Rank Group — Update 28 January 2016

Rank Group (LSE: RNK)

Last close As at 19/04/2024

73.00

0.80 (1.11%)

Market capitalisation

GBP342m

More on this equity

Research: Consumer

Rank Group — Update 28 January 2016

Rank Group

Analyst avatar placeholder

Written by

Consumer

Rank Group

Solid results ahead of platform migration

Interim results

Travel & leisure

29 January 2016

Price

278p

Market cap

£1,086m

$1.42/€1.31/£

Net debt (£m) at 31 December 2015

52

Shares in issue

390.7m

Free float

29%

Code

RNK

Primary exchange

LSE

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(2.6)

0.3

67.6

Rel (local)

3.1

8.3

88.2

52-week high/low

295.50p

176.00p

Business description

Rank is the UK’s largest multi-channel casino operator with Grosvenor Casinos, and the second-largest multi-channel bingo operator with Mecca. It is also the fourth largest bingo operator in Spain and has two casinos in Belgium.

Next events

Q3 IMS

May 2016

Preliminary results

August 2016

Analysts

Jane Anscombe

+44 (0)20 3077 5740

Eric Opara

+44 (0)20 3681 2524

Rank Group is a research client of Edison Investment Research Limited

Interim results were broadly as expected, with 11% underlying operating profit growth offset by higher UK remote gaming duty. Positive highlights included 2% l-f-l growth in Mecca retail, a good result in provincial casinos, strong cash flows and a 13% dividend increase. Small tweaks to our full year numbers produce a minor upgrade to EPS, but the main focus for H216 is on a successful platform migration to drive the group’s digital and omni-channel growth. The FY16e EV/EBITDA of 8.8x remains undemanding.

Year end

Revenue* (£m)

EBITDA**
(£m)

PBT**
(£m)

EPS**
(p)

DPS
(p)

P/E
(x)

Yield
(%)

06/14

708

116.0

62.5

12.4

4.5

22.4

1.6

06/15

738

126.3

74.1

14.6

5.6

19.0

2.0

06/16e

756

130.0

79.0

15.7

6.4

17.7

2.3

06/17e

785

136.0

84.0

16.7

7.4

16.6

2.7

06/18e

807

143.8

90.5

18.0

8.4

15.4

3.0

Note: *Revenue is before customer incentives. **EBITDA, PBT and EPS are normalised, excluding amortisation of acquired intangibles, one-off and exceptional items.

H116 normalised PBT up 4%

After a strong Q1 (l-f-l revenue up 8%), Q2 was softer both in London (in common with much of the UK hospitality industry) and in digital, leaving H116 l-f-l revenue up 5%. Normalised operating profit was flat at £40.4m (H115: £40.8m), but this was after an incremental £4.8m impact from the UK remote gaming duty (RGD) introduced in December 2014, and the underlying growth was 11%. Strong cash flow has led us to reduce both our year-end debt forecast (from £65m to £42m) and interest charges and, as a result, we have slightly increased our FY16e normalised PBT estimate by £1m to £79.0m and EPS from 15.5p to 15.7p.

Platform migration on schedule for end March

Rank’s key growth opportunity is to increase its digital revenues (up 14% in H116). In casino, less than 3% of its c 1.7 million customers play at grosvenorcasinos.com yet c 25% of them are estimated to play online. Central to the improved cross-sell goal is migration to the new IT platform hosted by Bede, which should offer better bonusing and player tracking and thereafter facilitate the move to a fully omni-channel product offering. Rank has today announced new suppliers for sports (Kambi) and digital poker (Microgaming). Migrations are not without risk, but Rank has been working closely with Bede and we expect the benefits to begin to show through in H216 and more particularly in FY17 and beyond.

Valuation: FY16e EV/EBITDA of only 8.8x

Rank has market-leading, cash-generative, land-based gaming businesses, considerable potential in digital and plenty of financial flexibility to consider augmenting organic growth with acquisitions if the right opportunity arises. Demonstration of a successful platform migration should be a positive catalyst. The FY16e EV/EBITDA of 8.8x remains below the peer group average of 9.7x.

Interim results and full year estimates

Exhibit 1: Changes to forecasts

EPS

PBT*

EBIT*

Old

New

% chg.

Old

New

% chg.

Old

New

% chg.

