Likewise valuation reflects the growth of the business says Zeus Capital

Growth
[shareaholic app="share_buttons" id_name="post_below_content"]

Likewise Group plc (LON:LIKE) has released a trading update stating that performance in the first three months of FY22 was ahead of internal budgets. Valley Wholesale Carpets, acquired on 14 January 2022, is also said to be trading ahead of initial expectations. As a result, Management is confident that Likewise will meet market expectations in FY22 despite market uncertainty. Our forecasts are unchanged today. The Group is mitigating the impact of cost inflation by issuing a new price list on 1 May 2022. The announcement also includes the Group’s plans to expand capacity in logistics and distribution. By market share, Likewise is now the clear number two in the UK and we expect the Group to continue to grow strongly over the next few years.

¨ Expansion plans: The Birmingham logistics site is now operational, doubling the carpet capacity for Likewise branded businesses. Construction has begun on a distribution centre in Glasgow, the Newcastle site has moved to larger premises, and construction is due to commence on extending the freehold distribution centre in Derby. These initiatives are providing the capacity for the Group to continue its fast pace of growth.

¨ Acquisition strategy: The strategic acquisition of VWC in January 2022 added three new sites and over £30m of sales to Zeus’ FY22 forecasts. The smaller, bolt-on acquisition of Delta Carpets, announced last week, will add c. £5.0m of revenue in FY22 and £6.5m in FY23. In our initiation note in September 2021, we had forecast £83.1m of revenue for FY22, this forecast is now £114.9m due to the successful execution of M&A. These acquisitions improve cross-selling opportunities and capacity, which will augment the Group’s organic growth in future years.

¨ Outlook: Notwithstanding market uncertainty and cost inflation pressures, Likewise has traded ahead of internal expectations in the first quarter of FY22 and has well established infrastructure to continue to meet demand. Management expects the Group to meet market expectations for FY22.

¨ FY21 results: Likewise will release its FY21 results on 24 May 2022. As already communicated, FY21 revenue increased by 29% to c. £61m (FY20: £47.3m) and management expect that adjusted PBT will be c. £1.6m. Management has said it intends announce its maiden dividend (for FY22) alongside FY21 results and commence a progressive dividend policy going forward. We will revisit our dividend assumptions at that point.

¨ Valuation: Likewise’s valuation of 29.2x FY22 earnings reflects the growth of the business and strength of the management team. Forecast earnings increase 47.1% in FY23 from a combination of organic growth and the contribution from recent acquisitions, which brings the P/E down to 19.9x, based on Zeus forecasts.

Summary financials

Price36.8p
Market Cap£89.3m
Shares in issue243.1m
12m Trading Range27.3p– 52.2p
Free float71.50%
Next EventFY21 results – 24 May

Financial forecasts

Yr end Dec (£’m)2020A2021E2022E2023E
Revenue47.362114.9136.6
yoy growth (%)57.73185.318.9
EBITDA-1.14.58.714.2
EBIT-2.81.94.76.9
PBT-3.31.64.26.2
EPS (p) ful dil. Adj.-20.71.31.8
DPS (p)0.30.5
Net cash/(debt)-6.2-2.8-17.3-13.8
Net cash/(debt) (excl. leases)-0.27.50.38.4
P/En/a50.229.219.9
EV/EBITDAn/a20.712.37.2
Div yield (%)0.91.4
Share on:
Find more news, interviews, share price & company profile here for:

Chairman’s £95K share buy fuels investor donfidence in Likewise

Likewise Group gains momentum as Chairman Paul Bassi boosts his stake, signaling strong confidence in the company's growth and strategic direction.

Likewise grants over 3.1m shares under 2025 SAYE scheme

Likewise Group plc (LON:LIKE) has successfully closed its 2025 Save As You Earn Scheme, granting options to 69 employees on over 3.1 million shares.

Likewise races towards £200 million target as sales surge again in 2025

Likewise Group is thriving in 2025, showcasing a 10.2% turnover increase and strong strategic growth, positioning it towards a £200 million revenue goal.

Likewise Group accelerates towards £200m revenue milestone

Likewise Group's impressive financial results for 2024 highlight strong growth, strategic investments, and a clear path to hitting its £200 million revenue target.

Likewise Group delivers strong FY24 with continued growth in FY25

Likewise Group plc announces strong financial results for FY24, highlighting a 7.4% sales increase and strategic investments driving growth and profitability.

Momentum builds as Likewise accelerates market expansion

Likewise Group is poised for growth in 2025, showcasing a strong start with a 10.7% revenue increase and strategic investments driving market expansion.

Search

Search