Beta Systems — A record year; proposed dividend

Beta Systems Software (DB: BSS)

Last close As at 28/03/2024

38.40

−0.20 (−0.52%)

Market capitalisation

184m

More on this equity

Research: TMT

Beta Systems — A record year; proposed dividend

Beta’s FY17 results were towards to the middle of its guidance; strong licence sales in DCI and management’s efficiency drive resulted in a 70% increase in EBIT, a record for the group. While FY18 is expected to be a smaller year in terms of client renewals, management is making good progress delivering to its plan to restructure and modernise the group.

Analyst avatar placeholder

Written by

TMT

Beta Systems

A record year; proposed dividend

Technology

Scale research report - Update

31 January 2018

Price

€23.60

Market cap

€125m

Share price graph

Share details

Code

BSS

Listing

Deutsche Börse Scale

Shares in issue

5.3m

Last reported net cash as at December 2017, including €25m in deposits

€44.1m

Business description

Beta Systems provides data centre intelligence (DCI) solutions that enable efficient and secure bulk processing of data and identity access management (IAM) solutions. The company’s headquarters are in Berlin and has sales and support offices in 18 markets globally. Approximately 68% of sales are derived in the DACH region.

Bull

Market leader in mainframe environments and DCI in Europe.

FY19 and FY20 should be more typical renewal years in DCI.

Strong balance sheet.

Bear

Mature mainframe market backdrop.

Subscale IAM business.

FY18 outlook affected by down-cycle in licence renewals.

Analysts

Bridie Barrett Schmidt

+44 203 077 5757

Alasdair Young

+44 203 077 5758

Beta’s FY17 results were towards to the middle of its guidance; strong licence sales in DCI and management’s efficiency drive resulted in a 70% increase in EBIT, a record for the group. While FY18 is expected to be a smaller year in terms of client renewals, management is making good progress delivering to its plan to restructure and modernise the group.

FY17: Strong uptick and proposed dividend

FY17 was a good year for licence renewals, with some of Beta’s largest clients renewing, upgrading and extending their contracts. This underpinned the 7% increase in sales to €49.8m. Mix effects and the group’s cost-savings programme enabled a 6.6pp expansion in EBIT margins to 18.1% and EBIT of €9.0m. Net cash was €44.1m (including €25m on deposit) and the group has reinstated a dividend of €0.41 per share (subject to approval), representing a yield of c 1.7%.

Outlook: M&A to feature more prominently

Management has made good progress against its strategy to restructure and modernise the group. FY17 was a record year for Beta in terms of profitability and a number of product enhancements were launched, which should support price increases in the years to come. Work remains to be done to diversify revenues beyond the mainframe environment; in this regard, despite its small size, we view the recent acquisition of an internet agency as strategically significant. A director of M&A was recently appointed and management is actively pursuing other targets.

Outlook: FY18 a smaller year for licence renewals

Against the strong comparative, Beta expects FY18 to be a much smaller year for licence renewals. It is guiding to revenues of €41-44m and EBITDA of €4.3-6.3m, roughly half that delivered in FY17, although still a double-digit EBITDA margin. Longer term, it believes an EBITDA margin of 15-20% is sustainable.

Valuation: Premium to peers justified

Mid of management’s FY18 guidance implies an EV/EBITDA of 13.7x. While above the peer group average of 10.4x, we believe an element of premium is justified given FY18 is an atypically small renewals year, given the renewal cycle, and the potential to efficiently deploy its significant cash reserves. To justify share price upside, we would like to see evidence that initiatives to stabilise the IAM revenue base and the strategy to move beyond its core mainframe customer base are delivering to plan.

Historical financials

Year
end

Revenue
(€m)

EBIT
(€m)

PBT
(€m)

EPS

(€)

DPS
(€)

P/E
(x)

Yield
(%)

09/15

41.6

(0.5)

(0.3)

0.71

0

33.2

N/A

09/16

46.4

5.3

5.7

0.99

0

23.8

N/A

09/17

49.8

9.0

9.3

1.51

0.41

15.6

1.7

Source: Bloomberg

Edison Investment Research provides qualitative research coverage on companies in the Deutsche Börse Scale segment in accordance with section 36 subsection 3 of the General Terms and Conditions of Deutsche Börse AG for the Regulated Unofficial Market (Freiverkehr) on Frankfurter Wertpapierbörse (as of 1 March 2017). Two to three research reports will be produced per year. Research reports do not contain Edison analyst financial forecasts.

