Share this Post
Republished. Original Source: Baird Equity Research
January 4, 2021
Following today's call reviewing XRAY's $1.04B acquisition of DTC clear aligner company Byte, we are raising our 2021/2022 EPS projections by $0.05/$0.10, respectively, and our price target to $62 (from $58). While management's lack of 4Q commentary today raises some uncertainties into year-end, we remain buyers of this stock and like this deal as we believe it could add ~150bp to company-wide organic revenue growth near term (100bp+ longer term) and carries limited channel risk (especially with orthodontists, as XRAY has few relationships in this channel anymore).
We are updating our model following XRAY's acquisition of Byte. Specifically, we're assuming $165M in incremental revenue and ~$18M in incremental EBIT this year, as well as a $227M revenue and $35M EBIT contribution from Byte in 2022. With this deal, our 2022 company-wide organic growth projection moves 140bp higher to +5.2% vs. +3.8% previously, and we believe Byte could continue to add 100-150bp to XRAY's 3-4% long-term revenue growth profile over the next couple/few years and upward of 100bp to growth longer term.
Overall, we like this deal for XRAY given the faster growth profile it provides the company, as well as revenue (and potentially over a longer time period cost) synergies we see possible with this deal. If XRAY can transform itself into a more consistent 4-5% revenue and low-double-digit EPS grower, we believe shares could warrant a modest premium to broader medtech, even after taking into account some of the structural uncertainties we continue to believe across the broader dental industry more generally. For now, however, we're using a multiple more in line with broader medtech (23x) to set our new price target on this stock of $62 (up vs. 22x and $58 previously) as we await evidence of this improved consistency over the next several quarters. But with shares currently trading at $53.32, we still see enough upside to our updated price target to reiterate our Outperform rating today.
Below we try to answer the most common questions we've been getting from investors today about this deal and XRAY's call announcing the transaction:
1. Valuation - did XRAY get a good deal? Management said on today's call it expects Byte revenue to reach a $200M run rate in 2021 and that combined revenue for Byte and SureSmile could exceed a$300M run rate by the end of 2021. From these comments, we are assuming 2021 revenue for Byte of ~$165M (1Q-21 revenue of $32M, building to $50M by 4Q).
If we also assume minimal net debt/cash acquired in this deal, then that would put deal valuation at roughly 6.3x EV/2021 revenue, or 5.3x EV/2021 revenue after taking into account the $160M NPV of tax benefits XRAY is also acquiring in this deal. We estimate that 5-6x valuation range is roughly in line with the 5.25x EV/2021 revenue multiple at which we estimate Byte's closest peer in SDC currently trades (we don't cover SDC, but are using consensus 2021 estimates and SDC's most recent 3Q earnings to estimate current valuation).
We believe valuation in line to just above SDC makes sense, as Byte is at least the third player into the at-home/DTC clear aligner market (after SDC and Candid), so isn't as established as the other players, but also has been generating very good feedback from users (including fewer BBB complaints and a higher overall BBB rating than SDC). Given the volatility associated with shares of SDC over the past 12-15 months since that company's IPO and a potentially uncertain IPO window at the start of 2021, we can also understand Byte being willing to take the certainty of cash in this transaction with XRAY, especially as Byte CEO certainly seemed to make a strong case today for the company wanting to partner with others in the space that believe strongly in innovation and in elevating the entire industry over time.
Net of all the above, we believe deal valuation in this case makes sense from both a Byte and XRAY perspective, at least with the somewhat limited information provided so far.
2. Byte growth potential. In today's press release, management pointed to a 20-25% expected growth rate for the clear aligner market. This view is slightly conservative relative to the 25-30% growth potential we've been assuming for the clear aligner market over the next few years, the mid-20% revenue growth we're modeling for ALGN over the next few years, and the 25-30%+ growth sell-side seems to be projecting for SDC over the next couple years.
That said, with ALGN and SDC the market leaders in their respective clear aligner channels (in-office for ALGN, DTC for SDC), we would expect both these companies to grow at or above market over at least the near-to-intermediate term, meaning we don't have a strong argument against management's 20-25% market growth commentary. We would, however, expect Byte to grow faster than 20-25% in the near term given its smaller base of revenue and as management pointed today to opportunities to potentially take Byte into international markets (beyond small contributions from Australia and Canada Byte has realized in recent quarters) over time.
As such, we believe it's fair to assume Byte revenue grows just over 35% y/y in 2022, which combined with low to mid-teens growth we've been assuming for XRAY's own SureSmile business over the next few years, would put clear aligner revenue growth overall for XRAY at just over 25% annually for each of the next couple/few years. At a $300M run rate by the end of 2021, that would mean clear aligner revenue could approach 7-8% of XRAY's global revenue in 2022 and add roughly 150bp to company-wide organic growth beginning next year.
3. Byte margin profile/deal accretion. As for Byte's margin profile and accretion from this deal, management is calling for this deal to be $0.05 accretive to non-GAAP EPS this year and suggested on today's call that Byte could be accretive to company-wide OM% targets by the end of next year. Focusing just on this $0.05 accretion point at first, we estimate that if lost interest income on the $1.04B in cash paid for this deal totals ~$5M and Byte's effective tax rate is similar to XRAY at the corporate-wide level, then Byte's OM% could approach 10% this year. While higher than the EBIT loss consensus is still calling for when it comes to SDC this year, we believe this 10% OM% makes some sense as Byte is likely spending less than SDC from a DTC/marketing perspective as the third+ player into the DTC clear aligner market overall.
To then assume Byte could be margin accretive to XRAY by the end of 2022, we'd have to believe Byte's OM% would have to at least approach 20% over the entirety of next year and finish at or above 22%by 4Q-22. That admittedly feels like a stretch to us as ALGN's OM% at nearly 10x the current revenue base of Byte is currently in the mid-20% range and as consensus is calling for a low single digit EBIT margin for SDC next year. Our math also suggests that at 35% revenue growth and assuming a steady GM% for Byte next year, the company's absolute level of SG&A spend would have to fall by some 30%vs. 2021 levels to get a near doubling of OM% from this year to next.
Again, with that feeling like a stretch to us at this point, we are instead assuming Byte's OM% improves to 15% next year from 10% this year. Even this, however, adds $0.10 to our pre-deal 2022 EPS projection of $2.61 for XRAY, meaning we are raising our 2022 EPS projection today to $2.71.
4. Channel risk with Byte. We also had investors asking today about risk that XRAY's acquisition of Byte might alienate the company's doctor base, as Byte is essentially attempting to sell clear aligners directly to the patient with no direct involvement from a dentist (although each Byte case is approved by a Byte dentist/orthodontist). While that's certainly a risk with any type of DTC medical device, we remind investors that by discontinuing its analog brackets and wires business in 2020, XRAY has significantly reduced its exposure to the orthodontist market, and instead has planned to rely almost exclusively on the GP channel for its SureSmile/ortho sales going forward. As such, we don't see any real risk to XRAY from this deal when it comes to the orthodontist side of the ortho market.
