2013 | 2014 | ||||||
Price: | 0.25 | EPS | $0.034 | $0.00 | |||
Shares Out. (in M): | 215 | P/E | 7.3x | 0.0x | |||
Market Cap (in $M): | 53 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | -6 | EBIT | 9 | 0 | |||
TEV (in $M): | 48 | TEV/EBIT | 5.6x | 0.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
Zicom Group Limited
Zicom is a small industrial conglomerate (with a few emerging technology businesses) that is traded in Australia and headquartered in Singapore. The company is run by an owner operator named Giok Lak Sim who owns approximately 36.07%. Zicom has four primary segments which it will soon be collapsing to two: 1) offshore marine, oil & gas machinery 2) construction equipment 3) precision engineering & automation and 4) industrial & mobile hydraulics.
Current Segments Overview
Offshore Marine, Oil & Gas Machinery – Constructs deck machinery for offshore marine vessels, including, primarily, industrial winches. The segment is levered generally to offshore oil and gas drilling activity. Over the last several years it has also begun manufacturing equipment for oil and gas infrastructure projects.
Construction Equipment – Manufacture of transit concrete mixers and foundation equipment. Zicom is one of the larger cement truck manufacturers in Australia and Southeast Asia. It has also launched a rental business in this segment (foundation equipment) over the last few years.
Precision Engineering & Automation – Primarily an outsourced manufacturing business with development/design capability. Primary end markets include semi-conductors, electronics and medical applications. The disruptive businesses/emerging technology businesses are being launched with the help of this segment.
Industrial & Mobile Hydraulics – This is the smallest segment. It manufacturers hydraulic equipment used in applications like farming and construction.
As mentioned, Zicom will be collapsing the segments down to two: heavy equipment and precision engineering and technology. I expect this at the next half year.
Below is a breakdown of the segments over the last five years:
30-Jun-09 |
30-Jun-10 |
30-Jun-11 |
30-Jun-12 |
30-Jun-13 |
|
Segment Revenue: |
|||||
Offshore Marine, Oil & Gas Machinery |
77,856,245 |
46,889,081 |
58,334,220 |
34,353,546 |
42,109,000 |
Growth |
-39.77% |
24.41% |
-41.11% |
22.58% |
|
% of Total |
57.32% |
43.10% |
39.57% |
26.46% |
34.95% |
Construction Equipment |
46,860,029 |
42,858,869 |
55,229,048 |
57,389,595 |
39,720,000 |
Growth |
-8.54% |
28.86% |
3.91% |
-30.79% |
|
% of Total |
34.50% |
39.40% |
37.46% |
44.20% |
32.97% |
Precision Engineering & Automation |
8,160,251 |
15,074,437 |
30,649,342 |
34,895,084 |
35,211,000 |
Growth |
84.73% |
103.32% |
13.85% |
0.91% |
|
% of Total |
6.01% |
13.86% |
20.79% |
26.88% |
29.23% |
Industrial & Mobile Hydraulics |
2,958,593 |
3,966,828 |
3,207,445 |
3,188,064 |
3,428,000 |
Growth |
34.08% |
-19.14% |
-0.60% |
7.53% |
|
% of Total |
2.18% |
3.65% |
2.18% |
2.46% |
2.85% |
Total Segment Revenue |
135,835,118 |
108,789,215 |
147,420,055 |
129,826,289 |
120,468,000 |
Segment Results: |
|||||
Offshore Marine, Oil & Gas Machinery |
15,448,762 |
9,538,410 |
12,023,185 |
1,915,511 |
4,540,000 |
Growth |
-38.26% |
26.05% |
-84.07% |
137.01% |
|
% of Total |
95.95% |
65.06% |
55.70% |
16.37% |
43.89% |
Construction Equipment |
217,424 |
3,477,140 |
7,103,321 |
6,394,332 |
2,759,000 |
Growth |
1499.24% |
104.29% |
-9.98% |
-56.85% |
|
% of Total |
1.35% |
23.72% |
32.91% |
54.65% |
26.67% |
Precision Engineering & Automation |
(483,899) |
623,636 |
1,721,424 |
2,721,992 |
2,187,000 |
Growth |
-228.88% |
176.03% |
58.12% |
-19.65% |
|
% of Total |
-3.01% |
4.25% |
7.97% |
23.27% |
21.14% |
Industrial & Mobile Hydraulics |
918,785 |
1,022,028 |
737,865 |
667,978 |
859,000 |
Growth |
11.24% |
-27.80% |
-9.47% |
28.60% |
|
% of Total |
5.71% |
6.97% |
3.42% |
5.71% |
8.30% |
Total Segment Results |
16,101,072 |
14,661,214 |
21,585,795 |
11,699,813 |
10,345,000 |
Summary Thesis
An investment in Zicom Group is a cheap opportunity to partner with a committed owner operator. Shareholders have the opportunity to benefit from a strong balance sheet, a late cycle cyclical upturn in one its primary markets (offshore marine, oil & gas) and perhaps most importantly, the company’s multi-year investments in what it labels “disruptive technologies”. We view these disruptive technologies as nearly free call options on significant new business opportunities. The shares trade at less than 80% of tangible book value, 3.5x EV/EBITDA and 7.33x adjusted ’13 net income (of A$7.33 million). The shares yield 4.3%, which is paid out of conduit foreign income not subject to Australian withholding tax.