2017 highlights: Record profits and dividend reinstated

FY17 revenues increased by 7% to €49.8m, with the DCI division growing by 12% and IAM contracting by 5%. EBIT of €9m increased by 70% with margins of 18.1% significantly improved (FY16 11.5%), benefiting from mix effects as well as the continued implementation of its efficiency programme. The second half is typically seasonally weaker for Beta and was particularly so this year (H117 revenues +28%), so despite a contraction in second-half sales and profits, revenues were mid of management’s guidance range and overall 2017 was a record year of profitability for the company. Year-end net cash was €44.1m (including the €25m on deposit with its largest shareholder) and, given the significant recovery in profitability over the last few years, subject to investor approval, the group has reinstated a dividend of €0.41 per share (€2.2m total), representing a yield of c 1.7%.

Exhibit 1: Financial summary

€m

2013

2014

2015

2016

2017

Year-end 30 September

IFRS

IFRS

IFRS

IFRS

IFRS

Income statement

Revenue

37.7

33.8

41.6

46.4

49.8

Revenue growth

-9%

-10%

23%

12%

7%

Gross margin

0.91

0.91

0.94

0.94

0.96

EBITDA

2.30

-1.30

3.53

6.95

10.8

EBITDA margin

6.1%

-3.8%

8.5%

15.0%

21.7%

Total opex

(36.5)

(36.0)

(42.1)

(41.0)

(40.8)

EBIT

1.2

(2.2)

(0.5)

5.3

9.0

EBIT margin

3.2%

-6.6%

-1.2%

11.5%

18.1%

Profit before tax (as reported)

1.5

(1.9)

(0.3)

5.7

9.3

Net income (as reported)

0.4

(2.2)

2.8

5.2

8.0

EPS (as reported) (€)

0.08

(0.51)

0.71

0.99

1.51

Dividend per share (€)

0.00

0.00

0.00

0.00

0.41*

Balance sheet

Total non-current assets

1.9

2.7

14.4

14.0

11.5

Total current assets

50.3

46.4

48.6

54.1

60.9

Total assets

52.1

49.1

63.0

68.1

72.4

Total current liabilities

(15.5)

(15.0)

(25.9)

(18.7)

(15.5)

Total non-current liabilities

(2.9)

(2.8)

(2.9)

(3.9)

(2.8)

Total liabilities

(18.3)

(17.7)

(28.7)

(22.5)

(18.2)

Total equity

33.8

31.4

34.2

45.6

54.2

Cash flow Statement

Net cash from operating activities

4.2

3.3

4.5

5.0

5.3

Net cash from investing activities

0.9

(0.0)

(6.1)

(17.9)

0.1

Net cash from financing activities

(0.6)

(0.4)

7.2

(0.7)

(0.1)

Net cash flow

4.4

(7.7)

5.5

(13.5)

5.3

Cash

29.5

21.8

27.4

13.8

19.1

Cash on deposit

0.0

0.0

7.5

25.0

25.0

Net cash and equivalent

29.5

21.8

34.9

38.8

44.1

Source: Company accounts. Note: *Refers to proposed dividend, which is subject to shareholder approval at the 19 March AGM.

Exhibit 2: Revenues by classification (€m)

Exhibit 3: EBIT and EBIT margin profile

Source: Beta Systems, Edison Investment Research

Source: Beta Systems, Edison Investment Research

Exhibit 2: Revenues by classification (€m)

Source: Beta Systems, Edison Investment Research

Exhibit 3: EBIT and EBIT margin profile

Source: Beta Systems, Edison Investment Research

Divisional review – a big year for DCI licence renewals

The 7% overall revenue growth was driven predominantly by the DCI division, which enjoyed a 31% increase in licence sales. Sales cycles tend to be driven by the renewal timetables of existing customers, which generally involves price increases that come with the introduction of new versions of the software and the take-up of additional modules by customers. 2017 was an ‘up’ year in terms of licence renewals, with a number of its largest customers renewing. Having launched its new Discovery product in 2014 and launched two new products during 2017, Beta was able to both increase prices and upsell to these customers (please refer to our report dated 31 May 2017 for more detail on Beta’s products). The company was particularly pleased with the initial performance of the Enterprise Control Center, which has a higher price point and has now been taken up by three existing customers, already making a material contribution to revenues.

