Better Collective: Increased focus on organic growth
Hjalmar Ahlberg answers the top questions on this Research Update
Research Update
2025-02-21
07:42
Analyst Q&A
Active
Ends in 2 days and 9 hours
Hjalmar Ahlberg will answer the top questions on this Research Update
Ends in 2 days and 9 hours
Redeye updates on Better Collective following its Q4-results and guidance for 2025. While Q4-results were strong, the guidance indicated somewhat softer topline than we expected, however, the EBITDA-guidance was close to our forecast. The company also updated its 2023-27 outlook which no longer assumes any M&A on the back of increased focus on organic growth, while capital allocation will shift towards share buybacks and debt reduction.
Hjalmar Ahlberg
Anton Hoof
Better Collective preannounced its Q4-results due to a stronger-than-expected year-end performance. The company reported topline of EUR96.2m and EBITDA of EUR33.5m compared to our forecasts of EUR87.0m and EUR24.2m, respectively. The details provided in the full report showed that North America was the main region behind the topline beat while direct costs and staff costs were also lower than expected.
The company provided guidance for 2025 where the topline range of EUR320m-350m was somewhat softer than we expected while the EBITDA guidance of EUR100m-120m was largely consistent with our forecast. The main headwind in 2025 comes from Brazil, where the company expects EUR35m-50m of negative impact following the regulation of the market. Better Collective also updated its 2023-27E targets where now targets organic growth from 2026E while it previously forecasted a topline CAGR of +20% over the period. The change is due to the company no longer including M&A in the forecast as it will shift its focus to organic growth and its capital allocation towards share buybacks and debt reduction.
While we trim our estimates on the back of the updated guidance, we believe the earnings visibility has improved on the back of the details provided that underpins the guidance. All in all, we lower our 2025-26E topline forecasts by 6-10% while EBITDA is down 5-8%. Our new base case is SEK220 (SEK240) which implies an EV/EBITDA of 13x 2025E and 11x 2026E, while the share currently trades at 7x 2025E EBITDA and has historically traded at average NTM EV/EBITDA of around 11x.
Key Financials | |||||
---|---|---|---|---|---|
EURm | 2023 | 2024 | 2025e | 2026e | 2027e |
Total Revenue | 326.7 | 371.5 | 339.0 | 371.9 | 409.1 |
Revenue Growth | 21.3% | 13.7% | -8.8% | 9.7% | 10.0% |
EBITDA | 111.1 | 113.4 | 110.4 | 128.7 | 150.4 |
EBIT | 82.8 | 72.4 | 73.6 | 90.2 | 111.2 |
EBIT Margin | 25.4% | 19.5% | 21.7% | 24.3% | 27.2% |
Net Income | 39.8 | 34.0 | 46.2 | 61.7 | 77.4 |
EV/Sales | 4.9 | 2.7 | 2.3 | 1.9 | 1.5 |
EV/EBITDA | 14.5 | 8.9 | 7.1 | 5.4 | 4.0 |
EV/EBIT | 19.5 | 14.0 | 10.7 | 7.7 | 5.4 |
Better Collective reported strong Q4-results with topline of EUR96.2m and EBITDA of EUR33.5m compared to our forecasts of EUR87.0m and EUR24.2m, respectively. However, given that revenue and EBITDA were already preannounced, the focus is on the new details disclosed in the full report and the guidance for 2025. Coming to the new details in the full report, we conclude that the main driver behind the beat was North America which saw topline of EUR28.6m compared to our estimate of EUR22.0m. The solid topline in North America was driven by growth of revenue-share based income coupled with sponsorships and subscription revenue, while CPA revenue was down significantly. Revenue from Europe & RoW was slightly ahead of our expectation, coming in at EUR67m compared to our estimate of EUR65m. Overall recurring revenue also saw solid growth of 28% supported by growth of revenue-share income, subscriptions and CPM. The strong EBITDA-margin of 35% (our estimate implied 28%) was supported by the stronger-than-expected topline coupled with lower direct costs and staff costs. The table below summarizes Q4-results outcome compared to our forecast.
Better Collective: results outcome | |||||||
EURm | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24E | Q4 24A | Diff, % |
Revenue | 85.2 | 95.1 | 99.1 | 81.2 | 87.0 | 96.2 | 11% |
OW North America | 27.1 | 34.0 | 25.8 | 19.0 | 22.0 | 28.6 | 30% |
OW Europe & RoW | 58.1 | 61.0 | 73.3 | 62.2 | 65.0 | 67.1 | 3% |
Direct costs | -24.4 | -27.9 | -29.2 | -24.9 | -26.1 | -25.2 | -4% |
Gross profit | 60.8 | 67.1 | 69.9 | 56.3 | 60.9 | 71.0 | 17% |
Staff costs | -22.9 | -28.7 | -31.0 | -25.9 | -28.2 | -27.4 | -3% |
Other costs | -8.3 | -9.4 | -10.4 | -8.1 | -8.5 | -10.1 | 18% |
EBITDA adj | 29.5 | 29.0 | 28.5 | 22.3 | 24.2 | 33.5 | 38% |
EBIT | 20.6 | 16.8 | 18.6 | 8.9 | 12.1 | 17.2 | 43% |
Net income | 7.5 | 7.6 | 10.3 | 1.1 | 6.8 | 15.0 | 121% |
EPS reported | 0.13 | 0.12 | 0.16 | 0.02 | 0.11 | 0.24 | 128% |
Source: Redeye Research |
Disclosures and disclaimers