2011 | 2012 | ||||||
Price: | 52.21 | EPS | $4.34 | $4.26 | |||
Shares Out. (in M): | 47 | P/E | 12.0x | 12.2x | |||
Market Cap (in $M): | 2,454 | P/FCF | 13.6x | 12.0x | |||
Net Debt (in $M): | 1,016 | EBIT | 299 | 306 | |||
TEV (in $M): | 3,443 | TEV/EBIT | 10.5x | 10.2x |
Sign up for free guest access to view investment idea with a 45 days delay.
Given recent activist/private equity interest in DST...
DST Systems, Inc. is comprised of three main segments: Financial Services, Output Solutions and an Investment Portfolio.
DST's Financial services segment (~70% of total net revenue) provides informatino processing and account management software to the financial and healthcare industry. DST's financial industry solutions (~75% of segment revenue) include mutual fund shareowner, subaccount and unit trust recordkeeping systems for US and international mutual fund companies; a defined-contribution participant recordkeeping system for the US retirement plan market; investment manaegment systems offered to US and international investment managers and fund accountants; and a business process management and customer contact system. DST's healthcare industry solutions (~25% of segment revenue) include a healthcare claims administration processing system and services offered to providers of healthcare plans, third party administrators and medical practice groups; and pharmacy claims processing systems offered to healthcare plans, insurance companies, third party administrators and pharmacy benefit managers. DST is typically paid on a per account basis for its industry leading financial industry products and on a per covered life or per pharmacy claim paid basis for its healthcare industry products.
DST's Output Solutions segment (~30% of total net revenue) provides single source, integrated print and electronic statement and billing output solutions. In 2009, DST produced 12.9 billion images and delivered 2.4 billion items from five operating facilities strategically located throughout North America and the U.K. DST is among the largest users of continuous, high-speed, full-color inkjet printing systems and among the largest First-Class mailers in the U.S.
DST's investment portfolio is held on the balance sheet at ~$1.5b and consists of publicly traded securities, significant equity stakes in profitable, unconsolidated affiliates (i.e. Boston Financial Data Services), real estate, and private equity investments (held on books at lower of cost or market).
FINANCIAL SERVICES SEGMENT | ||||||||||||
Financial Services Net Revenue | 1,061 | 1,142 | 1,184 | 1,011 | 1,135 | 1,143 | 1,115 | 1,157 | 1,122 | 1,128 | 1,145 | 1,167 |
% Growth | 9.2% | 7.7% | 3.7% | -14.6% | 12.2% | 0.7% | -2.4% | 3.7% | -3.0% | 0.5% | 1.5% | 2.0% |
Costs & Expenses | 792 | 870 | 903 | 723 | 848 | 839 | 867 | 883 | 858 | 859 | 869 | 883 |
% of Revenue | 74.7% | 76.2% | 76.3% | 71.5% | 74.7% | 73.4% | 77.7% | 76.3% | 76.5% | 76.2% | 75.9% | 75.6% |
Operating Income | 269 | 272 | 280 | 288 | 287 | 304 | 249 | 274 | 264 | 268 | 276 | 285 |
Operating Margin | 25.3% | 23.8% | 23.7% | 28.5% | 25.3% | 26.6% | 22.3% | 23.7% | 23.5% | 23.8% | 24.1% | 24.4% |
D&A | 95 | 108 | 100 | 83 | 82 | 81 | 80 | 79 | 79 | 79 | 79 | 79 |
