JDC Group — Business model proves resilient to COVID-19

JDC Group (SCALE: JDC)

Last close As at 01/05/2024

EUR22.80

0.00 (0.00%)

Market capitalisation

EUR312m

More on this equity

Research: Financials

JDC Group — Business model proves resilient to COVID-19

Bancassurance advisory and service platform JDC Group’s H120 results showed healthy growth in a market environment in which traditional banks and insurers are suffering. A fast-increasing number of insurance contracts are being transferred to JDC’s platform, as contracts renewals come in from the insurance pools that were added by the large client wins announced in the last two years. Together with new client wins this will continue to drive growth. The valuation of 13.3x consensus FY21e EV/EBITDA does not seem demanding compared to international peers given the strong prospects for continued growth.

Edwin de Jong

Written by

Edwin De Jong

Analyst

Financials

JDC Group

Business model proves resilient to COVID-19

Diversified financials

Scale research report - Update

26 August 2020

Price

€8.04

Market cap

€105m

Share price graph

Share details

Code

A8AX

Listing

Deutsche Börse Scale

Shares in issue

13.1m

Last reported net debt at end-H120

€11.0m

Business description

JDC Group is a digital financial services group providing advice and financial services, both directly to end customers and via independent intermediaries on its digital platform. It operates one of the largest broker pools in Germany and wants to be a market consolidator.

Bull

Strong position to support digital investment.

Encouraging new client wins.

Profitable consolidation opportunities.

Bear

Capital market weakness from second wave COVID-19-related uncertainty or another cause affecting investment results in advisory.

Low interest rates and regulatory uncertainty affect the insurance industry.

Transfer of contracts to JDC’s platform could stall.

Analyst

Edwin De Jong

+44 (0)20 3077 5700

Bancassurance advisory and service platform JDC Group’s H120 results showed healthy growth in a market environment in which traditional banks and insurers are suffering. A fast-increasing number of insurance contracts are being transferred to JDC’s platform, as contracts renewals come in from the insurance pools that were added by the large client wins announced in the last two years. Together with new client wins this will continue to drive growth. The valuation of 13.3x consensus FY21e EV/EBITDA does not seem demanding compared to international peers given the strong prospects for continued growth.

Healthy growth in revenues and results in H120

Despite the economic effects of the COVID-19 pandemic, JDC Group reported 12.0% higher revenues in H120 to €58.8m. The increase was driven by a strong growth of commission income on investments and non-life insurance, and also because of an increasing number of contracts being transferred to JDC’s platform from the large client wins in the last two years. Income from new pension plans and property financing were weaker driven by COVID-19. EBITDA increased 10% to €3.1m compared to H119, as JDC Group had higher one-off expenses for its staff working at home and the relocation of the head office. Net profit increased 52% to €0.2m.

Outlook reaffirmed and realistic

The company reaffirmed its FY20 guidance of sales of €125–132m (implying a growth rate of 12–18% y-o-y) and higher EBITDA (the reported figure for FY19 was €4.2m). Under the assumption that Q3 and Q4 are more or less normal quarters again, we believe this to be realistic for the revenue guidance, given the increasing transformation of contracts from the new clients. However, the EBITDA guidance seems conservative with €3.1m already realised in H120, including €0.3m in one-off costs. Refinitiv consensus for EBITDA in 2020 is at €5.7m.

Valuation: Higher growth justifies higher valuation

We have compiled a peer group of listed insurance brokers and aggregators. JDC Group trades on a premium of 18% to this group on FY20e EV/EBITDA, as its growth profile has been much more attractive over the last few years. This is also reflected in the discount on EV/EBITDA in 2021e. We expect that JDC Group’s profitability compared to peers will continue to grow, as much of the top-line growth from the large client wins is still to come and the cost base is relatively stable.

Consensus estimates

Year
end

Revenue
(€m)

EBITDA
(€m)

EPS
(€)

DPS
(€)

EV/EBITDA
(x)

Yield
(%)

12/18

95.0

1.5

(0.34)

0.0

80.1

N/A

12/19

111.5

4.2

(0.14)

0.0

28.6

N/A

12/20e

126.0

6.4

0.03

0.0

18.7

N/A

12/21e

140.3

9.0

0.17

0.0

13.3

N/A

Source: JDC Group, Refinitiv consensus at 24 August 2020

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.

