Company Results Review
Automation + Robotics
Company Results Review
Chris Hopkins, CEONovember 2018
Performance highlights for the year to 31 August 2018
Reported Revenue of $181.8m –
up 37%
on 2017
Delivered Operating Earnings Before Interest, Tax, Depreciation
and Amortisation
of $19.8m –
up 21%
on 2017
Earnings per share of 14.3 cents –
up 8%
on 2017 (2018 affected by a higher
amortisation charge relating to the Bladestopand other acquisi
tion)
Operating cash inflow of $0.6m (vs inflow of $13.4m in 2017) re
flects working
capital required to fund expansion via acquisitions and sales g
rowth
Cash of $12.5m (with short term debt of $7.4m and deferred sett
lement of $6.3m)
Final dividend at 6.0cents and full year dividend of 10.0 cents
per share unchanged
2017 to 2018 Comparison
2017 As % of
2018 As % of Increase 2018
2018 As % of Increase
Full Ye
ar
2018 As % of Increase
Existing Revenue Existing Revenue on 2017
A
cquisition
s
Total Revenue on 2017
Acquisitions Annualised Revenue on 2017
Scott
Scott
(Note 1)
Revenue
132,631
151,093
14%
30,686
181,779
37%
73,907
225,000
70%
Other operating income
999
1,998
66
2,064
Share of joint ventures' net surplus
220
510
510
Raw materials, consumables used & other expenses
(77,340)
58%
(89,973)
60%
16%
(19,406)
(109,379)
60%
41%
Employee benefits expense
(40,143)
30%
(45,475)
30%
13%
(9,695)
(55,171)
30%
37%
Operating EBITDA
16,367
12%
18,152
12%
11%
1,650
19,803
11%
21%
3,848
22,000
10% 34%
Fair value gain on purchase of business
936
-
-
Due diligence & acquisition costs
-
-
(496)
(496)
EBITDA
17,303
13%
18,152
12%
1,154
19,306
11%
12%
Interest received
664
369
Depreciation & amortisation
(2,987)
(4,226)
Finance costs
(67)
(403)
Net Surplus Before Taxation
14,913
11%
15,046
8%
1%
Taxation
(4,648)
(4,274)
Net Surplus After Tax
10,265
10,772
Less Non controlling interests
(375)
(4)
Net Surplus attributable to members of the parent
9,890
10,768
9%
Earnings per share
13.2
cents
14.3
cents
8%
Note 1: Management accounts 1 Sept 2017 to
Shaded is as disclosed in or as calculated from the 2018 financ
ial statements
acquisition date plus actuals from acquisition dateto 31 Aug 2018 for Alvey & Transbotics
2017 to 2018 Comparison
2017
2018 Increase
2018
20
18 Increase 2018 Increase
Existing Existing on 2017
Acquisitions
Total on 2017
Annualised
on 2017
Scott Scott
incl Acq.
Revenue
132,631
151,093
14%
30,686
181,779
37%
225,000
70%
Operating EBITDA (excluding acq. one offs) 16,367
18,152
11%
1,650
19,803
21%
22,000
34%
Net Surplus attributable to shareholders
9,890
10,768
9%
Earnings per share (cents per share)
13.2
14.3
8%
Segment Results
2017
2018
change
2017
2018
change
Australasia
99,848
100,492
644
12,183
11,899
(284)
Americas
17,055
29,141
12,086
1,287
2,490
1,203
Asia & Europe 15,730
52,146
36,416
(684)
441
1,125
132,633
181,779
49,146
12,786
14,830
2,044
Unallocated (2,521)
(4,058)
10,265
10,772
Revenue
Surplus after Tax
Revenue by Target Industry Sector
26,308
39,581
26,461
40,281
‐
41,069
45,032
33,313
35,657
26,708
‐ 5,000 10,000 15,000 20,000 25,000 30,000 35,000 40,000 45,00
0 50,000
Appliances
Meat Processing
Mining
Other Industrial Automation
Materials Handling & Logistics
2018
2017
Revenue By Customer Location
8,267
35,614
49,632
3,215
15,987
4,955 2,327
12,634
11,840
51,450
47,505
6,270
10,609
2,983 4,752
46,370
‐
10,000 20,000 30,000 40,000 50,000 60,000
New Zealand
North America incl Mexico
Australia & Pacific Islands
South America
Asia
Russia & former states
Africa & Middle East
Other Europe
2018
2017
RevenueAnalysis
Revenue matrix for 2017/18 Financial yearBy Industry and location of Customer
Geographical location of the customer
New
Zealand
North
America Australia
South
America Asia Russia Africa Europe
Total
Appliances
113 3
8
16
41
Materials Handling
