Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: TMT
Despite the effect of lockdowns on the hospitality industry in FY20, Vectron reported 10% revenue growth. After a dip in Q220, revenue rebounded as customers sought to meet German point-of-sale (POS) system security regulations. Recurring revenue, while still low, is growing as customers adopt Vectron’s digital services. The combination of gradual lockdown relaxations and the ongoing regulatory-driven replacement cycle is expected to drive strong growth in revenue and profitability for FY21/22.
Vectron Systems |
Growth in a tough market
Technology |
Scale research report - Update
6 May 2021 |
Share price graph
Share details
Business description
Bull
Bear
Analyst
|
||||||||||||||||||||||||||
Despite the effect of lockdowns on the hospitality industry in FY20, Vectron reported 10% revenue growth. After a dip in Q220, revenue rebounded as customers sought to meet German point-of-sale (POS) system security regulations. Recurring revenue, while still low, is growing as customers adopt Vectron’s digital services. The combination of gradual lockdown relaxations and the ongoing regulatory-driven replacement cycle is expected to drive strong growth in revenue and profitability for FY21/22.
FY20: Investment continued despite pandemic
Vectron reported 10% revenue growth in FY20; retrofitting of systems to meet German regulations outweighed the decline in business due to the pandemic. The EBITDA loss widened to €2.2m from €1.4m in FY19 as the company increased investment in its digital services offering. Having raised €11m through a fund raise in February 2020, Vectron closed the year with a net cash position of €8.3m.
Promising start to FY21
Vectron reported Q121 revenue of €8.6m (+15% y-o-y, +13% q-o-q) and EBITDA of €0.6m (Q120 loss of €0.7m), confirming a return to profitability. Recurring revenue increased as more customers adopted digital services (c 9% in FY20, c 12% in Q121). The company’s unconsolidated subsidiary, bonVito also made a good start to the year, with revenue of €0.8m up 14% y-o-y and EBITDA of €0.2m. Vectron plans to consolidate bonVito later this year, effective 1 January 2021.
Valuation: Replacement cycle the trigger
Management has no formal guidance in place for FY21/22 due to the uncertainty around the timing of lockdowns being relaxed. Consensus forecasts have not changed since results were reported, factoring in strong growth for both FY21 and FY22 and a rebound in profitability. On these forecasts, the stock is trading at a discount to peers on all valuation metrics. Continued evidence that the expected replacement cycle is under way and the increasing uptake of digital solutions should help close the valuation discount.
|
Consensus estimates
Source: Refinitiv |
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 FY20 results
Exhibit 1: FY20 financial highlights
€m |
2019 |
2020 |
Revenues |
25.17 |
27.77 |
Rev growth |
1.4% |
10.3% |
EBITDA |
(1.39) |
(2.19) |
EBITDA margin |
(5.5%) |
(7.9%) |
EBIT |
(1.78) |
(2.58) |
EBIT margin |
(7.1%) |
(9.3%) |
PAT |
(1.39) |
(2.07) |
EPS (€) |
(0.19) |
(0.26) |
Net cash |
0.9 |
8.3 |
Source: Vectron Systems
Despite the impact on the hospitality industry in FY20, Vectron managed to grow revenues by 10% y-o-y. There were two opposing factors at play in the year:
■
Tailwinds from the legal requirement in Germany to embed a technical security device in all POS systems.1 With the deadline for doing this extended to 31 March 2021, this stimulated demand for retrofitting POS systems and new systems from the end of 2019 and through 2020.
See Positive Outlook, 3 September 2020 for further detail.
■
Headwinds from the effect of lockdowns on customers’ businesses. Vectron measured2 that in 2020 restaurants saw 31% less business and bakeries (which rely less than restaurants on in-house dining) 12% less. This had the combined effect of delaying investment decisions for new hardware and reducing the volume of online transactions (eg reservations, ordering).
Takings through the POS systems for customers using Vectron’s online systems.
Exhibit 2: Quarterly revenue
€m |
Q120 |
Q220 |
Q320 |
Q420 |
Q121 |
Revenue |
7.5 |
5.1 |
7.6 |
7.6 |
8.6 |
y-o-y growth |
27% |
-17% |
38% |
-1% |
15% |
Source: Vectron Systems
Exhibit 2 shows the quarterly progression of revenues. Q120 revenue grew 27% y-o-y as customers prepared for the new regulations in Germany. In Q220, revenues dropped 17% y-o-y and 32% q-o-q as the pandemic restrictions hit customers. Revenues rebounded again in Q320 and stayed at a similar level in Q420. The company has just released Q121 headline numbers, which confirm that revenue grew 15% y-o-y.
