Main menu
Edison Group
  • Home
  • Equities

    Equities

    View All Equities

    Equities by Sector

    Chosa

    MCap

    SEK57m

    Last close

    SEK0.80

    ▲ 0.20 (33.33%)

    Vection Technologies

    MCap

    AUD47m

    Last close

    AUD0.04

    ▲ 0.00 (12.90%)

    Metro Bank

    MCap

    GBP684m

    Last close

    GBP1.02

    ▲ 7.90 (8.43%)

  • Sectors

    Sectors

  • Thematics

    Thematics

    View All Thematics

    Latest

  • Audiovisual

    Audiovisual

    View All Audiovisual

    Latest

Nanogate — Acquisition of HTI’s plastics division

Nanogate — Acquisition of HTI’s plastics division

Nanogate has announced that it is to acquire the plastics division of Austrian company HTI High Tech industries (HTI) for 275,000 new shares, (c €13m at today’s price). The transaction broadens the portfolio of services offered to customers, expands the customer base, reduces exposure to the automotive sector, and extends the international footprint. Depending on the timing of completion (in Q118), management expects the acquisition to raise group FY18 revenues by around 16% to above €220m and to enhance EBITDA, though it will be earnings dilutive short term.

Analyst avatar placeholder

Written by

Nanogate

Acquisition of HTI’s plastics division

Advanced materials technology

Scale research report - Update

27 November 2017

Price

€47.20

Market cap

€213m

Share price graph

Share details

Code

N7G

Listing

Deutsche Börse Scale

Shares in issue (prior to the issue of 0.3m shares as consideration for HTI’s Plastics division)

4.5m

Last reported net debt as at end June 2017

€44.2m

Business description

Nanogate is a leading global specialist for design-oriented high-tech surfaces and components of very high optical quality. Nanogate develops and produces design-oriented surfaces and components and enhances them with additional properties, eg non-stick, scratch proof, anti-corrosive.

Bull

■

Transition to integrated systems provider creates strong growth opportunity.

■

Diversity of applications gives access to emerging growth markets.

■

Acquisition of HTI’s Plastics division strengthens presence in Eastern Europe

Bear

■

Capital cost of succession of acquisitions.

■

Cost of investment in technology and capacity.

■

Customer concentration.

Analyst

Anne Margaret Crow

+44 (0)20 3077 5700

Nanogate has announced that it is to acquire the plastics division of Austrian company HTI High Tech industries (HTI) for 275,000 new shares, (c €13m at today’s price). The transaction broadens the portfolio of services offered to customers, expands the customer base, reduces exposure to the automotive sector, and extends the international footprint. Depending on the timing of completion (in Q118), management expects the acquisition to raise group FY18 revenues by around 16% to above €220m and to enhance EBITDA, though it will be earnings dilutive short term.

Extending service offer, markets and footprint

As discussed in our May note, management has an exemplary track record of identifying and integrating acquisitions. This new acquisition brings an operating facility in Slovakia, which extends the group’s reach in Eastern Europe and provides a cost-effect production environment suitable for addressing relatively cost-sensitive markets such as consumer electronics. It also expands the customer offer to include solutions that require a combination of plastic and metal components and assembly. By adding capabilities directed at the electronics market, it reduces Nanogate’s exposure to the automotive industry.

Transaction gives revenue boost

Management notes that, depending on completion of the transaction, which it expects will take place in Q118, HTI will contribute over €30m revenues in FY18, bringing the group FY18 total to over €220m. While HTI will have a beneficial impact on group EBITDA, depreciation and financing costs mean that the transaction will have a negative short-term impact on net income. The consideration is being paid entirely in new shares (275,000), equivalent to c €13m. On issue, HTI will transfer these shares to one of its existing financing partners, an affiliate of QInvest LLC. QInvest intends to hold the shares for the long term and to provide the group with additional finance to support growth in future. We note that consensus forecasts at this point do not include this transaction.

