Gaming Innovation Group: Gearing up for a strong year-end
Research Update
2022-11-16
07:46
Redeye updates estimates and valuation on GiG post its Q3-results where the outcome was close to our expectations. The company maintains it 2022 guidance impying a strong year-end and we make limited changes to our estimates.
HA
Hjalmar Ahlberg
GiG’s Q3-results came in close to our expectations as Media continue to show solid growth while Sportnco supported improved profitability in the Platform segment. Group EBITDA-margin increased from 31% in Q3 last year to 37% in Q3 2022 despite slightly lower-than-expected margin in Media which ramped up marketing ahead of the FIFA World Cup.
GiG has seen a good start to Q4 as well with growth of 34% in October while November and December should see continued growth on the back of the FIFA WC and positive seasonality. The company also reiterates its guidance of EUR87m-93m in revenue and EUR30m-35m in EBITDA implying a strong performance for the rest of Q4.
We make limited estimate changes on the back of the report and we continue to expect strong growth and expanding margin over the coming years in line with the company’s financial targets. Our valuation is slightly lowered however as we have hiked our assumptions for the risk-free rate and our new base case stands at SEK40 (SEK43).
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Revenues | 52.2 | 66.8 | 90.1 | 109.9 | 129.2 |
Revenue Growth | 19.2% | 28.0% | 34.8% | 22.0% | 17.5% |
EBITDA | 10.7 | 20.7 | 32.3 | 45.9 | 58.4 |
EBIT | -8.7 | 7.0 | 12.2 | 23.1 | 34.6 |
EBIT Margin | -16.7% | 10.4% | 13.5% | 21.0% | 26.8% |
Net Income | -16.0 | 0.35 | 6.9 | 14.3 | 26.1 |
EV/EBITDA | 12.1 | 8.4 | 9.7 | 6.4 | 4.5 |
EV/EBIT | -14.9 | 25.0 | 25.7 | 12.7 | 7.6 |
P/E | -6.4 | 396 | 38.6 | 18.5 | 10.2 |
GiG reported Q3-revenue of EUR22.9m representing solid growth of 35% of which 24% was organic although it was just shy of our estimate of EUR23.4m. EBITDA also came in slightly lower at EUR8.5m vs our estimate of EUR9.0m, although this looks to be related to a growth push in the Media segment ahead of the FIFA WC in Q4. As such, marketing costs were higher than forecasted while other opex was lower than expected showing good cost control. FTD’s also continued to grow strongly in Q3 with an 85% increase YoY and with 95% being on revenue share or hybrid contracts this supports revenue growth outlook going forward.
Looking at the start of Q4, the company reports that October saw total growth of 34% of which 22% organic. We forecast 43% growth for Q4 in total which looks consistent with the October performance as November and December are likely to be strong on the back of the FIFA World Cup. The company also reiterates its guidance for 2022 where it expects revenue of EUR87m-93m and EBITDA of EUR30m-35m. This is in line with our revenue estimate of EUR90m and EBITDA estimate of EUR34m.
Following the acquisition of Sportnco in Q2 2022 GiG's Platform business has become a profitable segment with a larger client base providing a more diversified income stream. In total, the segment had 62 brands online in Q3 2022 (up from 58 in Q2 2022 and 25 in Q1 2022 before Sportnco was consolidated) and with 13 brands in its integration pipeline coupled with several recently signed new contracts (including UK based Tier 1 operators Aspers Group) the growth outlook is strong as well. The segment reported an EBITDA-margin of 22% in Q3 2022 and 18% in Q2 2022 which can be compared to a level of around 5-10% before Sportnco was acquired. The segment's profitability is also likely to continue to expand gradually thanks to operating leverage in the business model and cost-saving synergies from the integration of Sportnco.
The Media segment continues to deliver solid growth with a continued strong intake of FTD's in the quarter which stood at 86.5k in Q3 2022 representing a YoY growth of 85%. With around 95% of FTD's being on revenue-share or hybrid contracts this also bodes well for future revenue growth. On the back of the strong FTD growth seen in recent quarters, the company is well-positioned to deliver strong growth in Q4 which should be stronger than normal owing to the FIFA World Cup.
In summary, we believe the outlook for GiG remains strong. We expect continued topline growth and margin improvement over the coming years with EBITDA-margin gradually moving towards the target of 50%. The margin improvement will mainly be driven by the Platform segment which should see expanding margin as synergies are realised from the integration of Sportnco while we also expect it to show operating leverage as costs should grow less than revenue in the coming years.
We make limited changes to our estimates following the Q3 results as the outcome was close to our expectations and as the company's guidance for 2022 remains unchanged.
