Super Group Limited – Detailed Valuation Analysis

Super Group Limited – Stock Analysis by Cheong Mun Hong, CFA – Value Invest Asia

Founded in 1984 and listed in 1994, Super Group Holdings is a pioneer of the 3 in 1 instant coffee in South-east Asia.

Today, Super Group has moved beyond the shores of Singapore and to be one of the leading household names for instant coffee (Super and Owl) in the Southeast Asia region. Not only that, they have also become a rather significant player in the food ingredient business – primarily in the area of Non-Dairy Creamers (NDC) in China. And with new markets the likes of Middle East, Europe, North America, Africa and Australia in development, it appears that Super has more than just regional aspirations in the years to come.

CIO Of One Of The World’s Most Successful Hedge Funds Presents His Top Long And Short

E-CommerceEgerton Capital was co-founded in 1994 by John Armitage. Since then, the firm has yielded huge profits for its investors. Some estimates put the total value of investing earnings at over $20 billion, making it one of the most profitable hedge funds of all time. Q3 2020 hedge fund letters, conferences and more SORRY! This Read More

Super Group Limited – Stock Information

Super Group

MARKET CAP: SGD 0.78 Billion (Updated  12 Feb 2016)
MARKET PRICE / SHARE: SGD 0.70 (Updated  12 Feb 2016)
SECTOR: Consumer Products
 Instant Beverage & Food Ingredient

The Business

Super Group is an integrated food and beverage (mostly beverage) company with 2 key segments or as their management likes to call them – their twin engines of growth:

  • Branded Consumer (BC) : Primarily Coffee & Cereal
  • Food Ingredients (FI): Primarily Non-Dairy Creamer and Soluble Coffee Powder

Being integrated means these 2 segments are operationally linked = 1 segment (upstream) helping your other segment (downstream) operations. In this case, FI is the raw material needed to produce their BC products.

With that being said, there are two ways to make money:

1) Sale of Food Ingredient (raw material) not requires for downstream operations. For instance to other beverage players that require the use of Non-dairy creamers from big players like Tingyi and Uni-President Corporation (just some possible examples!) and even all the way to smaller players like bubble tea and soybean milk stalls

2) Sale of branded consumer products to consumers. That’s us, the people on the street.

If things pan out, you should be able to profit from both upstream and downstream operations and this is essentially the low-down on how the Super Group of today makes their money.

  1. Branded Consumer (S$351 million | 65% of FY2014 Rev)

Super Group manufactures and distributes branded consumer products, primarily instant coffee, instant cereals and tea mix products over 52 countries. However when it is all said and done, the bulk (FY2014: 77%) of their Branded Consumer revenue still came from coffee products. Among their portfolio are over 150 instant beverages and food products covered by 1 Master brand (Yep, its none other than Super) and at least 7 clear Sub-Brands the likes of Owl, Super Power, Yeste, Ye Ye, Cafe Nova, Coffee King and more.

Super Group

And their earlier strategy of venturing early into emerging countries as early players have played of with Super Group’s Branded consumer products having leading market share positions in the following 5 key markets of: Malaysia, Myanmar, Philippines, Thailand and Singapore. So why the emphasis on being “branded”? This is important as your branding is the “special something” differentiating you from the competition. Why would someone pick Super over Nestle, Oldtown, Universal Robina and Food Empire products (or vice-versa)?

Aside from the issue of distribution, the next big factor is how consumers perceive the brand. This is why being a branded consumer staple commands sales. And sales going up normally = profits going up.

In 2014, Super Group was awarded the 31st position in The Brand Finance Top 100 Singapore Brands 2014 Report  with a brand value (2014) of US$201 million. Mention Super to most consumers (at least in Singapore) and it should be safe to assume that 8 out of 10 (This statistic was just materialised off the top of my head but you get the drift!) people should be able to relate the Super brand. This guys, is a good litmus test for brand equity.

Super Group

Here’s their namesake’s product list right here.

  1. Food Ingredients (S$ million | 35% of FY2014 Rev)

One of the few global players with raw material selection and manufacturing capabilities in instant soluble coffee powder (34% of Fy2014 FI Rev), cereal flakes and non-dairy creamer (66% of Fy2014 FI Rev). 50% of their FY2014 NDC sales was for internal operations i.e. as raw material for their instant coffee products. Go ahead, flip to the back of some of Super Group’s instant coffee sachets (like their ‘3in1 Charcoal Roasted White Coffee’ series) and you should be able to see non-dairy creamer as one of the first few ingredients.

More impressive was that up to 2010, their Food Ingredient business totalling ~64k MT in capacity was only made up of 50k MT of NDC, 10k MT Spray dried soluble coffee powder and 4k MT of cereal flakes generating ~ S$60 million in Revenue for 2010. That was just made up 16% in revenue.

