I am recommending the purchase
of KSW, Inc.This company was written up
on VIC in February of this year. The author of the earlier piece gives a very
goodover view of the company and its business.I point you to that write up for a fuller business description.But in short, KSW is a mechanical contractor
that designs and, as general contractor, installs HVAC systems for
predominately New York City high
rises.It is a backlog sensitive
business.Backlog typically moves
through the income statement in 12-18 months.
I am writing it up again because
I believe the market is over reacting to two pieces of admittedly bad news
which I will go into below.But the over
reaction has created an opportunity to invest in a true “net-net”.Net-nets, of course, were a favorite of
Benjamin Graham and until the recent market chaos virtually didn’t exist in
current times.In short a net-net
occurs when a company’s market capitalization is less than the sum of their
cash and a fraction of their accounts receivable and inventories, less their
total liabilities.In KSW’s case, it
becomes even more attractive because the company is solidly profitable and will
continue to be solidly profitable even given recent events.
First I will tell you about the
bad news that has the stock about 50% in the last two weeks.Over the last week the company has issued two
8-k’s stating that two projects which represented significant backlog have been
“delayed”.I stress the word “delayed”
because when I spoke to management they were very sensitive to the fact that I
originally referred to it as “canceled”.
As of the their most recent Q
for the quarter ended 9/30/08 bac log stood at $117 mm and they disclosed that
they had another contract for $24mm entered into backlog after the quarter ended.
The first 8k issued on the 16th this
month stated that a project at 56 Leonard street
had been postponed.This is the
aforementioned $24mm contract.Interesting, this is collateral damage of the Madoff scandal as the
general contract of this project was personally heavily invested with the
infamous money manger.
The second 8k issued yesterday
after the close states that a project at 42nd and 10th,
worth $32 mm of backlog, has been delayed.KSW management stated, and it is hinted at in the 8k, that the developer
is trying to renegotiate with the unions given the current financial climate
which has led to the delay.The delay is
expected to be 3 months and the KSW is hopeful this contract will be able to go
back into backlog.
Clearly it is not good news that
the company has lost nearly 40% of their backlog with these two delays.But my thesis relies on the fact that history
indicates that even with significantly lower levels of backlog this company
will remain substantially profitable.And the stock is trading at Graham’s legendary metric of a net-net.Net nets in recent times have been about as
common as unicorns and when a company did trade at these depressed level it was
often a train wreck of a company that was very quickly on its way out of business.That is not the case at all with KSW.
Now for the net-net
calculation!KSW has 6.8mm shares
outstand and as I type is tradeing a $2.25 for a market cap of $15.3mm.KSW has no debt.
Cash $17,395
Marketable Securities$1,561
Total Cash $18,956
Accounts Receivable$20,128
Retainage Receivable$9,197
Total A/R29,325
* 75% = $21,993
Cash plus adjusted A/R = $40,494
Liabilities
Accounts Payable$17,159
Retainage Payable$5,210
Accrued Payroll$1,962
Accrued Expense$241
$24,572
Net – Net =$15,922
> 15,300 Market Cap
So in short, KSW is cheap even
by historic valuation metrics used during the great depression.But there is more.Even at the reduced back log levels I think
it is very likely that KSW continues to be significantly profitable.
So if we are to estimate the
current backlog we would stare with the $141mm where it stood in October.Subtract the two lost contracts ( $56MM) and
burn off an additional $25mm for this quarters revenue.This ignores the relatively minor contracts
that were added to backlog in this quarter which management states were
relatively insignificant in the low single digit million range.So my estimate is that backlog stands at
$60mm.
When we explore the company’s
history about how backlog translated into revenue and net income we can see
that current backlog still translates into high profitability.In 2004 the company reported backlog of
$36mm.The following year they reported
$53mm in revenue and $2.51 in EPS.In
2005 the company had $82mm in backlog which generated $72mm in Revenue and
$2.77 in EPS.
Current backlog is right in the
middle of the backlog in those two years and both were significantly profitable
years.I asked management if there were
any changes in cost structure from those times which would make the company
less profitable.The answer to that was
a resounding “no.”
Obviously, if the country goes
into a deep recession or another depression, it is likely that more backlog
will fall out.So basically, as with any
long, bets are pretty much off if the economy grinds to a halt.But I am somewhat comforted by the fact that
the Net-net investment method was used very successfully during the great
depression.So, obviously the economy is
in some rough straights.But using a
valuation method that worked very well during the 1930’s is probably a good
downside protection to this company’s valuation.
In summary, the company is cheap
using the most conservative valuation method that Graham used during the great
depression. If the economy does better
than that, the backlog that was delayed is likely to come back.Even if it doesn’t, the company should be
significantly profitable next year; profitability that only improves the net
net valuation of this company at such absurdly low multiples.This market is brutal, but the brutality is
opening up investment for traditional value investors.As most small caps, this isn’t immune to the
selling pressure.But I think when we
look back in a year, this will be a great opportunity
As I side note, as I have been
typing, the company has announced a $1mm buy back and the stock price has
improved marginally.The management
seemingly sees value at these levels as well.
Catalyst
Backlog "falling back in" recognition of how cheap stock is
Are you sure you want to close this position KSW Inc?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Flag KSW Inc for Removal
Are you sure you want to Flag this idea KSW 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 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.