THG Plc (THG) Earnings Call Transcript & Summary

October 11, 2024

London Stock Exchange GB Consumer Discretionary Broadline Retail trading_statement 50 min

Earnings Call Speaker Segments

Operator

operator
#1

Welcome to THG's Q3 2024 and demerger update. There will be a brief introduction statement given by Matthew Moulding, Founder and CEO, followed by a Q&A session. [Operator Instructions] I'd now like to turn the call over to Matthew. Please go ahead.

Matthew Moulding

executive
#2

Good morning, everybody, and thank you for taking the time to dial in this morning. Quite a lot going on in our announcements this morning. So prepared for a lengthy Q&A session, if that's what's necessary. So a few of the points to update in there. We've obviously announced our updated plans regarding the Ingenuity demerger, which has been successfully supported by an equity raise as well, which was going to organize and confirmed this morning. Around GBP 50 million of that GBP 95 million equity raise was from existing long-term and institutional supporters. And within that, myself, added GBP 10 million of that equity raise. And at the same time, we've done a strategic investment with And that's where that relationship with Frasers nice way. That relationship just keeps flourishing and a small step there between us as we continue to work closely together. I think in terms of some of the things to note with the Ingenuity deal, what this raise means is obviously, there's been some dilution in the shares this morning as those shares get issued by that actual dilution unwinds as the deal completes. So the value of the cash that goes across to Ingenuity would lead to an equal and opposite removal of that dilution from THG Plc shareholders. And then with the additional value that on top is being -- will be paid for Ingenuity, there'll be a further reduction in shares in issue in PLC. And then just as a reminder, GBP 282 million worth of property leases also move across with the Ingenuity deal at the same time. I think some other things to update on. We've got our Q3 trade update in there as well. We're pleased with the Beauty and the Ingenuity performances, in particular, I think the strength that we're seeing in those businesses is really testimony to the work that we've done over the last couple of years in repositioning those businesses. And Myprotein business went through the peak stresses and strains of its rebranding in July, but we've seen fantastic momentum since then in September. It was the second best month of the year with only January being better so far. So we feel there's good momentum there as well. I think, obviously, there'll be plenty of Q&A. So maybe pause at that moment and then switch to Q&A, if that's okay, please.

Operator

operator
#3

[Operator Instructions] Our first question today will be coming from Wayne Brown calling from Panmure Liberum.

Wayne Brown

analyst
#4

I've got 4 questions, if I can take them one at a time. I promise I won't be long. In the RemainCo, can you give us a view as to what you think the sustainable level of debt should be in that business and what you're comfortable with, please? And then I'll go on to the others after, if you don't mind.

Matthew Moulding

executive
#5

Sure. Look, I think one of the things to remind there is, obviously, all the facilities remain within RemainCo. And so there's no change in that regard. The existing facilities are obviously more than adequate for RemainCo. Let me just remind you as well way about that business with the RemainCo. If you were to look at 2023 performances, we delivered GBP 1.9 billion of revenues in RemainCo, which was about GBP 105 million worth of EBITDA. Our EBITDA then fed through to GBP 77 million in free cash flow, which was after interest payments and lease payments and everything. So obviously, the things that aren't included in there is if you make a capital -- debt repayment or any M&A. About GBP 77 million with the free cash flow. So that is obviously quite a significant cash generation. And then if you were to about your interest that you're on there, you're obviously a much higher pre-interest cash flow figure. So the sustainability levels could be much higher if we so chose to do within RemainCo. Well, that's not been the thought process here. Our thought process is around making sure RemainCo has got full optionality for what direction of travel, it will take post demerger in December this year. So with that kind of strong cash flow generation, clearly, the existing facilities are very much adequate and supportable for what we want to do. And the Board will decide as we go through next year as to whether it's a case that we use the free cash flow that we generate from RemainCo to either further pay down debt or whether we use it for other corporate purposes such as share buybacks or dividends or even M&A. So the sustainability, obviously, of the cash flows and the balance sheet for RemainCo is very strong.

Wayne Brown

analyst
#6

Yes. No, I don't think I'm doubting that the free cash flow now obviously gets freed up, et cetera. I was just trying to get a view as to if the Board has given thought now as a RemainCo vehicle thought that capital allocation framework would look like? And what do you think the right level of debt that should sit within this business on an ongoing basis? And it sounds like that needs further thoughts is what I'm hearing, but you're clearly comfortable at the moment.

Matthew Moulding

executive
#7

Yes. Look, it's low down the list in reality because that's more of the fun part of the job to sort of get to. So the kind of discussions we'll be having when the time for it is to start to probably map out what's our strategy around, what levels of leverage do we want to run to, what debt, et cetera, but that's something for post demerger and for the future.

