2013 | 2014 | ||||||
Price: | 22.97 | EPS | $1.50 | $1.80 | |||
Shares Out. (in M): | 14 | P/E | 14.8x | 12.3x | |||
Market Cap (in $M): | 328 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 26 | EBIT | 33 | 40 | |||
TEV (in $M): | 354 | TEV/EBIT | 10.7x | 8.9x |
Sign up for free guest access to view investment idea with a 45 days delay.
Investment Thesis
Astronics is a well managed, growing, high quality company that is significantly cheaper than it first appears based on cursory screens. We feel that investors should account for the well-above-average r&d spend (called engineering& development) that flows through the income statement and serves to depress GAAP profitability. The company spends about 16% of sales on e&d vs its peer group at about 5%. When adjusting for this phenomenon, which we view similarly to growth capex, the company trades quite inexpensively on both an absolute and relative basis. In addition, there have been some trading dynamics involving the largest holder selling down its position that seem to have weighed heavily on this relatively illiquid stock in the past year.
Company Description
Astronics is a leading supplier of products to the aerospace and defense industries. [Their] products include advanced, high-performance lighting systems, electrical power generation systems, aircraft safety systems, electrical power distribution systems and avionics databus products for the global aerospace industry as well as test, training and simulation systems primarily for the military (from latest 10K).
The company’s end markets are as follows: Commercial 65%, Business jets 11%, Military 15%, Test systems 5%, FAA/Airports 4%
The largest product groups in descending order are: Cabin electronics 52%, Aircraft lighting 29%, Airframe power 8%, Test systems 5%, Airfield lighting 4%, Avionics 2%. A brief description of the products follows.
Cabin electronics: In-seat power outlets used to charge laptops and entertainment devices. Demand should increase as devices become more complicated and varied and wi-fi and voice become a must have for the travel experience.
Aircraft lighting: Cabin lighting systems including exit signs, seat lights, floor tracks. Cockpit lighting systems, escape slide lighting, exteriors.
Airframe power: Starter generators, circuit brakers, etc. In short, the guts of the aircraft.
Test systems: Communications and weapons test systems and training and simulation devices for military applications.
FAA/Airports: Guidance signs, markers, lights for runways, tower equipment. As airports become increasingly congested, the need for clear and visable signage is becoming more acute.
Competition
Astronics competes with some industry behemoths and its relatively small size and ability to service the customer from design consultation to installation to post-installation support allows them to garner share on new aircraft. They are currently on the Boeing 787, the F-35 Joint Strike Fighter, and the Lear 85: a testament to their product, but surely also, to their customer service culture.
Historical Financials
|
2011 |
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
2007 |
|
||||||
(Amounts in thousands, except for employee and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PERFORMANCE: |
|
|
|
|
|
|||||||||||||||
Sales |
|
$ |
228,163 |
|
|
$ |
195,754 |
|
|
$ |
191,201 |
|
|
$ |
173,722 |
|
|
$ |
158,240 |
|
Impairment Loss (2) |
|
$ |
(2,500 |
) |
|
$ |
— |
|
|
$ |
(19,381 |
) |
|
$ |
— |
|
|
$ |
— |
|
Net Income (Loss) |
|
$ |
21,591 |
|
|
$ |
14,948 |
|
|
$ |
(3,802 |
) |
|
$ |
8,361 |
|
|
$ |
15,391 |
|
Net Margin |
|
|
9.5 |
% |
|
|
7.6 |
% |
|
|
(2.0 |
) % |
|
|
4.8 |
% |
|
|
9.7 |
% |
Diluted Earnings (Loss) per Share (1) |
|
$ |
1.67 |
|
|
$ |
1.20 |
|
|
$ |
(0.32 |
) |
|
$ |
0.72 |
|
|
$ |
1.31 |
|
Weighted Average Shares Outstanding – Diluted (1) |
|
|
12,911 |
|
|
|
11,284 |
|
|
|
10,733 |
|
|
|
10,650 |
|
|
|
10,711 |
|
Return on Average Assets |
|
|
13.3 |
% |
|
|
10.3 |
% |
|
|
(3.1 |
)% |
|
|
8.0 |
% |
|
|
16.5 |
% |
Return on Average Equity |
|
|
24.0 |
% |
|
|
21.8 |
% |
|
|
(6.4 |
)% |
|
|
15.6 |
% |
|
|
38.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YEAR-END FINANCIAL POSITION: |
|
|
|
|
|
|||||||||||||||
Working Capital |
|
$ |
58,833 |
|
|
$ |
65,855 |
|
|
$ |
52,857 |
|
|
$ |
43,360 |
|
|
$ |
32,100 |
|
Total Assets |
|
$ |
174,905 |
|
|
$ |
150,888 |
|
|
