24-Oct-2019: Wilsons: City Chic Collective (CCX) - FY21e EBITDA +12.1%
Wilsons call on CCX is "Market Weight" with a 12-month TP of $2.84. CCX closed on Friday (Nov 1) at $2.69.
City Chic’s acquisition of Avenue Stores LLC (Avenue) was completed on the 17th of October 2019. It marks the second North American online acquisition for City Chic this year, allowing us to better appreciate its omni channel strategy. We expect the acquisition to deliver attractive medium-term earnings growth through a combination of an additional category (Value) as well as additional pull through for its existing range (Glamour). However, City Chic is trading on FY20e PE of 28.3x, well ahead of peers, and reflective of this growth potential. We retain a MARKET WEIGHT recommendation.
Key points
Valuation: We value CCX on a blended methodology (DCF, PER and EV/EBITDA). Our valuation +29.0% to $2.84/share and reflects a FY20e PE of 28.3x. The increase in valuation is driven by a higher DCF (earnings upgrades) and change in comparable peers to include those with successful international expansion strategies (BRG, LOV and PMV).
Earnings: We have consolidated Avenue into our forecasts. FY20e forecasts are largely unchanged. However, we expect Avenue to contribute EBITDA of $4.4m (US$2.9m) in FY21e and our group EBITDA forecasts +12.1% to $40.6m and are now 3.5% below consensus ($42.1m).
New strategy: Given different pricing points and already established channels for the City Chic range, we believe this is a “stake in the ground” for the early stages of CCX entering another parallel category. It added Street and Lingerie ranges in FY19a. The acquisition also provides cross-selling opportunities for the City Chic range to Avenues’ 300k-600k active customers (database).
Avenue Stores LLC: Avenue Stores LLC filed for Chapter 11 bankruptcy protection in August 2019 and liquidators promptly closed 200 of its remaining physical stores, leaving the e-commence store. We estimate it achieved annual sales of US$65m ($97.0m) and is moderately profitable on a standalone basis.
Cash flow: CCX paid US$16.5m ($24.6m) for Avenue Stores LLC and advised it would fund the acquisition from existing cash and credit facilities as well as an additional $12.5m 12-month facility. Due to the strong cash generation from the legacy business and timing of the acquisition, we assume minimal debt is required.
Risks and catalysts
Key risks: 1) Poor Spring trading period; 2) aggressive discounting by peers; and 3) headwinds from US wholesale customers.
Key catalysts: 1) Stronger-than-expected LFL sales growth; 2) 1H20e result.