2010 | 2011 | ||||||
Price: | 6.35 | EPS | $0.48 | $0.59 | |||
Shares Out. (in M): | 102 | P/E | 13.2x | 10.8x | |||
Market Cap (in $M): | 635 | P/FCF | 12.8x | 9.7x | |||
Net Debt (in $M): | -46 | EBIT | 57 | 71 | |||
TEV (in $M): | 606 | TEV/EBIT | 10.6x | 8.6x |
Sign up for free guest access to view investment idea with a 45 days delay.
Wirecard (WDI.GR - €6.35) Wirecard offers an extremely compelling opportunity to purchase shares in the "Paypal of Europe", a 30%+ sustainable annual top-line grower in all economic climates, generating return on invested capital in excess of 40% per annum, with a seemingly endless runway for unfettered growth for just 8X forward year free cash flow (net cash balance sheet). We estimate Wirecard to be worth 300% more than where it is currently trading today. Wirecard is led by a best-in-class and highly incentivized entrepreneurial management team which owns 10% of the shares, and has material incentive upon a change of control event, a fate which we deem highly likely in the medium term. We believe Wirecard is a sitting duck consolidation target for multiple large companies coveting its impressive position in the European e-commerce space. A recent dramatic sell-off of over 50% since unfounded legal concerns surfaced refocused us on the opportunity. After careful diligence, we concluded that the issue in question (described in detail below) had absolutely no bearing on the economic value of the company and therefore provides an exceptionally attractive entry point. Since its IPO, we have followed Wirecard closely given its strength of business model, phenomenal scope for growth, excellent market position and extraordinary returns profile, but our unwavering focus on valuation and lack of apparent market dislocation kept us on the sidelines until now. Business Description Based in Germany, Wirecard is a provider of technology services for electronic payment and payment risk management. The Company is considered a Payment Service Provider (PSP), which provides software and support to online merchants for secure and instantaneous processing online payment transactions. Wirecard employs 400 people and has roughly 10,000 corporate customers largely from businesses that have a significant presence on the Internet like Tourism, Digital Goods and Consumer Goods. More than 90% of its revenues are generated in Europe. Wirecard has also started offering acquiring bank services to corporate customers and virtual credit cards to individual consumers through the banking license it acquired in 2006. Reasons for Dramatic Sell-Off In mid-February, a criminal complaint was filed against a Michael Schuett, a German National with residence in Florida, for creating and managing an illegal site that enabled US citizens to play online poker in Europe. Schuett setup several hundred businesses in Florida and effectively used a handful of these businesses to wire money to and from the gaming participants. Wirecard is one of a dozen or so banks (he had 40 accounts with BofA, several with Wachovia, RBC, BB&T, etc.) mentioned in the complaint. NO charges have been filed against any of the institutions nor is Wirecard suspected of any wrongdoing (nor is any other bank). The CEO estimates that Wirecard received maybe €500 from this customer from wiring fees. However, rumors from 1-2 hedge funds rapidly circulated and a brief panic began with the shares falling 14% in less than two weeks. A couple large shareholders in Paris rapidly liquidated their positions in the market with volumes trading at 9x the daily average ($45mm vs. $5mm average), as the sellside community began to write about the issue. After speaking with the CEO, reading the complaint, discussing the issue at length with people who have been following the stock for years, and examining a similar situation that occurred in 2008, we took just over a 5% position. Then the shares fell an incremental 22% in two days. On March 29, the stock traded higher throughout the day until about 15 minutes left in the session when the stock fell 4% immediately. Two hours later a website unbeknownst to the sellside community or management called GoMoPa.net alleged that Mr. Schütt claimed that he was instructed by Wirecard board member Rüdiger Trautmann and CEO Dr. Markus Braun to engage in his money laundering scheme, and cited the local Naples News - the Floridian paper reporting on the case. Despite zero incentive to do so (this was a small-time operation, Wirecard made <€500 on wiring fees, the CEO owns 8% of a high-quality business with multi-year visibility, etc.), French and UK investors panicked, and the stock sold off >30% intraday. We began purchasing at the lows after speaking with analysts, combing through the articles (ZERO mention of Wirecard in any Naples News article citing the case), and speaking with the CEO. We added ~4% to the position. The CEO explained that Wirecard lawyers spoke with Mr. Schütt's attorney who affirmed that Mr. Schütt had made no accusations against Wirecard. Wirecard lawyers spoke with the Naples News reporter assigned to the case, who was also oblivious to any accusations made against Wirecard. The Wirecard CEO believes that somebody was interested in creating a panic given the price action minutes before the close on March 29, the website