Chorus Ltd (CNU) – NEUTRAL
|Date of Report||ASX||Price||Price Target||Analyst Recommendation|
|Date of Report|
|Sector : Healthcare||52-Week Range: A$3.67 – 4.84|
|Industry: Healthcare Supplies||Market Cap: A$2,073.0m|
We rate CNU as a Neutral for the following reasons:
- CNU trades on our FY18E PE-multiple of 19.6x and yield of 5.4% dividend yield, with an achievable FY18 guidance.
- Once UFB capex and capex on fiber network significantly fades, CNU is very cash generative and its capex will revert to maintenance spend.
- Significant barriers to entry with high capex required for new competitors.
- Benefits from population growth (i.e. potential for more connections) and increasing bandwidth requirements from trends such as end-users watching TV on the internet or increasing content on the internet.
- Fiber remains the best possible broadband product and has become the preferred broadband product of choice for customers. CNU announced in January 2017 that CNU reached an agreement with the government to take fiber to ~200,000 more customers (on top of the 1.1m already planned for first year UFB roll-out). CNU expects UFB2 rollout to commence in July 2017 and to complete around December 2024. This would result in high penetration with ~85% of NZ population with access to fiber by 2024. The NZ government provided an additional up to ~NZ$291m in funding (whereas other fiber companies received ~NZ$16m in funding to extend fiber to ~33k more premises).
We see the following key risks to our investment thesis:
- Potential changes to management and strategy with new incoming Kate McKenzie.
- Increasing prevalence in usage of wireless networks over fiber networks, especially in regional NZ, where there is either poor or no broadband coverage.
- Any capex blowout.
- Network outages or reliability issues.
Figure 1: Revenue split by Segment
Source: Company, FY18
Chorus Ltd (CNU) reported earnings (NPAT) of $85m and EBITDA of $653m for FY18, modestly above the top end of the management’s FY18 guidance range of $625m-$650m but coming well below consensus estimates.
Operating revenue for the period was $990m, down -5.5% on FY17 (adjusted) and operating expenses were $337m were down -0.3%. This equated to EBITDA of $653m, down -8.0%, and EBIT of $266m, -19.6% lower than the adjusted FY17 EBIT of $331m.
Management still expects to lose customers to fixed wireless in FY18, however on a positive note, CNU continues to make progress on its fibre rollout, completing 156,000 fibre installations, helping fibre uptake grow from 35% to 45%.
Management announced a fully franked final dividend of 13cps and a dividend reinvestment plan for the final dividend at 3% discount. We yield to management’s FY19 guidance of weak performance (with declining EBITDA) and a potential return to EBITDA growth in FY20. CNU trades on our FY20E PE-multiple of 23.0x and yield of 4.8% dividend yield. Neutral.
- FY18 results. Key points to the results include:
1. CNU reported EBITDA of $653m, down -8.03% from $710m in FY17(adjusted) and NPAT of $85m reflecting the impact of declining copper revenues as customers migrated to Chorus fibre or competing fibre/wireless networks.
2. During FY18 CNU completed record 156,000 fibre connections (up +20% compared to pcp), helping grow fibre uptake from 35% to 45%. However, total fixed line connections fell -5% to 1,526,000 and total broadband connections increased by 1,000, with 64% of broadband connections on high performing VDSL or fibre services.
3. Total expenses declined marginally to $337m, driven by -12% decline in staff from pcp and reduced consultants cost following FY17 strategic review. 4. Total capex of $810m, towards the higher end of FY18 guidance of $780-$820m, with expenditure of $620m, $132m and $58m in fibre, copper and common respectively.
5. Total net debt at end of FY18 was $2,239m with Net debt/EBITDA of 3.43x.
6. Management declared a final dividend of 13cps (fully imputed) and announced a dividend reinvestment plan for the final dividend at a discount rate of 3%.
- Guiding to weaker FY19. Management expects FY19 EBITDA to be in the range of $625-645m, with market growth in broadband and continued slowdown in overall line loss. This implies a decrease of -1.2% to -4.3% in FY19 from FY18. Capex is expected to be in the range of $820-86m. Management expects to pay dividend of 23cps, given normal market circumstances and outlook.
- Management signalling a return to EBITDA growth in FY20. The strategic changes undertaken by management in FY18, which are supposed to continue through FY19, are focused on achieving the company’s objective of a return to modest EBITDA growth in FY20. The CEO noted, “Our return to broadband connection growth in FY18, together with strong forecasts for urban housing development and underlying broadband trends, such as fibre uptake and the demand for streamed video content, give us added confidence in our strategy.”
CNU FY18 RESULTS SUMMARY...
