Log in
Forgot password ?
Become a member for free
Sign up
Sign up
Dynamic quotes 

MarketScreener Homepage  >  Equities  >  Oslo Bors  >  NRC Group ASA    NRC   NO0003679102


News SummaryMost relevantAll newsOfficial PublicationsSector newsAnalyst Recommendations

NRC Group ASA : acquires VR Track Oy to form the leading rail infrastructure company in the Nordics

share with twitter share with LinkedIn share with facebook
share via e-mail
10/11/2018 | 01:01am EDT

NRC Group ASA ("NRC Group") has entered into an agreement for the acquisition of VR Track Oy ("VR Track"), a Finnish company in the VR Group engaged in the business of railway construction, maintenance services and design with operations in Finland and Sweden (the "Transaction").

The key terms of the Transaction are as follows:

  · The Transaction will be structured as an acquisition of all shares in VR
Track by a newly established and wholly owned Finnish subsidiary of NRC Group,
from VR Group Oy (registered name VR-Yhtymä Oy) ("VR Group").

· The purchase price is based on an enterprise value of VR Track of EUR 225 million on a cash and debt free basis with normalised working capital.

  · 65% of the purchase price shall be paid in cash by NRC Group while the
remaining 35% of the purchase price shall be paid in the form of consideration
shares in NRC Group at an agreed price per consideration share of NOK 75.31. The
share price represents the volume weighted average price of the NRC Group share
on Oslo Børs the last thirty trading days prior to signing. The cash portion of
the purchase price will be fully financed by available cash and new bank debt

  · VR Group will obtain an ownership in NRC Group representing around 18% of
the total number of issued shares in NRC Group following completion of the
Transaction. NRC Group will seek to facilitate representation by VR Group on the
board of directors of NRC Group.

  · VR Track estimates to generate approximately EUR 300 million in net sales,
EUR 28 million in EBITDA and incur capex of EUR 4 million in 2018. The majority
of profits are generated in Finland.

  · Completion of the Transaction is conditional upon anti-trust approval in
Sweden, certain regulatory approvals in Finland, approval by an extraordinary
general meeting of NRC Group as well as certain other customary closing

  · The Transaction will be presented at an extraordinary general meeting of NRC
Group, expected to be held early November 2018 (the "EGM"), and a notice of the
EGM is expected to be distributed and published shortly. Approval of the
Transaction requires at least two-thirds majority of the votes cast and of the
share capital represented at the EGM.

· Closing of the Transaction is expected to take place in early January 2019, subject to satisfaction of the closing conditions.

"We will double in size and significantly strengthen our market position, paving the way for further steady growth", says Øivind Horpestad, CEO of NRC Group.

Transport infrastructure involving rail is crucial for modern societies to
develop and thrive. All Nordic countries are investing heavily in new railways,
metro and tram connections as part of their efforts to build more
environmentally friendly and sustainable transportation systems. With a broader
operational scope and synergies, the combined company will be in a favourable
position to capitalise on these positive market trends.

"Our two companies are complementary in terms of market position, capacities and
capabilities. We will offer services across the entire value chain, including
design, ground works, track, security, electro, telecom and signalling systems,
and exciting new opportunities will emerge. Furthermore, the combined company
will further strengthen its focus on environmental, social and governance
initiatives (ESG). Both companies are based upon common Nordic values, where a
sustainable and responsible approach to the way we solve our projects and how we
act together with our clients, employees and all other stakeholders, is high on
our agenda", Horpestad explains.

Strategic rationale

The combination of NRC Group and VR Track will create the leading specialized
rail infrastructure company in the Nordics, with strong capabilities across the
entire railway value chain and leading positions in the attractive Norwegian,
Swedish and Finnish markets. NRC Group and VR Track are two complementary
businesses, and the combined operations will be stronger and more competitive
than each company stand-alone. The enlarged NRC Group will be able to leverage
its unique capabilities across borders to create new project opportunities and
offer larger turnkey projects to a wider customer group.

There are significant long-term growth opportunities across all three key
markets on the back of political willingness to upgrade existing infrastructure
and invest in new railways. With a broader operational scope and synergies, the
combined company will be in a favourable position to capitalize on these
positive market trends and further grow the already strong cash flow of both NRC
Group and VR Track's existing operations.


The Transaction will create several exciting opportunities for the combined company, including:

  · Stronger ability to capitalize on the trend towards maintenance projects in
both Norway and Sweden on the back of VR Track's extensive experience from such
contracts in Finland and Sweden

  · Greater capacity and sufficient machinery to take on more projects

  · Increased utilization of VR Track's machine pool

· Stronger platform for growth and better utilization of resources in Sweden

  · Leveraging unique capabilities across borders, such as city infrastructure
construction in Finland, design projects in Norway and environmental services in
Sweden and Finland

Overview of the Finnish rail infrastructure market

The Finnish rail infrastructure market exhibits similar characteristics as
Norway and Sweden, with urbanisation, focus on the environment and
sustainability as well as historical underinvestment and maintenance backlog. As
a result, the Finnish market is expected to grow by an average annual growth
rate of 8% from 2017 to 2022.

The framework for rail infrastructure spending is set by parliament over four
-year parliament periods. However, preparatory work has been initiated to
develop 12-year transportation plans similar to Norway and Sweden, which would
provide further visibility on long-term growth prospects.

Key facts about VR Track

VR Track is a private limited liability company (Finnish: osakeyhtiö) incorporated in Finland, with business ID 1007822-3. VR Track's registered office and principal place of business is at Radiokatu 3, 00240 Helsinki, Finland. VR Track owns 100% of the Finnish subsidiary Arcus Oy and the Swedish subsidiaries VR Track Sweden AB and VR Infrapro AB.

