Enea: Turning the corner on organic growth

Research Update

2024-04-26

07:00

Redeye states that Q1 beat estimates across the board. Importantly, the beat was related to Enea's focus areas, Network and Security, while the unimportant Operating Systems came in below estimates. After a long period of zero or negative organic growth, Enea showed c10% y/y growth for its core segments, and c5% total organic growth if adjusting for last year's one-off income in Operating Systems. This is an important milestone - and key to fuel the share price. Following the strong report, Redeye raises its estimates and fair value range.

JVK

RJ

Jesper Von Koch

Rasmus Jacobsson

Contents

First quarter of year-over-year growth in several years

Top line: First quarter disclosing security sales

Security: 9% y/y growth

Operating Systems: Sharp decline due to one-off income last year

Gross margin: Solid despite lack of license income

Cost base: Cost savings of SEK60m realized

Outlook: Closing in on targets

Financial position: balance sheet support buybacks

Changes to financial estimates

Fair value range

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

First quarter of organic growth since 2021

Total revenue was SEK 200m, -19% y/y but +5% y/y, excluding the one-off income from last year within the Operating Systems segment. Thus, the first quarter with underlying organic growth since 2021. Higher sales and lower OPEX than expected resulted in EBIT above our estimates. Gross margins were also solid, considering no high-margin license income in the quarter. Q1 2024 was the first quarter with the Security segment separated. The segment represents about 50% of the previous Network Solutions and showed a growth rate of 9% y/y, whereas the remaining Network segment grew by 10%.

Strong cash flow allows for an extended buyback program

Enea had strong cash generation (CFFO SEK120m), partly due to changes in working capital (SEK61m). Hence, the net debt / EBITDA was reduced to 0.7x from 1.6x in Q4 2023. Enea has extended its buyback program for a fourth time (Enea already owns over 5% of outstanding shares). The extended program allows Enea to repurchase ordinary shares for up to SEK10m (c1% of shares outstanding at SEK51 per share) until 6 May 2024. The extended share repurchase authorization adds support for the share.

Base Case raised from SEK85 to SEK90

We increased our net sales estimate by c1% for 2024-2026e. Additionally, we reduced our OPEX estimate by 2-5% for 2024-2026e based on better-than-expected cost control. Consequently, we increased our EBITDA estimate by 4-10% for 2024-2026e. As a result, Base Case is raised from SEK85 to SEK90 and Bull Case from SEK145 to SEK150. However, our Bear Case remains at SEK45. Our Base Case implies an EV/EBITDA of 6.2x, an EV/EBIT of 13.5x, and a P/E of 19.5x on 2024e. However, P/E and EBIT multiples hide the cheapness of Enea since D&A is approximately twice as high as CAPEX.

Key financials

SEKm202220232024e2025e2026e
Revenues959.4830.6897.2963.41,044.1
Revenue Growth-3.4%-13.4%8.0%7.4%8.4%
EBITDA292.4136.0310.9315.9352.8
EBIT117.9-581.5140.6145.9182.8
EBIT Margin12.3%-70.0%15.7%15.1%17.5%
Net Income203.1-671.590.097.194.3
EV/Sales2.31.70.90.60.4
EV/EBIT18.6-2.45.54.22.5

First quarter of year-over-year growth in several years

The quarterly figures came in above Redeye’s estimates on net sales and, importantly, showed growth y/y, adjusting for one-off income in the comparison period for Operating Systems. Likewise, EBIT was above our estimates due to higher sales and lower OPEX than expected. Gross margins were also solid, considering no high-margin license income in the quarter.

Outcome vs estimates

Enea: Outcome vs Estimates
SEKmQ1'24AQ1'24ELast yearBeat/ Missy/y changeFX adj. Org. Growth
Net sales2001932484%-19%-18%
- of which Network9117082-47%10%
- of which Operating Systems202384-11%-76%
- of which Security890820%9%
Gross margin76%75%80%1pp-4pp
EBITDA58459429%-39%

Top line: First quarter disclosing security sales

Network: 10% growth y/y

Network accounted for 45% of sales in the quarter due to the recent separation of Enea's Security segment from Network Solutions. Sales grew by 10% y/y. As we did not have separate Security estimates, we combined the Security and Network segments, which showed a 6% beat against our estimates.

Due to the seasonal pattern in Network Solutions (Network + Security), with Q2 typically bigger than Q1, Q3 bigger than Q2, and Q4 bigger than Q3, we provide a quarterly comparison diagram below.

