Vertiseit: A Giant Leap for Profitability
Research Update
2023-11-10
11:04
Redeye strengthens its positive view of Vertiseit following a strong Q3 report, with significant improvements in profitability and cash flow being the highlights. As profitability and cash flow have been the main issues in Vertiseit lately, we are encouraged to see significant improvements in the quarter. Also, ARR growth and the market outlook remain stable.
Fredrik Nilsson
Mark Siƶstedt
ARR growth remains solid, with an FX-adjusted y/y growth of 16.7% and an annualized q/q growth of 21.1%. The absolute increase q/q was SEK 5.7m, somewhat below our forecast of SEK 6.0m. While the solid SaaS growth aligns with recent quarters, the quarterās highlight was the profitability and cash flow improvement. EBITDA ā CAPEX (adjusted for one-offs) was SEK 12.6m (7.9) compared to our forecast of SEK 5.4m and relative to SEK 1.0m in Q2 2023. The beat was due to a solid gross profit, compensating for the higher OPEX. Cash flow was strong at SEK 42m, excluding repayments on debt. Besides a SEK 28m contribution from the sale of MultiQ Transport and the strong EBITDA ā CAPEX, Vertiseit has also released working capital, with NWC now amounting to 3.6% of R12m sales ā a normal level.
Overall, management sees solid demand with an improved pipeline regarding both volume and quality. However, it is too early to discuss a trend shift from the recent period with long sales cycles. The positive trend in SaaS metrics and the solid ARR growth supports managementās view of customers investing in digitalizing stores as a strategic investment and, thus, being relatively insensitive to the softer retail market ā that is at least the picture so far. Also, the recent deal with the major lottery and sports betting company Scientific Games, highlights the interest in Vertiseitās SaaS solutions worldwide.
We leave our Base Case at SEK 39 (39). While the slight increase in forecasts and higher confidence in Vertiseit reaching solid profitability motivates a rise, our increase of the risk-free rate from 2.5% to 3% mitigates that effect, resulting in an unchanged Base Case. We increase our EBITDA ā CAPEX Ā forecast by 3% for 2024. Although we only make minor adjustments, we are more confident in expecting increasing margins in 2024 following the strong outcome this Q3.
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Revenues | 314.7 | 338.0 | 312.1 | 341.6 | 376.7 |
Revenue Growth | 147% | 7.4% | -7.7% | 9.4% | 10.3% |
EBIT | 13.6 | 21.3 | 45.7 | 61.5 | 73.6 |
EBIT Margin | 4.3% | 6.3% | 14.6% | 18.0% | 19.5% |
EV/Revenue | 2.4 | 1.8 | 1.9 | 1.7 | 1.4 |
EV/EBIT | 54.5 | 28.9 | 13.0 | 9.2 | 7.2 |
ARR | 138 | 163 | 190 | 220 | 252 |
ARR Growth | 87.9% | 18.4% | 16.3% | 15.8% | 14.6% |
EBITDA - CAPEX | 10.1 | 18.6 | 43.5 | 58.8 | 69.9 |
EBITDA - CAPEX Margin | 3.2% | 5.5% | 13.9% | 17.2% | 18.6% |
EV/ARR | 5.4 | 3.8 | 3.1 | 2.6 | 2.1 |
EV/EBITDA - CAPEX | 73.1 | 33.0 | 13.7 | 9.6 | 7.6 |
Net Debt | 129.9 | 118.8 | 98.4 | 71.3 | 35.8 |
NWC/R12mSales | 7.0% | 4.5% | 3.5% | 3.5% | 3.5% |
Estmates vs. Actuals | ||||||
Sales | Q3E 2023 | Q3A 2023 | Diff | Q3A 2022 | Q2A 2023 | |
Net Sales | 67.5 | 96.2 | 42% | 82.4 | 84.1 | |
Y/Y Growth (%) | -18% | 17% | 128% | 7% | ||
ARR | 156.9 | 156.6 | 0% | 130.0 | 150.9 | |
Q/Q Growth (%) (Annualized) | 16% | 15% | 16% | 19% | ||
SaaS | 41.5 | 47.5 | 15% | 39.4 | 44.8 | |
Y/Y Growth (%) | 5% | 21% | 107% | 39% | ||
Consulting | 8.7 | 8.1 | -7% | 8.3 | 8.3 | |
Y/Y Growth (%) | 5% | -2% | 49% | -31% | ||
Systems | 17.4 | 40.5 | 133% | 34.8 | 31.0 | |
Y/Y Growth (%) | -50% | 17% | 137% | -10% | ||
Gross Profit | 48.5 | 60.2 | 24% | 53.4 | 55.8 | |
Gross Profit Margin (%) | 72% | 63% | 65% | 66% | ||
OPEX | ||||||
Other external costs | -10.3 | -15.8 | 54% | -8.6 | -16.3 | |
Y/Y Growth (%) | 20% | 85% | 151% | -6% | ||
Personnel expenses | -25.0 | -28.1 | 12% | -29.8 | -34.0 | |
Y/Y Growth (%) | -16% | -6% | 61% | 14% | ||
Earnings | ||||||
EBIT | 6.9 | 9.4 | 37% | 9.0 | -0.1 | |
EBIT Margin (%) | 10.2% | 9.8% | 10.9% | -0.1% | ||
EBITDA - CAPEX | 5.4 | 12.6 | 134% | 7.9 | 1.0 | |
EBITDA - CAPEX Margin (%) | 7.9% | 13.1% | 9.6% | 1.1% | ||
Diluted EPS | 0.19 | 0.41 | 115% | 0.48 | 0.48 | |
Source: Vertiseit & Redeye Research| OPEX and EBITDA - CAPEX are adjusted for one-offs |
Disclosures and disclaimers