Company Overview: Intega Group Limited (ASX: ITG) operates a Quality, Testing and Measurement business that provides construction material testing, subsurface utility engineering services and quality assurance for energy companies. ITG was demerged from Cardno Limited and started trading on ASX in November 2019. The company derives its revenue from 4 divisions, namely construction sciences, RABA KISTNER, Quality & Engineering and T2 Utility Engineers.
ITG Details
Decent Increase in Revenue and Stable Balance Sheet: Intega Group Limited (ASX: ITG) operates a Quality, Testing and Measurement business that provides construction material testing, subsurface utility engineering services and quality assurance for energy companies. ITG was demerged from Cardno Limited and started trading on ASX in November 2019. As on 2 October 2020, the market capitalization of the company stood at ~$113.54 million. During FY20, gross revenue of the company went up by 8.2% to $452 million on a pro forma basis, and net revenue was $334.0 million, up 8.1% on the prior year on a pro forma basis. EBITDA, excluding the impact of AASB 16 and including proforma acquisitions was up by 3.7% on the prior year to $30.9 million and reported a net operating profit after tax of $5.2 million. Growth has been primarily driven by strong infrastructure during the year and decent oil and gas markets in the first half.
During the year, the company demonstrated strength and flexibility, given its diversified portfolio across various geographies. Despite the challenges presented by the COVID-19 pandemic, the company has built decent cash reserves across divisions, without any material assistance from the Government initiatives. The company has strengthened its client base, relationships with vendor and shareholders and seems to be well-positioned to benefit from the upcoming growth opportunities. During FY20, the company reported a healthy balance sheet with a decrease of $19.8 million in net debt to $46 million and operating cash balance of $37.1 million, excluding AASB 16. This was driven by a continuous focus on the increase in cash by controlling its working capital and solid invoicing and collections processes.
During the lockdown period, ITG was considered as an essential service with usual business operations, and thus the financial and operational impacts of the pandemic were manageable. The company undertook various business development initiatives and marketing activities to replace projects in key geographies.
FY20 Financial Highlights (Source: Company Reports)
Note: FY-20 Pro-forma numbers represent Intega for the full six months, including the four months as a subsidiary of Cardno. FY-19 pro-forma includes the results of the Raba acquisition as if it had been acquired 1 July 2018 (1) NOPBT - Net Operating Profit after tax provides a measure of operating performance before the impact of underlying adjustments such as acquisition and demerger related costs (2) Backlog reported on a total contract basis, being the total gross value of the signed contract less the value of work performed to date. (3) Net cash flow from operations from 1 July to 30 June 2020 (4) AASB 16 adopted 1 July 2019. The comparative period has not been restated.
Details of Top 10 Shareholders: The following table provides an overview of the top 10 shareholders of Intega Group Limited.
Top 10 Shareholders (Source: Refinitiv, Thomson Reuters)
Decent Cost Management and Financially Stable Balance Sheet: During FY20, gross margin of the company stood at 85.6%, higher than the industry median of 14.7%. In the same time span, net margin of the company witnessed an increase over the previous year and stood at 1.4%, up from 1.2% in FY19. Higher gross margin and an improvement in the net margin indicate that the company is well managing its costs. During FY20, EBITDA margin of the company stood at 7.4% as compared to 6.5% in FY19, indicating increased profitability. In the same time span, Return on Equity of the company was 4.5%. During the year, current ratio of the company stood at 1.68x, higher than the industry median of 1.09x. This indicates that the company retains a decent liquidity position. In the same time span, assets-to-equity ratio of the company was 2.51x, lower than the industry median of 4.73 and debt-to-equity ratio of the company stood at 0.95x, reflecting a decline from 1.37x in the previous year. This indicates that the business is financed with a significant proportion of investor funding and a small amount of debt, resulting in a financially stable balance sheet.
Key Margins (Source: Refinitiv, Thomson Reuters)
Revenue Model: The company derives its revenue from 4 divisions, namely construction sciences, RABA KISTNER, Quality & Engineering and T2 Utility Engineers. The construction sciences division provides construction material testing, environmental testing, and geological engineering and contributed the growth of 0.4% in gross revenue and reported an EBITDA margin of 10.2%. T2 Utility Engineers provides utility mapping, coordination, design, and surveying and reported a growth of 4.6% in gross revenue and EBITDA margin improved by 2.4% from 1H20 to 2H20. RABA KISTNER provides project management and quality assurance and inspection services. During FY20, the division reported a growth of 17.5% in gross revenue because of increases in the infrastructure design and reported an EBITDA margin of 15.5%. The quality and engineering division provides consulting and engineering services that are focused on renewable energy and oil and gas sectors. This division reported a growth of 29.4% in gross revenue and an EBITDA margin of 8.1%.
