Final results: Cloud services jumped by 64% to €125m
Group revenue rose by 27.6% to €223.1m as EBITDA lifted by 41.6% to €27.0m, for a 120bp increase in the margin. The growth included a first full-year contribution from the HPE acquisition (consolidated from late FY16) and an initial contribution from HanseCom (consolidated from May 2017). Excluding the effect of acquisitions, we estimate organic growth was c 3%.
The company has continued to shift its time and materials (T&M) customers to its modular CORBOX fixed-price cloud platform. As T&M are lower-margin revenues, this enables he group to expand its profit margins. Revenues from cloud services jumped by 64% to €125m, while revenue from non-cloud services fell by 18% to €32m, reflecting the ongoing transition. Other services, which include implementation projects as well as some proprietary software, rose by 14% to €24m. Net income almost doubled to €11.2m while EPS jumped by 88% to €1.41.
18 new CORBOX customers were added during the year, which was slightly below the 20 targeted. However, the average annual revenue run rate was slightly above the €750k the group targets. There were also eight significant upsells. Churn remains very low as the company rarely loses clients. Labour costs are tight in the key metropolitan areas, eg Stuttgart, Hamburg, Dusseldorf.
End September net debt of €10.6m, down from €31m at end September 2016, was boosted by the April 2017 c €21m capital increase. Consequently, the end-FY17 equity ratio was 27.9%, comfortably above the targeted minimum of 20%. Capex jumped from €1.8m in FY16 to €8.5m in FY17, as the group had to provide desks and computers for its new employees, including those who joined from HPE. Additionally, the group moved to new offices in Hamburg and Cologne. No financial guidance has yet been given. Guidance for FY18 will be given at the time of the AGM on 8 March. Q1 results will be published on 28 February.
The Management Board and the Supervisory Board will propose to the AGM that the dividend be raised again this year to 45c per share.
Exhibit 1: Financial summary
€000s |
FY12 |
FY13 |
FY14 |
FY15 |
FY16 |
FY17 |
|
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
Income statement |
|
|
|
|
|
|
Revenue |
146,183 |
156,935 |
152,380 |
157,574 |
174,918 |
223,142 |
Services & maintenance revenue |
102,980 |
116,082 |
114,413 |
120,773 |
135,907 |
180,631 |
% group revenue |
70% |
74% |
75% |
77% |
78% |
81% |
Trade revenue |
42,923 |
40,541 |
37,707 |
36,592 |
38,821 |
42,297 |
Other/consolidation |
280 |
312 |
260 |
209 |
190 |
214 |
EBITDA |
9,549 |
12,553 |
11,686 |
15,339 |
19,103 |
27,041 |
EBITDA margin |
6.5% |
8.0% |
7.7% |
9.7% |
10.9% |
12.1% |
EBIT |
3,792 |
6,091 |
6,213 |
9,604 |
12,675 |
18,590 |
EPS |
0.37 |
0.25 |
0.14 |
0.65 |
0.75 |
1.41 |
DPS |
0.20 |
0.20 |
0.20 |
0.25 |
0.30 |
0.45 |
Balance sheet |
|
|
|
|
|
|
Total non-current assets |
69,647 |
66,109 |
60,754 |
68,062 |
92,178 |
102,864 |
Total current assets |
31,019 |
35,590 |
34,345 |
35,285 |
67,568 |
110,526 |
Total assets |
100,666 |
101,699 |
95,099 |
103,346 |
159,746 |
213,390 |
Total non-current liabilities |
(32,416) |
(49,420) |
(44,056) |
(39,013) |
(97,367) |
(95,881) |
Total current liabilities |
(45,552) |
(29,767) |
(29,778) |
(40,283) |
(34,012) |
(57,928) |
Total liabilities |
(77,968) |
(79,188) |
(73,834) |
(79,296) |
(131,379) |
(153,809) |
Net Assets |
22,698 |
22,511 |
21,264 |
24,051 |
28,367 |
59,581 |
Cash flow |
|
|
|
|
|
|
Net cash from operating activities |
8,456 |
10,947 |
9,286 |
9,431 |
9,518 |
32,477 |
Net cash from investing activities |
(17,950) |
(5,210) |
(4,301) |
(9,295) |
(3,711) |
(19,749) |
Net Cash from financing activities |
12,056 |
2,778 |
(6,937) |
(7,513) |
16,545 |
16,027 |
Net Cash Flow |
2,562 |
8,516 |
(1,951) |
(7,375) |
22,352 |
28,755 |
Cash & cash equivalent end of year |
2,883 |
11,398 |
9,448 |
2,072 |
24,424 |
53,179 |
Outlook and strategy; shift to the cloud is proceeding well
DATAGROUP is focused on delivering cloud solutions to Mittelstand companies. The group has chosen to focus entirely on Germany, given that the market is so large (BITKOM – IT services €38bn) and DATAGROUP estimates that the Mittelstand sector alone is worth c €20bn, while CORBOX revenues are just c €80m.
The group’s strategy has involved improving the quality of revenues, by shifting to recurring cloud-based revenues on higher-margin, fixed-term contracts from the traditional T&M-based work. By offering a centralised and standardised SLA-based approach, the group has been able to establish a significant advantage over smaller competitors. Further, its strong focus on customer satisfaction gives it an advantage over larger players, which tend to focus their efforts on their bigger global customers.
Management’s goal remains for DATAGROUP to generate €500m revenues by FY21. This includes c 11.7% of annualised organic growth and c €150m of revenue from acquisitions. A prime objective is to lift EBITDA margins to 13% by FY20/21 (12.1% in FY17). Growth will also come from upselling to existing customers.
The group’s impressive organic revenue growth has been in spite of the following:
1.
As DATAGROUP makes new acquisitions it eliminates unprofitable activities.
2.
The planned decline in guaranteed revenues from the HPE transaction (which was announced in July 2016).
Exhibit 2: EBITDA margins have been rising strongly
|
|
|
DATAGROUP has been highly active in the German IT services sector’s consolidation process, acquiring inefficiently run businesses as well as strategic assets, and it has made 21 acquisitions since its IPO in September 2006. Merger drivers include benefits from the centralised support, virtually centralised Service Desk, along with economies of scale from accounting, HR, management, marketing and scaling data centre assets. The key components in the strategy are:
■
good technology, such as the recent robotics automation acquisition of Almato;
■
adding skills, particularly SAP, IoT and big data related.
The company has a strong track record of integrating acquisitions. Additionally, the group retains a healthy balance sheet, following the capital raising in April last year.