67
Archived articleThis is an archived article from 2021 - please note that any content within the article may be out of date.

Stock Pitch - Tremor (LON:TRMR)

Tremor International (LON:TRMR) has been through all kinds of historical fits and starts but is now firmly focused on the structural shift towards online video advertising. This company has built an end-to-end programmatic video advertising platform which is now fully integrated following some strategic acquisitions.

That means Tremor adds value to both advertisers and digital publishers. Now it finds itself at an important inflection point with the potential for rapid profit growth.

The group will shortly list on the Nasdaq, where its listed peers are valued on higher multiples despite lower growth rates, paving the way for a rerating in the short term. FinnCap (Tremor’s house broker) has a price target of 1,200p. That’s up from 700p just months ago, and is the latest in a series of recent upgrades.

It hasn’t always been plain sailing at this divisive stock though. There’s a colourful past here, along with name changes and business model pivots. But does that mean the market is slow to realise the operational progress and earnings growth potential? Or is it right to be wary?

Tremor has been buying back shares at current levels, but directors have been reducing their stakes. As ever, it’s a mixed picture with both pros and cons.

Tremor was pitched to the Stockopedia Investment Club on the 4th of May 2021 at 740p.

4zgvyGZksQeJ0lhkCbXFDgFCbbIOlOSCbyCtwpK76XltUH8XXFy5thhECxTnCeLznIRVjS95JuABumAd1siLysu8T52-oMASpVf8AmYCwWIuSwZpnze_LfIY2zcfgGVecpT2Qihi


Summary

Bull points: scalable end-to-end advertising platform; high gross margins (FY20: 83%); proprietary technology and data insights; global scale and opportunity; operates in structural growth market; content, data, and relationships with brand owners and websites create barriers to entry.

Bear points: chequered past; the business model can be hard to grasp with lots of jargon; new online advertising market brings technological and regulatory risks; US peer group comparisons might reflect an expensive US tech market; directors and major holders have been selling shares.


Profile

About the Stock:

Tremor International (LON:TRMR), is a global leader in video advertising technologies. It deals in programmatic advertising and, following a few strategic acquisitions, it might now find itself at critical mass.

It has assembled an automated marketplace for advertisers & publishers that uses data-driven technology to deliver impactful brand stories for audiences across the globe.

You’ll find it listed on the AIM market in the Consumer Cyclicals sector and in the Media & Publishing industry group but, with its focus on digital video advertising, it is more of a tech company in spirit.

Stockopedia classifies it as a Highly Speculative Mid Cap High Flyer.

b_jxrIEeu6fmogLLMQ2iQklS2oaCNsld1N3hFSpv0xQvEOYf98Qwd3W1buagNZCJIv867pzgGxIRt_tEryFP7UfcqkqSX82AlUk3yye1uO7PvyHw3AA0mqqXGaI-1VqxmsUfblyU

The share price is 672p and the market cap is £910.3m. Liquidity is not an issue for most retail investors, with an EMS of 3k allowing for purchases of up to around £20k.

The group looks pricey at 27.9 times forecast earnings, but the forecast PEG of just 0.4x gives some indication of Tremor’s growth prospects.

About the Opportunity:

In a sense, Tremor is a US tech stock that just happens to be listed in the UK.

Around 89% of net revenue was generated in the US in FY20, but there is also a global opportunity here.

This is a volatile stock, but one that is well placed to benefit from a structural shift to online video advertising. After years of investment, acquisitions, and integration, Tremor is well placed to capture share in what is a growing market with great potential.

The company pivoted from a hybrid model of performance marketing into a more specialised branding video company in 2019. This looks to have been a great move, and the shift in revenue has been rapid.

hJGH7ohVjrxPJ-H0_kSnz7QcpvhKcWaiZsRhRlr3IhN9nG5TrBhZ6MdxJopb3AGMAfhaMfcEZ0s58ql0ucC7jCTqfwpMPvuSNdrHuS5-tjQiPNbKnkuPHwDHx093sJXQbM0fL93D

The integration of RyhthmOne, Tremor, and Unruly have shored up the group’s technology stack, turning it into a truly end-to-end video advertising platform and potentially marking an inflection point in the group's evolution and capabilities.

And yet, a year ago, Tremor was a turnaround candidate with the share price more than 80% below today’s levels. Momentum has been remarkably strong since then and the group boasts a one-year relative strength measure of some +330%.

Now the market is beginning to value Tremor much more on its growth prospects.


Business & Model

What is the company history & what does it do?

What it does

Tremor operates a cloud-based digital video advertising platform with three core capabilities: Video, Data and CTV (Connected TV). These core capabilities allow it to provide a full stack end-to-end solution which creates 'a major advantage in the marketplace'.

