Datagroup — Acquisitions significantly broaden the offering

DATAGROUP (DB: D6H)

Last close As at 18/04/2024

84.10

−0.70 (−0.83%)

Market capitalisation

703m

More on this equity

Research: TMT

Datagroup — Acquisitions significantly broaden the offering

FY17 was a year of strong growth for DATAGROUP, with revenues rising by 28% and EBITDA surging 42%. The EBITDA margin rose by 120bp to a record 12.1%. The core cloud services continue to grow strongly, rising by 64% and recurring sales represented 70% of total revenue (which translated to 88% of gross profit), up from 66% in FY16. In August 2017, DATAGROUP acquired ikb Data to extend the group’s offering into the financial services sector and in January 2018 it announced the acquisition of Almato, a pioneer in Robotic Process Automation. Consequently, DATAGROUP is building a number of key differentiators in its markets.

Analyst avatar placeholder

Written by

TMT

DATAGROUP

Acquisitions significantly broaden the offering

IT services

Scale research report - Update

26 February 2018

Price

€44.05

Market cap

€368m

Share price graph

Share details

Code

D6H

Listing

Deutsche Börse Scale

Shares in issue

8.349m

Last reported net debt at 30 September 2017

€10.6m

Business description

DATAGROUP is a full IT outsourcing provider, focused on the German Mittelstand market. The company offers the full range of IT services on a modular basis, through its CORBOX “cloud-enabling platform”. Services include service desk, end-user services, data centre services, application management and SAP services.

Bull

A compelling growth strategy, scaling the business across the Mittelstand sector.

Cloud services business model gives it a clear advantage over competitors.

Centralised SLA-based approach with a focus on customer satisfaction puts company in strong position to consolidate a fragmented market.

Bear

The group’s valuation metrics are more expensive than they have been.

Highly exposed to the German economy.

Acquisitions bring risks, but DATAGROUP has a proven track record in integrating acquisitions.

Analyst

Richard Jeans

+44 (0)20 3077 5700

FY17 was a year of strong growth for DATAGROUP, with revenues rising by 28% and EBITDA surging 42%. The EBITDA margin rose by 120bp to a record 12.1%. The core cloud services continue to grow strongly, rising by 64% and recurring sales represented 70% of total revenue (which translated to 88% of gross profit), up from 66% in FY16. In August 2017, DATAGROUP acquired ikb Data to extend the group’s offering into the financial services sector and in January 2018 it announced the acquisition of Almato, a pioneer in Robotic Process Automation. Consequently, DATAGROUP is building a number of key differentiators in its markets.

Consolidating a fragmented IT services market

DATAGROUP is consolidating the highly fragmented German IT services market, focusing on Mittelstand companies with €100m-€1bn revenues. This involves both buy-and-build and buy-and-turnaround approaches, transitioning the acquired businesses to DATAGROUPs more effective business model. DATAGROUP’s CORBOX solutions are cloud-based, focused on fixed-price contracts, based on standardised processes that are certified according to ISO 20000 and backed by service level agreements (SLAs). DATAGROUP believes there is a huge opportunity in the Mittelstand space, as these companies typically rely on their own expensive in-house IT departments and have difficulty adapting to new technologies. The broad range of services allows customers to fully outsource their IT operations. Much of the work is done remotely, and the group can scale its data centre services and shared services desk to support a large number of customers.

FY17 results: Surprise dividend increase

FY revenue grew by 28% to €223m, while EBITDA surged by 42% to €27m. As a result of strong operating cash flow of €32.5m and the €21.1m capital increase, net debt tumbled by €20.3m to €10.6m. The company is recommending a 50% hike in the dividend to 45c. Following the results, DATAGROUP announced the acquisition of Almato for an undisclosed price. Almato is a fast growing and profitable business operating in the productivity enhancing Robotic Process Automation (RPA) space.

Valuation: Premium reflects strong business drivers

While the shares are trading on more expensive metrics than historically, at 1.3x consensus FY19e sales and 11x EBITDA, the outlook remains underpinned by attractive business drivers, which provides a compelling case for acquisitions.

