Navitas Ltd (NVT) – NEUTRAL
|Date of Report||ASX||Price||Price Target||Analyst Recommendation|
|Date of Report|
|Sector : Consumer Discretionary||52-Week Range: A$3.87 – 5.64|
|Industry: Education Services||Market Cap: A$1,540.2m|
We rate NVT as a Neutral for the following reasons:
- Trades in line with our valuation.
- Offers exposure to attractive business in University Partnerships which is operating at a maintainable ~22% EBITDA margin, is showing increasing and high student retention rates (+80%) and successful pass rates (+84%) as well as CAGR growth of +5% going forward.
- Risk of losing college contracts with partner universities reduced with renewal of six contracts in FY18 and only three contracts due for renewal in the next year.
- Potential short-term risk from anti-immigration policies in the US and UK which affect enrolment growth.
We see the following key risks to our investment thesis:
- Negative surprises around remaining three contract renewals with partner universities over the next year.
- Increased regulatory hurdles for immigration and visa in the US and UK may impact earnings.
- Slowdown in migrant arrivals and potential government cuts to funding for migrant English services, for the PEP business.
Navitas (NVT) reported disappointing FY18 results in our view given the write-downs (but the results were largely in-line with market expectations); with revenue of A$931m (down -3.0%), EBITDA of A$82m, -47.0% lower than FY17 equating to a margin of 8.8% (below FY17 margins of 16.2%).
NVT reported after tax loss of A$55.3m, a significant decline due to A$123.8m of one-off charges associated with the plan to rationalize the business portfolio of Careers and Industry Division.
We retain our Neutral recommendation: we like (1) NVT sees a longer term +5% CAGR growth in student enrolment across its colleges on decent margins (as per its 2020 targets) and (2) some risk in loss of college contracts has been reduced given six contracts being renewed in FY18 and two new universities recently agreed to partner with NVT; but we are currently waiting for indicative signs of positive outcomes as NVT undertakes its rationalization of its Careers and Industry Division before going positive on the stock.
At 21.8x PE19, ~4.4% dividend yield, and with the share price in line with our valuation, we think the stock is fairly priced at this point.
- No immediate outlook but longer term guidance reaffirmed. CEO David Buckingham highlighted that “NVT is well positioned to excel in an evolving education sector” despite some market uncertainty. Management reaffirmed its 2020 growth targets of
1. CAGR growth of +5% group revenue;
2. 18% group EBITDA margin;
3. Enrolments in University Partnerships is expected to grow at 5% CAGR
4. Capex is expected to reduce below A$20m p.a.
- Strong longer term global growth in enrolments expected but short-term risk with anti-migration policies. NVT saw +6% growth in student enrolment across its University Partnerships (excluding closed colleges) on continued strong demand for quality education opportunities by international students. Average fee growth of +3% was marginally offset by a change to lower priced courses due to courses in Australia and Canada being cheaper than courses in the U.S and UK. In Australia and New Zealand, enrolments increased +11% due to Simplified Streamlined Visa Framework (SSVF) partially offset by changes in working rights (tougher work visa conditions). UK enrolments increased +6% as European students seek admissions in UK universities before Brexit. North American enrolments were flat on pcp with growth in Canada offset by declines in the U.S. on increased visa rejections under the new U.S. administration. In our view, we expect the higher visa rejection rates and uncertainty around immigration policy changes to impact U.S. enrolments and presents a short-term risk to NVT’s earnings.
- College contract loss risk reduced with the renewal of its majority contracts. New contracts were obtained with the Virginia Commonwealth University in the U.S. and Murdoch University in Dubai which bodes well for future earnings. Six contracts were renewed under similar terms and conditions, leaving only three contracts due for renewal in the next two years, reducing previous potential downside risk to earnings. Swansea College was converted to a Joint Venture. Contracts up for renewal include University of Canterbury (November 2018), University of Portsmouth (February 2019), University of Plymouth (March 2019).
- Rationalization of the Career and Industry portfolio. NVT has decided to rationalize its Career and Industry division with divestment of U.S. SAE business, closure of SAE sites in LA and San Joes, closure of divestment of Health Skills Australia (HSA), closure of SAE Oxford and conversion of SAE Indonesia into a licensed operation. In our view the decision should improve EBITDA margin of SAE.
ASK THE ANALYST
Our analysts are ready to answer any questions you have
FY18 RESULTS SUMMARY
Figure 1: Revenue by segment
Figure 2: FY18 Results Overview
Outlook + reaffirms 2020 targets. On the analyst conference call, management noted global demand for education services is expected to continue despite uncertainty in some markets. Management reaffirmed its 2020 growth targets of:
(1) CAGR growth of +5% group revenue;
(2) 18% group EBITDA margin;
(3) enrolments in University Partnerships is expected to grow at 5% CAGR;
(4) Capex is expected to reduce below A$20m p.a.
Figure 3: FY18 results vs FY20 target
Our price target of A$4.71/share is based on an equally weighted blend of a DCF and PE valuation. Based on our DCF with FCF estimates forecasted till FY22, utilising a WACC of 9.0%, we arrive at a valuation of $4.41/share. Based on PE valuation, we arrive at A$4.25/share, which is based on an average of FY19-21E EPS estimates and our target PE multiple of 17x, which reflects near-term contract renewal risk (and at a discount to the global averages of Education-based businesses at 23.0x).
Figure 4: NVT Financial Summary
Source: Company, BTIG, Bloomberg
Navitas Limited (NVT) provides educational services for students and professionals in Australia, the United Kingdom, Europe, Asia, Canada, the United States, and internationally. The Company operates two main segments in (1) University Partnerships; (2) Careers & Industry which is made up of SAE Colleges and Professional and English Programs (PEP). The University Partnerships segment offers a core pathway program where NVT partners with universities to provide students, a pathway into those universities. Local and international students transition from NVT colleges generally into the second year of the university degree. The division operates in three regions; Australasia, North America and Europe. SAE is a chain of over 50 creative media education providers focused on providing programs in audio, film and television, multimedia, gaming and animation, in 26 countries. PEP is a collection of businesses delivering education and training, both at a vocational and at higher education level as well as language and integration services to new migrants in Australia.
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”).