AVAX — Significant year-on-year growth expected

AVAX (ASE: AVAX)

Last close As at 07/03/2025

EUR2.13

−0.03 (−1.39%)

Market capitalisation

EUR321m

More on this equity

Research: Industrials

AVAX — Significant year-on-year growth expected

In this note, we show revisions to our forecasts and our updated valuation of AVAX ahead of the company’s FY24 results (expected April 2025). AVAX’s H124 revenues and EBITDA were up 50.4% and 97.5% y-o-y, on the back of a raft of contract wins over the previous few years. The company has also guided that its €3.2bn project backlog is at a superior margin to its current revenues, implying that margins have improved and should continue to do so. We had reflected this in our prior estimates, but the mix between older and newer (higher-margin) projects has been slower than we had expected. We have trimmed FY24e revenues by 11.7% to €648m and raised our adjusted EBITDA estimate by 19.8% to €103m to reflect the updated sales mix. We expect further strong improvement in the margin, driven by recent high-margin wins.

Andy Murphy

Written by

Andy Murphy

Director of content, industrials

Construction and materials

FY24 results preview

10 March 2025

Price €2.30
Market cap €337m

Shares in issue

148.3m
Code AVAX
Primary exchange ATHENS
Secondary exchange N/A
Price Performance
% 1m 3m 12m
Abs 16.5 56.9 38.0
52-week high/low €2.4 €1.2

Business description

Based in Greece, AVAX operates through three main segments: construction, concessions and real estate and marinas, with a large international footprint. The largest segment, construction, is involved in large-scale private and public works, with unique experience among its peers, in energy infrastructure and subway construction.

Next events

FY24 results

April 2025

Analysts

Andy Murphy
+44 (0)20 3077 5700
Harry Kilby
+44 (0)20 3077 5700

AVAX is a research client of Edison Investment Research Limited

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

Year end Revenue (€m) PBT (€m) EPS (€) DPS (€) P/E (x) Yield (%)
12/22 402.7 25.1 0.13 0.07 17.3 3.0
12/23 453.5 21.8 0.10 0.03 22.1 1.3
12/24e 648.1 62.5 0.31 0.08 7.5 3.5
12/25e 774.6 72.4 0.35 0.08 6.6 3.5

FY24 results preview

Revenue in FY24 looks set to grow strongly. H124 revenue was up 50.4%, and we see continued strength in H2 to take full-year revenue to €648m, up 43% y-o-y. We have trimmed our FY24e revenue growth slightly (down 11.7% to €648m from €734m) to reflect the potential timing of construction activity, although this remains uncertain. AVAX is seeing significant growth as delays to its project pipeline related to budgetary negotiations in a period of high inflation are overcome. The company continues to have a strong work-in-hand position (€2.99bn at end-H124, increasing to €3.23bn when Q3 contracts and tenders where AVAX was declared the lowest or preferred bidder are included).

Concessions set for further growth

Concessions accounted for c 50% of adjusted EBITDA in H1 and we view further development in this area as the key to earnings growth (we have increased our adjusted EBITDA by 19.8% to €103.1m for FY24e and by 8.7% to €113.6m for FY25e). AVAX does not consolidate the majority of its concessions interests (and these are therefore not reflected in consolidated revenue), and only proportionally consolidates its pre-tax results. The concession contract for the Athens Ring Road ran out in October 2024, but the Olympia and Aegean motorways are now both in operation and distributing dividends.

Valuation: Increased to €4.0/share

Based on the combination of a DCF enterprise value of €446m (previously €299m) for subsidiaries (construction) and a value for associates (concessions) of €421m (unchanged), we value AVAX at €4.0/share (€3.0/share previously). The main reason for the uplift is an increase in our long-run EBITDA margin assumptions. We note that there is still room for further upside as higher-margin projects develop and the fair value of the concessions business potentially increases.

Changes to FY24 and FY25 estimates

We have trimmed our FY24 and FY25 revenue forecasts by 11.7% and 7.2%, respectively, to €648m and €775m, to reflect potential delays in construction activity, however timing remains uncertain. We have raised our forecasts for FY24 adjusted group EBITDA by 19.8% to €103.1m (previously €86.1m), and by 8.7% to €113.6m (previously €104.5m) for FY25. This is on the back of the significant improvement in the performance of the company’s construction segment at H124 (with group EBITDA margins increasing to 18.7% at H124, taking our FY24e EBITDA margin to 15.9%, up from 12.3% in 2023) and its concession segment, which despite the completion of the Athens Ring Road in Q424, will continue to have substantial contributions from existing concessions and new contracts pursued by the group. Our new FY24 EPS forecast is €0.31 (up from €0.23 previously). This is a c 33.7% increase compared to our previous EPS estimate, and represents a year-on-year increase of c 207% on an FY23 basis.

Valuation and assumptions

The company trades at FY24e P/E of 7.5x, which implies a material 42% discount to peers. Our revised DCF valuation of €4.0/share (from €3.0/share) represents c 73% upside to the current share price. The main reason for the uplift in our valuation is an increase in our long-run EBITDA margin assumptions. AVAX’s current portfolio of landmark projects makes up almost 90% of its total project backlog (€3.2bn). While the majority of these projects are at very early stages, they will underpin a large share of the company’s longer-term revenues. This backlog provides greater flexibility for AVAX moving forward regarding the profitability of future projects. AVAX also works with in-house resources at higher percentages than its relative peer group, enabling the company to have greater control over its effective costs moving forward.

Our DCF valuation assumptions remain unchanged. We have used a weighted average cost of capital (WACC) of 9.4%, with our risk-free rate, equity risk premium and beta remaining unchanged at 3.7%, 10.5% and 1.0, respectively. Our three-stage tapered valuation revenue growth assumptions remain unchanged at 2% in the first two years after our forecast period, 1% in the final five years and a conservative 0% terminal growth. We value the majority of AVAX’s associates based on FY23 fair value (and will update this using FY24 numbers once published). The fair value of associates therefore remains unchanged at €421.3m (€2.84/share).

General disclaimer and copyright

This report has been commissioned by AVAX and prepared and issued by Edison, in consideration of a fee payable by AVAX. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: 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 and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. 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.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, 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 securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. 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, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright 2025 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

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. 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 (i.e. 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.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or sol icitation 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.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison 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. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on AVAX

View All

Industrials

AVAX — Strong pipeline reaffirmed

Industrials

AVAX — Exceeding expectations

Latest from the Industrials sector

View All Industrials content

Research: TMT

Informa — FY25–28 plan for leveraging B2B platform

Informa used its FY24 results presentation to highlight its strategy for the next three years. This is centred on leveraging the One Informa platform, focused on B2B, through its market-leading brands, and concentred on the Americas, Gulf States, Asia and China. It is set out as a self-funding project, effected through brand extension and international partnerships driving the top line, delivering further operating margin improvements. As well as the obvious B2B aspects, Informa is drawing attention to the value being added through its data-led marketing and from its own AI tools, which are already freeing up time from process and administration. The announcement was accompanied by news of a significant strategic partnership in the Middle East, expected to complete by end FY25 and be operational in FY26. The group’s expectations for FY25 are for underlying growth of more than 5%, with double-digit growth in group revenue and EPS.

Continue Reading

Subscribe to Edison

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

Sign up for free