Steven Whitehead

executive
#8

I mean, probably worth, Steve here, just reiterating that we have committed over a period of time to our debt investors to reduce gross gearing, gross leverage, which we've done previously by reducing the -- committing to reduce the RCF from GBP 170 million to GBP 150 million, which we announced when we did the extension. We've also reduced the gross leverage by GBP 282 million with the lease liabilities that transfer on the demerger. And then so obviously, if you look at that free cash flow within 3 years, net debt becomes net cash. So ultimately, you're getting back to that position where perhaps more traditionally unexpectedly as a PLC, you're in that 0 to 1x leverage target trajectory. So that's very much from me, the option for that.

Wayne Brown

analyst
#9

Sure. Next question is maybe a little bit more of a geek one just so that I'm thinking about this correct. And IFRS, I think, does unfortunately come into play here. When I'm thinking about all the leases that are sitting within Ingenuity, there's obviously a cash component to the fact that Ingenuity will be paying rent on those sites. And that's obviously an IFRS charge that currently exists. That then obviously gets charged back to RemainCo in the future and probably currently still does under the current contract, which is a question, I suppose, inherited in my statement as a service charge. But that GBP 77 million of free cash flow, does that take into account that kind of service charge kickback? Because there's obviously a disconnect between the P&L on an EBITDA line, and the cash flow -- and the cash flow statement. So I'm just trying to get a sense of -- in a long-winded way, I'm trying to get my head around, the lease costs of 50 million-ish are obviously off-balance sheet now in Ingenuity, fine, but the recharge back in the contracts, is that all reflected in the free cash flow, not necessarily in the group EBITDA?

Matthew Moulding

executive
#10

Yes, it is.

Wayne Brown

analyst
#11

Fine. Okay. So there's no other changes to those contractual terms now that it's a separate vehicle, everything is just status quo?

Matthew Moulding

executive
#12

Exactly.

Wayne Brown

analyst
#13

Fine. Okay. On the rebrand then of Nutrition, -- can you just opine on us? Because it feels is it just blame on the rebrand feels a little bit of a blunt instrument to be honest. And I think a lot of people are speaking to public question in their minds as to -- is that really the case? Or is there something fundamentally else going on here in the industry or your position within the industry? I mean I understand that, obviously, fighting for new customers on Google is exorbitantly expensive, and that's a structural issue with Google opening keyword searches to the whole world now. So that's obviously a challenge. But if it is then just the rebrand and not necessarily anything else that's going on. Can you just comment on -- this has to be one of a really disappointing rebrand in the scheme of rebrands and if you're looking at all consumer brands, are you looking at maybe revamping the team that runs Nutrition? And can you just talk about the quality of the people running the business in light of what's been a very, very disappointing performance?

