Bredband2: Margin improvements
Research Update
2023-08-10
07:45
Redeye makes minor forecast changes following Bredband2’s Q2 2023 report, in which sales came in slightly above our expectations, which, coupled with lower operating expenses, resulted in higher-than-expected margins. Accordingly, the updated forecast has a slightly upwards effect on our fair value range.
JS
FN
Jacob Svensson
Fredrik Nilsson
Contents
Review of Q2 2023
Sales: Slightly stronger than expected
Customer intake, ARPC and gross margin
OPEX: Continue to decrease as a percentage of sales
Profitability: Improved margins that are expected to continue
Estimate changes
Valuation – New Base Case of SEK2.0 (1.9)
Investment thesis
Quality Rating
Financials
Rating definitions
The team
Download article
Q2 2023 net sales amounted to 392.7m (382.7m), corresponding to a 2.6% y/y growth and were slightly above our expectations of SEK385.8m. Despite a slightly lower gross margin than expected, 33.7% (35.0%), versus the expected 34.2%, lower OPEX upheld this, which resulted in higher-than-expected margins. The EBITDA and EBIT amounted to SEK61.9m (59.2m) and SEK26.1m (21.1m), 4% and 11% above our expectations, respectively. Consequently, the EBITDA margin was 15.8% (15.5%) versus the estimated 15.4%, while the EBIT margin came in at 6.6% (5.5%) compared to the expected 6.1%.
The improved margins y/y stem from continued margin prioritising, which is expected to continue, as Bredband2 reiterated its aspirations to improve the EBIT margin by c1pp to Q4 2023. As such, we state that the higher-than-expected margins in Q2 2023 indicated continued execution of margin-enhancement efforts, which we appreciate seeing. Despite management’s expectations of a temporary softer customer intake, we note the net customer intake of zero in the quarter as solid concerning recent margin prioritising and price hikes. Moreover, management expects increased sales during the remainder of 2023, both within its private and corporate segments.
We make minor 2023e and 2024e forecast adjustments on the back of Bredband2’s Q2 2023 report. We raise our sales forecasts by 1%–2% for 2023e–2024e while we trim our gross margin assumptions slightly. However, a lowered OPEX offset this, leading to a 4% increased EBIT forecast for the period. As such, our DCF model yields a new Base Case of SEK2.0 (1.9) per share and Bear and Bull Cases of SEK1.1 (1.0) and SEK2.6 (2.5), respectively. Currently, Bredband2 is trading at an EV/EBIT of 10.7x based on our 2023e and an EV/EBITA of 8.2x.
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Revenues | 787.9 | 1,511.9 | 1,531.4 | 1,567.4 | 1,609.9 |
Revenue Growth | 17.5% | 91.9% | 1.3% | 2.4% | 2.7% |
EBITDA | 79.4 | 219.5 | 241.3 | 251.7 | 271.0 |
EBIT | 42.8 | 93.9 | 94.8 | 109.4 | 130.1 |
EBIT Margin | 5.4% | 6.2% | 6.2% | 7.0% | 8.1% |
Net Income | 30.9 | 81.2 | 72.9 | 77.5 | 93.8 |
EV/Revenue | 2.6 | 1.3 | 0.8 | 0.7 | 0.7 |
EV/EBIT | 47.5 | 21.7 | 13.1 | 10.7 | 8.6 |
Q2 2023 net sales amounted to 392.7m (382.7m), corresponding to a 2.6% y/y growth and was 2% above our expectations of SEK385.8m. The number of broadband customers via fibre amounted to c456,000 (459,000), implying a net customer intake of zero in the quarter, while the gross margin was 33.7% (35.0%), somewhat below our expectations of 34.2%.
Despite the slightly stronger sales than our expectations, the softer gross margin made the gross profit largely align with our estimate. However, OPEX improvements offset this, leaving EBITDA and EBIT above our expectations. EBITDA and EBIT came in at SEK61.9m (59.2m) and SEK26.1m (21.1m), implying an EBITDA 4% above our expectations, while EBIT came in 11% above. Consequently, the EBITDA margin was 15.8% (15.5%) versus our estimated 15.4%, while the EBIT margin came in at 6.6% (5.5%) compared with our expectation of 6.1%.
