35
Interim results FY19 – 4 th December 2018 discoverIE Group plc Interim results Half year ended 30 th September 2018 4 th December 2018 Strategy Delivering Further Strong Growth

Strategy Delivering Further Strong Growth · 2018. 12. 4. · UK returned to growth in Q2 Cross selling up 17% to £4.9m Higher gross margins (c.+10ppts v CS GM) Note: At constant

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Interim resultsHalf year ended 30th September 2018

    4th December 2018

    Strategy Delivering Further Strong Growth

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    (1) Estimated lifetime sales value of projects

    A strong first half

    Group sales up 11% Organic D&M excl acquisitions +10%

    Record order book +18% (CER)

    New project design wins +40%(1)

    Underlying operating profit +23%

    Underlying EPS +24%

    Since the half year end – the acquisition of Cursor Controls for £19m

    1

  • Interim results FY19 – 4th December 2018discoverIE Group plcdiscoverIE Group plc

    Since FY13 :

    Sales up > 2x

    Underlying EPS up > 2x

    Operating profits up > 4x

    Share price growth 21% CAGR(2)

    Dividend growth 7.4% CAGR(3)

    (1) Group revenue, excluding disposed businesses(2) Growth from 2009 to Nov 2018(3) Growth from 2010 - 2018

    Our aim is to double EPS in 5 years

    H1 19 EPS up 24%

    We aim to provide investors with

    Returns of 15 – 20% pa

    A progressive dividend

    FY13 FY14 FY15 FY16 FY17 FY18 FY19

    SALES(1)

    FY13 FY14 FY15 FY16 FY17 FY18 FY19

    UNDERLYING OPERATING PROFIT & EPS

    Underlying Operating Profit EPS

    Growth Company

    2

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    FINANCIAL REVIEW

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Higher gross margin Up 0.8ppts to 33.0%

    Increasing operating margin Up 0.6ppts to 6.8%

    Generating cash 84% operating cash

    conversion in the last 12 months (£22.9m)

    Growing ROCE Up 1.3ppts to 14.8%

    (1) Underlying profits exclude acquisition-related costs and exceptional items (see Appendices I & II)(2) ROCE is underlying operating profit as a percentage of net assets plus net debt (including acquisitions). FY18 ROCE of 15.5% excluded acquisitions

    Financial Review

    Strong first half performance

    4

    H1 19 H1 18 GrowthCER

    Growth

    Revenue £211 .7m £190.2m +11% +12%

    Underlying operating profit(1) £14.5m £11.8m +23% +25%

    Underlying profit before tax(1) £12.9m £10.4m +24%

    Underlying EPS(1) 13 .0p 10.5p +24%

    Interim dividend per share 2.80p 2.65p +6%

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Revenue up 112% in 5 years (16% CAGR)

    Financial Review

    Revenue more than doubled in 5yrs

    5

    £100m£121m

    £142m£157m

    £190m£212m+20%

    +18%+10%

    +21%

    +11%

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19

    REVENUE Growth H1 19Organic(1) 7%

    Acq 5%

    CER 12%

    Currency -1%

    Actual 11%

    (1) Organic growth (excluding acquisitions). Including acquisitions, organic growth was 3% (see Santon p16)

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Underlying operating profit(1)

    of £14.5m Up £2.7m on H1 18 (+23%, +25% CER)

    39% CAGR in 5 years

    Underlying operating margin of 6.8% Up 0.6ppts on H1 18

    Up 4.0ppts in 5yrs

    Progress towards 8.5% target(2)

    (1) Underlying measures exclude acquisition-related costs and exceptional items (see Appendices I and II).(2) Mid term target by Nov 21

    Financial Review

    Strong increase in profitability

    £2.8m

    £5.5m

    £7.6m£8.8m

    £11.8m

    £14.5m

    2.8%

    4.5%

    5.4%5.6%

    6.2%

    6.8%

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19

    UNDERLYING OPERATING PROFIT & MARGIN

    6

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Underlying operating profit up 25% CER

