JDC Group — Capturing additional margin

Financials

JDC Group

Capturing additional margin

Diversified financials

Scale research report - Update

6 September 2017

Price	€7.86
Market cap	€94m

Share price graph

Share details

Code	A8A
Listing	Deutsche Börse Scale
Shares in issue	11.9m
Last reported net debt as at 30 June 2017		€11.2m

Business description

JDC Group is a financial services group providing advice and financial services, both directly to end-customers and via independent intermediaries. It operates one of the largest broker pools in Germany and recently acquired comparison website GELD.de. Digital advice and administration capabilities are a focus of strategy to drive organic growth and position the group as a consolidator.

Bull

■

Group refocused on core strategy.

■

Strong position to support digital investment.

■

Profitable consolidation opportunity.

Bear

■

IFA sector forecast to shrink.

■

Low interest rates have discouraged customer savings. Insurance market mature.

■

Increased regulatory burden.

Analyst

Milosz Papst	+44 (0)20 3077 5700

financials@edisongroup.com

JDC continues to execute its new strategy of digital platform development while acting as a consolidator of client contract portfolios. Two large portfolio acquisitions made last year, assisted by organic growth, allowed the company to increase revenues (up 10.1% y-o-y to €40.3m in H117), improve profitability (gross margin at 33.5% in H117 vs 29.3% in H116) and enhance cash generation (operating cash flow up 40.4% y-o-y to €3.3m). Management remains confident that it will deliver c 15% y-o-y revenue growth and double EBITDA in FY17. Although JDC’s stock is currently trading at a premium of c 175% to its peer group on FY17e P/E, it is also characterised by superior earnings growth potential (c 90% y-o-y in FY18), according to market consensus.

H117 results driven by client portfolio acquisitions

JDC reported a considerable y-o-y increase in H117 EBITDA to €1.7m from €0.4m in H116. This was the result of last year’s acquisition of two retail client insurance portfolios – one consisting of 20,000 contracts and the other consisting of 195,000 contracts, which made up a large proportion of the growth in commission income in H117. These transactions also translated into a decline in commission expenses as a percentage of total commission income to 68% from 73% last year. The 10.1% top-line increase was aided by revenue growth in both Advisortech (11.2% y-o-y) and Advisory (13.8% y-o-y). At the bottom line, JDC was able to reduce net loss to €0.6m from €0.8m in H116.

Outlook reiterated

Management continues to guide to FY17 EBITDA in the range of €5-6m and group revenues at €85-95m, implying an EBITDA margin of 5.3-7.1% (compared with 4.2% in H117). Total commission income and EBITDA reported in H117 represent 44% and 31% of the full-year midpoint guidance, respectively. However, the second half of the year (Q4, in particular) is usually a seasonally stronger period for JDC.

Valuation: Trading at a premium to peers

Based on consensus data, as JDC’s growth strategy sees it move from loss to profit over this year and the next two years, the forward-looking P/E drops quickly. Consensus EPS growth in FY18 is the highest among the selected group, and a continuation of above-average growth by JDC could erode the premium rating.

Historical financials

Year end	Revenue (€m)	PBT (€m)	EPS (€)	DPS (€)	P/E (x)	Yield (%)
12/15	75.70	(0.98)	(0.16)	0.0	N/A	N/A
12/16	78.05	(0.70)	(0.11)	0.0	N/A	N/A
12/17e	90.45	2.15	0.16	0.0	50.7	N/A
12/18e	104.00	4.90	0.34	0.0	23.1	N/A

Source: JDC accounts, Bloomberg consensus estimates as at 5 September 2017. Note: Consensus is provided on the basis of only two estimates: Montega and Hauck & Aufhäuser.

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.

Financials: H117 results released

JDC reported robust H117 results, with group EBITDA rising to €1.7m from €0.4m in H116, implying an EBITDA margin of 4.2% (up 324bp vs H116). Total commission income stood at €40.3m, up 10.1% (Q217: +7.3% y-o-y), mostly driven by the full consolidation of two new retail client portfolios acquired in May and June 2016 from Unister and Aon. In its FY16 report, management highlighted that it expects contract fees of up to €5.0m and €1.0m pa from these portfolios, respectively. Given that these were already consolidated in H216, it implies a c €3.0m contribution to total y-o-y commission income growth in H117. Consequently, we estimate that organic revenue growth in H117 stood at c 2% y-o-y.

