XP Power — Rounding out the portfolio

TMT

XP Power

Rounding out the portfolio

Acquisition

Tech hardware & equipment

10 May 2018

Price	3,480p
Market cap	£668m
$1.4:£1
Net debt (£m) at end FY17		9.0

Shares in issue	19.2m
Free float	90%
Code	XPP

Primary exchange	LSE
Secondary exchange	N/A

Share price performance

%	1m	3m	12m
Abs	7.6	11.3	34.5
Rel (local)	2.1	5.3	29.5

52-week high/low

3,740p

2,390p

Business description

XP Power is a developer and designer of power control solutions with production facilities in China, Vietnam and the US, and design, service and sales teams across Europe, the US and Asia.

Next events

Q118 trading update

13 April 2018

Analysts

Katherine Thompson	+44 (0)20 3077 5730
Dan Ridsdale	+44 (0)20 3077 5729

tech@edisongroup.com

Edison profile page

XP Power is a research client of Edison Investment Research Limited

With the acquisition of Glassman High Voltage, XP continues in its quest to expand its product portfolio to include high-voltage and high-power products. The acquisition should help XP to further penetrate key accounts, as well as adding new customers. XP is paying £31.8m in cash, funded by extending the company’s credit facility, and expects the deal to be earnings enhancing in FY18. We increase our FY18 and FY19 normalised EPS forecasts by 3.6% and 6.1% respectively. We forecast a net debt/EBITDA ratio of 0.8x at end FY18, well below the company’s 2.0x ceiling.

Year end	Revenue (£m)	PBT* (£m)	EPS* (p)	DPS (p)	P/E (x)	Yield (%)
12/16	129.8	28.6	115.3	71.0	30.2	2.0
12/17	166.8	36.1	147.0	78.0	23.7	2.2
12/18e	193.9	41.7	177.2	82.0	19.6	2.4
12/19e	209.4	45.6	193.7	85.0	18.0	2.4

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

Extending the product portfolio

XP Power has agreed to acquire Glassman High Voltage, a US-based designer and manufacturer of high-voltage, high-power conversion products. This extends XP’s product portfolio to include products that supply both high-power and high-voltage, complementing EMCO’s high-voltage, low-power products and Comdel’s RF power products. With limited sales capability of its own, Glassman products will be marketed by XP’s salesforce. While Glassman has some customers in common with XP, there is no overlap in terms of products sold to those customers, and it brings several new customers to the group.

Accretive in FY18

Glassman generated revenues of $17.3m and PBT of $2.9m in 2017 (16% margin). We have factored in pro-rated revenues at a growth rate of 10% in FY18, reflecting the exposure to the semiconductor manufacturing market, and 5% in FY19. This results in a revenue uplift of 4.3% in FY18e and 7.3% in FY19e, and an increase in our normalised EPS forecasts of 3.6% in FY18 and 6.1% in FY19. We forecast that the company will close FY18 with a net debt position of £38.3m.

Valuation: Reflects consistently profitable growth

On a P/E basis, XP is trading at a premium to global power converter companies and at a small discount to UK electronics companies, with a dividend yield at the top end of the range. XP generates EBITDA and EBIT margins at the top end of its peer group. We see scope for upgrades to earnings estimates from cross-selling and further market share gains in healthcare. The company is well funded to make further acquisitions, while maintaining its strong operating profitability.

Background to the deal

XP has agreed to pay $44.5m/£31.8m in cash to acquire the business and assets of Glassman High Voltage Inc (Glassman) – completion is expected by the end of May. Glassman was founded in 1977 by Sanford Glassman, the major shareholder, and is based in New Jersey, US. The company designs and supplies a range of standard, modified and custom high-voltage, high-power conversion products. Typically, its products are used in equipment involved in the ionisation and acceleration of particles – applications include semiconductor production equipment, vacuum/plasma processing, analytical instrumentation, medical diagnostic and test equipment. Glassman has a very comprehensive standard product portfolio and can also provide custom solutions. It has a manufacturing facility in New Jersey. The acquisition includes Glassman’s European sales operations, which are based in Hampshire, UK.

