Gasporox Q2 2023: Sharp performance across the board

Research Update

2023-08-10

07:00

Redeye provides an update after Gasprox’s Q2’23 report. We conclude the quarter was well above our expectations and that H1’23 performance was solid. We have also kicked the tires in the US and became more impressed by the product portfolio, while we expect the roll-out to be slow. We make minor adjustments to our estimates and reiterate the fair value range.

RJ

MW

Rasmus Jacobsson

Martin Wahlström

Contents

Quarter well above expectations

Kicking tires in the US

Estimates and valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Close to triple-digit beat on the top line

Net Sales came in at SEK8.1m, 151% y/y, well ahead of our estimated SEK4.2m (deviation 93%). Sales were mainly related to sensors for integration, but instruments also contributed to the strong results. We were cautious going into Q2 as we believed the Gasporox order book slated for H1’23 was mainly delivered in Q1. It is unclear whether that was the case, but we conclude that H1’23 net sales were SEK10.4m above the total order book (H1’23 net sales SEK18.9m vs. order book of SEK8.5m.) Gasporox has now had four consecutive EBITDA-positive quarters, indicating it is moving closer to sustained profitability. Moreover, the results show a diminishing quarterly seasonality and Gasporox’s customer base widens.

Kicking tires in the US

During the quarter, we conducted channel checks on Gasporox’s US expansion. Our high-level takeaways are that Gasporox’s technology is superior to the competition but is seen as a substitute for existing solutions. Consequently, customers hesitate to switch equipment unless they replace old equipment, resulting in a slow rollout. However, Gasporox appears to have latent pricing power.

Reiteration of the base case of SEK25

While the report was strong, and we view Gasporox favorably, we are cautious as not to extrapolate a few strong quarters. Our H2’23 net sales estimates imply a slight increase from H1’23 results, with H2’23e totaling SEK18.9m vs. SEK17.3m in H1’23. We have not changed our 2024 estimate on an absolute basis, which implies a 25% growth rate rather than 40% as our previous estimate. We believe 2024 will be a hard comparison year, particularly H1’24e, given the strong H1’23, partly driven by pent-up customer demand. We reiterate the fair value range at SEK12-45 per share with a base of SEK25.

Key financials

SEKm2020202120222023e2024e
Revenues12.515.721.436.145.0
Revenue Growth21.1%26.4%36.3%68.3%24.8%
EBITDA-1.1-2.7-0.908.59.6
EBIT-4.4-5.4-4.25.04.2
EBIT Margin-35.0%-34.2%-19.7%13.8%9.4%
Net Income-4.4-5.4-4.44.23.4
EV/Revenue7.65.63.83.42.7
EV/EBIT-21.6-16.3-19.224.728.9

Quarter well above expectations

Net Sales came in at SEK8.1m, 151% y/y, well ahead of our estimated SEK4.2m (deviation 93%). Sales were mainly related to sensors for integration, but instruments also contributed to the strong results. The main markets driving sales are Europe, Japan, and China. EBITDA came in at SEK0.4m, corresponding to an EBITDA margin of 4% (EBITDA SEK-1.6m, EBITDA margin -50% last year). Thus, well ahead of our estimate of SEK-1.8m. The main reason for the deviation is higher net sales and stronger gross profit than our estimate. OPEX is 21% higher than expected, likely related to the significant increase in sales. Gasporox has now had four consecutive EBITDA-positive quarters, indicating it is moving closer to sustained profitability.

We were cautious going into Q2’23 as we expected most of Gasporox’s order book slated for delivery in H1’23 to be the main factor of the solid performance in Q1’23. There appear to be signs that more orders than expected were delivered in Q2 rather than Q1 from this order book, as Q2 sales seem to be more driver by sensor modules while Q1 was strong across product categories. While we remain unsure what quarter was the most driven by the order book, we conclude that H1’23 net sales surpassed the order book by SEK10.4m (H1’23 net sales SEK18.9m vs. press released order book of SEK8.5m. Note that Gasprox only press releases orders above 10% of the previous year’s net sales.) Moreover, H1’23 net sales showed a 23% increase over H2’22. The results indicate a diminishing quarterly seasonality, and Gasporox’s customer base is widening. However, we also note that speaking to the CEO, there appears to have been some pent-up demand from certain customers for 2023, positively affecting the results.

