2010 | 2011 | ||||||
Price: | 2.86 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 251 | P/E | 0.0x | 0.0x | |||
Market Cap (in $M): | 718 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 247 | EBIT | 95 | 107 | |||
TEV (in $M): | 965 | TEV/EBIT | 10.1x | 9.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
Preamble
In his October 2009 investment presentation at the Value Investing Congress, entitled "Liquor before Beer...In the Clear," David Einhorn argued that investors cannot afford to ignore the macroeconomic environment in the investment analysis process, as the big picture oftentimes affects the little picture. We couldn't agree more with Mr. Einhorn. 2007-2008 were disastrous years for all investors, never mind those of us that adhere to investing with a "margin of safety," or buying "fifty cent dollars." But whereas Mr. Einhorn was referring to the macros with a cautionary tone, (buying MDC Holdings, a homebuilder, at the top of the housing bubble), we instead want to bring to light a solid fundamental "micro" story that lies within an attractive macro-economy. The economy that we are referring to is Australia, one of the most resource-rich developed countries in the world and a stalwart performer during this economic downturn. Of the 20 largest OECD countries, only Australia and Korea have avoided technical recession over the last year. And, in November 2009, the Australian central bank increased 2010 GDP projections to 3.5% - more than double the 1.5% expected in the US, per the IMF. Moreover, Australia's proximity to and advantaged trading relationships with China are fundamental short and long term drivers that have and will continue to boost Australia's standing among global economies.
* * *
Business Summary
Spotless Group ("SPT, Spotless" or "the Company"), based in Melbourne, Australia, is an ASX-listed company that offers a broad range of outsourced services to businesses primarily in Australia and New Zealand. SPT operates within two segments: "Facilities Services" and "Braiform." Facilities Services essentially provides services to businesses that includes building maintenance, catering, cleaning and laundry services, within Australia and some parts of New Zealand. Braiform manufactures and distributes garment hanger and packaging solutions to retailers and garment manufacturers worldwide. Facilities Services provides a boring but important and necessary function to businesses in Australia and NZ, and can therefore be characterized as a stable, recurring revenue business. The Braiform business is not a good business, hence it has performed miserably over the last couple of years (EBIT has fallen from A$38m in 2006 to A$7m in 2009) primarily due to pricing pressure (commodity product) and higher input costs (resin). Fortunately, Braiform now only comprises ~7% of EBIT. In our valuation, we only attribute ~3% of value to this segment. We believe the market is valuing this segment at zero so either it gets shut down with no effect to the stock, or the business somehow turns around which is all upside in our view. Over the past few years, Spotless has underperformed the broader market, due to the disastrous results of Braiform (which, to reiterate, is fully reflected in the stock), and a number of one-off lost contracts which resulted from a lack of focus during headcount reductions and restructurings. We believe "the bad news is out," and now is the time to own this stock.
Investment Opportunity
Spotless is an attractive investment for the following reasons:
GDP Growth Estimates | |||
2008 | 2009E | 2010E | |
US | 0.4% | (2.7%) | 1.5% |
Germany | 1.2% | (5.3%) | 0.3% |
France | 0.3% | (2.4%) | 0.9% |
Italy | (1.0%) | (5.1%) | 0.2% |
Spain | 0.9% | (3.8%) | (0.7%) |
Japan | (0.7%) | (5.4%) | 1.7% |
UK | 0.7% | (4.4%) | 0.9% |
Canada | 0.4% | (2.5%) | 2.1% |
Average | 0.3% | (4.0%) | 0.9% |
Australia | 2.4% | 0.7% | 2.0% |
Source: IMF World Economic Outlook, October 2009 |
Valuation
We believe SPT is trading cheap relative to its intrinsic value. Below, we have laid out our valuation, along with our specific rationale behind our multiples. Comparables trade in the 8-10x EBIT range, but frankly most comparables are exposed to the cyclical natural resources sector, as opposed to Spotless' client base which consists of defense, healthcare and generally less cyclical businesses. The question is where should a defensive, market share leader trade? We believe the 11-13x range on EBIT is a conservative assumption. Therefore, we believe SPT could be worth between A$3.57 - $4.59 per share (25% - 60% increase) in a few years, excluding dividends. Including dividends, total return would be 33% - 69%.
Valuation - Based on 2011
2011
Valuation
(A$m)
EBIT
Low
Medium
High
Cleaning
$14
Multiple (x)
11.0x
12.0x
13.0x
Value
$153
$167
$181
Food
$32
Multiple (x)
11.0x
12.0x
13.0x
Value
$357
$389
$422
Managed Services
$44
Multiple (x)
10.0x
11.0x
12.0x
Value
$440
$485
$529
Laundry
$31
Multiple (x)
8.0x
9.0x
10.0x
Value
$249
$280
$311
Braiform
$6
Multiple (x)
6.0x
7.0x
8.0x
Value
$35
$41
$46
Unallocated Corp OH
($10)
Multiple (x)
9.0x
9.0x
9.0x
Value
($91)
($91)
($91)
Total Enterprise Value
$117
$1,143
$1,271
$1,398
Implied Multiple (x)
9.8x
10.8x
11.9x
(-) Net Debt
($247)
($247)
($247)
Equity Value
$896
$1,024
$1,151
Shares Outstanding
251
251
251
Per Share
$3.57
$4.08
$4.59
(+) 1.5 Year Dividend
$0.24
$0.24
$0.24
Share Price, June 2011
$3.81
$4.32
$4.83
% Change
33.2%
51.0%
68.7%
1.5Yr IRR
21.1%
31.6%
41.7%
Company Overview
Facilities Services can be broken down into four sub-segments: Cleaning Services, Food Services, Managed Services and Laundry Services. Specific breakdown is as follows:
Cleaning Services
Food Services
Managed Services
Laundry Services
Braiform, the garment hanger manufacturing segment, is the other main business segment:
Braiform
show sort by |
Are you sure you want to close this position Spotless Group?
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 Spotless Group 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, "".