SNYDERS-LANCE INC LNCE S
January 30, 2012 - 9:57am EST by
Par03
2012 2013
Price: 22.57 EPS $0.75 $0.00
Shares Out. (in M): 68 P/E 30x 0.0x
Market Cap (in $M): 1,530 P/FCF >30x 0.0x
Net Debt (in $M): 268 EBIT 95 0
TEV (in $M): 1,798 TEV/EBIT 19x 0.0x
Borrow Cost: NA

Sign up for free guest access to view investment idea with a 45 days delay.

  • Potential Acquisition Target
  • Food and beverage

Description

Recommendation:
Snyder’s-Lance (LNCE) is overvalued at these levels and should trade in somewhere in the mid to high teens (instead of its current $22-$23 price range).  Currently trading at 30x the Company’s figure for adjusted EPS for 2011, the market is pricing in the realization of substantial synergies from the December 2010 merger between Snyder’s and Lance Foods.  I think LNCE’s earnings figures will continue to disappoint, and the stock will trade down when the market recalibrates its expectations for the Company’s synergized EPS. 

LNCE has decent liquidity (approximately $4.6 million average daily volume), doesn’t have particularly high short interest (7.1% of float as of January 13th), and is pretty easy to borrow, although there is a 2.8% dividend yield at current prices.

 

Company Description:
Snyder’s-Lance is a snack foods manufacturer and distributor formed by the December 2010 “merger of equals” between publicly-traded Lance Foods and privately-held Snyder’s of Hanover.  The combined company kept Lance Foods’ ticker (LNCE).   Lance Foods’ key brands include the Lance sandwich crackers you’ll find in just about any gas station (50% share of the sandwich cracker market) as well as Cape Cod potato chips (20% share of the kettle-cooked potato chip market).  The key brand Snyder’s brought to the table is of course the Snyder’s of Hanover pretzel brand (40% share of the pretzel market).  Other brands owned by the combined company include Tom’s (chips and other salty snacks), Krunchers (potato chips), Archway (cookies), and Stella D’Oro (cookies and breadsticks). 

Based on a proforma 2010 combined revenue base of $1.58 billion, about 55-60% of the combined company’s revenues are generated by branded products, another 25% by private label products, and another 15-20% from the distribution of third-party brands over the company’s direct-store-delivery (DSD) network.

Prior to the merger, Lance’s DSD network consisted of ~1100 routes, most of which were company-owned and operated, while Snyder’s DSD network consisted of ~1900 routes, most of which were independently owned/operated by non-employee contractors who buy products at a ~20% discount from wholesale prices and then resell to retailers at the full wholesale price.  As part of the merger, LNCE is transitioning the entire company to the outsourced DSD model like Snyder’s had.  This should lower revenue and gross margins (because of the 20% discount being given to the independent contractors), but also lower other operating expenses (no more salaries paid to employee drivers) and reduce fixed costs.  The Company believes it will achieve cost synergies from a rationalization of the DSD route base and the reduction of duplicative overhead expenses as well as revenue synergies from addition of new brands to routes that previously carried only Lance brands or only Snyder’s brands.

 

The LNCE bull case: Earnings will rise to nearly $2 because of merger synergies, and the company will be an attractive acquisition target.
In a roundtable interview with Barron’s on January 9th, Mario Gabelli (who’s GAMCO Investors owned $24 million worth of LNCE as of 9/30/11) summed up the bull case for LNCE, noting that Snyder’s-Lance “is consolidating its DSD, or direct-store-delivery business….In the next three or four years, earnings will go from last year’s 70 cents a share to about $2 a share….Eventually Kraft will want to own chips and pretzels, and Lance is a logical takeover candidate.  Kraft could pay $30 or $40 a share, depending when they do a deal.”
 
 
 
Reason #1 why LNCE is unlikely to make $2 a share anytime soon: The high end of management’s guidance for merger synergies implies less than $1.40 a share in synergized EPS.
On the 4Q 2010 earnings call on February 18th, 2011, LNCE’s CEO provided some guidance about what the combined company’s earnings potential will be: “When synergies are fully realized, the benefits from integration and sales growth are expected to deliver 2.5% to 3.0% improvement in operating profit margins compared to 2010 proforma levels of approximately 6.0%....Through 2012, top line growth is anticipated to be in excess of 5% annualized, before the impact of conversion to an independent operator model and expected sku rationalization, on a consolidated proforma 2010 base of $1.58 billion.” 