Kicking tires in the US

During Redeye’s growth day, Gasporox was candid that its US expansion had gone slower than expected. This prompted us to conduct further research on the market. We conducted channel checks strictly focusing on pharmaceutical applications, and the food potential is out of scope in this context. While we discussed VialArch, the main focus was on the GPX1500 product line. Our high-level takeaways are that Gasporox’s technology is superior to the competition but is seen as a substitute for existing solutions. Consequently, customers hesitate to switch equipment unless they replace old equipment, resulting in a slow rollout. While not a focus in our discussions, we found that Gasporox’s solutions are considered high-end in the food segment, and customers are much more price sensitive than pharma customers.

Lighthouse Instruments is the clear leader in the US market for at-line equipment. Our conversations indicate that Lighthouse sells about 100 instruments annually at cUSD100k. As we have written in a previous update, according to FMI, the US market for at-line equipment was cUSD26m (cSEK270m) in 2021. Assuming this is correct, Lighthouse Instruments would have a c40% market share in the US. While Bonfigioli and Wilco are present, their offerings are considerably weaker in the US, according to our channel checks.

Customers recognize that Gasporox offers better accuracy, is more intuitive, requires less maintenance, and comes at a better price. However, our conversations pointed to most potential customers already having an instrument (primarily from Lighthouse Instruments) that does the job. Thus, customers view Gasporox as a substitute and hesitate to switch unless they replace old equipment. Therefore, we expect a slow rollout of Gasporox’s products in the US market. Gasporox must educate the market on its product offering, build distribution, and find customers replacing their equipment. However, one conversation pointed to customers either having non-destructive instruments that they were severely dissatisfied with from Lighthouse Instruments or using destructive tests they had a strong desire to switch from. We believe Gasporox has managed to sell about 1-2 instruments so far versus Lighthouse instruments c100 instruments annually.

Contrary to our previous understanding, most customers already appear to have non-destructive headspace analysis instruments. This indicates that the transition from destructive to non-destructive testing is much further ahead than expected, and equipment sales will follow a replacement cycle. This helps explain why there seems to be an upper limit to Gasporox growth in the 30%-45% range annually (although our estimates imply 68% net sales y/y for 2023e.) While customers found Gasporox’s instruments superior to the competition, they were even more impressed by the VialArch module for in-line testing.

Price is not a differentiating factor for pharmaceutical customers. However, Gasporox is about 1/3 as expensive as Lighthouse Instruments at USD30k-40k vs. cUSD100k for Lighthouse Instruments. The price difference is also consistent with what we have heard in other markets. While we have found some customer segments, mainly CMOs and contract labs, to be price sensitive within pharma, most conversations point to price generally not being the principal purchase factor. However, purchasing departments will always try to push prices down. Consequently, we believe Gasporox has latent pricing power and suggest the company should match its price with Lighthouse Instruments and drive sales through product rather than price differentiation. This would have several benefits. First, the price increases would fall straight to the bottom line. Second, agents selling on a commission are more incentivized to sell Gasporox products as the absolute commission fee would be higher. One partner we talked to believes Gasporox could sell at a premium to Lighthouse Instruments but are cautious due to the partner’s limited experience with Gasporox so far. Yet, we note that Gasporox is trying to penetrate more of the production market while Lighthouse Instruments specifically focuses more on the labs, which could skew the price picture.

We estimate the US market sells 250-300 units annually. At Gasporox’s current price point, we find its market potential for the pharma industry in the US for instruments to be SEK7.5m-12.0m annually. However, as we have argued previously, we believe the market will expand as it moves from at-line solutions to in-line solutions. This is because the at-line equipment can serve many different lines while the in-line solution can only service the relevant production line. If we assume one at-line instrument can do 2-6 lines, solely moving to in-line would increase the market by 2-6 times. As we mentioned previously, Gasporox’s technology for in-line testing, VialArch, was perceived as even further ahead of the competition than its at-line solutions.

Paradoxically, we believe Lighthouse Instruments’ strong US position is positive for Gasporox. This is because it is evidence of high switching costs. Thus, we have increased confidence that Gasporox will maintain its market share in its established markets. Our channel checks indicate that convincing a manufacturer to switch equipment is challenging if it already has a fully vetted and FDA-approved production with manufacturing up and running. It would be costly to close down the line to trial a different supplier and take time to approve the new system. However, it is not impossible if the product is compelling. So far, we have only found people that speak highly of Gasporox’s product portfolio. However, further checks are needed on partners mainly dealing with Lighthouse Instruments or Lighthouse Instruments themselves, but so far, we have been unsuccessful in reaching them.

