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:
Facebook
Twitter
LinkedIn
Likewise Group

More articles like this

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

Fintel plc

Fintel Plc appoint Phil Smith as Non-Executive Director

Fintel plc (LON: FNTL), the leading provider of Fintech and support services to the UK retail financial services sector, has announced the appointment of Phil Smith as Independent Non-Executive Director with immediate effect. Following a robust process led