Transtema Q2 Preview: Expect a Modest Q2 but Strong Deal Flow Points Towards Solid 2025

Research Update

2024-07-11

12:45

Redeye raised its Base Case and 2025 forecasts for Transtema following the recently announced large deal. At the same time, we expect a modest Q2 report. Nevertheless, we believe Transtema is set for solid growth and margin improvements from 2025 and beyond as several large deals kick in.

FN

Fredrik Nilsson

Contents

Major Deal Worth SEK500m Over Two Years

Expect a Modest Q2

Set for Interesting 2025

New Base Case SEK29 (25)

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Key financials

SEKm20232024e2025e2026e2027e
Revenues2,692.72,286.32,632.42,790.22,901.8
Revenue Growth9.0%-15.1%15.1%6.0%4.0%
EBITDA191.1187.0245.0256.4272.3
EBIT58.655.1115.2128.2143.0
EBIT Margin2.2%2.4%4.4%4.6%4.9%
Net Income171.931.083.793.8105.3
EV/Revenue0.30.40.30.20.2
EV/EBIT12.615.56.54.93.5

Major Deal Worth SEK500m Over Two Years

Yesterday, Transtema announced a two-year SEK500m deal (press release in Swedish). The deal is from a Swedish telecommunication equipment provider – considering the deal size and Transtema’s history, we believe it must be Ericsson. Transtema has previously had a smaller share of this deal, and we assume the net impact on sales is about SEK200m annually. The deal runs from the autumn of 2024.

The deal is a large commitment for both Transtema and the customer, likely implying potential for reasonable margins, additional orders, and extensions of the deal, but at the same time, it is a large responsibility for Transtema to execute well. Considering Transtema’s large commitment and strategy of avoiding very low-margin contracts, we believe this deal has a reasonable margin. The customer putting this deal at a single vendor, Transtema, also implies solid confidence in Transtema’s capabilities.

In addition to adding about 8% in annual sales, the deal has service-revenue characteristics. Along with the recently announced GlobalConnect deal, the new deal alters Transtema’s revenue mix to more stable service revenue. Following the increase in more volatile installation revenues – mainly driven by acquisitions – we are encouraged to see new deals boosting service revenue.

Also, we note that Transtema announced a deal with Tibber. While the SEK25m 2024 deal value is limited compared to Transtema’s total sales, the deal is one more sign that Transtema’s EV-charging segment is performing well and is gaining traction in the EV-charging space.

Expect a Modest Q2

We expect a Q2 with an EBITA margin of 2.8% and -22% sales growth. While an improvement from the 0.6% adjusted EBITA margin and -27% sales growth seen in Q1 2024, the 2.8% EBITA margin roughly aligns with last year’s adjusted EBITA and is far below the company’s 7% EBITA margin target. However, as discussed below, the recent strong deal flow sets Transtema for stronger performance in late 2024 and 2025. We believe Q1 was the bottom and that gradual improvements will follow the assumed soft Q2. A possible negative market reaction to a soft Q2 could be an exciting opportunity for the longer-term focused investor.

Estmates
SalesQ2E 2024Q2A 2024DiffQ2A 2023Q1A 2024
Net Sales556500-10%713500
Y/Y Growth (%)-22%-30%10%-23%
Earnings
EBITA163-81%14-4
EBITA Margin (%)2.8%0.6%2.0%-0.8%
Diluted EPS0.14-0.37nmf1.84-0.33

Set for Interesting 2025

We are encouraged to see Transtema add another large deal following the GlobalConnect deal announced in May. We believe it sets Transtema up for solid organic growth and margin improvements in 2025 – given that the installation-related businesses can improve somewhat during 2025, which we find reasonable due to falling interest rates and somewhat improving financials for most customers. We expect 15% organic growth and an EBITA margin of 5.3% in 2025. At SEK17.60 a share, Transtema is valued at 5.3x EBITA 2025e.

Estimate Revisions
SalesFYE 2024OldChangeFYE 2025OldChange
Net Sales228422691%263024517%
Y/Y Growth (%)-15%-16%15%8%
Earnings
EBITA8186-6%14012116%
EBITA Margin (%)3.5%3.8%5.3%4.9%
Diluted EPS0.740.84-12%2.011.6522%

New Base Case SEK29 (25)

Following the new deal and increased forecasts for 2025 and beyond, we raise our Base Case to SEK29 (25).

Fair Value Range - Assumptions
Bear CaseBase CaseBull Case
Value per share, SEK122951
Sales CAGR
2024 - 20313%5%8%
2031 - 20410%2%4%
Avg EBIT margin
2024 - 20313%5%6%
2031 - 20414%5%6%
Terminal EBIT Margin2%5%6%
Terminal growth2%2%2%
WACC10%10%10%
Source: Redeye Research

Investment thesis

Case

From construction to installations, operations, and maintenance

Following a few years with a focus on Fiber-To-The-Home (FTTH) construction which ended badly, Transtema has reshaped its business, concentrating on stable installations, operations, and maintenance markets. With its nationwide reach in Sweden and substantial presence in Norway, Transtema has a solid position to capture growth stemming from structural trends driving the need for the availability and reliability of communication networks. In addition, recent EV charging and coax acquisitions allow for higher utilization of the nationwide service network and reduced customer concentration.

