Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Italy
  4. Borsa Italiana
  5. Rosetti Marino SpA
  6. News
  7. Summary
    YRM   IT0001017851

ROSETTI MARINO SPA

(YRM)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
SummaryMost relevantAll NewsOther languagesPress ReleasesOfficial PublicationsSector news

Rosetti Marino : April 8, 2021 Banca IMI Equity Company Note

04/08/2021 | 09:12am EST

Equity

Company Note

Rosetti Marino

FY20 Results

The uncertainties that characterised the market due to the pandemic continued to impact the company's production and commercial activity in 2H20. FY20 revenues were down by 39.5% yoy and order backlog at end-2020 was lower vs. end-2019(-50%) and end-June 2020. Following FY20 results, we revise downwards our estimates.

FY20 results

The key results were: 1) total revenues declining by 39.5% yoy to EUR 205M (vs. EUR 254M in our projections), with a decrease in all segments; 2) EBITDA was negative by EUR 32.7M vs. EUR 33.4M in FY19A; 3) net result was a loss of EUR 32.6M (EUR -16M in our projections) vs. EUR 4.5M profit in FY19A; and 4) the (short-term) net cash position stood at EUR 65.1M vs. EUR 120.2M at YE19A. The order backlog at 31 December 2020 was lower than last year, with the following breakdown: a) the Energy division totalled EUR 77M (vs. EUR 188M at YE19); b) the Process Plant segment amounted to EUR 21M (EUR 29M at YE19); while c) the shipbuilding activities came in at EUR 26M (vs. EUR 29M at YE19).

Outlook and estimates revision

Management stated that they see a rebound in the energy market, which had stopped due to the health emergency. However, in light of the performance below our FY20E estimates and considering the value of the order backlog, we revise our estimates. In FY21E, we reduce by around 19.8% our top-line assumption, now looking for a EUR 3M positive EBITDA and net loss of EUR 4.1M. We also cut our FY22E-23E revenues estimates by around -10%, assuming a less robust rebound in demand. We continue to see an EBITDA margin increasing over the two-year period (at 3% in 2022E and 5% in 2023E).

Valuation

In view of Rosetti Marino's stable shareholding structure and limited trading volumes, we do not assign a rating or target price to the company.

MID CORPORATE

8 April 2021: 13:20 CET

Date and time of production

No Rating

Italy/Oil Equipment & Services Update

AIM

Price Performance

(RIC: YRM.MI, BB: YRM IM)

150

145

140

135

130

125

120

115

110

105

100

95

A M J J A S O N D J F M A

Rosetti Marino FTSE IT All Sh - PRICE INDEX

Rosetti Marino - Key Data

Price date (market close)

06/04/2021

Market price (EUR)

35.40

Market cap (EUR M)

141.60

52Wk range (EUR)

40.6/34.0

Price performance % 1M

3M

12M

Absolute

0.0

0.6

-0.6

Rel. to FTSE IT All Sh

-7.5

-7.7

-31.6

Y/E Dec (EUR M)

FY20A

FY21E

FY22E

Revenues

205.0

287.0

390.0

EBITDA

-32.67

3.00

10.50

EBIT

-40.42

-5.05

3.10

Net income

-32.60

-4.05

1.30

EPS (EUR)

-8.15

-1.01

0.33

Net debt/-cash

-65.10

-57.14

-57.90

Adj P/E (x)

Neg.

Neg.

NM

EV/EBITDA (x)

Neg.

13.4

3.7

EV/EBIT (x)

Neg.

Neg.

12.6

Div ord yield (%)

0

0

0

Source: Company data, FactSet and Intesa Sanpaolo Research estimates

Intesa Sanpaolo Research Dept.

