Professional Documents
Culture Documents
Professor Bruce Greenwald presents at the annual Mario Gabelli ’67 addresses the crowd
Omaha dinner and shares some words of wisdom
Professor Bruce Greenwald, Mario Gabelli ’67, Jan Professor Bruce Greenwald signs a copy of his book
Hummel, and Thomas Russo share a laugh
Howard Marks’ Mastering the Market Cycle Book Signing and Discussion
Mastering the Market Cycle, the newly released follow-up Howard Marks discusses markets and cycles in a
to Marks’ highly regarded The Most Important Thing discussion moderated by CBS professor Ellen Carr
Professor Tano Santos introducing Howard Marks to an Howard Marks signing a copy of his book alongside his
excited crowd of students and professionals at Columbia associate Caroline Heald
Harvey
Tweedy,Sawikin
Browne Company
business value and buying at a companies on EV to NOPAT, do that. You could find a stock
discount from that value, a how does it shape up in that was trading at 60% of net
diversified portfolio of comparison to deal valuations? current assets, and you might
undervalued securities should glance at the annual report –
earn an adequate return. That TS: However, we don't go which used to be 18-20 pages
framework hasn't changed. As much below an 8% owner instead of 250 pages – to get
markets have evolved, there earnings yield. You have to be an idea of what the business
are fewer net current asset reasonable and say, “If did. All you had to do was get
stocks and book value stocks multiples in the market are 20x comfortable with the inventory
Amelia Koh ‘16 that you can invest in today. EBIT, we are simply going to or accounts receivable.
That said, we do find them pass on that because it doesn't
from time to time in places like make any economic sense, G&D: How has this impacted
Japan and Hong Kong, but our assuming some normalization valuation?
current investments are in interest rates.” The analysis
overwhelmingly trading at is both absolute and relative. BW: The valuation framework
discounts to an earnings type remains the same – we’re still
valuation. trying to buy companies at
“It became clear to us
significant discounts from a
G&D: What types of valuation that value investing, at conservative estimate of the
metrics do you use? underlying intrinsic value of the
least empirically, business. We tend to be pretty
John Spears (JS): We look conservative appraisers. Today,
Tom Shrager for “a satisfactory owner appeared to work as we often value businesses at 10
earnings yield.” For example, if -13x pre-tax operating income
you take a company’s well outside the US as it – compared to 6-8x when I
operating income after tax and first started at Tweedy in 1991
did domestically.”
divide that by its enterprise – and try to buy those
value, and that produces an businesses somewhere
owner earnings yield of 8-10%, G&D: How is the process for between 6-9x. The expansion
you’re getting a pretty good earnings-based valuation in our valuation multiples is
return. different? largely due to this march to
the bottom in interest rates. In
Jay Hill (JH): Another recent Bob Wyckoff (BW): 1980, when I arrived in New
change is that tax rates have Earnings are less predictable. In York, the prime rate was
been going down around the conducting our analysis on north of 20%. You see what
world. One advantage of this earnings-based businesses, we has happened since then.
John Spears owner earnings yield metric is spend a lot more time today Interest rates, with a hiccup
that it gives a company some on qualitative factors, factors here and there, have been in
credit for falling tax rates. All that might impact that earnings decline for over 35 years, and
things equal, we believe that stream over time. that has had a significant
lower tax rates lead to higher impact on what people are
net income and higher free We try to estimate the willing to pay for a business.
cash flow. earnings power of the You see it in corporate
business, the sustainability of transactions and the values
G&D: How do you use that earnings power, and what people are willing to pay in
NOPAT (Net Operating Profit the growth of that earnings acquisitions. Debt to EBITDA
After Tax) to EV (Enterprise power might look like over multiples in leveraged buyouts
Value) in evaluating time. It does involve an are very high today. Invariably,
opportunities? Do you evaluation of qualitative factors if interest rates are low, people
compare it to long-term which might not have been as are going to borrow a lot of
Bob Wyckoff government bond yields? prevalent in our analysis 40 or money, and that's going to
50 years ago. inflate multiples.
JS: To an extent. We also look
at it relative to other Frank Hawrylak (FH): We've incrementally increased
companies. If you rank 100 Previously, you didn’t have to our appraisal multiples over
(Continued on page 8)
Page 8
Harvey
Tweedy,Sawikin
Browne Company
time, although reluctantly and pressure that were trading at the Amazon of its day, back
with a lag. I think a lot of discounts to book value. when the tech bubble was
people would still consider us nearing its peak in 2000. It was
relatively conservative on that TS: Digital Equipment was the world’s largest company –
front, and we demand a one, I recall. profitable, but trading
substantial discount off those somewhere around 180x
appraisals. BW: Yes, DEC. We bought it earnings. Then the tech bubble
after it had rolled over and burst in March of 2000 and,
G&D: What other recent was trading at a discount to before long, Cisco was trading
changes have you seen in the book value. We didn’t know it at a fraction of its bubble price.
markets? at the time, but we were
basically buying a cigar butt. We got an opportunity to buy
BW: Over the past 25 years Luckily, we bought it pretty our shares in 2011 and 2012
we’ve become more of an cheap and were able to make a when it was trading at roughly
international investor – our little bit of money on it, but 10x earnings with over $40
client portfolios were primarily that isn’t the way investors billion dollars of cash on its
made up of U.S. equities up currently target technology balance sheet. It was still
until the early ‘90s. You may stocks for growth. What has dominant in routers and
have seen a booklet we put changed recently is that we switches at the time, even
together called What Has have found some businesses though growth had slowed
Worked In Investing. That with world-class technologies significantly. It may not have
booklet was a compilation of and long runways for growth – been growing at a Google-type
40-50 empirical studies looking but the key is that we have rate, but we thought that at
at value-oriented investment been able to purchase them at the price we were paying, we
criteria that, when back-tested, prices that fit our valuation were getting a lot of value. We
looked like very good framework. paid an average cost around
predictors of outperformance. $17-$18 a share. Today, Cisco
And about half of those studies We bought Google in 2012 at is trading in the high $40s. We
were done in markets outside a very attractive valuation – still own the stock. That
the United States. It became somewhere around 9-10x investment has worked out for
clear to us that value investing, forward EV to EBITA and 12- us, but again, it’s a technology
at least empirically, appeared 13x forward earnings. It was stock that we were able to buy
to work as well outside the US also compounding its value at at a very attractive valuation.
as it did domestically. over 20%. It was cheap.
