Investor Presentation • Sep 4, 2018
Investor Presentation
Open in ViewerOpens in native device viewer
6
Total Group employees
7
Sabaf vs. FTSE Italia STAR – past 3 years
Market cap: € 164 mn at 31 August 2018
2018 paid dividend: € 0.55 per share (0.48 € per share paid in 2017)
| € x 000 € x 000 |
H1 2018 | H1 2017 | Δ % 18 - 17 | FY 17 | FY 16 | Δ % 17-16 | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| SALES | 76,013 | 100.0% | 77,236 | 100.0% | -1.6% | 150,223 | 100.0% | 130,978 | 100.0% | +14.7% |
| Materials | (34,556) | (45.5%) | (33,039) | (42.8%) | (59,794) | (39.8%) | (47,346) | (36.1%) | ||
| Payroll | (18,273) | (24.0%) | (18,417) | (23.8%) | (35,328) | (23.5%) | (32,112) | (24.5%) | ||
| Change in stock | 6,472 | 8.5% | 5,195 | 6.7% | 2,380 | 1.6% | (754) | (0.6%) | ||
| Other operating costs/income | (14,380) | (18.9%) | (14,193) | (18.4%) | (26,526) | (17.7%) | (25,401) | (19.4%) | ||
| EBITDA | 15,276 | 20.1% | 16,782 | 21.7% | -9.0% | 30,955 | 20.6% | 25,365 | 19.4% | +22.0% |
| Depreciation | (6,303) | (8.3%) | (6,469) | (8.4%) | (12,826) | (8.5%) | (12,882) | (9.8%) | ||
| Gains/losses on fixed assets | 1 1 |
0.0% | 7 | 0.0% | (12) | (0.0%) | 1 8 |
0.0% | ||
| EBIT | 8,984 | 11.8% | 10,320 | 13.4% | -12.9% | 18,117 | 12.1% | 12,501 | 9.5% | +44.9% |
| Net financial expense | (315) | (0.4%) | (154) | (0.2%) | (590) | (0.4%) | (519) | (0.4%) | ||
| Foreign exchange gains/losses | 1,072 | 1.4% | 101 | 0.1% | 274 | 0.2% | 435 | 0.3% | ||
| Equity investements profits/losses | - | 0.0% | - | 0.0% | 3 | 0.0% | - | 0.0% | ||
| EBT | 9,741 | 12.8% | 10,267 | 13.3% | -5.1% | 17,804 | 11.9% | 12,417 | 9.5% | +43.4% |
| Income taxes | (2,412) | (3.2%) | (2,787) | (3.6%) | (2,888) | (1.9%) | (3,342) | (2.6%) | ||
| Minorities | (103) | (0.1%) | (28) | (0.0%) | (81) | (0.1%) | (81) | (0.1%) | ||
| NET INCOME | 7,226 | 9.5% | 7,452 | 9.6% | -3.0% | 14,835 | 9.9% | 8,994 | 6.9% | +64.9% |
| € x 000 |
H1 2018 | H1 2017 | FY 2017 | FY 2016 |
|---|---|---|---|---|
| Fixed assets | 92,451 | 93,962 | 93,802 | 94,141 |
| Inventories | 38 293 , |
36 046 , |
32 929 , |
31 484 , |
| Trade receivables |
49 084 , |
49 113 , |
42 263 , |
36 842 , |
| Tax receivables |
2 792 , |
2 177 , |
3 065 , |
3 163 , |
| Other receivables current |
1 572 , |
1 470 , |
1 057 , |
1 419 , |
| Trade payables |
(25 083) , |
(25 822) , |
(19 975) , |
(18 977) , |
| payables Tax |
(2 353) , |
(1 760) , |
(1 095) , |
(1 190) , |
| Other payables |
(7 649) , |
(7 853) , |
(7 491) , |
(6 657) , |
| Net working capital | 56,656 | 53,371 | 50,753 | 46,084 |
| Capital Employed | 149,107 | 147,333 | 144,555 | 140,225 |
| Equity | 110,398 | 111,322 | 115,055 | 112,377 |
| Provisions for risks and severance indemnity |
3,949 | 4,318 | 4,034 | 4,390 |
| Net debt | 34,760 | 31,693 | 25,466 | 23,458 |
| Sources of finance | 149,107 | 147,333 | 144,555 | 140,225 |
| H1 2018 | H1 2017 | FY 2017 | FY 2016 | |
|---|---|---|---|---|
| Debt / Equity | 0.31 | 0.28 | 0.22 | 0.21 |
| Debt / EBITDA | 1.14 | 0.94 | 0.82 | 0.92 |
| ROI | 12.1% | 13.9% | 12.9% | 9.2% |
| NWC / Sales | 37.3% | 34.6% | 33.8% | 35.2% |
| DSO | 116 | 114 | 101 | 101 |
| DPO | 72 | 75 | 59 | 66 |
| DSI | 110 | 105 | 97 | 105 |
| H1 2018 | H1 2017 | FY 2017 | FY 2018 | |
|---|---|---|---|---|
| € x 000 |
||||
| Cash at the beginning of the period | 11,533 | 12,143 | 12,143 | 3,991 |
| Net profit Depreciation |
7,329 6,303 |
7,452 6,469 |
14,916 12,826 |
9,075 12,853 |
| Other income statement adjustments | 2,633 | 2,931 | 3,252 | 3,735 |
| Change in net working capital - Change in inventories |
(5,364) | (4,562) | (1,445) | 416 |
| - Change in receivables - Change in payables |