Arianna Terazzi - Research Analyst +39 02 8794 3187 arianna.terazzi@intesasanpaolo.com

Gabriele Berti - Research Analyst +39 02 8794 9821 gabriele.berti@intesasanpaolo.com

Corporate Broking Research

Alberto Francese, Gabriele Berti

Youness N. El Alaoui, Arianna Terazzi

See page 8 for full disclosure and analyst certification

8 April 2021: 13:22 CET

Intesa Sanpaolo is Specialist to Rosetti Marino

Date and time of first circulation

Rosetti Marino

8 April 2021

FY20 Results

Results came in below our estimates at all levels. The drop in productivity was mainly caused by the Covid-19 pandemic and the subsequent uncertainties that characterised the market throughout 2020, with signs of recovery shown only in the recent months. The key financials of Rosetti Marino's FY20 were:

  • Total revenues of EUR 205M (vs. EUR 254M in our projections), -39.5% vs. EUR 338.6M in FY19A. All segments recorded a decrease: the Energy sector's production dropped by around 43% (EUR 165M vs. EUR 291M in FY19); the Process Plant sector realised EUR 34M production (EUR 40M in FY19), while the Naval sector recorded the smallest decline (EUR 6M vs. EUR 7M in FY19);
  • EBITDA was negative for EUR 32.7M vs. EUR 33.4M in FY19A;
  • Net loss was EUR 32.6M (EUR -16M in our projections) vs. EUR 4.5M net profit in FY19A;
  • The (short-term) net cash position stood at EUR 65.1M vs. EUR 120.2M at YE19A;

Rosetti Marino - FY20 results

EUR M

2H19A

2H20A

yoy %

FY19A

FY20A

yoy %

FY20E

A/E %

Turnover

173.7

93.5

-46.2

338.6

205.0

-39.5

254.0

-19.3

EBITDA

11.7

-17.8

NM

33.4

-32.7

NM

-11.6

NM

EBITDA margin %

-3.2

Neg.

9.9

Neg.

Neg.

EBIT

13.7

-22.1

NM

25.2

-40.4

NM

-18.7

NM

EBIT margin %

0.5

Neg.

7.5

Neg.

Neg.

Net profit

2.4

-15.5

NM

4.5

-32.6

NM

-16.0

NM

NM: not meaningful; Neg.: negative; A: actual; E: estimates; Source: Company data

  • The order backlog at 31 December 2020 was EUR 124M: 1) the Energy division order backlog amounted to EUR 77M (vs. EUR 188M at YE19); 2) the Process Plant segment was EUR 21M (EUR 29M at YE19); while 3) the shipbuilding activities amounted to EUR 26M (vs. EUR 29M at YE19).

2

Intesa Sanpaolo Research Department

Rosetti Marino

8 April 2021

Earnings Outlook

The company has purchased from Augustea Maritime Transportation Ltd the semi- submersible pontoon "AMT CARRIER", built in 2009. The barge weighs 4,500 tonnes and has a size of 91x27x6 metres; it is equipped with an autonomous ballasting, immersion and re-floating system, and has 4 stabiliser boxes, which allow it to perform the particularly long and complex operations of hauling and launching the naval units for transformation or refitting works in constant safety and control.

Thanks to this new investment, Rosetti Marino has an additional own infrastructure, which can ensure continuity in its ability to launch its own naval constructions and marine transport of offshore manufactured articles. Moreover, the new pontoon should allow it to add the refitting in the yard of superyachts weighing up to 2,000 tonnes to its design and shipbuilding activities.

With reference to the market, management stated that they see a rebound regarding the energy segment, which had stopped due to the health emergency. However, in light of the weak FY20 performance and considering the low value of order backlog, we downwards revise our estimates.

In particular:

  • For 2021E, assuming a weaker than expected production in the first months, we reduce by around 19.8% our top-line assumption, now looking for a EUR 3M positive EBITDA and net loss of EUR 4.1M;
  • We also revise our FY22E-23E revenues estimates (around -10%vs. previous), assuming a less robust rebound in demand.

