Playmates Toys Business
Source : Google Finance
If you have ever seen the movies and cartoons related to Teenage Mutant Ninja Turtles, you would have probably seen the toys that are produced by Playmates Toys Ltd(Stock Code :0869) listed in Hong Kong. In the normal course of business, the company enters into contractual licensing agreements to secure its rights to design, develop, market and distribute certain toys and family entertainment activity products for future sales. Their sales occurs mostly towards the year end, presumably towards Christmas and hence, receivables tend to balloon towards the year end. With a current market capitalization of HK$501 million and dividends that were skipped in 2018, the share price of playmates has fallen quite drastically over the years, prompting me to examine the company further.
Source : aastocks.com
Perhaps an all too brief history of the company is necessary to understand the economics of the business. We shall examine its operating performance from 2006 to 2012.
2006 – 2012 Operating Performance of Playmates Toys Ltd
Between 2006 to 2012, Playmates Toys had an operating history in which it seemed as if the company had everything going wrong for it. The company was predominantly swimming in losses. In 2006, its operating income was approximately HK$28 million. And after that, it went downhill from there.
|Selling, General, & Admin. Expense||513.2||459.9||408.2||325.2||152.1||99.2||171.8|
Numbers in Millions of HKD
In 2007, Playmates Holdings Ltd(Stock Code:635) completed a spin-off of Playmates Toys Ltd and Playmates Toys Ltd(00869) began trading on the Hong Kong Stock Exchange. It was perhaps an opportune time to be listed. Access to capital markets and increased standing with its clients due to its public listed status gave it more credibility.
But the following 4 years was painful. The company endured 4 successive years of lower revenues. Even before the subprime financial crisis hit, the toy industry was hit earlier than most industries such as financial services and industrial companies. A large part of those losses can be attributable to management decisions which are far from scrutable through the eyes of the ordinary investor. The brands and rights that it decides to license and acquire determine a large part of the company’s success. Also, the company remains extremely dependent on the US market, with the majority of the revenues coming from the USA.
On hindsight, the decision to list may have proved a shrewd one on the part of management, namely Thomas Chan and Robert Lou as Playmates continued to battle a deteriorating business which was not sufficiently disclosed as Q4 2007 turned in a disastrous performance leading to a net loss of HK$34 million in FY 2007.
The parent company, Playmates Holdings Ltd was however more resilient. It was a consistent dividend payer and generated predominantly positive operating cash flows which funded the dividend outflows. So in a sense, Playmates Toys Ltd was a shell in which to execute its toy business, which was rather cyclical in nature.
Some Risks To Consider
Toys & Selected Brands May Not Be Successful
Source : 2009 Annual Report
From 2006 to 2012, the company had 6 successive years of falling revenue and losses. For the sake of contrast, it had $1.1 billion in revenue in 2007 despite an industry-wide recall of toys over safety concerns. Then, toys were sprayed with leaded paint and fixed with detachable magnetic parts thought to dangerous for children. By 2014, the revenues were just $44 million. Certainly, it can get worse before it can get better. The revenues obtained in FY 2018 was $474 million. Looking back historically, there is some vulnerability in its toy business.
Apart from that, the movies and cartoons may not generate sufficient interest in its toys. This is evident from a short snippet from the 2009 annual report reproduced above. Also, there is a limit to operational cost control. If the toys cannot sell, its shareholders are pretty much done for. That explains a large part of the underperformance in the business from 2006 to 2012.
Only A Few Brands & Customers Make Up The Bulk Of Its Revenue
Source : Annual Report
Another major issue of the toy business is that the company is highly dependent on a few customers. In fact, 67% of the sales that the company generated is derived from the 5 largest customers that it does business with. There is a huge dearth of information with regards to who the customers are. And because retailers around the world are undergoing an enormous amount of strain currently, this is not good for Playmates Toys Ltd in general.
Dividends May Not Be Resumed Soon
While the company sits on a lot of cash, it remains to be seen if the company would resume dividends soon. For one, the company’s vulnerability in recessionary years seem to indicate that things can get quite bad. And as such, management attempts to conserve that capital for a rainy day by not paying dividends. In 2018, the company skipped paying its dividends.
