Last close As at 05/08/2026
EUR23.40
▲ 0.60 (2.63%)
Market capitalisation
EUR317m
Research: Financials
Bancassurance advisory and service platform JDC Group (JDC) reported8strong H121 results and has raised FY21 revenue and EBITDA guidance to what we still believe to be conservative levels. Large client wins are starting to feed into the platform and the pipeline of new major clients looks promising. Based on 2021/22e consensus EV/sales and EV/EBITDA, the valuation does not seem demanding compared to its other platform peers.
JDC Group |
Seeking a higher level of growth
Diversified financials |
Scale research report - Update
17 August 2021 |
Share price graph
Share details
Business description
Bull
Bear
Analyst
|
||||||||||||||||||||||||||
Bancassurance advisory and service platform JDC Group (JDC) reported8strong H121 results and has raised FY21 revenue and EBITDA guidance to what we still believe to be conservative levels. Large client wins are starting to feed into the platform and the pipeline of new major clients looks promising. Based on 2021/22e consensus EV/sales and EV/EBITDA, the valuation does not seem demanding compared to its other platform peers.
A very strong H121
JDC reported strong H121 results. Q221 revenues showed accelerating growth of 19.2% y-o-y after 14.4% in Q121 and 11.4% in FY20. The development of revenues also compares well to the growth of the insurance activities of JDC’s competitor Hypoport. With the relatively fixed cost structure (opex was up only 6.3%), operating leverage is also starting to show, with EBITDA increasing 38.6% to €4.3m. At the bottom line, JDC was able to report a net profit of almost €1m (H120: €0.2m). With a strong H121 and a continued good outlook for the remainder of 2021, JDC now expects revenues of €140–145m (was €138–142m) and EBITDA of >€8m (was >€7m) in FY21. Given that ~55% of revenues are usually made in the second half of the year this guidance looks rather conservative.
Taking platform growth to the next level
JDC recently signed the deal with the large insurer Provinzial as announced in February, adding around one million potential new customers to the Insurtech platform, which could bring over €100m in revenues for JDC. Provinzial is the first of the Deutsche Sparkasse insurance companies to choose JDC’s platform and similar companies could follow suit. Furthermore, other large client wins, like the agent networks of large insurers, are in the pipeline. Some of the contracts from this pipeline could materialise in H221, which could boost platform growth above 25% compared to the 20%+ growth rates seen during the last quarters.
Valuation: Higher growth justifies a higher valuation
While we recognise that a peer comparison is not easy given its diversified profile, we note that JDC trades at a discount of 85% on FY22e consensus EV/sales compared to platform peers and 40% compared to financial brokers. Given the high growth profile and the trigger from new probable contract wins from the pipeline, we believe JDC’s valuation remains undemanding despite the recent share price appreciation.
|
Consensus estimates
Source: JDC Group, Refinitiv consensus at 12 August 2021 |
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.
EBITDA up almost 40% in H121
JDC reported strong H121 results. Revenue growth is accelerating, up 19.2% in Q221 versus 13.9% in Q420, 14.4% in Q121 and 11.4% in FY20.
H121 revenues increased 16.6% to €68.6m. The Advisortech segment, which includes JDC’s platform business, reported 13.9% revenue growth to €56.4m, another step up from 11.1% in 2020. This compares favorably to its competitor, Hypoport, which reported a 12% increase in revenues to €23.7m in its Insurtech division in H121.
The key accounts, which will be the growth driver for JDC Group in the coming years, generated 20.9% revenue growth, compared to 8% higher net policy premiums on Hypoport’s insurance platform.
JDC’s Advisory business recorded 23.5% revenue growth to €17.3m driven by a weak comparative base in 2020 due to the pandemic and strong financial markets.