Rosetti Marino - Estimates revision (2021E-23E)

Purchase of a new semi- submersible pontoon

Positive signs from the energy market, but a low value of order backlog

EUR M

2021E

2022E

2023E

Old

New

chg. %

Old

New

chg. %

Old

New

chg. %

Revenues

358.0

287.0

-19.8

434.0

390.0

-10.1

465.0

420.0

-9.7

EBITDA

7.1

3.0

-57.7

13.2

10.5

-20.5

23.5

21.0

-10.6

EBITDA margin (%)

2.0

1.0

3.0

2.7

5.1

5.0

EBIT

5.8

-5.1

NM

5.8

3.1

-46.6

16.1

13.6

-15.8

Net profit

4.0

-4.1

NM

4.0

1.3

-67.5

10.9

8.4

-23.4

Net debt (- cash)

-58.6

-57.1

-2.5

-58.6

-57.9

-1.2

-66.3

-64.3

-3.0

NM: not meaningful; E: estimates; Source: Intesa Sanpaolo Research estimates

Intesa Sanpaolo Research Department

3

Rosetti Marino

8 April 2021

Valuation

Given the low visibility on FY22E-23E projections, for now, we decide to base our valuation only on a DCF model, to reflect the company's specific long-term prospects.

DCF model

Our DCF model points to an equity value range of EUR 94.6M to EUR 100.7M. Our key

DCF assumptions are:

  • Explicit forecasts through 2023E;
  • An equity risk premium at 6.5% (7.25% prev.) and a risk-free rate at 0.75% (1% prev.);
  • A gearing ratio (D/invested capital) of 0.0%;
  • We derive a WACC at 7.25% (8.25% previously).

Rosetti Marino - WACC calculation

%

Gearing

0.0

Beta* relevered (x)

1.0

Risk-free rate

0.75

Equity risk premium

6.5

WACC

7.25

Source: *FactSet and Intesa Sanpaolo Research estimates

To calculate the terminal value, we use two approaches:

  • We discount to perpetuity the 2023E FCFO at a WACC of 7.25% (LT1);
  • We discount to perpetuity the EBIT mid-cycle2009A-23E at a WACC of 7.25% (LT2).

Rosetti Marino - DCF model

EUR M

2021E

2022E

2023E

LT 1

LT 2

EBIT

-5.1

3.1

13.6

13.6

12.7

Tax

1.0

-1.3

-4.7

-4.1

-3.8

Depreciation

8.1

7.4

7.5

0.0

0.0

NOPAT

4.0

9.2

16.3

9.5

8.9

WC

-2.0

2.1

0.6

0.0

0.0

Capex

-10.0

-10.0

-10.0

-6.0

-6.0

FCF

-8.0

1.3

6.9

3.5

2.9

Discounted FCF

-7.4

1.1

5.6

2.6

2.2

WACC (%)

7.25

7.25

TV growth (%)

0.0

0.0

Sum

-0.7

-0.7

TV

36.3

30.3

EV

35.6

29.5

Debt 2020A

-65.1

-65.1

Equity

100.7

94.6

Source: Intesa Sanpaolo Research estimates

4

Intesa Sanpaolo Research Department

Rosetti Marino

8 April 2021

Multiples comparison

As a cross check, we identify a sample of comparable companies as shown in the following tables.

We highlight that the profitability of Rosetti Marino, in terms of EBIT margin and net income margin, is below the peers' average.

Rosetti Marino - Margins comparison (2020A-23E)

%

Mkt cap

EBIT margin

Net income margin

(EUR M)

FY20A

FY21E

FY22E

FY23E

FY20A

FY20A

FY21E

FY22E

Saipem SpA

2,349

0.3

1.1

2.8

3.7

-15.5

-1.5

0.4

1.2

Tenaris SA

11,421

1.3

4.4

7.0

11.6

-0.4

4.7

6.3

9.4

Tecnicas Reunidas

722

1.3

2.2

2.9

2.8

0.3

1.6

2.1

2.0

Petrofac

394

3.1

4.7

5.4

4.7

1.3

2.8

4.1

2.4

Nat'l Oilwell Varco

4,453

0.0

-2.1

2.5

5.1

-1.7

-3.2

0.6

2.7

Average

1.2

2.1

4.1

5.6

-3.2

0.9

2.7

3.6

Rosetti Marino*

140.8

-19.7

-1.8

1.3

3.5

-15.9

-1.4

0.9

2.3

A: actual; E: estimates; Data priced at market close on 06/04/2021; Source: FactSet and (*) Intesa Sanpaolo Research

In terms of FY22E EV/EBIT, the multiples of the selected companies are between 2.8x and 34.4x, with a median of 14x, while the FY23E EV/EBIT multiples are between 3.0x and 14.4x, with a median of 9.9x.

