Nepa: Set to recover already in 2024

Research Update

2023-11-21

07:25

Redeye believes Nepa is executing according to its plan to restore profitability. With cost savings exceeding the previously announced target and a market that appears to have bottomed out, Nepa is set to generate healthy cash flows already next year. Redeye estimates Nepa to be trading at an attractive 5x FCF multiple for 2024e, and 4x for 2025e. Also, with a new, still unknown 14%-stake shareholder, Redeye speculates in a possible bid on Nepa. Redeye raises its estimates and its valuation range.

JVK

FR

Jesper Von Koch

Fredrik Reuterhäll

Contents

Investment thesis

Review of Q3

Subscriptions: Some churn from smaller clients, but positive efforts on ARPU and new sales

Ad-hoc revenues well ahead of expectations – especially to subscription clients

Cost base to be lower than SEK220m in 2024 – ahead of previous plans

SEK5.3 in net cash per share

Outlook: Lower cost base from Q1 – then focus on profitable growth

Changes to financial estimates

Valuation

Quality Rating

Financials

Rating definitions

The team

Download article

Q3 beat, positive outlook, and cost-savings ahead of plan

Nepa’s Q3 report was stronger than we had expected. Revenues beat our estimates by 13%, whereas the adjusted EBIT margin beat estimates by 5.2 percentage points. Particularly, ad-hoc revenues to subscription clients were significantly higher than we expected. Nepa also stated that the market appears to have bottomed out during Q3 and that the company expects improvements ahead.

Nepa also announced that its cost savings program is developing ahead of previously planned – implying that the total cost base in 2024 will be lower than SEK220m. Combined with the market turning more favorable, we believe Nepa is set for a strong 2024 financial performance.

Unknown player takes 14% stake in Nepa - a bid on the company is not improbable

On 2 October, two significant block transactions were made in Nepa, corresponding to 15.6% of the outstanding shares. The block was divided into one block of c14.1% and one of 1.5%. While funds from Cliens and Swedbank sold their shares, the principal buyer is still unknown. A plausible reason for buying such a stake and remaining anonymous is that the player would be planning to make a bid on Nepa. Naturally, this is just pure speculation from our side, but we would not be surprised if a bid on Nepa were to come.

Raising Bear Case but maintaining Base and Bull Cases – trading at 5x FCF for 2024e

Following the Q3 report, Redeye raises its estimates on revenues by 3-4% and EBIT by 15-30% for 2024-2026e. Redeye estimates Nepa to be trading at 5x and 4x FCF for 2024e and 2025e respectively. As a result of higher interest rates, Redeye raises its WACC from 12.0% to 12.5%. Following our changes, we maintain our Base Case of SEK50 and Bull Case of SEK80, while we raise our Bear Case from SEK20 to SEK24.

Key financials

SEKm202120222023e2024e2025e
RevenuesN/AN/AN/AN/AN/A
Revenue Growth14.2%5.7%-4.2%5.5%7.4%
EBIT40.019.7-7.734.335.5
EBIT Margin13.5%6.3%-2.6%10.9%10.5%
Net Income38.617.5-8.428.528.8
EV/Revenue4.10.40.50.40.3
EV/EBIT30.16.1-18.23.32.5
P/E33.410.5-22.16.56.4

Investment thesis

Case

Sticky, recurring software revenues with pending margin expansion

Having completed its turnaround in 2020, closing unprofitable business units and migrating customers to its new software platform, Nepa stands on a solid foundation. Its recurring revenue base (60% of the total) is very sticky and has close to no churn – even in difficult times. After poor cost control in 2022, profitability has come down and investors' confidence in Nepa is currently at bottom lows. We think a turnaround has practically already taken place, but is yet to be shown in the financials, providing a good foundation for an interesting opportunity. Nepa is targeting a minimum 20% EBIT margin by growing recurring software revenues without expanding its workforce meaningfully. While we expect 2023 growth and profitability to be poor in 2023, and that Nepa will bounce back to solid profitability and growth from 2024. We estimate sales growth of 2023e–2027e CAGR of 8%. At the same time, we expect earnings per share to grow even faster (2024e–2027e CAGR of 13%) thanks to the company’s scalable business model and high operating leverage.

