2012 | 2013 | ||||||
Price: | 47.93 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 81 | P/E | 11.0x | 9.5x | |||
Market Cap (in $M): | 3,877 | P/FCF | 12.0x | 11.0x | |||
Net Debt (in $M): | -238 | EBIT | 553 | 610 | |||
TEV (in $M): | 3,640 | TEV/EBIT | 6.6x | 6.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
SIG – cheap, high quality retailer.
Thesis
- Cheap jewelry retailer 80% exposed to the US, 20% to the UK. while the UK is a bit of a drag, strength in the US, a newly consolidated industry and a large buyback support the stock.
- I think it trades at a low valuation for three reasons. First, jewelry has more cyclical risk than most retailers. Many comparable retailer stocks are not performing that well. I think Jewelers are particularly hard hit by sentiment. The last cycle was awful for the industry with many going bankrupt. Even SIG declined 80% because it had debt. Second, the company has growth but not enough topline growth to attract growth investors. Finally, customer financing account for a larger share of EPS and the risk is that they are either engaging in low quality financing or that some of this excess return will normalize. There is a fourth potential reason, many funds bought SIG when they dropped to $30 last summer and sold early this year. they didn’t stick around for the buyback.
- If we are heading into a recession you obviously don’t want to own this. However, I think the market is overestimating the impact of a recession. SIG is debt free and best positioned in the industry. I think the market is ignoring the value creation that comes from the buybacks. Their history shows that you can expect an 8% buyback on an annual basis. They have done nothing but fully pay down debt, issue large dividends and now buyback stock.
- Valuation is compelling, trading at 10x TTM EPS ex cash with no debt. The normal range is 13x-14x. SIG has similar growth as did when it traded at 13x. the FCF yield ex cash is 9% and they can buyback over 8% of shares annually offering a 17% return before any growth. It’s also cheap relative to peers. Normally it trades inline. Under 6x EBITDA, under 7x EBIT.
- They are the dominant Jeweler franchise in the US, with 10.4% market share, operating the Kay and Jared brands. They have 20% share in the UK. A couple big jewelers closed in the great recession. SIG is the lowest cost retailer with the highest margins. Mom and pop stores are in decline, online retailers have minimal impact on SIG’s customer, regional mall players and Zales have bad balance sheets that are hurting their ability to compete. SIG is expanding its competitive advantage by investing in its brand and stores…
- Growth – you can expect topline growth slightly ahead of GDP, approx. 5% (1% store growth, 4% SSS).
- Capital allocation - In 2009, they raised debt to pay a bigger than normal dividend. Then in 2010 and 2011 they paid down debt. Now they are dedicating FCF to buybacks.
-
Forecasts
- The 200 bps rise in gross margins from their pre crisis high is sustainable in my view: it comes from greater sales per store and a shift in mix towards higher margin exclusive brands.
Explanations
- Customer financing – “other income” on the income statement. This forecast measures “other income” as a share of total sales. The driver is the credit terms on customer financing. Bad debts show up in gross margin not here. As noted below, their ROIC on customer financing is 15% pretax. That seems a little high to me and I allow for a decline to a more fair ROIC. I don’t think the ROIC has to decline too much as current bad debt expense is elevated and that reduces the true ROIC.
- Bad debt expense – this is included in gross margins and my forecasts under the gross margin line exclude this item. Allowances run at 6.8% of customer credit. Peak losses were 10.4% and are currently 6.1%. they are therefore over-reserving. I assume this is stable in my base case to allow for a potential deterioration in customer credit. I see no evidence that they are aggressive lenders. In the bull scenario, the excess reserves unwind. In a bad scenario, I forecast a return to peak loss rates which amounts to a 150 bps hit to margins.
- Gross margins – excludes the impact of bad debt expense. In a recession, the hit to gross margins is 250 bps including bad debt. In the great recession it was 400 bps. I think it will be less this time because bad debt expense is already elevated and SIG confirmed it has not yet returned to normal levels. Gross margins should rise 35 bps or more in a base case as diamond prices are coming down and they continue to benefit from exclusive products in their mix. In the long term, there is room for margins to rise due to scale economies.
