Transtema: Softer Markets Hurting

Research Update

2023-11-06

06:45

Redeye maintains its positive view despite lowering its Base Case and forecasts significantly. Organic sales growth was -16% y/y and while the EBITA did not match our expectations, the EBITA margin increased somewhat q/q. Despite the significant cut in our Base Case, where our new assumptions are much more defensive, Transtema is still trading at a substantial discount to our revised Base Case.

FN

RJ

Fredrik Nilsson

Rasmus Jacobsson

Contents

Softer Markets and Weather Hurting Sales and Margins

Revaluations of Earn-outs Affecting Net Financials and EPS

Financial Forecasts

Valuation

Peer Valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Softer Markets Hurting Sweden and Norway

Sales was SEK603m (617) and came in 14% below our forecast of SEK702m. Organic growth was negative 16%, while our forecast was -2%. Sales in Sweden was -15% organically due to the liquidation of copper networks and a lower overall demand. Sales in Norway was -19% organically due to postponed orders following the storm “Hans” and lower overall demand. EBITA (adjusted for SEK16m in restructuring costs) was SEK21m (47.1). Our forecast was SEK 32m. While short of our forecast, far from the >7% target, and declining y/y, the adjusted EBITA margin increased q/q to 3.5% compared to 3.0% in Q2 2023.

Lowered Expectations for 2024

We lowered our sales forecast for 2024 by 15% and reduced our EBITA forecast by 34%. While several factors are pointing towards improving organic growth and EBITA margin from now on – such as the 5G deal with Telenor and a better momentum in the later parts of the quarter – our previous forecasts were based on stronger market conditions. However, we still expect gradually improving margins. For 2024, we expect a negative organic growth of 7%, below Transtema’s target (+10% total growth) but still a substantial improvement compared to the current run rate. Regarding the EBITA margin, we forecast 4.7%. Although management seems rather optimistic about Q4 and 2024, we take a slightly more defensive approach.

New Base Case SEK26 (42)

We lowered our Base Case from SEK42 to SEK26 on the back of the estimate revisions and a raised WACC, following us increasing the risk-free rate from 2.5% to 3%. The bulk of the reduction is related to lowered short- and long-term forecasts. Despite the significant cut in our Base Case, where our new assumptions are much more defensive, Transtema is still trading at a substantial discount to our revised Base Case. Thus, we believe the risk/reward is attractive if Transtema increases its EBITA margin to ~5% over the next two years – below its financial target of >7%. Transtema trades at 5.8x EBIT on our 2024e forecasts, compared to a peer median of 8.2x.

Key financials

SEKm202120222023e2024e
Revenues1,690.02,457.42,711.22,525.5
Revenue Growth20.3%45.4%10.3%-6.9%
EBITDA202.4257.5181.7211.4
EBIT124.4154.553.394.7
EBIT Margin7.4%6.3%2.0%3.8%
Net Income90.5117.9165.342.7
EV/Revenue1.00.50.20.2
EV/EBIT13.57.911.35.8

Softer Markets and Weather Hurting Sales and Margins

Sales was SEK603m (617) and came in 14% below our forecast of SEK702m. Organic growth was negative 16%, while our forecast was -2%. Sales in Sweden was -15% organically due to the liquidation of copper networks and a lower overall demand. We have seen companies with exposure to the same markets, such as Waystream and Hexatronic, experiencing weaker demand in the Swedish market as well. Sales in Norway was -19% due to postponed orders following the storm “Hans” and lower overall demand. The overall demand for Transtema’s installation of fiber and 4G/5G seems to have declined faster than we expected during the quarter, which, along with the expected decline in copper and weather-related delays, drove the negative sales growth.

 In addition, management states that it has lost some potential deals on pricing, where competitors have been aggressive. While competing with price probably would support growth short-term, Transtema does not want to engage in low/non-profitable contracts that might hurt profitability for many years. We believe that is a sound strategy.

EBITA (adjusted for SEK16m in restructuring costs) was SEK21m (47.1). Our forecast was SEK 32m. While short of our forecast, far from the >7% target, and declining y/y, the adjusted EBITA margin increased q/q to 3.5% compared to 3.0% in Q2 2023. The lower EBITA and margin than expected is likely a consequence of the lower organic sales. Although we expect Transtema to deliver solid profitability, it is worth noting that many peers have lower margins.

