+ All Categories
Home > Documents > Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild...

Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild...

Date post: 27-Feb-2021
Category:
Upload: others
View: 3 times
Download: 0 times
Share this document with a friend
15
Refer to the last page of this document for important disclaimers Page 1 Diversified Industrials Chart Book and Outlook Key message: Strong outperformance over the last six months, but in general still down from a year ago. The big movers were where balance sheet concerns drove down valuations but we would be switching to the less-speculative better managed companies now. Gains in the second leg of a cyclical recovery are the domain of higher quality companies. As we move into 2021, we look at the performance of the Diversified Industrials through 2020 and make some adjustments to our recommendations after strong price moves. The sector has rebounded strongly over the past six months (outperforming the ALSI), although the 12-month performance is still mostly negative (underperforming the ALSI). The cyclical nature of the sector was highlighted through the Covid-19 lockdowns, with a number of large declines followed by significant recoveries in share prices. Balance sheet concerns was the primary driver of the volatility as some companies had to engage lenders for debt covenant relaxations. We can divide the sector along three main themes (with a direct link to volatility): Higher quality - Conservative balance sheet, more sustainable and stable businesses: o Afrimat, Bidvest, Bidcorp, Cashbuild, KAP, Super Group, Raubex, WBHO Middle ground High operational gearing, structural change in company or sectors: o Barloworld, Invicta, Imperial, Motus Lower quality - Geared balance sheet, structural changes in business model and more cyclical businesses: o Nampak, PPC We continue to lean towards the higher quality companies in our valuation ranking there is still considerable gearing to an economic recovery in South Africa and relative outperformance is still possible. The Covid-19 impact seems to moved from lockdowns to disruption caused by high infection rates within companies. This could define the 1H CY21 results season as strong cost-cutting efforts implemented last year are impacted by these disruptions. The implementation of a global vaccination program in 1H CY21 should help some normalisation in 2H CY21, although this has likely been priced in already. However, valuations remain low in the Diversified Industrial sector and relative outperformance is possible should the economic outlook improve. Date: 22 January 2021 Analyst Rowan Goeller 082 801 2071 [email protected]
Transcript
Page 1: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Refer to the last page of this document for important disclaimers

Page 1

Diversified Industrials

Chart Book and Outlook

Key message: Strong outperformance over the last six months, but in

general still down from a year ago. The big movers were where balance

sheet concerns drove down valuations – but we would be switching to

the less-speculative better managed companies now. Gains in the

second leg of a cyclical recovery are the domain of higher quality

companies.

◼ As we move into 2021, we look at the performance of the Diversified

Industrials through 2020 and make some adjustments to our

recommendations after strong price moves.

◼ The sector has rebounded strongly over the past six months

(outperforming the ALSI), although the 12-month performance is still

mostly negative (underperforming the ALSI).

◼ The cyclical nature of the sector was highlighted through the Covid-19

lockdowns, with a number of large declines followed by significant

recoveries in share prices.

◼ Balance sheet concerns was the primary driver of the volatility as some

companies had to engage lenders for debt covenant relaxations.

◼ We can divide the sector along three main themes (with a direct link to

volatility):

◼ Higher quality - Conservative balance sheet, more sustainable and

stable businesses:

o Afrimat, Bidvest, Bidcorp, Cashbuild, KAP, Super Group,

Raubex, WBHO

◼ Middle ground – High operational gearing, structural change in

company or sectors:

o Barloworld, Invicta, Imperial, Motus

◼ Lower quality - Geared balance sheet, structural changes in

business model and more cyclical businesses:

o Nampak, PPC

◼ We continue to lean towards the higher quality companies in our

valuation ranking – there is still considerable gearing to an economic

recovery in South Africa and relative outperformance is still possible.

◼ The Covid-19 impact seems to moved from lockdowns to disruption

caused by high infection rates within companies. This could define the

1H CY21 results season as strong cost-cutting efforts implemented last

year are impacted by these disruptions.

◼ The implementation of a global vaccination program in 1H CY21 should

help some normalisation in 2H CY21, although this has likely been

priced in already. However, valuations remain low in the Diversified

Industrial sector and relative outperformance is possible should the

economic outlook improve.

Date: 22 January 2021 Analyst Rowan Goeller 082 801 2071

[email protected]

Page 2: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 2

Valuation Table

◼ Our forecasts and recommendations appear in the following table.

Figure 1 Valuation and Recommendation

Source: Factset, Chronux Research

◼ HEPS forecasts are shown below.

