SSH Communications Security: Grinding on

Research Update

2024-02-23

07:25

Redeye provides an update following the Q4 report. Sales increased for the full year by 5% YoY, with a EBITDA margin of 9%. In Q4, sales came in lower than our estimate and we reduce the growth rate somewhat for the full year to 19% (21%) with a EBITDA margin of 9% (15%).

FR

Fredrik Reuterhäll

Contents

Q4 2023

Net sales TTM

Regions

Products

Financial forecast 2024E - 2026E

Customers are still hesitant to pull the trigger

Financial forecast

Valuation

Peer table

Final take

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Soft topline but still profitable growth

Sales came in at EUR5.5m, a y/y decline of -5.7%. Our estimate was EUR6.6m. Subscription sales came in at EUR 2.9m, License Sales were EUR0.4m, and Maintenance sales EUR1.9m. Subscription ARR was EUR11.5m, growing 16% (25%) y/y, and recurring revenue (ARR) mounted to EUR19.3m, growing 5% (10%) y/y. ARR lost some EUR100k in the quarter due to a larger customer discontinuation and negative currency effect.

Trimming expectations for 2024

Redeye will reduce sales projected for 2024 by 7% and expects net sales of EUR24 (26m). Still, we anticipate SSH will continue to grow profitably, and we believe the scaling effect will materialise when the "sweet-spot-order", around UDS250k, inflow starts to kick in. Whether this will happen in H1 2024 or later is very hard to tell. We will lower the EBITDA to EUR2.2m (EUR3.8m) for 2024. This translates into an EBITDA margin of 9%.

Valuation

We argue SSH should be seen as a stable company within the cybersecurity area with a robust subscription revenue model growing profitably. Our new Base Case is EUR1.8 (1.9) per share, with a Bear Case of EUR1 (1.2) and a Bull Case of EUR3.4 (3.6). The stock is trading at EV/Revenue of 2.3x next year. We argue SSH should be seen as a stable company within the cybersecurity area with a robust subscription revenue model growing profitably.

Key financials

SEKm20232024e2025e2026e
Net Sales20.424.429.936.4
Revenue Growth6.0%19.5%22.5%21.7%
EBITDA1.82.13.64.9
EBITDA Margin8.9%8.5%12.1%13.5%
EV/EBITDA29.127.315.511.1
EV/Revenue2.62.31.91.5

Q4 2023

SSH Communications Security Q4’23 sales were lower than our estimates. Net sales declined by -5% in the quarter and came in at EUR5.5m vs. our estimated EUR6.6m. Subscriptions ARR grew by 16% (25%) to EUR11.5m. EBITDA in the quarter was EUR0.5m, a margin of 9%.

SSH Communications Security: Actual vs Estimate (MSEK)
Q4'23AQ4'23EDiff vs Est.
Net sales5.56.6-17%
Subscriptions2.93.7-22%
Licenses0.40.7-43%
Maintenance1.92.2-14%
COGS00.10%
Gross Profit5.46.6-18%
Total opex-6-5.8-1%
EBITDA0.50.8-34%
Gross Profit Margin (%)98%100%-1pp
EBITDA Margin (%)9%12%-2pp
Basic EPS-0.020.0-3.0

Management attributed the overall miss to two key factors. Firstly, some invoices were deferred to Q1 2024 and will be acknowledged in the upcoming quarter. Additionally, a significant customer's subscription is currently without renewal. Moreover, the transition of licensing customers to subscriptions revealed a gap in the process, resulting in a year-over-year decline in licensing by 42%. Recurring revenue, ARR came in at EUR19.3m in Q4’23, down by EUR100k.

For the full year, SSH managed to generate EUR3.2m in operating cash flow and at the cash level is EUR3.7m. During the year the final instalment of the Deltagon acquisition of EUR1.7m will be paid. On a direct question on the call, management said it could pay the balance with cash at hand.

Net sales TTM

Trailing 12-month sales (TTM) came in at EUR20.4m, compared to EUR20.7m in Q3'23. TTM is growing 6% y/y. Historically, Q4 has been the strongest quarter, but as a larger part of the revenue is subscription-based, the calendar effect is diminishing. In our last update, we projected a run rate of 13% in Q4'23E, but the quarter growth rate of 6% came in short of our expectations. Going forward, a pick-up in the sales momentum should be expected. Redeye´s new target is for the Net sales TTM to reach 19% (y/y) at the end of 2024.

Net sales TTM

Recurring revenues

Subscription ARR was EUR11.5m, growing 16% (25%) y/y, and recurring revenue (ARR) mounted to EUR19.3m, growing 5% (10%) y/y. ARR lost some EUR100k in the quarter. Overall, the churn for SSH's products is low, but there will be customers leaving.

