AI assistant
Techstep ASA — Investor Presentation 2017
May 11, 2017
3770_rns_2017-05-11_e8e8349f-8eee-4180-8fa5-7113d8e1e024.pdf
Investor Presentation
Open in viewerOpens in your device viewer
Q1 2017 11 May 2017
" We make the work life mobile"
Agenda
Highlights and Summary
Customer Value Proposition
Financials
Customers and End-User Base
Techstep is positioning itself as a leading digital workplace provider in the Nordics
Simplified company structure
Highlights Q1 2017
| Operations | • End-user-base grown ~7% in total since YE 2016 (growth in all categories except HW) • Solution revenue increased 114% compared to Q1 2016 • Secured contract with an international service company • Heavy M&A activity and planning of integrations • Initiated cross-company product development |
|---|---|
| • Pro forma adjusted revenues of NOK 180.3 million (Q1 2016: NOK 165.9 million) |
|
| Financials and M&A |
• Pro forma EBITDA adjusted of NOK 9.9 million (Q1 2016: NOK 0.7 million) • Private placement of NOK 100 million to finance acquisitions and further growth • Acquired MytosAS • Agreement to acquire AproTele og Data AS and InfraAdvice Sweden AB |
| Key Events Post Q1-17 |
• Completed acquisitions of Apro and InfraAdvice • Established Techstep Finance • Established a "one stop shop" and Mobile as a Service (MaaS) • Agreement with Norsk Sykepleierforbund |
Financial summary Q1 2017
Key figures (pro forma)
| (amounts in NOK 1 000) | Q1 2017 | Q1 2016 | FY 2016 | |
|---|---|---|---|---|
| Revenue | 180 328 | 165 977 | 719 391 | |
| Adjusted EBITDA 1) Adjusted EBITA 1) |
9 862 9 407 |
701 258 |
29 441 28 196 |
• Increase in Solutions revenue above expectations, key driver in profitability |
| Adjusted EBITDA margin (%) | 5.5 % | 0.4 % | 4.1 % | |
| Adjusted EBITA margin (%) | 5.2 % | 0.2 % | 3.9 % | • Growth in Solutions revenue in existing |
| Hardware, provision and bonuses, share of revenue (%) | 76.4 % | 88.0 % | 84.7 % | business units (organic) |
| Solutions, share of revenue (%) | 23.6 % | 12.0 % | 15.3 % | and the acquired |
| Key figures (as reported) | companies | |||
| Revenue | 145 218 | 135 017 | 573 498 | • Decline in hardware as expected |
| EBITDA | (5 439) | 170 | (4 433) | |
| EBITA | (5 883) | (37) | (5 336) | • Equity ratio 71% |
| Total assets | 637 190 | 469 980 | 508 409 | |
| Cash | 74 184 | 6 885 | 81 692 | |
| Equity | 450 400 | 34 114 | 260 294 |
Customer value proposition
© Nordialog 2016
Although majority of workforce is mobile in nature, mobility solutions mostly present in 'stationary' jobs
= high mobility = some mobility = little mobility
| Industry sector | Mobility | # people |
|---|---|---|
| Agriculture, forestry and fishing | 58753 | |
| Mining and quarrying | 娇娇 | 59 994 |
| Manufacture | 咏 | 215521 |
| Electricity, water supply, sewerage, waste management |
娇 | 29 639 |
| Construction | 盛 | 207 492 |
| Wholesale and retail trade | 349 128 | |
| Transportation and storage | 娇 | 138614 |
| Accommodation and food service activities | 咏 | 86 117 |
| nformation and communication | ç | 88 199 |
| inancial and insurance activities | ç | 46839 |
| Real estate, professional, scientific and echnical activities |
Ĥ | 161247 |
| Administrative and support service activities | 모 | 120678 |
| 2 ublic adm., defense, soc. security | ç | 163 153 |
| Education | ı۸ı | 209 533 |
| Human health and social work activities | 咏 | 532 683 |
| Other service activities | ıПı | 99 002 |
| Jnspecified | ıN, | 21112 |
Consumers accustomed to advanced mobile solutions; businesses to follow suit
Consumer solutions Business solutions
'Work is the place I go to use old technology'
Digitization and mobility is on everybody's mind
Customer value proposition –digitization through mobility leads to increased efficiency
