Fintel: Plan proceeding “at pace” says Zeus Capital

Fintel plc (LON:FNTL) interims are in line with its July trading update which (i.e. 10% revenue growth and 12% EBITDA growth) and provided colour on the impact of recent strategic disposals (i.e. Zest Technologies and Verbatim funds). In short:

  • 10% revenue growth, with Core revenues growing by 3% to £24.9m
  • 12% EBITDA and 12% adj PBT growth to £8.3m and £6.0m, respectively
  • 45% rise in operating cashflow to £6.8m (with Capex down from £1m to nil)
  • Net debt down 40% yoy to £15.5m and to below £3m currently
  • Adj EPS including 0.8p deferred tax charge, fell 2% to 4.1p (excluding this deferred tax charge adj EPS would have risen 17% to 4.9p)
  • Interim DPS reinstated at 1.0p a share

Outlook from Joint CEOs: “Current trading remains robust. Our strategic plan is being implemented efficiently and at pace. We remain confident that the Company is in a strong position to deliver in line with current expectations for FY21.”

Zeus view: We define “Core” as: Fintel Group excluding Zest (sold 21/7/21), Verbatim (sold 14/9/21; FY20 revenue of £2.3m) and Valuation Services (trading well). With Verbatim as non-core, FY20 Core revenue is now £47.2m (previously: £49.5m), which is 77% of the total revenue (previously: 81%).

We adjust our P&L forecasts to reflect disposals, new distribution deal with Tatton (neutral to EBITDA this year and enhancing next) and strong cash generation. Overall, our new Core revenue is consistent with our previous expectations.

Adjusting for the impact of disposals, we trim our current year EBITDA by £0.3m to £18.1m and set an expectation for 2022 EBITDA at £19m: Valuation Services are contributing c. £7.5m revenue pa and c. £1.1m EBITDA, while Core revenue grows at 6% pa on an EBITDA margin just below management’s 35% to 40% target.

Adj EPS includes deferred tax charge which has taken 0.8p off the interim adj EPS to reflect the expected increase in corporation tax to 25% from April 2023. Our adj EPS for 2022 is based on a normal 19% tax charge. On a “normal” tax charge our adj EPS for 2021 would be 12.0p (previously 12.2p).

Valuation: At 231p, FNTL is trading on 19x prospective “normal tax charge” adj EPS of 12p. Arguably this rating does not reflect the quality and growth of its core digital businesses which generate over 80% of Group revenues and over 90% of Group EBITDA.

In our opinion, as set out in “Digital Transformation” our 13 January 2021 note, Fintel’s Core business, when it grows revenues organically at 5% to 7% pa, and operates on a 35% to 40% EBITDA margin, should trade on a sales multiple 5x to 6x and ungeared PER multiple of 22x to 27x (i.e. 268p to 320p based on 2021 adj EPS of 12p; core sales of 51.6p with non-core and cash of 10p per share).

Click to view all articles for the EPIC: ,
Or click to view the full company profile:
    Facebook
    Twitter
    LinkedIn
    Fintel plc

    More articles like this

    AssetCo plc

    AssetCo performs better than forecasts says Zeus

    AssetCo plc (LON:ASTO) has just completed its acquisition of River and Mercantile Group “RMG”, which has resulted in an increase in shares in issue from 8.4m to 14.4m. RMG has an “established and well-respected equities team

    Tatton Asset Management Plc

    Tatton Asset Management meeting or beating Zeus forecasts

    Tatton Asset Management plc (LON:TAM) results to March 2022 are in line with its April trading update, confirming profitable growth with high retention. Headlines are: ¨ Assets under management (“AUM”) rose 26.1% to £11.34bn (2021: £8.99bn)

    Castings plc

    Castings Plc outlook underpinned by new platforms says Zeus

    Castings plc (LON:CGS) FY22 results show a marked recovery on the pandemic impacted FY21 numbers with volumes broadly in line with pre-Covid levels, albeit c.5% below FY19 peak. Revenue increased 29.5% to £148.6m (FY21: £114.7m) with

    OnTheMarket Plc

    OnTheMarket “delivering on expectations” says Zeus

    OnTheMarket plc (LON:OTMP) full year results to January 2022 are in line with the February trading update: ¨ 32% rise in revenue to £30.4m (FY21: £23.0m); ¨ 12% rise in Group adjusted operating profit to £2.7m

    DWF Group Plc

    DWF Group is significantly undervalued says Zeus

    DWF Group plc (LON:DWF) has announced it is on track to deliver our FY22 adjusted PBT forecast despite some challenges particularly on utilisation during H2. Lock up days also continue to fall, and we sense increasing

    Redde Northgate buy back own shares

    Redde Northgate plc (LON:REDD) have today announced that on the 5th May 2022 it purchased the following number of its own shares to be held in treasury: Class of shares :  Ordinary shares of 50p (“shares”) Number

    boohoo Plc

    boohoo group total group sales +61% since FY2020

    boohoo group plc (LON:BOO) have today published final results for the year ended 28th February 2022. Investing for the future ·    Significantly increased market share in the UK and US since FY2020. Total group sales +61% since FY2020 ·    Extended