EBITDA | 364 | 380 | 380 | 372 | 369 | 385 | 329 | 353 | 343 | 348 | 355 | 364 |
EBITDA Margin | 34.3% | 33.3% | 32.1% | 36.7% | 32.5% | 33.7% | 29.5% | 30.5% | 30.6% | 30.8% | 31.0% | 31.2% |
OUTPUT SOLUTIONS SEGMENT | ||||||||||||
Output Solutions Net Revenue | 534 | 454 | 487 | 536 | 555 | 528 | 482 | 564 | 592 | 604 | 616 | 629 |
% Growth | -5.9% | -15.0% | 7.3% | 10.0% | 3.6% | -4.8% | -8.7% | 17.0% | 5.0% | 2.0% | 2.0% | 2.0% |
Costs & Expenses | 518 | 432 | 461 | 530 | 516 | 492 | 460 | 485 | 557 | 567 | 577 | 587 |
% of Revenue | 96.9% | 95.2% | 94.7% | 98.9% | 93.0% | 93.1% | 95.3% | 86.0% | 94.0% | 93.8% | 93.6% | 93.4% |
Operating Income | 17 | 22 | 26 | 6 | 39 | 37 | 23 | 26 | 36 | 37 | 39 | 41 |
Operating Margin | 3.1% | 4.8% | 5.3% | 1.1% | 7.0% | 6.9% | 4.7% | 4.6% | 6.0% | 6.2% | 6.4% | 6.6% |
D&A | 36 | 28 | 27 | 35 | 42 | 39 | 42 | 48 | 44 | 45 | 46 | 47 |
EBITDA | 53 | 50 | 53 | 41 | 81 | 76 | 64 | 74 | 80 | 82 | 85 | 88 |
EBITDA Margin | 9.8% | 11.0% | 10.9% | 7.6% | 14.6% | 14.3% | 13.3% | 13.0% | 13.4% | 13.6% | 13.8% | 14.0% |
Investment Thesis
High quality Financial Services segment produces attractive and predictable recurring free cash flow stream (~70% of company revenue and 82%+ of company FCF):
Sub-accounting headwind in the final few innings:
Restructuring initiatives taken in 2010 will help drive margin expansion and FCF in 2011 and beyond:
Favorable long term fundamentals:
Significant hidden value in investment portfolio:
Investment Portfolio - as of 12/31/10 | ||||||
Ticker | Shares | Price | Fx Rate | Value | ||
State Street | STT | 10.3 | $ 43.50 | $ 448 | ||
Computershare | ASX:CPU | 15.0 | $ 9.30 | $ 1.00 | $ 140 | |
Euronet | EEFT | 1.9 | $ 15.91 | $ 30 | ||
Other Available-for-Sale Securities | $ 229 | |||||
Book Value of Unconsolidated Affiliates | $ 356 | |||||
Other Investments | $ 233 | |||||
Total Investments | $ 1,435 | |||||
Less: 20% Haircut | $ 1,148 | |||||
Book cost basis | $ 907 | |||||
Taxes on Gain (36% rate) | $ (87) | |||||
After Tax Value of Investment Portfolio | $ 1,061 |
Key Value Drivers / Free Options:
Warranted Value
Key Risks
Sum of the Parts Analysis - DOWNSIDE | ||||||||
2014 FCF | Cap Rate | Value | Value Per Share | |||||
Financial Services | $ 152 | 12.0% | $ 1,268 | $ 25.35 | ||||
Output Solutions | $ 38 | 17.0% | $ 226 | $ 4.52 | ||||
Investment Portfolio (40% Haircut) | $ 879 | $ 17.58 | ||||||
3 Year Cash Build | $ 527 | $ 10.53 | ||||||
Net Debt | $ (996) | $ (19.92) | ||||||
TOTAL | $ 191 | $ 1,903 | $ 38.07 | |||||
Shares Outstanding | 47 | Upside/Downside | (27%) | |||||
Sum of the Parts Analysis - BASE CASE | ||||||||
2014 FCF | Cap Rate | Value | Value Per Share | |||||
Financial Services | $ 222 | 10.0% | $ 2,217 | $ 44.34 | ||||
Output Solutions | $ 53 | 13.0% | $ 410 | $ 8.19 | ||||
Investment Portfolio (20% Haircut) | $ 1,063 | $ 21.27 | ||||||
3 Year Cash Build | $ 619 | $ 12.38 | ||||||
Net Debt | $ (996) | $ (19.92) | ||||||
TOTAL | $ 275 | $ 3,313 | $ 66.26 | |||||
Shares Outstanding | 50 | Upside/Downside | 27% | |||||
UPSIDE OPPORTUNITY | ||||||||
Book Value of Investment Portfolio vs. 20% Haircut | $ 3.68 | |||||||
6% stake in Asurion | $ 2.41 | |||||||
Normalized growth environment for Financial Services (+5%) | $ 3.50 | |||||||
