Nanogate — FY17 sets record for EBITDA and revenues

Nanogate — FY17 sets record for EBITDA and revenues

Nanogate has trebled in size since 2014. It has achieved this by developing new surface technologies which offer the optical qualities of glass and the durability and shine of chrome plated parts. These technologies are used to create components that are lightweight, easy to maintain and aesthetically attractive. It has also started to take this technology to a global customer base, expanding by acquisition into North America and Eastern Europe. The record revenues and EBITDA reported for FY17 show a continuation of this successful strategy.

Analyst avatar placeholder

Written by

Nanogate

FY17 sets record for EBITDA and revenues

Advanced materials technology

Scale research report - Update

30 April 2018

Price

€44.55

Market cap

€200m

Share price graph

Share details

Code

N7G>

Listing

Deutsche Börse Scale

Shares in issue

4.5m

Last reported net debt (€m) at end December 2017

46.2

Business description

Nanogate is a leading global specialist for design-oriented high-tech surfaces and components of very high optical quality. Nanogate develops and produces design-oriented surfaces and components and enhances them with additional properties, eg non-stick, scratch proof, anti-corrosive.

Bull

Transition to integrated systems provider creates strong growth opportunity

Diversity of applications gives access to emerging growth markets

Increasingly global footprint

Bear

Capital cost of succession of acquisitions

Cost of investment in technology and capacity

High concentration of customers in automotive industry

Analyst

Anne Margaret Crow

+44 (0)20 3077 5700

Nanogate has trebled in size since 2014. It has achieved this by developing new surface technologies which offer the optical qualities of glass and the durability and shine of chrome plated parts. These technologies are used to create components that are lightweight, easy to maintain and aesthetically attractive. It has also started to take this technology to a global customer base, expanding by acquisition into North America and Eastern Europe. The record revenues and EBITDA reported for FY17 show a continuation of this successful strategy.

Strong revenue and EBITDA growth

FY17 group revenues rose by 65.5% y-o-y to a record €186.2m. Revenues benefited from a major US acquisition, which completed in January 2017, combined with sustained demand in the strategically important advanced metals and advanced polymers segments. EBITDA rose 74% to €21.5m which was also a record. Both metrics exceeded management guidance, which was revised upwards in August. EPS reduced by 9% to €0.64, reflecting the short-term dilutive effect of placings to fund the acquisitions and substantially higher depreciation and finance charges. The €14.2m (gross) raised from the placing in 2017 partly offset the €40.8m invested in acquisitions during the year, but overall net debt increased by €31.6m during the period to €46.2m, raising gearing from 22% at end FY16 to 49%.

More growth to come in FY18

Noting the beneficial effect of the acquisition of the plastics division of HTI High Tech Industries (HTI) which completed in January 2018, together with an order book in the triple-digit million range, management expects revenues to rise to more than €220m in FY18 and EBITDA to exceed €24m. As in FY17, increased depreciation, finance costs and the dilutive effect of shares issued as consideration for HTI are expected to have an adverse effect on EPS.

Valuation: P/E multiples distorted by acquisitions

Nanogate is trading at a significant discount to the mean for our sample with respect to prospective consensus EV/sales multiples and a modest discount with respect to prospective EV/EBITDA multiples. However Nanogate’s prospective P/E multiples are significantly higher than the rest of the sample. This reflects the effect of the high levels of depreciation and financing charges incurred in realising this strong growth in sales and EBITDA as well as the dilutive effect of the shares issued to raise capital for technology investment and issued in part payment for Jay Plastics and as consideration for HTI.

Consensus estimates

Year
end

Revenue
(€m)

PBT

(€m)

EPS

(€)

DPS
(€)

P/E

(x)

Yield
(%)

12/16

112.5

3.4

0.70

0.11

63.6

0.2

12/17

186.2

3.9

0.64

0.11

69.6

0.2

12/18e

213.2

4.9

0.50

0.12

89.1

0.3

12/19e

234.8

7.0

0.71

0.13

62.7

0.3

Source: Nanogate data, 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.

