We introduce our forecasts for FY22 and FY23, having been restricted on providing forecasts due to Takeover Panel rules surrounding the Education disposal.
Income statement: FY22 profit decline, growth forecast in FY23
In FY21 SRG enjoyed underlying momentum in the core business, which was boosted by the effects of COVID-19 related lockdowns on its offline competitors. At the FY21 results and CMD, management guided to a year of consolidation in FY22 with an estimated adjusted PBT (ie before exceptionals and mark-to-market on derivatives) of £42–45m. On the publication of H122 results, the guidance for adjusted PBT for the year was reduced to £35–40m, a reduction of c 14% at the middle of the ranges.
Exhibit 7: Summary income statement
£m |
FY12 |
FY13 |
FY14 |
FY15 |
FY16 |
FY17* |
FY18 |
FY19 |
FY20 |
FY21 |
FY22e |
FY23e |
Revenue |
461.0 |
491.2 |
468.2 |
406.9 |
410.6 |
457.0 |
479.6 |
421.7 |
434.9 |
578.6 |
548.9 |
581.9 |
Growth y-o-y (%) |
(13.4) |
6.5 |
(4.7) |
(13.1) |
0.9 |
11.3 |
4.9 |
(12.1) |
0.0 |
33.0 |
(5.1) |
6.0 |
o/w Studio |
231.9 |
263.0 |
288.2 |
301.7 |
313.0 |
365.3 |
393.3 |
421.7 |
434.9 |
578.6 |
548.9 |
581.9 |
Gross profit |
227.2 |
236.8 |
218.3 |
191.8 |
194.2 |
187.6 |
197.9 |
182.6 |
172.0 |
247.4 |
237.9 |
256.8 |
Gross margin (%) |
49.3 |
48.2 |
46.6 |
47.1 |
47.3 |
41.1 |
41.3 |
43.3 |
39.6 |
42.8 |
43.3 |
44.1 |
EBITDA |
27.6 |
32.0 |
41.0 |
45.1 |
41.8 |
40.8 |
46.6 |
46.1 |
35.7 |
74.3 |
60.1 |
70.8 |
Margin (%) |
6.0 |
6.5 |
8.8 |
11.1 |
10.2 |
8.9 |
9.7 |
10.9 |
8.2 |
12.8 |
11.0 |
12.2 |
Normalised operating profit |
20.2 |
24.2 |
32.3 |
38.7 |
34.9 |
31.3 |
36.2 |
36.1 |
22.1 |
59.4 |
47.7 |
55.7 |
Margin (%) |
4.4 |
4.9 |
6.9 |
9.5 |
8.5 |
6.9 |
7.5 |
8.6 |
5.1 |
10.3 |
8.7 |
9.6 |
Share-based payments |
(1.5) |
(1.8) |
(1.7) |
(0.9) |
(0.2) |
(0.2) |
(0.2) |
(0.9) |
(0.6) |
(1.4) |
(1.4) |
(1.4) |
Exceptionals |
(19.3) |
(11.0) |
(14.6) |
(27.0) |
(25.5) |
(82.2) |
0.0 |
(4.2) |
(6.8) |
(1.1) |
0.0 |
0.0 |
Operating profit |
(0.6) |
11.3 |
16.0 |
10.8 |
9.2 |
(51.0) |
36.0 |
31.0 |
14.7 |
56.9 |
46.3 |
54.3 |
Margin (%) |
(0.1) |
2.3 |
3.4 |
2.6 |
2.2 |
(11.2) |
7.5 |
7.4 |
3.4 |
9.8 |
8.4 |
9.3 |
Finance expenses |
(12.5) |
(10.7) |
(10.3) |
(10.2) |
(10.9) |
(8.9) |
(9.1) |
(9.6) |
(10.5) |
(9.2) |
(10.9) |
(10.7) |
Derivatives |
(1.1) |
(0.1) |
0.0 |
0.0 |
0.0 |
0.6 |
(4.7) |
4.8 |
2.6 |
(6.1) |
2.8 |
0.0 |
Normalised PBT (SRG definition) |
8.5 |
11.8 |
20.7 |
27.7 |
24.8 |
22.2 |
26.8 |
25.6 |
11.0 |
48.8 |
35.4 |
43.6 |
Normalised PBT (Edison definition) |
10.0 |
13.6 |
22.4 |
28.6 |
25.0 |
22.4 |
27.0 |
26.5 |
11.6 |
50.2 |
36.8 |
45.0 |
Reported PBT |
(14.2) |
0.5 |
5.6 |
0.5 |
(1.7) |
(59.4) |
22.1 |
26.2 |
6.8 |
41.7 |
38.3 |
43.6 |
Normalised PAT** |
17.6 |
12.1 |
18.5 |
22.0 |
19.8 |
17.6 |
23.6 |
21.0 |
11.1 |
40.2 |
29.1 |
35.4 |
Discontinued activities |
1.2 |
1.3 |
(3.3) |
(20.5) |
(8.6) |
0.0 |
0.0 |
2.8 |
0.3 |
(11.3) |
(5.4) |
0.0 |
Reported net income*** |
(4.8) |
2.9 |
0.5 |
(25.3) |
(10.2) |
(57.7) |
19.6 |
23.3 |
7.4 |
21.8 |
24.7 |
34.0 |
Source: Studio Retail Group, Edison Investment Research. Note: *53 weeks. **Based on adjusted tax. ***After discontinued operations.