Giok Lak Sim and Family
Disruptive Technologies
Since 2010 the company has been investing heavily in what it labels disruptive technologies. To date, Zicom has invested approximately S$15 million or about A$13 million (approximately 25% of the company’s current market cap) based on fiscal year end exchange rates in the following businesses:
While it has been a long-time coming, it appears that these investments are on the cusp of beginning to generate meaningful revenue and profitability. Orion, Biobot and Curiox were made in prior years and iPtec is a more recent investment. Admittedly, these investments are venture capital investments with large potential rewards but certainly potential losses. Also, a history of comments from the company shows that it just takes longer than expected to meet milestones. Below are short description and some recent comments on the particular business:
Orion – Orion is developing thermal bonders for flip chip microelectronic assembly…
Biobot – Biobot is developing a surgical robot focusing on prostate biopsy
Curiox – Curiox is developing bioinstrumentation microplates and washing stations that utilize its DropArray methodology
iPtec – investing in intellectual property translation services (in partnership with Singapore Health Services)
While it is hard to judge the value of these investments or their ultimate potential, if we assume that the total investment in start-ups returns just 20% after-tax, the increment profit potential is A$2.6 million plus the current losses running through the income statement, which I conservatively estimate at A$0.85 million after tax (Curiox which is accounted for as an associate appears to have produced A$.6 mm in trailing losses and I assume the other two business lost at least A$.4 mm pre-tax). That would result in total incremental profit potential of A$3.45 million.
Cyclical Tailwind
Zicom’s marine offshore, oil & gas segment primarily supplies large industrial winches for offshore oil rigs and supply vessels. This business has tended to lag by 18-24 months or more (as can be seen on the prior peak in the business) orders for offshore oil rigs. It is important to take note of the following chart showing the resurgence of the offshore market following the financial crisis:
I believe based on company commentary and backlog reports that this is beginning to impact the Zicom business in a positive manner. Below is the recent trend in backlog, which shows the offshore marine backlog up 42.8% from the end of 2012. The prior peak in offshore was about $100 million.
30-Jun-11 |
31-Dec-11 |
30-Jun-12 |
31-Dec-12 |
30-Jun-13 |
Annual Meeting |
|
Confirmed Orders |
63.0 |
41.6 |
51.5 |
43.2 |
56.0 |
61.7 |
Offshore Marine, Oil & Gas |
37.2 |
21.6 |
23.7 |
18.9 |
37.0 |
44.7 |
Construction Equipment |
6.5 |
5.7 |
5.4 |
13.9 |
12.3 |
5.8 |
Precision Engineering |
19.3 |
14.2 |
22.2 |
10.2 |
6.5 |
11.0 |
Industrial and Mobile Hydraulics |
0.2 |
0.1 |
0.2 |
0.2 |
0.2 |
0.2 |
Additional Items of Note
Risks
show sort by |
Are you sure you want to close this position Zicom Group Limited?
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 Zicom Group Limited 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, "".