Rank Group — Update 12 May 2016

Rank Group (LSE: RNK)

Last close As at 22/11/2024

73.00

0.80 (1.11%)

Market capitalisation

GBP342m

More on this equity

Research: Consumer

Rank Group — Update 12 May 2016

Rank Group

Analyst avatar placeholder

Written by

Consumer

Rank Group

Grosvenor leads the way

IMS (19 weeks to 8 May)

Travel & leisure

12 May 2016

Price

237.4p

Market cap

£928m

$1.44/€1.27/£

Net debt (£m) at 31 December 2015

52

Shares in issue

390.7m

Free float

29%

Code

RNK

Primary exchange

LSE

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(3.1)

(5.7)

16.4

Rel (local)

(2.6)

(15.1)

30.9

52-week high/low

295.50p

198.80p

Business description

Rank is the UK’s largest multi-channel casino operator with Grosvenor Casinos and the second-largest multi-channel bingo operator with Mecca. It is also the fourth largest bingo operator in Spain and has two casinos in Belgium.

Next events

Final results

18 August 2016

Q1 IMS

November 2016

Analysts

Jane Anscombe

+44 (0)20 3077 5740

Eric Opara

+44 (0)20 3681 2524

Rank Group is a research client of Edison Investment Research Limited

Rank’s 10-month IMS showed a solid performance in its venues and strong growth in Grosvenor digital, an important growth driver for the group. News of softer trading in Mecca digital since the recent platform migration is slightly disappointing, but it is early days and Rank has good organic growth prospects as it moves towards a true multi-channel offering, potentially augmented by acquisitions if the right opportunities arise. Our profit estimates are unchanged and the balance sheet is very strong. The 2016e EV/EBITDA of only 7.3x looks too low.

Year end

Revenue*
(£m)

EBITDA**
(£m)

PBT**
(£m)

EPS**
(p)

DPS
(p)

P/E
(x)

Yield
(%)

06/14

707.7

116.0

62.5

12.4

4.5

19.1

1.9

06/15

738.3

126.3

74.1

14.6

5.6

16.3

2.4

06/16e

756.0

130.0

79.0

15.7

6.4

15.1

2.7

06/17e

785.0

136.0

84.0

16.7

7.4

14.2

3.1

06/18e

808.0

143.8

90.5

18.0

8.4

13.2

3.5

Note: *Revenue is before customer incentives. **EBITDA, PBT and EPS are normalised, excluding amortisation of acquired intangibles, one-off and exceptional items.

Mixed progress so far since platform migration

Rank’s digital brands migrated from OpenBet to the new Bede platform on time and on budget at the end of February. The platform is designed to provide a better player experience (eg new games and payment options) and improve cross-selling (eg better bonusing and player tracking features). It has worked well for Grosvenor with digital revenues up 35% in the 19 weeks to 8 May, but Mecca digital (where player numbers are much higher) saw a 5% decline due to some disruption caused by the migration. Mecca’s platform has been more stable in recent weeks and with new content and functionality now being added, we expect to see an improving trend at the time of Rank’s final results on 18 August.

Forecasts unchanged, EPS up 8% in 2016e

Rank’s results are still dominated by its land-based businesses: 87% of our FY16e revenues (FY15: 88%). These are performing slightly ahead of our expectations (eg Mecca venues l-f-l revenues up 3%). Thus although our revenue mix has altered marginally (towards venues) our profit estimates are unchanged, with FY16e EBITDA at £130m (up 3%). The business remains strongly cash generative, with estimated net debt of £42m at June 2016 forecast to swing to net cash by end FY18 (in the absence of any acquisitions) despite a progressive dividend policy.

Valuation: Price weakness presents opportunity

After a strong performance in 2015 Rank’s shares have drifted back by 17% in 2016. The calendarised 2016e EV/EBITDA is now only 7.3x, a material discount to the peer group, and our sum-of-the-parts is a range of 252p to 302p per share.