Output Solutions achieves 8% operating margin | $ 1.54 | |||||||
State Street hits Consensus Target of $55 vs. current price | $ 2.19 | |||||||
TOTAL | $ 13.33 |
FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | |
2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |
FINANCIAL SERVICES SEGMENT | ||||||||||||
Financial Services Net Revenue | 1,061 | 1,142 | 1,184 | 1,011 | 1,135 | 1,143 | 1,115 | 1,157 | 1,122 | 1,128 | 1,145 | 1,167 |
% Growth | 9.2% | 7.7% | 3.7% | -14.6% | 12.2% | 0.7% | -2.4% | 3.7% | -3.0% | 0.5% | 1.5% | 2.0% |
Costs & Expenses | 792 | 870 | 903 | 723 | 848 | 839 | 867 | 883 | 858 | 859 | 869 | 883 |
% of Revenue | 74.7% | 76.2% | 76.3% | 71.5% | 74.7% | 73.4% | 77.7% | 76.3% | 76.5% | 76.2% | 75.9% | 75.6% |
Operating Income | 269 | 272 | 280 | 288 | 287 | 304 | 249 | 274 | 264 | 268 | 276 | 285 |
Operating Margin | 25.3% | 23.8% | 23.7% | 28.5% | 25.3% | 26.6% | 22.3% | 23.7% | 23.5% | 23.8% | 24.1% | 24.4% |
D&A | 95 | 108 | 100 | 83 | 82 | 81 | 80 | 79 | 79 | 79 | 79 | 79 |
EBITDA | 364 | 380 | 380 | 372 | 369 | 385 | 329 | 353 | 343 | 348 | 355 | 364 |
EBITDA Margin | 34.3% | 33.3% | 32.1% | 36.7% | 32.5% | 33.7% | 29.5% | 30.5% | 30.6% | 30.8% | 31.0% | 31.2% |
OUTPUT SOLUTIONS SEGMENT | ||||||||||||
Output Solutions Net Revenue | 534 | 454 | 487 | 536 | 555 | 528 | 482 | 564 | 592 | 604 | 616 | 629 |
% Growth | -5.9% | -15.0% | 7.3% | 10.0% | 3.6% | -4.8% | -8.7% | 17.0% | 5.0% | 2.0% | 2.0% | 2.0% |
Costs & Expenses | 518 | 432 | 461 | 530 | 516 | 492 | 460 | 485 | 557 | 567 | 577 | 587 |
% of Revenue | 96.9% | 95.2% | 94.7% | 98.9% | 93.0% | 93.1% | 95.3% | 86.0% | 94.0% | 93.8% | 93.6% | 93.4% |
Operating Income | 17 | 22 | 26 | 6 | 39 | 37 | 23 | 26 | 36 | 37 | 39 | 41 |
Operating Margin | 3.1% | 4.8% | 5.3% | 1.1% | 7.0% | 6.9% | 4.7% | 4.6% | 6.0% | 6.2% | 6.4% | 6.6% |
D&A | 36 | 28 | 27 | 35 | 42 | 39 | 42 | 48 | 44 | 45 | 46 | 47 |
EBITDA | 53 | 50 | 53 | 41 | 81 | 76 | 64 | 74 | 80 | 82 | 85 | 88 |
EBITDA Margin | 9.8% | 11.0% | 10.9% | 7.6% | 14.6% | 14.3% | 13.3% | 13.0% | 13.4% | 13.6% | 13.8% | 14.0% |
TOTAL COMPANY | ||||||||||||
Total Revenue | 1,595 | 1,596 | 1,671 | 1,547 | 1,690 | 1,671 | 1,598 | 1,721 | 1,714 | 1,732 | 1,761 | 1,796 |
% Growth | 0.1% | 4.7% | -7.4% | 9.2% | -1.1% | -4.4% | 7.7% | -0.4% | 1.0% | 1.7% | 2.0% | |
Costs & Expenses | 1,309 | 1,302 | 1,365 | 1,253 | 1,364 | 1,330 | 1,326 | 1,368 | 1,415 | 1,426 | 1,445 | 1,470 |
% of Total Revenue | 82.1% | 81.6% | 81.7% | 81.0% | 80.7% | 79.6% | 83.0% | 79.5% | 82.5% | 82.3% | 82.1% | 81.8% |
Operating Income | 285 | 293 | 306 | 294 | 326 | 341 | 271 | 299 | 299 | 306 | 315 | 326 |
Operating Margin | 17.9% | 18.4% | 18.3% | 19.0% | 19.3% | 20.4% | 17.0% | 17.4% | 17.5% | 17.7% | 17.9% | 18.2% |
Cash Taxes | (103) | (106) | (110) | (106) | (117) | (123) | (98) | (108) | (108) | (110) | (113) | (117) |
Tax Rate | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% | 36.0% |
Plus: D&A | 131 | 137 | 127 | 118 | 124 | 120 | 122 | 127 | 123 | 124 | 125 | 126 |
Plus: Stock Based Comp | 0 | 5 | 35 | 25 | 28 | 33 | 26 | 20 | 25 | 25 | 25 | 25 |
Less: CapEx | (264) | (183) | (137) | (133) | (91) | (111) | (103) | (71) | (110) | (85) | (85) | (85) |