Finally, our conversations confirmed that the pharmaceutical industry is stable and relatively immune to economic fluctuations compared to other sectors, and no discussion pointed to a slowdown. One person even said the market was growing the fastest they had ever seen. Consequently, we believe Gasporox can maintain a solid growth rate.

In summary, our US expedition confirmed that Gasporox is a technology leader. However, we expect the US expansion to be slow. The market size of the instruments also highlights that the market adopting Gasporox’s in-line equipment is the most crucial factor in our investment thesis.

In the European market, we have found that Gasporox has managed to gain a foothold in two large French corporations, which hold good potential for future sales and will be good reference customers as Gasporox grows in the market.

Estimates and valuation

While the report was strong, and we view Gasporox favorably, we are cautious as not to extrapolate a few strong quarters. Our H2’23 net sales estimates imply a slight increase from H1’23 results, with H2’23e totaling SEK18.9m vs. SEK17.3m in H1’23. We have not changed our 2024 estimate on an absolute basis, which implies a 25% growth rate rather than 40% as our previous estimate. We believe 2024 will be a hard comparison year, particularly H1’24e, given the strong H1’23, partly driven by pent-up customer demand. Our NTM quarterly estimates are set out below.

Gasporox’s gross profit to asset ratio continued to advance and reached 60% Q2’23 TTM. These figures suggest that Gasporox operates an asset-light business model, with the potential for high returns on capital once profitability is attained. We expect to see proof of this soon as the company hovers close to profitability on a TTM basis.

Compared to Gasporox’s historical EV/S LTM (a more extended data series available LTM) valuation, the current valuation is well below the 5-year median at 4.8x vs. the median of 6.7x. However, its current EV/EBITDA NTM is much closer to its 2-year average at 13.3x vs the median of 13.8x.

Compared to peers, Gasporox trades at a discount on EV/S 2023e-2025e between 36%-41%. On an EV/EBITDA basis, the company is trading at a premium for 2023e-2024e of 49% and 25%, respectively, and a 3% discount on 2025e. Our base case implies a 10% premium on EV/S 2025 and a slight premium on NTM EV/S compared to the 5-year median.

We have made minor adjustments to Redeye’s rating resulting in one point increase in people score 4 (3) and a one-point decrease in financial score 2 (3). We expect the financial score to increase in the future as the score hinges on one question relating to quarterly acceleration in EPS. Due to Gasporox’s quarterly volatility, the current quarter resulted in an EPS deceleration for the company. The net effect is zero on our discount rate.

We reiterate our fair value range of SEK12-45 per share with a base case of SEK25. We expect a continued strong performance to be the main driver of the share.

Investment thesis

Case

High incremental return

Gasporox is changing the market for quality assurance and testing in headspace analysis (HSA) and modified atmosphere packaging (MAP), moving away from the often destructive sample-based and manual tests (known as at-line tests) and toward testing all products directly on the production line in a non-destructive manner (known as in-line tests). Given the existing core technology, the economics of incremental products (i.e., line extensions) should be excellent. However, because the company is still developing its distribution and sales channels, we believe this is not yet fully transparent. We believe that once these are in place, Gasporox will achieve high returns on incremental capital, similar to what Colgate-Palmolive, Coca-Cola, Unilever, and Nestlé have done in their respective industries.

Evidence

Robust growth and customer interest

Over the last five years, the company's revenue has increased by 47% (or a 66% CAGR excluding the pandemic years of 2020-2021). The company's sales and support teams' productivity has increased as a result of a simplified offering, with installations now possible via over-the-phone support rather than physical presence. Furthermore, end-users have begun to request that the product be installed by themselves rather than by a typical machine integrator, demonstrating the simplicity of Gasporox's offering, which should allow for rapid scalability.

Supportive Analysis

Although Gasporox's in-line testing solution requires three to twelve times the number of sensors as an at-line test, and each sensor costs about twice as much, increasing investment costs by six to twenty-four times, customers still find Gasporox's value proposition compelling. Furthermore, the total cost of a machine with integrated sensors may be 50 to 100 times that of the at-line option, and yet end customers continue to purchase the offering. Gasporox is still unprofitable, but its gross profit to asset ratio has steadily improved since going public, rising from 3% in 2016 to 52% TTM Q3'22. This implies increased profitability and a high return on invested capital is possible. We expect EBIT break-even in 2022.

