La Doria — Investing for the future

Consumer

La Doria

Investing for the future

FY17 results

Food & beverages

3 April 2018

Price	€12.28
Market cap	€381m

Net debt (€m) at 31 December 2017		98.1

Shares in issue	31.0m
Free float	37%
Code	LD

Primary exchange	Borsa Italia (STAR)
Secondary exchange	N/A

Share price performance

%	1m	3m	12m
Abs	(3.3)	(23.8)	24.4
Rel (local)	(7.6)	(26.5)	16.8

52-week high/low

€17.5

€9.8

Business description

La Doria is the leading manufacturer of private-label preserved vegetables and fruit for the Italian (20% revenues) and international (80% revenues) market. It enjoys leading market share positions across its product ranges in the UK and Italy.

Next events

Q118 results	15 May 2018
AGM	8 June 2018
H118 results	13 September 2018
9M18 results	13 November 2018

Analysts

Sara Welford	+44 (0)20 3077 5700
Paul Hickman	+44 (0)20 3681 2501

consumer@edisongroup.com

Edison profile page

La Doria is a research client of Edison Investment Research Limited

The environment remains challenging, but La Doria has posted a robust set of FY17 results. The company has announced its updated three-year rolling industrial plan, and as part of this there will be a major investment plan to expand capacity while streamlining the business to reduce costs. The result should be an expansion of the higher margin lines, allowing the company to drive revenue growth by increasing volumes, while also structurally improving margins in the longer term. We adjust our forecasts to reflect the investment plan and the competitive environment, hence trimming our near-term sales and EBITDA forecasts, while increasing our net debt assumptions. Our fair value moves to €16.10 from €16.90.

Year end	Revenue (€m)	PBT* (€m)	EPS* (c)	DPS (c)	P/E (x)	Yield (%)
12/16	653.1	37.3	108.8	18.0	11.3	1.5
12/17	669.1	39.7	98.1	23.0	12.5	1.9
12/18e	689.2	42.2	99.3	24.0	12.4	1.9
12/19e	709.8	45.5	107.1	25.0	11.5	2.0

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

Solid FY17 results

Group results were impressive, with organic growth of 6.2%. This was mainly driven by volume growth in the sauces and vegetable lines. Group EBITDA margin also improved, despite the competitive backdrop and management’s previous expectation that it would contract. The tomato-based products and fruit lines remained under pressure as a result of the challenging competitive environment in those segments.

Investing for the future

Given the increasingly challenging competition in the markets and segments in which La Doria operates, the board is implementing an investment plan with the primary objective of improving revenues and margins by driving up volumes of its higher value-added products. In addition, cost reductions will be targeted by restructuring existing industrial sites, extending and automating warehouses, and improving the efficiency of its logistics. The plan involves capital expenditure of €115m over the period FY18-21, which also includes an expansion of capacity to cover the planned increase in volume.

Valuation: €16.10 per share

Based on our forecasts, our DCF model points to a fair value of €16.10 per share (from €16.90), or c 30% upside from the current share price. La Doria trades on 12.4x FY18e P/E, a c 20% discount to its private-label peer group, while on 8.1x FY18e EV/EBITDA, it trades at a c 10% discount to the peer group. We note our fair value would be €17.85 if our WACC moved down 40bps to 6.0%. We believe La Doria remains an attractive proposition given the strength of its market position in the private-label segment, and management’s commitment to improve the stability and visibility of the business by reducing reliance on the more volatile tomato line.

FY17 financial results

Consolidated revenues were up 2.4% to €669.1m year-on-year, or +6.2% at constant currency. EBITDA was up 6.7% to €60.1m, with the EBITDA margin up 40bp to 9.0%. EBIT was up 4.3% to €41.6m, with the margin flat at 6.2%. Net debt was €98.1m vs €104.8m at the end of FY16 and €68.7m at the end of 9M17.

Business update

FY17 results were both ahead of our forecasts and management’s targets.

Exhibit 1: Forecast vs actual FY17 results (€m)

	Forecast	Actual	% chg
Revenue	666.2	669.1	0.4%
EBITDA	52.8	60.1	14.0%
EBIT	39.8	41.6	4.7%
PBT	37.8	39.7	5.3%
Net profit	27.9	30.4	8.9%
Net debt	98.6	98.1	-0.5%

EBITDA margin	7.9%	9.0%	1.1%
EBIT margin	6.0%	6.2%	0.3%

Source: Edison Investment Research, Company data

Volumes in the sauces and pulses and vegetables segments were stronger, and margins were higher, despite lower selling prices and also some raw material cost inflation. The margin improvement was mainly driven by operating leverage. The UK subsidiary, LDH, also delivered significantly improved revenues. These were caused by the combined effect of substantial volume growth and rising prices, the latter stemming from inflationary effects caused by sterling weakness. Margins within LDH contracted slightly due to continued pressure from the major UK retailers.

