På Placera använder vi cookies för att ge dig bästa möjliga kundupplevelse. Genom att fortsätta accepterar du att cookies används. Läs mer om cookies

Nordic Waterproofing Holding
Nordic Waterproofing - 2019 EBIT target well within reach (Introduce)

2020-01-20 18:44
Q4 report on 6 February
Minor estimate changes, 9% adj. EBIT growth in Q4e
11x ‘20e adj. EV/EBITA, 5% dividend yield
Continued sales growth expected, despite tougher comps
We forecast sales of SEK 742m, up 7% y-o-y (1pp organic, 2pp FX, 4pp M&A), as we expect continued positive volume trends in Finland, Norway and Europe. We expect Sweden and Denmark to show a 2% organic decline, mainly due to tough comps as well as ongoing challenges in Denmark. The financial issues of the supplier Nynas should have a limited financial impact while weather in Q4 should have been neutral, in our view. We forecast adj. EBIT to increase by 9% and arrive at SEK 56m, for a margin of 7.6% (7.5%). Despite higher costs related to Denmark and growth investments in Norway, we expect volumes and a favourable raw material impact to drive a margin improvement for the third quarter in a row. We expect the company to announce a DPS of SEK 4.4 (+10% y-o-y), implying a payout ratio of c. 60%, compared to its target of paying out >50% of net profit.

FY’19 EBIT growth target should be achieved
The company is targeting an increase in EBIT y-o-y in 2019. Given our ‘19e EBIT growth of 20% and that Q4 is a seasonally small quarter, we believe that the financial target should be achieved. We make minor estimate cuts of 1-2% on adj. EBIT for ‘19e-‘21e, mainly due to a lower contribution from FX. For ‘19-‘21, we forecast an adj. EBITA CAGR of 5% on a 2% sales CAGR.

Ability to execute on M&A pipeline if opportunities arise
If we assume that Nordic Waterproofing would be willing to lever up to 3x ND/EBITDA, we believe there is M&A headroom for c. 12-15% on ‘20e-‘21e sales. The company has delivered an historical adj. EBITA CAGR of above 10% and has on average acquired two companies per year. Therefore, we believe there is a high likelihood of more M&A activity. On our current estimates, the stock is trading at c. 11x the ‘20e adj. EV/EBITA, while offering a 5% dividend yield and >7% FCF yields (before M&A).


  • Läs mer på Introduce

  • Läsaren av innehållet kan anta att ABG Sundal Collier har erhållit eller kommer att erhålla betalning för utförandet av finansiella företagstjänster från bolaget. Ersättningen är på förhand avtalad och är inte beroende av innehållet.

info@introduce.se (Introduce.se)
ABG Sundal Collier - Introduce.se

Nordic Waterproofing H... - I dag

{point.key}

Marknadsöversikt

Stockholmsbörsen, OMXS30

I dag
-
Senast
-
{point.key}

Världsindex

Index +/- % Senast
DAX - -
Hang Seng - -
Nikkei - -

Valutor

Valuta +/- % Senast
USD/SEK - -
EUR/SEK - -
GBP/SEK - -
EUR/USD - -

Räntor

Ränta +/- % Senast
3-mån stibor - -
5-års ränta - -
10-års ränta - -

Råvaror

Råvara +/- % Senast
- -
Guld - -
Silver - -
Koppar - -