TabCorp Holdings (TAH) – NEUTRAL
|Date of Report||ASX||Price||Price Target||Analyst Recommendation|
|Date of Report|
|Sector : Consumer Discretionary||52-Week Range: A$3.905 – 5.74|
|Industry: Casinos & Gaming||Market Cap: A$9,058.4|
We rate TAH as a Neutral for the following reasons:
- The combination of Tabcorp Holdings and Tatts Group will create a group with market leading positions and attractive assets adding $130m of EBITDA synergies and benefits.
- Intecq business fully integrated and providing strong growth opportunities in Gaming Services.
- Move out of UK business – Sun Bets has ceased trading – removing earnings drag on the group.
- Subdued outlook for wagering business and cost pressures likely to keep a lid on margin expansion in the near term.
- Lotteries delivering earnings double digit earnings growth provide some offset to pressures in wagering.
- Positive regulatory changes – such as the introduction of a point of consumption tax – could drive our smaller uneconomical corporate bookmakers.
- Potential capital management initiatives.
- Value is emerging in the stock after recent de-rating.
We see the following key risks to our investment thesis:
- Competitive pressures within the core Wagering business.
- Loss of market share.
- Lack of product development.
- Cost blowouts with failed investment in Sun Bets business in the UK.
- Adverse outcome from any regulatory change.
- Failing to fully realize synergies from the Tatts merger.
Tabcorp’s FY18 results were largely in line with our estimates. In our view, its core Wagering business continues to be impacted by structural trends (shift to online wagering), competitive pressures in retail and cost pressures.
Wagering & Media segment (significant driver of group EBITDA) delivered +0.6% revenue growth and +0.1% EBITDA growth, whilst EBIT declined by -1.7%. Lotteries & Keno delivered strong results, whilst the company is on target to deliver EBITDA synergies from integration of the Tatts transaction, delivering initial synergies of $8m in FY18 and remains on track to deliver $50 of EBITDA synergies in FY19 and at least $130 p.a. of EBITDA synergies and business improvement benefits in FY21.
Management confirmed that the recent regulatory changes – such as the introduction of point of consumption tax (POCT) in NSW & VIC – will be a positive for TAH. On a positive note, TAH ended the agreement with News Corp UK and ceased Sun Bets trading which should remove the earnings drag on the group.
Management expects to increase marketing spend on wagering and media and is working to take lottery distribution wider. TAH retains strong cash flows (good cash conversion) and strong EBITDA and we see the WA Tab privatization as a potential opportunity for the company. The stock trades in-line with our valuation – Maintain Neutral.
- FY18 results up on previous period (before significant items). Revenue was up +71.7% to $3,828.7m on pcp, with significant items of $217.5m adversely impacting NPAT and EPS. Operating earnings (EBITDA) before significant items was up +46.1%. Statutory NPAT was $28.7m (before significant items NPAT of $246.2m), whilst EPS was 1.9 cents (before significant items EPS of 16.6 cents). On a pro-forma basis revenue was up +2.5% to $5,109.3m, EBITDA was $989.2m (up +2.8%) and EBIT was up +2% to $695.6m.
- TAH integration with TTS on track. Since combination of Tabcorp and Tatts was completed in December 2017, management has prioritized the integration of the two businesses. The management is on track to deliver $50m of EBITDA synergies in FY19 and reaffirmed its target to deliver at least $130m p.a. of EBITDA synergies and business improvement benefits in FY21.
- Wagering & Media (~45% of EBITDA) – flattish results at the top-line and earnings (EBITDA) line. Whilst revenue was up +0.6% to $2,461.8m pcp, operating earnings (EBIT) fell – 1.7% to $307m. TAB delivered +2.5% turnover in revenue growth with +16.3% growth in Digital turnover, offsetting a decline of -3.3% in retail. Fixed Odds products were a major contributor to revenue growth, with +12.7% growth in racing and +14.4% growth in sports (driven by the FIFA World Cup).