The initial FY22 guidance (ie at FY21 results and CMD) included management estimates of flat revenue for Product, broadly flat revenue for Financial Services, and the lower (£40m) bad debt charge for Financial Services. It recognised an expected more competitive operating environment on the re-opening of the high street following initial COVID-19 related lockdowns and restrictions and the tough comparative of FY21.
Against the initial guidance for FY22, trading through Q122 was encouraging but the background became more challenging than initially expected through Q222, while SRG still reported encouraging H122 results. For H122, total revenue grew by c 3% to £239.6m, gross profit by c 7% to £114.5m (gross margin of 47.8% versus H121’s 46.1%), and adjusted PBT by 36% to £23.7m.
Revenue: FY22 negatively affected by fewer active customers
With respect to Product sales, management initially expected revenue growth from an enlarged credit customer base offset by lower absolute spend from cash customers who will have more options of where to spend their money post lockdowns. In FY21, cash customers grew by 36% yoy to 944 thousand, while credit customers increased by 14% to 1.532 million. In Q122, SRG reported Product sales in line with Q121, which increased by 51% versus Q120, and for H122 revenue was broadly flat at £170m, in line with expectations for the full-year guidance. However, SRG experienced a decline in the number of active customers to 2.35 million at the end of September 2021, from 2.48 million at the end of March. The lower customer base reflects the recruitment of fewer new customers due to media inflation, ie less ‘bang for the buck’ on advertising (now normalising) and more strict screening of potential new customers, the expected decline in cash customers and lower availability affecting the conversion of customer interest to sales. On the plus side, annual spend per customer increased by c 10% to £189, encouraging confirmation that management’s strategy is working. Management believes SRG has been relatively unaffected by the more widespread product availability issues elsewhere given its early commitment to securing stock. However, there have been selective product shortages, mainly due to the offloading of products on arrival in the UK from overseas. In addition, there is more volatility around individual categories and total, which management believes is due to customers shopping more selectively given wider inflationary pressures and recovery from the pandemic. To conclude, external factors (media inflation and availability issues) have outweighed the positive results (increasing spend per customer) of the strategy. Therefore, as these normalise, growth rates should improve.
For Financial Services, management initially guided to broadly flat revenue in FY22. In Q121, revenue increased by 15% and there was a clear message that growth would moderate through the year as the changes to improve outcomes for customers feed through. In H122, Financial Services revenue grew by c 11% to £69.6m, within which credit account interest grew by c 14% y-o-y to £62.7m and other revenue declined by c 8% to £6.9m. The number of customers with a credit account fell to 1.46 million at the end of September 2021 from 1.53 million at the end of March 2021 for the reasons highlighted above. Despite lower customer numbers, the growth in credit account interest reflects growth in the debtor book through FY21 and the start of H122, helped by emerging product inflation. Lower other revenue suggests a further improvement in the quality of the customer base.
For FY22, we forecast c 1% y-o-y revenue growth for Financial Services revenue and a decline of c 7% for Product, to give total group revenue of £548.9m, a y-o-y decline of c 5%. The key drivers for Product are an assumption that SRG loses 10% of its active customers (2.2 million by year-end) which is partially offset by a c 3% increase in spend per customer. For Financial Services, we assume c 7% fewer credit customers, ie a relative increase in the number of customers in the base that take credit. We forecast c 6% revenue growth for FY23 to £581.9m, slightly above FY21’s continuing revenue of £578.6m. The key assumptions are a return to y-o-y growth in the number of Product customers and spend per customer, and further gains in the percentage of Product customers that take credit. In the medium term, we assume an increasing proportion of credit customers will be positive for interest income, albeit with lower APRs, but the initiatives to improve the quality of the debtor book will lead to lower financial penalties, etc (ie other revenue).
