CLIQ Digital — FY24 outlook weakened

CLIQ Digital (SCALE: CLIQ)

Last close As at 05/11/2024

EUR5.20

−0.03 (−0.57%)

Market capitalisation

EUR34m

More on this equity

Research: TMT

CLIQ Digital — FY24 outlook weakened

CLIQ Digital has lowered its financial outlook for FY24 due to the transition to new sales channels in H124. This was coupled with elevated churn following a change in refund programmes from credit card providers, flagged in Q124, which allows subscribers to cancel more easily. The transition to the ‘Magnificent Seven’ sales channels, which aims to diversify CLIQ’s marketing channels from traditional display advertising to search engine advertising, affiliation and business-to-business (B2B) partnerships, has meant new customer acquisitions have been slower than previously anticipated. We have cut our FY24 forecasts, which are now towards the lower end of management’s guidance. Our reduced FY25 revenue estimate is below company guidance; we will review our forecasts with subsequent trading updates.

Written by

Milo Bussell

Analyst, Consumer and TMT

TMT

CLIQ Digital

FY24 outlook weakened

Updated forecasts

Media

31 July 2024

Price

€6.06

Market cap

€40m

Net cash (€m) at 31 March 2024 (excluding capitalised finance expenses)

10.5

Shares in issue

6.5m

Free float

84.9%

Code

CLIQ

Primary exchange

XTRA

Secondary exchange

FRA

Share price performance

%

1m

3m

12m

Abs

(14.2)

(63.3)

(76.3)

Rel (local)

(15.0)

(64.2)

(78.8)

52-week high/low

€25.2

€5.52

Business description

CLIQ Digital is a leading online performance marketing company selling subscription-based streaming services that bundle movies & series, music, audiobooks, sports and games globally. In Q124, 24% of sales were generated in Europe, 66% in North America, 5% in Latin America and 5% in other regions.

Next events

H124 results

8 August 2024

Q324 results

7 November 2024

Analysts

Milo Bussell

+44 (0)20 3077 5700

Fiona Orford-Williams

+44 (0)20 3077 5700

CLIQ Digital is a research client of Edison Investment Research Limited

CLIQ Digital has lowered its financial outlook for FY24 due to the transition to new sales channels in H124. This was coupled with elevated churn following a change in refund programmes from credit card providers, flagged in Q124, which allows subscribers to cancel more easily. The transition to the ‘Magnificent Seven’ sales channels, which aims to diversify CLIQ’s marketing channels from traditional display advertising to search engine advertising, affiliation and business-to-business (B2B) partnerships, has meant new customer acquisitions have been slower than previously anticipated. We have cut our FY24 forecasts, which are now towards the lower end of management’s guidance. Our reduced FY25 revenue estimate is below company guidance; we will review our forecasts with subsequent trading updates.

Year end

Revenue (€m)

EBITDA*
(€m)

EPS*
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/22

276.1

43.5

4.47

1.79

1.4

29.5

12/23

326.4

50.3

4.91

0.00

1.2

N/A

12/24e

261.5

10.0

0.44

0.04

13.7

0.7

12/25e

282.5

18.4

1.38

0.00

4.4

N/A

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

Slow Q224 results in lower full year guidance

CLIQ has downgraded its FY24 guidance, following a weaker-than-expected performance in Q224. Management expects revenue for Q224 to be c €68m (Q223: €77m), indicating a c 12% drop in H124 revenues to c €141m (H123: €160m). For the full year, revenue is now expected within a range of €260–280m, reflecting a downgrade of 13–15%, while EBITDA is now anticipated at between €10m and €20m, 33–62% lower than previously expected. For FY25, management’s new guidance is for revenues of c €325m, while its mid-term expectations have been lowered to more than €400m in FY27, down from €500m in FY26 previously.

Lowering of forecasts

Having downgraded our figures post Q124, we have again downgraded our estimates to reflect management’s updated guidance. We lower our FY24 and FY25 revenue estimates by 14% in each year to €261.5m and €282.5m, respectively. We lower our EBITDA estimates by 62% to €10.0m in FY24 and by 38% to €18.4m in FY25, reflecting margins of 3.8% in FY24 and 6.5% in FY25. We expect the benefits of the transformation programme to begin to bear fruit towards Q424, hence the expected year-on-year uplift in margin. As a result of our changes, our FY24 expected net cash position has reduced to €10.4m (previously €16.5m), driven by the lower profit. In FY25 we expect a slight increase in net cash to €11.0m as the improvement in profit is coupled with lower spend on content.

Valuation: Significant year-to-date decline

Following the news, CLIQ’s share price has fallen 70% in the year-to-date. The considerable discount to peers reflects the recent trading and newsflow, but we would expect this to begin to narrow as CLIQ delivers against guidance.

Exhibit 1: Financial summary

€'m

2021

2022

2023

2024e

2025e

Year end 31 December

IFRS

IFRS

IFRS

IFRS

IFRS

INCOME STATEMENT

Revenue

 

150.0

276.1

326.4

261.5

282.5

Cost of Sales

(98.8)

(201.3)

(241.7)

(212.5)

(222.9)

Gross Profit

51.2

74.8

84.6

49.0

59.6

EBITDA

 

27.2

43.5

50.3

10.0

18.4

Operating profit (before amort. and excepts.)

