We are a leading, management-owned research boutique with a focus on companies from Europe. Our role is that of an intermediary between companies on the one hand and investors on the other.
Our research products are directly distributed to more than 200 mutual and pension funds, family offices and independent asset managers from Central and Eastern Europe, the German-speaking region, Scandinavia, France and UK. In addition, we publish our reports on platforms such as Thomson Reuters, Capital IQ, Factset, Researchpool.com, rsrchxchange.com, ERI-C.com, Visiblealpha.com, ISBNews and PAP, thus ensuring that they are available to institutions from around the world. By organising roadshows and conferences, we provide investors with direct access to corporate decision makers.
Our team consists of professionals with long capital market experience in both Western Europe and the CEE region.
Team
Adrian Kowollik
Adrian Kowollik is Managing Partner at East Value Research and the analyst covering the sectors Technology/Media/Telecom, IT, E-Commerce and Health Care. He graduated in Business Administration from Humboldt University in Berlin and has more than 8 years of experience in equity research and corporate finance. Adrian, who grew up in both Poland and Germany, is a strong believer in the concept of broker-independent equity research and the advantages, which it provides to both companies and investors. Linkedin profile
Mikolaj Wisniewski
Mikolaj Wisniewski is Analyst. He has a Master‘s degree in International Relations and Finance. His tasks include the preparation of sector reports, company analyses and valuations. Previously, he worked as Corporate Accountant at CBRE Corporate Outsourcing in Warsaw.
Yusuf Bilgic (Advisor)
Yusuf Bilgic is Advisor to East Value Research. During his impressive career, he was among others Managing Director, Head of Equity Sales & Equity Sales Trading at Lampe Capital in London (previously, part of the German Oetker Group); Director Equity Sales at the oldest German private bank Bankhaus Metzler in Frankfurt; and Vice President Cash Equity Sales Trading at Banco Santander in Frankfurt. Among his clients were institutional investors incl. long/short hedge funds from continental Europe, UK and the United Arab Emirates. Yusuf is based in London.
Michael Lexa (Advisor)
Michael Lexa is Advisor to East Value Research. He looks back at a successful career as Equity Sales among others at Centrobanca, Julius Baer and Dresdner Bank. Over the last 30 years, Michael, who is based in Milan, has been introducing Italian listed companies to DACH-based institutional investors.
Services
Research
We provide broker-independent research on companies that are headquartered in Europe. Our main focus is on small-, micro- and nanocaps, an area, which is usually below the radar of typical brokerage houses. Scientific studies have shown that broker-independent research can be very helpful for companies when it comes to increasing their market visibility and liquidity.
In addition to analysis of single companies, which can be either sponsored or fully independent, we also offer sector reports, whereby we leverage our sector expertise and knowledge of markets in Western and Eastern Europe. Investors can gain access to all our past and future research reports through 1. the relevant research platforms and 2. by purchasing a yearly subscription on our website.
Roadshows
For the companies, which we cover, we organise international roadshows. Thus, we provide them with access to new investor groups and help to diversify the shareholder structure. Through our broker partners, we can also act as an intermediary in capital market transactions.
Consulting for Start-ups
In addition to services for listed companies, we also offer advisory for European start-ups, especially when it comes to raising capital in CEE and Western markets.
Valuation Services & Corporate Finance
Our offering is complemented by valuation services as well as corporate finance advisory, which we are able to offer our clients through our partnership with the Berlin-based firm InveSP Capital Partners. InveSP Capital Partners provides M&A, restructuring and financing advisory services for smaller companies from Western and Eastern Europe. In the last years, it has completed transactions worth EUR >1bn, many of which were crossborder deals.
Imprint
East Value Research GmbH Gontardstr. 11 10178 Berlin Germany Tel.: +49 30 20609082
E-Mail: kontakt@eastvalueresearch.com Represented by: Adrian Kowollik Commercial Register: Registration at Amtsgericht (District Court) Berlin-Charlottenburg under the registration number HRB 164473 B. VAT-Id: DE298268078
Copyrights All rights reserved. Reproduction, commercial redistribution and entry into commercial databases are only allowed with the written consent of East Value Research GmbH.