The tomato-based products line was stable at constant currency, and the fruit line was down 5.2% on the same basis. These were both affected by the contraction of the Italian market.

Forecasts

La Doria has published an updated three-year industrial plan, which details an investment plan to strengthen the business in the long term. The strategy centres on driving revenues through increases in capacity in the more value-added lines (including premium and organic segments, and increasing the geographic reach of the business), also resulting in a mix improvement that should increase EBITDA margins. In addition, the investment plan should lead to expansion in production capacity and streamlined production to reduce costs.

Exhibit 2: Old vs new financial targets

€m	2018e			2019e
	Old	New	% chg	Old	New	% chg
Revenue	690.2	689	(0.2%)	709.3	712	0.4%
EBITDA	59.2	58	(2.0%)	63.5	65	2.4%
EBIT	46.4	43	(7.3%)	50.8	48	(5.5%)
PBT	43.0	41	(4.7%)	48.6	46	(5.3%)
Net profit	31.7	30	(5.4%)	36	34	(5.6%)

Operating cash flow	36.8	51.0	38.6%	44.9	45.0	0.2%
Capex	12.5	61.0	388.0%	13.0	28.0	115.4%
FCF	24.3	(10.0)	(141.2%)	31.9	17.0	(46.7%)
Dividend payout (on parent company profit)	30%	30%		30%	30%
Net cash flow	18	23	27.8%	20.7	3	(85.5%)
Net debt	77	121	57.1%	56.3	117	107.8%
Debt/EBITDA	1.3	2.1	61.5%	0.9	1.8	100.0%
Gearing	0.3	0.5		0.2	0.4
ROI	14.3%	11.6%	(270)	15.4%	12.4%	(300)
ROE	12.8%	12.2%	(60)	13.2%	12.6%	(60)

Source: Company data

We trim our near-term forecasts to reflect the updated Industrial Plan and the challenging competitive environment. Our revenue forecasts reduce by 1% and our EBITDA falls by a larger amount as we assume the environment gets tougher, particularly in the UK market where manufacturers continue to come under pressure from the food retailers, especially in the private label space in which La Doria operates. Our FY19 EBITDA forecast is now closer to that forecast by management as the consumer backdrop in La Doria’s main markets continues to be challenging, and some raw material costs are continuing to rise. The capital investment planned will result in significantly higher net debt, although we note the gearing level remains comfortable and net debt/EBITDA will peak at 2.1x in FY18. The new investment should ensure La Doria is well placed to compete in a tough environment by becoming one of the lowest-cost operators, with fully automated warehouses and streamlined production.

Exhibit 3: Old vs new forecasts (€m)

	2018e			2019e
	Old	New	% chg	Old	New	% chg
Revenue	696.2	689.2	-1.0%	717.1	709.8	-1.0%
EBITDA	60.7	59.2	-2.5%	69.7	64.5	-7.5%
EBIT	48.2	44.2	-8.4%	57.2	47.5	-17.0%
PBT	44.7	42.2	-5.7%	53.7	45.5	-15.3%
Net profit	32.6	30.8	-5.7%	39.2	33.2	-15.3%
Net debt	79.3	119.8	51.1%	55.0	114.7	108.6%

Source: Edison Investment Research

Valuation

La Doria’s share price has outperformed the broader market over the last 12 months, as it recovered from the underperformance during 2016. Over the past three months, however, La Doria is down 25% compared to a 1% increase in the FTSEMIB index, as the share price hit all-time highs following the 9M17 results, and subsequently reversed part of the substantial outperformance. On 2018 estimates, La Doria trades on 12.4x P/E, which is at a discount of c 20% versus the peer group of private-label and small-cap food manufacturers on 16.2x P/E. On EV/EBITDA, La Doria trades on 8.1x, which is at a c 10% discount to its peer group.

