Equity
Company Note
Rosetti Marino
FY20 Results
The uncertainties that characterised the market due to the pandemic continued to impact the company's production and commercial activity in 2H20. FY20 revenues were down by 39.5% yoy and order backlog at end-2020 was lower vs. end-2019(-50%) and end-June 2020. Following FY20 results, we revise downwards our estimates.
FY20 results
The key results were: 1) total revenues declining by 39.5% yoy to EUR 205M (vs. EUR 254M in our projections), with a decrease in all segments; 2) EBITDA was negative by EUR 32.7M vs. EUR 33.4M in FY19A; 3) net result was a loss of EUR 32.6M (EUR -16M in our projections) vs. EUR 4.5M profit in FY19A; and 4) the (short-term) net cash position stood at EUR 65.1M vs. EUR 120.2M at YE19A. The order backlog at 31 December 2020 was lower than last year, with the following breakdown: a) the Energy division totalled EUR 77M (vs. EUR 188M at YE19); b) the Process Plant segment amounted to EUR 21M (EUR 29M at YE19); while c) the shipbuilding activities came in at EUR 26M (vs. EUR 29M at YE19).
Outlook and estimates revision
Management stated that they see a rebound in the energy market, which had stopped due to the health emergency. However, in light of the performance below our FY20E estimates and considering the value of the order backlog, we revise our estimates. In FY21E, we reduce by around 19.8% our top-line assumption, now looking for a EUR 3M positive EBITDA and net loss of EUR 4.1M. We also cut our FY22E-23E revenues estimates by around -10%, assuming a less robust rebound in demand. We continue to see an EBITDA margin increasing over the two-year period (at 3% in 2022E and 5% in 2023E).
Valuation
In view of Rosetti Marino's stable shareholding structure and limited trading volumes, we do not assign a rating or target price to the company.
MID CORPORATE
8 April 2021: 13:20 CET
Date and time of production
No Rating
Italy/Oil Equipment & Services Update
AIM
Price Performance
(RIC: YRM.MI, BB: YRM IM)
150 |
145 |
140 |
135 |
130 |
125 |
120 |
115 |
110 |
105 |
100 |
95 |
A M J J A S O N D J F M A |
Rosetti Marino FTSE IT All Sh - PRICE INDEX
Rosetti Marino - Key Data
Price date (market close) | 06/04/2021 | |||
Market price (EUR) | 35.40 | |||
Market cap (EUR M) | 141.60 | |||
52Wk range (EUR) | 40.6/34.0 | |||
Price performance % 1M | 3M | 12M | ||
Absolute | 0.0 | 0.6 | -0.6 | |
Rel. to FTSE IT All Sh | -7.5 | -7.7 | -31.6 | |
Y/E Dec (EUR M) | FY20A | FY21E | FY22E | |
Revenues | 205.0 | 287.0 | 390.0 | |
EBITDA | -32.67 | 3.00 | 10.50 | |
EBIT | -40.42 | -5.05 | 3.10 | |
Net income | -32.60 | -4.05 | 1.30 | |
EPS (EUR) | -8.15 | -1.01 | 0.33 | |
Net debt/-cash | -65.10 | -57.14 | -57.90 | |
Adj P/E (x) | Neg. | Neg. | NM | |
EV/EBITDA (x) | Neg. | 13.4 | 3.7 | |
EV/EBIT (x) | Neg. | Neg. | 12.6 | |
Div ord yield (%) | 0 | 0 | 0 |
Source: Company data, FactSet and Intesa Sanpaolo Research estimates
Intesa Sanpaolo Research Dept.
Arianna Terazzi - Research Analyst +39 02 8794 3187 arianna.terazzi@intesasanpaolo.com
Gabriele Berti - Research Analyst +39 02 8794 9821 gabriele.berti@intesasanpaolo.com
Corporate Broking Research
Alberto Francese, Gabriele Berti
Youness N. El Alaoui, Arianna Terazzi
See page 8 for full disclosure and analyst certification | 8 April 2021: 13:22 CET |
Intesa Sanpaolo is Specialist to Rosetti Marino | |
Date and time of first circulation |
Rosetti Marino | |
FY20 Results
Results came in below our estimates at all levels. The drop in productivity was mainly caused by the Covid-19 pandemic and the subsequent uncertainties that characterised the market throughout 2020, with signs of recovery shown only in the recent months. The key financials of Rosetti Marino's FY20 were:
- Total revenues of EUR 205M (vs. EUR 254M in our projections), -39.5% vs. EUR 338.6M in FY19A. All segments recorded a decrease: the Energy sector's production dropped by around 43% (EUR 165M vs. EUR 291M in FY19); the Process Plant sector realised EUR 34M production (EUR 40M in FY19), while the Naval sector recorded the smallest decline (EUR 6M vs. EUR 7M in FY19);
- EBITDA was negative for EUR 32.7M vs. EUR 33.4M in FY19A;
- Net loss was EUR 32.6M (EUR -16M in our projections) vs. EUR 4.5M net profit in FY19A;
- The (short-term) net cash position stood at EUR 65.1M vs. EUR 120.2M at YE19A;
Rosetti Marino - FY20 results
EUR M | 2H19A | 2H20A | yoy % | FY19A | FY20A | yoy % | FY20E | A/E % | ||
Turnover | 173.7 | 93.5 | -46.2 | 338.6 | 205.0 | -39.5 | 254.0 | -19.3 | ||
EBITDA | 11.7 | -17.8 | NM | 33.4 | -32.7 | NM | -11.6 | NM | ||
EBITDA margin % | -3.2 | Neg. | 9.9 | Neg. | Neg. | |||||
EBIT | 13.7 | -22.1 | NM | 25.2 | -40.4 | NM | -18.7 | NM | ||
EBIT margin % | 0.5 | Neg. | 7.5 | Neg. | Neg. | |||||
Net profit | 2.4 | -15.5 | NM | 4.5 | -32.6 | NM | -16.0 | NM |
NM: not meaningful; Neg.: negative; A: actual; E: estimates; Source: Company data
- The order backlog at 31 December 2020 was EUR 124M: 1) the Energy division order backlog amounted to EUR 77M (vs. EUR 188M at YE19); 2) the Process Plant segment was EUR 21M (EUR 29M at YE19); while 3) the shipbuilding activities amounted to EUR 26M (vs. EUR 29M at YE19).
