vantage pt

7/31/2019 Vantage Pt

1/14

Vantage Point: 8 Points of View For Evaluating a StockThe following is the transcript of a talk I gave to students of IIM Lucknow on March 17, 2011:

Today, I am going to tell you a story. Its a detective story with eight witnesses each with a different point of view.

How many of you have seen the movie, Vantage Point?

Wikipedia describes the movie as a 2008 American political action thriller which focuses on an assassination attempt on the President of the United States as

seen from a different set of vantage points through the eyes of eight strangersDisplayed with eight differing viewpoints, an assassination attempt on the

president occurs, relayed in a time span of 23 minutes. Each time the events unfold from the beginning, a new vantage point is shown revealing additional details,

which ultimately completes the story of what actually took place during the incident and who was involved in the conspiracy.

I got the idea about todays talk from this movie. And so, I am going to introduce to you eight witnesses in this story. Each has a different point of view.

We are going to take one company whose name shall soon be revealed and then we are going to look at this company from the vantage point of each of

these eight witnesses. The basic idea borrowed from the movie is that we get closer to the truth when we have multiple vantage points.

As we move from one vantage point to the next, you will get a piece of the puzzle. When you have seen all the eight vantage points, you will have all the pieces of

the puzzle. You will get closer to the truth.

During this mysterysolving exercise, you will also recognize a few academic financial ideas and beliefs. You will see them crumble in the face of evidence.

In the end, you will see a more clearer picture of reality than would have been possible otherwise.

Vantage Point # 1: Business Analyst

Our first witness is a business analyst. He is not trying to value the company. Rather, his job is to evaluate whether this is a great business or not. How would he

do this?

First, he would look at the companys balance sheet, an extract of which is reproduced below. Notice, you dont know the name of the company yet, and you wont

for a while. Lets keep the suspense on.


2/14

What do you see? Let me tell you what I see and while I see this stuff, some questions will arise, to which I would like to know the answers in due course. Thatspart of the puzzle we are trying to solve, right?

I see a company which, as of end of March 2011, employed Rs 247 cr of assets. Out of these, Rs 139 cr was deployed in net fixed assets.

The first question that comes to my mind is whether the company is fixed capital intensive? Well, I dont know the answer to that question until I get to compare the

amount of fixed assets employed with annual revenues of the company. Thats what capital intensity (or fixed asset turnover) means number of rupees of fixed

assets required to produce a rupee of revenue. So, I dont know yet if this business is fixed capital intensive or not. But I soon will. Lets move forward.

What else do I see? I see the company is sitting on investments worth Rs 190 cr. I have a whole lot of questions about that. What are these investments? Are

they marketable securities? (Yes) Are they money parked in debt mutual funds? (Yes). Are they surplus to the needs of the business? (Yes).
http://fundooprofessor.files.wordpress.com/2011/04/balance_sheet.jpg


3/14

What else that is important do I see on the face of the balance sheet? I see a negative working capital of 95 cr. Many questions arise. Why is working capital

negative? Is this is a company which is running out of cash and is therefore, distressed?

Hmmm. I know the answer to that one and the answer is no.

How did I arrive at that conclusion? Think about this for a moment.

Let me tell you how I arrived at that conclusion. One piece of evidence is the presence of Rs 190 cr. of investments. As I look deeper in the investment schedule of

the balance sheet, I find that almost all of this money is parked in money market mutual funds and therefore, is as good as cash. If this company was financially

distressed, it wont be sitting on so much of cash, would it?

The second piece of evidence that supports my hunch that this is not a financially troubled company, is to do with something that is missing on the balance sheet.

Can you guess?

Take a look at the balance sheet again. What do you dontsee?

Debt! There is no debt!

If this company was financially troubled, you should have seen a lot of debt on the balance sheet. But there is nodebt! The absenceof debt proves that this

company is notin distress.

You see, sometimes what you dontsee is terribly important. Thats a useful principle to keep in mind. Most people overweigh what they see and underweigh what

they dont see. But youre not going be like most people, now, are you?

