Main menu
Edison Group
  • Home
  • Equities

    Equities

    View All Equities

    Equities by Sector

    VolitionRx

    MCap

    USD76m

    Last close

    USD0.81

    ▲ 0.14 (20.90%)

    Canyon Resources

    MCap

    AUD262m

    Last close

    AUD0.19

    ▲ 0.02 (12.12%)

    Immix Biopharma

    MCap

    USD51m

    Last close

    USD1.82

    ▲ 0.12 (7.06%)

  • Sectors

    Sectors

  • Thematics

    Thematics

    View All Thematics

    Latest

  • Audiovisual

    Audiovisual

    View All Audiovisual

    Latest

CLIQ Digital — Delivering growth and profitability

CLIQ Digital (SCALE: CLIQ)

Last close As at 21/11/2024

EUR4.13

▲ 0.18 (4.56%)

Market capitalisation

EUR27m

More on this equity

Research: TMT

CLIQ Digital — Delivering growth and profitability

CLIQ Digital showed strong profitable growth in its FY21 results, driven by increased marketing spend with a focus on direct media buying. Enriched content on its platform across all channels was also vital for developing its customer base, both in number and lifetime value. The company also announced a proposed 136% y-o-y rise in its dividend to €1.10 (c 5.5% yield), as a result of its strong trading and 40% payout policy. We have left our FY22 forecasts virtually unchanged from our last update and we now introduce our FY23 forecasts, showing our expectation for CLIQ’s positive momentum to continue into FY23.

Fiona Orford-Williams

Written by

Fiona Orford-Williams

Director, TMT

TMT

CLIQ Digital

Delivering growth and profitability

FY21 results

Media

8 March 2022

Price

€19.9

Market cap

€129m

Net cash (€m) at 31 December 2022

2.3

Shares in issue

6.5m

Free float

89%

Code

CLIQ

Primary exchange

XETRA

Secondary exchange

FRA

Share price performance

%

1m

3m

12m

Abs

(19.1)

(13.3)

(8.3)

Rel (local)

(4.2)

6.8

(0.6)

52-week high/low

€41.00

€18.20

Business description

CLIQ Digital is a global streaming provider specialising in the direct marketing of affordable entertainment products and offering its members unlimited access to music, audiobooks, sports, movies and games. It works in over 30 countries. In FY21, 42% of sales were generated in Europe, 50% in North America and 8% in other regions.

Next events

Q122 results

3 May 2022

Q222 results

2 August 2022

Analysts

Fiona Orford-Williams

+44 (0)20 3077 5739

Max Hayes

+44 (0)20 3077 5700

CLIQ Digital is a research client of Edison Investment Research Limited

CLIQ Digital showed strong profitable growth in its FY21 results, driven by increased marketing spend with a focus on direct media buying. Enriched content on its platform across all channels was also vital for developing its customer base, both in number and lifetime value. The company also announced a proposed 136% y-o-y rise in its dividend to €1.10 (c 5.5% yield), as a result of its strong trading and 40% payout policy. We have left our FY22 forecasts virtually unchanged from our last update and we now introduce our FY23 forecasts, showing our expectation for CLIQ’s positive momentum to continue into FY23.

Year end

Revenue (€m)

PBT*
(€m)

Adj EPS*
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/20

107.0

14.4

1.2

0.5

17.2

2.3

12/21

150.0

25.3

2.6

1.1

7.6

5.5

12/22e

210.4

32.0

3.3

1.3

6.0

6.6

12/23e

290.2

47.1

4.8

2.0

4.1

9.8

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

FY21 results confirm strong year

CLIQ’s FY21 results have not changed since its FY21 trading update in February, which we have analysed previously. Sales growth was driven by the development of the multi-content strategy, underpinned by several content deals across sport, family entertainment and games, and a 59% y-o-y increase in marketing spend to €54.4m. Management’s investment in enriching the content of its platform contributed to its member base growing 43.5% to 1.3 million, as more customers choose CLIQ’s higher value multi-content offering rather than single content. Its shift to direct media buying, instead of media buying through affiliates, has been key to enhancing the impact that marketing spend has on revenue growth. Basic EPS grew by 136% in FY21 to €2.74, resulting in a dividend of €1.1 for the year, in line with the group’s dividend policy of a 40% pay-out ratio.