Liability This website www.eastvalueresearch.com has been prepared with the greatest possible care. However, East Value Research GmbH cannot guarantee that the information contained herein is correct or precise. Any liability for damages, which result directly or indirectly from the use of this website, will not be assumed if it is not intentional or reckless. If there are links to external websites, East Value Research GmbH will not take the responsibility for their content.
Conflicts of interest East Value Research GmbH has taken several measures to prevent conflicts of interest. One of these is that its employees are prohibited to trade in stocks from its coverage that is being sponsored e.g. by issuers. In addition, its employees are not permitted to accept gifts or any other beneficial contributions from individuals, who have an interest in the content of our research publications.
This blog post marks the beginning of a series of analyses focused on Polish companies and their listed direct German counterparts.
In this installment, we will delve into the examination of Oponeo.pl S.A., a company listed on the main market of the Warsaw Stock Exchange since 2007, and Delticom AG, headquartered in Hannover. Delticom AG holds the position of a European leader and has been listed on the Frankfurt Stock Exchange since 2006.
History & current business
Oponeo.pl was founded in 1999 by university friends Dariusz Topolewski and Ryszard Zawieruszynski, who continue to own and manage the company today. It is headquartered in Bydgoszcz, Poland. Over the years, the company has grown to become the largest online retailer of tires and rims in Poland, holding a market share of over 75%. In recent years, Oponeo has expanded its operations to 12 foreign markets, primarily in EU countries but also in Turkey. The company has successfully established or acquired other e-commerce businesses, including Dadelo, an online shop for bikes and sports accessories that is also listed on the Warsaw Stock Exchange, and Rotopino.pl, an online retailer of tools. Oponeo Group currently operates 25 online shops, employs 348 individuals, and owns a modern, automated warehouse in Poland spanning 72,000 square meters. Additionally, Oponeo has formed partnerships with over 1,000 fitting service providers in Poland and more than 3,000 in its other markets. The company relies on wholesalers and producers for distribution to foreign clients.
Delticom, also founded in 1999, has become the largest online retailer of tires and rims not only in Germany but also across Europe. While Delticom faces strong competition from Oponeo in countries like the Netherlands and Belgium, it held a presence in the United States until 2022, when Delticom North America was sold (the transaction generated a one-off gain of EUR 3.8m). In 2016, Delticom’s founders, Andreas Prüfer, Rainer Binder, Philip von Grolman, and Timon Samusch, attempted to diversify their business by acquiring an online distributor of used cars in France and online shops for gourmet and regular food in Germany. However, due to liquidity issues, these diversification efforts were ultimately discontinued in 2019-2020. Presently, Delticom has refocused its efforts on its core activity of selling tires and rims. The company operates approximately 300 online shops in nearly 50 countries, employing 168 individuals. Delticom runs warehouses in Sehnde, Germany (over 60,000 square meters), and Ensisheim, France (around 50,000 square meters).
Historical & current financials
Oponeo boasts an impressive track record when it comes to its financial performance. Between 2012 and 2022, the company managed to increase its revenues from PLN 207.1m to PLN 1.7bn, achieving a CAGR of 23.4%. Concurrently, its EBITDA also saw a substantial rise, climbing from PLN 6.7m to PLN 82.5m (CAGR of 28.5%). Over the past five years, Oponeo has maintained EBITDA and ROCE figures within the range of 3.5% to 6.2% and 9.8% to 16.5%, respectively.
Since 2008, Oponeo has consistently been distributing dividends to its shareholders and has also regularly engaged in stock buyback initiatives. Despite the challenging situation prevailing in the retail sector at present, the company displayed notable resilience. In the first half of 2023 (H1/23), Oponeo achieved a year-on-year revenue growth of 14.1%, amounting to PLN 789.4m. However, there was a decline of 9.6% in EBITDA, reaching PLN 18.9m during the same period. The company has managed to maintain a reasonably low net gearing level of 11.3%.
