Vertiseit: Margin Expansion Ahead

Research Update

2023-05-03

06:45

Redeye retains its positive view of Vertiseit following the Q1 report. While EBIT and cashflow came in soft, mostly due to high OPEX, organic ARR growth and the outlook remained solid. Also, forward-looking parameters and management’s guidance suggest improving profitability from now on.

Fredrik Nilsson

Mark Siöstedt

Contents

Review of Q1 2023

Download article

Solid ARR Growth, High OPEX

ARR grew by 21% organically y/y, matching our forecasts, and sequential growth was 4.6%. Although gross profit aligned with our expectations, OPEX was higher than expected, resulting in a lower EBIT and soft cash flow. However, a fall in the number of employees and management’s statements suggest improving margins from now on. Management sees high activity and solid customer demand, particularly within automotive and grocery stores, which the solid ARR growth supports.

Group-Wide SaaS Metrics

For the first time, Vertiseit published a comprehensive table of SaaS metrics for the full group, which we appreciate. Previously, SaaS metrics were published only for Dise. Churn was c8% on annualized numbers, while the NRR was 104%. As Grassfish typically targets larger customers than Dise, we did expect somewhat lower churn and higher NRR. However, management points out that a long tail of smaller customers affects the numbers. On the other hand, considering the CAC/payback of only six months, an NRR above 100% is well enough to make the unit economics solid.

Base Case Unchanged at SEK46

We leave our Base Case at SEK46 (46) following largely unchanged forecasts. We expect the upcoming quarterly reports showing continuing solid organic ARR growth and improving margins to be the catalyst from now on.

Key financials

SEKm20222023e2024e2025e2026e
Revenues314.7337.9362.8390.1421.5
Revenue Growth147%7.4%7.4%7.5%8.1%
EBITDA35.462.685.4103.7116.3
EBIT13.638.258.374.884.2
EBIT Margin4.3%11.3%16.1%19.2%20.0%
Net Income9.325.641.554.662.1
EV/Revenue2.42.52.22.01.7
EV/EBIT54.521.913.710.38.6

Review of Q1 2023

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Review of Q1 2023

Download article