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
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%.
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.
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.
SEKm | 2022 | 2023 | 2024e | 2025e | 2026e |
Revenues | 959.4 | 830.6 | 897.2 | 963.4 | 1,044.1 |
Revenue Growth | -3.4% | -13.4% | 8.0% | 7.4% | 8.4% |
EBITDA | 292.4 | 136.0 | 310.9 | 315.9 | 352.8 |
EBIT | 117.9 | -581.5 | 140.6 | 145.9 | 182.8 |
EBIT Margin | 12.3% | -70.0% | 15.7% | 15.1% | 17.5% |
Net Income | 203.1 | -671.5 | 90.0 | 97.1 | 94.3 |
EV/Sales | 2.3 | 1.7 | 0.9 | 0.6 | 0.4 |
EV/EBIT | 18.6 | -2.4 | 5.5 | 4.2 | 2.5 |
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.
Enea: Outcome vs Estimates | ||||||
SEKm | Q1'24A | Q1'24E | Last year | Beat/ Miss | y/y change | FX adj. Org. Growth |
Net sales | 200 | 193 | 248 | 4% | -19% | -18% |
- of which Network | 91 | 170 | 82 | -47% | 10% | |
- of which Operating Systems | 20 | 23 | 84 | -11% | -76% | |
- of which Security | 89 | 0 | 82 | 0% | 9% | |
Gross margin | 76% | 75% | 80% | 1pp | -4pp | |
EBITDA | 58 | 45 | 94 | 29% | -39% |
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.
Source: Enea
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.
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.
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.
Source: Enea
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.
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:
Source: Enea
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.
Source: Enea
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.
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.
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.
SEKm | 2021 | 2022 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | 2023 | Q1 24 | Q2 24E | Q3 24E | Q4 24E | 2024E | 2025E | 2026E |
Total net sales | 993.5 | 959.4 | 248 | 208 | 216 | 242 | 831 | 200 | ||||||
New | 218 | 222 | 257 | 897 | 963 | 1,044 | ||||||||
Old | 216 | 229 | 256 | 895 | 967 | 1,047 | ||||||||
Change | 1% | -3% | 0% | 0% | 0% | 0% | ||||||||
Gross margin | 79% | 75% | 80% | 70% | 76% | 79% | 74% | 76.0% | 0 | 0 | 0 | |||
New | 0.76 | 0.78 | 0.8 | 78% | 77% | 78% | ||||||||
Old | 0.75 | 0.78 | 0.8 | 77% | 77% | 78% | ||||||||
Change | 1% | 0% | 0% | 0% | 0% | 0% | ||||||||
OPEX | 433.7 | 462.6 | 109 | 191 | 101 | 103 | 501 | 100 | 0 | 0 | 0 | |||
New | 99 | 99 | 99 | 386 | 430 | 466 | ||||||||
Old | 104 | 104 | 104 | 406 | 441 | 477 | ||||||||
Change | -5% | -5% | -5% | -5% | -2% | -2% | ||||||||
EBITDA | 375.2 | 292.4 | 94 | -36 | 68 | 89 | 136 | 58 | 0 | 0 | 0 | |||
New | 67 | 74 | 107 | 311 | 316 | 353 | ||||||||
Old | 58 | 75 | 101 | 285 | 306 | 51 | ||||||||
Change | 14% | -1% | 6% | 9% | 3% | 3% | ||||||||
EBIT | 214.3 | 117.9 | 47 | -606 | 16 | 43 | -582 | 16 | 0 | 0 | 0 | |||
New | 26 | 33 | 66 | 141 | 146 | 183 | ||||||||
Old | 17 | 34 | 60 | 115 | 136 | 171 | ||||||||
Change | 47% | -1% | 9% | 22% | 7% | 7% | ||||||||
EBIT (%) | 22% | 12% | 19% | -292% | 7% | 18% | -70% | 8% | ||||||
New | 12% | 15% | 26% | 16% | 15% | 18% | ||||||||
Old | 8% | 15% | 23% | 13% | 14% | 16% | ||||||||
Change | 4% | 0% | 2% | 3% | 1% | 1% |
SEKm | 2021 | 2022 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | 2023 | Q1 24 | Q2 24E | Q3 24E | Q4 24E | 2024E | 2025E | 2026E |
Network | 727 | 802 | 82 | 182 | 193 | 213 | 669 | 91 | ||||||
New | 99 | 101 | 116 | 407 | 443 | 487 | ||||||||
Old | 192 | 208 | 230 | 804 | 885 | 211 | ||||||||
Change | -49% | -51% | -50% | -49% | -50% | -50% | ||||||||
Operating Systems | 137 | 126 | 84 | 26 | 23 | 29 | 162 | 20 | 0 | 0 | 0 | |||
New | 20 | 20 | 25 | 85 | 79 | 71 | ||||||||
Old | 24 | 21 | 26 | 92 | 85 | 17 | ||||||||
Change | -17% | -5% | -5% | -8% | -8% | -8% | ||||||||
Security | - | - | 82 | - | - | - | - | 89 | 0 | 0 | 0 | |||
New | 99 | 101 | 116 | 405 | 442 | 486 | ||||||||
Old | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