G&D: It sounds like you found
Today, most of our assets JS: Especially considering the a solid margin of safety.
under management are cash on its balance sheet and
invested outside the US, as we the low tax rate. BW: We did. We did not
often find greater pricing have to tie ourselves up in
inefficiency in non-domestic BW: And we still own Google knots trying to develop a
markets. Now, that’s all today, despite a higher rationale for owning Cisco.
evolving as the world becomes valuation. It’s what we call a Companies like Amazon and
more global and more people compounder. Google is Netflix are a much harder
begin investing in equities. But I compounding its underlying proposition for us given the
think in general we continue to intrinsic value at a very, very way we value businesses. They
find the most opportunities rapid rate, and in our view, don’t fit our framework. We
internationally. there is still a reasonable also recently bought a couple
relationship between the value of Chinese technology
Another thing that has changed of the business and its current companies, including Baidu,
in the past half-dozen years is stock price. which a lot of people refer to
our increased allocation to as the Chinese Google, and
technology stocks. We have We also bought shares in Sina, which is a holding
owned technology stocks in Cisco – the router and company that owns a
the past, however, they were switching company – about six controlling interest in Weibo,
often businesses under to seven years ago. Cisco was one of China’s most popular
(Continued on page 9)
Page 9
Harvey
Tweedy,Sawikin
Browne Company
social media businesses. You the summer of 1993 that products abroad and can
might refer to Weibo as ... hedged its foreign currency compete in the international
exposure, which was quite arena. If you research the
TS: … the Twitter of China! novel at the time. Even today, Japanese market, you'll find a
there are very few lot of cheap stocks that don’t
BW: Exactly. Through our international funds that fit that criteria.
investment in Sina, we own an consistently hedge currency
interest in Weibo at an exposure. Investors tend to FH: Typically, Japanese
attractive price. As with most look in the rearview mirror, companies aren’t as profitable
of our tech investments, Baidu and since the dollar declined as other companies around the
and Sina have advertising-based against most major currencies world based on return on
business models. That makes between 1986 and 1992, the capital. Ben Graham wrote an
sense to us. It's not gadgets general feeling in the summer article in the 1930s about the
and software. of 1993 was that the dollar US stock market when a lot of
was toilet paper. People are companies were selling way
TS: And they're very driven to make investment below book value. Essentially,
profitable – insanely profitable. decisions based on their most the title was, “These
recent experiences. companies are worth more
BW: So that's another thing dead than alive.” Liquidate
that has changed. We have a them. They're not doing
“We own a few more anything for the shareholder.
few more technology stocks
today than we have had in the technology stocks now In Japan, a number of
past, but we haven't had to companies fall into that
abandon the framework or the than in the past, but category, but nobody cares.
valuation discipline to They don't buy back stock
accomplish that. we haven’t had to even though it's trading at a
third of book value, half of
Roger De Bree (RD): I want abandon our valuation which is cash. The culture is
to add another thing that just different.
discipline to
makes it significantly easier to
invest large chunks of our accomplish that.” G&D: How do you get
personal money and our comfortable with international
clients’ money in non-U.S. accounting and auditing?
equities. That is using forward G&D: On the international
currency contracts to hedge side, are there additional TS: Good question. I
foreign currency exposure measures you incorporate into remember when I first joined
back into our base currency – your process? the firm, Will Browne said to
the U.S. dollar – to get rid of me, “Tom, you're a foreigner.
most, if not all, of the foreign JS: Yes. Japan, for example, is Start looking at these foreign
currency risk. Investing globally somewhat unique and has companies.” I was
gives you more opportunities required additional analysis. overwhelmed because almost
to find bargains, and by For one thing, there are fewer every country had its own
hedging, you can eliminate the deals in Japan. accounting standards. Over
risk that movement in time, I began familiarizing
exchange rates could severely TS: You also need some sign myself with the idiosyncrasies.
dilute the local returns earned that they think the When I studied British annual
on your stocks. Our clients shareholders are alive. reports, I was continually
can choose whether to hedge Japanese companies are often struck by how optimistic
their portfolios depending on if under-levered and carry too certain accruals appeared.
they want foreign currency much cash on the balance German accounting was, by
exposure for diversification sheet, which depresses design, very conservative.
purposes. returns. In our international Their income statements and
portfolio, we want exposure balance sheets were presented
TS: We launched an to international markets – in a way that a bank would
international mutual fund in companies that sell their prefer. What you had to know
(Continued on page 10)
Page 10
Harvey
Tweedy,Sawikin
Browne Company
was that located at the bottom growth. We gained confidence In some ways, these entities
of the income statement was because we used a similar are the “national champions”
an adjustment to reported valuation framework when we of China. While they are quasi-
earnings that was supposed to previously looked at Google, protected – meaning we can't
reconcile the underlying but we also had to get own them directly – the
profitability with the reported comfortable with Baidu being government does want them
profitability, but the adjusted in a communist country where to succeed, and from a
economic profitability was the government could shareholder’s perspective,
invariably higher than the potentially interfere. perhaps there is a benefit to
reported one. Swiss them being sanctioned
accounting, in the late ‘80s and Andrew Ewert (AE): The monopolies. You just have to
early ‘90s, didn't tell you what Chinese technology live with the compromise of
operating income was. They companies, even though not having direct ownership.
only disclosed revenues and they're listed in the United Maybe those things balance
profits. They didn't even tell States, are deemed strategically each other out, but we also
you what taxes were. important companies by the bought them at what we feel
Chinese government. This were very attractive valuations.