Tremor’s publisher clients can automatically sell their advertising inventory in a fraction of a second. Meanwhile, Tremor’s advertising clients can automatically buy this inventory based on the aims of their advertising campaigns.

It enables higher returns on investment for advertisers and makes online advertising space more valuable for websites.

Tremor’s clients include a wide range of leading advertisers and publishers, including 95 of the top 100 AdAge brands. It also has a strategic partnership with News Corp that gives Tremor exclusive access to sell outstream video adverts for over 50 News Corp titles.

History

Key events so far:

  • Blinkx was founded in 2004 and listed on AIM in 2007.
  • In 2017 it began trading as RhythmOne.
  • In 2017, an Israeli advertising technology company called Taptica acquired Tremor Video's demand-side platform for $50m.
  • In 2019, RhythmOne was acquired by Taptica. Taptica renamed itself Tremor.
  • In 2020, Tremor bought the video ad platform Unruly from News Corp.

rJvzWX_nnCbJuwoLtuDKYGSj90MgRCPnCLl2r8AdmoUv3awG7oZWC34Q8UPqQpgGD4fYA69zSsYjiZKveLfbV6ZwXRIxWzaY0sCRvTEMiJXGkMk54P2rTkNy7iIC8XRcUcQI1jZ4

What are the key business segments?

There are three core divisions.

IclQtwAsB9ZIalrGNf1YB471EMFt-lqR2sU6I0cRBzQw3ReWLFiIzFREdg9zMrjHbK7YpeMwhq7RUABSwBbjg-pZu2bqV7F4A08TlVB4bZt_VH9D20EXaj3iiBXvaEaTlN8Zmu-A

Tremor Video (data & audiences) is a demand side platform (DSP) that helps advertisers deliver brand stories by combining video technology, audience data, and creative content.

RhthymOne is media and CTV (connected TV). It provides advertisers with direct access to multi-screen supply alongside a range of monetisation offerings for publishers. It also connects brands with influencers who create and distribute branded content to engaged consumers.

Unruly is the brand and global advertising relationship with NewsCorp. Its video marketplace has over 2,000 direct integrations with publishers, unique demand relationships with the world’s largest advertisers and privileged access to News Corp inventory.

Or, describing the structure in different terms, we have the:

  • Demand side platform (DSP), which optimises advertising campaigns and improves returns on investment for advertisers by providing access to high quality advertising inventory;
  • Supply side platform (SSP), which optimizes inventory management and revenue yield for digital publishers with advertising space; and
  • Data management platform (DMP), which sits in between the advertisers and digital publishers, driving real-time, intelligent decision making through data-driven insights.

This makes digital advertising inventory more valuable for all concerned. Advertisers can optimize audience reach and engagement, while the digital publishers’ advertising space becomes more valuable, allowing them to realise a higher yield on those assets.


Market & Competition

What is the state & size of the company's market?

Tremor’s technology is uniquely focused on video, which is the fastest growing format in online advertising. Video accounted for 70% of revenues in 2020 and 82% in Q4 2020.

According to Tremor, video ad spending worldwide is expected to grow to over $100bn in 2024 and digital ad spend in the US is expected to grow to over $58bn in 2023.

Who are the company's key competitors?

Direct competition includes US-listed peers Magnite and The Tech Desk.

Magnite - $365m of expected FY20 revenue; loss-making with market cap of £2.28bn.

The Trade Desk - $1,139m of expected FY20 revenue; $245m FY20 net profit and £17.5bn market cap.

But there are other pressures to consider, namely regulatory risk and the actions of key internet players like Facebook and Google, whose algorithm changes can affect entire online industries.

What is the company's strategy?

Tremor wants to create one of the largest programmatic advertising marketplaces specialised in video.

Connected TV (CTV) is the highest growth segment within video, with a 71% increase in clients executing CTV campaigns with Tremor in 2020. The group is acquisitive, and it’s proprietary platform could also make it a bid target.

How does it derive its competitive advantage (if any), is it durable and is there evidence of one in the financials?

  • Proprietary end-to-end digital video advertising platform, which offers a number of advantages to advertisers and publishers including deliverability, prices, simplicity and reach.
  • Proprietary data insights and machine learning algorithms, which might become more valuable with scale.
  • Direct integrations with publishers, unique demand relationships with the world's biggest advertisers and privileged access to News Corp inventory. Unruly works with 95% of the AdAge 100 and 82% of video views are delivered across Comscore 1,000 sites.

Financials & Ownership

What is the record of growth & profitability?