FY23 forecasts and new management guidance

We have left our FY22 forecasts unchanged from our previous update, which show revenue growing by 40% to €210m and EBITDA up 22% to €33m. In this note we introduce our FY23 forecasts: we expect momentum to continue from FY22 with revenue growth of 38% y-o-y to €290m and EBITDA growth of 46% to €48.7m, equating to a margin of 17%. These growth trajectories are in line with management’s FY25 guidance for revenue over €500m, equating to a CAGR of at least 35%. Our FY23 EBITDA margin assumption is 1pp higher than in FY22, but in line with what CLIQ has delivered historically, and reflects the higher margin potential of its direct media buying strategy.

Valuation: Significant upside potential

Across FY22 and FY23, CLIQ trades at an average discount of 69% on EV/sales and 82% on EV/EBITDA. Below we calculate an implied share price using CLIQ’s peer multiples, giving a value of €62.34, highlighting significant upside potential.

Recent strategies driving growth

CLIQ has evolved past being a single content portal to a platform that can deliver several types of content across myriad platforms (Exhibit 1). The group is rolling out its all-in-one subscription offer in major countries across Europe, North America and many emerging markets, all at attractive price points, for example, €14.99 in Europe.

Exhibit 1: Broadening its capabilities

Source: CLIQ Digital

The group constantly looks for new ways to attract new members and retain existing ones. For example, it has expanded past direct carrier billing to provide customers multiple payment options. Over 2021, management saw an increasing number of customers using credit card payments, which benefits CLIQ’s gross margin as it reduces the costs of sales attributable to third parties, such as fees charged by a mobile carrier.

Investing in its multi-content portal

Management invested significantly in enriching its all-in-one portal, particularly across family entertainment, sport and cloud gaming in 2021. Below we highlight several key content deals:

■

In February 2022, CLIQ signed a new licensing deal with Palatin Media Film & Fernseh, providing 14 new full series for its German and Austrian portals, equating to more than 400 hours of entertainment.

■

In August 2021, the company signed a five-year worldwide licensing agreement with Blacknut’s multiscreen cloud gaming service. Since the deal, members will have access to over 500 high-quality cloud games.

■

Also in August 2021, its newly agreed licensing deal with Lighthouse Home Entertainment provided members with over 360 high-quality films from 1 September 2021, where two new releases are offered every month.

■

In July 2021, CLIQ announced it had secured the exclusive live broadcasting rights in Germany, Austria and Switzerland for the Italian Serie B football championship.

Investments in the company’s content fostered strong customer growth in 2021, both from new and existing customers. By end-December, CLIQ reported it had grown its customer base 44% y-o-y to 1.3 million and its customer lifetime value by 74% y-o-y to €87m. CLIQ expects this to continue in 2022 and expects customer numbers to reach 1.7–1.8m by the end of the year (up 31–38% y-o-y) and its customer lifetime value to be greater than €110m (up >26% y-o-y).

Growing implementation of direct media buying

From FY19, management switched its marketing spend strategy, emphasising direct media buying over affiliate marketing. Through direct media buying, management can better focus its marketing spend on audiences, delivering greater agility and growth for every marketing euro spent. It is also expected to provide increased profitability by cutting out fees paid to intermediaries. Direct media buying was first rolled out in North America in FY20, driving a 479% y-o-y increase in the region’s revenue contribution that year, resulting in it becoming CLIQ’s largest market. Management implemented direct media buying in its European market across FY21, contributing to a 32% y-o-y growth in the region (FY20 -2%), where its performance accelerated throughout the year.

Exhibit 2: CLIQ’s geographical revenue comparisons (€m), FY20–FY21

Source: CLIQ Digital

However, management will still use affiliate marketing when penetrating new emerging markets. The company recognises the importance of working with local experts, who can buy the required and most promising advertising space.

Strong growth supported by robust balance sheet

Revenue and profit growth

CLIQ’s FY21 results confirm that performance over the year was strong, with full-year revenue up 40% to €150m and EBITDA up 70% to €27.2, leading to a margin increase of 3pp to 18%. This was in line with our forecasts for the year, but ahead of the guidance management gave in September 2021. Sales growth was driven by both the development of its multi-content strategy, underpinned by several content deals across sport, family entertainment, and games, and a 59% y-o-y increase in marketing spend to €54.4m. As well as being a significant growth driver, its strategy of direct media buying continued to deliver margin improvements throughout the year due to the reduction in fees paid to affiliates.

Exhibit 3: Development across core KPIs, 2016–2023e

Source: CLIQ Digital, Edison Investment Research. Note: Forecasts use Edison’s estimates and left-hand axis represents revenue for all geographies.