FY17 results

Nanogate’s Phase 5 strategy has delivered a more than trebling in revenues between 2014 and 2017, accompanied by fairly static EBITDA margins from 2013 onwards. EBITDA margins have been restricted by investment in future growth. For example, during FY17 the group incurred the transaction and integration costs associated with Jay Plastics and so far in FY18 it has acquired the plastics division of Austrian company HTI High Tech industries. The high levels of investment in technology, capacity and acquisitions have required the group to raise substantial amounts of capital (€28.9m in total between FY12 and FY16 and a further €14.2m (gross) in FY17).

Investment drives revenues and EBITDA but drags on EPS

During FY17 group revenues rose by 65.5% year-on-year to a record €186.2m. Revenues benefited from Nanogate Jay Plastics, acquired in January 2017, as well as sustained demand in the strategically important advanced metals and advanced polymers segments. Export sales almost doubled to €112m. At 60% of the total, this confirms that Nanogate has made the transition to a truly international business.

Gross margin declined by 2.2pp to 60.5% because of the growing proportion of revenues from the components segment, where materials account for a higher proportion of sales. Personnel costs rose by 74% as the number of employees rose from 776 at end FY16 to 1,208 at end FY17. Sales per employee remained unchanged at €154k. Other operating costs, which include M&A and integration costs, increased by €8.0m to €32.5m. EBITDA climbed by 74% to €21.5m which was also a record. Both metrics exceeded management guidance, which had been revised upwards in August to sales of more than €170m and EBITDA of at least €20m. EBITDA margin improved only slightly, by 0.6pp to 11.6%, because of the adverse effect of transaction and integration costs associated with the US acquisition which management estimates to be €1-2m. However, EPS reduced by 9% to €0.64, reflecting the short-term dilutive effect of the placings in July 2016 and April 2017 to fund the acquisitions of plastics specialist Goletz and US-based Jay Plastics, substantially higher depreciation charges reflecting the expanded operations and higher finance charges associated with the additional debt taken on to fund the Jay Plastics acquisition. The dividend was held at €0.11 per share to conserve cash for investment in further expansion.

Impact of investment on debt and gearing

The major uplift in EBITDA year-on-year was reflected in FY17 operating cash flow, which increased from €10.8m to €14.9m. This positive result was more than sufficient to cover the increased investment in tangible assets (€10.5m vs €6.2m in FY16), around two-thirds of which was allocated to innovation and capacity expansion. However, the scale of expenditure on acquisitions (€40.8m) which included an 80% stake in Jay Plastics and the outstanding (c 20%) stake in Nanogate PD, required Nanogate to raise additional finance. In April 2017, Nanogate raised €14.2m (gross) through a private placing at €42.0/share, which was substantially oversubscribed. The funds raised are being used partly to finance the Jay Plastics acquisition and partly for investment in additional technologies and capacity. Net debt increased by €31.6m during the period to €46.2m, raising gearing from 22% at end FY16 to 49%.

Outlook

Management has reiterated the guidance it provided in January, expecting a further increase in revenues during FY18 to more than €220m, accompanied by EBITDA of more than €24m even after incurring seven-figure transaction and integration costs, this time related to HTI. This revenue growth is based on the HTI acquisition and order book in the triple-digit million range, including the start of production of major orders. Gross margin will continue to be pulled down by an increasing proportion of business involving both component production and coating. As in FY17, continued investment in capacity and the technology portfolio under the Phase 5 strategy will result in increased depreciation and finance costs, adversely affecting net income. There will also be further dilution from the shares issued as consideration for HTI.

Progress on execution of strategy

As discussed in our initiation note on Nanogate published in May 2017, management’s strategy is based on a combination of creating a vertically integrated business, growing the technology portfolio to focus on advanced metals (N-Metals Design) and advanced polymers (N-Glaze) and internationalisation.