In order to achieve management’s revenue target of £1bn by FY27, SRG would have to deliver a revenue CAGR of 14% post FY23. This is consistent with management’s indications of the timing of increased revenue momentum from the introduction of new product categories, the ability to market more products to more credit customers, and the still-ongoing investment in systems.
Gross profit: FY22 expected to improve due to mix changes
For FY22, management initially expected Product’s FY22 gross margin to reduce by 50–75bp from FY21’s 35.9% due to well-publicised inflationary shipping costs and the expectation of more competitive discounting from the high street. In H122, Product gross profit fell by c 3% to £59.3m with a deterioration in the gross margin to 34.9% from H121’s 36.1%. Within the period there was a high level of volatility to the gross margin. It increased by 340bp y-o-y in Q122 due to less discounting of clothing and the benefits of lockdown, but fell by 610bp in Q222 due to a mix change towards lower-margin branded products, more promotions on higher-margin clothing and the early impact of higher freight costs late in the season, which were unable to offset price increases. Following the H122 results, there is no specific guidance for Product’s gross margin in FY22, but management flagged that the supply chain challenges have added extra costs versus initial guidance. We assume a c 300bp y-o-y reduction in the Product gross margin to c 33% in FY22, as higher freights costs will continue to affect the period, before assuming a modest 150bp rebound to 34.4% in FY23 on the expectation that incremental cost pressures ease later in the year and can be passed through to customers without compromising value. Over the longer term, there are a number of potential positive (greater expected proportion of higher-margin clothing and own-branded products, increasing scale and sourcing efficiencies) and negative (branded products in new categories, competitor activity and foreign currency moves) drivers in the direction of Product’s gross margin.
Significantly, the bad debt charge for Financial Services declined by c 32% y-o-y to £11.4m in H122, increasing the Financial Services gross margin to 83.7% (73.3% in H121). Although management has not specifically provided new guidance for FY22 beyond for group adjusted PBT, we believe the H122 performance warrants the assumption of an improved, ie lower, bad debt charge for Financial Services in FY22 than management’s prior guidance of £40m. The key driver to the gross margin is the bad debt charge, so it is dependent on the quality of its debtor book. In the medium term, we assume the bad debt charge increases in line with Product sales, which may be too cautious given that management is seeking to improve the quality of its debtor book.
As previously indicated, a greater contribution from higher-margin Financial Services would be positive for total group gross margin.
Operating costs: areas of cost inflation
Management initially guided to a 10% increase in marketing costs in FY22 due to catch-up from lower relative costs in FY21, and an increase in other operating costs of 2–3%. In the H122 results, marketing costs grew by c 6% and administration costs grew by 6%, but distribution costs declined by c 3%. At the H122 results, management pointed to increased cost pressures from media inflation, staff costs and the supply chain, which will have more of a negative effect through H222, and hence the reduction in FY22 guidance when coupled with the recent trend in customer numbers. With the significant increase in scale expected over the medium term, there are likely to be efficiencies from marketing given the indicated better data analytics and distribution costs, as the company has demonstrated historically, so we would expect some operational leverage relative to sales beyond our explicit forecast period.
Exhibit 8: Operating costs
£m |
FY17* |
FY18 |
FY19 |
FY20 |
FY21 |
FY22e |
FY23e |
Marketing costs |
(37.3) |
(40.7) |
(31.7) |
(31.7) |
(34.5) |
(43.5) |
(44.3) |
Growth y-o-y (%) |
|
9.2 |
(22.2) |
(0.1) |
8.8 |
26.2 |
2.0 |
As % of Product sales |
14.2 |
14.3 |
10.4 |
10.2 |
7.7 |
10.5 |
10.1 |
Distribution costs |
(36.0) |
(35.2) |
(36.4) |
(37.4) |
(49.4) |
(39.8) |
(43.0) |
Growth y-o-y (%) |
|
(2.2) |
3.5 |
2.6 |
32.2 |
(19.5) |
8.2 |
As % of Product sales |
13.7 |
12.3 |
12.0 |
12.0 |
11.1 |
9.6 |
9.8 |
Administration costs |
(44.5) |
(47.2) |
(66.5) |
(70.5) |
(90.8) |
(95.3) |
(100.1) |
Growth y-o-y (%) |
0.0 |
6.1 |
41.0 |
6.0 |
28.7 |
5.0 |
5.0 |
As % of Product sales |
12.2 |
12.0 |
15.8 |
16.2 |
15.7 |
17.4 |
17.2 |
Source: Studio Retail Group, Edison Investment Research. Note: *53 weeks.