Given the significant changes to Tremor’s structure, past performance is not particularly reflective of its outlook.

That said, Tremor has a strong track record of growing revenue (26% net revenue CAGR from 2017-2020), although profits have been more variable.

CJ3wqHYlkvCA5Uuz5nk2TfMtXxMZEQU9JeFF2sNTZ1hHTE_3D8rH93Vl7A2jauL77LoheuLDvEk5RHqVJxlaikwkdhcfv_Q9SoOsX5SEBi5hURdPRY62jxf-LFRiyWuVOhFdvH_g

Z3_1CqRIs_isZKlxUx5DoaTS_ZrI4MSQ0IUdkqPA9te6IRhjAVeDaK4eXbECwFp1GRHgfqSL2l9edJKyjUdoH9vcTeti0TC7lYkxiCCusBi4RVwI0RfAyQLmEOzLdI78FTM7WGxp

What is the state of the balance sheet? (debt/cash etc)

Tremor has solid financial health scores:

r4iJ7RTeCBw031VOCtV9QBEDHzaAqMng7x4kJ3HuTXHK4D630uiApl-JbmzFnpA23FA12lXmkUvGtgafOhW4-Y3lXqNYbLb7McdLovrH1ITynHbGaXEJKPT2Xt3gPmes7VSMpt44

Total assets are dominated by intangible assets, cash, and accounts receivable.

Balance sheet: £100m of total receivables (£95m cash); c£210m of goodwill and intangibles; £24.3m of total debt (including c£14m of capital lease obligations)

Net cash on the Financial Summary.

rR7KtaO2F3vjv-9jT0rUHh7qJp_aQyq1-8FaaYcuvBkfyA8ZlQSgdpxzZBmrr2bg3Lje5PkEPlDAbG8VlYfQTHGRjERztdGQSqvPrZpa9if4_S48pCQDAFsU03oxC2wLdsUnLAnn

Cash conversion looks good, with free cash flow per share regularly in excess of earnings per share.

Is there evidence of historic share dilution or buy backs?

The share count has gone up in the past, but more recently the company has been buying back shares.

mEEegvavw8WzgTq-ZdhrxwXH3X8T4O4PNqUKKUvwPflFs4T-ZzxxI5OCOwgHSD2K_PoMmL6K8L5B-3PDCggo75YS5R4YYxiTyH6MSicQgp1Q-LXk2JzcPYJ-rVc1pTCF2LNI4uU6

Tremor has approval to buy up to $20m over the next couple of months - see here.

What is the ownership structure of the company and do management have stakes?

Major Shareholders have been taking profits.

qUty1zrsJJ86Xz-raNIN6Yk7koEaAktT9SmdxlllWfZOUXQ-kqghS_w4eLz0bt8hB7QkvnWs8P1_x6WpJ3uFKdr2jGpyF2q53NpKS8SOtqldf84DItQUcmXWMUAXkkJ53-zlKm87

There has also been substantial director selling.

mqvbhKlfa0C6PL8rJ5mJRu5cJdn-xWcQzOmFo4DuRHUxCaIYjXag22W1ln1VdIvU7_vXzJm7LX8FWnt8RirlLsBhBypLwduTnWsv4n4Tz04B01dXahdv__wQa29D4Iq2Hbq4I5De


Valuation

How does the relative valuation compare versus industry and sector?

In what is admittedly a highly valued part of the market, Tremor trades at a notable discount to its US-listed peers. This is a key point to bear in mind given its upcoming Nasdaq listing.

Not only that, it has much more attractive forecast earnings growth. Here’s a comparison.

OcrkzyaYFElyglhGFWSPfJdEuSYyEnyqX3a852Ihoouy2Qdh0kVjlLEoY16KO28ktjsZyDDcpSQczmh0S3opfOQV3E5bg2lCs4QzjK0XK8NjKh-s8FjfVmYRPiQcK00F6eF3a6Xa

We can see the impressive growth forecasts again in the Growth & Value box, which suggests current earnings multiples are justified.

XFxu4Vwc9huAzqrJFsSqKQjXhVoMg390ZWxHgzOpMLr1mc-B8u27WtAhHCNX6LzOroaZzjV9Oquvh6ptXJjElvL7EsAjXeiURKdqZl1D7EETete7PorgUUbLA8fCRNcZfJ7jUR2x


Trends & Catalysts

Are there any significant macro trends or catalysts that could drive a rerating?

The structural shift towards online video advertising has been in play for some time, but Covid appears to have accelerated this trend.

Tremor has assembled an end-to-end programmatic online video advertising platform. This spread of integrated capabilities marks an important inflection point in the group’s evolution.

