Post edited 2:10 am – January 19, 2011 by Floris
Hey Guys,
Thanks for investigating this further. I don't
deny that this play is not risky (bought at 55cent now at 40), but then again
it would be not be trading at 0.05 of book value if it was a clear cut case. If
the market does somewhat recover, the firm (with new shareholders and
management) is able to stabilize cash flows it should be able to refinance a
large proportion of the oustanding debt. Looking at cash flow, the number
is identical to 2009, so this could just be due to seasonality in cash payments
by health care providers and certaintly does not contribute to a trend. There
is the issue of government receivables, but they also get paid by other
healthcare providers in Greece. Furthermore the government will not need to
finance health care providers at some point otherwise greece runs out out
medicine. I could imagine the government not paying other sectors such as
non-critical consultancy firms etc, but medicine is a life neccesity so it is
relatively high on the scale of what will be paid first. You have to remember
that governments in southern europe (italy spain greece) have always been
notorious with their payment schedules.
Taking one step back and looking at a liquidation scenario I think we
can be pretty certain that there will at least a considerable amount left after
all liabilities are paid. This is shown below:
| |
%
|
Nominal Value
|
|
Cash
|
100.00%
|
88
|
88
|
Inventories
|
90.00%
|
120
|
108
|
Other Receivables
|
60.00%
|
127
|
76.2
|
Trade Receivables
|
60.00%
|
399
|
239.4
|
PPE
|
70.00%
|
1600
|
1120
|
Liquidation
|
|
|
1631.6
|
Total Liabilities
|
|
|
1220
|
Equity Stake
|
|
|
411.6
|
Shares Outstanding
|
|
254
|
Per Share
|
|
|
1.620472
|
Share Price
|
|
|
0.4
|
Cash can be taken at a 100% of
nominal value. Medicines can be easily used up and sold off, plus it has a long
shelf life so this should also be sold at near par. I have taken on 60% of
receivables due to the receivables problem. For PPE I have taken 70%. The
reason why I take 70% (and not a lower number) is because the firm merged in
2007 which under ifrs (correct me If I am wrong) implies that PPE needs to be
revalued at the time of a merger. This means marking it to market. Taking a 30%
to the assets therefore does not seem totally unrealistic. So unless I go below
50% of nominal value does the equity value equal the current market cap of
roughly 90m.
Let me know what you think.
Floris