Evidence

Cost-savings program underway

The company has introduced a cost-savings program to reach a total annualized cost base of SEK220m, which started in Q1'23 and is set to be reached by Q4. In the Q3 report, Nepa reported that it will manage to reach below SEK220m cost base in 2024 - setting the scene for yet another margin expansion. The company has a new board with the right type of profiles that are now taking action. A new COO, Anders Dahl, was appointed in August 2023. Being specialized in change management and efficiency improvement, we think he will be crucial to the ongoing cost-savings initiative. The company also aims to increase its staff utilization by using its resources that are free in other countries in the countries where they are needed. We believe this will be key for enabling Nepa to continue growing while reaching a higher baseline profitability.

Challenge

Historically weak cost control

Nepa has historically had poor cost control, and has always tended to invest for the future. However, with the recent acceleration into a recession, entering with a way-too-high cost base, it appears that the company has learnt its lesson. The company's firm action towards cutting its cost base, and better utilizing existing resources, are promising.

Valuation

Scalable software priced as a poorly run consultancy

In our Base Case, we estimate a 2023e–2027e sales CAGR of 8%, with the EBIT margin expanding from 6% in 2022 to 9% by 2027e. Using a DCF model, we value Nepa at a Base Case of SEK50, corresponding to a P/E ratio of 14x for 2025e. Our Bear Case is SEK24, and our Bull Case is SEK80. We believe the stock market’s perception of Nepa is far from ours. We see Nepa as a reasonably fast-growing (except for 2023), scalable software company on the verge of a long and strong margin expansion. In our view, the stock market prices Nepa as a poorly run consultancy.

Review of Q3

Total revenue was SEK71m, +2% y/y, and 13% above our estimates of SEK63m. Stronger ad-hoc sales explain the whole deviation. The more qualitative part of ad-hoc revenues (to existing subscription clients) outperformed our estimates the most.

EBIT adjusted for one-off restructuring costs was SEK0.6m - SEK3.3m better than expected, or 5.2 percentage points better. Capitalized development expenses were also below estimates, implying that the underlying beat on cash flow was even stronger.

Nepa: Outcome vs estimates

SEKmQ3'23AQ3'23ELast yearBeat/ missY/Y
Net sales70.662.769.513%2%
- of which Recurring44.745.240.8-1%10%
- of which Ad-hoc25.917.428.749%-10%
Gross margin73.6%72.3%74.7%1pp-1pp
EBIT-0.5-2.74.9-82%-110%
EBIT margin-1%-4%7%4pp-8pp
Adj. EBIT0.6-2.74.9-122%-88%
Adj. EBIT margin1%-4%7%5pp-6pp

Nepa: Recurring vs ad-hoc revenues, SEKm

Source: Nepa

Subscriptions: Some churn from smaller clients, but positive efforts on ARPU and new sales

Subscription revenues came in roughly in line with the last quarter – and in line with our estimates. Recurring revenues amounted to SEK45m (+10% y/y) and accounted for 63% of sales in the quarter.

Slight increase in churn

During Q3, Nepa experienced an uplift in churn. The company explained that clients have, to a higher extent, paused their subscriptions or reducing the scope of them. However, it should be noted that the churn was caused by clients pausing rather than switching to a competitor. Churn was particularly higher for smaller clients, whereas larger clients remained loyal despite tougher economic conditions. This caused a sequential drop in ARR of 1.1% (SEK172.4).

Nepa states that it is working to extend its cancellation notice period for clients from its previous one-to-three months to twelve months and above.

