18 May 2017 INTERNAL ONLY RECOMMENDATIONS Rating HOLD Risk High Price Target $0.85 Share Price $0.90 SNAPSHOT Monthly Turnover $79.4mn Market Cap $137mn Shares Issued 152.6mn 52-Week High $5.47 52-Week Low $0.79 Sector Consumer Discretionary BUSINESS DESCRIPTION is an Australian electronics and telecommunications retailer, comprising six brands: Fone Zone, One Zero, Next Byte, iconcierge, Vita Networks and Sprout Accessories along with selected Telstra Shops and Telstra Business Centres. 12-MONTH PRICE & VOLUME RESEARCH ANALYST Josh Kannourakis + 613 9602 9265 jkannourakis@baillieuholst.com.au Nick Caley + 613 9602 9283 ncaley@baillieuholst.com.au Nicolas Burgess, CFA + 613 9602 9379 nburgess@baillieuholst.com.au Disclosure The author owns no shares in VTG. Vita Group (VTG) COMPANY REPORT Vitality in question Overall: VTG has announced that Telstra has proposed further changes to its remuneration construct. In its release VTG said, From 1 July 2017, Telstra intends to reduce remuneration by approximately 10 per cent. It also announced an intent to reduce remuneration by a further 10 per cent at the start of each of the FY19 and FY20 financial years. VTG now faces a heavily declining earnings profile medium-term (until FY20F). Financial impact: We understand the remuneration changes relate to retail commissions, which we estimate to be ~$160m. A 10% per year impact on this reflects a FY18/19/20 EBITDA impact of ~$16m, $14.4m and $13.0m respectively and a cumulative impact of ~$43.4m. Whilst VTG s historical performance suggests an ability to offset some changes through improving network performance and store growth, at this stage we have chosen to only model negative changes and an offset through a cost out program of $10m over three years, which we clearly hope to be conservative. We have shown changes and revised assumptions in FIG.1. Changes to EPS: We reduce EPS materially over our forecast period. FY18F and FY19F EPS reduce by 28.6% and 52.5% respectively. Management commentary: VTG noted they are well versed in managing remuneration changes. They also commented they are concerned about the extent of these changes and are currently addressing these concerns with Telstra, along with other commercial constructs. TLS noted changes could be partially mitigated through higher volume, improved mix, increased up-sell and cross-sell opportunities. Investment view: Restoring investor confidence in the VTG story will not be easy post recent announcements. We do have some concerns that the flow-on effect of the changes may impact VTG s ability to keep its highperforming sales staff. Valuation becomes difficult given medium-term earnings headwinds (EBITDA -57% from FY17F to FY20F). We expect to gather more clarity on the financial impacts of the changes. However, in the absence of any changes to the proposed remuneration, M&A or capital management initiatives, we see minimal positive catalysts for the stock short-term. HOLD on valuation grounds but reiterate our HIGH risk rating. Our price target discount is maintained, while our revised price target is $0.85 (prev. $1.35). Whilst near-term valuation looks attractive, based on our preliminary FY20 estimates (post remuneration changes), the stock is trading on a less enticing PE of 13.1x, EV/EBITDA of 4.4x and yield of 5% FF. INVESTMENT SUMMARY Year End: 30 June 2015 (A) 2016 (A) 2017 (E) 2018 (E) 2019 (E) Revenue $mn 601 645 627 622 616 EBITDA $mn 39.2 62.0 64.4 45.3 34.7 EBIT $mn 27.4 50.8 53.1 31.9 21.4 Reported Profit $mn 25.4 35.4 37.9 22.3 15.2 Adjusted Profit $mn 18.1 34.8 37.6 22.3 15.2 EPS (Reported) 17.4 23.4 25.0 14.7 10.0 EPS (Adjusted) 12.4 23.0 24.8 14.7 10.0 EPS Growth % 71.5 85.2 7.9-40.8-31.8 PER (Reported) x 5.2 3.9 3.6 6.1 9.0 PER (Adjusted) x 7.3 3.9 3.6 6.1 9.0 Dividend 8.0 14.0 16.1 9.6 6.5 Yield % 8.9 15.5 17.9 10.6 7.2 Franking % 100 100 100 100 100 Baillieu Holst Ltd ABN 74 006 519 393 www.baillieuholst.com.au Please read the disclaimer at the end of this report. Page 1
