Transtema: Strong Growth Momentum and Healthy Margins

Research Update

2022-11-08

06:45

Redeye retains its positive view on Transtema following a solid Q3 report, showing high organic and acquired growth and healthy margins. While demand is strong, cost inflation puts pressure on Transtema’s operations, but management seems confident its margin target can be maintained. We raise our forecasts slightly and leave our Base Case unchanged.

FN

JS

Fredrik Nilsson

Jacob Svensson

Robust Quarter

Sales grew by 60% y/y, and organic growth was 14.6% y/y. Both organic and acquired sales growth were higher than expected, and total sales growth beat our forecast by 17%. EBITA beat our forecast by 16%, implying a margin aligned with our expectations. Management points out that demand is strong in both Sweden and Norway, while inflation puts pressure on margins. However, the >7% EBITA margin target remains unchanged, suggesting management is confident it can sustain its efficient operations.

Entering the Coax Market

At the beginning of October, Transtema acquired Bäck, adding roughly SEK40m in sales with stable profitability. Although we are doubtful about coax, in the very long run, the market is very stable, and the competition among support and maintenance providers is probably rather limited. We believe it is a solid acquisition, adding stable support and maintenance revenue with the potential for revenue synergies by utilizing Transtema’s nationwide organization.

Base Case Unchanged at SEK50

We leave our Base Case at SEK50 despite increasing the WACC to 9.5% (9), following an increased risk-free rate from 2% to 2.5%. The somewhat higher EBITA forecast offsets the negative effect of the WACC raise. The share is still trading significantly below our Base Case, and we argue that solid reports, like this Q3, should trigger a revaluation of the share.

SEKm20202021e2022e2023e2024e
Revenues1,404.81,690.02,347.92,593.62,671.4
Revenue Growth-6.2%20.3%38.9%10.5%3.0%
EBITDA118.2202.4247.2278.7288.1
EBIT16.2124.4141.0150.3159.2
EBIT Margin1.2%7.4%6.0%5.8%6.0%
Net Income3.991.386.7109.8116.9
EV/Revenue0.31.00.40.40.3
EV/EBIT26.213.56.66.34.8

Strong Growth and Solid Margin

Sales grew by 60% y/y to SEK617m (387), and organic growth was 14.6% y/y. Both organic and acquired sales growth were higher than we expected, and total sales growth beat our forecast by 17%. Tessta, the main driver of acquired growth, continued its strong momentum and has, during 2022, so far, seen a significant rebound relative to the softer 2021, which was negatively impacted by the covid-19 pandemic. In Q3 Tessta grew its sales by 57% y/y. Thus, demand is strong in both the Swedish and Norwegian markets.

EBITA was SEK47.1m (32.5), beating our estimate of SEK40.7m by nearly 16%, corresponding to an EBITA margin of 7.6% (8.4) in the quarter. While the margin declined somewhat relative to the very strong level seen last year, it matched our forecasts and was well above Transtema’s >7% EBITA margin target. According to management, Transtema, like other companies, is affected by increased inflationary pressure, mainly from increased energy and fuel costs. However, the company have a good and constructive dialogue with its customers and suppliers to handle the situation, with the ambition to keep its profitability and reach its financial targets.

Also, while demand is strong, as highlighted by the quarter’s solid sales growth, supply is somewhat limited. Thus, the margin on new construction projects will likely be lower than normal, fueling most of the growth. However, for several reasons, we believe taking those orders benefits Transtema. First, while having a lower margin, we expected the absolute EBITA from the deals to be positive. Second, the construction orders drive support and maintenance deals, generating recurring revenue with higher margins over time. Third, the orders are largely from Transtema’s most significant customers, and strengthening the cooperation is important long-term. Also, management seems confident in reaching its 7% EBITA margin target, implying that the margin on the construction deals are, at least, decent.

While we do not want to extrapolate the full extent of the strength in this quarter for the reasons mentioned above, the quarter shows Transtema has solidly handled the increasing costs, maintaining its industry-leading margins.

Entering the Coax Market

At the beginning of October, Transtema acquired Bäck. Below is a short description of the business (English translation of highlights from the PM):
“Bäck is one of Sweden's leading companies in the installation, service, and maintenance of cable TV (coax) networks in Sweden. The company has its headquarters in Kungsbacka and today covers the metropolitan areas in Sweden. The turnover amounts to approximately SEK 40 million with 50 employees and stable profitability. Bäck is expected to contribute positively to Transtema's revenue growth and strengthen the operating profit from the day of entry.”

The acquisitions mark Transtema’s entry into the coax market, which shares many similarities with its other markets. We believe there is a substantial potential for synergies on the revenue side, as Transtema can utilize Bäck’s know-how within coax to its nationwide operations.

While coax is old technology compared to fiber, Tele2 (Comhem) has invested substantial amounts into its coax network. Today’s coax support speeds of ~1Gbit/s, which is well enough for most consumers today and in line with the maximum speed in a typically open city fiber network. The graph below shows that the number of coax subscriptions has been flat for over a decade, suggesting that switching from coax to fiber is an unattractive investment.

Source: PTS

While we believe the coax speed is good enough, at least for now, we argue that the monopoly structure of the coax network makes it less attractive to consumers relative to the generally open fiber networks. However, the incentive for a real-estate owner (coax is most common in rental multiple dwelling units) to invest in fiber when coax already is in place is limited. The real-estate owner gets, in most cases, no advantage of switching to fiber.

