Tinexta — Typical seasonality in Q124

Tinexta (MIL: TNXT)

Last close As at 24/06/2024

EUR17.16

0.28 (1.66%)

Market capitalisation

EUR811m

More on this equity

Research: TMT

Tinexta — Typical seasonality in Q124

Tinexta’s Q124 results showed good progress in the two divisions that typically demonstrate more consistent (through the year) growth, Cyber Security and Digital Trust, which management expects to deliver higher growth over the next few years. Business Innovation demonstrated its typical seasonality and management therefore remains confident about the outlook for the year.

Russell Pointon

Written by

Russell Pointon

Director of Content, Consumer and Media

TMT

Tinexta

Typical seasonality in Q124

Q124 results

Professional services

17 May 2024

Price

€18.64

Market cap

€848m

Net debt (€m) at 31 March 2024

240.1

Shares in issue

45.5m

Free float

44.3%

Code

TNXT

Primary exchange

Euronext STAR Milan

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

6.9

(2.7)

2.4

Rel (local)

1.0

(12.4)

(20.2)

52-week high/low

€20.52

€14.55

Business description

Tinexta provides innovative solutions for the digital transformation and growth of companies, professionals and institutions. It has three divisions: Digital Trust, Business Innovation and Cyber Security.

Next events

H124 results

2 August 2024

Q324 results

8 November 2024

Analysts

Russell Pointon

+44 (0)20 3077 5700

Milo Bussell

+44 (0)20 3077 5700

TinextaTinexta is a research client of Edison Investment Research Limited

Tinexta’s Q124 results showed good progress in the two divisions that typically demonstrate more consistent (through the year) growth, Cyber Security and Digital Trust, which management expects to deliver higher growth over the next few years. Business Innovation demonstrated its typical seasonality and management therefore remains confident about the outlook for the year.

Year end

Revenue (€m)

PBT*
(€m)

EPS*
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/22

357.2

73.6

1.06

0.51

17.5

2.7

12/23

395.8

78.0

1.03

0.46

18.2

2.5

12/24e

479.4

98.4

1.23

0.19

15.2

1.0

12/25e

529.1

112.9

1.41

0.35

13.2

1.9

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

Q1 typically a seasonally small quarter

On an underlying basis, Tinexta’s revenue grew by c 5% y-o-y to €98.4m and adjusted EBITDA declined by c 11% to €15.4m, the latter due to mix changes between the divisions (see below). The greatest contributors to underlying revenue growth were the Cyber Security (c +16%) and Digital Trust (c +8%) divisions, with positive commentary on the businesses. Business Innovation, which is typically heavily weighted to Q4 trading, will be even more so this year given the c 7% underlying decline in revenue in Q124. Here, there are number of important drivers. First, management had anticipated some underlying weakness due to less attractive terms for its clients on existing government-supported, subsidised finance schemes for digital investment. This was compounded by the deferred launch of new and additional subsidised finance schemes for energy investments, which have much more attractive terms for Tinexta’s clients, and management therefore expects these will boost growth later in the year. The decline in this higher-margin business was responsible for the overall underlying decline in group adjusted EBITDA. On the more positive side, acquisitions boosted revenue and adjusted EBITDA with growth of c 10% and c 14%, respectively, including a notable performance from Ascertia in Digital Trust, albeit with some seasonality. The period-end net debt position increased to c €240m (c €102m at end FY23) due to the acquisition of ABF Groupe and relatively stable underlying free cash generation.

FY24 guidance reiterated

Management reiterated its FY24 guidance from the start of the year, highlighting the typical seasonality of the group. In the last three financial years, Q1 and Q3 combined have represented 33–36% of total annual profits for the group. We have made no changes to our underlying estimates.

Valuation: Attractive versus DCF-based valuation

Our DCF-based valuation, which has increased marginally to €29.3/share from €28.5/share previously as we update for the Q124 results and bond yields, highlights the attractive upside potential on the current share price.

Exhibit 1: Financial summary

€m

2021

2022

2023

2024e

2025e

2026e

31-December

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

INCOME STATEMENT

Revenue

 

 

301.5

357.2

395.8

479.4

529.1

582.0

Operating costs

(225.1)

(262.4)

(292.8)

(344.7)

(377.4)

(413.6)

EBITDA

 

 

76.5

94.8

103.0

134.7

151.7

168.5

Adjusted EBITDA

 

 

71.3

86.3

93.8

124.2

142.7

159.5

Operating profit (before amort. and excepts.)

 

61.1

77.6

79.6

107.6

123.1

139.1

Amortisation of acquired intangibles

(11.0)

(17.5)

(17.9)

(29.9)

(28.4)

(27.6)

Exceptionals

(2.6)

(6.4)

(5.0)

(5.5)

(4.5)

(4.5)

Share-based payments

(2.6)

(2.1)

(4.2)

(5.0)

(4.5)

(4.5)

Reported operating profit

45.0

51.6

52.4

67.2

85.7

102.5

Net Interest

(3.1)

(6.2)

(1.6)

(9.0)

(10.0)

(8.0)

Joint ventures & associates (post tax)

(0.2)

(0.2)

(0.2)

(0.2)

(0.2)

(0.2)

Exceptionals

0.0

0.0

0.0

0.0

0.0

0.0

Profit Before Tax (norm)

 

 

57.5

73.6

78.0

98.4

112.9

130.9

Profit Before Tax (reported)

 

 

41.7

45.1

50.6

58.0

75.5

94.2

Reported tax

(13.0)