Sandy Glassman recently passed away; consequently Glassman is being acquired from his estate. On completion, the current President, Karolee Glassman, will leave and the general manager of the business, John Belden, will remain with the business and run Glassman within XP.

Financial profile

In 2017, Glassman generated revenues in the US of $17.3m/£12.4m and PBT of $2.9m/£2.0m (16.1% margin). This compares to a PBT margin of 21.6% for XP in FY17. The acquisition cost of $45m/£31.8m is on a debt- and cash-free basis. XP is extending its credit facility by $45m to fund the deal. This values the business on a trailing EV/Sales multiple of 2.6x compared to XP’s trailing multiple of 4.0x, and a trailing PBT multiple of 15.3x vs 18.7x for XP.

Changes to forecasts

We have revised our forecasts to reflect a revenue contribution of $11.1m in FY18 and $18.2m in FY19. We expect a reduction in the Glassman cost base due to the absence of founder-related expenses, which should bring EBITDA margins in line with the 25% group margin. We forecast that the net debt/EBITDA ratio will increase to 0.8x by the end of FY18, reducing to 0.5x by end FY19.

Exhibit 1: Changes to forecasts

£'m	FY18e	FY18e		y-o-y	FY19e	FY19e		y-o-y
£'m	Old	New	Change		Old	New	Change
Revenues	186.0	193.9	4.3%	16.3%	195.1	209.4	7.3%	8.0%
Gross profit	86.0	89.8	4.4%	15.7%	90.2	97.1	7.6%	8.1%
Gross margin	46.2%	46.3%	0.1%	(0.2%)	46.2%	46.3%	0.1%	0.1%
EBITDA	46.6	48.5	4.3%	16.4%	49.5	53.1	7.2%	9.4%
EBITDA margin	25.0%	25.0%	(0.0%)	0.0%	25.4%	25.4%	(0.0%)	0.3%
Normalised operating profit	40.9	42.8	4.9%	17.7%	43.5	47.1	8.2%	10.0%
Normalised operating profit margin	22.0%	22.1%	0.1%	0.3%	22.3%	22.5%	0.2%	0.4%
Reported operating profit	39.5	41.4	5.0%	27.5%	42.3	45.9	8.4%	10.8%
Reported operating margin	21.2%	21.4%	0.2%	1.9%	21.7%	21.9%	0.2%	0.6%
Normalised PBT	40.3	41.7	3.5%	15.4%	42.9	45.6	6.1%	9.3%
Reported PBT	38.9	40.3	3.7%	25.1%	41.7	44.4	6.2%	10.1%
Normalised net income	33.2	34.4	3.6%	20.6%	35.4	37.6	6.1%	9.3%
Reported net income	32.0	33.2	3.7%	17.2%	34.4	36.6	6.3%	10.2%
Normalised basic EPS (p)	173.8	180.0	3.6%	20.5%	185.4	196.7	6.1%	9.3%
Normalised diluted EPS (p)	171.1	177.2	3.6%	20.5%	182.5	193.7	6.1%	9.3%
Reported basic EPS (p)	167.6	173.8	3.7%	17.2%	180.2	191.5	6.3%	10.2%
Dividend per share (p)	82.0	82.0	0.0%	5.1%	85.0	85.0	0.0%	3.7%
Net debt/(cash)	5.7	38.3	570.4%	325.9%	(6.2)	25.8	(515.2%)	(32.6%)

