Taker over target £2.05p27 Dec 2018 12:10
During its last complete financial year prior to acquisition (to March 2016), Opus reported revenues of £573m, gross profit of £107m, EBIT of £32.8m, customer meters of 265,000 and staff of 870. Customer retention was in excess of 85%, five percentage points better than Yu’s renewal rate for direct sales.
The purchase price of £340m, implied that Drax paid a trailing multiple of 10x EBIT or 0.6x sales for Opus.
The same trailing numbers for Yu are as follows: revenues of £47m, gross profit of £8m, adjusted operating profit of £3.1m, total meter numbers of 7,400 (c. 9,000 now) and staff of 110.
So we can safely say that Opus Energy was about 8-10x the size that Yu Group is now, when it was bought for £340m.
This makes the current £170m market cap for Yu Group look something of a stretch. Either Opus Energy is a significantly lower-quality business than Yu, Drax got a bargain, or else the current market cap for Yu is too high, given its current stage of development.
Based on recent events I think we can safely say its a mixture of all three, what is more important though is if the valuation of Opus Energy was 340 million and take the worst case of 10 x the value of YU Energy then that would still place YU with a market cap of 34 million which is still £2.05p... per share (34,000,000 /16,270,000).
Strong Buy