Kape Technologies — Intego deal adds Mac and anti-malware capability

TMT

Kape Technologies

Intego deal adds Mac and anti-malware capability

Acquisition of Intego

Software & comp services

24 July 2018

Price	111p
Market cap	£158m
£:US$1.32
Net cash (£m) at December 2017		69.5

Shares in issue	141.9m
Free float	27%
Code	KAPE

Primary exchange	AIM
Secondary exchange	N/A

Share price performance

%	1m	3m	12m
Abs	(11.8)	1.4	76.4
Rel (local)	(12.2)	(2.5)	71.0

52-week high/low

127.5p

59.0p

Business description

Kape Technologies specialises in the online distribution of consumer cyber security software. It markets four proprietary products: PC repair and maintenance (Reimage and Reimage for MAC), PC driver repair software (DriverAgent) and a virtual private network (CyberGhost).

Next events

Trading update	July 2018
H1 results	October 2018

Analyst

Dan Ridsdale	+44 (0)20 3077 5729
Alasdair Young	+44 (0)20 3077 5700

tech@edisongroup.com

Edison profile page

Kape Technologies is a research client of Edison Investment Research Limited

Kape’s acquisition of Intego for $16m looks a good fit. It broadens Kape’s portfolio by adding anti-malware software and significantly strengthening its Mac offering. We see good scope for sales synergies through cross-selling and leveraging Kape’s customer acquisition platform. The deal boosts our FY18 and FY19 EPS by 2% and 9% respectively, while synergies should strengthen beyond our forecast period.

Year end	Revenue ($m)	EBITDA* ($m)	PBT* ($m)	EPS (c)	EV/EBITDA (x)	P/E (x)
12/16	56.5	6.4	4.8	2.9	23.9	50.2
12/17	66.4	8.3	7.5	4.8	18.6	30.0
12/18e	75.9	10.6	9.1	5.5	14.4	26.5
12/19e	84.6	14.5	12.5	7.5	10.6	19.5

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

Strengthening the portfolio and development team

Intego provides a suite of products including anti-malware, firewall and parental control products to 150,000 Mac users, all on a subscription basis, significantly strengthening Kape’s position in the Mac ecosystem. The anti-malware product in particular, fills a big gap in Kape’s portfolio, while the Intego engineering team will also strengthen the company’s product development capability.

Sales synergies thorough leveraging Kape’s platform

The deal creates the potential for sales synergies in three areas: cross-selling Intego’s anti-malware product to Kape’s existing Mac user base; using Kape’s digital marketing expertise across Intego’s product suite; and using the strengthened engineering team, Intego product core to develop a windows antimalware product. Once released this should be a highly complementary addition to the portfolio.

Executing the strategy

This deal delivers on many of the strategic initiatives we highlighted in Unveiling Kape (June 2018). Aside from building scale and bolstering its cybersecurity offering, it accelerates the company’s transition to a SaaS and subscription-based model. If delivered, we believe this transition will bring improved earnings visibility that should be rewarded with a higher rating. We would expect Kape to continue to use its balance sheet cash to enhance its scale and accelerate this transition.

Valuation: Clear catalysts for upside

Factoring in Intego (assuming little near-term benefit from revenue synergies), raises our FY19e adjusted EPS forecasts by 9% to 7.5c. At the current share price, this implies a P/E multiple of 19.5x, broadly in line with peers (c 20x, see Exhibit 2). However, stripping out the FY18 cash estimate of $53m (post Intego acquisition), Kape trades at just 14.5x FY19e P/E. We see a number of potential catalysts for upside: stronger realisation of synergies or further earnings-enhancing acquisitions could drive EPS upside and we see scope for a rerating upwards as the business migrates to a recurring subscription model.

