Enea: Cheap on stable cashflows – and with a kicker
Research Update
2024-02-02
07:00
Redeye was impressed by yet another solid quarter from new-old CEO, Anders Lidbeck, who once again beat estimates on mainly profitabity. Enea also provided a new division between its business units, which Redeye believes will help investors in understanding the company and the investment case. On Redeye's rather modest estimates for 2024e, Enea is trading at 7x free cash flow. Redeye believes that not only is this cheap in itself, but that there are several kickers that could surprise on the upside. Redeye raises its estimates and valuation range.
JVK
RJ
Jesper Von Koch
Rasmus Jacobsson
Contents
Investment thesis
Review of Q4 2023
Top line: Both segments above expectations
Gross margin: Sustained improvement in gross margin
Cost base: cost savings of SEK60m annually complete
Outlook: Targets more than 30% EBITDA margin for 2024
Financial position: balance sheet supports extended buyback program
Changes to financial estimates
Fair value range
Quality Rating
Financials
Rating definitions
The team
Download article
The EBITDA margin was 37% for the quarter due to higher sales and gross margins than expected - and the full-year adjusted EBITDA margin came in at 34%, supporting the view that Enea’s target of 35% EBITDA margin is achievable. Cash flow was a weak point in the report, but the main reason is higher working capital due to seasonality - something that will likely reverse in the coming quarters.
Enea stated it will update its reporting for 2024 onwards to reflect better Enea's business. Going forward, Enea will group its business into four areas, which we believe will make Enea much easier to understand. In short, we believe this will enable investors and us to group the business into things similar to the Boston Matrix, i.e., incl. "cash cow" (solid profits but slowly dying), "star" (good growth and profitability), "question marks" (big potential but risky), and "dog" (poorly performing). We believe breaking out the segment will increase transparency and increase investor's confidence in Enea's underlying growth.
Also, Enea has extended its buyback program for a third time (Enea already owns 4% of outstanding shares). The extended program allows Enea to repurchase ordinary shares for up to SEK25m (c2% of shares outstanding at SEK54 per share) to and including 24 April 2024. Thus, we view management as taking decisive steps to realize shareholder value.
The Q4 2023 report adds further evidence of a turnaround story. The cost savings of SEK60m annually is essentially complete. Part of the savings materialize in COGS; thus, we believe Enea can sustain a higher gross margin going forward. Moreover, we have reduced our OPEX estimate by 0-2% for 2024e-2026e due to better-than-expected cost control. Combined changes result in increasing our EBITDA estimates by 18-27% for 2024e-2026e. We increase our fair value range to SEK45-145 with a Base Case of SEK85 from SEK39-123 with a Base Case of SEK75. Considering that we estimate Enea to be trading at 7x FCF for 2024e - and has some upside kickers for substantial growth - we think it is only a matter of time before more investors realize that Enea trades way too cheap.
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Revenues | 959.4 | 912.7 | 896.8 | 969.9 | 1,049.9 |
Revenue Growth | -3.4% | -4.9% | -1.7% | 8.1% | 8.2% |
EBITDA | 292.4 | 218.1 | 273.8 | 308.5 | 358.3 |
EBIT | 117.9 | -499.4 | 112.3 | 133.9 | 169.3 |
EBIT Margin | 12.3% | -54.7% | 12.5% | 13.8% | 16.1% |
Net Income | 203.1 | -589.4 | 70.5 | 87.6 | 115.7 |
EV/Sales | 2.3 | 1.5 | 1.4 | 1.1 | 0.9 |
EV/EBIT | 18.6 | -2.8 | 10.9 | 8.0 | 5.5 |
EV/EBITDA | 7.5 | 6.5 | 4.5 | 3.5 | 2.6 |
Case
Scalable software company with market-leading positions in 5G and cybersecurity - ready for turnaround
Evidence
New-old CEO, Anders Lidbeck, back in the driver's seat - proftiability actions already taken, and growth initiatives are underway
Supportive Analysis
Challenge
Low organic growth in the 'growth leg' and pressure on profitability
Challenge
Uncertainty around the rollout of 5G
Valuation
Depressed share price does not include any market tailwind from 5G - nor that cost cuts themselves will lift proftiability
Net sales revenue was SEK242m, -11% y/y. This was 3% above our estimate of SEK234m. Both segments performed better than expected. Considering that FX effects were more beneficial than we had thought, the underlying performance was in line with our estimates.