Outbound sales efforts soon to bear fruit

Just more than one year ago, Nepa started, for the first time ever, to initiate outbound sales efforts. This has, as is typically the case, so far only implied extra expenses for Nepa whereas topline so far has not been positively impacted. However, the interim CEO stated in the conference call that while sales cycles have been long due to the economic climate, the sales pipeline should soon start convert into new subscription contracts.

In its sales efforts, Nepa has targeted large multinational companies, which offer substantial potential in boosting the average revenue per client (ARPC). Rather than going for clients with a base in Sweden, Nepa is focusing on more global clients that can be handled from distance, which implies that there is no immediate need for a new office in that market. Sales efforts towards UK clients (where Nepa already has an office) are developing quite well with some new clients signed and additional clients soon likely to follow.

While the sales efforts now appear to start bearing fruit, Nepa stated that it will need to invest in more experienced sales personnel.

AI Trend Boost introduced to boost ARPC– and gross margin

In the quarter, Nepa launched a new add-on product to its Brand Tracker, the “AI Trend Boost”. This product uses machine learning to draw conclusions in a way that would otherwise have required a data set five times as big. Except for needing less data per insight, this enables new use cases where the data available has previously been too scarce.

Nepa states that the AI Trend Boost is an excellent product to offer to all existing clients. The company commented that the initial response from clients has been very strong, and that it expects the product to boost sales in the coming quarters. Considering that the product does not require additional data, it means extra software revenue without the need for extra data costs. This implies that a substantial revenue contribution from this product will boost the gross margin.

The following interesting image was presented in the conference call by Nepa, providing an overview of its product roadmap and what the various features aim to accomplish:

Source: Nepa

MMM being offered as a subscription for the first time – from Q2/Q3 next year

Currently, almost all Nepa’s ARR comes from its Brand Tracker. Within Marketing Optimization, Nepa also offers “marketing mix modeling”, or MMM, as an ad-hoc product. The company is now planning to enable this product as a subscription product – and is currently conducting pilots with clients with promising results. Nepa expects a full rollout of this product in Q2 or early Q3 next year.

Pricing and packaging initiatives taken – more standardized and scalable offering, but a little cheaper

Nepa recently analyzed its outcomes on RfPs (request for proposal). As a direct consequence, the company has restructured its way of selling and packaging its products. Before, Nepa used to offer a rather complex product with the option for clients to ask for substantial customization – which entailed more resources needed for client implementation and a higher selling price.

This customization was appreciated by some clients, but it also created confusion about what Nepa stands for and its main value proposition for others, including the own marketing department. In several cases, it also made Nepa’s solution appear expensive, causing a loss of that tender.

Nepa has now started to offer a clearer and more streamlined product – rather than a customized solution. The product should be standardized and cover 90% of the clients’ needs. This means that it becomes cheaper for clients, fewer employees needed for onboarding, and clearer for Nepa’s marketing department in how to position Nepa.

Ad-hoc revenues well ahead of expectations – especially to subscription clients

Ad-hoc revenues amounted to SEK26m (-10% y/y) and accounted for 37% of sales in the quarter. Ad-hoc from clients amounted to SEK15.3m, +59% y/y and 59% above our estimates. Ad-hoc sales to non-subscription clients amounted to SEK10.6m, -45% y/y and 20% above our estimates. As such, it was the more qualitative part of ad-hoc revenues (to existing subscription clients) that outperformed our estimates the most.

Nepa mentions the UK as an important reason for the somewhat stronger figure. Historically, very large ad-hoc projects have been conducted by UK clients, and they typically come back to redo the project every two to three years. These clients were, however, on pause during H1 but are now showing good progress.

Ad-hoc to subscription clients: improvements in both semi-recurring and one-offs

Looking at the +59% y/y growth, the performance from this part appears impressive. However, it is worth noting that the increase came from low numbers. As such, it could be looked at as ‘normalized’ rather than ‘heightened’. Nevertheless, the increase originated from sales focus on larger clients since the start of the year.

