TransContainer — Record EBITDA margins in Q317

TransContainer

Record EBITDA margins in Q317

Q3 results

Industrial support services

6 December 2017

Price	RUB4,350
Market cap	RUB60bn
RUB58.3/US$
Net debt (RUBm) at 30 September 2017		1,217

Shares in issue	13.8m
Free float	50%
Code	TRCN

Primary exchange	MICEX
Secondary exchange	LSE

Share price performance

%	1m	3m	12m
Abs	(1.6)	28.5	18.5
Rel (local)	(3.1)	21.8	21.0

52-week high/low

RUB4,750

RUB2,940

Business description

TransContainer owns and operates rail freight assets across Russia. Its assets comprise rail flatcars, handling terminals and trucks, through which it provides integrated end-to-end freight forwarding services to its customers.

Next events

Full year results

February 2018

Analyst

Will Forbes

+44 (0)20 3077 5749

industrials@edisongroup.com

Edison profile page

TransContainer is a research client of Edison Investment Research Limited

TransContainer announced its third quarter IFRS results on 28 November, revealing continued growth in net income and EBITDA, driven by increased container traffic (y-o-y and q-o-q) and falling empty run ratios. Net income grew by 33% from second quarter levels and was more than double that seen in the same period last year. EBITDA margins increased to record levels of 50.3%. We expect margins to return to more normal levels, but remain strong (c 40%) in the long term aided by continued market growth. The company continues to trade well below global peers on EV metrics and our valuation of RUB5,100/share (derived from a mix of EV/EBITDA and DCF methodologies) indicates around 15% upside in the shares.

Year end	Adjusted revenue (RUBm)	PBT* (RUBm)	EPS* (RUB)	P/E (x)	EV/EBITDA (x)
12/15	20,311	3,530	139	31.4	11.0
12/16	21,988	4,302	202	21.5	10.1
12/17e	26,401	7,859	454	9.6	6.4
12/18e	27,970	7,903	457	9.5	6.1

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

Strong operational performance in Q317

CAGR growth over the last three years has averaged 7% in rail container transportation with import and domestic routes the main drivers over that period. However, absolute growth over the last 12 months has come from export, import and transit routes indicating growth across the company’s markets. Meanwhile, margins have been increased by better performance in empty runs, where Q317 performance fell to 16.7% (from 22.1%).

Forecasts nudged up again

The company continues to beat our expectations and we upgrade our 2017 forecasts again. We note that record margins in Q317 are unlikely to continue into Q417, as seasonal costs increase while volumes dip in Q118. However, the tight cost control and continued growth in volumes continue to give us confidence in a 40% EBITDA margin in the longer term.

Valuation: Increases to c RUB5,100/share

We have increased our 2017 and 2018 expectations following the very strong results seen in Q317. This increases our valuation from RUB4,900/share to c RUB5,100/share, based on a mix of EV/EBITDA and DCF methodologies, despite a slight increase in our applied WACC. Based on our 2018 EBITDA expectations, the company continues to trade at a discount to its global peers (6.2x vs peers at 9.0x) given political and market risk.

Results and operational summary

Third quarter results produced the highest EBITDA margin (company definition) in TransContainer’s history at over 50%. This was driven by improved operational metrics, with 16% y-o-y growth of rail transportation in TEU (20ft equivalent units) and continued cost control. While adjusted revenues have increased by 30% (Q316-Q317), costs per quarter have increased by only 2%. Part of this is reduced waste (of empty runs), but the company also points to keeping a tight handle on general and administrative costs.

Exhibit 1: Summary of key financial metrics

RUBm	Q317	Q217	Q316	Q-o-q	Y-o-y
Net income	2,350	1,770	1,159	33%	103%
Net income margin	31.6%	25.4%	20.2%	6%	11%
Revenue	17,569	16,611	13,357	6%	32%
Adjusted revenue (net of subcontractors charges)	7,442	6,969	5,738	7%	30%
Adjusted EBITDA (company definition)	3,744	3,050	2,106	23%	78%
EBITDA margin	50%	44%	37%	7%	14%
Assets	54,789	54,330	55,415	1%	-1%
Total debt	6,267	7,703	8,938	-19%	-30%
Net debt	1,217	1,292	(310)	-6%	#N/A

Source: TransContainer Note: company EBITDA is defined as profit before income tax + interest expense + depreciation and amortisation.

Operational measures improved with 16% growth across the portfolio and strong performance from export, import and transit divisions. Implied cost of empty runs continues to fall.