Historically, exceptional costs (‘Individually significant items’) have been a persistent feature of the income statement and relatively high versus operating profit as the portfolio of businesses were rationalised, albeit they have been at much lower levels in more recent years. The exceptional items typically consisted of restructuring costs, impairments and redress for historical financial services mis-selling, which has now ended. With a more-focused portfolio and an improved growth outlook, it is reasonable to expect a lower incidence of exceptional costs on an absolute and relative basis. Discontinued activities, further down the income statement, also include exceptional costs relating to those business.
Dividend outlook: No plans to reinstate a dividend at this stage
SRG does not intend to pay a dividend in the near term despite the return to positive distributable reserves of £9.9m at the end of FY21 from a deficit of £76.3m at end FY20. The priorities for cash flow are investing in the digital transformation, working with the trustees of the legacy defined benefit scheme to explore ways of removing any potential residual pension scheme liabilities (surplus of £20.8m at end FY21 and expected cash contributions of £14m in FY22, of which £9m is one off and £5m is recurring).
Cash flow: Improved trading and free cash flow generation
Over the long term, SRG has made good progress in reducing its core net debt, falling from £131.8m in FY12 to £27.6m in FY21. SRG’s trading cash flow generation has improved, more notably since FY17, on an absolute basis and relative to revenue due to the increasing importance of the higher-margin Studio business as the portfolio was rationalised.
Exhibit 9: Summary cash flow
£m |
FY12 |
FY13 |
FY14 |
FY15 |
FY16 |
FY17* |
FY18 |
FY19 |
FY20 |
FY21 |
FY22e |
FY23e |
EBITDA |
27.6 |
32.0 |
41.0 |
45.1 |
41.8 |
40.8 |
46.6 |
46.1 |
35.7 |
74.3 |
60.1 |
70.8 |
Exceptionals |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(0.7) |
4.6 |
(4.8) |
(2.6) |
6.1 |
(2.8) |
0.0 |
Pension |
(3.2) |
(3.0) |
(3.0) |
(2.5) |
(2.5) |
(2.3) |
(2.5) |
(0.0) |
(4.8) |
(4.2) |
(14.0) |
(5.0) |
Trading cash flow |
17.9 |
23.5 |
31.5 |
34.7 |
10.7 |
(21.9) |
44.2 |
46.7 |
29.9 |
70.0 |
48.9 |
65.8 |
As % of revenue |
3.9 |
4.8 |
6.7 |
8.5 |
2.6 |
(4.8) |
9.2 |
11.1 |
6.9 |
12.1 |
8.9 |
11.3 |
Working capital |
(2.3) |
3.0 |
(6.4) |
(15.5) |
(1.8) |
33.0 |
(32.8) |
(24.4) |
(13.4) |
(36.3) |
18.6 |
(14.7) |
Cash from operations |
15.6 |
26.5 |
25.1 |
19.3 |
8.9 |
11.2 |
11.4 |
22.4 |
16.5 |
33.7 |
67.5 |
51.0 |
As % of revenue |
3.4 |
5.4 |
5.4 |
4.7 |
2.2 |
2.4 |
2.4 |
5.3 |
3.8 |
5.8 |
12.3 |
8.8 |
Tax |
(0.0) |
(1.8) |
(1.0) |
(1.4) |
(2.5) |
0.1 |
0.6 |
(1.9) |
(3.7) |
(5.5) |
(8.2) |
(9.6) |
Net interest |
(10.1) |
(10.0) |
(9.2) |
(9.9) |
(9.5) |
(9.1) |
(8.3) |
(10.0) |
(8.5) |
(10.5) |
(10.9) |
(10.7) |
Operating cash flow |
4.6 |
14.7 |
14.6 |
7.9 |
(3.2) |
2.2 |
3.7 |
10.4 |
4.3 |
17.8 |
48.4 |
30.7 |
As % of revenue |
1.0 |
3.0 |
3.1 |
1.9 |
(0.8) |
0.5 |
0.8 |
2.5 |
1.0 |
3.1 |
8.8 |
5.3 |
Net capex and intangibles |
(6.6) |
(8.1) |
(11.8) |
(9.3) |
(15.9) |
(11.7) |
(10.5) |
(11.5) |
(14.8) |
(15.3) |
(20.0) |
(20.0) |
M&A |
0.0 |
0.0 |
15.5 |
1.7 |
11.1 |
1.2 |
(0.5) |
0.0 |
0.0 |
0.0 |
23.8 |
0.0 |
Investing cash flows |
(6.6) |
(8.1) |
3.6 |
(7.6) |
(4.8) |
(10.5) |
(11.0) |
(11.5) |
(14.8) |
(15.3) |
3.8 |
(20.0) |