The company also stated that the increase came from a combination of increased semi-recurring revenues and pure one-off revenues.

Ad-hoc to non-clients: Market bottomed out in Q3 – already secured deals for Q4

Nepa has in the past quarters experienced a tougher market climate for certain high-margin ad hoc projects, predominantly in the UK. The company now believes the market bottomed out during Q3 and that improvements are on their way. Some improvements were seen already late in the quarter, resulting in several project wins yet to be realized (in Q4, we believe).

Cost base to be lower than SEK220m in 2024 – ahead of previous plans

OPEX excl. one-off restructuring costs amounted to SEK47.7m and CAPEX to SEK4.3m, implying a total cost base of SEK51.8m.

More importantly, the average number of employees decreased sequentially from 303 to 281 – however, the number of employees at the end of Q3 was as low as c270, according to Nepa. This number peaked in Q4 2022 of 325 and has now thus been reduced by at least 17% (the peak was likely a bit higher than the average in Q4’22).

Additional cost savings continued after the quarter. Nepa is now finding more effective ways of working, and is becoming better at moving internal resources between markets to improve utilization rate of its consultants.

Nepa has most of its employees in Stockholm but some in India. The company started this summer to move more work to teams in India. Nepa wants to have high value-add consultants in Stockholm and moving much of the rest to India. The target is thus to get the same work performed but at a lower cost. Nepa states that it is now set to beat the previously targeted cost base for other external costs and personnel costs of SEK220 million in 2024. The SEK220m cost base appeared like the run rate going into Q4, whereas the full cost savings will be seen in Q1’24.

Nepa: Cost base, SEKm

Source: Nepa

SEK5.3 in net cash per share

Adjusting for the extra dividend paid during Q3 (SEK5.2m, or SEK0.67 per share), cash flow was positive SEK2m, partly resulting from improved net working capital. By the end of Q3, net cash amounted to SEK42m or SEK5.3 per share.

Outlook: Lower cost base from Q1 – then focus on profitable growth

At the end of Q3, Nepa started experiencing a better market climate for ad-hoc sales to non-subscribers, resulting in some deals yet to be realized as revenues. Nepa further states that the market likely bottomed out in Q3, implying improvements ahead.

The full effect of the cost-savings program is not yet visible in the cost base, and we expect a lower cost base in Q4, and that full effect is expected from the start of Q1.

The interim CEO stated that it is ‘pretty much there’ in terms of being a slim and trim organization. Next year will be more focus on revenue and profitable growth.

Changes to financial estimates

  • Subscription revenues: Lowering growth rate for 2024e from 8% to 7%
  • Ad-hoc revenues: Raising 2024-2026 estimates by 8%
  • Gross margin: Raised for 2024 by 1 percentage point, from 73% to 74% following a more favorable product mix
  • Cost base: Maintaining estimates (SEK211m for 2024)
  • WACC: Increased from 12.0% to 12.5% following higher interest rates

Nepa: Estimate changes

SEKm20212022Q1 23Q2 23Q3 23Q4 23E2023E2024E2025E2026E
Total net sales295312737571
New81299316339364
Old76287306329354
Change6%4%3%3%3%
Gross margin78%76%73%74%74%
New75%74%74%74%75%
Old72%73%73%74%75%
Change2%1%1%0%0%
OPEX198239616955
New56241211226240
Old55236211226240
Change2%2%0%0%0%
EBITDA5031-1-63
New106495261
Old60414754
Change57%5120%20%11%14%
EBIT4020-4-100
New7-8343643
Old3-13263136
Change114%-43%30%15%19%
EBIT (%)14%6%-5%-13%-1%
New8%-3%11%10%12%
Old4%-5%9%9%10%
Change4%2%1%2%

