Enea: A highly profitable and growing cybersecurity play
Research Update
2024-07-19
07:25
Analyst Q&A
Closed
Jesper von Koch answered 4 questions.
Redeye states that the Q2 report once again confirmed that Enea is back. Organic growth was strong (+14% y/y), profitability too (adj. EBITDA margin 35%), and the future looks promising with a strong pipeline. While the report was greeted positively by the stock market, Redeye still argues that the stock should have more to give. Partly because of the low multiple of 9x 2024e EBITDA-CAPEX, but also from a perceptional point of view of being a cybersecurity company. Redeye makes small estimate changes and raises its fair value range.
JV
RJ
Jesper Von Koch
Rasmus Jacobsson
Contents
Investment thesis
Review of Q2
Top line: +14% y/y organic growth
Gross margin: Solid
Cost base: Temporarily heightened by one-off reservation
Outlook: Unchanged outlook
Financial position: Very good condition
Perception of a cybersecurity company is a massive kicker
Changes to financial estimates
Fair value range
Quality Rating
Financials
Rating definitions
The team
Download article
Enea delivered a strong Q2 report. Particularly encouraging is the growth in the two core business areas: +25% y/y in Networks and +15% y/y in Security. While Networks was boosted by a one-off deal, the cybersecurity business grew robustly across the board. Adjusting for a SEK8m one-off reservation, Enea had a 35% EBITDA margin, once again proving strong profitability.
The recent deal in 5G Network Data Layer with Enea's Stratum product reflects that this product is in fact competitive and holds good promise - despite the doubts that awoke last spring when a large contract was terminated for this product. Further, Enea's sales pipeline remains strong - and we would not be surprised if additional substantial deals were to be announced during the remainder of H2. Last, the telecom industry has been under pressure for quite some time now, but we sense small promising signs of the market improving. Combined, we believe these factors make up solid ground for continued profitable growth.
Following the Q2 report, we increase the growth rate for the Security for the coming years, while also raising our OPEX estimates, resulting in unchanged EBITDA estimates. However, with further proof of sound growth and robust profitability, we increase estimates for our Bear Case and make a small upward adjustment of our terminal EBIT margin from 20% to 21% for our Bear Case. As a result, we increase our fair value range from SEK55-160 to SEK60-170, with Base Case raised from SEK105 to SEK110.
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Revenues | 996.6 | 934.3 | 921.8 | 985.3 | 1,077.6 |
Revenue Growth | 0.3% | -6.3% | -1.3% | 6.9% | 9.4% |
EBITDA | 292.4 | 217.9 | 294.2 | 310.4 | 361.5 |
EBIT | 117.9 | -499.6 | 122.8 | 140.4 | 191.5 |
EBIT Margin | 12.3% | -54.8% | 13.5% | 14.4% | 18.0% |
Net Income | 203.1 | -589.6 | 83.8 | 90.4 | 131.0 |
EV/Sales | 2.3 | 1.6 | 1.7 | 1.5 | 1.2 |
EV/EBITDA | 7.5 | 6.5 | 5.3 | 4.6 | 3.4 |
Case
Scalable software company with market-leading positions in 5G and cybersecurity
Evidence
New-old CEO, Anders Lidbeck, back in the driver's seat - proftiability actions already taken, and growth initiatives are underway
Supportive Analysis
Challenge
Uncertainty around the rollout of 5G
Valuation
Cheap on cash-flow multiples - even cheaper when perceived as a cybersecurity play
The quarterly figures came in roughly in line with Redeye’s estimates on top line, but slightly below on adj. EBITDA-CAPEX (preferred profitability metric) which landed on SEK60m and a margin of 25%. While we knew that Networks were going to show strong figures after the NDL order from early July, Security surprised positively.
Enea: Outcome vs Estimates | |||||
SEKm | Q2'24A | Q2'24E | Last year | Beat/ Miss | y/y change |
Net sales | 236 | 241 | 207 | -2% | 14% |
- of which Network | 118 | 128 | 94 | -8% | 25% |
- of which Security | 100 | 93 | 87 | 8% | 15% |
- of which Operating Systems | 18 | 20 | 26 | -9% | -31% |
Gross margin | 78% | 80% | 76% | -2pp | 2pp |
EBITDA | 75 | 94 | -36 | -20% | -308% |
Adj. EBITDA | 83 | 94 | 49 | -12% | 71% |
Adj. EBITDA margin | 35% | 39% | 23% | -4pp | 12pp |
Adj. EBIT | 39 | 53 | 1 | -26% | 2908% |
Adj. EBITDA-CAPEX | 60 | 72 | -57 | -17% | -205% |
EBITDAC margin | 25% | 30% | -28% | -4pp | 53pp |
Security grew by 15% y/y. While revenues from both Licenses and Professional Services grew by c4%, the mostly recurring revenues from Support & Maintenance increased by almost 50% y/y. This indicates that the growth was not from any one-off income, but rather an indication of a robust underlying business.
