2013 | 2014 | ||||||
Price: | 10.90 | EPS | $0.36 | $0.60 | |||
Shares Out. (in M): | 4 | P/E | 31.0x | 18.0x | |||
Market Cap (in $M): | 44 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | -9 | EBIT | 2 | 2 | |||
TEV (in $M): | 35 | TEV/EBIT | 22.0x | 14.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
(The company discussed has sub $50 million capitalization and trades by appointment. Suitable for PA and small funds only)
MGC Diagnostics
MGC Diagnostics designs, develops, and markets noninvasive diagnostic products that have a wide range of applications within cardio-respiratory healthcare. The company’s products determine the cause and extent of severity for shortness of breath and lung diseases such as asthma, emphysema and bronchitis (different forms of Chronic Obstructive Pulmonary Disease or “COPD”), and to handle related treatment. The company’s products help physicians measure the degree of disability and functional capacity in the diagnosis and treatment of heart diseases such as heart failure and coronary disease. MGC addresses a $500 million market globally with an annual growth rate in the mid single digits. Half the company’s market is within the US, divided among the following three players: CareFusion (58%), MGC (25%), and nSpire (10%). Internationally, CareFusion holds a significant 65% share while MGC equipment is at 8%. Even though MGC plays a second fiddle in the unit sales, the company holds the technology frontier with leadership in data-interoperability and equipment service. MD Buyline has consistently rated the company #1 in its Quarterly User Satisfaction Report in following categories: System Performance, System Reliability, Installation/Implementation, Applications Training, Service Response Time, and Service Repair Quality.
Background
MGC Diagnostics, formerly known as Angeion, has been around since 1984. For the entire decade starting 2000, the company experienced poor execution as evidenced by revenues and EBIT in the table below:
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2001-10 |
Revenues |
16.7 |
16.3 |
18.7 |
20.7 |
23.8 |
33.7 |
38.6 |
30.0 |
25.5 |
29.0 |
252.9 |
EBIT |
(3.9) |
(3.3) |
(2.6) |
(1.4) |
(0.7) |
2.1 |
1.6 |
(0.3) |
(1.6) |
(0.4) |
(10.5) |
The company in 2010 had all the ingredients for a distressed situation: threatened by a proxy fight, board room turmoil, rampant executive changes with three CEOs in the short-span of five months, and the operating losses with no end in sight. The following URLs describe the story in great detail for anyone interested:
http://www.startribune.com/business/110850919.html
http://www.startribune.com/business/129981973.html
At the outset, the company looked like an easy candidate for quick turnaround: Company had loyal customers for decades, one main competitor, ultra low capitalization under $20 million, and large cash balance at $9 million. The turnaround however has taken longer than anyone’s expectations as the company was entangled with unproductive business practices at various levels of operation. The news article below discusses Gregg’s plan-of-action one year after the initial cleansing of the operations.
The company had a complete makeover in the past couple of years as evidenced by the following. Changes in regulations and advances in diagnostics equipment space will provide additional tailwind, placing the company firmly on the path of growth:
Evidence of a Turnaround
Prior to Gregg’s arrival in 2011, the company marketed its products primarily under two brand names: MedGraphics branded products to healthcare industry and New Leaf to the gymnasiums and health fitness clubs. Previous managements continued to plough resources and large investments into the New Leaf business, even though it was never profitable. By placing the New Leaf business up for sale as soon as practicable and successfully disposing of it in August 2012, Gregg plugged a giant cash drain almost instantly. The next critical step was to rebrand the company as MGC Diagnostics and to communicate better with its customers and clearly articulate to the market where it competes. Below, we provide the pro-forma financials of the MGC Diagnostics with MedGraphics as the only operations.