Valuation: Strong growth justifies premium rating

Nanogate’s shares continue to trade on prospective EV/EBITDA multiples that are at a premium to its peers, which is reasonable given its stronger than average revenue growth. The share price has settled back to a similar level (€48.15 on 17 November) to that before the news. This suggests that the market is confident that management will execute successfully on this more recent acquisition as well.

Consensus estimates

Year
end

Revenue
(€m)

PBT
(€m)

EPS*
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/15

90.9

0.6

0.16

0.11

295.0

0.2

12/16

112.5

3.4

0.70

0.11

67.4

0.2

12/17e

169.6

4.1

0.58

0.12

81.4

0.3

12/18e

183.0

6.5

0.87

0.12

54.3

0.3

Source: Nanogate data, Bloomberg. Note, on completion of the HTI Plastics division transaction in Q118, 12/18e sales are indicated by Nanogate to be >€220m.

Edison Investment Research provides qualitative research coverage on companies in the Deutsche Börse Scale segment in accordance with section 36 subsection 3 of the General Terms and Conditions of Deutsche Börse AG for the Regulated Unofficial Market (Freiverkehr) on Frankfurter Wertpapierbörse (as of 1 March 2017). Two to three research reports will be produced per year. Research reports do not contain Edison analyst financial forecasts.

Details of the businesses acquired

HTI’s Plastics division has three operating subsidiaries. Two of these, HTP Slovakia and HTP Electronics, which collectively employ around 350 people, will be fully integrated within the Nanogate group. This process is expected to take up to two years. The third business, HTP Austria, will be acquired jointly with QInvest, with both parties holding a 50% stake. Nanogate will have an option to purchase the outstanding stake in future. We understand that HTP Austria is not being acquired outright at the moment because it would be a drag on group margins.

HTP Slovakia

HTP Slovakia is based in Vráble, Slovakia. It provides automotive manufacturers in Eastern and Western Europe with injection moulded plastic parts. Value is added through assembly and surface finishing. Parts supplied include exterior mirrors, front grilles and licence plate holders, where the appearance of the finish is very important. Electronic parts such as ignition coils, bobbins and transformer housings are manufactured by first creating the plastic element using injection moulding, then assembling this together with electronic components. The site also undertakes small and medium production runs for customers in the medical and packaging sectors. The subsidiary will provide a cost-efficient location for the group, as well as a base closer to customers in Eastern Europe.

HTP Electronics

HTP Electronics is based in Neudörfl, Austria. It specialises in the manufacture of micro and high precision plastic components using insertion technology and micro injection moulding techniques. Insertion technology saves money when making composite parts because the constituent components are moulded in a single pass. The technique is used to combine metal and plastic parts in a wide range of electronic connectors, including components of mobile phone speakers, plug connections for engine management systems and adapters for ignition distribution systems. Micro-moulding enables the manufacture of extremely small parts with high precision. It supports the trend for increasing miniaturisation of components, for example the gear mechanisms of CD and DVD drives and the high-precision micro-parts used in lighting. Both techniques are highly automated. Following the acquisition, the subsidiary will collaborate with other parts of the group on developing novel solutions for customers that combine electronics, metal and plastics expertise.

HTP Austria

HTP Austria is based in Fohnsdorf, Austria. It develops and manufactures lightweight plastic components with high-quality surface finishes that are used in premium and medium volume automotives. These are sold directly to OEMs such as Audi, BMW, Daimler, Jaguar, Porsche and VW and through Tier 1 suppliers to the automotive industry. Following completion of the transaction, Nanogate will outsource some work to HTP Austria, using it to provide additional capacity when required and to carry out some specialist manufacturing of complex parts and surface treatments that would need significant investment before Nanogate could undertake these processes in-house.

Valuation

We continue to use a sample of European companies involved in the manufacture of speciality chemicals for comparison, since Nanogate has no competitors offering the same range of capabilities. As Nanogate captures a higher proportion of the value chain than a typical speciality chemical company, has a more diverse skill set and is engaged in multiple markets, this is not entirely satisfactory, so we have extended our sample to include companies that use specialist chemical processes to provide a service, such as Bodycote.

