Investor Presentation • Jun 29, 2021
Investor Presentation
Open in ViewerOpens in native device viewer
Capital Markets Day – 29th June 2021
This presentation has been prepared by Electra Private Equity PLC ("Electra"). The information and opinions contained in the presentation and any other material discussed verbally (collectively, the "presentation") are provided as at the date of this presentation and are subject to change without notice.
This presentation has been made to you solely for information purposes in connection with Electra's Capital Market Day and in particular the proposed demerger by Electra of the Hostmore group and the admission of the entire issued and to be issued share capital of Hostmore PLC (currently Hostmore Limited) ("Hostmore") to the Official List of the Financial Conduct Authority (the "FCA") and to trading on the main market for listed securities of the London Stock Exchange plc ("Admission"). This presentation may be amended and supplemented as Electra sees fit, may not be relied upon for the purpose of entering into any transaction and should not be construed as, nor be relied on in connection with, any offer, invitation or inducement to purchase or subscribe for, underwrite or otherwise acquire, hold or dispose of any securities of Electra or Hostmore, and shall not be regarded as a recommendation in relation to any such transaction whatsoever. This presentation is not a prospectus for the purposes of the Prospectus Regulation Rules of the FCA.
The Hostmore shares have not been and will not be registered under the U.S. Securities Act of 1933 (the "Securities Act") or the securities laws of any state of the United States and may not be offered or sold in the United States absent registration with the US Securities and Exchange Commission, except in reliance on an exemption from, or in a transaction not subject to, the registration requirements of the Securities Act. Any securities referred to in this presentation have not been and will not be registered under the securities laws of any jurisdiction where to do so would constitute a violation of the relevant laws or regulations of such jurisdiction (together the "Restricted Jurisdiction(s)"), and, subject to certain exceptions, may not be offered or sold within any Restricted Jurisdiction. Any failure to comply with the above restrictions may constitute a violation of securities laws. This presentation does not constitute an offer of securities to the public in the United Kingdom, the United States or in any other jurisdiction.
None of Electra, Hostmore, HSBC Bank plc ("HSBC"), Numis Securities Limited ("Numis", and together with HSBC, the "Banks") or any of their respective shareholders, subsidiaries, affiliates, associates, or their respective directors, officers, partners, employees, representatives and advisers (the "Associates" and together with Electra, Hostmore and the Banks, the "Relevant Parties") makes any representation or warranty, express or implied, as to the fairness, truth, fullness, accuracy or completeness of the information contained in this presentation, or otherwise made available, nor as to the reasonableness of any assumption contained herein, and any liability therefore (including in respect of direct, indirect, consequential loss or damage) is expressly disclaimed. Nothing contained herein is, or shall be relied upon as, a promise or representation, whether as to the past or the future and no reliance, in whole or in part, should be placed on the fairness, accuracy, completeness or correctness of the information contained herein. In particular, but without limitation, no representation or warranty, express or implied, is given by them as to the achievement or reasonableness of, and no reliance should be placed on, any projections, opinions, estimates, forecasts, targets, prospects, returns or other forward-looking statements contained herein. Further, nothing in this presentation should be construed as constituting legal, business, tax, financial or other specialist advice. Neither receipt of the presentation by any person, nor any information contained in the presentation, supplied with the presentation or subsequently communicated to any person by, or on behalf of Electra, Hostmore, the Banks or any other Relevant Party constitutes or is to be taken as constituting the giving of investment advice by Electra, Hostmore , the Banks or any other Relevant Party.
HSBC, which is authorised by the Prudential Regulation Authority (the "PRA") and regulated in the UK by the FCA and the PRA, and Numis which is authorised and regulated in the UK by the FCA, are acting as financial advisers exclusively for Electra and Numis is acting exclusively as sponsor for Hostmore and in each case for no one else in connection with the demerger, Admission or any other matters described in this presentation and will not regard any other person (whether or not a recipient of this presentation) other than Electra and Hostmore as a client in connection with the demerger, Admission or any other matters described in this presentation and will not be responsible to anyone other than Electra and the Hostmore group for providing the protections afforded to their respective clients nor for providing advice to any such other person in connection with the demerger, Admission, or any other matters referred to in this presentation. Apart from the responsibilities and liabilities, if any, which may be imposed on HSBC or Numis by the Financial Services and Markets Act 2000 or the regulatory regime established thereunder, none of HSBC, Numis nor any of their respective affiliates, directors, officers or employees owes or accepts any duty, liability or responsibility whatsoever (whether direct or indirect, consequential, whether in contract, in tort, in delict, under statute or otherwise) to any person who is not a client of HSBC or Numis (as applicable) for the contents of this presentation or its accuracy, completeness or verification or for any other statement made or purported to be made by it, or on its behalf, or by any other person(s) in connection with the demerger, Admission, this presentation, any statement contained herein, or otherwise.
