Hexatronic: Softer Market Ahead

Research Update

2023-08-16

07:55

Redeye retains its positive view despite lowering its forecasts and Base Case. We consider the Q2 report solid, with strong margins and improved cash flow. On the other hand, management sees a softer market in H2 2023 and guides for low to zero organic growth. While we expect the softer market to be temporary, as the need for FTTH remains intact, we also slightly reduce our mid- and long-term sales forecasts.

FN

RJ

Fredrik Nilsson

Rasmus Jacobsson

Contents

Strong Margin and Cash Flow

Fibron – Strengthening its position within Harsh Environment

Financial Forecasts

Valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Solid Margins and Improved Cash Flow

Sales increased by 36% y/y, and the organic growth was 7% y/y. As expected, the strategic growth markets, the US, UK, and Germany, were the main growth drivers. EBITA was SEK405m, largely matching our forecast of SEK400m, corresponding to a solid EBITA margin of 17.9%. While the gross margin came in somewhat lower than anticipated, OPEX was flat q/q despite Rochester being included for the full quarter and came short of our forecast. Operating cash flow was solid SEK348m (176), partly thanks to a positive contribution from net working capital (NWC) of SEK38m (-136). The solid numbers should ease worries about Hexatronic’s cash flow and inventory, although we believe there is potential for further improvements.

Softening Market

Management notes a softening of the growth due to increased financing costs in several of its markets, including all three structural growth markets, and expects low positive or zero growth during H2 2023. While we likely have been too optimistic about H2 2023 and 2024 growth, we believe the current softening is temporary. The rationale for building FTTH remains unchanged, and the penetration rates are still low in the strategic growth markets. While the length of the downturn is uncertain, we feel confident that demand for FTTH will be strong in the mid/long term as lagging countries strive to improve their digital infrastructure. The Infrastructure Investment & Jobs Act (the Biden deal), where the digital infrastructure part is worth USD42.5m, should boost demand in the US market for FTTH and BDI, implying a rebound already in 2024 – at least in the critical US market.

New Base Case SEK101 (122)

We cut our sales and EBITA forecasts by 6-14% and 9-17% for 2023 and 2024. The decrease is due to the softening market, which we believe will be temporary, and slightly lowered sales forecasts for 2024-2028. While we still expect a rebound in 2024, we expect organic growth of 10-15% rather than 15-20% previously on the group level.

Key financials

SEKm20222023e2024e2025e2026e
Revenues6,574.18,871.310,282.611,441.112,684.9
Revenue Growth88.3%34.9%15.9%11.3%10.9%
EBITDA1,236.01,733.81,941.72,153.72,381.3
EBIT1,028.11,414.81,598.01,792.22,001.4
EBIT Margin15.6%15.9%15.5%15.7%15.8%
Net Income736.3975.21,134.11,285.61,448.8
EV/Revenue4.61.81.51.21.1
EV/EBIT29.211.09.48.06.7

Strong Margin and Cash Flow

Sales increased by 36% y/y and was 4% short of our forecast. The organic growth was 7% y/y. North America and the smaller regions came in somewhat lower than anticipated, while the Rest of Europe was slightly stronger. Management is satisfied with the performance in the strategic growth markets (the US, UK and Germany) and believes Hexatronic’s operations have done well relative to the market. However, management notes a softening of the growth in several of its markets, including all three structural growth markets, and expects low positive or zero growth during H2 2023.

Regarding the US, we interpret that the FTTH offering (Hexatronic US) is doing well, while BDI (conduit & pipe) sees a lower demand. However, the softening is expected to be temporary due to the structural need for investments in FTTH and the Infrastructure Investment & Jobs Act (the Biden deal) - expected to boost demand in 2024 and over the next 7-8 years for both FTTH and conduit & pipe. Also, Hexatronic continues to expand its conduit & pipe/micro duct capacity in the US, with investments in Utah and the South Carolina factory expected to reach full capacity in H2 2023 due to its positive mid/long-term view of the market. The Utah facility is expected to be operational in early Q3 2024. While management expects a flat US market during H2 2023, due to the increased capacity from BDI South Carolina and a favorable customer mix in FTTH, we expect some organic growth.

Management expects market growth of 0-5% for the UK and Germany for 2023. 0-5% is low compared to Hexatronic’s growth in those markets so far during 2023, indicating increased market share rather than management expecting negative growth in H2 2023.

EBITA was SEK405m, largely matching our forecast of SEK400m, corresponding to a solid EBITA margin of 17.9%. While the gross margin came in somewhat lower than anticipated, OPEX was flat q/q despite Rochester being included for the full quarter and came short of our forecast. We have likely underestimated the non-disclosed integration costs related to Rochester in Q1 2023.

Operating cash flow was solid SEK348m (176), partly thanks to a positive contribution from net working capital (NWC) of SEK38m (-136). The solid numbers should ease worries about Hexatronic’s cash flow and inventory. However, NWC as a share of R12m sales was ~20%, down from ~21% in Q1 2023 but above the ~19% in Q1 2022. Hexatronic continues to focus on reducing its inventory levels and NWC typically declines as a share of R12m sales during H2.

The organic order intake was -29% y/y. While the number looks dramatic, the decline is mostly due to normalizing supply chains. During 2022 the order book increased from two to five months of sales; today, it is at three months. Management expects it to decline to two months during 2023. However, softer demand had some impact as well.

While we likely have been too optimistic about H2 2023 and 2024 growth, we believe the current softening is temporary. The rationale for building FTTH remains unchanged, and the penetration rates are still low in the strategic growth markets. How long the downturn will last is hard to say, but we feel confident that demand for FTTH will be strong in the mid/long term as lagging countries strive to improve their digital infrastructure. The Infrastructure Investment & Jobs Act (the Biden deal), where the digital infrastructure part is worth USD42.5bn, should boost demand in the US market, both for FTTH and BDI, implying a rebound already in 2024 – at least in the critical US market.

Fibron – Strengthening its position within Harsh Environment

In late June, Hexatronic announced the acquisition of Fibron, a UK-based leading original equipment manufacturer within harsh environments electro-optical cables. Hexatronic will improve its position within high-quality umbilical solutions and underwater cables by purchasing Fibron. Fibron’s comprehensive portfolio serves traditional energy applications such as renewables (wave, tidal, and wind), ROV, defence, and diving. Also, its global customer base complements Hexatronic’s existing.

In line with management’s ambition to strengthen Hexatronic’s exposure with 5G, Data Centers, and Harsh Environment – to provide diversification from the currently dominated FTTH exposure (~50% of sales) – the acquisition of Fibron increases the share of the revenue from Harsh Environment from ~7% to above 11%.

Management sees several synergies with Rochester Cable, a US-based business Hexatronic consolidated on 1 January 2023., such as cross-selling, production capabilities, and increased geographical reach.

Hexatronic pays up to GBP32m, GBP25m upfront and up to GBP7m in potential earn-out for the company that is expected to generate GBPc5m in EBITDA in 2023, corresponding to 6x EBITDA – in line with historical levels.

Financial Forecasts

We lower our sales forecast for 2023 and 2024 by 6-14%. The strategic growth markets seem to have softened more substantially than expected. Although Hexatronic is a relative winner, we now expect lower sales growth. While we expect a rebound in 2024, partly due to the Infrastructure Investment & Jobs Act (the Biden deal), expect organic growth of 10-15% rather than 15-20% previously on the group level.

Due to the lower OPEX than expected in Q2 and the lowered sales forecasts, we lowered our OPEX forecasts. As Hexatronic is currently running at a high utilization rate in most factories, we expect a somewhat lower need for investments and OPEX, given our more defensive sales outlook.

Nevertheless, as a share of sales, we increase the OPEX forecasts somewhat, resulting in a slightly lower EBITA margin for 2023 and 2024. Combined with the lowered sales forecasts, we reduced our EBITA forecasts for 2023-2024 by 9-17%.

Valuation

We lower our Base Case to SEK101 (122) following mainly lowered sales forecasts. Although we believe the market softness is temporary, as investments in FTTH remain important for underpenetrated countries, we now assume slightly lower growth rates over the mid- and long-run.

While the Bull Case assumes slightly higher growth and margins 2023-2030, the main difference is in the 2030-terminal period. Unlike our Base Case, where we expect the strategic growth markets to have negative sales growth from 2030 and onwards (like in Sweden post-2017), our Bull Case assumes flat sales and minor margin declines.

In our Bull Case, we expect Hexatronic to increase its sales from non-FTTH sources until 2030, fast enough to limit the expected downturn in FTTH. While Hexatronic has exposure to Harsh environment, core networks, 5G, farming, and data centres, the bulk of revenues are generated from FTTH. However, Hexatronic has a solid M&A track record, and several recent acquisitions, such as DCS, Weterings, and Rochester have added exposure to non-FTTH segments. Also, at least five-ten years are likely left until the FTTH boom is over in the strategic growth markets. Thus, Hexatronic has plenty of time to add additional sources of revenue until then, and M&A will likely play a major role.

Our Bear case assumes slightly lower growth and margins in 2023-2030. However, the major difference concerns the period after 2030, for example, our bear case assumes 6% in terminal EBIT margin compared to 11% in our base case. In the bear case, we assume the maturity of the current growth markets, the US, the UK and Germany will have a significantly negative impact on growth and margins and that Hexatronic is unable to offset the downturn with new markets or segments.

Investment thesis

Case

Pole position in the boom for digital highways.

Considering Hexatronic’s solid position in large immature markets like the US, UK, and Germany (~42x the Swedish market), we believe Hexatronic can sustain revenue growth of ~20% until 2028. To stay competitive, these countries need to improve their FTTH coverage, and regardless of investing in fixed FTTH or 5G, fiber is the foundation. Following the Covid-19 pandemic, investments have picked up significantly as the need for high-quality digital infrastructure became evident. Continuing sales growth and improving margins are the main catalysts.

Evidence

Proven track record in several major markets with its easy-deployed high-quality system solutions.

Following large investments and acquisitions in the US, UK, and Germany, the markets sales have surged and is now ~75% of group sales. Yet, these markets are only at the beginning of their fiber rollouts. Hexatronic has gained market share thanks to its high-quality and easy-deployed system solutions, especially among small- and mid-size customers with limited in-house know-how. The strong growth has been accompanied by rising margins following higher utilization rates in Hexatronic’s factories.

Challenge

Boom and bust FTTH cycle put risks to the very long-term.

Hexatronic’s sales from Sweden have declined by about 30% since the peak in 2017, yet about 50% of the sales are related to FTTH. While Hexatronic has other sources of sales, such as transportation networks, and submarine cables, FTTH is of major importance. Although the US, UK, and German FTTH markets likely will remain strong until 2030, at least, we believe finding new revenue streams will be crucial for the very long term. New markets and related verticals (like DCS) are possible options.

Challenge

Possible price pressure.

Hexatronic operates in fiercely competitive markets, and some of its customers are large players. Cost and price are always a delicate dimension, and there is always the risk that some of the margin improvements the company achieves simply will filter through to its customers. However, Hexatronic has an edge in its high-quality easy-deployed system solutions, especially in the current environment where shortages of technicians are slowing the rollouts.

Valuation

Base Case of SEK 101 implies ~15x EBITA 2023E

Our DCF model shows a Base Case fair value of SEK 101, corresponding to 2.2x sales and 13x EBITA 2024E. While we find 14x EBITA 2023E low given Hexatronic’s expected profit growth, our defensive assumptions for the very long-term (2035 and beyond) reduce the valuation. Our Bull Case, expecting Hexatronic to mitigate the expected decline in FTTH post-2035, is SEK 162 – 21x EBITA 2024E.

Quality Rating

People: 4

Hexatronic has a strong management team of entrepreneurial people with plenty of skin in the game. CEO has significant experience from the telecom industry. Staff at other key positions, that joined the group through last year's acquisitions, are also intact. The company has delivered so far on their financial goals.

Business: 4

Due to the competitive situation, product differentiation appears to be difficult, thus the price will always be an issue. Hexatronic is a small player compared to some of the dominant multinational companies. Surely that means growth opportunities but also challenges.

Financials: 4

In our view, Hexatronic is very financially stable and receives a good score in most subcategories. Overall we view Hexatronic's profitability levels as compelling and improving. We see some risks for new rights issues given the strong focus on acquisitions, still if the acquisition is done at good prices and creates value this will not be an issue.

Financials

Income statement
SEKm20222023e2024e2025e2026e
Revenues6,574.18,871.310,282.611,441.112,684.9
Cost of Revenue3,648.14,876.55,698.26,347.07,043.6
Operating Expenses1,690.02,261.02,642.62,940.43,260.0
EBITDA1,236.01,733.81,941.72,153.72,381.3
Depreciation145.6213.0235.7253.5272.0
Amortizations62.3106.0108.0108.0108.0
EBIT1,028.11,414.81,598.01,792.22,001.4
Shares in Associates0.000.000.000.000.00
Interest Expenses0.000.000.000.000.00
Net Financial Items68.1151.0144.0144.0144.0
EBT960.01,263.81,454.01,648.21,857.4
Income Tax Expenses223.7288.6319.9362.6408.6
Net Income736.3975.21,134.11,285.61,448.8
Balance sheet
Assets
Non-current assets
SEKm20222023e2024e2025e2026e
Property, Plant and Equipment (Net)1,629.71,960.71,910.11,816.81,671.7
Goodwill2,490.82,490.82,490.82,490.82,490.8
Intangible Assets0.00843.3735.3627.3519.3
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets3.83.83.83.83.8
Total Non-Current Assets4,124.35,298.65,139.94,938.64,685.5
Current assets
SEKm20222023e2024e2025e2026e
Inventories1,596.11,951.72,262.22,517.02,790.7
Accounts Receivable1,018.21,596.81,850.92,059.42,283.3
Other Current Assets97.7124.2144.0160.2177.6
Cash Equivalents552.0194.6754.21,472.42,315.1
Total Current Assets3,264.03,867.35,011.16,209.17,566.6
Total Assets7,388.39,165.810,151.111,147.712,252.1
Equity and Liabilities
Equity
SEKm20222023e2024e2025e2026e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity2,805.13,412.14,058.74,777.25,583.2
Non-current liabilities
SEKm20222023e2024e2025e2026e
Long Term Debt1,810.61,810.61,810.61,810.61,810.6
Long Term Lease Liabilities371.8371.8371.8371.8371.8
Other Long Term Liabilities642.3642.3642.3642.3642.3
Total Non-Current Liabilities2,824.72,824.72,824.72,824.72,824.7
Current liabilities
SEKm20222023e2024e2025e2026e
Short Term Debt100.0800.0800.0800.0800.0
Short Term Lease Liabilities0.000.000.000.000.00
Accounts Payable1,138.91,508.11,748.01,945.02,156.4
Other Current Liabilities519.7621.0719.8800.9887.9
Total Current Liabilities1,758.62,929.13,267.83,545.93,844.4
Total Liabilities and Equity7,388.49,165.910,151.211,147.812,252.2
Cash flow
SEKm20222023e2024e2025e2026e
Operating Cash Flow669.5804.01,232.31,445.51,612.3
Investing Cash Flow-1,103.5-1,493.3-185.1-160.2-126.8
Financing Cash Flow270.5331.9-487.6-567.1-642.8

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Strong Margin and Cash Flow

Fibron – Strengthening its position within Harsh Environment

Financial Forecasts

Valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article