If the company has negative working capital, and is not in any distress because its debt-free and has substantial cash, then what could cause the working capital

to become negative? Think about this for a moment

Working capital can only be negative if current liabilities exceed current assets. So what part of current liabilities contributes towards negative working capital. Lets

take a look at the current liabilities schedule.

Notice that the company has sundry creditors of Rs 161 crores which, when compared with the total of inventories, receivables and cash on the current assets

(see the balance sheet) would still result in a positive working capital. However, there is one item pertaining to Advances from Customersof Rs 92 cr in the above

schedule which explains why working capital is negative.

What does this figure tell us about the quality of the business model of this company? Notice, we havent even looked at the income statement, or the cash flow

statement yet. Those will come later. But without even looking at those statements, we can conclude that this company has a solid business model, enabling it to

demand its customers to pay for its products in advance thats what advance from customers means isnt it? In an ordinary business, customers buy first, and

pay later. In extraordinary businesses, customers pay first, and receive what they bought later. (In this case, the companys customers are not end consumers but

the distributors of its products who are willing to give it advances first and lift inventory later.)

So it appears that this company has an extraordinary business which is supported by our earlier two discoveries: the presenceof substantial surplus cash held as

investments, and the absenceof debt.

Great businesses are much more likely to have the winning combination of: (1) being debt-free; (2) being cash rich; and (3) with a negative working capital. For

example take a look at the balance sheet of two great businesses Colgate and Hindustan Unilever- and you will find the same pieces of evidence.

So what have we discovered so far when we put ourselves in the shoes of a business analyst? We have discovered that this company is well financed and

probably has a solid business model. Lets move forward with our analysis.
http://fundooprofessor.files.wordpress.com/2011/04/liabilities.jpg


4/14

By looking at the equity schedule we find that company has 1.54 cr shares of Rs 10 face value. Since there is no debt, we can take the total assets of Rs 247 cr

and divide by 1.54 cr shares to arrive at the per-share book value of Rs 160.

Next, as business analysts, we want to determine the average capital employed in the companys operations over the last few years. For that we need to look at

figures given in the tables below for fixed assets as well as working capital.

Using the figures in the above table, we calculate average fixed assets employed in the business over the last six years. This comes to Rs 109 cr. Similarly, we

calculate the average working capital employed over this period. This comes to a negative Rs 83 cr. Deducting Rs 83 cr from Rs 109 cr, we find that on average

the company employed only Rs 26 of assets over the last six years.

Next, lets take a look at the income statement which is given below:

The first thing that catches my attention is the total revenues of Rs 1,125 cr.
http://fundooprofessor.files.wordpress.com/2011/04/income_statement.jpghttp://fundooprofessor.files.wordpress.com/2011/04/capital_employed.jpg


5/14

My god! I am thinking. This company employs, on average, only Rs 26 cr in assets but has revenues of more than Rs 1,000 cr! Wow! So, now we have the

answer to the question I had asked in the beginning: Is this company capital intensive? The answer, of course, is no.

But wait a second. I also notice that of the revenues of 1,125 cr, Rs 653 cr or 58% of revenues- goes to the government as excise duty! Wow! Thats big isnt it?

It makes me think: Hey this company is in the business of making money for the government. And the government must dependon it.

Can you guess what this business could be?

Let me fix my earlier error. I should compare netrevenues after excise duty with capital employed to determine capital intensity. Net revenues of Rs 472 cr were

produced by employing, on average, only Rs 26 cr of assets. So even after fixing my error, our conclusion that this business is notcapital intensive is still valid.

The capital turnover ratio of 18 times (472 cr/26 cr) implies very low capital intensity.

What other conclusion can we draw from this analysis? When capital turnover ratio is high, the company can afford to have a low margin, and still deliver an

exceptional return on capital. Thats basic du-pont analysis you have read about elsewhere. That analysis, you will recall, involves splitting Return on Invested

Capital (Profit/Capital) into two components: (1) Margin (Profit/Revenues); and (2) Turnover (Revenues/Capital).

In case of our company, we already know that Capital Turnover is 18. So, even if the company operates at a 5% margin, it can earn a 90% return on capital! Not

bad at all.