Certain industry and market data used in this presentation has been obtained from publications and studies conducted by third parties and estimates prepared on certain assumptions. While the industry and market data from external sources is believed to be accurate and correct, none of the Relevant Parties have independently verified such data or sought to verify that the information remains accurate as of the date of this presentation and the Relevant Parties do not make any representation as to the accuracy of such information.
Certain statements made in this announcement are forward-looking statements and by their nature, all such forward-looking statements involve risk and uncertainty. Forward-looking statements include all matters that are not historical facts and often use words such as "expects", "may", "will", "could", "should", "intends", "plans", "predicts", "envisages" or "anticipates" or other words of similar meaning. These forward-looking statements are based on current beliefs and expectations based on information that is known to Electra and the Hostmore group at the date of this presentation. Actual results of the Hostmore group and/or its industry may differ from those expressed or implied in the forward-looking statements as a result of any number of known and unknown risks, uncertainties and other factors, including, but not limited to, the effects of the COVID-19 pandemic and uncertainties about its impact and duration, many of which are difficult to predict and are generally beyond the control of Electra and the Hostmore group. Persons receiving this announcement should not place undue reliance on any forward-looking statements. Unless otherwise required by applicable law or regulation, Electra, Hostmore , the Banks and every other Relevant Party disclaims any obligation or undertaking to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. All information, opinions and estimates contained herein are given as of the date hereof and are subject to change without notice. None of Electra, Hostmore, the Banks or any other Relevant Party is under any obligation or gives any undertaking to provide the recipient with access to any additional information or to update the presentation or any additional information or to correct any inaccuracies in the presentation which may become apparent.
No statement in this presentation is intended as a profit forecast for any period. Certain figures contained in this presentation, including financial information, have been subject to rounding adjustments. The financial information set out in this presentation is based on certain important assumptions and adjustments and does not purport to represent what results of operations are on an audited basis or actually will be in any future periods.
None of the Relevant Parties shall have any liability whatsoever for any loss howsoever arising, directly or indirectly, arising from the use of this presentation or otherwise in connection with this presentation. No duty of care is owed to you or to any other person by the Relevant Parties in respect of this presentation.
By attending this presentation (whether in person, by telephone or other electronic means) and/or by accepting any copy of this document, you agree to be bound by the foregoing limitations and conditions and, in particular, you will be taken to have represented, warranted and undertaken that you have read and agree to comply with the contents of this notice.
| 1 | Introduction to Hostmore Leading branded casual dining offering with unique market position & a new, sophisticated city-based cocktail bar |
Robert Cook |
|---|---|---|
| 2 | Sizing the opportunity Strong supply/demand dynamic post COVID-19 with scope for selective consolidation |
Robert Cook |
| 3 | Brand and customer proposition Refreshed strategy towards an integrated omni-channel offering and strong ESG credentials |
Robert Cook |
| 4 | Operational platform Diversified and well-balanced estate portfolio across location types and regions |
Robert Cook |
| Break | ||
| 5 | Transforming Fridays for the future Successful cost management during the pandemic geared to future growth |
Alan Clark |
| 6 | Financial framework Attractive financial profile focused on cash generation and profitability |
Alan Clark |
| 7 | Closing remarks | Robert Cook |
| Q & A | ||
| 3 |
| Electra investment in Fridays |
Electra acquired the Fridays business in 2014, and provided investment and support for further development of the casual dining brand in the UK |