2 | Intesa Sanpaolo Research Department |
Rosetti Marino | |
Earnings Outlook
The company has purchased from Augustea Maritime Transportation Ltd the semi- submersible pontoon "AMT CARRIER", built in 2009. The barge weighs 4,500 tonnes and has a size of 91x27x6 metres; it is equipped with an autonomous ballasting, immersion and re-floating system, and has 4 stabiliser boxes, which allow it to perform the particularly long and complex operations of hauling and launching the naval units for transformation or refitting works in constant safety and control.
Thanks to this new investment, Rosetti Marino has an additional own infrastructure, which can ensure continuity in its ability to launch its own naval constructions and marine transport of offshore manufactured articles. Moreover, the new pontoon should allow it to add the refitting in the yard of superyachts weighing up to 2,000 tonnes to its design and shipbuilding activities.
With reference to the market, management stated that they see a rebound regarding the energy segment, which had stopped due to the health emergency. However, in light of the weak FY20 performance and considering the low value of order backlog, we downwards revise our estimates.
In particular:
- For 2021E, assuming a weaker than expected production in the first months, we reduce by around 19.8% our top-line assumption, now looking for a EUR 3M positive EBITDA and net loss of EUR 4.1M;
- We also revise our FY22E-23E revenues estimates (around -10%vs. previous), assuming a less robust rebound in demand.
Rosetti Marino - Estimates revision (2021E-23E)
Purchase of a new semi- submersible pontoon
Positive signs from the energy market, but a low value of order backlog
EUR M | 2021E | 2022E | 2023E | ||||||||
Old | New | chg. % | Old | New | chg. % | Old | New | chg. % | |||
Revenues | 358.0 | 287.0 | -19.8 | 434.0 | 390.0 | -10.1 | 465.0 | 420.0 | -9.7 | ||
EBITDA | 7.1 | 3.0 | -57.7 | 13.2 | 10.5 | -20.5 | 23.5 | 21.0 | -10.6 | ||
EBITDA margin (%) | 2.0 | 1.0 | 3.0 | 2.7 | 5.1 | 5.0 | |||||
EBIT | 5.8 | -5.1 | NM | 5.8 | 3.1 | -46.6 | 16.1 | 13.6 | -15.8 | ||
Net profit | 4.0 | -4.1 | NM | 4.0 | 1.3 | -67.5 | 10.9 | 8.4 | -23.4 | ||
Net debt (- cash) | -58.6 | -57.1 | -2.5 | -58.6 | -57.9 | -1.2 | -66.3 | -64.3 | -3.0 |
NM: not meaningful; E: estimates; Source: Intesa Sanpaolo Research estimates
Intesa Sanpaolo Research Department | 3 |
Rosetti Marino | |
Valuation
Given the low visibility on FY22E-23E projections, for now, we decide to base our valuation only on a DCF model, to reflect the company's specific long-term prospects.
DCF model
Our DCF model points to an equity value range of EUR 94.6M to EUR 100.7M. Our key
DCF assumptions are:
- Explicit forecasts through 2023E;
- An equity risk premium at 6.5% (7.25% prev.) and a risk-free rate at 0.75% (1% prev.);
- A gearing ratio (D/invested capital) of 0.0%;
- We derive a WACC at 7.25% (8.25% previously).
Rosetti Marino - WACC calculation
%
Gearing | 0.0 |
Beta* relevered (x) | 1.0 |
Risk-free rate | 0.75 |
Equity risk premium | 6.5 |
WACC | 7.25 |
Source: *FactSet and Intesa Sanpaolo Research estimates
To calculate the terminal value, we use two approaches:
- We discount to perpetuity the 2023E FCFO at a WACC of 7.25% (LT1);
- We discount to perpetuity the EBIT mid-cycle2009A-23E at a WACC of 7.25% (LT2).
