CLIQ Digital — CLIQing the nail on the head

CLIQ Digital (SCALE: CLIQ)

Last close As at 18/05/2024

EUR8.51

−0.46 (−5.13%)

Market capitalisation

EUR56m

More on this equity

Research: TMT

CLIQ Digital — CLIQing the nail on the head

CLIQ’s FY21 trading update highlights that the group has both exceeded management’s guidance and met our forecasts for all its core key performance indicators (KPIs), following a strong Q4 across all regions. Increased marketing spend, its direct media buying strategy and enriched content on its platform across all channels drove top-line growth. Direct media buying also led to margin improvements throughout the year by cutting fees paid to affiliates. Management expects this strong momentum to continue into FY22, which we have reflected in our revenue forecasts.

Fiona Orford-Williams

Written by

Fiona Orford-Williams

Director, TMT

TMT

CLIQ Digital

CLIQing the nail on the head

FY21 trading update

Media

4 February 2022

Price

€24.8

Market cap

€153m

Net cash (€m) at 30 September 2021

0.7

Shares in issue

6.5m

Free float

89%

Code

CLIQ

Primary exchange

XETRA

Secondary exchange

FRA

Share price performance

%

1m

3m

12m

Abs

1.0

(2.8)

30.3

Rel (local)

5.3

1.0

18.1

52-week high/low

€41.00

€18.20

Business description

CLIQ Digital is a global streaming provider specialising in the direct marketing of affordable entertainment products and offering its members unlimited access to music, audiobooks, sports, movies and games. It works in over 30 countries. In Q321, 42% of sales were generated in Europe, 49% in North America and 9% in other regions.

Next events

FY21 results

1 March 2022

Q122 results

3 May 2022

Analysts

Fiona Orford-Williams

+44 (0)20 3077 5739

Max Hayes

+44 (0)20 3077 5700

CLIQ Digital is a research client of Edison Investment Research Limited

CLIQ’s FY21 trading update highlights that the group has both exceeded management’s guidance and met our forecasts for all its core key performance indicators (KPIs), following a strong Q4 across all regions. Increased marketing spend, its direct media buying strategy and enriched content on its platform across all channels drove top-line growth. Direct media buying also led to margin improvements throughout the year by cutting fees paid to affiliates. Management expects this strong momentum to continue into FY22, which we have reflected in our revenue forecasts.

Year end

Revenue (€m)

PBT*
(€m)

EPS*
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/19

63.1

3.9

0.4

0.3

69.3

1.1

12/20

107.0

14.4

1.2

0.5

21.4

1.9

12/21e

149.9

26.5

2.7

1.1

9.3

4.3

12/22e

210.3

32.1

3.4

1.4

7.3

5.5

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

Finishing FY21 strongly

Gross revenue in FY21 grew c 40% y-o-y to c €150m, ahead of the raised guidance of €145m which management gave in September and in line with our forecast. Growth benefited from a strong Q4, which saw revenue increase 55% to €47m and several content deals across sport, family entertainment and games. Management believes the investments made in its content offering also led to improved customer retention throughout the year. Marketing spend, which directly influences its core KPIs, was up 59% y-o-y to €54m and up 67% y-o-y in Q4 to c €20m. Its strategy of direct media buying, rather than affiliate marketing, continued to deliver margin improvements throughout the year due to the reduction in fees paid to affiliates. CLIQ ended the year debt free, supported by free cash flow of €18m, ahead of our FY21 forecast of €14m.

FY22 guidance reflects investment in the platform

Management’s outlook highlights that it expects momentum to continue into FY22, forecasting revenue of €210m (+40% y-o-y) and EBITDA of €33m (+22% y-o-y) for the year. We have upwardly revised our FY22 forecasts, as we believe that CLIQ can continue momentum in its existing markets with the potential to expand to new geographies. Our forecasts also reflect its acquisition of the remaining 20% minority shareholding in Red27 Mobile, which CLIQ believes will lead to greater sales opportunities. Management’s new guidance shows a y-o-y EBITDA margin reduction of 3pp to 15%, suggesting that it may look to invest significantly in its platform and content offering.

Valuation: Trading at a discount to peers

On sales and EBIT, CLIQ trades on FY22e EV multiples of 0.7x and 4.7x, representing a discount of 67% and 72% respectively to our peer group. Its share price is now flat ytd but is still 20% higher than the peer group average of -20%.

Exhibit 1: Financial summary

€m

2018

2019

2020

2021e

2022e

31-December

IFRS

IFRS

IFRS

IFRS

IFRS

INCOME STATEMENT

Gross revenue

 

 

58.2

63.1

107.0

149.9

210.3

Revenue

 

 

39.1

44.3

81.5

127.0

189.5

Cost of Sales

(42.1)

(44.3)

(72.0)

(87.9)

(120.6)

Gross Profit

16.2

18.8

34.9

62.0

89.8

EBITDA

 

 

3.9

5.8

15.9

27.7

33.4

Normalised operating profit

 

 

3.0

4.8

15.2

27.1

32.7

Reported operating profit

3.0

4.8

15.2

27.1

32.7

Net Interest

0.4

(0.9)

(0.8)

(0.6)

(0.6)

Profit Before Tax (norm)

 

 

3.4

3.9

14.4

26.5

32.1

Profit Before Tax (reported)

 

 

