Last close As at 07/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Industrials
Delignit is delivering across the board with growing evidence that well-defined strategic development is paying off. While 2017 performance was impressive (EBITDA up a third), the pace may accelerate thanks to recent bumper investment in capacity, efficiencies and a more diversified revenue base, allied with continued positive conditions. Indeed, management looks to double annual revenue at enhanced margin by 2022, which suggests that, as for 2017, current year guidance of sales up 8%+ at broadly similar margin may be cautious. Robust finances (FY17 net debt/EBITDA of 0.8x) support investment and dividend growth (+67% in 2017).
Delignit |
Firing on all cylinders
Materials |
Scale research report - Update
30 April 2018 |
Share price graph
Share details
Business description
Bull
Bear
Analyst
|
||||||||||||||||||||||||||
Delignit is delivering across the board with growing evidence that well-defined strategic development is paying off. While 2017 performance was impressive (EBITDA up a third), the pace may accelerate thanks to recent bumper investment in capacity, efficiencies and a more diversified revenue base, allied with continued positive conditions. Indeed, management looks to double annual revenue at enhanced margin by 2022, which suggests that, as for 2017, current year guidance of sales up 8%+ at broadly similar margin may be cautious. Robust finances (FY17 net debt/EBITDA of 0.8x) support investment and dividend growth (+67% in 2017).
H217 margin surprise
Continued clear EBITDA margin outperformance (9.4% in H2, giving 9.2% for FY17 against guidance of 7.5-8.3%) made up comfortably for a slight revenue miss (+6% in H2, giving +9% for FY17 against expected +10-15%). Investment-led economies of scale again drove notable growth (20%) in second-half EBITDA, if less than the step change 42% of H1. While Automotive, Delignit’s principal sector, took a relative pause (revenue up 2%), albeit still buoyant on the back of strong OEM business and new orders from car makers, Technological Applications stepped up materially (+16%), thanks to early returns from contracts for floor solutions for trains from the European subsidiary of an Asian group. Once more, exports were the driver (+17% in H2 and +33% for the full year), endorsing the strategic broadening.
Acceleration on the cards
Management expects more of the same in 2018 thanks to buoyant target markets, a good order book and increasing invitation to major tenders reflecting Delignit’s reputation for development and technology. Guidance is for EBITDA margin at least that of 2017 on a similar rate of revenue growth (8%+). Last year’s margin beat suggests that, on such volume gain, the company’s forecast may prove cautious.
Valuation: Rich prospects factored in
The 2017 earnings surprise was greeted with a rapid c 50% share price rise, so current consolidation is understandable, pending further signs of Delignit’s strong growth prospects. Also, its FY17 P/E ratio of c 39x is at a sizeable premium to both its wood processing and automotive supplier peer groups. Management guidance (no consensus data available) for 2018 gives EV/EBITDA of c 16x (vs peer average c 5x).
|
Historical financials
Source: Delignit accounts, Edison Investment Research |
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.
Review of 2017 results
Exhibit 1: Analysis of half-yearly revenue and profit
Year-end December (€m) |
H116 |
H216 |
FY16 |
H117 |
H217 |
FY17 |
Revenue |
24.4 |
24.2 |
48.6 |
27.1 |
25.6 |
52.7 |
Change (%) |
+6% |
+13% |
+9% |
+11% |
+6% |
+9% |
Automotive |
35.2 |
37.7 |
||||
Change |
+1% |
+15% |
+8% |
+12% |
+2% |
+7% |
Technological applications |
13.3 |
15.0 |
||||
Change |
+22% |
+2% |
+12% |
+8% |
+16% |
+12% |
Germany |
17.4 |
16.6 |
34.0 |
16.6 |
16.7 |
33.3 |
Change |
+1% |
+2% |
+1% |
-5% |
+1% |
-2% |
Exports |
7.0 |
7.6 |
14.6 |
10.5 |
8.9 |
19.4 |
Change |
+23% |
+46% |
+34% |
+50% |
+17% |
+33% |
Other income |
0.5 |
0.4 |
0.9 |
0.3 |
(0.3) |
Neg. |
Total income |
24.9 |
24.6 |
49.5 |
27.4 |
25.3 |
52.7 |
Material costs |
(14.9) |
(14.0) |
(28.9) |
(15.5) |
(13.8) |
(29.3) |
Labour costs |
(6.6) |
(6.9) |
(13.5) |
(7.6) |
(7.0) |
(14.6) |
Other operating costs |
(1.7) |
(1.7) |
(3.4) |
(1.8) |
(2.2) |
(4.0) |
EBITDA |
1.7 |
2.0 |
3.7 |
2.5 |
2.4 |
4.9 |
Margin |
7.0% |
8.1% |
7.5% |
9.0% |
9.4% |
9.2% |
Depreciation |
(0.7) |
(0.7) |
(1.4) |
(0.7) |
(1.0) |
(1.8) |
EBIT |
1.1 |
1.3 |
2.4 |
1.7 |
1.4 |
3.1 |
Net interest |
(0.1) |
(0.1) |
(0.2) |
(0.1) |
(0.1) |
(0.2) |
Pre-Tax Profit |
1.0 |
1.1 |
2.1 |
1.6 |
1.3 |
2.9 |
Taxation |
(0.3) |
(0.4) |
(0.7) |
(0.5) |
(0.5) |
(1.0) |
Net income |
0.7 |
0.7 |
1.4 |
1.1 |
0.8 |
1.9 |
Source: Delignit accounts
Delignit’s H1 performance was a hard act to follow, so the relative revenue slowdown in the second half (see Exhibit 1) should not concern. Creditable top-line growth in H2 at much higher margin was accompanied by a further rise in export business (c 35% of group sales against c 31% y-o-y) and successful diversification. For the year as a whole, the main activity, Automotive, saw 7% higher revenue thanks to continued OEM demand and additional orders from car makers. Notwithstanding positive macro conditions (eg lightweight automotive registrations up 5% in Germany), such buoyancy is attributed by management to early signs that its record investment (c €6m) last year is paying off in terms of both customised system solutions and expanded product applications.
