2G Energy — Positive result for first half

Industrials

2G Energy

Positive result for first half

Advanced materials technology

Scale research report - Update

2 October 2018

Price	€21.2
Market cap	€93m

Share price graph

Share details

Code	2GB
Listing	Deutsche Börse Scale
Shares in issue	4.4m
Last reported net cash at end June 2018		€14.2m

Business description

2G Energy is a leading international manufacturer of highly efficient combined heat and power plants (CHP). These are deployed in the housing industry, agriculture, commercial and industrial companies, public energy utilities, and municipal and local government authorities.

Bull

■

Decentralised CHP solutions reduce CO2 emissions by improving conversion efficiency.

■

Remote control capability improves service margins and supports flexibilisation.

■

Remote control capability aids integration into virtual power plants.

Bear

■

Uptake affected by green regulation, eg termination of waiver of EEG levy.

■

Economics depends on spark spread.

■

Low free float (46.7%).

Analyst

Anne Margaret Crow

+44 (0)20 3077 5700

industrials@edisongroup.com

Edison profile page

2G Energy continues to diversify its activities by developing export markets and service revenues, so that it is less exposed to changes in the regulatory environment for renewables and CHP in individual markets. Strong domestic demand for biogas modules with a flexible output for use, balancing renewable energy sources that are inherently variable supported 16% revenue growth during H118. This improvement enabled 2G to post a positive first-half result, the first since 2012.

Strong growth in service revenues de-risks business

Group sales increased by 16% y-o-y to €84.1m, although the headline number was distorted by €8.4m exceptionals. Stripping this out, sales grew by 5%. Growth was driven by a strong increase in sales of biogas modules in Germany and in service revenues. Despite the surge in domestic product sales, exports constituted 46% of all CHP sales and 24% of service sales, showing that the company is becoming more resilient to changes in the regulatory environment in individual markets. It was also pleasing to note that management’s initiative to improve monetisation of services was successful, as the development of service revenues gives additional protection from potential downturns in demand for CHP equipment and a mechanism for removing some of the seasonality in sales. Service revenues grew by 21% year-on-year to 46% of the total. EBIT, which was not distorted by the exceptional item, moved from a loss of €0.5m in H117 to a €1.1m profit.

Management reiterates FY18 guidance

The combination of the positive first half performance and the strong order book position has encouraged management to confirm the guidance for FY18 it gave in April. This is for net sales between €180m and €210m and an EBIT margin of 3.5-5.5%. The FY17 EBIT margin was 3.9%, so management is confident that the efficiency measures introduced in FY17 and further margin increases in the service business will result in a further improvement in this metric.

Valuation: Trading at a discount to established peers

The share price has dropped from a peak of €24.00 in July. At current levels, it is trading at a discount to the means for our sample of established boiler manufacturers on all metrics, eg the year 1 P/E is 14.4x vs 14.4x for our sample mean. This suggests potential for an uplift in valuation if management is able to raise EBIT margins to the levels shown in the consensus estimates (5.1% FY18).

Consensus estimates

Year end	Revenue (€m)	PBT (€m)	EPS (€)	DPS (€)	P/E (x)	Yield (%)
12/16	174.3	5.4	0.40	0.40	53.0	1.9
12/17	189.4	7.2	1.11	0.42	19.1	2.0
12/18e	196.7	9.6	1.47	0.43	14.4	2.0
12/19e	207.3	11.6	1.78	0.47	11.9	2.2

Source: 2G Energy data, Bloomberg

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.

Progress on execution of strategy

Product development

2G has recently extended its product range to create a CHP system running on hydrogen. These hydrogen modules are a key building block in systems that address the variable output from solar and wind generators by storing the surplus energy in the form of hydrogen. This is a critical to expanding the proportion of energy from non-renewable sources, which is particularly important given the phase-out of nuclear power plants in Germany by 2022 (around 13% of production capacity) and the planned exit from coal (approximately 39% of generation capacity). In September 2G received an order to deliver a purely hydrogen-driven CHP system to Stadtwerk Hassfurt for a highly innovative project in which the hydrogen is produced by electrolysing water. The electrolyser, which is located in the port of Hassfurt, uses surplus electricity generated by the wind park in the adjacent Sailershäuser Forest. The CHP system reconverts the hydrogen into electricity and heating as required, achieving efficiencies of >90%. The electricity from the CHP system is fed into the city's electricity grid. The heating will be transferred to a neighbouring malt factory, a school and a kindergarten via a heating grid.