Rosetti Marino - DCF model
EUR M | 2021E | 2022E | 2023E | LT 1 | LT 2 | ||
EBIT | -5.1 | 3.1 | 13.6 | 13.6 | 12.7 | ||
Tax | 1.0 | -1.3 | -4.7 | -4.1 | -3.8 | ||
Depreciation | 8.1 | 7.4 | 7.5 | 0.0 | 0.0 | ||
NOPAT | 4.0 | 9.2 | 16.3 | 9.5 | 8.9 | ||
WC | -2.0 | 2.1 | 0.6 | 0.0 | 0.0 | ||
Capex | -10.0 | -10.0 | -10.0 | -6.0 | -6.0 | ||
FCF | -8.0 | 1.3 | 6.9 | 3.5 | 2.9 | ||
Discounted FCF | -7.4 | 1.1 | 5.6 | 2.6 | 2.2 | ||
WACC (%) | 7.25 | 7.25 | |||||
TV growth (%) | 0.0 | 0.0 | |||||
Sum | -0.7 | -0.7 | |||||
TV | 36.3 | 30.3 | |||||
EV | 35.6 | 29.5 | |||||
Debt 2020A | -65.1 | -65.1 | |||||
Equity | 100.7 | 94.6 | |||||
Source: Intesa Sanpaolo Research estimates
4 | Intesa Sanpaolo Research Department |
Rosetti Marino | |
Multiples comparison
As a cross check, we identify a sample of comparable companies as shown in the following tables.
We highlight that the profitability of Rosetti Marino, in terms of EBIT margin and net income margin, is below the peers' average.
Rosetti Marino - Margins comparison (2020A-23E)
% | Mkt cap | EBIT margin | Net income margin | ||||||||
(EUR M) | FY20A | FY21E | FY22E | FY23E | FY20A | FY20A | FY21E | FY22E | |||
Saipem SpA | 2,349 | 0.3 | 1.1 | 2.8 | 3.7 | -15.5 | -1.5 | 0.4 | 1.2 | ||
Tenaris SA | 11,421 | 1.3 | 4.4 | 7.0 | 11.6 | -0.4 | 4.7 | 6.3 | 9.4 | ||
Tecnicas Reunidas | 722 | 1.3 | 2.2 | 2.9 | 2.8 | 0.3 | 1.6 | 2.1 | 2.0 | ||
Petrofac | 394 | 3.1 | 4.7 | 5.4 | 4.7 | 1.3 | 2.8 | 4.1 | 2.4 | ||
Nat'l Oilwell Varco | 4,453 | 0.0 | -2.1 | 2.5 | 5.1 | -1.7 | -3.2 | 0.6 | 2.7 | ||
Average | 1.2 | 2.1 | 4.1 | 5.6 | -3.2 | 0.9 | 2.7 | 3.6 | |||
Rosetti Marino* | 140.8 | -19.7 | -1.8 | 1.3 | 3.5 | -15.9 | -1.4 | 0.9 | 2.3 |
A: actual; E: estimates; Data priced at market close on 06/04/2021; Source: FactSet and (*) Intesa Sanpaolo Research
In terms of FY22E EV/EBIT, the multiples of the selected companies are between 2.8x and 34.4x, with a median of 14x, while the FY23E EV/EBIT multiples are between 3.0x and 14.4x, with a median of 9.9x.
Regarding the FY22E P/E, the peers' multiples are within a 4.4-113.1x range, with a median of 32.9x, while the FY23E P/E multiples are between 3.2x and 26.8x, with a median of 18.9x.
Rosetti Marino - Multiples comparison (2022E-23E)
EV/EBIT | P/E | ||||||
x | Price (EUR/share) | FY22E | FY23E | FY22E | FY23E | ||
Saipem | 2.3 | 14.0 | 9.9 | 60.6 | 18.9 | ||
Tenaris | 19.2 | 29.2 | 14.3 | 32.9 | 19.7 | ||
Tecnicas Reunidas | 12.9 | 3.4 | 3.0 | 9.7 | 9.6 | ||
Petrofac | 1.1 | 2.8 | 4.3 | 4.4 | 3.2 | ||
Nat'l Oilwell Varco | 11.5 | 34.4 | 14.4 | 113.1 | 26.8 | ||
Median | - | 14.0 | 9.9 | 32.9 | 18.9 | ||
Rosetti Marino | 35.2 | 12.6 | 2.3 | 108.3 | 16.9 |
Data priced at market close on 06/04/2021; Source: FactSet and (*) Intesa Sanpaolo Research
Nevertheless, in view of Rosetti Marino's stable shareholding structure and limited trading volumes, we do not assign a rating or target price to the company.
Intesa Sanpaolo Research Department | 5 |
Questo è un estratto del contenuto originale. Per continuare a leggere, accedi al documento originale.
Attachments
- Original document
- Permalink
Disclaimer
Rosetti Marino S.p.A. published this content on 08 April 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 08 April 2021 13:11:07 UTC.