Mensch & Maschine Software — Long-term growth targets unveiled

Mensch & Maschine Software (DB: MUM)

Last close As at 20/11/2024

56.60

−1.20 (−2.08%)

Market capitalisation

971m

More on this equity

Research: TMT

Mensch & Maschine Software — Long-term growth targets unveiled

Mensch und Maschine (M+M) saw business revert to pre-COVID trading patterns and a return to revenue growth in FY21. This translated to EPS growth of 13.1% and a dividend per share increase of 20%. The strategy of organic revenue growth combined with careful cost control supports management’s targets for a doubling in EPS over the next four to five years.

Katherine Thompson

Written by

Katherine Thompson

Director

TMT

Mensch und Maschine

Long-term growth targets unveiled

Software

Scale research report - Update

16 March 2022

Price

€54.3

Market cap

€921m

Share price graph

Share details

Code

MUM

Listing

Deutsche Börse Scale

Shares in issue

17.0m

Net cash* at end FY21
*Excludes leases

€8.2m

Business description

Mensch und Maschine Software (M+M) sells proprietary and Autodesk CAD/CAM software. It reports across two business lines: M+M Software (FY21: 32% of revenues, 62% of EBIT) and VAR (FY21: 68% of revenues, 38% of EBIT). The company has operations in Europe, the United States and Asia–Pacific.

Bull

Largest European Autodesk value-added reseller.

High-margin, internally developed software.

Loyal workforce.

Bear

Reliant on Autodesk’s technology development and channel strategy.

Management owns more than 50% of the company.

Large exposure to DACH economies.

Analyst

Katherine Thompson

+44 203 077 5730

Mensch und Maschine (M+M) saw business revert to pre-COVID trading patterns and a return to revenue growth in FY21. This translated to EPS growth of 13.1% and a dividend per share increase of 20%. The strategy of organic revenue growth combined with careful cost control supports management’s targets for a doubling in EPS over the next four to five years.

FY21: Another year of double-digit earnings growth

M+M reported robust results for FY21, with revenue growth of 9.1% y-o-y, EBIT growth of 11.8% and EPS growth of 13.1% y-o-y. We note that this follows a year when revenue declined 0.8% but EPS grew 12.5%. Trading has reverted to pre-COVID seasonality and both divisions reported growth. The Software division grew revenue 11.3% y-o-y (8.5% organic) and achieved an EBIT margin of 25.4% (up 0.1pp y-o-y). The VAR division grew revenue 8.1% y-o-y and expanded the EBIT margin by 0.3pp to 7.3%. Net debt reduced from €14.6m at the end of FY20 to €3.4m by the end of FY21 and, excluding leases, M+M had net cash of €8.2m at year-end. Founder and 45%-shareholder Adi Drotleff has stepped back from the CEO role but remains as managing director and chair of the supervisory board.

Outlook: Steady, profitable growth

The company has maintained its guidance for FY22, introduced guidance for FY23 and set targets for a doubling in revenue by FY28/29 and EPS by FY25/26. This implies a CAGR of 14.7–18.7% for EPS over this timeframe. Consensus forecasts are within the guidance range for FY22 and FY23.

Valuation: Reflects track record

The stock trades at a discount to peers on EV-based valuation metrics and at a small premium on a P/E basis. The stock is supported by a dividend yield approaching 3%, which is at the top end of its peer group. With strong performance through the pandemic (EPS growth in FY20 despite a small revenue decline) and the goal of doubling EPS by FY25/26, in our view the valuation reflects the company’s track record of profitable growth.

Consensus estimates

Year
end

Revenue
(€m)

PBT
(€m)

EPS
(€)

DPS
(€)

P/E
(x)

Yield
(%)

12/20

244.0

29.8

1.12

1.00

48.7

1.8

12/21

266.2

33.8

1.26

1.20

43.1

2.2

12/22e

294.8

39.5

1.46

1.40

37.2

2.6

12/23e

327.7

48.3

1.75

1.60

31.0

2.9

Source: Mensch und Maschine investor relations pages (as at 13 March)

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.