On the GP side of ortho, we believe XRAY should be able to manage any real risk of channel issues given our belief Byte could serve as a referral source to SureSmile users over time. Specifically, we remind investors that Byte is currently marketed for fairly modest Class I correction needs, whereas XRAY's SureSmile system can also address a portion of Class II and III ortho needs. As such, we could imagine scenarios in which potential Byte customers find out through the impression they send to the company that while they aren't a good candidate for Byte, they could be a better candidate for SureSmile, with Byte then recommending a SureSmile provider (and likely offering some sort of promotional price for that SureSmile case).
In this type of scenario, we believe SureSmile docs could actually benefit from Byte-related referrals, and if many of these patients would not have presented to the dental office to begin with, those patients would likely then represent additive cases for the GP provider. We believe such referral opportunities could help offset any concerns SureSmile GP users might have about XRAY owning Byte over time.
5. 4Q commentary lacking. Management did not make any comments on today's call about 4Q and was not doing callbacks following today's deal-related call, ostensibly given the company is in its 4Q quiet period. That admittedly raises questions about 4Q, especially in the context of the exceedingly tough 27.5% U.S. growth comp the company comes up against this quarter and the continued COVID uncertainties all of dental continued to face into year-end. From that perspective, we don't disagree with investors who asked today if management's lack of commentary on the quarter was a concern. That's especially true as we were already a bit concerned about XRAY's 4Q results heading into today's call, as evidenced by the fact that XRAY was the only dental name whose 4Q numbers we didn't raise as part of our 2021 Dental Outlook note published earlier today (HERE).
That said, we also assume management knew going into today's call where the Street was sitting for 2021 EPS ($2.33) and would not have called out $0.05 in expected 2021 accretion from Byte if it wasn't comfortable with Street's baseline earnings assumption for the New Year. As such, while we weren't feeling 100% comfortable about XRAY's 4Q results even before today's call, this $0.05 accretion commentary for 2021 makes us feel better about the upcoming year and gives us the confidence to add this $0.05 accretion to our pre-call 2021 EPS projection of $2.30, moving our 2021 EPS projection to$2.35 today.
Estimate Changes/Valuation
We highlight below the changes we are making to our 2021 and 2022 projections for XRAY following today's news regarding the company's year-end acquisition of Byte. Our price target moves to $62 as we now apply a 23x multiple, up vs. 22x previously, to our new 2022 EPS projection of $2.71. While we previously believed this stock warranted a modest discount to broader medtech, we are comfortable that after taking into account a point or two of likely revenue growth accretion from Byte, shares of XRAY can instead trade more in line with the 23x median NTM P/E multiple at which XRAY's broader medtech peers currently trade.
While we remain concerned about the potential pace of recovery for the global dental market over the next 12-18 months and see reasons to be cautious on XRAY into 4Q-20 (a tough comp driven by strong Primescan demand in last year's 4Q), we continue to recommend purchase of this stock at current levels for three main reasons.
1. Primescan/Primemill demand expected to recover early this year. Before the onset of the global COVID-19 pandemic last March, our checks were suggesting Primescan demand was still strong early in the year and that interest from current CEREC owners for Primemill was trending better than we initially anticipated. With the dental market starting to recover by mid-2020 and with further improvements expected this year, we expect Primescan upgrade demand to rebound and management to run its first-ever Primemill upgrade program in the U.S. over coming quarters. We also expect management to expand these upgrade programs into Europe and Asia/Pac by later this year (our checks suggest XRAY's has a fairly sizable installed CEREC base in Germany, Japan, and Australia), and after underestimating CEREC AC upgrade demand in the midst of the Great Recession back in 2009 and watching Sirona deliver five straight quarters of better-than-expected company-wide growth coming out of the recession, we don't want to underestimate a similar potential recovery for Primescan and Primemill coming out of the recent COVID-19 downturn.
2. History also suggests near-term risk is greater for basic, rather than high tech, dental equipment. When again using the Great Recession as a proxy, we saw dental consumables revenue across the industry return to growth in 2010 after declining y/y in 2009, with consumables revenue for companies such as HSIC and PDCO higher in 2010 than in 2008. But it took these same companies four years before they were able to get their dental equipment revenue to return to 2008 absolute levels, as dentists remained hesitant to purchase equipment, especially basic equipment that doesn’t offer a practice real financial payback or efficiency gains. Demand for high tech equipment, however, rebounded faster (as evidenced by SIRO’s solid rebound to positive revenue growth by mid-2009), and with XRAY much more levered to high-tech rather than basic equipment and with new high-tech equipment products beyond Primescan and Primemill just recently launching (including the company's larger FOV Axeos 2D/3D imaging system and a new 3D printer under the trade name PrimePrint that we believe could launch over the next few quarters), we again see potential reasons to believe XRAY's post-COVID dental equipment recovery could surprise investors over coming quarters.
3. Byte deal adds to long-term growth profile. XRAY announced today is has acquired Byte, a leading direct-to-consumer clear aligner company, in an all-cash deal for $1.04 billion. While Byte's recent revenue wasn't provided, management expects Byte to generate run-rate sales of at least $200M in 2021, with our math suggesting this deal could add nearly 150bp to the company's organic revenue growth profile over the next couple years and upward of 100bp annually longer term. With this faster potential growth for XRAY, we believe shares should warrant a multiple more in line with broader medtech peers over time, a point or two higher than the multiple at which this stock has traded in recent years.
Bottom line is we believe that given the views above, and with management recently announcing an expansion of recent restructuring efforts that we estimate could drive an incremental $100M in cost savings on top of the $140M in cost savings prior efforts have generated over the past 18-24 months, a path back toward 2019 margins in 2021 remains. Add in the $0.05 in accretion we now expect this year from Byte, and we are comfortable with our $2.35 (+52% y/y) updated EPS projection for this year. And when also applying a 23x multiple to our updated 2022 EPS projection of $2.71 to better reflect the median 23x multiple at which XRAY's broader medtech peers currently trade, we now see a path for this stock into the low $60s this year, nicely above today's current $53.32 stock price and enough upside to leave our Outperform rating unchanged.
Risks to achieving our price target objective include: (1) highly competitive industry, (2) longer-term potential changes in relationships with dental dealers, as 50% of company-wide revenue is tied to products sold through dental distributors, (3) financial and integration risk associated with potential future M&A activity, (4) general macroeconomic risk, especially in the near term as COVID-19 issues raise global macroeconomic questions, and (5) risk that the coronavirus headwinds that are expected to impact XRAY significantly in 2020 may not resolve as quickly as we currently expect heading into 2021.
