Augean — Update 31 January 2016

Augean (LN: AUG)

Last close As at 25/04/2024

248.50

0.00 (0.00%)

Market capitalisation

261m

More on this equity

Research: Industrials

Augean — Update 31 January 2016

Augean

Analyst avatar placeholder

Written by

Industrials

Augean

Resilience against a challenging background

Trading update

Industrial support services

1 February 2016

Price

46.25p

Market cap

£47m

Net debt (£m) at 30 June 2015

3.0

Shares in issue

102.2m

Free float

79%

Code

AUG

Primary exchange

LSE

Secondary exchange

N/A

Share price performance

%

1m

3m

12m

Abs

(13.6)

(17.4)

(0.5)

Rel (local)

(8.5)

(10.8)

11.7

52-week high/low

61.50p

39.00p

Business description

Augean manages hazardous waste through a divisional structure of five businesses: Radioactive Waste Services (4% of group revenues), Energy & Construction (43%), Industry & Infrastructure (19%), Augean Integrated Services – AIS (8%) and Augean North Sea Services – ANSS (26%).

Next event

Final results

22 March 2016

Analysts

Neil Basten

+44 (0)20 3077 5700

Roger Johnston

+44 (0)20 3077 5722

Augean is a research client of Edison Investment Research Limited

The strategy of making Augean a more resilient and sustainable business is clearly working with the update (25 January) suggesting trading remains in line with expectations. Given the exposure to the oil and gas market, this is a robust performance and reflects a management team on the front foot. With the share price drifting to the bottom of our valuation range (49-77p), nervousness over recent oil price weakness seems overdone.

Year end

Revenue (£m)

PBT*
(£m)

EPS*
(p)

DPS
(p)

P/E
(x)

Yield
(%)

12/13

47.1

5.55

4.48

0.35

10.3

0.8

12/14

55.2

5.38

4.10

0.50

11.3

1.1

12/15e

56.7

5.96

4.47

0.55

10.3

1.2

12/16e

57.7

6.59

5.09

0.60

9.1

1.3

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

Trading remains in line with market expectations

Given the challenging economic background the strategy of operating five business units in diverse markets was clearly beneficial. Having tweaked our divisional assumptions at the interim stage, this update sees a continuation of the trends seen then and we are not proposing to adjust our group forecasts. Strong cash generation and the timing of some capex left net debt at £4.3m at end of 2015 and below market expectations.

Highlighting a few challenges for 2016

With the oil price continuing to hit new lows and make the headlines, lower drilling activity clearly has an impact on Augean North Sea Services (ANSS). However, by flexing its variable cost base and diversifying into production services, the division has mitigated some of the impact and our forecasts are already assuming a lower contribution in 2016. The other news is that in December 2015 HMRC updated the Landfill Tax guidance, creating disturbance in the soils market served by the Energy and Construction business. While this causes some temporary uncertainty, after a very strong 2015 for construction volumes, management were already looking to switch the bias of this division back towards higher-margin Air Pollution Control Residues (APRC) and is tendering for a number of major contracts.

Valuation: Uncertainty creating an opportunity

The current equity market weakness and concerns over its exposure to the oil and gas sector has caused the Augean share price to drift down to the bottom of our valuation range (49-77p). At the current price, a prospective FY15e P/E of 10.3x and EV/EBITDA of 4.6x fail to reflect the solid process the group has made both operationally and strategically. Another robust performance gives further credibility to the management team, which is responding well to the challenges and continues to focus on improving ROCE. With a strong balance sheet, Augean has the option of adding selective bolt-on acquisitions that enhance returns and shareholder value. Newsflow for such acquisitions could provide support for the shares.

Robust trading – in line with market expectations

The portfolio approach continues to help resilience

At the interims the management team explained the benefit of the portfolio approach of five businesses and the statement was another clear demonstration of the strategic benefits and inherent strength this gives the group.