The big lesson here is that not all low margin businesses are necessarily bad. So next time, you meet someone who tells you that his business has very low

margins, ask him or her about its capital turnover ratio, before making any judgments about the quality of the business.

The next step for us is to see whats the margin earned by our company. Take a look at the income statement again. From the Rs 98 cr of total profit before

taxation and exceptional item, lets deduct other income of Rs 33 cr. which pertains to treasury assets. We are left with an operating profit of Rs 65 cr, which on net

revenues of Rs 472 cr, translates into a profit margin of about 14%.

Wow! When we combine a 14% margin with a capital turnover of 18 times, we get a pretax return on capital employed of a staggering 250%! We can double check

by directly comparing the pretax operating profit of Rs 65 cr with Rs 26 cr of average capital employed to get the same answer.

This is one hell-of-a-business isnt it?

Two more questions come to mind: (1) Are the reported earnings real; and (2) if they are real, then whats causing this company to be insanely profitable?

To answer the first question we need to look at the companys cash flow statement, which is given below:


6/14

Recall that from the income statement, we found that the company earned an operating profit of Rs 65 cr in FY 2010. This figure was arrived at after accounting for

depreciation. The cash flow statement above shows that cash generated from operations was Rs 81 cr and if we adjust this for the depreciation of Rs 18 cr, we

arrive at Rs 63 cr. So, the cash flow statement is consistent with the earnings statement for FY 10. We can do the same analysis for the earlier years and we arrive

at the same conclusion.

An extract from the cash flow statement for the last six years is given below:

Total cash flow from operations for these six years comes to Rs 567 cr and annual average cash flow comes to Rs 94 cr. However, since the FY 10s number was

less than the average, lets assume that number of Rs 81 cr to be our estimate of sustainable cash flow going forward. This Rs 81 cr of sustainable cash flow is an

important number I want you to keep in mind.

When we compare sustainable cash flow of Rs 81 cr a year with average capital employed of Rs 26 cr, we find that the company earns a cash flow return on

capital of 319%, which brings us to the second question I asked earlier: What makes this business insanely profitable?

It is now time to reveal the name of the company to you. Ladies and Gentlemen, the company we are examining is called VST Industries, the Hyderabad-based

cigarette manufacturer which owns the Charms brand.

I think now you will begin to understand why is this company so profitable, isnt it? Its because its in the business of selling nicotine to addicts who are brand loyal

and price insensitive.
http://fundooprofessor.files.wordpress.com/2011/04/cash_flow_extract.jpghttp://fundooprofessor.files.wordpress.com/2011/04/cash_flow_statement.jpg


7/14

Just how insensitive have these addicts been? We can learn more about that by extracting some useful information from the annual reports of the company. Take

a look at the following table:

Notice also that the number of cigarettes sold by the company in FY10 were lessthan the number sold in FY06. And yet, earnings have growninstead

of shrinkingas can be seen from the table below:

The reason for rise in revenues and profits despite lower business volume is pricing power. Price per cigarette stick has increased at an annual average rate of

13.9% a year. Every time the government increased excise duties on tobacco products, the company simply passes it on to its addicted customers.

Thats pricing power, which is one the most important attributes of a great business.

The next question that comes to mind is how sustainable are future cash flows of Rs 81 cr a year going to be?. To answer that question, we have to think about

the likelihood of people giving up smoking. I think, we all agree, thats not going to happen.

We als have to think about the possibility of a ban on tobacco consumption, imposed by the government. Now, take a look at just how dependentthe government

is on VST by looking at excise duties paid by the company over the years from the table below:
http://fundooprofessor.files.wordpress.com/2011/04/pat.jpghttp://fundooprofessor.files.wordpress.com/2011/04/quantitative.jpg


8/14


9/14

Now lets put ourselves in the shoes of a smart value investor someone like Ben Graham who wrote the book on Security Analysis. How would Ben think about

this?

This is how he would think:

Well, the business analyst has done some useful work and determined that VST is capable of delivering a cash flow of Rs 81 cr a year, and the prudent banker

has determined the debt capacity of VSTs operating business to be Rs 300 cr. What if, instead of lending money to this business, I could buy the whole business,

or parts of the business called shares, at less than debt capacity?

