Thursday 27 August 2015 by Alen Golubovic Company updates

Emeco – weak FY15 result and increasing credit pressure

Emeco’s FY15 result reflects the challenging conditions faced in mining equipment hire sector. While revenues were broadly in line with FY14, EBITDA fell by 36% reflecting increasing margin pressure but also a very weak 1H15 result. Resultant financial leverage (net debt / EBITDA) is up to 9.5 times which is considered very high

Figure 1 below shows Emeco’s full year financial performance. While revenues were broadly in line with FY14 and fleet utilisation improved (currently 74% versus 50% at 30 June 2014), EBITDA and profits were impacted by a weak first half and continuing margin pressure. EBITDA margins impacted by $14.1m in one-off costs relating to preparing machines for rent which were idle during prior periods and relocating fleet. EBIT margins were further impacted by an increase in depreciation resulting from higher utilisation and a change in depreciation policy on idle fleet

The FY15 free cash outflow of $18.5m was driven by reduced earnings, capital expenditure required to return idle fleet back to rent and a small number of asset additions required to replace end of life units rented to existing customers.

Emeco FY15 financial performance

A$million FY14 FY15
Revenue 241.1 242.8
EBITDA 67.3 43.4
EBIT (10.9) (59.2)
 NPAT (21.6) (94.9) 
 Statutory NPAT (123.1) (224.2) 
 Free cashflow 85.9  (18.5) 

Figure 1
Source: FIIG Securities, Emeco

On a relatively positive note, Figure 2 below shows that the second half of FY15 was an improved result over 1H15. 2H15 revenues were up 12.5% to $132.3m while EBITDA was down 10% to $27.2m.

Emeco half-yearly performance breakdown

Emeco half-yearly performance breakdown
Figure 2
Source: Emeco

The written down value (WDV) of assets fell to $496m versus a net debt position $413.9m as reflected in Figure 3 below. Of this, $367m of asset value relates to owned fleet while the remainder is under operating lease or finance lease.

Sustaining capital expenditure was up in FY15 due to required spending to return idle fleet back to rent. $24.8m in cash was generated from asset disposals in FY15 despite the difficult second hand market, and $32.3m of non-current assets are classified as held for sale recognised at 30 June 2015, scheduled for disposal over FY16.

Fleet additions have been funded by a mix of cash purchases for replacement assets on existing contract sites and operating leases to source non-core assets required to secure recent contract wins.

Emeco rental fleet and net capex FY15
Figure 3
Source: Emeco

With a FY15 net debt / EBITDA ratio of 9.5 times Emeco’s financial leverage is excessively high. Given the current outlook it would be difficult to see the Emeco senior secured bonds being fully refinanced without some form of equity capital injection or a recovery in earnings (which seems less likely in the near term). We do however note that two institutional investors, First Samuel and Black Crane (an Asian hedge fund) have increased their shareholding to about ~30% and have progressively increased their ownership of Emeco shares over this year.

If conditions continue to remain challenging between now and the bond maturity date in 2019, at some stage Emeco will need to consider a recapitalisation or debt restructure to avoid a default on the bonds. We do not believe this is imminently required with the company having $27.8m of cash on hand but if FY16 proves to be the same as FY15 then we believe that action will be required over FY17 to manage the high financial leverage in the business. With utilisation levels up to 74% it would be difficult to see many further material asset sales occurring while equipment is largely in use.

We reiterate the Emeco bonds are senior secured and there is no other debt outstanding with the exception of finance leases. Based on the FY15 asset value, 89% of net debt ($367m / $413.9m) is covered by Emeco wholly-owned assets based on the balance sheet WDV. Over time this level of asset coverage is expected to deteriorate in the absence of debt reduction as asset values depreciate. In addition there is no certainty that current WDV is an adequate representation of market value in a liquidation scenario, and some haircut to WDV would need to be applied to determine a liquidation value.

In addition, the previous managing director has stood down and has been replaced by the chief operating officer. We believe the management change was driven by the failed Rentco and Orionstone corporate activities. A change in management with a more operational focus could change Emeco’s fortunes but only the passage of time will tell us.