Within IAM, the group continues to work on improving the interface of its Garancy Portal, in order to strengthen its sales proposition. It has increased its sales capacity within the DACH region and is looking to build out a partner network to widen its reach. Despite these initiatives, while customer retention is strong, new business was disappointing and revenues contracted 5%. However, we note that management commentary alludes to a much stronger start to FY18 for the segment.

The ongoing efficiency programme, which is focused on decreasing the administrative overhead and in reducing reliance on external consultants meant that across the group operating expenses were broadly flat year-on-year. Savings made in these areas compensated for the group’s increased investment into expanding its sales effort outside the DACH region, as well as an increase in the level of investment being made into training the next generation of mainframe engineers (which in turn enables the group to continue to reduce its reliance on external resources). Together with the mix effects of a greater share of revenues being generated by licences, this enabled the EBIT margin to increase to 18.1%.

Exhibit 4: Revenue breakdown (m)

 

2016

2017

Change

 

DCI

IAM

Total

DCI

IAM

Total

DCI

IAM

Total

Licence

12.4

2.1

14.5

16.3

2

18.3

31%

-5%

26%

Maintenance

18.5

5.3

23.8

18.6

5.6

24.1

1%

6%

1%

Services

2.2

5.8

8

2.4

4.9

7.4

14%

-16%

-8%

Total

33.2

13.2

46.4

37.3

12.6

49.8

12%

-5%

7%

Source: Beta Systems

Balance sheet and cash flow

Beta reported a net cash balance of €19.1m, or €44.1m if we include the €25m on deposit (with a c six-month notice to draw) as part of its arrangement with its largest shareholder, Deutsche Balaton, slightly down on that reported at the interim (€47.6m).

Cash conversion at approximately 49% of EBITDA is lower than that reported in recent periods (92% and 64% in FY15 and FY16). This is largely due to IFRS revenue recognition provisions for licence sales, which require companies to recognise a greater proportion of revenues up front than payment terms require; this is also reflected in the 18% increase in trade receivables to €15m. In FY18, where we expect the mix of revenues to be weighted more towards maintenance and services, this should recover somewhat.

The potential 0.41c dividend that has been proposed represents approximately €2.2m in total; leaving ample headroom for bolt on, or a more transformative acquisition, in line with the group’s strategy to diversify its revenue base.

Strategy update: More active M&A strategy

Since appointment during 2015, the new management team has made considerable headway in its efforts to restructure and modernise the group:

DCI and IAM have been carved out into separate business units and legal entities under a central holding structure.

The level of overhead has been reduced, particularly with regards to the group’s previous reliance on consultants and freelancers, returning the group to profitability.

The sales units, which has included re-training in order to inject a more aggressive sales culture, has been reorganised, with a greater focus on winning new customers and upselling to current ones, as opposed to the historical emphasis on software renewals.

A new generation of products has been introduced across both divisions, including the Enterprise Control Center and the Agilizer within DCI, the re-branded and enlarged functionality of the Garancy Portal within IAM.

In the year ahead, the group plans to push with the introduction of new product functionality. For instance, it plans to launch a new, more intuitive graphical interface for its decentralised solutions and the bundling of the Enterprise Control Center into other core DCI products, which should add pricing power in the years to come.

M&A is also expected to play a core part of management’s strategy to consolidate its leading position in the mainframe while diversifying its revenue base; either in decentralised solutions, or the wider software arena. The group recently appointed a new Director of Mergers and Acquisitions, and in December 2017 announced its first acquisition under current management (see below). It is currently exploring a number of other potential acquisitions.

LYNET Kommunikation acquisition

In December 2017, Beta announced the acquisition of 100% of the share capital of LYNET Kommunikation, an internet agency that offers B2B and B2C software development, IT consulting and related services, with particular strength in the e-commerce space.

The group paid €2.5m in cash and LYNET has reported revenues of approximately €2.5m in sales and €0.5m EBITA in FY17. There are potential earnouts of €1.25m over the next four years, which means that net of a property acquired with the business worth €1m, the effective EV/EBIT multiple is 4x, considerably below Beta’s own multiple.