Exhibit 1: H121 results highlights (P&L)
€'000s |
FY20 |
FY19 |
y-o-y change |
H121 |
H120 |
y-o-y change |
Total revenue |
122,834 |
111,471 |
10.19% |
68,611 |
58,820 |
16.65% |
-Advisortech |
102,579 |
92,285 |
11.15% |
56,449 |
49,565 |
13.89% |
-Advisory |
30,859 |
29,910 |
3.17% |
17,291 |
13,998 |
23.52% |
-Holding |
-10,604 |
-10,724 |
-1.12% |
-5,129 |
-4,743 |
8.14% |
Initial commission |
85,547 |
75,118 |
13.88% |
47,159 |
40,152 |
17.45% |
-Insurance products |
64,125 |
56,861 |
12.78% |
35,749 |
29,368 |
21.73% |
-Investment funds |
16,028 |
13,587 |
17.97% |
8,394 |
8,340 |
0.65% |
-Shares/Closed-end funds |
5,394 |
4,670 |
15.50% |
3,016 |
2,444 |
23.40% |
Follow-up commission |
21,242 |
20,223 |
5.04% |
11,655 |
10,292 |
13.24% |
Overrides |
6,451 |
6,649 |
-2.98% |
3,917 |
3,553 |
10.24% |
Services |
3,478 |
3,405 |
2.14% |
2,140 |
1,707 |
25.37% |
Fee-based advisory |
2,757 |
3,091 |
-10.81% |
1,940 |
1,365 |
42.12% |
Other income |
3,359 |
2,985 |
12.53% |
1,800 |
1,751 |
2.80% |
Capitalised services |
1091 |
998 |
9.32% |
578 |
480 |
20.42% |
Other operating income |
339 |
617 |
-45.06% |
37 |
148 |
-75.00% |
Commission expenses |
(90,542) |
(81,433) |
11.19% |
(50,373) |
(42,568) |
18.34% |
Commission expense as % of revenues |
73.71% |
73.00% |
-95bp |
73.42% |
72.37% |
-105bp |
Personnel expenses |
(18,737) |
(17,417) |
7.58% |
(9,820) |
(8,934) |
9.92% |
Other operating expenses |
(9,860) |
(10,070) |
-2.09% |
(4,690) |
(4,812) |
-2.54% |
EBITDA |
5,125 |
4,166 |
23.02% |
4,343 |
3,134 |
38.58% |
D&A |
(4,628) |
(4,311) |
7.35% |
(2,429) |
(2,187) |
11.07% |
EBIT |
497 |
-145 |
-442.76% |
1,914 |
947 |
102.11% |
Pre-tax profit |
(1,031) |
(1,753) |
-41.19% |
1,174 |
220 |
433.64% |
Net income |
(1,163) |
(1,813) |
-35.85% |
980 |
190 |
415.79% |
EPS (€) |
-0.09 |
-0.14 |
-36% |
0.08 |
0.01 |
700% |
Source: JDC Group financial accounts
The commission expense ratio, the part of the reported commissions that flows back to the initiator of the commission-generating financial product, was relatively stable at 73.4% of total revenues, compared to 73.7% in 2020 and 72.4% in H120. Gross margin increased 12.4% to €9.0m.
Opex increased by only 6.3% to €16.9m. One-off costs in H120 of €0.3m related to restructuring, expenses to enable working from home and the group’s head office move did not reoccur, partly offset by higher IT costs. High revenue growth and a much slower growing cost base resulted in EBITDA rising by almost 38.6% to €4.3m and EBIT more than doubling to €1.9m. At the bottom line, JDC was able to report net profit in H121 of almost €1m (H120: €0.2m).
Given the strong H121 and a continued good outlook for the remainder of 2021, JDC now expects revenues of €140–145m (was €138–142m) and EBITDA of >€8m (was >€7m). Given that the majority of revenues and earnings usually are made in the second half of the year this guidance seems to be rather conservative.
H121 operational cash flow was €4.9m compared to €2.8m in H120, driven by the higher results and improved working capital. Total cash flow was positive at €2.9m, despite €0.6m of acquisition costs, versus a negative €12.2m in H120, driven by the redemption of bonds.
Outstanding bonds (€19.4m) and bank debts (€1.1m) are in part offset by a cash position (€14.6m), resulting in net debt of €5.9m. JDC also has 505k of own shares due to an earlier buy-back programme (4% of outstanding shares), which makes the financial situation pretty solid.
Looking for a new level of growth
The company’s key client business has been the largest driver behind the 20%+ growth in JDC’s top line for many quarters now and it is also getting sizable in euro terms, with €11.2m in revenues in H1 (16% of total revenues). The deal with the German savings bank insurer Provinzial, for which the joint venture agreement was signed last July, has not led to any material revenues so far (and is unlikely to do so this year), as the operation has to be set up first. This is a very sizable deal however and in total it could lead to €100m in additional annual revenues, according to the company (compared to €122.8m JDC revenues in 2020). As such, the deal with Provinzial alone could result in the platform growing by 20% in coming years.
The expected transfer of contracts to JDC’s platform based on recent new client wins justifies the company’s longer-term outlook of a doubling of revenues to 2025 (€246m) and increase in EBITDA of several times (we would expect roughly 4x or >€20m).
However, with a fully developed interface (API) to the German savings banks’ insurance platform S-Versicherungsmanager (insurance manager) which will become the central distribution platform for public insurance companies, JDC is also very well positioned to gain client wins from the other public insurance companies (similar to Provinzial in other German regions. These potential wins could deliver more revenues than Provinzial.