    Strong revenue growth

    Gross margin up 0.7ppts organically

    Opex increase mainly D&M related

    Santon impacted by Chinese tariff reductions

    EBIT drop thru of 20%(2)

    (1) Underlying measures exclude acquisition-related costs and exceptional items (see Appendices I and II).(2) Increase in profits as a percentage of sales growth (Excluding acquisitions)

    Financial Review

    Profits driven by higher value products and good operating leverage

    7

    £11.8m

    £4.3m

    £1.5m(£2.8m)

    (£0.1m) (£0.2m)

    £14.5m

    H1 18 REVENUE GM OPEX ACQS FX H1 19

    UNDERLYING OPERATING PROFIT

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    (1) UOP is underlying operating profit(2) Organic growth excludes acquisitions (D&M)

    Financial Review

    CUSTOM SUPPLY

    DESIGN & MANUFACTURING

    Profit growth across both divisions…

    Operating profit up 22% CER Margin up 0.2ppts to 11.1%

    Operating profit up 18% CER Margin up 0.6ppts to 4.6%

    8

    £m

    D&M 127.8 14 .2 11 . 1% 106.7 11.6 10.9% 18% 20% 10% 22%

    Custom Supply 83.9 3 .9 4.6% 81.9 3.3 4.0% 2% 2% 2% 18%

    Unallocated (3 .6) (3.3)

    Total (CER) 211 .7 14 .5 6.8% 188.6 11.6 6.2% 11% 12% 7% 25%

    FX 1.7 0.2

    Total (reported) 211 .7 14 .5 6.8% 190.2 11.8 6.2%

    Revenue UOP (1 )

    UOP

    growth

    %

    Revenue growth

    Organic (2 )% Actual CER

    H1 18 (CER)

    Revenue UOP (1 ) %

    H1 19

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Underlying PBT up 24%

    Underlying EPS up 24% Up c.170% in 5 yrs (22% CAGR)

    (1) Underlying measures exclude acquisition-related costs and exceptional items (see Appendices I and II).

    Financial Review

    … driving further EPS growth

    9

    4.8p6.5p

    7.7p 8.5p10.5p

    13 .0p+35%

    +18%+10%

    +24%

    +24%

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19

    UNDERLYING EPS

    £m H1 19 H1 18

    Underlying operating profit(1) 14.5 11.8

    Finance costs(1) (1 .6) (1.4)

    Underlying PBT(1) 12.9 10.4

    Effective tax rate 25% 24%

    Underlying PAT 9.7 7.9

    Fully diluted shares (m) 74.5 75.0

    Underlying EPS (p) 13.0p 10.5p

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Operating cash flow(1) of £22.9m over last 12 months (LTM)

    £22.9m for LTM, up 5% 84% of underlying operating profit 100% average conversion rate over

    the last 6 years.

    Net debt at 30 Sep 18 of £62.6m

    £2.3m reduction since last year (ex acquisitions)

    Gearing ratio(2) of 1.85x (target range 1.5x – 2.0x)

    Revolving credit facility of £120m

    Plus £30m accordion; term to Jul 21

    Available for acquisitions and working capital

    (1) Operating cash flow defined as EBITDA less working capital and capex – see Appendix III(2) Net debt at 30 Sep 18 as a ratio of adjusted EBITDA (Group underlying EBITDA for last 12 months adjusted for a full year of the underlying EBITDA from acquisitions).

    OPERATING CASH FLOW(1)in last 12 months (£m)

    Financial Review

    Financing and cash flow

    10

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19 Target

    100% 104% 106% 107% 95% 84% 85%% Underlying

    Operating Profit

    6. 1

    9.9

    16.5

    18.6

    21 .9

    22.9

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Similar WC/sales ratio to last year 17.3% of annualised Q2 sales (v 16.7% LY) Reflects increasing proportion of D&M

    (D&M WC at 22% of sales, CS WC at 13% of sales)

    WC up £5.3m organically in LTM Strong organic growth in Q2 of 9%

    (£36m annualised sales) = 14% WC rate below Group average

    £2-3m Brexit stock building H2 Customer committed inventory

    Working capital increases to support growth

    Financial Review

    (1) Cash to cash cycle (C2C) is the average net number of days from remitting cash to suppliers to receipt of cash from customers (stock days – creditor days + debtor days)(2) Working capital is defined as net inventory, trade & other receivables and trade & other payables. Unallocated working capital is not represented in this chart.