From these comments, we can pretty easily back into an estimate for synergized 2012 EPS for the combined company:
Revenue:                            $1.75 billion          (2 years of ~5% growth from 2010 combined level of $1.58 billion)
Operating Profit:                  $158 million        (9% operating margin)
Interest expense:                -$12 million        (This represents annualized 3Q11 interest expense)
Pretax income:                    $146 million
Taxes:                                  -$51 million        (Assumes a 35% tax rate; YTD in 2011, effective tax rate was 40%)
Net income:                           $95 million
Shares outstanding:               69 million         (In 3Q11, there were 68.8 million diluted shares outstanding)
EPS:                                  $1.38

 

Reason #2 why LNCE is unlikely to make $2 a share anytime soon: Management has a track record of overpromising and underdelivering, so even $1.40 is probably too high.
Ok, so even though management’s guidance implies less than $1.40 per share in earnings, the company could always exceed this guidance, right?  Maybe management was sandbagging?  That may be possible, but I think it’s unlikely.  The current CEO of LNCE, David Singer, became the CEO of Lance Foods in mid-2005 and has remained as the CEO of the combined company after the merger.  Each year during its release of 4th quarter numbers, the company issues initial adjusted EPS guidance for the upcoming year.  Under Singer’s stewardship, LNCE has never once exceeded the high end of initial guidance and has missed the low end in 4 out of 6 years: 

                                                       2006       2007      2008      2009      2010     2011
Low end of guidance:                     $0.65     $0.80     $0.70     $1.00     $1.41     $0.85
High end of guidance:                    $0.70     $0.88     $0.80     $1.15     $1.53     $1.00
Actual Adjusted EPS:                      $0.65     $0.76     $0.60     $1.13     $1.09      TBA

We don’t have the final number yet for 2011 adjusted EPS (LNCE will report 4Q11 results on February 10th) but the company has already indicated that they will come in below the low end of initial guidance.  In July, LNCE lowered the guidance range for 2011 adjusted EPS to $0.75 - $0.90, then in November, the company announced that adjusted EPS is “expected to be at the lower end of our previously announced range of $0.75 to $0.90.”

Given this track record, I think the odds are that LNCE’s EPS, even after the merger integration is complete, comes in below $1.40.  It wouldn’t be the first time a management team has oversold the case for merger synergies.

 

Reason #3 for why LNCE is unlikely to make $2 a share anytime soon: The Company has already performed below expectations in its first year of combined operations.
As noted above, LNCE has twice already lowered its guidance for adjusted EPS for the combined company in 2011.  The company first lowered guidance from $0.85 - $1.00 to $0.75 - $0.90 in July, then subsequently announced that they are likely to come in at the “lower end” of the $0.75 - $0.90 range.  And keep in mind that this is an adjusted figure, so any “special items” related to merger integration are excluded.  Year-to-date in 2011, LNCE’s reported adjusted EPS figure of $0.49 includes $0.09 of add-backs for non-cash impairments and gains on sale as well as $0.17 of add-backs for severance and professional fees (most of which appear to be cash costs) related to integration efforts.  Interestingly, despite the two subsequent guidance cuts, LNCE shares trade 34% higher than they did the on the day after 2011’s initial guidance was first released (2/22/11). 

Instead of looking at adjusted EPS, we could also look at operating margins.  Recall that, in describing the potential merger synergies, LNCE’s CEO expected fully-realized synergies to deliver “2.5% to 3.0% improvement in operating margins compared to 2010 pro forma levels of approximately 6.0%.”  Year-to-date in 2011, LNCE has reported adjusted operating income of $59 million on revenue of $1223 million for a margin of 4.8%.  And keep in mind that this $59 million figure for adjusted operating income includes $18 million of add-backs for “special items” and doesn’t include $6 million of “other expenses” that the Company deems to be non-operating.  The Company has a ways to go to get to the 8.5%-9.0% range.