In terms of technicals, there has been a strong share price breakout on big volume and the share price has since been consolidating around the 700p mark.

Even though it has much higher forecast growth rates than its US-listed peers, it trades at a notable discount.

Its upcoming US listing on the Nasdaq (ticker: TTTPF) should make this more apparent to the market and could drive a rerating.

Tremor’s net cash position can be used for further buybacks or acquisitions. The group itself might make for an attractive acquisition target.


Risks, Threats & Hurdles

What are the biggest risks, threats or hurdles that the business may face?

There is regulatory risk around ad tracking.

This industry is young and has issues such as bots and fake reporting.

Continuing technological disruption might impact Tremor’s business model.

The share price has been extremely volatile in the past.

There have been various name changes, acquisitions, and business model pivots, which might make investors wary.


Recent Trading & News

Summarise the most recent trading statements and comment on them

Q1 FY21 trading update

The Company's performance during the first quarter of 2021, which historically is the lowest quarter by revenue in the year, is significantly ahead of the same period in 2020… Therefore, the Company now expects trading for the year ending 31 December 2021 to be significantly ahead of management expectations.

FY20 audited results

The Company traded strongly during 2020 as a whole, achieving a 12% increase in net revenues to 184.3 million (2019: $164.0 million)... Pleasingly, significant momentum was achieved in Q4 2020, not only in Tremor's topline performance - with the Company achieving record revenues - but also across all strategic areas such as CTV and self-serve.

Sentiment

What do the brokers currently think?

After a drop in the wake of Covid, FinnCap has since repeatedly upgraded its expectations.

Yu47SfSqYYX8QmxSiajl_4s01neDu-2JerZEMjg5tpBWeuycojND19PO1L70ziQgnZ9YXlkVG-VSa8jNfl3sTAWdleiIjapma6kbbK8qVUoyuC2swOipxMCjr1IxfeBBTnoOKLAl

From FinnCap’s most recent broker note on the company, released in March 2021:

After upgrading our forecasts 4 times since September 2020, we conservatively upgrade our FY21 and FY22 EBITDA +21% and +23% to $82m and $100m, and if Tremor’s Q1 21 momentum continues through FY21, our forecasts are likely to see substantial upside… As Tremor prepares for its proposed US listing in Q2 21, we do not expect that its current valuation will be sustainable due to market or external interest.

… We upgrade our target price to 1,200p based on 22x FY22 EBITDA, and look forward to further trading updates.

Conclusion

After years of acquisitions and investment, Tremor now looks to have the integrated platform required to really drive things forward and take advantage of the shift towards online video advertising.

The apparent upside is compelling and led the group to vote in favour of purchasing the shares at 747p on the 6th of May 2021.

Z7JCGwqzVZPB3VI9yUfYhpuMpiAzmRGu4KOFjkwrRC6YmK_Q2VYIMKs57lgmUhDuqY0_dwuLCO-pJfITQfZh9A-x8a4U8b6iQ5cqtjYOI0Ddb3J5o3L24E9B4v1gZxDqarv7buKN

Since then, the shares have given back some ground following a bout of market volatility and rising concerns over inflation. Did the Club buy Tremor at its peak, or has this company’s journey just begun?

Disclaimer

This is not financial advice. Our content is intended to be used and must be used for information and education purposes only. Please read our disclaimer and terms and conditions to understand our obligations.

27 comments


Avatar for davidjhill

hmm - As some of you will know I have been an advocate of Tremor International (LON:TRMR) since they were sub 100p so a good return BUT a very strange reaction to the US IPO.

Ok, it's on a horrid day for stocks but nonetheless - an upscaled IPO set at $19 that is 100p below the existing UK share price of 800p and then falls $1.50 straight from the bell.

Has lots of cash on b/s and raises another $100m - why? Has anyone seen any new presentations or research on this post IPO?

I want to understand (1) why they raised so much cash (ps I've seen the official explanation and all that says is "because we can" in my opinion and (2) why upscale and kill the share price............ doesn't make sense to me. Why not downscale and create secondary demand?

This business probably does EBITDA of $100m+ this year so trading on an EV of 8 or 9....... that's just odd

6
Avatar for kind

Yes I would really appreciate someone knowledgeable about this giving a explanation of yesterdays IPO if at all possible 

0
Avatar for gus 1065

I wouldn’t presume to claim to be knowledgable, but having a relatively small position here I’m not overly surprised about the Tremor International (LON:TRMR) share price movement yesterday. When the US IPO was announced in early March, the share price was about 520p. It peaked in the last week or so at about 780p, a rise of 50% in two months. A fair bit of this rise can be attributed to an LSE listed tech stock getting rerated/hyped up on the basis of its NASDAQ peers such as Trade Desk, Magnite and Pubmatic via the IPO into the US. Inevitably, I think, there was a fair bit of short term froth in this.