(6,821) 5,108 |
(12,271) 6,845 |
(5,421) 998 |
5,107 (1,286) |
| (7,077) | (9,988) | (5,868) | 4,237 | |
| Other changes in operating items | (1,472) | (329) | (2,347) | (3,969) |
| Operating cash flow | 7,716 | 6,535 | 22,779 | 25,931 |
| Investments, net of disposals | (6,632) | (7,036) | (13,944) | (11,762) |
| Free Cash Flow | 1,084 | (501) | 8,835 | 14,169 |
| Cash flow from financial activity Own shares buyback Dividends ARC acquisition |
5,023 (2,086) (6,071) |
1,500 (937) (5,384) |
978 (2,110) (5,384) - |
4,249 (1,676) (5,467) (2,614) |
| Forex | (2,279) | (1,233) | (2,929) | (509) |
| Net financial flow | (4,329) | (6,555) | (610) | 8,152 |
| Cash at the end of the period | 7,204 | 5,588 | 11,533 | 12,143 |
| Current financial debt Non-current financial debt |
17,631 24,333 |
19,452 18,022 |
17,363 19,703 |
14,947 20,654 |
| Net financial debt | 34,760 | 31,886 | 25,533 | 23,458 |
| € x 000 € x 000 |
H1 2018 FY 17 |
H1 2017 FY 16 |
|
|---|---|---|---|
| Italy | 18,308 | 20,978 | -12 .7% |
| Western Europe SALES |
6,119 150,223 |
6,012 100.0% |
130,978 8% +1 100.0% |
| Eastern Europe (incl. Turkey) | 23,632 | 21,071 | 2% +12 |
| Middle East & Africa Materials |
5,188 (59,794) |
6,410 (39.8%) |
-19 1% (47,346) (36.1%) |
| Asia (excl. ME) Payroll |
2,994 (35,328) |
5,013 | 3% -40 (32,112) |
| Latin America | 12,400 | (23.5%) 11,540 |
(24.5%) +7.4% |
| Change in stock North America |
2,380 7,372 |
1.6% 6,212 |
(754) (0.6%) .7% +18 |
| Other operating costs/income EBITDA |
(26,526) 30,955 |
(17.7%) 20.6% |
(25,401) (19.4%) 25,365 19.4% |
| Total | 76,013 | 77,236 | -1.6% |
| Gains/losses on fixed assets € x 000 |
(12) FY 2017 |
(0.0%) FY 2016 |
18 |
|---|---|---|---|
| EBIT Italy |
18,117 36,523 |
12.1% 36,365 |
12,501 9.5% 4% +0 |
| Western Europe | 11,678 | 8,553 | +36 .5% |
| Net financial expense Eastern Europe (incl. Turkey) |
(590) 42,824 |
(0.4%) 34,123 |
(519) (0.4%) .5% +25 |
| Foreign exchange gains/losses Middle East & Africa |
274 13,009 |
0.2% 11,698 |
435 0.3% +11 2% |
| Asia (excl. ME) Equity investements profits/losses |
10,516 | 8,088 3 0.0% |
0 0% +30 0.0% |
| Latin America | 22,938 | 20,847 | 0% +10 |
| North America EBT |
12,735 17,804 |
11,304 11.9% |
.7% +12 12,417 9.5% |
| Total | 150,223 | 130,978 | +14.7% |
| € x 000 |
H1 2018 | H1 2017 | |
|---|---|---|---|
| Brass valves | 2,439 | 3,586 | -32 0% |
| Light alloy valves | 20,293 | 20,390 | .5% -0 |
| Thermostats | 3,579 | 4,056 | 8% -11 |
| Standard burners | 20,175 | 21,011 | -4 0% |
| Special burners | 13,610 | 13,920 | 2% -2 |
| Accessories | 7,878 | 7,558 | +4 2% |
| Professional burners | 2,977 | 2,401 | 0% +24 |
| Hinges | 5,062 | 4,314 | +17 3% |
| Total | 76,013 | 77,236 | -1.6% |
| € x 000 |
FY 2017 | FY 2016 | |
|---|---|---|---|
| Brass valves | 5,991 | 9,007 | -33 .5% |
| Light alloy valves | 39,351 | 32,393 | .5% +21 |
| Thermostats | 7,376 | 7,699 | -4 2% |
| Standard burners | 41,070 | 37,338 | 0% +10 |
| Special burners | 27,184 | 21,215 | 1% +28 |
| Accessories | 15,267 | 12,613 | +21 0% |
| Professional burners * | 5,079 | 2,289 | 9% +121 |
| Hinges | 8,905 | 8,424 | +5.7% |
| Total | 150,223 | 130,978 | +14.7% |
* Professional burners sales consolidated from the 1st of July 2016
Estimated sales growth between 65% and 100% (2022 compared to 2017)
EBITDA margin • > 20% of sales
Lower payout than in previous years, to support future growth
Financial debt: up to € 120 mn by 2022
GROWTH BY ACQUISITIONS
Aimed to a greater product diversification, in order to allow the Group to entry in different markets, in addition to the traditional sector of gas cooking
| Target parameters | ||||
|---|---|---|---|---|