$ |
138,714 |
|
|
$ |
104,674 |
|
|
$ |
104,121 |
|
Indebtedness |
|
$ |
33,263 |
|
|
$ |
38,578 |
|
|
$ |
44,776 |
|
|
$ |
14,446 |
|
|
$ |
22,935 |
|
Shareholders’ Equity |
|
$ |
102,863 |
|
|
$ |
77,215 |
|
|
$ |
60,113 |
|
|
$ |
58,255 |
|
|
$ |
49,232 |
|
Book Value Per Share (1) |
|
$ |
8.33 |
|
|
$ |
6.41 |
|
|
$ |
5.07 |
|
|
$ |
5.16 |
|
|
$ |
4.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER YEAR-END DATA: |
|
|
|
|
|
|||||||||||||||
Depreciation and Amortization |
|
$ |
4,943 |
|
|
$ |
4,881 |
|
|
$ |
7,342 |
|
|
$ |
4,142 |
|
|
$ |
3,440 |
|
Capital Expenditures |
|
$ |
14,281 |
|
|
$ |
3,568 |
|
|
$ |
2,466 |
|
|
$ |
4,325 |
|
|
$ |
9,592 |
|
Shares Outstanding (1) |
|
|
12,347 |
|
|
|
12,042 |
|
|
|
11,852 |
|
|
|
11,292 |
|
|
|
11,204 |
|
Number of Employees |
|
|
1,081 |
|
|
|
1,010 |
|
|
|
1,035 |
|
|
|
989 |
|
|
|
967 |
|
Source: 2011 10K
Valuation-as reported
Closing Price: $22.97
Shares Outstanding: 14.3mm
Market cap: 328mm
Net debt: 26mm
EV/EBITDA ’13: 7.2 x
EV/EBITDA ’14: 6.4x
FCF % (ttm): 6%
Peer group valuation
EV/EBITDA ’13 P/E ’13 R&D as % of Sales
TGI 6.4x 11.1x 6.3%
BEAV 11x 17.8x 1.5%
ESL 7.3x 11.7x 5.3%
HEI 10.6x 25.6x 3.5%
ATRO 7.2x 12.7x 15.5%
E&D Spend Revenue
2003 3.6mm 33.2mm
2004 5.8mm 34.7mm
2005 8.9mm 74.4mm
2006 10.9mm 110.8mm
2007 14.8mm 158.2mm
2008 22.9mm 173.7mm
2009 27mm 191.2mm
2010 28.3mm 195.6mm
2011 36.1mm 228.2mm
2012E 42mm 265mm
It’s difficult to parse the financials and calculate anything approaching a precise return on e&d dollars spent but management has said that they target a mid to high teens number. Importantly, and why we view a large portion of the spend as discretionary, is that much of the line item involves work done for specific projects. For example , Lear jet will go to them and ask for a power solution for a new model and Astronics devotes resources to that end. This is different than a company that spends money in the hopes of an unspecified future revenue opportunity.
Valuation-as adjusted for 1000bps r&d normalization
Closing Price: $22.97
Shares Outstanding: 14.3mm
Market cap: 328mm
Net debt: 26mm
EV/EBITDA ’13: 4.5x
EV/EBITDA ’14: 4.1x
FCF % (ttm): 16%
1Q2010 92.8mm 1Q2011 99.1mm 1Q2012 102mm
2Q2010 97.3mm 2Q2011 102.1mm 2Q2012 114.2mm
3Q2010 100mm 3Q2011 110.2mm 3Q2012 115.6mm
4Q2010 99.8mm 4Q2011 106.3mm
Miscellaneous
Conclusion and Price Target
Astronics is a high return business in an industry that seems to have some tailwinds to it based on replacement cycle for business jets, and growth of emerging economies. We view the robust e&d spend as an indication that management is long term oriented and focused on capitalizing on market opportunities rather than trying to play ‘beat the street’ by posting an eye-opening eps number. Much like growth capex for a company facing a long runway for reinvestment in the business, as long as the ‘growth’ e&d is being spent on positive return projects, we are happy to let management allocate capital in such a fashion. They addressed their spending plans (and affect on margins) on the last call:
But I think there's certainly room for increased revenue and relative efficiency in terms of our cost going forward. But, as always, that cost structure or the E&D expense is at least in part driven by our success in the market. And two years out, it's kind of difficult to predict where we're going to be. Again, we think we have a chance to really establish ourselves in certain markets and as A-list customers bring up their airplane development programs, if we get invited to participate, we're going to go after that pretty aggressively. So, if three or four of those companies this time next year have announced plans that include us, that could really drive our E&D expense in 2014 and 2015 for example. But if we get to this point next year and the business jet market is still depressed, then actually it could go down, and we wouldn't rule that out.
Given the discretionary nature of the majority of their e&d spend we add back much of the overspend (and deduct the corresponding r&d tax credits) to arrive at our normalized EBITDA figure of 80-85mm two years out. With a 7x multiple we arrive at our mid $40 target.
Risks
show sort by |
Are you sure you want to close this position ASTRONICS CORP?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea ASTRONICS CORP for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".