While the telecom market remained soft during the quarter, Transtema saw some positive signals later in the period. For example, Transtema has been invited to several larger procurements. Those signals give management hope for a possible gradual market rebound in 2024. Combined with the recently announced Swedish 5G deal with Telenor (see our comment), we believe there is a high likelihood for a better Q4, which is typically a seasonally strong quarter. Also, we note that the large Nordic Telecom carriers have reported rather strong Q3 reports, which could pave the way for additional investments in fiber and 5G.

On the other hand, we and management have been too optimistic in recent quarters. While Transtema has a solid revenue base, weather and binary deals can significantly impact marginal sales, which is important for profitability. Unlike in 2021-2022, where Transtema managed to compensate for the declining copper business very well, Transtema has not managed to do that in this softer market – where its share of non-recurring installation revenue has also increased. Although Transtema has reduced its cost base somewhat, combining -16% organic growth with sector-high profitability is too challenging.

Revaluations of Earn-outs Affecting Net Financials and EPS

Following the softer development in the Norwegian Business, Transtema revalues the earn-out to Tessta to a lower level, positively affecting financial income by SEK39m. On the other hand, following a stronger development than expected in the EV-charging operations, Transtema revalues the earn-out to North Projects. Although EV charging is a small part of Transtema today, seeing solid momentum in the area is encouraging. The underlying interest costs was SEK-10m, roughly matching our forecast. The net negative revaluation of earn-out has a substantial positive effect on EPS in the quarter.

Financial Forecasts

We lowered our sales forecast for 2024 by 15% and reduced our EBITA forecast by 34%. While several factors are pointing towards improving organic growth and EBITA margin from now on – such as the 5G deal with Telenor and a better momentum in the later parts of the quarter – our previous forecasts were based on stronger market conditions. Also, as mentioned, other companies with similar exposure, such as Waystream and Hexatronic, are seeing a softer Swedish market. Although management seems rather optimistic about Q4 and 2024, we take a slightly more defensive approach.

For 2024, we expect a negative organic growth of 7%, far below Transtema’s (+10% total growth) but still a substantial improvement compared to the current run rate. We expect a gradual improvement in growth rates throughout the year. Regarding the EBITA margin, we forecast 4.7%. It is low compared to the >7% target and the level seen in 2021-22, but healthy compared to many peers in a soft market. In addition to the usual seasonality, with a weak Q1 and strong Q4, we expect a gradual improvement over the year.

While keeping our long-term sales forecasts roughly unchanged, we have lowered our long-term EBITA margin forecasts, now expecting an average of 5.0-5.5% 2025-2030.

Valuation

We lowered our Base Case from SEK42 to SEK26 on the back of the estimate revisions and a raised WACC, following us increasing the risk-free rate from 2.5% to 3%. The bulk of the reduction is related to lowered short- and long-term forecasts.

Despite the significant cut in our Base Case, where our new assumptions are much more defensive, Transtema is still trading at a substantial discount to our revised Base Case. Thus, the risk/reward is attractive if Transtema increases its EBITA margin to ~5% over the next two years – below its financial targets. Transtema trades at 5.8x EBIT on our 2024e forecasts.

Peer Valuation

Transtema is trading at a discount to peers for 2023e on both EV/EBIT and EV/Sales, despite its margins being in line with the average.

Investment thesis

Case

From construction to installations, operations, and maintenance

Following a few years with a focus on Fiber-To-The-Home (FTTH) construction which ended badly, Transtema has reshaped its business, concentrating on stable installations, operations, and maintenance markets. With its nationwide reach in Sweden and substantial presence in Norway, Transtema has a solid position to capture growth stemming from structural trends driving the need for the availability and reliability of communication networks. In addition, recent EV charging and coax acquisitions allow for higher utilization of the nationwide service network and reduced customer concentration.

Evidence

Stability, margins, and growth in place following the recent transformation

Since the transformation towards installations, operations, and maintenance in 2020, Transtema has delivered stable EBITA margins of ~7%, among the highest levels in the industry. Despite the eroding copper business, Transtema has achieved solid organic growth fueled by 5G and fiber installations. The acquisition of Tessta has been a success so far. Combined with the offering-expanding acquisitions of North Projects and Bäcks, Transtema has reduced customer concentration and improved its growth prospects.

Challenge

Exposure to legacy technology

With about 20% of sales stemming from copper, Transtema will experience a growth headwind as copper is expected to erode over the next few years. However, the decline of legacy technology and the rise of new solutions is a normality in the communications industry. Although Transtema needs to compensate with revenue from newer technologies, following recent acquisitions in, for example, the surging EV charging sector, and the site-management deal, we believe the prospects are solid.