Steven Whitehead

executive
#14

Yes. So you won't be surprised that I totally disagree with the summary there. I think just to come back to the management teams. And actually, maybe before I do that, let's just go back to Beauty. I think this time last year, I probably had the same question on Beauty, which is disappointing, is the industry changing? Have you lost your position? Is it Sephora or is it Amazon? Is it any other competitor or dynamics, et cetera? And here we are now at the time, very much we made clear, but we're making business model changes. We do these things for the long term. But let's be clear, there's always any pain to do that now. Now talk -- if you're a PLC listed business, everybody likes straight lines, but straight lines don't exist for a long period of time. And to get the overall, we have a long long-term trajectory upwards, we've got to do these pivots and business models from time to time. Now if you fast forward to where we are today, 12 months on from the calls to say that Beauty was totally disappointing and the rest of it, it's now delivering record margin structures and probably the only beauty business in its space that's delivering the growth that it's doing. So we've seen that payback from doing that. Similarly, we did the same with Ingenuity. We overhauled that business model, putting through extensive change and a lot of people were quite rightly questioning, well, it's not a proper business model. And here we are now delivering record performances in Ingenuity at the same time and couldn't be happier with where that's positioned. So then when we look at Nutrition, it's also worth remembering that Nutrition is -- it carried on growing through COVID and there afterwards. So we put the other 2 business models through those changes, but we carried on growing where most of the businesses, if you look at all of what people might suggest their online payers or whatever, they've all seen 15% to 20% reduction in that top line as the High Street has reopened. We carried on growing and held on to that within our Nutrition division ahead of doing the rebrand. Now the reality of around doing a rebrand. This is a truly monumental level of effort that's required to do a rebrand of the scale of Myprotein. And that's because of the complexity that sits within the business. It's operating in every country of the world with DCs all over the world with where you've got localized languages on the products. You've got also localized flavors where the flavor in one country has to be different to another country. So when you come to do a rebrand, you are very much faced with quite a complex overhaul of doing that. Now what we've chosen to do, I think I mentioned it in the September update is, in doing that, typically, what people would do is they would drop out a lot of stock to do that to help speed through any form of rebrand. If you do that, though, that means in a lot of the bargain stores or outlets, you will see Myprotein products sold at a heavy discount on [indiscernible] branded. If we will allow that to happen, that means that our off-line strategy, which is a huge market, everyone's seen the grocer and the off-line retail growth that they've seen post-COVID, that means that, that market is close to us because why would they want to support a brand that is discounting it's product in the outlet stores. So as a result, we've stayed firm. We've grown our off-line strategy. And I think the Myprotein team has done a fantastic job of growing the off-line strategy throughout the world. We've only dropped out GBP 1 million of GBP 100 million worth of Myprotein stock in the last 12 months. And if you were to go back the year before, it was GBP 400,000. So we have kept all of that stock within the Myprotein protein business on our websites and not let it go into the off-line channel to disrobe that growth strategy we have in doing that. When you put that product online, you need to sell through the GBP 100 million worth of stock and go through the old brand and transition to the new brand. With all that complexity that comes through the world, it is going to take a period of time to do that. When we launched this rebrand, we launched it into tailwinds. You wouldn't ordinarily launch a rebrand of this complexity if you had volatility in your whey pricing or you had currency challenges or things like that. So when I look at the micro team -- management team and as I've proved before, I'm more than adept to changing management teams across the team. We've only been listed over 4 years, and we've had quite a few changes that we've done, including firing myself as Chairman. The -- I'm more than happy to go in and change some of the management team. But when I look at the micro team management team, who I speak with and work with daily and hourly, what I can tell you is, these factors are largely outside of their control, I want them to rebrand, to go and follow this strategy. To do that, they've got to transition, which means discounting the product online on our website to do that. If you do that, you bring the average selling price down, which proves to be a challenge. You've got to move through that stock. So that naturally comes. What they can't control is whey pricing globally, we're not big enough to do that. And we can't control the Japanese currency either. We're not big enough to do that either. So there are factors that whoever I get to do that job, they've got to deal with those challenges and follow that strategy. So for me, the answer is, was the decision to rebrand the wrong decision, and should we have stayed with the previous branding, and that would have done us for the next 10 years. And if that was the wrong strategy, that certainly sits with me and not the micro team.

Wayne Brown

analyst
#15

So Matt, Myprotein question was not about is rebranding right or wrong or -- obviously, evolution takes place. It is more about the management of that. I think I'd probably ask my 4 questions already. I may come back for a couple more, but I don't want to hog the call for too long.

Operator

operator
#16

We'll now move to Monique Pollard of Citigroup.

Monique Pollard

analyst
#17

Can you hear me okay?

Matthew Moulding

executive
#18

Yes, it's a little bit tricky, but I think we can -- we should be fine.

Monique Pollard

analyst
#19

Okay. I'll try and talk loudly. Sorry, there's a bit of background noise. So the first question I had was, when we think about the profile of your cash flow going forward, you've got the material reduction in the lease liability. You've got the higher sustainable free cash flow going forward. But when you have conversations with the rating agencies, what do you think will change? And how will that affect your ability to refinance at more attractive terms, that EUR 600 million term loan coming due at the end of 2026?

Matthew Moulding

executive
#20

Well, look, just so you've got continuity of voices. I'll answer that, and obviously, the team will jump in here as needed. I mean, look, we -- in terms of doing the refinancing of the balance sheet, you could do that before doing this transaction. Clearly, by doing this transaction, you then got a very strong proposition by which as interest rates are falling as well, we should be able to get the keenest deal. Now it's worth us on noting that that's a good couple of more than 2-and-a-bit years away yet. But that said, those conversations with the rating agencies already began as we started the planning around Ingenuity demerger. We've got a very clear steer from them of how they see it. To give you a recap on that, 2 out of the 3 rating agencies include your leases as being part of your gross leverage. So the fact that a large majority of the leases are moving out of PLC is obviously a huge positive for them. The second thing to note is the rating agencies typically also remove your spend on tech from the calculation of your earnings as well, which given we've got about GBP 60 million worth of tech spend as we build that asset out, that's a second massive positive for the credit rating agencies. So we shouldn't be surprised that post this transaction that they would be receiving very positively from the credit rating agencies because you've got a very different business whatsoever that looks out through which then will naturally over the course of next year going and refinance our balance sheet for the years to come.

Monique Pollard

analyst
#21

Excellent. And the second question I had was on Beauty. So the 3Q trading was slightly better than the Q2 but kind of similar levels. I'm just wondering if that is a reasonable run rate to think of the peak trading or whether things like the success of the beauty advent calendars, et cetera, makes you think that the peak trading could be stronger than the trading that we've seen in the 2Q and the 3Q?

