I backed into writing this post. The Globe & Mail newspaper publishes weekly listings of certain major stock market indexes, showing the yield and p/e ratio for the index. A couple of weeks ago, I noticed that the Spanish stock market index was priced better than the others, with a p/e ratio of about 10 and a dividend yield of about 5 percent.
You can buy the iShares single-country etf for the Spanish index, under EWP.
But I thought that if the entire index was reasonably valued, maybe there were particular bargains in individual issues. So I started looking at the constituent companies and found Telefónica SA (TEF-n), which is notable for a dividend yield of almost 8 percent. (On New York, TEF trades as an ADR, where 1 ADR equals 3 Telefónica ordinary shares.)
And then, over at Google Finance, if you bring up the quote results for Telefónica, Google handily lists its competitors. And there today was Deutsche Telekom AG, also sporting an almost 8 percent dividend yield.
And since I’m in Canada, I thought I’d bring in Canada’s largest telecom company, BCE, because it’s always good to compare one company with another. BCE’s dividend yield is about 5 percent.
By itself dividend yield doesn’t say a whole lot. And I’ve only scratched the surface of these companies. They’re large, well-established, dominant in their respective countries. Telefónica in particular has a great website for investors, with a section in English.
For a Canadian investor, to hold DT or TEF would provide diversification out of North American business activity and out of the Canadian dollar.
For example, the 2009 TEF annual report says that it operates in 25 countries, and generates 64 percent of its revenues outside Spain, primarily from Central and South America (40 percent) and Europe (17 percent). They have 8.37 percent interest in a Chinese telecom, which contributes a sliver to revenues.
Deutsche Telekom reports in five operating segments: Germany (35.4 percent of revenue), United States (including operations in Canada, the US, Mexico, and two countries in South America: 21.6 percent), Europe (13.9 percent), Southern and Eastern Europe (13.5 percent), and Systems Solutions (12.3 percent), plus a headquarters allocation (3.3 percent). Based on 2009 figures.
BCE operates mostly in Canada.
Sites such as Reuters, Google Finance, MSN Money and, for Canadian stocks in particular, TMXMoney and Globeinvestor will give you all the quick ratios and summary financial statements a person could ask for, to investigate further. I used those websites to work up a quick and dirty ValuePro valuation for each company.
We’ll skip the details, but here’s some general indications. I used a 5 percent 10 year treasury yield, and a 10 percent cost of equity capital.
BCE: Trailing 12 month revenues of CDN $18,306. Recent quote: $35.07. Operating (EBIT) margin is healthy at an average of 17.5 percent, but revenue growth during the 2000s has been dismal — essentially flat, so I used 1 percent growth in the future, with a 10 year competitive advantage period.
BCE pays a fairly low tax rate; a recent average of 21.5 percent, sometimes lower. Capital expenditures are quite high, and consistent, at about 16.5 percent of revenue, and depreciation expense is also consistent, at 14.5 percent of revenues, as one would expect from a mature company. Working capital as percent of revenues fluctuates significantly, from about 9 or 10 percent to double that. The number for 2009 was quite a bit lower than previously, so I went with 14.5 percent. Balance sheet items for debt, preferred shares, and short term assets and liabilities were taken from the September 2010 balance sheet summary at Globeinvestor.
ValuePro says intrinsic value for BCE at $18.24. A Morningstar valuation up at Questrade’s website for BCE puts its value at $35, with medium uncertainty. The basis for that valuation is not stated. ValuePro gets that valuation if:
- BCE increases revenue growth to 6 percent; or
- at 4 percent growth, if operating margin increases to 19 percent and the average tax rate going forward drops to about 17 percent. Those amounts are pretty much the 5 year average calculated by Reuters.
The growth requirement to achieve fair value seems optimistic (as low as it is). The year over year increase in revenues for Q2 and Q3 2009 to 2010 is 1 percent in each quarter.