Unlevered FCF | 49 | 146 | 220 | 198 | 270 | 259 | 218 | 268 | 230 | 260 | 267 | 275 |
Unlevered FCF Yield | 9.0% | 10.2% | 10.5% | 10.8% | ||||||||
EBITDA | 416 | 430 | 433 | 412 | 450 | 460 | 393 | 427 | 423 | 430 | 440 | 452 |
EBITDA Margin | 26.1% | 26.9% | 25.9% | 26.6% | 26.6% | 27.5% | 24.6% | 24.8% | 24.7% | 24.8% | 25.0% | 25.2% |
ADDITIONAL METRICS
FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | FY (Dec) | |
2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | |
FINANCIAL SERVICES SEGMENT | ||||||||||||
REGISTERED ACCOUNTS | ||||||||||||
Non Tax Advantaged | 63.2 | 65.3 | 71.0 | 65.4 | 63.6 | 54.8 | 45.8 | 40.8 | 38.3 | 38.3 | ||
Tax Advantaged | ||||||||||||
IRA Mutual Fund Accounts | 22.6 | 23.3 | 27.5 | 27.0 | 26.8 | 25.5 | 25.5 | 25.5 | 25.5 | 25.5 | ||
Other Retirement Accounts | 10.2 | 10.3 | 10.0 | 9.9 | 10.0 | 9.7 | 9.7 | 9.7 | 9.7 | 9.7 | ||
Section 529 and Educational IRAs | 6.2 | 6.9 | 8.7 | 8.9 | 9.5 | 9.4 | 7.7 | 7.9 | 8.2 | 8.4 | ||
Total Tax Advantaged | 0.0 | 0.0 | 39.0 | 40.5 | 46.2 | 45.8 | 46.3 | 44.6 | 42.9 | 43.1 | 43.4 | 43.6 |
Tax Registered Accounts | 0.0 | 0.0 | 102.2 | 105.8 | 117.2 | 111.2 | 109.9 | 99.4 | 88.7 | 83.9 | 81.7 | 81.9 |
Subaccounts | 0.0 | 0.0 | 1.9 | 8.9 | 11.2 | 14.3 | 11.2 | 7.5 | 8.0 | 8.5 | ||
Total Accounts Serviced | 0.0 | 0.0 | 102.2 | 105.8 | 119.1 | 120.1 | 121.1 | 113.7 | 99.9 | 91.4 | 89.7 | 90.4 |
International | ||||||||||||
UK | 5.2 | 5.6 | 5.8 | 5.9 | 6.6 | 7.1 | 7.6 | 8.1 | 8.6 | 9.1 | ||
Canada | 6.8 | 7.1 | 7.5 | 10.6 | 10.2 | 10.7 | 11.2 | 11.7 | 12.2 | 12.7 | ||
TRAC participants (Defined Contribution) | 4.3 | 4.5 | 4.8 | 3.7 | 4.2 | 4.5 | 5.1 | 5.7 | 6.0 | 6.3 | ||
AWD Workstations | 107.2 | 120.8 | 127.7 | 195.2 | 193.5 | 195.9 | 205.7 | 216.0 | 226.8 | 238.1 | ||
DST Health Solutions - Covered Lives | 16.3 | 25.3 | 24.5 | 23.4 | 23.5 | 22.9 | 23.9 | 24.9 | 25.9 | 26.9 | ||
Argus - Pharmacy Claims Paid | 440.2 | 433.0 | 380.0 | 380.4 | 389.9 | 399.7 | 409.6 | 419.9 | ||||
FINANCIAL SERVICES OPERATING DATA | ||||||||||||
US Operating Revenues | ||||||||||||
Mutual fund / investment management | 599.8 | 638.8 | 664.4 | 688.3 | 658.7 | 670.8 | ||||||
Healthcare related services | 70.0 | 129.1 | 202.3 | 190.8 | 254.0 | 263.0 | ||||||
Telecommunications, video and utilities | 159.1 | 6.1 | 6.3 | 10.5 | 7.1 | 6.0 | ||||||
Other financial services | 172.4 | 52.7 | 52.3 | 63.3 | 49.1 | 46.6 | ||||||
Other | 40.1 | 53.2 | 43.4 | 47.8 | 45.1 | 52.7 | ||||||
Total | 0.0 | 0.0 | 1,041.4 | 879.9 | 968.7 | 1,000.7 | 1,014.0 | 1,039.1 | 0.0 | 0.0 | 0.0 | 0.0 |
International Operating Revenues | ||||||||||||
Inv. mgmt and other financial services | 137.2 | 123.0 | 157.6 | 131.7 | 96.5 | 110.1 | ||||||
Telecommunications, video and utilities | 2.5 | 6.0 | 5.0 | 4.4 | 4.6 | 4.8 | ||||||
Other | 2.6 | 2.3 | 3.3 | 5.9 | 0.1 | 2.7 | ||||||
Total | 0.0 | 0.0 | 142.3 | 131.3 | 165.9 | 142.0 | 101.2 | 117.6 | 0.0 | 0.0 | 0.0 | 0.0 |
Total Operating Revenue | 0 | 0 | 1,184 | 1,011 | 1,135 | 1,143 | 1,115 | 1,157 | 0 | 0 | 0 | 0 |
Key Value Drivers / Free Options:
show sort by |
Are you sure you want to close this position DST SYSTEMS INC?
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 DST SYSTEMS INC 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, "".