musicMagpie — Margins improving despite volatile trading

musicMagpie (AIM: MMAG)

Last close As at 21/12/2024

GBP0.09

0.00 (0.00%)

Market capitalisation

GBP10m

More on this equity

Research: Consumer

musicMagpie — Margins improving despite volatile trading

musicMagpie’s (MMAG) trading update for the six months to 31 May 2023 indicates that trading improved in Q2 following a weaker Q1, which was affected by postal strikes and low UK consumer confidence. Management’s focus on higher margin customers and cost savings achieved in the first half resulted in year-on-year EBITDA growth of 7.7%, despite a 13% decline in revenue. We have lowered our FY23 and FY24 revenue estimates by 13% and 16% and EBITDA estimates by 11% and 8% respectively.

Russell Pointon

Written by

Russell Pointon

Director of Content, Consumer and Media

Consumer

musicMagpie

Margins improving despite volatile trading

H123 trading update

Retail

19 June 2023

Price

19p

Market cap

£21m

Net debt (£m) at 31 May 2023

13.7

Shares in issue

107.8m

Free float

59.7%

Code

MMAG

Primary exchange

AIM

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(25.3)

(32.0)

(64.5)

Rel (local)

(24.3)

(33.9)

(66.9)

52-week high/low

50p

9p

Business description

musicMagpie is a circular economy pioneer in refurbished consumer technology and media in the UK and United States. It is expanding its offer into rentals of smartphones and other technology to consumers and corporates, and widening its sourcing infrastructure.

Next events

H123 results

13 July 2023

Analysts

Russell Pointon

+44 (0)20 3077 5700

Milo Bussell

+44 (0)20 3077 5700

musicMagpie is a research client of Edison Investment Research Limited

musicMagpie’s (MMAG) trading update for the six months to 31 May 2023 indicates that trading improved in Q2 following a weaker Q1, which was affected by postal strikes and low UK consumer confidence. Management’s focus on higher margin customers and cost savings achieved in the first half resulted in year-on-year EBITDA growth of 7.7%, despite a 13% decline in revenue. We have lowered our FY23 and FY24 revenue estimates by 13% and 16% and EBITDA estimates by 11% and 8% respectively.

Year end

Revenue (£m)

EBITDA (£m)

PBT*
(£m)

EPS*
(p)

DPS
(p)

EV/EBITDA
(x)

P/E
(x)

11/21

145.5

12.2

7.9

6.11

0.0

2.2

2.9

11/22

145.3

6.5

(0.9)

(0.71)

0.0

4.2

N/A

11/23e

134.3

8.2

(2.2)

(1.56)

0.0

3.3

N/A

11/24e

138.6

10.5

(0.6)

(0.40)

0.0

2.6

N/A

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

EBITDA growth in H1 despite lower revenue

Total revenue fell 13% to c £62m in H123, comprising an 18% decline in Disc Media and Books and a 10% fall in Consumer Technology revenue, reflecting management’s focus on higher quality sales and disruption due to postal strikes in Q1. Despite the fall in revenue, group gross margin improved by 3.1pp year-on-year to c 29.7% due to the greater proportion of products sourced direct from consumers (lower cost), a greater proportion of sales through MMAG’s store (higher margin) and a growing rental contribution (higher margin). The improved gross margin along with a focus on cost control in the period resulted in EBITDA of £2.8m, of which £2m was in Q2 (+42% y-o-y). Active customers at end-May of 39k (FY22-end: 30.5k) reflects a slowdown in customer acquisition since February (36k), as management focused on higher quality and more profitable credit customers. The launch of an enhanced ‘buy now pay later’ offer in H223 should help Consumer Technology sales by providing greater choice for consumers, while simultaneously supporting MMAG’s working capital management and debt utilisation. Net debt increased to £13.7m (FY22: £8.2m) and the £30m revolving credit facility has been extended by a year to July 2026.

