โ Stock Analysis Compilation
Aristotle on Tokyo Century Corporation $8439 JP
Thesis: Tokyo Cโs diversified services, strong global partnerships, and attractive valuation position it well for long-term growth, supported by favorable industry dynamics and strategic investments
(Extract from their Q3 letter) https://t.co/9Bi0ij3Pmm
tweet
Aristotle on Tokyo Century Corporation $8439 JP
Thesis: Tokyo Cโs diversified services, strong global partnerships, and attractive valuation position it well for long-term growth, supported by favorable industry dynamics and strategic investments
(Extract from their Q3 letter) https://t.co/9Bi0ij3Pmm
tweet
twitter.com
undefined
undefined
Offshore
Photo
โ Hidden Value Gems
I have taken a closer look at $UBI.PA
The two red flags for me are:
1/ High historical share count growth (dilution)
2/ Practically zero cash returns to shareholders. The company has generated โฌ15.9bn of operating cash flow over FY19-FY24. It spent โฌ15.8bn on games development, paid zero dividends and spent a net amount of just โฌ0.2bn on share buybacks.
I have a bit on this in my latest post on the website.
tweet
I have taken a closer look at $UBI.PA
The two red flags for me are:
1/ High historical share count growth (dilution)
2/ Practically zero cash returns to shareholders. The company has generated โฌ15.9bn of operating cash flow over FY19-FY24. It spent โฌ15.8bn on games development, paid zero dividends and spent a net amount of just โฌ0.2bn on share buybacks.
I have a bit on this in my latest post on the website.
Enjoyed Sohn London 2025 conference yesterday, quite a few ideas including @muddywatersre short thesis on $ELF.
The ones I found most exciting are:
1/ $UBI.PA
2/ $YOU.L
3/ $BORR https://t.co/Wd4XGEbYgR - Hidden Value Gemstweet
Offshore
Photo
โ Stock Analysis Compilation
Ganes on Eagers Automotive $APE AU
Thesis: Eagers Automotive offers a compelling mix of strong dividend yield, growth through acquisitions, and valuable real estate assets, making it a resilient choice despite short-term headwinds
(Extract from their Q3 letter) https://t.co/QVCJDSbtYI
tweet
Ganes on Eagers Automotive $APE AU
Thesis: Eagers Automotive offers a compelling mix of strong dividend yield, growth through acquisitions, and valuable real estate assets, making it a resilient choice despite short-term headwinds
(Extract from their Q3 letter) https://t.co/QVCJDSbtYI
tweet
Offshore
Video
โ Startup Archive
Marc Andreessen on handling a crisis: โThere are no silver bullets, only lead bulletsโ
Marc reflects on his partner Ben Horowitzโs essay โLead Bulletsโ:
โThereโs this temptation - especially when you get into crisis - to think there must be a magic answer or some stroke of genius [similar to Sherlock Holmes]โฆ. Thereโs this really strong tendency to think that thatโs out there. And we see a lot of entrepreneurs cycle through different silver bullets that donโt work. Benโs point is the answer is probably in firing a whole bunch of lead bullets.โ
Marc explains:
โThe answer is probably the engineers working later at night for six months and getting the next version of the product out. And the answer is probably for the sales reps to go call on twice as many customers and try to close more dealsโฆ Iโve certainly come around to that point of view a lot.โ
In other words, there rarely a silver bullet that solves all your problems. So donโt waste a lot of time looking for one. Instead, identify the few key drivers of success for your business and do them extremely well.
Hereโs a brief excerpt from Benโs essay:
โThere may be nothing scarier in business than facing an existential threat. So scary that many in the organization will do anything to avoid it. They will look for any alternative, any way out, any excuse not to live or die in a single battleโฆ There comes a time in every companyโs life where it must fight for its life. If you find yourself running when you should be fighting, you need to ask yourself: โIf our company isnโt good enough to win, then do we need to exist at all?โโ
Video source: @StanfordGSB (2014)
tweet
Marc Andreessen on handling a crisis: โThere are no silver bullets, only lead bulletsโ
Marc reflects on his partner Ben Horowitzโs essay โLead Bulletsโ:
โThereโs this temptation - especially when you get into crisis - to think there must be a magic answer or some stroke of genius [similar to Sherlock Holmes]โฆ. Thereโs this really strong tendency to think that thatโs out there. And we see a lot of entrepreneurs cycle through different silver bullets that donโt work. Benโs point is the answer is probably in firing a whole bunch of lead bullets.โ
Marc explains:
โThe answer is probably the engineers working later at night for six months and getting the next version of the product out. And the answer is probably for the sales reps to go call on twice as many customers and try to close more dealsโฆ Iโve certainly come around to that point of view a lot.โ
In other words, there rarely a silver bullet that solves all your problems. So donโt waste a lot of time looking for one. Instead, identify the few key drivers of success for your business and do them extremely well.