27
27
Meat Processing
91123
2
45
Mining
71061351
33
Industrial Automation
2
20
12
2
36
Total
12
51
48
6
11
3
5
46 182
Balance Sheet Movements
2017
2018
$000 $000
Change
Cash
26,670
12,473
Current portion loans
‐
(
3,321)
Deferred settlement
‐
(
6,275)
Net Cash
26,670
2,877
(
23,793)
Trade debtors
17,833
37,064
Inventories
16,272
22,825
Contract WIP
4,108
3,077
Trade creditors
(16,590)
(
30,322)
Taxation payable
(3,691)
(2
,738)
Working Capital
17,932
29,906
11,974
Other net current assets and lia
bilities
(2,805)
(8
,604)
(5
,799)
Sub Total Current + cash
41,797
24,179
(
17,618)
Non Current excl. intangibles
Assets
16,655
18,377
1,722
Liabilities
(2,594)
(8
,492)
(5
,898)
Net Tangible Assets
55,858
34,064
(
21,794)
Goodwill
29,987
53,780
23,793
Intangible assets
11,311
15,103
3,792
Equity
97,156
102,947
5,791
Sector Revenue Breakdown
April 2016
JBS
acquires
50.1% at
$1.39 per
share
Aug balance date
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
Accum growth
$m
$m
$m
$m
$m
$m
$m
$m
$m
$m
$m
Meat processing
5
5
6
6
8
8
11
39
40
45
40
Industrial
2
1
3
8
7
9
31
31
40
36
33
Mining
12
19
28
34
29
14
17
22
26
33
21
Appliances
12
22
16
16
17
29
14
20
26
41
29
Materials handling
27
27
Other
6
3
3
1
1
2
1
2
2
Total
31
47
59
67
63
62
73
114
134
184
153
Sales to JBS
0.3
3.2
5.6
Acquisitions
Rocklabs
RobotWorx
MAR
Bladestop
Alvey
Apr-08
May-14
Jan-
15
Oct-16
Apr-18
Transbotics
Jun-18
Revenue CAGR
1 year
3 year
5 year
10 year
Meat processing
14%
8%
54%
32%
Industrial
-11%
8%
41%
36%
Mining
26%
22%
23%
12%
Appliances
56%
43%
9%
15%
TOTAL
36%
26%
31%
22%
Revenue Growth Profile
‐5,00005,00010,00015,00020,00025,000
0
20,00040,00060,00080,000
100,000120,000140,000160,000180,000200,000
FY09 FY10 FY11 FY12 FY13
FY14 FY15 FY16 FY17 FY18
Series2
Series3
26%
31%
22%
Revenue
5 year rev CAGR
3 year rev CAGR
Rocklabs
Apr 08
Bladestop
Oct 16
MAR
Jan 15
RobotWorx
May 14
JBS buys 50.1%
Apr 16
10 year rev CAGR
2H EBITDA
1H EBITDA
Alvey: Apr 18
Transbotics: Jun 18
Revenue Bridge FY18to FY18($000’s)
181,779
132,631
36,416
12,086
646
‐
20,000 40,000 60,000 80,000
100,000 120,000 140,000 160,000 180,000 200,000
FY17 rev
Asia/Europe
Americas
Australasia
FY18 rev
NPBT Bridge FY17 to FY18($000’s)
15,046
( 221)
( 280)
( 631)
( 1,238)
( 1,432)
14,913
2,254
1,391
290
‐
2,000 4,000 6,000 8,000
10,000 12,000 14,000 16,000 18,000 20,000
FY17 NPBT Asia/Europe Americas JV Ne
t surplus Admin & FX Australasia
Net Interest Dep & Amor
t One‐off items FY18 NPBT
To deliver on Scott’s Strategy, the focus will be on:•
Integration of AlveyEurope and TransboticsUSA
–
Cross Selling Opportunities
•
Service and Spare Parts
•
Research & Development
–
Meat processing developments continuing
–
Bladestop–new product rollout
–
Mining technology developments
•
Digital
Focus Areas
Scott –Digital Direction
1. Vision and image analysis2. Package Software ‐Maestro (ex Alvey)
‐TMO (ex Transbotics)
3. IIOT and connectivity ‐Equipment reporting
‐Diagnostics‐Maintenance ‐OEE
4. Machine Learning ‐AI / convolutional neural networks5. Augmented Reality 6. Virtual Reality –for Marketing and Training
BladestopBandsaws
Expanded Bladestopproduct range:
–
Development of Scott 600 saw completed
–
Scott 400 development underway
–
European saw
Outlook
Forwardprojectwork–approx.9monthsSignificantprojectworkunderway
–
Meatdevelopmentwork(Beef,PorkandPoultry)
–
MiningsystemsintoAustralia,NorwayandMexico
–
AppliancesystemsforEurope,USAandChina
IncreasingsalestoJBS($5.6minFY18)Acquisitiongrowth–FullyearAlvey&TransboticsOrganicGrowth
–
Expandandimproveoncurrentactivities
–
OngoingInvestmentinR&D:
»
Maintenance‐tomaintaincompetitiveedge
»
Development‐tocreatenewopportunities
Thank you
Scott capability showcase video
Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.