Last close As at 06/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: TMT
FY16 results confirmed that the PACE acquisition has been successfully integrated and TXT Next continues to see good underlying growth. Despite weaker trading for TXT Retail in H116, TXT managed costs well to achieve profitability and cash generation ahead of our forecasts. The company continues to internationalise both businesses and we believe it could make further bolt-on acquisitions in the TXT Next business.
TXT e-solutions |
Strong cash flow supports dividend boost |
FY16 results |
Software & comp services |
13 March 2017 |
Share price performance
Business description
Next events
Analysts
|
||||||||||||||||||||||||||||||||||||||||||||||||
FY16 results confirmed that the PACE acquisition has been successfully integrated and TXT Next continues to see good underlying growth. Despite weaker trading for TXT Retail in H116, TXT managed costs well to achieve profitability and cash generation ahead of our forecasts. The company continues to internationalise both businesses and we believe it could make further bolt-on acquisitions in the TXT Next business.
Year |
Revenue (€m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/15 |
61.5 |
5.7 |
0.40 |
0.25 |
23.2 |
2.7 |
12/16 |
69.2 |
8.1 |
0.55 |
0.30 |
16.9 |
3.2 |
12/17e |
74.9 |
8.0 |
0.53 |
0.32 |
17.5 |
3.4 |
12/18e |
77.9 |
8.8 |
0.59 |
0.33 |
15.7 |
3.6 |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
PACE acquisition boosts FY16 performance
TXT reported revenue growth of 12.4% (1.8% organic). TXT Retail struggled with a poor trading environment in H116 and despite a pick-up in H216, saw a 1.6% revenue decline in FY16. TXT Next generated 33% growth and even without PACE, saw 6.5% organic growth. EBITDA was 3% higher than forecast and with lower than expected finance costs, the company reported normalised EPS 8.5% ahead of our forecast (+35.6% y-o-y). The company announced a dividend of €0.3 for FY16 (+20% y-o-y), ahead of our €0.26 forecast. Boosted by the PACE acquisition, international revenues grew 23% to make up 60% of FY16 revenues, up from 55% a year ago.
Minor changes to earnings forecasts
We continue to forecast revenue growth of c 8% for both divisions in FY17. Our EBITDA forecast is unchanged. Higher net interest income and lower depreciation drives an increase in our normalised EPS forecast of 7%. We introduce an FY18 forecast for 4.1% revenue growth and 10.8% EPS growth. We have increased our dividend forecast for FY17 by 18.5%. With FY16 net cash coming in €2.7m ahead of our forecast, we increase FY17 net cash by 79% to €7.2m despite the higher dividend payout.
Valuation: International expansion to drive upside
On our revised earnings forecasts, TXT trades at an EV/sales and P/E premium to European IT services companies, but at a discount to specialist supply chain planning (SCP) software suppliers. Based on the growth and profitability profiles of both groups, we would expect TXT to trade somewhere in the middle of the two groups. With the addition of PACE, the mix of revenues is shifting in favour of higher-margin licence sales, which should drive up valuation multiples over time. We also note a forecast dividend yield of more than 3%. Triggers for share price appreciation include large licence wins in TXT Retail, evidence of growing North American and Asia Pacific market share and further international wins in TXT Next. We highlight TXT’s strong cash position, providing a strong position from which to undertake bolt-on acquisitions or fund internal product development.
Review of FY16 results
Exhibit 1: Results highlights
FY16e |
FY16 |
% difference |
% y-o-y |
|
Revenues (€m) |
69.3 |
69.2 |
-0.3 |
12.4 |
TXT Retail |
36.3 |
36.1 |
-0.7 |
-1.6 |
TXT Next |
33.0 |
33.1 |
0.2 |
33.0 |
Gross margin (%) |
53.3 |
53.7 |
0.4 |
|
Gross profit |
37.0 |
37.1 |
0.4 |
14.7 |
EBITDA (€m) |
8.5 |
8.7 |
3.1 |
30.9 |
EBITDA margin (%) |
12.2 |
12.6 |
0.4 |
|
Normalised EBIT (€m) |
7.8 |
8.0 |
2.3 |
36.7 |
Normalised EBIT margin (%) |
11.2 |
11.5 |
0.3 |
|
Normalised net income (€m) |
5.9 |
6.4 |
8.5 |
34.8 |
Normalised EPS (€) |
0.50 |
0.55 |
8.5 |
35.6 |
Reported basic EPS (€) |
0.45 |
0.48 |
6.4 |
42.8 |
Net cash (€m) |
2.7 |
5.4 |
101.2 |
-35.0 |
Dividend (€) |
0.26 |
0.30 |
15.4 |
20.0 |
Source: TXT e-solutions, Edison Investment Research
TXT reported FY16 revenues in line with our forecast, showing reported growth of 12.4% and organic growth of 1.8%. Gross margins were marginally higher than forecast and operating expenses (pre-amortisation and depreciation) were slightly lower than forecast. This resulted in an EBITDA margin of 12.6%, compared to 10.8% in FY15. We have treated €0.5m in legal and M&A costs as exceptional. The company shifted to net interest income from net expense, giving a further boost at the normalised EPS level compared to our forecast. Due to good working capital management, cash flow was significantly stronger than we forecast, resulting in year-end net cash of €5.4m despite paying €5.4m for the PACE acquisition in April. The company raised its dividend 20% y-o-y to €0.30, ahead of our forecast.
Business update
TXT Retail
The division saw revenues decline 1.6% in 2016. Trading was weaker in H116 as retailers delayed investment. There was also a large licence signed in Q215 making comparisons tougher. Divisional gross margin of 63.7% was lower than the 64.2% in FY15 due to the mix of software and services.
Trading improved in the second half of the year and the company has successfully expanded its geographic reach with contracts signed in China and India. In Q416, TXT signed contracts with Not Your Daughter’s Jeans – NYJD Apparel (US), Group Royer (French footwear retailer expanding in Europe, China, India and Vietnam), Charles Vögele (Swiss fashion retailer operating in Switzerland, Germany and Eastern Europe), Rusta AB (Swedish home living retailer operating in Sweden and Norway), Auchan China, Mizuno Europe (UK), Dochki Sinochki (Russian baby and child product retailer) and Stockmann (Russian chain of department stores acquired from Debenhams).
The division is focusing R&D on developing its next generation solution which contains in-memory processing – this feature should further differentiate TXT from its peers.
TXT Next
The division saw revenue growth of 33%, of which 6.5% was organic. Gross margin increased from 35.5% in FY15 to 42.7% in FY16, reflecting the higher software component within PACE. PACE has performed in line with expectations. The company is looking to combine the consultants from the original TXT Next services business with PACE’s software business to offer a wider range of services to PACE’s customer base. In 2016, the division signed new licence and service contracts with customers including Boeing (US), Pilatus (Switzerland), Reiser Simulation and Training (Germany), Goodrich Control Systems (UK) and Icelandair.
Outlook and changes to forecasts
We have made small changes to our FY17 revenue forecast reflecting the divisional split of revenues in FY16. We introduce a conservative 4% revenue growth rate for FY18 – successful cross-selling within TXT Next post the PACE acquisition could see this moving higher. The mix of software and services in TXT Next results in higher gross margins in FY17. This compensates for higher opex in FY17, as we increase our R&D and commercial cost forecasts. We leave our EBITDA forecast unchanged. A small reduction in depreciation and switching from net interest expense to net income boosts our PBT forecast. Overall, this results in a 7% increase in our normalised EPS forecast, although this remains marginally below the FY16 level. For FY18, we forecast 10% growth in normalised EPS. As the FY16 dividend was higher than expected, we have increased our FY17 and FY18 forecasts. The stronger end FY16 net cash position flows through to FY17 and increases further in FY18.