Unraveling international means that non-Chinese These firms have high returns
accounting used to be very citizens can’t actually own on capital. The advertising
difficult. It became a treasure them. The shares listed in the industry in China is more
hunt in the more conservative US represent companies that nascent than in the US and is
countries and an exercise in have contractual arrangements growing at a double-digit rate.
dodging land mines in the with Variable Interest Entities Search engines are a proven
looser ones. Eventually, (VIE) in China. For example, business model, given what
international accounting Baidu has contracts with the we've seen with Google. To be
standards began to converge, VIEs to receive Baidu’s able to buy this kind of
but you still have cultural economic rights instead of company at a low double-digit
differences on a country-by- direct ownership in the operating income multiple –
country basis even today. company. So you, as a after adjusting for some of
shareholder, own a structure their money-losing subsidiaries
As far as your question on with a contract. You don't – helped outweigh some of the
auditing is concerned, it’s OK actually own the underlying compromises we were making.
in the developed world. business. It wasn't easy though.
G&D: What about China? Do TS: Like a non-voting share. Amelia Koh (AK): We
you have any concerns there? thought a lot about the
AE: Or a tracking stock even. Chinese government. Yes, it’s
TS: There have been these big You kind of own a synthetic a communist country, but it's
scandals, of course, and that's company. It’s not the real also a very capitalist country.
one of the risks of investing in business. You’re not a The internet sector is deemed
China. In our case, our shareholder in the true sense strategically important by the
companies have good auditors of the word. This is a legal government, and the
with international experience, construct to attract capital government has recently been
but it’s a different without giving up direct trying to promote Chinese
environment. ownership or control of the technology and their domestic
companies, because the champions. If the government
BW: China is a relatively new Chinese government sees were to take actions that
place for us to invest. We had these industries as strategically would jeopardize the VIE
to get comfortable with the important to their country’s structure, they would severely
different ownership structures. development. It’s obviously limit the ability of these
Andrew and Amelia partnered difficult as a shareholder to companies to raise capital and
on the work in Baidu, which think like an owner when you also undermine their
we thought was trading at an don’t technically own what international credibility. That is
attractive valuation with a you’re buying. not an outcome they want.
terrific runway for future
(Continued on page 11)
Page 11
Harvey
Tweedy,Sawikin
Browne Company
G&D: How do you manage worth 12x EBIT. To find the disclosed every quarter, along
the risks of owning Chinese value compound, take EBIT, with all of the determinants of
companies? multiply by 12, subtract the net the numerator and
debt, and divide by the number denominator – signaling that
BW: We manage our risk by of diluted shares outstanding. management understands the
limiting our exposure to China, We apply that same valuation importance of returns.
being very selective in the methodology over say the last
process, and being stingy on 10 years and observe how that Free cash flow is important to
price. We’ve taken a roughly value has changed over that us, particularly free cash flow
1.5-2% position in Baidu. Our period, and how much conversion. One of the things
maximum position size is 3-4%. volatility there was from year we consider is how well a
We like diversification by issue to year. To avoid a flawed company converts its net
so we'll often start with a 1-2% analysis, you need to make income into free cash flow
position. We’re not going to certain that the first year and over time. We all know that
have a significant percentage of the final year of the period do income statements are full of
our portfolio in China, because not represent trough or peak assumptions and accruals. We
of the risks. earnings. What you’re also know that most growing
essentially trying to determine companies, on a multi-year
JH: To add one final point: a is, if you owned this business cumulative basis, generate less
lot of people are drawn to free cash flow than net income.
these internet-oriented At AutoZone, cumulative free
companies for the moonshot “People are driven to cash flow has essentially been
subsidiaries – the businesses equal to reported earnings
that haven’t yet produced make investment over the previous decade,
earnings but could or should at which is indicative of high
some point in the future. Our decisions based on their earnings quality.
valuation of Baidu attributed
no value to those secondary
most recent We also like that they take
investments. We were really experiences.” every free dollar of cash flow
just valuing the search business and use it to buy back stock.
and buying it at an attractive From 1998 through 2017,
multiple. over a long time, how would AutoZone reduced diluted
the value have grown? In shares outstanding from 153
TS: For a real business that AutoZone’s case, if you look million shares to 29 million
made money. over the previous 11-year shares – an 81% decline.
period, its intrinsic value grew Combined with growing
BW: Right. The point we're by 16% per annum, with a profits, these share
trying to make here is that you significant percentage of that repurchases have substantially
can invest in technology growth driven by share increased shareholder wealth.
companies and still be price buybacks. The historical
sensitive. record also revealed a stable G&D: Does AutoZone pay a
and defensive business. Same dividend?
G&D: Can you talk about store sales at AutoZone have
your recent purchase of grown in 19 out of the last 20 JH: They do not. Management
AutoZone? years, including in 2008 and believes they can create more
2009. value, in a tax efficient way, by
JH: AutoZone is the largest repurchasing shares. Avoiding
aftermarket auto parts retailer AutoZone has also historically a dividend is also beneficial for
in the US and has a fabulous produced high returns, with a management’s stock options
long-term track record. When 14% ROA (return on assets) because option strike prices
we study a company, one thing and a roughly 30% lease are not adjusted lower for
we like to examine is the long- adjusted ROIC (return on dividend payments.