Internationalisation – North America

Nanogate completed the acquisition of Ohio-based Jay Plastics in January 2017, with a view to strengthening the group’s presence in the US and significantly increasing sales. Jay Plastics played a substantial part in the extremely strong revenue increase achieved during FY17. It has recently been awarded several significant multi-year orders with a total value in the low double-digit million range. The new orders include the first project for the North American operation of a German automotive manufacturer which involves the production of components for a vehicle interior. This shows how Nanogate is becoming a global player to match its global customers. Other significant projects show a strengthening in relationships with Asian automotive companies with operations in North America. From May 2018 onwards, Nanogate will manufacture reflectors for high-quality lighting components made from heat-resistant plastic that are finished using N-Metals technologies. In June it will start to produce door components and plastic panels for a Japanese automotive manufacture, both creating the components and coating them. In August the group will start to supply another Japanese manufacturer with a black, high-gloss finish from the N-Glaze range from one of its plants in North America. This validates management’s strategy of establishing its own production and development in North America.

Internationalisation – Eastern Europe

The acquisition of the plastics division of Austrian company HTI High Tech Industries for 275,000 new shares (c €12m at today’s price), which completed in January 2018, includes an operating facility in Slovakia, which extends the group’s reach in Eastern Europe and provides a cost-effective production environment suitable for addressing relatively cost-sensitive markets such as consumer electronics. It also expands the customer offer to include solutions that require a combination of plastic and metal components and assembly. By adding capabilities directed at the electronics market, it reduces Nanogate’s exposure to the automotive industry. Management expects that HTI will contribute approximately €30m revenues in FY18.

Product portfolio development – N-Metals Design

Nanogate continues to invest heavily in its N-Metals product range, which applies coatings to plastic components to make them look like metal but without the weight or cost. This is a very attractive option for automotive manufacturers, especially manufacturers of electric vehicles, who are keen to reduce vehicle weight and thus extend driving range. The technology also offers new design possibilities for manufacturers of household appliances. Nanogate has offered a substitute for plating with chromium, which is toxic, for several years. In January 2018 it began marketing a stainless steel replacement. In February 2018 it commenced volume production of a new technology platform at the new centre of excellence for metal surfaces at the Neunkirchen plant. Specialist capabilities offered by this technology platform include the creation of coatings that are translucent or permeable to radar transmissions. Nanogate has recently entered into a strategic partnership with coating specialist Oerlikon Balzers (who provide chemicals and equipment) to expand into new application areas for the metallisation of plastics. During FY17, Nanogate integrated its portfolio of technologies for the cost-effective metallisation of plastics under the ‘N-Metals Design’ brand. This includes the new technology platform at Neunkirchen, complementary technology developed at the Schwäbisch Gmünd plant and additional decorative chrome replacement solutions developed by Jay Plastics. Management has allocated €20m+ this year for technological innovation, much of this for the development of N-Metals.

Product portfolio development – smart surfaces

Nanogate is taking innovative surfaces to the next level, offering intelligent surfaces with embedded electronic circuits where the surface itself interacts with its environment and users rather than simply protecting the electronics within. This facilitates the creation of products that are more compact, lighter, easier to assemble and highly durable as well as aesthetically satisfying. Nanogate is addressing this opportunity through the in-house innovation programme referred to earlier and a partnership with the Finnish technology start-up, TactoTek. Nanogate’s goal is the development of an injection-moulded structural electronics technology in which flexible printed circuits, antennas, touch controls and discrete electronic components such as light-emitting diodes (LEDs), sensors, Bluetooth transmitters or microprocessors may be encapsulated within the moulded plastic forming the surface element of a product. For example, an automotive designer can create an armrest incorporating LED lighting and touch controls for the audio system, which is still completely smooth and comfortable for the passenger.

Valuation

We continue to use a sample of European companies involved in the manufacture of speciality chemicals for comparison, since Nanogate has no competitors offering the same range of capabilities. As Nanogate captures a higher proportion of the value chain than a typical speciality chemical company, has a more diverse skill set and is engaged in multiple markets, this is not entirely satisfactory, so we have extended our sample to include companies that use specialist chemical processes to provide a service, for example Bodycote.

