Hexatronic: Rebound Story Slightly Delayed – Case Intact
Research Update
2024-04-29
06:45
Redeye retains its optimistic view on Hexatronic despite slightly lowering its Base Case and short-term forecasts. Regardless of the slight softening of the outlook within Fiber Solutions, we stick to our assumption of a market bottom in H1 2024, expecting positive organic growth and margin expansion in 2025.
Fredrik Nilsson
Rasmus Jacobsson
Contents
Review of Q1 2024
Download article
Total sales was 5% below our forecast of SEK1 878m and amounted to SEK1 782m (2 115), corresponding to -16% growth y/y. The organic growth y/y was -27%, somewhat below our forecast of -23% - and lower than the -23% seen in Q4. In addition to the US duct and German FTTH, which have been the drivers for negative organic over several quarters, the UK FTTH business had a softer quarter. However, the US FTTH did relatively well, although some delayed projects caused sales to decline slightly. As in Q4, Harsh Environment and Data Center had a strong quarter. Together, they generated sales of SEK515m (234), corresponding to almost 30% of sales. EBITA was SEK168m, corresponding to an EBITA margin of 9.4% (17.3). Although the reported EBITA margin increased from 9.1% in Q4 2023, the adjusted EBITA margin in Q4 2023 was 10.7%. However, Q1 is typically a seasonally softer quarter.
Regarding Fiber Solutions (FTTH and Duct), our assumption of the market bottoming out in Q4 2023 or H1 2024 still holds, although the organic growth rate was softer this quarter. Management expects its relevant markets to remain at the level seen in Q4 for the next few quarters and gradual improvements from late 2024 and onwards. That is somewhat more defensive than the Q4 outlook of a rebound in H2 2024. According to management, the BEAD program is progressing slower than expected, and expectations of higher interest rates for longer motivate the softened outlook. As none of Hexatronic’s most relevant peers have reported Q1 so far, it is too early to say if its market view aligns with peers. However, we believe it is likely peers will have a similar view.
We lowered our Base Case somewhat to SEK40 (43), following a slightly decreased forecast for the near-term due to the softer outlook. While the sharp swings in our Base Case and forecasts highlight the short-term uncertainty in the business, given our assumption of a market bottom in H1 2024, Hexatronic is trading at an, in our view, attractive valuation of 10x and 7x EBITA 2024 and 2025 respectively.
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Total Revenue | 8,241.0 | 7,633.7 | 8,532.8 | 9,563.2 | 10,416.1 |
Revenue Growth | 24.3% | -7.4% | 11.8% | 12.1% | 8.9% |
EBITDA | 1,463.0 | 1,067.6 | 1,349.1 | 1,597.3 | 1,795.8 |
EBIT | 1,121.0 | 654.1 | 942.4 | 1,189.5 | 1,382.3 |
EBIT Margin | 13.8% | 8.7% | 11.1% | 12.5% | 13.4% |
Net Income | 846.0 | 382.2 | 626.5 | 819.3 | 969.7 |
EV/Revenue | 0.9 | 1.1 | 0.9 | 0.8 | 0.6 |
EV/EBIT | 6.8 | 12.4 | 8.2 | 6.1 | 4.8 |
Disclosures and disclaimers
Contents
Review of Q1 2024
Download article