This write-up will be an attempt to update 85Bears pitch since the stock has gotten crushed in past month. On May 16, the Company reported weak Q1 numbers and guided ’17 numbers down. The stock is down 60%+ in the ensuing few weeks but I think this has created an opportunity (albeit one admittedly still fraught with risk). This is a falling knife but I think term structure of debt makes it a cheap option. There are no maturities until ’21 and a recently refi’d TL has basically no maintenance covenant so this is a levered equity with plenty of runway to get things right (frankly if it weren’t for that term structure, this wouldn’t be interesting but I like these sorts of setups)
Q117 EBITDA of $12MM was well below consensus closer to $34MM. The Company attributed the underperformance to weather and increased competition in Houston that impacted their drainage business. GM was down from 19.1% in Q116 to 11.5% in Q117 (EBITDA margin also got smooshed from 8.5% to 2.2%). The Company also cut guidance for Q2 to $50-60MM while the Street had been closer to $90MM
See below but numbers were just admittedly awful and the poor communication for a Company that only went public in Q416 has put them in the penalty box.
($ in million
Q1 2017 Q1 2016 Q4 2016
The Company’s explanations for the weak Q1 performance and poor Q2 guidance aren’t particularly encouraging. Weather is an easy one to blame. Having said that, going through past transcripts, they did note on Q4 call that Q116 weather was favorable which set up a tought comp. Q2/3 ’16 were wetter than normal so accordingly comps over next 2 Q’s should be more favorable and it’s possible they lowered bar to a level they can step over.
They also mentioned a roll off a big high margin project in Canada which led to revenue contraction in Water Pipe segment. The fact that the market wasn’t prepared for these factors illustrates the poor communication of mgmt. This is something they should have seen coming.
But I think this is a falling knife worth catching. The tailwinds from infrastructure and non-res construction are real and assuming modest revenue growth next year leaves the stock trading at ~6.2x EBITDA which is arguably too cheap for a decent business and not hard to pencil out a 20% FCF yield. See my rough cut at #s below.
Mangement has a decent history with CEO Jeff Bradley having previously run GSM which was sold during his tenure. Similarly, Lone Star still owns 70% of the equity and they obviously have a strong incentive to right the ship here.
Fiscal Year End December 31
31-Dec-16
31-Mar-17
30-Jun-17
30-Sep-17
31-Dec-17
31-Dec-17
31-Dec-18
2016PF
1Q17
2Q17E
3Q17E
4Q17E
2017E
2018E
Drainage Pipe & Products
795.9
160.4
234.9
267.2
192.8
855.4
910.1
Growth Y-o-Y %
2.4%
-1.6%
10.3%
9.9%
9.1%
7.5%
6.4%
Water Pipe & Products
801.9
177.8
228.3
239.4
204.4
849.9
902.6
Growth Y-o-Y %
-5.1%
-2.3%
5.2%
6.1%
15.3%
6.0%
6.2%
Bricks
Growth Y-o-Y %
Net Sales
1,609.3
338.3
463.2
506.6
397.2
1,705.3
1,812.7
Y-o-Y % Chg
-0.8%
-1.9%
7.7%
5.5%
12.2%
6.0%
6.3%
COGS
1,243.2
299.3
385.6
373.0
313.5
1,371.5
1,331.7
Gross profit
366.1
39.0
77.6
133.6
83.6
333.8
481.0
Gross Margin %
22.7%
11.5%
16.7%
26.4%
21.1%
19.6%
26.5%
SG&A
(246.7)
(65.3)
(57.9)
(58.8)
(60.4)
(242.4)
(316.0)
Impairment
(2.2)
(0.4)
(0.4)
Other Operating Income
6.6
1.2
0.5
0.5
0.5
2.7
0.0
Equity earnings from equity Method
12.1
3.2
3.8
3.8
3.8
14.4
12.0
Operating income
86.1
(22.4)
23.9
79.1
27.5
108.1
175.0
Operating margin %
5.4%
-6.6%
5.2%
15.6%
6.9%
6.3%
9.7%
Interest expense, net
(136.5)
(13.5)
(12.5)
(12.5)
(12.5)
(51.0)
(49.0)
Other expense, net
0.3
0.0
0.0
0.0
0.0
0.0
0.0
Pre-tax income
(50.1)
(35.9)
11.4
66.6
15.0
57.0
126.0
Income tax expense
22.2
13.4
(5.7)
(33.3)
(7.5)
(33.1)
(63.0)
Net income from continuing
(48.9)
(22.5)
5.7
33.3
7.5
23.9
63.0
Net income (loss)
(52.5)
(22.5)
5.7
33.3
7.5
23.9
63.0
Basic shares outstanding
63.8
63.8
63.8
63.8
63.8
63.8
63.8
Diluted shares outstanding
64.3
63.8
63.8
63.8
63.8
63.8
63.8
Diluted EPS
$0.36
($0.35)
$0.09
$0.52
$0.12
$0.38
$0.99
Adjusted EBITDA
270.6
11.9
50.2
105.3
53.7
221.1
280.0
Margin %
16.8%
3.5%
10.8%
20.8%
13.5%
13.0%
15.4%
0.0
0.0
0.0
Adjusted FCF
78.2
(88.4)
5.9
63.0
21.2
1.8
95.2
Adjusted FCF per share
$1.23
($1.39)
$0.09
$0.99
$0.33
$0.03
$1.49
I do not hold a position with the issuer such as employment, directorship, or consultancy. I and/or others I advise hold a material investment in the issuer's securities.
Are you sure you want to close this position FORTERRA INC (FRTA)?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Flag FORTERRA INC (FRTA) for Removal
Are you sure you want to Flag this idea FORTERRA INC (FRTA) 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 Cannot Submit Message ... Yet
You currently do not have message posting privilages, there are
1 way you can get the privilage.
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.