FY16e

15.5

15.7

+1.3

78.0

79.0

+1.3

86.0

85.0

-1.2

FY17e

16.6

16.7

+0.6

83.5

84.0

+0.6

91.0

89.5

-1.6

FY18e

18.0

18.0

-

90.5

90.5

-

98.0

96.0

-2.0

Source: Edison Investment Research. Note: *Normalised.

We discussed Rank’s businesses in detail in our Initiation report dated 8 September 2015. A small reduction to our normalised operating profit (EBIT) forecasts mainly arises in Mecca despite positive l-f-l retail performance, to reflect ongoing club closures and more prudent digital targets. Our forecast also allows for additional marketing spend in both Grosvenor and Mecca post the platform migration. Central costs are running below our previous expectations. Offsetting our EBIT change is a cut to forecast interest (from £8.0m to £6.0m in FY16e) to give a small upgrade to our normalised PBT and EPS estimates (Exhibit 1).

Exhibit 2: Half yearly results and estimates

Year to June £m

H115

H215

FY15

H116

H216e

FY16e

FY17e

FY18e

Grosvenor

205.6

217.8

423.4

219.0

225.5

444.5

467.0

484.1

Mecca

143.3

146.3

289.6

143.0

144.5

287.5

292.0

296.0

Enracha

12.8

12.5

25.3

12.2

11.8

24.0

26.0

26.9

Group revenue

361.7

376.6

738.3

374.2

381.8

756.0

785.0

807.0

Customer incentives

(18.4)

(19.2)

(37.6)

(21.5)

(17.1)

(38.6)

(42.3)

(45.7)

Statutory revenue

343.3

357.4

700.7

352.7

364.7

717.4

742.7

761.3

EBITDA

62.1

64.2

126.3

62.7

67.3

130.0

136.0

143.8

Depreciation/amortisation

(21.3)

(21.0)

(42.3)

(22.3)

(22.7)

(45.0)

(46.5)

(47.8)

Grosvenor operating profit

31.0

35.5

66.5

33.3

39.2

72.5

78.0

83.2

Mecca operating profit

22.9

20.1

43.0

19.9

19.6

39.5

39.5

41.5

Enracha operating profit

0.9

1.7

2.6

1.4

1.4

2.8

2.9

3.1

Central costs

(14.0)

(14.1)

(28.1)

(14.2)

(15.6)

(29.8)

(30.9)

(31.8)

Group operating profit (norm)

40.8

43.2

84.0

40.4

44.6

85.0

89.5

96.0

Net finance costs (norm)

(5.0)

(4.9)

(9.9)

(3.0)

(3.0)

(6.0)

(5.5)

(5.5)

PBT (norm) *

35.8

38.3

74.1

37.4

41.6

79.0

84.0

90.5

EPS (norm) continuing ops (p)

7.1

7.6

14.6

7.4

8.2

15.7

16.7

18.0

DPS (p)

1.6

4.0

5.6

1.8

4.6

6.4

7.4

8.4

Dividend cover (x)

4.4

(1.8)

2.6

4.1

(1.7)

2.4

2.3

2.1

Source: Rank Group, Edison Investment Research. Note: Normalised PBT is before exceptional items, the unwinding of discount in disposal provisions and other financial gains and losses (a net total of £5.7m profit in H116).

Grosvenor Casinos

H116 revenue increased by 7%, with venues up by 5% and digital up 40%. The provinces had a good half, with operating profit up by 14% helped by an 11% increase in high-margin machine revenues. By contrast, London profit was flat (on a 5% revenue increase) due to high VAT and promotional costs. London will also face a tough H2 comparative for VIP spend. Digital customers more than doubled from 54k to 126k, reflecting more effective marketing and a cross-sell ratio of 2.7% (H115: 1.7%). This drove a 26% increase in digital operating profit to £2.4m despite a £1.5m increase in RGD. Without the extra tax, digital profit would have doubled reflecting economies of scale as the business – still only 6% of divisional revenue – scales up.