(12.5)

(16.4)

(19.1)

(24.9)

(31.1)

Profit After Tax (norm)

40.3

52.2

54.5

65.9

75.7

87.7

Profit After Tax (reported)

28.7

32.6

34.3

38.9

50.6

63.1

Minority interests

(1.2)

(2.4)

(6.9)

(9.2)

(10.6)

(11.9)

Discontinued operations

10.0

45.5

35.6

0.0

0.0

0.0

Net income (normalised)

39.1

49.8

47.6

56.7

65.1

75.8

Net income (reported)

37.5

75.7

63.0

29.7

40.0

51.3

Average Number of Shares Outstanding (m)

47.2

46.8

46.4

46.3

46.0

45.8

EPS - normalised (c)

 

 

84.7

108.5

104.6

125.1

144.3

169.1

EPS - normalised fully diluted (c)

 

 

82.8

106.4

102.5

122.6

141.4

165.6

EPS - basic reported (€)

 

 

0.81

1.65

1.38

0.65

0.89

1.14

Dividend (c)

30.00

51.00

46.00

19.23

34.79

44.81

Revenue growth (%)

12.1

18.4

10.8

21.1

10.4

10.0

EBITDA Margin before non-recurring costs (%)

25.4

26.5

26.0

28.1

28.7

28.9

Normalised Operating Margin

20.3

21.7

20.1

22.4

23.3

23.9

BALANCE SHEET

Fixed Assets

 

 

602.9

574.0

654.7

799.9

785.5

774.9

Intangible Assets

550.4

487.3

541.4

693.2

685.0

678.9

Tangible Assets

25.2

48.4

51.2

44.7

38.4

33.9

Investments & other

27.4

38.3

62.1

62.1

62.1

62.1

Current Assets

 

 

213.2

403.5

364.4

239.7

282.2

327.9

Stocks

1.3

1.9

2.1

2.1

2.1

2.1

Debtors

119.5

129.5

148.3

180.0

198.6

218.5

Cash & cash equivalents

68.3

115.3

161.7

5.3

29.1

55.0

Other financial assets

4.1

125.8

26.0

26.0

26.0

26.0

Other

20.0

31.0

26.4

26.4

26.4

26.4

Current Liabilities

 

 

(207.5)

(260.9)

(314.2)

(331.4)

(333.9)

(339.2)

Creditors

(146.8)

(156.4)

(184.2)

(206.4)

(213.9)

(224.1)

Tax and social security

(3.6)

(2.9)

(2.9)

(2.9)

(2.9)

(2.9)

Short term borrowings

(54.1)

(93.6)

(121.3)

(116.3)

(111.3)

(106.3)

Other

(3.1)

(8.0)

(5.8)

(5.8)

(5.8)

(5.8)

Long Term Liabilities

 

 

(357.9)

(314.6)

(249.5)

(249.5)

(249.5)

(249.5)

Long term borrowings

(281.5)

(235.2)

(172.9)

(172.9)

(172.9)

(172.9)

Other long term liabilities

(35.0)

(42.4)

(36.0)

(36.0)

(36.0)

(36.0)

Net Assets

 

 

250.8

402.0

455.4

458.7

484.3

514.1

Minority interests

(46.9)

(36.4)

(45.7)

(45.7)

(45.7)

(45.7)

Shareholders' equity

 

 

203.9

365.7

409.7

413.0

438.6

468.4

CASH FLOW

Operating Cash Flow before interest

 

 

72.5

72.8

75.1

83.1

91.9

102.2

Capex and intangibles

(16.2)

(24.1)

(38.2)

(28.0)

(23.6)

(25.4)

Acquisitions/disposals

(92.8)

84.5

24.4

(157.0)

0.0

0.0

Net interest

(2.3)

(2.4)

0.3

(9.0)

(10.0)

(8.0)

Equity financing

(9.3)

(8.1)

(3.1)

(10.0)

(10.0)

(10.0)

Dividends

(12.5)

(20.8)

(33.4)

(30.6)

(19.5)

(27.9)

Borrowings

42.9

(40.2)

(41.4)

0.0

0.0

0.0

Other

6.6

1.4

130.1

0.0

0.0

0.0

Net Cash Flow

(24.6)

48.6

44.7

(156.4)

23.8

25.9

Opening net debt/(cash)

 

 

91.9

264.4

77.6

102.0

253.5

224.6

Closing net debt/(cash)

 

 

264.4

77.6

102.0

253.5

224.6

193.8

Source: Tinexta accounts, Edison Investment Research


General disclaimer and copyright

This report has been commissioned by Tinexta and prepared and issued by Edison, in consideration of a fee payable by Tinexta. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2024 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

General disclaimer and copyright

This report has been commissioned by Tinexta and prepared and issued by Edison, in consideration of a fee payable by Tinexta. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2024 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on Tinexta

View All

Latest from the TMT sector

View All TMT content

Research: TMT

Dentsu Group — FY24 prospects weighted to H2

Dentsu’s Q1 results indicate a slow start to the year, with organic net revenue down by 3.7%. However, prospects are improving, buoyed by new business wins and weighted to H2, which leave full year expectations (and our forecasts) unchanged. The One dentsu initiative, bringing together skill sets in consulting, technology, media and creative, is supporting improved pitch win rates, and giving greater coherence and consistency to the group product and service offering. We expect this to be a central element of the new management medium-term strategy, set to be unveiled during H2. The rating remains at a substantial discount to global peers, which we anticipate will narrow as evidence of renewed growth builds.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free