The demand for mobility is undisputable – enabling mobility entails a high degree of complexity
Techstep delivers a complete stack of solutions that provides an improved total-cost-of-ownership (TCO) and lower risk to the customer
MaaS will drive both "one-offs" and recurring revenues for Techstep. The customers buy the service at a fixed monthly cost
Financials
© Nordialog 2016
Consolidated income statement – as reported
| Amounts in NOK 1 000 | Q1 2017 | Q1 2016 | 2016 |
|---|---|---|---|
| Revenue | 144,963 | 133,958 | 570,526 |
| Other revenue | 256 | 1,059 | 2,972 |
| Total revenue | 145,218 | 135,017 | 573,498 |
| Cost of materials | 98,275 | 96,709 | 405,210 |
| Salaries and personnel costs | 27,995 | 24,722 | 104,041 |
| Depreciation | 444 | 207 | 903 |
| Amortisation intangible assets |
3,709 | 4,783 | 18,984 |
| Other operational costs | 13,837 | 13,416 | 51,169 |
| Other costs | 10,551 | - | 17,511 |
| Total operating expenses | 154,811 | 139,836 | 597,818 |
| EBIT/ Operating profit | (9,592) | (4,820) | (24,319) |
| Financial income and expense | (196) | (1,571) | (5,117) |
| Technical loss | - | - | (21,217) |
| Net financial expense | (196) | (1,571) | (26,334) |
| Profit before taxes | (9,788) | (6,391) | (50,654) |
| Income taxes | 526 | 1,196 | 5,954 |
| Net income | (9,262) | (5,195) | (44,700) |
| Net income attributable to | |||
| Non-controlling interests | - | (493) | (4,245) |
| Shareholders of Techstep ASA |
(9,262) | (4,702) | (40,455) |
| Earnings per share in NOK: | |||
| Net income after tax | (0.08) | (0.47) | (1.29) |
| Other comprehensive income | (9,262) | (5,195) | (44,700) |
- Revenues increased by 7.6% (YoY)
- Organic growth in Solutions segment
- Positive contribution from Mytos acquisition
- Decrease in Hardware sales, mainly due to increased replacement time. Focus on MaaS concepts expected to reduce replacement time again
- EBITDA negative at NOK 5.4 million
- Transaction costs of NOK ~10.5 million
- EBIT negative at NOK 9.6 million
- Amortization of NOK 3.7 million from booked value of customer relations from acquisitions made in 2012-2016.
Revenue development in Hardware and Solution Q1 2016 – Q1 2017
Revenue and EBITDA development Q1 2016 – Q1 2017
T E C H S T E P 16 Note:
Balance sheet – as reported
| Amounts in NOK 1 000 | Q1 2017 | Q1 2016 | 2016 |
|---|---|---|---|
| Goodwill | 379,956 | 253,378 | 253,378 |
| Customer relations | 23,769 | 32,464 | 18,116 |
| Other non-current assets | 33,836 | 23,560 | 45,845 |
| Inventories | 8,549 | 23,943 | 9,526 |
| Accounts receivable | 76,958 | 104,590 | 83,250 |
| Other receivables | 39,939 | 25,161 | 16,603 |
| Cash and cash equivalents | 74,184 | 6,885 | 81,692 |
| Total assets | 637,190 | 469,980 | 508,409 |
| Total equity | 450,400 | 34,114 | 260,294 |
| Deferred tax | - | 8,705 | - |
| Long-term interest bearing debt | 12,656 | 52,501 | 12,656 |
| Other long-term debt | 2,025 | - | - |
| Short-term interest bearing debt |
68,161 | 241,800 | 113,721 |
| Accounts payable | 48,187 | 23,352 | 62,050 |
| Other current liabilities | 55,760 | 109,507 | 59,687 |
| Total equity and liabilities | 637,190 | 469,980 | 508,409 |
Changes vs. 31 December 2016
- The increase in goodwill relates to the acquisition of Mytos (mNOK 117) and Nordialog Asker (mNOK 9)
- Accounts receivable include mNOK 29.4 in factoring
- Other receivables include mNOK 30 related to the tranche 2 of the private placement made in February 2017 (paid in April 2017)
- Year-end cash position of mNOK 74
- Equity increased with NOK ~170 million
- NOK 100 million from completed private placement
- NOK ~70 million from the Mytos acquisition
- Short-term interest-bearing debt includes factoring mNOK 29.4 and credit facility of mNOK 31.8.