Initial commission income improved by 9.9% to €24.0m and constituted 59.5% of total commission income in H117 (vs 59.7% in H116). All product groups contributed to the initial commission growth, with the most important insurance products group increasing by 11.1% y-o-y. Follow-up commissions declined by 6.6% y-o-y to €9.6m in H117, but this was more than offset by the higher level of overrides (€3.1m, up from €0.8m last year) and the recognition of fee-based advisory income (€1.6m vs zero in H116). Interestingly, Q217 revenues were ahead of the Q117 number, although it is usually a weak period from the seasonality perspective.

Divisionally, revenues in the Advisortech business rose by 11.2% to €33.0m (Q217: 6.0% growth), with gross margin improving to 31.4% (H116: 26.8%). This was driven by both portfolio acquisitions and organic growth. In the Advisory segment, revenues increased by 13.8% to €11.7m (Q217: 15.4% growth), while gross margin remained roughly stable (28.7% vs 28.6% in H116).

Commission expenses amounted to €27.6m and represented 68% of commission income, down from 73% in H116, reflecting the increased share of business without affiliated broker involvement following recent contract portfolio acquisitions. As a result, these transactions have driven the gross margin up to 33.5% from 29.3% in H116. On the opex side, personnel expenses rose by 10.1% to €7.0m, while other operating expenses increased by 19% y-o-y to €4.8m, mostly as a result of higher marketing and IT costs.

At the EBIT level, JDC reported a slight profit of €0.2m in H117 vs an €0.5m loss a year ago. The more modest improvement compared with EBITDA growth is a result of significantly higher D&A charges (€1.6m vs €0.8m in H116), in particular related to the amortisation of insurance portfolios (€0.5m) recorded in Advisortech. Consequently, JDC booked a net loss of €0.6m (H116: €0.8m). More importantly, the company generated healthy operating cash flow of €3.3m, up 40.4% from €2.4m in H116. The equity ratio increased to 41.8% from 40.7% at end-2016.

Exhibit 1: Results highlights

€000s	H117	H116	% change
Total commission income	40,327	36,624	10.1
- Initial commission	24,013	21,853	9.9
- Insurance products	14,996	13,496	11.1
- Investment funds	7,325	6,951	5.4
- Shares/closed-end funds	1,692	1,406	20.3
- Follow-up commission	9,605	10,281	(6.6)
- Overrides	3,117	819	280.6
- Services	159	0	-
- Fee-based advisory	1,637	0	-
- Other income	1,796	3,671	(51.1)
Capitalised services	307	312	(1.6)
Other operating income	451	447	0.9
Commission expenses	(27,583)	(26,643)	3.5
as % of total commission income	68.4%	72.7%	(435bp)
Gross margin	13,502	10,740	25.7
Gross margin in %	33.5%	29.3%	416bp
Personal expenses	(6,961)	(6,321)	10.1
Other operating expenses	(4,829)	(4,051)	19.2
EBITDA	1,712	368	365.2
EBITDA margin	4.2%	1.0%	324bp
EBIT	159	(472)	-
EBIT margin	0.4%	-	-
Net income (loss)	(582)	(776)	(25.0)
Net margin	-	-	-
EPS	(0.05)	(0.07)	(25.0)

Source: JDC accounts

Exhibit 2: H117 divisional details

	Advisortech			Advisory
€000s	H117	H116	% change	H117	H116	% change
Total segment income	33,014	29,680	11	11,684	10,264	14
Capitalised services	307	312	(2)	0	0	-
Other income	158	157	1	193	275	(30)
Commission expenses	(23,118)	(22,190)	4	(8,528)	(7,607)	12
Gross margin	10,361	7,959	30	3,349	2,932	14
gross margin %	31.4%	26.8%	457bp	28.7%	28.6%	10bp
EBITDA	1,931	813	138	349	(7)	-
EBITDA margin	5.8%	2.7%	311bp	3.0%	-	-
EBIT	630	219	188	106	(243)	-
EBIT margin	1.9%	0.7%	117bp	0.9%	-	-

Source: JDC accounts

Outlook

Management has confirmed its previous guidance and expects FY17 revenues in the range of €85-95m (ie around 15% revenue growth y-o-y) and EBITDA of €5-6m.This translates into an EBITDA margin in the range of 5.3-7.1% compared with 4.2% in H117. In line with historical seasonality patterns, the company anticipates a strong contribution from Q4 results to full-year numbers. JDC factors in a potential y-o-y decline in the investment and life insurance market, while expecting continued significant growth in the property insurance market.

Going forward, JDC’s results should be assisted by services provided to Lufthansa’s subsidiary, Albatros. The company has recently signed a letter of intent for a minimum of five years for the outsourcing of the processing and distribution of financial products. This would involve the transfer of more than 150,000 existing customers to the JDC platform and handling all new business through JDC’s IT and infrastructure. Management expects additional sales of €20m per annum and significant earnings contribution from 2018 onwards as a result of this co-operation.

