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
SEKm | 2021 | 2022 | 2023e | 2024e |
Revenues | 1,690.0 | 2,457.4 | 2,969.0 | 3,087.7 |
Revenue Growth | 20.3% | 45.4% | 20.8% | 4.0% |
EBITDA | 202.4 | 257.5 | 266.1 | 233.5 |
EBIT | 124.4 | 154.5 | 143.8 | 186.2 |
EBIT Margin | 7.4% | 6.3% | 4.8% | 6.0% |
Net Income | 90.5 | 117.9 | 121.2 | 117.1 |
EV/Revenue | 1.0 | 0.5 | 0.2 | 0.2 |
EV/EBIT | 13.5 | 7.9 | 5.1 | 3.3 |
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.
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.
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.
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.
Case
From construction to installations, operations, and maintenance
Evidence
Stability, margins, and growth in place following the recent transformation
Challenge
Exposure to legacy technology
Challenge
Significant customer concentration
Valuation
Fair Value SEK 47
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.
Income statement | ||||
SEKm | 2021 | 2022 | 2023e | 2024e |
Revenues | 1,690.0 | 2,457.4 | 2,969.0 | 3,087.7 |
Cost of Revenue | 578.3 | 1,175.5 | 1,448.5 | 1,543.9 |
Operating Expenses | 909.3 | 1,024.5 | 1,254.3 | 1,310.4 |
EBITDA | 202.4 | 257.5 | 266.1 | 233.5 |
Depreciation | -14.9 | -19.1 | -22.7 | -23.5 |
Amortizations | -13.0 | -19.8 | -23.8 | -23.8 |
EBIT | 124.4 | 154.5 | 143.8 | 186.2 |
Shares in Associates | 55.6 | 60.4 | 60.6 | 60.6 |
Interest Expenses | -10.5 | -39.8 | -41.7 | -36.0 |
Net Financial Items | 11.5 | 75.4 | 80.2 | 36.0 |
EBT | 115.0 | 150.3 | 140.7 | 150.2 |
Income Tax Expenses | -25.3 | -33.1 | -19.4 | -33.0 |
Net Income | 90.5 | 117.9 | 121.2 | 117.1 |
Balance sheet | ||||
Assets | ||||
Non-current assets | ||||
SEKm | 2021 | 2022 | 2023e | 2024e |
Property, Plant and Equipment (Net) | 34.0 | 43.8 | 44.8 | 51.3 |
Goodwill | 68.7 | 319.4 | 389.9 | 389.9 |
Intangible Assets | 60.3 | 280.4 | 324.4 | 300.6 |
Right-of-Use Assets | 130.8 | 187.1 | 194.0 | 202.2 |
Other Non-Current Assets | 1.2 | 2.1 | 2.6 | 2.6 |
Total Non-Current Assets | 350.5 | 893.2 | 1,016.3 | 1,007.2 |
Current assets | ||||
SEKm | 2021 | 2022 | 2023e | 2024e |
Inventories | 18.3 | 18.1 | 29.7 | 30.9 |
Accounts Receivable | 152.7 | 374.7 | 296.9 | 308.8 |
Other Current Assets | 160.4 | 223.3 | 356.3 | 370.5 |
Cash Equivalents | 177.8 | 93.3 | 209.8 | 333.7 |
Total Current Assets | 509.3 | 709.3 | 892.7 | 1,043.8 |
Total Assets | 859.8 | 1,602.5 | 1,909.0 | 2,051.0 |
Equity and Liabilities | ||||
Equity | ||||
SEKm | 2021 | 2022 | 2023e | 2024e |
Non Controlling Interest | 0.94 | 1.2 | 1.1 | 1.1 |
Shareholder's Equity | 250.4 | 387.7 | 509.6 | 626.7 |
Non-current liabilities | ||||
SEKm | 2021 | 2022 | 2023e | 2024e |
Long Term Debt | 25.1 | 100.8 | 204.4 | 204.4 |
Long Term Lease Liabilities | 78.3 | 118.7 | 115.0 | 115.0 |
Other Long Term Liabilities | 42.9 | 309.9 | 380.4 | 380.4 |
Total Non-Current Liabilities | 146.4 | 529.5 | 699.8 | 699.8 |
Current liabilities | ||||
SEKm | 2021 | 2022 | 2023e | 2024e |
Short Term Debt | 13.8 | 25.7 | 0.00 | 0.00 |
Short Term Lease Liabilities | 55.5 | 71.1 | 75.1 | 75.1 |
Accounts Payable | 146.3 | 323.5 | 296.9 | 308.8 |
Other Current Liabilities | 246.5 | 263.9 | 326.6 | 339.7 |
Total Current Liabilities | 462.1 | 684.2 | 698.5 | 723.5 |
Total Liabilities and Equity | 859.8 | 1,602.5 | 1,909.0 | 2,051.0 |
Cash flow | ||||
SEKm | 2021 | 2022 | 2023e | 2024e |
Operating Cash Flow | 210.5 | 109.1 | 160.2 | 237.8 |
Investing Cash Flow | -14.0 | -208.5 | -72.7 | -30.0 |
Financing Cash Flow | -83.9 | 14.8 | 47.1 | -84.0 |
Disclosures and disclaimers
Contents
Forecast Revisions
Valuation
Investment thesis
Quality Rating
Financials
Rating definitions
The team
Download article