Review of FY21 results

Mensch und Maschine (M+M) reported a robust set of results for FY21. The company reported revenue growth of 9.1% y-o-y and, due to good cost control, this translated to operating profit growth of 11.8% and EPS growth of 13.1%. The company moved from a net debt position (before finance leases) to a net cash position by the end of the year and increased the dividend per share by 20% y-o-y. The company noted that seasonality in FY21 was more like FY19, reverting to pre-COVID patterns of trading.

Exhibit 1: FY21 results highlights

€m

FY21

FY20

y-o-y

Revenues

266.2

244.0

9.1%

Gross profit

138.4

128.0

8.2%

EBITDA

44.4

40.3

10.2%

Operating profit

34.7

31.0

11.8%

Net income after minority interest

21.3

18.7

13.9%

EPS (€)

1.26

1.12

13.1%

Net cash (excluding leases)/(net debt)

8.2

(3.2)

N/A

Dividend per share (€)

1.2

1.0

20.0%

Gross margin

52.0%

52.4%

-0.4%

EBITDA margin

16.7%

16.5%

0.2%

Operating margin

13.0%

12.7%

0.3%

Source: M+M

Divisional performance

The Software division grew revenue 11.3% y-o-y, after 0.7% growth in FY20. Compared to FY19, revenue was 12.1% higher. EBIT grew 11.6% y-o-y and the EBIT margin expanded by 0.1pp to 25.4%. The company noted that it acquired a Dutch OPEN MIND reseller at the start of FY21 for €2.6m. The acquired business contributed revenue of €2.16m and PBT of €0.62m, which implies divisional organic revenue growth of 8.5% y-o-y and EBIT growth of c 8.3% y-o-y in FY21.

The VAR division grew revenue 8.1% y-o-y after a 1.5% decline in FY20; growth versus FY19 was 6.5%. EBIT grew 12.1% y-o-y resulting in margin expansion of 0.3pp to 7.3%.

Exhibit 2: Divisional performance

€m

FY21

FY20

y-o-y

FY21

FY20

y-o-y

Revenue

EBIT

Software

84.2

75.6

11.3%

Software

21.4

19.1

11.6%

VAR

182.0

168.4

8.1%

VAR

13.3

11.9

12.1%

Total

266.2

244.0

9.1%

Total

34.7

31.0

11.8%

Gross profit

EBIT margin

Software

76.1

68.8

10.6%

Software

25.4%

25.3%

0.1%

VAR

62.3

59.1

5.4%

VAR

7.3%

7.1%

0.3%

Total

138.4

128.0

8.2%

Total

13.0%

12.7%

0.3%

Gross margin

Software

90.5%

91.1%

-0.6%

VAR

34.2%

35.1%

-0.9%

Total

52.0%

52.4%

-0.4%

Source: M+M

While 55% of gross profit was generated by the Software division and 45% by the VAR division, the company also provided further detail on how gross profit was distributed by vertical:

55% from manufacturing: this includes the Software division’s hyperMILL CAM software (c 40%) and the VAR division’s digitisation and training based on eXs, customX and PDM booster for a variety of manufacturing applications.

35% from architecture/construction/engineering (AEC): this includes the Software division’s DATAflor software for gardening/landscaping/earthworks and SOFiSTiK software for civil engineering, bridge, tunnel and building design, as well as the VAR division’s BIM booster solution and BIM Ready training for structural and civil engineering, building services and facilities management.

10% hybrid manufacturing and AEC: this includes MapEdit, eXs and customX solutions.

Management change

Adi Drotleff, founder of M+M and 45% shareholder, has stepped back from the CEO role with effect from the start of the year. This formalises his transition from the operational side of the business to a more strategic role. He continues to hold the role of managing director and chairman of the supervisory board. The company will be managed by the COO Christoph Aschenbrenner and CFO Markus Pech.

Outlook and estimates

The company outlined its targets in the short and longer term. The expectations for FY22 are unchanged; for FY23, the company has introduced targets for 20–30c growth in EPS and 15–25c growth in DPS. Management also expects to double revenue by FY28/29 and to double EPS more quickly, by FY25/26. This implies a revenue CAGR of 8.2–9.4% and an EPS CAGR of 14.7–18.7% within those timeframes.

