2010 | 2011 | ||||||
Price: | 1.35 | EPS | $0.00 | N/A | |||
Shares Out. (in M): | 160 | P/E | N/A | N/A | |||
Market Cap (in $M): | 216 | P/FCF | 4.0x | 3.0x | |||
Net Debt (in $M): | 197 | EBIT | 52 | 72 | |||
TEV (in $M): | 413 | TEV/EBIT | 8.0x | 5.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
"Long-term competitive advantage in a stable industry is what we seek in a business. If that comes with rapid organic growth, great. But even without organic growth, such a business is rewarding." - Warren Buffett
Kemet Corporation is a special situation, undergoing a substantial turnaround to return to normalcy from the brink of bankruptcy in early 2009. Kemet operates in the passive semiconductor industry. This is a mature, near oligopolistic market with significant operating histories. The recent economic downturn resulted in a perfect storm for the company, creating an excellent opportunity for new investors to participate in its turnaround. Below, we present a long thesis as to why we think the company's stock could at least double from the current quote in the next 12 to 24 months.
Background
Kemet Corporation is a passive electronic component manufacturer that has been around since 1919. Recent changes in the company's business are detailed in the Business section of the FY2009 Annual Report and serves as a lucid background to our write-up. The company serves in all the major geographies and reports its activities in three distinct business groups: Tantalum, Ceramic, and Film & Electrolytic (F&E). To understand its current investment merits, we go back to 2007 when the company acquired the following businesses to diversify its product lines, at the risk of burdening its debt free balance sheet.
Business |
Purchase Date |
Purchase Amount |
Evox Rifa Group Oyj |
Apr-07 |
$65 MM |
Arcotronics Italia S.p.A. |
Oct-07 |
$180 MM |
The company's LT Debt zoomed from $80MM in FY 2006 (March 31 closing) to $365MM in FY 2009. At the same time, the company's cash dropped from $164MM to $39MM as it financed its acquisitions. The company's purchase of about 4 MM shares in FY 2008 at five times the current price drained its liquidity at possibly the worst moment. The financial turmoil and subsequent economic distress towards the end of 2008 and early 2009 led the company to breach some of its debt covenants almost forcing them to file bankruptcy in first half of 2009. The stock fell precipitously from $11ish in the spring of 2006 to eight cents last March. KPMG, the company's independent auditor had expressed substantial doubts on company's ability to function as a going concern in its FY 2009 report.
Recent Actions
The acquisitions, excessively leveraged capital structure, and swift deterioration in its top-line placed Kemet's management under severe distress. The operating cost structure was out-of-whack and the subsequent credit squeeze hindered the company's ability to refinance its debt. The sell-off that occurred in company's stock during past 2 years was sharp and vigorous, thoroughly disrupting Kemet's operations. In hindsight, Kemet would have been better off if they had not gone on an acquisition binge. Even though these acquisitions were performed at reasonable multiples to diversify its product lines, their timing could not have been worse. Driven to the brink disaster by the headwinds of the credit crisis, management responded with drastic measures to save the ship:
At the beginning of FY 2010, the company's convertible debt was trading at about 10 cents on a dollar, suggesting a terminally distressed situation. To reduce the debt load on its balance sheet and take advantage of distressed pricing of its convertible, the company purchased about 54% of its $175MM convertible debt at 40 cents on dollar with Platinum Equity's assistance, retiring approximately $93MM in debt. The company reworked its debt covenants by delaying larger payments to 2013 and later. Kemet issued 80MM warrants at $0.35 each for Platinum's assistance in restructuring. While there will be 100% dilution when exercised, this transaction, along with the above listed actions, and helped the company pull itself out of looming bankruptcy in current debt environment.
Investment Merit Today
While we do not profess to be experts in the passive semiconductor industry, we believe that this business has substantial barriers to entry for new competitors. This is clearly evident from the fact that the sector has been an oligopoly, which has been dominated by 3-4 players for decades. Compared to the semiconductor industry as a whole, this sector has historically been predictable, with relatively low margins and less IP value. High capital expenditures have inhibited competition from entering this space. The company was caught by the devastating credit crisis, followed by severe downturn in the economy. This presented an excellent opportunity for Platinum and other opportunistic investors, who recognized this as a temporary setback. Since their invention 18th century, capacitors have been used in various applications and their use has steadily increased. A simple google search on "capacitors" will help understand how pervasive company's products are in the electronics industry. Below is a list of salient factors which lead us to believe Kemet is a unique investment opportunity today:
Financials
Below, we present a list of key operating metrics over the past eight quarters. During the quarter ending March 2009, the top-line declined 29% from previous quarter, one of worst declines recorded in its history. At this stage, customers backed off from their orders, as the imploding balance sheet cast doubt on the company's survival. Significant doubts were raised as to whether the near-term debt maturities would be met. Even though several cost reduction measures were put in place, none of them could counter severe declines in revenues.