- Lotteries & Keno (~40% of EBITDA) – key highlight of the results. TAH refinanced $1.8bn bridge loan into long dated maturities in US market. Management is targeting FY19 dividend payout ratio of 100%. Further, the Company will target gross debt / EBITDA ratio of 3-3.5x, with gross debt / EBITDA at June-18 at 3.4x
- Capital management the focus. Tabcorp exited its agreement with News Corp UK to operate Sun Bets, making a payment of approx. $71m to exit the agreement. Significant items expense of $90.5m (after tax) has been recorded in FY18 which includes the exit fee and asset impairment charges. Closure costs of ~$10m are expected to flow through FY19.
Figure 1: TAH Revenue Breakdown by segments
Figure 2: TAH Earnings (EBITDA) Breakdown by segments
ASK THE ANALYST
Our analysts are ready to answer any questions you have
FY18 key results summary…
Figure 3: TAH results summary – by segments
Key operational highlights:
- Group Results. Excluding the impact of significant items, EBITDA was up +46.1% and NPAT up +37.6%. Significant items (after tax) of $217.5m comprised:
1. Tatts Group combination related costs $114.6m;
2. Sun Bets exit cost of $90.5m;
3. Luxbet closure costs $12.4m. On a pro-forma basis Revenues were up +2.5% to $5,109.3m, EBITDA was $989.2m (up +2.8%) and EBIT was up +2% to $695.6m.
- Wagering & Media (~45% of EBITDA) – flattish results at the top-line and earnings (EBITDA) line. Whilst revenue was up +0.6% to $2,461.8m pcp, operating earnings (EBIT) fell -1.7% to $307m. TAB delivered +2.5% turnover in revenue growth with +16.3% growth in Digital turnover, offsetting a decline of -3.3% in retail. Fixed Odds products were a major contributor to revenue growth, with +12.7% growth in racing and +14.4% growth in sports (driven by the FIFA World Cup).
- Lotteries & Keno (~40% of EBITDA) – key highlight of the results. Revenue was up +4.7% (pcp) to $2,332.3m and EBITDA was $394.9m (up +10.5%) driven by VC margin expansion due to digital growth, cost control and early stage benefits (synergies from the acquisition).
- Sun Bets ceased trading. Tabcorp exited its agreement with News UK to operate Sun Bets, making a payment of approx. $71m to exit the agreement. Significant items expense of $90.5m (after tax) has been recorded in FY18 which includes the exit fee and asset impairment charges. Closure costs of ~$10m are expected to flow through to FY19.
- Gaming Services (~15% of EBITDA) – saw steady but flat results performance. On a pro-forma basis, Gaming Services revenues were steady at $315m. Whilst EBITDA of $152.0m, was up +0.5%, EBIT declined -5.8% to $86.9m. Revenues declined -2.1% in 2H18, partly impacted by the expiry of Tabcorp Gaming Solutions (TGS) venue contracts in Victoria. eBet’s performance was adversely impacted by uncertainty associated with the merger, competitive pressures, and the divestment of Odyssey.
- Capital Management. Management announced a fully franked final dividend of 10cps taking the full year dividend to 21cps and reaffirmed its target to deliver a dividend of 100% of NPAT before significant items, amortization of the Victorian Wagering and Betting License and purchase price accounting in FY19.
- Regulatory update.
1. Federal legislation passed banning synthetic lottery products;
2. Wagering point of consumption tax regimes announced;
3. advertising restrictions and stronger consumer protections introduced.
TAH Global Comps…
Figure 4: TAH relative valuation – consensus gaming and casinos valuations
Figure 5: TAH Financial Summary
Tabcorp Holdings Ltd (TAH) is an integrated gambling and entertainment company listed in Australia, with operations overseas. The business operates three key segments – Wagering & Media, Keno and Gaming Services. These services are delivered to customers through TAH’s retail, digital and Sky media platforms.
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 protected].
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”).