|Shares Out. (in M):||174||P/E||9.6x||8.8x|
|Market Cap (in $M):||6,163||P/FCF||nm||nm|
|Net Debt (in $M):||3,513||EBIT||102||1,186|
|TEV (in $M):||9,671||TEV/EBIT||9.7x||8.9x|
Sign up for free guest access to view investment idea with a 45 days delay.
For long term investors who can bear short term volatility, Bombardier (“BBD”) represents a compelling long opportunity. BBD shares are currently depressed because of a number of overhangs / fears / misconceptions which will go away in the next 12-24 months, namely:
On top of these overhangs depressing the stock, the market also fails to recognise the substantial upside embedded in BBD’s aerospace business and to a lesser extent in the Train division, due to typical short termism. In particular, the market fails to appreciate the following:
The margin of safety here is wide. Bombardier trades on current 2014E 10x earnings where aerospace comps trade on mid to high teens and train comps trade on mid to low teens. In our base case scenario we believe there is c. 150% upside over 3 years, or a compounded annual return in the mid 30%.
Also, this is a stock very much out of favour, under the radar screen that didn’t participate in the recent market and aerospace rally. Large US brokers (GS, ML, JPM) are all negative on BBD with a SELL recommendation. The scope for re-rating in the stock is substantial.
(All figures in the below sections will be in USD unless otherwise stated except for the share price, which is in CAD).
BBD was founded as a snowmobile manufacturer in Montreal in 1942 and grew through a number of acquisitions to become a leading rolling stock (trains) manufacturer and Aerospace OEM. As of FYE 2013, the balance of revenues was equally split between trains and aerospace. Going forward, the aerospace division is expected to grow much faster. Margins in aerospace are currently depressed (little over 4% in 2013) so the majority of profit comes from the train division. In terms of cash flow, the train division is very cash generative with cash conversion of c. 100% over time (FCF over EBIT) while the aerospace division is currently consuming large amounts of capital.
The aerospace division has really 3 components to it: a commercial division focused on regional jets, a business division (business jets) and a service division. The 3 segments have very different characteristics. The commercial division follows the traditional long cycles of the aerospace industry (like Airbus and Boeing) where backlog tends to cover many years of production and margins tend to be more resilient. The business division on the other hand is much more susceptible to the business cycle and backlogs typically don’t go over a year. The service division is much more stable.
The train division is stable and is expected to grow in line with GDP. Its main division, Rolling Stock, drives demand for the other 2 divisions, Services and System & Signalling:
Share price in BBD stagnated since market selloff in 2008-09 and didn’t recover like most other aerospace OEMs for a number of reasons:
Furthermore, in recent months, Bombardier was hit by a number of negative events that caused share price to fall further:
This (rather incredibly unlucky) set of events spooked the already nervy investors about possibly further delays on this program, which is currently expected to come into service in H2 2015.
We believe that most of the fears and misunderstanding above described will go away in the next 12-24 months and at the same time, the company will exhibit tremendous acceleration in top line, margins and cash generation. Details below.
Everyone that ever invested in aerospace should know that new programs are long, costly and prone to unexpected surprises. The CSeries for Bombardier is no different. The problem with Bombardier though was that it stretched itself too thin, both financially and operationally by developing 3 new planes contemporarily. This is something that in hindsight was a major mistake as all large OEMs are careful when developing a new aircraft not to stretch itself too thinly. For example, Boeing had many years between the B787 and the B777. Equally, Airbus allowed a number of years between the A380 and the A350.
Bombardier’s 3 large programs are the following:
Those 3 programs combined represent a cumulative investment in development, research and tooling of approximately $7bn. What is important to realise here is that for many years, BBD sees only the cash outflow with no returns from it. Once the deliveries will begin, there will be no more tooling associated with these programs and, on the contrary, the programs will start generating cash. In other words, even assuming zero cash generation from these new programs, the aerospace division is currently cash generative, even if it doesn’t appear so. From 2016-17 onwards, it will be very cash generative.
We think investor short termism is the reason why the market worries about current cash burn. In reality, we are at the very end of this long and large investment programmes. In our numbers, by the end of next year (2015), BBD would have increased its net debt position by $4.5bn between 2010 and 2015 but would have spent over $6.3bn in program tooling over the same period. From 2016 onwards, those programs will turn from use of cash to sources of cash. This long term dynamic is misunderstood by the market and is part of the reason why the opportunity exists today:
The main value driver for BBD future appreciation is the Aerospace Division where we expect top line to grow by c. 75% between 2013 and 2018 and EBIT to double. In forecasting top line, we took a bottom up approach, estimating deliveries per type of aircraft multiplying them by an estimated price which is based on the list price plus a constant discount to list price as typical in Aerospace. The actual price paid by airlines is always a secret. In order to estimate aircraft deliveries, we took management estimates of market growth and market share in each market and cross checked these with OEM’s and competitors assumptions and consulted a number of industry executives to triple check these. On top of this, we took a haircut on all of the above to add a layer of conservatism in our numbers. See below our summary revenue breakdown estimates for 2018 for the division:
In commercial, there are basically 3 segments:
The commercial aerospace division should therefore accelerate top line from $1.2bn in 2013 to over $5bn in 2018. In terms of margins, we will look at Aerospace margins on a consolidated basis as the company does not break down margins by business / commercial / other divisions. See summary assumptions below. Please note that under “market assumptions”, we used other OEMs estimates:
Bombardier produces 3 families of aircrafts that correspond to 3 sub-segments in the market: light, medium and ultra-long range distance. The lighter segment has the lowest barriers to entry, it’s the most competitive and it’s has been hit the hardest during recession. Consequently, the light segment is the one most cyclically depressed, following by the medium segment and finally the high-end segment where demand and supply is back in balance today. Since there is a substantial element of fixed costs in this business, any cyclical recovery would have a very positive effect on margins as they are currently significantly depressed.