|
Mar-08 |
Jun-08 |
Sep-08 |
Dec-08 |
Mar-09 |
Jun- 09 |
Sep-09 |
Dec-09 |
Sales (MM) |
241.2 |
242.8 |
234.8 |
190.7 |
136 |
150.2 |
173.3 |
199.9 |
Gross Profit (MM) |
38.9 |
27.6 |
28 |
24.2 |
-1.4 |
20.6 |
25 |
36.3 |
Gross Profit % |
16.1% |
11.4% |
11.9% |
12.7% |
-1.0% |
13.7% |
14.4% |
18.2% |
Adj. Op Income (MM) |
2.8 |
-8.4 |
-2.9 |
-2.5 |
-28.2 |
-2.3 |
0.1 |
8.4 |
Adjusted EBITDA (MM) |
|
6 |
19 |
13.31 |
-14.3 |
9.9 |
13.6 |
22.3 |
Capex (MM) |
|
-11.2 |
-11.8 |
-4.7 |
-2.8 |
-1.4 |
-2.3 |
-3.8 |
FCF (MM) |
|
-21.2 |
-1.6 |
0 |
18 |
6 |
17.8 |
17 |
Cash per diluted share ($) |
1.10 |
0.44 |
0.45 |
0.32 |
0.49 |
0.39 |
0.53 |
0.58 |
Book Value Debt (MM) |
413.4 |
394.2 |
352 |
341 |
333.1 |
284.88 |
324.04 |
294.15 |
Net Book Debt (MM) |
325.4 |
358.7 |
304.1 |
310.9 |
291.7 |
220.38 |
236.14 |
197.15 |
Price ($) |
4.04 |
3.24 |
1.36 |
0.27 |
0.25 |
0.48 |
1.53 |
1.19 |
Kemet's management worked diligently to restructure the short-term facility. With its stock price less than a dime, it was fruitless approaching public markets for immediate liquidity requirements. Additionally, they proactively worked with new partners, Platinum Equity, in retiring 54% of the convertible debt at 40 cents on dollar. Large NOL carry-overs ensured minimal to no taxes on the gains from the transaction. It should be noted that the convertible is now trading north of 85 cents on dollar.
It is clearly evident, the company's operational efficiency improved substantially in the face of the economic turbulence the company went through since latter half of 2008. Now that the company has returned to profitability, customer confidence has also returned. Hence, sales have been ramping up since March 2009. In spite of improved metrics, the company is still trading below its diluted book value. The company has indicated new operating margins are here to stay, and we believe, they will undergo larger improvements to the upside as a few more quarters roll on.
The table below shows how the Tantalum and Ceramic divisions have improved their margins in the past two quarters. The F&E division is gross margin negative, but, here lies a significant catalyst that should play out in the succeeding quarters. The restructuring costs, a majority of which are attributable to this division, should improve, resulting in gross margins in the 24%-26% range and operating margins over 10%.
|
Mar-08 |
Jun-08 |
Sep-08 |
Dec-08 |
Mar-09 |
Jun-09 |
Sep-09 |
Dec-09 |
Tantalum |
|
|
|
|
|
|
|
|
Sales (MM) |
|
108.9 |
106.4 |
91.7 |
59.7 |
72.4 |
82 |
94 |
Op Income (1) (MM) |
|
-4.3 |
7.3 |
4.2 |
|
3.8 |
4.3 |
10.2 |
Op Income % |
|
n/a |
6.9% |
4.6% |
|
5.2% |
5.2% |
10.9% |
Ceramic |
|
|
|
|
|
|
|
|
Sales (MM) |
|
53.2 |
52.5 |
39.6 |
30.7 |
32.9 |
41 |
45.9 |
Op Income (1) (MM) |
|
-11.3 |
-0.2 |
-1.5 |
|
2.5 |
4.5 |
7.6 |
Op Income % |
|
n/a |
n/a |
n/a |
|
7.6% |
11.0% |
16.6% |
F&E |
|
|
|
|
|
|
|
|
Sales (MM) |
|
80.8 |
76 |
59.3 |
45.6 |
44.9 |
50.2 |
60.2 |
Op Income (1) (MM) |
|
-12.5 |
-68.6 |
-10.9 |
|
-8.8 |
-11.7 |
-10.9 |
Op Income % |
|
n/a |
n/a |
n/a |
|
n/a |
n/a |
n/a |
We believe this transformation will occur sooner than company's forecast of 15 months to 21 months. QE June 2010 and Sep 2010 should reveal a majority of this improvement.