While a small deal, the acquisition reflects the group’s strategy to diversify its revenue base. LYNET was founded in 1994, has a strong and relatively stable customer base, but further diversifies the group’s revenues and brings a range of SMEs and public institutions in northern Germany to the client roster. The founders have been incentivised to remain with the company for at least four years through part of the earnout structure.

Outlook – FY18 a smaller year for licence renewals

Licences tend to be renewed on a 3-5-year timetable. Dependent on the nature and volume of renewals, licence sales can be lumpy. As discussed earlier, FY17 benefited from a high number of large value clients renewing. FY18, on the other hand, is expected to be a smaller year in terms of the value of licences being renewed (Exhibit 5). While no specific guidance has been given for the out years, the revenue profile in Exhibit 5 would suggest renewals should pick up once again in FY19 and longer term it expects to be in an EBITDA and EBIT margin range of 15-20%.

Exhibit 5: Management’s FY18e guidance

€m

FY14

FY15

FY16

FY17

FY18e

Revenues

33.8

41.6

46.4

49.8

41-44

Licences

7.6

10.4

14.5

18.3

11-12

Maintenance

19.8

23

23.8

24.1

23-24

Other

6.4

8.1

8.0

7.4

7-8

EBITDA

-1.3

3.5

6.9

10.8

4.3-6.3

EBITDA margin

N/A

8%

15%

22%

12%

Liquidity

21.8

27.4

39.0

44.1

47.2-49.2

Source: Company accounts

Valuation

Beta’s shares responded well to the release of the group’s H117 figures, which reflected the excellent first-half numbers and the group’s improved profitability (Exhibit 6), but have since partially retreated since management communicated its more cautious expectations for FY18.

Exhibit 6: Beta Systems’ recent share price performance

Source: Bloomberg

In the absence of consensus estimates in the market, we base Beta’s implied valuation multiples on management’s guidance for FY18. We note that in our calculation of EV, we adjust for both the €19m cash and the €25m cash on deposit with its largest shareholder, Deutsche Balaton, which we view as cash equivalent.

Taking the mid-point of guidance would suggest that Beta trades on an FY18e EV/EBITDA multiple of 13.7x. Should EBITDA reach the top-end of guidance, the multiple would fall to 11.5x. In either case, this implies it trades at a premium to its infrastructure peer group average of 10.4x.

Based on the current renewal cycles for DCI licences, we would expect FY19 and FY20 to be larger renewal years and, together with management’s goal of keeping EBITDA margins in the 15-20% range longer term (FY18: 12%), this would suggest a recovery in profitability in FY19 and FY20. Furthermore, the potential to efficiently deploy its balance sheet through acquisitions (which management aims to do at a lower rating), could enhance earnings. Consequently, we believe an element of premium is justified and the shares should be well supported at these levels.

However, until there is better visibility regarding FY19 revenues, for the shares to justify further ratings expansion, we would like to see evidence that the initiatives to stabilise the revenue base in IAM and that the group’s strategy to move beyond its core mainframe customer base are delivering to plan.

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Any Information, data, analysis and opinions contained in this report do not constitute investment advice by Deutsche Börse AG or the Frankfurter Wertpapierbörse. Any investment decision should be solely based on a securities offering document or another document containing all information required to make such an investment decision, including risk factors.

Copyright 2017 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Investment Research Pty Ltd (Corporate Authorised Representative (1252501) of Myonlineadvisers Pty Ltd (AFSL: 427484)) and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2017. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

More on Beta Systems Software

View All

Latest from the TMT sector

View All TMT content

Hybrigenics — Inecalcitol advancing towards data

Hybrigenics’ main value driver is inecalcitol. A Phase II study in chronic myeloid leukaemia (CML) is on track to complete in H218. Interim analysis showed 33% of patients had a response after one year of treatment. A Phase II trial in acute myeloid leukaemia (AML) is ongoing with data expected in mid-2019. In another Phase II trial in chronic lymphocytic leukaemia (CLL), inecalcitol slowed progression in half of patients. In the field of inhibitors of ubiquitin-specific proteases (USP) the company has its own drug discovery programme and an R&D partnership with Servier focused on oncology worth up to €12m. Our valuation is broadly unchanged at €121m or €2.6/share.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free