Mecca Bingo

A 2% increase in l-f-l venues revenue reversed an historic trend, with spend per head up 2% and even admissions showing a very small l-f-l growth in Q2. The BBC recently reported (2 January) that bingo is beginning to attract more younger players, helped by the popularity of devices such as the Mecca Max and renewed industry investment post the 2014 duty cut, and Mintel forecast that spending in UK bingo clubs will rise from £690m in 2014 to £728m by 2019 (a CAGR of 1%). However, the introduction of the National Living Wage from 1 April will bring additional cost pressures and Rank closed three clubs during the period (generating an exceptional profit of £6m through the disposal of a freehold property). It will, however, open a new format club (under a new brand name) during H216 as part of its commitment to the government linked to the 2014 duty reduction. Digital remains a competitive arena, with Rank’s Q116 digital revenue growth of 10% falling back to a slightly disappointing 5% for H116 (to £33.2m or 23% of the divisional total). Digital operating profit fell by 33% to £5.6m after £3.3m of extra RGD, but without the extra duty it would have increased by 6%.

Enracha

Enracha’s good underlying performance was masked by adverse currency translation; constant currency revenue increased by 4% helped by an improving Spanish economy, with an 8% increase in customer visits offset by slightly lower spend per head due to changes in the mix. Tight cost control lifted operating profit by 56% (c 73% at constant currency).

Stronger than expected underlying cash flow

Rank’s net debt was £52.0m at 31 December 2015 (June 2015: £52.9m, December 2014: £94.9m). This was despite paying £21.4m in settlement of the tax avoidance scheme (we had assumed £22-24m), but after raising £7.0m from disposals and benefiting from a £4.5m corporation tax refund. With the disposals, tax refund and a slight reduction in our forecast working capital, we have reduced our overall forecast of June 2016 net debt from £65.0m to £42.0m. Moreover, the September 2015 debt refinancing has lowered the group’s average interest rates and improved its debt profile: all but £17.9m of the group’s £122.2m of loans and borrowings at 31 December was non-current. In the absence of any acquisitions, we now expect Rank to have net cash of £23.0m at end FY18 (previous estimate £1.0m).

Valuation

Exhibit 3 updates our peer group comparison for Rank. The shares have performed very well, up 68% in a year (and 7% since our Initiation report, despite the stock market turbulence). Nevertheless, its (annualised) 2016e EV/EBITDA still stands at an 11% discount to the average (from which we exclude Paddy Power given its high rating ahead of the planned merger with Betfair). Rank’s P/E is at a small premium (6%), but we consider there is still scope for multiple expansion given Rank’s leading market positions, omni-channel growth opportunity and fully regulated status. Demonstration of a successful platform migration should be a positive catalyst.

Exhibit 3: Peer group comparison (calendar years)

Company

Price

Mkt Cap

EBITDA (x)

P/E (x)

 

(p)

(£m)

2015e

2016e

2017e

2015e

2016e

2017e

Rank Group (RNK)*

278

1,086

8.9

8.6

8.1

18.5

17.2

16.0

888 Holdings (888)

177

633

10.6

9.9

9.0

18.0

16.8

14.8

Ladbrokes (LADB)

124

1,260

10.9

9.4

8.6

27.1

18.8

15.0

Paddy Power (PAP)

€ 134.8

4,498

26.2

22.4

19.9

41.7

33.5

33.5

Playtech (PTEC)

748

2,413

12.4

10.4

9.5

15.4

13.9

12.7

William Hill (WMH)

382

3,377

10.7

10.0

9.5

16.4

15.1

13.7

Average ex PAP

10.7

9.7

8.9

19.1

16.3

14.5

Source: Thomson, Edison Investment Research. Note: *Annualised to December. Prices as at 28 January 2016.

There have been a number of deals in the land-based gaming space in recent months. In October 2015 Caledonia Investments acquired Gala Bingo for £241m (a 2015 EV/EBITDA of 4.6x). The deal did not include galabingo.com, which suggests to us that its development of a fully omni-channel product offering will be less straightforward than for Mecca. In December Hong Kong-listed Landing International acquired the high-end London Les Ambassadeurs casino for £137m, an historic EV/EBITDA of 7.9x, marking its first foray outside Asia.

Exhibit 4: Financial summary

£'m

2014

2015

2016e

2017e

2018e

June

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

707.7

738.3

756.0

785.0

807.0

Cost of Sales

(409.2)

(414.2)

(426.0)

(447.1)

(460.6)

Gross Profit

298.5

324.1

330.0

337.9

346.4

EBITDA

 

 

116.0

126.3

130.0

136.0

143.8

Operating Profit (before amort. and except.)