Debt to equity is about 0.64, so there is reasonable safety there. Interestingly, its current ratio is consistently below 1.0x.
On a simple p/e valuation model, per a Standard & Poor’s company report on BCE, the high p/e over the last 8 years is 15.3 and the low p/e 10.8. Under the 2011 estimated eps of $2.89, the price range for BCE is between $31 and $44. And an average price of $37, which is close to Morningstar’s valuation. (And again what one expects from a well-known, widely followed company.)
Deutsche Telekom (ADR symbols: DTEGY.pk and the lower volume DTEGF.pk): Statistically, DT has some tempting values — at least on the surface. Not p/e currently (around 18), but p/s is 0.7x (though net margin is only 4 percent, so the low p/s is probably justified); p/b of 1.1 (return on equity is only about 6 percent, which again would justify a low p/b); and a price to cash flow of 2.7x compared to 4.5x for the industry.
As with BCE, current ratio is below 1.0x. Long-term debt to equity is reasonable, at 1x. (Per a Reuters Provestor Report dated 8 Dec 2010)
Revenue growth the last 5 years has been low, at 2.41 percent (but slightly better than BCE’s flat revenue). It’s operating margin isn’t as good, at about 9.7 percent.
Tax rate is hard to judge. The statutory tax rate is about 30 to 35 percent over the last few years. But the effective tax rate over the last 3 years has been much higher, at about 55 percent. Reuters reports the 5 year average effective tax rate at only 21 percent. For ValuePro I went with 35. In 2009, part of the higher taxes arose from a goodwill impairment item.
The rest of the items were calculated using the 2009 through 2007 financial statements at the DT website, and using an exchange rate of USD 1.32 to Euro 1.
With those inputs, ValuePro estimates intrinsic value for DT at $14.81, which is essentially where DT is trading as an ADR in the US: $13.14.
If the tax rate going forward will be closer to 50 percent, then estimated value drops to about $11.50 per share.
P/e ratio analysis for DT is not as helpful as for BCE because there is quite a wide range over the last several years, with two of the years not having meaningful p/e ratios. Eyeballing the S&P summary of high and low p/e ratios, and being conservative, DT has a p/e range similar to BCE: a low of 10 and a high of 15, for an average of 12.5. The ttm eps is roughly US $1.02 per share, which prices the shares pretty much right in the middle of their range.
That value is more congruent with the estimate from ValuePro. So there may be a bit less fluff in the price of DT compared to BCE.
Telefónica: Had a recent close of US $68.99 for its ADRs (remember, 3 shares equals 1 ADR).
Statistically, TEF is trading at a p/e of 7.11 (ttm); a p/s ratio of 1.33 (ttm) (with much higher net margins than BCE and DT — 18.9 percent in the most recent year, and a 5 year average of just over 13 percent, justifying the higher p/s ratio); a quite high p/b of 3.53 (for which we seek an equally strong return on equity and find it a about 55 percent most recently and a 5 year average of almost 40 percent); and a p/cf of 3.88, which is higher than the industry p/cf ratio of 2.91, but much lower than that for the general S&P 500 (almost 11).
The dividend yield of almost 8 percent is higher than the 5 year average dividend yield of just over 4 percent, and the dividend payout ratio (ttm) is reasonable at about 63 percent. The company has said it intends to raise the dividend in 2011.
One weakness is that debt is higher than we like to see. LT debt to equity is about 2.30x, compared to the industry, at 0.55x. Graham suggests than anything above 1x is too risky. In Marty Whitman’s mantra, even if TEF is cheap, it doesn’t look all that safe, because of the debt levels.
On a 5 year chart, TEF is trading in the lower portion of its price range.
Standard & Poor’s proprietary valuation model puts the estimated value of TEF at about $55.
ValuePro disagrees, showing around $90, with only 2.36 percent revenue growth, operating margins of 22.45 percent and a tax rate of 23.79 percent.
Of the three, TEF seems the best bet.