    11

    £22mC2C 54

    £23mC2C 44

    £21mC2C 53

    £24mC2C 48

    £33mC2C 91

    £38mC2C 100

    £47mC2C 97

    £55mC2C 86

    16 .1% 17.4% 16.7% 17.3%

    46%

    52%57%

    60%

    H1 16 H1 17 H1 18 H1 19

    WORKING CAPITAL(2)

    CS D&M Group SWC% Sales D&M Sales%

  • Interim results FY19 – 4th December 2018discoverIE Group plcdiscoverIE Group plc

    Interim dividend up 6% 77% growth FY dividend in 8yrs

    7.4% CAGR

    Maintaining progressive policy 2 to 3x cover (underlying basis)

    FY18: 2.5x cover (underlying) and 1.8x cover (reported)

    Financial Review

    Increasing dividend

    1 .69p 1.69p 1.82p 1.82p 1.82p2.20p 2.33p 2.45p

    2.65p 2.80p

    3.40p 3.74p3.99p

    4.36p4.98p

    5.40p5.72p

    6.05p6.35p

    5.09p5.43p

    5.81p6.18p

    6.80p

    7.60p8.05p

    8.50p9.00p

    FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19

    12

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    OPERATING REVIEW

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Strong organic growth Sales (excl acqs) +10% Orders (excl acqs) +13%

    Operating profit up 24% Operating leverage (23% EBIT

    drop thru)

    Enlarged production facilities now operational (5.5ksqm, +11%) Magnetics – Bangalore, India Fibre optics – Bratislava, Slovakia Shielding – Seoul, Korea

    Expansion in China underway Magnetics (+3.6k sqm)

    Flexible production minimises effects of tariffs into USA

    Note: At constant exchange rates (CER)

    Operating Review

    Design & Manufacturing division

    14

    Growth H1 19

    Organic 10%

    Acquisitions 10%

    CER 20%

    Currency -2%

    Actual 18%

    £2. 1m

    £5.3m

    £8.9m

    £10.4m£11.6m

    £14.2m

    43%

    61%

    75%85%

    78%78%

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19

    Underlying Operating Profit% Group profit contribution

    £18m

    £41m

    £76m£86m

    £107m

    £128m

    19%

    34%

    46%

    52%

    57%

    60%

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19

    Sales% Group total

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Widespread, strong organic growth

    (1) Sales destination, excluding acquisitions(2) D&M organic growth excluding acquisitions

    Operating Review

    Strong D&M organic growth

    15

    UK15%

    Germany11%

    Nordic27%

    R.O.E.20%

    N. America9%

    Asia18%

    REVENUE BY REGION

    UK Germany Nordic R.O.E. N.America

    Asia Total

    4%

    14%

    7% 7%

    11%

    25%

    10%

    ORGANIC GROWTH BY REGION(1)

    9% 9%

    14%

    11% 11% 11%

    10%

    Q4 17 Q1 18 Q2 18 Q3 18 Q4 18 Q1 19 Q2 19

    QUARTERLY ORGANIC SALES GROWTH(2)

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    DC & AC switching for electronic & electrical applications

    Solar & energy storage

    Transport – rail & electric vehicles

    Industrial

    High performance products with significant potential c.€25m sales p.a. 2 divisions – Solar, Industrial

    Solar inverter market Slowed in H1, will recover Changes to solar subsidy in China

    Transportation and Industrial Growing strongly

    Santon acquisition - high performance switching

    Operating Review

    16

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    (1) Sales growth excluding acquisitions. Target markets are renewable energy, transportation, medical and industrial connectivity