|---|---|
| Transforming Fridays |
Fridays' store portfolio grew by 26 stores net between 2014-2020 Hired new management team in 2019/2020 Significantly improved product and relevance to today's consumer Structural opportunity for acceleration post COVID-19 brand in 2021, a parent company for "Fridays" and "63rd + 1st Introduced Hostmore " |
| Background to Demerger |
Electra is in the final stage of its portfolio realisation strategy, having returned over £2 billion to shareholders since launching this strategy in October 2016 Electra continues to target 2021 realisations for the remaining assets in portfolio Intention to demerge Hostmore onto the FTSE Main Market in Q3 2021 Electra remains focused on ensuring that Hostmore has the appropriate balance sheet to maximise its future potential and value as a standalone publicly listed company and will continue to assess the optimal capital structure and potential sources of capital for the business |
Robert Cook CEO
Previously CEO UK and a board member at Virgin Active
8 years CEO of Malmaison and Hotel du Vin from Jan 04 –
He was formerly CEO of the RAC
Joined Fridays in December 2019
3 years CEO of Devere Hotels and Resorts
| David Lis | Senior Independent Director |
||
|---|---|---|---|
| Appointed as SID of Electra Private Equity in March 2018, after joining the company as a Director in May 2016 David is a Non-Executive Director of Melrose Industries plc, BCA Marketplace plc and The Multifamily Housing REIT plc Prior to Electra, David held a number of senior roles at Aviva Investors, rising to CIO of Equities and Multi Assets, with £276bn of AUM Prior to Aviva, David spent a number of years as Head of IR at Ludgate Communications |
|||
| Gavin Manson | Director, Chair of Audit Committee |
||
Joined Fridays in March 2020
Jan 12
6 RESTRICTED To step down as Chairman after the first AGM in Spring 2022 To step down as NED after the first AGM in Spring 2022 TBC NED to be appointed as Chair of Remuneration and Audit after the first AGM in Spring 2022 Board succession plans are in place
An iconic brand within the UK casual dining sector, repositioned to benefit from current market dislocation
• Previously Managing Legal Counsel at John Wood Group plc and Senior Legal Counsel and Group Ethics Officer at each of Amec Foster Wheeler plc and AMEC plc, as well as interim Senior Counsel – Corporate at Tesco
Ladbrokes
Checkatrade
• Previously Group Talent & Development Director for Merlin Entertainments • Has broad experience within multiple sectors including Retail, Manufacturing,
FMCG, Leisure and Hospitality
RESTRICTED
8
Head of Legal and Company Secretary
• Experienced Brand, Digital & E-commerce expert for both Agency and Clients including Betfair, WiggleCRC and
Leading branded casual dining offering with a unique market position & a new, sophisticated city-based cocktail bar
Leading casual dining franchise of an American-themed restaurant chain providing a high energy and fun environment, with a wide demographic appeal together with a new, sophisticated city-based cocktail bar
Notes: 1. Monthly average number of employees for the period 2. With a further 4 additions planned
Fridays offers authentic American food and legendary drinks, served with genuine personal service. Bringing people together to socialize and celebrate the liberating spirit of "Friday"
Committed to ensuring customers enjoy "That Fridays Feeling" and are supported by excellent customer service and appetising food and drink provided at an affordable price
Source: Friday's Customer Summary, March 2021 Notes: 1. Data based on Fridays' app holders
13
Strong supply/demand dynamic post-COVID-19 with scope for selective consolidation
More opportunity for Hostmore as competitors have reduced their presence in the market
| Pent-up demand | Continued online ordering / delivery takeaway |
Capacity coming out of the market | ||
|---|---|---|---|---|
| Casual Dining Restaurants enjoy a Consumers visiting higher NPS (23.8%) full service over Cafes (17.6%), restaurants at least QSRs (17.5%), High once a month has Street Pubs (15.9%) increased from 49% and High Street Bar to 52% between (14.6%) and may Q1'21 & Q2'21 benefit from the higher demand3 |
91% of UK consumers are In the last 3 months, spending more time c.51% of UK online in general and consumers have 59% of consumers started delivery have started or are takeaway or buying more continuing to do this groceries online since more frequently COVID-19 |