rubbish hours later and then reports of an anonymous complaint filed with the Munich authorities that has not been made public hours after that. The Company is pursuing legal action against the website and intends to find and prosecute the libelous perpetrator. Unsurprisingly, the CEO explained that there had been no impact to the business from these rumors, and affirmed the strength in fundamentals for 2009 and 2010 (8x 2011 free cash flow for the Paypal of Europe in a less penetrated market!). By the end of the day, the CEO released a public statement aggressively repudiating the allegations. This is not unprecedented for Wirecard. In mid-2008, the Company was subject to rumors concerning aggressive accounting practices, resulting from a lack of disclosure surrounding the Company's balance sheet, the Bank's sales revenue and the payment processing business. There were also rumors that the retired Chairman, Klaus Rehnig, was selling his shares. None of these rumors bore fruit, but the shares fell from €10.75 to €3.50 in just two months. The Company responded effectively by publicly addressing the rumors as false, affirming legal action against the perpetrators/manipulators, significantly improving disclosure in the following quarter, which included segmenting Bank revenues into three buckets, AND hiring Ernst & Young to complete a double audit. As a result, the shares began to rebound were trending quite well until February of this year (from €10.18 to €6.30). Meanwhile, cash earnings will have doubled from 2007 to 2009. Entry Barriers Scale, reputation, operating history, switching costs and leading technology provide barriers to entry, and in particular, barriers to success in the PSP industry. Risk management and fraud detection for e-commerce payments are relatively sophisticated technical activities that have been mastered by Wirecard over seven years. Payment approval processes need to react within a fraction of a second and analyze the transaction for the probability of fraud. If a fraudulent transaction is let through, the payment can be charged back to the merchant. Hence, the payment service provider needs to have a reliable real-time solution that has been proven especially for large volumes. While a new software player could acquire the know-how to compete with an incumbent PSP, it would take material time and capital investment to achieve an important position in the market. The Company has made meaningful investments in R&D over the past ten years, which have made Wirecard capable of offering its clients the reliability, efficiency, and security, which have resulted in almost zero churn. Additionally, Wirecard is able to offer its customers a very sophisticated degree of functionality in number of forms of payment accepted, which is a key differentiator amongst its competitors and new entrants. The number of payment methods accepted by an online merchant has been shown to meaningfully enhance a retailers likelihood of making a sale. Therefore we believe Wirecard's technical and process know-how required for automated real-time order screening represent a major barrier to entry. Diversification Wirecard has a relative small client base of over 7,000 mostly midsized merchants, although concentration risk appears low with the largest accounting for less than 2% of sales. The company appears to have limited dependence on any single client industry. Wirecard's exposure to (non-US) online gambling is reasonably balanced, estimated at 15-20% of transactions, or 5-10% of revenues (unlike other listed peers whose business models have been questioned and valuations punished for their high exposure to online gambling). Channel Sales Wirecard employs both direct and indirect channels to grow its merchant customer base. Its sales force primarily targets key accounts in highly invoiced industries like Tourism and the Internet. One of the means of approaching customers is through trade fairs and industry events. Wirecard also works with various business partners (on both direct and indirect basis) to expand its network in Europe and Asia. Wirecard may engage with other firms as a processing partner or as an acquiring bank. Using its virtual credit card technology, Wirecard is able to offer a product that facilitates payments to partners, component suppliers and agents working on a commission basis. The product is primarily focused on the Travel & Tourism sector, and GE Capital is the main competitor in the space. Bank license Wirecard's portfolio of services and products has been considerably enhanced by the acquisition in early 2006 of a full EEA banking license (via XCOM Bank). The deal allows the company to settle (acquiring bank) card transactions for which it earns a further fee, which it would have previously paid away. As merchant accounts do not pay interest, Wirecard is also able to earn interest revenue on client balances. The migration of existing and future PSP clients to the acquiring bank service has helped to offset fee pressure and maintain robust consolidated margins. Very few players are able to provide an integrated approach (offering both PSP and merchant account services). In a typical internet transaction, the merchant pays ~3% of transaction value for payment processing. Out of this, 125 to 150 bps go to