    Operating Review

    Target markets leading growth

    Up from 56% @ year end

    17

    Target Markets

    £78m61%

    D&M REVENUE FROM TARGET MARKETS

    (% of total Group revenue)

    13%

    6%

    10%

    Target Markets

    Other Markets

    Total

    ORGANIC GROWTH BY MARKET(1)

    13%

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Good organic growth

    Sales +2% (despite a large one-off prior year shipment)

    Underlying sales +6%

    Operating profit up 18% Operating leverage (30% EBIT drop through)

    Performance driven by Germany, Italy & Netherlands UK returned to growth in Q2

    Cross selling up 17% to £4.9m Higher gross margins (c.+10ppts v CS GM)

    Note: At constant exchange rates (CER)

    Operating Review

    Custom Supply division

    £2.8m

    £3.4m

    £3.0m

    £1.9m

    £3.3m

    £3.9m

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19

    UNDERLYING OPERATING PROFIT

    18

    £76m £79m£88m

    £79m £82m £84m

    £6m£8m

    £1m

    H1 14 H1 15 H1 16 H1 17 H1 18 H1 19

    REVENUE

    Ongoing Discontinued

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    £131m record order book

    CER +18% v H1 18

    Organic +13% v H1 18

    High proportion of recurring revenues

    Driven by

    New project design wins

    Repeat revenue growthFY13 FY14 FY15 FY16 FY17 FY18 FY19

    Operating Review

    Record order book underpins H2

    19

    £52m £50m

    £65m£73m

    £85m

    £109m

    £124m£131m

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Focused on growth markets Technology revolution driving new product development

    Global trends underpinning structural growth

    Applications necessitating increased electronic content

    Essential customers requirement for application-specific solutions

    Transportation MedicalRenewable

    EnergyIndustrial

    ConnectivityAutomotive circuit sales

    expected to rise CAGR 13.4% (2016- 2021) IC Insights

    Medical electronics to grow CAGR 6.8% (2017 -2022)

    Research+Markets

    Two thirds global investment in power

    generation to 2040 will be into renewable energy

    World Energy Outlook 2017

    Overall market size for global machine-to-machine

    connections to rise 13.2% CAGR (2016-2021)

    Markets-and-Markets

    20

    Operating Review

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Essential products into growth markets

    Medical

    Renewable Energy

    Industrial Connectivity

    Charging Sensing systems Power control Cabin monitoring &

    control

    Increasing scale of wind turbines

    Diversification of solar systems

    Wireless telematics Fibre optic connectivity AI communication Wireless robotics control

    Monitoring & control Automation & robotics Advanced surgery

    Electric vehicles Mass transit & route

    vehicles Autonomous vehicles High speed railTransportation

    discoverIEsolutionsMarket driversMega trends

    Decarbonisation & Diversification

    Electrification & Autonomous

    vehicles

    Connectivity & Industrial

    Internet of Things

    Artificial intelligence, sensing & analytics

    Power inductors Turbine blade pitch

    control Airflow measurement

    Embedded diagnostics Interface device & cabling Power systems

    Automation & robotics ‘Smart factories’ Artificial intelligence

    Technology integration

    Decarbonisation ‘Safety-centric’ agenda Mass transit & route

    vehicles

    Proactive & preventative medicine

    Technological & biological fusion

    Predictive analytics

    Geopolitical consensus Growing public awareness Legislative and regulatory

    regimes Cost of energy

    Operational efficiency and flexibility

    Quality control Competition from

    Technology companies

    21

    Operating Review

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Case study: Our unique solutions for Renewable energy

    Power inductors

    Pitch controllerAirflow measurement

    Strong and trusted customer relationships across supply chain

    Providing innovation-led, bespoke solutions to essential customer requirements

    Multi-year design cycles provide strong visibility & recurring revenues

    Complementary technologies create cross-selling opportunities

    Operating Review

    22

  • Interim results FY19 – 4th December 2018discoverIE Group plcdiscoverIE Group plc