Good control of costs in 2017 allowed decent margin gain, notably an EBITDA margin of 9.2% against 7.5% in 2016, and EBITDA up by almost a third. With depreciation and finance costs up by a quarter, the revenue boost was even sharper further down the line (pre-tax profit up c 40%).
Set fair
The outlook, both macro and company-specific, looks to be as good as it gets. 2018 economic forecasts have been raised domestically and for exports, now such an important contributor (37% of 2017 revenue) to Delignit. Its key market of lightweight automotive is expected to show almost 4% CAGR until 2021.
Recent sustained success has prompted management to forecast in Vision 2022 an effective doubling of revenue over the next five years. There should also be clear economies of scale, although margin benefits have not been quantified formally. In Exhibit 2, we have notionally shown EBITDA margin of 12% (our estimate) to show the positive trend. Such buoyancy is exemplified by the newly announced contract for motor caravans. Not only is this award significant (up to double-digit million euros in 2021, its first full year), but it is also further evidence of expanded product applications.
|
Exhibit 2: Revenue and EBITDA margin from 2014 to management’s Vision 2022 |
|
|
Source: Edison Investment Research |
Balance sheet and cash flow
Cash flow was slightly positive in 2017 as a result of a moderation from historically high capex in the previous year and the first half (€2.4m for 2017 against €3.5m in 2016) and despite increased stocks. Net debt of €4.0m at end 2017 ensures that Delignit remains lowly borrowed with minimal interest cover.
|
Exhibit 3: Net debt/EBITDA |
|
|
Source: Edison Investment Research |
Valuation
As there are no companies which match Delignit’s profile closely, we have identified for peer comparison four wood processing companies, albeit with lower exposure to the automotive sector (Westag & Getalit, Pfleiderer, Surteco and Ober), as well as four automotive suppliers (Grammer, Progress Werk, SHW and Delfingen) offering products such as seat covers, insulation, components and systems for car interiors.
As consensus forecasts for Delignit are not available, we have conducted a comparative analysis based on the last reported year, as well as management’s EBITDA margin guidance for 2018. After the post-2017 results share price rally (now somewhat tempered), Delignit trades at an even sharper premium to the blended peer group on trailing P/E (117%) and trailing EV/EBITDA (146%). Management’s new guidance for 2018 implies EV/EBITDA of c 15.6x, admittedly on most cautious assumptions but well ahead of the 5.3x peer average. While this obviously suggests that the company’s strong growth outlook is priced in, it also reflects confidence that company earnings may again surprise and that investors should look at the long term, ie management’s “vision” of more than €100m revenue in 2022 at double-digit margin owing to scale benefits, ie our 2022 estimate of c €12m EBITDA for indicative purposes, compared with formal guidance for the current year of at least €5.2m.
Exhibit 4: Peer group comparison
Market cap |
P/E (x) |
EV/EBITDA (x) |
|||
(€m) |
2017 |
2018e |
2017 |
2018e |
|
Wood processing companies |
|||||
Westag & Getalit |
118 |
17.9 |
N/A |
5.8 |
N/A |
Pfleiderer |
533 |
27.5 |
13.5 |
6.4 |
5.1 |
Surteco |
409 |
15.1 |
11.3 |
7.4 |
6.3 |
Ober |
18 |
16.8 |
13.2 |
10.0 |
N/A |
Automotive suppliers |
|||||
Grammer |
662 |
19.4 |
11.5 |
4.6 |
4.2 |
Progress Werk |
131 |
14.4 |
9.2 |
5.8 |
4.9 |
SHW |
231 |
22.7 |
13.1 |
6.0 |
4.6 |
Delfingen |
97 |
10.6 |
10.6 |
7.2 |
6.6 |
Peer group average |
18.1 |
11.8 |
6.7 |
5.3 |
|
Delignit |
77 |
39.2 |
N/A |
16.5 |
c15.6 |
Premium to peer group |
117% |
N/A |
146% |
194% |
|
Source: Company accounts, Bloomberg, company guidance. Note: Prices as at 30 April 2018.
|
||||||||
Q118 trading continued to be adversely affected by engine delays on the A320neo programmes, which constrained deliveries as the manufacturing programme ramps up. Nevertheless, adjusted EBIT actually improved year-on-year. Assuming the corrective actions are successful, Airbus’s sequential progress in cash flow and profitability should become more consistent. Management appears confident that with current A320 and A350 ramp-ups being achieved by mid-2019 and the A400M cash profile improving from next year, strong EPS development and cash growth are in prospect. FY18 guidance is for a 63% rise in adjusted EBIT under IFRS 15 to €5.2bn, with sustainable growth increasingly likely in the future.