term historical value invested capital). The company
compound of the business. communicates in a very G&D: How did you determine
Let's say we think AutoZone is transparent way – ROIC is when to start building your
(Continued on page 12)
Page 12
Harvey
Tweedy,Sawikin
Browne Company
stake in Autozone? the urgency of the need. If deliver it to me?” His
your car breaks down and you expectation is to receive the
JH: In the first half of 2017, can’t get to work, you need it part within thirty minutes, not
AutoZone’s stock price fell fixed immediately. Two-day the next day. Even if Amazon
from roughly $800 to $500, shipping from Amazon Prime is has two-hour delivery in major
mostly due to Amazon irrelevant to you. Second is the cities, that is still not going to
concerns. AutoZone even convenience factor. AutoZone cut it, because the independent
reported negative organic has approximately 5,500 stores mechanic cares about turning
growth one quarter – a rarity in the United States. 85% of over his service bays. He wants
for the company. With the the population lives within five to repair as many cars as
stock trading in the low $500s, minutes of a store. That’s hard quickly as possible in a day.
the business was trading 9.5x to beat, especially if your
EBIT, 8x EBITDA and 12x problem is unplanned and your G&D: Are there any
earnings, yet M&A deals in this need is immediate. Third is the contractual relationships
industry had generally been technical assistance AutoZone between mechanics and
done at 13x EBIT. Applying a provides. Most people know AutoZone or are they all one-
12x EBIT multiple to they have a problem with their off transactions?
AutoZone – a small discount car but have no idea how to fix
from observed deal multiples – it. Therefore, the expertise of JH: They’re all one-off
we thought the stock was an auto parts professional is transactions. The goal of the
worth at least $750. highly valued. Moreover, for auto parts retailer is to
some repairs, a customer become the first-call supplier,
The narrative in the industry looking to fix her own car but having the needed part is a
was that growth was slowing would have to buy expensive huge challenge because there
due to Amazon disruption. tools that she’s only going to are so many makes and
Amazon was not a new market use once. AutoZone can lend models. The SKU proliferation
entrant; they had been selling you the tools and provide is unbelievable, so the key to
aftermarket auto parts for a instructions on how to make success is having custom
long time. But we are all keenly the repair. In fact, for many of inventory at every store that
aware of Amazon’s willingness the parts AutoZone sells, an reflects which cars the locals
to forgo profits in the pursuit employee will just come out to drive.
of revenue growth. Further, the parking lot and fix your car
cursory research revealed that for you. To achieve this, you have to
Amazon’s prices were on study the local car market
average 10% to 20% cheaper The remaining 20% of demographics and identify, for
on identical branded products. AutoZone’s revenue comes example, whether people are
from the do-it-for-me segment driving Ford F-150s or Honda
We saw things differently, of its business, which consists Civics. You also need to know
ultimately concluding that the of selling parts to independent the year and make of the
slowdown was more likely the auto mechanics. This portion models. Each store has an
result of weather and car of its business concerns inventory that is customized to
demographics than consumers who don’t want to the local car mix. A large store
competition from Amazon. fix their own car but are network helps. Many areas
Amazon’s major point of looking to save some money have multiple stores that can
differentiation is price. But for relative to what a car share parts. If one store
AutoZone customers, there dealership would charge. doesn’t have a specific part but
are a few factors that are even the one across town does, it
more important than price. In the do-it-for-me segment, will deliver it.
the customer is typically a
Consider the do-it-yourself professional mechanic who G&D: What do you believe
segment which represents 80% cares primarily about inventory were the real reasons for the
of AutoZone’s revenue. In this availability and speed of industry slowdown?
segment, there are three delivery. He calls up AutoZone
things more important to the and asks, “Do you have the JH: Weather was definitely a
customer than price. First is part and how fast can you factor. Mild winters in 2016
(Continued on page 13)
Page 13
Recommendation
We recommend a long position on
JD.com (JD) with a price target of $80 in
2022 or 27% IRR. We believe the recent
sell-off in the stock is an overreaction
and the current risk/reward is extremely
Winter Li ’19 attractive. Our valuation is based on a
Winter is a 2nd year stu- sum-of-the-parts analysis. After stripping
dent at CBS. Prior to CBS, out JD Finance, JD Logistics, other in-
Winter was an Investment vestments and net cash, JD’s core busi-
Associate at MFS Invest- ness is only trading at 5x owner’s earn-
ment Management, where ings (assuming 3% normalized net mar-
he also interned this sum-
mer. At CBS, Winter is a
gin), which grows at 20-30%. We believe
member of the Value In- JD’s core retail and advertising business
vesting program and serves deserve to trade at 15x and 12x EV/
as the Co-President of the EBIT, respectively, at maturity. We sanity checked that valuation against justified multiples and other peers.
investment management
club (CSIMA). JD & Chinese E-Commerce Overview
JD.com is a $35B market cap B2C online retail company serving the vast and growing Chinese consumer mar-
ket. It is the largest online direct retailer (1P) and second largest e-commerce company in China. Relative to
other e-commerce players in China (e.g. Alibaba), JD has a reputation of selling a diverse selection of authentic
products at competitive prices. JD is differentiated through product quality and its own distribution infrastruc-
ture that results in speedier deliveries. Its main revenue sources are: 1) online direct sales (1P business; main
categories include electronics, appliances, apparel and FMCG), 2) online marketplace (3P business; commission
-based), and 3) advertising (cost-per-click model and long-term brand advertising).
When e-commerce began in China, offline retail had low market coverage and was highly fragmented (53% of
grocery sales were from mom and pop stores vs. 18% in the US; also, the top 20 traditional retailers in China
only had 12% market share). The fragmented nature of the industry paved the way for growth of e-commerce
platforms. Online penetration rate has grown at over 50% CAGR over the last few years and is expected to
Shengyang Shi ’19 grow from 20% today to 30% by 2022. Euromonitor estimates China online retail sales will grow at mid-teens
Shengyang is a 2nd year CAGR over the next five years. That projection is on track as online retail sales grew 29.3% y/y in H1 2018.
student at CBS. Prior to
CBS, Shengyang was an Investment Thesis
Investment Associate at 1) Underappreciated business model: Many investors think that Alibaba (BABA) has already won the e-
Baring Private Equity Asia. commerce war in China and that e-commerce is a winner-takes-all market. From conversations with mer-
This summer, he interned chants and ad agencies, we believe there is room for multiple players. Merchants have a vested interest in
at Mercator Fund and Cath supporting multiple platforms. Additionally, many higher-end and foreign brands prefer to be on JD over BA-
Kidston, a portfolio compa-
ny of Baring. At CBS, BA because of JD’s reputation of selling higher quality, authentic goods with faster distribution.