Enea: Network Solutions

Source: Enea

Network: Growth from Licenses and Professional Services

Support and maintenance declined slightly year over year, while license income and processional services grew over the same period. As previously stated, Network's revenue mix is much less steady than that of Operating Systems' steady flow of royalty fees.

Security: 9% y/y growth

Q1 2024 is the first quarter with the Security segment separated. It comprised about 50% of the previous Network Solutions and had sales of SEK89.2m in the quarter. Thus, it is roughly the same size as the new Network segment, or 45% of total revenues each. Compared to the previous period, the Security segment showed a 9% growth y/y.

Operating Systems: Sharp decline due to one-off income last year

Sales from Operating Systems continued to decline. Sales came in at SEK20m, corresponding to a 76% drop year over year. The sharp decline is due to a SEK54m one-off income in the comparison quarter. Also, last year's Q1 included SEK7m revenues from the same customer from the quarter before. As such, excluding this customer, revenues declined from SEK23m to SEK20m. The continuous decline is expected as customers introduce open-source software for new products.

Enea: Operating Systems

Source: Enea

Gross margin: Solid despite lack of license income

Gross margin landed on 76% (excluding “other operating income”), compared to 74% for full-year 2023 and 80% in Q4 2023 and Q1 2023. We view the gross margin as solid as there was no high-margin license income in the period.

Enea: Gross margin

Source: Enea

The seasonal pattern of stronger license revenues further 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. Considering that Q1 is seasonally weak for the gross margin, 76% should be considered strong. To illustrate the seasonality, see the diagram below for the same figures:

Enea: Quarterly y/y comparison of gross margin

Source: Enea

Cost base: Cost savings of SEK60m realized

Reported OPEX, incl. D&A, was SEK178m, and “clean” OPEX (excl. D&A) was SEK136m. “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. OPEX, excl. D&A declined sequentially by SEK13m (8.5%), or SEK14m (9%) compared to last year. According to Enea, its cost base going into 2024 has been reduced by SEK60m, as previously communicated in its cost-savings measures. The underlying total cost base was SEK118m.

Enea: Cost base

Source: Enea

Outlook: Closing in on targets

Enea reiterated its financial targets of double-digit sales growth in its focus areas and an EBITDA margin above 35%. The outlook of "above 30% EBITDA margin" for FY 2024 was also reiterated. The EBITDA margin was 29% in Q1 2024. While this is below Enea's target of 35%, it should be considered strong in the seasonally weak Q1. The Security and Network segments showed sales growth of 9, and 10%, respectively. Thus, it is already approaching Enea's target of double-digit sales growth.

Financial position: balance sheet support buybacks

Net debt/EBITDA at 0.7x

Net debt decreased by SEK76m sequentially due to the strong cash flow (change in cash) of SEK51m, mainly driven by working capital movements of SEK61m. Net debt/EBITDA stands at 0.7x versus 1.6x in Q4 2023.

Capital allocation: Buybacks of SEK10m authorized - and M&A once again on the table

Enea is authorized to repurchase shares worth SEK10m until its annual general meeting, scheduled for 6 May 2024. Based on the share price of SEK51, the buyback authorization translates to about 1% of Enea's outstanding shares.

After a period of internal focus with cost savings and internal culture, we think Enea now appears to consider growing through M&A once again. While the company states that it aims to be debt free, this will likely be reached in just more than a year. As such, the CEO stated that M&A is becoming interesting again - because the current size is considered "subscale". Mr. Lidbeck commented that revenues of USD250m, i.e. +c150% from today, would be more optimal.

Changes to financial estimates

  • Raising estimate for the combined Network and Security segments between 1-3% for 2024-2026e.
  • We reduced our Operating System between 5-17% for 2024-2026e.
  • We lower our OPEX estimates by between 2-5%, resulting in a higher EBIT margin