Valuation

Due to a lack of direct local peers, we have selected a range of stocks that may be helpful in setting a context for the JDC valuation despite addressing somewhat different markets and with different business models. The peer group includes online brokers (Fintech, Avanza, Swissquote, BinckBank and Interactive Brokers), direct/indirect banks (Comdirect, Commerzbank and Deutsche Bank) as well as UK-based IFAs (Lighthouse and AFH).

JDC is currently trading at a considerable premium of c 175% to the peer group on 2017e P/E. However, the premium diminishes over subsequent years, suggesting that it reflects JDC’s superior growth prospects (vs peers) based on consensus numbers.

Exhibit 3: Peer group comparison

	Price (LCY)	Market cap	P/E (x)			Dividend yield (%)	Share price performance
		(€m)	2017e	2018e	2019e	2017e	1m	3m	Ytd	1 year
Fintech	18.3	306.8	16.1	13.1	11.6	0.0%	5.0%	29.5%	40.6%	47.5%
Avanza	331.6	1,042.4	25.3	22.7	19.5	3.1%	-17.8%	-4.0%	11.7%	33.5%
Swissquote	34.8	467.5	17.4	15.6	14.2	2.1%	57.1%	82.5%	107.8%	100.4%
BinckBank	4.2	564.3	8.9	10.8	8.9	5.7%	10.2%	23.3%	42.4%	76.9%
Interactive Brokers	41.7	2,310.7	28.2	26.6	23.8	1.0%	14.5%	13.6%	15.9%	59.2%
Average online brokers	-	-	19.2	17.8	15.6	2.4%	13.8%	29.0%	43.7%	63.5%
Comdirect	10.8	1,522.4	23.2	25.5	22.8	2.0%	11.7%	17.0%	12.8%	18.2%
Commerzbank	10.1	12,661.3	22.0	14.3	9.5	0.0%	12.0%	25.3%	44.7%	79.7%
Deutsche Bank	13.2	27,304.6	12.8	8.8	7.3	1.0%	-12.5%	-13.2%	-11.4%	21.7%
Average direct/indirect banks	-	-	19.3	16.2	13.2	1.0%	3.7%	9.7%	15.4%	39.9%
Lighthouse	18.1	0.3	15.1	12.1	11.3	1.7%	15.6%	35.0%	57.0%	87.7%
AFH	247.5	0.3	17.9	11.7	10.3	1.4%	16.3%	35.1%	53.8%	48.3%
Average UK IFAs	-	-	16.5	11.9	10.8	2%	15.9%	35.0%	55.4%	68.0%
Overall peer group average	-	-	18.3	15.3	13.2	1.6%	11.2%	24.6%	38.2%	57.1%
JDC Group AG	7.86	93.8	50.7	23.1	14.7	0.0%	12.1%	-3.0%	52.4%	34.4%
Premium/(discount) to peer group	-	-	176%	51%	11%	-	-	-	-	-

Source: Bloomberg. Note: JDC consensus is provided on the basis of only two estimates: Montega and Hauck & Aufhäuser. Prices as at 5 September 2017.

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

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt and Sydney. 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 Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. 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.

Equities

Equities by Sector

Sectors

Thematics

Latest

Inside the mind of investors: International Biotechnology Trust

Borussia Dortmund – executive interviews

UK equities: A generational opportunity?

Audiovisual

Latest

Vantage: Gresham House Energy Storage Fund – Navigating challenges in energy storage

IP Group – executive interview

Georgia Capital in 60 seconds

About Edison

About Edison

Careers

JDC Group (SCALE: JDC)

JDC Group — Capturing additional margin

Financials

Financials

Latest

OPAP — Winning strategy

Patria Private Equity Trust — High liquidity and solid long-term track record

MoneyHero — Emphasis on driving margin

Intralot — Continuing improvement in Q324

Picton Property Income — Delivering on key initiatives

More on JDC Group

JDC Group — On track to reach high-end FY24 sales guidance

JDC Group — Gaining a firm foothold in commercial insurers

JDC Group — Well on track in 2024

JDC Group — Accelerating again in FY24

Latest from the Financials sector

S&U — Regulatory uncertainty holding back recovery

Record — Robust interim results with strategic progress

ProCredit Holding — Management expects ROE of c 10% in FY24

JDC Group — On track to reach high-end FY24 sales guidance

SDX Energy — Raising accelerates growth potential

Subscribe to Edison