Trading update: H216 (19 weeks to 8 May)

Exhibit 1 shows the trend in like-for-like (l-f-l) revenues, up 3% so far in H216 (19 weeks). Total revenues (right-hand column) are 2% higher (reflecting the previously reported closures of a small number of underperforming units). Exhibit 2 details our estimates: we now expect total digital revenues of £96m in FY16 (previous estimate £100m) but this is offset by a small increase in venues revenues; our profit forecasts are unchanged.

Exhibit 1: Like-for-like revenue growth

L-f-l revenue growth

H115

FY15

H116

H216*

H216* Total

Grosvenor venues

3%

6%

5%

2%

1%

Grosvenor digital

71%

65%

40%

35%

35%

Total Grosvenor brand

5%

8%

7%

4%

3%

Mecca venues

(1)%

0%

2%

3%

0%

Mecca digital

6%

11%

5%

(5)%

(5)%

Total Mecca brand

1%

2%

3%

1%

(1)%

Total

4%

5%

5%

3%

2%

Venues revenue

1%

2%

2%

2%

1%

Digital revenue

16%

21%

14%

6%

6%

Total

4%

5%

5%

3%

2%

Source: Rank Group, Edison Investment Research. Note: *19 weeks to 8 May 2016.

Grosvenor casinos

The 35% increase in digital revenues is an excellent result given the platform migration and relatively strong comparatives. Grosvenor has improved both its product offering and marketing to capitalise on its cross-selling opportunity: less than 3% of its venues’ customers play at grosvenorcasinos.com yet 25% of them are estimated to play online. Its UK market share is less than 2% and management’s medium-term goal is more like 10% (implying substantial upside and revenues of over £100m). The next six months should benefit from the recently launched digital poker product as well as the new digital sports book from Kambi (which will hopefully be soft-launched before the FIFA Euro 2016 championship in June).

Grosvenor venues’ l-f-l revenues increased by 2% despite a tough comparator and some general softness across the London market. We note an article in yesterday’s Evening Standard newspaper suggesting that Rank (along with Aspers) reduces its tax bill by locating electronic roulette wheels in provincial casinos (which, being smaller, pay a lower rate of tax than London casinos). While this is true the effect is small (we believe Grosvenor saved less than £0.25m of tax in FY15 out of total taxes and duties of c £100m) and the additional electronic wheels offer customers more choice.

Mecca Bingo

A good performance in the venues was partly overshadowed by the 5% fall in digital revenues. Initially we believed that minor hiccups over the migration had been resolved (Update note dated 11 March). However, there continued to be issues around Mecca’s content management system, especially at times of high player volumes. These are now being resolved and the last couple of weeks have seen much better platform stability. Any disruption tends to affect player retention, especially given the competitive nature of the UK bingo market. Also, Rank had held back from new product releases and marketing ahead of the migration, but management now expects new content (eg games from Net Ent. and Eyecon) and functionality “to have a positive impact on performance”. Updated trends with the final results on 18 August should provide a better steer.

Mecca venues’ l-f-l revenue increase of 3% continued the recent improving trend with spend-per-head up 3% and admissions remain broadly stable (down less than 1%). Allowing for clubs closed in 2015, total revenue was flat. The first of Rank’s new format bingo venues is due to open in the Midlands this summer (under a new brand name).

Enracha

Enracha’s KPIs are not separately disclosed in the IMS but they are included in the total figures. It continues to perform well, with visits up 11% and constant currency revenues up 7% (reported up 14%) helped by improved spend per head and a stronger economic backdrop. The new Enracha digital site is due to be soft-launched over the summer.

Exhibit 2: Recent results and estimates

Year to June £m

H115

H215

FY15

H116

H216e

FY16e

FY17e

FY18e

Grosvenor venues

195.7

205.4

401.1

205.1

208.9

414.0

423.0

430.0

Grosvenor digital

9.9

12.4

22.3

13.9

16.6

30.5

43.0

53.0

Grosvenor total revenue

205.6

217.8

423.4

219.0

225.5

444.5

466.0

483.0

Mecca venues

111.8

112.6

224.4

109.8

111.2

221.0

219.0

217.0

Mecca digital

31.5

33.7

65.2

33.2

32.3

65.5

73.0

79.0

Mecca total revenue

143.3

146.3

289.6

143.0

143.5

286.5

292.0

296.0

Enracha revenue

12.8

12.5

25.3

12.2

12.8

25.0

27.0

29.0

Group revenue*

361.7

376.6

738.3

374.2

381.8

756.0

785.0

808.0

Grosvenor EBITDA

43.8

47.9

91.7

46.4

52.6

99.0

105.0

111.2

Mecca EBITDA

29.9

27.3

57.2

27.5

27.2

54.7

55.5

57.5

Enracha EBITDA

1.7

2.4

4.1

2.2

2.1

4.3

4.4

4.6

Central costs

(13.3)