FY23 EBITDA downgrade of 11%

We have lowered our FY23 revenue expectations by 13% to reflect a greater decline in Disc Media and Books of 15% (previously 9%) and a slower rate of growth in Rentals of 74% (previously 105%) as management focuses on higher quality customers. The improved gross margin and operating cost controls results in an upgrade to our EBITDA margin estimates of 12bp in FY23 to 6.1% and 64bp in FY24 to 7.6%. We now expect EBITDA of £8.2m in FY23 and £10.5m in FY24.

Valuation: Discount to peers and DCF valuation

On our updated FY23 forecasts, MMAG trades on 0.2x EV/sales and 3.3x EV/EBITDA, which represents a discount to median FY23 peer multiples of 52% for EV/sales and 55% for EV/EBITDA.

Exhibit 1: Financial summary

£m

2020

2021

2022

2023e

2024e

30-November

IFRS

IFRS

IFRS

IFRS

IFRS

INCOME STATEMENT

Revenue

 

 

153.4

145.5

145.3

134.3

138.6

Cost of Sales

(108.6)

(101.2)

(107.1)

(95.4)

(96.8)

Gross Profit

44.8

44.3

38.1

38.9

41.9

EBITDA

 

 

13.9

12.2

6.5

8.2

10.5

Operating profit (before amort. and excepts.)

 

 

11.3

8.5

(0.2)

(1.1)

0.9

Amortisation of acquired intangibles

0.0

0.0

0.0

0.0

0.0

Exceptionals

(1.3)

(4.6)

(0.2)

0.0

0.0

Share-based payments

(0.4)

(17.4)

(0.2)

(0.3)

(0.5)

Reported operating profit

9.6

(13.5)

(0.5)

(1.3)

0.4

Net Interest

(2.1)

(0.6)

(0.8)

(1.1)

(1.5)

Joint ventures & associates (post tax)

0.0

0.0

0.0

0.0

0.0

Exceptionals

(0.6)

(0.7)

(0.2)

0.0

0.0

Profit Before Tax (norm)

 

 

9.2

7.9

(0.9)

(2.2)

(0.6)

Profit Before Tax (reported)

 

 

7.0

(14.8)

(1.4)

(2.4)

(1.1)

Reported tax

1.6

2.7

(3.3)

0.5

0.1

Profit After Tax (norm)

10.5

6.4

(0.8)

(1.7)

(0.4)

Profit After Tax (reported)

8.6

(12.1)

(4.7)

(1.9)

(0.9)

Minority interests

0.0

0.0

0.0

0.0

0.0

Discontinued operations

0.0

0.0

0.0

0.0

0.0

Net income (normalised)

10.5

6.4

(0.8)

(1.7)

(0.4)

Net income (reported)

8.6

(12.1)

(4.7)

(1.9)

(0.9)

Average Number of Shares Outstanding (m)

100.0

104.9

107.8

107.8

107.8

EPS - basic normalised (p)

 

 

10.52

6.11

(0.71)

(1.56)

(0.40)

EPS - normalised fully diluted (p)

 

 

10.52

6.11

(0.71)

(1.56)

(0.40)

EPS - basic reported (p)

 

 

8.57

(11.55)

(4.38)

(1.79)

(0.87)

Dividend (p)

0.00

0.00

0.00

0.00

0.00

Revenue growth (%)

N/A

(5.1)

(0.2)

(7.6)

3.2

Gross Margin (%)

29.2

30.4

26.3

29.0

30.2

EBITDA Margin (%)

9.0

8.4

4.5

6.1

7.6

Normalised Operating Margin

7.4

5.8

(0.1)

(0.8)

0.6

BALANCE SHEET

Fixed Assets

 

 

13.9

21.1

28.9

30.9

30.6

Intangible Assets

8.4

9.7

12.4

13.8

13.4

Tangible Assets

3.9

6.1

14.0

14.6

14.7

Investments & other

1.7

5.3

2.5

2.5

2.5

Current Assets

 

 