 

26.3

42.1

45.9

5.0

13.3

Reported operating profit

26.3

42.1

45.9

5.0

13.3

Net Interest

(0.9)

(1.2)

(0.9)

(0.9)

(0.9)

Profit Before Tax (norm)

 

25.3

40.9

45.0

4.1

12.4

Profit Before Tax (reported)

 

25.3

40.9

45.0

4.1

12.4

Reported tax

(7.1)

(11.9)

(13.2)

(1.3)

(3.9)

Profit After Tax (norm)

18.2

29.0

32.0

2.8

8.6

Profit After Tax (reported)

18.2

29.0

31.8

2.8

8.6

Minority interests

0.4

(0.1)

(0.0)

0.1

0.2

Net income (normalised)

17.8

29.1

32.0

2.8

8.4

Net income (reported)

17.8

29.0

31.8

2.8

8.4

Average Number of Shares Outstanding (m)

6.5

6.5

6.5

6.5

6.4

EPS - normalised (€)

 

2.74

4.47

4.91

0.44

1.38

EPS - normalised fully diluted (€)

 

2.71

4.45

4.84

0.44

1.36

Dividend (€)

1.10

1.79

0.00

0.04

0.00

Revenue growth (%)

40.2

84.1

18.2

(19.9)

8.0

Gross Margin (%)

34.1

27.1

25.9

18.7

21.1

EBITDA Margin (%)

18.1

15.8

15.4

3.8

6.5

Normalised Operating Margin (%)

17.5

15.2

14.1

1.9

4.7

BALANCE SHEET

Fixed Assets

 

59.4

65.1

69.9

75.5

80.5

Intangible Assets

2.6

8.4

12.1

18.1

23.4

Tangible Assets

3.8

5.0

4.0

3.5

3.0

Goodwill & other

53.0

51.7

53.8

54.0

54.2

Current Assets

 

36.9

70.0

84.8

73.9

77.3

Receivables

12.5

13.6

20.5

25.1

34.0

Cash & cash equivalents

7.3

16.8

15.7

10.4

11.0

Other

17.1

39.6

48.5

38.4

32.2

Current Liabilities

 

(27.3)

(31.2)

(33.9)

(35.5)

(39.3)

Creditors

(7.9)

(9.5)

(13.1)

(15.2)

(19.3)

Tax

(1.2)

(2.6)

(6.9)

(6.9)

(6.9)

Borrowings

(5.0)

0.0

0.0

0.0

0.0

Provisions

(0.4)

(0.4)

(0.4)

(0.4)

(0.4)

Other

(12.8)

(18.7)

(13.5)

(13.1)

(12.8)

Long Term Liabilities

 

(9.4)

(22.6)

(17.7)

(21.6)

(21.5)

Long term borrowings

0.0

(6.6)

0.0

0.0

0.0

Other long term liabilities

(9.4)

(16.0)

(17.7)

(21.6)

(21.5)

Net Assets

 

59.6

81.3

103.1

92.3

97.0

Minority interests

0.0

(0.1)

(0.1)

(0.0)

0.2

Shareholders equity

 

59.5

81.4

103.2

92.3

96.8

CASH FLOW

Operating Cash Flow

26.8

44.9

53.2

9.2

17.5

Working capital

(1.2)

(18.1)

(19.9)

(2.5)

(4.9)

Exceptional & other

1.3

0.4

2.4

0.9

0.9

Tax & interest

(6.1)

(3.4)

(5.3)

(2.2)

(4.8)

Operating cash flow

 

20.8

23.8

30.4

5.4

8.7

Capex

(3.3)

(9.6)

(10.7)

(8.6)

(7.7)

Acquisitions/disposals

(10.3)

1.5

(0.2)

0.0

0.0

Equity financing

0.0

0.0

0.0

0.0

0.0

Dividends

(3.3)

(7.2)

(11.6)

(0.3)

0.0

Other

(2.5)

(0.9)

(2.0)

(0.8)

(0.4)

Net Cash Flow

1.4

7.7

5.8

(4.2)

0.6

Opening net debt/(cash)

 

(0.9)

(2.3)

(9.9)

(15.7)

(10.4)

FX

0.0

(0.1)

(0.0)

0.0

0.0

Other non-cash movements

0.0

0.0

0.0

0.0

0.0

Closing net debt/(cash)

 

(2.3)

(9.9)

(15.7)

(10.4)

(11.0)

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 2024 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.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

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 2024 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.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on CLIQ Digital

View All

Latest from the TMT sector

View All TMT content

Research: Investment Companies

BlackRock Latin American IT — Recent visit reinforces positive regional outlook

BlackRock Latin American Investment Trust’s (BRLA’s) managers Sam Vecht (lead) and Christoph Brinkmann (deputy) remain upbeat about the prospects for the trust and the region, even though FY23 was a year when the MSCI Emerging Markets Index surpassed the performance of most other global indices and BRLA’s results were even better. Latin American central banks have been proactive in raising interest rates to combat inflation and are now lowering rates, which should support both economic activity and asset prices. The region has distanced itself from rising geopolitical conflicts across the globe, a stance that the managers believe will attract both foreign direct investment and increasing interest from regional investors.

Continue Reading

Subscribe to Edison

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

Sign up for free