72.4

84.0

85.0

89.5

96.0

Intangible Amortisation

0.0

0.0

0.0

0.0

0.0

Exceptionals

(46.5)

2.1

6.0

0.0

0.0

Operating Profit

25.9

86.1

91.0

89.5

96.0

Net Interest

(9.9)

(9.9)

(6.0)

(5.5)

(5.5)

Other finance adjustments*

(1.6)

(1.7)

(1.0)

0.0

0.0

Profit Before Tax (norm)

 

 

62.5

74.1

79.0

84.0

90.5

Profit Before Tax (FRS 3)

 

 

14.4

74.5

84.0

84.0

90.5

Tax on norm PBT

(13.9)

(17.0)

(17.8)

(18.9)

(20.4)

Profit After Tax (norm)

48.6

57.1

61.2

65.1

70.1

Profit After Tax (FRS 3)

0.5

57.5

66.2

65.1

70.1

Average Number of Shares Outstanding (m)

390.7

390.7

390.7

390.7

390.7

EPS - normalised (p)

 

 

12.4

14.6

15.7

16.7

18.0

EPS - (IFRS) (p)

 

 

5.2

19.1

17.0

16.7

18.0

Dividend per share (p)

4.50

5.60

6.40

7.40

8.40

Gross Margin (%)

42.2

43.9

43.7

43.0

42.9

EBITDA Margin (%)

16.4

17.1

17.2

17.3

17.8

Operating Margin (before GW and except.) (%)

10.2

11.4

11.2

11.4

11.9

BALANCE SHEET

Fixed Assets

 

 

613.3

607.2

617.5

630.0

635.0

Intangible Assets

390.2

395.7

400.0

410.0

415.0

Tangible Assets

217.5

204.0

210.0

215.0

215.0

Deferred tax/other

5.6

7.5

7.5

5.0

5.0

Current Assets

 

 

87.9

123.4

109.0

115.5

119.0

Stocks

3.1

2.8

3.0

3.5

4.0

Debtors

37.7

31.0

35.0

37.0

40.0

Cash

47.1

89.6

71.0

75.0

75.0

Other

0.0

0.0

0.0

0.0

0.0

Current Liabilities

 

 

(168.4)

(309.7)

(175.0)

(197.5)

(190.0)

Creditors (incl provisions)

(164.0)

(184.5)

(157.0)

(167.5)

(170.0)

Short term borrowings

(4.4)

(125.2)

(18.0)

(30.0)

(20.0)

Long Term Liabilities

 

 

(290.5)

(126.5)

(195.0)

(139.0)

(94.0)

Long term borrowings

(179.7)

(17.3)

(95.0)

(54.0)

(32.0)

Other long term liabilities

(110.8)

(109.2)

(100.0)

(85.0)

(62.0)

Net Assets

 

 

242.3

294.4

356.5

409.0

470.0

CASH FLOW

Operating Cash Flow

 

 

55.0

146.6

123.0

131.0

138.2

Net Interest

(8.1)

(7.5)

(5.5)

(5.0)

(5.0)

Tax

(19.1)

(2.2)

(30.0)

(16.8)

(18.1)

Capex

(44.3)

(31.9)

(57.0)

(45.0)

(45.0)

Acquisitions/disposals

0.3

(1.0)

6.0

0.0

0.0

Financing

0.0

0.0

0.0

(2.5)

(5.0)

Dividends

(16.4)

(18.6)

(22.7)

(25.8)

(28.9)

Net Cash Flow

(32.6)

85.4

13.8

35.9

36.2

Opening net debt/(cash)

 

 

104.1

137.0

52.9

42.0

9.0

HP finance leases initiated

(2.3)

(3.1)

(3.0)

(3.0)

(3.0)

Other

2.0

1.8

0.1

0.0

(1.1)

Closing net debt/(cash)

 

 

137.0

52.9

42.0

9.0

(23.0)

Source: Rank Group, Edison Investment Research. Note: *Unwinding of discount in disposal provisions, other financial gains and losses including FX.

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 (www.fsa.gov.uk/register/firmBasicDetails.do?sid=181584). 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 Rank Group 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

More on Rank Group

View All

Latest from the Consumer sector

View All Consumer content

Consumer

Domino’s Pizza — Growing the base

Consumer

Topps Tiles — Market tough through H124

Consumer

Greggs — Showing us how it’s done

Hero Image

Consumer

Gym Group — The power of marginal gains

British Polythene Industries — Update 27 January 2016

British Polythene Industries

Continue Reading

Subscribe to Edison

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

Sign up for free