2013 | 2014 | ||||||
Price: | 22.40 | EPS | $1.75 | $1.90 | |||
Shares Out. (in M): | 53 | P/E | 12.8x | 11.8x | |||
Market Cap (in $M): | 1,187 | P/FCF | 20.7x | 19.9x | |||
Net Debt (in $M): | 227 | EBIT | 140 | 152 | |||
TEV (in $M): | 1,415 | TEV/EBIT | 10.1x | 9.3x | |||
Borrow Cost: | NA |
Sign up for free guest access to view investment idea with a 45 days delay.
U.S. Silica (NYSE:SLCA): SHORT
What long-term contracts? This is sand, right?
Summary Financials – Base Case:
Currency: £m except per share data | Jul13A | Summary Financials | FY08A | FY09A | FY10A | FY11A | FY12A | FY13E | FY14E | FY15E | |
Current Price | $ 22.40 | Revenues | 233.6 | 191.6 | 245.0 | 295.5 | 441.9 | 546.6 | 666.0 | 666.7 | |
Shares Outstanding | 53.0 | Growth % | n/a | -18.0% | 27.8% | 20.6% | 49.6% | 23.7% | 21.8% | 0.1% | |
Market Capitalization | 1,187.2 | EBIT | 25.7 | 22.3 | 46.8 | 58.1 | 115.5 | 139.5 | 151.8 | 103.7 | |
- Cash & Short Term Investments | 42.9 | Margin % | 11.0% | 11.6% | 19.1% | 19.7% | 26.1% | 25.5% | 22.8% | 15.6% | |
+ Total Debt | 270.2 | EBITDA | 42.7 | 40.2 | 66.1 | 79.1 | 140.6 | 170.6 | 189.7 | 141.6 | |
+ Pref. Equity | - | Margin % | 18.3% | 21.0% | 27.0% | 26.8% | 31.8% | 31.2% | 28.5% | 21.2% | |
+ Total Minority Interest | - | EPS | $0.35 | $0.11 | $0.23 | $0.60 | $1.50 | $1.75 | $1.90 | $1.25 | |
= Total Enterprise Value | 1,414.5 | Street EPS | n/a | n/a | n/a | n/a | n/a | $1.67 | $2.17 | n/a | |
Book Value of Common Equity | 251.0 | Valuation: | |||||||||
+ Pref. Equity | - | EV / EBIT | n/a | n/a | n/a | 24.4 | 12.2 | 10.1 | 9.3 | 13.6 | |
+ Total Minority Interest | - | EV / EBITDA | n/a | n/a | n/a | 17.9 | 10.1 | 8.3 | 7.5 | 10.0 | |
+ Total Debt | 270.2 | P/E | n/a | n/a | n/a | 37.1 | 14.9 | 12.8 | 11.8 | 17.9 | |
= Total Capital | 521.2 | P/B | n/a | n/a | n/a | 9.2 | 5.1 | 4.0 | 3.3 | 2.9 | |
Source: Capital IQ, SEC Filings and Internal Estimates | |||||||||||
Ref: SLCA Summary Financials - Section SL - SLCA Model |
Business Description:
U.S. Silica Holdings (SLCA) engages in the mining, processing, and sale of commercial silica in the United States. It operates in two segments, Oil & Gas Proppants and Industrial & Specialty Products. SLCA offers whole grain commercial silica products to be used as fracturing sand in connection with oil and natural gas recovery, as well as in various size distributions, grain shapes, and chemical purity levels for manufacturing glass products. SLCA generated 55% of revenues and 72% of Gross Contribution Profit from the sale of fracking sand in the Oil & Gas Segment during 2012.
Investment Thesis:
SLCA is a SHORT because:
How this plays out:
Bull Thesis:
Our View:
Pre-Mortem:
Sign-Posts:
Timeline – Key events:
KEY METRICS:
Unit Economics are cracking
Revenue Drivers: | Notes | Q111 | Q211 | Q311 | Q411 | Q112 | Q212 | Q312 | Q412 | Q113 |
Volume: | ||||||||||
Resin Coated Sand | - | - | - | - | - | - | - | - | - | |
Growth % | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Oil & Gas Proppants | 434.0 | 535.0 | 459.0 | 590.4 | 679.0 | 685.0 | 769.0 | 785.8 | 920.6 | |
Growth % | n/a | n/a | n/a | n/a | 56.4% | 28.0% | 67.5% | 33.1% | 35.6% | |
Industrial & Specialty Products | 1,034.0 | 1,106.0 | 1,120.0 | 1,010.6 | 1,063.9 | 1,098.4 | 1,115.1 | 974.4 | 965.0 | |
Growth % | n/a | n/a | n/a | n/a | 2.9% | -0.7% | -0.4% | -3.6% | -9.3% | |
Total Volumes | 1,468.0 | 1,641.0 | 1,579.0 | 1,601.0 | 1,742.9 | 1,783.4 | 1,884.1 | 1,760.2 | 1,885.5 | |
Growth % | n/a | n/a | n/a | n/a | 18.7% | 8.7% | 19.3% | 9.9% | 8.2% | |
Average Prices per Ton: | ||||||||||
Resin Coated Sand | - | - | - | - | - | - | - | - | - | |
Growth % | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Oil & Gas Proppants | 44.3 | 48.3 | 52.8 | 63.9 | 79.3 | 79.6 | 83.9 | 90.2 | 80.0 | |
Growth % | n/a | n/a | n/a | n/a | 78.8% | 64.7% | 58.9% | 41.1% | 0.9% | |