Change | 0% | 0% | 0% | 0% | 0% | 0% |
SEKm | 2021 | 2022 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | 2023 | Q1 24 | Q2 24E | Q3 24E | Q4 24E | 2024E | 2025E | 2026E |
Net sales | 994 | 959 | 248 | 208 | 216 | 242 | 831 | 200 | 218 | 222 | 257 | 897 | 963 | 1,044 |
- Network | 727 | 802 | 82 | 182 | 193 | 213 | 669 | 91 | 99 | 101 | 116 | 407 | 443 | 487 |
- Security | - | - | 82 | - | - | - | - | 89 | 99 | 101 | 116 | 405 | 442 | 486 |
- Operating Systems | 137 | 126 | 84 | 26 | 23 | 29 | 162 | 20 | 20 | 20 | 25 | 85 | 79 | 71 |
EBITDA | 375 | 292 | 94 | -36 | 68 | 89 | 136 | 58 | 67 | 74 | 107 | 311 | 316 | 353 |
EBIT | 214 | 118 | 47 | -606 | 16 | 43 | -582 | 16 | 26 | 33 | 66 | 141 | 146 | 183 |
EPS (SEK) | 9.2 | 9.3 | 0.5 | -28.4 | 0.4 | 0.6 | -31.5 | 0.5 | 0.8 | 1.1 | 2.3 | 4.5 | 4.8 | 4.7 |
EBITDA - CAPEX | 248 | 164 | 64 | -57 | 50 | 70 | 47 | 40 | 48 | 56 | 88 | 237 | 238 | 271 |
Growth (%) | 7% | -3% | 2% | -4% | -6% | -11% | -13% | -19% | 5% | 3% | 6% | 8% | 7% | 8% |
Gross margin | 79% | 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% |
Assumptions, fair value range | |||
Bear Case | Base case | Bull case | |
Value per share, SEK | 45 | 90 | 145 |
CAGR 2023-2028 per segment | |||
Network | 3% | 8% | 11% |
Operating Systems | -20% | -15% | -12% |
Security | 3% | 8% | 11% |
Total | 2% | 7% | 9% |
Total sales 2028 | 917 | 1,164 | 1,300 |
EBIT margin 2028 | 10% | 18% | 23% |
Avg EBIT margin 2024-2028 | 9% | 17% | 21% |
Note that the Security and Network segments' CAGR for 2023 is based on Redeye’s estimates.
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 the remaining business is even sustainable
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 | 2023 | 2024e | 2025e |
Revenues | 830.6 | 897.2 | 963.4 |
Cost of Revenue | 215.0 | 200.6 | 217.6 |
Operating Expenses | 479.6 | 385.7 | 430.0 |
EBITDA | 136.0 | 310.9 | 315.9 |
Depreciation | 14.0 | 14.0 | 14.0 |
Amortizations | 690.1 | 152.4 | 156.0 |
EBIT | -581.5 | 140.6 | 145.9 |
Shares in Associates | 0.00 | 0.00 | 0.00 |
Interest Expenses | 67.8 | 23.5 | 23.5 |
Net Financial Items | -67.8 | -23.5 | -23.5 |
EBT | -649.3 | 117.1 | 122.3 |
Income Tax Expenses | 22.2 | 27.1 | 25.2 |
Net Income | -671.5 | 90.0 | 97.1 |
Balance sheet | |||
Assets | |||
Non-current assets | |||
SEKm | 2023 | 2024e | 2025e |
Property, Plant and Equipment (Net) | 18.5 | 18.5 | 18.5 |
Goodwill | 1,304.2 | 1,304.2 | 1,304.2 |
Intangible Assets | 540.4 | 461.6 | 383.5 |
Right-of-Use Assets | 38.4 | 34.5 | 34.5 |
Other Non-Current Assets | 15.3 | 15.3 | 15.3 |
Total Non-Current Assets | 1,916.8 | 1,834.1 | 1,756.0 |
Current assets | |||
SEKm | 2023 | 2024e | 2025e |
Inventories | 0.00 | 0.00 | 0.00 |
Accounts Receivable | 402.5 | 448.6 | 481.7 |
Other Current Assets | 0.00 | 0.00 | 0.00 |
Cash Equivalents | 261.8 | 657.5 | 819.5 |
Total Current Assets | 664.3 | 1,106.1 | 1,301.2 |
Total Assets | 2,581.1 | 2,940.2 | 3,057.2 |
Equity and Liabilities | |||
Equity | |||
SEKm | 2023 | 2024e | 2025e |
Non Controlling Interest | 0.00 | 0.00 | 0.00 |
Shareholder's Equity | 1,681.3 | 1,771.3 | 1,868.4 |
Non-current liabilities | |||
SEKm | 2023 | 2024e | 2025e |
Long Term Debt | 470.9 | 470.9 | 470.9 |
Long Term Lease Liabilities | 22.3 | 22.3 | 22.3 |
Other Long Term Liabilities | 112.8 | 112.8 | 112.8 |
Total Non-Current Liabilities | 606.0 | 606.0 | 606.0 |
Current liabilities | |||
SEKm | 2023 | 2024e | 2025e |
Short Term Debt | 276.5 | 276.5 | 276.5 |
Short Term Lease Liabilities | 17.3 | 17.3 | 17.3 |
Accounts Payable | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 0.00 | 269.2 | 289.0 |
Total Current Liabilities | 293.8 | 563.0 | 582.8 |
Total Liabilities and Equity | 2,581.1 | 2,940.2 | 3,057.2 |
Cash flow | |||
SEKm | 2023 | 2024e | 2025e |
Operating Cash Flow | -110.3 | 483.3 | 253.9 |
Investing Cash Flow | -102.9 | -87.6 | -91.9 |
Financing Cash Flow | 0.00 | 0.00 | 0.00 |
Disclosures and disclaimers
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