Dentsply and Sirona completed their merger in February 2016 and brought together the leading manufacturer in consumables (XRAY; ~13% share of ~$19B market) and equipment (Sirona; ~25%share of ~$5.5B market), with the combined company now participating in nearly every major consumables and equipment category in dentistry and typically enjoying the No. 1 or No. 2 worldwide market share position in the major product categories in which it competes.
Appendix - Important Disclosures and Analyst Certification
Approved on 04 January 2021 08:39EST/ Published on 04 January 2021 08:44 EST.
1 Robert W. Baird & Co. Incorporated makes a market in the securities of XRAY.
Appendix – Important Disclosures and Analyst Certification
Robert W. Baird & Co. Incorporated (“Baird”) and/or its affiliates expect to receive or intend to seek investment-banking related compensation from the company or companies mentioned in this report within the next three months. Baird may not be licensed to execute transactions in all foreign listed securities directly. Transactions in foreign listed securities may be prohibited for residents of the United States. Please contact a Baird representative for more information.
Investment Ratings: Outperform (O) - Expected to outperform on a total return, risk-adjusted basis the broader U.S. equity market over the next 12 months. Neutral (N) - Expected to perform in line with the broader U.S. equity market over the next 12 months. Underperform (U) - Expected to underperform on a total return, risk-adjusted basis the broader U.S. equity market over the next 12 months.
Risk Ratings: L - Lower Risk - Higher-quality companies for investors seeking capital appreciation or income with an emphasis on safety. Company characteristics may include: stable earnings, conservative balance sheets, and an established history of revenue and earnings. A - Average Risk - Growth situations for investors seeking capital appreciation with an emphasis on safety. Company characteristics may include: moderate volatility, modest balance-sheet leverage, and stable patterns of revenue and earnings. H - Higher Risk – Higher-growth situations appropriate for investors seeking capital appreciation with the acceptance of risk. Company characteristics may include: higher balance-sheet leverage, dynamic business environments, and higher levels of earnings and price volatility. S - Speculative Risk – High growth situations appropriate only for investors willing to accept a high degree of volatility and risk. Company characteristics may include: unpredictable earnings, small capitalization, aggressive growth strategies, rapidly changing market dynamics, high leverage, extreme price volatility and unknown competitive challenges.
Valuation, Ratings and Risks. The recommendation and price target contained within this report are based on a time horizon of 12 months but there is no guarantee the objective will be achieved within the specified time horizon. Price targets are determined by a subjective review of fundamental and/or quantitative factors of the issuer, its industry, and the security type. A variety of methods may be used to determine the value of a security including, but not limited to, discounted cash flow, earnings multiples, peer group comparisons, and sum of the parts. Overall market risk, interest rate risk, and general economic risks impact all securities. Specific information regarding the price target and recommendation is provided in the text of our most recent research report.
Distribution of Investment Ratings. As of December 31, 2020, Baird U.S. Equity Research covered 728 companies, with 64% rated Outperform/Buy, 35% rated Neutral/Hold and 1% rated Underperform/Sell. Within these rating categories, 14% of Outperform/Buy-rated and 4% of Neutral/Hold-rated companies have compensated Baird for investment banking services in the past 12 months and/or Baird managed or co-managed a public offering of securities for these companies in the past 12 months.
Analyst Compensation. Research analyst compensation is based on: (1) the correlation between the research analyst's recommendations and stock price performance; (2) ratings and direct feedback from our investing clients, our institutional and retail sales force (as applicable) and from independent rating services; (3) the research analyst's productivity, including the quality of such analyst's research and such analyst's contribution to the growth and development of our overall research effort; and (4) compliance with all of Baird’s internal policies and procedures. This compensation criteria and actual compensation is reviewed and approved on an annual basis by Baird's Research Oversight Committee. Research analyst compensation is derived from all revenue sources of the firm, including revenues from investment banking. Baird does not compensate research analysts based on specific investment banking transactions.
A complete listing of all companies covered by Baird U.S. Equity Research and applicable research disclosures can be accessed at http://www.rwbaird.com/research-insights/research/coverage/third-party-research-disclosures.aspx. You can also call 800-792-2473 or write: Robert W. Baird & Co., Equity Research, 777 E. Wisconsin Avenue, Milwaukee, WI 53202.
Analyst Certification
The senior research analyst(s) certifies that the views expressed in this research report and/or financial model accurately reflect such senior analyst's personal views about the subject securities or issuers and that no part of his or her compensation was, is, or will be directly or indirectly related to the specific recommendations or views contained in the research report.
Disclaimers
Baird prohibits analysts from owning stock in companies they cover.
This is not a complete analysis of every material fact regarding any company, industry or security. The opinions expressed here reflect our judgment at this date and are subject to change. The information has been obtained from sources we consider to be reliable, but we cannot guarantee the accuracy.
ADDITIONAL INFORMATION ON COMPANIES MENTIONED HEREIN IS AVAILABLE UPON REQUEST
The Dow Jones Industrial Average, S&P 500, S&P 400 and Russell 2000 are unmanaged common stock indices used to measure and report performance of various sectors of the stock market; direct investment in indices is not available. Baird is exempt from the requirement to hold an Australian financial services license. Baird is regulated by the United States Securities and Exchange Commission, FINRA, and various other self-regulatory organizations and those laws and regulations may differ from Australian laws. This report has been prepared in accordance with the laws and regulations governing United States broker-dealers and not Australian laws.
Other Disclosures
The information and rating included in this report represent the research analyst’s views based on a time horizon of 12 months, as described above, unless otherwise stated. In our standard company-specific research reports, the subject company may be designated as a “Fresh Pick”, representing that the research analyst believes the company to be a high-conviction investment idea based on a subjective review of one or more fundamental or quantitative factors until an expiration date specified by the analyst but not to exceed nine months. The Fresh Pick designation and specified expiration date will be displayed in standard company-specific research reports on the company until the occurrence of the expiration date or such time as the analyst removes the Fresh Pick designation from the company in a subsequent, standard company-specific research report. The research analyst(s) named in this report may, at times and at the request of clients or their Baird representatives, provide particular investment perspectives or trading strategies based primarily on the analyst’s understanding of the individual client’s objectives. These perspectives or trading strategies generally are responsive to client inquiries and based on criteria the research analyst considers relevant to the client. As such, these perspectives and strategies may differ from the research analyst’s views contained in this report.