Investment summary

Deal summary

Kape has agreed to pay $16m (£12.4m) in cash for 100% of Intego, a provider of anti-malware, firewall, anti-spam, backup, data protection and parental controls for Mac users. The company has 150,000 subscribers, generating $6m in annual revenues (an average annual subscription of $40 per customer). The customer renewal rate of 75% compares well with Kape’s existing subscriber base. The consolidation is effective from 23 July 2018.

We believe this deal delivers on many of Kape’s strategic priorities. It adds scale and broadens the company’s cyber security portfolio, giving it more product to sell via its customer acquisition platform (all of Intego’s subscribers have thus far been acquired through organic sources). The deal also supports Kape’s transition to a SaaS subscription model with 100% of revenues from subscriptions and a 75% renewal rate.

Exhibit 1: Product and sales synergies

Source: Edison Investment Research. Note:*PC version to be developed; **other includes firewall, anti-spam, backup, data protection and parental controls

Key benefits: Boosting the portfolio and cross-selling

Intego appears to be a very good fit for Kape. As Exhibit 1 highlights, its flagship Malware Protection product fills a gap in Kape’s existing portfolio. Anti-malware software is an essential component of a suite of consumer cybersecurity products, which adds substantial credibility to its proposition. It also enhances its position in the Mac ecosystem (a market it has begun to explicitly target only recently) and gives the company a greater North American presence. Combining Intego and Kape’s product development teams gives the group much greater resources to build new products. Management expects to develop an anti-malware product for Windows based on Intego’s technology and release it during 2019.

We believe the deal also has the potential to generate revenue synergies. These can be categorised in three areas:

■

By applying Kape’s digital marketing expertise, arguably its key differentiator, to the Intego product base, the company believes it should be able to substantially increase the current subscriber base. We believe the benefits here should be relatively large and achievable in 2019.

■

By cross-selling Intego’s flagship anti-malware product to its existing Mac customers, the company believes it can accelerate its nascent presence in this market. It may take some time to fully integrate the product portfolios and may be relatively modest given the small size of the addressable market.

■

Once an anti-malware product for the windows user base has been developed, Kape will be able to bundle this with its existing customer base. We believe this could take some time to align but it could be significantly boost revenues.

We understand that prior to the acquisition Intego was run as a cash cow. We believe the combination of these synergies should drive a progressive return to growth over 2018, 2019 and 2020.

Financials: Accretive deal, modestly priced

Assuming the deal is consolidated from 23 July, we expect Intego to contribute revenue of $3m in FY18 ($6m pro-forma, assuming an average annual subscription of $40 per customer) rising to $7.5m (25% growth) in FY19, driven by organic growth, cross-selling and leverage from Kape’s customer acquisition platform.

Intego generated profit before tax of $1.4m in FY17. There will be initial investment in setting up the customer acquisition platform for Intego, hence the modest profit forecast for Intego in FY18. Supported by cost synergies, we expect EBITDA margins to be broadly similar to Kape’s levels (15-17%) in FY19. Further revenue synergies should release into FY20 contribution from PC anti-malware software and full benefit from leveraging Kape’s customer acquisition platform. Having incorporated Intego’s acquisition, at this point we make no changes to underlying forecasts for Kape set out in our initiation report Unveiling Kape (June 2018) but would highlight that the company is expected to release a trading statement shortly.

We estimate that the $16m price tag implies a 2.1x FY19e revenue and FY19e EBITDA multiple of 7x for Intego. The deal is immediately earnings accretive, raising our FY18e and FY19e EPS estimates for Kape by 2% and 9% respectively.