| TURNOVER | Up to € 70 mn sales |
|||
| EBITDA | than 10%. Steady results over the past years Higher No bussinesses turnarounds to be restructured |
|||
| SHAREHOLDING | Preference for entrepreneur ownership ownership entrepreneurial |
|||
| EBITDA MULTIPLES | Non-dilutive | |||
Dedicated to development of business contacts, creation of an internal Data Base, analysis and evaluation of opportunities, management of negotiations
• Okida has a well diversified customers portfolio of 30 reputable customers in Turkey and abraad, with which the Comapany has established long term commercial relationships.
STRATEGY Steering away from mass manufacturing at lower margins, Okida is focused on medium sized household appliances manufacturers, both in Turkey and abroad as reliable supplier with quality products, offering short lead times and the ability to manufacture customized solutions at very competitive prices.
| and stable at levels of excellence. Constant growth profitability |
|
|---|---|
| STRENGHTS | Turkey is a very important for the production of household appliances. industrial district |
| Even Okida's sales to customers based in Turkey are then largely intended for finished products forwarded to foreign markets. |
|
| Possibile strong thanks to Sabaf's widespread presence among all the main sales synergies manufacturers of household appliances worldwide. |
|
| The acquisition of Okida represents for Sabaf the first step of the entry in the market of electronics for household appliances, reducing the Sabaf dependence on gas cooking. |
Acquisition of 100% of Okida: • 30% Sabaf S.p.A. • 70% Sabaf Beyaz Eşya Parçalari (Sabaf Turkey) Signing: 16 July 2018 Closing: 4 September 2018 Preliminary Enterprise Value: USD 26.9 million (Euro 23.8 milion ) = 5.05 x EBITDA 2017 Okida reported a positive net financial position of USD 3.1 million (Euro 2.6 million) at 31 December 2017 Purchase price: mechanism to adjust the purchase price to be determined on the basis of the Company's EBITDA as at 31 December 2018 as well as the net financial position and the net working capital at the closing date of the transaction The acquisition will be wholly financed through a bank loan with a duration of 72 months Mr. Gurol Oktug will remain at the head of Okida as General Manager for a period of not less than 12 month
Certain information included in this document is forward looking and is subject to important risks and uncertainties that could cause actual results to differ materially.
The Company's business is in the domestic appliance industry, with special reference to the gas cooking sector, and its outlook is predominantly based on its interpretation of what it considers to be the key economic factors affecting this business. Forwardlooking statements with regard to the Group's business involve a number of important factors that are subject to change, including: the many interrelated factors that affect consumer confidence and worldwide demand for durable goods; general economic conditions in the Group's markets; actions of competitors; commodity prices; interest rates and currency exchange rates; political and civil unrest; and other risks and uncertainties.
Pursuant to Article 154/2, paragraph 2 of the Italian Consolidated Finance Act (Testo Unico della Finanza), the company's Financial Reporting Officer Gianluca Beschi declares that the financial disclosure contained in this financial presentation corresponds to the company's records, books and accounting entries.
For further information, please contact Gianluca Beschi - +39.030.6843236 [email protected]
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.