Hereโs a brief excerpt from Benโs essay:
โThere may be nothing scarier in business than facing an existential threat. So scary that many in the organization will do anything to avoid it. They will look for any alternative, any way out, any excuse not to live or die in a single battleโฆ There comes a time in every companyโs life where it must fight for its life. If you find yourself running when you should be fighting, you need to ask yourself: โIf our company isnโt good enough to win, then do we need to exist at all?โโ
Video source: @StanfordGSB (2014)
tweet
โ Quiver Quantitative
RT @InsiderRadar: ๐จ JUST IN: 3 New Insider Purchases at $IMNM
- $960K purchase by CEO
- $150K purchase by Chief Medical Officer
- $200K purchase by CTO
All three of these trades were filed this morning, shortly before market open.
tweet
RT @InsiderRadar: ๐จ JUST IN: 3 New Insider Purchases at $IMNM
- $960K purchase by CEO
- $150K purchase by Chief Medical Officer
- $200K purchase by CTO
All three of these trades were filed this morning, shortly before market open.
tweet
Offshore
Photo
โ Stock Analysis Compilation
TAMIM Fund on F5 Inc $FFIV US
Thesis: F5โs unique, versatile security solutions and strong capital return strategy position it well for sustainable growth and shareholder value in a rapidly evolving IT landscape
(Extract from their Q3 letter) https://t.co/Mme1MLbgaK
tweet
TAMIM Fund on F5 Inc $FFIV US
Thesis: F5โs unique, versatile security solutions and strong capital return strategy position it well for sustainable growth and shareholder value in a rapidly evolving IT landscape
(Extract from their Q3 letter) https://t.co/Mme1MLbgaK
tweet
Offshore
Photo
โ Quiver Quantitative
Look at this graph.
We published this report on politicians' purchase of DT Midstream stock back in June.
$DTM has now risen 76% since the trade was made. https://t.co/VlmQ0OUb4Z
tweet
Look at this graph.
We published this report on politicians' purchase of DT Midstream stock back in June.
$DTM has now risen 76% since the trade was made. https://t.co/VlmQ0OUb4Z
tweet
Offshore
Photo
โ Dimitry Nakhla | Babylon Capitalยฎ
A sober valuation analysis on $PYPL ๐ง๐ฝโโ๏ธ
โขNTM P/E Ratio: 18.47x
โขAll-Time Mean: 29.55x
โขNTM FCF Yield: 7.42%
โขAll-Time Mean: 5.07%
As you can see, $PYPL appears to be trading below fair value
Going forward, investors can receive ~53% MORE in earnings per share & ~46% MORE in FCF per share ๐ง ***
Before we get into valuation, letโs take a look at why $PYPL is a good business
BALANCE SHEETโ
โขCash & Short-Term Inv: $11.92B
โขLong-Term Debt: $9.98B
$PYPL has an excellent balance sheet, an A- S&P Credit Rating, & 20x FFO Interest Coverage
RETURN ON CAPITALโ
โข2019: 12.4%
โข2020: 11.5%
โข2021: 13.6%
โข2022: 12.7%
โข2023: 14.8%
โขLTM: 16.6%
RETURN ON EQUITYโ
โข2019: 15.2%
โข2020: 22.7%
โข2021: 20.0%
โข2022: 11.5%
โข2023: 20.5%
โขLTM: 22.2%
$PYPL has strong return metrics, highlighting the financial efficiency of the business
