Gasporox: Managed for long-term value creation
Research Update
2023-03-01
07:00
Redeye comments on Gasporox Q4'22 report which came in lighter than expected. However, our view is that the Company is investing for sustained long-term growth and one quarter should not be viewed in isolation. Overall, we reduce our net sales 2023e-2025e by 17%-20% and reduce our Base case by 20%.
Rasmus Jacobsson
Contents
Quarter summary
Download article
Net Sales came in at SEK7.4m, -14% Y/Y, well below our estimate of SEK12.9m (-43% deviation). We think the reason for the deviation is twofold. First is seasonality appears to be smoothing out, with H2 strong rather than just Q4. Secondly, Q4’21 was exceedingly strong, a fact we had not appreciated earlier. Moreover, the quarter was strong regarding orders, evident from customer prepayments. For H1’23, the order book stands at SEK8.5m and shows the quarterly seasonality is smoothing out.
After visiting Gasporox’s facilities, we see increased potential in Gasporox’s ability to extend its product portfolio. We learned that a small part of the at-line equipment needs to be changed to fit new form factors. We also better understand the possible form factors Gasporox could cover. Each new form factor requires a new set of high-margin reference tests. Thus, we believe Gasporox has only scratched the surface of what is achievable in terms of after-market services and product line extension. Possibilities include extended warranties, reference tests, yearly calibration services, etc. The pricing power within these segments is high, and the pharmaceutical industry demands yearly calibrations for quality assurance.
The Company continues to develop its product portfolio and expand geographically. Along with more attention paid to the food segment, we believe the Company is doing everything right to build long-term shareholder value. We have increased the growth rate by 1pp to 45% from 44% for 2023 and 5pp to 40% from 35% for 2024 as we expect the US expansion to bear fruit and underlying business momentum to accelerate. We have also increased our OPEX estimate slightly to account for expansion costs. However, due to the a lower base, our net sales estimates are reduced by 17%-20%, and our EBITDA estimates are reduced by 25-68% for 2023e to 2025e. Our new fair value range is SEK12-45 with a Base case of SEK25 per share. The old range was SEK13-54 with a base case of SEK31 per share.
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Revenues | 12.5 | 15.7 | 21.4 | 31.2 | 43.6 |
Revenue Growth | 21.1% | 26.4% | 36.3% | 45.2% | 40.0% |
EBITDA | -1.1 | -2.7 | -0.90 | 4.1 | 10.6 |
EBIT | -4.4 | -5.4 | -4.2 | 1.1 | 5.3 |
EBIT Margin | -35.0% | -34.2% | -19.7% | 3.6% | 12.1% |
Net Income | -4.4 | -5.4 | -4.4 | 0.39 | 4.5 |
EV/Revenue | 7.6 | 5.6 | 3.8 | 4.4 | 3.1 |
EV/EBIT | -21.6 | -16.3 | -19.2 | 122 | 25.8 |
Net Sales came in at SEK7.4m, -14% Y/Y, well below our estimate of SEK12.9m (-43% deviation). We think the reason for the deviation is twofold. First is seasonality appears to be smoothing out, with H2 strong rather than just Q4. Due to this, we wrote in our last update that our Q4 estimates might be slightly exaggerated. Our estimate turned out to be excessive. The second reason for the deviation is that in Q4’21, the Company had an especially strong quarter, with 49% of the net sales preannounced via orders with expected delivery in Q4’21. This quarter the same figure was only 15%. EBITDA came in at SEK0.1m (deviation of 98%), corresponding to an EBITDA margin of 1% (14% last year). Thus, well below our estimates of SEK 4.8m. We expected an EBITDA margin of 37%. The main reason for the deviation is lower sales and higher OPEX. However, better gross margin offset this slightly.
Disclosures and disclaimers
Contents
Quarter summary
Download article