Regarding the FY22E P/E, the peers' multiples are within a 4.4-113.1x range, with a median of 32.9x, while the FY23E P/E multiples are between 3.2x and 26.8x, with a median of 18.9x.

Rosetti Marino - Multiples comparison (2022E-23E)

EV/EBIT

P/E

x

Price (EUR/share)

FY22E

FY23E

FY22E

FY23E

Saipem

2.3

14.0

9.9

60.6

18.9

Tenaris

19.2

29.2

14.3

32.9

19.7

Tecnicas Reunidas

12.9

3.4

3.0

9.7

9.6

Petrofac

1.1

2.8

4.3

4.4

3.2

Nat'l Oilwell Varco

11.5

34.4

14.4

113.1

26.8

Median

-

14.0

9.9

32.9

18.9

Rosetti Marino

35.2

12.6

2.3

108.3

16.9

Data priced at market close on 06/04/2021; Source: FactSet and (*) Intesa Sanpaolo Research

Nevertheless, in view of Rosetti Marino's stable shareholding structure and limited trading volumes, we do not assign a rating or target price to the company.

Intesa Sanpaolo Research Department

5

Questo è un estratto del contenuto originale. Per continuare a leggere, accedi al documento originale.

Disclaimer

Rosetti Marino S.p.A. published this content on 08 April 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 08 April 2021 13:11:07 UTC.


ę Publicnow 2021
All news about ROSETTI MARINO SPA
09/30Rosetti Marino Spa Reports Earnings Results for the Half Year Ended June 30, 2021
CI
04/08ROSETTI MARINO : April 8, 2021 Banca IMI Equity Company Note
PU
03/31Rosetti Marino Spa Reports Earnings Results for the Full Year Ended December 31, 2020
CI
02/04ROSETTI MARINO : February 3, 2021 Press Release - Purchase 60% Green Methane srl
PU
02/03Rosetti Marino SpA acquired 60% stake in GM Green Methane S.R.L. from Marchi Energia S...
CI
2020ROSETTI MARINO : October 15, 2020 Banca IMI Equity Company Note
PU
2020ROSETTI MARINO : Tolmount Platform Project – Sail Away
PU
2019Rosetti Marino SpA cancelled the acquisition activities at the yard in Zwijndrecht from..
CI
2019ROSETTI MARINO : 3.000.000 lti free
PU
2019ROSETTI MARINO : takes part in the “Emilia Romagna Open ...
PU
More news
Financials
Sales 2021 230 M 260 M 260 M
Net income 2021 -34,8 M -39,3 M -39,3 M
Net cash 2021 27,3 M 30,9 M 30,9 M
P/E ratio 2021 -4,23x
Yield 2021 -
Capitalization 140 M 158 M 158 M
EV / Sales 2021 0,49x
EV / Sales 2022 0,26x
Nbr of Employees 972
Free-Float 0,06%
Chart ROSETTI MARINO SPA
Duration : Period :
Rosetti Marino SpA Technical Analysis Chart | MarketScreener
Full-screen chart
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus BUY
Number of Analysts 0
Last Close Price 36,80 
Average target price
Spread / Average Target -
EPS Revisions
Managers and Directors
Oscar Guerra Chief Executive Officer & Executive Director
Luca Barchiesi CFO, Secretary, Executive Director & VP
Stefano Silvestroni Chairman, Group Legal & General Affairs Officer
Giorgio Zuffa Director
Luca Gentili Director