Industrial & Specialty Products | 43.7 | 43.6 | 43.9 | 45.4 | 45.9 | 45.6 | 46.0 | 49.2 | 50.5 | |
Growth % | n/a | n/a | n/a | n/a | 4.9% | 4.6% | 4.8% | 8.3% | 10.1% | |
Average Price per Ton | 43.9 | 45.1 | 46.5 | 52.2 | 58.9 | 58.7 | 61.5 | 67.5 | 64.9 | |
Growth % | n/a | n/a | n/a | n/a | 34.1% | 29.9% | 32.2% | 29.2% | 10.2% | |
Costs per Ton: | ||||||||||
Resin Coated Sand | - | - | - | - | - | - | - | - | - | |
Growth % | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Oil & Gas Proppants | 17.9 | 17.1 | 18.8 | 23.7 | 27.6 | 30.9 | 39.4 | 42.5 | 40.6 | |
Growth % | n/a | n/a | n/a | n/a | 54.6% | 81.3% | 110.0% | 79.4% | 47.2% | |
Industrial & Specialty Products | 34.1 | 30.2 | 31.7 | 31.0 | 34.2 | 32.9 | 33.3 | 35.8 | 36.8 | |
Growth % | n/a | n/a | n/a | n/a | 0.4% | 8.8% | 5.2% | 15.4% | 7.5% | |
Average Costs per Ton | 29.3 | 25.9 | 27.9 | 28.3 | 31.7 | 32.1 | 35.8 | 38.8 | 38.7 | |
Growth % | n/a | n/a | n/a | n/a | 8.0% | 23.9% | 28.2% | 37.0% | 22.1% | |
Total Revenues | 64.4 | 74.1 | 73.5 | 83.6 | 102.6 | 104.6 | 115.9 | 118.8 | 122.3 | |
Growth % | n/a | n/a | n/a | n/a | 59.2% | 41.2% | 57.8% | 42.1% | 19.2% | |
Total Production Costs | 43.0 | 42.5 | 44.1 | 45.4 | 55.2 | 57.3 | 67.5 | 68.3 | 72.9 | |
Growth % | n/a | n/a | n/a | n/a | 28.3% | 34.7% | 53.0% | 50.6% | 32.1% | |
Contribution Margin | ||||||||||
Resin Coated Sand | - | - | - | - | - | - | - | - | - | |
Contribution Margin % | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Oil & Gas Proppants | 11.5 | 16.7 | 15.6 | 23.8 | 35.1 | 33.3 | 34.2 | 37.5 | 36.2 | |
Contribution Margin % | 59.7% | 64.7% | 64.5% | 62.9% | 65.2% | 61.1% | 53.0% | 52.9% | 49.2% | |
Industrial & Specialty Products | 9.9 | 14.8 | 13.7 | 14.5 | 12.4 | 14.0 | 14.2 | 13.0 | 13.2 | |
Contribution Margin % | 22.0% | 30.7% | 27.9% | 31.6% | 25.3% | 27.9% | 27.6% | 27.1% | 27.1% | |
Total Contribution Margin | 21.4 | 31.5 | 29.4 | 38.3 | 47.4 | 47.3 | 48.4 | 50.5 | 49.4 | |
Contribution Margin % | 33.2% | 42.6% | 40.0% | 45.8% | 46.2% | 45.2% | 41.8% | 42.5% | 40.4% | |
As a % of total contribution: | ||||||||||
Resin Coated Sand | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
Oil & Gas Proppants | 53.6% | 53.0% | 53.2% | 62.1% | 73.9% | 70.4% | 70.7% | 74.3% | 73.3% | |
Industrial & Specialty Products | 46.4% | 47.0% | 46.8% | 37.9% | 26.1% | 29.6% | 29.3% | 25.7% | 26.7% | |
Source: Public Filings | ||||||||||
Ref: SLCA Revenue Model - Section SL - SLCA Model |
Notes:
Sales are primarily a function of the price per ton realized and the volumes sold. In some instances, SLCA includes a charge for transportation services. SLCA primarily sells its products under short-term price agreements. However, the company has 8 take-or-pay supply agreements with customers in the Oil & Gas Proppant segment with initial terms expiring between 2013 and 2016. The contracts provide for a volume and pricing commitment. Prices under these agreements are generally fixed and subject to upward adjustment in response to certain cost increases. As a result, during periods of rapid price growth, our realized prices may grow more slowly than those of competitors, and during periods of price decline, our realized prices may outperform industry averages. Collectively, sales to customers with supply agreements (oil & gas segment) accounted for 31%, 17% and 18% of our total sales in 2012, 2011 and 2010, respectively. That said 70-80% of SLCA’s oil & gas volumes are under long term contracts in 2012 and in 2013 with expiration ranging from 2013 to 2016. SLCA’s weighted average contract terms end in mid-2015 (as of Q412) - SLCA 10K/Q and earnings transcripts
show sort by |
Are you sure you want to close this position U S SILICA HOLDINGS INC?
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 U S SILICA HOLDINGS INC 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, "".