Based on the trading update, an overview of business unit performance in 2015 and their 2016 prospects is outlined below. Final results will be announced on 22 March:

Energy & Construction (43% of group revenues, 79% of group EBITA)

A strong performance, helped by a significant increase in the volume of construction waste as the sector continues its recovery throughout 2015, although a note of caution was added with the recent update by HMRC of Landfill Tax guidance relating to certain types of contaminated soils. The division is targeting a number of APCR (air pollution control residues) contracts in 2016, which are higher margin and provide a better balance to the business.

Radioactive Waste Services (4% of group revenues, 20% of group EBITA)

As previously highlighted, despite a temporary delay to a number of tenders and contracts, higher prices compensated for lower processed volumes and allowed a modest improvement in 2015 profitability.

Industry & Infrastructure (19% of group revenues, loss making)

A mixed update with solid performances at Port Clarence and Paisley being more than offset by continuing operational issues at Avonmouth, leaving the division loss making. The slowdown in drilling activity has caused a reduction in the volume of drill cuttings transferred from ANSS to Port Clarence and led to the decision to make a £2.9m ‘non cash’ impairment of the asset. Given these issues, this division is clearly the focus of short-term actions to turn performance around.

Augean Integrated Services (8% of group revenues, loss making)

After further investment at the East Kent incinerator, plant availability is improving and it appears the previous operational issues are behind. Combined with a strong order book momentum at Total Waste Management (TWM), the division has recently moved to profitability on a monthly basis and management are confident on the outlook and we are forecasting a positive contribution in 2016.

Augean North Sea Services (26% of group revenues, 27% of group EBITA)

Reflecting a very strong H1 when the level of drilling activity remained high, despite the recent expected slowdown, ANSS still produced a growth in revenues and profitability compared to 2014. With lower drilling activity expected to continue throughout 2016, ANSS has increasingly looked to diversify the business away from exploration and towards production waste and onshore industrial services. Management was pleased to announce a further three-year contract in the Southern North Sea and further evidence of ANSS’s strong relationship with major operators and the diversification strategy has clear traction. However, this process will not fully compensate for the slowdown in drilling activity and our forecasts are already assuming a lower contribution from ANSS in 2016.

Financials: Forecasts unchanged despite the challenges

Despite the pressures caused by the weakness in the oil price and a number of other operational challenges, it is reassuring that Augean has continued to trade in line with market expectations – a strong endorsement of the group’s strategy.

In addition to the operational update, management took the opportunity to confirm cash generation remains strong and net debt levels will be lower than market expectation at £4.3m (our forecast was £6.2m). It is worth reiterating the financial strength of the group and the strategic options this gives going forward:

Better than expected debt levels were a reflection of strong operational cash flow and timing of some of the capex on landfill capacity.

With net debt at 0.4x EBITDA, management has significant firepower (£10-20m) and continues to look for selective value-enhancing acquisitions but prepared to be patient.

The strength of the balance sheet will allow a progressive dividend policy.

Exhibit 1: Operating profit – divisional breakdown

Division (£m)

H1

H2

2014

H1

H2e

2015e

2016e

Energy & Construction

2.9

3.4

6.3

3

3.5

6.5

6.7

Radioactive Waste Services

0.7

0.3

1

0.8

0.3

1.1

1.2

Augean Integrated Services

(0.4)

(0.3)

(0.7)

(0.4)

(0.2)

(0.6)

0.1

Industry & Infrastructure

(0.5)

(0.1)

(0.6)

(0.5)

(0.4)

(0.9)

(0.5)

Augean North Sea Services

0.3

0.7

1

1

0.4

1.4

0.9

Central costs

(0.2)

(0.7)

(0.9)

(0.4)

(0.5)

(0.9)

(1.2)

Operating profit

2.9

3.2

6.1

3.5

3.1

6.6

7.2

Interest

(0.4)

(0.4)

(0.8)

(0.4)

(0.2)

(0.6)

(0.6)

Profit before tax

2.4

3

5.4

3.1

2.9

6

6.6

Source: Edison Investment Research

Exhibit 2: Financial summary

£'000

2013

2014

2015e

2016e

31-December

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

47,123

55,204

56,705

57,719

Cost of Sales

(31,368)

(38,852)

(40,035)

(40,300)

Gross Profit

15,755

16,352

16,670

17,418

EBITDA

 

 

8,906

10,033

10,825

11,865

Operating Profit (before amort. and except.)

