Skip to content
Alpha Edge Investing

Alpha Edge Investing

"Investors operate with limited funds and limited intelligence, they don’t need to know everything. As long as they understand better than others, they have an edge.” – George Soros

  • Home
  • Earnings Updates/ Corporate Actions
  • Research – Equities
  • Research – Fixed Income/ Bonds
  • Research – Unit Trust/ ETF
  • News
  • My Opinions/ Views
  • Others
  • About Me
  • Contact
  • Disclaimer
  • Community and Support Forums
  • Toggle search form

CIMB: SATS Ltd – Add Target Price $4.47

Posted on October 3, 2022October 3, 2022 By alanyeo No Comments on CIMB: SATS Ltd – Add Target Price $4.47
Valuations in-line with industry, public equity need time to digest
  • SATS announced acquisition of Worldwide Flight Services (WFS) at an EV of S$3.11bn and equity of S$1.74bn, indicating EV/EBITDA and P/E 9.7x/45.1x.
  • EV/EBITDA valuation in line with industry median of c.11x over the past decade. Post de-leveraging, P/E could be more palatable at 16.9x.
  • Worst case of S$1.7bn in EFR suggests TERP of S$3.49 at c.10% downside.
  • On a longer-term basis, if executed well, this could be a pivotal point for SATS to transform into a global leader. Maintain Add and TP of S$4.47.
Evaluating valuations of the deal

SATS’s acquisition price translates to an EV/EBITDA and P/E of 9.7x/45.1x based on TTM financials disclosed as at Mar 2022. In terms of EV/EBITDA, valuation is in line with historical average of 9.8x, according to Menzies (Fig. 1). Menzies was also subsequently acquired by Agility at a 10.7x valuation. We also believe the opportunity to extend SATS’s market reach beyond APAC into US and Europe with immediate market-leading positions without operational overlap, especially in the cargo handling space, is hard to come by. Post-acquisition, SATS will have leading positions in 5 of the top 10 airports across North America, EMEA and APAC (Fig. 2), and handle more than 50% in global cargo volume.

Upside potential from future refinancing

Currently, WFS owns c.S$1.67bn of debt, which is serviced at an interest rate of 7-8% p.a. Pro-forma net gearing stands at 0.43x. With SATS’s strong balance sheet and credit history alongside strong shareholder support, we believe it has room to recapitalise WFS. Assuming a lower interest rate of c.4% post refinancing, interest savings could amount to c.S$67m per year, making the acquisition more palatable at 16.9x. However, such savings are expected to only be reaped in FY3/25 due to clauses on existing bonds preventing premature refinancing.

What to do with the stock

With the Purchase Price Allocation (PPA) undetermined and uncertainty to normalisation of earnings profile of WFS, we believe it will be premature to bake in forecasts of the combined entity. Investors can also take heed from the Equity Fund-Raising (EFR) illustration provided by SATS, which we believe to be worst-case scenario for fund-raising structure, with the entire acquisition consideration of S$1,820m (i.e. €1,313m) to be funded via combination of a S$1.7bn rights issue at S$2.79 subscription price and S$120m from internal cash reserves, leading to a Theoretical Ex-Rights Price (TERP) of S$3.49 (Fig. 3). SATS’s target base case entails a mix of EFR, placement of new shares, as well as equity-linked instruments which could mean a less punitive dilution. Long-term shareholders may stay invested although near-term share price could weaken on macro uncertainty. Maintain Add with an unchanged TP of S$4.47. We await clarity on the funding profile of the WFS acquisition. Re-rating catalysts: strong demand growth; downside risks: global recession.

SATSClick here to Download Full Report in PDF

Share this:

  • Click to share on Twitter (Opens in new window)
  • Click to share on Facebook (Opens in new window)
  • Click to share on LinkedIn (Opens in new window)
  • Click to share on Telegram (Opens in new window)
  • Click to share on WhatsApp (Opens in new window)
Research - Equities Tags:SATS

Post navigation

Previous Post: KGI: Tsingtao Brewery Company Limited (168 HK) – A FIFA World Cup themed play
Next Post: CIMB: Prudential PLC – Add Target Price HK$119.00 (Previous HK$144.70)

Related Posts

CIMB: SATS Ltd – Add Target Price $3.45 (Previous $4.47) Research - Equities
UOBKH: SATS – Under Review Research - Equities
Edge: Changi Airport’s passenger volume for June hit 2.93 mil, just half versus pre-pandemic’s June 2019 Research - Equities
DBS: SATS Ltd – Hold Target Price $4.30 Research - Equities
OIR: SATS Ltd – Buy Fair Value $4.72 (Previous $4.94) Research - Equities
DBS: SATS Ltd – Hold Target Price $4.30 Research - Equities
UOBKH: SATS – Buy Target Price $4.20 Research - Equities
CIMB: SATS Ltd – Add Target Price $4.47 Research - Equities
Edge: SATS record red ink of $22.5 million as it incurs higher costs to meet resumption of travel demand News
Edge: SATS still ‘well-positioned’ to capture Changi Airport’s mid-term traffic recovery – Citi Research - Equities
Edge: SATS sells 49% stake in Brahim’s Sats Investment Holdings for $3.2 mil Earnings Updates/ Corporate Actions
Downward spiral looms for 3QFY2022 – PhillipCapital Research - Equities

Leave a Reply

You must be logged in to post a comment.

Login

Log In
Register Lost Password
Get new posts by email
Chat on WhatsApp
  • Earnings Updates/ Corporate Actions
  • My Opinions/ Views
  • News
  • Others
  • Research – Equities
  • Research – Fixed Income/ Bonds
  • Research – Unit Trusts/ ETF

Copyright © 2023 Alpha Edge Investing.

Powered by PressBook Grid Blogs theme