- The decrease vs. 31 December 2016 mainly relates to a conversion of shareholder loan (mNOK 24.4) and a loan repayment (mNOK 14.4)
Customers and end-user base
Organic growth, but no effect of cross-sales yet
Share of customers' employees
Employees at customers' (employees, in millions) 0,0 2,0 1,0 1,5 0,5 Q1 2017 Pro forma YE 2016 Pro forma YE 2016 actual +23% +50% M&A effect Organic growth M&A effect Organic growth M&A effect Organic growth
- Strong organic growth in end-user base in Q1 from all categories other than hardware
- Only a small percentage of the employees at customers are endusers
- Only around half of Techstep's end users buy hardware from us
Hardware and subscribers (users, in thousands)
Organic growth, but no effect of cross-sales yet
Solid customer base of spanning across the Nordics with both public and private sector represented
Summary
© Nordialog 2016
Techstep business model and growth potential
| "One stop shop" |
Techstep will act as a "one stop shop" that allows companies to have access to work applications on mobile devices, enabling the digital workplace |
|---|---|
| MaaS | Techstep's main product will be MaaS (Mobile as a service) – a combination of hardware, connectivity, service & support, related software and financing solutions offered as an integrated and simple to buy package. |
| Growth strategies |
Growth will be pursued by: 1) Converting the current customer base to MaaS 2) Winning new customers through this simplified approach to mobility 3) Through acquisitions either extending Techstep's customer base or expanding the MaaS offering |
| Profitability | Profitability will be ensured trough MaaS and solutions inherent focus on quality and reliability rather than price, and an optimized valued chain. Target of EBITDA margin above 10%* |
market
• Potential for low double digit growth
Appendix
Appendix
Established hardware and subscriptions business provide the basis for a growing Solutions business
Hardware and subscriptions Solutions
T E C H S T E P 25 Note: *) Authentication, authorization and accounting
Top 20 shareholders at 10 May 2017
| Name | Shareholding | % Share |
|---|---|---|
| ZONO HOLDING AS | 62 706 966 | 44,39% |
| DATUM AS | 14 358 772 | 10,16% |
| PALOS AS | 11 666 667 | 8,26% |
| SKARESTRAND INVEST AS | 7 513 372 | 5,32% |
| DOVRAN INVEST AS | 3 763 372 | 2,66% |
| JYST INVEST AS | 3 763 372 | 2,66% |
| TINDE INDUSTRIER AS | 3 763 372 | 2,66% |
| TVENGE | 2 664 185 | 1,89% |
| NOMO HOLDING AS | 1 946 253 | 1,38% |
| NORDIALOG ENSJØ AS | 1 946 253 | 1,38% |
| ARCTIC FUNDS PLC | 1 871 434 | 1,32% |
| VERDIPAPIRFONDET DNB SMB | 1 579 483 | 1,12% |
| SONGA TRADING INC | 1 438 596 | 1,02% |
| VINTERSTUA AS | 1 200 000 | 0,85% |
| INTELCO CONCEPT AS | 1 101 706 | 0,78% |
| KAPPA FINANS AS | 1 069 504 | 0,76% |
| TVENGE | 1 000 000 | 0,71% |
| CIPRIANO AS | 877 193 | 0,62% |
| MIDDELBORG INVEST AS | 877 193 | 0,62% |
| VATNE EQUITY AS | 820 000 | 0,58% |
| Total number owned by top 20 | 125 927 693 | 89,13% |
| Other shareholders | 15 350 127 | 10,87% |
| Total number of shares | 141 277 820 | 100,00% |
Appendix
Management team
Gaute Engbakk – CEO
Mr. Engbakk is an experienced change leader from working many years in Accenture with large international companies. He joined Techstep in November 2016. In Accenture, he worked in a variety of markets and industries and built up a division within analytics and information management. Mr. Engbakk led Creuna AS, a significant Nordic player within digital solutions, branding and advertising during 2010-2014, and during 2014-2016 he was the CEO of Gambit Hill & Knowlton Strategies.