There will have been a fair bit of ballyhoo in the US talking up Tremor International (LON:TRMR) to get the IPO away and while making it big and pricing it towards the top end of price talk (albeit still at a c.12% discount to the LSE price, say £6.90 ($19/2/1.38) compared to London open of £7.80) suggested a high level of confidence from the Managers, it also made it a bit of a hostage to fortune.

Sod’s Law, the Fed’s inflation mutterings spooked the market such that the IPO came out on a pretty volatile day with the Dow, S&P and Nasdaq all well down following the European markets’ lead. The £ also took a bit of a pasting too falling from $1.40+ to below $1.38 at one point which added another level of noise. On the day, the IPO came out at $19.00 but marked down to a low of about $16.16 (-15%) before closing at $17.90 (-5.8%), about £6.50 (i.e. 10p below the London close). The combined effects of the discount caused by the dilutive issue of new equity coupled with a generally lousy day for peer group stocks (the three US peer group stocks mentioned above were down between 2% and 6.7% on the day and even more intra day) and, most likely, a bit of surplus stock overhang with the Managers that they dumped as soon as they could all combined to drag the Tremor International (LON:TRMR) share price down by the 15.4% at the London close.

Short term it’s a painful, sharp correction to recent optimism. Longer term, if you still buy into the Tremor International (LON:TRMR) story and in particular that the IPO listing will raise its profile in the US market which generally values this kind of story at a much higher valuation than on the LSE then 2-3 years down the track it will be a blip on the share price chart.

Gus.

10
Avatar for malcolmbell

Ipo seems to have been up scaled due to demand https://www.globenewswire.com/...

1
Avatar for Albertos

Since I hold it was really nice to see it rise today.

The issue is still, it has $130m in cash, and it's raising money on the IPO in the US. What's the associated deal?

As Ed said - not for widows and orphans. But on second thoughts that's a financial advisor phrase and they'd have us holding 40% bonds..

LOL

4
Avatar for Edward Croft

Nice to see a +16% rise on the day and a clear chart breakout to new highs. I like to see a volume confirmation in a breakout and volume isn't that strong today - but volume only confirms a trend, it doesn't define it.

I have owned Tremor personally for some time and bought more in the recent mini-correction at the 10 week moving average. I do not perceive of this as a core holding - but I now hope to see PEAD "post earnings announcement drift" take effect.

There does seem to be a lot of polarised sentiment around Tremor amongst private investors (see twitter and comments here). As mentioned in my StockSlam last week - this is a high risk share (Highly Speculative RiskRating). While momentum is strong with it (fundamentally and technically) - I've seen the rug pulled from shares like this plenty times in the past - so risk management is key. Negative or positive news on the US listing could see the share move 15% in either direction. So volatility is likely.

10
Avatar for Brian Foster

Tremor has announced that it has filed for its NASDAQ ipo shortly after announcing a stellar trading update. There will be fireworks in this stock over the next few weeks IMO. 

5
Avatar for Sully8786

Fingers crossed Brian - did some research over the weekend and added yesterday.  Pleasant to see the shares up after I bought something :)

Looks like EBITDA margin (while at the upper end of guidance) came under some pressure given the revenue beat - something I'll need to look at in more detail T/W the comments below.

Regards,

Dave S

2
Avatar for Star8

The following is written simply as a service and as a devil's advocate for Stockopedia subscribers. I no longer hold Tremor - my last holdings were sold about 6 weeks ago . For reference my first holdings were purchased around July 2017. I have no current intention of repurchasing Tremor shares.

As readers have indicated the Tremor story is exciting. People have seen the humungus success of Google's (Alphabet) internet advertising, the internet is increasingly dominating our lives and the service Tremor provides is jargon filled and perplexing to most people including many highly intelligent investors (not me).

Readers should also be aware that I can be and often am wrong.

My first problem was that it was difficult to see how Tremor could get the critical internet tracking data on potential advertisers. Why should any website allow a third party to get access to cookies or other data on visitors to its site and make money out of them ? What was in it for them ?

I managed to arrange a one to one meeting with the then CEO in Tel Aviv. I came out about 45 minutes later still perplexed and ignorant. The then CEO later resigned from Tremor (or Taptica as it was then) for questionable business conduct related to a previous business role - nothing to do with Tremor/Taptica.