Estimate changes

SEKm20212022Q1 23Q2 23Q3 23Q4 232023Q1 24Q2 24EQ3 24EQ4 24E2024E2025E2026E
Total net sales993.5959.4248208216242831200
New2182222578979631,044
Old2162292568959671,047
Change1%-3%0%0%0%0%
Gross margin79%75%80%70%76%79%74%76.0%000
New0.760.780.878%77%78%
Old0.750.780.877%77%78%
Change1%0%0%0%0%0%
OPEX433.7462.6109191101103501100000
New999999386430466
Old104104104406441477
Change-5%-5%-5%-5%-2%-2%
EBITDA375.2292.494-36688913658000
New6774107311316353
Old587510128530651
Change14%-1%6%9%3%3%
EBIT214.3117.947-6061643-58216000
New263366141146183
Old173460115136171
Change47%-1%9%22%7%7%
EBIT (%)22%12%19%-292%7%18%-70%8%
New12%15%26%16%15%18%
Old8%15%23%13%14%16%
Change4%0%2%3%1%1%

Estimate changes per business segment

SEKm20212022Q1 23Q2 23Q3 23Q4 232023Q1 24Q2 24EQ3 24EQ4 24E2024E2025E2026E
Network7278028218219321366991
New99101116407443487
Old192208230804885211
Change-49%-51%-50%-49%-50%-50%
Operating Systems1371268426232916220000
New202025857971
Old242126928517
Change-17%-5%-5%-8%-8%-8%
Security--82----89000
New99101116405442486
Old000000
Change0%0%0%0%0%0%

Financial estimates overview

SEKm20212022Q1 23Q2 23Q3 23Q4 232023Q1 24Q2 24EQ3 24EQ4 24E2024E2025E2026E
Net sales9949592482082162428312002182222578979631,044
- Network727802821821932136699199101116407443487
- Security--82----8999101116405442486
- Operating Systems1371268426232916220202025857971
EBITDA37529294-366889136586774107311316353
EBIT21411847-6061643-58216263366141146183
EPS (SEK)9.29.30.5-28.40.40.6-31.50.50.81.12.34.54.84.7
EBITDA - CAPEX24816464-5750704740485688237238271
Growth (%)7%-3%2%-4%-6%-11%-13%-19%5%3%6%8%7%8%
Gross margin79%75%80%70%76%79%74%76%76%78%80%78%77%78%
EBITDA margin (%)38%30%38%-17%32%37%16%29%31%33%41%35%33%34%
EBIT margin (%)22%12%19%-292%7%18%-70%8%12%15%26%16%15%18%
EBITDA-CAPEX margin (%)25%17%26%-28%23%29%6%20%22%25%34%26%25%26%
Net income margin (%)20%11%4%-299%4%5%-81%5%7%10%18%10%10%9%

Fair value range

Assumptions, fair value range
Bear CaseBase caseBull case
Value per share, SEK4590145
CAGR 2023-2028 per segment
Network3%8%11%
Operating Systems-20%-15%-12%
Security3%8%11%
Total2%7%9%
Total sales 20289171,1641,300
EBIT margin 202810%18%23%
Avg EBIT margin 2024-20289%17%21%

Note that the Security and Network segments' CAGR for 2023 is based on Redeye’s estimates.

Investment thesis

Case

Scalable software company with market-leading positions in 5G and cybersecurity - ready for turnaround

Enea, with a rich history in the telecom industry, underwent a significant shift since 2016, transitioning from an Operating Systems software company serving mainly Nokia and Ericsson to a forward-focused business unit called Network Solutions. Specializing in niche software for telecom, including telecoms (50-60%) and cybersecurity (40-50%), Enea historically maintained strong EBIT margins exceeding 20% and healthy growth. However, recent years witnessed poor organic growth and declining profitability in Network Solutions, leading to a drop in the share price. With the return of Anders Lidbeck as Interim CEO, there is optimism for a potential turnaround.

Evidence

New-old CEO, Anders Lidbeck, back in the driver's seat - proftiability actions already taken, and growth initiatives are underway

Anders Lidbeck, who led Enea from 2011 to 2019, contributed to the company's high-quality reputation. However, poor operational execution from 2020 to mid-2023 prompted the board (led by Lidbeck) to take decisive action, resulting in the dismissal of the old CEO and Lidbeck stepping in again. In July 2023, an initial cost-savings program of SEK60m per year was announced, with additional savings already implemented. Lidbeck has also enhanced sales efficiency by focusing on high-probability leads. With 40-50% of revenues in Network Solutions coming from cybersecurity, Enea aims to resume growth, even in a low-capex environment for telecom operators.

Supportive Analysis

Historically, customers favored comprehensive solutions from providers like Ericsson. However, there's a shift towards best-of-breed solutions from different providers to create a complete offering. The delay in the 5G Core rollout has slowed this transition, but once it takes off, companies like Enea stand to benefit significantly.