Network grew by 25% y/y, purely driven by increased license revenues. This was naturally driven by the recent USD2.9m order in 5G Network Data Layer. As such, the underlying growth is not of as high quality as in Security.
Enea's growth in Networks is much dependent on telcos moving from using large one-stop-shops (e.g., Ericsson) to multi-vendor solutions where each component is meant to be optimized (best-of-breed solutions). In uncertain times, such as the one that have been present for the last couple of years, clients tend to go with the "safe" bet, i.e., the big players. Now, Enea appears optimistic about the pendulum of this cycle turning towards clients considering solutions from a blend of smaller players like Enea.
Sales from Operating Systems continued to decline. Sales came in at SEK18m, corresponding to a y/y drop of 30%. This is a continuous drop that is expected as customers introduce open-source software for new products.
Source: Enea
Gross margin landed on 80%. We have started to include “other operating income” in this metric. The reason why is that negative currency effects on accounts receivable are included in COGS, while the positive effects are placed as "other operating income". As such, we think it is fair to include both parts. The strong figure was driven by the one-off license deal in Networks.
Source: Enea
Reported OPEX, incl. D&A, was SEK157.7m, and “clean” OPEX (excl. D&A) was SEK114.5m. However, Q2 included a one-off reservation of doubtful debt of SEK8m - which made reported selling expenses SEK8m higher than the underlying figure. With SEK20.5m in investments in intangibles, the total cost base was SEK127m.
Outlook remains unchanged with "30%+ EBITDA margin and strong cash flow" for 2024, and "double-digit growth and 35%+ EBITDA margin" thereafter. Our impression after the conference call is that the pipeline remains strong - even after the NDL deal was struck in early July. As such, we would not be surprised if similar sized deals would come during H2.
In the quarter, Enea reclassified its interest-bearing debt from long-term liabilities to short-term ones. With net debt of SEK144.5m and rolling-12-months' EBITDA of SEK290m, net debt/EBITDA is down at 0.5.
Assuming a ceiling of Net Debt/EBITDA of 2.0, we think Enea can make acquisitions worth SEK450m. Considering the current market sentiment, with valuations coming down also on the private market, we deem it possible to acquire a company at a multiple of 2.5x sales, which would add around SEK180m to Enea’s revenue base, or around 20% to total sales.
Regarding possible M&A targets, Enea appears to be open for something in cybersecurity, particularly a company with strong presence in South America, parts of Asia, or possibly North America.
Last weekend, the Wall Street Journal reported that Google is closing in on a billion-dollar purchase of cybersecurity startup Wiz, in a deal that could be the tech giant's largest acquisition ever. According to sources to the paper, Google's parent company Alphabet is in advanced talks to acquire Wiz for roughly USD23bn. Wiz offers cybersecurity software for cloud data.
This is just one of many cybersecurity companies with incredibly high valuations in relation to their sales and earnings (Yubico being another one listed in Sweden - with P/S 19). Considering this, we believe a perception change of Enea into "an exciting cybersecurity company" creates a very substantial upside when valuing Enea. While we believe peer valuations and perception valuations are wrong in principle, we believe they are worth to take into account when thinking about what a perception change may look like.