Resilient results in H120: EBITDA up 9.5%

JDC Group reported healthy growing revenues and results in H120, despite the COVID-19 pandemic, and reiterated its outlook of revenues of €125–132m at a higher EBITDA level. Revenues increased 12.0% in H120 to €58.8m with 6.5% top-line growth in the usually weaker Q2, also the quarter most affected by COVID-19.

Revenues were mostly driven by the Advisortech business with an increase in revenues of 12% to €49.6m, while the Advisory business posted 9% growth in revenues to €14.0m. Eliminations at the holding level were stable at €4.7m. Advisortech relates to JDC Group’s technological platform, initially built for the financial advisory business of JUNG, DMS &Cie, but also sold to third parties. The platform can be sold either as a white-label product with the client’s look and feel or as a separate service. See for example www.allesmeins.de and the direct customer platform www.geld.de. The Advisory activities are organised in FiNUM, an independent advisory business for mostly wealth clients distributed through a network of >300 agents.

Related to COVID-19, JDC Group had to cope with a lack of new business for German occupational pension products, which are usually closed by employees in person at the company office, and with the more cautious position of banks relating to mortgages/property financing. These negative effects were however more than offset by strength in the investment business because of large inflows into mutual funds and also in the non-life insurance products.

The EBITDA margin decreased somewhat driven by relatively higher commission expenses as a percentage of revenues, driven by more new business, which usually carries lower margins as well as €0.3m of extraordinary costs related to restructuring, expenses to enable working at home and the move of the group’s head office. This meant that EBITDA showed an increase of 9.5% to €3.1m. EBIT improved 16% to €0.9m and net profit grew 52% to €0.2m.

Exhibit 1: H120 results highlights

€’000s unless otherwise stated

H120

H119

Change y-o-y

Total revenue

58,820

52,513

12.01%

Initial commission

40,152

34,204

17.39%

Insurance products

29,368

25,140

16.82%

Investment funds

8,340

6,838

21.97%

Shares/Closed-end funds

2,444

2,226

9.79%

Follow-up commission

10,292

9,284

10.86%

Overrides

3,553

3,562

-0.25%

Services

1,707

1,666

2.46%

Fee-based advisory

1,365

1,490

-8.39%

Other income

1,751

2,307

-24.10%

Capitalised services

480

488

-1.64%

Other operating income

148

99

49.49%

Commission expenses

(42,568)

(37,506)

13.50%

Commission expense as % of revenues

72.37%

71.42%

-95bp

Personnel expenses

(8,934)

(8,369)

6.75%

Other operating expenses

(4,812)

(4,858)

-0.95%

EBITDA

3,134

2,861

9.54%

D&A

(2,187)

(2,044)

7.00%

EBIT

947

817

15.91%

PBT

220

186

18.28%

Net income

190

125

52.00%

EPS (€)

0.02

0.01

100%

Source: JDC Group

Cash flow generation was strong in H120 with an improvement of €1.9m in operational cash flow to €5.7m, mostly as a result of lower receivables. Nevertheless, total cash flow was negative (€12.2m), driven by the planned redemption of bonds (€14.2m) and a regular level of investment cash flow (an outflow of €3.8m). This resulted in a cash position of €8.9m, which is sufficient to run JDC Group’s operations. All in all, net debt was stable at €11m compared to the end of 2019. JDC Group’s solvency improved to 32.3% compared to 29.8% on 31 December 2019.

Transformation of outsourcing contracts accelerates

Growth of new business, winning (insurance) contract pools from large clients, and the transfer of individual insurance contracts from these clients to JDC Group is what makes the business grow, together with M&A, which also continues to be a point of focus. With its relatively fixed cost base, adding contracts directly translates into more EBITDA for JDC Group.

Since 2018, JDC Group has landed nine large outsourcing contracts, ranging from Albatros (Lufthansa) in 2019, to Bremer Sparkasse in Q220. JDC Group CEO Sebastian Grabmaier expects to win two to three more of this type of contract this year. For these clients, JDC Group offers a portal (which can be white label) from which the consumer can handle most of their financial needs. The platform is linked to the back-office systems of the banks and insurers that offer products and the client organisation, in that way reducing the need for consumer-facing operations for the client.