Baird and/or its affiliates may provide to certain clients additional or research supplemental products or services, such as outlooks, commentaries and other detailed analyses, which focus on covered stocks, companies, industries or sectors. Not all clients who receive our standard company-specific research reports are eligible to receive these additional or supplemental products or services. Baird determines in its sole discretion the clients who will receive additional or supplemental products or services, in light of various factors including the size and scope of the client relationships. These additional or supplemental products or services may feature different analytical or research techniques and information than are contained in Baird’s standard research reports. Any ratings and recommendations contained in such additional or research supplemental products are consistent with the research analyst’s ratings and recommendations contained in more broadly disseminated standard research reports. Baird disseminates its research reports to all clients simultaneously by posting such reports to Baird’s password-protected client portal, https://bol.rwbaird.com/Login
(“BairdOnline”). All clients may access BairdOnline and at any time. All clients are advised to check BairdOnline for Baird’s most recent research reports. After research reports are posted to BairdOnline, such reports may be emailed to clients, based on, among other things, client interest, coverage, stock ownership and indicated email preferences, and electronically distributed to certain third-party research aggregators, who may make such reports available to entitled clients on password-protected, third-party websites. Not all research reports posted to BairdOnline will be emailed to clients or electronically distributed to such research aggregators. To request access to Baird Online, please visit https://bol.rwbaird.com/Login/RequestInstLogin or contact your Baird representative.
Dividend Yield. As used in this report, the term “dividend yield” refers, on a percentage basis, to the historical distributions made by the issuer relative to its current market price. Such distributions are not guaranteed, may be modified at the issuer’s discretion, may exceed operating cash flow, subsidized by borrowed funds or include a return of investment principal.
United Kingdom (“UK”) disclosure requirements for the purpose of distributing this research into the UK and other countries for which Robert W. Baird Limited holds a MiFID passport.
The contents of this report may contain an "investment recommendation", as defined by the Market Abuse Regulation EU No 596/2014 ("MAR"). This report does not contain a “personal recommendation” or “investment advice”, as defined by the Market in Financial Instruments Directive 2014/65/EU (“MiFID”). Please therefore be aware of the important disclosures outlined below. Unless otherwise stated, this report was completed and first disseminated at the date and time provided on the timestamp of the report. If you would like further information on dissemination times, please contact us. The views contained in this report: (i) do not necessarily correspond to, and may differ from, the views of Robert W. Baird Limited or any other entity within the Baird Group, in particular Robert W. Baird & Co. Incorporated; and (ii) may differ from the views of another individual of Robert W. Baird Limited.
This material is distributed in the UK and the European Economic Area (“EEA”) by Robert W. Baird Limited, which has an office at Finsbury Circus House, 15 Finsbury Circus, London EC2M 7EB and is authorized and regulated by the Financial Conduct Authority (“FCA”) in the UK.
For the purposes of the FCA requirements, this investment research report is classified as investment research and is objective. This material is only directed at and is only made available to persons in the EEA who would satisfy the criteria of being "Professional" investors under MiFID and to persons in the UK falling within Articles 19, 38, 47, and 49 of the Financial Services and Markets Act of 2000 (Financial Promotion) Order 2005 (all such persons being referred to as “relevant persons”). Accordingly, this document is intended only for persons regarded as investment professionals (or equivalent) and is not to be distributed to or passed onto any other person (such as persons who would be classified as Retail clients under MiFID).
All substantially material sources of the information contained in this report are disclosed. All sources of information in this report are reliable, but where there is any doubt as to reliability of a particular source, this is clearly indicated. There is no intention to update this report in future. Where, for any reason, an update is made, this will be made clear in writing on the research report. Such instances will be occasional only.
Please note that this report may provide views which differ from previous recommendations made by the same individual in respect of the same financial instrument or issuer in the last 12 months. Information and details regarding previous recommendations in relation to the financial instruments or issuer referred to in this report are available at https://baird.bluematrix.com/sellside/MAR.action.
Robert W. Baird Limited or one of its affiliates may at any time have a long or short position in the company or companies mentioned in this report. Where Robert W. Baird Limited or one of its affiliates holds a long or short position exceeding 0.5% of the total issued share capital of the issuer, this will be disclosed separately by your Robert W. Baird Limited representative upon request.
Investment involves risk. The price of securities may fluctuate, and past performance is not indicative of future results. Any recommendation contained in the research report does not have regard to the specific investment objectives, financial situation and the particular needs of any individuals. You are advised to exercise caution in relation to the research report. If you are in any doubt about any of the contents of this document, you should obtain independent professional advice.
Robert. Baird Limited and Robert W. Baird & Co. Incorporated have in place organisational and administrative arrangements for the prevention, avoidance, and disclosure of conflicts of interest with respect to research recommendations. Robert W. Baird Limited’s Conflicts of Interest Policy, available here, outlines the approach Robert W. Baird Limited takes in relation to conflicts of interest and includes detail as to its procedures in place to identify, manage and control conflicts of interest. Robert W. Baird Limited and or one of its affiliates may be party to an agreement with the issuer that is the subject of this report relating to the provision of services of investment firms. Robert W. Baird & Co. Incorporated’s policies and procedures are designed to identify and effectively manage conflicts of interest related to the preparation and content of research reports and to promote objective and reliable research that reflects the truly held opinions of research analysts. Robert W. Baird & Co. Incorporated’s research analysts certify on a quarterly basis that such research reports accurately reflect their personal views.
This material is strictly confidential to the recipient and not intended for persons in jurisdictions where the distribution or publication of this research report is not permitted under the applicable laws or regulations of such jurisdiction.
Robert W. Baird Limited is exempt from the requirement to hold an Australian financial services license and is regulated by the FCA under UK laws, which may differ from Australian laws. As such, this document has not been prepared in accordance with Australian laws.
Copyright 2021 Robert W. Baird & Co. Incorporated
This information is prepared for the use of Baird clients and may not be redistributed, retransmitted or disclosed, in whole or in part, or in any form or manner, without the express written consent of Baird. Any unauthorized use or disclosure is prohibited. Receipt and review of this information constitutes your agreement not to redistribute, retransmit, or disclose to others the contents, opinions, conclusion, or information contained in this information (including any investment ratings, estimates or price targets) without first obtaining expressed permission from an authorized officer of Baird.
Everyone has had a procedure in their office that has failed. Some things are minor like a chipped resin or a crown popping off, but a failed implant is a catastrophe....
ALL dogs submitted were exceptional, but ultimately our chief judge, Buzzy, chose the top three dental dogs based on their owner’s writeups....
Are you ready to significantly reduce your dental insurance frustrations? Would you like to achieve higher reimbursements, fewer denials, and happier patients?...
NuEndo ReThinking Endodontics, is the first of its kind resource that uses easy-to-follow systems designed to simplify the complex process of endodontic diagnosis and case selection. The guide leads you through a series of well-organized,...
Dr. Gray has had an amazing career that’s included forming a foundation that’s raised millions for children’s charities and partnering with one of his musical heroes, Garth Brooks, on another—and it all ties back to his love for baseball....
The relationship between a specialist and GP can be amazingly positive or incredibly tense depending on how it is managed and the communication between parties. Communication is a two-way street, and both sides can and do fail....
Dr. Urban’s love of nature and adventure have kept him kayaking since he was 11 years old....
“If you brush, floss and come see us twice a year everything is going to be alright” is a dental sin. You may be a non-believer, but statistics prove me right. 47.2% of all adults have some form of periodontal disease....