SEKm | 2021 | 2022 | 2023 | Q1 24 | Q2 24 | Q3 24E | Q4 24E | 2024E | 2025E | 2026E | ||||
Network | 727 | 802 | 391 | 91 | 118 | |||||||||
New | 96 | 119 | 424 | 446 | 490 | |||||||||
Old | 101 | 116 | 435 | 442 | 109 | |||||||||
Change | -5% | 3% | -3% | 1% | 1% | |||||||||
Operating Systems | 137 | 126 | 162 | 20 | 18 | |||||||||
New | 18 | 22 | 79 | 71 | 64 | |||||||||
Old | 20 | 25 | 85 | 79 | 17 | |||||||||
Change | -10% | -11% | -8% | -10% | -10% | |||||||||
Security | - | - | 360 | 89 | 100 | |||||||||
New | 100 | 115 | 404 | 457 | 511 | |||||||||
Old | 101 | 116 | 399 | 435 | 107 | |||||||||
Change | -1% | -1% | 1% | 5% | 7% |
SEKm | 2021 | 2022 | 2023 | Q1 24 | Q2 24 | Q3 24E | Q4 24E | 2024E | 2025E | 2026E | ||||
Net sales | 994 | 959 | 912 | 200 | 236 | 214 | 256 | 907 | 973 | 1,066 | ||||
- Network | 727 | 802 | 391 | 91 | 118 | 96 | 119 | 424 | 446 | 490 | ||||
- Security | - | - | 360 | 89 | 100 | 100 | 115 | 404 | 457 | 511 | ||||
- Operating Systems | 137 | 126 | 162 | 20 | 18 | 18 | 22 | 79 | 71 | 64 | ||||
EBITDA | 375 | 292 | 218 | 58 | 75 | 61 | 101 | 294 | 310 | 362 | ||||
EBIT | 214 | 118 | -500 | 16 | 32 | 17 | 57 | 123 | 140 | 192 | ||||
EPS (SEK) | 9.2 | 9.3 | -27.7 | 0.5 | 1.7 | 0.6 | 2.1 | 4.2 | 4.5 | 6.5 | ||||
EBITDA - CAPEX | 248 | 164 | 115 | 37 | 52 | 38 | 78 | 206 | 216 | 261 | ||||
Growth (%) | 7% | 0% | -6% | -19% | 10% | -2% | 7% | -1% | 7% | 9% | ||||
Gross margin | 74% | 75% | 79% | 79% | 80% | 78% | 81% | 80% | 79% | 80% | ||||
EBITDA margin (%) | 38% | 30% | 24% | 29% | 32% | 28% | 39% | 32% | 32% | 34% |
Assumptions, fair value range | |||
Bear Case | Base case | Bull case | |
Value per share, SEK | 60 | 110 | 170 |
CAGR 2023-2028 per segment | |||
Network | 4% | 9% | 12% |
Operating Systems | -22% | -17% | -14% |
Security | 6% | 11% | 14% |
Total | 2% | 6% | 8% |
Total sales 2028 | 1,148 | 1,232 | 1,343 |
EBIT margin 2028 | 10% | 20% | 25% |
Avg EBIT margin 2024-2028 | 9% | 17% | 21% |
Terminal EBIT margin | 15% | 21% | 26% |
WACC | 12% | 12% | 12% |
People: 4
The Board has extensive experience in telecom and software. The interim CEO, Anders Lidbeck, led Enea in the years between 2011 to 2019 - making the company being viewed as highly qualitative. Poor operatonal execution between 2020 and the first half of 2023 then caused Enea's board of directors (led by Mr. Lidbeck) to take firm action - leading to dismissing the old CEO and letting Lidbeck stepping in once again. We think highly of Lidbeck's excecution skills.
Per Lindberg, Enea's main owner (34% of total shares), has a deep understanding of the telecom industry. However, Management and the Board do not own enough shares as they together do not even control 1% of the company. On the top 10 owners, we find several reputable institutions, though. Enea has since 2016 made approximately one acquisition per year. While Enea has paid quite hefty valuation multiples, the growth rate since these acquisitions has been in close to non-existing. This puts a question mark on capital allocation skills.
Business: 4
The markets for RTOS as well as DPI, video optimization, and policy and access control, are mirroring the strong growth of data traffic from 5G and the increased number of connected devices. While Network Data Layer holds significant potential, this market is awaiting the rollout of 5G Core networks. Enea is the number one player in its niche telecom markets: RTOS, DPI, and mobile video.
Enea has a solid breadth of its producs portfolio of ten different products, and serving more than 100 customers. Through the acquisitions of Qosmos, Openwave, Atos, Aptilo and AdaptiveMobile Security, Enea has market-leading positions in its various niches in Telecom and Cybersecurity.
While Enea states that more than 50% of its revenue base is recurring, we find its predictability to be low.
Financials: 3
In the period between 2020-2022, Enea lost momentum in sales growth and profitability. However, since the return of Anders Lidbeck as interim CEO in July 2023, an impressive turnaround has been made. Since Q1 2024, organic growth is back and the LTM EBITDA margin is robust at 32%. The current trajectory may deserve a higher score in Financials, but we need more proof to change the rating.
Disclosures and disclaimers
Contents
Investment thesis
Review of Q2
Top line: +14% y/y organic growth
Gross margin: Solid
Cost base: Temporarily heightened by one-off reservation
Outlook: Unchanged outlook
Financial position: Very good condition
Perception of a cybersecurity company is a massive kicker
Changes to financial estimates
Fair value range
Quality Rating
Financials
Rating definitions
The team
Download article