Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: TMT
Expert saw a slower than expected trading environment in H117 combined with a shift in the mix of revenues towards subscription licensing. Post period end, the company signed a deal with Lloyd’s of London, reinforcing its position in the insurance vertical. Management now expects flat revenues in FY17, effectively pushing out its three-year industrial plan by a year. We have revised down our revenue and EBITDA forecasts for FY17 and FY18, shifting EBITDA profitability into FY18.
Expert System |
Slower pipeline conversion |
H117 results |
Software & comp services |
27 October 2017 |
Share price performance
Business description
Next events
Analysts
Expert System is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||
Expert saw a slower than expected trading environment in H117 combined with a shift in the mix of revenues towards subscription licensing. Post period end, the company signed a deal with Lloyd’s of London, reinforcing its position in the insurance vertical. Management now expects flat revenues in FY17, effectively pushing out its three-year industrial plan by a year. We have revised down our revenue and EBITDA forecasts for FY17 and FY18, shifting EBITDA profitability into FY18.
Year end |
Revenue (€m) |
EBITDA* |
EPS* |
DPS |
P/E |
EV/EBITDA |
12/15 |
19.4 |
1.5 |
(4.1) |
0.0 |
N/A |
35.9 |
12/16 |
25.1 |
(2.2) |
(22.0) |
0.0 |
N/A |
N/A |
12/17e |
25.1 |
(1.5) |
(14.2) |
0.0 |
N/A |
N/A |
12/18e |
28.6 |
3.0 |
(4.4) |
0.0 |
N/A |
17.4 |
Note: *EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
Longer sales cycles pressure H117 results
In H117 Expert reported a revenue decline of 7.4% y-o-y and a production value decline of 11.2% y-o-y. Lower than expected revenues combined with a higher cost base resulted in the EBITDA loss widening from €1.9m in H116 to €4.0m in H117. In H117 the company signed a higher proportion of subscription licensing, which reduces upfront revenues but improves recurring revenues and visibility. Customers are still taking time to understand how they can use Expert’s cognitive computing software to improve their business processes and this is resulting in long sales cycles.
Break-even pushed out by a year
Expert expects flattish revenues in FY17 versus FY16, which we estimate will result in an EBITDA loss of €1.5m for the year. This effectively pushes out the company’s Industrial Plan for 2017-2019 by a year. Management is targeting reductions in the cost base in FY18. We have revised down our forecasts to reflect this delay. We now forecast revenue growth of 15% in FY18 and EBITDA of €3.0m (10.6% margin), down from our previous €6.6m forecast. The company has announced it is aiming to raise funds of up to €5m through a share placing.
Valuation: Delayed growth weighs on valuation
Expert System trades on an EV/EBITDA of 17.4x FY18e. This is at a premium to enterprise search and information management companies, and Italian software and services peers, and at a discount to high-growth big data analytics software companies. Our DCF valuation of Expert System suggests a value of €1.97/share (previous: €2.59). Expert’s ability to convert customer interest in the fast-growing data mining and analytics market into commercial contracts, combined with achieving the targeted cost cuts, will be key to share price upside from this point.
Review of H117 results
Exhibit 1: Half-yearly results
€m |
H116 |
H216 |
H117 |
y-o-y |
Sales |
8.57 |
14.80 |
8.44 |
-1.5% |
Grants and other income |
1.33 |
0.36 |
0.73 |
-45.1% |
Total revenue |
9.90 |
15.16 |
9.17 |
-7.4% |
Capitalised development costs |
2.94 |
2.72 |
2.52 |
-14.2% |
Changes in WIP |
0.39 |
(1.56) |
0.05 |
-87.0% |
Total production value |
13.23 |
16.32 |
11.75 |
-11.2% |
Staff costs |
9.10 |
9.39 |
9.75 |
7.2% |
Other costs |
6.03 |
7.28 |
5.98 |
-1.0% |
EBITDA |
(1.90) |
(0.35) |
(3.98) |
109.8% |
Depreciation & amortisation - in-house |
1.64 |
2.05 |
2.01 |
22.4% |
Normalised EBIT |
(3.54) |
(2.40) |
(5.99) |
69.2% |
Depreciation & amortisation - acquired |
1.30 |
1.30 |
1.30 |
0.0% |
Exceptional costs/(income) |
0.00 |
0.00 |
0.00 |
|
EBIT |
(4.84) |
(3.70) |
(7.30) |
50.6% |
Net income |
(5.05) |
(3.08) |
(7.63) |
51.2% |
Net debt |
15.85 |
12.41 |
15.12 |
-4.6% |
Source: Expert System
Expert reported H117 sales marginally below the level achieved a year ago. The company noted that it signed a higher number of subscription licences, which have a lower upfront value than a perpetual licence but allow the company to benefit from recurring revenues. We would also argue that signing up for a subscription licence presents less of a budgetary challenge for many customers compared to the larger one-off sum that must be found for a perpetual licence. This gives customers the opportunity to use the software and extend it across the business as and when necessary. Expert continues to see plenty of interest in AI, but potential customers are still trying to understand how to apply the technology to their businesses. Consequently, Expert is still seeing long sales cycles.