Consenconsensuesus | Bear Recession | Bear Base case | Base | Bull | ||||||
CY 2013 | CY 2015 | CY 2013 | CY 2015 | CY 2013 | CY 2015 | CY 2013 | CY 2015 | CY 2013 | CY 2015 | |
Sales Growth (CAGR) | 3.9% | 4.0% | -7.0% | 1.0% | 2.0% | 3.0% | 4.0% | 4.0% | 6.0% | 7.0% |
Impact on CY EPS | 20c | 25C | -25c | -55c | ||||||
Impact on cumulative FCF | 15M | 35M | ||||||||
UK Turnaround** | 0 | $13M | 0 | 0 | 0 | $5M | 0 | $10M | $5M | $20M |
Impact on CY EPS | 0 | 10c | 0 | 0 | 0 | 4c | 0 | 8c | 4c | 16c |
Impact on cumulative FCF | 0 | $15M | 0 | 0 | 0 | $5M | 0 | $15M | $5M | $35M |
Gross Margin | +25 bps | +80 bps | -150 bps | 0 | 0 | +60 bps | +35 bps | +100 bps | +50 bps | +130 bps |
Impact on CY EPS | 10C | 30C | -60c | 0 | 0 | 23c | 14c | 38c | 20c | 50c |
Impact on cumulative FCF | $8M | $45M | -$50M | -$65M | 0 | $30M | $11M | $65M | $15M | $85M |
Change in Bad debt exp (separate from the ch. In GM above) | 0 | 0 | -150 bps | 0 | 0 | 0 | 0 | 0 | +70 bps | +100bps |
Impact on CY EPS | 0 | 0 | -75c | 0 | 0 | 0 | 0 | 0 | 28c | 38c |
Impact on cumulative FCF | 0 | 0 | -40M | -60M | 0 | 0 | 0 | 0 | $20M | $70M |
Opex Margin | 0 | 0 | -25 bps | -25 bps | 0 | 0 | 0 | -10 bps | 0 | -20 bps |
Impact on CY EPS | 0 | 0 | 12c | 12c | 0 | 0 | 0 | 5c | 8c | |
Impact on cumulative FCF | 0 | 0 | $5M | $20M | 0 | 0 | 0 | $7M | $15M | |
Customer Finacing Margin | 4.0% | 4.0% | 4.0% | 3.0% | 3.4% | 3.0% | 3.6% | 3.2% | 4.2% | 4.2% |
Impact on CY EPS | 0 | -40c | -23c | -40c | -16c | -32c | 8c | 8c | ||
Impact on cumulative FCF | 0 | -$45M | -$17M | -$55M | -$12M | -$45M | $5M | $15M | ||
Buybacks | 3.9% | 10.6% | -7.4% | -21.0% | -9.9% | -27.2% | -9.9% | -27.2% | -9.9% | -28.4% |
Implied Buyback (M of shares) | -3.2 | (8.8) | (6.0) | (17.0) | (8.0) | (22.0) | (8.0) | (22.0) | (8.0) | (23.0) |
Impact on CY EPS | 18c | 55c | 27c | $1.00 | 35c | $ 1.60 | 45c | $ 1.75 | 53c | $ 2.20 |
Results | ||||||||||
EPS | $ 4.70 | $ 5.53 | $ 3.50 | $5.05 | $ 4.72 | $ 6.30 | $4.86 | $ 6.63 | $5.50 | $ 8.20 |
FCF CY | $342M | $450M | $230M | $400M | $342M | $450M | $350M | $500M | $400M | $550M |
FCF Cumulative | $1,200M | $1,000M | $1,200M | $1,350M | $1,500M | |||||
**UK Turnaround included within gross margin the impact on EPS - most are relative to consensus except the gross margin line item |
- Base case is $4.86 EPS next year and $6.62 in CY 2015, assuming they buy back 27% of their shares over that time period (assumes most of FCF is sued for buybacks). at a 13x EPS multiple (12x ex cash) that implies a $64 share price next year versus the current $46 for a 40% return. in three years, the stock should trade at $85.
- My best estimate is that the downside is $3.50 in EPS and a $40 share price. I can’t use 2008/9 as a comp because all companies had high debt back then and SIG is debt free now. Looking back to 2001, before SIG went public, the best comps seemed to trough at 10x normal EPS ex cash which implies a $40 share price or -15%.
Risks
- The following are low risks
- Risks
Signposts
- SSS in the US are key. They guide to “low to mid single digit” for Q3. That includes the UK. I think the main driver is the economy.
- Margins and all of the aforementioned drivers
- Details on bad debt expense. So far it is fine.
- UK turnaround. I calculate that it impacts the share price 5%. Not a big driver.
- Capital allocation – do they continue with buybacks….
show sort by |
Are you sure you want to close this position SIGNET JEWELERS LTD?
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 SIGNET JEWELERS LTD 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, "".