Furthermore, we expect that JDC is also negotiating with non-bank related insurance companies. JDC’s platform could be very well suited for the agents liaised with these insurance companies. Agents represent roughly 50% of the total German insurance commission pool of roughly €25bn. As such, this could become another growth pillar.
Overall, we expect that JDC is looking to increase its level of platform growth further to 25%+. At this point JDC can transfer ~330k contracts on an annual basis, of which c 120k are new customers. Operationally it can do this by adding staff, which has not been a bottleneck so far. While the largest part of the operation is digital, employees are still needed to verify accounts and for help desks.
Operational capacity can be a limitation however. New transfers from Finanzguru, a multibanking app with over 500,000 users, a very interesting new client group, have been constrained because of the limited staff capacity, especially at Finanzguru.
Valuation not demanding
Within the Advisortech division, the IFA business is the largest part with roughly 77% of revenues. In this segment, JDC competes with companies offering financial products such as investment funds, closed funds, insurance and financing products through independent brokers to downstream brokers or end-clients. In Germany, these are private companies like Fonds Finanz Maklerservice and BCA, as well as commercial banks. The much larger AON, and aggregators in the UK like Moneysupermarket.com, can be seen as relevant comparisons for the advisory part of the business, although they lack a platform and that is what makes JDC stand out. Compared to these companies, JDC trades at a premium on EV/EBITDA but at a steep discount on EV/sales.
JDC’s key accounts, which already account for 20% of Advisortech revenues, are becoming more important. This part of the business is best comparable to Hypoport, which also offers an independent advisory platform service but for mortgages (JDC: insurance). Compared to Hypoport, JDC trades at a steep discount on both EV/sales and EV/EBITDA and Hypoport already is relatively mature with a large market share. US-listed Goosehead operates a more B2B-oriented insurance platform in the United States; it also trades at a large premium compared to JDC on both metrics.
Although we realise that a peer comparison for JDC is not easy given its diversified profile, we note that the company trades at a discount of 85% on FY22e consensus EV/sales compared to platform peers and 40% compared to financial brokers. We believe that JDC is more comparable with the platform peers, as the platform already generates the majority of JDC’s revenues. Given the high growth profile and a trigger from new contract wins from the pipeline, the valuation still looks undemanding despite the recent share price appreciation.
Furthermore, we note that with JDC now also profitable at a bottom-line level, it could become attractive for investors that can only invest in profitable companies looking for growth opportunities.
The most important risks are changes to the regulatory environment in Germany and Austria, but negative capital market returns would also put pressure on JDC’s results, as part of the earned commissions are dependent on assets under management.
Exhibit 2: Peer table valuation
Market cap (local currency, m) |
FY21e EV/Sales |
FY22e EV/Sales |
FY21e EV/EBITDA |
FY22e EV/EBITDA |
|
Aon |
61667.3 |
4.8 |
4.5 |
15.4 |
14.3 |
MLP |
829.6 |
2.9 |
2.7 |
28.1 |
24.9 |
Moneysupermarket.com |
1371.5 |
4.1 |
3.8 |
13.3 |
11.4 |
Netfonds |
77.0 |
0.5 |
0.4 |
13.7 |
11.2 |
Average financial brokers |
|
3.1 |
2.9 |
17.6 |
15.4 |
Goosehead |
4977.9 |
24.0 |
17.1 |
90.0 |
57.4 |
Hypoport |
3409.1 |
6.3 |
5.4 |
40.5 |
31.7 |
Average platforms |
|
15.1 |
11.2 |
65.2 |
44.5 |
JDC Group |
257.5 |
1.9 |
1.7 |
34.2 |
28.5 |
Premium/discount financial brokers |
|
-36% |
-40% |
94% |
85% |
Premium/discount to platform |
|
-87% |
-85% |
-48% |
-36% |
Source: Refinitiv, priced at 12 August
|
||||||||||||
Research: Investment Companies
Round Hill Music Royalty Fund (RHMRF) was launched in November 2020. Its fund manager, Round Hill Music LP, established in 2010, manages over $900m (at end June 2021) and is one of the largest global music asset owners, consistently a top 10 Billboard Top Publisher. RHMRF benefits from Round Hill’s industry expertise and fully integrated business owning and exploiting music copyright assets. It focuses on mature catalogues (90% of its songs are over 10 years old) and high growth-potential master rights (c 23% of portfolio at June 2021). We believe RHMRF’s assets to be high quality, with strong potential to provide reliable and growing revenues given the momentum in streaming and potential of new channels.