Nepa: Financial estimates

SEKm20212022Q1 23Q2 23Q3 23Q4 23E2023E2024E2025E2026E
Net sales29531273757181299316339364
- Subscriptions14817043454546178190207228
- Ad hoc from subs76671720152173768082
- Ad hoc from others71751310111548495253
Gross Profit23123653565260221234251271
EBITDA5031-1-63106495261
EBIT40.019.7-3.9-9.7-0.56.5-7.734.335.543.1
EPS (SEK)4.92.2-0.6-1.1-0.10.7-1.13.63.74.3
EBITDA - CAPEX (EBITDAC)39.4 3.9 (7.4) (11.9) (1.1) 5.2 (15.3) 28.2 30.7 37.3
Recurring as % of total50%54%59%60%63%56%59%60%61%63%
Sales growth (%)14%6%-9%-13%2%6%-4%5%7%7%
- Recurring sales growth6%15%1%1%10%9%5%7%9%10%
- Ad hoc sales growth, subs29%-12%-8%1%59%8%9%4%5%3%
- Ad hoc sales growth, others17%5%-32%-55%-45%-4%-36%2%5%3%
EPS growth (%)194%-55%-157%-200%-112%-220%-148%-441%1%19%
Gross margin78%76%73%74%74%75%74%74%74%75%

Valuation

Assumptions, fair value range
Bear CaseBase caseBull case
Value per share, SEK245080
2023e-2027e
Sales CAGR 2%7%10%
Total sales 2027328391440
Avg EBIT margin 4%8%11%
EBIT margin 20276%11%15%
EPS CAGR 2%9%17%
2027e-2031e
Sales CAGR 3%8%9%
Average EBIT margin 6%12%18%
EPS CAGR 3%10%15%
Terminal EBIT margin8%13%18%
WACC12.5%12.5%12.5%

Quality Rating

People: 3

Nepa currently has an interim CEO, Ferry Wonswinkel. Ferry Wolswinkel was appointed Chief Revenue Officer (CRO) in September last year and has now been appointed interim CEO. He comes from a background of various commercial roles from e.g. Gartner, HP, Market Logic, and latest from Steetbees where he was VP Sales. Ferry chose to join Nepa because he was intrigued by the company’s strong history of growth despite never having had an active sales organization.

Board member, and previous CEO, Ulrich Boyer, still owns 19% of the company. The second largest owner is Elementa Fonder – a hedge fund with 16% of the shares. Elementa is quite active as an owner. In terms of institutional ownership, several well-known Swedish funds are found amongst owners.

In mid-2023, Elementa and Ulrich Boyer presented a new group of board members, all of whom with relevant backgrounds for Nepa's situation. The new board members include Adam Lytle and Carl-Fredrik Meijer. Lytle has a long history in private equity and today mainly works as an investor. Meijer is the CFO of Green Landscaping Group, a Sweden-based niche serial acquirer – with an impressive history of both growth and profitability. 

Business: 4

Around 60% of Nepa’s revenues are recurring, and the remaining 40% are ad-hoc. However, customers with ongoing subscriptions occasionally order ad-hoc projects. Thus, revenues from customers with ongoing subscriptions constitute more than 80% of total revenues.

Historically, Nepa has had a very low and almost non-existent client churn. In the spring of 2020, during the outbreak of the pandemic, a few tourism-related customers paused their subscriptions. However, these customers quite quickly returned to normal subscriptions – even though their respective industries (and the companies themselves) were still severely hurt. We think this is a strong indication of the high stickiness of Nepa’s revenues.

Nepa enjoys market leadership in its core market, Sweden, where it has a ~50% market share for its core offering, i.e., its brand-tracking software. When it comes to procurements where Nepa is up against competitors, Nepa usually wins a very large percentage of these (as much as 90%, we have heard).

Nepa can grow with its customer in several dimensions – new markets, new modules, new customer groups, and new brands. The company aims to grow geographically along with its customers.

