Addnode: Q4 Preview – No Notable Revisions

Research Update

2024-01-17

08:13

Redeye leaves its forecasts for Q4 and 2024 roughly unchanged and comments on the change in Autodesk’s transaction model. We retain our Base Case.

FN

Fredrik Nilsson

Contents

Design Management – We Expect a Slight Rebound

Product Lifecycle Management – Stable Development Expected

Process Management – Softer Yet Solid

Q4 2024 Estimates

Estimate Revisions

Base Case Retained at SEK100

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Key financials

SEKm20222023e2024e2025e2026e
Revenues6,225.07,289.58,525.29,549.910,592.1
Revenue Growth52.7%17.1%17.0%12.0%10.9%
EBITDA-CAPEX741566755857987
EBITDA-CAPEXMargin11.9%7.8%8.9%9.0%9.3%
EBIT527.0411.3600.4740.3864.5
EBIT Margin8.5%5.6%7.0%7.8%8.2%
EV/Revenue2.21.61.41.31.2
EV/EBITDA-CAPEX18.420.915.814.112.4
EV/EBIT25.828.719.916.414.2
NetDebt469339480643795
NWC/R12mSales2.9%5.0%5.0%5.0%5.0%

Design Management – We Expect a Slight Rebound

During the quarter, Autodesk announced a new transaction model for customers in the Australian market. While the Australian market itself is irrelevant to Addnode, Autodesk aims to implement the new transaction model on all bigger markets globally, which will affect Addnode significantly. With the new model, Autodesk partners, such as Addnode’s Symetri, will provide the quote to customers, but the actual transaction happens between Autodesk and the customer.

From a purely financial perspective, the change has no substantial implications. It will lower Symetri’s sales and increase its gross margin, leaving gross profit, EBITA and cash flow unchanged. However, the change is more interesting from a strategic perspective. In addition to Addnode and other VARs (adding expertise and, in some cases, add-on software), there are still distributors in the digital world, mainly competing with price. With the new agent model, the strategy of selling cheap subscriptions is no longer, and distributors and VARs will have to add value in another ways. Considering Addnode’s expertise and portfolio of add-on software (customers have not chosen Addnode because of its cheap licenses), we believe the expected change in Autodesk's business model is slightly positive for Addnode. Also, it might open interesting M&A opportunities as smaller players struggle to adjust to the anticipated change in the transaction model.

Regarding our Q4 expectations for Design Management, we note a slightly more optimistic view from Autodesk in its fiscal Q3 2024 (published 21 November), raising its guidance marginally. However, we believe the AEC market continues to be weak but expect slight improvements in the manufacturing-dominated recently acquired TeamD3. Overall, our sales forecast is roughly unchanged as a lower positive effect from FX mitigates our somewhat more optimistic market view. Key currencies, USD and GBP, have fallen relative to the SEK during Q4. Regarding margins, we expect 7.5% on the EBITA level, down from 11.1% in Q4 2022, but above the 6.2% and 5.4% seen in Q2 and Q3 2023. We expect better momentum in TeamD3 and some cost adjustments to drive the q/q improvement.

Product Lifecycle Management – Stable Development Expected

While a few large deals partly drove the strong momentum in Q3, we expect a rather solid Q4 from PLM. Its end markets are generally stronger than DMs, and the cost initiatives are starting to pay off. We increase our organic forecast somewhat, which is largely mitigated by a less positive contribution from FX. Key currencies, EUR and GBP, have fallen relative to the SEK during Q4. Regarding margins, we expect 8.5% on the EBITA level, down from the strong 9.9% seen in Q3, which was boosted by larger license deals. Therefore, we have a somewhat more defensive assumption for Q4.

Process Management – Softer Yet Solid

While new sales constitute a small share of the market, Addnode seems to have performed rather well in a softening market regarding new sales during Q4 – with Sokigo signing deals with Karlstad, Ekerö, and Trollhättan, and S-GROUP with Kalmar. We leave our forecasts for Process Management unchanged and expect organic growth of 5%, a solid level but at the lower end of the 5-10% level seen over the last 2.5 years. Regarding margins, we expect 19% on the EBITA level, in line with the solid performance seen in 2023 so far.