Do you ever find yourself coming home exhausted, both mentally and physically? Have you ever wished it was Friday, only to realize that you only just finished Monday? Do you have multiple days where you are anxious or just don’t want...
Though it wasn’t always easy, Dr. Maria Lopez Howell has achieved many firsts as a woman dentist throughout her career—paving the way for other women to enjoy rewarding careers in the profession....
Dr. Antonio Calascibetta combined his love for astronomy and dentistry in this space-themed practice....
Frozen or liquid. Fresh or salt. Warm or cold. Dr. Taite Anderson’s favorite hobby is water....
Republished. Original Source: Baird Equity Research
January 4, 2021
Following today's call reviewing XRAY's $1.04B acquisition of DTC clear aligner company Byte, we are raising our 2021/2022 EPS projections by $0.05/$0.10, respectively, and our price target to $62 (from $58). While management's lack of 4Q commentary today raises some uncertainties into year-end, we remain buyers of this stock and like this deal as we believe it could add ~150bp to company-wide organic revenue growth near term (100bp+ longer term) and carries limited channel risk (especially with orthodontists, as XRAY has few relationships in this channel anymore).
We are updating our model following XRAY's acquisition of Byte. Specifically, we're assuming $165M in incremental revenue and ~$18M in incremental EBIT this year, as well as a $227M revenue and $35M EBIT contribution from Byte in 2022. With this deal, our 2022 company-wide organic growth projection moves 140bp higher to +5.2% vs. +3.8% previously, and we believe Byte could continue to add 100-150bp to XRAY's 3-4% long-term revenue growth profile over the next couple/few years and upward of 100bp to growth longer term.
Overall, we like this deal for XRAY given the faster growth profile it provides the company, as well as revenue (and potentially over a longer time period cost) synergies we see possible with this deal. If XRAY can transform itself into a more consistent 4-5% revenue and low-double-digit EPS grower, we believe shares could warrant a modest premium to broader medtech, even after taking into account some of the structural uncertainties we continue to believe across the broader dental industry more generally. For now, however, we're using a multiple more in line with broader medtech (23x) to set our new price target on this stock of $62 (up vs. 22x and $58 previously) as we await evidence of this improved consistency over the next several quarters. But with shares currently trading at $53.32, we still see enough upside to our updated price target to reiterate our Outperform rating today.
Below we try to answer the most common questions we've been getting from investors today about this deal and XRAY's call announcing the transaction:
1. Valuation - did XRAY get a good deal? Management said on today's call it expects Byte revenue to reach a $200M run rate in 2021 and that combined revenue for Byte and SureSmile could exceed a$300M run rate by the end of 2021. From these comments, we are assuming 2021 revenue for Byte of ~$165M (1Q-21 revenue of $32M, building to $50M by 4Q).
If we also assume minimal net debt/cash acquired in this deal, then that would put deal valuation at roughly 6.3x EV/2021 revenue, or 5.3x EV/2021 revenue after taking into account the $160M NPV of tax benefits XRAY is also acquiring in this deal. We estimate that 5-6x valuation range is roughly in line with the 5.25x EV/2021 revenue multiple at which we estimate Byte's closest peer in SDC currently trades (we don't cover SDC, but are using consensus 2021 estimates and SDC's most recent 3Q earnings to estimate current valuation).
We believe valuation in line to just above SDC makes sense, as Byte is at least the third player into the at-home/DTC clear aligner market (after SDC and Candid), so isn't as established as the other players, but also has been generating very good feedback from users (including fewer BBB complaints and a higher overall BBB rating than SDC). Given the volatility associated with shares of SDC over the past 12-15 months since that company's IPO and a potentially uncertain IPO window at the start of 2021, we can also understand Byte being willing to take the certainty of cash in this transaction with XRAY, especially as Byte CEO certainly seemed to make a strong case today for the company wanting to partner with others in the space that believe strongly in innovation and in elevating the entire industry over time.
Net of all the above, we believe deal valuation in this case makes sense from both a Byte and XRAY perspective, at least with the somewhat limited information provided so far.
2. Byte growth potential. In today's press release, management pointed to a 20-25% expected growth rate for the clear aligner market. This view is slightly conservative relative to the 25-30% growth potential we've been assuming for the clear aligner market over the next few years, the mid-20% revenue growth we're modeling for ALGN over the next few years, and the 25-30%+ growth sell-side seems to be projecting for SDC over the next couple years.
That said, with ALGN and SDC the market leaders in their respective clear aligner channels (in-office for ALGN, DTC for SDC), we would expect both these companies to grow at or above market over at least the near-to-intermediate term, meaning we don't have a strong argument against management's 20-25% market growth commentary. We would, however, expect Byte to grow faster than 20-25% in the near term given its smaller base of revenue and as management pointed today to opportunities to potentially take Byte into international markets (beyond small contributions from Australia and Canada Byte has realized in recent quarters) over time.
As such, we believe it's fair to assume Byte revenue grows just over 35% y/y in 2022, which combined with low to mid-teens growth we've been assuming for XRAY's own SureSmile business over the next few years, would put clear aligner revenue growth overall for XRAY at just over 25% annually for each of the next couple/few years. At a $300M run rate by the end of 2021, that would mean clear aligner revenue could approach 7-8% of XRAY's global revenue in 2022 and add roughly 150bp to company-wide organic growth beginning next year.
3. Byte margin profile/deal accretion. As for Byte's margin profile and accretion from this deal, management is calling for this deal to be $0.05 accretive to non-GAAP EPS this year and suggested on today's call that Byte could be accretive to company-wide OM% targets by the end of next year. Focusing just on this $0.05 accretion point at first, we estimate that if lost interest income on the $1.04B in cash paid for this deal totals ~$5M and Byte's effective tax rate is similar to XRAY at the corporate-wide level, then Byte's OM% could approach 10% this year. While higher than the EBIT loss consensus is still calling for when it comes to SDC this year, we believe this 10% OM% makes some sense as Byte is likely spending less than SDC from a DTC/marketing perspective as the third+ player into the DTC clear aligner market overall.
To then assume Byte could be margin accretive to XRAY by the end of 2022, we'd have to believe Byte's OM% would have to at least approach 20% over the entirety of next year and finish at or above 22%by 4Q-22. That admittedly feels like a stretch to us as ALGN's OM% at nearly 10x the current revenue base of Byte is currently in the mid-20% range and as consensus is calling for a low single digit EBIT margin for SDC next year. Our math also suggests that at 35% revenue growth and assuming a steady GM% for Byte next year, the company's absolute level of SG&A spend would have to fall by some 30%vs. 2021 levels to get a near doubling of OM% from this year to next.
Again, with that feeling like a stretch to us at this point, we are instead assuming Byte's OM% improves to 15% next year from 10% this year. Even this, however, adds $0.10 to our pre-deal 2022 EPS projection of $2.61 for XRAY, meaning we are raising our 2022 EPS projection today to $2.71.