Challenge

Biting off More Than it Can Chew

Gasporox is a small company with only a few employees. The company targets pharma, food, and beverages. Gasporox may overextend itself in the food and beverage markets, despite their potential. For instance, a few years ago, it had one salesperson (two if you counted the CEO) handling global pharmaceutical and food sales. Gasporox has added sales heads for pharma and food, but its size may cause it to lose focus. If necessary, the company can pivot into an end-segment to succeed.

Challenge

Untested Expansion

Since 2016, Gasporox has focused on pharmaceutical growth. It wants to expand into food. However, execution remains critical, and in some markets, such as the United Kingdom, where supermarkets typically drive which packaging formats are used, there is a trend toward skin packs and vacuum packaging, where Gasporox may not be able to provide as much value. If vacuum packaging becomes mainstream, Gasporox may switch to other leak inspection methods. Vacuum only works on durable products, so pre-made meals and salads will always need MAP. Last, a successful food market expansion is not necessary for the Gasporox investment case, but it makes the difference between a good and a great investment.

Valuation

Growth Runway Not Priced In

We value Gasporox on the back of three difference DCF-scenarios. Our fair value range is SEK12-45 per share with a Base Case of SEK25. We use a discount rate of 10.5% based on Redeye’s rating model.

Quality Rating

People: 4

CEO Märta Lewander Xu, who joined Gasporox in 2011, has a Ph.D. in laser absorption spectroscopy of gas in scattering media. Her technical background aids Gasporox's application. The board is well-balanced and most large shareholders are active board members. We are encouraged by management's increased ownership.

 

Business: 3

Strategic partnerships and an asset-light business model earn three points for the Company. Gasporox also has a strong customer value proposition and a long growth runway. Last, we expect this score to rise as we learn more about Gasporox's expansion in the food and beverage sectors and as its installed base grows and its aftermarket services generate more recurring revenues.

 

Financials: 2

Gasporox has seen strong revenue growth since its IPO and has a fantastic gross margin that exceeds 70%. The company loses points because it's still unprofitable. We expect this score to rise as the Company becomes profitable.

 

Financials

Income statement
SEKm2020202120222023e2024e
Revenues12.515.721.436.145.0
Cost of Revenue3.85.04.78.211.3
Operating Expenses15.922.026.428.732.2
EBITDA-1.1-2.7-0.908.59.6
Depreciation0.060.120.290.430.63
Amortizations3.22.53.04.24.8
EBIT-4.4-5.4-4.25.04.2
Shares in Associates0.000.000.000.000.00
Interest Expenses0.000.00-0.17-0.75-0.78
Net Financial Items0.000.000.180.750.78
EBT-4.4-5.4-4.05.75.0
Income Tax Expenses0.000.000.000.000.00
Net Income-4.4-5.4-4.44.23.4
Balance sheet
Assets
Non-current assets
SEKm2020202120222023e2024e
Property, Plant and Equipment (Net)0.270.701.21.92.6
Goodwill0.000.000.000.000.00
Intangible Assets10.313.716.918.720.0
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets0.000.000.000.000.00
Total Non-Current Assets10.614.418.120.622.5
Current assets
SEKm2020202120222023e2024e
Inventories2.43.95.45.27.1
Accounts Receivable2.63.44.57.49.3
Other Current Assets1.31.41.94.35.4
Cash Equivalents24.214.314.616.217.0
Total Current Assets30.623.026.333.138.8
Total Assets41.137.444.453.761.3
Equity and Liabilities
Equity
SEKm2020202120222023e2024e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity34.128.624.428.732.1
Non-current liabilities
SEKm2020202120222023e2024e
Long Term Debt0.000.008.48.48.4
Long Term Lease Liabilities0.000.000.000.000.00
Other Long Term Liabilities0.931.00.850.850.85
Total Non-Current Liabilities0.931.09.39.39.3
Current liabilities
SEKm2020202120222023e2024e
Short Term Debt0.000.000.000.000.00
Short Term Lease Liabilities0.000.000.000.000.00
Accounts Payable1.32.02.42.73.7
Other Current Liabilities0.150.380.4313.016.2
Total Current Liabilities6.17.710.715.719.9
Total Liabilities and Equity41.137.444.453.761.3
Cash flow
SEKm2020202120222023e2024e
Operating Cash Flow-0.64-3.4-1.28.78.2
Investing Cash Flow-5.4-6.5-7.0-7.1-7.4
Financing Cash Flow18.00.048.50.000.00

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Quarter well above expectations

Kicking tires in the US

Estimates and valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article