Financial summary Vita Group (VTG) Analyst: Josh Kanourakis Rating: HOLD Date: 17-May-2017 Price Target: $0.85 Share Price ($A): $0.90 Upside/(Downside): -5% Year End: 30 June Risk: High PROFIT & LOSS (A$mn) FY15A FY16A FY17E FY18E FY19E EARNINGS FY15A FY16A FY17E FY18E FY19E Total Revenue 601.4 645.4 627.1 621.6 616.2 EPS - Basic (Underlying) 12.4 23.0 24.8 14.7 10.0 Total Cash Operating Expenses 562.2 583.4 562.7 576.3 581.5 EPS - Diluted (Underlying) 12.4 23.0 24.8 14.7 10.0 Underlying EBITDA 39.2 62.0 64.4 45.3 34.7 EPS - Reported 17.4 23.4 25.0 14.7 10.0 Depreciation & Amortisation 11.8 11.2 11.3 13.4 13.3 EPS Growth (%) 72% 85% 8% -41% -32% Underlying EBIT 27.4 50.8 53.1 31.9 21.4 DPS (ordinary) 8.0 14.0 16.1 9.6 6.5 Net Interest Expense 1.4 1.0 0.3 0.0-0.3 DPS (including special) 14.0 14.0 16.1 9.6 6.5 Underlying NPBT 25.9 49.8 52.8 31.8 21.7 Franking (%) 100 100 100 100 100 Income Tax Expense 7.8 15.0 15.2 9.6 6.5 Payout Ratio (%) 64% 61% 65% 65% 65% Underlying NPAT 18.1 34.8 37.6 22.3 15.2 Non-recurring items (incl. ESP) 7.3 0.6 0.3 0.0 0.0 VALUATION FY15A FY16A FY17E FY18E FY19E Reported NPAT 25.4 35.4 37.9 22.3 15.2 P/E (x) 7.3 3.9 3.6 6.1 9.0 BALANCE SHEET (A$mn) FY15A FY16A FY17E FY18E FY19E PEG Ratio 0.10 0.05 0.46-0.15-0.28 Cash 15.6 24.4 15.8 14.3 17.5 Price/ FCF 4.3 3.7 4.2 6.4 8.9 Receivables 29.3 33.8 31.4 31.1 30.8 EV/EBIT (x) 7.4 12.1 2.4 3.9 5.7 Inventories 14.6 14.6 14.4 14.3 14.2 EV/EBITDA (x) 5.2 9.9 2.0 2.8 3.5 Total Current Assets 59.5 72.8 61.6 59.6 62.5 Dividend Yield (%) 8.9% 15.5% 17.9% 10.6% 7.2% Property, Plant & Equipment 17.3 13.9 15.7 15.3 15.0 Dividend Yield (including special) (%) 15.5% 15.5% 17.9% 10.6% 7.2% Deferred Tax 9.7 9.7 6.3 6.3 6.3 Franking credits returned (cps) 6.0 6.0 6.9 4.1 2.8 Intangibles 54.9 70.2 79.3 79.3 79.3 Price/Book (x) 2.8 2.0 1.7 7.9 8.8 Total Non Current Assets 81.9 93.8 101.3 100.9 100.6 GROWTH FY15A FY16A FY17E FY18E FY19E Total Assets 141.4 166.6 162.9 160.5 163.0 Total Rev. Growth (% pcp) 34% 7% -3% -1% -1% Payables 67.4 67.2 64.0 62.2 61.6 Cash Op. Exp. Growth (% pcp) 33% 4% -4% 2% 1% Loans & Borrowings 7.8 11.5 6.2 1.2 1.2 EBITDA Growth (% pcp) 45% 58% 4% -30% -23% Other 5.2 11.3 7.1 7.1 7.1 EBIT Growth (% pcp) 69% 85% 5% -40% -33% Total Current Liabilities 80.4 90.0 77.3 70.5 69.9 NPBT Growth (% pcp) 77% 92% 6% -40% -32% Loans & Borrowings 5.6 4.2 0.8 0.8 0.8 NPAT Growth (% pcp) 76% 92% 8% -41% -32% Other 6.4 4.4 3.6 3.6 3.6 Reported NPAT Growth (% pcp) n/a 39% 7% -41% -32% Total Non Current Liabilities 12.0 8.6 4.5 4.5 4.5 Total Liabilities 92.4 98.7 81.7 74.9 74.4 MARGINS & RETURNS FY15A FY16A FY17E FY18E FY19E Contributed Capital 24.5 25.7 28.7 30.5 31.7 EBITDA Margin (%) 6.5% 9.6% 10.3% 7.3% 5.6% Reserves 0.0 0.0 0.1 0.1 0.1 EBIT Margin (%) 4.6% 7.9% 8.5% 5.1% 3.5% Retained Earnings 24.5 42.3 52.4 55.0 56.8 NPBT Margin (%) 4.3% 7.7% 8.4% 5.1% 3.5% Total Equity 49.0 68.0 81.2 85.6 88.6 ROE (%) 37% 51% 46% 26% 9% CASH FLOW (A$mn) FY15A FY16A FY17E FY18E FY19E ROA (%) 13% 22% 22% 14% 9% Cash at Start 6.8 15.6 24.4 15.8 14.3 Effective Tax Rate (%) 30% 30% 29% 30% 30% EBITDA 39.2 62.0 64.4 45.3 34.7 Working Capital -2.3-4.7-0.7-1.4-0.1 GEARING FY15A FY16A FY17E FY18E FY19E Interest Paid -1.8-1.4-0.8-0.2-0.1 Net Debt (A$mn) -2-9 -9-12 -15 Income Tax Paid -7.5-11.4-16.0-9.6-6.5 