4. Channel risk with Byte. We also had investors asking today about risk that XRAY's acquisition of Byte might alienate the company's doctor base, as Byte is essentially attempting to sell clear aligners directly to the patient with no direct involvement from a dentist (although each Byte case is approved by a Byte dentist/orthodontist). While that's certainly a risk with any type of DTC medical device, we remind investors that by discontinuing its analog brackets and wires business in 2020, XRAY has significantly reduced its exposure to the orthodontist market, and instead has planned to rely almost exclusively on the GP channel for its SureSmile/ortho sales going forward. As such, we don't see any real risk to XRAY from this deal when it comes to the orthodontist side of the ortho market.
On the GP side of ortho, we believe XRAY should be able to manage any real risk of channel issues given our belief Byte could serve as a referral source to SureSmile users over time. Specifically, we remind investors that Byte is currently marketed for fairly modest Class I correction needs, whereas XRAY's SureSmile system can also address a portion of Class II and III ortho needs. As such, we could imagine scenarios in which potential Byte customers find out through the impression they send to the company that while they aren't a good candidate for Byte, they could be a better candidate for SureSmile, with Byte then recommending a SureSmile provider (and likely offering some sort of promotional price for that SureSmile case).
In this type of scenario, we believe SureSmile docs could actually benefit from Byte-related referrals, and if many of these patients would not have presented to the dental office to begin with, those patients would likely then represent additive cases for the GP provider. We believe such referral opportunities could help offset any concerns SureSmile GP users might have about XRAY owning Byte over time.
5. 4Q commentary lacking. Management did not make any comments on today's call about 4Q and was not doing callbacks following today's deal-related call, ostensibly given the company is in its 4Q quiet period. That admittedly raises questions about 4Q, especially in the context of the exceedingly tough 27.5% U.S. growth comp the company comes up against this quarter and the continued COVID uncertainties all of dental continued to face into year-end. From that perspective, we don't disagree with investors who asked today if management's lack of commentary on the quarter was a concern. That's especially true as we were already a bit concerned about XRAY's 4Q results heading into today's call, as evidenced by the fact that XRAY was the only dental name whose 4Q numbers we didn't raise as part of our 2021 Dental Outlook note published earlier today (HERE).
That said, we also assume management knew going into today's call where the Street was sitting for 2021 EPS ($2.33) and would not have called out $0.05 in expected 2021 accretion from Byte if it wasn't comfortable with Street's baseline earnings assumption for the New Year. As such, while we weren't feeling 100% comfortable about XRAY's 4Q results even before today's call, this $0.05 accretion commentary for 2021 makes us feel better about the upcoming year and gives us the confidence to add this $0.05 accretion to our pre-call 2021 EPS projection of $2.30, moving our 2021 EPS projection to$2.35 today.
Estimate Changes/Valuation
We highlight below the changes we are making to our 2021 and 2022 projections for XRAY following today's news regarding the company's year-end acquisition of Byte. Our price target moves to $62 as we now apply a 23x multiple, up vs. 22x previously, to our new 2022 EPS projection of $2.71. While we previously believed this stock warranted a modest discount to broader medtech, we are comfortable that after taking into account a point or two of likely revenue growth accretion from Byte, shares of XRAY can instead trade more in line with the 23x median NTM P/E multiple at which XRAY's broader medtech peers currently trade.
While we remain concerned about the potential pace of recovery for the global dental market over the next 12-18 months and see reasons to be cautious on XRAY into 4Q-20 (a tough comp driven by strong Primescan demand in last year's 4Q), we continue to recommend purchase of this stock at current levels for three main reasons.
1. Primescan/Primemill demand expected to recover early this year. Before the onset of the global COVID-19 pandemic last March, our checks were suggesting Primescan demand was still strong early in the year and that interest from current CEREC owners for Primemill was trending better than we initially anticipated. With the dental market starting to recover by mid-2020 and with further improvements expected this year, we expect Primescan upgrade demand to rebound and management to run its first-ever Primemill upgrade program in the U.S. over coming quarters. We also expect management to expand these upgrade programs into Europe and Asia/Pac by later this year (our checks suggest XRAY's has a fairly sizable installed CEREC base in Germany, Japan, and Australia), and after underestimating CEREC AC upgrade demand in the midst of the Great Recession back in 2009 and watching Sirona deliver five straight quarters of better-than-expected company-wide growth coming out of the recession, we don't want to underestimate a similar potential recovery for Primescan and Primemill coming out of the recent COVID-19 downturn.
2. History also suggests near-term risk is greater for basic, rather than high tech, dental equipment. When again using the Great Recession as a proxy, we saw dental consumables revenue across the industry return to growth in 2010 after declining y/y in 2009, with consumables revenue for companies such as HSIC and PDCO higher in 2010 than in 2008. But it took these same companies four years before they were able to get their dental equipment revenue to return to 2008 absolute levels, as dentists remained hesitant to purchase equipment, especially basic equipment that doesn’t offer a practice real financial payback or efficiency gains. Demand for high tech equipment, however, rebounded faster (as evidenced by SIRO’s solid rebound to positive revenue growth by mid-2009), and with XRAY much more levered to high-tech rather than basic equipment and with new high-tech equipment products beyond Primescan and Primemill just recently launching (including the company's larger FOV Axeos 2D/3D imaging system and a new 3D printer under the trade name PrimePrint that we believe could launch over the next few quarters), we again see potential reasons to believe XRAY's post-COVID dental equipment recovery could surprise investors over coming quarters.
3. Byte deal adds to long-term growth profile. XRAY announced today is has acquired Byte, a leading direct-to-consumer clear aligner company, in an all-cash deal for $1.04 billion. While Byte's recent revenue wasn't provided, management expects Byte to generate run-rate sales of at least $200M in 2021, with our math suggesting this deal could add nearly 150bp to the company's organic revenue growth profile over the next couple years and upward of 100bp annually longer term. With this faster potential growth for XRAY, we believe shares should warrant a multiple more in line with broader medtech peers over time, a point or two higher than the multiple at which this stock has traded in recent years.
Bottom line is we believe that given the views above, and with management recently announcing an expansion of recent restructuring efforts that we estimate could drive an incremental $100M in cost savings on top of the $140M in cost savings prior efforts have generated over the past 18-24 months, a path back toward 2019 margins in 2021 remains. Add in the $0.05 in accretion we now expect this year from Byte, and we are comfortable with our $2.35 (+52% y/y) updated EPS projection for this year. And when also applying a 23x multiple to our updated 2022 EPS projection of $2.71 to better reflect the median 23x multiple at which XRAY's broader medtech peers currently trade, we now see a path for this stock into the low $60s this year, nicely above today's current $53.32 stock price and enough upside to leave our Outperform rating unchanged.
