Brokers ratings27 Jul 2015 17:30
Good to see future profit forecasts being reflected in revised share price ratings today at 70p.
Margin up, numbers up, M&A on horizon
● Summary: We continue to view Breedon as a differentiated long-term rollup
story in the aggregates sector, currently supported by the cyclical
recovery in construction activity. At H1 results on 23 July, Breedon reported
a revenue increase of 28% yoy, underlying EBIT up by 78% and underlying
basic EPS up by 77%. Despite the magnitude of these increases in
profitability, with the EBITDA margin target increased from 15% to c20% by
2020, we think there is much more to come from the company both
organically and from further bolt-on M&A. We upgrade our 2015 EPS
numbers by 15%, by 5% for 2016 and 9% for 2017. We also increase our
price target to GBp70 (from GBp56) and maintain our Buy
recommendation.
● Strong trading: Breedon reported strong trading in H1, continuing the
trend from Q1. The underlying business was well ahead of the prior year
with the EBITDA margin up to 17.0% (from 14.2% at H1 2014). This was
primarily driven by a strong start to the year in England on the back of
buoyant demand and good weather, acquisitions, and the benefit of the fall
in oil prices. In particular, Breedon saw above-inflation price increases of
5% in aggregates, 2% in asphalt and 4% in concrete, and also saw volumes
ahead of market (+11% in aggregates, +14% in asphalt, +8% in concrete).
● Margins: In addition, having achieved its target of 15% EBITDA margins by
the end of 2014, management increased its target to 15% for EBIT by 2020,
which equates to c20% for EBITDA. Given our previously assumed
progression to only 16% EBITDA margins in the medium term, our EBITDA
forecasts increase today by 15% in 2018 and 21% by 2020. We believe a lot
of the improvement in profitability in recent years has come from selfhelp.
With the macro backdrop in aggregates increasingly supportive,
management is optimistic that margins can return to pre-recession levels.
● Balance sheet and M&A: It has been a relatively quiet year for M&A at
Breedon so far. Versus the GBP40m deployed in 2014, Breedon has yet to
make any acquisitions in 2015. Given the extent of deleveraging in the
business (we see net cash by 2017), we think Breedon should be able to
spend cGBP30m-35m pa on bolt-on deals. Nonetheless, the 2014
acquisitions are progressing well and management notes several
acquisition opportunities are currently under review.
● Valuation: Breedon trades on multiples of 20.5x and 17.2x P/E for 2016E
and 2017E respectively for an organic EPS growth CAGR of 18% 2016-18E.
24 July 2015
BUY
Current price
Price target
GBp 54
GBp 70
23/07/2015 London Close
Market cap (GBP m) 572
Reuters BREE.L
Bloomberg BREE LN
Changes made in this note
Rating: Buy (no change)
Price target: GBp 70 (56)
Estimates changes
2015E 2016E 2017E
old Δ % old Δ