598 sites2 | 10% • 554 closures coming from only the top 18 casual dining chains2 • Represents c.10% of total sites pre-COVID-19 |
Source: GlobalData, CGA Coffer Peach
Notes:
16
RESTRICTED
Refers to total OSP (Operator Selling Price) in the casual dining market and as a % of total foodservice market OSP 2. Refers to key peer group that consists of branded casual dining chains in the UK (>= 5 sites)
Data as at April 2021, provided by CGA
RESTRICTED
London
While American-type restaurants have seen the highest number of net closures, Scotland and retail parks led in region & location1
Source: Local Data Company
19 Notes: 1. Refers to branded casual dining chains with >= 5 sites; net closures for the 18 month period between Jan-20 and Jun-21
UK seated diners in 2021 vs. 2019 (yoy % change)
Of UK consumers spending more time online in general2
Of UK consumers have started or are buying more groceries online
Cooking meals at home from scratch Cooking meals at home using meal kits Ordering takeaway/delivery from restaurants
Source: GlobalData, Local Data Company, Opentable State of the Industry
20 Notes: 1. Based on Opentable dataset of sample of restaurants and includes online, phone reservations as well as walk-ins 2. Includes – Started doing this, Continue to do this, Doing this more frequently answers
Eating Out Market Map : Branded Casual Dining, Fast Casual, Food-to-go and QSR (selected brands only)
Source: GlobalData, Local Data Company
22 Note: 1. Also includes site conversions from other brands within Restaurant Group
Based on survey that GlobalData has conducted
Represents % of unique locations of the top 50 markets in the UK where brands have site presence; sites not in these areas will either be out of town locations or in towns outside the top 50 markets
Refreshed strategy to create an integrated omni-channel offering strong ESG credentials
New relevance to customers, with food and drink offerings that are attractive for our key demographics and enabling greater wallet share
Significant opportunity to roll out 63rd+1st in city centres and high streets
A city-based cocktail bar — delivering a more sophisticated view of the Fridays personality
Target destinations are university towns and secondary affluent cities
4 initial sites with scope for 20+ sites by 2023
Notes: 1. Heads of terms agreed.
Vibrant new cocktail menu and premium spirits
Appetizers ideal for sharing, premium quality and freshly made
Unique 'Famous at Fridays' highlight main menu items
New initiatives based on extensive consumer research conducted by Oystercatchers
*Currently redeemable during dine-in visits. Digital and Drive-in to be added in due course.
| A level of restaurant entertainment and enjoyment that can't be found anywhere else | ||
|---|---|---|
| It's all about the Fridays Feeling | ||
| 1 Fridays people… |
Highly skilled individuals full of enthusiasm that make customers feel valued and special Management dedicated on talent development and internal promotion Front-line team member training and re-certification performed every year |
|
| 2 …serving Fridays Food… |
Re-engineered menu with focus on quality, sourcing and nutritional responsibility, and with the same delicious experience Signature dishes and cocktails with personality Improved presentation |
|
| 3 …in a Fridays environment… |
Premium brand-led iconic bar is the energetic engine of the restaurant Open kitchen is the beating heart of the restaurant Localised motifs enhance connections with guests |
|
| 4 …to create the Fridays Feeling |
A vibrant and fun atmosphere The go-to fun location for special occasions (celebration parties, family outings,etc.) The first "going-out" place for the young teenagers, becoming quickly the "meet-up" spot for the group |
|
| Notes: |
| The Fridays Feeling delivered at speed for customersAnd Go | |||||
|---|---|---|---|---|---|
| Exploiting QSR technology to accommodate all customer needs | |||||
| 5 Fridays and Go Fridays is currently |
Located in high footfall traffic sites, the average time spent will be around 5 minutes for takeout and 15 minutes for eat in This proposition is for customers looking for convenience, as well as the Fridays consistent quality Hot food is pre-prepared and delivered from the kitchen |
Iconic Fridays stripes have been brought back |
|||
| progressing QSR opportunities with service station providers |
via a shoot Pre-made boxed meals and drinks are also available from a fridge unit (accessible to customers) and a counter cabinet Food is handed over to customers packaged in the iconic Fridays striped packaging and placed in a branded bag to either eat in or take out |