Financials: 2

Since its foundation in 2006, Nepa has had a long history of strong and consistent growth – except for 2009 and 2020, in which sales declined by 1% and 2%, respectively. 2009 was impacted by the financial crisis, whereas 2020 included Nepa completed a big restructuring program to improve profitability. Nepa has a solid sales CAGR of around 10% independent of which time period of the last ten years we measure.

Gross margin is high at almost 80% and has been slowly but steadily increasing for the last five years.

Before Nepa’s IPO in 2016, the company operated with a slightly positive EBIT margin. After the IPO, the company expanded unsuccessfully into the USA, which made Nepa unprofitable. In 2019, Nepa initiated a cost-cutting program and completed its turnaround in 2020. In 2021, profitability further improved – but mainly because Nepa didn’t invest in anything. The only focus was cutting costs and becoming a leaner organization.

In 2022, investments and sales efforts increased, ending up with a too-big cost base. This resulted in poor profitability which is now taken care of by cost savings. While the future profitability looks bright, the company needs to prove its profitability for several years in order to gain a higher score.

Financials

Income statement
SEKm202120222023e2024e2025e
RevenuesN/AN/AN/AN/AN/A
Cost of Revenue64.176.078.582.188.1
Operating Expenses181.1205.3214.4184.9199.1
EBITDA50.330.96.348.751.8
Depreciation10.20.000.000.000.00
Amortizations0.0011.214.014.416.3
EBIT40.019.7-7.734.335.5
Shares in Associates0.000.000.000.000.00
Interest Expenses2.32.71.80.000.00
Net Financial Items1.62.11.11.60.80
EBT41.621.8-6.535.936.3
Income Tax Expenses3.04.21.87.47.5
Net Income38.617.5-8.428.528.8
Balance sheet
Assets
Non-current assets
SEKm202120222023e2024e2025e
Property, Plant and Equipment (Net)0.830.910.800.690.58
Goodwill0.000.000.000.000.00
Intangible Assets30.846.954.560.665.3
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets0.911.11.11.11.1
Total Non-Current Assets32.648.956.462.367.0
Current assets
SEKm202120222023e2024e2025e
Inventories0.000.000.000.000.00
Accounts Receivable79.176.365.869.474.6
Other Current Assets0.0022.120.918.920.3
Cash Equivalents85.163.845.070.795.1
Total Current Assets164.1162.2131.7159.0190.0
Total Assets196.7211.1188.1221.3256.9
Equity and Liabilities
Equity
SEKm202120222023e2024e2025e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity102.8109.7101.3129.8158.6
Non-current liabilities
SEKm202120222023e2024e2025e
Long Term Debt0.000.000.000.000.00
Long Term Lease Liabilities0.000.000.000.000.00
Other Long Term Liabilities0.000.000.000.000.00
Total Non-Current Liabilities0.000.000.000.000.00
Current liabilities
SEKm202120222023e2024e2025e
Short Term Debt0.000.000.000.000.00
Short Term Lease Liabilities0.000.000.000.000.00
Accounts Payable23.527.626.928.430.5
Other Current Liabilities70.473.859.863.167.8
Total Current Liabilities93.9101.486.891.598.3
Total Liabilities and Equity196.7211.1188.1221.3256.9
Cash flow
SEKm202120222023e2024e2025e
Operating Cash Flow2.015.92.646.045.3
Investing Cash Flow-10.6-27.5-21.5-20.3-20.9
Financing Cash Flow0.00-9.70.000.000.00

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Investment thesis

Review of Q3

Subscriptions: Some churn from smaller clients, but positive efforts on ARPU and new sales

Ad-hoc revenues well ahead of expectations – especially to subscription clients

Cost base to be lower than SEK220m in 2024 – ahead of previous plans

SEK5.3 in net cash per share

Outlook: Lower cost base from Q1 – then focus on profitable growth

Changes to financial estimates

Valuation

Quality Rating

Financials

Rating definitions

The team

Download article