Shengyang is a member of Investors often pick between JD and BABA to gain exposure to the Chinese online retail growth theme. Many
the Value Investing pro- investors prefer BABA’s asset-light business model relative to JD’s. We believe investors underappreciate the
gram and the Private Equity
value of JD’s business model. JD has spent over a decade building a national logistics distribution network that
Fellows Program. Sheng-
yang also leads the Invest- covers over 99% of districts in China. JD’s logistic network differentiates it from other Chinese e-commerce
ment Ideas Club (IIC) players through faster delivery and superior customer experience, which are important to succeed over the
within the investment long-term. In China, a regular work day is extremely fast-paced with little down time during or after work. As
management club (CSIMA). such, speed of delivery and the shopping experience are crucial, especially in top-tier cities, where JD is the
Primary Research:
preferred online retailer. As China continues to urbanize, we expect even more people will switch over to the
1. Ex-external consultant “JD experience”. While not completely comparable, JD is built similarly to Amazon whereas BABA is more
to Alibaba and JD like eBay.
2. Advertising agency exec-
utive 2) Variant view on margin expansion potential: After its growth stage, JD can raise profitability by in-
creasing margins via multiple methods such as less discounting to suppliers, similar to what Amazon did. A
3. Ex-JD senior executive
more overlooked margin growth driver is advertising revenue growth. We expect advertising to grow faster
4. Expert in Chinese e- than consensus expectations, and the mix shift should contribute to margin expansion. Ad revenue only ac-
commerce
counts for 3% of consolidated revenue and is thus often lumped in to “other revenue” and ignored by the
5. Senior executive within a investment community. Given advertising’s margin profile (~50%), it accounts for 11% of gross profit despite
large global merchant
only 3% of total revenue. That deserves a deeper dive, which is what we’ve done in our primary research.
6. E-commerce manager at
an international apparel E-commerce platforms in China are also enjoying macro tailwinds in ad revenue share. We’ve seen e-
brand commerce websites take a bigger share of the growing advertising revenue, mostly at the expense of search
engines, and that trend is widely expected to continue.
Page 18
3) JD’s core retail business is undervalued after backing out JD Finance and JD Logistics: JD’s long-term competitive advantage
lies in its integrated model of retailing + logistics + finance. However, the market is penalizing the company for its negative profitability and
low cash flow because the latter two segments (logistics + finance) are dragging down overall financials, as the Street has failed to clearly
separate out these two loss-making segments. After backing out JD Finance ($5.0/sh), JD Logistics ($7.6/sh), other investments ($2.2/sh),
and net cash ($1.4/sh), the core retail business is only trading for $8.2/sh (~$10bn). This is very cheap considering the core generates
$70B revenue in 2018E and is growing at 30% a year. For reference, Amazon is trading at 4x 2018E revenue with a similar growth profile.
With an assumed 3% owners’ earnings margin (conservative), JD’s core retail and advertising segment is trading at 5x earnings. We believe
JD’s long-term true earnings power could be even higher than the assumed 3%. Value could be unlocked if the company separates out
segment financials and investors start seeing the true performance of all business segments. Alternatively, JD could spin-out one of the non
-core segments to realize its market value and highlight the mispricing in the remainder of the business. Note: JD management has publicly
discussed divesting JD Finance/Logistics, partly to surface the value of the underlying business.
Metrics Val. JD Val. to JD as % of
Valuation Method Multiple US$/share Comments
(US$mn) (US$mn) stake (US$mn) Total
JD Retail (1P+3P) EV/EBIT 3,321 15.0x 49,821 100% 49,821 34.3 47% Assumes breakeven for 1P and 15x on 3P 2022E EBIT of $3.3bn (62% EBIT Margin)
JD Advertisng EV/EBIT 2,838 12.0x 34,057 100% 34,057 23.5 32% 12x on 2022E Advertising EBIT of $2.8bn (38% EBIT Margin)
JD Core EV/EBIT 6,159 13.6x 83,878 100% 83,878 57.8 80% Blended 13.6x on 2020E EBIT Margin of 2.4%
JD Finance Market Value 20,000 36% 7,200 5.0 7% Financing round in Jul 2018 (CICC Capital, CITIC Capital and Bank of China's Investment Arm) valued it at US$20bn
JD Logistics Market Value 13,500 81% 10,989 7.6 10% Financing round in Feb 2018 (Hillhouse and Sequoia) valued it at US$13.5bn
JD Cloud P/S 110 10.0x 1,099 100% 1,099 0.8 1% 10x on 2022E JD Cloud revenue; Ali Cloud's valuation estimate of $67bn (MS Research) is 33x on its 2017 revenue of $2bn
Minority Investments Market Value 2,623 1.8 2% Farfetch ($0.8), Yonghui ($0.7), Bitauto, VIPShop, Tuniu, Kingdee, Dada Nexus
Net cash 10,937 7.5 10.4% Accumulated $10.9bn of net cash by 2022E; Currently JD has net cash of $3.8bn
Market Cap and Target Price 116,725 80.4
Valuation
We used sum-of-the parts to value JD as it best captures the value of each segment. For the core business, we assume breakeven for 1P
and 62% EBIT margin for 3P (blended EBIT margin of 2.4%) in 2022E and apply a 15x EV/EBIT multiple. We also apply 12x EV/EBIT on
2022E ad EBIT of $2.8bn (38% margin). These multiples are calculated based on justified multiples and relative to peers, with a conserva-
tive bias. We derive our target price of $80 (or 27% IRR) when we add together JD core’s 2022E value ($57.8/sh) and other parts of the
business in current market value (JD Finance, JD Logistics and other investments) as well as net cash accumulation through the five years.
