While 2018 EBIT developments were up to scratch, below the line friction costs associated with an acquisition-based expansion strategy started to bite.
|EPS 2019||€ 1.21 vs 1.65||-26.6%|
|EPS 2020||€ 1.68 vs 1.77||-5.37%|
|Target Price||€ 30.1 vs 31.1||-3.36%|
|NAV||€ 29.8 vs 30.7||-2.71%|
|DCF||€ 40.2 vs 36.1||+11.4%|
The 2019 EPS downgrade reflects the same continuing friction costs plus a more cautious macro view of top-line growth and operating margins, most notably on the group’s cash cow (« Protective Films »).
From 2020, we allow for additional acquired growth, a €100m capital increase and higher debt to try and gauge the impact of ambitious acquisition projects aimed at reaching €1bn in consolidated revenues.
The target price’s slight erosion is the net of near-term earnings downgrades (costs associated with acquisitions including opex and slower top-line growth) and the projected benefits of a successful deployment of the said external growth strategy.
The fast growth plans are now allowed for in the prospective P&L and balance sheets as Chargeurs has been fairly accurate about its 2021 objective in top-line terms (€1bn in revenues).
The NAV combines a resetting of the valuation of various businesses to higher market levels and forward-looking higher net debt with a quasi-zero net impact. This assumes that we give no value to the future acquired businesses for the time being while having a partial purchase cost.
As out-years start from 2022, i.e. after an acquisition spree of value-enhancing businesses, the DCF is mechanically positively impacted even though we have allowed for an expanded number of shares (€100m rights issue).
The AlphaValue Corporate Services analysts are AlphaValue’s sector specialists. Their robust knowledge of the business models in their sectors enables the rapid generation of incisive, relevant research and advantageous interaction with the management teams.