(13.4)

(26.7)

(13.4)

(14.6)

(28.0)

(28.9)

(29.5)

Group EBITDA

62.1

64.2

126.3

62.7

67.3

130.0

136.0

143.8

EBITDA margin %

17.2%

17.0%

17.1%

16.8%

17.6%

17.2%

17.3%

17.8%

Depreciation/amortisation

(21.3)

(21.0)

(42.3)

(22.3)

(22.7)

(45.0)

(46.5)

(47.8)

Group operating profit (norm)

40.8

43.2

84.0

40.4

44.6

85.0

89.5

96.0

Net finance costs (norm)

(5.0)

(4.9)

(9.9)

(3.0)

(3.0)

(6.0)

(5.5)

(5.5)

PBT (norm)

35.8

38.3

74.1

37.4

41.6

79.0

84.0

90.5

Source: Rank Group, Edison Investment Research. Note: Revenue is before customer incentives.

Valuation

Rank’s share price rose by 77% in 2015 (ending the year at 285p) so some profit-taking in 2016 is perhaps unsurprising. While we would have hoped to see slightly stronger Mecca digital metrics in this IMS it is still early days in the platform migration and Grosvenor’s progress is encouraging. The 17% YTD fall in the share price looks overdone. As shown in Exhibit 3, Rank’s rating now stands at a material discount to the European peer group despite its regulated status, steady growth, cash generation and progressive dividend policy (and even allowing some discount for the 56% majority shareholding). Our sum of the parts is 252p to 302p and our DCF produces a value of 300p (WACC of 9%, terminal growth of 2%).

Exhibit 3: Peer group comparison

Company

Price

Mkt Cap

EVEBITDA (x)

P/E (x)

 

(p)

(£m)

2015

2016e

2017e

2015

2016e

2017e

Rank Group (RNK)*

237

928

7.7

7.3

6.7

15.8

14.7

13.7

888 Holdings (888)

215

770

12.6

12.3

10.3

19.5

19.5

17.3

GVC Holdings (GVC)

542

1,580

7.0

11.2

8.4

11.0

27.3

13.8

Ladbrokes (LADB)

117

1,186

9.0

8.0

7.1

25.5

18.5

14.7

Paddy Power Betfair (PPB)

8975

7,512

25.4

21.0

17.3

37.1

29.7

20.7

Playtech (PTEC)

807

2,603

12.0

9.9

8.7

16.0

14.6

13.1

William Hill (WMH)

306

2,667

8.7

8.9

7.9

12.4

13.0

11.4

European peer group average

11.8

11.2

9.5

19.6

19.6

15.0

Average ex PPB

9.5

9.6

8.2

16.7

17.9

14.0

Boyd Gaming (BYD)

$19.48

1,503

8.6

8.3

7.7

24.7

17.2

13.9

Century Casino (CNTY)

$6.36

122

7.8

7.0

6.3

16.7

13.3

11.2

Source: Bloomberg, Thomson Reuters, Edison Investment Research. Note: *Calendarised. Share prices as at 11 May 2016.

Exhibit 4: Financial summary

£'m

2014

2015

2016e

2017e

2018e

June

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

707.7

738.3

756.0

785.0

808.0

Cost of Sales

(409.2)

(414.2)

(425.5)

(446.9)

(461.0)

Gross Profit

298.5

324.1

330.5

338.1

347.0

EBITDA

 

 

116.0

126.3

130.0

136.0

143.8

Operating Profit (before amort. and except.)