After all it was Ben Graham, who wrote in his book Intelligent Investor:

An equity share representing the entire business cannot be less safe and less valuable than bonds having a claim to only a part thereof.

And, in his book, Security Analysis Ben wrote:

There are instances where an equity share may be considered sound because it enjoys a margin of safety as large as that of a good bond. This will occur, for

example, when a company has outstanding only equity shares that under depression conditions are selling for less than the amount of the bonds that could safely

be issued against its property and earning power. In such instances the investor can obtain the margin of safety associated with a bond, plus all the chances of

larger income and principal appreciation inherent in an equity share.

When it comes to VST, Ben is thinking:

The prudent banker will lend Rs 300 cr to VST. The business delivers Rs 81 cr of cash flow a year. Interest on that loan would be Rs 27 cr. So the prudent banker,

by virtue of his loan, would have a claim on only ONE -THIRD of its cash flow. What if, I could buy into VST, a debt-free company, and acquire a claim on ALL of

its cash flow for less than 300 cr? After all, if the prudent bankers claim on only ONE-THIRD of its cash flow alone is worth Rs 300 cr, then my claim on ALL of its

cash flow must be worth a lot more than Rs 300 cr.

Ben would visualize that hidden inside the stock of debt-free VST, is a bond component, which I can independently value and that value comes to Rs 300 cr. If Ican buy the whole business for less than 300 cr, then something good should happen to me.

And so, Ben would take the debt-capacity of VSTs operating business (Rs 300 cr) determined by the prudent banker. Then he would add the surplus cash of Rs

190 cr on the companys balance sheet and arrive at Rs 490 cr. He would then divide this number by 1.54 cr shares outstanding which comes to Rs 318 per share.

Ben Graham, the smart value investor, would be pleased to buy VSTs stock at less than Rs 318 per share.

Did the stock fall below Ben Grahams desired acquisition price? Take a look at the chart below:

In the bear market of 2008-09, VSTs stock price did fall to below the level of its debt-capacity per share, estimated by Ben to be Rs 318. At that price, the stock

was a bargain.

Notice that the smart value investor Ben Graham never valued VST. All he did was to determine a price at which it was a bargain. He thought along the following

lines: I dont know how much its worth. But I do know, it CANT be worth less than what a prudent banker would lend to it.
http://fundooprofessor.files.wordpress.com/2011/04/stock-price-chart.jpg


10/14

There is an important lesson here. Smart value investors dont always value stocks or businesses. Rather they seek a margin of safety. They know that the

question ,How is much its worth, is tougher than the question, Is this likely to be worth a lot more than my price? Smart value investors keep away from making

elaborate predictions. Instead, they focus on protectionin the form of a margin of safety.

Vantage Point # 4: Bond Fund Manager

How would a bond fund manager think about VST? Well, we know one thing about him. He certainly wont think out of the box like Ben Graham did.

If VST did have bonds worth Rs 300 cr outstanding, the bond fund manager would happily invest in those bonds. But if Ben Graham approached him and

said: Hey look at debt-free VST. If it had bonds of Rs 300 cr outstanding, youd gladly buy them because they would be safe. This safety would come from a large

size business, very stable cash flows, and an interest-cover of 3 times. But, you would have a claim on only one-third of its cash flows. Youd value that claim at

Rs 300 cr. Why not buy the equity of this debt-free company instead for an effective price of less than the same Rs 300 cr, and get a claim on all of its cash flow?

The bond fund manager would be aghast! He will politely tell Ben that he is not allowed to buy equitiesand that he is only a bondfund manager. Then Ben will tell

him:You know there is a hidden bond component inside the stock of VST, and that alone is worth Rs 300 cr, so how can the stock be worth less than that?

Such an argument, which to me is verypersuasive, wont be so to our bond fund manager for he thinks in terms of silos. He goes by titles(like bonds and

stocks) and not by economic substance.

Vantage Point # 5: Henry Kravis, LBO Artist

You are Henry Kravis, who virtually invented the leverage buyout. How would you think about VST?

Imagine its March 2009. The world is apparently ending, and VSTs stock price has crashed to Rs 220 per share. With 1.54 cr shares outstanding, the market cap

is Rs 338 cr.