Since then, Super Group went on a tear with serious capex spent to ramp up their FI business – In 2014, FI made up 35% of Revenue. And with their 120k MT Liquid glucose syrup solid facility up and running in 2015, Super quadrupled their production capacity to 273k MT. And throughout this period, NDC was the pillar consistently generating ~S$120 per year from 2012-2014. This was all the more impressive given the uneconomical situation faced by NDC players in China during 2014. Interestingly, their consumer business is not the only one going for branding. More recently with the investments in their premium FI ventures, especially interesting is their Nutritional oil powder (NOP) as it opened doors into pharmaceutical grade products i.e. milk powders – an industry with barriers to entry.

Lastly, Super Group is also striving to be more than just a supplier of raw ingredients for their customers. Instead of just providing the raw materials, they want to function as more of a partner where they can help their ‘partner’ to blend ingredients and all the partner has to do is to come in with their secret formula to finish the product!

Special mention on BC: This is not to say that there is no growth in BC. On the contrary, Super Group has plans to launch new products and continue to enhance their distribution channels especially in Thailand and Malaysia. To place things in perspective, Thailand their largest BC market by revenue (~30-35% FY2014 BC Rev) was only ~50% tapped.

Key Statistics (FY2014)

Revenue: S$539 million
GPM: 35%
OPM: 13%
NPM: 13%
ROE: 14%
ROA: 11%

Key Opportunities

  1. Food Ingredients – THE Driver of Growth

It has been mentioned that BC & FI are Super Group’s twin engines of growth. However in recent years, FI has seemingly become the main driver of growth:

BC Rev: S$296 mil (2010) to S$351 mil (2014) | 4Y CAGR: 4%
FI Rev: S$56 mil (2010) to S$188 mil (2014) | 4Y CAGR: 35%

The BC segment is a rather competitive market and 4% CAGR over the past few years seems to correspond with that thought. Side note: It was indicated that weakness in BC was ~50% internal (Focused more on ‘cleaning up house’) and 50% due to macro factors (SEA economic conditions, acts of gods, development funds gone awry, army interventions).

FI on the other hand, came out fighting – growing from 16% of Rev in 2010 to 32% in 2014, an increase of S$133 million (close to 1/3 of 2010 Total Rev!). Even more impressive was that this was accomplished through the NDC issues faced by Super Group in China (it was an industry-wide issue). And with that saga over, coupled with their drive towards premium FI (NDC, NOP and Botanical Herbal Extract), their entry into new markets (i.e. pharmaceutical) and even existing markets (i.e. NDC in China) hold significant potential for the Company. And with a quadruple in production capacity to 273k MT, Super definitely has the substance to back up their FI operations. They already have the infrastructure in place – with utilization rates having space to increase. And with their big ticket items accounted for (if things go well), the Company might be set for a higher degree of free cash flow!

Interestingly on a Group basis, Super Group’s overall GPM of ~35% does not look worse off compared to the period prior to their ramp up in FI (pre-2010) – further reinforcing the value accretive-ness as well as their ability to ‘premiumize’ their FI operations.

  1. Solid Cash Flow

When it is all said and done, cash flow is king. And Super Group has a solid record of cash generation. Since 2010-2014, their production capacity increased from ~60k to ~270k MT = S$240 million in capital expenditure. During this period shareholders also received a total of S$173 million in cash dividends – a consistent payout rate of ~50% as indicated in their dividend policy.

In perspective, Super only tapped the equity and debt markets for S$42 mil in these 5Y. Borrowings stood at close to S$0 until FY2014 when they decided to go into the market for S$20 mil (interest rate at only 0.99% per year, cheap by any standard) and S$22 mil from Taiwan Depository Receipts in 2010) .

And from their financial statements of the past few years, it was rather clear that Super Group relied on just their internal cash flow (with help from some non-core divestments) to pay for their investments and contributions to shareholders! To sum things up, in the past 5Y, Super increased their production capacity by 350% and paid out 50% of their profits at the same time just from their internal cash flow alone. Did we mention that they still had cash of S$100 mil on hand (~S$80 mil net borrowings) – That’s > 10% of their current market cap.

If you are looking for a decently strong and conservative balance sheet, Super is pretty much a very positive example.

  1. Caffe Cagliari

Super Group

In Jun 2015, Super Group (through OWL) was appointed the sole distributor of Caffe Cagliari products (whole range from whole beans to coffee grounds and even to capsule machine, biscuits sweets and even sorbet) in Asia. With Caffe Cagliari’s range of products not clashing (not much) with Super’s product range, this appeared to be a win-win situation for both sides. Fun fact: Caffe Cagliari has over 100 years of history in the coffee business.

Looking at the ability to distribute within SEA and Greater China coupled with Caffe Cagliari’s intent to make SG their HQ, Super was probably the best choice (probably other than Nestle) to partner with for SEA. Countries within SEA are not as homogenous as we like to think and Super has a good track record in operating a number of countries within SEA. Back in 2014 another Italian brand – Massimo Zanetti Beverage Group was involved in the acquisition of Boncafe Group to “tap into the rising trend of gourmet coffee consumption in South East Asia” for US$85 mil. Seems like there’s some demand here in SEA.