Helped by an €11m fund raise in February 2020 before the pandemic hit, the company was able to continue to invest in its digital business, spending €4.4m compared to €3.5m in 2019. Material costs increased 9.3% y-o-y, just below the rate of sales growth. Staff costs increased 5.7% y-o-y whereas other operating costs increased 34.6% y-o-y. The increase in other operating expenses was from the combination of increased external support (consulting and sales service) relating to the shift of the business model towards digital services and costs relating to the February 2020 fund raise. Management expects these costs to revert to nearer the 2019 level in 2021. This resulted in an expansion in the EBITDA loss to €2.2m in FY20 from a €1.4m loss in FY19. Depreciation and amortisation was flat at €0.4m, resulting in an operating loss of €2.6m (FY19: loss €1.8m). After net interest expenses of €0.2m and a tax credit of €0.7m Vectron reported a net loss of €2.1m.
Cash at year-end stood at €8.3m and there was no debt (a €10m loan was repaid in December 2020). Since year-end, the company has taken out a €3m KfW loan with a two-year term.
Q121 shows uptick in performance
As shown in Exhibit 2, Vectron saw 15% y-o-y revenue growth in Q121. The company reported EBITDA of €0.6m (margin 7%), compared to a loss of €0.7m in Q120.
Business update
Vectron continues to make progress with its strategy to offer digital services to its customer base. By adding recurring revenue streams (digital services) to the one-off hardware purchase, Vectron should be able to generate more predictable revenue streams and be less tied to hardware replacement cycles. The company noted that in FY20, recurring revenue made up just under 9% of total revenue, rising from less than 5% in January 2020 to 12% in Q121.
The company noted that most customers retrofitting their systems to meet German fiscal regulations also signed up for Vectron’s digital package, which includes various digital services, cloud storage of POS data and a reporting app. The number of customers using this package grew from c 2,000 at the start of the year to more than 10,000 by the end of the year. Vectron now plans to include an entry-level digital package with every new POS sale.
bonVito profitability improving; soon to be consolidated
bonVito is the business that runs Vectron’s online loyalty services platform. The subsidiary was created in 2012 and has not been consolidated to date, partly so it can take advantage of tax losses. During 2020, it increased the number of customers using its service from 5,576 to 6,605 (+19%). The table below shows the progress this business has made over recent years. It is now consistently profitable and has exhausted all tax losses. Vectron plans to consolidate this business later this year, effective 1 January 2021.
Exhibit 3: bonVito subsidiary financial performance
€k |
2016 |
2017 |
2018 |
2019 |
2020 |
Revenue |
2,950 |
2,850 |
|||
EBITDA |
634 |
662 |
|||
EBITDA margin |
21.5% |
23.2% |
|||
Operating profit |
538 |
575 |
|||
Operating margin |
18.2% |
20.2% |
|||
Net profit/(loss) |
(118) |
(111) |
69 |
370 |
333 |
Equity value |
164 |
54 |
123 |
493 |
826 |
Source: Vectron Systems
The company has indicated in Exhibit 4 how Q121 and Q120 revenue and EBITDA would look on a consolidated basis. It has also disclosed the combined level of recurring revenue, which has increased from 12.5% of consolidated revenue in Q120 to 17.8% in Q121.
Exhibit 4: Consolidated Q1 results
€m |
Q121 |
Q120 |
Revenue |
||
Vectron |
8.6 |
7.5 |
bonVito |
0.8 |
0.7 |
Consolidation adjustment |
(0.4) |
(0.2) |
Group revenue |
9.0 |
8.0 |
EBITDA |
||
Vectron |
0.6 |
(0.7) |
bonVito |
0.2 |
0.2 |
Consolidation adjustment |
0.0 |
0.0 |
Group EBITDA |
0.8 |
(0.5) |
Recurring revenue |
1.6 |
1.0 |
Recurring revenue/group revenue |
17.8% |
12.5% |
Source: Vectron Systems
Duratec Digital World adoption grows
By the end of FY19, Vectron had signed up several hundred customers to use the Duratec Digital World solution; this increased to more than a thousand by the end of FY20. The solution combines a Duratec POS system with online services from Vectron and partners; the Duratec hardware is supplied free in return for per transaction fees for digital services such as table reservations. In FY21, the company is planning to expand these digital services to its main Vectron POS system.