72.4

84.0

85.0

89.5

96.0

Intangible Amortisation

0.0

0.0

0.0

0.0

0.0

Exceptionals

(46.5)

2.1

6.0

0.0

0.0

Operating Profit

25.9

86.1

91.0

89.5

96.0

Net Interest

(9.9)

(9.9)

(6.0)

(5.5)

(5.5)

Other finance adjustments*

(1.6)

(1.7)

(1.0)

0.0

0.0

Profit Before Tax (norm)

 

 

62.5

74.1

79.0

84.0

90.5

Profit Before Tax (FRS 3)

 

 

14.4

74.5

84.0

84.0

90.5

Tax on norm PBT

(13.9)

(17.0)

(17.8)

(18.9)

(20.4)

Profit After Tax (norm)

48.6

57.1

61.2

65.1

70.1

Profit After Tax (FRS 3)

0.5

57.5

66.2

65.1

70.1

Average Number of Shares Outstanding (m)

390.7

390.7

390.7

390.7

390.7

EPS - normalised (p)

 

 

12.4

14.6

15.7

16.7

18.0

EPS - (IFRS) (p)

 

 

5.2

19.1

17.0

16.7

18.0

Dividend per share (p)

4.50

5.60

6.40

7.40

8.40

Gross Margin (%)

42.2

43.9

43.7

43.1

42.9

EBITDA Margin (%)

16.4

17.1

17.2

17.3

17.8

Operating Margin (before GW and except.) (%)

10.2

11.4

11.2

11.4

11.9

BALANCE SHEET

Fixed Assets

 

 

613.3

607.2

617.5

630.0

635.0

Intangible Assets

390.2

395.7

400.0

410.0

415.0

Tangible Assets

217.5

204.0

210.0

215.0

215.0

Deferred tax/other

5.6

7.5

7.5

5.0

5.0

Current Assets

 

 

87.9

123.4

109.0

115.5

119.0

Stocks

3.1

2.8

3.0

3.5

4.0

Debtors

37.7

31.0

35.0

37.0

40.0

Cash

47.1

89.6

71.0

75.0

75.0

Other

0.0

0.0

0.0

0.0

0.0

Current Liabilities

 

 

(168.4)

(309.7)

(175.0)

(197.5)

(190.0)

Creditors (incl provisions)

(164.0)

(184.5)

(157.0)

(167.5)

(170.0)

Short term borrowings

(4.4)

(125.2)

(18.0)

(30.0)

(20.0)

Long Term Liabilities

 

 

(290.5)

(126.5)

(195.0)

(139.0)

(94.0)

Long term borrowings

(179.7)

(17.3)

(95.0)

(54.0)

(32.0)

Other long term liabilities

(110.8)

(109.2)

(100.0)

(85.0)

(62.0)

Net Assets

 

 

242.3

294.4

356.5

409.0

470.0

CASH FLOW

Operating Cash Flow

 

 

55.0

146.6

123.0

131.0

138.2

Net Interest

(8.1)

(7.5)

(5.5)

(5.0)

(5.0)

Tax

(19.1)

(2.2)

(30.0)

(16.8)

(18.1)

Capex

(44.3)

(31.9)

(57.0)

(45.0)

(45.0)

Acquisitions/disposals

0.3

(1.0)

6.0

0.0

0.0

Financing

0.0

0.0

0.0

(2.5)

(5.0)

Dividends

(16.4)

(18.6)

(22.7)

(25.8)

(28.9)

Net Cash Flow

(32.6)

85.4

13.8

35.9

36.2

Opening net debt/(cash)

 

 

104.1

137.0

52.9

42.0

9.0

HP finance leases initiated

(2.3)

(3.1)

(3.0)

(3.0)

(3.0)

Other

2.0

1.8

0.1

0.0

(1.1)

Closing net debt/(cash)

 

 

137.0

52.9

42.0

9.0

(23.0)

Source: Rank Group, Edison Investment Research. Note: Unwinding of discount in disposal provisions, other financial gains and losses including FX.

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. 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 Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Rank Group 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 Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. 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 2016. “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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

More on Rank Group

View All

Latest from the Consumer sector

View All Consumer content

Research: Healthcare

PDL BioPharma — Update 12 May 2016

PDL BioPharma

Continue Reading

Subscribe to Edison

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

Sign up for free