At the current price of $24.5/sh and based on JD’s current net cash position, JD’s non-core businesses (finance/logistics/cloud/minority
investments/net cash) add up to $16.2/sh, implying JD’s core (1P/3P/advertising) is worth only $8.2/sh (or 5x earnings assuming 3% normal-
ized net margin), which we consider to be meaningfully undervalued.
Major Risks
Key man risk: JD has a dual class share structure, where Richard Liu, Chairman and CEO, controls 80% of the voting rights. The bench
after him is rather shallow. Mr. Liu was arrested in Minnesota on suspicion of criminal sexual misconduct on August 31, 2018. Although he
was not charged with any offense at the time and was released the next day, JD has lost $10bn of its market cap ($7/sh) due to concerns
over losing him if he is convicted. We think a $10bn loss in market cap more than factors in this key man risk and that further downside is
limited. Even if JD loses Mr. Liu, its shareholders might actually benefit with a more returns-focused management team, as Mr. Liu has fo-
cused more on growth and less on returns on invested capital and profitability of the company.
Intensified Competition: Major competitors such as Alibaba and Suning have large offline presences and are competing against JD
across all major categories with the “New Retail” omni-channel initiatives. New competitors such as Pinduoduo compete against JD ag-
gressively in lower-tier cities and rural China. However, we believe JD’s advantage lies in its integrated retail model with powerful econo-
mies of scale. Its logistics and distribution network, which took over a decade to build, cannot be easily replicated.
Page 19
Michael Wooten,
CFA ’19
Investment Thesis
Michael Wooten is a 2nd
year student at CBS and a
Qorvo Inc. (“QRVO”, or the “Company”) currently represents an attractive investment opportunity within
member of the Value In- the semiconductor sector given its unique position in radio frequency (“RF”) technologies and idiosyncratic
vesting Program. Previous- operating tailwinds which should drive increased profitability and strong cash flow generation over the next 5-
ly, he worked as an Associ- 10 years. Despite significant sector tailwinds, historical operational issues, customer concentration concerns,
ate at Corrum Capital and cyclicality fears have largely held back investor sentiment. My contrarian view is that the above factors
Management and as an have created an opportunity for a patient investor to buy a quality and improving business 50% below intrin-
Analyst at Reicon Capital. sic value at a time when strong secular growth and industry positioning provides a sufficient margin of safety.
This summer, Michael was
an intern at WEDGE Capi-
Investment Summary
tal in Charlotte.
1. Secular tailwinds in high-growth parts of the RF industry: 5G, 4G LTE, and Internet of Things
(“IoT”)
2. Idiosyncratic tailwinds: drive margins higher while winning back market share
3. Limited number of true competitors: Oligopolistic market with increasing demand for RF solutions
4. Favorable Risk/Return profile: 40-50% undervalued, 4.1x up/down ratio, and healthy balance sheet
QRVO stands to benefit from its position in high-growth segments of the complex radio frequency market,
which will be primarily driven by 5G adoption, 4G LTE expansion in China, and increased defense spending
(proliferation of gallium nitride), and to a lesser extent, IoT, advanced automotive connectivity and Infotain-
ment, and the development of Smart Homes. 5G represents a global economic catalyst for devices requiring
RF components with data rates 100x faster than 4G, extremely low latency and the capacity to support bil-
lions of networked things.
QRVO has numerous company-specific factors which should drive organic operating margin growth going
forward. These include: 1) higher utilization at its fabs after hiring a new Head of Global Operations, rational-
izing its manufacturing footprint and outsourcing non-core product components; 2) increasing wafer sizes for
its filters (6” to 8”) and gallium nitride (4” to 6”) chips which will expand gross margins; 3) revenue mix shift
to higher margin products; 4) economies of scale/operating leverage given duopolistic/oligopolistic positioning
in a growing industry; and 5) the adoption of Lean practices.
QRVO offers differentiated and integrated connectivity solutions to solve some of its customers’ most com-
plex problems. These solutions are critical functional components in their respective devices and customers
have historically shown a high willingness-to-pay for best-in-class technologies due to rising expectations from
end-consumers and pressures applied by carriers, whose brands are at risk with end-consumers. In high-end
4G smartphones, RF content has replaced the baseband (where Qualcomm dominates) as the most critical
and difficult component of phone development and it now commands premium prices.
QRVO’s early adoption and heavy investment in the development of two key technologies has created a com-
petitive advantage relative to QRVO’s closest competitor, Skyworks Solutions (“SWKS”), who does not cur-
rently have these capabilities, as new wireless devices will require exponentially more RF content that is small-
er, more powerful, more energy efficient, while operating at wider range of frequencies. These technologies
are broad acoustic wave (“BAW”) filters and gallium nitride (“GaN”); both are expected to deliver
strong growth from 5G. Based on recent design wins and consistent quality of customer feedback, I believe
QRVO has a superior technology portfolio and is well positioned to win back market share in next-generation
connectivity products.
QRVO trades at an attractive valuation based on forecasted FCF estimates and current multiples of 11-12x
NTM P/E relative to the broader semiconductor industry. This opportunity exists for three primary
reasons: 1) QRVO has suffered from execution mishaps since the 2015 merger between RF Micro Devices
and TriQuint Semiconductors and investors are skeptical about management’s ability to hit margin guidance;
2) The Company has significant customer concentration risk with approximately 36% of its revenue coming
from Apple (or known Apple suppliers), and roughly 50% of its revenue coming from its top three customers;
Page 20
Company Overview
QRVO offers a broad portfolio of RF solutions, differentiated analog semiconductor technologies, deep systems-level expertise, and scale
manufacturing to customers in high-growth markets, including: smartphones and other mobile devices; defense and aerospace; Wi-Fi cus-
tomer premises equipment; cellular base stations; optical networks; automotive connectivity; and smart home applications. The Company
focuses its efforts on the most complex and fastest growing segments of the RF market. QRVO competes with SWKS and Broadcom in
the RF space.