Grants and other income was 45% lower year-on-year, resulting in total revenue 7.4% lower than a year ago. The company capitalised a lower level of development costs, resulting in production value 11.2% lower than a year ago. Expert typically sees strong seasonality, with a large proportion of business signed in Q4. This was evident in H216 and the company expects a similar pick-up in revenues in H217.
Staff costs were 7.2% higher than a year ago. The company continues to restructure its workforce, and has replaced some staff with more experienced, senior salespeople, with a focus on building and training the partner channel. This figure also includes one-off redundancy costs. Other costs were marginally lower than a year ago. Lower production value combined with higher costs resulted in a widening of the EBITDA loss from €1.9m in H116 to €4.0m in H117.
International sales strong
International revenues totalled €5.2m in H117, compared to €4.0m in H116. This is an increase in contribution from 47% to 62% of revenues over the year, and was mainly due to a stronger contribution from the US.
Business update
Developing the insurance vertical
Expert previously reported that it had signed up Zurich Insurance Group (Turning the AI hype into reality). It has now signed an agreement with Lloyd’s of London. We understand that Expert and Lloyd’s are working together to ascertain the best use of the software and we would therefore not expect material revenues from this relationship until FY18.
Building the channel
The company is keen to increase the amount it sells through partner channels, particularly consultants and system integrators. It is focusing resources on a small number of large global partnerships, and is currently training some of these partners to prepare them to sell Cogito. This should boost licence revenues in the longer term, but the company would not need to scale up professional services staff for the implementations as these would be undertaken by the partners. Thus successful sales through the channel should improve margins for Expert.
Tax incentives for investors
Expert qualified as an Innovative SME in August. This means that any Italian tax payers (corporates or individuals) investing in Expert’s shares for a minimum period of three years can get a reduction in corporation or income tax of 30% of the amount invested. For individuals, this is limited to an investment of up to €1m and for corporates the limit is €1.8m.
Outlook and changes to forecasts
The company now expects to generate a similar level of revenues in FY17 as in FY16, but with a higher level of recurring revenues. Effectively Expert’s Industrial Plan for 2017-2019 has been pushed out by at least a year. The company is planning to provide a revised industrial plan in early 2018. Within 2017 revenues, the company expects to see growth of c 20% in the US and 40% from Spain, with a quadrupling in revenues in the UK (which only started generating revenues last year). The company is also working on its cost base and is targeting cost reductions of €2.5-3m in FY18. The table below summarises our changes to forecasts.