Exhibit 2: Changes to forecasts
FY17e old |
FY17e new |
% change |
% y-o-y |
FY18e new |
% y-o-y |
|
Revenues (€m) |
74.7 |
74.9 |
0.3 |
8.3 |
77.9 |
4.1 |
TXT Retail |
39.0 |
39.0 |
-0.1 |
7.9 |
40.5 |
4.0 |
TXT Next |
35.7 |
35.9 |
0.7 |
8.7 |
37.4 |
4.2 |
Gross margin (%) |
53.3 |
54.2 |
0.8 |
54.1 |
0.0 |
|
Gross profit |
39.8 |
40.6 |
1.8 |
9.3 |
42.2 |
4.0 |
EBITDA (€m) |
8.51 |
8.51 |
0.0 |
-2.4 |
9.37 |
10.1 |
EBITDA margin (%) |
11.4 |
11.4 |
0.0 |
12.0 |
0.7 |
|
Normalised EBIT (€m) |
7.7 |
7.9 |
2.0 |
-1.2 |
8.7 |
10.9 |
Normalised EBIT margin (%) |
10.3 |
10.5 |
0.2 |
11.2 |
0.7 |
|
Normalised net income (€m) |
5.8 |
6.2 |
6.8 |
-2.8 |
6.9 |
10.8 |
Normalised EPS (€) |
0.50 |
0.53 |
7.1 |
-2.4 |
0.59 |
10.8 |
Reported basic EPS (€) |
0.42 |
0.46 |
8.4 |
-3.9 |
0.51 |
12.6 |
Net cash (€m) |
4.0 |
7.2 |
79.3 |
34.2 |
11.4 |
58.8 |
Dividend (€) |
0.27 |
0.32 |
18.5 |
6.7 |
0.33 |
3.1 |
Source: TXT e-solutions, Edison Investment Research
Exhibit 3: Financial summary
€'000s |
2012 |
2013 |
2014 |
2015 |
2016 |
2017e |
2018e |
||
Year end 31 December |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
||
PROFIT & LOSS |
|||||||||
Revenue |
|
|
46,499 |
52,560 |
54,410 |
61,540 |
69,152 |
74,878 |
77,941 |
Cost of sales |
(22,351) |
(24,854) |
(26,455) |
(29,189) |
(32,039) |
(34,320) |
(35,756) |
||
Gross profit |
24,148 |
27,706 |
27,955 |
32,351 |
37,113 |
40,558 |
42,185 |
||
EBITDA |
|
|
5,322 |
6,263 |
5,324 |
6,659 |
8,715 |
8,508 |
9,365 |
Operating Profit (before amort and except) |
|
|
4,283 |
5,241 |
4,284 |
5,820 |
7,955 |
7,858 |
8,715 |
Amortisation of acquired intangibles |
0 |
(285) |
(285) |
(285) |
(549) |
(637) |
(637) |
||
Exceptionals and other income |
939 |
0 |
1,468 |
0 |
(500) |
0 |
0 |
||
Other income |
0 |
0 |
0 |
(740) |
0 |
(500) |
(500) |
||
Operating Profit |
5,222 |
4,956 |
5,467 |
4,795 |
6,906 |
6,721 |
7,578 |
||
Net Interest |
(37) |
(435) |
(249) |
(151) |
105 |
100 |
100 |
||
Profit Before Tax (norm) |
|
|
4,246 |
4,806 |
4,035 |
5,669 |
8,060 |
7,958 |
8,815 |
Profit Before Tax (FRS 3) |
|
|
5,185 |
4,521 |
5,218 |
4,644 |
7,011 |
6,821 |
7,678 |
Tax |
(188) |
121 |
(1,046) |
(762) |
(1,456) |
(1,501) |
(1,689) |
||
Profit After Tax (norm) |
4,092 |
4,927 |
3,226 |
4,739 |
6,386 |
6,207 |
6,876 |
||
Profit After Tax (FRS 3) |
4,997 |
4,642 |
4,172 |
3,882 |
5,555 |
5,320 |
5,989 |
||
Average Number of Shares Outstanding (m) |
11.0 |
11.5 |
11.5 |
11.7 |
11.7 |
11.7 |
11.7 |
||
EPS - normalised (c) |
|
|
37 |
43 |
28 |
41 |
55 |
53 |
59 |
EPS - normalised fully diluted (c) |
|
|
34 |
41 |
28 |
40 |
55 |
53 |
59 |
EPS - (IFRS) (c) |
|
|
45 |
40 |
36 |
33 |
48 |
46 |
51 |
Dividend per share (c) |
18.2 |
22.7 |
22.7 |
25.0 |
30.0 |
32.0 |
33.0 |
||
Gross margin (%) |
51.9 |
52.7 |
51.4 |
52.6 |
53.7 |
54.2 |
54.1 |
||
EBITDA Margin (%) |
11.4 |
11.9 |
9.8 |
10.8 |
12.6 |
11.4 |
12.0 |
||
Operating Margin (before GW and except) (%) |
9.2 |
10.0 |