Although we are doubtful about coax, in the very long run, the market is very stable, and the competition among support and maintenance providers is probably rather limited. All in all, we believe it is a solid acquisition, adding stable support and maintenance revenue with the potential for revenue synergies by utilizing Transtema’s nationwide organization.

Financial Forecasts

We raise our sales forecasts for 2023E by about 9%, mainly due to strong organic growth and impressive development in the recently acquired Tessta. Also, management seems optimistic regarding the demand situation. However, we lower our margin assumptions following limited supply and inflationary pressure, where we likely will see a ~4% increase in salaries next year. However, despite the lower margin assumptions, we raise our EBITA forecast by 2%.

While lowering our EBITA margin somewhat for the coming years, we expect Transtema to reach its >7% EBITA margin target, which is industry-leading. However, thanks to the strong sales growth seen in 2022 and an increased sales forecast for 2023, we increased the absolute EBITA throughout the forecast period.

We do not assume any material investments in or sales from new areas, such as EV-charging or coax, despite the recent acquisitions, which is currently a small part of Transtema. If Transtema is successful in its greenfield investment, we would likely see lower margins short-term in exchange for higher growth and possibly margins long-term.

Valuation

We leave our Base Case at SEK 50 despite increasing the WACC to 9.5% (9), following an increased risk-free rate from 2% to 2.5%. The somewhat higher EBITA forecast offsets the negative effect of the WACC raise.

Also, note that Transtema has few institutional investors despite a market cap above SEK 1bn. The transformed Transtema has many features that institutional investors find attractive, such as non-cyclical recurring revenue streams and a genuine commitment to ESG.

Peer Valuation

Transtema is trading at a discount to peers for 2023E. Also, its margins are the highest, and it has had a solid track record since its transformation. Thus, we believe a premium is motivated, at least relative to the similar-sized peers, and our Base Case of SEK 50 equals ~10x EBITA 2023E.

Income Statement

Income statement
SEKm20202021e2022e2023e2024e
Revenues1,404.81,690.02,347.92,593.62,671.4
Cost of Revenue602.0578.31,101.71,201.91,236.8
Operating Expenses684.6909.3999.01,113.01,146.4
EBITDA118.2202.4247.2278.7288.1
Depreciation-14.7-14.9-18.8-20.7-21.2
Amortizations-25.7-13.0-23.4-37.6-37.6
EBIT16.2124.4141.0150.3159.2
Shares in Associates66.755.659.359.359.3
Interest Expenses-10.2-10.5-33.0-12.0-12.0
Net Financial Items10.210.533.012.012.0
EBT7.6114.0108.0138.3147.2
Income Tax Expenses15.3-23.5-22.3-28.5-30.3
Net Income3.991.386.7109.8116.9

Balance Sheet

Income statement
SEKm20202021e2022e2023e2024e
Revenues1,404.81,690.02,347.92,593.62,671.4
Cost of Revenue602.0578.31,101.71,201.91,236.8
Operating Expenses684.6909.3999.01,113.01,146.4
EBITDA118.2202.4247.2278.7288.1
Depreciation-14.7-14.9-18.8-20.7-21.2
Amortizations-25.7-13.0-23.4-37.6-37.6
EBIT16.2124.4141.0150.3159.2
Shares in Associates66.755.659.359.359.3
Interest Expenses-10.2-10.5-33.0-12.0-12.0
Net Financial Items10.210.533.012.012.0
EBT7.6114.0108.0138.3147.2
Income Tax Expenses15.3-23.5-22.3-28.5-30.3
Net Income3.991.386.7109.8116.9

Cash Flow

Income statement
SEKm20202021e2022e2023e2024e
Revenues1,404.81,690.02,347.92,593.62,671.4
Cost of Revenue602.0578.31,101.71,201.91,236.8
Operating Expenses684.6909.3999.01,113.01,146.4
EBITDA118.2202.4247.2278.7288.1
Depreciation-14.7-14.9-18.8-20.7-21.2
Amortizations-25.7-13.0-23.4-37.6-37.6
EBIT16.2124.4141.0150.3159.2
Shares in Associates66.755.659.359.359.3
Interest Expenses-10.2-10.5-33.0-12.0-12.0
Net Financial Items10.210.533.012.012.0
EBT7.6114.0108.0138.3147.2
Income Tax Expenses15.3-23.5-22.3-28.5-30.3
Net Income3.991.386.7109.8116.9

People: 5

Transtema receives the highest rating for People for several reasons. First, we believe management has relevant experience and a solid understanding of the market. Second, following operational and financial issues, its management has reshaped the business to profitability. Third, insiders, such as former CEO and current chairman Magnus Johansson, own a substantial share of Transtema. Fourth, we believe that management's communication is balanced and realistic.

Business: 4

Transtema receives a high rating for Business for several reasons. First, the group gets most of its revenue from operations, services, and maintenance, and ~70% is recurring. Second, the limited acceptance for downtime makes Transtema’s services vital to its customers. Third, Transtema has established nationwide operations with ~900 technicians and a presence in ~85 locations, implying significant investments for new entrants.

Financials: 3

Transtema receives an average rating for Financials. Recent improvements in organic growth, margins, and cash flow increase the rating, while weak performance a few years ago is working oppositely. Given that Transtema can preserve its recent improvements in margins, which we find likely, Transtema is heading for a higher rating over the coming years.

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.