Exhibit 2: Rail container performance, TEU000s

				Relative move		Absolute move (TEU 000s)
	Q317	Q217	Q316	Q-o-q	Y-o-y	Q-o-q	Y-o-y
Domestic routes	229.3	226	225	1%	2%	3.3	4.3
Export	105.2	102.8	85.7	2%	23%	2.4	19.5
Import	86.2	77.4	64.3	11%	34%	8.8	21.9
Transit	36	30.3	18.7	19%	93%	5.7	17.3
All routes	456.7	436.4	393.8	5%	16%	20.3	62.9

Source: TransContainer

Exhibit 3: Rail container transportation indicates continuing (if seasonal) growth	Exhibit 4: Empty run ratio on containers continues to fall

Source: TransContainer	Source: TransContainer

Exhibit 3: Rail container transportation indicates continuing (if seasonal) growth

Source: TransContainer

Exhibit 4: Empty run ratio on containers continues to fall

Source: TransContainer

Valuation

We continue to employ a combination of DCF and EV/EBITDA multiples to estimate value for TransContainer. We apply a 7x EV/EBITDA multiple, acknowledging that investors apply a discount to developed market peers and the investment that the company will be making in the coming years to grow the business. As the company continues to successfully retain EBITDA margins of 40% and above (management’s long-term target is 40-50%) and significant investments in 2017/18 bear fruit, we would expect this multiple to strengthen.

In our DCF, we apply a 10% WACC to our five-year forecasts, with a 3% terminal growth rate thereafter. This results in a value estimate of RUB5,107/share, suggesting 14% upside. Again, as the premium demanded for Russia/developing markets fall, we may expect the WACC to fall. We note the CAPM-derived WACC (from Bloomberg) for developed markets is around 8.2% (see peer comparison table below), compared to the 10.6% for TransContainer (we round this down to 10% in our valuation for simplicity).

Our fair value estimate (using an average of the two approaches) therefore moves slightly from RUB4,900/share to RUB5,121/share, implying around 16% upside in the shares.

Exhibit 5: EV/EBITDA valuation outline

2018		RUBm
FY18e EBITDA	2018e	11,734
Multiple		7.0x
EV		82,138
Net debt (FY estimate)	2017e	11,374
Pension liability	2018e	1,097
Equity value		69,667
Number of shares (m)		13.8
Implied equity value per share		5,040
Current share price (RUB)		4,415
Current market cap		61,022
Upside/downside (%)		14%

Source: Edison Investment Research

Based on our estimates, the shares continue to trade at a notable discount to TransContainer’s global peers (6.2x vs 9.0x based on 2018 metrics). While a discount to developed markets peers can be expected given caution over investing in Russia and developing markets, investors may see the discount as too wide given the steady growth in the market.

Exhibit 6: TransContainer continues to trade at a discount to developed market peers on EV/EBITDA (x)	Exhibit 7: TransContainer continues to trade at a discount to developed market peers on P/E (x)

Source: Bloomberg, Edison Investment Research. Note: Dark green dot is TransContainer, light green dots are developing markets peers, grey triangles are developed market peers.	Source: Bloomberg, Edison Investment Research. Note: Dark green dot is TransContainer, light green dots are developing markets peers, grey triangles are developed market peers.

Exhibit 6: TransContainer continues to trade at a discount to developed market peers on EV/EBITDA (x)

Source: Bloomberg, Edison Investment Research. Note: Dark green dot is TransContainer, light green dots are developing markets peers, grey triangles are developed market peers.

Exhibit 7: TransContainer continues to trade at a discount to developed market peers on P/E (x)

Source: Bloomberg, Edison Investment Research. Note: Dark green dot is TransContainer, light green dots are developing markets peers, grey triangles are developed market peers.

Exhibit 8: Peer comparables table

		Market Cap (USD m)	Current EV/ EBITDA	Next EV/ EBITDA	Current P/E	Next P/E	WACC
European Transport
Globaltrans Investment PLC	Cyprus	1,618	4.8x	4.6x	9.5x	9.1x	12.1%
PKP Cargo SA	Poland	722	4.8x	3.8x	49.5x	13.1x	8.9%
VTG AG	Germany	1,521	8.7x	6.7x	26.0x	18.7x	3.6%
Average			6.1x	5.1x	28.3x	13.6x	8.2%

Emerging Markets Transport
China Railway Tielong Container Logistics	China	2,012	21.4x	20.6x	39.0x	35.2x	13.6%
Daqin Railway Co Ltd	China	20,009	6.3x	6.0x	9.8x	9.7x	11.1%
Guangshen Railway Co Ltd	China	5,113	10.5x	9.5x	34.5x	26.7x	8.6%
Average			12.7x	12.0x	27.8x	23.9x	11.1%

