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
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Revenues | 6,225.0 | 7,289.5 | 8,525.2 | 9,549.9 | 10,592.1 |
Revenue Growth | 52.7% | 17.1% | 17.0% | 12.0% | 10.9% |
EBITDA-CAPEX | 741 | 566 | 755 | 857 | 987 |
EBITDA-CAPEXMargin | 11.9% | 7.8% | 8.9% | 9.0% | 9.3% |
EBIT | 527.0 | 411.3 | 600.4 | 740.3 | 864.5 |
EBIT Margin | 8.5% | 5.6% | 7.0% | 7.8% | 8.2% |
EV/Revenue | 2.2 | 1.6 | 1.4 | 1.3 | 1.2 |
EV/EBITDA-CAPEX | 18.4 | 20.9 | 15.8 | 14.1 | 12.4 |
EV/EBIT | 25.8 | 28.7 | 19.9 | 16.4 | 14.2 |
NetDebt | 469 | 339 | 480 | 643 | 795 |
NWC/R12mSales | 2.9% | 5.0% | 5.0% | 5.0% | 5.0% |
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.
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.
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.
Estmates | ||||||
Sales | Q4E 2023 | Q4A 2023 | Diff | Q4A 2022 | Q3A 2023 | |
Net Sales | 1964 | 1808 | -8% | 1786 | 1808 | |
Y/Y Growth (%) | 10% | 1% | 10% | 11% | ||
Design Management | 1130 | 1055 | -7% | 1004 | 1055 | |
Growth y/y (DM) | 13% | 5% | 3% | 8% | ||
EBITA (DM) | 85 | 57 | -33% | 111 | 57 | |
EBITA margin (DM) | 7.5% | 5.4% | 11.1% | 5.4% | ||
Product Lifecycle Management | 490 | 484 | -1% | 455 | 484 | |
Growth y/y (PLM) | 8% | 6% | 16% | 23% | ||
EBITA (PLM) | 42 | 48 | 15% | 44 | 48 | |
EBITA margin (PLM) | 8.5% | 9.9% | 9.7% | 9.9% | ||
Process Management | 352 | 280 | -20% | 335 | 280 | |
Growth y/y (PM) | 5% | -16% | 28% | 7% | ||
EBITA (PM) | 67 | 53 | -21% | 60 | 53 | |
EBITA margin (PM) | 19.0% | 18.9% | 17.9% | 18.9% | ||
Earnings | ||||||
EBITA | 180 | 137 | -24% | 200 | 132 | |
EBITA Margin (%) | 9.2% | 7.6% | 11.2% | 7.3% | ||
EBITDA-CAPEX* | 160 | 125 | -22% | 189 | 119 | |
EBITDA-CAPEX Margin (%) | 8.2% | 6.9% | 10.6% | 6.6% | ||
EBIT | 118 | 75 | -37% | 149 | 70 | |
EBIT Margin (%) | 6.0% | 4.1% | 8.3% | 3.9% | ||
Diluted EPS | 0.58 | 0.26 | -55% | 0.77 | 0.26 |
Estimate Revisions | ||||||
Sales | FYE 2023 | Old | Change | FYE 2024 | Old | Change |
Net Sales | 7289 | 7279 | 0% | 8525 | 8556 | 0% |
Y/Y Growth (%) | 17% | 17% | 17% | 18% | ||
Design Management | 4175 | 4177 | 0% | 4771 | 4786 | 0% |
Growth y/y (DM) | 19% | 20% | 14% | 15% | ||
EBITA (DM) | 321 | 321 | 0% | 407 | 409 | 0% |
EBITA margin (DM) | 8% | 8% | 0% | 9% | 9% | 0% |
Product Lifecycle Management | 1870 | 1858 | 1% | 1935 | 1951 | -1% |
Growth y/y (PLM) | 18% | 18% | 3% | 5% | ||
EBITA (PLM) | 136 | 135 | 1% | 181 | 183 | -1% |
EBITA margin (PLM) | 7% | 7% | 0% | 9% | 9% | 0% |
Process Management | 1284 | 1284 | 0% | 1348 | 1348 | 0% |
Growth y/y (PM) | 9% | 9% | 5% | 5% | ||
EBITA (PM) | 244 | 244 | 0% | 256 | 256 | 0% |
EBITA margin (PM) | 8% | 8% | 5% | 5% | ||
Earnings | ||||||
EBITA | 642 | 641 | 0% | 853 | 856 | 0% |
EBITA Margin (%) | 8.8% | 8.8% | 10.0% | 10.0% | ||
EBITDA-CAPEX | 566 | 566 | 0% | 755 | 758 | 0% |
EBITDA-CAPEX Margin (%) | 7.8% | 7.8% | 8.9% | 8.9% | ||
EBIT | 411 | 410 | 0% | 600 | 603 | 0% |
EBIT Margin (%) | 5.6% | 5.6% | 7.0% | 7.1% | ||
Diluted EPS | 1.79 | 1.78 | 0% | 3.09 | 3.11 | -1% |
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 Case | Base Case | Bull Case | |
Value per share, SEK | 65 | 100 | 130 |
Sales CAGR | |||
2023 - 2030 | 10% | 11% | 12% |
2030 - 2040 | 6% | 8% | 8% |
Avg EBIT margin | |||
2023 - 2030 | 7% | 8% | 9% |
2030 - 2040 | 7% | 9% | 10% |
Terminal EBIT Margin | 7% | 9% | 10% |
Terminal growth | 2% | 2% | 2% |
WACC | 9% | 9% | 9% |
Source: Redeye Research |
Case
Consolidating VAR/SaaS niches in more markets
Evidence
Strong track record of acquiring, integrating, and improving
Challenge
Dependent on Autodesk and Dassault Systemes
Challenge
Modest organic growth
Valuation
Fair Value SEK 100
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.