On the point of Tremor getting tracking data readers should note that both Google and Apple are about to or have recently introducing substantial limitations on advertisers and others tracking website viewers (but I understand not themselves) ..The consequence IMHO is that this massively impacts the quality of the market data that Tremor can offer its advertisers. Detailed profiling of a target audience will be handicapped so damaging the rates one can charge.

Following on from the above why shouldn't Google and Apple each offer the same service that Tremor does. They now have far better data then Tremor - and the market is easy for them to enter and can be vey profitable.

Another elephantine player in the internet advertising market is Amazon which owing to its merchandising services has a massive amount of data on its site visitors which Amazon is trying to monetise.

Anyone seeking to compete against Amazon, Apple and Google in the internet advertising industry is either very brave or foolhardy. My limited funds lead me to pass on this challenge.

Another point of concern is that Tremor now offers both Sell Side and Demand Side platforms. There is a potential conflict of interest here. How is this being managed ?

One of the reasons I held Tremor shares for years, despite being in substantial losses for a few years, is that Tosca, a very savvy and credible Hedge Fund , was building up a large holding in Tremor and was increasing it to 29%. (The significance of this figure is that under stock exchange regulations once an investor gets to 30% he/she has to make a mandatory offer for the whole company at the highest price paid in the last 12 months. Just under 30% is the effective maximum holding for an investor)

A few months ago Tosca started dumping stock on the market and is now down from 29% to 16.6% as of 23 April 2021. The counterparty apparently helping relieve Tosca of its millions of shares (remember that the Tremor share market is quite thin - it took me months to dispose of my holdings - sometimes only a few thousand or 10,000 could be sold in a day without damaging the price) seems to be a Saudi Arabian fund. Saudi Arabia has a number of qualities- investment perspicacity is not generally considered one of them - a common characteristic when money is no problem.

Tosca is as said, a savvy investor. If the outlook is as good as is made out why is Tosca trying to exit , in an orderly fashion hell for leather - but without impacting on the price? Perhaps they have found an even better investment for their money ? Perhaps and perhaps not ?

Dividends - or the lack of them, is also a concern. Dividends are sign of expected repeated profitability and cash generation. Tremor ceased dividend payments in 2017 . Given the apparent cash generative characteristic of its business then why have dividends not been reinstated ?

Tremor has adopted a share buyback scheme. However the actual number of shares repurchased are in my view, minimal compared to the cash balances held and the cash generation implied or expected of the company and minimal in relation to the shares in issue.

A lot has recently been made of Tremor's competitors in the USA. As far as I am aware all except the giant - the Trade Desk , are losing and have consistently lost money. Advertising in this business is about scale : where is the Tremor competitive advantage versus The Trade Desk ?

Tremor is about to be quoted in the US or NASDAQ market by (as I understand it) issuing ADS (American Depositary Shares) against new Tremor shares. If Tremor adopted ADRs it could buy shares in the UK market and then issue ADRs in the US. However this would be a slow process (unless, as a suggestion, Tremor can persuade Tosca to sell it some of its millions of shares possibly about to be put on the market. )

The significance of the issue of ADSs against new Tremor shares is that if say 20% new Tremor shares are created and issued in the USA then Tremor's earning per share drop by 16% and the PE increases by 20%. Just to compensate for the share dilution and the resulting higher PE, the US quotation needs to raise the UK price 20% . Will it ?

One way to avoid this is for the USA new share issue to be sanitised by the equivalent number of shares being purchased and cancelled in the UK. This does not seem to be in prospect from what I have seen.

Well -there it is - good luck to all my patient readers.

31
Avatar for malcolmbell

This  misses the fact that Tremor is almost entirely Video focused so the cookie issue is not relevant. The huge game changing opportunity is 1) the consolidation of CTV providers, 2) the fact that most of the programmatic advertising is not yet embedded in the big guys offer, 3) full stack adtech has the advantage in the cookie less world, 4) large adtech players are up for sale so that they can be seen as independent from the media companies - there is one that is the perfect match to merge with Tremor in exchange for a Nasdaq listing & could double Tremor's scale overnight and multiply potential upside for shareholders (eg IPO 15 % of shares, raise debt to finance the bulk of the purchase, like News Corp leave the seller with a small % holding in Tremor or a large holding if it wishes to benefit from the rerating upside in the shares) 5) in short if the Nasdaq listing does raise cash it is only due to a large deal likely to be announced at the same time as Tremor does not need the cash and is focused on shareholder returns...

11
Avatar for Viz

I have held this share since the days of Blinkx and it's a 'reverse' coffee can stock for me. It reminds me by looking at my heavy losses (over 90% at one point) and that just by having an interesting story, great opportunity in the market and propriety software does not make a good company without the necessary execution.