the issuing bank, ~75 bps go to the acquiring bank and 75 to 100 bps are retained by the PSP. Hence, Wirecard now has the opportunity to keep the acquiring bank fee post the acquisition of XCOM. Wirecard has been pitching its services as an acquiring bank to its PSP customer base and it had recently achieved a penetration greater than 80% of its customer base. According to the company 90% of new customers are buying acquiring services as well. Apart from the additional revenue opportunity, the ability to serve as both PSP and acquiring bank makes Wirecard a one-stop internet payment solution, giving it competitive advantage and some degree of pricing protection, in our view. Further, Wirecard also generates some interest income on customer deposits. Note that Wirecard does not extend credit to its banking customers and hence has no credit risk. Margins Despite concerns about processing fee margin pressure, the Company has a high degree of visibility on both revenues and costs. Fees are set using a sliding scale based on the client's transaction volumes. If the volumes subsequently fall below the agreed level, the fees are adjusted to compensate. The main cost positions are usually charged on a per-transaction basis, making the business model highly scaleable. Germany and Europe account for about 90% of revenues, meaning currency risk is negligible. The company is highly cash generative due to low capital intensity, negative working capital requirement (WCR), and holds net cash on the balance sheet. Market Size and Growth Wirecard is a strong structural grower due to an increasing trend towards e-commerce especially in Europe where Wirecard sources the majority of its revenues (90%+). Market Research from various firms indicates that European online spending will continue to grow at 20%+ for the coming several years as broadband penetration expands and retailers continue to transition their business to the higher margin online channel. In addition, outsourcing provides a second overlay of growth; large online retailers are increasingly outsourcing their payment processing due to the growing internationality of technological standards and regulations. While market share data is hard to come by, the European PSP space is highly fragmented with a number of small players operating in each country. We believe that Wirecard's size makes it the industry leader in Europe; this strong customer portfolio provides a distinct edge over competition in winning new mandates, and we expect Wirecard to win the majority of incremental outsourcing business from online retailers. Long Merits Valuation: Despite 2009 ROIC of 37%, 15-30% sustainable top-line and 20-30% bottom-line growth, Wirecard trades at <9x 2011 P/E. The shares trade at 8x EV/NOPAT and 8x 2011 free cash flow. Clear Market Dislocation: The market misses two important factors that will drive significant share price appreciation in 2010 and beyond. As a result of the smear campaign described in detail above (Reasons for Dramatic Sell-off), we have the opportunity to buy the shares down 38% from their January highs. The second dislocation will prove itself out over the coming quarters. Long Risks Catalysts
Wirecard (WDI GR) €in mm, FYE Dec- 2007 2008 2009E 2010E 2011E 2012E Revenues 138 201 233 285 353 442 Organic Growth 66.3% 45.7% 15.9% 22.3% 24.0% 25.0% EBITDA 35 52 61 75 93 118 Margin 25.4% 25.9% 26.2% 26.2% 26.4% 26.6% D&A (excl. goodwill) (2) (3) (4) (4) (5) (5) Total EBIT 33 49 57 71 88 113 Peer Multiples P/E EV/EBITDA Margin 23.9% 24.4% 24.5% 24.8% 25.0% 25.5% 2010 2011 2010 2011 EBITDA 35 52 61 75 93 118 Interest Expense (3) (1) 2 3 3 5 Cybersource 19.2x 17.5x 17.4x 14.6x EBT 30 48 59 74 92 118 Datacash 13.1x 11.3x 8.1x 7.2x Taxes (5) (9) (11) (13) (17) (21) Visa 19.8x 17.2x 11.5x 9.8x Rate 18% 18% 18% 18% 18% 18% Mastercard 18.8x 15.7x 10.6x 9.0x Minority Interests 0 0 0 0 0 0 Peer Average 17.7x 15.4x 11.9x 10.2x Norm. Net Income 25 39 48 60 75 97 Average Shares Out. 102 102 102 102 102 103 WDI GR EPS 0.24 0.39 0.48 0.59 0.74 0.94 Cash EPS 0.24 0.39 0.48 0.59 0.74 0.94 Sellside 10.7x 9.1x 8.1x 6.9x Growth 51.1% 60.0% 22.9% 24.9% 24.0% 27.8% Internal 10.8x 8.7x 8.1x 6.5x NOPAT 41 61 72 88 110 139 Total Debt 7 12 (5) (46) (89) (143) (212) Total Equity 108 164 207 237 285 346 423 Capital Employed 115 176 202 191 196 203 211 ROCE 28.4% 32.5% 36.6% 45.5% 55.1% 67.1% Premium to Peers -39% -44% -32% -36% Cash Flow 2007 2008 2009E 2010E 2011E 2012E Market Stats Intrinsic Value Net Income 25 39 48 60 75 97 Current Price 6.40 Incremental ROIC 110% add: D&A (excl goodwill) 2 3 4 4 5 5 Market Cap 652 Growth 20.0% less: Capex (21) (13) (7) (8) (10) (12) Net Debt (Cash) (46) Norm. NOPAT 92 add: Other 96 (1) 7 9 11 13 Enterprise Value 606 Fair Multiple 20.0x Total FCF 102 28 52 65 81 103 Dividend Yield 1.9% Fair EV 1,845 Total FCFS 1.00 0.28 0.51 0.64 0.79 1.00 Mgmt Ownership 7.6% Fair Equity Value 1,891 Dividends 0 0 (8) (12) (15) (19) Fair Value per Share 18.58 Acquisitions 0 (23) (2) (10) (12) (14)
Quarterly earnings - April 15
Increased communication regarding irrelevant criminal complaint
Takeout
show sort by |
Are you sure you want to close this position Wirecard?
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 Wirecard 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, "".