Income statement | |||||
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Revenues | 6,225.0 | 7,289.5 | 8,525.2 | 9,549.9 | 10,592.1 |
Cost of Revenue | 2,991.0 | 3,575.9 | 4,092.1 | 4,584.0 | 5,084.2 |
Operating Expenses | 2,424.0 | 2,950.4 | 3,458.0 | 3,837.7 | 4,220.1 |
EBITDA | 810.0 | 763.1 | 975.1 | 1,128.2 | 1,287.8 |
Depreciation | 26.5 | 30.2 | 26.3 | 26.8 | 29.7 |
Amortizations | 201.0 | 230.9 | 252.5 | 265.3 | 297.8 |
EBIT | 527.0 | 411.3 | 600.4 | 740.3 | 864.5 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | -48.0 | -98.1 | -80.2 | -80.2 | -80.2 |
Net Financial Items | 59.0 | 98.1 | 80.2 | 80.2 | 80.2 |
EBT | 490.0 | 313.2 | 520.2 | 660.1 | 784.3 |
Income Tax Expenses | -113.0 | -74.2 | -107.2 | -136.0 | -161.6 |
Net Income | 382.0 | 239.0 | 413.0 | 524.1 | 622.7 |
Balance sheet | |||||
Assets | |||||
Non-current assets | |||||
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Property, Plant and Equipment (Net) | 34.0 | 32.6 | 33.4 | 37.1 | 41.2 |
Goodwill | 2,681.0 | 3,006.0 | 3,342.0 | 3,715.0 | 4,128.9 |
Intangible Assets | 728.0 | 1,021.2 | 1,105.4 | 1,240.7 | 1,387.3 |
Right-of-Use Assets | 195.0 | 228.2 | 228.2 | 228.2 | 228.2 |
Other Non-Current Assets | 55.0 | 59.0 | 59.0 | 59.0 | 59.0 |
Total Non-Current Assets | 3,693.0 | 4,346.9 | 4,768.0 | 5,280.0 | 5,844.7 |
Current assets | |||||
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Receivable | 1,906.0 | 2,116.6 | 2,472.3 | 2,769.5 | 3,071.7 |
Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Cash Equivalents | 600.0 | 1,332.1 | 1,191.0 | 1,027.9 | 876.3 |
Total Current Assets | 2,506.0 | 3,448.7 | 3,663.3 | 3,797.3 | 3,948.0 |
Total Assets | 6,199.0 | 7,795.6 | 8,431.3 | 9,077.3 | 9,792.8 |
Equity and Liabilities | |||||
Equity | |||||
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 2,005.0 | 2,134.0 | 2,475.3 | 2,875.4 | 3,340.7 |
Non-current liabilities | |||||
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Lease Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Long Term Liabilities | 1,398.0 | 2,239.0 | 2,239.0 | 2,239.0 | 2,239.0 |
Total Non-Current Liabilities | 1,398.0 | 2,239.0 | 2,239.0 | 2,239.0 | 2,239.0 |
Current liabilities | |||||
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Short Term Debt | 1,069.0 | 1,671.0 | 1,671.0 | 1,671.0 | 1,671.0 |
Short Term Lease Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Payable | 1,727.0 | 1,751.6 | 2,046.0 | 2,292.0 | 2,542.1 |
Other Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Current Liabilities | 2,796.0 | 3,422.6 | 3,717.0 | 3,963.0 | 4,213.1 |
Total Liabilities and Equity | 6,199.0 | 7,795.6 | 8,431.3 | 9,077.3 | 9,792.8 |
Cash flow | |||||
SEKm | 2022 | 2023e | 2024e | 2025e | 2026e |
Operating Cash Flow | 714.0 | 1,099.9 | 726.4 | 860.8 | 993.9 |
Investing Cash Flow | -69.0 | -333.8 | -700.0 | -804.0 | -892.2 |
Financing Cash Flow | -63.0 | 276.0 | -167.6 | -219.9 | -253.3 |
Disclosures and disclaimers
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