EBITDA was SEK88m while adjusting for restructuring costs it reached SEK92m. With investments in intangibles reaching SEK19m, the underlying cash flow (adj. EBITDA-CAPEX) reached SEK73m, well above our estimate of SEK58m. Higher revenue and better gross margins than expected explain the beat.
Enea expects an EBITDA margin above 30% for 2024 and will initiate a new buyback program within the 2023 annual meeting mandate. Overall, the report supports stabilization and the turnaround narrative.
SEKm | Q4'23A | Q4'23E | Last year | Beat/ Miss | y/y change | FX adj. Org. Growth |
Net sales | 242 | 234 | 271 | 3% | -11% | -13% |
- of which Network Solutions | 213 | 207 | 237 | 3% | -10% | -12% |
- of which Operating Systems | 29 | 27 | 34 | 6% | -16% | |
Gross margin | 79% | 76% | 76% | 3pp | 3pp | |
EBITDA | 89 | 77 | 103 | 15% | -14% | |
EBIT | 43 | 35 | 58 | 23% | -25% | |
Network Solutions accounted for 88% of sales in the quarter. Sales decreased by 10% y/y. Currency-adjusted organic growth for the quarter was -12%. Support and maintenance grew y/y while licensing and professional services decreased.
Management will update its reporting starting in 2024 to reflect Enea’s security, networks, and other portfolios. We expect this to improve visibility for the cyber security segment.
Due to the seasonal pattern in Network Solutions, with Q2 typically being bigger than Q1, Q3 bigger than Q2, and Q4 bigger than Q3, we provide a quarterly comparison diagram below.
Source: Enea
Licensing revenues landed at SEK87.9m, down from last year's SEK105.5m. Support & maintenance grew 7% y/y. Sequentially, all segments grew between 2% and 19%, as expected from the seasonal pattern.
The revenue mix of the included parts of Network Solutions can be seen below:
Source: Enea
Sales from Operating Systems continued to decline. Sales came in at SEK28.5m, corresponding to a y/y drop of 16%, or -17% currency adjusted. This continuous drop is expected as customers introduce open-source software for new products. The decline was however smaller than we had anticiated.
Source: Enea
The gross margin landed at 79% (excluding “other operating income”), compared to 75% for the full year 2022 and 76% in the last quarter. Enea has completed its cost savings program of SEK60m annually on a cash basis. Part of the savings affect COGS. Thus, we expect gross margins to be higher going forward.
Source: Enea
The seasonal pattern of license revenues being stronger the farther into the financial year implies that Q1 will have a much higher share of service revenue (with a lower gross margin) than all other quarters, especially compared to Q4. To illustrate the seasonality, see the below diagram for the same figures:
Source: Enea
Reported OPEX, incl. D&A, was SEK147.5m, and “clean” OPEX (excl. D&A) was SEK101.7m. “Other operating income” consists of revaluation of the incentive program and FX-related revaluations of accounts receivable, meaning that we consider this a one-off. Adjusting for the "one-off" write-downs and restructuring costs, EBITDA was SEK92.2m, with an adj. EBITDA margin of 38%, comfortably above the EBITDA target of 35%. According to management, efficiency implementations have improved cash savings to just over SEK60m annually. Thus, we view the restructuring as essentially complete.
