Significant earnings growth also beyond the pandemic
We believe that CTT is on track to recover from the impact of the pandemic and surpass its 2019 earnings level in 2022e. In this report, we provide an in-depth assessment of CTT’s growth potential until 2025e and argue that the company should be able to deliver >20% EBIT growth also in 2023e-2025e as a result of 1) its highly profitable aftermarket sales outgrowing its installed base, 2) recovering aircraft production rates and 3) the attractive sales potential from the VIP/business jet segment. By 2025, we forecast CTT to generate sales of ~SEK 610m (11% organic sales CAGR vs. 2019), and EBIT of ~SEK 210m (10% CAGR, 35% margin) while yielding ~60% ROIC thanks to its profitable, asset-light business model. Based on the current share price, this would imply an EV/EBIT of 12x 2025e (10x adjusted for dividends). If we instead apply an EV/EBIT of 18-24x 2025e, we derive an annual (dividend-adjusted) shareholder return of 13-20%. However, if we assume 8x EV/EBIT 2025e, this would imply an annualised return of -5%. For FY’22e-‘23e, CTT is trading at 22-17x EV/EBIT, which is 30-40% below Nordic tech peers that have similar growth and profitability.
LÄS MER