Gear4music Holdings — Update 29 July 2016

Gear4music Holdings — Update 29 July 2016

Gear4music Holdings

Analyst avatar placeholder

Written by

Gear4music Holdings

Well ahead in first four months

AGM statement

Retail

29 July 2016

Price

122.5p

Market cap

£25m

Net cash (£m) at end February 2016

2.6

Shares in issue

20.2m

Free float

35%

Code

G4M

Primary exchange

AIM

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

9.9

(6.5)

(12.8)

Rel (local)

0.1

(11.2)

(14.5)

52-week high/low

147.0p

99.5p

Business description

Gear4music is the largest dedicated, UK-based online retailer of musical instruments and music equipment. It sells branded instruments and equipment, alongside its own brand products, to customers ranging from beginners to professionals, in the UK and into Europe.

Next events

H1 trading statement

Early September 2016

Interim results

Mid-October 2016

Analysts

Paul Hickman

+44 (0)20 3681 2501

David Stoddart

+44 (0)20 3077 5700

Gear4music is a research client of Edison Investment Research Limited

Revenue in the first four months grew significantly faster than we forecast for the full year, particularly in Europe, and the additional post-referendum boost to sales was considerable. That is important in view of the group’s stated strategic objective to grow European share. It is too early for us to revisit forecasts, but these strong results provide added assurance and de-risk the remaining eight months. We maintain our 186p valuation.

Year end

Revenue (£m)

EBITDA
(£m)

PBT*
(£m
)

EPS*
(p)

P/E
(x)

EV/EBITDA
(x)

02/15

24.2

0.8

(0.6)

(4.1)

N/A

N/A

02/16

35.5

1.7

0.6

3.1

39.5

13.2

02/17e

48.7

2.5

1.6

6.5

18.8

9.0

02/18e

60.3

3.8

2.7

10.8

11.3

5.8

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.

Buoyant trading in the first four months

The first four months’ sales growth was 66%, significantly higher than our forecast for the year of 37%. European growth was impressive at 137%, while UK growth remains extremely healthy at 44%. European sales in the first full week after the Brexit vote spiked to 191% and we understand that growth remains strong on a competitive product offer. This is important in view of the strategic objective to build European share. We understand that margins and overheads as a whole are in line with forecasts.

European developments on track

Management confirms that it expects to have its first European distribution hub operational before Christmas, improving service levels and the product range available to customers in that region, while reducing delivery costs. We expect further details on these plans with interim results in October. Strategic investment is continuing into the e-commerce system, the product range and staff capability.

Added assurance to forecasts

This performance reduces pressure on the forecast. Run-rate growth to our FY17 revenue forecast is now only 28% for the remaining eight months. We maintain our forecast at present, which already anticipates growth of 165% in PBT and 108% in EPS. There is currently no trace of demand weakness in the company’s market (rather the opposite). Yet any cooling in demand later this year would affect the higher-volume part of the company’s trading cycle, and we therefore retain some caution. In addition, second-half margins will be sensitive to factors including mix, rising input prices as a result of the Brexit vote and the timing of sales price actions.

Valuation: Maintaining valuation of 186p

We retain our valuation of 186p. On initiation we computed this as a blend of a peer group of online retailers and a DCF computation. The DCF element is likely to change on our forecast update on the interim results, while comparison to the peer group of online retailers at present would not imply a lower valuation.

Trading statement: A very successful period

In the first four months, sales grew by 66%, significantly ahead of our forecast assumption for the year of 37%. European growth was notably strong at 137%, while UK growth remains extremely healthy at 44%. As a result European sales now represent 34% of total sales compared with 24% for the same period last year. That is ahead of our forecast assumption of 33% for the entire year. With European penetration growing even faster after the referendum, it is likely that the rest of the year will raise the European mix above our forecast. This is important in view of the strategic objective to build European share; as we noted in our initiation, the estimated addressable market is £4.3bn compared with £750m in the UK alone.

This trading statement covers the period 1 March to 30 June, and therefore includes only a few days of the post-Brexit vote period. As the company announced in early July, in the first full week of that period (ending 3 July) European sales growth spiked to 191%. Clearly the first four months is substantially before that boost, which would only make a few percentage points difference to the 137%. What is clear therefore is that the striking success of European penetration is not an effect of the Brexit vote, even though it has strengthened further since.

Own brand sales growth has been encouraging, as a result of range extensions, good marketing support, and a strong reception for the company’s products.