Packaging is fully recyclable and digital menus also aid ordering speed |
|||
| 6 Fridays and Go Fridays is also currently exploring Drive in with QSR sites |
Capital efficient model where service station operators hold the infrastructure and Fridays earns a license fee At drive in sites, customers drive up and park in an allocated bay Customers can order through a digital screen, that operates voice activation Customers can be entertained by digital screens whilst they wait for their order and the content is managed by a specific service team |
When travelling to a Fridays restaurant isn't an option, we're continuing to keep that Fridays Feeling alive
Dark brands are part of our future (e.g. Jailbreak Chicken brand) In 33 stores powered by Deliveroo and Just Eat Potential to roll across whole brand through aggregator Lower margin to compete with QSR
Iconic packaging which is fully recyclable
restaurant sites with Deliveroo
Current
Current
Consistency of quality and standard, branded packaging marked with an "F"
| Fridays at Home for customers who want to enjoy the experience in the comfort of their own home | ||||||
|---|---|---|---|---|---|---|
| Home delivery via a matrix of online channels |
||||||
| 1 DIY meal kits |
Fridays' DIY meal kits for home, providing a choice of beef and chicken with portions for both 2 & 4 people The current range includes Fridays Sesame Chicken Strips, The Glazed Burger, BBQ Ribs & Legendary Glazed Ribs The range has recently expanded to include the BBQ Box for summer 2021 |
Great Food 2 U delivers iconic dishes such as burgers, sesame jack chicken and ribs |
||||
| 2 Cocktails at Home |
Fridays products will be branded with Great Food 2 U to preserve the characteristics of the brand Own-label brands can be delivered through partners. These include canned and large-bottle versions of 6 classic cocktails, an own-brand American Pilsner, own-brand still & sparkling water, Prosecco and wine-in-a-can party packs, no and low alcohol cocktails, all curated with the true Fridays' spirit Negotiating a license from TGI Fridays International to retail in multiple online channels for the UK market and will be using the likes of Amazon, Drinksupermarket.com, Beerhawk, Beers of Europe and Majestic Wines |
Cocktails are served in a fully recyclable aluminium bottle |
||||
| 3 Click & Collect |
Click & Collect began during the first COVID-19 lockdown and has been a successful service addition since Click & Collect now operates across the majority of stores1 |
| Becoming a leader in sourcing responsibly… | …Has enabled sustainable supply chain and procurement management |
|
|---|---|---|
| Sustainable sourcing |
Suppliers are required to be members of the Supplier Ethical Data Exchange |
New Stripe uniform produced from recycled plastic bottles |
| Sustainable base |
100% RSPO (Roundtable on Sustainable Palm Oil) certified products and sustainable soy policy |
All waste oil recycled into bio diesel |
| Local sourcing |
Replaced international beef suppliers with Scottish Quality Assured Beef and British Beef |
Reduced commitment to steak stock by investing in British beef and in return reducing our carbon footprint; MSC approval on Fisheries |
| Sustainable nutrition |
Reducing salt, sugar and calories as part of PHE's nutrition programme |
New oil has reduced saturated fats from 24g to 7g per 100g |
| Animal welfare |
Partner with Better Chicken Commitment and sourcing from independently approved fisheries |
Achieved the Good Egg Award in 2019 for removing all caged hen eggs from all Fridays produced products from the business |
Diversified and well-balanced estate portfolio across location types and regions
| Brand Relaunch | Famous at Fridays | Health & Safety | Operations reset |
|---|---|---|---|
| Clear proposition and identity refresh to drive consumer reappraisal and brand profile |
Successful launch of new proposition to 13 locations with plan for full roll out in 2021 |
Simplified systems ensuring legal compliance incl. Trail online due diligence, food safety and standard operating practice delivered to Operations |
Restructure and reorganise for business efficiencies and fresh focus on operational excellence |
| Financial stability | Central Guest Services team & Service Cloud |
Payroll overhaul | Brand Development |
| Optimised Government grants and employment schemes, negotiated landlord and supplier concessions |
Completely new function for efficient booking management and revenue optimisation |