Oponeo.pl S.A.: Gross & EBITDA margins and ROCE in 2018-2022
Oponeo.pl S.A.: Cash Conversion Cycle, Operating and Free Cash Flow in 2018-2022
Source: Company information, East Value Research GmbH
An examination of Delticom’s historical performance presents a mixed overview. Between 2012 and 2018, the company experienced a consistent growth in sales, averaging a 6.5% increase annually, accompanied by a clearly positive EBITDA margin. However, due to an unsuccessful expansion into the online food business, the company’s profitability suffered a steep decline in 2019. During that year, Delticom reported an EBITDA of EUR -6.6m and an EBIT of EUR -42.1m. Consequently, the company’s net debt escalated to EUR 87.8m, causing a substantial drop in Delticom’s share price from its peak of around EUR 80 in 2011 to below EUR 3.
Nonetheless, following a restructuring effort, the company managed to restore a positive operating profit trajectory. Presently, Delticom is poised to achieve an estimated EBITDA of approximately EUR 14m this year. In the first half of 2023, the company’s revenues experienced a year-on-year decline of 10%, amounting to EUR 197.7m. This contraction was primarily attributed to a redirection of revenues towards Delticom’s newly established marketplace, Reifen.com. Within this platform, the company sells car accessories from third-party retailers, earning commissions.
The net gearing ratio stood at 200.5%, but this included an estimated EUR 50m of IFRS 16 related leasing debt, thus the actual net debt figure was not EUR 82.8m but EUR 32.8m (equity equalled EUR 41.3m). At the end of 2021 and 2022, the respective net gearing amounted to 138.5% and 178% respectively. In H1/23, the increase was driven by the accumulation of inventories in preparation for the crucial winter season, a common practice in Delticom’s sector. However, it is anticipated that by the end of 2023, the net gearing ratio will once again substantially decrease compared to the value recorded as of June 30, 2023.
Delticom AG: Gross & EBITDA margins and ROCE in 2018-2022
Source: Company information, East Value Research GmbH
Delticom AG: Cash Conversion Cycle, Operating and Free Cash Flow in 2018-2022
Source: Company information, East Value Research GmbH
Current valuation & conclusion
Compared to Delticom, Oponeo has a more favorable track record, and we possess greater confidence in its management. Nevertheless, we believe that much of this positivity is already factored into the company’s current valuation metrics. For instance, Oponeo’s estimated enterprise value to sales ratio (EV/Sales) for 2023E is 0.3x, which is in line with the 5-year average of 0.4x. Similarly, its EV/EBITDA ratio for 2023E is 7.7x compared to the 5-year average of 6.7x.
On the other hand, Delticom presents an intriguing restructuring narrative, particularly due to its current historically low valuation. The projected EV/Sales ratio for 2023E is 0.2x, consistent with the 5-year average. Likewise, the projected EV/EBITDA ratio for 2023E is 6.9x as opposed to the 5-year average of 9.9x. Notably, Delticom exhibits a notably higher revenue per employee compared to Oponeo, amounting to EUR 1.18m versus EUR 507.5k.
Assuming that inflationary pressures ease, which we anticipate occurring in Q4/23E, and if online sales rebound, Delticom’s financial performance and market valuation are likely to follow suit. A scenario reminiscent of 2020-21 could emerge, wherein Delticom experienced a significant improvement in EBITDA compared to 2019, leading to a substantial increase in its stock price. During the period between mid-2020 and mid-2021, the stock price surged from a low of approximately EUR 2.50 to EUR 9.70. Although we believe the potential return currently exceeds 100%, it’s important to acknowledge key risks such as elevated net gearing and concerns surrounding Delticom’s founder and CEO, a figure who generates controversy among institutional investors. Nevertheless, we hold the view that the company’s prevailing trading multiples already adequately account for these factors.