Development across KPIs

In addition to the KPIs we have already discussed, management also discloses a profitability index, which measures the profitability of its campaigns. The profitability index (previously known as CLIQ Factor) is calculated by dividing its average first six months of revenue per customer by the customer acquisition cost, where the company has consistently been above its minimum viable level of 1.4x over the last three years (Exhibit 4). We note that the multiple has fallen from a peak of 1.8x in Q420 due to the required increased marketing investment to acquire new customers, however it still remains significantly above its minimum level of 1.4x by the end of FY21 and in line with company guidance.

Exhibit 4: Profitability factor q-o-q progression, 2019–2021

Source: CLIQ Digital

Robust financial position and high payout policy

The group ended the year in a strong financial position, reporting net cash of €2.3m. This was supported by profit growth in the year and a 23.9% y-o-y increase in operating FCF to €17.5m. We expect this trend of robust FCF generation to continue, which will give the company the firepower for more marketing, acquisitions to enter new markets or expand the platform’s capabilities in new areas, such as virtual reality.

The group’s proposed dividend represents a substantial increase of 136% to €1.1/per share, reflecting the group’s 40% payout policy and EPS growth during the year. At its current share price, this represents a 5.5% yield. EPS immediately benefitted from its Hype Ventures minority acquisition in H121, which is explained further in our H121 update note.

Our FY23 forecasts

We have left our FY22 forecasts unchanged from our previous update, which was published following CLIQ’s FY21 trading update. Our headline estimates show revenue growth of 40% in the year to €210m and EBITDA growth of 22% to €33m, indicating downward pressure on margins from increased investments in its content and marketing. That said, we have increased our net cash forecast for the end of FY22, estimating a net cash position of €8.2m (up from net debt of €5.3m) due to greater clarity on its capitalised marketing spend and amortised contract costs.

Introducing our FY23 forecasts

For the first time in its history, CLIQ has provided mid-term guidance, targeting revenues over €500m by end-FY25. We have reflected this in our FY23 forecasts, estimating revenue will grow by another 38% y-o-y to €290m and EBITDA by 46% to €48.7m, which will be driven by continuing momentum across all its core markets. Additionally, we believe that EBITDA margin will increase by 1pp, underpinned by the continuing roll-out of its direct media buying strategy and reflecting the benefits of the investments made in FY22.

Exhibit 5: Summary of our forecasts

€m

FY21a

FY22e

y-o-y change (%)

FY23e

y-o-y change (%)

Gross revenue

150.0

210.4

40%

290.2

38%

Marketing spend

54.4

73.4

35%

99.1

35%

EBITDA

27.2

33.4

23%

48.7

46%

EBITDA margin

18%

16%

(2%)

17%

1%

Adj EBIT

26.3

32.7

24%

47.9

47%

Adj net income

17.0

21.5

26%

31.7

48%

Adj diluted EPS (€)

2.7

3.4

26%

5.0

47%

Net cash

2.3

8.2

257%

17.5

113%

Source: Edison Investment Research

Valuation

We have looked at CLIQ’s valuation in comparison with other entertainment and customer acquisition groups across various metrics, as shown below. It should be noted that these groups are of greatly differing scale and have widely differing business models, with correspondingly disparate growth characteristics.

On an EV basis, CLIQ continues to trade at a significant discount to its peers across sales and EBITDA across FY22 and FY23. This is also the case on a P/E basis across both years. However, we highlight that many of these companies are not yet profitable, meaning EBITDA and EPS multiples cannot represent the entire peer group. Notably, CLIQ is also one out of two companies in the peer group that pays a dividend and its forecast sales growth across FY22 and FY23 is significantly higher than the peer group. We believe that management has now positioned the company well to close the discount in the medium term.

Pricing the shares on an EV/sales and EV/EBITDA basis across FY22 and FY23 would indicate a share price €62.34 for CLIQ. We note that this has fallen from our last indicated price of €75 per share, mainly due to the average share price fall of the peer group. Despite its own share price fall YTD, CLIQ has outperformed its peers by 12pp, which we believe could be driven by the company delivering profitable growth during the year.