Matthew Moulding

executive
#22

Yes. Look, I think in reality, I think anyone in online retail would say to you that summer wasn't the easiest time trading online. It just wasn't. September was -- has picked up more broadly for everybody, I would hope that's pretty much a trend. So Beauty is in a really good position. We've got some great momentum in Beauty, which is reflected in the numbers this year. So you can always get bumps and things -- and Q4 is a key trading period. But what I would say is, is the Beauty momentum coming into Q4 is really good, and we feel really positive. All of that said, there's a lot of rides on November. So if I was to sit there and say, if I was a betting person today, I would think you'll see good momentum in Myprotein, but Beauty will be -- should be the standout performance. As we then get into next year, given that I'm expecting whey pricing to fall considerably next year, and I've got good logic behind that, I'd be expecting that micro team starts to come back to its own and be the star performer. But for the remainder of this year, like yourself, I do expect that Beauty is going to be stepping into no pressure on the Beauty team.

Monique Pollard

analyst
#23

And I just had 1 final question, which was just on this lease liability because the lease liability going forward for the RemainCo, the PLC? Does that just -- do you just take the current net liability and do a straight reduction of the GBP 282 million? Or is there a bit of duplication, which means the reduction in the lease liability to the PLC is quite as much as the THG?

Steven Whitehead

executive
#24

Matt whispering to me, so I might answer get him answer that...

Matt Rothwell

executive
#25

[indiscernible] coming off. It's not quite that straightforward but not far off. You just had about GBP 30 million on top, which is subleases between Ingenuity and Nutrition actually for -- Nutrition production facilities that sit within some of the fulfillment centers, so the very extensive arm's length agreements are such that you have subleases for that part of the space. So you'd be looking at about GBP 60 million sat on the balance sheet RemainCo. If you took away what goes to Ingenuity, add another GBP 30 million, and you can see the extent of deleverage that's going on in RemainCo.

Operator

operator
#26

We'll now move to John Stevenson of Peel Hunt.

John Stevenson

analyst
#27

Again, I've got a couple of questions. Actually, Mike, I'll start with the lease question that was the last one on the mic. Can you just confirm what the cash rent is going to be for RemainCo going forward? And then second question, can you comment on the annualized size of your off-line Nutrition business now? Obviously, we've seen a raft of launches, both in terms of licenses and wholesale agreements. It's scaling extremely well. It would be good to get an idea of what the sort of the annualized run rate might be? And also any feedback you're getting from retail partners in the U.K. and overseas, there seems to be some pretty strong POS and differential products going into the U.K. supermarkets? Just interested in terms of how that's actually going through a sell-through level and still...

Matthew Moulding

executive
#28

Sure. So cash lease cost guys...

Matt Rothwell

executive
#29

Cash lease cost, John, will be more like 20% in RemainCo. Whilst the lease liability is higher in Ingenuity. The P&L charge is more balanced, and that's just because you've got slightly longer leases in Ingenuity.

Matthew Moulding

executive
#30

And then answering the question in terms of the off-line piece for Nutrition. Look, for this year, I'd expect -- and I don't think we disclosed this, but let's say, it's about a little bit more than GBP 40 million of net sales to our business. That's after you give funding support to retailers and the rest of it. So for this year, which is a big step-up on the prior year. We're obviously expecting a big step-up again next year. The run rate has been going in a really good direction. So it is core and fundamental, but the plan is that within a few years, we can get this to be hundreds of millions. And that's not just a plug in a number out of the sky. There's an account-by-account rollout that we target, that we underpin, some of them come our way and some of them get delayed, et cetera. In terms of the feedback we get from retailers. Naturally, it's been very strong. Myprotein has got an avid following. So it brings a different type of footfall for retailers as well. We recently launched across the estate in WH Smith. We launched that with the old brand and then that switches to the new brand at the end of this month, and then that will be supported by some pretty good activity going in there. We're in Boots. Good feedback in Boots. Just launched in Holland & Barrett in the U.K. as well, and plenty of other places. Most grocers now would have a snacks range from us. And the Muller partnership teams have gone really well, soft launched, first of all, in Morrisons, now it's in Morrisons Sainsbury's. I think it's going into WH Smith, so some of that range as well, but it's gone across retail. U.S. similarly has been a really good extension for us, got -- some really good comps out there that all set to launch within the weeks ahead. And then even in Asia, things like in Japan, there's a lot of licensing we do in there, in particular, where people will manufacture in, we're trying to navigate some of the challenges the volatility of the Japanese yen, where we won't recognize the revenue, but we'll get a good income stream by actually licensing the product into certain retailers and launching ranges that way, and we've been doing quite a bit of that of late. The strength of the brand is outstanding. So in terms of its current positioning, the feedback on the rebrand is super strong. But even then, we'll still be tweaking with that rebrand, but that is something people won't really see behind the scenes. It's not something that's disruptive to the business. Well, I think anyone who understands the extent to what's required on a rebrand will appreciate when you are the guys started buying it, making it, putting to the websites and then selling it down to consumers all over the world, it's a pretty complex exercise.

