Follow-up: CDI corp.

10-K 2016– 7,50 USD– NYSE:CDI

After my thirteen months follow-up on CDI I have sold my position. After brokerage fees and currency effects the return amounted to 67,4 %. From a qualitative standpoint I still like the case, mainly due to the recent activist activity in the company (more about that below), but due to a high NCAV-burn rate and an increased share price development the company is no longer a net-net, i.e. I’m forced to sell.

See original checklist analysis of CDI here (in Swedish).

1kr50öreCDI Corp. provides engineering, information technology and staffing solutions. The Company operates in three segments: Global Engineering and Technology Solutions (GETS), Professional Staffing Services (PSS) and Management Recruiters International (MRI). It provides staffing services through its MRINetwork of franchisees. The GETS segment provides engineering and information technology solutions that involve the production of deliverable work products or services performed at its facility or at a customer’s facility. The PSS segment provides technical and professional personnel for discrete periods of time to augment the customer’s workforce in times of project, seasonal, peak period or business cycle needs. The MRI segment is a global franchisor that does business as MRINetwork and provides the use of its trademarks, business systems and training and support services to its franchisees. It serves the oil, gas and chemicals, aerospace and industrial equipment, and hi-tech industries. – Google Finance.

1. The company is currently a net-net with an adequate margin of safety: 

a)

  • P/NCAV < 1x
    • 1,5x X
    • MoS = N/A

Assessment of NCAV margin of safety:

CDI is today selling for a premium to NCAV. The reason behinds development since I initiated my position at 0,57x NCAV is a combination of positive share price development of 62 % and a NCAV burn rate of -40 %. Since CDI is no longer a net-net I will therefore sell my position. However, for an investor that are not following strict rules when investing, CDI might still be an interesting case. This is mainly due to the fact that there is an ongoing activist activity within the company with the aim to sell or merger with the highest bidder. Also, the quality of the company is in fact quite good (checks all boxes below and they had a net buyback yield of 5 % for the TTM).

2. The risk of permanent loss is low:

2.1 The risk of bankruptcy is low (criterion a) or b) must be met):

a)

  • Debt/Equity < 25 %
    • 0 % 

b)

  • Z-score ≥ 3
    • 4,8 

2.2 The company’s business model has historically been profitable (criterion a) or b) must be met):

a)

  • Positive retained earnings:
    • 179 M$ 

b)

  • Positive aggregate operating income for the last ten years:
    •   155 M$ 

3. The company does not have a shareholder unfriendly capital allocation (i.e. not diluting shareholders):

  • Shareholder yield TTM ≥ -2 %
    • Dividend yield TTM = 0 %
    • Net buyback yield TTM = 5 %
      • =  5 % 

MoS

Disclosure: The author doesn’t own any shares of NYSE:CDI when this analysis is published.

Advertisement

CDI Corp. (CDI)

Q3 2015 – 4,64 USD – NYSE

CDI Corp. provides engineering, information technology and staffing solutions. The Company operates in three segments: Global Engineering and Technology Solutions (GETS), Professional Staffing Services (PSS) and Management Recruiters International (MRI). It provides staffing services through its MRINetwork of franchisees. The GETS segment provides engineering and information technology solutions that involve the production of deliverable work products or services performed at its facility or at a customer’s facility. The PSS segment provides technical and professional personnel for discrete periods of time to augment the customer’s workforce in times of project, seasonal, peak period or business cycle needs. The MRI segment is a global franchisor that does business as MRINetwork and provides the use of its trademarks, business systems and training and support services to its franchisees. It serves the oil, gas and chemicals, aerospace and industrial equipment, and hi-tech industries. – Google Finance

1kr50öre1. Bolaget är ett net-net:

  • P/NCAV < 1x
    • = 0,57x
      • = 42,5 % MoS

2. Bolaget har en sund verksamhetstrend:

  • F-score ≥ 4
    • = 4

3. Risken för permanent förlust är låg:

a) Konkursrisken i bolaget är låg (minst ett av nedanstående kriterium måste uppfyllas):

  • Räntebärande skulder/Eget kapital < 20 %
    • = 1,25 %
  • Z-score ≥ 3
    • = 4,63

b) Bolagets affärsmodellen är inte helt olönsam (minst ett av nedanstående kriterium måste uppfyllas):

  • Positivt balanserat resultat
    • = 230 549 TUSD
  • De aggregerade resultatet (EBIT) under de senaste 10 åren är starkt positivt
    • = 191 431 TUSD

4. Risken för utspädning är låg:

  • Bolaget säljer inte aktier:
    • Svag utspädning pga optionsprogram, accepteras.

5. Risken för fraud är låg (“bedömningsfråga”):

  • Bolagsdata existerar för minst 10 år:
    • Ja
  • Bolaget har historiskt skiftat ut kapital till aktieägarna:
    • Ja, bolaget har återkommande givit utdelning. Bolaget har dock bestämt sig för att införa ett återköpsprogram om 20 MUSD istället för att ge utdelning framöver.
  • Starkt insiderägande (∽10-40 %):
    • = 8,7 % 
  • Bolaget är inte huvudsakligen kinesiskt (huvudverksamhet eller majoritetsägare)
    • Nej.     

Klarar bolaget samtliga krav?

JA

 MoS

Disclosure: Jag har en position i CDI när denna analys publiceras.