2014 | 2015 | ||||||
Price: | 0.62 | EPS | $10.60 | $10.40 | |||
Shares Out. (in M): | 1,163 | P/E | 5.8x | 6.6x | |||
Market Cap (in $M): | 721 | P/FCF | 11.1x | 10.1x | |||
Net Debt (in $M): | 1,142 | EBIT | 321 | 282 | |||
TEV (in $M): | 1,863 | TEV/EBIT | 5.8x | 6.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
Recommendation
We are recommending a long position in shares of Solocal Group SA. The shares currently trade at 5.6x our projected 12 month forward EBITDA and 6.5x our projected 12 month forward net income. We value the shares at 0.94 Euro (6/30/15 price target) vs. the 7/11/14 trading price of 0.62 Euro, representing ~52% upside. Solocal Group SA publishes online and printed directories in France and internationally. It also publishes editorial content to assist users in making searches and choices. While the Company’s traditional printed directories business is in secular decline, the Company’s online businesses represent ~65% of the group’s revenue and profitability and are growing. The internet segment is focused on leveraging the internet to drive localized commerce and services. Ultimately, the internet segment acts as a customer acquisition engine for its clients as 70% of visits translate into a contact for its advertisers/customers. Examples of some of the verticals serviced by the Company include:
|
Retail Hotels Restaurants |
Service Real Estate Cars |
Home Home Repair |
B2B |
Public Health Legal |
Key Brands |
Mappy, RestOh!, Chronoresto, |
announcesjaunes.FR |
Sotravo |
PagesPro |
ClickRDV |
Revenue |
210 |
230 |
330 |
165 |
65 |
Clients |
215 |
115 |
180 |
80 |
60 |
Monthly Searches |
32 |
20 |
11 |
13 |
32 |
Key Players |
Groupon, Yelp, OpenTable |
Rightmove SeLeger Leboncoin.fr |
ServiceMagic Quotatis |
Kompass Companeo |
ZocDoc |
Solocal’s internet properties have developed substantial scale and a solid competitive position within the local French advertising market. The Company boasts a monthly reach of 52% from both fixed and mobile devices and generates 1.3 billion visits per year for all the sites of the Group. We note that ~70% of the Company’s visits translate into a contact for Solocal’s customers. Additionally, Solocal is the #1 local internet player in France and the 6th/7th most visited company overall in the country. The Company boasts 30% share of the local French online advertising market, 650 thousand clients, and manages >10,000 Facebook pages. The Company is also number one in France in terms deal activity, ranking number one in deal activity for 46 out of 58 main cities in France. We expect the Company to be well positioned as online/mobile media continues to take share from traditional print. We believe mobile in particular represents an attractive opportunity for the Company as mobile traffic is growing at ~20%/year vs. 5%/year for non-mobile. Additionally, there are opportunities for improved monetization in mobile as the Company’s mobile segment represents ~30% of traffic, but only 10% of revenue.
We believe a few issues have deterred investors from the Company and potentially masked the value of the business: secular decline in print business masking the value of the online segments, restructuring plan masking profitability and impairing revenue growth in online, and an extremely levered balance sheet.
Valuation and Financials
We value the company using a discounted cash flow approach. Key assumptions in our model are as follows: 9% unlevered cost of capital, 3% perpetual growth, 44% terminal year tax rate, non-internet businesses rapidly decline and cease to contribute in 2019. Below we post a summary of our financial projections.
2014 | 2015 | 2016 | 2017 | |
Revenue | 932,420.6 | 880,423.1 | 865,577.6 | 851,754.2 |
Gross Profit Margin | 341,945.6 | 333,820.7 | 317,537.4 | 322,322.7 |
Operating Income | 283,660.9 | 277,913.0 | 262,175.2 | 265,679.3 |
Net Interest | (81,896.4) | (63,114.6) | (56,737.8) | (49,143.5) |
EBT | 201,718.4 | 214,751.3 | 205,390.4 | 216,488.8 |
Taxes | (90,751.7) | (95,874.2) | (91,437.8) | (95,471.3) |
Net Income | 110,970.7 | 118,877.1 | 113,952.6 | 121,017.5 |
Headline Net Income | ||||
D&A | (43,690.7) | (41,509.5) | (41,206.8) | (42,714.1) |
Capex | (67,778.1) | (67,557.8) | (45,994.5) | (47,305.8) |
Internet Revenue | 629,368.6 | 629,261.8 | 658,369.6 | 680,807.6 |
Print Revenue | 285,894.9 | 235,863.3 | 194,587.2 | 160,534.5 |
Internet GM | 241,283.5 | 237,338.9 | 248,300.3 | 282,594.6 |
Print GM | 120,783.1 | 93,749.5 | 67,614.0 | 39,728.1 |
% digital revenues | 67.5% | 71.5% | 76.1% | 79.9% |
% Print revenues | 30.7% | 26.8% | 22.5% | 18.8% |
Internet Margin% | 38.3% | 37.7% | 37.7% | 41.5% |
Print Margin% | 42.2% | 39.7% | 34.7% | 24.7% |
Implied Tax Rate | -45.0% | -44.6% | -44.5% | -44.1% |
Risks
show sort by |
Are you sure you want to close this position Soloal Group?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Soloal Group for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".