Digitalisation

The efficiency improvements management achieved in FY17 were attributable in part to increasing digitalisation. For example, the power plant interface associated with each CHP system, which sends real-time data on operating parameters to the company’s central service centre in Germany, enables engineers to deal with around 70% of all error messages generated by the equipment without having to send a field engineer to the site. This digitalisation has other advantages, too. The remote control interface means that it is relatively easy to integrate 2G’s CHP modules within complex systems where the CHP modules need to vary their output to balance varying output from renewable sources and varying demand. This has helped 2G increase its share of the biogas-driven CHP market in Germany from 17.3% in 2014 to an estimated 27.3% in 2018 (source: German Biogas Association).

Lean philosophy

As part of its ‘Lead to Lean’ lead project, 2G has worked with an external consulting firm on a ‘Terminleitstufen’ (deadline guide steps) concept during FY17 with the objective of improving all purchasing and production processes, and reducing seasonal peaks and troughs in production. The new processes began being implemented during H118. Further lean philosophy measures have also been initiated to improve production processes, enabling shorter delivery times, cost reductions and quality enhancements.

H118 benefits from domestic demand for biogas modules

Strong growth in service revenues de-risks business

Group sales increased by 16% y-o-y to €84.1m, although the headline number was distorted by €8.4m in invoices relating to the final settlement of a project in the UK with Agraferm, which filed for bankruptcy in 2017. Stripping this out, sales grew by 5% to €75.7m. This was driven by a strong increase in sales of biogas modules in Germany and in service revenues, although we note that revenues in January and February were depressed by the high level of completed business in December that was invoiced in FY17. Despite the surge in domestic product sales, exports constituted 46% of all CHP sales and 24% of service sales, showing that the company is becoming more resilient to changes in the German regulatory environment. It was also pleasing to note that management’s initiative to improve monetisation of services was successful, as the development of service revenues gives additional protection from potential downturns in demand for CHP equipment and a mechanism for removing some of the seasonality in sales. Service revenues grew by 21% year-on-year to 46% of the total. We note that this proportion will decrease in H2 as product under construction during H118 is shipped.

Positive result for H118 – first since 2012

Stripping out the €8.4m Agraferm revenues, the cost of materials (including purchased services) as a percentage of operating output was similar to the prior-year period, as were both personnel costs and other operating expenses as a percentage of revenues. The underlying improvement in revenues enabled 2G to post a positive first half result, the first since 2012. EBIT, which was not distorted by the Agraferm invoices, moved from a loss of €0.5m in H117 to a €1.1m profit.

Investment in new production facility

Net cash increased by €4.5m during the period to €14.2m at the end of June. Notable items include a €5.4m increase in inventories related to the significantly increased order backlog, a €4.1m reduction in trade receivables, which were unusually high at the end of FY17 because of the high levels of invoicing activity in December, and €4.8m capex. €3.2m of this was allocated to the purchase and fitting of a new building close to the headquarters in Heek to house production and the service operation. This production facility supports the more structured production methodology embodied in the ‘Lead to Lean’ programme and provides additional capacity.

Outlook

Flexibilisation programme driving domestic demand

New order intake for the first eight months of the year, which excludes service business, totalled €124.1m, which was 32% above the previous year's level. This benefited from strong demand in Germany related to flexibilisation, ie the modification of existing biogas plants so they can provide a fluctuating output suitable for smoothing out the output renewable sources, which is inherently very variable. In practice, this means either replacing existing plant that has reached the end of its useful life with higher output equipment, or augmenting relatively new plant with smaller modules. As 2G has an extensive customer base with older biogas plant that needs updating, this is providing a good source of sales, even though the regulatory framework in Germany means that domestic demand for greenfield biogas plants or natural gas power plants is currently low. 2G is promoting natural gas systems in European markets outside Germany to establish an alternative medium-term alternative to biogas markets, which are weakening.

Management reiterates FY18 guidance

The combination of the positive first half performance and the strong order book position has encouraged management to confirm the guidance for FY18 it gave in April. This is for net sales between €180m and €210m and an EBIT margin of 3.5-5.5%. FY17 EBIT margin was 3.9%, so management is confident that the efficiency measures introduced in FY17 and further margin increases in the service business will result in a further improvement in this metric.