Q4 2024 Estimates

Estmates
SalesQ4E 2023Q4A 2023DiffQ4A 2022Q3A 2023
Net Sales19641808-8%17861808
Y/Y Growth (%)10%1%10%11%
Design Management11301055-7%10041055
Growth y/y (DM)13%5%3%8%
EBITA (DM)8557-33%11157
EBITA margin (DM)7.5%5.4%11.1%5.4%
Product Lifecycle Management490484-1%455484
Growth y/y (PLM)8%6%16%23%
EBITA (PLM)424815%4448
EBITA margin (PLM)8.5%9.9%9.7%9.9%
Process Management352280-20%335280
Growth y/y (PM)5%-16%28%7%
EBITA (PM)6753-21%6053
EBITA margin (PM)19.0%18.9%17.9%18.9%
Earnings
EBITA180137-24%200132
EBITA Margin (%)9.2%7.6%11.2%7.3%
EBITDA-CAPEX*160125-22%189119
EBITDA-CAPEX Margin (%)8.2%6.9%10.6%6.6%
EBIT11875-37%14970
EBIT Margin (%)6.0%4.1%8.3%3.9%
Diluted EPS0.580.26-55%0.770.26

Estimate Revisions

Estimate Revisions
SalesFYE 2023OldChangeFYE 2024OldChange
Net Sales728972790%852585560%
Y/Y Growth (%)17%17%17%18%
Design Management417541770%477147860%
Growth y/y (DM)19%20%14%15%
EBITA (DM)3213210%4074090%
EBITA margin (DM)8%8%0%9%9%0%
Product Lifecycle Management187018581%19351951-1%
Growth y/y (PLM)18%18%3%5%
EBITA (PLM)1361351%181183-1%
EBITA margin (PLM)7%7%0%9%9%0%
Process Management128412840%134813480%
Growth y/y (PM)9%9%5%5%
EBITA (PM)2442440%2562560%
EBITA margin (PM)8%8%5%5%
Earnings
EBITA6426410%8538560%
EBITA Margin (%)8.8%8.8%10.0%10.0%
EBITDA-CAPEX5665660%7557580%
EBITDA-CAPEX Margin (%)7.8%7.8%8.9%8.9%
EBIT4114100%6006030%
EBIT Margin (%)5.6%5.6%7.0%7.1%
Diluted EPS1.791.780%3.093.11-1%

Base Case Retained at SEK100

We retain our Base Case at SEK100 and note that Addnode is still trading below our Base Case, which is rare historically, despite the share rising by ~25% in the last three months.

Fair Value Range - Assumptions
Bear CaseBase CaseBull Case
Value per share, SEK65100130
Sales CAGR
2023 - 203010%11%12%
2030 - 20406%8%8%
Avg EBIT margin
2023 - 20307%8%9%
2030 - 20407%9%10%
Terminal EBIT Margin7%9%10%
Terminal growth2%2%2%
WACC9%9%9%
Source: Redeye Research

Investment thesis

Case

Consolidating VAR/SaaS niches in more markets

With a strong position in the Nordics, the UK, and Germany and a foothold in other European markets and the US, Addnode is among the largest VARs to its key partners Autodesk and Dassault Systemes. We expect Addnode to continue consolidating local Autodesk/Dassault partners in additional markets, where the recent entry to the US market opens vast opportunities. In addition, Addnode’s proprietary software, focusing on the Nordics, has similar opportunities. We believe additional high-quality acquisitions are the main catalyst going forward.

Evidence

Strong track record of acquiring, integrating, and improving

During the last ten years, Addnode has made about 40 acquisitions with the vast majority being successful. The acquisitions have allowed Addnode to expand into major markets like the UK, Germany and most recently the US. In many cases, Addnode has increased the acquisitions’ margins by, for example, adding its proprietary add-ons. The story is similar for Addnode’s proprietary software, built by a stream of bolt-on acquisitions. With historical acquisition multiples of about 4-8x EBITA, Addnode has created a lot of shareholder value through M&A.

Challenge

Dependent on Autodesk and Dassault Systemes

Addnode generates about 70% of its sales and roughly half of its EBITA from products and services related to its partnerships with Autodesk and Dassault Systemes. While the rather high dependency on two partners is a risk, Addnode has long and stable relationships with both. Also, Addnode is among their leading partners, adding a lot of customer value to the software platforms through its expertise and add-ons.

Challenge

Modest organic growth

While having an excellent M&A track record, Addnode’s markets are largely mature, resulting in modest organic growth. Although all three Divisions have seen an improvement in organic growth in recent years, we believe 3-5% is reasonable going forward, which is modest compared to most software businesses.