Consolidation of 5 systems to align operating model of People, Process, Systems & Measures |
Defined new concepts for 63rd+1st Drive in, QSR, Dark Concepts and Fridays at Home |
Digital transformation is a key underlying driver for Fridays' growth story and value creation
…has led to notably stronger customer engagement and will enable stronger utilisation of delivery and home services
Source: Company data
Diners expect restaurants to be able to serve them where they are
Able to deliver on the whole digital platform
Successful cost management during the pandemic geared to future growth
Highly successful rent negotiation strategy with landlords through pandemic
| • Management of the cost base, savings and use of government support measures, has protected EBITDA |
|
|---|---|
| Protect the | • Government support includes use of the employee furlough scheme, benefits from the reduced output VAT rate, a reduction in the business rates liability and regional council rates grants |
| balance sheet | • Composition of the estate has allowed for new revenue channels with minimum investment required |
| • Landlord negotiations have reduced contractual obligations and revised short term cashflows, whilst profitable stores have had lease terms increased |
|
New revenue channels, e.g. click & collect and online, are of an enduring nature, and will provide enhanced ROIs
1
A simplified menu, including a better quality offering resulting in improved customer spends, and a shorter logistics chain from localisation, has protected the margin
2
Variable payroll is reduced by a new, minimum guaranteed, hours contract whilst new efficiency-focussed KPIs have been introduced
Direct operational costs savings, net of increased delivery costs from new revenue channels, include a new utilities contract and insourcing and/or renegotiation of supplier contracts
3 4
Re-opening plan replicates successful strategy implemented post-lockdown 1.0
Re-opening strategy
Adopting the key learnings from previous lockdowns, enabled by Fridays' investment and continued digital transformation
30 stores open for outside dining since reopening. Introduction of 'Order & Pay at Table improved table turn
1
Alfresco dining capacity, of an enduring nature by agreement with landlords, delivering 1,320 covers (equivalent to c. 6 average-sized restaurants)
2
Further investment in Central Bookings operation. The dynamic booking platform focuses on optimising "table turn" whilst the CRM enhances guest experience
3
Stores investment includes protective screening to mitigate social distancing restrictions and furniture to extend the outdoor dining season
4
Early success with LfLs outperforming since reopening post the initial lockdown but also more recently
Source: Coffer CGA Business Tracker
48
Attractive financial profile focused on cash generation and profitability
| FY18 | FY19 | FY20 | |||
|---|---|---|---|---|---|
| Sales | £208.9m FY19 |
£214.8m FY19 |
£129.1m FY18 |
||
| Gross margin | 78.0% | 78.3% | 79.7% | ||
| in FY19 from ) |
|||||
| App users | EBITDA % margin |
£24.7m 11.8% |
£25.6m 11.9% |
£1.5m 1.2% |
|
| 668k5 | Adj. Operating profit3 | £14.6m | £15.6m | (8.9m) | |
| Covers Average spend |
% margin | 7.0% | 7.3% | n/m1 | |
| £17.33 | Free cash flow2 | £16.8m | £21.4m | £13.6m | |
| % cash conversion4 | 68.2% | 83.5% | n/m1 | ||
| Leverage | Net debt / (cash) | £49.5m | £38.9m | £28.1m | |
| 1.5x | |||||
| Notes: 1. Not meaningful 2. Calculated as Cash from operations – Change in working capital – Tax paid |
50 4. |
Defined as Free cash flow / EBITDA | RESTRICTED |
RESTRICTED 5. As of June 2021
| £m, Dec YE, IFRS | 2018A | 2019A | 2020A | |
|---|---|---|---|---|
| 1 | Net Sales | 208.9 | 214.8 | 129.1 |
| % growth | 2.8% | (39.9%) | ||
| Net margin | 162.9 | 168.1 | 102.9 | |
| % margin | 78.0% | 78.3% | 79.7% | |
| 2 | Variable expenses | (84.1) | (87.0) | (59.5) |
| Fixed expenses (excl. D&A) | (34.8) | (35.2) | (26.0) | |
| Central expenses (icl. Franchise fee) | (19.3) | (20.3) | (15.9) | |
| 3 | EBITDA | 24.7 | 25.6 | 1.5 |
| % margin | 11.8% | 11.9% | 1.2% | |
| Depreciation | (10.1) | (10.0) | (10.4) | |
| Adj. Operating profit | 14.6 | 15.6 | (8.9) | |
| % margin | 7.0% | 7.3% | n/m 2 | |
| 4 | Amortisation | (12.7) | (12.7) | (12.7) |
| 5 | Exceptional items | (9.6) | (4.9) | (3.9) |
| 6 | Interest income / (expense)1 | (2.8) | (2.7) | (2.4) |
| Adj. Profit Before Tax | 2.2 | 8.1 | (15.3) | |
| 8 | Tax | (1.4) | (1.7) | 1.3 |
| Adj. Net Income | 0.8 | 6.4 | (13.9) |