Exhibit 1: Prospective multiples of listed peers

Name

Market cap (€m)

EV/sales
1FY (x)

EV/sales
2FY (x)

EV/EBITDA 1FY (x)

EV/EBITDA 2FY (x)

P/E
1FY (x)

P/E
2FY (x)

Revenue CAGR*(%)

AKZO NOBEL

18,978

2.3

2.2

18.6

16.2

33.7

28.7

5.6%

BODYCOTE PLC

1,947

2.4

2.3

8.6

8.1

17.5

16.3

3.4%

CRODA INTERNATIONAL PLC

6,675

4.4

4.2

15.3

14.3

23.2

21.5

3.9%

ELEMENTIS PLC

1,523

2.4

2.4

12.6

11.7

18.8

17.5

7.0%

JOHNSON MATTHEY PLC

7,116

0.5

0.5

10.4

9.7

15.5

14.3

7.7%

KEMIRA OYJ

1,670

0.8

0.8

6.4

6.0

13.5

11.9

3.0%

KONINKLIJKE DSM NV

15,625

1.8

1.8

9.8

10.1

16.6

17.5

4.2%

LANXESS AG

5,611

1.3

1.3

9.4

8.5

15.6

13.1

-8.7%

NABALTEC AG

217

1.4

1.3

7.9

7.7

19.8

20.0

7.1%

SYMRISE AG

8,539

3.2

3.0

15.4

14.1

29.1

26.4

5.3%

UMICORE

10,458

0.9

0.7

16.0

13.6

29.2

24.8

-0.7%

VICTREX PLC

2,597

6.7

6.6

14.9

14.8

20.3

20.2

6.1%

WACKER CHEMIE AG

7,548

1.6

1.5

7.1

6.7

20.9

17.5

4.2%

Mean

1.9

1.8

11.7

10.9

21.1

19.2

3.7%

NANOGATE AG

198

1.3

1.2

11.5

9.8

87.5

62.2

15.4%

Source: Bloomberg. Note: Grey shading indicates exclusion from mean. Prices at 25 April 2018. *Four year period for peers commencing with the last reported results, two-year period for Nanogate.

Nanogate is trading at a significant discount to the mean for our sample with respect to prospective consensus EV/sales multiples and a modest discount with respect to prospective consensus EV/EBITDA multiples. This is despite the fact that Nanogate is expected to exhibit substantially faster sales growth than its peers. However, Nanogate’s prospective P/E multiples are significantly higher than the rest of the sample. This reflects the effect of the high levels of depreciation and financing charges incurred in realising this strong sales and EBITDA growth as well as the dilutive effect of the shares issued to raise capital for technology investment and issued in part payment for Jay Plastics and as consideration for HTI. Evidence of improvements in EPS, which consensus estimates show commencing in FY19, could help drive share price appreciation. We note that management is not seeking to expand the group’s geographic footprint in the short-term, although it will consider strengthening its presence in North America and Asia at some point. Instead, it is investing in its technical capability, putting c €20m into in-house technical capability this year and making smaller external investments, such as taking a stake in TactoTek. This policy should reduce the risk of further share dilution and support profitability.

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 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 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Research: Energy & Resources

Egdon Resources — Focus on UK shale – a low-cost option

The equity market is implying very little value for Egdon’s UK shale positions, which span the Gainsborough Trough, Widmerpool and Humber Basins. We see near-term catalysts that could reduce risks and uncertainty relating to the valuation of UK shale assets with initial flow tests from Cuadrilla-operated Preston New Road expected in Q418. Our probabilistic valuation of UK shale assets describes uncertainty in relation to UK shale. We conclude a potential 67% chance of commercial success and net risked P50 valuation of $2,142/acre (we do not include political risk in this metric). Based on our analysis we believe Egdon’s current EV of $22m offers investors a low cost option on over 205,000 acres of UK shale if proven commercial. Our conventional valuation stands at 12.8p/share including risked exploration. The valuation of shale resource remains uncertain but in our view has the potential to be worth in excess of risked 100p/share based on current expectations of well cost, type curves, and forward gas prices.

Continue Reading

Subscribe to Edison

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

Sign up for free