John Stevenson

analyst
#31

Okay. That's helpful. And actually a final question on, if I can, just in terms of the -- how the physical split is going to work within head office? I don't know the extent to which the group sort of benefits from essentially working together and how that's going to work post demerger? I know, obviously, there are Board members, people like John, I guess, who are maybe more naturally inclined to be swinging towards Ingenuity. How might that split go in terms of personnel?

Matthew Moulding

executive
#32

It sounds like you've told them what I haven't already told him yet [indiscernible] Well, I'll have that conversation with them at some point. I mean, look, there is some small sort of like cross challenges that you have there, right. So in the building that we set in now, there's a floor here that's dedicated to Ingenuity, but those of you that have been here. The reality is they're being relocated across -- into another building on the campus, which will be purely an Ingenuity building. And so that simplifies that, that's all been in the planning here. There'll be some -- what we've now moved on to is actually looking for cost savings and synergies from actually these moves, where have we got duplication of costs and things that -- because of the large group. So we've moved on to that, but it will be very much segregated in that way. We've probably got, what, 8 weeks to make sure it's all finalized and done. So London office has got a bit of Ingenuity, what's got quite a bit of Ingenuity in there and Cult Beauty. And so there'll be a bit there that we'll need to sort of nail down, but it's all in play, but it's not a massive exercise, being brutally honest.

Operator

operator
#33

[Operator Instructions] We'll now move to Patrick Folan of Barclays.

Patrick Folan

analyst
#34

Just 2 for now, but maybe this is more on what some skeptics have been saying probably this morning, but what if Ingenuity goes through some financial difficulty post the demerge, what will power the Beauty and Nutrition e-commerce operations in that scenario, ensuring kind of no disruption to operations? And in the statement, I know you talked about the arm's length contracts with Beauty, Nutrition and you've also taken on new contracts like Holland & Barrett. Is there any discrepancies between those contracts and service provisions we should be thinking about moving forward?

Matthew Moulding

executive
#35

Sure. So look, in terms of Ingenuity, we obviously have put a lot of thought into it purely not least because we passionately care about business, but also recognizing people looking for a bounce-back risk, et cetera, into that short thesis in the hedge fund story. So we -- if you were just to take the basics of Ingenuity, last year, we generated GBP 9 million of EBITDA. I think consensus for this year is GBP 24 million, GBP 25 million and consensus for next year is about GBP 35 million. So what you can see is, yes, it's been cash consumptive as we've been building this business up, but that profile changes quite dramatically. The CapEx at the same time has been dramatically reduced in recent years. So the profitability is going up considerably, which is underpinned by very long-term contracts relative to anything else, and your CapEx is in a really strong place as well. And then if you go back to the balance sheet, starting with the cash balances that we have, which is probably now going to be about GBP 85 million worth of net cash that sits in it from day 1. On top of that, then the banking facilities that it will have in place. It's worth just reminding people the debtor book in there is probably world-class, but relative to anything else. When you think about who they are, they're all the big CPGs in the world, the Nestles, the Coca-Colas and the Mondelez as well as THG Plc will be one of them as well. So the financing available to that quality asset book is very strong as well as a very strong starting cash position and a very much improving profile. But let's say, for some reason, the management team that are running that as a reminder, as a Chair, CEO or CFO, we're going to appoint some non-execs to it as well. It will have very strong governance that goes in there. But let's say that between them, they make a hash of it and somehow unimaginably, they get it all wrong, then that happens in business all day, every day across the world and there'll be no doubt, a long string of people that would want to try and take over the running of the operation in that client book, not least THG Plc in 5 years' time could come back and have it for the deal of the century or something. But the probability of that happening is something that we've obviously worked very hard on to ensure that's a cost to 0 as possible.

Patrick Folan

analyst
#36

Okay. Got it. And as you mentioned last month, Ingenuity needs about GBP 150 million to kind of fund the next couple of years, how should we maybe think about bridging the gap from what you raised today. I mean you indicated debt facilities will play a part as discussed in the release, but maybe expand on the gap from where we are right now to that GBP 150 million.

