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

Q3-results close to our expectations

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.

Positive outlook and unchanged guidance

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.

Limited estimate changes

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).

EURm202020212022e2023e2024e
Revenues52.266.890.1109.9129.2
Revenue Growth19.2%28.0%34.8%22.0%17.5%
EBITDA10.720.732.345.958.4
EBIT-8.77.012.223.134.6
EBIT Margin-16.7%10.4%13.5%21.0%26.8%
Net Income-16.00.356.914.326.1
EV/EBITDA12.18.49.76.44.5
EV/EBIT-14.925.025.712.77.6
P/E-6.439638.618.510.2

Q3-results outcome

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.

Positive outlook

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.

Platform business delivering margin improvement

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.

Media segment builds for continued growth

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.

The overall outlook remains strong

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.

Limited estimate changes

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.

Key financials

Investment thesis

Case

Fast growing diversified online gambling B2B supplier

With a broad product offer in online gambling B2B services including player account management, sportsbook and front end together with a strong affiliate product, Gaming Innovation Group has an attractive and well diversified business. The company has a strong position in its market niche focusing on smaller operators as well as large traditional offline casino groups entering online markets and providing larger online operators with products for its non-core markets. Gaming Innovation Group is a high growth company targeting annual growth of 20% as well as highly profitable with a target to achieve an EBITDA-margin in excess of 50% during 2024 (2022 c. 38%). We view the financial targets as credible supporting a positive view based on strong earnings growth for several years ahead.

Evidence

Solid track record in Media and M&A synergies supporting margin improvements in Platform

Gaming Innovation Group has seen solid growth and profitability improvements after it divested its B2C operations in 2020 to become fully focused on B2B. The Media segment has been the strongest part of the business since then seeing annual growth of 30% in 2021-22 and EBITDA-margin of around 47-48% coupled with strong cash generation. The Platform business managed to become EBITDA-positive in 2021 and with the acquisition of Sportnco in 2022 it has achieved solid profitability with an EBITDA-margin of around 20% in 2022. GiG sees strong synergies from the acquisition with Sportnco supporting its ambition to achieve 50% EBITDA during 2022.

Challenge

Successful clients could migrate to own platforms

We believe a potential challenge for Gaming Innovation Group is that successful clients that become larger groups with more resources could opt to move their platform inhouse. This has been seen in some examples where large online gambling operators for example creates their own sportsbook operations instead of using suppliers. While this could happen to GiG, we believe its large client portfolio (41 clients in 2022) as well customer target group reduces this risk.

Valuation

Base case DCF supported by strong growth and improving margins

We find a base case valuation of SEK40 per share for GiG which is derived from a DCF-valuation. The base case implies an EV/EBITDA multiple of c. 12x on our 2023E EBITDA while the share has historically traded in a range of 5x to 12x twelve months forward EBITDA. Our base case assumes growth of around 14% over 2023-27 and 5% over 2028-37 with a terminal growth of 2% by 2038E. We estimate an expanding EBITDA-margin reaching 48% by 2027E whereafter we assume a gradual decline towards a terminal EBITDA-margin of 43% by 2038E.

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

Income statement
EURm202020212022e2023e2024e
Revenues52.266.890.1109.9129.2
Cost of Revenue0.420.400.771.11.3
Operating Expenses41.145.757.062.969.5
EBITDA10.720.732.345.958.4
Depreciation0.000.000.000.000.00
Amortizations19.413.720.122.823.8
EBIT-8.77.012.223.134.6
Shares in Associates0.000.000.000.000.00
Interest Expenses7.48.66.44.02.0
Net Financial Items-7.0-7.1-3.5-4.0-2.0
EBT-15.7-0.178.719.132.6
Income Tax Expenses0.33-0.521.84.86.5
Net Income-16.00.356.914.326.1

Balance Sheet

Balance sheet
Assets
Non-current assets
EURm202020212022e2023e2024e
Property, Plant and Equipment (Net)0.000.000.220.220.22
Goodwill16.316.372.372.372.3
Intangible Assets33.031.740.233.939.0
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets16.613.513.513.513.5
Total Non-Current Assets65.961.5126.3119.9125.0
Current assets
EURm202020212022e2023e2024e
Inventories0.000.000.000.000.00
Accounts Receivable15.717.624.329.734.9
Other Current Assets0.000.000.000.000.00
Cash Equivalents11.58.623.743.975.3
Total Current Assets27.226.148.073.6110.2
Total Assets93.287.7174.3193.5235.2
Equity and Liabilities
Equity
EURm202020212022e2023e2024e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity3.611.967.381.6107.6
Non-current liabilities
EURm202020212022e2023e2024e
Long Term Debt36.038.968.168.168.1
Long Term Lease Liabilities0.000.000.000.000.00
Other Non-Current Lease Liabilities22.99.49.49.49.4
Total Non-Current Liabilities58.948.377.577.577.5
Current liabilities
EURm202020212022e2023e2024e
Short Term Debt3.53.93.93.93.9
Short Term Lease Liabilities0.003.23.23.23.2
Accounts Payable27.220.522.527.532.3
Other Current Liabilities0.000.000.000.000.00
Total Current Liabilities30.727.529.534.539.3
Total Liabilities and Equity93.287.7174.3193.5224.4

Cash Flow

Cash flow
EURm202020212022e2023e2024e
Operating Cash Flow17.712.622.336.749.5
Investing Cash Flow14.6-9.2-84.8-16.5-18.1
Financing Cash Flow-25.2-6.377.70.000.00

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.