That said - I've watched the price rise and I'm almost in profit! I think it's a case of perhaps being sucked into the stock rather than the strategy, something that I look at now, more than the actual goods a company provides.

1
Avatar for MichaelFBS

Thank you Jack for an interesting write up.

My investment in Tremor International (LON:TRMR) goes back to December 2017 with a brief hiatus in mid-2020 when I sold out of the position, at a huge lost, in my March meltdown.

I have done more research and written (not nearly as well as Jack) on Tremor than any other stock, mainly because it has been and continues to be my most uncomfortable holding (possibly a reason that I should not be in it but that is another story). The reason for the current discomfort is the continued management sales and the timing of them. For example, on 30th November 2020 the company released an RNS:

"...the Company expects trading for the year ending 31 December 2020 to be significantly ahead of the ranges outlined in its October 2020 trading statement...."

Then on the 16th December the CEO Offer Druker sold 700,000 shares at £3.30. If the company is doing so well why was he selling (that sale alone has cost him £2,527,000 at the current 18th May share price). There may be good reasons for this but it still annoys the heck out of me.

So why am I still holding? I explain this in more detail on my blog at https://investing4value.wordpress.com/2021/03/ but it appears to me that the investment case remains intact and that a £12.00 (or even much higher) share price in the short term, 12 to 18 months, is a good prospect. £12 would see me come out in profit on the whole sorry Tremor saga.

As davidjhill points out in another comment here:

"Last year the adjusted EBITDA was $60m and I can see that being over $100m for this year. Strip out $100m+ of cash and the EV/EBITDA is really only just above 10* this year’s earnings. That actually makes it look even better value. One can argue that the $45m depreciation associated with the goodwill is real but in reality it is all sunk cost."

I normally don't like using EBITDA as in my opinion ITDA are really costs in much as wages, heat and light etc but in the case of Tremor International (LON:TRMR) I think it is reasonable to use an adjusted version of EBITDA (in effect FCF) where you don't adjust for stock based compensation or acquisition related costs (after all if they continue to be acquisitive each year these are not one off costs) you end up with an EBITDA figure close to cash flow.

Free cash flow before share buy backs last year was $39.7 million. Project FCF for 2021 is $52.5 which gives a price to FCF of 25. if they grow FCF by the same amount as last year then on today's share price this drops to around 13.

With an anticipated re-rating (pipe dream?) because of the NASDAQ ADS’s (Tremor has not gone for a pure NASDAQ listing) the £12 to £14 price target is completely reasonable. It should be noted that companies in a similar space £TTD Appscatter (LON:APPS) and £MGNI are on 2021 PTFCF of 83, 82 and 27.

I will end on another negative: Debtor and creditor days. The large increase in debtor days and creditor days gives me cause for concern and I am struggling to see a reason for it.

Though these are predicted to come down in 2021 and 2022, they are still almost double the 2019 figures. And bad debts written off have increased 44 times though they have halved the provision.

Some pointed out (via twitter) that this seems to be an advertising thing with the likes of WPP, TTD and MGNI all have a very large debtor days number. TTD’s is 691 for example.

But it is still to me an anomaly, which I cannot figure out. Maybe somebody here has an insight?

I hold Tremor International (LON:TRMR) at 5% of portfolio

9
Avatar for Albertos

The relative valuation argument here is strong even if it is less so than a few months back as Trade Desk and Magnite have retraced @ 50% since then.

The thing which is making me ponder at the moment is as far as I can see (not my area of expertise) the NASDAQ listing will involve the issue of new shares. As they patently do not need funds it suggests that a "deal" of some sort is in the offing as well.

Anyone have any thoughts? Have I got the issuance of shares wrong?

Phil

(I hold)

0
Avatar for MichaelFBS

I think that the issue of ADS's may involve retirement (buy backs) of shares on the LSE but I am not 100% sure of this.  A good explanantion was written up by somebody recently but I don't recall who or when!  Trying to track it down at the moment.

2
Avatar for willhampson

Yes, I had the same view. If you compare Tremor's registration statement with other U.K. companies that have recently dual-listed it seems pretty clear that they intend to issue new shares. I don't see how else the following can be read: " The number of ADSs to be offered and the price range for the Proposed Offering have not yet been determined."

This obviously is not necessarily a bad thing and worked well for Renalytix Ai (LON:RENX), for example, when they dual listed and raised at the same time via a global offering. It's just a bit annoying not knowing the price as that is holding me back from adding now. All the best, Will 

1
Avatar for davidjhill

Hi Jack - one thing you didn't mention is that the depreciation associated with the intangible goodwill is somewhat masking the real numbers here.

