Falck Renewables Buy
Total Page:16
File Type:pdf, Size:1020Kb
This document is being provided for the exclusive use of Claudia INTROVIGNE - Kepler Cheuvreux - generated at 2017-05-15 10:11:06 F Full report Equity Research Espresso FKR IM 1.30 EQCR Italy News comment Falck Renewables Buy Italy | Utilities | MCAP EUR 343.9m Target Price EUR 1.30 Current Price EUR 1.18 Up/downside 10.2% Change in TP none 12 May 2017 Change in EPS none 17E / none 18E Positive results despite weak wind Claudia Introvigne Equity Research Analyst [email protected] +39 02 8550 7220 Q1 results came out above our estimates, despite poor wind conditions. Market data Bloomberg: FKR IM Reuters: AA4.MI The company is successfully working on deploying its business plan. A Market cap (EURm) 344 conference call is set for today at 11:00 CET - Buy confirmed. Free float 37% No. of shares outstanding (m) 291 Avg. daily volume (EURm) 1.0 YTD abs performance 27.8% 52-week high/low (EUR) 1.20/0.65 Quarterly results (EURm) FY to 31/12 (EUR) 12/17E 12/18E 12/19E Q1 16 Q2 16 Q3 16 Q4 16 Q1 17 YOY QOQ Q1 17E Act/Est Sales (m) 266.9 274.9 302.1 Revenues 73 55 51 70 78 5.9% 11.2% 75 3.3% EBITDA adj (m) 134.4 139.5 159.5 EBITDA 43 29 25 40 45 6.3% 12.1% 42 8.7% EBIT adj (m) 59.9 63.2 83.5 Margin 58.2% 51.8% 48.0% 58.0% 58.5% 55.6% Net profit adj (m) 9.2 10.0 22.5 EBIT 26 10 9 31 28 9.6% -9.1% 25 14.2% Net fin. debt (m) 591.8 625.5 580.2 Margin 35.1% 18.1% 16.9% 44.5% 36.3% 32.9% FCF (m) -11.2 -15.3 69.2 Pre-tax 16 20 17 16.9% EPS adj. and fully dil. 0.03 0.03 0.08 profit Consensus EPS 0.03 0.04 0.08 Net debt 589 589 592 562 565 -4.1% 0.5% 565 0.0% Net dividend 0.05 0.06 0.06 Source: Company data, Kepler Cheuvreux FY to 31/12 (EUR) 12/17E 12/18E 12/19E P/E adj and ful. dil. 37.3 34.4 15.3 EV/EBITDA 7.2 7.2 6.0 Good prices and perimeter more than offset weak wind EV/EBIT 16.0 15.8 11.5 Q1 EBITDA came out at EUR45m (KECH: EUR42m), up 5.9% YOY, FCF yield -2.8% -3.8% 17.4% representing already 34% of our 2017 estimate. The enlarged perimeter Dividend yield 4.5% 4.9% 5.3% Net fin.debt/EBITDA 4.4 4.5 3.6 (785MW vs. 726MW in Q1 2016) and the higher prices in Italy and the UK Gearing 120.1% 126.7% 114.8% more than offset the weak wind (497GWh, -3% YOY), especially in Italy, ROIC 3.5% 3.5% 4.7% and the devaluation of the British pound against the euro in the UK. The EV/IC 0.9 1.0 0.9 pre-tax profit grew by 17% YOY to EUR20m (KECH: EUR17m), thanks to 1.2 lower financial charges. The net debt at end-March stood at EUR565m (KECH: EUR565m), almost in line QOQ and in line with our estimates. 1.1 1.0 Guidance already out The guidance for 2017 in terms of EBITDA is a EUR132-136m range 0.9 versus our EUR134m estimate. Net debt guidance is EUR626m, while we 0.8 are already more positive with our EUR592m estimate. DPS guidance is 0.7 EUR0.053, and we are in line. 0.6 May 16 Aug 16 Nov 16 Feb 17 May 17 Price DJ Stoxx 600 (rebased) IMPORTANT. Please refer to keplercheuvreux.com\disclaimer for keplercheuvreux.com “Important disclosures” and analyst certification(s). This research is the product of Kepler Cheuvreux, which is authorised and regulated by the Autorité des Marché Financiers in France. This document is being provided for the exclusive use of Claudia INTROVIGNE - Kepler Cheuvreux - generated at 2017-05-15 10:11:06 Falck Renewables Buy TP EUR 1.30 Key financials FY to 31/12 (EUR) 2012 2013 2014 2015 2016 2017E 2018E 2019E Income Statement (EURm) Sales 274.6 275.9 257.7 270.7 249.6 266.9 274.9 302.1 % Change 10.4% 0.5% -6.6% 5.1% -7.8% 6.9% 