UK | BUSINESS SERVICES, BUILDING, LEISURE & TRAVEL | TRANSPORT | SGC LN | MARKET CAP £278m | 22 July 2020^
Stagecoach
FY results ahead, management expects lasting COVID-19 impact
BUY
Target price 100p | Published price 50p
The FY results were not as bad as feared, beating both our forecasts and consensus. As expected, London Bus has been supported by its contractual structures and government financial support for Regional Bus has seen the group remain cash generative, despite lockdown. Liquidity remains strong and covenant waivers are in place for the next year. However, management’s outlook is very cautious, anticipating a lasting impact from COVID-19 on local travel patterns. If correct, this would undermine the central argument of our investment case. We believe management is too pessimistic, but the level of uncertainty is unprecedented.
Results headlines (year to April)
PBT (normalised) £90.9m (-32% YoY, vs. Liberum £86.1m, consensus £81.4m),
EPS (continuing, normalised) 13.5p (-30% YoY, vs. Liberum 12.8p, consensus 11.7p),
DPS 3.8p (-51% YoY, vs. Liberum 3.8p, consensus 3.8p),
Net debt £352.1m (vs. £253m last year pre-IFRS 16, Liberum £358.8m, consensus £410.7m).
Results not quite as bad as feared
The results for the year to April were ahead of consensus and our forecasts. As previously flagged, there was no final dividend. Compared with our forecasts, Regional Bus was light but more than offset by better than expected outturns at London Bus, Virgin Rail (franchises now ended) and central costs. The fall in profits reflects the COVID-19 impact at the tail end of the year in Regional Bus, along with the end of the group’s rail franchises.
Exceptional items were £49.6m, including asset impairments and onerous contract charges of £16.5m, surplus fuel hedging of £12.9m and a £17.8m impairment of the deferred payment instrument related to the sold North American operations.
Management expects a lasting impact on travel demand
Management is giving no guidance for the current year. However, it does expect a lasting impact on travel demand on COVID-19, through increases in remote working, home shopping and education and telemedicine. This is significantly more pessimistic than our assumptions. If Stagecoach is correct, it would completely undermine our positive investment case.
Stagecoach’s financial position remains strong, with positive cash flow continuing, current liquidity of £840m, and adjusted liquidity of £599m after deducting rail liabilities that have yet to be settled and facilities expiring in October 2021. As previously disclosed, banking covenant waivers have been agreed for the next two tests, so they will not now be tested again until October 2021.
We expect a full earnings recovery, although the timing of transition remains uncertain
Stagecoach has been cash generative through the most challenging lockdown phase of this crisis. Our investment base assumes that modest cash generation continues in the transition back to normal as government support is phased out gradually, and there is no material impact to the long-term earnings capacity of the group. The initial government funding for the bus industry has been supplemented by a second package that runs until mid-August, alongside a revised furlough scheme that runs until October. The arrangements beyond August have yet to be confirmed, but we remain confident of continued government support for however long it takes for activity to return to normal.
We understand why there is debate and scepticism about what the new normal looks like. In fairness, no one knows. In contrast to Stagecoach’s management, we do not anticipate a material persistent reduction in bus use in the long term. The majority of jobs are not suited to remote working, especially those in the lower half of the pay scale which we believe non-London bus passengers are skewed towards. There is also not enough road space or car parking capacity to accommodate a major shift to private car use. If anything, road space is going to fall again as more is allocated to cycling. Climate change and clean air policies are not going to be reversed, and these objectives cannot withstand a sustained increase in car use. In any case, a large proportion of bus users do not have access to a car.
If a full recovery is achieved, which is assumed in our current published forecasts, an April 2022E P/E of 3.5x and EV/EBITDA of 2.4x appear unduly pessimistic (vs. five-year averages of 11.0x and 5.6x, respectively). Our recommendation remains BUY with a SOTP-based target price of 100p.
Figure 1: Summary valuation (pre-results) |
Valuation (year to Apr) | 2019A | 2020E | 2021E | 2022E | P/E (x) | 2.3 | 3.9 | 7.4 | 3.5 | Div Yield (%) | 15.3 | 7.5 | 0.0 | 15.3 | FCFE Yield (%) | 22.7 | 18.9 | 14.1 | 15.3 | EV/Sales (x) | 0.3 | 0.5 | 0.6 | 0.4 | EV/EBITDA (x) | 2.2 | 3.3 | 3.4 | 2.4 | EV/EBIT (x) | 3.9 | 6.3 | 8.6 | 4.6 |
|
Source: Company data, Liberum estimates |
Figure 2: Summary financials (pre-results) |
Financials (year to Apr) | 2019A | 2020E | 2021E | 2022E | Revenue (£m) | 1879 | 1376 | 1167 | 1400 | Adj. EBITDA (£m) | 269.4 | 213.2 | 188.9 | 241.3 | margin (%) | 11.5 | 15.5 | 16.2 | 17.2 | Adj. EBIT (£m) | 138.0 | 101.3 | 74.8 | 123.7 | margin (%) | 5.9 | 7.4 | 6.4 | 8.8 | Adj. PBT (£m) | 132.9 | 86.1 | 47.2 | 98.5 | Adj. EPS (p) | 22.1 | 12.8 | 6.9 | 14.4 | DPS (p) | 7.7 | 3.8 | 0.0 | 7.7 | Net Debt (£m) | 253.3 | 358.8 | 333.5 | 305.2 |
|
Source: Company data, Liberum estimates |