Valuation

Fair Value SEK 100

Our DCF model shows a fair value of SEK 100, which is also supported by a peer valuation. While that implies a multiple that is rather high compared to the organic growth and margins, the strong track record and future M&A opportunities motivate a high multiple on current earnings.

Quality Rating

People: 4

Addnode Group has a highly experienced and motivated management team. CEO Johan Andersson has been with the company since 2006 and was previously its CFO. The chairmen of the board, Staffan Hanstorp, is the founder of one of the ’group’s subsidiaries, a major shareholder, and was the group’s CEO for ten years. Mr Hanstorp is active in the company and has strategic responsibility. The group communicates with the market in an exceptional manner and has delivered on its financial and strategic targets

Business: 4

Addnode's organic growth has been relatively low, as it acts in a mature market. An increased organic growth rate would justify a higher rating. Over the past few years, the group has increased its presence outside of the Nordic region, which we see as positive. Addnode has a relatively large share of proprietary products and solutions, which increases its profitability. Another advantage is its focus on creating recurring revenue, which bolsters stability and enables improvements in profitability.

Financials: 4

Addnode is dependent on the economy and on the willingness to invest. However, the group is well diversified across many segments, which decreases the risk. Addnode has completed more than 50 acquisitions since 2003 and has, as a result, increased its debt. However, we claim its leverage is healthy and the acquisitions have been value-creating.

Financials

Income statement
SEKm20222023e2024e2025e2026e
Revenues6,225.07,289.58,525.29,549.910,592.1
Cost of Revenue2,991.03,575.94,092.14,584.05,084.2
Operating Expenses2,424.02,950.43,458.03,837.74,220.1
EBITDA810.0763.1975.11,128.21,287.8
Depreciation26.530.226.326.829.7
Amortizations201.0230.9252.5265.3297.8
EBIT527.0411.3600.4740.3864.5
Shares in Associates0.000.000.000.000.00
Interest Expenses-48.0-98.1-80.2-80.2-80.2
Net Financial Items59.098.180.280.280.2
EBT490.0313.2520.2660.1784.3
Income Tax Expenses-113.0-74.2-107.2-136.0-161.6
Net Income382.0239.0413.0524.1622.7
Balance sheet
Assets
Non-current assets
SEKm20222023e2024e2025e2026e
Property, Plant and Equipment (Net)34.032.633.437.141.2
Goodwill2,681.03,006.03,342.03,715.04,128.9
Intangible Assets728.01,021.21,105.41,240.71,387.3
Right-of-Use Assets195.0228.2228.2228.2228.2
Other Non-Current Assets55.059.059.059.059.0
Total Non-Current Assets3,693.04,346.94,768.05,280.05,844.7
Current assets
SEKm20222023e2024e2025e2026e
Inventories0.000.000.000.000.00
Accounts Receivable1,906.02,116.62,472.32,769.53,071.7
Other Current Assets0.000.000.000.000.00
Cash Equivalents600.01,332.11,191.01,027.9876.3
Total Current Assets2,506.03,448.73,663.33,797.33,948.0
Total Assets6,199.07,795.68,431.39,077.39,792.8
Equity and Liabilities
Equity
SEKm20222023e2024e2025e2026e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity2,005.02,134.02,475.32,875.43,340.7
Non-current liabilities
SEKm20222023e2024e2025e2026e
Long Term Debt0.000.000.000.000.00
Long Term Lease Liabilities0.000.000.000.000.00
Other Long Term Liabilities1,398.02,239.02,239.02,239.02,239.0
Total Non-Current Liabilities1,398.02,239.02,239.02,239.02,239.0
Current liabilities
SEKm20222023e2024e2025e2026e
Short Term Debt1,069.01,671.01,671.01,671.01,671.0
Short Term Lease Liabilities0.000.000.000.000.00
Accounts Payable1,727.01,751.62,046.02,292.02,542.1
Other Current Liabilities0.000.000.000.000.00
Total Current Liabilities2,796.03,422.63,717.03,963.04,213.1
Total Liabilities and Equity6,199.07,795.68,431.39,077.39,792.8
Cash flow
SEKm20222023e2024e2025e2026e
Operating Cash Flow714.01,099.9726.4860.8993.9
Investing Cash Flow-69.0-333.8-700.0-804.0-892.2
Financing Cash Flow-63.0276.0-167.6-219.9-253.3

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Design Management – We Expect a Slight Rebound

Product Lifecycle Management – Stable Development Expected

Process Management – Softer Yet Solid

Q4 2024 Estimates

Estimate Revisions

Base Case Retained at SEK100

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article