7.9 |
9.5 |
11.5 |
10.5 |
11.2 |
||
BALANCE SHEET |
|||||||||
Fixed Assets |
|
|
18,570 |
17,850 |
18,019 |
18,132 |
25,428 |
24,761 |
24,094 |
Intangible Assets |
16,621 |
15,370 |
15,078 |
14,692 |
21,296 |
20,629 |
19,962 |
||
Tangible Assets |
1,154 |
1,118 |
1,249 |
1,361 |
1,598 |
1,598 |
1,598 |
||
Other |
795 |
1,362 |
1,692 |
2,079 |
2,534 |
2,534 |
2,534 |
||
Current Assets |
|
|
36,769 |
34,914 |
34,892 |
38,946 |
37,085 |
41,372 |
46,884 |
Stocks |
1,388 |
1,451 |
1,820 |
2,075 |
3,146 |
3,246 |
3,346 |
||
Debtors |
19,562 |
18,642 |
20,768 |
27,791 |
26,369 |
28,720 |
29,895 |
||
Cash |
15,819 |
14,821 |
12,304 |
9,080 |
7,570 |
9,405 |
13,643 |
||
Other |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Current Liabilities |
|
|
(20,651) |
(17,864) |
(17,451) |
(18,349) |
(21,051) |
(22,347) |
(24,432) |
Creditors |
(15,155) |
(14,512) |
(15,297) |
(17,528) |
(20,243) |
(21,539) |
(23,624) |
||
Short term borrowings |
(5,496) |
(3,352) |
(2,154) |
(821) |
(808) |
(808) |
(808) |
||
Long Term Liabilities |
|
|
(8,666) |
(6,965) |
(6,491) |
(5,105) |
(7,180) |
(7,180) |
(7,180) |
Long term borrowings |
(4,301) |
(2,896) |
(1,685) |
0 |
(1,391) |
(1,391) |
(1,391) |
||
Other long term liabilities |
(4,365) |
(4,069) |
(4,806) |
(5,105) |
(5,789) |
(5,789) |
(5,789) |
||
Net Assets |
|
|
26,022 |
27,935 |
28,969 |
33,624 |
34,282 |
36,606 |
39,367 |
CASH FLOW |
|||||||||
Operating Cash Flow |
|
|
2,760 |
7,630 |
5,404 |
2,412 |
10,676 |
7,952 |
10,176 |
Net Interest |
(37) |
(435) |
(249) |
(151) |
105 |
100 |
100 |
||
Tax |
64 |
(1,615) |
(1,344) |
(1,461) |
(2,022) |
(1,501) |
(1,689) |
||
Capex |
(405) |
(483) |
(615) |
(763) |
(738) |
(620) |
(620) |
||
Acquisitions/disposals |
(8,450) |
19 |
0 |
0 |
(5,403) |
(600) |
0 |
||
Financing |
1,690 |
(755) |
(597) |
2,215 |
(828) |
0 |
0 |
||
Dividends |
0 |
(2,107) |
(2,615) |
(2,678) |
(2,931) |
(3,496) |
(3,729) |
||
Net Cash Flow |
(4,378) |
2,254 |
(16) |
(426) |
(1,141) |
1,836 |
4,238 |
||
Opening net debt/(cash) |
|
|
(10,266) |
(6,023) |
(8,575) |
(8,465) |
(8,259) |
(5,371) |
(7,206) |
HP finance leases initiated |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Other |
135 |
298 |
(94) |
220 |
(1,747) |
(0) |
0 |
||
Closing net debt/(cash) |
|
|
(6,023) |
(8,575) |
(8,465) |
(8,259) |
(5,371) |
(7,206) |
(11,444) |
Source: TXT e-solutions, Edison Investment Research
|
|
Despite significant headwinds coming from the US Customs and Border Protection (CBP) blocking its products throughout the half year, PureCircle has weathered the storm well. H117 sales outside the US were up 10%, with total sales down 13.4% despite the company being denied access to a market that previously represented one-third of its revenues, and gross margins holding up remarkably well considering there were adverse mix effects. The innovation pipeline is strong and the scope for stevia use in the food and beverage industry continues to increase.