Figure 2 HEPS Forecasts

Source: Factset, Chronux Research

Company Ticker Share Price Target Price % Upside Recommendation

PPC PPC-ZA 1.58 2.94 86% Overweight

WBHO WBO-ZA 85.37 134.00 57% Overweight

Raubex RBX-ZA 23.01 30.52 33% Overweight

Invicta Holdings IVT-ZA 16.60 22.00 33%

Bidvest BVT-ZA 164.57 206.00 25% Overweight

Super Group SPG-ZA 25.10 30.50 22% Overweight

KAP Industrial KAP-ZA 3.73 4.28 15% Overweight

Nampak NPK-ZA 2.04 2.13 4% Neutral

Bidcorp BID-ZA 271.79 278.00 2% Neutral

Barloworld BAW-ZA 98.01 99.00 1% Neutral

Afrimat AFT-ZA 41.65 41.00 -2%

Cashbuild CSB-ZA 236.13 229.00 -3% Neutral

Imperial Logistics IPL-ZA 41.00 35.00 -15% Underweight

Motus Holdings MTH-ZA 60.50 51.00 -16% Underweight

1H FY20 2H FY20 FY20A 1H FY21 2H FY21 FY21E 1H FY22 2H FY22 FY22E

Bidcorp HEPS 7.27 0.12 7.40 4.05 7.82 11.86 6.58 8.76 15.34

Bidvest Normalised HEPS 6.09 4.17 10.27 6.01 6.22 12.23 9.19 7.68 16.87

Barloworld HEPS 268 -424 -156 305 405 710 472 591 1063

Cashbuild HEPS 762 376 1138 777 1002 1779 1090 1014 2104

Imperial Logistics HEPS 279 (128) 151 253 197 450 333 196 529

Invicta Holdings HEPS 1.49 (0.91) 0.58 1.72 0.92 2.64 1.73 1.59 3.32

KAP Core HEPS 21.7 -6.9 14.7 21.3 19.1 40.4 28.6 19.3 47.9

Motus Holdings HEPS 504 (216) 288 416 363 780 331 320 651

Nampak HEPS 7 (84) (77) 25 43 68 38 57 95

Super Group Core HEPS 165 5 174 132 150 282 196 195 391

Afrimat HEPS 180 163 344 181 261 442 102 135 237

PPC HEPS 36 -9 27 19 11 30 24 28 52

Raubex HEPS 58 102 161 -26 181 154 165 201 366

WBHO HEPS 411 -1334 -923 613 728 1341 890 902 1792

Page 3: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 3

Valuation Comparison – PE and EV/EBITDA

Figure 3 Diversified Industrials - PE Multiples

Source: Factset, Chronux Research

Figure 4 Diversified Industrials – EV/EBITDA Multiples

Source: Factset, Chronux Research

-5.0

0.0

5.0

10.0

15.0

20.0

25.0

30.0

35.0

HY FY1 FY2 FY3

Diversified Industrial - PE

Bidcorp PE Bidvest PE Barloworld PE

Imperial Logistics PE KAP PE Motus Holdings PE

Super Group PE

0.0

2.0

4.0

6.0

8.0

10.0

12.0

14.0

16.0

HY FY1 FY2 FY3

Diversified Industrial - EV/EBITDA

Bidcorp EV/EBITDA Bidvest EV/EBITDA

Barloworld EV/EBITDA Imperial Logistics EV/EBITDA

KAP EV/EBITDA Motus Holdings EV/EBITDA

Super Group EV/EBITDA

Page 4: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 4

Figure 5 Diversified Industrials - PE Multiples

Source: Factset, Chronux Research

Figure 6 Diversified Industrials – EV/EBITDA Multiples

Source: Factset, Chronux Research

-5.0

0.0

5.0

10.0

15.0

20.0

25.0

30.0

35.0

HY FY1 FY2 FY3

Diversified Industrial - PE

CSB PE Invicta Holdings PE Nampak PE PPC PE

0.0

2.0

4.0

6.0

8.0

10.0

12.0

14.0

16.0

HY FY1 FY2 FY3

Diversified Industrial - EV/EBITDA

CSB EV/EBITDA Invicta Holdings EV/EBITDA Nampak EV/EBITDA PPC EV/EBITDA

Page 5: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 5

Valuation Comparison – PE and EV/EBITDA

Figure 7 Diversified Industrials - PE Multiples

Source: Factset, Chronux Research

Figure 8 Diversified Industrials – EV/EBITDA Multiples

Source: Factset, Chronux Research

-15.0

-10.0

-5.0

0.0

5.0

10.0

15.0

20.0

25.0

30.0

35.0

HY FY1 FY2 FY3

Construction - PE

AFT PE RBX PE WBO PE

-8.0

-6.0

-4.0

-2.0

0.0

2.0

4.0

6.0

8.0

HY FY1 FY2 FY3

Diversified Industrial - EV/EBITDA

AFT EV/EBITDA RBX EV/EBITDA WBO EV/EBITDA

Page 6: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 6

Share Price Performance

Figure 9 3-month share price performance Figure 10 6-month share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 11 12-month share price performance Figure 12 3-year share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 13 5-year share price performance

