2007 | 2008 | ||||||
Price: | 12.14 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 264 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
Innophos (IPHS) provides the opportunity to invest in a quality business, with a high quality management team at a 14.9% free cash flow yield. Furthermore, cash flow is likely to grow significantly from these levels in the next year and while you are waiting for the market to value the business properly, you get a 5.6% dividend yield.
This writeup serves as a short update on IPHS from the original writeup posted by rookie964 back in December 2006 – please refer to the original idea for a detailed description of the business. For purposes of this writeup I’ll just provide a brief overview of the business, recent events, and valuation.
Brief Business Description
IPHS operates in the specialty phosphates business. Specialty phosphates are primarily used in a wide variety of consumer products including carbonated beverages, deli meats, toothpaste, vitamins, baking powder, cake mixes and laundry detergents. To a lesser extent, products are used in industrial applications such as water treatment, asphalt and fertilizers.
IPHS’s products are used by consumer products manufacturers to enhance flavor, texture, mineral fortification, color and purity. IPHS’s products tend to be highly engineered and once they are used in a certain consumer product, it is very unlikely that a customer will switch suppliers. This is because the products are essential to the taste, appearance, and effectiveness of major consumer product brands, but their contribution to the overall cost of those products is extremely low. Switching costs are extremely high due to the complexity and risk of changing suppliers.
In short, IPHS is not a commodity chemicals company, it is a food additives business with extremely high barriers to entry and high switching costs.
Recent Events Update
Capitalization: |
|
Rate |
6/30/2007 |
Interest |
Leverage | |
Cash |
|
|
4.500% |
23.0 |
(1.0) |
|
|
|
|
|
|
|
|
Senior Debt |
|
7.60% |
139.1 |
10.6 |
1.4x | |
Senior Sub Notes |
|
8.875% |
190.0 |
16.9 |
3.3x | |
Senior Unsecured Notes |
9.500% |
66.0 |
6.3 |
3.9x | ||
Total |
|
|
|
$395.1 |
$33.7 |
3.9x |
Net Interest Expense |
|
|
$32.7 |
|
Stock Price |
|
|
|
$12.14 | |
FD Shares |
|
|
|
|
21.8 |
Equity Market Cap |
|
|
|
$264.4 | |
|
|
|
|
|
|
Plus: Debt |
|
|
|
|
395.1 |
Less: Cash |
|
|
|
23.0 | |
|
|
|
|
$636.4 |
|
|
6.3x | |||
FCF Yield |
|
|
|
|
14.9% |
|
|
|
|
LTM |
|
|
|
|
6/30/2007 |
|
|
|
|
|
Net Sales |
|
|
|
560.8 |
COGS |
|
|
|
461.9 |
Gross Profit |
|
|
|
98.9 |
Margin |
|
|
|
17.6% |
|
|
|
|
|
SG&A |
|
|
|
42.5 |
R&D |
|
|
|
2.1 |
EBIT |
|
|
|
54.3 |
|
|
|
|
|
D&A |
|
|
|
46.4 |
EBITDA |
|
|
|
100.7 |
|
|
|
|
|
Net Interest Expense |
|
|
32.7 | |
Pretax income |
|
|
|
21.6 |
|
|
|
|
|
Taxes |
|
|
40.0% |
8.6 |
Net Income |
|
|
|
13.0 |
|
|
|
|
|
Plus: D&A |
|
|
|
46.4 |
Capital Expenditures |
|
|
(20.0) | |
Free Cash Flow |
|
|
|
39.4 |
FCF Yield |
|
|
|
14.9% |
A few notes about the financials shown above: 1) the numbers exclude a number of one time charges related to the IPO, $6.3 million for contract cancellation with Rhodia related to the pharma deal described above, and secondary offering expenses, 2) Net interest expense reflects the capital structure pro forma for the debt refinancing, 3) the capEx number reflects management’s estimate of long term maintenance capEx plus an average amount for growth projects that come along from time to time. Capital expenditures will be higher in 2007, reflecting the cogeneration project, but given that total spending is budgeted at $16 million for this project and the $6 million of recurring savings that will be generated, this seems like a pretty reasonable investment. Some of the spending for this project was incurred in 2006, and the majority will be incurred in 2007.
Risks
|
|
|
|
|
Covenant |
Total Debt / EBITDA |
|
|
3.9x |
5.00x | |
Senior Debt / EBITDA |
|
|
1.4x |
2.75x | |
EBITDA / Net Interest Expense |
|
3.1x |
2.25x | ||
(EBITDA-CapEx-Taxes)/(Interest+Principal) |
2.1x |
|
Conclusion
Basically, to sum up the value proposition here:
Despite all of the progress and consistent good news that has come out of the Company since the IPO, the stock price is well below the IPO price and down roughly 30% over the last few months. Why has the stock not performed? This is simply a security that has been ignored by Wall Street and is somewhat illiquid. Further a quick look at the shareholder roster reveals a sizeable stake held by Sowood (roughly 4.5% of total shares O/S and 9% of float). Sowood has been liquidating many of its equity holdings as the firm winds down – see the recent 13D and 13G amendments from Sowood regarding OCCX and TLCV – so I’m sure they have been putting significant pressure on IPHS as well. Remarkably, after posting a blowout quarter on Monday, the stock stands virtually unchanged from the end of July – there has been massive selling pressure regardless of the news.
In terms of a price target, I believe that a $22 stock price is quite achievable, which would represent a 10% FCF yield and 8.2% FCF yield on 2008E FCF and LTM FCF, respectively. This price target implies upside of 81%.
show sort by |
Are you sure you want to close this position Innophos Holdings?
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 Innophos Holdings 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, "".