Exhibit 4: Benchmark valuation of La Doria relative to peers

		P/E (x)		EV/EBITDA (x)		Dividend yield (%)
	Market cap (m)	2018e	2019e	2018e	2019e	2018e	2019e
Greencore	£898.7	8.7	8.0	6.6	6.0	4.3%	4.6%
Ebro Foods	€ 3,163.5	16.7	15.7	10.0	9.3	3.2%	3.4%
Parmalat	€ 5,546.9	24.9	21.4	9.3	8.2	0.6%	0.6%
Bonduelle	€ 1,092.7	14.6	12.4	7.9	7.0	1.4%	1.6%
Valsoia	€163.5	N/A	18.6	12.3	10.0	1.4%	1.6%
Peer group average		16.2	15.2	9.2	8.1	2.2%	2.3%
La Doria	€ 380.7	12.4	11.5	8.1	7.4	1.9%	2.0%
Premium/(discount) to peer group		-23.7%	-24.5%	-12.2%	-8.3%	-10.8%	-13.3%

Source: Edison Investment Research estimates and Bloomberg consensus. Note: Prices at 2 April 2018.

Our primary valuation methodology is DCF analysis and, based on our updated forecasts, we calculate a fair value of €16.10/share (from €16.90/share), or c 30% upside from the current levels. This is based on our assumptions of a 1.5% terminal growth rate and a terminal EBIT margin of 8.0%. We have raised our terminal EBIT margin assumption from 7.5% to 8.0% in light of the new industrial plan and its intent to structurally improve La Doria’s EBIT margin in the long term.

Our WACC of 6.4% is based on an equity risk premium of 4%, a borrowing spread of 5% and beta of 0.8. Below, we show a sensitivity analysis of these assumptions and note that based on our model the current share price is discounting a terminal EBIT margin of c 6.6% (which compares to La Doria’s reported EBIT margin of 8.1% in 2015, 6.1% at the trough in 2016, and 6.2% in 2017) and a terminal growth rate of 1.0%.

Exhibit 5: DCF sensitivity to terminal growth rate and EBIT margin (€ per share)

Terminal growth rate		EBIT margin
			6.5%	7.0%	7.5%	8.0%	8.5%	9.0%
	-2.5%		8.5	9.1	9.6	10.2	10.7	11.3
	-1.5%		9.2	9.8	10.5	11.1	11.7	12.4
	-0.5%		10.1	10.8	11.5	12.3	13.0	13.7
	0.5%		11.3	12.1	13.0	13.9	14.7	15.6
	1.5%		12.9	14.0	15.0	16.1	17.1	18.2
	2.5%		15.5	16.8	18.1	19.4	20.8	22.1
	3.5%		19.7	21.5	23.3	25.1	26.9	28.7

Source: Edison Investment Research estimates

We also illustrate the sensitivity to WACC. We note that with a WACC of 6.0% and leaving our terminal growth rate assumption unchanged at 1.5%, our fair value would move up to €17.85.

Exhibit 6: DCF sensitivity to WACC and terminal growth rate (€ per share)

WACC		Terminal growth rate
			0.5%	1.0%	1.5%	2.0%	2.5%	3.0%
	8.5%		9.39	9.86	10.39	11.00	11.71	12.56
	8.0%		10.24	10.79	11.42	12.16	13.04	14.09
	7.5%		11.21	11.87	12.63	13.54	14.63	15.96
	7.0%		12.32	13.12	14.06	15.19	16.56	18.29
	6.5%		13.62	14.60	15.77	17.20	18.98	21.28
	6.0%		15.16	16.37	17.85	19.70	22.08	25.26
	5.5%		17.00	18.53	20.45	22.92	26.22	30.82
	5.0%		19.24	21.24	23.80	27.21	31.99	39.16
	4.5%		22.05	24.71	28.25	33.21	40.65	53.05
	4.0%		25.65	29.33	34.47	42.19	55.06	80.80

Source: Edison Investment Research estimates

Exhibit 7: Financial summary

€m	2015	2016	2017	2018e	2019e	2020e
December	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS
PROFIT & LOSS
Revenue	748.3	653.1	669.1	689.2	709.8	731.1
Cost of Sales	(616.9)	(545.4)	(555.7)	(575.1)	(589.6)	(604.3)
Gross Profit	131.5	107.8	113.4	114.0	120.3	126.8
EBITDA	77.6	56.3	60.1	59.2	64.5	70.1
Operating Profit (before amort. and except.)	61.0	39.9	41.6	44.2	47.5	53.1
Intangible Amortisation	0.0	0.0	0.0	0.0	0.0	0.0
Exceptionals	0.0	0.0	0.0	0.0	0.0	0.0
FX Gain / (loss)	3.6	8.9	0.2	0.0	0.0	0.0
Operating Profit	64.6	48.8	41.8	44.2	47.5	53.1
Net Interest	(3.6)	(2.7)	(1.9)	(2.0)	(2.0)	(2.0)
Profit Before Tax (norm)	57.4	37.3	39.7	42.2	45.5	51.1
Profit Before Tax (FRS 3)	61.0	46.2	39.9	42.2	45.5	51.1
Tax	(16.1)	(12.4)	(9.5)	(11.4)	(12.3)	(13.8)
Profit After Tax (norm)	44.8	33.7	30.4	30.8	33.2	37.3
Profit After Tax (FRS 3)	44.8	33.7	30.4	30.8	33.2	37.3