Figure 2: CNU FY18 results
Figure 3: CNU Financial Summary
Source: Company, BTIG, Bloomberg
Chorus Ltd (CNU) is a dual-listed (ASX and NSX) wholesale and retail telecommunications company based in New Zealand. CNU maintains and builds the Chorus local access network made up of local telephone exchanges, cabinets and copper and fiber cables throughout New Zealand.
Recommendation Rating Guide
|Recommendation Rating Guide||Total Return Expectations on a 12-mth view|
|Speculative Buy||Greater than +30%|
|Buy||Greater than +10%|
|Neutral||Greater than 0%|
|Sell||Less than -10%|
Reach Markets Disclaimer
Reach Markets Pty Ltd (ABN 36 145 312 232) is a Corporate Authorised Representative of Reach Financial Group Pty Ltd (ABN 17 090 611 680) who holds Australian Financial Services Licence (AFSL) 333297. Please refer to our Financial Services Guide or you can request for a copy to be sent to you, by emailing email@example.com.
Read our full disclaimer here >
This publication contains general securities advice. In preparing the advice, Reach Markets Australia has not taken into account the investment objectives, financial situation and particular needs of any particular person. Before making an investment decision on the basis of this advice, you need to consider, with or without the assistance of a securities adviser, whether the advice in this publication is appropriate in light of your particular investment needs, objectives and financial situation. Reach Markets Australia and its associates within the meaning of the Corporations Act may hold securities in the companies referred to in this publication. Reach Markets Australia does, and seeks to do, business with companies that are the subject of its research reports. Reach Markets Australia believes that the advice and information herein is accurate and reliable, but no warranties of accuracy, reliability or completeness are given (except insofar as liability under any statute cannot be excluded). No responsibility for any errors or omissions or any negligence is accepted by Reach Markets Australia or any of its directors, employees or agents. This publication must not be distributed to retail investors outside of Australia.
It is recommended that you seek independent advice and read the relevant Product Disclosure Statement before making a decision in relation to any investment. Any advice contained in this communication is general and has not taken into account the investment objectives, financial situation and particular needs of any particular person.
Banyan Tree Disclaimer
This document is provided by Banyan Tree Investment Group (ACN 611 390 615; AFSL 486279) (“Banyan Tree”).
The material in this document may contain general advice or recommendations which, while believed to be accurate at the time of publication, are not appropriate for all persons or accounts. This document does not purport to contain all the information that a prospective investor may require. The material contained in this document does not take into consideration an investor’s objectives, financial situation or needs. Before acting on the advice, investors should consider the appropriateness of the advice, having regard to the investor’s objectives, financial situation and needs. The material contained in this document is for sales purposes. The material contained in this document is for information purposes only and is not an offer, solicitation or recommendation with respect to the subscription for, purchase or sale of securities or financial products and neither or anything in it shall form the basis of any contract or commitment. This document should not be regarded by recipients as a substitute for the exercise of their own judgment and recipients should seek independent advice.
The material in this document has been obtained from sources believed to be true but neither Banyan Tree nor its associates make any recommendation or warranty concerning the accuracy, or reliability or completeness of the information or the performance of the companies referred to in this document. Past performance is not indicative of future performance. Any opinions and or recommendations expressed in this material are subject to change without notice and Banyan Tree is not under any obligation to update or keep current the information contained herein. References made to third parties are based on information believed to be reliable but are not guaranteed as being accurate.
Banyan Tree and its respective officers may have an interest in the securities or derivatives of any entities referred to in this material. Banyan Tree does, and seeks to do, business with companies that are the subject of its research reports. The analyst(s) hereby certify that all the views expressed in this report accurately reflect their personal views about the subject investment theme and/or company securities.
Although every attempt has been made to verify the accuracy of the information contained in the document, liability for any errors or omissions (except any statutory liability which cannot be excluded) is specifically excluded by Banyan Tree, its associates, officers, directors, employees and agents. Except for any liability which cannot be excluded, Banyan Tree, its directors, employees and agents accept no liability or responsibility for any loss or damage of any kind, direct or indirect, arising out of the use of all or any part of this material. Recipients of this document agree in advance that Banyan Tree is not liable to recipients in any matters whatsoever otherwise recipients should disregard, destroy or delete this document. All information is correct at the time of publication. Banyan Tree does not guarantee reliability and accuracy of the material contained in this document and is not liable for any unintentional errors in the document.
The securities of any company(ies) mentioned in this document may not be eligible for sale in all jurisdictions or to all categories of investors. This document is provided to the recipient only and is not to be distributed to third parties without the prior consent of Banyan Tree.
This document has been commissioned by Reach Markets Australia Pty Ltd and provided by Banyan Tree Investment Group (ACN 611 390 615; AFSL 486279) (“Banyan Tree”).