    Renewable energy

    Transportation

    DESIGN WINS

    Creating future growth£126m in new project wins

    (est lifetime value or ELV)

    +40% increase on prior year

    c.80% in target markets

    (1) Estimated lifetime sales value of projects, - estimate

    Operating Review

    23

    Medical

    Industrial Connectivity

    £40m

    £52m

    £70m

    £57m

    £90m

    £100m

    £126m

    H1 16* H2 16* H1 17 H2 17 H1 18 H2 18 H1 19

    Design wins - ELV(1) (£m)

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Operating Review

    Consistent, proven strategy

    Sales growth well ahead of GDP over the economic

    cycle

    Move up the value chain into higher margin products

    Acquire businesses with attractive growth prospects

    and strong operating margins

    Internationalise the business

    24

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    (1) As a percentage of Group revenue(2) Mid-term is a 3 to 5 year period starting in Nov 16(3) Growth excluding acquisitions; 3% with acquisitions. (4) Annualised sales(5) Based on last 12 months

    Repeat the performance of the last 5 years

    Key Strategic Indicators Mid termTarget (2)

    1. Increase share of Group revenue from D&M(1) 18% 37% 48% 52% 57% 61% 75% 85%

    2. Increase underlying operating margin 3.4% 4.9% 5.7% 5.9% 6.3% 6.8% 8.5% 10%

    3. Build sales beyond Europe(1) 5% 12% 17% 19% 23% 30% 40%

    Key Performance Indicators 3 yr target(FY20)

    1. Sales growth(1)

    CER 17% 36% 14% 6% 11% 13%

    Organic 2% 3% 3% -1% 6% 4%

    2. Increase cross-selling £0.3m £0.9m £3.0m £4.6m £8.8m £9.7m(3) £10m p.a.

    3. Underlying EPS growth 20% 31% 10% 13% 16% 22% >10%

    4. Dividend growth 10% 11% 6% 6% 6% 6% Progressive

    5. ROCE(4) 15.2% 12.0% 11.6% 13.0% 13.5%(5) >15%

    6. Operating cash flow(4) 100% 104% 100% 136% 85% >85% of Op

    profit

    Long term

    ambit ion

    Well ahead

    of GDP

    H1 19

    H1 19

    FY17 FY18

    FY16 FY17 FY18

    FY14 FY15 FY16

    FY14 FY15

    Operating Review

    Good progress towards targets

    25

    Key Strategic Indicators Mid termTarget (2)

    1. Increase share of Group revenue from D&M(1) 18% 37% 48% 52% 57% 60% 75%

    2. Increase underlying operating margin 3.4% 4.9% 5.7% 5.9% 6.3% 6.8% 8.5%

    3. Build sales beyond Europe(1) 5% 12% 17% 19% 19% 20% 30%

    Key Performance Indicators 3 yr target(FY20)

    1. Sales growth

    CER 17% 36% 14% 6% 11% 12%

    Organic 2% 3% 3% -1% 6% 7%(3)

    2. Increase cross-selling £0.3m £0.9m £3.0m £4.6m £8.8m £9.7m(4) £10m p.a.

    3. Underlying EPS growth 20% 31% 10% 13% 16% 24% >10%

    4. Dividend growth 10% 11% 6% 6% 6% 6% Progressive

    5. ROCE(5) 15.2% 12.0% 11.6% 13.0% 13.5% 14.8% >15%

    6. Operating cash flow(5) 100% 104% 100% 136% 85% 84% >85% of Op

    profit

    FY15

    FY15

    FY16

    FY18

    FY18 H1 19

    H1 19

    Well ahead

    of GDP

    FY14

    FY16

    FY17

    FY17FY14

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    12 D&M acquisitions, £170m spend since 2011

    EBIT ROI of D&M acquisitions(1) of 20%, up from 18% LY (v 15% target)