Source: Enea
Enea reiterated its financial targets of double-digit sales growth in its focus areas and an EBITDA margin above 35%. The EBITDA margin was 37% in Q4 2023. The full-year EBITDA margin was 24%. EBITDA margin adjusted for non-recurring expenses was 38% in Q4 2023. The full-year adjusted EBITDA margin was 32%. While Enea expects growth to be constrained by customers’ willingness to invest, it expects to achieve strong cash flow and an EBITDA margin above 30% for 2024.
Total debt decreased SEK9m sequentially while cash decreased by SEK71m. Thus, net debt increased by SEK62m sequentially. The main reason is higher working capital and cash outlay for buybacks. Working capital increased due to seasonality and increased accounts receivables in the quarter.
Enea has extended its buyback program for a third time. The extended program allows Enea to repurchase ordinary shares for up to SEK25m but not more than 10% of the shares outstanding for the period up to and including 24 April 2024. This translates to about 2% of the shares outstanding at the current share price.
SEKm | 2021 | 2022 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | 2023 | 2024E | 2025E | 2026E |
Total net sales | 994 | 959 | 248 | 208 | 216 | 242 | 913 | |||
New | 897 | 970 | 1050 | |||||||
Old | 897 | 970 | 1050 | |||||||
Change | 0% | 0% | 0% | |||||||
Gross margin | 79% | 75% | 80% | 70% | 76% | 79% | 76% | |||
New | 77% | 77% | 78% | |||||||
Old | 75% | 75% | 76% | |||||||
Change | 3% | 3% | 3% | |||||||
OPEX | 434 | 463 | 109 | 191 | 101 | 103 | 501 | |||
New | 419 | 440 | 463 | |||||||
Old | 417 | 452 | 489 | |||||||
Change | 0% | -3% | -5% | |||||||
EBITDA | 375 | 292 | 94 | -36 | 68 | 89 | 218 | |||
New | 274 | 308 | 358 | |||||||
Old | 239 | 258 | 41 | |||||||
Change | 14% | 20% | 24% | |||||||
EBIT | 214 | 118 | 47 | -606 | 16 | 43 | -499 | |||
New | 112 | 134 | 169 | |||||||
Old | 69 | 88 | 119 | |||||||
Change | 62% | 53% | 42% | |||||||
EBIT (%) | 22% | 12% | 19% | -292% | 7% | 18% | -55% | |||
New | 13% | 14% | 16% | |||||||
Old | 8% | 9% | 11% | |||||||
Change | 5% | 5% | 5% |
SEKm | 2021 | 2022 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | 2023 | 2024E | 2025E | 2026E |
Network Solutions | 727 | 802 | 164 | 182 | 193 | 213 | 751 | |||
New | 804 | 885 | 973 | |||||||
Old | 804 | 885 | 211 | |||||||
Change | 0% | 0% | 0% | |||||||
Operating Systems | 137 | 126 | 84 | 26 | 23 | 29 | 162 | |||
New | 92 | 85 | 77 | |||||||
Old | 92 | 85 | 17 | |||||||
Change | 0% | 0% | 0% |
SEKm | 2021 | 2022 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | 2023 | 2024E | 2025E | 2026E |
Net sales | 994 | 959 | 248 | 208 | 216 | 242 | 913 | 897 | 970 | 1,050 |
- Network Solutions | 727 | 802 | 164 | 182 | 193 | 213 | 751 | 804 | 885 | 973 |
- Operating Systems | 137 | 126 | 84 | 26 | 23 | 29 | 162 | 92 | 85 | 77 |
EBITDA | 375 | 292 | 94 | -36 | 68 | 89 | 218 | 274 | 308 | 358 |
EBIT | 214 | 118 | 47 | -606 | 16 | 43 | -499 | 112 | 134 | 169 |
EPS (SEK) | 9.24 | 9.29 | 0.47 | -28.4 | 0.35 | 0.60 | -27.67 | 3.31 | 4.11 | 5.43 |
EBITDA - CAPEX | 248 | 164 | 64 | -57 | 50 | 70 | 129 | 163 | 189 | 229 |
Growth (%) | 7% | -3% | 2% | -4% | -6% | -11% | -5% | -2% | 8% | 8% |
