Doro: Pushing for growth

Research Update

2024-04-29

07:46

Analyst Q&A

Closed

Fredrik Reuterhäll answered 3 questions.

Doro delivered a soft topline growth but a large part of the softness was due to one-offs. In the quarter the gross margin was very strong and managment was optimistic Doro could deliver a gross margin above 38% going forward. Migration from 3G to 4G continues to fuel growth. Germany remains a key area to support future growth for Doro.

Fredrik Reuterhäll

Niklas Sävås

Contents

Weak topline with strong gross margin

Net sales were down 6.6% y/y to SEK195m. The UK was the strongest region, growing 6% y/y, while the rest of the regions showed negative growth. Order intake was up to SEK215m, 2.4% from Q1-23. Gross margin came in at 42%, driven by a good product mix. EBIT came in at SEK3.1m, corresponding to an EBIT margin of 2% (2% last year) due to higher OPEX.

New products, 4G migration and Germany

Looking ahead, selling expenses for 2024 are projected to rise compared to 2023. Although the new product lines currently represent a small portion of overall sales, management aims for a 10% contribution in the future, albeit with a gradual impact over the next few years helped by higher marketing spending. With Germany, we believe, being a key growth driver, Doro plans to bolster its market share within core products, leveraging the migration from 2G to 4G networks.

Valuation

We will make smaller downward sales adjustments for 2024 after the soft topline in the quarter. We increase the gross margin by 1 to 2 ppt after management's optimistic view on profitability. Our valuation range is still between SEK16 and SEK39. However, we adjust our Base Case from SEK30 to SEK29. Doro trades at an EV/Ebit multiple of 5.7x 2025E. The balance sheet is very strong, with a net cash position of SEK184m. Redeye still believes it presents an attractive investment at these levels with a potential upside of c30% to our Base Case.

Key financials

SEKm20232024e2025e2026e
Revenues973.1957.2995.51,035.3
Revenue Growth7.0%-1.6%4.0%4.0%
EBITDA119.9103.3106.3139.9
EBIT68.255.066.398.4
EBIT Margin7.0%5.7%6.7%9.5%
Net Income32.057.344.770.2
EV/Sales0.40.40.40.3
EV/EBIT5.17.15.73.3

Q1 2024

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents