Sensys Gatso: Upcoming Earnings Momentum

Research Update

2023-08-18

07:25

Redeye thinks the Q2 report was solid and that Managed Services is continuing its journey with solid growth, good order intake, and with positive regulatory changes in both Florida and California. Redeye assesses that System Sales will increase in the remainder of 2023 and in 2024, while costs will come down, leading to an upcoming earnings momentum. Redeye makes a slight positive adjustment to its estimates and fair value range.

JVK

Jesper Von Koch

Solid Q2 report

Total revenue was SEK133m, +7% y/y, and above our estimates of SEK121m. Higher System sales explains almost the full difference, although TRaaS sales also beat our expectations. EBIT was SEK5.6m, corresponding to an EBIT margin of 4.2% (5.7% last year). This was above our estimates of SEK -5.8m. Higher sales, higher gross margin, and lower OPEX explain the beat.

Good momentum for new TRaaS sales in the US

With five new contracts in Q2 and early Q3, the company's US TRaaS business is gaining momentum. As such, the company's investments in increased sales efforts on this market appears to bear fruit. Management is confident about being on track to reach its aggressive 2025 target of SEK1bn sales of which at least SEK600m TRaaS. The company believes its pipeline of leads in the USA, as well as the positive ongoing regulation flow in the US, are the keys to reaching these targets.

Earnings momentum coming up

Having had a period with no sales from both Sweden and Saudi Arabia, as well as a heightened cost base, the company is now entering a period in which sales growth should accelerate and costs be reduced. H2 2023e will gain sales momentum from Sweden, the Netherlands and Saudi Arabia delivering System sales. This implies a likely earnings momentum that could trigger the share price. New Base Case is SEK125 (120), Bear Case is SEK65 (64), and Bull Case is SEK185 (180),

Key financials

SEKm202120222023e2024e2025e
Revenues506.8494.7597.9750.1749.6
Revenue Growth11.4%-2.4%20.9%25.5%-0.1%
EBITDA77.973.782.7146.9142.0
EBIT40.331.031.992.587.6
EBIT Margin7.9%6.3%5.3%12.3%11.7%
Net Income36.220.219.574.473.5
EV/Revenue1291321.51.11.1
EV/EBIT1,6272,11527.39.29.2
P/E1,8133,24442.611.211.8

Investment thesis

Case

Growing recurring revenue with higher margin

Sensys Gatso's primary focus is growing its recurring revenues from Traffic Enforcement as a Service (TRaaS). In particular, the Managed Services business, with its high margins, long contracts, and repeat revenue, is a critical factor in securing sustainable growth and will determine the stock's long-term performance. The Gatso part of Sensys Gatso has, during the past decade, committed a lot of hard work and investments in building a strong foothold in the US. Moreover, the Managed Services model is straightforward and steadilyy spreading across the World. The Company has never lost a Managed Services contract, but has taken over several contracts from competitors.

Evidence

Potential in expanding its strong position

The strongest market driver in Managed Services is school zones, where Sensys Gatso can leverage its expertise and competitive advantages in other adjacent areas and opportunities e.g. distracted driving, parking, etc. Besides the evidence integrity issues, there are two other important barriers to entry for smaller, local players: The size and stability requirements of customers in order for them to assure reliable long-term delivery and the unique type of approval procedures in each country.

Challenge

Cost base for two business areas has historically been hard to handle

Sensys Gatso has during the last few years had poor profitability despite growing its revenue base. We believe this is due to the large cost base it has received from building up its two separate business areas - system sales and the US TRaaS business. However, we are now seeing improved profitability as the US TRaaS business seems to have grown into its cost suit.

Valuation

Base Case at SEK125- we think the gap between price and value will be closed during 2024

Our valuation range spans between SEK65 and SEK185, with Base Case at SEK125. We expect strong momentum for Sensys Gatso from Q3 2023 until the end of 2024. During this period, we expect strong y/y revenue growth and strong margin expansion - something we belive will attract investors and close the gap between share price and our Base Case.

Review of Q2: Solid beat

Redeye concludes that Q2 was stronger than Redeye expected, with higher-than-expected revenues and lower cost base than expected. Both System sales and TRaaS came in stronger than estimated. The company's financial guidance for 2023 is also reiterated - indicating higher topline and EBITDA than Redeye previously estimated.

Sensys Gatso: Estimates vs Actuals
SEKmQ2'23AQ2'23ELast yearBeat/ Missy/y diff
Net sales13312112510%7%
- of which System Sales46355131%-10%
- of which Service & Maintenance323329-4%10%
- of which Managed Services5553444%24%
Gross margin42%40%41%4%1%
OPEX incl. D&A505544-8%14%
EBIT5.6-5.87.1-197%-21%
EBIT margin4.2%-4.8%5.7%

Top line: Solid development

Managed Services: Continued growth

Managed Services incl. Licenses amounted to SEK55m (+24% y/y) and accounted for 41% of sales in the quarter.

Managed Services: Revenues per quarter, SEKm

Source: Sensys Gatso

We continue to see a bright future for this part, both short and long-term. In the short term, we expect the several new orders (commented on here) to drive growth. Also, Florida recently regulated speed-enforcement solutions, and additionally California is looking to do the same. This is likely to be a major driver for future growth of this segment.

Service & Maintenance: Solid, but below estimates

Sales from Service & Maintenance came in just below estimates, landing at SEK32m, +10% y/y. Service & Maintenance accounted for 24% of sales in the quarter, meaning that TRaaS revenues accounted for 65% of total revenues. This business area continues to accumulate contracts as more systems are delivered, which makes this kind of revenue predictable and stable.

Service & Maintenance: Revenues per quarter, SEKm

Source: Sensys Gatso

Just as for Managed Services, we believe both the short and long-term future look bright. Looking ahead, we see a smaller boost of revenues in 2023 from the large contract from the Netherlands, which we expect to be further boosted from 2024.

System Sales: OK in a muted situation - H2 and 2024 look promising

System Sales continues to be lumpy – as is its nature. Q2 came in at SEK46m, -10% y/y. System sales accounted for 35% of sales in the quarter.

As we continuously state, investors should look at revenues on a rolling-12-months basis, which shows that revenues are developing well. In its nature, this segment has quite lumpy deliveries and timing is depending on requirements from the customers. As such, even Sensys Gatso itself cannot estimate sales on a quarterly basis. Therefore, we strongly urge investors to look at this segment on a rolling-12-months basis. See below:

System Sales: Revenues per quarter, SEKm

System Sales: LTM revenues, SEKm

System Sales (Q), DARK

Source: Sensys Gatso

System Sales, LTM, DARK

Source: Sensys Gatso

Looking ahead, the company’s order book is strong. First, there is 25% left of the SEK 275m Saudi Order. The remaining SEK69m is estimated to be delivered in H2 2023. Also, we estimate that the large contract from the Netherlands will contribute with SEK125m in 2023. In Q2, the first small deliveries to the major project to Swedish Trafikverket were initiated. In H2, these are expected to continue, but the main ramp up is expected in 2024.

Also, the recent order of SEK152m to the Middle East could be the same customer as the Saudi one. If not, a potential additional order for this customer can be much larger that the current order of SEK275m. Hence, this could be an important short-term trigger.

Gross margin: Strong

The gross margin was strong in the quarter, landing at 42%, mainly driven by a low share of System Sales. As a reminder, Managed Services have a considerably higher gross margin than System Sales. However, new go-lives in Managed Services impliy a cost for setting up new cameras, which temporarily hurts the gross margin. Thus, we think the gross margin was higher/lower than a 'normalized' level.

Sensys Gatso: Gross margin

Source: Sensys Gatso

Looking ahead, we expect strong y/y growth in Managed Services, which means several upstarts and the costs that come with this. This will likely weigh on the gross margin in Q3. Also, we expect a larger share of sales coming from system sales which has a lower gross margin than the TRaaS business.

However, long-term, we expect the gross margin to increase as the TRaaS business constitutes a larger part of total sales.

Cost base: OPEX incl. D&A at SEK50m

OPEX incl. depreciation and amortization was SEK50m, SEK5m below estimates. It could be that some of the temporarily heightened OPEX from Q1 was instead recognized as CAPEX in Q2. As such, we think it is too early to say whether this was a normalized level or not.

As previously stated, we think it’s important to include Depreciation & Amortization in the cost base because this is basically R&D costs but capitalized. By this, we mean that the company wouldn’t be able to progress in the way it wants to without these investments. Thus, we think it’s good and cautious practice to include it as we look at the cost level.

From this level, which we think is normalized, we expect slight growth throughout the year as Sensys Gatso scales its US offices to grow Managed Services.

Sensys Gatso: OPEX incl. D&A, SEKm

Source: Sensys Gatso

Looking at the above diagram, we note that the cost base has not grown materially over the years, despite the growth in sales.

Profitability: Strong for a quarter with muted System Sales

EBIT margin landed at +4.2% in the quarter, significantly better than our estimated -4.8%. The beat was partly due to higher sales, partly higher gross margin, and partly a lower cost base.

Looking at the below chart, we see that the quarterly EBIT margin is lumpy due to the lumpiness of System Sales. More important is to note the ongoing margin improvement. We believe this will continue as the company grows with an increasing share of TRaaS revenue. With a larger base of high-margin recurring revenues, we think Sensys Gatso will become increasingly attractive to investors.

Sensys Gatso: Profitability

Source: Sensys Gatso

To see the underlying reality of what has happened to the business, we think the following chart is worthwhile. As can be seen below, the margin improvements have come from both a scaling OPEX and an improved gross margin. We think both of these factors will continue going forward, further pushing up the EBIT margin.

Sensys Gatso: Costs as % of revenues

Source: Sensys Gatso

EBIT contribution per business area: Continued muted profitability from Managed Services

In this section, Service & Maintenance is included in System Sales.

Managed Services – LTM 0% EBIT margin, sales efforts temporarily hurting

Revenues for Managed Services are predictable, but profitability is lumpy since installation costs are included in the cost base when a new city enters production mode. Due to the high gross margin (est. 60%), there is a high operating leverage in the business model. Thus, the margin expands when sales increases as a direct consequence of a rather fixed OPEX base.

Sensys Gatso has invested considerably in building up its sales force in the US, which has put significant pressure on the profitability for this segment. We think the investments are correct and are starting to bear fruit. Soon, we believe the sales force will stabilize which will then lead to improved profitability. See below for a quarterly and LTM overview.

Managed Services: Quarterly revenue and margin

Managed Services: LTM revenue and margin

Man serv segment, Q, DARK

Source: Sensys Gatso

Man Serv segment LTM, DARK

Source: Sensys Gatso

System Sales (inc. Service & Maintenance) – LTM 3.3% EBIT margin – more System Sales needed to ensure sound profitability

Revenues for System Sales, which in these terms include Service & Maintenance, are lumpy. However, the share of Service & Maintenance, which is generally recurring, has increased from 22% in 2018 to almost 50% today. This has contributed to two things: 1) less lumpy revenues and 2) higher profitability. However, a certain volume of System Sales is needed to ensure profitability - something we expect in the following quarters. See below.

System Sales, incl. Service: Q revenue and margin

System Sales: LTM revenue and margin

Syst sales rev and margin. DARK

Source: Sensys Gatso

System sales segment LTM, DARK

Source: Sensys Gatso

However, the major margin improvement is likely not only due to an increased share of aftermarket revenues. We also believe the company has gained general efficiency improvements over the years.

Solid financial position

By the end of Q2, Sensys Gatso had a strong financial position with SEK54m in cash balance and very little debt. While we think a smaller acquisition may be likely within two years, we do not think it will happen during 2023.

Development in larger contracts

Looking at the company’s large orders, we have the following orders that are noteworthy:

Overview of major ongoing projects, SEKm
CountryOrder dateTotal valueValue System SalesValue Serv. & Maint.Value Man. Serv.ARR contributionRevenue startContract durationPossible extensionComment
SaudiAug'20275275000Q3'20N/AN/AOn pause. Last 25% in H2'23
Middle EastJun'23152152000H2'235 yearsN/ASEK16m in 2023, then SEK136m distributed between 2024 and 2027
NetherlandsMar'222501251250212,0236 years12 yearsSystem sales starts in Q3'23
AustraliaMay'2274007425Q4'222 years1 year
GhanaDec'228000080034H2'249.5 years800m total contract value, but only 40% to Sensys Gatso
SwedenOct'22850425425035Q4'2212 years2+2+2 years after first 6 yearsSystem sales starts in Q4'23. Est. 80m per year from 2024 to 2028, then 32m. Service increase from 2m in 2023 to 40m in 2034.

New contract for System Sales to the Middle East - SEK152m over 5 years

  • System Sales of traffic cameras to a country in the Middle East, with an already significant installed base of systems from Sensys Gatso - we assume this is Saudi Arabia
  • SEK16m in 2023, then SEK136m distributed between 2024 and 2027, or SEK34m per year SEK8.5m per quarter

Changes to financial estimates

Managed Services

  • Raising estimates by 1-7% for 2023-2026e - partly due to more states in the USA adopting traffic enforcement solutions.

Service & Maintenance

  • Small downward adjustment by -3% for 2023-2026e.

System Sales

  • Increasing estimates by 22% for 2023e, but maintaining estimates for 2024-2026e.

Costs and margins

  • Lowering OPEX but raising D&A and CAPEX
  • Estimates on gross margin lowered for Q3 and Q4 due to installation of new projects in the USA

Estimate changes

SEKm20212022Q1 23Q2 23Q3 23EQ4 23E2023E2024E2025E2026E
System Sales2591832746
New70100243334274274
Old4097199334274274
Change75%3%22%0%0%0%
Service & Maintenance1131233632
New3334135151163163
Old3435138155167167
Change-3%-3%-3%-3%-3%-3%
Managed Services1351895155
New5659220265312362
Old5659218257295340
Change0%0%1%3%6%7%

Estimate changes per segment

SEKm20212022Q1 23Q2 23Q3 23EQ4 23E2023E2024E2025E2026E
Total net sales507495114133
New158193598750750858
Old130191556746737840
Change22%1%8%1%2%2%
Gross margin39%45%40%42%
New38%39%39%42%44%44%
Old40%40%40%42%43%44%
Change-3%-1%-1%0%0%0%
OPEX1181514436
New3637153167184194
Old4647181180191200
Change-21%-21%-15%-7%-3%-3%
EBITDA7874219
New233883147142184
Old73043130127166
Change258%27%93%13%12%11%
D&A38431014
New141451545454
Old101040424242
Change36%36%27%30%30%30%
EBIT4031-86
New1025329288130
Old-42038885124
Change-376%22%1101%5%3%4%
EBIT (%)8%6%-7%4%
New6%13%5%12%12%15%
Old-3%11%0%12%12%15%
Change9%2%5%0%0%0%

Financial estimates

SEKm20212022Q1 23Q2 23Q3 23EQ4 23E2023E2024E2025E2026E
Revenues507495114133158193598750750858
- System Sales259183274670100243334274316
- Service & Maintenance11312336323334135151163180
- Managed Services incl. Licenses13518951555659220265312362
Gross Profit19622546565975236314326378
EBITDA7874219233883147142184
EBIT4031-861025329288130
EPS (SEK)0.040.02-0.0140.3220.7401.7631.696.466.389.30
Growth (%)11%-2%0%7%66%20%21%65%0%14%
Gross margin39%45%40%42%38%39%39%42%44%44%
EBITDA margin (%)15%15%2%14%15%20%14%20%19%21%
EBIT margin (%)8%6%-7%4%6%13%5%12%12%15%
Net income margin (%)7%4%-12%3%5%11%3%10%9%12%

Fair value range

Assumptions, fair value range
Bear CaseBase caseBull case
Value per share, SEK65.0124.6185.6
CAGR 2023-2027 per segment
Managed Services13%17%19%
Service & Maintenance6%10%12%
System Sales8%12%14%
Total10%14%16%
Total sales 20277909451,031
Profitabilty assumptions
EBIT margin 202712%18%23%

Quality Rating

People: 4

The Gatso acquisition in summer 2015 was a logical acquisition of stability in the form of a high proportion of much-needed recurring revenue, but the order intake has not been convincing until recently. Sensys Gatso’s CEO has worked in entirely different industries, but parts of the management team have extensive experience from working a long time for Gatso, although the old Sensys management team has left. An incentive scheme is reserved for global management and selected employees. In conjunction with the acquisition, Sensys Gatso gained an industrial principal shareholder. The former Gatso management holds ~17% of the shares and has committed operationally to the management. Shareholdings among the rest of the management are still too low, in our opinion. All members of the board own shares, but the size of the board members' holdings generally are too small.

Business: 4

More than half of Sensys Gatso’s revenues are recurring in the shape of Managed Services and service and maintenance sales. These revenues are both sticky and of a high-margin character. Competition remains intense even after the Gatso acquisition and the European market may need consolidation. While the company has an interesting position as a market leader on the system side, we think Managed Services comprises the true jewel of the company. The business is resilient against economic ups and downs and may actually benefit in tougher times when countries with budget deficits look for new sources of income. It should however be noted that the market conditions are largely affected by the volatile political climate.

Financials: 3

After a long history with weak profitability, Sensys Gatso turned profitable on a 12months basis in 2020 and has since only improved margins. The company also has a healthy balance sheet with a net cash position. The dependence on individual large deals has also been reduced as the majority of the company’s revenues are now recurring. For an even higher rating, a longer streak of profitability is required with further enhanced margins.

Financials

Income statement
SEKm2020202120222023e2024e
Revenues454.9506.8494.7597.9750.1
Cost of Revenue293.1310.5269.6361.8436.5
Operating Expenses102.4118.3151.4153.5166.7
EBITDA59.477.973.782.7146.9
Depreciation0.000.000.000.000.00
Amortizations48.637.641.440.040.0
EBIT10.840.331.031.992.5
Shares in Associates1.31.30.000.000.00
Interest Expenses9.84.810.13.80.00
Net Financial Items-28.03.72.3-3.80.00
EBT-17.243.933.228.092.5
Income Tax Expenses-1.57.813.08.819.1
Net Income-15.736.220.219.574.4
Balance sheet
Assets
Non-current assets
SEKm2020202120222023e2024e
Property, Plant and Equipment (Net)59.359.370.675.679.6
Goodwill242.1242.1276.7276.7276.7
Intangible Assets36.2-1.40.0030.034.0
Right-of-Use Assets9.99.90.000.000.00
Other Non-Current Assets67.40.00143.60.000.00
Total Non-Current Assets416.2311.2490.9382.4390.4
Current assets
SEKm2020202120222023e2024e
Inventories127.396.885.2119.6150.0
Accounts Receivable69.4141.367.4107.6127.5
Other Current Assets45.850.685.047.860.0
Cash Equivalents108.572.599.7-18.50.74
Total Current Assets351.0361.1337.3256.5338.3
Total Assets767.2672.3828.3638.9728.7
Equity and Liabilities
Equity
SEKm2020202120222023e2024e
Non Controlling Interest-2.0-2.00.000.000.00
Shareholder's Equity516.6552.7626.1635.4700.1
Non-current liabilities
SEKm2020202120222023e2024e
Long Term Debt8.88.822.022.022.0
Long Term Lease Liabilities28.228.222.322.322.3
Other Long Term Liabilities28.528.530.830.830.8
Total Non-Current Liabilities65.565.575.075.075.0
Current liabilities
SEKm2020202120222023e2024e
Short Term Debt0.000.008.88.88.8
Short Term Lease Liabilities10.010.010.510.510.5
Accounts Payable62.437.120.441.952.5
Other Current Liabilities114.750.787.50.000.00
Total Current Liabilities187.297.8127.261.271.8
Total Liabilities and Equity767.2714.0828.3771.6847.0
Cash flow
SEKm2020202120222023e2024e
Operating Cash Flow15.5-2.7184.7-33.177.0
Investing Cash Flow-33.0-42.0-35.6-75.0-48.0
Financing Cash Flow73.00.00-18.1-10.1-9.7

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.