3.0% 9.9% EBITDA adjusted 158.0 157.0 135.0 152.4 136.2 134.4 139.5 159.5 EBITDA margin (%) 57.5% 56.9% 52.4% 56.3% 54.6% 50.4% 50.7% 52.8% EBIT adjusted -21.4 79.3 70.8 66.3 59.6 59.9 63.2 83.5 EBIT margin (%) -7.8% 28.7% 27.5% 24.5% 23.9% 22.4% 23.0% 27.7% Net financial items & associates -46.4 -48.5 -49.2 -42.5 -40.2 -32.8 -34.7 -33.4 Others 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0 Tax -17.6 -15.9 -12.6 -5.1 -17.5 -11.4 -11.9 -20.7 Net profit from continuing operations -85.4 15.0 9.0 18.7 1.9 15.7 16.5 30.5 Net profit from discontinuing activities 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Net profit before minorities -85.4 15.0 9.0 18.7 1.9 15.7 16.5 30.5 Net profit reported -85.4 15.0 3.4 4.7 -3.9 9.2 10.0 21.5 Net profit adjusted -85.4 15.0 3.4 4.7 11.1 9.2 10.0 22.5 Cash Flow Statement (EURm) Cash flow from operating activities 77.3 89.8 65.4 106.4 122.0 99.0 91.7 103.5 Capex -58.3 -17.5 -55.9 -60.0 -92.5 -110.2 -107.0 -34.3 Free cash flow 19.0 72.4 9.5 46.4 29.5 -11.2 -15.3 69.2 Acquisitions & Divestments 0.0 0.0 110.0 0.0 0.0 0.0 0.0 1.0 Dividend paid -8.2 0.0 -9.3 -18.1 -13.1 -14.3 -15.4 -16.9 Others -88.9 15.1 7.4 -21.1 51.1 -3.0 0.0 2.0 Change in net financial debt -78.1 87.5 117.6 7.3 67.4 -28.5 -30.7 55.3 Balance Sheet (EURm) Intangible assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Tangible assets 1,035.0 1,012.8 965.7 973.2 957.6 993.3 1,024.0 982.4 Financial & other non-current assets 133.0 124.5 162.7 176.9 145.9 148.9 151.9 154.9 Total shareholders' equity 343.7 378.8 499.8 519.0 491.3 492.7 493.8 505.4 Pension provisions 4.4 4.4 4.5 5.1 5.4 4.9 5.0 5.1 Liabilities and provisions 1,132.9 1,054.1 993.8 908.5 1,033.5 1,078.1 1,113.5 1,072.9 Net financial debt 843.1 755.6 638.0 630.8 563.3 591.8 625.5 580.2 Working capital requirement 77.6 56.0 68.4 67.9 32.6 23.9 25.0 29.9 Invested Capital 1,112.6 1,068.8 1,034.2 1,041.1 990.3 1,017.2 1,049.0 1,012.3 Per share data EPS adjusted -0.29 0.05 0.01 0.02 0.04 0.03 0.03 0.08 EPS adj and fully diluted -0.29 0.05 0.01 0.02 0.04 0.03 0.03 0.08 % Change -chg +chg -77.5% 39.7% 135.4% -16.6% 8.4% 125.2% EPS reported -0.29 0.05 0.01 0.02 -0.01 0.03 0.03 0.07 Cash flow per share 0.27 0.31 0.22 0.37 0.42 0.34 0.31 0.36 Book value per share 1.18 1.28 1.61 1.62 1.56 1.55 1.53 1.54 Dividend per share 0.00 0.03 0.06 0.05 0.05 0.05 0.06 0.06 Number of shares, YE (m) 291.41 291.41 291.41 291.41 291.41 291.41 291.41 291.41 Ratios ROE (%) -21.7% 4.2% 0.8% 1.0% 2.4% 2.0% 2.2% 5.0% ROIC (%) -1.0% 3.5% 2.8% 5.0% 3.2% 3.5% 3.5% 4.7% Net fin. debt / EBITDA (x) 5.3 4.8 4.7 4.1 4.1 4.4 4.5 3.6 Gearing (%) 245.3% 199.5% 127.7% 121.5% 114.7% 120.1% 126.7% 114.8% Valuation P/E adjusted na 19.6 106.2 70.1 22.1 37.3 34.4 15.3 P/E adjusted and fully diluted na 19.6 106.2 70.1 22.1 37.3 34.4 15.3 P/BV 0.8 0.8 0.8 0.7 0.5 0.8 0.8 0.8 P/CF 3.4 3.3 5.5 3.1 2.0 3.5 3.7 3.3 Dividend yield (%) 0.0% 3.2% 5.1% 4.0% 5.8% 4.5% 4.9% 5.3% FCF yield (%) 6.2% 21.0% 2.3% 12.0% 10.2% -2.8% -3.8% 17.4% EV/Sales 4.0 3.8 3.9 3.7 3.3 3.6 3.6 3.2 EV/EBITDA 7.0 6.7 7.5 6.5 6.1 7.2 7.2 6.0 EV/EBIT na 13.4 14.3 14.9 13.9 16.0 15.8 11.5 2 keplercheuvreux.com This document is being provided for the exclusive use of Claudia INTROVIGNE - Kepler Cheuvreux - generated at 2017-05-15 10:11:06 Falck Renewables Buy TP EUR 1.30 Research ratings and important disclosures The term "KEPLER CHEUVREUX" shall, unless the context otherwise requires, mean each of KEPLER CHEUVREUX and its affiliates, subsidiaries and related companies (see “Regulators” table below).