If you prefer to look at EBITDA instead of operating profit, LNCE has generated adjusted EBITDA (ie, giving credit for management’s add-backs for merger and integration expenses) of $101 million year-to-date for a margin of 8.3%.  As an aside, I generally agree with the Buffett view that EBITDA is a flawed metric (“does the tooth fairy pay for capital expenditures?”).   For some acquisitive food companies however, amortization of intangibles gets to be a large enough item that one could argue that operating profit understates the cash profitability of the business.  As part of the merger, LNCE did write up a significant amount of intangible assets on its balance sheet, so amortization expense has increased post-merger, but amortization of intangibles still isn’t a huge part of D&A.  For the 9 months ended 9/30/11, amortization of intangibles was $2.9 million, and total D&A was $42 million.  In LNCE’s case, I think operating profit is a good metric for evaluating the Company, because D&A has been a good proxy for average capex.  Year-to-date in 2011, D&A has been $42 million and net capex (“purchases of fixed assets” net of “proceeds from sale of fixed assets”) has been $41 million.  For the five years from 2006-2010, LNCE’s average annual D&A was $33 million and its average annual net capex was $36 million.

 

Reason #4 why LNCE is unlikely to make $2 a share anytime soon: LNCE needs 9% margins just to get to $1.40, and both Lance and Snyder’s generated margins well below this as standalone companies in recent years.
Below are the adjusted operating margins for Lance Foods from 1992-2010 (as far back as I can get data from Edgar) and for Snyder from FY2008-FY2010 (from the prospectus for the merger).  I calculated adjusted operating profit by taking reported EBIT and adding back any non-cash impairment or gain/loss on sale charges recorded in cash flow from operations.  In addition, for Lance Foods in 2010, I gave the Company credit for $49 million of add-backs related to merger and integration expenses. 

Lance Foods                             Snyder’s
1992:     12.5%
1993:     10.2%
1994:     8.7%
1995:     3.9%
1996:     7.7%
1997:     9.3%
1998:     8.4%
1999:     7.8%
2000:     6.4%
2001:     6.9%
2002:     6.6%
2003:     6.8%
2004:     6.4%
2005:     4.5%
2006:     4.4%
2007:     5.2%                         FYE 3/30/08:       6.1%
2008:     3.5%                         FYE 3/29/09:       6.0%
2009:     6.4%                         FYE 3/28/10:       7.8%
2010:     6.3%

 

If LNCE is unlikely to achieve $1.40 in synergized EPS (let alone $2), then it trades at pricy multiples.
For 2011, the first full year as a combined Company, LNCE is likely to generate around $0.75 in adjusted EPS, between $90-$100 million in adjusted EBIT, and between $145-$155 million in adjusted EBITDA.  Based on these figures and the recent $22.57 stock price and $1.8 billion enterprise value, LNCE trades at 30x EPS, 18-20x EBIT, and around 11.5-12.5x EBITDA.  Based on these multiples, it’s clear the market is pricing in some significant improvements in profitability. 

Let’s say the Company does achieve the high end of management guidance for synergies and in the next year or two gets to $1.40 in EPS, $160 million in EBIT, and $220 million in EBITDA.  Even at these levels, LNCE at its current price would trade at 16x EPS, 11x EBIT, and 8x EBITDA.  While these are more reasonable levels, I wouldn’t call them obviously cheap.   And more importantly, for all the reasons listed above, I think these profitability levels are very unlikely to be achieved anytime soon.

 

These valuation multiples look even steeper when you realize that LNCE has historically been a very low growth company.
Below are the adjusted operating profits for Lance Foods from 1992-2010 (as far back as I can get data from Edgar) and for Snyder from FY2008-FY2010 (based on the prospectus for the merger). 

Lance Foods                    Snyder’s
1992:     $58 million
1993:     $48
1994:     $43
1995:     $19
1996:     $37
1997:     $45
1998:     $41
1999:     $41
2000:     $37
2001:     $40
2002:     $36
2003:     $38
2004:     $38
2005:     $30
2006:     $32
2007:     $39                    FYE 3/30/08:       $36
2008:     $30                    FYE 3/29/09:       $40
2009:     $59                    FYE 3/28/10:       $53
2010:     $62

Note also that Lance Foods made $54 million of acquisitions in 1999, $44 million in 2004, $55 million in 2008, and $24 million in 2009, so what little growth there has been is at least partly due to acquisitions rather than just organic growth.   Snyder’s looks a bit more promising, but its operating profit was boosted somewhat by $58 million of acquisitions made in FY 2008.  Snyder’s fiscal  year ended 3/28/10 does look pretty good (as does Lance Foods’ 2009), but I’d point out that 2009 was actually a very good year to be in the snacks business, as the benefits of dramatic declines in ingredient costs more than offset any volume declines from the weak economy.