Gross margin | 79% | 75% | 80% | 70% | 76% | 79% | 76% | 77% | 77% | 78% |
EBITDA margin (%) | 38% | 30% | 38% | -17% | 32% | 37% | 24% | 31% | 32% | 34% |
EBIT margin (%) | 22% | 12% | 19% | -292% | 7% | 18% | -55% | 13% | 14% | 16% |
EBITDA-CAPEX margin (%) | 25% | 17% | 26% | -28% | 23% | 29% | 14% | 18% | 19% | 22% |
Net income margin (%) | 20% | 11% | 4% | -299% | 4% | 5% | -65% | 8% | 9% | 11% |
Assumptions, fair value range | |||
Bear Case | Base case | Bull case | |
Value per share, SEK | 45 | 85 | 145 |
CAGR 2022-2027 per segment | |||
Network Solutions | 3% | 5% | 7% |
Operating Systems | -13% | -11% | -9% |
Total | 1% | 3% | 5% |
Total sales 2027 | 1,043 | 1,211 | 1,401 |
EBIT margin 2027 | 13% | 16% | 21% |
Avg EBIT margin 2023-2027 | 12% | 15% | 19% |
Terminal EBIT margin | 9% | 16% | 21% |
People: 4
The Board has extensive experience in telecom and software. The interim CEO, Anders Lidbeck, led Enea in the years between 2011 to 2019 - making the company being viewed as highly qualitative. Poor operatonal execution between 2020 and the first half of 2023 then caused Enea's board of directors (led by Mr. Lidbeck) to take firm action - leading to dismissing the old CEO and letting Lidbeck stepping in once again. We think highly of Lidbeck's excecution skills.
Per Lindberg, Enea's main owner (34% of total shares), has a deep understanding of the telecom industry. However, Management and the Board do not own enough shares as they together do not even control 1% of the company. On the top 10 owners, we find several reputable institutions, though. Enea has since 2016 made approximately one acquisition per year. While Enea has paid quite hefty valuation multiples, the growth rate since these acquisitions has been in close to non-existing. This puts a question mark on capital allocation skills.
Business: 4
The markets for RTOS as well as DPI, video optimization, and policy and access control, are mirroring the strong growth of data traffic from 5G and the increased number of connected devices. While Network Data Layer holds significant potential, this market is awaiting the rollout of 5G Core networks. Enea is the number one player in its niche telecom markets: RTOS, DPI, and mobile video.
Enea has a solid breadth of its producs portfolio of ten different products, and serving more than 100 customers. Through the acquisitions of Qosmos, Openwave, Atos, Aptilo and AdaptiveMobile Security, Enea has market-leading positions in its various niches in Telecom and Cybersecurity.
While Enea states that more than 50% of its revenue base is recurring, we find its predictability to be low.
Financials: 3
For the first time in many years, the trailing-12-month EBIT margin does not exceed Enea's 20% target. While Enea has gone through a tough transition period, moving from Operating Systems to Network Solution, we are not impressed by Enea's organic growth. Since 2016, we assess this to have been around 5%. Also, the company's revenue base has become bumpy and unpredictable due to a lower share of recurring license revenues. For a higher rating, we need a clearer way towards organic growth in the high single digits, at least.