Quarterly Income Statement |
|||||||||
$MM |
2011Q3 |
2011Q4 |
2012Q1 |
2012Q2 |
2012Q3 |
2012Q4 |
2013Q1 |
2013Q2 |
2013Q3 |
|
|
|
|
|
|
|
|
|
|
Revenue |
6.4 |
7.9 |
6.4 |
5.6 |
6.9 |
8.2 |
7.0 |
7.6 |
7.9 |
Q-o-Q Growth |
|
|
|
|
8% |
4% |
9% |
35% |
15% |
Gross Profit |
3.7 |
4.4 |
3.6 |
3.0 |
3.7 |
4.5 |
3.8 |
4.2 |
4.4 |
GP% |
57.5% |
56.2% |
55.5% |
53.6% |
53.7% |
55.1% |
54.5% |
55.7% |
55.4% |
SG&A |
2.3 |
2.9 |
2.9 |
2.6 |
3.0 |
3.5 |
3.3 |
3.3 |
3.1 |
SG&A% |
36.2% |
36.5% |
45.4% |
46.1% |
44.2% |
43.0% |
47.6% |
43.7% |
39.4% |
R & D Exp. |
0.9 |
0.9 |
0.8 |
0.8 |
0.8 |
0.8 |
0.6 |
0.6 |
0.6 |
R&D% |
14.5% |
10.8% |
12.6% |
14.6% |
12.0% |
9.6% |
9.2% |
8.5% |
7.5% |
Adj Op Income |
0.33 |
0.6 |
(0.27) |
(0.51) |
(0.28) |
0.1 |
0.04 |
0.26 |
0.67 |
Adj Op Margin% |
5.2% |
7.6% |
-4.2% |
-9.1% |
-4.0% |
1.2% |
0.5% |
3.4% |
8.4% |
GPO Sales |
1.2 |
1.74 |
1.5 |
2.3 |
3.6 |
4.6 |
3.2 |
3.9 |
4.3 |
Equipment |
3.6 |
5 |
3.6 |
2.8 |
4.1 |
5.3 |
4.1 |
4.6 |
4.9 |
Supplies |
1.6 |
1.5 |
1.6 |
1.6 |
1.7 |
1.6 |
1.7 |
1.5 |
1.7 |
Service |
1.1 |
1.2 |
1.1 |
1.1 |
1 |
1.13 |
1.2 |
1.2 |
1.3 |
Unearned Revenue |
1.8 |
1.8 |
1.6 |
1.7 |
1.9 |
1.9 |
2.0 |
2.3 |
2.7 |
We believe the operating metrics have some more room to improve in the coming years due to following operating factors: a) the service revenue hits the income statement, b) supplies reordered at higher volume, and c) equipment sales improve moderately. We provide the projected financials in the table below:
Income Statement |
|
|
|
|
|
For the Fiscal Period Ending |
2012 |
2013 |
2014 |
2015 |
2016 |
Revenue |
27.1 |
31.3 |
34.7 |
38 |
42 |
Equipment |
15.8 |
19.3 |
22 |
23 |
24 |
Supplies |
6.5 |
6.6 |
7 |
8 |
9.5 |
Service |
4.3 |
5.1 |
5.7 |
7 |
8.5 |
Gross Margin |
|
|
19.6 |
22.0 |
24.8 |
Selling General & Admin Exp. |
12.1 |
13.2 |
13.9 |
14.6 |
15.8 |
R & D Exp. |
3.2 |
2.6 |
3.3 |
3.6 |
4.0 |
Op Expense |
15.2 |
15.8 |
17.2 |
18.2 |
19.8 |
Operating Income |
(0.4) |
1.6 |
2.4 |
3.8 |
5.0 |
OP% |
- |
5.1% |
7.0% |
10.0% |
12.0% |
Following catalysts, not discussed in the projection, can provide further upside:
Valuation
MGC Diagnostics has a unique niche in the specialized COPD diagnostics space, sharing the market with just one dominant competitor. The loyal customer base, the best software and data interoperability with the customer IT systems, and superior service focus have positioned the company as the top choice among new customers. Probably due to its checkered history and low market capitalization, the company has lost following on the Wall Street. Table below shows a peer comparison with companies operating the medical diagnostics space.
Company Name |
TEV ($MM) |
Market Cap ($MM) |
TEV/ Revenues |
Total Revenue ($MM) |
Gross Margin % |
P/ |
CareFusion (CFN) |
7,545.6 |
7,897.6 |
2.1x |
3,550.0 |
52.1% |
5.2x |
CAS Medical Systems (CASM) |
30.2 |
18.1 |
1.3x |
22.7 |
39.8% |
NM |
ERBA Diagnostics (ERB) |
64.3 |
65.9 |
2.6x |
24.4 |
46.2% |
6.3x |
Fonar (FONR) |
68.3 |
35.9 |
1.6x |
41.8 |
49.0% |
NM |
GenMark (GNMK) |
433.5 |
469.6 |
14.0x |
31.0 |
48.3% |
8.6x |
Hill-Rom (HRC) |
2,331.9 |
2,098.6 |
1.4x |
1,709.9 |
45.7% |
10.2x |
IRIDEX (IRIX) |
45.9 |
59.4 |
1.3x |
35.3 |
48.1% |
2.5x |
Masimo(MASI) |
1,421.4 |
1,498.9 |
2.7x |
521.3 |
66.4% |
6.2x |
MGC Diagnostics (MGCD) |
36.5 |
45.3 |
1.2x |
30.7 |
55.2% |
3.6x |
The turnaround of MGC Diagnostics is taking hold as evidenced by the following metrics:
The management has transformed the company by systematically de-risking operations since the takeover. MGC has been revitalized and the fruits of the heavy-lifting will be visible in the future. After years of losses and one-time charges, EBIT has turned around in the recent quarters and is showing a steady ramp-up. The company has trounced the CIQ estimate for fiscal 3Q by a huge margin. Also, management’s latest comments on the earnings call points to the company on track to deliver the best quarter probably in the past few years.
We believe the PPS could drift higher once the financial statements reflect the improvements in the future reporting periods. The run-rate EPS is at 64 cents and should exceed $1 in the not-so-distant future. When that happens, company can be easily valued at 15x which we believe is likely in the next 12 to 24 months providing support at $15 per share. MGC’s large NOLs could be fully utilized as we believe the profits will be sustainable. Loyal customers, long operating history in various market cycles, strong balance sheet, and able management will provide an adequate margin-of-safety to weather unforeseen macro environment.
Risks:
show sort by |
Are you sure you want to close this position MGC DIAGNOSTICS CORP?
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 MGC DIAGNOSTICS CORP 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, "".