Average Number of Shares Outstanding (m)	31.0	31.0	31.0	31.0	31.0	31.0
EPS - normalised fully diluted (c)	144.6	108.8	98.1	99.3	107.1	120.3
EPS - (IFRS) (c)	144.6	108.8	98.1	99.3	107.1	120.3
Dividend per share (c)	28.0	18.0	23.0	24.0	25.0	26.0

Gross Margin (%)	17.6	16.5	16.9	16.5	16.9	17.3
EBITDA Margin (%)	10.4	8.6	9.0	8.6	9.1	9.6
Operating Margin (before GW and except.) (%)	8.1	6.1	6.2	6.4	6.7	7.3

BALANCE SHEET
Fixed Assets	177.6	173.3	174.0	220.0	236.0	246.1
Intangible Assets	10.6	10.0	6.1	5.4	4.7	4.0
Tangible Assets	143.3	143.9	149.9	196.6	208.3	206.0
Investments	23.7	19.4	18.0	18.0	23.0	36.1
Current Assets	398.8	367.8	394.2	358.9	372.1	402.1
Stocks	199.8	187.0	209.5	195.5	200.4	205.5
Debtors	107.7	103.9	106.5	106.8	110.0	113.3
Cash	77.9	62.8	66.7	45.0	50.1	71.8
Other	13.3	14.2	11.5	11.5	11.5	11.5
Current Liabilities	(220.7)	(187.9)	(209.8)	(200.5)	(203.2)	(205.9)
Creditors	(129.3)	(126.4)	(142.1)	(132.9)	(135.5)	(138.3)
Short term borrowings	(91.4)	(61.5)	(67.6)	(67.6)	(67.6)	(67.6)
Long Term Liabilities	(157.3)	(144.5)	(131.5)	(120.7)	(114.1)	(114.1)
Long term borrowings	(116.6)	(106.1)	(97.2)	(97.2)	(97.2)	(97.2)
Other long term liabilities	(40.7)	(38.3)	(34.3)	(23.5)	(16.8)	(16.8)
Net Assets	198.4	208.8	227.0	257.8	291.0	328.3

CASH FLOW
Operating Cash Flow	58.2	65.7	39.9	52.1	46.8	50.7
Net Interest	(3.6)	(2.7)	(1.9)	(2.0)	(2.0)	(2.0)
Tax	0.0	0.0	0.0	0.0	0.0	0.0
Capex	(8.4)	(13.0)	(18.7)	(61.0)	(28.0)	(14.0)
Acquisitions/disposals	(4.9)	0.0	0.0	0.0	0.0	0.0
Financing	0.0	0.0	0.0	0.0	0.0	0.0
Dividends	(9.3)	(8.4)	(7.6)	(10.8)	(11.6)	(13.1)
Other	(23.3)	(16.3)	(5.2)	0.0	0.0	0.0
Net Cash Flow	8.7	25.3	6.6	(21.7)	5.1	21.7
Opening net debt/(cash)	138.2	130.1	104.8	98.1	119.8	114.7
HP finance leases initiated	0.0	0.0	0.0	0.0	0.0	0.0
Other	(0.6)	(0.1)	0.1	0.0	(0.0)	0.0
Closing net debt/(cash)	130.1	104.8	98.1	119.8	114.7	93.0

Source: Edison Investment Research, company data

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 La Doria 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 Limited (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

La Doria (MI: LD)

La Doria — Investing for the future

Consumer

Consumer

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 La Doria

La Doria — Takeover likely

La Doria — Another strong quarter

La Doria — Looking ahead with confidence

La Doria — Storming ahead

Latest from the Consumer sector

ConsumerWatch – Don’t look down

The Platform Group — E-commerce enabler

MoneyHero — Investing for the long term

Games Workshop Group — Sigmar the fourth

Fidelity European Values — Concentrating its portfolio and hedging its bets

Subscribe to Edison