14.5

14.6

18.8

21.2

24.2

Stocks

6.8

8.0

8.8

10.8

11.1

Debtors

2.5

3.7

2.6

3.1

3.2

Cash & cash equivalents

5.1

2.8

6.8

6.2

8.8

Other

0.0

0.0

0.6

1.1

1.2

Current Liabilities

 

 

(18.7)

(9.0)

(10.0)

(11.2)

(11.3)

Creditors

(10.9)

(8.4)

(9.3)

(10.5)

(10.6)

Tax and social security

(0.1)

(0.3)

0.0

0.0

0.0

Short term borrowings

(7.0)

0.0

0.0

0.0

0.0

Other

(0.7)

(0.4)

(0.7)

(0.7)

(0.7)

Long Term Liabilities

 

 

(7.3)

(2.4)

(18.1)

(23.1)

(26.1)

Long term borrowings

(4.2)

(0.9)

(14.7)

(19.7)

(22.7)

Other long term liabilities

(3.1)

(1.6)

(3.4)

(3.4)

(3.4)

Net Assets

 

 

2.4

24.3

19.5

17.9

17.4

Minority interests

0.0

0.0

0.0

0.0

0.0

Shareholders' equity

 

 

2.4

24.3

19.5

17.9

17.4

CASH FLOW

Operating Cash Flow

13.9

11.8

5.6

8.2

10.5

Working capital

(0.6)

(4.9)

1.0

(1.4)

(0.2)

Exceptional & other

(1.3)

(4.2)

(0.5)

0.0

0.0

Tax

0.0

0.0

0.0

0.0

0.0

Net operating cash flow

 

 

12.0

2.6

6.2

6.8

10.3

Capex

(1.9)

(7.2)

(14.2)

(10.4)

(8.4)

Acquisitions/disposals

0.0

0.0

0.0

0.0

0.0

Net interest

(2.7)

(2.3)

(0.6)

(1.1)

(1.5)

Equity financing

0.0

14.5

0.0

0.0

0.0

Dividends

0.0

0.0

0.0

0.0

0.0

Other

(1.1)

(0.7)

(1.0)

(0.9)

(0.9)

Net Cash Flow

6.3

6.9

(9.6)

(5.6)

(0.5)

Opening net debt/(cash) (excluding leases)

 

 

12.6

6.3

(1.8)

8.2

13.4

FX

0.0

0.0

0.1

0.0

0.0

Other non-cash movements

(6.4)

(8.2)

9.9

5.3

0.5

Closing net debt/(cash)

 

 

6.3

(1.8)

8.2

13.4

13.9

Source: musicMagpie accounts, Edison Investment Research

General disclaimer and copyright

This report has been commissioned by musicMagpie and prepared and issued by Edison, in consideration of a fee payable by musicMagpie. 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 2023 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.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

General disclaimer and copyright

This report has been commissioned by musicMagpie and prepared and issued by Edison, in consideration of a fee payable by musicMagpie. 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 2023 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.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on musicMagpie

View All

Latest from the Consumer sector

View All Consumer content

Consumer

OPAP — Winning strategy

Borussia-Dortmund_resized

Consumer

Borussia Dortmund — Taking on the world

Research: TMT

1Spatial — First wins for key SaaS product

1Spatial has won its first two contracts for 1Streetworks, the company’s SaaS-based Traffic Management Plan Automation product. This is an important development for the company in that the potential addressable market for this product is large; management estimates around £250m for low speed roads in the UK alone and 1Spatial looks well positioned to gain a significant market share. 1Streetworks also runs on the company’s newly launched cloud-based platform, representing an important milestone in 1Spatial’s migration to a scalable, SaaS-based model. Both contracts are for a three-month term initially, with the intention to move to annual or multi-year contracts upon successful completion. We are not changing our estimates at this stage. Further deal flow for 1Streetworks (or other SaaS products), together with the continuation of these initial deals to longer engagements, could be the catalyst for stronger growth and margin expansion to become priced in.

Continue Reading

Subscribe to Edison

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

Sign up for free