A Cash Bargain
Based on the unaudited 30th June 2019 cash balances, the company had 1.1 billion in cash and cash equivalents and about $200 million in total liabilities. The company has a market capitalization of just $507 million which means that the company is a bona fide cash bargain where the market capitalization of the company is less than the resultant value of the cash and cash equivalents less all liabilities. By all measures, it is a deep value stock where the net cash per share, net of all liabilities and minority interest is equal to $0.67.
Playmates Holdings Ltd
Now of course, going down the rabbit hole on this was mandatory. The parent company of Playmates Toys Ltd was Playmates Holdings Ltd. And the balance sheet and businesses of Playmates Holdings Ltd was a lot more resilient than that of Playmates Toys Ltd.
Source : aastocks.com
The dividends given by Playmates Holdings are still respectable. While the aggregate dividends given in FY 2017, FY 2018 and FY 2019 are lesser than the prior three fiscal years, the company is able to afford doing so due to the cash flows generated from its property investments.
I am going to reproduce here the segment profits of Playmates Holdings Ltd and the estimated free cash flows.
Segment Profit Before Tax Excluding Revaluation Gain/Loss On Investment Properties
|Property Investments & Associated Businesses||35.8||121.1||138.2||156.7||170.5||169.5||170.9|
Numbers in Millions
Free Cash Flows
|Free Cash Flows||-207.5||58.5||-42.9||115.4||414|
|Free Cash Flows||504.1||333.1||398.9||251.5||172.3|
A basic valuation of the company will be performed here. The company’s cyclicality is affected predominantly by the toy business. As such, it would be prudent to average those cash flow out over 10 years or more. We will look at 10 years of free cash flows and think about valuing these cash flows as a perpetuity. There will be no growth assumptions in place for the sake of conservatism.
Average Free Cash Flows Over 10 years = $199.74 million
199.74/0.08 + = 2496.75 million
Surplus cash, considering the median net working capital needed as a percentage of sales, is estimated to be around $550 million. And so if we add that to the value of the cash flow stream above, we get an intrinsic value of around $3046.75 million. This value is above the current market capitalization of $2.48 billion. But of course, valuations change according to the assumptions. And there are many things that could go wrong. The surplus cash could be whittled away quite easily in the hands of management who are reckless. Also, do bear in mind that while the price to tangible book value is 0.37 currently at a price of $1.18, the price to tangible book ratio fell to a low of 0.13 in the throes of the subprime financial crisis in 2008-2009. Hence, a subjective dose of scepticism and probabilistic thinking should be employed by investors in these uncertain times. For example, Playmates Toys could see some tough times ahead. Since the Playmates Holdings is the parent company, there is a possibility that the parent company may be forced to bail out the Playmates Toys in times of need. Perhaps that is why it is keeping that much excess cash on its balance sheet. After all, Playmates Toys had a cumulative approximate value of $400 million in operating losses over 6 years from 2007 to 2011.
What The Company Should Do
The company is not in the business of managing investments. As such, it should liquidate its investment portfolio and return it to investors. This value amounts to $86.8 million
The amount of working capital needed for its operations is probably excessive at this point. We are talking about net working capital as a percentage of sales tending close to 150% for FY 2019. The median net working capital as a percentage of sales was just 46% while the average was 53%. So the management ought to consider the distribution of this excess capital to the shareholders.
Corporate Governance Matters
There are other matters to consider when an examination is made of these 2 companies. Corporate governance disclosures are not exactly world class. For more, see the link below.
There is a truckload of uncertainty in today’s markets. The unresolved trade war between China and Iran, the spike of oil prices due to tensions between Iran and the US caused by the assasination of Qassem Soleimani, the incessant Hong Kong protests and a whole host of other issues.
But of course, investors should focus on understanding the companies and assessing their intrinsic values. For now, I will leave these 2 companies in a watch list and track the developments. For investors out there and myself as well, we always have to weigh not just the pros, the cons, the valuation metrics, but also the opportunity costs associated with making any investment.