Transtema: 5G Layoffs and Preview Q2 2023

Research Update

2023-06-26

06:45

Redeye retains its positive view of Transtema despite lowering our forecasts and Base Case. While management highlighted a weaker 5G market in the Q1 2023 report, the situation seems to have worsened. Despite raising some questions regarding the UBConnect acquisition, management must handle a downturn, and we believe the long-term prospects are solid. Also, even with our estimate cuts, Transtema is trading at a low valuation multiple in relative and absolute terms.

FN

Fredrik Nilsson

Contents

Forecast Revisions

Valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Key Financials

SEKm202120222023e2024e
Revenues1,690.02,457.42,969.03,087.7
Revenue Growth20.3%45.4%20.8%4.0%
EBITDA202.4257.5266.1233.5
EBIT124.4154.5143.8186.2
EBIT Margin7.4%6.3%4.8%6.0%
Net Income90.5117.9121.2117.1
EV/Revenue1.00.50.20.2
EV/EBIT13.57.95.13.3

Last week Transtema announced layoffs in its copper- and 5G-related businesses. Roughly 80 employees in Sweden, 60 in Norway and 60 in Eastern Europe are affected. We believe all 80 persons in Sweden are related to copper, and all 120 in Norway and Eastern Europe are related to 5G. Although roughly similar in size, the copper-related layoffs were expected and are, in our view, a non-event, while the 5G layoffs impact our forecasts and Base Case.

While Transtema highlighted a weaker demand for 5G installation in Q1 2023 report, which Transtema is mostly exposed to through UBConnect (acquired in November 2022) on the Norwegian market, we did not expect such a significant layoff. According to management, the uncertainty seen in Q1 remains within 5G and therefore, management believes a cost reduction is necessary. However, we believe investments in 5G in the Nordics will take off within the next 2-3 years, although it seems like telcos have a hard time monetizing 5G so far.

As Transtema acquired UBConnect recently, the soft development might raise concerns that Transtema is remaking its mistakes from the Sweden FTTH boom – where it made many acquisitions that did not turn out well. However, we do not believe that is the case. The demand for installations tends to be volatile to some extent, and being active in adjusting capacity is how businesses can adapt – as Transtema is doing. Also, about 50% of the purchasing price was in earn-outs, limiting the downside in case the soft development in UBConnect continues.

While 120 people related to 5G is about half of the employees UBConnect had at the time of the acquisition, we believe the company was staffed for growth. Compared to the NOKc440m UBConnect had in sales in 2022, we expect a current run-rate of NOKc350m.

Forecast Revisions

We lower our sales forecasts for 2023 and 2024 by 4% due to the lowered demand for 5G, which we expect to impact 2024 to some extent as well. We reduce our EBITA and EPS forecasts by c20%, as we expect the low demand in 5G to hurt margins in primary Q2 and Q3. For Q4 and 2024, we expect the SEK60m in cost savings to impact margins gradually. Note that our forecast excludes the SEKc8m in restructuring costs Transtema expects in Q2.

Valuation

We lower our Base Case from SEK53 to SEK 47 on the back of the estimate revisions. At SEK18.06, the share is trading at 5.1x EBIT 2023e and 3.3x 2024e. Our Base Case of SEK47 equals 10x EBIT 2024e.

Peer Valuation

Transtema is trading at a discount to peers for 2023e, despite its margins being among the highest. Also, it has had a solid track record since its transformation.

Investment thesis

Case

From construction to installations, operations, and maintenance

Following a few years with a focus on Fiber-To-The-Home (FTTH) construction which ended badly, Transtema has reshaped its business, concentrating on stable installations, operations, and maintenance markets. With its nationwide reach in Sweden and substantial presence in Norway, Transtema has a solid position to capture growth stemming from structural trends driving the need for the availability and reliability of communication networks. In addition, recent EV charging and coax acquisitions allow for higher utilization of the nationwide service network and reduced customer concentration.

Evidence

Stability, margins, and growth in place following the recent transformation

Since the transformation towards installations, operations, and maintenance in 2020, Transtema has delivered stable EBITA margins of ~7%, among the highest levels in the industry. Despite the eroding copper business, Transtema has achieved solid organic growth fueled by 5G and fiber installations. The acquisition of Tessta has been a success so far. Combined with the offering-expanding acquisitions of North Projects and Bäcks, Transtema has reduced customer concentration and improved its growth prospects.