Marius Drefvelin – CFO
Mr. Drefvelin joined Techstep in January 2017 and was previously the Group CFO of Creuna, a leading Nordic technology and communications consultancy firm with 350 employees. He has been with Creuna since 2012. During 2010-2012, he was a financial advisor at Deloitte, working with mergers, acquisitions and IPOs. Before this, he worked at Jebsen Asset Management from 2007-2009. During 2001-2007, Mr. Drefvelin worked at KPMG, also working with transactions.
Mads Vårdal – Chief Innovation Officer
Mr. Vårdal has been with companies within the Techstep sphere for more than eleven years. He came from a central position in Teki Solutions AS and has been a leading figure for the development of Smartworks. He has previously had a leading position in Nordialog Skøyen AS and CEO in Buskerud Tele AS
Board of directors
Einar J. Greve – Chairman of the board
Mr. Greve has served on the Board in Techstep since November 2016. Mr. Greve works as a strategic advisor at Cipriano AS, and has previously worked as partner of Wikborg Rein & Co and as Partner of Arctic Securities ASA. Mr. Greve has held and holds various positions in listed and unlisted companies, including but not limited to Weifa ASA (chairman), Solon Eiendom ASA (Vice chairman), Vistin Pharma ASA (board member), Elliptic Labs AS (board member), Future Group (board member) and Hæhre and Isachsen Holding AS (board member). He holds a degree in law (cand.jur) from the University of Oslo
Kristian Lundkvist – Board member
Mr. Lundkvist has served on the Board of Techstep since November 2016. Mr. Lundkvist is the CEO and founder of Middelborg AS, a corporation with roots from the retail business in the telecom industry, which has grown into a diversified holding company including investments in real estate, equities, and shipping. Middelborg AS is a long term industrial owner who actively participates in the value creation of the companies in the portfolio, especially business development, optimization of capital structures and networking. His directorships are including but not limited to NRC Group ASA (board member), Middelborg AS (chairman), Folksom (board member) and Kjedehuset AS (board member)
Ingrid E. Leisner - Board member
Ms. Leisner has served on the Board in Techstep since January 2016. Ms. Leisner's directorships over the last five years include current board positions in Vistin Pharma ASA, Hunter Group AS, Spectrum ASA, Maritime and Merchant ASA. Ms. Leisner has a background as a trader of different oil and gas products in her 15 years in Statoil ASA. Her years of experience and skills within business strategy, M&A, management consulting and change management has been very valuable when serving on the board of several companies listed on Oslo Børs. She holds a Bachelor of Business degree with honors from the University of Texas in Austin.
Camilla Magnus - Board member
Ms. Magnus has served on the Board of Techstep since November 2016. Ms. Magnus is a partner in Advokatfirma Selmer DA and heads the firm's Corporate and Finance Department. Her area of expertise includes M&A, contract law and corporate law. Ms. Magnus graduated with a law degree from University of Oslo in 2011. She regularly holds lectures and seminars on transaction related legal subjects for Norwegian and foreign lawyers, business community and students.