Consensus estimates

Year
end

Revenue
(€m)

EBITDA
(€m)

EPS
(€)

DPS
(€)

P/E
(x)

Yield
(%)

09/16

174.9

19.1

0.75

0.30

58.7

0.7

09/17

223.1

27.0

1.41

0.45

31.2

1.0

09/18e

270.0

31.8

1.73

0.48

25.6

1.1

09/19e

286.0

34.1

2.09

0.55

21.2

1.2

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.

Final results: Cloud services jumped by 64% to €125m

Group revenue rose by 27.6% to €223.1m as EBITDA lifted by 41.6% to €27.0m, for a 120bp increase in the margin. The growth included a first full-year contribution from the HPE acquisition (consolidated from late FY16) and an initial contribution from HanseCom (consolidated from May 2017). Excluding the effect of acquisitions, we estimate organic growth was c 3%.

The company has continued to shift its time and materials (T&M) customers to its modular CORBOX fixed-price cloud platform. As T&M are lower-margin revenues, this enables he group to expand its profit margins. Revenues from cloud services jumped by 64% to €125m, while revenue from non-cloud services fell by 18% to €32m, reflecting the ongoing transition. Other services, which include implementation projects as well as some proprietary software, rose by 14% to €24m. Net income almost doubled to €11.2m while EPS jumped by 88% to €1.41.

18 new CORBOX customers were added during the year, which was slightly below the 20 targeted. However, the average annual revenue run rate was slightly above the €750k the group targets. There were also eight significant upsells. Churn remains very low as the company rarely loses clients. Labour costs are tight in the key metropolitan areas, eg Stuttgart, Hamburg, Dusseldorf.

End September net debt of €10.6m, down from €31m at end September 2016, was boosted by the April 2017 c €21m capital increase. Consequently, the end-FY17 equity ratio was 27.9%, comfortably above the targeted minimum of 20%. Capex jumped from €1.8m in FY16 to €8.5m in FY17, as the group had to provide desks and computers for its new employees, including those who joined from HPE. Additionally, the group moved to new offices in Hamburg and Cologne. No financial guidance has yet been given. Guidance for FY18 will be given at the time of the AGM on 8 March. Q1 results will be published on 28 February.

The Management Board and the Supervisory Board will propose to the AGM that the dividend be raised again this year to 45c per share.

Exhibit 1: Financial summary

€000s

FY12

FY13

FY14

FY15

FY16

FY17

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

Income statement

Revenue

146,183

156,935

152,380

157,574

174,918

223,142

Services & maintenance revenue

102,980

116,082

114,413

120,773

135,907

180,631

% group revenue

70%

74%

75%

77%

78%

81%

Trade revenue

42,923

40,541

37,707

36,592

38,821

42,297

Other/consolidation

280

312

260

209

190

214

EBITDA

9,549

12,553

11,686

15,339

19,103

27,041

EBITDA margin

6.5%

8.0%

7.7%

9.7%

10.9%

12.1%

EBIT

3,792

6,091

6,213

9,604

12,675

18,590

EPS

0.37

0.25

0.14

0.65

0.75

1.41

DPS

0.20

0.20

0.20

0.25

0.30

0.45

Balance sheet

Total non-current assets

69,647

66,109

60,754

68,062

92,178

102,864

Total current assets

31,019

35,590

34,345

35,285

67,568

110,526

Total assets

100,666

101,699

95,099

103,346

159,746

213,390

Total non-current liabilities

(32,416)

(49,420)

(44,056)

(39,013)

(97,367)

(95,881)

Total current liabilities

(45,552)

(29,767)

(29,778)

(40,283)

(34,012)

(57,928)

Total liabilities

(77,968)

(79,188)

(73,834)

(79,296)

(131,379)

(153,809)

Net Assets

22,698

22,511

21,264

24,051

28,367

59,581

Cash flow

Net cash from operating activities

8,456

10,947

9,286

9,431

9,518

32,477

Net cash from investing activities

(17,950)

(5,210)

(4,301)

(9,295)

(3,711)

(19,749)

Net Cash from financing activities

12,056

2,778

(6,937)

(7,513)

16,545

16,027

Net Cash Flow

2,562

8,516

(1,951)

(7,375)

22,352

28,755

Cash & cash equivalent end of year

2,883

11,398

9,448

2,072

24,424

53,179

Source: Company accounts


Outlook and strategy; shift to the cloud is proceeding well

DATAGROUP is focused on delivering cloud solutions to Mittelstand companies. The group has chosen to focus entirely on Germany, given that the market is so large (BITKOM – IT services €38bn) and DATAGROUP estimates that the Mittelstand sector alone is worth c €20bn, while CORBOX revenues are just c €80m.