6,235

6,146

6,561

7,221

Intangible Amortisation

0

0

0

0

Exceptionals

(6,250)

823

0

0

Operating Profit

(15)

6,969

6,561

7,221

Associated company

(13)

(5)

0

0

Exceptionals

0

0

0

0

Net Interest

(674)

(759)

(599)

(633)

Profit Before Tax (norm)

 

 

5,548

5,382

5,962

6,588

Profit Before Tax (IFRS)

 

 

(702)

6,205

5,962

6,588

Tax

(977)

(1,125)

(1,312)

(1,383)

Profit After Tax (norm)

4,571

4,257

4,650

5,205

Profit After Tax (IFRS)

(1,679)

5,080

4,650

5,205

Average Number of Shares Outstanding (m)

99.7

100.1

101.7

102.2

EPS - normalised (p)

 

 

4.48

4.10

4.47

5.09

EPS - normalised and fully diluted (p)

 

4.48

4.10

4.47

5.09

EPS - (IFRS) (p)

 

 

(1.79)

4.92

4.47

5.09

Dividend per share (p)

0.35

0.50

0.55

0.60

Gross Margin (%)

33.4

29.6

29.4

30.2

EBITDA Margin (%)

18.9

18.2

19.1

20.6

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

13.2

11.1

11.6

12.5

BALANCE SHEET

Fixed Assets

 

 

59,997

63,215

65,701

69,056

Intangible Assets

19,800

19,898

19,898

19,898

Tangible Assets

40,192

43,317

45,803

49,158

Investments

5

0

0

0

Current Assets

 

 

12,863

16,295

18,303

19,796

Stocks

296

410

423

430

Debtors

9,806

12,785

13,433

13,973

Cash

418

1,412

2,759

3,705

Other

2,343

1,688

1,688

1,688

Current Liabilities

 

 

(9,030)

(11,213)

(11,562)

(11,769)

Creditors

(9,030)

(11,213)

(11,562)

(11,769)

Short term borrowings

0

0

0

0

Long Term Liabilities

 

 

(15,876)

(14,542)

(14,599)

(14,650)

Long term borrowings

(8,909)

(7,124)

(7,124)

(7,124)

Other long term liabilities

(6,967)

(7,418)

(7,475)

(7,526)

Net Assets

 

 

47,954

53,755

57,843

62,434

CASH FLOW

Operating Cash Flow

 

 

5,862

9,416

10,514

11,524

Net Interest

(629)

(516)

(599)

(633)

Tax

(316)

(801)

(1,312)

(1,383)

Capex

(6,286)

(5,240)

(5,700)

(8,000)

Acquisitions/disposals

0

(300)

(1,050)

0

Financing

(757)

569

0

(0)

Dividends

(249)

(349)

(506)

(562)

Net Cash Flow

(2,375)

2,779

1,347

946

Opening net debt/(cash)

 

 

6,116

8,491

5,712

4,365

HP finance leases initiated

0

0

0

0

Other

0

0

0

(0)

Closing net debt/(cash)

 

 

8,491

5,712

4,365

3,419

Source: Company 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 (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 Augean 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 Augean

View All

Industrials

Augean — Resilient waste lines

Industrials

Augean — Growth fuels upside

Latest from the Industrials sector

View All Industrials content

LifeWatch — Update 28 January 2016

LifeWatch

Continue Reading

Subscribe to Edison

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

Sign up for free