According to management, the improved margins y/y stem from the recent increased focus on margins, which is expected to continue having a positive effect, with expectations of an improved EBIT margin by c1pp to Q4 2023. However, the margin-enhancement efforts will probably have a temporary short-term negative impact on customer intake for private fibre services in the coming months. Moreover, management expects increased sales during the remainder of 2023, both within its private and corporate segments.
Bredband2: Estimates versus actuals | |||||
SEKm | Q2 23e | Q2 23a | Diff | Q2 22 | Q1 23 |
Net sales | 385.8 | 392.7 | 2% | 382.7 | 383.1 |
Growth y/y (%) | 0.8% | 2.6% | 0.6% | -0.1% | |
Gross profit | 131.9 | 132.3 | 0% | 134.1 | 129.7 |
Gross margin (%) | 34.2% | 33.7% | 35.0% | 33.9% | |
Total OPEX | -72.4 | -70.5 | -3% | -74.9 | -69.3 |
Growth y/y (%) | -3.2% | -5.9% | -2.1% | -6.2% | |
EBITDA | 59.5 | 61.9 | 4% | 59.2 | 60.4 |
EBITDA margin (%) | 15.4% | 15.8% | 15.5% | 15.8% | |
EBIT | 23.4 | 26.1 | 11% | 21.1 | 25.0 |
EBIT margin (%) | 6.1% | 6.6% | 5.5% | 6.5% | |
EPS, diluted | 0.02 | 0.02 | 11% | 0.01 | 0.02 |
Source: Redeye Research (estimates), Bredband2 (historical data) |
Q2 2023 net sales amounted to 392.7m (382.7m), corresponding to a 2.6% y/y growth and were 2% above our expectations of SEK385.8m. According to management, the increase in sales, both sequentially and y/y, is mainly a result of recent price hikes within its private segment, while bredband2 has won some new contracts within its corporate segment.
Moreover, management expects increased sales during the remainder of 2023, both within its private and corporate segments, with continued price hikes implemented gradually until September 2023. As such, we believe this can support increased sales ahead.
Source: Redeye Research, Bredband2
Notably, the growth peak in Q4 2020-Q4 2021 is mainly acquired, as A3 was consolidated from December 2020.
Total broadband customers via fibre amounted to c456,000 (459,000), implying a net customer intake of zero in the quarter. While a net customer of zero does not sound that impressive at first glance, we find it solid concerning Bredband2’s recent margin-enchanting efforts coupled with recent price hikes, which, all else equal, should give rise to an increased customer churn. In addition, we want to highlight that management has been clear and transparent about the temporarily softer customer intake in the wake of Bredband2’s current margin prioritising phase. As such, we find it natural to expect a somewhat softer net customer intake during the remainder of 2023.
ARPC amounted to cSEK218 per month and increased by approximately 3% y/y. Notably, as Bredband2 discloses its total number of broadband customers via fibre, this includes both private and corporate customers. Nevertheless, we have chosen to use ARPC based on private sales and the total number of customers despite including a share of corporate customers. Although this is not an entirely true definition, we use it here as a benchmark since Bredband2 does not disclose its private customer base separately. Moreover, its private customers are its most substantial customer segment, while we believe its corporate customers account for a minor share of its total customers.
Source: Redeye Research, Bredband2
Together with ARPC, net customer intake is the most important metric for Bredband2. Strong net customer intake could imply a low churn or that Bredband2 covers up well with a solid gross customer intake, which we believe is important to gain/retain market share in an industry where scale matters. However, the fibre market is starting to mature, likely resulting in lower net customer intake ahead, leaving ARPC as the primary sales growth driver. Strong ARPC growth implies the average customer uses additional services or that Bredband2 manages to hike prices. While price hikes should negatively influence net customer intake, we believe additional services could raise customers switching costs, which, all else being equal, should reduce customer churn.