You have done your homework. You know that the companys business can generate a sustainable cash flow of Rs 81 cr a year. You also know that the company

has Rs 190 cr of surplus cash. Relying on the work done by the business analyst and Ben Graham, you know that the minimum value of the stock is Rs 318 per

share. Thats puts a minimum value of Rs 490 cr on the company.

Its time to act. Very quickly, you incorporate a company. Lets call it Acquirer. You, Henry Kravis, inject Rs 490 cr into that company, of which you borrow 90% or

Rs 441 cr. The balance Rs 49 cr is your money.

What do you do with the Rs 490 cr in this new company? Well, you use it to make a tender offer to all the shareholders of VST at Rs 318 per share. Since the

stock is quoting at 220, your offer price is 45% above the stock price.

Imagine that all shareholders of VST tender their shares to the Acquirer. What does the balance sheet of Acquirer look like after the acquisition? The cash on

the asset side is replaced by a 100% ownership of VSTs shares. On the liability side, there is debt of Rs 441 cr, and equity of Rs 49 cr.

VST is now a 100% subsidiary of Acquirer. The entire operating business of VST plus its surplus cash would now belong to Acquirer. You would immediately

make VST borrow Rs 300 cr from the prudent banker. The cash on VSTs balance sheet would now become Rs 490 cr.

You then merge VST into Acquirer. What would be the net result of this merger? The cash of Rs 490 cr, the operating business, and VSTs debt of Rs 300 cr will

become part of the balance sheet of Acquirer.

The Acquirers balance sheet would now have cash of Rs 490 cr. and debt of Rs 441 cr + Rs 300 cr or a total debt of Rs 741 cr. You would immediately use all the

cash to retire debt. As a result, the balance sheet of Acquirer would now consist of debt of Rs 251 cr (Rs 741 cr Rs 490 cr). It would have no surplus cash, but

would own 100% of VSTs operating business.

You, Henry Kravis, would then change the name of Acquirer to VST Industries.

What have you accomplished? Well, you have used the un-utilized debt-capacity of VST along with its surplus cash to acquire it, by putting up only Rs 49 cr of

your own money! Granted that the balance sheet has Rs 251 cr of debt, but we already know that this level of debt can easily be serviced from the operating cash

flow of Rs 81 cr a year. You can dedicate all surplus cash flow towards debt reduction and pay it all off in just six years, as the table below shows:


11/14

In six years you, Henry Kravis, would own 100% of VST, which would now be debt free. You would have bought the company from its s tockholders by paying them

45% more than what the stock market was valuing the company for. And yet, your owninvestment for this acquisition was just Rs 49 cr!

In other words, in just six years, by putting up only Rs 49 cr, you would end up owning a 100% stake in a business capable of delivering Rs 81 cr

of unleveragedcash flow a year. And youve have accomplished this by buying out the business at a 45% premium to its prevailing market price!

Not bad at all!

And, so much for market efficiency!

There is an important lesson here: Control value investors dont worry about macro events that cause prices of great, stable, debt-free, cash rich businesses to

drop to below the levels of their debt capacities. When such businesses become available at those bargain prices, they act fast. They do not allow the environment

of uncertainty and fear prevailing at the time to shift their focus from what really matters the fundamentals. They go by Warren Buffetts advice, who famously

wrote: Fear is a foe of the faddist, but a friend of the fundamentalist.

Vantage Point # 6: Modigliani & Miller, Finance Academics, Nobel Laureates

If you look at what Henry Kravis did to VST, from the vantage point of Modigliani & Miller (MM), you would say its impossible for one of MMs famous theorem was

on the irrelevance of capital structure.

According to MMs proposition on capital structure, under certain assumptions, the value of a firm is independent of its capital structure. One of the assumptions is

that the markets are efficient. If the markets were efficient, then there is no difference between price and value and there are no bargains. There can be no Ben

Graham, and no Henry Kravis either.

MMs proposition on capital structure means that in March 2009, when VSTs stock price was Rs 220 per share and its total market value was Rs 338 cr, then that

value was correct because the market is always right.