Investment thesis
Case
Fast growing diversified online gambling B2B supplier
Evidence
Solid track record in Media and M&A synergies supporting margin improvements in Platform
Challenge
Successful clients could migrate to own platforms
Valuation
Base case DCF supported by strong growth and improving margins
Summary Redeye Ratings
The rating consists of three valuation keys, each consituting an overall assesment of several factors that are rated on a scale of 0 to 1 points. The maximum score for a valuation key is 5 points.
People: 4
GiG's management team since 2019 has delivered a solid turn-around of the company by focusing the business on B2B and divesting B2C operations. The acquisition of Sportnco in 2022 was a great fit and shows good capital allocation skills. Management team has significant shareholdings and the largest shareholder SkyCity is represented on the board.
Business: 3
GiG has an attractive business model with a large share of recurring revenue in both the Media segment and the Platform segment. While there is competition in the platform segment, contracts are typically 3-5 years and historically few customers change its provider. The company's competitive position is improving as it adds more markets and licenses to its offer.
Financials: 3
GiG has significantly improved earnings since it changed its focus towards becoming a pure B2B group. The company's Media segment has delivered consistently strong growth and profitability. Following the acquisition of Sportnco in 2022, the Platform segment is also profitable.
Income statement | |||||
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Revenues | 52.2 | 66.8 | 90.1 | 109.9 | 129.2 |
Cost of Revenue | 0.42 | 0.40 | 0.77 | 1.1 | 1.3 |
Operating Expenses | 41.1 | 45.7 | 57.0 | 62.9 | 69.5 |
EBITDA | 10.7 | 20.7 | 32.3 | 45.9 | 58.4 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Amortizations | 19.4 | 13.7 | 20.1 | 22.8 | 23.8 |
EBIT | -8.7 | 7.0 | 12.2 | 23.1 | 34.6 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | 7.4 | 8.6 | 6.4 | 4.0 | 2.0 |
Net Financial Items | -7.0 | -7.1 | -3.5 | -4.0 | -2.0 |
EBT | -15.7 | -0.17 | 8.7 | 19.1 | 32.6 |
Income Tax Expenses | 0.33 | -0.52 | 1.8 | 4.8 | 6.5 |
Net Income | -16.0 | 0.35 | 6.9 | 14.3 | 26.1 |
Balance sheet | |||||
Assets | |||||
Non-current assets | |||||
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Property, Plant and Equipment (Net) | 0.00 | 0.00 | 0.22 | 0.22 | 0.22 |
Goodwill | 16.3 | 16.3 | 72.3 | 72.3 | 72.3 |
Intangible Assets | 33.0 | 31.7 | 40.2 | 33.9 | 39.0 |
Right-of-Use Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Non-Current Assets | 16.6 | 13.5 | 13.5 | 13.5 | 13.5 |
Total Non-Current Assets | 65.9 | 61.5 | 126.3 | 119.9 | 125.0 |
Current assets | |||||
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Receivable | 15.7 | 17.6 | 24.3 | 29.7 | 34.9 |
Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Cash Equivalents | 11.5 | 8.6 | 23.7 | 43.9 | 75.3 |
Total Current Assets | 27.2 | 26.1 | 48.0 | 73.6 | 110.2 |
Total Assets | 93.2 | 87.7 | 174.3 | 193.5 | 235.2 |
Equity and Liabilities | |||||
Equity | |||||
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 3.6 | 11.9 | 67.3 | 81.6 | 107.6 |
Non-current liabilities | |||||
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Long Term Debt | 36.0 | 38.9 | 68.1 | 68.1 | 68.1 |
Long Term Lease Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Non-Current Lease Liabilities | 22.9 | 9.4 | 9.4 | 9.4 | 9.4 |
Total Non-Current Liabilities | 58.9 | 48.3 | 77.5 | 77.5 | 77.5 |
Current liabilities | |||||
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Short Term Debt | 3.5 | 3.9 | 3.9 | 3.9 | 3.9 |
Short Term Lease Liabilities | 0.00 | 3.2 | 3.2 | 3.2 | 3.2 |
Accounts Payable | 27.2 | 20.5 | 22.5 | 27.5 | 32.3 |
Other Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Current Liabilities | 30.7 | 27.5 | 29.5 | 34.5 | 39.3 |
Total Liabilities and Equity | 93.2 | 87.7 | 174.3 | 193.5 | 224.4 |
Cash flow | |||||
EURm | 2020 | 2021 | 2022e | 2023e | 2024e |
Operating Cash Flow | 17.7 | 12.6 | 22.3 | 36.7 | 49.5 |
Investing Cash Flow | 14.6 | -9.2 | -84.8 | -16.5 | -18.1 |
Financing Cash Flow | -25.2 | -6.3 | 77.7 | 0.00 | 0.00 |
Disclosures and disclaimers