Source: Factset, Chronux Research

-50%

0%

50%

100%

150%

200%3-month

-50%

0%

50%

100%

150%

200%6-month

-70%

-60%

-50%

-40%

-30%

-20%

-10%

0%

10%

20%

30%12-month

-100%

-80%

-60%

-40%

-20%

0%

20%

40%

60%3-years

-100%

-80%

-60%

-40%

-20%

0%

20%

40%

60%

80%

100%5-years

Page 7: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 7

Share Price Performance

Figure 14 Barloworld – Share price performance Figure 15 Bidcorp – Share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 16 Bidvest – Share price performance Figure 17 Cashbuild – Share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 18 Imperial – Share price performance Figure 19 Invicta – Share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

-60%

-40%

-20%

0%

20%

40%

60%

80%

3-month 6-month 12-month 3-years 5-years

BAW

-25%

-20%

-15%

-10%

-5%

0%

5%

10%

15%

20%

3-month 6-month 12-month 3-years 5-years

BID

-40%

-20%

0%

20%

40%

60%

80%

100%

3-month 6-month 12-month 3-years 5-years

BVT

-60%

-40%

-20%

0%

20%

40%

60%

80%

3-month 6-month 12-month 3-years 5-years

CSB

-70%

-60%

-50%

-40%

-30%

-20%

-10%

0%

10%

20%

3-month 6-month 12-month 3-years 5-years

IPL

-100%

-50%

0%

50%

100%

150%

200%

3-month 6-month 12-month 3-years 5-years

IVT

Page 8: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 8

Share Price Performance

Figure 20 KAP – Share price performance Figure 21 Motus – Share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 22 Nampak – Share price performance Figure 23 Super Group – Share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 24 Afrimat – Share price performance Figure 25 PPC – Share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

-80%

-60%

-40%

-20%

0%

20%

40%

60%

3-month 6-month 12-month 3-years 5-years

KAP

-40%

-20%

0%

20%

40%

60%

80%

100%

3-month 6-month 12-month 3-years 5-years

MTH

-150%

-100%

-50%

0%

50%

100%

150%

3-month 6-month 12-month 3-years 5-years

NPK

-50%

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

50%

3-month 6-month 12-month 3-years 5-years

SPG

0%

10%

20%

30%

40%

50%

60%

70%

80%

3-month 6-month 12-month 3-years 5-years

AFT

-100%

-50%

0%

50%

100%

150%

200%

3-month 6-month 12-month 3-years 5-years

PPC

Page 9: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 9

Share Price Performance

Figure 26 Raubex – Share price performance Figure 27 WBHO – Share price performance

Source: Factset, Chronux Research Source: Factset, Chronux Research

-20%

-10%

0%

10%

20%

30%

40%

50%

60%

70%

3-month 6-month 12-month 3-years 5-years

RBX

-50%

-45%

-40%

-35%

-30%

-25%

-20%

-15%

-10%

-5%

0%

3-month 6-month 12-month 3-years 5-years

WBO

Page 10: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 10

Financial Forecasts

Figure 28 Barloworld - HEPS Figure 29 Bidcorp - HEPS

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 32 Imperial Logistics - HEPS Figure 33 Invicta - HEPS

Source: Factset, Chronux Research Source: Factset, Chronux Research

-600

-400

-200

0

200

400

600

800

1000

1200

1400Barloworld - HEPS

0.00

2.00

4.00

6.00

8.00

10.00

12.00

14.00

16.00

18.00Bidcorp - HEPS

0

2

4

6

8

10

12

14

16

18

20Bidvest - Normalised HEPS

0

500

1000

1500

2000

2500

3000Cashbuild - HEPS

(200)

(100)

0

100

200

300

400

500

600Imperial Logistics - HEPS

(2.00)

(1.00)

0.00

1.00

2.00

3.00

4.00

5.00Invicta - HEPS

Page 11: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 11

Financial Forecasts

Figure 34 KAP - HEPS Figure 35 Motus - HEPS

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 36 Nampak - HEPS Figure 37 Super Group - HEPS

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 38 Afrimat - HEPS Figure 39 PPC - HEPS

Source: Factset, Chronux Research Source: Factset, Chronux Research

-20.0

-10.0

0.0

10.0

20.0

30.0

40.0

50.0

60.0

70.0KAP - HEPS

(400)