The MM proposition on capital structure states, that if you make VST borrow Rs 300 cr the value of the firm will rise from Rs 338 cr to Rs 638 cr, comprised of debt

of Rs 300 cr and equity of Rs 338 cr. The total cash with the company would now stand at Rs 490 cr. (Rs 190 cr + Rs 300 cr).

Then, MM proposition on Capital Structure states, that if you were to withdraw this cash of Rs 490 cr from VST, which is exactly what Henry Kravis did, then the

value of the equity will simply drop from Rs 638 cr to Rs 148 cr.

Recall that the business generates Rs 81 cr of annual average cash flow and the first years interest at 9% on total debt of Rs 300 cr, would come to Rs 27 cr. MM

on Capital Structure says that VSTs shares after the LBO, will be worth Rs 148 cr even though the business would have earned Rs 54 cr of cash flow after

interest in that year!

Isnt this baloney? Well, I certainly think it is.

People like Henry Kravis laugh at academics who concocted theories like MM on Capital Structure, a theory that all of you have read and I guess, so far assumed

it to be correct. Well my advice to you is to dump MM and to pick up lessons from Ben Graham and Henry Kravis instead

Vantage Point # 7: Value-Oriented Manager

Imagine that you are a value-oriented manager who runs VST and its March 2009 and the companys stock is languishing at Rs 220. You know that your

companys business is capable of delivering an annual average cash flow of Rs 81 cr. You also derive comfort from absence of debt and presence of Rs 190 cr as

surplus cash on the balance sheet. And yet your company is being valued by the market at only Rs 338 cr.

What can you do about this? Well, you can do many things but lets just talk about three of them.

Special Dividend
http://fundooprofessor.files.wordpress.com/2011/04/debt-reduction.jpg


12/14

You make VST borrow Rs 300 cr. Add to this the existing surplus cash of Rs 190 cr, and you now have a total of Rs 490 cr. Thats Rs 318 per share. Then, you

simply declare a special one-time dividend of Rs 318 per share! Remember, the stock price is Rs 220 per share!

WTF?

What about MM on Dividend?

Recall from your earlier work in this MBA program that MM also had a famous proposition on dividends. According to this proposition, under certain conditions (the

primary one being the assumption of market efficiency), the value of a firm is independent of its dividend policy. The proposition states and all finance textbooks

swear by this as if its the holy grail of finance that if a company pays a dividend then on ex-dividend date its value will simply fall by the amount of the dividend

paid. The theory further states that investors should be indifferent between dividends and capital gains because what they get by way of dividends, they will lose

by way a decline in the market value of their shares. And if a firm does not pay a dividend, they will have equivalent capital gains on the stock.

Well, lets apply this theory to VST. If VSTs stock price before the dividend announcement was Rs 220 per share, then after the payment of Rs 318 per share of

dividend, its stock price should become negative Rs 98! Is that possible? Can stock prices be negative? Of course not. Ok, lets grant MM this. Lets say since the

price cant be negative, but because MM on dividends is holy grail, we have to grant to MM that the stock price of VST post dividend of Rs 318 will go to zero!

WTF?

How can this be? Lets just do the math again.

Recall that what the company paid out as dividend consisted of its surplus cash (which, by definition it does not need to generate its annual average cash flow of

Rs 81 cr) and Rs 300 cr borrowed. This Rs 300 cr borrowed can easily be serviced the operating business. We already know this from the work done by the

business analyst earlier. We also know that the first years interest expense at 9% interest rate on Rs 300 cr of debt will be Rs 27 cr, leaving the company with

cash flow for equity of Rs 54 cr. (Rs 81 cr gross cash flow less Rs 27 cr of interest). How can a business that earns Rs 54 cr of cash flow after meeting interest

requirement be worthless?

This is an example of proof by contradiction, something you read about when you were in school. Well, its a trick, I advice you to use more often in much of

everything you do.

We can never really prove anything. Nassim Taleb says if you want to p rove the propositions that all swans are white then you cant prove it by looking for white

swans. If, for example, you see thousand swans and all of them are white, that does not prove the proposition that all swans are white. You can see a million a

billion swans and if all of them are white that does not prove that all swans are white. But a single sighting of a black swan disproves the notion that all swans

are white. So, you just have to learn this trick of disprovingmuch-loved but wrong ideas in finance and other fields by looking for contradictions.