Source: Edison Investment Research

Exhibit 2: Financial summary

	£'m	2012	2013	2014	2015	2016	2017	2018e	2019e
31-December		IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS
INCOME STATEMENT
Revenue		93.9	101.1	101.1	109.7	129.8	166.8	193.9	209.4
Cost of Sales		(49.0)	(51.5)	(51.0)	(55.1)	(67.8)	(89.2)	(104.2)	(112.4)
Gross Profit		44.9	49.6	50.1	54.6	62.0	77.6	89.8	97.1
EBITDA		23.3	26.0	27.6	29.7	33.0	41.7	48.5	53.1
Normalised operating profit		21.0	23.3	24.5	25.9	28.8	36.4	42.8	47.1
Amortisation of acquired intangibles		0.0	0.0	0.0	0.0	(0.4)	(0.6)	(1.4)	(1.2)
Exceptionals		0.0	0.0	0.0	(0.3)	(0.4)	(3.3)	0.0	0.0
Share-based payments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Reported operating profit		21.0	23.3	24.5	25.6	28.0	32.5	41.4	45.9
Net Interest		(0.8)	(0.4)	(0.2)	(0.2)	(0.2)	(0.3)	(1.2)	(1.6)
Joint ventures & associates (post tax)		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Exceptional & other financial		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Profit Before Tax (norm)		20.2	22.9	24.3	25.7	28.6	36.1	41.7	45.6
Profit Before Tax (reported)		20.2	22.9	24.3	25.4	27.8	32.2	40.3	44.4
Reported tax		(4.5)	(4.5)	(4.8)	(5.5)	(6.3)	(3.6)	(6.8)	(7.5)
Profit After Tax (norm)		15.7	18.4	19.5	20.2	22.3	28.8	34.6	37.8
Profit After Tax (reported)		15.7	18.4	19.5	19.9	21.5	28.6	33.4	36.8
Minority interests		(0.2)	(0.2)	(0.1)	(0.2)	(0.2)	(0.3)	(0.3)	(0.3)
Discontinued operations		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net income (normalised)		15.5	18.2	19.4	20.0	22.1	28.5	34.4	37.6
Net income (reported)		15.5	18.2	19.4	19.7	21.3	28.3	33.2	36.6

Basic average number of shares outstanding (m)		19	19	19	19	19	19	19	19
EPS - basic normalised (p)		81.67	95.84	102.12	105.28	116.22	149.36	179.96	196.75
EPS - diluted normalised (p)		81.35	95.05	101.07	104.32	115.33	147.00	177.18	193.70
EPS - basic reported (p)		81.67	95.84	102.12	103.70	112.02	148.31	173.78	191.51
Dividend (p)		50	55	61	66	71	78	82	85

Revenue growth (%)		(9.4)	7.7	0.0	8.5	18.3	28.5	16.3	8.0
Gross Margin (%)		47.8	49.1	49.6	49.8	47.8	46.5	46.3	46.3
EBITDA Margin (%)		24.8	25.7	27.3	27.0	25.4	25.0	25.0	25.4
Normalised Operating Margin		22.4	23.0	24.2	23.6	22.2	21.8	22.1	22.5