Matthew Moulding

executive
#37

Yes, sure. So that gap is on -- so about GBP 85 million, so you've got a GBP 65 million gap. If you look at the debtor book, on that, you've got GBP 50 million to GBP 60 million worth of debtor book on there, of which you can get term sheets -- just -- this is just looking at the debtor assets that sit within that business. The term sheets against that would be circa 60%. So you're already at sort of GBP 130 million worth of funding on day 1 when you have that business. As you then your debtor book grows, then obviously, just on that line of finance alone, that grows with the business and the business is fully funded. That's aside from any other options that you would have on the table. So when we put that forecast together, now that was the numbers as well that we're in consensus view. So as you put those numbers together from the consensus requirement of cash that it would need, you can see that, that's funded from day 1 just from debtor book on top of day 1 cash. So the other options that are available to it, and that's 4 years out as well. So when you get to that point. So from that perspective, the modeling we've done, et cetera, we feel that, that's a very prudent position to take with the business and should be more than ample to do that to such an extent as well that insiders have backstopped to this deal. So if investors chose not to take shares in Ingenuity and instead prefer to have more exposure to PLC, and no doubt, basically a dilution kickback from PLC then insiders that myself and other long-term shareholders have said, well, we'll go further into Ingenuity. So I think that gives you the view of how well put together, we think that model is.

Patrick Folan

analyst
#38

Great. And just 1 clarifying question. On the sublease between Ingenuity and Nutrition, that was GBP 30 million on top of the GBP 60 million sitting with RemainCo, correct?

Matthew Moulding

executive
#39

Correct. Yes.

Operator

operator
#40

We'll now take questions from Andrew Wade calling from Jefferies.

Andrew Wade

analyst
#41

A couple for me. First one, just on the Ingenuity valuation. Sorry, I missed the very start of the call, so you may have already gone into detail on it. But if you could give us just a little bit more detail on how you arrived at that GBP 100 million post-money equity valuation, that would be very helpful. And I'll leave it that one for a moment I'll come back to the other one.

Matthew Moulding

executive
#42

Sure. So I think you would be want to appreciate this, but the wider market certainly fed this back to us. that our share price, whilst Ingenuity is still part of THG is negatively impacted from that ownership of Ingenuity. So I think it's a widely accepted fact that today, the value of Ingenuity is negative within THG PLC. That said, a lot of work has been done by people, various analysts to try and put a value on it on a sum of the parts basis. So a number of people have put a valuation of GBP 200 million to GBP 300 million on it, I believe some of the analysts have done, which is an EV value, obviously, then you've got to take the leases off, et cetera. So -- that was one way we look at it. But the fundamental way we've looked at this is to say what's a DCF say, and we've been working with the banks on this. We've obviously had an awful lot of advice. And the advice that we have, that was very clear, which is there is a -- there's a value of it of 0 to GBP 100 million. But within that makeup, that was assuming the GBP 75 million of cash going in and so essentially a GBP 25 million of true equity value. What you've then got to add on top of that is the GBP 282 million worth of leases. So you end up with a valuation of about GBP 382 million on an EV basis which compares to -- it's very much at the top end of any of the valuations that have been put out there on some of the parts by anybody. So when the banks were doing that work, you could have -- we could have come up with a negative valuation. But that just doesn't equate in our heads to be correct right that -- and we saw the deal that was done with NET-A-PORTER and the GBP 500 million of cash day that went with that business, but that's just -- we don't subscribe to that. So that's how we came up with it, which is DCF valuation. You could have -- depending on what you using those calculations with DCF, as you know, you can make it look very ugly. We've done a really sensible valuation of the banks have done and say we -- they have done to the Board, and we came to 0 to GBP 100 million. So we picked the GBP 100 million as being because we had enough support around the room to backstop that deal. And so if people thought that was too rich, then no one's going to go into it, and then we'll have to stand on the backstop. But that's how we got there, and it's an EV of what GBP 382 million, which might now be GBP 392 million, actually because of the...

Andrew Wade

analyst
#43

Yes. Helpful color. Can we just go back to the lease recharge point because I think there's some confusion. Some people think that Ingenuity are going to be recharging back all of the leases that it takes with the cost mark up back to the Nutrition and Beauty businesses. Whereas the other way of looking at it is that you're just going to be recharging the small bit of the Ingenuity portfolio, which is actually used for manufacturing sort of the sublet bit of it. Could you clear that up for us, please?

Matthew Moulding

executive
#44

It's exactly that, the latter point, which is Ingenuity takes its own leases and runs its own business off the back of it like any business, as it's a private company. It will -- there's obviously a sublease of things where it's 100% Myprotein got a 1 million square foot manufacturing and distribution facility. So that's just passed through, no markup. That's just pass through. But then with all of the other leases that Ingenuity would have, that's just the normal course of it's running its business, and that's reflected in the normal commercial terms that have been agreed with Myprotein, with Beauty and also then with all of the major brands, the Nestles, et cetera. So that's just in the normal commercial deal, whether that's in a platform fee, a fulfillment fee or whatever it would be.