Caffe Cagliari: Proven distribution reach through Super Group’s network

Super: Exposure to wider product range > more shelf space and experience in capsule coffee

However, we might only see the effects of this partnership by end 2016 as the Caffe Cagliari’s products are only be available in the supermarkets post-2015 (and HORECA sector – HOtels, REstaurants and CAfes). And this was before accounting for their café business.

Key Risks

  1. Nestle

Nestle is pretty much the giant in the SEA instant beverage world. Think Nescafe and Milo (Maggi is also under them). They are everywhere and it is rather impossible to knock them off their perch (at least in the near future). In terms of both market cap on 5 Feb 2016 of RM17.5 billion (S$5.9 billion) and FY2014 Revenue of RM4.8 billion (S$1.6 billion) they outweighed almost every other instant beverage player in the region.

But with that being said, coming up second in Asia is no easy feat and if Super’s branded consumer operations can secure the second place in Asia, the future still looks rather bright for their shareholders!

In past years, Nestle has been carrying out price wars, primarily affecting the smaller players (i.e. Power Root Bhd and Oldtown Bhd) in the region. On the other hand, Super did not appear to be significantly impacted by these price wars. Instead, not only has Super Group managed to close the gap in terms of the pricing of their branded consumer products with Nestle, they also showed significant progress in pulling away from the rest of the pack.

  1. Cafe Business

Not much detail on their café business was communicated in their Annual Reports and presentations since the opening of the first Owl Cafe in 2013.

And as at 2014, only 2 more cafes were added. And with their first franchise at the Singapore University of Technology and Design opening, it might not appear that directly owned stores are part of the core plan. So what are their plans for their cafe operations? Will they go the route of Oldtown Bhd or is this just a side project? I guess we have to wait to find out! On the bright side, it’s just a small segment.

Another reason for their cafe taking a backseat might also be due to their new patnership with Caffe Cagliari – where Owl Beverage Specialist will be introducing Singapore’s first Cagliari Cafe franchise.

Although the cafe business appeared to be out of Super Group’s core operations, some synergies that the cafe business could provide:
For Branded Consumer: Testing bed for consumer preference
For Food Ingredients: Providing ingredients for cafe

  1. Transition period after huge growth 

Employees from 2010-2015

  • 2010: 1,200 employees
  • 2015: 3,300 employees

During this period, Super Group:

  • Ramped up FI operations
  • Introduced the newer generation into the business
  • Divested non-core business

Imagine a new factory after a significant ramp up in capacity. More often than not, it is inevitable to have teething issues at the start. Hence there was a period of rebranding and reorganization of operations and management in order to adjust to new realities.

Some actions taken by management included:

  • Shifted certain production facilities to lower base areas (Malaysia and Vietnam)
  • Consolidated Singapore HQ in Tuas
  • Divested non-core assets to focus on BC and FI
  • Reduced SKUs from 350 to 150 (this means that they have an easier time keeping track of inventory)
  • Completed big ticket capital expenditures

Special Mention

Looking back at their announcements and disclosure presentation-wise, since 2012, SUPER has greatly improved in their IR communications. And this was said to be pushed for by the younger generation led by Darren Teo.

Improvements included:

  • Detailed breakdown on BC and FI contributions (% from NDC and SCP)
  • Improved introduction of product range
  • More detailed MD&A
  • Quarterly presentations adopted since 2012 do add value for shareholders
  • IR communicates with retail shareholders as well!
  • Even if the webcasts are not that long, credit has to be given for even having this initiative

Additionally, with the younger generation coming into the company, Super Group is also tackling succession planning head on – one of the key issues faced by Asian companies (or any other global company for that matter).

Thoughts On Valuation (Not A Buy Or Sell Call!)

As a rule of thumb, we always think that its worth to take a deeper look at consumer staples priced at less than 20x P/E. For example, Nestle has been commanding an average P/E of 29x over the past 5Y! Even in the face of all the issues in Malaysia, Nestle (Malaysia) is still trading at a P/E of 30x.

Another useful tool to look at would be insider purchases and share buy backs. To quote Peter Lynch, “Insiders might sell their shares for any number of reasons, but they buy them for only one: they think the price will rise.”

Interestingly, it was announced on public filings that the Chairman (and certain family members) had been purchasing shares in the open market in late 2015 when the prices were in the range of S$0.80-0.90. Subsequently, in Jan 2016 even the Company themselves started to initiated share buybacks from the open market at prices close to S$0.70.

Again, this is not a valuation but rather a highlight of some valuation tools that may help in your analysis!

Listed Peers

  1. Nestle (Malaysia) Berhad
  2. Mayora Indah Tbk PT
  3. Oldtown Berhad

Investor Relations

Investor Relation Material:


Top Shareholders Direct Interest (16 March 2015)

  1. Teo & Te Family: > 19.37%
  2. YHS Investments Pte Limited: 11.68%
  3. Goi Seng Hui: 10.27%


Super Group

Submit your email address for important market updates and FREE case studies!