tinyBuild is executing well on its acquisition strategy says Zeus Capital

tinyBuild plc (LON:TBLD) announced the acquisition of Versus Evil, a publisher based in the US, and Red Cerberus, its development services subsidiary in Brazil. Zeus Capital estimate the company is paying only 5.4x 2022 EBITDA, based on upfront payment only and estimates that do not lead to earnout payments.  We raise our 2022 EPS estimate by 10% (see overleaf). The acquisition provides the company with access to talent and IP in Latin America as well as in-house Quality Assurance, testing and localisation capabilities.

tinyBuild is paying $12.5m cash upfront and up to $18.8m in shares based on earnout targets over three years. The acquisitions offer multiple benefits:

  • The acquisitions provide access to both game IP and talent in Latin America. Versus Evil’s staff of 10, led by a pioneering founder (Steve Escalante with 20 years experience), increases the group’s ability to discover exciting new game IP. Red Cerberus adds over 250 productive staff based in Brazil and its strong presence in Latin America provides a beachhead for TBLD to economically attract more talented developers and IP in the region. They now has over 400 staff globally.
  • Red Cerberus provides Quality Assurance, testing and localisation capabilities. Having these resources in-house should allow the company to better coordinate with game development to optimise tinyBuild’s  final game production. Also, Red Cerberus plans to continue providing outsourced services to third-party customers, allowing it to manage capacity between in-house and third-party projects and operate more efficiently.
  • Versus Evil further diversifies the company’s exposure to different game genres and broadens the group’s pipeline. Versus Evil has a portfolio of 32 titles focused on publishing role-playing and turn-based games, which increases TBLD game portfolio to over 70 titles.
  • The transaction expands tinyBuild into a high growth region of the video game market. Latin America is the fastest growing region in the world, forecasted to grow video games revenues 12% CAGR 2020-2024 compared to 6% CAGR for the global market, according to PwC.
  • tinyBuild is executing well on its acquisition strategy. The company has now acquired/ acquihired seven companies in 2021. These transactions have added considerable IP, been executed at less than 10x EBITDA and been earnings accretive. The company has the track record and capacity to continue making acquisitions. tinyBuild expects to have over $40m of cash plus an undrawn $25m credit facility post acquisition. Shares trade at 21.9x EBIT 2022 based on consensus estimates, representing discounts to all direct UK sector peers. Based on our forecast, which is 16% ahead of consensus, tinyBuild trades at only 18.4x EBIT 2022
Click to view all articles for the EPIC: ,
Or click to view the full company profile:
    Facebook
    Twitter
    LinkedIn
    tinyBuild plc

    More articles like this

    Fintel plc

    Fintel core revenue growth is higher than Zeus forecast

    Fintel plc (LON:FNTL), the leading provider of Fintech and support services to the UK retail financial services sector, has released a trading update for the six months to 30 June 2022, which reveals: Core revenue grew

    OnTheMarket Plc

    OnTheMarket analyst Zeus confident in forecasts

    Foxtons, one of London’s leading estate agencies with more than 50 interconnected branches across London, has signed an agreement to advertise its UK residential sales and letting properties at OnTheMarket plc (LON:OTMP). Zeus view: Foxtons, the

    SpaceandPeople analyst Zeus restores estimates and valuation

    SpaceandPeople plc (LON:SAL) secures, sells, and manages flexible space for brand experiences, short term promotions and retailing in high footfall venues for its customers, including in shopping centres and travel hubs. The Group has issued a

    Lookers Plc

    Lookers shares are still undervalued says Zeus

    Lookers plc (LON:LOOK) has released an H1 trading update reporting a continuation of strong performance year to date. H1 2022 underlying PBT is expected to be c. £45m and Management anticipate full year PBT will also

    Inchcape

    Inchcape performance exceeding expectations says Zeus

    Inchcape plc (LON:INCH) has released another positive trading update, with performance exceeding expectations so far this year. This follows on from a positive Q1 update on 28 April. Through quarterly improvement in Distribution volumes and operating

    boohoo Plc

    Boohoo Group analyst Zeus sees a strong performance in Q1

    ¨ Q1 financial highlights: Boohoo Group plc (LON:BOO) revenue of £445.7m is -8.3% YOY vs. a strong comp (Q1 FY22 revenue +32.1%), in line with Zeus’s forecast and management’s previously stated guidance. Gross sales growth remained