REVENUESโ
โข2018: $15.45B
โข2023: $29.77B
โขCAGR: 14.01%
FREE CASH FLOWโ*
โข2018: $4.66B
โข2023: $4.22B
โขDecrease: (9.44%)
*LTM FCF is $7.05B ๐
*Also, FCF in 2017 was $1.86B, so FCF rose ~150% in 2018 start date (โnormalizingโ the decline above)
NORMALIZED EPSโ
โข2018: $2.42
โข2023: $5.10
โขCAGR: 16.07%
SHARE BUYBACKSโ
โข2018 Shares Outstanding: 1.20B
โขLTM Shares Outstanding: 1.06B
By reducing its shares outstanding by 11.6%, $PYPL increased its EPS by 13.1% (assuming 0 growth)
MARGINSโ
โขLTM Gross Margins: 40.1%
โขLTM Operating Margins: 17.7%
โขLTM Net Income Margins: 14.1%
***NOW TO VALUATION ๐ง
As stated above, investors can expect to receive ~53% MORE in EPS & ~46% MORE in FCF per share
Using Benjamin Grahamโs 2G rule of thumb, $PYPL has to grow earnings at a 9.29% CAGR over the next several years to justify its valuation
Today, analysts anticipate 2025 - 2027 EPS growth over the next few years to be greater than the (9.29%) required growth rate:
2024E: $4.57 (-10.3% YoY) *FY Dec
2025E: $4.89 (6.9% YoY)
2026E: $5.43 (11.1% YoY)
2027E: $6.37 (17.3% YoY)
$PYPL has an ok track record of meeting analyst estimates ~2 years out, but letโs assume $PYPL ends 2027 with $6.37 in EPS & see its CAGR potential assuming different multiples
21x P/E: $133.77๐ต โฆ ~14.3% CAGR
20x P/E: $127.40๐ต โฆ ~12.5% CAGR
19x P/E: $121.03๐ต โฆ ~10.6% CAGR
18x P/E: $114.66๐ต โฆ ~8.7% CAGR
As you can see, $PYPL appears to have attractive return potential if we assume >19x earnings & aggressive return potential if we assume >20x earnings
The ๐ isn't a mean reversion in $PYPL's multiple, but a modest increase (still below its historical average) - a reasonable and safe assumption
Everyone wanted $PYPL when it traded 50x earnings, not many wanted it when it traded for 12x earnings โฏ๏ธ
Thereโs STILL negative sentiment around $PYPL and this sentiment is already being changed as management continues to make good progress
Today at $88.50๐ต $PYPL still appears to be a good consideration for investment (albeit, with some turnaround / competitive risks & a smaller margin of safety)
#stocks #investing
___
๐๐๐๐๐๐๐๐๐๐โผ๏ธ: ๐๐ก๐ข๐ฌ ๐ข๐ฌ ๐๐๐ ๐๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐. ๐๐๐๐ฒ๐ฅ๐จ๐ง ๐๐๐ฉ๐ข๐ญ๐๐ฅยฎ ๐๐ง๐ ๐ข๐ญ๐ฌ ๐ซ๐๐ฉ๐ซ๐๐ฌ๐๐ง๐ญ๐๐ญ๐ข๐ฏ๐๐ฌ ๐ฆ๐๐ฒ ๐ก๐๐ฏ๐ ๐ฉ๐จ๐ฌ๐ข๐ญ๐ข๐จ๐ง๐ฌ ๐ข๐ง ๐ญ๐ก๐ ๐ฌ๐๐๐ฎ๐ซ๐ข๐ญ๐ข๐๐ฌ ๐๐ข๐ฌ๐๐ฎ๐ฌ๐ฌ๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ.
๐๐ก๐ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง ๐๐จ๐ง๐ญ๐๐ข๐ง๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ ๐ข๐ฌ ๐ข๐ง๐ญ๐๐ง๐๐๐ ๐๐จ๐ซ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง๐๐ฅ ๐ฉ๐ฎ๐ซ๐ฉ๐จ๐ฌ๐๐ฌ ๐จ๐ง๐ฅ๐ฒ ๐๐ง๐ ๐ฌ๐ก๐จ๐ฎ๐ฅ๐ ๐ง๐จ๐ญ ๐๐ ๐๐จ๐ง๐ฌ๐ญ๐ซ๐ฎ๐๐ ๐๐ฌ ๐ข๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐ ๐ญ๐จ ๐ฆ๐๐๐ญ ๐ญ๐ก๐ ๐ฌ๐ฉ๐๐๐ข๐๐ข๐ ๐ง๐๐๐๐ฌ ๐จ๐ ๐๐ง๐ฒ ๐ข๐ง๐๐ข๐ฏ๐ข๐๐ฎ๐๐ฅ ๐จ๐ซ ๐ฌ๐ข๐ญ๐ฎ๐๐ญ๐ข๐จ๐ง. ๐๐๐ฌ๐ญ ๐ฉ๐๐ซ๐๐จ๐ซ๐ฆ๐๐ง๐๐ ๐ข๐ฌ ๐ง๐จ ๐ ๐ฎ๐๐ซ๐๐ง๐ญ๐๐ ๐จ๐ ๐๐ฎ๐ญ๐ฎ๐ซ๐ ๐ซ๐๐ฌ๐ฎ๐ฅ๐ญ๐ฌ.