The group’s strategy has involved improving the quality of revenues, by shifting to recurring cloud-based revenues on higher-margin, fixed-term contracts from the traditional T&M-based work. By offering a centralised and standardised SLA-based approach, the group has been able to establish a significant advantage over smaller competitors. Further, its strong focus on customer satisfaction gives it an advantage over larger players, which tend to focus their efforts on their bigger global customers.

Management’s goal remains for DATAGROUP to generate €500m revenues by FY21. This includes c 11.7% of annualised organic growth and c €150m of revenue from acquisitions. A prime objective is to lift EBITDA margins to 13% by FY20/21 (12.1% in FY17). Growth will also come from upselling to existing customers.

The group’s impressive organic revenue growth has been in spite of the following:

1.

As DATAGROUP makes new acquisitions it eliminates unprofitable activities.

2.

The planned decline in guaranteed revenues from the HPE transaction (which was announced in July 2016).

Exhibit 2: EBITDA margins have been rising strongly

Source: DATAGROUP

3.

Acquisition strategy

DATAGROUP has been highly active in the German IT services sector’s consolidation process, acquiring inefficiently run businesses as well as strategic assets, and it has made 21 acquisitions since its IPO in September 2006. Merger drivers include benefits from the centralised support, virtually centralised Service Desk, along with economies of scale from accounting, HR, management, marketing and scaling data centre assets. The key components in the strategy are:

good technology, such as the recent robotics automation acquisition of Almato;

adding customers; and

adding skills, particularly SAP, IoT and big data related.

The company has a strong track record of integrating acquisitions. Additionally, the group retains a healthy balance sheet, following the capital raising in April last year.

Recent acquisitions

DATAGROUP has made two acquisitions over recent months, taking the total number of acquisitions since the IPO in 2006 To 21. These two deals add to the solution set and provide the opportunity for cross-selling. The group has a pipeline of further potential deals.

Acquisition of ikb Data

In August 2017, DATAGROUP acquired ikb Data from IKB Deutsche Industriebank (IKB) for an undisclosed sum. IKB has been selling non-core assets to simplify its corporate structure. At the time the deal was announced, Ikb Data had 73 employees and generated revenues of more than €27m in the year to March 2017.

There are two key reasons for the acquisition:

1.

Ikb Data has a highly attractive customer base, including IKB itself, which generates c 60% of revenue. IKB will become one of the group’s largest customers generating revenues of c €16m. IKB has a long-term contract with ikb Data, but clearly there are risks that the contract could be ended, especially if IKB is sold. The balance of ikb Data’s customers comprises mainly financial services firms.

1.

The acquisition satisfies DATAGROUP’s objective to establish a solution set for the banking sector. Given the stringent regulations in the financial services industry, this would have been very difficult for DATAGROUP to have achieved on its own.

The initial revenues from the acquisition are expected to be lower than the €27m achieved in FY17 due to DATAGROUP’s policy of cutting out loss-making contracts when it acquires businesses. However, the group will benefit from synergies and, given ikb Data’s strong financial services industry know-how, DATAGROUP expects additional growth potential. ikb Data’s special expertise is documented by many relevant certificates, eg ISO 20000 and ISO 27001 as well as ISAE 3402.

Acquisition of Almato

On 29 January, DATAGROUP announced the acquisition of Reutlingen-based robotic specialist Almato. Almato broadens DATAGROUP’s CORBOX portfolio by enabling customers to automate their digital business processes. DATAGROUP made the acquisition as it believes that automation will be critical to ensure the future competitiveness of service companies. DATAGROUP also intends to use Almato’s technology to automate some of its own processes.

Founded in 2002, Almato is a provider of software for optimising standard business processes. The company uses a value-added reseller network in Germany, which we understand DATAGROUP plans to retain. Almato offers RPA and Real-Time Interaction Management (RTIM) for both full and partial automation. Its customers operate across a range of industries including telecommunications, utilities, finance, retail, general industrials and tourism, and include both German domestic and international companies. Almato’s customers typically rate service quality and customer satisfaction as key differentiators. Almato has 40 employees and generated annual revenue of c €4m in 2016 with a double-digit EBITDA margin. The acquisition price was not disclosed and Almato is expected to be consolidated into the group accounts from March 2018.


