The Go-Ahead Group PLC (GOG LN) is a UK-based public
passenger transport company for bus and rail services.
The group operates through
three segments: regional bus, London bus and rail.
The regional bus segment
comprises commercial bus businesses outside of London.
The London bus segment
comprises tendered bus operations under control of Transport for London (TfL).
Train operation are run
through rail franchises through contracts tendered by the Department for
Transport (DfT).
Outside of the UK, the
Group mobilizing three rail contracts in Germany and also run bus services in
Singapore.
I found the stock price of GOG LN lying helpless when I first
found it in early September 2017.
Shadowed by the fear of Brexit effects and the number of downgrades made
by analysts make GOG LN stocks slumped.
After "technical washout" (see circle), I tried to dig deeper about
this company.
After reading the financial statements in passing, it seems the
condition of this company is fine.
Here are the financial data based on book year 1H17:
2017
|
2016
|
2015
|
2014
|
2013
|
||
Mcap
|
702.94
|
|||||
Cash
|
590.00
|
|||||
Total debt
|
359.00
|
|||||
EV
|
471.94
|
|||||
Equity
|
202.00
|
|||||
Revenue
|
3,481.00
|
3,361.00
|
3,215.00
|
2,702.00
|
2,572.00
|
|
Operating income
|
151.00
|
163.00
|
97.00
|
110.00
|
80.00
|
|
Depreciation
|
(69.00)
|
(58.00)
|
(80.00)
|
(67.00)
|
(65.00)
|
|
EBITDA
|
220.00
|
221.00
|
177.00
|
177.00
|
145.00
|
|
Net income
|
89.00
|
94.00
|
52.00
|
70.00
|
46.00
|
|
Operating cash flow
|
144.00
|
212.00
|
411.00
|
172.00
|
115.00
|
|
Capex
|
(147.00)
|
(115.00)
|
(48.00)
|
(71.00)
|
(60.00)
|
|
FCF
|
(3.00)
|
97.00
|
363.00
|
101.00
|
55.00
|
|
Net debt/EBITDA
|
(1.05)
|
|||||
PBV
|
3.47
|
|||||
P/E
|
7.90
|
|||||
EV/EBITDA
|
2.15
|
Although not growing fast, but the company's income grew very-stable
(genius?) in the last five years.
It is true company’s incomes appear to be fluctuating, but
its cash profit is still growing steadily. Free Cash Flow (FCF) also looks healthy.
All looks good. Sign me up!
But, wait, then why the stock prices fall?
According to media, the company has been hit repeatedly by
strikes on its Southern rail franchise. This is one of the many railway lines
owned by GOG LN, that is Govia Thameslink Railway (GTR) – a joint venture
between GOG LN and France’s Keolis. This franchise started in Sep14 and is the
largest contributor to company’s revenue (35% total revenue). This is the only
business segment that has decreased revenue in 2017, ie about -4% y-y. On July
13, 2017, agreement was reached with the DfT regarding GTR contractual
variations relating to the impact of industrial action on train performance
over a period of around 18 months. In that agreement, GTR will fund a package
of performance and passenger improvements worth GBP 13.4 mio. This agreement
resolves financial uncertainty relating to past industrial action and allows
GTR to focus on improving services.
In addition, it seems the market is also concerned about the
impact of Brexit, which will manifest in the form of weakening economy and rising labor costs.
The slightly shrinking revenues, coupled with the potential
increase in operating costs, send GOG LN stock prices falling into the abyss.
But, hey, regardless of any problems that will be faced, the
price of shares of GOG LN has dropped 27.33% in a year. Whereas in the same
period, the FTSE All Share Index rose 12.02%.
In addition, the decline in the price of shares of GOG LN
also caused stock valuations to be very attractive:
GOG LN 2017
|
5Y historical
|
Peers
|
|
P/E
|
7.90
|
13.74
|
15.04
|
PBV
|
3.47
|
16.51
|
5.77
|
EV/EBITDA
|
2.15
|
4.88
|
4.40
|
ROE
|
44.00%
|
133.47%
|
34.10%
|
*Source: Bloomberg
From the table above can be seen, that the valuation of
shares of GOG LN relatively very cheap when compared with its historical
valuation and even with its competitors.
In my view, there are 3 things that make GOG LN interesting:
- The
problem facing GOG LN is a problem that can be solved. Even in today's
tough times, the company's revenue keeps growing.
- The
company's balance sheet looks pretty strong against the storm.
- GOG
LN share price is relatively cheap compared to its historical valuation
and even compared to its competitors.
At current prices (GBp 1,630), GOG LN not only offers attractive
valuations, but also provides attractive dividend yield. In my calculations, GOG LN
can give dividend yield of 5% p.a.
I think it is not excessive to expect GOG LN valuations to
reach 4x EV/EBITDA, a level that is both a historical achievement and a
competitor's valuation level. Fingers crossed.