Gross Revenue by Division (Source: Company Reports)
Segment Overview: During FY20, Asia pacific region maintained its revenue and EBITDA margins and won various projects including Pacific Motorway, Bruce Highway, Level Crossing Removals Project, etc. It has a total project value of $52 million and reported gross revenue of $142.6 million, including $91.9 million revenue in the eight months since demerge. In the same time span, the Americas division maintained its growth trajectory and won Interstate 635 LBJ East Project, University of Texas- project management, Alamo Plaza Restoration. This segment retains a total project value of $126 million with business revenue of $309.4 million and underlying EBITDA $26.0 million.
Key Risks: The company is exposed to a variety of key risks, including the risks related to economic and competitive uncertainties and contingencies associated with the business. It is also susceptible to competition, industry downturns, inability to enforce contractual and other arrangements, legislative and regulatory changes, sovereign and political risks, ability to meet funding requirements, dependence on key personnel and other market and economic factors. The main risks arising from Intega’s financial instruments are interest rate risk, foreign exchange risk, credit risk and liquidity risk.
Future Expectations and Outlook: The company is focused on improving its operational and process efficiency and is working on maintaining its flexibility to the changing environments. ITG has commenced FY21 with a healthy balance sheet and increased backlog. It is expecting that the trading of construction materials to be ahead of FY20. In the Americas region, it witnessed continued organic growth because of the increasing need for infrastructure investment throughout the United States. ITG is focused on improving growth in EBITDA margin and improvement in its operational performance of T2 utility engineers.
In the Asia Pacific region, the company remains alert to face the changing market conditions and is focused on the expansion of niche service lines through acquisitions. With the return of normal trading conditions and certainty post the impacts of COVID-19, ITG is likely to resume its long term growth initiatives, which will drive growth in the business. The company is aiming to process improvement and refinement after the successful demerger and transition from Cardno. It is aiming to expand organically and through acquisitions.
Key Valuation Metrics (Source: Refinitiv, Thomson Reuters)
Valuation Methodology: EV/Sales Multiple Based Relative Valuation (Illustrative)
EV/Sales Multiple Based Relative Valuation (Source: Refinitiv, Thomson Reuters)
Note: All the forecasted figures are taken from Thomson Reuters, NTM: Next Twelve Months
Stock Recommendation: ITG’s businesses have responded with flexibility and agility in the current uncertain economic environment of COVID-19 from both an operational and financial perspective. It seems to be well-positioned for heading into 2021. As per ASX, the stock of ITG is inclined towards its 52-weeks’ low level of $0.160, proffering a decent opportunity for the investors to enter the market. The stock of ITG gave a return of 41.67% in the past six months and a return of 15.91% in the past three months. On a technical front, the stock price of ITG has a support level of ~$0.234 and a resistance level of ~$0.301. We have valued the stock using the EV/Sales multiple based illustrative relative valuation and have arrived at a target upside of lower double-digit (in percentage terms). Considering the current trading levels, decent financial performance, resilient in the times of uncertainty and positive long-term outlook, we recommend a ‘Speculative Buy’ rating on the stock at the current market price of $0.260, up by 1.961% on 02 October 2020.
.png)
ITG Daily Technical Chart (Source: Refinitiv, Thomson Reuters)
Disclaimer
The advice given by Kalkine Pty Ltd and provided on this website is general information only and it does not take into account your investment objectives, financial situation or needs. You should therefore consider whether the advice is appropriate to your investment objectives, financial situation and needs before acting upon it. You should seek advice from a financial adviser, stockbroker or other professional (including taxation and legal advice) as necessary before acting on any advice. Not all investments are appropriate for all people. Kalkine.com.au and associated pages are published by Kalkine Pty Ltd ABN 34 154 808 312 (Australian Financial Services License Number 425376). The information on this website has been prepared from a wide variety of sources, which Kalkine Pty Ltd, to the best of its knowledge and belief, considers accurate. You should make your own enquiries about any investments and we strongly suggest you seek advice before acting upon any recommendation. Kalkine Pty Ltd has made every effort to ensure the reliability of information contained in its newsletters and websites. All information represents our views at the date of publication and may change without notice. To the extent permitted by law, Kalkine Pty Ltd excludes all liability for any loss or damage arising from the use of this website and any information published (including any indirect or consequential loss, any data loss or data corruption). If the law prohibits this exclusion, Kalkine Pty Ltd hereby limits its liability, to the extent permitted by law to the resupply of services. There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. The link to our Terms & Conditions has been provided please go through them and also have a read of the Financial Services Guide. On the date of publishing this report (mentioned on the website), employees and/or associates of Kalkine Pty Ltd do not hold positions in any of the stocks covered on the website. These stocks can change any time and readers of the reports should not consider these stocks as personalised advice.