Challenge

Low organic growth in the 'growth leg' and pressure on profitability

Despite facing challenges in transitioning from Operating Systems to Network Solutions, Enea has struggled to achieve significant organic growth in the latter. Acquisitions, despite high valuation multiples, have not yielded substantial results, with organic growth in Network Solutions estimated at around 5% since 2016. The combination of poor organic growth and a gradually expanding cost base led to a trailing 12-month EBIT margin falling below Enea’s 20% target for the first time in years. However, in H2 2023, even with limited license revenues, the adjusted EBITDA margin reached 36%. Taking into account CAPEX, the underlying cash-flow margin (EBITDA - CAPEX margin) remained healthy at 26%.

Challenge

Uncertainty around the rollout of 5G

Enea states that it will benefit from the change from 4G to 5G - while 5G will drive new income streams, it does not expect 4G revenues to be held up by less developed markets going from 2G or 3G to 4G. Regarding 5G, Enea will participate in the ‘core network’ buildout, which implies the latter part of the rollout. 5G has been substantially delayed compared to industry expectations, so Enea’s 5G investments have not yet paid off. If or when it does, Enea will likely regain its former margins and growth rates.

Valuation

Depressed share price does not include any market tailwind from 5G - nor that the remaining business is even sustainable

Enea’s share price has sharply dropped from SEK280 to the current SEK57, partly due to a lower-than-expected share of reliable recurring revenue. The current valuation doesn't account for potential 5G-related growth, as Enea’s exposure to 5G core network rollout has just begun. While the company was early in its 5G preparations, macroeconomic factors delayed the rollout. Despite potential 5G delays, the solid base of recurring revenues and implemented cost savings should uplift profitability. Redeye estimates Enea is trading at 7x free cash flow (excluding WC changes) for 2024e, a very low valuation for a software company with significant secular tailwinds.

Quality Rating

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.

Financials

Income statement
SEKm20232024e2025e
Revenues830.6897.2963.4
Cost of Revenue215.0200.6217.6
Operating Expenses479.6385.7430.0
EBITDA136.0310.9315.9
Depreciation14.014.014.0
Amortizations690.1152.4156.0
EBIT-581.5140.6145.9
Shares in Associates0.000.000.00
Interest Expenses67.823.523.5
Net Financial Items-67.8-23.5-23.5
EBT-649.3117.1122.3
Income Tax Expenses22.227.125.2
Net Income-671.590.097.1
Balance sheet
Assets
Non-current assets
SEKm20232024e2025e
Property, Plant and Equipment (Net)18.518.518.5
Goodwill1,304.21,304.21,304.2
Intangible Assets540.4461.6383.5
Right-of-Use Assets38.434.534.5
Other Non-Current Assets15.315.315.3
Total Non-Current Assets1,916.81,834.11,756.0
Current assets
SEKm20232024e2025e
Inventories0.000.000.00
Accounts Receivable402.5448.6481.7
Other Current Assets0.000.000.00
Cash Equivalents261.8657.5819.5
Total Current Assets664.31,106.11,301.2
Total Assets2,581.12,940.23,057.2
Equity and Liabilities
Equity
SEKm20232024e2025e
Non Controlling Interest0.000.000.00
Shareholder's Equity1,681.31,771.31,868.4
Non-current liabilities
SEKm20232024e2025e
Long Term Debt470.9470.9470.9
Long Term Lease Liabilities22.322.322.3
Other Long Term Liabilities112.8112.8112.8
Total Non-Current Liabilities606.0606.0606.0
Current liabilities
SEKm20232024e2025e
Short Term Debt276.5276.5276.5
Short Term Lease Liabilities17.317.317.3
Accounts Payable0.000.000.00
Other Current Liabilities0.00269.2289.0
Total Current Liabilities293.8563.0582.8
Total Liabilities and Equity2,581.12,940.23,057.2
Cash flow
SEKm20232024e2025e
Operating Cash Flow-110.3483.3253.9
Investing Cash Flow-102.9-87.6-91.9
Financing Cash Flow0.000.000.00

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

First quarter of year-over-year growth in several years

Top line: First quarter disclosing security sales

Security: 9% y/y growth

Operating Systems: Sharp decline due to one-off income last year

Gross margin: Solid despite lack of license income

Cost base: Cost savings of SEK60m realized

Outlook: Closing in on targets

Financial position: balance sheet support buybacks

Changes to financial estimates

Fair value range

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article