Challenge

Exposure to legacy technology

With about 20% of sales stemming from copper, Transtema will experience a growth headwind as copper is expected to erode over the next few years. However, the decline of legacy technology and the rise of new solutions is a normality in the communications industry. Although Transtema needs to compensate with revenue from newer technologies, following recent acquisitions in, for example, the surging EV charging sector, and the site-management deal, we believe the prospects are solid.

Challenge

Significant customer concentration

Although the customer concentration has decreased following recent acquisitions, Transtema generates about 40% of its sales from Telia. While a few huge players characterize the telecommunications market, we believe customer concentration is a risk in Transtema. On the other hand, Telia also depends on Transtema, as it would be challenging for a competitor to provide similar services, at least in the short term. Following the recent acquisitions, we believe the customer concentration will decrease further.

Valuation

Fair Value SEK 47

Our DCF model shows a fair value of SEK 47, which is also supported by a peer valuation. We believe Transtema’s high share of recurring non-cyclical revenues and solid track record of healthy margins support a relatively high valuation multiple. In contrast, a high customer concentration mitigates that effect somewhat.

Quality Rating

People: 4

Transtema receives a high 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 management’s communication is balanced and realistic.

Business: 4

Transtema receives a high rating for Business for several reasons. First, the group receives most of its revenues from operations, services, and maintenance, and ~35% is recurring. Second, the limited acceptance for communication networks’ 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 and entry barriers for new players.

Financials: 3

Transtema receives an average rating for Financials. Recent improvements in organic growth, margins, and cash flows increase the rating, but its weak performance of a few years ago works in the opposite direction. Should Transtema be able to preserve its recent improvements in margins, which we find likely, we see the company heading for a higher Financials rating in the coming years.

Financials

Income statement
SEKm202120222023e2024e
Revenues1,690.02,457.42,969.03,087.7
Cost of Revenue578.31,175.51,448.51,543.9
Operating Expenses909.31,024.51,254.31,310.4
EBITDA202.4257.5266.1233.5
Depreciation-14.9-19.1-22.7-23.5
Amortizations-13.0-19.8-23.8-23.8
EBIT124.4154.5143.8186.2
Shares in Associates55.660.460.660.6
Interest Expenses-10.5-39.8-41.7-36.0
Net Financial Items11.575.480.236.0
EBT115.0150.3140.7150.2
Income Tax Expenses-25.3-33.1-19.4-33.0
Net Income90.5117.9121.2117.1
Balance sheet
Assets
Non-current assets
SEKm202120222023e2024e
Property, Plant and Equipment (Net)34.043.844.851.3
Goodwill68.7319.4389.9389.9
Intangible Assets60.3280.4324.4300.6
Right-of-Use Assets130.8187.1194.0202.2
Other Non-Current Assets1.22.12.62.6
Total Non-Current Assets350.5893.21,016.31,007.2
Current assets
SEKm202120222023e2024e
Inventories18.318.129.730.9
Accounts Receivable152.7374.7296.9308.8
Other Current Assets160.4223.3356.3370.5
Cash Equivalents177.893.3209.8333.7
Total Current Assets509.3709.3892.71,043.8
Total Assets859.81,602.51,909.02,051.0
Equity and Liabilities
Equity
SEKm202120222023e2024e
Non Controlling Interest0.941.21.11.1
Shareholder's Equity250.4387.7509.6626.7
Non-current liabilities
SEKm202120222023e2024e
Long Term Debt25.1100.8204.4204.4
Long Term Lease Liabilities78.3118.7115.0115.0
Other Long Term Liabilities42.9309.9380.4380.4
Total Non-Current Liabilities146.4529.5699.8699.8
Current liabilities
SEKm202120222023e2024e
Short Term Debt13.825.70.000.00
Short Term Lease Liabilities55.571.175.175.1
Accounts Payable146.3323.5296.9308.8
Other Current Liabilities246.5263.9326.6339.7
Total Current Liabilities462.1684.2698.5723.5
Total Liabilities and Equity859.81,602.51,909.02,051.0
Cash flow
SEKm202120222023e2024e
Operating Cash Flow210.5109.1160.2237.8
Investing Cash Flow-14.0-208.5-72.7-30.0
Financing Cash Flow-83.914.847.1-84.0

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Forecast Revisions

Valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article