We understand that margins and overheads as a whole have not been out of line with forecasts, with further progress on e-commerce investment, marketing actions and staff capabilities.

There has been significant stock investment recently, in line with the increased levels that we forecast, and with the company’s strategy of investing in stock to improve service levels, in particular next-day delivery. As a related point, the company continues to progress on increasing the proportion of stock, currently 85%, that is currently in the warehouse or where fulfilment is integrated with suppliers.

Trading following Brexit vote positive but fluid

We understand that G4M’s increased competitiveness in European markets since the Brexit vote is continuing, allowing the company to take share in the short term. However, it is reasonable to assume that there may be a competitive response in the weeks ahead. Also, pricing remains very competitive and the company has the ability to sustain this for a period, as a result of significant stock orders for branded products that it placed before the referendum vote. These are sourced in the UK and priced in sterling, but given that most branded products are ultimately manufactured in other geographies, it is likely that orders from now on will be at higher cost, and this may correspond with seasonally higher volumes in the second half. As we set out in our initiation note, own brand purchases, comprising around 25% of the total, are purchased in US dollars. There is no formal hedging.

Gross margins are likely to rise in the short term as the benefits of the current pre-Brexit vote stock orders come through, before normalising as input and output prices stabilise.

European hub to open pre-Christmas

With its FY16 final results, the company set out its intention to open a number of small satellite distribution hubs in mainland Europe as part of its international expansion strategy. The objective is to allow European customers to enjoy a similar level of service to UK customers across a much broader product range, while at the same time reducing European delivery costs. Management now confirms that it expects to have its first European distribution hub operational before Christmas. How long before Christmas that actually occurs will determine what impact this has on trading this financial year. We expect further details on the plans with the interims in October.

The strength of European penetration, boosted by post-referendum developments, is reinforcing the value of having a European footprint. The development of European hubs is allowed for in our forecasts.

Added assurance to forecasts

Performance to date gives added assurance to our forecasts. In FY16, 66% of sales were in H2 and the run-up to Christmas remains a critical trading period. Pressure on the rest of the year has reduced, and run-rate growth to achieve our revenue forecast is now only 28% for the last eight months, against 37% for the year as a whole.

We are not changing our FY17 forecasts at present. They already expect considerable growth of 165% in PBT to £1.6m and 108% in EPS to 6.5p.

There is currently no indication of demand weakness affecting the company’s niche market (rather the opposite). But any impact later this year would affect the higher-volume part of its trading cycle, and we are therefore inclined to remain cautious for now.

In addition, margin in the second half may be affected by a number of factors, including:

sales mix and in particular own-brand mix and range extensions,

input prices (see above), and

the timing of sales price actions.

We expect more clarity on the margin prospects with the interim results.

Valuation

At 122.5p, the share price is 7% less than its average for the three months before the Brexit vote, and 12% below the placing price of 139p in May 2015. This seems unwarranted when the company met its FY16 forecasts, and trading in the first four months of FY17 has been so buoyant, and has been boosted further since the vote.

We retain our valuation of 186p. On initiation we computed this as a blend of a peer group of online retailers (160p) and a DCF computation (212p). We expect to revisit our forecasts at the interim results, which will affect the DCF, and in view of positive market movements in online peers, we would not be downgrading that part of the valuation currently.

Exhibit 1: Financial summary

£000s

2015

2016

2017e

2018e

2019e

Year end February

IFRS

IFRS

IFRS

IFRS

IFRS

INCOME STATEMENT

Revenue

 

 

24,240

35,489

48,710

60,311

71,075

Cost of Sales

(17,483)

(26,303)

(35,915)

(44,351)

(52,269)

Gross Profit

6,757

9,186

12,796

15,960

18,806

EBITDA

 

 

842

1,688

2,544

3,846

4,707

Normalised operating profit

 

 

376

903

1,646

2,729

3,354

Amortisation of acquired intangibles

0

0

0

0

0

Exceptionals

(165)

(606)

0

0

0

Share-based payments

0

(8)

(92)

(107)

(125)

Reported operating profit

211

289

1,554

2,622

3,228

Net Interest

(1,008)

(283)

(4)

(4)

1

Joint ventures & associates (post tax)

0

0

0

0

0

Exceptionals

0

0

0

0

0

Profit Before Tax (norm)

 

 

(632)

620

1,642

2,725

3,354

Profit Before Tax (reported)

 

 

(797)

6

1,550

2,617

3,229

Reported tax

111

(49)

(328)

(545)

(671)

Profit After Tax (norm)