In Q1/23, XTPL generated revenues of PLN 3 million from sales of products and services, representing a significant year-on-year growth of 219.9%. Revenues from grants amounted to PLN 605k (compared to PLN 689k in Q1/22). The gross margin stood at 60.4% (compared to -29.4% in Q1/22). After accounting for operating expenses of PLN 2.2 million, XTPL achieved an EBITDA of PLN 78k (compared to a loss of PLN -2.4 million). Net income improved from a loss of PLN -2.7 million in Q1/22 to a loss of PLN -301k.
During this year, XTPL announced five contracts for the sale of Delta Printing Systems, all of which were sold to Chinese clients. Additionally, two contracts were signed for printing modules, with buyers including HB Technologies, a supplier of machines for testing and repair of displays for companies like Samsung Display and Beijing BOE Display. Furthermore, a large US-based NASDAQ-listed producer of machines for the semiconductor industry (likely Lam Research Corp., with a market cap of USD 82.3bn and yearly sales exceeding USD 17bn) also purchased printing modules. According to sources such as Pocket-lint and 4kfilme, Samsung Display delivers 80 million OLED displays solely for the iPhone 14 and produces over 100,000 Quantum Dot (QD)-OLED displays for TVs each month. In our view, considering that more than 10% of these displays typically have defects, this demonstrates the significant commercial potential for XTPL.
Issuance of new equity and debt for capacity expansion and building of local sales teams
XTPL announced its intention to issue up to 275,000 new shares on May 12th, which will finance approximately 50% of the planned investments amounting to PLN 60 million from 2023E-26E. The remaining funding will come from own funds, grants, and new debt. The equity issue, in which the CEO and founder also intends to participate, is expected to be completed this week. Our research indicates that debt financing has already been secured.
According to discussions with management, the PLN 60 million will be allocated towards several initiatives, including:
Expanding the production capacity of printing modules from the current level of less than 10 per year to 100 per annum (which would correspond to yearly sales of EUR 7.5 million/PLN 33.75 million).
Increasing the production capacity of prototyping machines, specifically the Delta Printing System, from currently more than 10 units to more than 20 units per year (e.g., 20 units would equal yearly sales of EUR 3.5 million/PLN 15.75 million).
Quadrupling the yearly production of nanoinks.
Establishing local sales offices with demonstration labs primarily in the US and Asia, a strategic move to accelerate the acquisition of new clients.
Hiring additional staff and continuing research and development activities.
Expected boost for XTPL’s business from Intel’s new factory near Wroclaw
Moreover, XTPL is expected to benefit from Intel’s new factory near Wroclaw, announced on June 16th. The US semiconductor giant’s investment of USD 4.6 billion/PLN 18.4 billion in a new factory for semiconductor integration and repair in Miekina, approximately 30 km from Wroclaw, is the largest foreign investment in Poland to date. Given that semiconductor and display repairs align with XTPL’s technology applications, Intel could become a potential client for XTPL.
Our forecasts for 2023E-26E imply a revenue CAGR 2022-26E of 60.2% and a target EBITDA margin of c. 40%
We have constructed a financial model for XTPL that extends until 2026E and takes into account the latest information provided by the company’s management. Our projections are slightly more optimistic than the company’s own guidance, which anticipates sales of PLN 100 million in 2026E.
What sets XTPL’s business model apart is the increasing number of Delta Printing Systems and Printing Modules being sold, which will drive recurring revenues from consumables and inks. This will ultimately result in substantial double-digit EBITDA margins.
While we initially anticipated a net profit for the current fiscal year (2023E), we now believe that planned investments, such as the establishment of local sales teams in the US and Asia, will likely lead to a negative net income. However, we are highly optimistic that 2024E will mark XTPL’s first profitable year.
Conclusion
In conclusion, XTPL’s technology commercialization appears to be on track, as promised by CEO and founder Filip Granek. The demand for the company’s products is evident from major international research facilities and industry players. Furthermore, with a significant share of high-margin recurring revenues expected to exceed 48% by 2026E, XTPL’s commercialization model holds significant appeal.