๐๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง ๐๐จ๐ง๐ญ๐๐ข๐ง๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ ๐ก๐๐ฌ ๐๐๐๐ง ๐จ๐๐ญ๐๐ข๐ง๐๐ ๐๐ซ๐จ๐ฆ ๐ฌ๐จ๐ฎ๐ซ๐๐๐ฌ ๐๐๐ฅ๐ข๐๐ฏ๐๐ ๐ญ๐จ ๐๐ ๐ซ๐๐ฅ๐ข๐๐๐ฅ๐, ๐๐ฎ๐ญ ๐ข๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐๐ซ๐๐ง๐ญ๐๐๐ ๐๐ฌ ๐ญ๐จ ๐๐จ๐ฆ๐ฉ๐ฅ๐๐ญ๐๐ง๐๐ฌ๐ฌ ๐จ๐ซ ๐๐๐๐ฎ๐ซ๐๐๐ฒ.
tweet
A sober valuation analysis on $PYPL ๐ง๐ฝโโ๏ธ
โขNTM P/E Ratio: 18.47x
โขAll-Time Mean: 29.55x
โขNTM FCF Yield: 7.42%
โขAll-Time Mean: 5.07%
As you can see, $PYPL appears to be trading below fair value
Going forward, investors can receive ~53% MORE in earnings per share & ~46% MORE in FCF per share ๐ง ***
Before we get into valuation, letโs take a look at why $PYPL is a good business
BALANCE SHEETโ
โขCash & Short-Term Inv: $11.92B
โขLong-Term Debt: $9.98B
$PYPL has an excellent balance sheet, an A- S&P Credit Rating, & 20x FFO Interest Coverage
RETURN ON CAPITALโ
โข2019: 12.4%
โข2020: 11.5%
โข2021: 13.6%
โข2022: 12.7%
โข2023: 14.8%
โขLTM: 16.6%
RETURN ON EQUITYโ
โข2019: 15.2%
โข2020: 22.7%
โข2021: 20.0%
โข2022: 11.5%
โข2023: 20.5%
โขLTM: 22.2%
$PYPL has strong return metrics, highlighting the financial efficiency of the business
REVENUESโ
โข2018: $15.45B
โข2023: $29.77B
โขCAGR: 14.01%
FREE CASH FLOWโ*
โข2018: $4.66B
โข2023: $4.22B
โขDecrease: (9.44%)
*LTM FCF is $7.05B ๐
*Also, FCF in 2017 was $1.86B, so FCF rose ~150% in 2018 start date (โnormalizingโ the decline above)
NORMALIZED EPSโ
โข2018: $2.42
โข2023: $5.10
โขCAGR: 16.07%
SHARE BUYBACKSโ
โข2018 Shares Outstanding: 1.20B
โขLTM Shares Outstanding: 1.06B
By reducing its shares outstanding by 11.6%, $PYPL increased its EPS by 13.1% (assuming 0 growth)
MARGINSโ
โขLTM Gross Margins: 40.1%
โขLTM Operating Margins: 17.7%
โขLTM Net Income Margins: 14.1%
***NOW TO VALUATION ๐ง
As stated above, investors can expect to receive ~53% MORE in EPS & ~46% MORE in FCF per share
Using Benjamin Grahamโs 2G rule of thumb, $PYPL has to grow earnings at a 9.29% CAGR over the next several years to justify its valuation
Today, analysts anticipate 2025 - 2027 EPS growth over the next few years to be greater than the (9.29%) required growth rate:
