Rank Group has made a recommended £115.3m cash offer for Stride Gaming, which equates to an EV of £93.4m. Using the run-rate H119 EBITDA, the deal is valued at c 7.5x EV/EBITDA. The offer of 151p per share is a 29% premium to the previous day’s closing price. Irrevocable commitments have been received by 61.3% of Stride’s shareholders and completion is anticipated in Q319.
Written by
Victoria Pease
Stride Gaming |
Recommended cash offer from Rank |
Cash offer from Rank |
Travel & leisure |
3 June 2019 |
Share price performance
Business description
Next events
Analyst
|
Rank Group has made a recommended £115.3m cash offer for Stride Gaming, which equates to an EV of £93.4m. Using the run-rate H119 EBITDA, the deal is valued at c 7.5x EV/EBITDA. The offer of 151p per share is a 29% premium to the previous day’s closing price. Irrevocable commitments have been received by 61.3% of Stride’s shareholders and completion is anticipated in Q319.
Year end |
Revenue* |
EBITDA |
EPS** |
DPS |
P/E |
Yield |
08/17 |
89.9 |
20.2 |
25.8 |
2.7 |
5.7 |
1.8 |
08/18 |
89.0 |
16.1 |
19.2 |
3.0 |
7.7 |
2.0 |
H119 |
39.0 |
6.2 |
6.9 |
0.0 |
N/A |
N/A |
Note: * Adjusted revenue excludes social from FY18 and includes Stride’s share of Stride Together (including Aspers JV). **EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
£115.3m cash offer; c 7.5x EV/EBITDA
Following the announcement of a strategic review in February 2019, Stride has confirmed that it has received a recommended £115.3m cash offer from Rank Group. This includes £15.5m net cash at H119, as well as £5.7m cash received post period relating to the sale of QSB. The offer of 151p per share is a 29% premium to the previous day’s closing price and, using the H119 EBITDA run rate, the deal equates to c 7.5x EV/EBITDA. Irrevocable commitments have been received by 61.3% of Stride’s shareholders and completion is anticipated in Q319. Rank has stated that combined net online gaming revenues of c £185m will make it the second largest online bingo provider in the UK, with a 4% market share for UK online gaming.
H119 results reflect sector challenges
Stride has also reported H119 results, with net gaming revenues (NGR) of £39.0m, a 13% decline compared to the previous period. NGR from the proprietary platform declined by 9% to £27.0m, while NGR from the non-proprietary platform declined by 24% to £11.5m. Similar to other gaming operators, revenues have been affected by ongoing regulatory challenges and the requirement to implement social responsibility measures, which specifically includes source of funds checks. Adjusted EBITDA declined by 23% to £6.2m. Excluding cash in assets held for sale (£0.6m), net cash of £15.5m was lower than the £21.6m at FY18, largely due to the payment of a £7.1m fine to the UK regulator.
For the purposes of the Takeover Code, Edison Investment Research is deemed to be connected with Stride Gaming.
Stride Gaming is a research client of Edison Investment Research Limited
|
|
Research: Investment Companies
HgCapital Trust (HGT) is the largest single investor in funds managed by Hg, one of Europe’s leading private equity (PE) investment managers in the software and services sectors, with strong involvement in the strategic development and value creation of its portfolio holdings. Hg partners closely with its portfolio companies, supporting management to drive change. It has more than £10bn in assets under management (AUM) and nearly 30 years of overall PE experience. This expertise has been reflected in HGT’s average compound share price return of c 14% pa over the last 10 years vs the FTSE All-Share at c 10% pa (on a total-return basis).
Get access to the very latest content matched to your personal investment style.