Exhibit 2: Changes to estimates
€m |
FY17e old |
FY17e new |
Change |
y-o-y |
FY18e old |
FY18e new |
Change |
y-o-y |
Sales |
28.0 |
23.4 |
-16.7% |
0.0% |
33.6 |
26.9 |
-20.1% |
15.0% |
Other income & grants |
1.6 |
1.8 |
7.7% |
3.6% |
1.7 |
1.8 |
1.5% |
0.0% |
Total revenues |
29.7 |
25.1 |
-15.3% |
0.2% |
35.4 |
28.6 |
-19.1% |
14.0% |
Capitalised development costs & changes in WIP |
4.7 |
5.0 |
6.4% |
11.2% |
4.7 |
5.5 |
17.0% |
10.0% |
Production value |
34.4 |
30.1 |
-12.4% |
1.9% |
40.1 |
34.1 |
-14.8% |
13.3% |
EBITDA |
3.2 |
(1.5) |
-147.5% |
-31.9% |
6.6 |
3.0 |
-54.0% |
(298%) |
EBITDA margin |
10.8% |
-6.1% |
-16.9% |
2.9% |
18.6% |
10.6% |
-8.0% |
16.6% |
D&A |
(4.0) |
(4.0) |
0.3% |
(4.4) |
(4.4) |
0.8% |
||
Normalised operating profit |
(0.8) |
(5.6) |
578.7% |
-6.2% |
2.2 |
(1.4) |
-165.4% |
(75%) |
Normalised operating margin |
-2.8% |
-22.2% |
-19.4% |
1.5% |
6.1% |
-5.0% |
-11.1% |
17.2% |
Amortisation of acquired intangibles |
(2.6) |
(2.6) |
(2.6) |
(2.6) |
0.0% |
|||
Reported operating profit |
(3.4) |
(8.2) |
138.6% |
4.3% |
(0.4) |
(4.0) |
810.8% |
50.8% |
Normalised EPS (c) |
(3.2) |
(14.2) |
351.8% |
3.9 |
(4.4) |
-214.3% |
||
Net debt |
11.6 |
14.0 |
20.3% |
12.6% |
10.7 |
17.1 |
60.2% |
22.4% |
Source: Edison Investment Research
Valuation
The majority of Expert’s direct competitors are private companies or subsidiaries of large companies such as IBM or HP Enterprise. We have compared Expert’s valuation and operating metrics to peers operating in the natural language processing, big data analytics, enterprise search and information management markets, as well as to Italian software and IT services peers. With a forecast return to positive EBITDA in FY18, Expert is trading on an EV/EBITDA multiple of 17.4x in FY18e. This is at a premium to enterprise search & information management companies as well as Italian peers, and at a discount to the high-growth big data analytics companies.
Our 10-year DCF analysis values the company at €1.97/share, down from our previous €2.59 valuation, mainly due to pushing out revenue growth and EBITDA profitability by one year. We forecast a revenue CAGR of 10.1% from FY16 to FY26, with EBITDA margins rising to 28%. We had previously forecast peak EBITDA margins of 25%, but now we assume a larger proportion of R&D spend is capitalised; we therefore have increased our capex/sales assumptions, factoring in a decline from 20.7% in FY17 to 9.5% by FY26. We use a WACC of 9% and long-term growth of 3%. A 1% increase in the WACC results in a valuation of €1.49/share, while a 1% decrease results in a valuation of €2.67.
Exhibit 3: Peer group valuation analysis
Market cap (€m) |
CY EV/S |
NY EV/S |
CY EV/ EBITDA |
NY EV/ EBITDA |
CY P/E |
NY P/E |
CY sales (€m) |
CY EBIT margin |
CY EBITDA margin |
Sales growth NY |
EPS growth NY |
|
Natural language understanding |
|
|
|
|
|
|
|
|
||||
Expert System |
40 |
2.1x |
1.8x |
N/A |
17.4x |
N/A |
N/A |
25.1 |
-22.2% |
-6.1% |
14% |
N/A |
