$OMAB: Assessing the Concession Fee Change - Is it an Overreaction Situation?

The stock market indexes notched their seventh straight week of gains as the bull run continued. The best-performing industries are lidar concept, airport services and aluminum.

Considering the different perceptions of the stock, this time TigerPicks chose $Grupo Aeroportuario del Centro Norte SAB de CV(OMAB)$ to have a fundamental highlight to help users understand it better.

$Grupo Aeroportuario del Centro Norte SAB de CV(OMAB)$

On Oct 5th, the Mexican Government changed the two key items to $Grupo Aeroportuario del Centro Norte SAB de CV(OMAB)$ [OMA] concession terms, which will have a negative impact on the company's results. The first is an increase in the concession fee from 5% to 9% of gross revenue. The second is how the discount rate is calculated and applied to the MDP (Master Development Plan) which provides OMA with its regulated return on investment.

Both items are more than priced according to estimates, and OMA shares offer 34% upside to the YE24 price target of US$82.

Regulatory Changes

The most immediate impact is the move to change the concession fee from 5% to 9% of gross revenue, which still needs to be approved by the Mexican Senate. OMA confirmed that this would impact EBITDA margins by 4% but that the extra cost would be passed through in its next MDP plan to be implemented in 2026.

The next change is to the formula by which the regulator sets airport fees, called the TUA. Below are the main changes as illustrated in a JP Morgan report. The company said in its 3Q23 earnings call that it expects little change to the discount rate and its investment outlook. I found the return cap of 3% over estimated traffic a concern, but OMA stated that it added greater transparency and precision to MDPs.

In the past, the airports budgeted for 3% to 5% traffic growth and garnered excess returns since traffic growth has been over 6%. This cap means that airports will likely reduce growth estimates and capex/investment to better safeguard returns, i.e., more conservative given the lack of incentive.

Image Mexico MDP Changes

Mexico MDP Changes (By JP Morgan Research)

Modeling Regulation

I incorporated the higher concession fee in YE24-25 estimates, which effectively reduced EBITDA margins from 75% to 71%. OMA stated it would continue to invest in non-airport business segments such as hotels and warehousing to reduce the concession cost impact. Currently, about 8% of revenue comes from these initiatives.

In 2026, I assume the TUA will increase 8%, which should recuperate the extra concession cost and provide at least a 10% real return on investment. However, I decreased traffic estimates from 8% to 6% long term.

Traffic Estimates

Due to the PW engine grounding, I also reduced traffic growth in the domestic market to 6% vs. 8%. Volaris (VLRS) and Viva, which make up 70% of the Mexican domestic market, have Airbus aircraft that are impacted by the recall. While Volaris expects to be able to offset much of this via extending leases and delivery of new airplanes, a reduction in growth is still likely.

Table OMA Quarterly Operating Model

OMA Quarterly Operating Model (Created by author with data from OMA)

Table OMA Annual Operating Model Summary

OMA Annual Operating Model Summary (Created by author with data from OMA)

Valuation

This episode should leave a mark on the stock's risk profile, at least until when Asur (ASR) completes its MDP by YE23. If things go relatively well the market may breathe a sigh of relief. Until then, it is prudent to incorporate greater risk in OMAs share valuation. I reduced the EV/EBITDA target multiple to 8.5x from 10x. This coincides with a higher beta in the WACC calculation. Thus, assuming lower results and cutting valuation, the new YE24 price target is MXN$184 or US$82 per ADR. Prior to the event, I had a US$108 price target.

Table OMA Financial Summary & Valuation

OMA Financial Summary & Valuation (Created by author with data from OMA)

Conclusion

BUY OMA, the worst seems to be more than incorporated into the share price. The regulatory changes will impact results through YE25, but still provide OMA with ample EBITDA and free cash flow growth to fund capex and payout generous dividends. The key test to the sector will be in December 2023 when Asur presents its MDP and if all goes well, we may get a significant relief rally.

Stock Price Forecast:

Here are the target price forecasts for the next 12 months from analysts.

The 14 analysts offering 12-month price forecasts for Grupo Aeroportuario del Centro Norte SAB de CV have a median target of 87.43, with a high estimate of 134.40 and a low estimate of 58.05. The median estimate represents a +5.21% increase from the last price of 83.10.

Resource:

https://seekingalpha.com/article/4645829-oma-safe-to-buy

What are your thoughts on $Grupo Aeroportuario del Centro Norte SAB de CV(OMAB)$?

Or do you know other companies in the industry?

Please leave your comment below.

🎁Prizes

All Tigers who leave valid comments in the comments section will receive Tiger Coins.