As mentioned earlier, Vishay and AVX operate similar businesses to Kemet. In the table below, you will see how Kemet majority stockholding in comparison to its competitors (assuming Platinum's warrant exercise).
Company |
Entity |
Voting Power |
Economic Power |
Vishay |
Zanderman Family |
45% |
<5% |
AVX |
Kyocera Corporation |
71% |
71% |
Kemet |
Platinum Equity |
49.9% |
49.9% |
We believe, Kemet is available at current price at relative discount due to investors' hang-over of the distress experienced after their latest acquisitions. With the bankruptcy risk eliminated and evolving capital structure, Kemet will eventually trade like other companies in the sector at a premium to their book value. Recent economic distress has forced out fixed costs permanently out of passive semiconductor industry as confirmed in management calls. In all three of its divisions, Kemet is within the top 3 or 4 manufacturers in market share. The trough in top line sales was mainly due to costumer concerns as to whether the company would survive the economic upheaval. Improving margins across the industry, fading survival concerns, and market leadership will provide tailwinds for improved performance going forward.
Comparative Study |
|
|
|
|
VSH |
AVX |
KEME |
Market Capitalization (MM) |
2,025 |
2,100 |
241 |
EV (MM) |
1,867 |
1,414 |
438 |
Diluted Shares Outstanding |
193 |
170 |
161 |
Sales (@current runrate) (MM) |
2,100 |
1,340 |
800 |
EV/Sales |
0.9 |
1.06 |
0.55 |
Op Margin |
5.7% |
14.9% |
4.2% |
P/B |
1.35 |
1.18 |
0.75 |
Kemet's operating margin will improve every quarter for next several quarters, as the F&E division's turnaround takes effect. Per the investor's conference in November 2009, management has suggested that the company's operating income margin would reach 10% or greater at quarterly revenues of around $215 million once the F&E restructurings are in place, which is still not baked into price of its stock.
Valuation
Our thesis here is more about returning to normalcy than resuming growth. In this new normal, we believe, the company will operate lean, with more of top line transferred to the bottom line, benefitting company common stockholders. With three observing directors on board from Platinum, significant margin improvement will be noticed. Currently, the company is operating at 70% of its capacity. If the economy continues to recover, they can operate additional capacity without any significant capital requirements. Also, company's management, and especially the CFO, is performing an excellent job in disseminating company's story. In fact, he scheduled our first telephone conversation while on vacation. Below is our base case operating forecast for next three fiscal years.
|
2010 (E) |
2011 (E) |
2012 (E) |
|||
($) |
% Sales |
($) |
% Sales |
($) |
% Sales |
|
Sales (MM) |
731 |
|
804.1 |
|
828.2 |
|
COGS (MM) |
610 |
|
619.2 |
|
629.4 |
|
Gross Profit (MM) |
121 |
16.6% |
184.9 |
23.0% |
198.8 |
24% |
SG&A (MM) |
83.2 |
11.4% |
90.1 |
11.2% |
91.1 |
11% |
R&D (MM) |
21.5 |
2.9% |
22.5 |
2.8% |
24.8 |
3% |
Operating Income (MM) |
49.8 |
6.8% |
80.4 |
10.0% |
99.4 |
12% |
Adj EBITDA (MM) |
31.5 |
|
96.0 |
|
116.0 |
|
Capex(MM) |
20 |
|
25 |
|
30 |
|
Sales Growth |
-9% |
|
10% |
|
3% |
|
Our intrinsic value of the company based on modest recovery and WACC of 12% yields $ 2.78 per share. For WACC range of 9%-15%, our estimated value per share is $1.9 to $4.2 per share. Large operating history in oligopoly markets provides a adequate margin-of-safety for our investment.
Risk Factors
show sort by |
Are you sure you want to close this position Kemet Corporation?
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 Kemet Corporation 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, "".