Outlook and changes to consensus forecasts
In August 2020, the company reinstated guidance. For FY20, management expected revenue of €25–29m and EBITDA of -€2.0m to €0.25m. For FY21, management expected revenue of c €50m with an EBITDA margin of c 20% and for FY22, revenue of c €65m and an EBITDA margin of c 25%. In February 2021, the company decided that due to continuing disruption from the pandemic, it would withdraw its guidance for FY21 and FY22. However, it remains positive the new German regulations around POS systems have created pent-up demand for systems (with an estimated 50% of systems not yet compliant), and once lockdowns are lifted and business returns to more normal operation, customers will need to place orders. Consensus forecasts have not changed since the annual report and Q121 results were published.
Exhibit 5: Consensus forecasts
€m |
FY21e |
FY22e |
Revenues |
46.9 |
65.7 |
EBITDA |
7.9 |
15.5 |
PBT |
5.8 |
12.1 |
EPS (€) |
0.47 |
0.99 |
DPS (€) |
0.07 |
0.13 |
Revenue growth |
69% |
40% |
EBITDA margin |
16.9% |
23.6% |
PBT margin |
12.4% |
18.4% |
Source: Refinitiv
Valuation
Vectron is trading at a discount to peers on all valuation metrics, with EBITDA profitability forecast to be at the upper end of its peer group. Continued evidence that the expected replacement cycle is under way and the increasing uptake of digital solutions should help close the valuation discount.
Exhibit 6: Peer group financial and valuation metrics
Company |
Quoted |
Share |
Market |
EV |
EV/Sales |
EV/EBITDA |
P/E |
Div yield |
EBITDA margin |
|||||
ccy |
price |
Cap m |
m |
CY |
NY |
CY |
NY |
CY |
NY |
CY |
NY |
CY |
NY |
|
Vectron Systems |
EUR |
11.94 |
96 |
88 |
1.9 |
1.3 |
11.1 |
5.7 |
25.6 |
12.1 |
0.5% |
1.0% |
16.9% |
23.6% |
Worldline |
EUR |
80.32 |
22371 |
26675 |
5.3 |
4.8 |
20.8 |
17.6 |
33.1 |
27.6 |
0.0% |
0.0% |
25.2% |
27.4% |
NCR Corp |
USD |
46.4 |
6079 |
9480 |
1.4 |
1.3 |
8.3 |
7.3 |
17.5 |
13.5 |
16.9% |
18.0% |
||
Aures Technologies |
EUR |
24.3 |
97 |
104 |
1.0 |
0.9 |
9.0 |
7.0 |
18.6 |
13.0 |
2.3% |
3.6% |
10.7% |
12.1% |
PayPoint |
GBp |
600.0 |
409 |
391 |
4.0 |
3.5 |
8.1 |
6.9 |
13.6 |
11.7 |
5.2% |
5.8% |
49.4% |
49.9% |
Square |
USD |
243.7 |
110963 |
110161 |
7.7 |
6.5 |
154.4 |
96.3 |
195.7 |
128.0 |
0.0% |
0.0% |
5.0% |
6.8% |
GrubHub |
USD |
68.8 |
6426 |
6516 |
3.0 |
2.6 |
45.3 |
22.8 |
N/A |
62.5 |
0.0% |
0.0% |
6.7% |
11.3% |
Just Eat Takeaway.com |
EUR |
86.3 |
12792 |
12884 |
3.7 |
2.8 |
N/A |
74.1 |
N/A |
N/A |
0.0% |
0.0% |
-1.2% |
3.8% |
Eagle Eye Solutions |
GBp |
547.5 |
142 |
143 |
6.5 |
5.6 |
37.6 |
30.7 |
N/A |
228.1 |
0.0% |
0.0% |
17.3% |
18.2% |
Delivery Hero |
EUR |
131.8 |
32703 |
32893 |
6.5 |
4.6 |
N/A |
N/A |
N/A |
N/A |
0.0% |
0.0% |
-9.3% |
-1.4% |
Average |
4.3 |
3.6 |
N/A |
32.8 |
38.0 |
14.5 |
0.9% |
1.2% |
13.4% |
16.2% |
||||
Median |
4.0 |
3.5 |
14.9 |
20.2 |
18.1 |
13.3 |
0.0% |
0.0% |
10.7% |
12.1% |
||||
Source: Refinitiv. Note: Priced at 4 May.
|
|||||||||||
Research: Financials
Ahead of results for the year to 31 March 2021 (FY21) due in June, a trading update for Appreciate Group (APP) indicates underlying results in line with market expectations, supported by the continuing positive trend in billings and despite an increase in profit deferral. In this note we provide an update on our forecasts and a detailed review of our fair valuation (60p per share), which looks through the near-term suppression of earnings by the pandemic and the cash flow effects of business mix changes.