As mentioned, the gross margin in Q2 2023 was 33.7% and thus decreased y/y (35.0%) and sequentially from 33.9% in Q1 2023. We believe the gross margin has mainly been affected by network owners’ price hikes. According to management, the most substantial part of that is behind us, while Bredband2 expect further price hikes, which we believe can support the gross margin ahead. However, Bredband2 expects the EBIT margin improvements until Q4 2023 to mainly derive from OPEX improvements. Consequently, we expect relatively stable gross margins in H2 2023, with a slight increase in Q4 as implemented price adjustments have taken full effect.
Source: Redeye Research, Bredband2
Notably, Q4 2020 and Q1 2022 figures in the graph above include acquired customers from A3 and TH1NG, which saw more significant increases than the y-axis spans.
Total OPEX amounted to SEK70.5m (74.9m) in the quarter and came in 3% below our forecast of SEK72.4m, decreasing c6% y/y. Accordingly, Bredband2’s total OPEX continue to decrease as a percentage of sales, from 19.2% in Q2 2022 to 17.9% in Q2 2023. We believe this again highlights Bredbands2’s internal efficiency improvements, which we have seen historically.
Source: Redeye Research, Bredband2
EBITDA was SEK61.9m (SEK59.2m), corresponding to an EBITDA margin of 15.8% (15.5%), compared with our expectations of SEKK59.5m and 15.4%, respectively. At the same time, EBIT amounted to SEK26.1m (SEK21.1m), which resulted in an EBIT margin of 6.6% (5.5%), compared with our forecast of SEK23.4m and 6.1%.
The improved margins stem from continued margin prioritising and OPEX improvements seen in the quarter, which is expected to continue, as Bredband2 reiterated its aspiration to improve the EBIT margin by c1pp to Q4 2023. As such, the Q2 2023 margin outcome indicated continued execution of this plan, which we appreciate seeing while it bodes well for continued margin improvements ahead.
Source: Redeye Research, Bredband2
Following Bredband2’s Q2 2023 report, we make minor 2023e and 2024e forecast changes. We increase our sales forecast by 1%-2% for 2023e–2024e, implying 2.4% (1.1%) and 2.7% (2.3%) y/y growth, respectively. This stems mainly from management’s expected increased sales during the remainder of 2023 and continued price hikes implemented gradually until September 2023, which we believe can support increased sales ahead. Moreover, Bredband2 has stated an increased organic growth focus in H2 2023–H1 2024, leading us to expect slightly stronger growth in the latter part of 2023e and into 2024e.
In addition, we trim our 2023e–2024e gross margin assumptions while we decrease our OPEX forecasts somewhat for the same period on account of ongoing cost improvements seen in Q2 2023, which we expect to continue, backed by management’s statement of continued margin prioritising ahead. Altogether, this gives rise to a 4% increased EBIT forecast for 2023e–2024e. For further estimates, see the tables below.
Bredband2: Estimate revisions | ||||||
SEKm | 2023e | Old | Change | 2024e | Old | Change |
Net sales | 1567.4 | 1548.3 | 1% | 1609.9 | 1583.9 | 2% |
Growth y/y (%) | 2.4% | 1.1% | 2.7% | 2.3% | ||
Gross profit | 530.7 | 530.9 | 0% | 557.0 | 552.4 | 1% |
Gross margin (%) | 33.9% | 34.3% | 34.6% | 34.9% | ||
Total OPEX | -279.1 | -281.8 | -1% | -286.1 | -290.5 | -2% |
Growth y/y (%) | -5.3% | -4.3% | 2.5% | 3.1% | ||
EBITDA | 251.7 | 249.1 | 1% | 271.0 | 261.9 | 3% |
EBITDA margin (%) | 16.1% | 16.1% | 16.8% | 16.5% | ||
EBIT | 109.4 | 104.7 | 4% | 130.1 | 125.6 | 4% |
EBIT margin (%) | 7.0% | 6.8% | 8.1% | 7.9% | ||
EPS, diluted | 0.08 | 0.08 | 3% | 0.10 | 0.09 | 5% |