Peer valuation

A comparison of prospective peer multiples for companies providing equipment for generating renewable energy yields limited information, because few of the companies have reached commercial revenues and even fewer are generating meaningful profits. 2G Energy is trading on multiples that are lower than our sample mean, which is to be expected given that it has been generating substantial revenues and profits for several years.

The share price has dropped from a peak of €24.00 in July. At current levels, it is trading at a discount to the means for our sample of established boiler manufacturers on all metrics. This suggests potential for an uplift in valuation if management can raise EBIT margins to the levels shown in the consensus estimates, ie 5.1% in FY18.

Exhibit 1: Peer multiples

Name	Market cap (€m)	EV/Sales 1FY (x)	EV/Sales 2FY (x)	EV/EBITDA 1FY (x)	EV/EBITDA 2FY (x)	P/E 1FY (x)	P/E 2FY (x)	EBIT margin 1FY (%)
AFC Energy	30	5.5	1.8	-	-	(6.7)	(8.4)	(100.0)
Ballard Power Systems	635	5.9	4.5	(159.8)	86.3	(57.9)	(2,027.5)	(9.1)
Ceres Power Holdings	274	35.2	19.6	(21.4)	(27.8)	(18.9)	(32.7)	(181.5)
Electro Power Systems	151	5.5	3.5	37.2	16.1	79.6	20.9	9.4
Enertime	7	1.6	1.3	(13.6)	(17.0)	(10.8)	(13.0)	-
Fuelcell Energy	91	2.5	1.6	(6.6)	(10.9)	(1.5)	(2.1)	(49.2)
Hydrogenics Corp	96	1.8	1.3	(27.7)	34.4	(14.8)	(713.5)	(8.4)
ITM Power	101	6.6	3.6	(13.7)	(19.6)	(25.0)	(30.6)	-
Nordex	887	0.4	0.4	9.7	6.9	(19.2)	1,295.7	(0.8)
Plug Power	364	3.3	2.4	(23.1)	80.1	(5.7)	(8.9)	(39.6)
Redt Energy	81	21.4	4.2	(8.1)	(10.5)	(7.0)	(9.3)	(309.9)
Senvion	453	0.4	0.3	6.7	4.5	(49.1)	12.7	0.4
SFC Energy AG-BR	84	1.3	1.1	31.9	11.0	85.3	20.3	2.1
Vestas Wind Systems	11,759	0.9	0.9	6.6	6.5	15.0	14.5	10.1
Mean		3.0	2.1	18.4	13.2	60.0	17.1
Deutz	951	0.5	0.5	5.3	4.7	16.0	12.4	4.4
Generac Holdings	3,102	2.4	2.3	11.8	11.6	14.8	14.4	16.8
Rafako	60	0.2	0.1	6.2	2.8	12.4	4.2	1.8
Mean		1.0	1.0	7.8	6.4	14.4	13.4
2G Energy	92	0.4	0.4	5.8	5.0	13.9	11.5	5.1

Source: Bloomberg. Note: Prices at 26 September 2018. Grey shading indicates exclusion from mean.

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
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.

Copyright 2018 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Deutsche Börse AG 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 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

This paragraph mark is needed to maintain formatting, please leave this text for the editors.

Equities

Equities by Sector

Sectors

Thematics

Latest

Inside the mind of investors: International Biotechnology Trust

Borussia Dortmund – executive interviews

UK equities: A generational opportunity?

Audiovisual

Latest

Vantage: Gresham House Energy Storage Fund – Navigating challenges in energy storage

IP Group – executive interview

Georgia Capital in 60 seconds

About Edison

About Edison

Careers

2G Energy (DB: 2GB)

2G Energy — Positive result for first half

Industrials

Industrials

Latest

OPAP — Winning strategy

Patria Private Equity Trust — High liquidity and solid long-term track record

MoneyHero — Emphasis on driving margin

Intralot — Continuing improvement in Q324

Picton Property Income — Delivering on key initiatives

More on 2G Energy

2G Energy — Supporting the global energy transition

2G Energy — Fifth successive year of growth

2G Energy — Hydrogen ready

2G Energy — Market and balance sheet resilience

Latest from the Industrials sector

Carr’s Group — At an inflexion point

Solid State — Interim results

Theon International — Positive update on FY24

Quadrise — Pathway to marine revenues and scale-up

artec technologies — New strategy is beginning to deliver

Subscribe to Edison