2013 | 2014 | ||||||
Price: | 940.00 | EPS | $199.00 | $213.00 | |||
Shares Out. (in M): | 8 | P/E | 4.7x | 4.4x | |||
Market Cap (in $M): | 75 | P/FCF | 3.0x | 2.8x | |||
Net Debt (in $M): | 40 | EBIT | 27 | 30 | |||
TEV (in $M): | 115 | TEV/EBIT | 4.0x | 3.3x |
Sign up for free guest access to view investment idea with a 45 days delay.
7646:JP Plant
PLANT is a rare opportunity in today’s market – a noncyclical, discount retailer with a strong balance sheet, expanding margins, and opportunities for growth, trading at only 3x normalized FCF. Furthermore, there are several catalysts that could accelerate the stock’s move towards intrinsic value, roughly 2 to 3 times higher than the current share price over the next several years.
Business Model
Plant operates 20 stores in 9 prefectures in Japan. The bulk of sales comes from 15 supercenters (13,200m2 on average), which are located in less densely populated areas where there is little to no competition.
The company’s strategy is to become indispensable to the communities that they serve and account for a high share of the local population’s consumption expenditures. The core of this strategy is maintaining the lowest SGA/Sales ratio in the industry, at 16% vs. the industry average of 25%. This allows the company to profitably maintain significantly lower gross margins than their competitors, which translates to the lowest available prices for the end consumer.
Improving Fundamentals
Over the past five years, revenue declined due to no new store openings, one lost store in Fukushima, slight population declines in operating regions, and a deflationary economic environment. However, the company has been quite successful at margin improvement and debt reduction despite these headwinds.
|
2008 |
2009 |
2010 |
2011 |
2012 |
Revenue |
|
86.92 |
83.46 |
82.37 |
80.8 |
Gross Margin |
18.9% |
19.5% |
19.9% |
20.2% |
20.0% |
SGA Exp. |
18.2% |
17.8% |
17.4% |
16.7% |
16.4% |
EBIT |
0.57 |
1.44 |
2.1 |
2.92 |
2.96 |
EBIT Margin |
0.7% |
1.7% |
2.5% |
3.5% |
3.7% |
Net Debt |
15.66 |
12.48 |
10.26 |
7.9 |
4.35 |
Net Debt/EBIT |
27.4x |
8.6x |
4.9x |
2.7x |
1.4x |
The company has announced plans to open one new store this year and expressed the desire to open at least one new store per year going forward. The company issued the following guidance at the end of 2012:
|
2013 |
2014 |
2015 |
Revenue |
81.8 |
84.75 |
87.95 |
EBIT |
3.0 |
3.2 |
3.4 |
EBIT Margin |
3.66% |
3.77% |
3.86% |
Through the first half of 2013, revenue and EBIT have slightly missed targets. This is an interesting period to observe for clues about future performance, as the yen weakened substantially from 78 JPY/USD to 94 JPY/USD. Perishable goods, which are primarily sourced domestically, account for about 25% of sales. Most other consumer goods are imported. The fact that margins dropped only slightly despite such a sharp movement in the yen and a high dependence on sales of imported goods shows that Plant has the ability to pass on price increases to the consumer. The company posts monthly sales figures ahead of its results, so we can monitor this page to model near-term revenues:
http://www.plant-co.jp/ir/uriselm.html
Valuation
It is important to note that low maintenance capex (less than JPY200m) and much higher depreciation (JPY1B) add significantly to FCF. In recent years, improvement in inventory turnover has also added to FCF, but our model will not assume any further improvements in working capital. Normalized FCF, which we feel is the most appropriate metric to determine the value of the existing stores, assumes no growth capex. However, management is guiding for one store opening per year at JPY1.5B per store, so we will take that into account when calculating net debt.
(JPY Bil) |
9/2013 |
9/2014 |
9/2015 |
Revenue |
79.16 |
81.8 |
84.75 |
Net Income |
1.59 |
1.7 |
1.9 |
Normalized FCF |
2.49 |
2.65 |
2.9 |
Dividend |
240 |
280 |
340 |
Net Debt |
(3.27) |
(2.4) |
(1.34) |
Market Cap |
7.5 |
7.5 |
7.5 |
P/E |
4.7x |
4.4x |
3.9x |
EV/FCF |
4.3x |
3.7x |
3.1x |
EV/EBIT |
4.0x |
3.3x |
2.8x |
Div. Yield |
3.2% |
3.7% |
4.5% |
Closest Listed Comparables:
|
Market Cap |
P/E |
EV/EBIT |
Okuwa 8217:JP |
45.1B |
15x |
11.1x |
Aeon Hokkaido 7512:JP |
16.0B |
16.5x |
6.6x |
Maxvalu Kyushu 3171:JP |
9.2B |
7.4x |
3.2x |
Maxvalu Hokkaido 7465:JP |
11.8B |
27x |
17.6x |
Maxvalu Tohoku 2655:JP |
9.8B |
18.8x |
21.4x |
Albis 7475:JP |
8.4B |
12.1x |
14.9x |
Average ex-Plant |
16.7B |
16.1x |
12.4x |
Plant 7646:JP |
7.5B |
4.3x |
4.0x |
We peg fair value at 7x EV/EBIT, about 110% higher than the current share price. For investors with a longer time horizon, the shares could triple within 5 years as debt is further reduced and free cash flow is allocated either to new stores or an increased dividend payout.
Management Alignment
The founder and his family members collectively own 41% of the shares outstanding. The company does not disclose executive salaries, which in Japan means that these salaries must be less than JPY100 million ($1m). By this line of reasoning, it appears that the founder collects more from annual dividends than from his salary. With the exception of a small dilutive offering in conjunction with the listing on the Tokyo exchange, we believe management have acted as rational business owners and shareholders should be well aligned going forward.
Why is it So Cheap?
Catalysts
Risks
show sort by |
Are you sure you want to close this position Plant Co.?
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 Plant Co. 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, "".