Risks to achieving our price target objective include: (1) highly competitive industry, (2) longer-term potential changes in relationships with dental dealers, as 50% of company-wide revenue is tied to products sold through dental distributors, (3) financial and integration risk associated with potential future M&A activity, (4) general macroeconomic risk, especially in the near term as COVID-19 issues raise global macroeconomic questions, and (5) risk that the coronavirus headwinds that are expected to impact XRAY significantly in 2020 may not resolve as quickly as we currently expect heading into 2021.
Dentsply and Sirona completed their merger in February 2016 and brought together the leading manufacturer in consumables (XRAY; ~13% share of ~$19B market) and equipment (Sirona; ~25%share of ~$5.5B market), with the combined company now participating in nearly every major consumables and equipment category in dentistry and typically enjoying the No. 1 or No. 2 worldwide market share position in the major product categories in which it competes.
Appendix - Important Disclosures and Analyst Certification
Approved on 04 January 2021 08:39EST/ Published on 04 January 2021 08:44 EST.
1 Robert W. Baird & Co. Incorporated makes a market in the securities of XRAY.
Appendix – Important Disclosures and Analyst Certification
Robert W. Baird & Co. Incorporated (“Baird”) and/or its affiliates expect to receive or intend to seek investment-banking related compensation from the company or companies mentioned in this report within the next three months. Baird may not be licensed to execute transactions in all foreign listed securities directly. Transactions in foreign listed securities may be prohibited for residents of the United States. Please contact a Baird representative for more information.
Investment Ratings: Outperform (O) - Expected to outperform on a total return, risk-adjusted basis the broader U.S. equity market over the next 12 months. Neutral (N) - Expected to perform in line with the broader U.S. equity market over the next 12 months. Underperform (U) - Expected to underperform on a total return, risk-adjusted basis the broader U.S. equity market over the next 12 months.
Risk Ratings: L - Lower Risk - Higher-quality companies for investors seeking capital appreciation or income with an emphasis on safety. Company characteristics may include: stable earnings, conservative balance sheets, and an established history of revenue and earnings. A - Average Risk - Growth situations for investors seeking capital appreciation with an emphasis on safety. Company characteristics may include: moderate volatility, modest balance-sheet leverage, and stable patterns of revenue and earnings. H - Higher Risk – Higher-growth situations appropriate for investors seeking capital appreciation with the acceptance of risk. Company characteristics may include: higher balance-sheet leverage, dynamic business environments, and higher levels of earnings and price volatility. S - Speculative Risk – High growth situations appropriate only for investors willing to accept a high degree of volatility and risk. Company characteristics may include: unpredictable earnings, small capitalization, aggressive growth strategies, rapidly changing market dynamics, high leverage, extreme price volatility and unknown competitive challenges.
Valuation, Ratings and Risks. The recommendation and price target contained within this report are based on a time horizon of 12 months but there is no guarantee the objective will be achieved within the specified time horizon. Price targets are determined by a subjective review of fundamental and/or quantitative factors of the issuer, its industry, and the security type. A variety of methods may be used to determine the value of a security including, but not limited to, discounted cash flow, earnings multiples, peer group comparisons, and sum of the parts. Overall market risk, interest rate risk, and general economic risks impact all securities. Specific information regarding the price target and recommendation is provided in the text of our most recent research report.
Distribution of Investment Ratings. As of December 31, 2020, Baird U.S. Equity Research covered 728 companies, with 64% rated Outperform/Buy, 35% rated Neutral/Hold and 1% rated Underperform/Sell. Within these rating categories, 14% of Outperform/Buy-rated and 4% of Neutral/Hold-rated companies have compensated Baird for investment banking services in the past 12 months and/or Baird managed or co-managed a public offering of securities for these companies in the past 12 months.
Analyst Compensation. Research analyst compensation is based on: (1) the correlation between the research analyst's recommendations and stock price performance; (2) ratings and direct feedback from our investing clients, our institutional and retail sales force (as applicable) and from independent rating services; (3) the research analyst's productivity, including the quality of such analyst's research and such analyst's contribution to the growth and development of our overall research effort; and (4) compliance with all of Baird’s internal policies and procedures. This compensation criteria and actual compensation is reviewed and approved on an annual basis by Baird's Research Oversight Committee. Research analyst compensation is derived from all revenue sources of the firm, including revenues from investment banking. Baird does not compensate research analysts based on specific investment banking transactions.
A complete listing of all companies covered by Baird U.S. Equity Research and applicable research disclosures can be accessed at http://www.rwbaird.com/research-insights/research/coverage/third-party-research-disclosures.aspx. You can also call 800-792-2473 or write: Robert W. Baird & Co., Equity Research, 777 E. Wisconsin Avenue, Milwaukee, WI 53202.
Analyst Certification
The senior research analyst(s) certifies that the views expressed in this research report and/or financial model accurately reflect such senior analyst's personal views about the subject securities or issuers and that no part of his or her compensation was, is, or will be directly or indirectly related to the specific recommendations or views contained in the research report.
Disclaimers
Baird prohibits analysts from owning stock in companies they cover.
This is not a complete analysis of every material fact regarding any company, industry or security. The opinions expressed here reflect our judgment at this date and are subject to change. The information has been obtained from sources we consider to be reliable, but we cannot guarantee the accuracy.
ADDITIONAL INFORMATION ON COMPANIES MENTIONED HEREIN IS AVAILABLE UPON REQUEST
The Dow Jones Industrial Average, S&P 500, S&P 400 and Russell 2000 are unmanaged common stock indices used to measure and report performance of various sectors of the stock market; direct investment in indices is not available. Baird is exempt from the requirement to hold an Australian financial services license. Baird is regulated by the United States Securities and Exchange Commission, FINRA, and various other self-regulatory organizations and those laws and regulations may differ from Australian laws. This report has been prepared in accordance with the laws and regulations governing United States broker-dealers and not Australian laws.
Other Disclosures
The information and rating included in this report represent the research analyst’s views based on a time horizon of 12 months, as described above, unless otherwise stated. In our standard company-specific research reports, the subject company may be designated as a “Fresh Pick”, representing that the research analyst believes the company to be a high-conviction investment idea based on a subjective review of one or more fundamental or quantitative factors until an expiration date specified by the analyst but not to exceed nine months. The Fresh Pick designation and specified expiration date will be displayed in standard company-specific research reports on the company until the occurrence of the expiration date or such time as the analyst removes the Fresh Pick designation from the company in a subsequent, standard company-specific research report. The research analyst(s) named in this report may, at times and at the request of clients or their Baird representatives, provide particular investment perspectives or trading strategies based primarily on the analyst’s understanding of the individual client’s objectives. These perspectives or trading strategies generally are responsive to client inquiries and based on criteria the research analyst considers relevant to the client. As such, these perspectives and strategies may differ from the research analyst’s views contained in this report.