Net Debt/Equity (%) -5% n/a n/a n/a n/a Other 7.3 0.0 0.0 0.0 0.0 Int. Cover (x) - EBITDA/Net Int. 27.2 64.4 231.8 3428.3-99.5 Cash Flow From Operating 35.3 49.1 41.1 34.3 28.4 Cash Flow From Investing -16.0-26.3-16.1-13.0-13.0 SEGMENTALS FY15A FY16A FY17E FY18E FY19E Cash Flow From Financing -10.5-14.0-33.6-22.8-12.2 EBITDA Movement In Cash Flow 8.8 8.8-8.6-1.6 3.2 Retail 39.2 58.9 61.4 39.3 25.5 Cash At End Of Period 15.6 24.4 15.8 14.3 17.5 SMB 3.1 2.8 4.5 5.9 Enterprise 0.0 0.3 1.5 3.3 Total 39.2 62.0 64.4 45.3 34.7 Baillieu Holst Ltd ABN 74 006 519 393 www.baillieuholst.com.au Please read the disclaimer at the end of this report. Page 2
Appendix FIG.1: KEY OPERATING ASSUMTPIONS AND ESTIMATED COMMISSION CHANGE IMPACT FY16A FY17F FY18F FY19F FY20F FY21F Retail Stores at start 100 100 107 107 107 107 Stores at end 100 107 107 107 107 107 Prior assumptions EBITDA per store ($m) 0.59 0.55 0.46 0.46 0.46 0.46 LFL EBITDA growth 25% -7% -16% -1% 0% 0% EBITDA 58.9 61.4 51.9 49.2 49.2 49.2 New assumptions Commision impact -16.0-14.4-13.0 0.0 Cummulative impact -16.0-30.4-43.4-43.4 EBITDA pre cost out 35.9 18.8 5.8 5.8 Cost out assumption ($10m) 3.3 6.7 10.0 10.0 Revised EBITDA 39.2 25.4 15.8 15.8 EBITDA per store ($m) 0.346 0.238 0.148 0.148 SMB Geo-zones 13 15 17 18 19 20 EBITDA per geo-zone ($m) 0.24 0.19 0.26 0.33 0.43 0.49 LFL EBITDA growth (per store) 8% 7% 9% 12% 14% 15% EBITDA growth per geo-zone 0.000-22% 42% 24% 32% 12% EBITDA 3.1 2.8 4.5 5.9 8.2 9.7 Enterprise Revenue ($m) 25.0 27.5 30.3 33.3 36.6 40.3 Revenue growth 4% 10% 10% 10% 10% 10% EBITDA Margin 0% 1% 5% 10% 10% 10% EBITDA ($m) 0.0 0.3 1.5 3.3 3.7 4.0 Group EBITDA 62.0 64.4 45.2 34.7 27.7 29.5 Source: Baillieu Holst estimates FIG.2: CHANGES TO EARNINGS FY17F FY18F FY19F Previous Revised Change % Previous Revised Change % Previous Revised Change % Revenue 711.8 627.1-11.9% 786.9 621.6-21.0% 806.9 616.2-23.6% Underlying EBITDA 64.5 64.4-0.1% 57.9 45.3-21.8% 58.4 34.7-40.6% Underlying NPAT 37.6 37.6-0.1% 31.2 22.3-28.6% 32.0 15.2-52.5% Underlying EPS 24.8 24.8-0.1% 20.5 14.7-28.6% 21.1 10.0-52.5% Ordinary DPS 16.2 16.1-0.1% 13.4 9.6-28.6% 13.7 6.5-52.5% Target Price 1.60 0.85-46.6% Source: Baillieu Holst estimates Baillieu Holst Ltd ABN 74 006 519 393 www.baillieuholst.com.au Please read the disclaimer at the end of this report. Page 3
FIG.3: LONG TERM MOMENTUM INDICATORS Source: Iress FIG.4: SHORT TERM MOMENTUM INDICATORS Source: Iress Baillieu Holst Ltd ABN 74 006 519 393 www.baillieuholst.com.au Please read the disclaimer at the end of this report. Page 4
This document has been prepared and issued by: Baillieu Holst Ltd ABN 74 006 519 393 Australian Financial Service Licence No. 245421 Participant of ASX Group Participant of NSX Ltd Analysts stock ratings are defined as follows: Buy: The stock s total return is expected to increase by at least 10-15 percent from the current share price over the next 12 months. Hold: The stock s total return is expected to trade within a range of ±10-15 percent from the current share price over the next 12 months. Sell: The stock s total return is expected to decrease by at least 10-15 percent from the current share price over the next 12 months. Baillieu Holst Analysts stock ratings distribution as of 3 March 2017: Buy: 66% Hold: 29% Sell: 5% Disclosure of potential interest and disclaimer: Baillieu Holst Ltd (Baillieu Holst) and/or its associates may receive commissions, calculated at normal client rates, from transactions involving securities of the companies mentioned herein and may hold interests in securities of the companies mentioned herein from time to time. Your adviser will earn