Recent newsflow

State of Hesse launched BAföGdirekt app

In January, the State of Hesse launched its new BAföGdirekt app, developed by DATAGROUP. This software development activity is reflected in DATAGROUP’s ‘Other services’ segment.

BAföGdirekt enables the paperless processing of applications for BAföG (Federal Training Assistance Act) or AFBG (Ascended BAföG). Documents such as account statements and tax assessments can be photographed with smartphones and tablets and transmitted directly to the office via a secure connection. This simplifies the communication between the applicant and the funding office by eliminating the need for cumbersome scanning and uploading of the requisite forms. Further, BAföGdirekt can notify the user about any change of the application status. 40% of all BAföG applications are currently processed with the BAFSYS (BAföG and AFBG system) specialist procedure developed by DATAGROUP in nine federal states. While State of Hesse is the first state to offer BAföGdirekt, other German states are also planning to use the app.

2017 German IT Outsourcing Survey results January 2018

In the latest survey on customer satisfaction by Whitelane Research and Navisco, DATAGROUP retained its second place position, with a slightly improved score of 80%. This compares with the average score of 68%. DATAGROUP achieved first place in the categories of account management and transformation quality with 83% and 78% respectively, while attaining high scores in the categories of quality of service provision, flexibility and proactivity. Strong customer focus is a key component in the group’s strategy.

Valuation

DATAGROUP’s shares have had an impressive run, rising from €2 in 2009 to reach €47 in January. Nevertheless, the business is still small, with a market capitalisation of c €370m, while the target market is a growth market and huge. The acquisition of Almato adds a new dimension to the investment case. We note that Blue Prism, a UK-based peer, listed on the UK AIM market in March 2016, after pricing its IPO at 78p, and is now priced at 1,578p. Blue Prism is trading at c 23x FY18e sales and is not forecast to record a profit for years.

Peer valuation

The shares trade at a discount to its broad peer group in terms of P/E. This is in spite of the favourable growth prospects, healthy recurring revenues (70% of group revenues) and strong business drivers.

Exhibit 3: Peer group comparison

Share price

Market cap

EV/sales (x)

EV/EBITDA (x)

PE (x)

local curr

(€ m)

Year 1

Year 2

Year 1

Year 2

Year 1

Year 2

DATAGROUP

44.05

368

1.40

1.32

11.9

11.1

25.6

21.2

Allgeier

26.3

262

0.65

0.57

12.5

9.3

47.7

24.4

ATOS

114

12,021

0.96

0.94

7.2

6.7

12.8

11.8

Bechtle

71.15

2,988

0.84

0.76

15.2

13.4

25.6

22.3

Cancom

78.25

1,371

1.16

1.07

15.7

13.3

31.7

26.5

CENIT

21.8

182

1.05

0.91

12.1

9.4

24.0

18.8

GFT

13.2

348

1.05

1.01

11.3

10.0

18.0

15.2

QSC

1.386

172

0.71

0.72

6.5

6.4

69.30

27.7

Realtech

1.43

8

N/A

N/A

N/A

N/A

N/A

N/A

S&T

20.76

1,317

1.61

1.43

22.6

17.4

43.1

29.0

SNP Schneider

35

192

1.64

1.32

57.0

16.0

1398.0

38.5

USU Software

25.8

272

2.99

2.67

64.9

32.1

42.0

25.1

All for One Steeb

70.6

352

1.05

0.96

10.7

9.4

23.1

19.7

Medians excluding DATAGROUP

1.05

0.96

12.5

10.0

31.7

24.4

Source: Bloomberg. Note: Prices as at 22 February 2018.

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 2018 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 2018. “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 DATAGROUP

View All

Latest from the TMT sector

View All TMT content

Air Partner — The lift effect

Air Partner (AIR) has upgraded short-term profit guidance and continues its longer-term strategy to build a world-class global aviation services group. Although the broking market brings inherent volatility, the group is international, broadly based and diversified, with a tendency to add more stable income flows from its newer Consulting & Training business. Cash-rich, it is well-placed to add and grow complementary businesses.

Continue Reading

Subscribe to Edison

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

Sign up for free