(521)

571

1,314

2,180

2,683

Profit After Tax (reported)

(686)

(43)

1,222

2,072

2,558

Minority interests

0

0

0

0

0

Discontinued operations

0

0

0

0

0

Net income (normalised)

(521)

571

1,314

2,180

2,683

Net income (reported)

(686)

(43)

1,222

2,072

2,558

Basic average number of shares outstanding (m)

12.7

18.2

20.2

20.2

20.2

EPS - basic normalised (p)

 

 

(4.1)

3.1

6.5

10.8

13.3

EPS - diluted normalised (p)

 

 

(4.1)

3.1

6.5

10.8

13.3

EPS - basic reported (p)

 

 

(5.4)

(0.2)

6.1

10.3

12.7

Dividend (p)

0.00

0.00

0.00

0.00

0.00

Revenue growth (%)

37.1

46.4

37.3

23.8

17.8

Gross Margin (%)

27.9

25.9

26.3

26.5

26.5

EBITDA Margin (%)

3.5

4.8

5.2

6.4

6.6

Normalised Operating Margin

1.6

2.5

3.4

4.5

4.7

BALANCE SHEET

Fixed Assets

 

 

3,755

4,477

5,232

5,849

6,436

Intangible Assets

2,764

3,238

3,977

4,556

5,095

Tangible Assets

991

1,239

1,255

1,293

1,341

Investments & other

0

0

0

0

0

Current Assets

 

 

6,458

11,194

13,941

17,085

20,563

Stocks

5,326

6,906

9,534

11,826

13,871

Debtors

216

740

1,016

1,258

1,482

Cash & cash equivalents

916

3,548

3,391

4,002

5,210

Other

0

0

0

0

0

Current Liabilities

 

 

(5,842)

(6,022)

(7,957)

(9,646)

(11,153)

Creditors

(4,522)

(5,188)

(7,023)

(8,712)

(10,219)

Tax and social security

0

0

0

0

0

Short term borrowings

(1,320)

(834)

(934)

(934)

(934)

Other

0

0

0

0

0

Long Term Liabilities

 

 

(4,660)

(290)

(90)

(90)

(90)

Long term borrowings

(4,570)

(127)

0

0

0

Other long term liabilities

(90)

(163)

(90)

(90)

(90)

Net Assets

 

 

(289)

9,359

11,126

13,198

15,756

Minority interests

0

0

0

0

0

Shareholders' equity

 

 

(289)

9,359

11,126

13,198

15,756

CASH FLOW

Op Cash Flow before WC and tax

842

1,688

2,544

3,846

4,707

Working capital

1,012

(1,416)

(927)

(845)

(763)

Exceptional & other

(304)

(607)

(92)

(107)

(125)

Tax

0

0

0

(545)

(671)

Net operating cash flow

 

 

1,550

(335)

1,524

2,348

3,148

Capex

(953)

(1,509)

(1,650)

(1,733)

(1,941)

Acquisitions/disposals

0

0

0

0

0

Net interest

(185)

(130)

(4)

(4)

1

Equity financing

0

9,535

0

0

0

Dividends

0

0

0

0

0

Other

(377)

0

0

0

0

Net Cash Flow

35

7,561

(130)

610

1,208

Opening net debt/(cash)

 

 

4,694

4,974

(2,587)

(2,457)

(3,068)

FX

0

0

0

0

0

Other non-cash movements

(315)

0

0

0

0

Closing net debt/(cash)

 

 

4,974

(2,587)

(2,457)

(3,068)

(4,276)

Source: G4M accounts, Edison Investment Research

Edison, the investment intelligence firm, is the future of investor interaction with corporates. Our team of over 100 analysts and investment professionals work with leading companies, fund managers and investment banks worldwide to support their capital markets activity. We provide services to more than 400 retained corporate and investor clients from our offices in London, New York, Frankfurt, Sydney and Wellington. 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 Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison and is not regulated by the Australian Securities and Investment Commission. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2016 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Gear4music Holdings 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 Aus and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act. 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 2016. “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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

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

245 Park Avenue, 39th Floor

10167, New York

US

Sydney +61 (0)2 9258 1161

Level 25, Aurora Place

88 Phillip St, Sydney

NSW 2000, Australia

Wellington +64 (0)48 948 555

Level 15, 171 Featherston St

Wellington 6011

New Zealand

Research: TMT

Ebiquity — Update 29 July 2016

Ebiquity

Continue Reading

Subscribe to Edison

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

Sign up for free