Last year the adjusted EBITDA was $60m and I can see that being over $100m for this year. Strip out $100m+ of cash and the EV/EBITDA is really only just above 10* this years earnings. That actually makes it look even better value. One can argue that the $45m depreciation associated with the goodwill is real but in reality it is all sunk cost. Better to value this one on free cashflow I tend to think.

I bought Tremor International (LON:TRMR) at around 100p (some above, some below) and haven't taken any off the table - nor do I plan to for some time yet.

9
Avatar for malcolmbell

I think the game changer would be a major ctv player doing an exclusive deal similar to the news corp one to outstream  ad space on their video library. Can you imagine if at&t discovery or Disney etc chose tremor as an exclusive ad tech partner.   As I understand it in a post ios14 world there are benefits in media cos doing exclusive deals with full stack adtech so as to allow full tracking of customers…

2
Avatar for mkh_19

Magnite (I hold) already has contracts with Discovery and Disney, they started out with the Hulu contract and now have an exclusive contract for all of Disney's CTV ad inventory. Tremor (I used to hold, back in the days of Taptica) will have other fish to fry I'm sure, but don't think they will land Disney as a client (at least in the next 18 months), as it's difficult to dethrone an existing partner who performed well enough to go from a contract for Hulu to Disney's full ad inventory. 

1
Avatar for malcolmbell

I watched an industry session debating this attended by Unruly uk head. In practice very big players would never put all of their eggs with one adtech  there are likely to be two or three 

1
Avatar for Zoiberg

"scalable end-to-end advertising platform"; 

"This company has built an end-to-end programmatic video advertising platform which is now fully integrated"

It has assembled an automated marketplace for advertisers & publishers that uses data-driven technology to deliver impactful brand stories for audiences across the globe.

 "the business model can be hard to grasp with lots of jargon"

Yup.

4
Avatar for Jack Brumby

Hi Zoiberg,

No two ways about it, simply describing Tremor International (LON:TRMR) is a challenge. The company itself doesn't make it that easy with its own descriptions, in my view.

What's more, even if you think you do understand it, a lot of the value is derived from machine-learning algorithms and other technology that you will likely never see or be able to properly evaluate.

There are three key parties involved:

  • Brand owners that want their adverts to be seen by the right customers, which the demand side platform (DSP) caters for. Eg. Land Rover.
  • Digital publishers (websites etc.) with advertising space to sell, which is what the supply side platform (SSP) caters for. Eg. Skysports (no idea if Tremor does actually have a relationship w/these examples by the way)
  • Tremor sits in the middle, making optimal matches between advertisers and websites very quickly via proprietary algorithms using its data management platform (DMP)

This is the 'end-to-end automated platform' that Tremor has assembled via acquisitions and investment. The DSP, SSP, and DMP.

Brand owners get value as their adverts are distributed intelligently and have a higher chance of reaching the intended audience based on Tremor's data. The return on investment improves.

Digital publishers get more value as their advertising space is consequently more valuable to advertisers, allowing them to realise a higher yield on this digital real estate.

12
Avatar for malcolmbell

Post IOS14 Media players like News International and Disney need to offer the ad outselling and media catalogue on an exclusive basis to full stack players like Tremor where ad buyers can legally benefit from full customer characteristics. Less "complex" adtech players are not set up to enjoy this benefit. 

0
Avatar for Zoiberg

Jack,  Thanks for  taking the time to  reply. I can now see things a bit more clearly. I will re read n the morning.

0
Avatar for RajPaulD

Hi Jack , many thanks for the description,.  

Doesn’t this mean that in summary Tremor is competing with the likes of Google and Facebook, which operate in pretty  much the same space  (sitting between content producers (ie advertisers) and content consumers (ie the public)), and derive most of their revenues from  that? 

Not sure I could back a small company that competes against those giants.


I may be wrong here so would be keen to hear peoples thoughts. 

Thanks 

2
Avatar for Norfolk'n'Good

Thanks Jack ! Fantastic and comprehensive write up on Tremor International (LON:TRMR) - I hold. Not without risk of course but will be very interesting to see what happens immediately after NASDAQ listing.

8
Avatar for Brookeda

Welcome to the  TRMR club. Not sure what it is but your last couple of buys are stock I hold , WATR now this one. 

I find TRMR a fascinating company which as always you have summed up very nicely above. Risky - yes but the opportunity at this stage seems brighter than the risks but volatility I suspect will continue

6
Avatar for Harry Hindsight

Tremor International (LON:TRMR) - discussed on the SLAM (Stockopedia stock slam - real people putting up real views. A volatile spread bet not suitable for widows ...

0
Get the free newsletter