We have confidence in our estimates, projecting a sales CAGR of 60.2% from 2022 to 2026E, along with target EBITDA margins of approximately 40%. For only one of their projects, industrial clients such as HB Technologies or Lam Research could potentially purchase up to 100 printing modules, which will need to be replaced after 5 years. As production volumes increase, these modules will generate a rapidly growing stream of recurring revenues from consumables and nanoinks, resulting in a significant operating cash flow for XTPL.
With currently 777 listed companies (main regulated market + the alternative NewConnect segment), a combined market capitalization of PLN 1.3tr/EUR 285.9bn and a daily turnover of PLN 1.1bn/EUR 249.1m, the Warsaw Stock Exchange is by far the largest and most liquid stock exchange in Emerging Europe.
Given the economic catchup potential of the region, other capital markets are also worth a look, however they are usually characterized by very low trading volumes. In general, the value of listed stocks in Central and Eastern Europe (CEE) & South-Eastern Europe (SEE) is much smaller in terms of the market capitalization-to-GDP ratio than of Western markets.
Sources: World Bank, CEIC, GuruFocus, East Value Research GmbH
Czech Republic
In Prague, the combined market capitalization of local stocks equals c. EUR 55.7bn and the daily turnover amounts to c. EUR 93m. The largest companies are the utility CEZ, the tobacco producer Philip Morris CR and the banks Moneta Money Bank and Komercni Banka. All these stocks can also be traded via dual listing in Frankfurt. There is also the alternative START segment for small- and medium-sized Czech companies.
Hungary
In Hungary, the stock exchange has 69 companies, a combined market cap of c. EUR 35bn and a daily turnover of c. EUR 22.6m. The largest companies are from traditional sectors: OTP (the largest Hungarian bank), MOL (Oil & Gas), Gedeon Richter (one of the largest generic producers in CEE), Magyar Telecom (the largest Hungarian Telco). All of them also have a dual listing in Frankfurt. In 2017, the Hungarian stock exchanged launched a dedicated segment for small- and medium-sized companies, which is called Xtend.
Romania
With 19.1m inhabitants, Romania is the second most populous country in CEE & SEE after Poland. At 359 (84 in the main market and 275 in the alternative AeRO segment), its stock exchange has the second-highest number of listed companies in the region. Their combined market capitalization equals EUR 44.7bn. While liquidity is a major issue, investors can find very promising stocks, some of which with consistently high dividend yields. The largest of them are: OMV Petrom (an oil & gas company that is owned by Austrian OMV Group), SNGN Romgaz (a state-controlled gas company), SNN Nuclearelectrica (a state-controlled utility), Banca Transilvania (No 1 bank in Romania), and Fondul Proprietatea (an investment holding that invests in listed and privately held Romanian companies and is managed by Franklin Templeton. These companies can also be traded on foreign exchanges e.g. in London.
The Baltic countries
In the Baltic region, the companies are listed on the NASDAQ Baltic exchange, where there are currently 55 companies, thereof 24 from Lithuania, 11 from Latvia and 20 from Estonia. Their combined market capitalization equals EUR 10.4bn and daily turnover EUR 2.3m. The largest companies on the NASDAQ Baltics are Ignitis Group (a Lithuanian utility), Telia Lietuva (Telco), Enefit Green (an operator of renewable energy production units in the Baltics and Poland) and LHV Group (an Estonian bank).
The Balkan region
In the Balkan region, each country has its own stock exchange, but most are very illiquid. For example, in Belgrade the daily turnover of all listed stocks only equals c. EUR 44k. The largest stock exchange in the region is the one in Zagreb (market cap of all traded domestic stocks: EUR 19.6bn), followed by Ljubljana (combined market cap of EUR 8.9bn). In Zagreb and Ljubljana, the average daily turnover equals c. EUR 908k and EUR 1.1m respectively and the largest companies in terms of market capitalization are the oil & gas company INA, the leading bank in Croatia Zagrebacka Banka, the producer of generic drugs Krka and the Croatian Telco Hrvatski Telecom.