Exhibit 3: Management guidance

FY22

FY23

FY25/26

FY28/29

Revenue

Growth 8-12% pa

>€500m

Gross profit

Growth 8-12% pa

EBIT

Growth 14-20% pa

EPS

+18–24c

+20–30c

>250c

Dividend per share (DPS)

+15–20c

+15–25c

Source: M+M

Prior to the full FY21 results being announced, consensus forecasts were in line with current company guidance.

Exhibit 4: Consensus forecasts

€m

FY22e

FY23e

Revenues

294.8

327.7

Revenue growth

10.8%

11.2%

EBITDA

50.4

59.4

EBITDA margin

17.1%

18.1%

EBIT

40.3

48.9

EBIT margin

13.7%

14.9%

EPS (€)

1.46

1.75

DPS (€)

1.40

1.60

Source: Company investor relations pages, as at 13 March (prior to publication of FY21 results)

Valuation

The stock is essentially flat over the last 12 months, having reached a peak of €68.5 in September before the market started shifting from growth to value stocks and the war in Ukraine further weighed on share prices. The shares trade at a discount to peers on EV-based valuation metrics and at a small premium on a P/E basis, in our view reflecting the fact that the company’s operating margins are at the lower end of its peer group due to the VAR side of the business. The stock is supported by a dividend yield approaching 3%, which is at the top end of its peer group.

Exhibit 5: Peer valuation metrics

Company

Quoted

Share

Market

EV (m)

EV/Sales (x)

EV/EBIT (x)

P/E (x)

Div yield

EBIT margin

ccy

price

cap (m)

CY

NY

CY

NY

CY

NY

CY

NY

CY

NY

MENSCH UND MASCHINE*

EUR

54.3

921

913

3.1

2.8

22.6

18.7

37.2

31.0

2.6%

2.9%

13.7%

14.9%

AVEVA GROUP

GBp

2529

7,626

8,260

6.8

6.2

22.7

20.4

24.2

22.0

1.5%

1.6%

30.0%

30.6%

CENIT

EUR

11.5

96

79

0.5

0.5

9.7

8.8

20.3

14.9

3.9%

4.4%

5.0%

5.2%

NEMETSCHEK

EUR

73.6

8,558

8,471

11.2

10.0

45.9

39.3

59.2

51.0

0.5%

0.5%

24.5%

25.6%

AUTODESK

USD

192.3

42,303

43,167

8.5

7.4

23.4

19.4

28.4

23.5

0.0%

0.0%

36.2%

38.1%

DASSAULT SYSTEMES

EUR

41.6

55,807

56,335

10.5

9.5

34.4

30.9

42.3

38.5

0.4%

0.5%

30.5%

30.8%

HEXAGON

SEK

124.6

325,088

32,899

6.7

6.2

22.9

20.8

27.7

25.1

1.0%

1.2%

29.2%

29.8%

PTC

USD

103.9

12,156

13,300

6.9

6.2

19.2

17.5

24.0

20.6

0.0%

0.0%

36.0%

35.4%

Average

7.3

6.6

25.5

22.4

32.9

28.7

1.1%

1.2%

27.3%

27.9%

Median

6.9

6.2

22.9

20.4

27.7

23.5

0.5%

0.5%

30.0%

30.6%

Source: Refinitiv (as at 14 March). Note: *M+M forecasts are on a reported basis, whereas peer forecasts may contain adjustments for items such as share-based payments and exceptional items that result in higher EBIT margins and EPS.

General disclaimer and copyright

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. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally.

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

General disclaimer and copyright

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. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally.

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

More on Mensch & Maschine Software

View All

Latest from the TMT sector

View All TMT content

Research: TMT

Centaur Media — Targeted connectivity

Centaur’s FY21 results are ahead of our forecasts, showing 21% revenue growth and adjusted EBITDA margin of 16.4%. This constitutes good progress towards management’s MAP23 goals for FY23 revenues of £45m and adjusted EBITDA margins of 23%, both of which should be achieved under our modelled scenario, despite potential headwinds of rising costs. Iterative improvements in the client offering and a greater emphasis on cross-selling underpin the forecast top-line growth, funded from the cash-positive balance sheet. The valuation remains at a marked discount to peers.

Continue Reading

Subscribe to Edison

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

Sign up for free