| % net sales, Dec YE, IFRS | 2018A | 2019A | 2020A |
|---|---|---|---|
| Labour | 29% | 29% | 31% |
| 7 Franchise fee |
4% | 4% | 3% |
Notes: 1. Include interest paid/received and other financing related costs 2. Not meaningful
3 EBITDA excludes exceptional items described below; margin saw growth in FY19 and remained positive through COVID-19
Balance Sheet and Cash Flow information
| £m, Dec YE, IFRS | 2018A | 2019A | 2020A |
|---|---|---|---|
| Adj. Net Income |
0.8 | 6.4 | (13.9) |
| Depreciation 1 |
10.1 | 10.0 | 10.4 |
| Other non-cash items 2 |
10.7 | 9.1 | 4.6 |
| Cash from operations | 21.6 | 25.5 | 1.1 |
| 3 Change in Working Capital |
1.3 | 0.8 | 16.6 |
| Tax paid | (2.4) | (1.6) | (1.0) |
| Maintenance Capex 4 |
(3.7) | (3.4) | (3.1) |
| Free Cash Flow1 | 16.8 | 21.4 | 13.6 |
| % cash conversion2 | 68.2% | 83.5% | n/m |
| 5 Reference: Growth Capex |
(6.5) | (8.0) | (0.8) |
6
| £m, Dec YE, IFRS | 2018A | 2019A | 2020A |
|---|---|---|---|
| Total Fixed Assets | 192.0 | 177.9 | 158.1 |
| o/w Goodwill | 133.3 | 120.5 | 107.8 |
| o/w PP&E | 58.8 | 57.3 | 50.3 |
| Total Current Assets3 | 28.1 | 38.4 | 45.9 |
| o/w Cash & cash equivalents | 17.6 | 27.1 | 37.2 |
| Total Current Liabilities | (27.5) | (29.1) | (42.2) |
| Long Term Liabilities | (72.4) | (73.8) | (76.5) |
| o/w Long Term Loans | (67.1) | (66.0) | (65.3) |
| Net Assets2 | 120.2 | 113.5 | 85.3 |
53 RESTRICTED Notes: 1. Calculated as Cash from operations – Change in working capital – Tax paid – Maintenance Capex 2. Defined as Free cash flow / EBITDA 3. Exclude intercompany adjustments
Strong revenue and EBITDA generation pre-COVID-19 Significant reduction in net debt and leverage profile (pre-COVID-19)
54
• Operating metrics and KPIs have been updated to provide dynamic and timely data to various operational levels to enable appropriate decision making. This includes benchmarking, new ratios, and conditional formatting of data to identify priority deviations
Notes: 1. Pre-discounts 57
| Estate portfolio | and trading sites at the end of December 20201 • 85 operating • c.8 net new site openings per year on average, weighted towards 2022 onwards • Up to c.5 site closures in medium term |
|
|---|---|---|
| Net Sales | £235m run rate indoor gross sales2 • from the existing portfolio • Incremental sales from net new site openings • Further changes in average covers per site from market share, and sales per head, will be incremental to this |
|
| Gross margin | • Medium-term gross margin broadly in line with pre-pandemic level |
|
| EBITDA margin | • Mid-teens EBITDA margin over the medium term and improving with volume growth |
|
| Interest | • Expense similar to FY19, with debt amortisation increasing to £1.5m per quarter from June FY22 |
|
| Other / exceptional | • Net non-cash items of c. £1m income per year from unwind of onerous lease provisions and loan arrangement fees |
|
| Corporation Tax | • Short term expense compares to FY19 tax charge as a percentage of EBITDA, increasing from FY23 in line with expected tax rate changes |
|
| Capex | • Maintenance capex of c.1.25% - 1.75% of sales per year • New site capex of c.£750k – 1,250k per store |
|
| Working Capital | • Negative net working capital of 8-10% of net sales in the near term due to pandemic unwind |
|
| Net Debt/(Cash) | • Net Debt at 31 December 2021 is in line with the level in FY19 |
|
| Notes: 1. 2. Pre-discounts |
58 Excluding any temporary closures due to COVID-19 |
| Priorities for capital | Strategy | Framework |
|---|---|---|
| Capex | • Re-invest in the business to drive long term organic growth • Returns-based approach to investment in core business |
• Maintenance capex of c.1.25% - 1.75% of sales per year • New site capex of c.£750k – 1,250k per store |
| Dividend | • No initial dividend until leverage target achieved • Intention to pay an ordinary dividend in due course |
• It is the Board's intention to commence payment of an ordinary dividend once trading normalises to 2019 EBITDA levels |
| Inorganic growth | • Franchise expansions • New brands • Investment in additional growth opportunities as they arise |
• Disciplined approach to inorganic opportunities |
| Surplus cash | • Return surplus cash to shareholders |
• Consider other forms of return when appropriate: special dividend, buybacks etc. |
Underpinned by a strong balance sheet
An iconic brand within the UK casual dining sector, repositioned to benefit from current market dislocation
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.