Exhibit 2: Estimate changes

	$000s	2017	2018e	2018e	Change	2019e	2019e	Change
31-December		IFRS	Old	New		Old	New
INCOME STATEMENT
Revenue		66,383	72,892	75,882	4%	77,084	84,587	10%
EBITDA		8,261	10,341	10,643	3%	13,249	14,469	9%
Operating profit (before amort. and except.)		6,946	8,891	9,123	3%	11,499	12,579	9%
Profit before tax (norm)		7,509	8,919	9,109	2%	11,544	12,544	9%
Profit before tax (reported)		(2,036)	7,719	7,909	2%	10,244	11,244	10%
EPS - diluted normalised (c)		4.85	5.37	5.48	2%	6.88	7.47	9%
EPS - basic reported (c)		(1.77)	4.67	4.78	2%	6.14	6.75	10%
Closing net debt/(cash)		(69,502)	(69,022)	(53,140)	-23%	(76,724)	(61,508)	-20%

Source: Edison Investment Research, Company Reports

Valuation

Factoring in the acquisition, at the current share price, Kape trades at a FY19e P/E multiple of 19.5x, broadly in line with UK software and b2c security peers (20.1x and 20.2x respectively). However, stripping out FY18e $53m cash estimate (post acquisition of Intego), Kape trades at just 14.5x FY19e P/E. We see a number of potential catalysts for upside: stronger realisation of synergies or further earnings-enhancing acquisitions could drive EPS upside and we see scope for a rerating upwards as the business proves its model and migrates to a recurring subscription revenue profile.

Exhibit 3: Valuation vs peer groups

	Current price (ccy value)	Market cap (m)	EV/ sales 1FY (x)	EV/ sales 2FY (x)	EV/ EBITDA 1FY (x)	EV/ EBITDA 2FY (x)	EV/ EBIT 1FY (x)	EV/ EBIT 2FY (x)	P/E 1FY (x)	P/E 2FY (x)
Kape Technologies	111.0	158	2.0	1.8	14.4	10.6	16.8	12.2	26.5	19.5
Customer acquisition average			1.2	1.1	5.1	4.7	7.8	7.0	10.0	8.9
B2C cyber security average			3.9	3.7	15.3	12.1	22.0	15.9	30.5	20.2
B2B cyber security average			5.8	5.0	24.4	26.0	28.8	23.5	44.9	36.1
Uk software average			3.1	3.0	13.9	12.0	17.4	15.3	23.2	20.1

Source: Edison Investment Research, Bloomberg consensus. Note: Priced at 19 July 2018.

Exhibit 4: Financial summary

	$'k	2016	2017	2018e	2019e
31-December		IFRS	IFRS	IFRS	IFRS
INCOME STATEMENT
Revenue		56,532	66,383	75,882	84,587
Cost of Sales		(37,277)	(42,366)	(45,415)	(46,909)
Gross Profit		19,255	24,017	30,467	37,678
EBITDA		6,413	8,261	10,643	14,469
Operating Profit (before amort. and except.)		5,034	6,946	9,123	12,579
Amortisation of acquired intangibles		(8,505)	(5,130)	(700)	(700)
Exceptionals		(5,545)	(899)	0	0
Share-based payments		(716)	(3,516)	(500)	(600)
Reported operating profit		(9,732)	(2,599)	7,923	11,279
Net Interest		(328)	(255)	(14)	(35)
Joint ventures & associates (post tax)		47	(40)	0	0
Exceptionals		0	858	0	0
Profit Before Tax (norm)		4,753	7,509	9,109	12,544
Profit Before Tax (reported)		(10,013)	(2,036)	7,909	11,244
Reported tax		(665)	(467)	(1,028)	(1,518)
Profit After Tax (norm)		4,088	7,042	8,080	11,026
Profit After Tax (reported)		(10,678)	(2,503)	6,880	9,726
Minority interests		0	0	(80)	(80)
Discontinued operations		0	0	0	0
Net income (normalised)		4,088	7,042	8,000	10,946
Net income (reported)		(10,678)	(2,503)	6,800	9,646

Average Number of Shares Outstanding (m)		141	142	142	143
EPS - normalised (c)		2.90	4.98	5.63	7.66
EPS - diluted normalised (c)		2.90	4.85	5.48	7.47
EPS - basic reported (c)		(7.57)	(1.77)	4.78	6.75
Dividend per share (c)		0.00	4.93	0.00	0.00

