|New Threads Only:|
|New Threads & Replies:|
Forum List » Value Ideas and Strategies|
Share and discuss value investing ideas and investing strategies.
Ingram Micro (IM): Close to Fair Value
Posted by: AlphaVulture (IP Logged)
Date: September 10, 2012 05:53PM
Ingram Micro is, to quote their fact sheet: “the world’s largest technology distributor and a leading technology sales, marketing and logistics company for the IT industry worldwide.” Value investors screening for companies trading below NCAV have probably seen the company before since it’s probably one of the largest, if not the largest, net-net trading in the US. Some quick stats from Yahoo Finance:
Last Price: 15.80
Shares outstanding: 150.08M
Market Cap: 2.38B
Trailing P/E (ttm): 8.78
Price/Book (mrq): 0.70
EV/EBITDA (ttm): 3.50
Asset valueFor a net-net the discount to book value isn’t very big: almost all their assets are current assets. The balance sheet is easy to understand and looks as follows:
It’s a healthy looking balance sheet with 517M in net cash after accounting for the short-term and long-term debt, or $3.45 per share. All this cash is however already gone: IM decided to acquire Brightpoint for $840 million (including $190 million in debt). Both are distributors of IT products, but Brightpoint is focused only on mobile products while Ingram Micro sells a lot of ‘traditional IT products’ used in personal computers and servers. For now I’ll talk about Ingram Micro as it is today, more about Brightpoint later.
One problem for IM is that most of the cash (~$720M) is located outside the US. Since the value of a company is ultimately determined by the dividends it is able to pay, and overseas cash cannot be used to pay dividends (or buy businesses in the US), I think the cash on the balance sheet needs to be discounted. I’m not sure by how much however since I don’t exactly know how much taxes IM should pay if it want to repatriate the cash (35%?), and at the same time there is a decent opportunity that there will be a tax holiday in the future so it could be done tax free. So question for hopefully a more knowledgeable reader: by how much should the cash be discounted?
The biggest items on the balance sheet are accounts receivable, inventory and accounts payable. These are assets that cannot be separated from the business without liquidating the company, so it makes more sense to value the company based on it’s earnings power. I also don’t think you should have the idea that these assets provide a large margin of safety. If you start discounting some of the receivables or the inventory a bit – reasonable in a liquidation scenario – you find that the adjusted book value of the company drops quite fast because it does have a lot of liabilities compared to it’s total assets.
Earnings power and the Brightpoint acquisitionBeing a bit lazy I grabbed some key statistics from Morningstar for the past 10 years. It’s clearly visible that Ingram Micro has razor thin margins, but it does have a decent history in growing book value per share, but it’s not great with a CAGR around 8.5%. Average earnings for the past ten years and the past five years are respectively $0.74 and $0.95 per share. Given the revenue numbers using the average of the past five years seems reasonable since it seems that growth has stalled since 2007.
Including the 2008 results depresses the average earnings, but I do think it’s appropriate. The already mentioned Brightpoint acquisition is not Ingram Micro’s first acquisition, and in 2008 they had to write down a significant amount of goodwill. Management is obviously expecting good things from the Brightpoint acquisition
Quote:I’m a bit more sceptical though. The two companies are similar and have thin margins: Ingram Micro has a relatively stable gross margin that averages 5.5% the past 10 years (currently at 5.3%) while Brightpoint has a slightly higher average margin at 6.9% (currently at 6.8). Net margins are really razor thin: IM has an average 0.83% operating margin while Brightpoint has an average of 0.68% (a number that’s depressed because of a really bad 2008).
Obviously Ingram Micro’s management is expecting synergies and cost savings by combining the two businesses, but buying a similar business for more than 2x book value while your own business is trading for ~0.7x book value doesn’t seem to be a smart allocation of capital to me. An alternative valuation metric is to look at price/sales multiple. Ingram Micro is currently trading at a 0.07 multiple while it is willing to pay a 0.14 multiple for Brightpoint. And that is ignoring the different capital structure: IM has a significant net cash position while Brightpoint has significant debt. Seems to me that you need a lot of synergies just to make the Brightpoint acquisition equally attractive as investing in your own stock.
InsidersInsiders own an insignificant part of the company (5.6%) and the history of insider transactions also doesn’t give a lot of confidence. It’s mostly a lot of small option exercises directly followed by a sale of the shares acquired.
Positive is that the company is investing a decent amount in repurchasing shares. They started a 400M repurchase program two years ago and have bought 15.2M shares so far for $276M (~10% of outstanding shares). It at least shows that management is willing to return money to shareholders, but for this to be truly great you of course need a company that’s undervalued.
Value?Providing a narrow range for the intrinsic value of Ingram Micro is though for me, but I think one key question is how much faith you have in the current Brightpoint acquisition and possible future acquisitions. In that case you could build a valuation on the performance of the years after 2008, and include management expectations of increased earnings per share after 2013. In this case IM is obviously undervalued. It does currently have a PE of 6.9 excluding cash, and if you expect good return on the money spent on Brightpoint and future acquisitions that’s too low for sure.
That wouldn’t be an expectation based on historical performance though. If we would expect that the company will in the future grow book value at the same rate as in the past it probably deserves to trade at a discount. The company managed to grow book value at 8.5% the past 10 years, and that would probably be a bit too low expected rate of return for some investors. It’s not that terrible though so a big discount to book value doesn’t seem to be warranted.
ConclusionAn, admittedly superficial, look at Ingram Micro reveals a company that has thin margins, but a reasonable history of profitability. You certainly shouldn’t expect high returns on equity, and I don’t think it deserves to trade above book value. Question is: does it deserve to trade at the current 30% discount?
If I would be forced to create a range of the intrinsic value of Ingram Micro the current price is probably on the low end of that range: I think it’s harder to make a case that the company is currently overvalued than that it is undervalued. I don’t think there is a large margin of safety at the current price though. It’s far from certain that the Brightpoint acquisition is going to be a success, and the lack of insider ownership or buys isn’t a vote of confidence. The current price is probably reasonable close to fair value.
Stocks Discussed: IM,
Re Ingram Micro IM Close to Fair Value
Posted by: Dr. Paul Price (IP Logged)
Date: September 10, 2012 06:09PM
Since the value of a company is ultimately determined by the dividends it is able to pay.
Does that make every non-dividend-paying stock worthless? Think BRK among many others.
Your assertion lacks common sense.
Stocks Discussed: IM,
Re Ingram Micro IM Close to Fair Value
Posted by: Adib Motiwala (IP Logged)
Date: September 10, 2012 10:35PM
I like the article. The author has made some good points especially about the recent acquisition.
Stocks Discussed: IM,
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.