Evidence

Stability, margins, and growth in place following the recent transformation

Since the transformation towards installations, operations, and maintenance in 2020, Transtema has delivered stable EBITA margins of ~7%, among the highest levels in the industry. Despite the eroding copper business, Transtema has achieved solid organic growth fueled by 5G and fiber installations. The acquisition of Tessta has been a success so far. Combined with the offering-expanding acquisitions of North Projects and Bäcks, Transtema has reduced customer concentration and improved its growth prospects.

Challenge

Exposure to legacy technology

With about 20% of sales stemming from copper, Transtema will experience a growth headwind as copper is expected to erode over the next few years. However, the decline of legacy technology and the rise of new solutions is a normality in the communications industry. Although Transtema needs to compensate with revenue from newer technologies, following recent acquisitions in, for example, the surging EV charging sector, and the site-management deal, we believe the prospects are solid.

Challenge

Significant customer concentration

Although the customer concentration has decreased following recent acquisitions, Transtema generates about 40% of its sales from Telia. While a few huge players characterize the telecommunications market, we believe customer concentration is a risk in Transtema. On the other hand, Telia also depends on Transtema, as it would be challenging for a competitor to provide similar services, at least in the short term. Following the recent acquisitions, we believe the customer concentration will decrease further.

Valuation

Fair Value SEK 29

Our DCF model shows a fair value of SEK 29, which is also supported by a peer valuation. While the strong performance seen in 2021-22 motivates a premium to the sector, Transtema has experienced a negative impact from the weaker market, hurting margins and growth.

Quality Rating

People: 4

Transtema receives a high rating for People for several reasons. First, we believe management has relevant experience and a solid understanding of the market. Second, following operational and financial issues, its management has reshaped the business to profitability. Third, insiders, such as former CEO and current chairman Magnus Johansson, own a substantial share of Transtema. Fourth, we believe management’s communication is balanced and realistic.

Business: 4

Transtema receives a high rating for Business for several reasons. First, the group receives most of its revenues from operations, services, and maintenance, and ~35% is recurring. Second, the limited acceptance for communication networks’ downtime makes Transtema’s services vital to its customers. Third, Transtema has established nationwide operations with ~900 technicians and a presence in ~85 locations, implying significant investments and entry barriers for new players.

Financials: 3

Transtema receives an average rating for Financials. Recent improvements in organic growth, margins, and cash flows increase the rating, but its weak performance of a few years ago works in the opposite direction. Should Transtema be able to preserve its recent improvements in margins, which we find likely, we see the company heading for a higher Financials rating in the coming years.

Financials

Income statement
SEKm20232024e2025e2026e2027e
Revenues2,692.72,286.32,632.42,790.22,901.8
Cost of Revenue1,284.61,089.61,315.21,394.11,449.9
Operating Expenses1,213.01,007.41,070.21,137.71,177.6
EBITDA191.1187.0245.0256.4272.3
Depreciation23.521.416.615.016.1
Amortizations29.925.425.225.225.2
EBIT58.655.1115.2128.2143.0
Shares in Associates0.000.000.000.000.00
Interest Expenses-80.3-16.0-7.9-7.9-7.9
Net Financial Items281.117.17.97.97.9
EBT179.240.3107.3120.2135.0
Income Tax Expenses-6.7-9.3-23.6-26.4-29.7
Net Income171.931.083.793.8105.3
Balance sheet
Assets
Non-current assets
SEKm20232024e2025e2026e2027e
Property, Plant and Equipment (Net)34.628.023.525.226.5
Goodwill381.2381.2381.2381.2381.2
Intangible Assets334.7308.8283.6258.4233.2
Right-of-Use Assets189.2193.2193.2193.2193.2
Other Non-Current Assets2.75.65.65.65.6
Total Non-Current Assets942.4917.0887.2863.8839.8
Current assets
SEKm20232024e2025e2026e2027e
Inventories23.522.826.327.929.0
Accounts Receivable334.7296.9342.0362.5377.0
Other Current Assets346.4296.9342.0362.5377.0
Cash Equivalents67.144.3150.8264.9391.9
Total Current Assets771.7661.0861.01,017.71,174.9
Total Assets1,714.11,578.01,748.31,881.52,014.7
Equity and Liabilities
Equity
SEKm20232024e2025e2026e2027e
Non Controlling Interest0.510.340.340.340.34
Shareholder's Equity558.2589.7673.4767.1872.5
Non-current liabilities
SEKm20232024e2025e2026e2027e
Long Term Debt163.3165.5165.5165.5165.5
Long Term Lease Liabilities116.7121.6121.6121.6121.6
Other Non-Current Lease Liabilities104.054.454.454.454.4
Total Non-Current Liabilities384.0341.6341.6341.6341.6
Current liabilities
SEKm20232024e2025e2026e2027e
Short Term Debt0.000.000.000.000.00
Short Term Lease Liabilities75.875.475.475.475.4
Accounts Payable248.6251.2289.3306.7319.0
Other Current Liabilities447.0319.8368.3390.4406.0
Total Current Liabilities771.4646.4733.0772.5800.3
Total Liabilities and Equity1,714.11,578.01,748.31,881.52,014.7
Cash flow
SEKm20232024e2025e2026e2027e
Operating Cash Flow64.983.1206.5218.8232.4
Investing Cash Flow-62.7-22.4-12.0-16.7-17.4
Financing Cash Flow9.1-85.0-88.0-88.0-88.0

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Major Deal Worth SEK500m Over Two Years

Expect a Modest Q2

Set for Interesting 2025

New Base Case SEK29 (25)

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article