Just to put things in perspective, in 2009 the company delivered 70 Learjet, in 2013 only 29. The families of aircrafts are the following:
The Business aerospace division is therefore expected to grow c. 7% annually to 2018 which is c. 20% below where the company is implicitly guiding:
The final bit which we haven’t explicitly modelled is the growth in maintenance and other services revenues. We have conservatively assumed 6% CAGR to 2018 which we think it’s very reasonable considering that manufacturing sales will be growing at 14% CAGR. Summing it all up, we get total revenues of over $16bn in 2018 from $9bn in 2013. We have basically assumed $7bn in incremental sales which is below the low end of company guidance of $8-12bn increase in sales over the period. Below, we show a bridge from 2013 to 2018 by “mature” vs “new” programs:
In terms of margins, the company current generate a cyclical low of 4% EBIT margin. Last year, the company provided an indicative 8% EBIT margin target for 2014 that included a 2% dilutive effect from the CSeries. This target has been withdrawn and 2014 guidance stands at 5% EBIT margin with no dilutive effect from the CSeries as it comes into service in 2015. However, long term, we believe the company will be able to achieve 8% margin before dilutive effect from CSeries. This will be driven mainly by a sharp recovery in business aerospace margins as cyclically depressed volumes will pick up. Whilst very hard to estimate now, we assume that in 2018 there will still be 150bps of margin dilution from CSeries so we set EBIT margin 2018 at 6.5%. To put things in perspective, adjusted EBIT margin in 2008 (FYE Jan 2009, they then changed financial year end) was 9% so 6.5% target is certainly not an aggressive assumption.
The segment operates three divisions: Rolling Stock, Services and Signalling & Systems.
It is a market leader worldwide with large competitors being Siemens and Alstom. This segment is exposed to a number of secular tailwinds including urbanisation in developing countries, move towards clean energy and congestion reduction, liberalisation of public transport plus the normal replacement cycle. Bombardier is also exposed to the Chinese market where it operates a JV and offers high speed train solutions. Segment EBIT is currently below 6% but the long term target is 8%. A new CEO was appointed in 2013 from Boeing with the clear mandate to restructure the business, extract efficiencies and lift margins. We believe he will be successful in doing so. In our model, we assumed annual top line growth of 3% (against company target of 5%) and modest margin expansion annually to reach the stated target of 8% in 2018.
Much of the fear in the market is caused by Bombardier high leverage (c. 5x debt). This is very much mitigated by the large cash balance (c. $3bn) and access to debt facilities that ensures Bombardier has plenty of liquidity to finish its development programme without liquidity concerns. We note how CAPEX in aerospace peaked at $2.2bn in 2013 but it expected to decline already in 2014 to c. $1.75bn and then decrease until 2016 when it will drop below $1bn. At the same time, cash from operations will accelerate throughout the period so we are at the very nadir of cash generation in BBD corporate history.
Please note that in our cash flow analysis we factored increased usage of cash to service interest payment as a large portion of debt associated with development programs was actually capitalised. In 2013 for example, only $150m of interest was recorded in the P&L when the total actual interest cost was $359m.
It is noteworthy that the company regularly pays a decent dividend (2.6% dividend yield).
Below we show summary financials and valuation metrics. On our numbers, Bombardier trades at c. 5x P/E 2018:
Looking at comparable companies in both aviation and trains, we get to an average comps multiple of 15x forward P/E:
Even applying a 20% discount to Bombardier, we would get to a forward P/E fair multiple of 12x. Applying such multiple to our estimated 2018E EPS of $0.69, we would get a fair share price of c. $9 in 2017, 3 years from now, or c. 150% upside. At $9 in 2017 Bombardier would still trade at 30% discount to peers on EV / EBITDA basis:
Alternatively, looking at SOTP valuation we get to very similar results. The key assumption here is what value to attribute to all future programs that are being developed. We assumed a 1x book value valuation for those. Even under this scenario we would get to 150% upside:
No matter how we look at this, the upside and the margin of safety appear to be very large.
In a way, a lot of what could have gone wrong already did go wrong in the last 2 months: customer cancellations, cash burn and even an accident during the program! We think that most of the risks are already more than priced in the stock but we would be remiss not to mention the following risks:
|show sort by|
Are you sure you want to close this position BOMBARDIER INC -CL B?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea BOMBARDIER INC -CL B for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".