Recurring revenues (subscriptions and maintenance) accounted for 87% of total revenues, an increase from 93% in Q3’22.

Subscription

Subscription sales came in at EUR2.9m, growing 16% (33%) y/y, below our estimates of EUR3.7m. SSH clearly shows it manages to increase its subscription revenue model to be the primary type of its sale. Back in Q1'21, Subscriptions were 7.6% of revenue compared to 56% in this quarter.

Licences and maintenance

In the current quarter, License sales amounted to EUR0.4mn, compared to EUR1.1m in Q4'22. Some customers hesitate to go from a license holder to a subscription-based contract. We find it quite odd because, with a subscription model, all updates and new versions will be pushed out to the customers when needed. Is there any contract that is not a subscription these days? Over time, we believe the subscription model will be the golden standard.

Maintenance sales came in at EUR1.9m vs our estimate of EUR2,2m, Y/Y decline of -9.5%.

Key financials

Quarterly sales per segment

TTM sales per segment

Regions

During the quarter, EMEA, which accounts for around 53% (55%) of SSH's revenues this quarter, saw a -22% y/y decline. The Americas experienced a 22% increase, while APAC grew 33%.

Products

PrivX

Year to date PrivX grew 29% (23%). The ongoing focus on increasing deal sizes is still the main focus, and management continues to highlight the importance of focusing on a land-and-expand strategy and securing sweet spot orders of around USD250k. Customers continue to have problems funding new projects, according to the management. We understand it is frustrating for both investors and management the push is not coming. With the new Secure Collaboration 2024 just launched, where Priv-X is the core product, we believe Priv-X will benefit from the bundle offer and continue to grow at a high rate.

PrixX is also an important bolt-on product for Microsoft Entra as it seamlessly integrates with MS Entra ID, providing comprehensive access management to critical targets for privileged users. This solution prioritizes a seamless user experience with features such as biometric authentication, single sign-on (SSO), and passwordless access. HERE is a short video presentation of how MS Entra and PrivX are working together.

Secure Collaboration 2024

Announced in November 2023 the Secure Collaboration 2024 is now rolling out to customers. The product is highly scalable with 95% gross margin. The question is how fast management will be able to ramp up sales going forward. We believe we should see some real progress in H2 2024.

Financial forecast 2024E - 2026E

Customers are still hesitant to pull the trigger

As we wrote in our last update after the Q3 report, demand is high, but customers are still waiting, delaying the investment decision. Currently, several companies are announcing personnel lay-off rounds and cost-cutting programs. Therefore, companies seem more hesitant to place orders despite a demand for SSHs products.

Some customers already decided on SSH products but are pushing forward the actual placing of the order. However, because of the importance and flexibility of SSHs products, some customers start and implement a smaller part of the whole order or a pilot project to ramp it up over time. However, it is important to note that there are no larger cancellations in the order book.

It was announced on 14 February SSH received an order of EUR1.8m to be delivered and recognized during 2024.

Financial forecast

We are making changes for the sales downward by 7% for 2024 following the quarter report. Redeye expects net sales of EUR24 (EUR26m). The EUR1.8m order announced February 14 will mitigate part of our lower growth adjustments. Still, we anticipate SSH will continue to grow with profitability, and we believe the scaling effect will materialise when the "sweet-spot-order" inflow starts to kick in. Whether this will happen in H1 2024 or later is very hard to tell. We lower the EBITDA to EUR2.21m (EUR3.8m) for 2024 as we anticipate slightly higher R&D, sales, and marketing costs. This translates into an EBITDA margin of 9%.

SSH Communications Security: Changes vs previous estimates (MEUR)
20232024Q12024Q22024Q32024Q4202420252026
Net sales20
New5.75.76.16.8243036
Old5.85.96.38.1263238
Change-1%-3%-3%-19%-7%-6%-6%
EBITDA1.8
New0.40.40.80.52.13.64.9
Margin (%)9%7%6%14%8%9%12%14%
Old0.90.90.91.23.96.17.3
Margin (%)15%15%15%15%15%19%19%
Change-8pp-9pp-1pp-7pp-6pp-7pp-5pp
Source: Redeye Research
SSH Communications Security: Financial Forecast (MEUR)
20232024Q12024Q22024Q32024Q4202420252026
Net sales205.75.76.16.8243036
Gross Profit205.75.76.16.7243036
EBITDA20.40.40.80.52.13.64.9
EBIT-1.6-0.5-0.5-0.1-0.5-1.6-0.30.9
Basic EPS-0.05-0.01-0.010.00-0.01-0.03-0.010.01
Revenue Growth6%19%17%18%23%19%23%22%
Gross Profit Margin (%)100%100%100%100%100%100%100%100%
EBITDA Margin (%)9%7%6%14%8%9%12%14%
EBIT Margin (%)-8%-8%-9%-1%-7%-6%-1%3%
Net Income Margin (%)-9%-7%-7%-2%-7%-6%-1%2%
Source: Redeye Research

Valuation

On the back of the report, we adjusted our base case downward by -7% . Our new Base Case is EUR1.8 (1.9) per share, with a Bear case of EUR 1 (1.2) and Bull Case of EUR3.4 (3.6).