    Consistent profitable growth from earlier acquisitions

    Organic growth with operating leverage

    Organic sales growth of 6% pa

    Organic profit growth of 9% pa

    Acquisitions performing well

    (1) ROI defined as annualised H1 19 operating profit attributable to the business over acquisition cost comprising up-front consideration, acquisition expenses, earn-out (once earned), and integration costs

    (2)Percentage growth since FY18 (3)Excludes Santon as less than one year since acquisition

    Operating Review

    26

    90%

    66%

    32% 32%23% 22% 21%

    14% 13% 11%20%

    +13% +4% +8% +18% +3% +1% +10% +1% +6% -8% +3%A B C D E F G H I J Overall

    EBIT ROI(1) % of H1 19

    Target 15%

    (2)

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Business fundamentals

    • Growth markets

    • Designed-in products, difficult to replace

    • Distinct business, competitive advantage

    • Low customer concentration

    • Good gross margin

    • Low capital investment requirements

    • Acquisitions at the right price

    Attractive rewards

    • GDP++ organic growth

    • High levels of repeating revenue

    • Sustainable margins

    • Reduced risk

    • Cash generative

    • Self-funding growth

    • Earnings accretion

    Our business

    Operating Review

    27

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Operating Review

    Outlook

    H2 has started well with further strong growth , and the fundamentals are in place for this to continue Record order book High level of design wins

    On track to deliver full year performance in line with our expectations

    Healthy acquisition pipeline

    28

  • APPENDICES

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Management believe the adjustments enable a better understanding of the underlying performance of the business

    Adjustments made to IFRS results are:

    Acquisition/disposal related costs (transaction costs, earn-outs, amortisation of acquired intangibles, gain or loss on acquisition or disposal, IAS 19 pension charge related to legacy scheme)

    Exceptional items (restructuring, integration, one offs)

    Appendix I

    Underlying to IFRS reconciliation

    30

    H1 19 (£m) UOP Excep. Acqs Amort IAS19 IFRS

    Gross profit 69.9 69.9

    S&D costs (27.8) (27.8)

    Admin expenses (27.6) (2.9) (0.4) (2.9) (0.2) (34.0)

    Operating profit 14.5 (2.9) (0.4) (2.9) (0.2) 8.1

    Net finance costs (1.6) (0.1) (1.7)

    Profit before tax 12.9 (2.9) (0.4) (2.9) (0.3) 6.4

    Taxation (3.2) 0.8 0.7 (1.7)

    Profit after tax 9.7 (2.1) (0.4) (2.2) (0.3) 4.7

    Effective tax rate 25% 27%

    EPS 13.0p 6.3p

    H1 18 (£m) UOP Excep. Acqs Amort IAS19 IFRS

    Gross profit 61.2 61.2

    S&D costs (26.4) (26.4)

    Admin expenses (23.0) - (1.1) (2.2) (0.1) (26.4)

    Operating profit 11 .8 - (1 .1) (2.2) (0.1) 8.4

    Net finance costs (1.4) (0.1) (1.5)

    Profit before tax 10.4 - (1.1) (2.2) (0.2) 6.9

    Taxation (2.5) 0.5 (2.0)

    Profit after tax 7.9 - (1 .1) (1 .7) (0.2) 4.9

    Effective tax rate 24% 29%

    EPS 10.5p 6.5p

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    UNDERLYING ADJUSTMENTS (£m) NET ASSETS (£m)

    Appendix II

    Underlying adjustments & net assets

    31

    Net Assets

    At 31 March 2018 129.3

    Net profit after tax 4.7

    Dividend paid (4.7)

    Currency net assets - translation impact 2.7

    Gain on defined benefit scheme 0.5

    Shares issued 0.1

    Share-based payments (incl tax) 0.4

    At 30 September 2018 133.0

    H1 19 H1 18

    Acquisition costs (0.4) (1.1)

    Exceptional items (2.9) -

    Amortisation of acquired intangibles (2.9) (2.2)

    Legacy pension - IAS19 (0.3) (0.2)

    Underlying adjustments (6.5) (3 .5)

    Tax impact of adjustments 1.5 0.5

    After tax adjustments (5.0) (3 .0)

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    (1) Non-cash items are depreciation, amortisation and share based payments.(2) Operating cash flow as a percentage of underlying operating profit.(3) Free cash as a percentage of underlying profit after tax.