Source: Redeye Research |
Bredband2: Financial forecast | ||||||||
SEKm | 2022 | Q1 23 | Q2 23 | Q3 23e | Q4 23e | 2023e | 2024e | 2025e |
Net sales | 1,531.4 | 383.1 | 392.7 | 394.6 | 397.0 | 1,567.4 | 1,609.9 | 1,651.8 |
Growth y/y (%) | 1.3% | -0.1% | 2.6% | 3.2% | 3.7% | 2.4% | 2.7% | 2.6% |
Gross profit | 535.8 | 129.7 | 132.3 | 133.4 | 135.4 | 530.7 | 557.0 | 575.2 |
Gross margin (%) | 35.0% | 33.9% | 33.7% | 33.8% | 34.1% | 33.9% | 34.6% | 34.8% |
Total OPEX | -294.6 | -69.3 | -70.5 | -69.4 | -70.0 | -279.1 | -286.1 | -297.9 |
Growth y/y (%) | -6.2% | -6.2% | -5.9% | -5.6% | -3.3% | -5.3% | 2.5% | 4.1% |
EBITDA | 241.3 | 60.4 | 61.9 | 64.0 | 65.4 | 251.7 | 271.0 | 277.3 |
EBITDA margin (%) | 15.8% | 15.8% | 15.8% | 16.2% | 16.5% | 16.1% | 16.8% | 16.8% |
EBIT | 94.8 | 25.0 | 26.1 | 28.5 | 29.8 | 109.4 | 130.1 | 141.9 |
EBIT margin (%) | 6.2% | 6.5% | 6.6% | 7.2% | 7.5% | 7.0% | 8.1% | 8.6% |
EPS, diluted | 0.08 | 0.02 | 0.02 | 0.02 | 0.02 | 0.08 | 0.10 | 0.11 |
Source: Redeye Research (estimates), Bredband2 (historical data) |
Following the estimate changes mentioned above, our DCF model yields a new Base Case of SEK2.0 (1.9) per share and Bear and Bull Cases of SEK1.1 (1.0) and SEK2.6 (2.5), respectively. Given a share performance of approximately -1% YTD, Bredband2 is currently trading at an EV/EBIT of approximately 10.7x based on our 2023e and an EV/EBITA of 8.2x.
Case
Growth through the fibre wave, with subsequent margin expansion
Evidence
Strong market position and scalability support our view
Challenge
Intense competition and maturing market
Challenge
Dependence on network owners
Valuation
Low valuation does not reflect its market position
People: 4
Bredband2 receives a high score for the People rating due to various characteristics based on its management, board members, and owners. The CEO, Daniel Krook, has been in the industry and at the company for a long time and, therefore, has solid market knowledge. Krook has also been at the forefront of the new strategy that has transformed Bredband2 into a profitable growth machine. The company makes well-balanced reinvestments of its stable cash flows but can also distribute money to shareholders. Bredband2 has an active major owner in Anders Lövgren, the chairperson, who holds around c13% of the shares. The rest of the board generally has large shareholdings as well. The CEO owns c1.5% of the company.
Business: 4
Bredband2 receives a high Business rating due to several aspects. Bredband2 is the third-largest fibre player among Swedish consumers and benefits from its positioning in the growing fibre segment in a market where scale matters. Bredband2 has offset gross margins pressure by internal efficiency, which its asset-light business model can explain (low investment needs), not owning the underlying infrastructure, combined with its in-house developed CRM system called BOSS. Furthermore, the recurring revenues and the characteristics of its products being sold give rise to a stable, non-cyclical business with a strong cash conversion.
Financials: 3
Bredband2 receives the actual Financial rating for several reasons. On the positive side, the company has healthy profitability and reliable recurring cash flows that have increased gradually in recent years (customers pay in advance and with low investment needs), supporting its relatively high dividend. Also, we believe its financial position is solid. On the other hand, its gross and EBIT margins are relatively low, and the sales growth rate has decreased in recent years. However, the profitability can increase if the corporate side takes off to a greater extent.