Finance leases |
(0.0) |
0.0 |
0.0 |
0.0 |
0.0 |
(0.6) |
(0.5) |
(0.6) |
(6.0) |
(5.6) |
(4.7) |
0.0 |
Bank loans |
4.0 |
(11.9) |
(32.7) |
3.8 |
(5.3) |
(10.0) |
(10.0) |
(5.0) |
(10.0) |
(20.0) |
(35.0) |
0.0 |
Securitisation drawdown |
5.5 |
6.2 |
4.7 |
10.0 |
9.2 |
13.6 |
15.0 |
18.0 |
22.0 |
27.4 |
(5.0) |
13.2 |
Financing cash flows |
9.5 |
(5.8) |
(28.0) |
13.8 |
3.9 |
3.1 |
4.4 |
12.5 |
6.1 |
1.8 |
(44.8) |
13.2 |
Free cash flow (post-interest) excl. securitisation drawdown |
(2.0) |
6.6 |
2.8 |
(1.4) |
(19.1) |
(9.5) |
(6.8) |
(1.1) |
(10.5) |
2.5 |
28.4 |
10.7 |
Free cash flow (post-interest) incl. securitisation drawdown |
3.5 |
12.8 |
7.5 |
8.6 |
(9.9) |
4.1 |
8.1 |
16.9 |
11.5 |
29.9 |
23.3 |
23.9 |
Net cash flow |
7.5 |
0.9 |
(9.7) |
14.1 |
(4.1) |
(5.3) |
(2.9) |
11.3 |
(4.4) |
4.3 |
7.4 |
23.9 |
Cash at end |
33.1 |
34.0 |
24.3 |
38.5 |
34.4 |
29.2 |
26.2 |
37.6 |
33.2 |
37.4 |
44.8 |
68.8 |
Closing net debt incl. IFRS 16 |
230.7 |
231.2 |
207.0 |
206.6 |
216.7 |
225.0 |
232.3 |
233.4 |
298.6 |
293.0 |
240.9 |
230.1 |
Closing core net debt/ (cash) excl. IFRS 16 |
131.8 |
126.2 |
97.2 |
86.9 |
85.6 |
80.8 |
73.8 |
57.4 |
51.8 |
27.6 |
(14.8) |
(38.8) |
Capex/ sales (%) |
(1.4) |
(1.6) |
(2.5) |
(2.3) |
(3.9) |
(2.6) |
(2.2) |
(2.7) |
(3.4) |
(2.6) |
(3.6) |
(3.4) |
Source: Studio Retail Group, Edison Investment Research. Note: *53 weeks.
Using statutory reported operating cash flow understates SRG’s real free cash flow generation as the change in working capital, primarily investment in customer debtor book, excludes the financing from the securitisation facility, reported in financing activities. Studio’s customer credit is substantially funded by the securitisation facility, currently available to fund £275m of eligible receivables, increased by £25m from £225m in April 2021, and a further £25m approved at the time of the H122 results. For every £100 of credit granted to customers, typically £75 is drawn down from the facility and matched against consumer receivables. The remaining balance (ie increase in trade debtors) is funded by the company from a revolving credit facility with available funding of £50m to December 2024, extended in June 2021. The structure is typical of the home shopping industry. In Exhibit 9 above SRG’s free cash flow post interest is typically negative before the securitisation drawdown is included, but is typically positive when the drawdown is included. Using our estimates above and extending towards management’s long-term revenue target, we estimate that the securitisation facility peaks during FY25, and thereafter the investment in working capital will be wholly funded by SRG in the absence of any further increases in the facility.
At the end of H122, SRG’s cash position was £18.2m versus £37.4m at the end of FY21. Trading cash flow of £25.6m funded the peak investment in working capital ahead of the key trading period, Q3, which typically represents c 40% of total annual sales. The core net debt position was £20.8m versus £27.6m at the end of FY21.
The group is not highly capital intensive, with the net investment in tangible and intangible assets representing c 2–4% of revenue since FY14. For FY22, management has guided to total investment in tangibles and intangibles of £18–20m.
We forecast SRG will move to a ‘core’ net cash position (ie excluding securitisation debt and IFRS 16 liabilities) by the end of FY22.