Please contact your FIIG representative for more information on the Emeco bond.


The contents of this document are copyright. Other than under the Copyright Act 1968 (Cth), no part of it may be reproduced or  distributed to a third party without FIIG’s prior written permission other than to the recipient’s accountants, tax advisors and lawyers for the purpose of the recipient obtaining advice prior to making any investment decision. FIIG asserts all of its intellectual property rights in relation to this document and reserves its rights to prosecute for breaches of those rights.

Certain statements contained in the information may be statements of future expectations and other forward-looking statements. These statements involve subjective judgement and analysis and may be based on third party sources and are subject to significant known and unknown uncertainties, risks and contingencies outside the control of the company which may cause actual results to vary materially from those expressed or implied by these forward looking statements. Forward-looking statements contained in the information regarding past trends or activities should not be taken as a representation that such trends or activities will continue in the future. You should not place undue reliance on forward-looking statements, which speak only as of the date of this report. Opinions expressed are present opinions only and are subject to change without further notice.

No representation or warranty is given as to the accuracy or completeness of the information contained herein. There is no obligation to update, modify or amend the information or to otherwise notify the recipient if information, opinion, projection, forward-looking statement, forecast or estimate set forth herein, changes or subsequently becomes inaccurate.

FIIG shall not have any liability, contingent or otherwise, to any user of the information or to third parties, or any responsibility whatsoever, for the correctness, quality, accuracy, timeliness, pricing, reliability, performance or completeness of the information. In no event will FIIG be liable for any special, indirect, incidental or consequential damages which may be incurred or experienced on account of the user using information even if it has been advised of the possibility of such damages.

FIIG provides general financial product advice only. As a result, this document, and any information or advice, has been provided by FIIG without taking account of your objectives, financial situation and needs. Because of this, you should, before acting on any advice from FIIG, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If this document, or any advice, relates to the acquisition, or possible acquisition, of a particular financial product, you should obtain a product disclosure statement relating to the product and consider the statement before making any decision about whether to acquire the product. Neither FIIG, nor any of its directors, authorised representatives, employees, or agents, makes any representation or warranty as to the reliability, accuracy, or completeness, of this document or any advice. Nor do they accept any liability or responsibility arising in any way (including negligence) for errors in, or omissions from, this document or advice. Any reference to credit ratings of companies, entities or financial products must only be relied upon by a ‘wholesale client’ as that term is defined in section 761G of the Corporations Act 2001 (Cth). FIIG strongly recommends that you seek independent accounting, financial, taxation, and legal advice, tailored to your specific objectives, financial situation or needs, prior to making any investment decision. FIIG does not provide tax advice and is not a registered tax agent or tax (financial) advisor, nor are any of FIIG’s staff or authorised representatives. FIIG does not make a market in the securities or products that may be referred to in this document. A copy of FIIG’s current Financial Services Guide is available at

An investment in notes or corporate bonds should not be compared to a bank deposit. Notes and corporate bonds have a greater risk of loss of some or all of an investor’s capital when compared to bank deposits. Past performance of any product described on any communication from FIIG is not a reliable indication of future performance. Forecasts contained in this document are predictive in character and based on assumptions such as a 2.5% p.a. assumed rate of inflation, foreign exchange rates or forward interest rate curves generally available at the time and no reliance should be placed on the accuracy of any forecast information. The actual results may differ substantially from the forecasts and are subject to change without further notice. FIIG is not licensed to provide foreign exchange hedging or deal in foreign exchange contracts services. The information in this document is strictly confidential. If you are not the intended recipient of the information contained in this document, you may not disclose or use the information in any way. No liability is accepted for any unauthorised use of the information contained in this document. FIIG is the owner of the copyright material in this document unless otherwise specified.

The FIIG research analyst certifies that any views expressed in this document accurately reflect their views about the companies and financial products referred to in this document and that their remuneration is not directly or indirectly related to the views of the research analyst. This document is not available for distribution outside Australia and New Zealand and may not be passed on to any third party without the prior written consent of FIIG. FIIG, its directors and employees and related parties may have an interest in the company and any securities issued by the company and earn fees or revenue in relation to dealing in those securities.