Revenue growth (%)		(-33.2)	17.4	14.3	11.5
Gross Margin (%)		34.1	36.2	40.2	44.5
EBITDA Margin (%)		11.3	12.4	14.0	17.1
Normalised Operating Margin		8.9	10.5	12.0	14.9

BALANCE SHEET
Fixed Assets		8,729	13,312	26,980	26,782
Intangible Assets		7,113	12,350	25,950	25,528
Tangible Assets		591	815	883	1,107
Investments & other		1,025	147	147	147
Current Assets		80,014	82,430	68,912	80,310
Stocks		0	65	65	65
Debtors		7,950	11,071	10,395	10,150
Cash & cash equivalents		72,064	69,502	53,140	61,508
Other		0	1,792	5,312	8,586
Current Liabilities		(7,339)	(15,028)	(16,997)	(18,664)
Creditors		(7,096)	(10,094)	(10,978)	(10,887)
Tax and social security		0	0	0	0
Short term borrowings		0	0	0	0
Other		(243)	(4,934)	(6,019)	(7,777)
Long Term Liabilities		(851)	(1,342)	(1,342)	(349)
Long term borrowings		0	0	0	0
Other long term liabilities		(851)	(1,342)	(1,342)	(349)
Net Assets		80,553	79,372	77,552	88,079
Minority interests		0	977	977	977
Shareholders' equity		80,553	80,349	78,529	89,056

CASH FLOW
Op Cash Flow before WC and tax		6,413	8,261	10,643	14,469
Working capital		613	(1,392)	(5)	(1,486)
Exceptional & other		(823)	(624)	0	0
Tax		(904)	(109)	(1,028)	(1,518)
Net operating cash flow		5,299	6,136	9,609	11,465
Capex		(1,678)	(2,020)	(2,088)	(2,192)
Acquisitions/disposals		(1,439)	(5,337)	(16,870)	(870)
Net interest		(281)	156	(14)	(35)
Equity financing		(995)	(1,477)	0	0
Dividends		0	0	(7,000)	0
Other		0	0	0	0
Net Cash Flow		906	(2,542)	(16,362)	8,368
Opening net debt/(cash)		(71,336)	(72,064)	(69,502)	(53,140)
FX		(178)	(20)	0	0
Other non-cash movements		0	0	0	0
Closing net debt/(cash)		(72,064)	(69,502)	(53,140)	(61,508)

Source: Company data, Edison Investment Research

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 Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2018 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Kape Technologies 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 Investment Research 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 2018. “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

Sydney +61 (0)2 8249 8342

Level 12, 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

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

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

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

Equities

Equities by Sector

Sectors

Thematics

Latest

ConsumerWatch – Don’t look down

A net zero perspective – Investing in sustainability, technology & innovation

Banco Angolano de Investimentos (BAI) – Money-centre bank with lending optionality

Audiovisual

Latest

UIL in 60 seconds

JPMorgan European Discovery Trust in 60 seconds

Baillie Gifford US Growth Trust in 60 seconds

About Edison

About Edison

Careers

Kape Technologies (LN: KAPE)

Kape Technologies — Intego deal adds Mac and anti-malware capability

TMT

TMT

Latest

Electro Optic Systems — Growth from defence

Smiths News — FY24 trading good, special dividend proposed

IRLAB Therapeutics — Progress across the pipeline in Q324

Sylvania Platinum — Healthy production recovery

Braemar — Robust trading, but UK budget adds to costs

More on Kape Technologies

Kape Technologies — Integration update

Kape Technologies — Acquisition further strengthens VPN position

Kape Technologies — Strong H1 performance

Kape Technologies — Improved trading, strategic transition complete

Latest from the TMT sector

Filtronic — On track to meet FY25 expectations

Verve Group — Strong momentum sustained through Q3

Freelancer — Escrow drives strong volume growth in Q324

Softcat — FY24 shows the strength of Softcat’s model

FinTech Group — Attractively positioned for growth

Subscribe to Edison