The Company operates in two segments, Mobile Products (“MP”) and Infrastructure & Defense Products (“IDP”). MP is the Company’s
largest market (~70% revenue), in which it provides cellular RF and Wi-Fi solutions into a variety of smartphones, notebook computers,
wearables, tablets, and cellular-based applications for IoT. 5G phones are expected to have substantially higher content values than current
premium generation 4G LTE phones. IDP (~30% revenue) is a leading global supplier of RF solutions with a diverse portfolio of solutions
that “connect and protect,” crossing communications and defense applications.
IDP contains six of the Company’s seven strategic end markets: 1) Defense and Aerospace - Capabilities include satellite, radar, electron-
ic warfare and communications systems, such as found on submarines, navy battle ships, or F-35 fighter jets. The DoD has certified
QRVO’s GaN fabrication and production capabilities at Manufacturing Readiness Level 9, the highest in the industry; 2) CPE Wi-Fi; 3)
Cellular Base Stations - 5G network will require exponentially more base stations and RF solutions than previous generations; 4) Optical;
5) Automotive Connectivity - More connected device with the addition of multiple RF-based connectivity solutions such as satellite radio,
in-car infotainment, and LTE connectivity solutions; 6) Smart Home.
The Company was formed by the merger of RF Micro Devices, Inc. and TriQuint Semiconductor, Inc. in 2015 to achieve: economies of
scale; competitive advantages in manufacturing; better financial performance from ~$150M of expected cost synergies and best practices
sharing; and leveraging one another’s unique technologies to create the most comprehensive portfolio of RF solutions to mobile and infra-
structure customers. Since the merger, operating margins for the whole industry have substantially improved due in part to better supply/
demand dynamics.
Despite having the most complete portfolio of RF technologies, BAW and GaN are expected to be QRVO’s main growth drivers. BAW
demand is expected to escalate in the future as the shift to 4G LTE and 5G will require more band width at the higher end of the spec-
trum above 2 Gigahertz, where surface acoustic wave (“SAW”) is unable to perform. GaN is used in QRVO’s IDP segment in place of
silicon when high-power and high-frequencies are required, and quality performance is more important than cost efficiency. GaN has his-
torically been used in the defense and aerospace sector (fighter jets, satellites, etc.) but is being adopted at a greater pace into other infra-
structure applications like base stations given the increased performance needs at high-power/high-frequencies due to increased data traf-
fic.
Valuation
I arrived at my valuation target range of $100-$110 (40%-54% upside) through a combination of DCF scenarios and a sum of the
parts valuation based on MP & IDP’s 2020E operating incomes. In my base case, QRVO generates a 10.7% topline 5Y CAGR while through
-cycle operating margins expand from the idiosyncratic tailwinds described above. I believe this is a conservative forecast compared to the
10-15% expected industry growth rate and operating margins generated by close competitors.
The valuation implies a 9.0x 2020E EBITDA of $1.5B and 13.0x 2020E EPS of $8.35 vs. consensus $7.11. In the sum of the parts valu-
ation I assign IDP a higher 2020E EBIT multiple of 16x vs. a 10x multiple for MP given IDP’s more attractive fundamentals and sticky busi-
ness. 2020E FCFF of $860M implies a 9.3% FCFF Yield based on QRVO’s current enterprise value. The weighted average of my bear
cases ($60 target) represent a 16% decline while my bull case ($150 target) represents 110% upside to intrinsic value.
Page 21
M.A. from the Stanford One of my first tasks there Capital. They actually valued a
University Graduate was to take the Kleiner non-cookie cutter background,
School of Education. Perkins frameworks for took a chance, and hired me.
evaluating investments – Dan and Keith are very
Graham and Doddsville looking at product, market, talented investors and opened
(G&D): Scott, could you start team, and execution risks – my eyes to the opportunities
by introducing yourself, and apply them in a social in special situations.
including how you first got into context to education
investing? businesses like charter school I loved my experience at
management organizations and Litmus. Unfortunately, my
Scott Miller (SM): I majored various educational software timing, yet again, was not great
in political science at the companies. Those frameworks because I was there for the
Scott Miller University of Pennsylvania and were very helpful in organizing financial crisis. Afterwards,
graduated into a recession in a set of investing principles, Litmus didn’t need me
the early 1990s. Between my and I still use them today. anymore, and I predictably
poor job searching skills and couldn’t get a job in a post-
the economic environment, Around the same time, I also crisis hedge fund market with
the only job I could get was started investing in the public too many analysts and far too
managing a small family-run equities market, applying what few job openings.
manufacturing business. Instead I had learned at Stanford and
of doing the typical two-year what I was learning at After some outstanding
analyst program at Goldman NewSchools. I had a fair returns in my personal account
Sachs, I did four years in a amount of success investing my in 2009 and 2010, I finally said,
paper bag factory in Yonkers, personal account. I was “I can do this myself.” So, in
New York. Given my concentrated, owned the right 2011, I cobbled together ten
background, I probably have companies, and was limited partners (so it wouldn’t
more operating experience compounding at multiples of just be my personal returns
than the typical portfolio the market. I remember one anymore) and for the first four
manager. Spending four years year where I was up over 40% years ran the fund on the side
in the retail packaging industry in my personal account while while I had a day job in an
gave me a front row seat to my roommate from college, operating business that I co-
how a bad business operates – then working at a big fund, was founded. While I knew how to
one with low barriers to entry, up 15%. My numbers were invest on the side and was
cyclicality, anemic margins, and basically 3x as good as his, yet having success, I was not
commoditized products. Not he still took home $4 million raising any additional capital
the type of business I would that year – many multiples of while holding an operating job.