2024E: $4.57 (-10.3% YoY) *FY Dec
2025E: $4.89 (6.9% YoY)
2026E: $5.43 (11.1% YoY)
2027E: $6.37 (17.3% YoY)
$PYPL has an ok track record of meeting analyst estimates ~2 years out, but letโs assume $PYPL ends 2027 with $6.37 in EPS & see its CAGR potential assuming different multiples
21x P/E: $133.77๐ต โฆ ~14.3% CAGR
20x P/E: $127.40๐ต โฆ ~12.5% CAGR
19x P/E: $121.03๐ต โฆ ~10.6% CAGR
18x P/E: $114.66๐ต โฆ ~8.7% CAGR
As you can see, $PYPL appears to have attractive return potential if we assume >19x earnings & aggressive return potential if we assume >20x earnings
The ๐ isn't a mean reversion in $PYPL's multiple, but a modest increase (still below its historical average) - a reasonable and safe assumption
Everyone wanted $PYPL when it traded 50x earnings, not many wanted it when it traded for 12x earnings โฏ๏ธ
Thereโs STILL negative sentiment around $PYPL and this sentiment is already being changed as management continues to make good progress
Today at $88.50๐ต $PYPL still appears to be a good consideration for investment (albeit, with some turnaround / competitive risks & a smaller margin of safety)
#stocks #investing
___
๐๐๐๐๐๐๐๐๐๐โผ๏ธ: ๐๐ก๐ข๐ฌ ๐ข๐ฌ ๐๐๐ ๐๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐. ๐๐๐๐ฒ๐ฅ๐จ๐ง ๐๐๐ฉ๐ข๐ญ๐๐ฅยฎ ๐๐ง๐ ๐ข๐ญ๐ฌ ๐ซ๐๐ฉ๐ซ๐๐ฌ๐๐ง๐ญ๐๐ญ๐ข๐ฏ๐๐ฌ ๐ฆ๐๐ฒ ๐ก๐๐ฏ๐ ๐ฉ๐จ๐ฌ๐ข๐ญ๐ข๐จ๐ง๐ฌ ๐ข๐ง ๐ญ๐ก๐ ๐ฌ๐๐๐ฎ๐ซ๐ข๐ญ๐ข๐๐ฌ ๐๐ข๐ฌ๐๐ฎ๐ฌ๐ฌ๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ.
๐๐ก๐ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง ๐๐จ๐ง๐ญ๐๐ข๐ง๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ ๐ข๐ฌ ๐ข๐ง๐ญ๐๐ง๐๐๐ ๐๐จ๐ซ ๐ข๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง๐๐ฅ ๐ฉ๐ฎ๐ซ๐ฉ๐จ๐ฌ๐๐ฌ ๐จ๐ง๐ฅ๐ฒ ๐๐ง๐ ๐ฌ๐ก๐จ๐ฎ๐ฅ๐ ๐ง๐จ๐ญ ๐๐ ๐๐จ๐ง๐ฌ๐ญ๐ซ๐ฎ๐๐ ๐๐ฌ ๐ข๐ง๐ฏ๐๐ฌ๐ญ๐ฆ๐๐ง๐ญ ๐๐๐ฏ๐ข๐๐ ๐ญ๐จ ๐ฆ๐๐๐ญ ๐ญ๐ก๐ ๐ฌ๐ฉ๐๐๐ข๐๐ข๐ ๐ง๐๐๐๐ฌ ๐จ๐ ๐๐ง๐ฒ ๐ข๐ง๐๐ข๐ฏ๐ข๐๐ฎ๐๐ฅ ๐จ๐ซ ๐ฌ๐ข๐ญ๐ฎ๐๐ญ๐ข๐จ๐ง. ๐๐๐ฌ๐ญ ๐ฉ๐๐ซ๐๐จ๐ซ๐ฆ๐๐ง๐๐ ๐ข๐ฌ ๐ง๐จ ๐ ๐ฎ๐๐ซ๐๐ง๐ญ๐๐ ๐จ๐ ๐๐ฎ๐ญ๐ฎ๐ซ๐ ๐ซ๐๐ฌ๐ฎ๐ฅ๐ญ๐ฌ.
๐๐ง๐๐จ๐ซ๐ฆ๐๐ญ๐ข๐จ๐ง ๐๐จ๐ง๐ญ๐๐ข๐ง๐๐ ๐ข๐ง ๐ญ๐ก๐ข๐ฌ ๐ญ๐ฐ๐๐๐ญ ๐ก๐๐ฌ ๐๐๐๐ง ๐จ๐๐ญ๐๐ข๐ง๐๐ ๐๐ซ๐จ๐ฆ ๐ฌ๐จ๐ฎ๐ซ๐๐๐ฌ ๐๐๐ฅ๐ข๐๐ฏ๐๐ ๐ญ๐จ ๐๐ ๐ซ๐๐ฅ๐ข๐๐๐ฅ๐, ๐๐ฎ๐ญ ๐ข๐ฌ ๐ง๐จ๐ญ ๐ ๐ฎ๐๐ซ๐๐ง๐ญ๐๐๐ ๐๐ฌ ๐ญ๐จ ๐๐จ๐ฆ๐ฉ๐ฅ๐๐ญ๐๐ง๐๐ฌ๐ฌ ๐จ๐ซ ๐๐๐๐ฎ๐ซ๐๐๐ฒ.
tweet