Nuance Communications |
4,395 |
3.1x |
3.0x |
10.9x |
10.0x |
15.3x |
13.7x |
1,954 |
1.5% |
28.7% |
3% |
11.1% |
Big data analytics |
||||||||||||
Splunk |
8,025 |
6.8x |
5.4x |
60.6x |
38.4x |
123.7x |
81.7x |
1,222 |
8.0% |
11.1% |
25% |
51.4% |
Tableau |
5,399 |
6.0x |
5.5x |
78.1x |
62.5x |
356.0x |
281.5x |
882 |
2.0% |
7.7% |
9% |
26.5% |
Teradata |
3,529 |
1.7x |
1.7x |
9.9x |
9.9x |
26.0x |
25.1x |
2,106 |
13.8% |
17.1% |
0% |
3.8% |
Average |
4.8x |
4.2x |
49.5x |
37.0x |
26.0x |
129.4x |
7.9% |
12.0% |
11% |
27.2% |
||
Enterprise search and information management |
||||||||||||
OpenText |
7,842 |
4.2x |
4.0x |
11.6x |
10.6x |
13.9x |
12.7x |
2,689 |
34.5% |
35.1% |
4% |
9.7% |
IHS Markit |
14,745 |
5.9x |
5.6x |
15.4x |
14.1x |
20.9x |
19.0x |
3,560 |
18.2% |
20.7% |
6% |
9.9% |
CommVault |
2,018 |
2.6x |
2.4x |
21.0x |
16.8x |
47.2x |
40.2x |
707 |
9% |
17.5% |
||
Average |
4.2x |
4.0x |
16.0x |
13.9x |
27.3x |
24.0x |
26.4% |
27.9% |
6% |
12.3% |
||
Italian software & services |
||||||||||||
TXT e-solutions |
150 |
1.9x |
1.8x |
16.8x |
14.8x |
22.9x |
20.1x |
75 |
10.4% |
11.1% |
8% |
14.3% |
Exprevia |
89 |
.8x |
.8x |
7.6x |
6.9x |
17.2x |
14.4x |
154 |
7.7% |
8.1% |
3% |
20.0% |
Piteco |
93 |
5.7x |
4.8x |
14.6x |
11.8x |
20.6x |
15.1x |
17 |
30.1% |
31.8% |
19% |
36.0% |
Reply |
1,695 |
1.9x |
1.7x |
13.3x |
11.9x |
21.9x |
19.3x |
886 |
12.8% |
13.2% |
10% |
13.6% |
Average |
2.6x |
2.3x |
13.1x |
11.4x |
20.7x |
17.2x |
15.2% |
16.0% |
9.9% |
21.0% |
||
Source: Edison Investment Research, Bloomberg (as at 27 October)
Exhibit 4: Financial summary
€000s |
2012 |
2013 |
2014 |
2015 |
2016 |
2017e |
2018e |
||
Year end 31 December |
IT GAAP |
IT GAAP |
IT GAAP |
IT GAAP |
IT GAAP |
IT GAAP |
IT GAAP |
||
PROFIT & LOSS |
|||||||||
Revenue |
|
|
11,593 |
11,109 |
13,045 |
19,368 |
25,057 |
25,118 |
28,623 |
EBITDA |
|
|
2,624 |
2,014 |
2,339 |
1,463 |
(2,245) |
(1,528) |
3,021 |
Operating Profit (before amort. and except.) |
1,765 |
916 |
609 |
(1,226) |
(5,941) |
(5,575) |
(1,417) |
||
Intangible Amortisation |
0 |
0 |
0 |
(2,549) |
(2,608) |
(2,608) |
(2,608) |
||
Exceptionals |
(319) |
45 |
59 |
0 |
0 |
0 |
0 |
||
Other |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Operating Profit |
1,446 |
961 |
669 |
(3,775) |
(8,549) |
(8,183) |
(4,025) |
||
Net Interest |
(298) |
(376) |
29 |
213 |
(156) |
(487) |
(467) |
||
Profit Before Tax (norm) |
|
|
1,467 |
539 |
638 |
(1,013) |
(6,097) |
(6,062) |
(1,884) |
Profit Before Tax (reported) |
|
|
1,148 |
584 |
697 |
(3,562) |
(8,705) |
(8,670) |
(4,492) |
Tax |
(452) |
(359) |
(609) |
277 |
579 |
3,034 |
1,572 |
||
Profit After Tax (norm) |
1,015 |
180 |
29 |
(934) |
(5,692) |
(3,940) |
(1,225) |
||
Profit After Tax (reported) |
697 |
225 |
89 |
(3,284) |
(8,126) |
(5,635) |
(2,920) |
||
Average Number of Shares Outstanding (m) |
22.0 |
22.0 |
22.0 |
22.8 |
25.8 |
27.7 |
27.7 |
||
EPS - normalised (c) |
|
|
4.6 |
0.8 |
0.1 |
(4.1) |
(22.0) |
(14.2) |
(4.4) |
EPS - normalised and fully diluted (c) |