invest in today. what I made. That’s when I About three years ago, I
decided I wanted to work at a decided to pull back to an
I eventually helped sell the fund and invest more than my advisory role at my business
manufacturing business, which I own capital. and transitioned to make
guess was a good enough story investing my full-time focus.
to get me into Stanford At this point, I was thinking For students wondering how
Business School, where I went more about investing than my they are ever going to start a
through the value investing main job. I wanted to invest fund: if you invest in a
track with Professor Jack professionally. But even though concentrated manner with low
McDonald. After Stanford, I I had a prestigious business turnover, it is possible to form
worked for a venture degree and an outstanding a partnership on the side for
philanthropy nonprofit called personal track record, I was friends and family and develop
NewSchools Venture Fund, still coming from an operating a track record. You can even
which was founded by John role, and no fund wanted to get this data audited at a later
Doerr and Brook Byers from hire me. I reached out to two date, or at least have it in a
Kleiner Perkins. It was double former Stanford classmates – useful form for any investor
bottom line investing before it Dan Carroll and Keith who wants to do some due
was trendy. Our primary Fleischmann – who had diligence. It de-risks the
mandate was social return. recently founded Litmus process.
(Continued on page 22)
Page 22
the $30s. After the stock the shackles are off.” The bulls EPS through cost cuts, capital
dropped by more than were saying that the deployment, and end market
60%, some Wall Street divestiture was going to growth. The stock was in the
commentators labeled the unmask all the great things high $20s at the time, and the
call “one of the greatest about GE Industrial. bull case applied a 20x P/E
stock calls of all time.” multiple to $2 in EPS to get to
Note: This interview We went on restriction $40. What we noticed was the
occurred on September 5th, because of the deal. You're not industrial cash flow was not
2018. allowed to do much when growing as fast as the earnings
you’re on restriction because suggested.
Graham & Doddsville of the wall between banking
(G&D): In May 2016, you and research, but you can At that time, our tagline was,
Steve Tusa went from having a No Rating watch the stock and you “Estimates are too high and
on General Electric to an continue to maintain a model. cash is too low.” We basically
Underweight rating. Can you You certainly don't send that thought that their EPS would
talk about your research model out, and you certainly come in closer to $1.80 than
process and what prompted don't talk to clients, especially $2, of which cash flow would
the call? about things other than pure be closer to $1.50-$1.60. That
facts. But it was instructive may not sound like a big miss,
Steve Tusa (ST): Absolutely. being on the sidelines and just but in the context of my
I got the senior position [at JP watching for the better part of coverage universe, where a lot
Morgan] in 2005, and we have a year. of companies were beating
been covering GE since then. numbers and many had above
We went on restriction After GE unloaded GE Capital, 100% conversion of cash flow
because JP Morgan Investment the company started talking a on earnings, we thought that
Bank helped them divest most lot about their digital platform either the stock was dead
of GE Capital, so that's why we – that’s when IOT started to money on a modest earning
didn't have a rating in 2016. emerge on the scene, and GE miss, or it could drop by 10-
Actually, right before they was making a big pitch around 20% on a more significant
announced the GE Capital IOT – which many investors earnings miss.
divestiture, we put out a were buying into. Since we
presentation that was one of were on the sidelines, we got Our process for GE was not
our “Where we could be to really step back and absorb typical for most of the Street.
wrong” reports. The report what was going on with related Our initiation report was 200
basically said, “Look, we're expectations. Yes, they were pages because a) a lot had
negative today. We understand losing a lot of earnings and happened between the time
the stock is cheap. We’re cash flow with GE Capital, but we went on restriction and the
trying to get positive, but here they said they were going to time we came out
are the reasons why we can’t.” backfill some of those earnings Underweight, and b) when
and cash flow with buybacks making a call like this, it’s
A few weeks after we put out and capital deployment, important to be extremely
that report, GE announces the meaning less dilution, while open and honest with clients
GE Capital transaction. The their positioning in IoT would and the company. Lay it all out
stock goes up a lot because drive a higher multiple. there. Show them your work
the negative thesis on GE in so they can agree or disagree.
the past was that they have a What we saw was a growing
big finance arm that nobody discrepancy between a) That 200-page report was just
understands, which is a big earnings expectations and what the start. You start by pulling a
risk, and therefore the stock the end markets were little bit of string, but soon you
deserves a significant discount suggesting, and b) earnings try to pull as much as you can.
on earnings. That had been the expectations and cash The more you pull that string,
drag on GE forever. When generation. Back then the big the more your knowledge base
they announced they were expectation was $2 in earnings enables you to understand data
getting out of GE Capital, the per share (EPS), and everybody points and news flow and put
market reaction was, “Okay, believed GE could get to $2 in them in the proper context.
(Continued on page 29)
Page 29
Alumni
The Heilbrunn Center for Alumni should sign up via the Alumni website. Click here to log in.
Graham & Dodd Investing
Columbia Business School To be added to our newsletter mailing list, receive updates and news about events, or volunteer
3022 Broadway for one of the many opportunities to help and advise current students, please fill out the form
Uris Hall, Centers’ Suite 2M6
New York, NY 10027 below and send it via e-mail to valueinvesting@gsb.columbia.edu.
212.854.1933
valueinvesting@gsb.columbia.edu Name: _____________________________________
Company:____________________________________
Address: _____________________________________
Contact Us:
RCleary19@gsb.columbia.edu
GRoberson19@gsb.columbia.edu
DZheng19@gsb.columbia.edu
Graham & Doddsville Editors 2018-2019
Ryder Cleary ’19
Ryder is a second-year MBA student. During the summer, he worked in Equity Re-
search at JP Morgan. Prior to Columbia, he was a Captain in the Infantry branch of
the US Army. Ryder graduated from the United States Military Academy at West
Point with a BS in Systems Engineering with a mathematics concentration. He can be
reached at RCleary19@gsb.columbia.edu.