Infracom: Connect consolidated
Research Update
2023-09-01
07:25
Redeye maintains its positive view on Infracom following the Q2 2023 report, in which sales came in slightly below our expectations despite substantial acquired growth. At the same time, the EBIT margin was stronger than our expectations, mainly attributed to a less dilutive effect following the acquisition of Connect, this being its first quarter consolidated. Overall, we make minor forecast changes with a slight positive effect on our valuation.
Jacob Svensson
Fredrik Nilsson
Contents
Review of Q2 2023
Download article
Q2 2023 net sales amounted to SEK203.9m (74.2m) and increased by c175% y/y following solid acquired growth, which was 4% below our expectations of SEK212.0m. At the same time, EBIT amounted to SEK24.9m (15.2m), corresponding to an EBIT margin of 12.2% (20.5%), stronger than our forecast of 11.3%. Notably, both the sales and margin outcomes in Q2 were largely influenced by the substantial acquisition of Connect, this being its first quarter consolidated.
We argue the margins in the quarter stem mainly from Connect’s initial dilutive effect, while synergies from the acquisitions made in Q3–Q4 2022 keep materialising. Although it will take some longer time to integrate Connect due to its larger size than previous acquisitions, we note that the most substantial initial margin dilutive effect is now completed. Consequently, we expect gradual EBIT margin improvements from here and onwards, backed by Infracom’s historical track record of realised synergies from acquisitions.
We make forecast changes following Infracom’s Q2 2023 report, decreasing our sales assumptions by 2% for 2023e–2024e while increasing our EBIT forecast by 4–5% due to a less initial dilutive margin effect from Connect than expected and faster realisations of synergies. Consequently, our DCF model gives rise to a new fair value range with a Base Case of SEK40 (38) and Bear and Bull Cases of SEK25 (23) and SEK52 (50), while Infracom is currently trading at an EV/EBIT of 10x based on our 2023e.
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Revenues | 225.8 | 273.0 | 355.3 | 742.0 | 880.4 |
Revenue Growth | 8.4% | 20.5% | 30.5% | 110% | 19.0% |
EBITDA | 54.4 | 69.6 | 81.8 | 134.2 | 165.0 |
EBIT | 29.8 | 57.8 | 68.1 | 104.7 | 130.3 |
EBIT Margin | 13.3% | 21.4% | 19.3% | 14.2% | 14.8% |
Net Income | 18.9 | 45.6 | 52.7 | 77.4 | 95.5 |
EV/Revenue | 2.3 | 3.1 | 2.4 | 1.4 | 1.1 |
EV/EBIT | 17.4 | 14.6 | 12.4 | 10.1 | 7.7 |
Disclosures and disclaimers
Contents
Review of Q2 2023
Download article