Andrew Wade

analyst
#45

Yes. Yes. Perfect. That's really clear. So the rent the Ingenuity takes on, the only bit that will be recharged on is the bit where it is actually being used by manufacturing or whatever it is as a sublease?

Matthew Moulding

executive
#46

Yes. They were solely being used, exactly.

Andrew Wade

analyst
#47

Yes. Perfect. Okay. And then just -- sorry, and then just a final one. You're obviously doing the bit of dilution in terms of share count from -- or a bit of increase in the share count from the rights issue or the fundraising. But then obviously, you've got the sort of demerger mechanism. Could you sort of talk us through what's going to happen overall in terms of the share count in the RemainCo?

Matthew Moulding

executive
#48

Yes, sure. Look, so we issue shares to raise the cash. As that cash then goes into Ingenuity, when it gets demerged at the end of the year, than those that it will be paid for in cancellation of shares. So what will happen is the share count reduces by the same amount we've just raised by and more. So the dilution impact, there is no dilution impact from this deal. If anything, it is fact there'll be even less shares in issue from this deal. So there's no dilution to shareholders. The reality is those people that elect to take shares in Ingenuity are essentially the ones that have taken the dilution in doing the transaction. So there'll be less shares in issue at the point of demerger than there were as of last night.

Operator

operator
#49

[Operator Instructions] We have time for only 1 question, and that question will be coming from Anubhav Malhotra of Liberum.

Anubhav Malhotra

analyst
#50

I've got a few, if you don't mind. I'll start with the tax losses that have been collected in the business over the last few years. Will the RemainCo be able to keep any of those tax losses and save on tax outflows going forward? Or will they all be sitting in Ingenuity? Because I guess that has been the one that has been losing -- making a lot of PAT losses over the years. Maybe let's start with that one.

Matt Rothwell

executive
#51

I'll take that if you want to -- so the comprehensive nature of the demerger has meant that we had to make sure that at the point -- sorry, of the separation of the businesses. So that completed 1st of March 2022. Then we had to do a full allocation of capital -- sorry, of tax losses on the balance sheet. So obviously, we have a large deferred tax asset. That deferred tax asset is split down into the respective entities. So there is no ability to do that now because all that tax clearance had to happen back in -- back at the start of 2022, but it does mean there is a sensible allocation based on where the losses have arisen historically and both subgroups will actually have a deferred tax asset. Obviously, RemainCo is sheltered for the first 3, 4 years into the long term, given the strong free cash profile and profits chargeable to corporation tax that will be generated in the entity. It will start generating some tax on a cash basis into the future, but that won't happen for the first 3 years or so.

Anubhav Malhotra

analyst
#52

All right. That's very helpful. Then I wanted to ask on the Beauty business. Clearly, over the last 2 years, you have given up on a lot of unprofitable sales in overseas territories. Do you still think that the 6% margin target, EBITDA margin target that you set for the business 2 years back, is that still the right level of medium-term target, but -- or with the sale of the -- with the closure of the unprofitable businesses, it should probably be a bit higher than that 6%?

Matthew Moulding

executive
#53

Look, I think it in part depends as well on the -- making the most of some of the synergies we've been delivering. The reason we've got there so fast on the margin stack that we gave us a medium term is lot down to the work that the Ingenuity robots and stuff of delivered speed. For those of you that have a look at the fulfillment line in THG. You will see that the RemainCo's fulfillment costs have dropped by about 20% in the last 2 or 3 years, which equates to about 400 basis points. Now that on GBP 1.9 billion for the sales [indiscernible]. Now some of that benefit stays within the likes of Beauty, that has gone into the margin stack. And you can see that's come a 2% margin business to 6%. Now that's not all down to that efficiency because we do put some of that into the proposition, et cetera. But obviously, that has been a key factor in helping Beauty to be so efficient at doing what it's doing. And that's another reason why Ingenuity has been winning so many fulfillment contracts because the robots are so efficient in what we do. So in answering your question, it depends on how the model continues to edge forward and it also -- it also depends on how much more savings we get to just keep bringing out of the robotics within the business. But it's certainly -- it's something we're looking at as to whether in the longer term, we get beyond that 6% in a more meaningful way. We didn't expect to be at this level so soon, and it really the fulfillment side is a key driver of that.

Anubhav Malhotra

analyst
#54

And one more on the working capital profile for RemainCo. I mean, for the last couple of years, you've had working capital being a big source of cash inflow coming in because you have adjusted your inventory levels. Do you foresee that being -- remaining a source of major capital cash inflow going forward for next 1 to 3 years? Or it will be a more normalized negative working capital that you typically see in the business?