Income statement | |||||
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Revenues | 959.4 | 912.7 | 896.8 | 969.9 | 1,049.9 |
Cost of Revenue | 241.6 | 215.0 | 204.5 | 221.2 | 228.9 |
Operating Expenses | 425.4 | 479.6 | 418.6 | 440.2 | 462.7 |
EBITDA | 292.4 | 218.1 | 273.8 | 308.5 | 358.3 |
Depreciation | 12.4 | 14.0 | 17.9 | 19.4 | 21.0 |
Amortizations | 146.8 | 690.1 | 143.5 | 155.2 | 168.0 |
EBIT | 117.9 | -499.4 | 112.3 | 133.9 | 169.3 |
Shares in Associates | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Expenses | 31.7 | 67.8 | 23.5 | 23.5 | 23.5 |
Net Financial Items | -17.3 | -67.8 | -23.5 | -23.5 | -23.5 |
EBT | 100.6 | -567.2 | 88.8 | 110.4 | 145.7 |
Income Tax Expenses | -7.4 | 22.2 | 18.3 | 22.7 | 30.0 |
Net Income | 203.1 | -589.4 | 70.5 | 87.6 | 115.7 |
Balance sheet | |||||
Assets | |||||
Non-current assets | |||||
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Property, Plant and Equipment (Net) | 21.5 | 18.5 | 18.5 | 18.5 | 18.5 |
Goodwill | 1,737.1 | 1,304.2 | 1,304.2 | 1,304.2 | 1,304.2 |
Intangible Assets | 719.6 | 540.4 | 507.3 | 471.5 | 432.7 |
Right-of-Use Assets | 37.1 | 38.4 | 38.4 | 38.4 | 38.4 |
Other Non-Current Assets | 25.9 | 15.3 | 15.3 | 15.3 | 15.3 |
Total Non-Current Assets | 2,541.3 | 1,916.8 | 1,883.7 | 1,847.9 | 1,809.1 |
Current assets | |||||
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Receivable | 545.4 | 402.5 | 493.3 | 484.9 | 524.9 |
Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Cash Equivalents | 231.3 | 261.8 | 369.4 | 523.0 | 661.5 |
Total Current Assets | 776.7 | 664.3 | 862.6 | 1,008.0 | 1,186.4 |
Total Assets | 3,318.0 | 2,581.1 | 2,746.3 | 2,855.9 | 2,995.6 |
Equity and Liabilities | |||||
Equity | |||||
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 2,295.7 | 1,683.7 | 1,754.2 | 1,841.8 | 1,957.5 |
Non-current liabilities | |||||
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Long Term Debt | 543.2 | 470.9 | 470.9 | 470.9 | 470.9 |
Long Term Lease Liabilities | 23.4 | 22.3 | 22.3 | 22.3 | 22.3 |
Other Long Term Liabilities | 135.2 | 110.4 | 110.4 | 110.4 | 110.4 |
Total Non-Current Liabilities | 701.8 | 603.6 | 603.6 | 603.6 | 603.6 |
Current liabilities | |||||
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Short Term Debt | 6.6 | 276.5 | 269.1 | 291.0 | 315.0 |
Short Term Lease Liabilities | 14.5 | 17.3 | 17.3 | 17.3 | 17.3 |
Accounts Payable | 21.6 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 277.7 | 0.00 | 102.2 | 102.2 | 102.2 |
Total Current Liabilities | 320.4 | 293.8 | 388.6 | 410.5 | 434.5 |
Total Liabilities and Equity | 3,318.0 | 2,581.1 | 2,746.3 | 2,855.9 | 2,995.6 |
Cash flow | |||||
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Operating Cash Flow | 253.0 | 146.1 | 235.9 | 292.5 | 288.7 |
Investing Cash Flow | -128.8 | -102.9 | -128.3 | -138.8 | -150.2 |
Financing Cash Flow | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Disclosures and disclaimers
Contents
Investment thesis
Review of Q4 2023
Top line: Both segments above expectations
Gross margin: Sustained improvement in gross margin
Cost base: cost savings of SEK60m annually complete
Outlook: Targets more than 30% EBITDA margin for 2024
Financial position: balance sheet supports extended buyback program
Changes to financial estimates
Fair value range
Quality Rating
Financials
Rating definitions
The team
Download article