Developed Market Transport
Canadian Pacific Railway Ltd	Canada	25,399	11.9x	11.2x	19.5x	17.6x	9.9%
Kansas City Southern	United States	11,066	11.2x	10.4x	20.4x	18.1x	6.8%
Union Pacific Corp	United States	93,516	10.8x	10.1x	20.5x	18.3x	7.4%
Norfolk Southern Corp	United States	37,242	10.4x	9.8x	20.1x	18.3x	8.7%
Canadian National Railway Co	Canada	58,342	12.2x	11.6x	19.8x	18.1x	8.8%
Genesee & Wyoming Inc	United States	4,686	10.9x	9.7x	25.9x	21.4x	9.4%
CSX Corp	United States	46,590	11.5x	10.2x	23.6x	19.4x	8.5%
Aurizon Holdings Ltd	Australia	7,937	9.1x	8.7x	19.6x	17.7x	7.1%
Average			11.0x	10.2x	21.2x	18.6x	8.3%

Overall Transport Average			10.3x	9.5x	24.1x	18.7x	8.9%
TransContainer	Russia	1,064	6.4x	6.2x	9.7x	9.8x	10.6%

Source: Bloomberg, Edison Investment Research. Note: The WACC is based on CAPM from Bloomberg. Prices as at 29 November 2017

Valuation sensitivities

Evaluating the DCF approach, we apply a 10% discount rate, but are aware that others may want to use a different rate. More bullish investors may look for a fall in the discount rate towards the developed markets average of just over 8%, while some may see our 10% value as too low given the debt costs of over 8%.

The effect of a 1% increase in discount rate to 11% would see the valuation fall by 16%, while if we applied a 9% discount rate our value would be 22% higher. Similar movements would follow from a 1% reduction/increase in terminal growth rates.

Exhibit 9: Effect of WACC and terminal growth rate on DCF valuation

5,107	8.0%	9.00%	10.00%	11.00%	12.00%
1.0%	5,375	4,501	3,821	3,276	2,830
2.0%	6,386	5,246	4,390	3,723	3,189
3.0%	7,802	6,239	5,121	4,282	3,628
4.0%	9,926	7,629	6,096	5,000	4,177
5.0%	13,466	9,714	7,461	5,957	4,882

Source: Edison Investment Research

Financials

The record results seen in Q317 are very encouraging for the company’s development, but we do not expect the margins to be sustained into Q417 as higher seasonal costs affect margin capture. Additionally, capex so far this year has been light, but will increase before year end as the company invests in more fixed assets to grow the business – we continue to forecast capex in 2017 of around RUB8bn, which will increase in 2018. This will require the company to increase its borrowings (currently at very low levels) and tap the bond market in 2017-19.

Exhibit 10: Revenue, EBITDA and margin progression

Source: TransContainer

Exhibit 11: Financial summary

	RUBm	2014	2015	2016	2017e	2018e	2019e	2020e
31-December		IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS
PROFIT & LOSS
Revenue		20,538	20,311	21,988	26,401	27,970	29,696	31,340
EBITDA (company definition)		7,816	6,526	7,099	11,253	11,734	12,391	13,224
EBITDA		1,622	804	1,321	4,806	4,527	3,122	2,991
Operating Profit (before amort. and except.)		4,083	3,274	3,849	7,464	7,576	7,366	7,661
Intangible Amortisation		0	0	0	0	0	0	0
Exceptionals		0	0	0	0	0	0	0
Other		0	0	0	0	0	0	0
Operating Profit		4,083	3,274	3,849	7,464	7,576	7,366	7,661
Net Interest		(497)	(356)	(216)	(287)	(390)	(1,324)	(1,550)
Share of assocs/jvs gains/(losses)		165	612	669	682	716	788	867
Forex gains/(losses		938	0	(223)	65	0	0	0
Other		18	18	0	41	50	0	0
Profit Before Tax (norm)		3,751	3,530	4,302	7,859	7,903	6,830	6,977
Profit Before Tax (FRS 3)		4,707	3,548	4,079	7,965	7,953	6,830	6,977
Tax		(1,049)	(717)	(835)	(1,581)	(1,591)	(1,366)	(1,395)
Profit After Tax (norm)		2,702	2,813	3,467	6,277	6,312	5,464	5,582
Profit After Tax (FRS 3)		3,658	2,831	3,244	6,383	6,362	5,464	5,582