The example of VSTs special dividend is the functional equivalent of the black swan. Its a contradiction that killsthe MM Proposition on dividends, isnt it?

Share Buyback

You have Rs 190 cr of surplus cash plus you have debt capacity of Rs 300 cr which you utilize and now you have Rs 490 cr. You want to teach the stock market a

lesson by valuing your company for only Rs 338 cr.

You are feeling angry at the market and you are feeling bold. You know your companys stock is worth a lot more than its current price of Rs 220. You announce a

buyback at Rs 500 per share!

WTF? Are you crazy?

Lets find out by doing the math. How many shares of the company can be retired at Rs 500 per share by using all of the cash of Rs 490 cr. Divide Rs 490 cr by Rs

500 per share and you get 0.98 cr shares, which out of the total existing 1.54 cr shares amount to 64% of the equity.

Lets imagine that you go and implement this bold buyback plan and assume that its executed successfully. What will be the consequences?

The company would be left with only 0.56 cr shares. All the cash would be gone. There would be a debt of Rs 300 cr. But the company would still possess the

operating business capable of delivering annual average operating cash flow of Rs 81 cr. Reduce first years interest of Rs 27 cr on the debt, and we are left with

Rs 54 cr of cash flow for equity. Divide that by the remaining 0.56 cr shares outstanding, and you get cash flow of Rs 96 per share!

If MM is correct, then post buyback the value of the firm should simply fall by Rs 500 cr used for the buyback. The value of the firm before buyback was Rs 338 cr.

Then it took Rs 300 cr of debt and the value rose to Rs 638 cr. Now, post buyback, according to MM, the value of the firm should fall to Rs 148 cr. But since there

is debt of Rs 300 cr, according to MM, the stock price should become negative and since thats impossible, then it will surely go to zero.

Will the markets really value a stock capable of delivering a cash flow per share of Rs 96 at zero? So, perhaps, a buyback at 500 at more than double the

prevailing stock price, wont have been as crazy as it looked, after all

Bonus Debentures

You have Rs 190 cr of surplus cash. You can borrow Rs 300 cr but you dont do that. Instead of actually borrowing the money, you go and create bonus

debentures worth Rs 300 cr and allot them proportionately to your stockholders!

WTF?

Let me explain. We already know that the company can easily service Rs 300 cr of debt. But we dont need the company to actually borrow money. We can simply

create a debt instrument out of thin air and distribute it to our stockholders. Lets say the face value of every debenture we create is Rs 100. So there will be a total

of 3 cr debentures. Lets say the interest rate VST will pay on these debentures is 9% a year.


13/14

The company has 1.54 cr shares outstanding. These shareholders will receive 3 cr debentures. This means that for every one share, 1.948 debentures would be

simply be given to the stockholders as bonus debentures.

If a stockholder owns 1,000 shares, their market value before the bonus debentures was Rs 2.2 lacs. Now this stockholder will receive a total of 1,948 debentures.

How would the bond market value these debentures?

Since these debentures have a face value of Rs 100, a coupon of 9% a year which is the going rate of interest, and since the company would be very credit worthy

even after these debentures were created, we can safely say that these debentures would be priced by the bond market at Rs 100 each. The aggregate market

value of these debentures in the bond market will be Rs 300 cr.

The stockholder who owns 1,000 shares in VST worth Rs 2.2 lacs would receive 1,948 debentures, which would have an independent market value of Rs

1.95lacs, and he would still own all the shares!

The value-oriented manager did not change anything on the asset side of VSTs balance sheet. All he did was to create a prior claimand transfer it on a piece of

paper called debenture. This debenture would be valued by the bond market independently. The bond market would correctly value 1,948 debentures at Rs 1.95

lacs and all of the 3 cr debentures at an aggregate value of Rs 300 cr.

If you were to believe MM on Capital Structure, however, the value of the investors 1,000 share would drop by Rs 1.95 lacs, from Rs 2.20 lacs to Rs 0.25 lacs and

end up selling for Rs 25 per share.