Challenge

Significant customer concentration

Although the customer concentration has decreased following recent acquisitions, Transtema generates about 40% of its sales from Telia. While a few huge players characterize the telecommunications market, we believe customer concentration is a risk in Transtema. On the other hand, Telia also depends on Transtema, as it would be challenging for a competitor to provide similar services, at least in the short term. Following the recent acquisitions, we believe the customer concentration will decrease further.

Valuation

Fair Value SEK 26

Our DCF model shows a fair value of SEK 26, which is also supported by a peer valuation. While the strong performance seen in 2021-22 motivates a premium to the sector, Transtema has experienced a negative impact from the weaker market, hurting margins and growth.

Quality Rating

People: 4

Transtema receives a high rating for People for several reasons. First, we believe management has relevant experience and a solid understanding of the market. Second, following operational and financial issues, its management has reshaped the business to profitability. Third, insiders, such as former CEO and current chairman Magnus Johansson, own a substantial share of Transtema. Fourth, we believe management’s communication is balanced and realistic.

Business: 4

Transtema receives a high rating for Business for several reasons. First, the group receives most of its revenues from operations, services, and maintenance, and ~35% is recurring. Second, the limited acceptance for communication networks’ downtime makes Transtema’s services vital to its customers. Third, Transtema has established nationwide operations with ~900 technicians and a presence in ~85 locations, implying significant investments and entry barriers for new players.

Financials: 3

Transtema receives an average rating for Financials. Recent improvements in organic growth, margins, and cash flows increase the rating, but its weak performance of a few years ago works in the opposite direction. Should Transtema be able to preserve its recent improvements in margins, which we find likely, we see the company heading for a higher Financials rating in the coming years.

Financials

Income statement
SEKm2020202120222023e2024e
Revenues1,404.81,690.02,457.42,711.22,525.5
Cost of Revenue602.0578.31,175.51,307.71,262.7
Operating Expenses684.6909.31,024.51,221.81,051.4
EBITDA118.2202.4257.5181.7211.4
Depreciation-14.7-14.9-19.1-22.6-21.2
Amortizations-25.7-13.0-19.8-29.6-24.0
EBIT16.2124.4154.553.394.7
Shares in Associates66.755.660.461.761.7
Interest Expenses-10.2-10.5-39.8-75.9-40.0
Net Financial Items10.211.575.4262.840.0
EBT7.6115.0150.3164.454.7
Income Tax Expenses15.3-25.3-33.10.87-12.0
Net Income3.990.5117.9165.342.7
Balance sheet
Assets
Non-current assets
SEKm2020202120222023e2024e
Property, Plant and Equipment (Net)27.734.043.837.536.3
Goodwill76.768.7319.4392.9392.9
Intangible Assets63.860.3280.4339.0315.0
Right-of-Use Assets125.5130.8187.1195.4208.0
Other Non-Current Assets27.01.22.12.72.7
Total Non-Current Assets387.5350.5893.21,029.21,016.6
Current assets
SEKm2020202120222023e2024e
Inventories17.318.318.127.125.3
Accounts Receivable167.9152.7374.7298.2277.8
Other Current Assets120.8160.4223.3325.3303.1
Cash Equivalents64.9177.893.341.495.7
Total Current Assets370.8509.3709.3692.0701.8
Total Assets758.4859.81,602.51,721.31,718.4
Equity and Liabilities
Equity
SEKm2020202120222023e2024e
Non Controlling Interest0.550.941.20.670.67
Shareholder's Equity159.5250.4387.7573.8616.5
Non-current liabilities
SEKm2020202120222023e2024e
Long Term Debt19.025.1100.8166.6166.6
Long Term Lease Liabilities79.678.3118.7117.5117.5
Other Long Term Liabilities51.442.9309.9135.7135.7
Total Non-Current Liabilities150.0146.4529.5419.8419.8
Current liabilities
SEKm2020202120222023e2024e
Short Term Debt49.013.825.70.000.00
Short Term Lease Liabilities47.655.571.176.976.9
Accounts Payable140.0146.3323.5298.2277.8
Other Current Liabilities211.7246.5263.9352.5328.3
Total Current Liabilities448.3462.1684.2727.6683.0
Total Liabilities and Equity758.4859.81,602.51,721.81,719.9
Cash flow
SEKm2020202120222023e2024e
Operating Cash Flow161.2210.5109.131.9159.3
Investing Cash Flow14.1-14.0-208.5-65.7-20.0
Financing Cash Flow-128.5-83.914.89.5-84.0

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Softer Markets and Weather Hurting Sales and Margins

Revaluations of Earn-outs Affecting Net Financials and EPS

Financial Forecasts

Valuation

Peer Valuation

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article