Likewise acquisition enhances growth says Zeus Capital

Likewise Group plc (LON:LIKE) announced (15thDecember 2021) the acquisition of Valley Wholesale Carpets (VWC) for a maximum consideration of £30.0m. The business expands the company’s footprint through its operations in the South East and East Midlands and makes it the clear second largest player in the £2bn UK flooring market, with c. 5.5% market share. In normalised trading conditions, VWC has historically generated c. £35.0m of revenue and c. £3.0m EBITDA but achieved £5.0m PBT in FY21 on the back of a covid tailwind in demand. The 2022 outlook for UK consumer spending is unclear, as a result ZC estimates assume normalised trading in both Likewise and VWC as well as factoring in a material step up in investment to capitalise on strategic opportunity the acquisition presents, it will be focused on the sales and marketing areas. Despite this, the deal is immediately earnings accretive, ZC FY22 revenue increases 35% to £110.0m whilst earnings increase c. 21% to 1.3p.

  • Strategic acquisition underpins growth potential: The acquisition of Valley Wholesale Carpets (VWC) is material, adding c. £30m of revenue and taking the Group to over £100m. It brings in three new sites, balancing the property portfolio between freehold and leasehold, and deepens exposure in the South East and East Midlands, areas where Likewise had been underweight. Overtime, there will be revenue and operational synergies, but the immediate benefit is the scale it brings. Investment is being brought forward to capitalise with Birmingham, Manchester and Glasgow operations being expanded. The next piece of the jigsaw remains a distribution centre along the M4 corridor. Once finalised the business will have the footprint to do well in excess of £200m in revenue. The Likewise Group balance sheet is robust and could fund bolt on acquisitions to enhance the regional offering.
  • Materially earnings accretive in the forecast period: ZC increases FY22 revenue by 35% to £110.0m, despite taking a conservative approach of the contribution from VWC in its first year of ownership. This results in an increase to operating profit of c. 42% to £4.5m. The impact to earnings per share is more muted, due to the £16.0m equity raise to help fund the deal, but remains over 20%. In FY22 and FY23 the uplift to profitability remains above 30%. The previous assumption of a 25% dividend pay-out ratio is maintained, despite the fund raise, meaning the dividend increases in line with earnings across the forecast period.    
  • Valuation: The Likewise Group valuation of 34x current year earnings reflects the growth of the business and strength of the management team. Earnings increase 67% in FY22 from a combination of organic growth and the contribution from VWC.
Click to view all articles for the EPIC: ,
Or click to view the full company profile:
    Share on facebook
    Share on twitter
    Share on linkedin
    Likewise Group

    More articles like this

    Accrol Group Holdings plc

    Accrol Group expects revenue to grow by 17% in 2022

    Accrol Group Holdings plc (LON:ACRL), the UK’s leading independent tissue converter, today provided the following trading update for the current financial year ending 30 April 2022 (“FY22“). In the period since the Company’s last trading update of 20 October 2021,

    Zeus Capital

    Quarterly Technology review from Zeus Capital: January 2022

    Zeus Capital provides its Technology Quarterly Review for Q1 2022. All subsectors de-rated in the quarter, largely driven by companies specific issues. Top share price performance was led by rebounds in oversold and undervalued companies, potentially indicating market

    Accrol Group Holdings plc

    Accrol Group Holdings results Tuesday, 18 January 2022

    Accrol Group Holdings plc (LON:ACRL), the UK’s leading independent tissue converter, announced today that it will release its Half Year Results for the six months to 31 October 2021 on Tuesday, 18 January 2022. An analyst briefing will be

    Sumo Group Plc

    Sumo Group receives ISO 27001 certification

    Sumo Group plc (LON:SUMO), the provider of award-winning creative and development services to the video games and entertainment industries, has announced it has received its ISO 27001 certification, the leading international standard focused on Information Security Management, published by