Addnode: Softer Quarter – Solid Long-Term Outlook Unchanged

Research Update

2024-07-16

06:45

Redeye lowered its Base Case and forecasts somewhat following a Q2 report on the somewhat soft side, following lower margins than expected in all Divisions. However, most of this is due to the sales mix rather than structural drivers, and our long-term view of Addnode is intact.

Fredrik Nilsson

Anton Hoof

Solid y/y Rebound Despite Margins on the Soft Side in All Divisions

Group-level sales and EBITA were SEK2,005m and SEK162m relative to our SEK1,997m and SEK199m forecasts. Organic growth was 11%, better than our forecast of 9%. While sales largely matched our expectations, the deviation in EBITA was primarily due to softer margins in DM and PLM. The relatively soft margins in DM (although a rebound from last year’s weak number) despite the solid organic growth were due to a high share of 3-party software in the sales mix. Regarding PLM, the Nordic market remained solid while the UK, US, and Germany experienced lower sales y/y due to less license sales in the automotive industry.

Autodesk’s New Model Going Live

Autodesk’s change to an agent model was implemented in June for the US market and will be implemented in Europe in late September. Following the change, our sales forecasts in Design Management (and thus also at the Group level) are incomparable to our previous forecasts as we incorporate Autodesk’s new transaction model into our forecasts, resulting in lower sales, higher EBITA margins and unchanged gross profit and EBITA. Thus, from now on, we will focus on gross profit and EBITA in DM.

New Base Case SEK112 (117)

Based on the reduced forecasts, we decreased our Base Case to SEK 112 (117). Excluding the technical estimate changes related to Autodesk’s new transaction model, we somewhat lower our overall sales growth and reduce our EBITA assumptions by 6% for 2024 and 1% for 2025.

Key financials

SEKm20232024e2025e2026e2027e
Revenues7,412.08,182.66,690.77,553.88,494.6
Revenue Growth19.1%10.4%-18.2%12.9%12.5%
EBIT410.0600.3741.8856.4962.2
EBIT Margin5.5%7.3%11.1%11.3%11.3%
EV/Revenue1.61.92.42.11.9
EV/EBIT29.826.521.518.616.6
EBITDA - CAPEX55277192610461150
EBITDA - CAPEX Margin7.4%9.4%13.8%13.8%13.5%
EV/EBITDA - CAPEX22.120.617.215.213.9
Net Debt8371220130112831277
NWC/R12mSales-7.3%-7.0%-7.0%-7.0%-7.0%

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.