BALANCE SHEET
Fixed Assets		52.8	53.3	56.1	65.4	73.2	88.1	128.3	132.3
Intangible Assets		38.1	39.1	40.5	48.2	53.0	63.9	97.0	98.5
Tangible Assets		13.2	12.7	14.4	16.1	19.1	22.5	29.6	32.1
Investments & other		1.5	1.5	1.2	1.1	1.1	1.7	1.7	1.7
Current Assets		39.3	42.2	47.0	53.5	65.7	83.5	96.6	110.0
Stocks		19.8	20.4	25.2	28.7	32.2	37.8	45.7	49.3
Debtors		14.2	15.4	16.0	17.5	21.5	23.8	29.2	31.6
Cash & cash equivalents		4.1	5.0	3.8	4.9	9.2	15.0	17.7	25.2
Other		1.2	1.4	2.0	2.4	2.8	6.9	4.0	4.0
Current Liabilities		(20.2)	(22.4)	(18.6)	(19.8)	(25.8)	(25.1)	(28.4)	(30.2)
Creditors		(11.1)	(12.7)	(14.4)	(14.6)	(16.1)	(21.4)	(24.7)	(26.5)
Tax and social security		(1.6)	(1.1)	(1.7)	(1.2)	(3.3)	(3.5)	(3.5)	(3.5)
Short term borrowings		(7.3)	(8.5)	(2.5)	(4.0)	(5.5)	0.0	0.0	0.0
Other		(0.2)	(0.1)	0.0	0.0	(0.9)	(0.2)	(0.2)	(0.2)
Long Term Liabilities		(10.6)	(3.7)	(4.2)	(10.0)	(6.2)	(29.6)	(61.6)	(56.6)
Long term borrowings		(7.4)	0.0	0.0	(4.6)	0.0	(24.0)	(56.0)	(51.0)
Other long term liabilities		(3.2)	(3.7)	(4.2)	(5.4)	(6.2)	(5.6)	(5.6)	(5.6)
Net Assets		61.3	69.4	80.3	89.1	106.9	116.9	134.8	155.4
Minority interests		(0.2)	(0.2)	(0.1)	(0.8)	(0.8)	(0.9)	(1.0)	(1.1)
Shareholders' equity		61.1	69.2	80.2	88.3	106.1	116.0	133.8	154.3

CASH FLOW
Op Cash Flow before WC and tax		23.3	26.0	27.6	29.7	33.0	41.7	48.5	53.1
Working capital		4.2	(0.3)	(4.1)	(4.6)	(6.1)	0.4	(10.0)	(4.1)
Exceptional & other		0.4	(0.5)	1.9	0.6	5.1	(6.3)	0.0	0.0
Tax		(4.3)	(5.0)	(3.6)	(4.7)	(4.1)	(6.1)	(3.9)	(7.5)
Net operating cash flow		23.6	20.2	21.8	21.0	27.9	29.7	34.6	41.5
Capex		(4.7)	(3.2)	(5.8)	(5.4)	(6.8)	(10.1)	(15.5)	(11.2)
Acquisitions/disposals		(1.6)	0.1	0.1	(8.3)	0.1	(18.3)	(31.8)	0.0
Net interest		(0.5)	(0.3)	(0.1)	(0.1)	(0.2)	(0.2)	(1.2)	(1.6)
Equity financing		(0.5)	0.1	(0.2)	0.0	0.2	(0.2)	0.0	0.0
Dividends		(9.1)	(10.1)	(11.0)	(12.2)	(13.1)	(14.2)	(15.5)	(16.2)
Other		0.5	0.2	0.1	0.2	0.0	0.0	0.0	0.0
Net Cash Flow		7.7	7.0	4.9	(4.8)	8.1	(13.3)	(29.3)	12.5
Opening net debt/(cash)		18.6	10.6	3.5	(1.3)	3.7	(3.7)	9.0	38.3
FX		0.3	0.1	(0.1)	(0.2)	(0.5)	0.7	0.0	0.0
Other non-cash movements		0.0	0.0	0.0	0.1	(0.2)	(0.1)	0.0	0.0
Closing net debt/(cash)		10.6	3.5	(1.3)	3.7	(3.7)	9.0	38.3	25.8

Source: <Insert Source or Notes>

Source: XP Power, Edison Investment Research

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 2018 Edison Investment Research Limited. All rights reserved. This report has been commissioned by XP Power 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 Limited (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

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

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

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

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

XP Power (LSE: XPP)

XP Power — Rounding out the portfolio

TMT

TMT

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 XP Power

XP Power — Expecting better market conditions in 2024

XP Power — Fully funded for medium-term growth

XP Power — Solid H123, outlook for FY23 maintained

XP Power — Maintaining FY23 outlook

Latest from the TMT sector

MoneyHero — Emphasis on driving margin

1Spatial — Wins in the utilities sector for AI-supported apps

Filtronic — Upgrading on stronger H225 expectations

Verve Group — ID-less targeting solutions

ROVI Laboratorios Farmaceuticos — DORIA low risk, high reward

Subscribe to Edison