    Appendix III

    Cash flow & net debt

    NET DEBT (£m) CASH FLOW (£m)

    32

    H1 19 H1 18

    Opening net debt (52.4) (30.0) (37.6)

    Free cash flow 2.1 - 16.7

    Acquisition related cash flow (2.3) (0.4) (27.3)

    Executive options issuance (1.1) - (1.1)

    Net settlement expense - - (1.5)

    Exceptional payments (2.9) (0.7) (4.0)

    Legacy pension (0.9) (0.8) (1.8)

    Dividends (4.7) (4.3) (6.6)

    Foreign exchange impact (0.4) (1.4) 0.6

    Net debt at 30 Sept (62.6) (37.6) (62.6)

    Last 12

    mths H1 19 H1 18

    Underlying profit before tax 12.9 10.4 24.4

    Finance costs 1.6 1.4 2.8

    Non cash items(1) 3.0 2.2 5.6

    Underlying EBITDA 17.5 14.0 32.8

    Working capital (10.2) (9.0) (5.3)

    Capital expenditure (1.9) (1.6) (4.6)

    Operating cash f low 5 .4 3.4 22.9

    Finance costs (1.6) (1.4) (2.8)

    Taxation (1.7) (2.0) (3.4)

    Free cash 2.1 - 16.7 Target

    Operating cash flow %(2) 84% 85%

    Free cash flow %(3) 91% 90%

    Last 12

    mths

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Translation effects

    Sterling weakened significantly in FY17 and FY18 but rose slightly overall in H1 19 impacting the Group on translation of overseas results into Sterling by c1%.

    c.85% of Group revenues are non-UK (mainly € and Nordic).

    Translation impact for H1 19: Sales £1.7m Underlying operating profit £0.2m

    (1) Nordic rate is a weighted average combination of £/NOK, £/SEK and £/DKK rates based on Group sales in each territory.

    Operational effects

    Sterling weakened significantly against US$ in FY17. Although strengthening throughout FY18 and H1 19, it still remains well below the FY16 average rate.

    Approximately 90% of UK cost of goods are non-Sterling, so impacts on purchase pricing .

    The Group hedges material transactional exposures for around six months. Protects GM at FX rate at time of order.

    Appendix IV

    Foreign exchange effects

    £/€ £/Nordic (1)

    H1 19 v H1 18 -1% 4%

    FY18 v FY17 -5% -2%

    FY17 v FY16 -13% -12%

    33

    £/$ €/$

    H1 19 v H1 18 3% 4%

    FY18 v FY17 1% 6%

    FY17 v FY16 -13% -0.5%

  • Interim results FY19 – 4th December 2018discoverIE Group plc

    Opex %

    Gross margin %

    Operating costs up 0.2ppts

    Investment in D&M to fund growth (in H1 and in the future)

    Operating margin % Operating margin of 6.8%

    0.6ppts improvement from H1 18

    Up 3.8ppts in 5 years

    Towards target of 8.5%

    H1 14

    H1 15

    H1 16

    H1 17

    H1 18

    H1 19

    29.9%

    30.9%

    31.5%

    32.9%

    32.2%

    33.0%

    H1 14

    H1 15

    H1 16

    H1 17

    H1 18

    H1 19

    26.9%

    26.5%

    26.1%

    27.3%

    26.0%

    26.2%

    H1 14

    H1 15

    H1 16

    H1 17

    H1 18

    H1 19

    3.0%

    4.4%

    5.4%

    5.6%

    6.2%

    6.8%

    Efficiency drives operating margin

    34

    GM back to its highest level

    Impact of weaker sterling v $ rates on import costs in H1 18, reversed with better pricing

    Appendix V