Exhibit 6: Peer valuation metrics

 

Market cap

Share price perf ytd

Sales growth (%)

EV/Sales (x)

EV/EBITDA (x)

P/E (x)

Hist div yield (%)

Company

(m)

(%)

FY1

FY2

FY1

FY2

FY1

FY2

FY1

FY2

Last

Cinedigm

$116

(43)

63

10

2.2

2.0

15.7

67.5

133.0

N/A

N/A

Stingray

C$370

1

7

14

2.6

2.2

7.0

6.0

8.4

7.1

4.4

Spotify

$25,078

944)

17

19

1.8

1.5

90.2

N/A

890.0

100.7

N/A

Netflix

$155,503

(42)

12

13

4.9

4.4

22.6

18.0

31.8

24.4

N/A

Alchimie

€9

(64)

-34

1

N/A

N/A

N/A

N/A

N/A

3.5

N/A

Pantaflix

€23

0

15

11

0.7

0.6

2.0

1.8

9.0

7.8

0.0

Nordic Entertainment

SEK24,226

(35)

23

22

1.3

1.1

30.5

15.5

74.7

27.9

0.0

Glu Mobile

$2,204

0

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Storytel

SEK5,432

(52)

27

18

1.0

0.9

N/A

53.3

N/A

N/A

0.0

Peer average

(31)

16

13

1.8

1.5

19.1

16.7

53.3

16.1

0.0

CLIQ Digital

€129

(19)

40

38

0.6

0.4

3.8

2.6

6.0

4.1

5.5

Premium/(discount)

24%

25%

(67%)

(71%)

(80%)

(84%)

(89%)

(75%)

Source: Edison Investment Research, Refinitiv. Note: Priced at 8 March 2022.

Exhibit 7: Financial summary

€m

2019

2020

2021

2022e

2023e

31-December

IFRS

IFRS

IFRS

IFRS

IFRS

INCOME STATEMENT

Revenue

 

 

63.1

107.0

150.0

210.4

290.2

Cost of Sales

(44.3)

(72.0)

(98.8)

(145.1)

(197.6)

Gross Profit

18.8

34.9

51.2

65.2

92.6

EBITDA

 

 

5.8

15.9

27.2

33.4

48.7

Normalised operating profit

 

 

4.8

15.2

26.3

32.7

47.9

Reported operating profit

4.8

15.2

26.3

32.7

47.9

Net Interest

(0.9)

(0.8)

(0.9)

(0.7)

(0.8)

Profit Before Tax (norm)

 

 

3.9

14.4

25.3

32.0

47.1

Profit Before Tax (reported)

 

 

3.9

14.4

25.3

32.0

47.1

Reported tax

0.0

(4.0)

(7.1)

(10.0)

(14.7)

Profit After Tax (norm)

3.9

10.4

17.4

22.0

32.4

Profit After Tax (reported)

3.9

10.4

18.2

22.0

32.4

Minority interests

1.7

3.3

0.4

0.5

0.7

Net income (normalised)

2.2

7.2

17.0

21.5

31.7

Net income (reported)

2.2

7.2

17.8

21.5

31.7

Average number of shares outstanding (m)

6.2

6.2

6.2

6.5

6.5

EPS - basic (€)

 

 

0.36

1.16

2.62

3.30

4.88

EPS - normalised fully diluted (c)

 

 

0.35

1.16

2.59

3.26

4.81

Dividend (€)

0.28

0.46

1.10

1.32

1.95

Revenue growth (%)

8.5

69.4

40.2

40.3

38.0

Gross Margin (%)

29.8

32.7

34.1

31.0

31.9

EBITDA Margin (%)

9.1

14.9

18.1

15.9

16.8

Normalised Operating Margin

7.6

14.2

17.5

15.6

16.5

BALANCE SHEET

Fixed Assets

 

 

52.9

55.2

59.4

62.0

65.4

Intangible Assets

0.7

0.8

2.6

5.0

7.5

Tangible Assets

0.7

2.2

3.8

5.2

6.0

Goodwill & other

51.5

52.3

53.0

51.7

51.9

Current Assets

 

 

15.2

21.7

36.9

50.8

59.1

Recievables

8.2

9.1

12.5

17.3

17.6

Cash & cash equivalents

0.7

4.9

7.3

13.2

19.5

Other

6.3

7.7

17.1

20.3

22.0

Current Liabilities

 

 

(8.7)

(12.9)

(27.3)

(24.3)

(18.1)

Creditors

(2.0)

(2.0)

(7.9)

(10.4)

(4.2)

Tax

(1.1)

(3.2)

(1.2)

(1.2)

(1.2)

Borrowings

0.0

0.0

(5.0)

0.0

0.0

Provisions

0.0

(0.4)

(0.4)

(0.4)

(0.4)