Exhibit 1: Prospective multiples of listed peers

Name

Market cap (€m)  

EV/Sales 1FY (x)

EV/Sales 2FY (x)

EV/EBITDA 1FY (x)

EV/EBITDA 2FY (x)

PE 1FY (x)

PE 2FY (x)

CAGR
(%)  

AKZO NOBEL

19,877

1.5

1.5

10.3

9.9

19.1

18.2

1.8%

BODYCOTE PLC

1,936

2.5

2.4

9.4

8.9

19.5

18.3

6.7%

CRODA INTERNATIONAL PLC

6,392

4.4

4.2

15.5

14.6

24.7

23.1

5.8%

ELEMENTIS PLC

1,409

2.4

2.2

12.3

11.0

18.2

16.4

12.7%

ENCRES DUBUIT

16

0.5

0.4

4.0

3.9

13.3

12.1

-!

JOHNSON MATTHEY PLC

6,756

0.5

0.5

9.9

9.1

14.6

13.5

7.2%

KEMIRA OYJ

1,899

1.0

0.9

8.0

7.0

17.3

14.4

3.5%

KONINKLIJKE DSM NV

14,366

1.8

1.7

10.7

10.1

18.7

18.8

4.9%

LANXESS AG

5,855

1.0

1.3

7.2

7.9

16.4

14.8

-1.9%

NABALTEC AG

234

1.6

1.5

9.4

8.5

24.6

20.3

6.6%

SYMRISE AG

9,391

3.6

3.4

16.9

15.8

31.7

29.0

4.8%

UMICORE

8,891

0.8

0.7

16.1

14.3

31.3

27.8

12.9%

VICTREX PLC

2,448

7.4

6.8

16.3

14.8

22.3

20.0

7.9%

WACKER CHEMIE AG

7,360

1.6

1.5

7.8

7.3

26.6

23.5

-1.1%

Mean

1.8

1.7

11.0

10.2

19.6

17.8

NANOGATE AG

216

1.8

1.6

15.0

12.7

82.8

55.2

21.2%

Source: Bloomberg. Note: Grey shading indicates exclusion from mean. Prices at 24 November 2017.

Consensus estimates have not been updated to reflect the acquisition of HTI’s Plastics division, as analysts will not formally update their estimates until the transaction has completed. If we look at prospective EV/sales multiples, Nanogate is trading in line with the mean. If we look at prospective EV/EBITDA multiples, Nanogate is trading at a premium to the mean. However, this is not unreasonable given that Nanogate is expected to show much stronger revenue growth than its peers, even without including the impact of the HTI Plastics acquisition. The share price has spiked up a couple of times since the acquisition of HTI’s Plastics division was announced and settled back to a similar level (€48.15 on 17 November) to before the news. This suggests that the market is confident that this new acquisition will not deflect Nanogate from its programme of strong revenue growth and margin improvement. We note that Nanogate’s prospective P/E multiples are significantly higher than the rest of the sample. This reflects the dilutive impact of shares issued to raise capital for technology investment and issued in part payment for Jay Plastics, both of which support sales growth that is substantially stronger than any of the other stocks.



Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Any Information, data, analysis and opinions contained in this report do not constitute investment advice by Deutsche Börse AG or the Frankfurter Wertpapierbörse. Any investment decision should be solely based on a securities offering document or another document containing all information required to make such an investment decision, including risk factors.

Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Investments Pty Ltd (Corporate Authorised Representative (1252501) of Myonlineadvisers Pty Ltd (AFSL: 427484)) and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2017. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Research: Healthcare

Redhill Biopharma — Successful Phase II with BEKINDA for IBS-D

In October 2017, RedHill announced that one of its core assets, BEKINDA, significantly alleviated symptoms of patients with diarrhoea-predominant irritable bowel syndrome (IBS-D) in a Phase II trial. Although not comparable directly, the data look good in relation to two other recent drugs, Viberzi and Xifaxan, which had combined sales of $382m in 2016 after the launch in 2015 for this indication. We have increased our success probability for BEKINDA in IBS-D and now value RedHill at $449m or $21.1/ADS.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free