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
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Revenues | 2,692.7 | 2,286.3 | 2,632.4 | 2,790.2 | 2,901.8 |
Revenue Growth | 9.0% | -15.1% | 15.1% | 6.0% | 4.0% |
EBITDA | 191.1 | 187.0 | 245.0 | 256.4 | 272.3 |
EBIT | 58.6 | 55.1 | 115.2 | 128.2 | 143.0 |
EBIT Margin | 2.2% | 2.4% | 4.4% | 4.6% | 4.9% |
Net Income | 171.9 | 31.0 | 83.7 | 93.8 | 105.3 |
EV/Revenue | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 |
EV/EBIT | 12.6 | 15.5 | 6.5 | 4.9 | 3.5 |
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.
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 | ||||||
Sales | Q2E 2024 | Q2A 2024 | Diff | Q2A 2023 | Q1A 2024 | |
Net Sales | 556 | 500 | -10% | 713 | 500 | |
Y/Y Growth (%) | -22% | -30% | 10% | -23% | ||
Earnings | ||||||
EBITA | 16 | 3 | -81% | 14 | -4 | |
EBITA Margin (%) | 2.8% | 0.6% | 2.0% | -0.8% | ||
Diluted EPS | 0.14 | -0.37 | nmf | 1.84 | -0.33 |
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 | ||||||
Sales | FYE 2024 | Old | Change | FYE 2025 | Old | Change |
Net Sales | 2284 | 2269 | 1% | 2630 | 2451 | 7% |
Y/Y Growth (%) | -15% | -16% | 15% | 8% | ||
Earnings | ||||||
EBITA | 81 | 86 | -6% | 140 | 121 | 16% |
EBITA Margin (%) | 3.5% | 3.8% | 5.3% | 4.9% | ||
Diluted EPS | 0.74 | 0.84 | -12% | 2.01 | 1.65 | 22% |
Following the new deal and increased forecasts for 2025 and beyond, we raise our Base Case to SEK29 (25).
Fair Value Range - Assumptions | |||
Bear Case | Base Case | Bull Case | |
Value per share, SEK | 12 | 29 | 51 |
Sales CAGR | |||
2024 - 2031 | 3% | 5% | 8% |
2031 - 2041 | 0% | 2% | 4% |
Avg EBIT margin | |||
2024 - 2031 | 3% | 5% | 6% |
2031 - 2041 | 4% | 5% | 6% |
Terminal EBIT Margin | 2% | 5% | 6% |
Terminal growth | 2% | 2% | 2% |
WACC | 10% | 10% | 10% |
Source: Redeye Research |
Case
From construction to installations, operations, and maintenance
Evidence
Stability, margins, and growth in place following the recent transformation
Challenge
Exposure to legacy technology
Challenge
Significant customer concentration
Valuation
Fair Value SEK 29
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.
Income statement | |||||
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Revenues | 2,692.7 | 2,286.3 | 2,632.4 | 2,790.2 | 2,901.8 |
Cost of Revenue | 1,284.6 | 1,089.6 | 1,315.2 | 1,394.1 | 1,449.9 |
Operating Expenses | 1,213.0 | 1,007.4 | 1,070.2 | 1,137.7 | 1,177.6 |
EBITDA | 191.1 | 187.0 | 245.0 | 256.4 | 272.3 |
Depreciation | 23.5 | 21.4 | 16.6 | 15.0 | 16.1 |
Amortizations | 29.9 | 25.4 | 25.2 | 25.2 | 25.2 |
EBIT | 58.6 | 55.1 | 115.2 | 128.2 | 143.0 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | -80.3 | -16.0 | -7.9 | -7.9 | -7.9 |
Net Financial Items | 281.1 | 17.1 | 7.9 | 7.9 | 7.9 |
EBT | 179.2 | 40.3 | 107.3 | 120.2 | 135.0 |
Income Tax Expenses | -6.7 | -9.3 | -23.6 | -26.4 | -29.7 |
Net Income | 171.9 | 31.0 | 83.7 | 93.8 | 105.3 |
Balance sheet | |||||
Assets | |||||
Non-current assets | |||||
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Property, Plant and Equipment (Net) | 34.6 | 28.0 | 23.5 | 25.2 | 26.5 |
Goodwill | 381.2 | 381.2 | 381.2 | 381.2 | 381.2 |
Intangible Assets | 334.7 | 308.8 | 283.6 | 258.4 | 233.2 |
Right-of-Use Assets | 189.2 | 193.2 | 193.2 | 193.2 | 193.2 |
Other Non-Current Assets | 2.7 | 5.6 | 5.6 | 5.6 | 5.6 |
Total Non-Current Assets | 942.4 | 917.0 | 887.2 | 863.8 | 839.8 |
Current assets | |||||
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Inventories | 23.5 | 22.8 | 26.3 | 27.9 | 29.0 |
Accounts Receivable | 334.7 | 296.9 | 342.0 | 362.5 | 377.0 |
Other Current Assets | 346.4 | 296.9 | 342.0 | 362.5 | 377.0 |
Cash Equivalents | 67.1 | 44.3 | 150.8 | 264.9 | 391.9 |
Total Current Assets | 771.7 | 661.0 | 861.0 | 1,017.7 | 1,174.9 |
Total Assets | 1,714.1 | 1,578.0 | 1,748.3 | 1,881.5 | 2,014.7 |
Equity and Liabilities | |||||
Equity | |||||
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Non Controlling Interest | 0.51 | 0.34 | 0.34 | 0.34 | 0.34 |
Shareholder's Equity | 558.2 | 589.7 | 673.4 | 767.1 | 872.5 |
Non-current liabilities | |||||
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Long Term Debt | 163.3 | 165.5 | 165.5 | 165.5 | 165.5 |
Long Term Lease Liabilities | 116.7 | 121.6 | 121.6 | 121.6 | 121.6 |
Other Non-Current Lease Liabilities | 104.0 | 54.4 | 54.4 | 54.4 | 54.4 |
Total Non-Current Liabilities | 384.0 | 341.6 | 341.6 | 341.6 | 341.6 |
Current liabilities | |||||
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Short Term Lease Liabilities | 75.8 | 75.4 | 75.4 | 75.4 | 75.4 |
Accounts Payable | 248.6 | 251.2 | 289.3 | 306.7 | 319.0 |
Other Current Liabilities | 447.0 | 319.8 | 368.3 | 390.4 | 406.0 |
Total Current Liabilities | 771.4 | 646.4 | 733.0 | 772.5 | 800.3 |
Total Liabilities and Equity | 1,714.1 | 1,578.0 | 1,748.3 | 1,881.5 | 2,014.7 |
Cash flow | |||||
SEKm | 2023 | 2024e | 2025e | 2026e | 2027e |
Operating Cash Flow | 64.9 | 83.1 | 206.5 | 218.8 | 232.4 |
Investing Cash Flow | -62.7 | -22.4 | -12.0 | -16.7 | -17.4 |
Financing Cash Flow | 9.1 | -85.0 | -88.0 | -88.0 | -88.0 |
Disclosures and disclaimers
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