SSH Communications Security: Fair value range
EURBear CaseBase CaseBull Case
Value per share1.01.83.4
Revenue CAGR 2025-20399%12%15%
Revenue CAGR 2025-202914%20%24%
Growth Terminal3%3%3%
EBITDA-margin 2025-203912%16%19%
EBIT-margin 2025-20397%12%13%
Source: Redeye Research

Peer table

SSH trades at 1.9x EV/S 2025E, in line with its Nordic peers. We argue that SSH Communications Security has the most stable and predictable revenue stream compared to its peers.

EVEV/SEV/EBITDASales CAGRAvg EBITDAm
Company nameEURm2023202420252023202420252021-242022-24
Nordic Cybersec
Napatech A/S1375.54.23.1neg>10019.57%4%
Advenica AB321.92.01.8neg2334454%-4%
Clavister Holding AB352.11.81.6168613%20%
Cyber Security 1 AB220.40.30.3nanana22%na
SSH Communications Security Oyj572.62.31.929271615%9%
Average572.52.11.722892222%7%
Median352.12.01.822271815%7%
Source: Factset & Redeye Reserach

Final take

Ongoing geopolitical risks remain a global concern, and we expect SSH to capitalize on these challenges in the future. However, it will take a longer time than we anticipated to ramp up sales.

SSH's estimated EV/Sales in 2024e is 2.3x, and the average for its Nordic peers is 1.7x times. It's worth noting that SSH is growing with profitability while several peers continuously make losses and need to raise cash through capital increases.

The reaction in the stock following the Q4 report was very harsh, and the stock closed down -19% to EUR1.47. We argue SSH should be seen as a stable company within the cybersecurity area with a robust subscription revenue model growing profitably.

Investment thesis

Case

Profitable growth with subscription based business model

SSH Communications Security offers a broad range of cybersecurity products. After seeing sales decline in 2019 and 2020, SSH has strategically repositioned itself as a growth prospect. In 2021, SSH grew sales by 42%. Among other things, it has appointed a new CEO, launched a new strategy – where a prioritized area is transitioning all product families to a subscription model. These actions have borne fruit – sales rose by 21% in 2022, with EBITDA margin of 14%. We forecast a 2025e–2029e sales CAGR of 20% and an average EBITDA margin of 16% between 2025e–2039e. This will primarily be driven by (1) scaling current deployments with existing customers, (2) engaging in cross-selling to the installed base, and (3) winning additional high-value contracts with partners.

Evidence

Certifications and acquisitions

PrivX is a key product in the Secure Access and Secret Management category of SSH's Zero Trust solution portfolio. In November 2023, SSH expanded its offerings with the introduction of Secure Messaging, a new addition to the Secure Business platform. This modern, real-time messaging solution enhances SSH's Zero Trust Suite by providing robust, secure communication capabilities. Additionally, the Secure File Transfer & Encryption family, featuring the reputable Tectia and NQX technologies, forms a part of SSH's trusted solutions. SSH continues to innovate and expand its range of products in the cybersecurity domain. the Zero Trust Suite offered by SSH.

Supportive Analysis

According to Quince Market Insights, cybersecurity will grow at a 13% CAGR in the years ahead (2020-2028e). The secular trends underpinning this growth include (a) the shift to the cloud, (b) increased focus on digital transformation initiatives in the wake of the coronavirus pandemic, (c) material security vulnerabilities due to increasingly complex hybrid IT environments, and (d) heavier governance and regulatory requirements.

Challenge

Competition

The rapid cybersecurity market growth (particularly in the pockets where SSH has a meaningful presence) attracts competitors. Moreover, the shift to cloud infrastructures brings adjacent markets closer – for instance, (1) Privileged Access Management and (2) Identity and Access Management. This means heightened competition from small innovative players and leading vendors in adjacent markets.

Challenge

Foreign government contracts

We assess that SSH is in pole-position to win significant government contracts in Finland. However, this is more challenging abroad – most countries have domestic vendors and local certifications/regulations. We understand that a Finnish NATO membership would facilitate government contracts abroad (at least to member countries).