Average Number of Shares Outstanding (m)		13.7	13.7	13.8	13.8	13.8	13.8	13.8
EPS - normalised (RUB)		286.0	138.7	202.4	454.2	456.7	395.3	403.8
EPS - normalised fully diluted (RUB)		286.0	138.7	202.4	454.2	456.7	395.3	403.8
EPS - (IFRS) (RUB)		267.1	206.7	234.7	461.8	460.3	395.3	403.8
Dividend per share (RUB)		71.0	251.8	394.4	184.7	184.1	158.1	161.5

EBITDA Margin (%)		7.9	4.0	6.0	18.2	16.2	10.5	9.5
Operating Margin (before GW and except.) (%)		19.9	16.1	17.5	28.3	27.1	24.8	24.4

BALANCE SHEET
Fixed Assets		42,012	41,739	40,822	49,459	61,010	66,767	70,097
Intangible Assets		210	246	290	333	333	333	333
Tangible Assets		37,900	37,827	37,485	45,905	57,456	63,213	66,543
Investments		3,343	3,023	2,685	3,141	3,141	3,141	3,141
Other		559	643	362	80	80	80	80
Current Assets		6,965	7,435	11,006	6,738	7,279	7,653	7,853
Stocks		340	315	209	246	246	246	246
Debtors		1,542	1,392	1,605	2,113	2,113	2,113	2,113
Cash		1,904	2,110	5,525	(107)	434	808	1,008
Other		3,179	3,618	3,667	4,486	4,486	4,486	4,486
Current Liabilities		(5,581)	(6,747)	(8,372)	(8,088)	(8,088)	(8,088)	(8,088)
Creditors		(3,084)	(3,405)	(4,279)	(5,758)	(5,758)	(5,758)	(5,758)
Short term borrowings		(919)	(1,893)	(2,762)	(1,280)	(1,280)	(1,280)	(1,280)
Other		(1,578)	(1,449)	(1,331)	(1,050)	(1,050)	(1,050)	(1,050)
Long Term Liabilities		(8,151)	(6,240)	(8,947)	(12,873)	(21,873)	(25,873)	(26,873)
Long term borrowings		(5,458)	(3,744)	(6,236)	(9,987)	(18,987)	(22,987)	(23,987)
Other long term liabilities		(2,693)	(2,496)	(2,711)	(2,886)	(2,886)	(2,886)	(2,886)
Net Assets		62,709	62,161	69,147	77,158	98,250	108,381	112,910

CASH FLOW
Operating Cash Flow		7,617	5,437	7,421	9,723	10,675	11,609	12,330
Net Interest		(557)	(394)	(165)	(398)	(390)	(1,324)	(1,550)
Tax		(964)	(727)	(781)	(1,581)	(1,591)	(1,366)	(1,395)
Capex		(4,136)	(2,400)	(2,192)	(8,268)	(12,300)	(10,000)	(8,000)
Acquisitions/disposals		(75)	(12)	(128)	(2,399)	(2,300)	0	0
Financing		199	0	517	14	0	0	0
Dividends		(1,117)	(974)	(4,830)	(5,250)	(2,553)	(2,545)	(2,185)
Other		199	0	517	14	0	0	0
Net Cash Flow		967	930	(158)	(8,159)	(8,459)	(3,626)	(801)
Opening net debt/(cash)		6,004	4,473	3,527	3,473	11,374	19,833	23,459
HP finance leases initiated		0	0	0	0	0	0	0
Other		564	16	212	258	0	0	0
Closing net debt/(cash)		4,473	3,527	3,473	11,374	19,833	23,459	24,260

Source: Edison Investment Research, company accounts Note: For illustrative purposes we assume any capital required for investment purposes in 2017-19 is raised in debt.

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by TransContainer 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 Investments 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 2017. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Equities

Equities by Sector

Sectors

Thematics

Latest

Healthcare-focused trusts: A sector on the mend

MediaWatch – One step forward, two steps back

ConsumerWatch – Don’t look down

Audiovisual

Latest

Recce Pharmaceuticals – executive interview

VEON – executive interview with CFO Joop Brakenhoff

VEON – executive interview with CEO Kaan Terzioğlu

About Edison

About Edison

Careers

TransContainer — Record EBITDA margins in Q317

Latest

Games Workshop Group — A notable acceleration in Q225

Altron — Further margin expansion in H125

Sayona Mining — Catching up with majors

ProCredit Holding — Management expects ROE of c 10% in FY24

Avon Technologies — Record order book driving confident outlook

Regional REIT — Significant proposed growth and funding

Subscribe to Edison