Matthew Moulding

executive
#55

We -- it's go back a couple of years. clearly, because of the investment in inventory as we built our infrastructure and warehouses and fulfillment. We've had that significant benefit in the last couple of years from stock [ rewinding ] in particular. As we go forward, because RemainCo is largely cash generative, cash based. And we get paid, obviously, before we pay our suppliers, there's actually negative cash flow. But I think that the main benefit in working capital has largely unwound. And going forward, it will be -- we still anticipate a chunky amount, a reasonable amount in this year. But going forward, it will more -- it will plateau. But RemainCo will still remain slightly positive from a working capital perspective.

Anubhav Malhotra

analyst
#56

Very helpful. And just one last one, and this is one you may choose not to answer. But my question is around the Ingenuity EBITDA forecast for this year, which is around GBP 25 million, as you mentioned, as per consensus. Can you give us a rough idea on how much of that is made from services that are provided to the internal businesses, the Beauty and Nutrition businesses? And how much of that is made from services provided to external clients?

Steven Whitehead

executive
#57

We haven't given that split in the particular detail previously. But I think the key indicators, if you have a look at the GMV that goes through ingenuity, then still presently 2/3 of that would be through Nutrition and Beauty by and large. Now that's quickly becoming 50-50, and you'll see that more next year in that earnings profile. So it's still -- the majority of that profitability will come through from the internal clients, but it's leveling out really quite quickly.

Matthew Moulding

executive
#58

So if I understand the question right, the reason I've been honest, right, I flipped it to Steve to say because I didn't quite understand the question. Can I just check, is the question, what's the split of profitability between internal and external?

Anubhav Malhotra

analyst
#59

Yes, that's a question. And the reason for asking that is because the internal revenues that Ingenuity generates has been on the decline for the last couple of years. So just to understand if that's a major source of profit and that's been going down and will that be able to be covered up from external?

Matthew Moulding

executive
#60

Yes. Look, so I can give you the broad breakdown here. there's 3 factors that make the earnings of Ingenuity: you have the internal profitability we'll make from dealing with ourselves. And then it's got the external from the likes of all of the big CPGs out there. And then the third thing is it's got a central cost base on top within its business. Now the rough maths are, on a monthly basis, it's about GBP 1.5 million of profitability from internal. And then from an external basis, depending on the given month, it's about GBP 2.5 million worth of profitability from external. So you've got about GBP 50 million worth of a year of internal income, EBITDA that comes from that -- take off from that to your central costs that sit within the business, then you end up with that kind of number, that gets you back to where you were on consensus. Now we can fluctuate because what will happen is to Steve's point, as you get into Q4, we are as RemainCo, are very active trading in Q4. So that profitability can spike at this time of year now for RemainCo making more money for Ingenuity in the next few weeks ahead because the massive step in volumes. But on a normalized flat basis, that's broadly the kind of outlook we've got, which, obviously, the external side is the area that builds. Now the reason that if you look to the commercials on that, the -- as Steve said, the GMV is like 2/3 at the moment to internal and yet, we make less profitability from internal, but you've got to reflect the fact in that commercial agreement that the scale of those clients of Beauty and Nutrition, but this has been through a really rigorous third-party testing. We also get visibility when we're pitching for big GMV clients. We know where those deals end up landing. So as a result, it's only fair that Beauty and Nutrition get competitive, strong deals, which means that they're not that profitable in -- given the GMV size, but in cash terms, they're very profitable to the business. And whereas the smaller clients that make up the other areas of GMV, there's a lot more hassle in -- versus a very, very big client. So there's a lot more cost of friction points that come in. So as a result, the commercials fairly reflect that.

Operator

operator
#61

No, sorry for that, sir. I was just going to say that concludes the question-and-answer session. I will turn the call back over to Matthew. Thank you, sir.

Matthew Moulding

executive
#62

Okay. Well, thanks, everybody. Look, it's been a very interesting few months and it will be an interesting 8 weeks ahead, not out to get into the point of demerger. But thank you for everybody's support and look forward to speaking again.

Read the full transcript via the API

You're viewing the first half of this call. Get the complete THG Plc transcript — plus 252,000+ transcripts from 12,000+ companies, speaker segments, AI summaries and full-text search — through the EarningsCalls.dev API.

Get the API View API docs →

This call discussed

For developers and AI pipelines

Programmatic access to THG Plc earnings transcripts and 252,000+ others is available through the EarningsCalls.dev REST API. Plans from $24.99/month — full transcripts, speaker segments, full-text search, and the recently-added /api/v1/transcripts/recent polling endpoint for ETL pipelines.