 |
2,769 |
2,972 |
2,972 |
2,972 |
2,972 |
||
Current Assets |
|
|
29,996 |
58,424 |
78,614 |
58,271 |
60,182 |
65,506 |
Stocks |
0 |
371 |
371 |
418 |
466 |
506 |
||
Debtors |
16,084 |
25,652 |
43,781 |
44,346 |
49,348 |
53,579 |
||
Cash |
13,769 |
31,914 |
33,877 |
12,921 |
9,783 |
10,836 |
||
Current Liabilities |
|
|
(13,703) |
(32,631) |
(40,531) |
(40,517) |
(44,862) |
(48,353) |
Creditors |
(11,101) |
(14,523) |
(29,295) |
(29,281) |
(33,626) |
(37,117) |
||
Short term borrowings |
(2,602) |
(18,108) |
(11,236) |
(11,236) |
(11,236) |
(11,236) |
||
Long Term Liabilities |
|
|
(15,513) |
(7,327) |
(53,157) |
(45,583) |
(40,583) |
(35,583) |
Long term borrowings |
(12,344) |
(5,531) |
(49,487) |
(44,487) |
(39,487) |
(34,487) |
||
Other long term liabilities |
(3,169) |
(1,796) |
(3,670) |
(1,096) |
(1,096) |
(1,096) |
||
Net Assets |
|
|
16,024 |
48,575 |
60,097 |
46,358 |
47,238 |
52,074 |
CASH FLOW |
||||||||
Operating Cash Flow |
|
|
1,879 |
1,005 |
(5,316) |
35 |
10,754 |
16,122 |
Net Interest |
(167) |
53 |
(798) |
(1,300) |
(1,300) |
(1,100) |
||
Tax |
(554) |
(412) |
(1,366) |
1,147 |
(1,656) |
(3,162) |
||
Capex |
(1,779) |
(3,451) |
(5,234) |
(4,137) |
(4,220) |
(4,165) |
||
Acquisitions/disposals** |
(3,228) |
(5,923) |
(28,783) |
(11,701) |
(1,716) |
0 |
||
Shares issued |
0 |
30,129 |
18,293 |
0 |
0 |
0 |
||
Dividends |
(483) |
(1,264) |
(1,932) |
0 |
0 |
(1,642) |
||
Net Cash Flow |
(4,332) |
20,137 |
(25,136) |
(15,956) |
1,862 |
6,053 |
||
Opening net debt/(cash) |
|
|
(3,431) |
1,176 |
(8,275) |
26,847 |
42,802 |
40,940 |
Other |
(275) |
(10,686) |
(9,985) |
0 |
0 |
() |
||
Closing net debt/(cash) |
|
|
1,176 |
(8,275) |
26,847 |
42,802 |
40,940 |
34,888 |
Source: Source: Company accounts, Edison Investment Research. Note: *Includes exceptional costs in FY17 and FY18. **Includes additional payments for Adepcon in FY18 and FY19, and final payments for RSP, Astrums/Hartung and Harlex in FY18.
|
|
Research: Industrials
Following its acquisition of Clyde Space earlier this year, ÅAC appears to have made solid progress in H118. Sales have expanded for the ongoing businesses and the order intake for the whole group looks encouraging. Satellites are being delivered for deployment in H218 and orders for a number of demonstration projects have been received. A global leader in small satellites, it supplies fully integrated missions and platforms as well as subsystems/components to third-party satellite builders and operators. As such, ÅAC remains well positioned to participate in the expected rapid growth of the market over the next decade.