Other

(5.6)

(7.3)

(12.8)

(12.4)

(12.4)

Long Term Liabilities

 

 

(12.7)

(8.5)

(9.4)

(14.2)

(11.1)

Long term borrowings

(9.9)

(3.8)

0.0

(4.9)

(1.9)

Other long term liabilities

(2.8)

(4.7)

(9.4)

(9.3)

(9.2)

Net Assets

 

 

46.7

55.6

59.6

74.3

95.3

Minority interests

2.0

4.8

0.0

0.5

1.2

Shareholders equity

 

 

44.7

50.8

59.5

73.7

94.1

CASH FLOW

Op Cash Flow before WC and tax

4.8

15.1

26.8

32.7

47.9

Working capital

(1.9)

1.6

(1.2)

(2.3)

(6.5)

Exceptional & other

0.9

0.9

1.3

(1.4)

0.5

Tax

(1.3)

(2.8)

(6.1)

(11.0)

(15.5)

Operating cash flow

 

 

2.5

14.8

20.8

18.0

26.3

Capex

(0.4)

(0.7)

(3.3)

(3.4)

(3.6)

Acquisitions/disposals

(3.4)

0.0

(10.3)

0.0

0.0

Net interest

0.0

0.0

0.0

0.0

0.0

Equity financing

0.0

0.0

0.0

0.0

0.0

Dividends

0.0

(2.1)

(3.3)

(8.6)

(12.7)

Other

(1.6)

(1.5)

(2.5)

(0.1)

(0.8)

Net Cash Flow

(2.9)

10.5

1.4

5.9

9.3

Opening net debt/(cash)

 

 

6.8

9.6

(0.9)

(2.3)

(8.2)

FX

0.0

(0.0)

0.0

0.0

0.0

Other non-cash movements

0.0

0.0

0.0

0.0

0.0

Closing net debt/(cash)

 

 

9.6

(0.9)

(2.3)

(8.2)

(17.5)

Source: CLIQ Digital, Edison Investment Research

General disclaimer and copyright

This report has been commissioned by CLIQ Digital and prepared and issued by Edison, in consideration of a fee payable by CLIQ Digital. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: 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 and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. 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.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, 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 securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. 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, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2022 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

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. 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 (i.e. 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.

United Kingdom

This document is prepared and provided by Edison 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.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison 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. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

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

1185 Avenue of the Americas

3rd Floor, New York, NY 10036

United States of America

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

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

1185 Avenue of the Americas

3rd Floor, New York, NY 10036

United States of America

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

General disclaimer and copyright

This report has been commissioned by CLIQ Digital and prepared and issued by Edison, in consideration of a fee payable by CLIQ Digital. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: 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 and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. 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.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, 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 securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. 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, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2022 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

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. 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 (i.e. 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.

United Kingdom

This document is prepared and provided by Edison 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.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison 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. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

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

1185 Avenue of the Americas

3rd Floor, New York, NY 10036

United States of America

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

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

1185 Avenue of the Americas

3rd Floor, New York, NY 10036

United States of America

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

More on CLIQ Digital

View All

TMT

CLIQ Digital — Focus remains on profitability and cash

TMT

CLIQ Digital — Sales decline decelerating in Q224

TMT

CLIQ Digital — FY24 outlook weakened

TMT

CLIQ Digital — Increased churn weakens FY24 outlook

Latest from the TMT sector

View All TMT content

TMT

AUSTRIACARD — Solid Q324 supports FY24 outlook

TMT

Nanoco Group — Board states case for voting against resolutions

TMT

Dentsu Group — Still fighting market headwinds

TMT

PVA TePla — Lower estimates after Q3 results

Research: TMT

Media and Games Invest — Adtech player with first-party content

MGI continued to perform strongly in FY21, beating initial guidance and ending up at the top end of the revised guidance. FY21 results showed revenue growth of 80% y-o-y to €252m, with 38% organic growth. Adjusted EBITDA increased 144% y-o-y to €71m, with margins of 28%. In June 2021, the acquisition of Smaato marked the group’s shift to become media led, with MGI evolving to become a content-owning, games-focused adtech platform, with closest peers including Applovin, Azerion and IronSource. Future growth will be both organic and from M&A, with management looking to drive synergies between MGI’s ad platform (Verve) and its content (gamigo). Management’s FY22 guidance is for revenues of €290–310m, with adjusted EBITDA of €80–90m.

Continue Reading

Subscribe to Edison

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

Sign up for free