After a usually modest initial service fee and a pre-agreed number of clients that can be directly transferred from the existing providers, for instance Albatros, individual insurance contracts have to be transferred to JDC Group’s platform and that drives growth.

JDC receives a percentage (typically 20–30%) of the commissions received by its clients, which JDC Group estimates at roughly €32 per insurance contract on average with a usually higher annual fee percentage for retained contracts. The number of transferred contracts more or less doubled from 20,880 in H119 to 41,532 in H120.

The newly won contract with Bremer Sparkasse has very large potential with 400,000 retail clients and 26,000 corporate clients. All in all, JDC expects that these large contracts and transfers will add >€20m of turnover from this year.

In terms of M&A, the acquisition of broker pool KOMM Investment & Anlagevermittlungs for €3.6m in cash (as discussed in one of our previous update notes) in 2019, has been the most recent transaction. JDC is clearly still looking for targets and discussions are ongoing, but there has not been a lot of appetite in the market to sell.

Valuation does not seem demanding

In the Advisortech division, JDC competes with companies offering financial products such as investment funds, closed funds, insurance and financing products through independent brokers to downstream brokers or end-clients. In Germany these are private companies like Fonds Finanz Maklerservice and BCA, as well as commercial banks.

Local listed companies that have their own platform include Netfonds and Hypoport. We also consider much larger international insurance brokers like MMC, AON, Willis Towers Watson and aggregators in the UK like Admiral and Moneysupermarket.com, as relevant comparisons.

In Advisory, JDC Group focuses on the mass affluent market mostly for wealth accumulation or protection, and competes with commercial and private banks and financial advisory companies like MLP and Horbach.

JDC Group trades on a premium of 18% to this broad group on FY20e EV/EBITDA. However, JDC Group’s growth profile has been much more attractive over the last few years, which is also reflected in the 11% discount on EV/EBITDA in FY21e. The most important risks are changes to the regulatory environment in Germany and Austria, but also negative capital market returns would put pressure on JDC Group’s results, as part of the earned commissions are dependent on assets under management.

JDC initiated a share buyback programme in July last year. Up to 30 June 2020 it had bought back over 0.5m shares of the up to 5% (or 0.7m shares) shares that it intended to purchase. The shares that are purchased are kept in treasury.

Exhibit 2: Peer comparison table

 

 

Market cap
(local currency, m)

FY20e EV/sales

FY21e EV/sales

FY20e EV/EBITDA

FY21e EV/EBITDA

MMC

$57,476

4.1

3.9

15.8

14.9

AON

$44,857

4.2

4.1

14.0

13.1

Willis Towers Watson

$25,524

3.3

3.1

12.3

12.0

Admiral

£7,839

11.7

10.4

17.3

18.8

Moneysupermarket.com

£1,618

4.6

4.2

14.4

12.2

Netfonds

€66

0.6

0.5

19.9

14.9

Hypoport

€3,058

7.8

6.6

54.3

42.3

Median peer group

 

4.2

4.1

15.8

14.9

JDC Group

€104.3

1.0

0.9

18.7

13.3

Premium/(discount to peer group

-78%

-79%

18%

-11%

Source: Refinitiv consensus data. Note Prices as at 24 August.


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 2020 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 JDC Group

View All

Financials

JDC Group — Accelerating again in FY24

JDC Group_resized

Financials

JDC Group — Banking on a strong Q4

Financials

JDC Group — Accelerating into H223

Latest from the Financials sector

View All Financials content

Research: Investment Companies

Fidelity Japan Trust — Rewarding investors well in challenging times

Fidelity Japan Trust (FJV) targets long-term capital growth by investing in Japanese companies. Manager Nicholas Price believes the Q120 market sell-off created attractive opportunities to invest in companies that have been overlooked, but which will emerge from the pandemic with greater market share and superior long-term growth prospects. FJV is overweight in technology and IT-related sectors, where the manager expects selected companies will continue to benefit from 5G and coronavirus-driven demand for tech products and related services. The trust has performed strongly in absolute and relative terms in recent months and has outperformed its index, and the UK market, over most periods.

Continue Reading

Subscribe to Edison

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

Sign up for free