CTEK: Heading into peak season
Research Update
2024-11-18
07:00
Redeye updates its estimates following CTEK’s Q3 report, which was better than we expected. We were most impressed by the low-voltage sales, which managed to generate 16% organic growth y-o-y. This was the key driver of the adjusted EBITA margin, which increased to 14% in the quarter. CTEK has kept improving in sales and profitability for every quarter during the last year, and we think the outlook remains solid for both the consumer- and professional segment as we are heading into Q4, which typically is the strongest quarter of the year for CTEK.
Mattias Ehrenborg
Oskar Vilhelmsson
Contents
Q3 wrap-up
Download article
CTEK reported net sales of SEK222m (Redeye estimate SEK215m), representing 15% org. growth (est 8%) relative to SEK199m in Q3 2023. The beat is driven by higher-than-expected low-voltage sales in both the Consumer and Professional segment, which stems from higher demand in key markets. The high degree of low voltage sales also drove the gross margin increase, which amounted to a total of 56% (est 54%) relative to 52% Q3 2023. Together with CTEK’s relatively fixed cost base, where OPEX amounted to SEK-83m (est SEK-81m) relative to SEK-89m Q3 2023, the adj EBITA margin amounted to 14% (est 11%) relative to 9% Q3 2023.
The Q3 report beat our sales- and profitability estimates, but the EVSE business is developing slower than expected. As a result, we postpone our EVSE sales curve somewhat, as the market is still going sideways. However, we increased our low-voltage sales, which also had an accretive margin effect. All in all, the combined EBITA effect of our estimate changes was positive during our estimate period.
We consider the Q3 report strong and think CTEK keeps improving step by step. The strategic initiatives to focus on sales, primarily within low voltage, and to reduce costs are bearing fruit. We also think that there is still plenty of demand to harvest within low voltage (which the reported numbers also suggest), and we think it is only a matter of a few quarters before the professional segment starts reporting black figures, which should bring the attention of more investors. The CTEK shares are trading in line with its all-time low (May 2023) despite posting four consecutive quarters of high adj. EBITA y-o-y growth (albeit from low levels). A fact we think is unwarranted. We reiterate our fair value range of SEK12-SEK42 with a base case of SEK28 per share, which is further supported by a peer-based SOTP valuation scenario in which we try to assess the value of the low-voltage and EVSE businesses separately.
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Revenues | 956.9 | 898.0 | 905.2 | 981.7 | 1,090.2 |
Revenue Growth | 3.3% | -6.2% | 0.8% | 8.5% | 11.1% |
EBITDA | 108.2 | 78.1 | 132.0 | 174.5 | 215.5 |
EBITA | 64.3 | -37.9 | 86.0 | 130.0 | 168.0 |
EBIT | 36.2 | -230.4 | 59.0 | 102.5 | 139.8 |
EBIT Margin | 3.8% | -26.1% | 6.5% | 10.4% | 12.8% |
Net Income | 2.7 | -256.9 | 21.2 | 66.4 | 97.1 |
EV/Sales | 2.6 | 1.9 | 1.6 | 1.5 | 1.3 |
EV/EBIT | 67.9 | -7.3 | 24.7 | 14.0 | 10.0 |
CTEK reported an impressive Q3 report where both sales and profitability exceeded our estimates. Net sales amounted to SEK222m (vs. our estimate of SEK215m), which represents 15% organic growth from Q3 2023’s net sales of SEK199m, beating our organic growth estimate of 8%. The adj. EBITA margin amounted to 14% vs our est. 11%, which compares to 9% Q3 2023, driven by a strong gross margin (due to sales mix) and cost control.
Disclosures and disclaimers
Contents
Q3 wrap-up
Download article