Income statement | |||||
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Revenues | 787.9 | 1,511.9 | 1,531.4 | 1,567.4 | 1,609.9 |
Cost of Revenue | 529.3 | 978.4 | 995.5 | 1,036.6 | 1,052.9 |
Operating Expenses | 179.2 | 314.0 | 294.6 | 279.1 | 286.1 |
EBITDA | 79.4 | 219.5 | 241.3 | 251.7 | 271.0 |
Depreciation | 15.3 | 15.3 | 13.5 | 22.5 | 22.5 |
Amortizations | 21.3 | 36.8 | 40.9 | 33.3 | 30.6 |
EBIT | 42.8 | 93.9 | 94.8 | 109.4 | 130.1 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | 0.00 | 0.00 | 10.5 | 11.9 | 12.0 |
Net Financial Items | 0.00 | 0.00 | -10.5 | -11.9 | -12.0 |
EBT | 42.3 | 84.7 | 84.4 | 97.5 | 118.1 |
Income Tax Expenses | 11.4 | 3.5 | 11.5 | 20.0 | 24.3 |
Net Income | 30.9 | 81.2 | 72.9 | 77.5 | 93.8 |
Balance sheet | |||||
Assets | |||||
Non-current assets | |||||
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Property, Plant and Equipment (Net) | 32.7 | 32.2 | 42.0 | 44.0 | 45.6 |
Goodwill | 677.2 | 652.8 | 652.8 | 652.8 | 652.8 |
Intangible Assets | 113.3 | 119.2 | 109.2 | 75.9 | 47.0 |
Right-of-Use Assets | 0.00 | 249.4 | 271.7 | 271.7 | 271.7 |
Other Non-Current Assets | 47.2 | 32.0 | 24.2 | 24.2 | 24.2 |
Total Non-Current Assets | 870.3 | 1,085.6 | 1,099.9 | 1,068.6 | 1,041.2 |
Current assets | |||||
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Inventories | 6.7 | 4.4 | 4.4 | 5.5 | 5.6 |
Accounts Receivable | 99.9 | 68.6 | 67.9 | 69.0 | 70.8 |
Other Current Assets | 51.9 | 48.7 | 20.2 | 23.5 | 24.1 |
Cash Equivalents | 119.3 | 125.5 | 116.9 | 167.6 | 222.8 |
Total Current Assets | 277.7 | 247.1 | 209.4 | 265.6 | 323.4 |
Total Assets | 1,148.0 | 1,332.8 | 1,309.3 | 1,334.1 | 1,364.6 |
Equity and Liabilities | |||||
Equity | |||||
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 508.9 | 534.7 | 531.0 | 531.9 | 549.7 |
Non-current liabilities | |||||
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Long Term Debt | 102.2 | 53.3 | 31.7 | 31.7 | 31.7 |
Long Term Lease Liabilities | 0.00 | 149.5 | 166.1 | 166.1 | 166.1 |
Other Long Term Liabilities | 32.4 | 23.7 | 21.0 | 21.0 | 21.0 |
Total Non-Current Liabilities | 134.6 | 226.5 | 218.8 | 218.8 | 218.8 |
Current liabilities | |||||
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Short Term Debt | 48.3 | 43.3 | 21.7 | 21.7 | 21.7 |
Short Term Lease Liabilities | 0.00 | 82.6 | 94.7 | 94.7 | 94.7 |
Accounts Payable | 183.9 | 162.4 | 165.2 | 169.3 | 173.9 |
Other Current Liabilities | 272.3 | 283.3 | 277.9 | 297.8 | 305.9 |
Total Current Liabilities | 504.5 | 571.6 | 559.5 | 583.4 | 596.1 |
Total Liabilities and Equity | 1,148.0 | 1,332.8 | 1,309.3 | 1,334.1 | 1,364.6 |
Cash flow | |||||
SEKm | 2020 | 2021 | 2022 | 2023e | 2024e |
Operating Cash Flow | 115.7 | 151.0 | 257.5 | 238.2 | 244.7 |
Investing Cash Flow | -115.1 | -26.6 | -53.9 | -24.4 | -25.8 |
Financing Cash Flow | -34.9 | -118.2 | -212.3 | -163.0 | -163.7 |
Disclosures and disclaimers
Contents
Review of Q2 2023
Sales: Slightly stronger than expected
Customer intake, ARPC and gross margin
OPEX: Continue to decrease as a percentage of sales
Profitability: Improved margins that are expected to continue
Estimate changes
Valuation – New Base Case of SEK2.0 (1.9)
Investment thesis
Quality Rating
Financials
Rating definitions
The team
Download article