2009 | 2010 | ||||||
Price: | 2,077.00 | EPS | $2.16 | $2.87 | |||
Shares Out. (in M): | 35 | P/E | 9.2x | 6.9x | |||
Market Cap (in $M): | 734 | P/FCF | 11.1x | 8.0x | |||
Net Debt (in $M): | 165 | EBIT | 115 | 154 | |||
TEV (in $M): | 865 | TEV/EBIT | 7.4x | 5.6x |
Sign up for free guest access to view investment idea with a 45 days delay.
Chemring presents an opportunity to own a well-managed UK based Defense firm growing >20% organically with a 20% ROIC at less than 7x 2010 earnings, behind a CEO that has dramatically transformed the Company's business model over the past four years. Since 2005, David Price has overseen the development of Countermeasures into the global dominant player (decoys and flares - now 50% global mkt share) and now hopes to replicate the Company's success in Energetics (pyrotechnics, ammunitions and explosive components). The market appears to view Chemring as a "value trap" where a low multiple is justified by low growth prospects. We believe the market does not appreciate the dynamism and growth drivers of the business model, and thus fails to grasp the growth trajectory for the next 3-5 years where management expects >30% per annum growth (low 20s organic). Interestingly enough, sell-side out-year growth forecasts underestimated revenues by more than 10% per year over the previous 3 years. For 2009, consensus estimates call for 39% growth (was 23% 5 months ago) and 10% top-line growth for 2010. We believe the share price, as well as sales and earnings estimates will rise fairly dramatically over the next 6-12 months driven by continued market share gains and accretive acquisitions.
Chemring operates in two segments: Countermeasures (37%) and Energetics (63%). Within Countermeasures, growth will be slightly above the industry where current global funding plans calling for 15% growth through 2010, which should then trend fairly flat. Chemring has been granted sole-source status for flares on the F 22, the Eurofighter rollout and the Joint Strike Fighter, providing multi-year revenue visibility for products that are much higher value (and margin) than the average mix ($1,000-$3,000 per flare vs. $80). The Energetics industry offers mid single digit growth, but major market share opportunities (<5% market share). Given stringent safety requirements and relatively small contracts, major prime contractors are shifting their focus away from non-core manufacturing activities in explosive-related products. BAE Systems, for example, after building an extensive relationship with Chemring, transferred its munitions initiator production to Chemring's Nobel Energetics business.
Investment Merits
David Price ran the Naval Marine business for Rolls Royce from late 2000-2004 where he grew top-line by 10% per annum while growing earnings at 25%. This business generated nearly GBP500mm in sales when Price left or more than 4x the size of Chemring when he took the helm in early 2005. Since joining Chemring, Price has grown sales at a 43% CAGR and earnings at a 48% CAGR against peer growth of close to 20% at the bottom-line. From proprietary diligence checks, Price has a track record of meeting and exceeding internal targets.
Investment Risks
The US accounts for 46% of sales. While the Company sells to many different counterparties through many different subsidiaries, a major slowdown in overall defense spending would negatively impact the business. Furthermore, the Federal budget calls for countermeasure spending to almost double from 2007 levels to 2010 suggesting significant conflict exposure. While reserve replenishment should lead to significant growth through 2012, revenues could decline in this business if war spending declines and new business is not won (exports and new platforms).
Model
Chemring (CHG LN) $ in mm, FYE Oct- 2005 2006 2007 2008 2009 2010 Countermeasures 91 118 127 157 189 217 Organic Growth 15.3% 30.4% 6.8% 24.5% 20.0% 15.0% Acquisitive Growth 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Energetics 30 69 128 197 313 451 Organic Growth -11.0% 39.3% 55.6% 31.3% 35.0% 20.0% Acquisitive Growth 8.2% 64.9% 18.9% 16.8% 18.0% 20.0% Total Revenue 121 188 255 354 502 669 Growth 9.9% 55.2% 35.7% 39.0% 41.8% 33.1% of which, % acquired 1.8% 0.0% 10.9% 8.5% 10.0% 12.5% Countermeasures 25 34 39 46 55 63 Peer Multiples P/E EV/EBITDA Margin 27.3% 28.6% 30.5% 28.9% 28.9% 29.0% 2009 2010 2009 2010 Energetics 2 10 28 46 74 108 COB LN 10.0x 10.0x 7.2x 6.9x Margin 7.6% 15.0% 21.7% 23.2% 23.5% 24.0% ULE LN 14.0x 12.6x 9.2x 8.4x Centralized Costs (4) (6) (5) (6) (8) (11) VTG LN 13.0x 13.0x 9.4x 8.7x Amortization (0) (1) (3) (17) (5) (6) CHLD LN 15.0x 15.0x 9.0x 8.7x Total EBIT 23 38 58 68 115 154 Peer Average 13.0x 12.7x 8.7x 8.2x Margin 18.9% 20.1% 22.7% 19.2% 22.9% 23.1% EBITDA 27 44 68 95 133 175 CHG LN Interest Expense (4) (9) (8) (11) (10) (10) Sellside 10.0x 8.7x 6.9x 6.2x EBT 19 29 50 57.4 105 144 CGNLM 9.2x 7.0x 6.5x 4.9x Taxes (6) (10) (16) (16) (31) (42) Premium to Peers -29% -45% -26% -40% Rate -29.5% -33.8% -31.9% -28% -29.0% -29.0% Minority Interests (0) 0 (0) (0) (0) (0) Total Net Income 14 19 34 41 74 102 Average Shares Out. 29 31 33 33 35 36 EPS 0.46 0.62 1.03 1.23 2.16 2.87 Cash EPS 0.47 0.63 1.11 1.60 2.26 2.99 Growth 36.1% 74.3% 44.4% 41.7% 32.3% Total ROCE 16.5% 17.4% 19.1% 19.4% 21.5% 24.4% Cash Flow 2005 2006 2007 2008 2009 2010 Market Stats Intrinsic Value EBIT 23 38 58 68 115 154 Current Price 20.90 ROCE 19.1% add: Depreciation 4 6 7 10 13 15 Market Cap 696 Growth 15.0% add: Amortization 2 2 4 17 5 6 Net Debt (Cash) 165 Norm. NOPAT 110 less: Interest Paid (3) (5) (7) (11) (10) (10) Enterprise Value 861 Fair Multiple 15.0x less: Taxes Paid (7) (11) (12) (16) (31) (42) Dividend Yield 1.7% Fair EV 1,644 less: CapEx (1) (10) (15) (31) (28) (31) Mgmt Ownership 0.3% Fair Equity Value 1,480 Total FCF 18 20 35 37 65 92 Fair Value per Share 44.44 Total FCFS 0.60 0.63 1.06 1.11 1.88 2.61 NOPAT on 23.0% EBIT margin Dividends (3) (4) (6) (12) (22) (30) Acquisitions (23) (63) (47) (71) (50) (70)
show sort by |
Are you sure you want to close this position Chemring?
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 Chemring 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, "".