The stock would drop to Rs 25, says MM, because there was no change on the asset side of the balance sheet! There was no new cash coming into VST or going

out of VST.

MM on Capital Structure says that if the total value is to remain unchanged, and if we create debentures out of thin air, then the value of the equity shares must

simply shrink by the exact amount of the value of the debentures. If MM is right, then the creation and distribution of 3 cr bonds worth Rs 100 each, should result in

the drop in the value of the equity by exactly Rs 300 cr that value would drop from Rs 338 cr to Rs 38 cr or Rs 25 per share.

And yet,this Rs 38 cr market cap company would be capable of earning cash flow for equity of Rs 54 cr. (see our computations in Special Dividend section

above).

Do you really think that the market would value a firm capable of earning Rs 54 cr a year for Rs 38 cr?

How can the bond market value a claim on only ONE-THIRD of cash flow for Rs 300 cr, but the stock market value a claim on ALL of the cash flow for only Rs 338

cr, which still having surplus cash on balance sheet of Rs 190 cr?

Dont you see the contradiction here?

Either the bond market is right, or the stock market is right. Both of them cant be right! That would be impossible isnt it?

Sherlock Holmes said: When you have eliminated the impossible, whatever remains, however improbable, must be the truth

Improbable as it may sound, ladies and gentleman, our method of analysis shows that its the bond market was right by valuing a smallpart of VST at Rs 300 cr

and that stock market was wrong by valuing the wholeof the company at Rs 338 cr, not evening counting Rs 190 cr of cash!

The important lesson from the three examples of special dividend, buyback, and bonus debentures is this: A value oriented manager can always do these things to

force the stock market to correct its valuation mistake. Moreover, one does not need a Henry Kravis to take VST private using an LBO and enjoy all subsequent

benefits for himself. The value oriented manager can achieve the same objective using bonus debentures, allowing the companys stockholders to benefit from the

creation of leverage on VSTs balance sheet.

Recall also that Ben Grahams abstract idea of a hidden bond component inside the stock of VST.Well, the value oriented manager can literally use that idea to

deliver to his companys stockholders an actualbond instrument having an independentmarket value, thereby forcing the market to correct its valuation error.

Vantage Point # 8: The Civilization

We have come quite far in our investigations. But there is still one vantage point left that of civilization.

None of the witnesses we have met so far have looked at the company from the civilizations viewpoint by incorporating what Charlie Munger calls virtue and vice

effects.

I said earlier, that youll get closer to the truth by having access to several vantage points. So lets examine this last vantage point. Zoom out a bit and look at

whats really happening here. How does VST make money? What do you see?

I will tell you what I see. I see that VST makes money essentially by selling something that kills people. I know its legal to do it, otherwise VST would not be in the

business of selling tobacco. But that does not change reality does it? Consider this: If tobacco was discovered today, and the world knew about its horrible effect

on the health of smokers, would it be legal to sell it?

Of course not.

You see, things carry on, becausethey have carried on. The tobacco business is legal because its been around for so long and societies have this s tatus-quo

bias, this inertia which prevents them from change. Moreover, the tobacco lobbyists, who dont want this change, are very powerful. Plus, of course, the

government depends on the tax revenues.

What are the realcosts of tobacco? I think we all agree that the real cost of tobacco is hardly in the cigarettes sticks. The real cost comes the form of disease and

misery caused to smokers and their loved ones when they die from cancer. That real cost is borne not by the tobacco manufacturers, but by society.


14/14

Privatized benefits and socialized costs is what makes VST prosper.

How long will this last? I cant say.

Will you buy the stock? I dont know. Its really up to you.

If you see this from the vantage point of a Ben Graham or a Henry Kravis, then maybe, at aprice, you will. If you see it from another vantage point, perhaps, you

wont at anyprice.

The choice really is up to you. Moreover, you can rationalize whatever you choose. Man, after all, is not a rational animal. Rather he is a rationalizing one.

I do know, however, that you get closer to the truth by having multiple vantage points.

Having just onevantage point in a detective story is not good enough.Having eightis rather cool.

Isnt it?

Thank you for inviting me!

vantage pt

Documents