VR Track is wholly owned by VR Group, which in turn is wholly owned by the State of Finland.

VR Track, including its subsidiaries, currently has approximately 1600 employees. The board of directors of VR Track Oy currently consists of Rolf Jansson, Ilkka Heiskanen, Marko Hyvärinen and Timo Koskinen, all being representatives of VR-Group Ltd. A new board of directors of VR Track will be established in connection with completion of the Transaction

Key financial information for VR Track

The tables below set out selected data from VR Track's audited income statement and balance sheet for the years ended 31 December 2015, 2016 and 2017, and management accounts for the last twelve months ended 30 June 2018.

Income statement

The financial performance of VR Track in 2016 was negatively impacted by one-off
losses related to certain projects in Sweden. These loss-making projects have
been terminated.

(in EUR       2015          2016          2017          LTM 2018      2018E
Net sales
              306,6         298,9         306,2         299,7         300,0

              23,7          (7,8)         22,9          24,2          28,0

and           (5,6)         (6,3)         (6,1)         (6,4)         (8,0)

              18,1          (14,1)        16,8          17,8          20,0

Balance sheet

(in EUR millions) 31 Dec-15 31 Dec-16 31 Dec-17 30 Jun-18 Fixed assets                                     31,6

                    41,2          33,9          28,9

Inventories                                             19,6

                    20,6          15,8          16,2

Receivables                                             75,3

                    99,8          86,6          76,0


                    53,1          30,9          31,2

Current assets        173,5        133,3        123,3        111,9 Total assets        214,7        167,2        152,3        143,4

Equity                                                                 55,8
                    88,0          55,5          54,4

Provisions and                                             3,5 deferred tax 5,5

           7,6           4,6
Other long term                                                          0,0
interest bearing    21,8          (0,0)         0,0

                        6,1 liabilities -  

           -             -

Intra group loan                                             8,1

                    12,9          6,4           7,7

Group contribution                                             17,4

                    13,8          17,1          17,4
Trade payables &                                                         52,6
other liabilities   72,7          80,6          68,1
Total equity and           214,7         167,2         152,3         143,4

Order book

As of June 30, 2018, VR Track had an order book of EUR 401 million.

Other key information related to the Transaction

No agreements have been or are expected to be entered into with the executive management or members of the boards of directors of NRC Group or VR Track entitling them to any special benefits in connection with the Transaction.

NRC Group will publish a document with further information regarding the Transaction in accordance with the requirements of Oslo Børs' Continuing Obligations section 3.5. Such document is expected to be published in the second half of November 2018.

Investor presentation

An investor presentation will be held Friday 12 October 2018 at 09:00 a.m. (CET)
at Arctic Securities offices, Haakon VIIs gt 5, Oslo. The presentation will be
held by NRC Group's CEO Øivind Horpestad and CFO Dag Fladby.

If you wish to attend the presentation, please register by email to events@arctic.com.


Arctic Securities AS acts as financial adviser and Advokatfirmaet Schjødt AS acts as lead legal adviser to NRC Group in connection with the Transaction.

Nordea Bank AB acts as financial adviser and Krogerus Attorneys Ltd. acts as lead legal adviser to VR Group in connection with the Transaction.



For further information please contact: CEO Øivind Horpestad, telephone: +47 91 00 06 26,

Important information

This stock exchange release contains certain forward-looking statements. By
their nature, forward-looking statements involve risk and uncertainty, as they
reflect current expectations and assumptions as to future events and
circumstances that may not prove accurate. A number of factors could cause
actual results and developments to differ materially from those expressed or
implied by such forward-looking statements.

This stock exchange release is not for distribution, directly or indirectly, in
or into the United States, Canada, Australia, Japan or any other jurisdiction in
which such distribution would be unlawful or would require registration or other

This stock exchange release does not constitute an offer fo

Click here for more information: http://www.newsweb.no/index.jsp?messageId=461050

© Oslo Bors ASA, source Oslo Stock Exchange

share with twitter share with LinkedIn share with facebook
share via e-mail
Latest news on NRC GROUP ASA
06/03NRC GROUP ASA : - Appointed to a contract in Sweden - SEK 103 million
05/24NRC GROUP ASA : - Appointed to a contract in Norway - NOK 33 million
05/14NRC GROUP ASA : - Appointed to a contract in Norway - NOK 60 million
05/14NRC GROUP ASA : - First quarter 2019 result report and presentation
05/09NRC GROUP ASA : - Invitation to presentation of first quarter 2019 results
05/08NRC GROUP ASA : - Annual General Meeting held
05/06NRC GROUP ASA : - New share capital registered
04/29NRC GROUP ASA : - Appointed to a major contract in Finland - EUR 220 million
04/16NRC GROUP ASA : - Appointed to a contract in Finland - EUR 3.82 million
More news
Financials (NOK)
Sales 2019 7 095 M
EBIT 2019 327 M
Net income 2019 201 M
Debt 2019 1 624 M
Yield 2019 3,10%
P/E ratio 2019 19,60
P/E ratio 2020 10,49
EV / Sales 2019 0,71x
EV / Sales 2020 0,62x
Capitalization 3 414 M
Duration : Period :
NRC Group ASA Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends NRC GROUP ASA
Short TermMid-TermLong Term
Income Statement Evolution
Mean consensus OUTPERFORM
Number of Analysts 5
Average target price 80,4  NOK
Spread / Average Target 27%
EPS Revisions
Øivind Omar Horpestad Chief Executive Officer
Helge Midttun Chairman
Dag Fladby Chief Financial Officer
Brita Eilertsen Independent Director
Kjersti Kanne Independent Director
Sector and Competitors
1st jan.Capitalization (M$)
NRC GROUP ASA-10.28%384
VINCI24.38%60 082
LARSEN & TOUBRO6.17%31 619