2025-06-12-Jefferies-米提（MTO）_目标价格已达到_马洛标志着股票故事的转变；下调至持有_12页_416kb

报告摘要

Rating: Downgraded to Hold from Buy.
Price Target: 146.60p, unchanged from previous target (145.00p, -1% change).
Trading Information: Shares trade at ~11.0x FY26 EPS, amid tight 8-12x PE range (current 11x).

Shift in equity story from disciplined delivery and organic growth to acquisition-focused strategy.
Marlowe deal suspension of buyback reduces accretion and value.
Compounded financial metrics mixed: organic revenue growth expected flat/in uninspiring near-term (due to tough comps, inflation costs).
EBITA margins targeted to rise by 2027e but show no organic contribution; leverage increases post-acquisition.
Market rewards driven by the deal, but insufficient upside remains for buy recommendation.

FY26e EPS: 13.30p (unchanged), accretion 0%.
Target PE: 10x for FY26e, middle of 8-12x normalised 10-year range.
EV/EBITA: Currently 8x, within 6-9x normalized range.
Outlook: Upside scenario (Forte price rise) and downside scenarios potential, but valuation and risks balanced; no buyback expected post-acquisition.

Marlowe Deal: To be acquired mid-2026; boosts size, aligns with management's value-add goals (higher margins, transformation); however:
- Drives EBITA margins >5% by FY27e despite weak FCF and poor EBITA-FCF conversion.
- Raises ND/EBITDA ratio to 1.4x, with de-leverage risks dependent on cost synergies.
- Positive aspects: bolt-on activity, but execution remains challenging.

Services: Leading UK provider of soft/hard facilities management; post-Interserve, 55% private, 45% public sector revenue.
Risk Focus: Cost inflation pass-through, FC 2024, FTZ adjustment.

Q1/Q2 earnings (IMS/AGM, interims), contracting wins/losses, cost synergy extraction notes.
Key questions from management: ESG targets' cost impact, relevance to contracts.

展开完整摘要

试读结束，高清完整版pdf/doc/ppt,请点下载