(200)

0

200

400

600

800

1,000

1,200Motus - HEPS

(100)

(50)

0

50

100

150

200Nampak - HEPS

0

50

100

150

200

250

300

350

400

450

500Super Group - HEPS

0

50

100

150

200

250

300

350

400

450

500Afrimat - HEPS

-20

-10

0

10

20

30

40

50

60

70

80PPC - HEPS

Page 12: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 12

Financial Forecasts

Figure 40 Raubex - HEPS Figure 41 WBHO - HEPS

Source: Factset, Chronux Research Source: Factset, Chronux Research

-100

0

100

200

300

400

500Raubex - HEPS

-1500

-1000

-500

0

500

1000

1500

2000

2500WBHO - HEPS

Page 13: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 13

Price/Book

Figure 42 Barloworld – Price/Book Figure 43 Bidcorp - Price/Book

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 44 Bidvest - Price/Book Figure 45 Cashbuild Holdings - Price/Book

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 46 Imperial Logistics - Price/Book Figure 47 Invicta - Price/Book

Source: Factset, Chronux Research Source: Factset, Chronux Research

0

0.5

1

1.5

2

2.5BAW-Price/Book

0

1

2

3

4

5

6BID - Price/Book

0

0.5

1

1.5

2

2.5

3

3.5

4

4.5BVT - Price/Book

0

1

2

3

4

5

6

7

8CSB - Price/Book

0

0.5

1

1.5

2

2.5

3

3.5IPL - Price/Book

0

0.5

1

1.5

2

2.5

3

3.5

4

4.5

5IVT - Price/Book

Page 14: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 14

Price/Book

Figure 48 KAP - Price/Book Figure 49 Motus - Price/Book

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 50 Nampak - Price/Book Figure 51 Super Group - Price/Book

Source: Factset, Chronux Research Source: Factset, Chronux Research

Figure 52 Afrimat - Price/Book Figure 53 PPC - Price/Book

Source: Factset, Chronux Research Source: Factset, Chronux Research

0

0.5

1

1.5

2

2.5

3KAP - Price/Book

0

0.2

0.4

0.6

0.8

1

1.2

1.4

1.6

1.8

2MTH - Price/Book

0

0.5

1

1.5

2

2.5

3

3.5

4NPK - Price/Book

0

0.5

1

1.5

2

2.5

3SPG - Price/Book

0

0.5

1

1.5

2

2.5

3

3.5

4

4.5

5AFT - Price/Book

0

0.5

1

1.5

2

2.5

3PPC - Price/Book

Page 15: Diversified Industrials Date: 22 January 2021...Figure 30 Bidvest - HEPS Figure 31 Cashbuild Holdings - HEPS Source: Factset, Chronux Research 1.00Source: Factset, Chronux Research

Diversified Industrials 22 January 2021

Chronux Research Page 15

Price/Book

Figure 54 RBX - Price/Book Figure 55 WBHO - Price/Book

Source: Factset, Chronux Research Source: Factset, Chronux Research

Disclaimer: This report is not investment, financial, accounting or tax advice and is provided for information purposes only. In preparing this report

we did not take your specific needs and investment objectives into account. Any prices or quotations provided are indicative only and

may not be used or relied on for any purposes, including valuation purposes. Opinions expressed in this communication may change

without any notice. This communication is not a solicitation to buy or sell any product. To the extent permitted by the law, Chronux

Research Pty. Ltd. and/or the author(s) accept no responsibility or liability (in negligence or otherwise) for loss or damage resulting from

the use of or relating to any error in the information provided. This information has been prepared in good faith and is based on

information obtained from third party sources. Any modelling, scenario analysis past or simulated past performance (including back-

testing) contained in this information is no indication of future performance. This product may not be eligible for distribution in all

jurisdictions and is directed at institutional investors who have professional experience as defined by the applicable law and/or

regulation in the relevant jurisdiction. It is not for retail investors and may not be distributed into any jurisdiction where the information is

not permitted. This communication is for the intended recipient only and if you have received this communication in error or in an

unlawful manner the report must be destroyed, and the author notified immediately. These disclaimers and exclusions shall be

governed and construed in accordance with South African law. If any provisions of these disclaimers and exclusions shall be unlawful,

void or for any reason unenforceable then that provision shall be deemed severable and shall not affect the validity and enforceability of

the remaining provisions. © Chronux Research Pty. Ltd. All rights of Chronux Research Pty. Ltd are reserved.

0

0.2

0.4

0.6

0.8

1

1.2

1.4

1.6

1.8

2RBX - Price/Book

0

0.5

1

1.5

2

2.5

3

3.5WBO - Price/Book


Recommended