My point here is that neither Lance Foods nor Snyder’s demonstrated remarkable growth prospects as stand-alone companies, so I don’t think the combined company is worthy of premium valuation multiples.

 

The biggest risk to shorting LNCE is that the Company could get bought out…
As Mario Gabelli notes, LNCE could be an acquisition target, particularly for Kraft Foods after it completes the spinoff of its global snacks business (targeted to be officially spun off by the end of 2012).  According to Kraft, their snack business will be “focused largely on capitalizing on global consumer snacking trends, building its strength in fast-growing developing markets and in instant consumption channels.”  Like LNCE, Kraft’s snacks business uses a direct-store-delivery model, so there is some logic in combining the two companies.  Although LNCE wouldn’t help Kraft much in its ambition to expand in foreign markets, LNCE would help Kraft expand in U.S. “instant consumption channels” such as convenience stores.  Although I’m of the opinion that LNCE’s attractiveness as an acquisition target might be overrated (especially since LNCE doesn’t have remarkable growth prospects), we certainly can’t rule out the possibility here, especially since food companies tend to be acquisitive. 

If LNCE is acquired at some point, what is the downside to a short position?  Most transactions in the snack food space involve the purchase of private companies, so rarely are profitability figures for the target disclosed.  The best comp I can think of is Diamond Foods’ 2010 purchase of Kettle Foods for 11.6x EBITDA.  Diamond was rumored to have outbid several other players (including Frito-Lay and Lance, among others) so I don’t think Diamond got a bargain price here.  Suppose LNCE is successful in achieving synergized EBITDA of $220 million (this would be the EBITDA level commensurate with 9% EBIT margins and $1.75 billion in revenue), and the Company is bought for 11.6x.  This would mean a total purchase price of about $2.55 billion.  If we subtract out ~$270 million of net debt and divide by 69 million shares, then the implied share price is about $33, or about a 45% premium to the current price.  So yes, there is potential downside to shorting LNCE.

 

But such an acquisition is unlikely to occur anytime in 2012.
Although this is the big risk to shorting LNCE, I’m still comfortable with the trade because even if LNCE is bought, I don’t think such a transaction is likely to take place in 2012.  LNCE is still busy integrating its merger (integration efforts are expected to last at least through the first half of 2012), and I would expect that any potential acquirer would want to see the Snyder’s-Lance integration efforts complete before making an offer.  Moreover, LNCE probably doesn’t want to entertain any efforts until they’ve made progress on realizing the synergies that they promised.  Also, Kraft (the most logical suitor) will be dealing with its own spinoff issues through most of 2012, so Kraft would likely to prefer to make such a deal after the snacks spinoff has been finalized.  If the end of 2012 nears and LNCE has completed its integration efforts and has made significant progress towards achieving the synergies it’s promised, I would recommend closing any short positions in LNCE.  But I believe that the stock is likely to trade down before the end of 2012 as expectations for synergized EPS are ratcheted down.
 

 

Other Risks:
  • Synergies  from the merger could prove to be greater than expected
  • There has been some recent insider buying (LNCE’s Chairman has been a steady buyer of LNCE in the past year).
    • On the other hand, LNCE’s officers have been sellers in the last 6 months
  • Another risk/potential flaw in this idea is that the upside to shorting isn’t massive.  This isn’t a terminal short by any means, and I think the likely upside to shorting is somewhere in the 25% range.  I still think it’s a good trade, but the lack of more upside is a valid criticism here.

Catalyst

  • Release of disappointing earnings and guidance figures
  • Potential dividend cut
    • I’m not counting on this, but I’d point out that 2011 adjusted EPS of about $0.75 doesn’t cover the $0.64 annual dividend by all that much.
    show   sort by    
      Back to top