Maersk Buys LF Logistics for $3.6B
December 27, 2021
Møller - Mærsk A/S has reached an agreement to acquire 100% of the shares in LF
Logistics Holdings Limited (LF Logistics) in an all-cash deal. LF Logistics is a
well-established and strongly positioned Asia-Pacific-based omnichannel
fulfilment contract logistics company. The acquisition will further strengthen
Maersk’s capabilities as an integrated container logistics company, offering
global end-to-end supply chain solutions to its customers.
LF Logistics is a private Hong Kong based company owned by Li & Fung (78.3%) and
Temasek Holdings (21.7%) that focuses on providing contract logistics solutions
to customers in Asia-Pacific organized through two key business units:
In-Country Logistics (ICL) and Global Freight Management (GFM).
In addition to the agreement to acquire LF Logistics, Maersk will enter a
strategic partnership with Li & Fung to develop logistic solutions. Further, the
parent company of Li & Fung is expected to retain and continue to build the
carved-out GFM business following completion of the transaction.
The value (Enterprise Value) of the transaction is USD 3.6bn including post-IFRS
16 lease liabilities, reflecting a pre-synergy EV/EBITDA multiple of 14.4x based
on estimated EBITDA for full-year 2021 for the ICL business. In addition, an
earn-out with a total value of up to USD 160m related to future financial
performance has been agreed as part of the transaction.
Since LF Logistics was founded in 1999, the company has significantly expanded
its geographic presence and today operates within the ICL business an extensive
network of 223 warehouses with a capacity of 2.7 million sq. meters and
approximately 10,000 employees across 14 countries in Asia-Pacific. The ICL
business is a key supply chain partner for many multinational customer brands
within verticals like Fashion & Lifestyle, Retail and Fast-moving consumers
goods within the Asia-Pacific markets.
In the full-year 2020, LF Logistics reported a revenue of around USD 1.3bn and a
post-IFRS 16 adjusted EBITDA of USD around 235m, with the ICL business
generating a revenue of around USD 850m and a post-IFRS 16 adjusted EBITDA of
around USD 230m. For the full-year 2021, the ICL business is expected to report
a revenue around USD 1bn with an adjusted post-IFRS 16 EBITDA around USD 250m.
acquisition will strengthen Maersk’s logistics and services offerings to its
customers within “Fulfilled by Maersk”, as it will create a strong value
proposition for customers targeting the Asian fast growing consumer segment
adding LF Logistics’ footprint and industry leading capabilities within omni-channel
fulfilment solutions, e-commerce, and inland transport in the Asia-Pacific
markets. In addition, LF Logistics also brings a unique technology platform.
Combining the businesses of Maersk and LF Logistics will unlock substantial
commercial synergies deriving from cross selling LF Logistics’ fulfilment
products to Maersk customers, and cross-selling of Maersk’s logistics services
within “Managed by” and “Transported by Maersk” to LF Logistics’ customers. In
addition, minor cost synergies are expected from combining the two businesses.
Based on the organic growth and the synergies, the ICL business is expected to
more than double the revenue and the EBITDA by end of full-year 2026.
Transaction and one-off costs related to the deal are estimated to be around USD
80m and will be realized in 2022/23.
The acquisition is subject to regulatory approvals and the transaction is
expected to close in 2022. Until closing, Maersk and LF Logistics will remain
two separate companies.