|
4.6 |
0.8 |
0.1 |
(4.1) |
(22.0) |
(14.2) |
(4.4) |
|
EPS - (IFRS) (c) |
|
|
3.2 |
1.0 |
0.4 |
(14.4) |
(31.5) |
(20.4) |
(10.6) |
Dividend per share (c) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
||
EBITDA Margin (%) |
22.6 |
18.1 |
17.9 |
7.6 |
-9.0 |
-6.1 |
10.6 |
||
Adj Operating Margin (%) |
15.2 |
8.2 |
4.7 |
-6.3 |
-23.7 |
-22.2 |
-5.0 |
||
BALANCE SHEET |
|||||||||
Fixed Assets |
|
|
6,691 |
9,905 |
5,719 |
20,301 |
20,379 |
18,924 |
17,679 |
Intangible Assets |
1,111 |
2,462 |
4,640 |
18,539 |
18,372 |
16,976 |
15,705 |
||
Tangible Assets |
635 |
606 |
692 |
916 |
915 |
856 |
882 |
||
Investments |
4,945 |
6,836 |
387 |
846 |
1,092 |
1,092 |
1,092 |
||
Current Assets |
|
|
12,767 |
15,491 |
32,681 |
42,588 |
37,012 |
30,857 |
30,665 |
Stocks |
722 |
476 |
1,563 |
1,797 |
627 |
627 |
627 |
||
Debtors |
5,488 |
5,820 |
7,866 |
10,228 |
10,233 |
10,233 |
11,768 |
||
Cash |
2,065 |
2,967 |
4,900 |
11,249 |
9,063 |
4,032 |
1,732 |
||
Other |
4,492 |
6,228 |
18,352 |
19,314 |
17,088 |
15,965 |
16,537 |
||
Current Liabilities |
|
|
(8,871) |
(10,333) |
(13,639) |
(20,517) |
(22,679) |
(21,957) |
(22,605) |
Creditors |
(6,538) |
(7,350) |
(10,698) |
(15,082) |
(16,459) |
(16,419) |
(17,067) |
||
Short term borrowings |
(2,332) |
(2,984) |
(2,940) |
(5,435) |
(6,219) |
(5,538) |
(5,538) |
||
Long Term Liabilities |
|
|
(4,642) |
(5,172) |
(7,803) |
(22,227) |
(18,275) |
(15,838) |
(16,672) |
Long term borrowings |
(4,642) |
(5,172) |
(4,799) |
(18,240) |
(15,252) |
(12,466) |
(13,300) |
||
Other long term liabilities |
0 |
0 |
(3,005) |
(3,987) |
(3,023) |
(3,372) |
(3,372) |
||
Net Assets |
|
|
5,945 |
9,890 |
16,958 |
20,145 |
16,437 |
11,986 |
9,066 |
CASH FLOW |
|||||||||
Operating Cash Flow |
|
|
8,077 |
2,891 |
737 |
2,738 |
2,088 |
3,302 |
3,134 |
Net Interest |
(298) |
(376) |
29 |
(324) |
(155) |
(487) |
(467) |
||
Tax |
(452) |
(359) |
(609) |
(1,576) |
0 |
0 |
0 |
||
Capex |
(3,095) |
(2,384) |
(3,905) |
(20,045) |
(6,378) |
(5,200) |
(5,800) |
||
Acquisitions/disposals |
0 |
0 |
(6,436) |
3,045 |
46 |
0 |
0 |
||
Financing |
0 |
0 |
12,341 |
6,573 |
4,418 |
863 |
0 |
||
Dividends |
0 |
(180) |
0 |
0 |
0 |
0 |
0 |
||
Net Cash Flow |
4,232 |
(408) |
2,156 |
(9,588) |
18 |
(1,523) |
(3,134) |
||
Opening net debt/(cash) |
|
|
6,352 |
4,909 |
4,822 |
2,839 |
12,426 |
12,408 |
13,972 |
HP finance leases initiated |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Other |
(2,788) |
128 |
(173) |
0 |
0 |
(41) |
(0) |
||
Closing net debt/(cash) |
|
|
4,909 |
5,189 |
2,839 |
12,426 |
12,408 |
13,972 |
17,106 |
Source: Expert System accounts, Edison Investment Research
|
|
Share’s third quarter update confirmed the positive trends reported in August, with further market share gains and continuing work on its digital transformation providing evidence of the fruits of the investment already made and signalling continued measures to improve the customer experience to underpin further, profit-enhancing growth.