Stein Erik Moe - Board member
Mr. Moe has served on the Board of Techstep since November 2016. Mr. Moe is the CEO and cofounder of Gture AS, a digital services company. Mr. Moe has over 27 years of experience with Accenture, and was a global lead in the Technology, Media and Communication division. He has led large scale projects and transformations, cross strategy, technology, organization and business processes. His directorships are including but not limited to Gture AS (Chairman), Gvalueinvest AS (Deputy Chairman), GoDigitalChina AS and Digitread AS (Board member). He holds a degree in Computer Science from the University of Strathclyde in Glasgow, and courses from BI Norwegian Business School.
Disclaimer
This presentation (the "Presentation") has been prepared by Techstep ASA ("Techstep" or the "Company" and together with its subsidiaries the "Techstep Group"). The Presentation has been prepared and is delivered for information purposes only. It has not been reviewed or registered with, or approved by, any public authority, stock exchange or regulated market place.
The contents of the Presentation are not to be construed as financial, legal, business, investment, tax or other professional advice. Each recipient should consult with its own professional advisors for any such matter and advice.
The Company makes no representation or warranty (whether express or implied) as to the correctness or completeness of the information contained herein, and neither the Company nor any of its subsidiaries, directors, employees or advisors assume any liability connected to the Presentation and/or the statements set out herein. This Presentation is not and does not purport to be complete in any way. By receiving this Presentation you acknowledge that you will be solely responsible for your own assessment of the Company, its financial position and prospects and that you will conduct your own analysis and be solely responsible for forming your own view of any refinancing and the potential future performance of the Company's business.
The information included in this Presentation may contain certain forward-looking statements relating to the business, financial performance and results of the Techstep Group and/or the industry in which it operates. Forward-looking statements concern future circumstances and results and other statements that are not historical facts, sometimes identified by the words "believes", "expects", "predicts", "intends", "projects", "plans", "estimates", "aims", "foresees", "anticipates", "targets", and similar expressions. The forward-looking statements contained in this Presentation, including assumptions, opinions and views of the Company or cited from third party sources are solely views and forecasts which are subject to risks, uncertainties and other factors that may cause actual events to differ materially from any anticipated development. None of the Company or any other company in the Techstep Group, or any of its advisors or any of their parent or subsidiary undertakings or any such person's affiliates, officers or employees provides any assurance that the assumptions underlying such forward-looking statements are free from errors nor does any of them accept any responsibility for the future accuracy of the opinions expressed in this Presentation or the actual occurrence of the forecasted developments. The Company and its advisors assume no obligation to update any forward-looking statements or to conform these forward-looking statements to the Techstep Group's actual results. Investors are advised, however, to inform themselves about any further public disclosures made by the Company, such as filings made with Oslo Børs or press releases.
This Presentation does not constitute any solicitation for any offer to purchase or subscribe any securities and is not an offer or invitation to sell or issue securities for sale in any jurisdiction, including the United States. Distribution of the Presentation in or into any jurisdiction where such distribution may be unlawful, is prohibited. The Company and its advisors require persons in possession of this Presentation to inform themselves about, and to observe, any such restrictions.
This Presentation speaks as of the date set out on the front page, and there may have been changes in matters which affect the Techstep Group subsequent to the date of this Presentation. Neither the issue nor delivery of this Presentation shall under any circumstance create any implication that the information contained herein is correct as of any time subsequent to the date hereof or that the affairs of the Techstep Group have not since changed, and the Company does not intend, and does not assume any obligation, to update or correct any information included in this Presentation.
This Presentation is subject to Norwegian law, and any dispute arising in respect of this Presentation is subject to the exclusive jurisdiction of Norwegian courts with Oslo City Court as exclusive venue.
By receiving this Presentation, you accept to be bound by the terms above.