Valuation

Growth outlook justifies high near-term multiples

Our DCF analysis indicates a base case of EUR1.8 per share (bull: EUR3.4; bear: EUR1) based on a 34% sales CAGR during our forecast period (2024e–2029e) with EBITDA margin reaching 12% 2025E . Our base case translates into EV/Sales and EV/EBITDA multiples of about 1.9x and 16x in 2025e, respectively.

Quality Rating

People: 4

The current CEO was appointed in 2020, which means the senior management has not been together too long. However, it has demonstrated serious execution capabilities, manifested in the Deltagon acquisition and meeting all financial targets in FY2021. Moreover, we believe the management thinks independently, best reflected in recent technology investments that have proven successful, like zero trust and post-quantum safe. There is, in our opinion, a well-defined strategy to grow organically for many years. Also, we appreciate Accendo's controlling ownership (defined as >20% of the capital), which we regard as a long-term commitment. We would consider improving this rating should the management's insider ownership increase.

Business: 3

Positives include (1) a high share of recurring sales (77% in 2021) derived from subscriptions and maintenance, (2) an asset-light software-based business, (3) a long runway for growth considering fast underlying growth in the cybersecurity market, (4) a strong value proposition and solving a genuine customer need, (5) clear competitive moats in terms of high switching costs and meaningful intangible assets, and (6) a large installed base of 5,000+ customers which creates up and cross-selling opportunities. 

 

Negatives include (1) a fast-changing market which requires significant continuous investments to stay ahead of competitors, (2) many competitors entering the market, both new entrants and established firms in adjacent segments, and (3) regulatory risks which could hurt the company's odds of winning major contracts outside its domestic market.

 

Financials: 2

The rating's retrospective nature results in a score of 2. The company has seen declining sales and negative earnings in recent years. However, the trend broke in 2021, and sales rose 42%. We expect to see high annual growth in sales and EPS in the near term, far above the underlying market of c.12%. The company does not need to raise capital to become cash flow positive sustainably. Finally, we appreciate the company's high gross margins (95%+), which confirms its business's scalability.

Financials

Income statement
SEKm202220232024e2025e2026e
Revenues19.320.424.429.936.4
Cost of Revenue0.120.100.120.150.18
Operating Expenses17.918.522.226.131.3
EBITDA1.21.82.13.64.9
Depreciation0.000.000.000.000.00
Amortizations3.13.43.73.94.0
EBIT-1.9-1.6-1.6-0.280.91
Shares in Associates0.000.000.000.000.00
Interest Expenses0.560.600.600.600.60
Net Financial Items-0.24-0.30-0.20-0.20-0.20
EBT-2.1-1.9-1.8-0.480.71
Income Tax Expenses-0.090.00-0.37-0.100.15
Net Income-2.6-1.9-1.4-0.380.56
Balance sheet
Assets
Non-current assets
SEKm202220232024e2025e2026e
Property, Plant and Equipment (Net)0.300.301.83.65.7
Goodwill8.321.121.121.121.1
Intangible Assets13.20.00-2.7-5.4-7.9
Right-of-Use Assets0.901.21.21.21.2
Other Non-Current Assets0.000.000.000.000.00
Total Non-Current Assets22.722.621.420.520.1
Current assets
SEKm202220232024e2025e2026e
Inventories0.300.400.240.300.36
Accounts Receivable9.44.75.66.98.4
Other Current Assets0.001.50.000.000.00
Cash Equivalents5.72.24.25.16.4
Total Current Assets15.48.810.112.215.1
Total Assets38.131.431.532.735.2
Equity and Liabilities
Equity
SEKm202220232024e2025e2026e
Non Controlling Interest6.06.46.46.46.4
Shareholder's Equity5.22.81.30.961.5
Non-current liabilities
SEKm202220232024e2025e2026e
Long Term Debt0.000.740.740.740.74
Long Term Lease Liabilities0.500.740.740.740.74
Other Long Term Liabilities7.73.63.63.63.6
Total Non-Current Liabilities8.25.15.15.15.1
Current liabilities
SEKm202220232024e2025e2026e
Short Term Debt0.500.450.450.450.45
Short Term Lease Liabilities0.400.450.450.450.45
Accounts Payable7.35.97.39.010.9
Other Current Liabilities10.510.510.510.510.5
Total Current Liabilities18.717.218.720.322.3
Total Liabilities and Equity38.131.431.532.835.3
Cash flow
SEKm202220232024e2025e2026e
Operating Cash Flow-2.83.24.53.84.9
Investing Cash Flow-2.5-2.6-2.4-3.0-3.6
Financing Cash Flow0.000.000.000.000.00

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Q4 2023

Net sales TTM

Regions

Products

Financial forecast 2024E - 2026E

Customers are still hesitant to pull the trigger

Financial forecast

Valuation

Peer table

Final take

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article