3.4

3.9

14.4

26.5

32.1

Reported tax

(0.4)

0.0

(4.0)

(8.3)

(10.0)

Profit After Tax (norm)

3.0

3.9

10.4

18.2

22.1

Profit After Tax (reported)

3.0

3.9

10.4

18.2

22.1

Minority interests

0.8

1.7

3.3

0.4

0.5

Net income (normalised)

2.2

2.2

7.2

17.8

21.6

Net income (reported)

2.2

2.2

7.2

17.8

21.6

Average number of shares outstanding (m)

6.2

6.2

6.2

6.7

6.3

EPS - basic (€)

 

 

0.35

0.36

1.16

2.67

3.41

EPS - normalised fully diluted (€)

 

 

0.34

0.35

1.14

2.63

3.36

Dividend (€)

0.00

0.28

0.46

1.07

1.36

Revenue growth (%)

(-17.5)

8.5

69.4

40.2

40.3

Gross Margin (%)

27.8

29.8

32.7

41.3

42.7

EBITDA Margin (%)

6.6

9.1

14.9

18.5

15.9

Normalised Operating Margin

5.1

7.6

14.2

18.1

15.6

BALANCE SHEET

Fixed Assets

 

 

52.8

52.9

55.2

57.0

57.7

Intangible Assets

0.9

0.7

0.8

0.8

0.6

Tangible Assets

1.3

0.7

2.2

3.2

3.9

Goodwill & other

50.6

51.5

52.3

53.0

53.2

Current Assets

 

 

12.9

15.2

21.7

31.8

46.3

Receivables

6.5

8.2

9.1

12.7

13.4

Cash & cash equivalents

1.3

0.7

4.9

9.0

0.5

Other

5.1

6.3

7.7

10.1

32.4

Current Liabilities

 

 

(8.0)

(8.7)

(12.9)

(14.0)

(14.6)

Creditors

(2.3)

(2.0)

(2.0)

(2.8)

(3.5)

Tax

(1.2)

(1.1)

(3.2)

(3.5)

(3.5)

Borrowings

(8.1)

0.0

0.0

0.0

0.0

Provisions

(0.0)

0.0

(0.4)

(0.4)

(0.4)

Other

(4.6)

(5.6)

(7.3)

(7.3)

(7.3)

Long Term Liabilities

 

 

(1.8)

(12.7)

(8.5)

(10.3)

(10.1)

Long term borrowings

0.0

(9.9)

(3.8)

(5.9)

(5.6)

Other long-term liabilities

(1.8)

(2.8)

(4.7)

(4.5)

(4.5)

Net Assets

 

 

55.9

46.7

55.6

64.5

79.3

Minority interests

0.8

2.0

4.8

1.2

1.7

Shareholders’ equity

 

 

56.7

48.7

60.5

65.7

80.9

CASH FLOW

Op Cash Flow before WC and tax

4.2

4.8

15.1

27.1

32.8

Working capital

3.2

(1.9)

1.6

(2.8)

0.0

Exceptional & other

(0.7)

0.9

0.9

(0.2)

(20.4)

Tax

(2.9)

(1.3)

(2.8)

(8.9)

(10.6)

Operating cash flow

 

 

3.8

2.5

14.8

15.2

1.8

Capex

(0.6)

(0.4)

(0.7)

(0.8)

(0.8)

Acquisitions/disposals

(0.5)

(3.4)

0.0

(6.0)

0.0

Net interest

0.0

0.0

0.0

0.0

0.0

Equity financing

0.0

0.0

0.0

0.0

0.0

Dividends

0.0

0.0

(2.1)

(7.1)

(8.7)

Other

(4.0)

(1.6)

(1.5)

(0.1)

(0.5)

Net Cash Flow

(1.2)

(2.9)

10.5

1.2

(8.2)

Opening net debt/(cash)

 

 

5.5

6.8

9.2

(1.1)

(2.4)

FX

(0.0)

0.0

(0.0)

0.0

0.0

Other non-cash movements

0.0

0.4

(0.1)

0.1

0.0

Closing net debt/(cash)

 

 

6.8

9.2

(1.1)

(2.4)

5.1

Source: CLIQ Digital, Edison Investment Research


General disclaimer and copyright

This report has been commissioned by CLIQ Digital and prepared and issued by Edison, in consideration of a fee payable by CLIQ Digital. Edison Investment Research standard fees are £60,000 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 2022 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

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

This report has been commissioned by CLIQ Digital and prepared and issued by Edison, in consideration of a fee payable by CLIQ Digital. Edison Investment Research standard fees are £60,000 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 2022 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

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 CLIQ Digital

View All

Latest from the TMT sector

View All TMT content

Research: Consumer

Unbound Group — A platform for growth

Unbound Group’s aim is to capitalise on the strengths of and customer loyalty to the current core trading business, Hotter Shoes, a digitally led retailer, by developing a curated multi-brand retail platform, ‘Unbound’. The platform will offer a broader range of new and complementary own-brand and third-party products and services, via partnerships with relevant brands, in order to enhance the company’s addressable market. The company’s core target demographic, people aged 55+, is the wealthiest, has the highest level of disposable income and is expected to be the fastest growing of any age group as the population ages, providing a favourable tailwind to management’s ambitions.

Continue Reading

Subscribe to Edison

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

Sign up for free