a commission of up to 55% of any brokerage resulting from any transactions you may undertake as a result of this advice. When we provide advice to you, it is based on the information you have provided to us about your personal circumstances, financial objectives and needs. If you wish to rely on our advice, it is important that you inform us of any changes to your personal investment needs, objectives and financial circumstances. If you do not provide us with the relevant information (including updated information) regarding your investment needs, objectives and financial circumstances, our advice may be based on inaccurate information, and you will need to consider whether the advice is suitable to you given your personal investment needs, objectives and financial circumstances. Please do not hesitate to contact our offices if you need to update your information held with us. Please be assured that we keep your information strictly confidential. No representation, warranty or undertaking is given or made in relation to the accuracy of information contained in this advice, such advice being based solely on public information which has not been verified by Baillieu Holst Ltd. Save for any statutory liability that cannot be excluded, Baillieu Holst Ltd and its employees and agents shall not be liable (whether in negligence or otherwise) for any error or inaccuracy in, or omission from, this advice or any resulting loss suffered by the recipient or any other person. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment at its original date of publication and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Baillieu Holst Ltd assumes no obligation to update this advice or correct any inaccuracy which may become apparent after it is given. Baillieu Holst Ltd ABN 74 006 519 393 Australian Financial Service Licence No. 245421 Participant of ASX Group Participant of NSX Ltd www.baillieuholst.com.au Melbourne (Head Office) Address Level 26, 360 Collins Street Melbourne, VIC 3000 Australia Postal PO Box 48, Collins Street West Melbourne, VIC 8007 Australia Phone +61 3 9602 9222 Facsimile +61 3 9602 2350 Email melbourne@baillieuholst.com.au Adelaide Office Address Ground Floor, 226 Greenhill Road, Eastwood SA 5063 Postal PO Box 171 Fullarton SA 5063 Phone +61 8 7074 8400 Facsimile +61 8 8362 3942 Email adelaide@baillieuholst.com.au Bendigo Office Address Level 1, 10-16 Forest Street Bendigo, VIC 3550 Postal PO Box 84 Bendigo, VIC 3552 Phone +61 3 4433 3400 Facsimile +61 3 4433 3430 Email bendigo@baillieuholst.com.au Geelong Office Address 16 Aberdeen Street Geelong West Vic 3218 Postal PO Box 364 Geelong Vic 3220 Australia Phone +61 3 5229 4637 Facsimile +61 3 4229 4142 Email geelong@baillieuholst.com.au Gold Coast Office Address Suite 202 Level 2, Eastside Building 6 Waterfront Place, Robina QLD 4226 Phone +61 7 5628 2670 Facsimile +61 7 5677 0258 Email goldcoast@baillieuholst.com.au Newcastle Office Address Level 1, 120 Darby Street Cooks Hill, NSW 2300 Australia Postal PO Box 111 The Junction, NSW 2291 Australia Phone +61 2 4037 3500 Facsimile +61 2 4037 3511 Email newcastle@baillieuholst.com.au Perth Office Address Level 10, 191 St Georges Terrace Perth WA 6000 Australia Postal PO Box 7662, Cloisters Square Perth, WA 6850 Australia Phone +61 8 6141 9450 Facsimile +61 8 6141 9499 Email perth@baillieuholst.com.au Sydney Office Address Level 40, 259 George Street Sydney, NSW 2000 Australia Postal PO Box R1797 Royal Exchange, NSW 1225 Australia Phone +61 2 9250 8900 Facsimile +61 2 9247 4092 Email sydney@baillieuholst.com.au Baillieu Holst Ltd ABN 74 006 519 393 www.baillieuholst.com.au Page 5