Baird and/or its affiliates may provide to certain clients additional or research supplemental products or services, such as outlooks, commentaries and other detailed analyses, which focus on covered stocks, companies, industries or sectors. Not all clients who receive our standard company-specific research reports are eligible to receive these additional or supplemental products or services. Baird determines in its sole discretion the clients who will receive additional or supplemental products or services, in light of various factors including the size and scope of the client relationships. These additional or supplemental products or services may feature different analytical or research techniques and information than are contained in Baird’s standard research reports. Any ratings and recommendations contained in such additional or research supplemental products are consistent with the research analyst’s ratings and recommendations contained in more broadly disseminated standard research reports. Baird disseminates its research reports to all clients simultaneously by posting such reports to Baird’s password-protected client portal, https://bol.rwbaird.com/Login
(“BairdOnline”). All clients may access BairdOnline and at any time. All clients are advised to check BairdOnline for Baird’s most recent research reports. After research reports are posted to BairdOnline, such reports may be emailed to clients, based on, among other things, client interest, coverage, stock ownership and indicated email preferences, and electronically distributed to certain third-party research aggregators, who may make such reports available to entitled clients on password-protected, third-party websites. Not all research reports posted to BairdOnline will be emailed to clients or electronically distributed to such research aggregators. To request access to Baird Online, please visit https://bol.rwbaird.com/Login/RequestInstLogin or contact your Baird representative.
Dividend Yield. As used in this report, the term “dividend yield” refers, on a percentage basis, to the historical distributions made by the issuer relative to its current market price. Such distributions are not guaranteed, may be modified at the issuer’s discretion, may exceed operating cash flow, subsidized by borrowed funds or include a return of investment principal.
United Kingdom (“UK”) disclosure requirements for the purpose of distributing this research into the UK and other countries for which Robert W. Baird Limited holds a MiFID passport.
The contents of this report may contain an "investment recommendation", as defined by the Market Abuse Regulation EU No 596/2014 ("MAR"). This report does not contain a “personal recommendation” or “investment advice”, as defined by the Market in Financial Instruments Directive 2014/65/EU (“MiFID”). Please therefore be aware of the important disclosures outlined below. Unless otherwise stated, this report was completed and first disseminated at the date and time provided on the timestamp of the report. If you would like further information on dissemination times, please contact us. The views contained in this report: (i) do not necessarily correspond to, and may differ from, the views of Robert W. Baird Limited or any other entity within the Baird Group, in particular Robert W. Baird & Co. Incorporated; and (ii) may differ from the views of another individual of Robert W. Baird Limited.
This material is distributed in the UK and the European Economic Area (“EEA”) by Robert W. Baird Limited, which has an office at Finsbury Circus House, 15 Finsbury Circus, London EC2M 7EB and is authorized and regulated by the Financial Conduct Authority (“FCA”) in the UK.
For the purposes of the FCA requirements, this investment research report is classified as investment research and is objective. This material is only directed at and is only made available to persons in the EEA who would satisfy the criteria of being "Professional" investors under MiFID and to persons in the UK falling within Articles 19, 38, 47, and 49 of the Financial Services and Markets Act of 2000 (Financial Promotion) Order 2005 (all such persons being referred to as “relevant persons”). Accordingly, this document is intended only for persons regarded as investment professionals (or equivalent) and is not to be distributed to or passed onto any other person (such as persons who would be classified as Retail clients under MiFID).
All substantially material sources of the information contained in this report are disclosed. All sources of information in this report are reliable, but where there is any doubt as to reliability of a particular source, this is clearly indicated. There is no intention to update this report in future. Where, for any reason, an update is made, this will be made clear in writing on the research report. Such instances will be occasional only.
Please note that this report may provide views which differ from previous recommendations made by the same individual in respect of the same financial instrument or issuer in the last 12 months. Information and details regarding previous recommendations in relation to the financial instruments or issuer referred to in this report are available at https://baird.bluematrix.com/sellside/MAR.action.
Robert W. Baird Limited or one of its affiliates may at any time have a long or short position in the company or companies mentioned in this report. Where Robert W. Baird Limited or one of its affiliates holds a long or short position exceeding 0.5% of the total issued share capital of the issuer, this will be disclosed separately by your Robert W. Baird Limited representative upon request.
Investment involves risk. The price of securities may fluctuate, and past performance is not indicative of future results. Any recommendation contained in the research report does not have regard to the specific investment objectives, financial situation and the particular needs of any individuals. You are advised to exercise caution in relation to the research report. If you are in any doubt about any of the contents of this document, you should obtain independent professional advice.
Robert. Baird Limited and Robert W. Baird & Co. Incorporated have in place organisational and administrative arrangements for the prevention, avoidance, and disclosure of conflicts of interest with respect to research recommendations. Robert W. Baird Limited’s Conflicts of Interest Policy, available here, outlines the approach Robert W. Baird Limited takes in relation to conflicts of interest and includes detail as to its procedures in place to identify, manage and control conflicts of interest. Robert W. Baird Limited and or one of its affiliates may be party to an agreement with the issuer that is the subject of this report relating to the provision of services of investment firms. Robert W. Baird & Co. Incorporated’s policies and procedures are designed to identify and effectively manage conflicts of interest related to the preparation and content of research reports and to promote objective and reliable research that reflects the truly held opinions of research analysts. Robert W. Baird & Co. Incorporated’s research analysts certify on a quarterly basis that such research reports accurately reflect their personal views.
This material is strictly confidential to the recipient and not intended for persons in jurisdictions where the distribution or publication of this research report is not permitted under the applicable laws or regulations of such jurisdiction.
Robert W. Baird Limited is exempt from the requirement to hold an Australian financial services license and is regulated by the FCA under UK laws, which may differ from Australian laws. As such, this document has not been prepared in accordance with Australian laws.
Copyright 2021 Robert W. Baird & Co. Incorporated
This information is prepared for the use of Baird clients and may not be redistributed, retransmitted or disclosed, in whole or in part, or in any form or manner, without the express written consent of Baird. Any unauthorized use or disclosure is prohibited. Receipt and review of this information constitutes your agreement not to redistribute, retransmit, or disclose to others the contents, opinions, conclusion, or information contained in this information (including any investment ratings, estimates or price targets) without first obtaining expressed permission from an authorized officer of Baird.
Everyone has had a procedure in their office that has failed. Some things are minor like a chipped resin or a crown popping off, but a failed implant is a catastrophe....
Are you ready to significantly reduce your dental insurance frustrations? Would you like to achieve higher reimbursements, fewer denials, and happier patients?...
NuEndo ReThinking Endodontics, is the first of its kind resource that uses easy-to-follow systems designed to simplify the complex process of endodontic diagnosis and case selection. The guide leads you through a series of well-organized,...
For the general dentist and the experienced endodontist alike, this book is a guide and a reference tool for the complex processes of endodontic diagnosis, prognosis, and case selection. Understand the dynamics of the pulpal-dentin complex, the underlying conditions related to pulpal and periapical disease, and the methods surrounding its...
