Upload
others
View
3
Download
0
Embed Size (px)
Citation preview
A Wall Street Perspective for the
Valve Manufacturers Association
January 18, 2013
John R. Moore, CFA
Senior Vice President & Senior Research Analyst
414-847-6246/[email protected]
1
Required disclosures on page 39-41
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
2
Introduction to C.L. King
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Headquartered in Albany with Major Presence in New York City
CL King Overview – 4 Divisions 100% of profit/loss accrues to the women owners listed below
● WBENC Certified (Women’s Business Enterprise National Council)
OWNERS
Candace King Weir, Founder/CEO
Amelia Weir, Paradigm Portfolio Manager
Katherine Weir, Non-Employee
C.L. King &
Associates, Inc.
Paradigm Capital
Holdings, Inc.
100% 100%
Sister firm to CL King
Traditional institutional
asset manager
$2 billion assets under
management
Investment
Banking
Capital Markets
Corporate Services
Strategic Advisory
Fixed
Income
Sales & Trading
Wholesaler to Retail Broker-Dealers
Syndicate
Equities
Research
Sales & Trading
Syndicate
Professional
Investor
Services
Prime Brokerage
Registered Investment Advisors
Correspondent Clearing
Full-service investment bank
Self-clearing broker-dealer
105 employees in 6 offices
Strong capital base to handle
large underwriting
commitments
3
Introduction to C.L. King
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Biography: John R. Moore, CFA
-Joined CL King in December 2011
- Coverage universe focuses on industrial fluid
handling companies
- Prior to joining CL King, Mr. Moore was with
CMJ Partners, LLC, where he co-managed a long-
short equity hedge fund with a value-based strategy
- Prior to CMJ, Mr. Moore was a research analyst
with Robert W. Baird & Company, where he
followed the Process Controls Sector
- Bachelor of Science in Industrial Engineering
from Northwestern University
- MBA from The University of Chicago Booth
School of Business
- CFA charter holder since 2007
Coverage List:
A.O. Smith (AOS)
Colfax Corporation (CFX)
CIRCOR (CIR)
Crane Co. (CR)
Dresser-Rand (DRC)
IDEX (IEX)
Flowserve (FLS)
Robbins & Myers (RBN)
SPX Corp. (SPW)
Xylem (XYL)
4
Agenda
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
• Introduction to CL King & Associates
• Economic Indicators & Outlook
• Industrial Stocks & the PMI
• Sector Investment Strategy
• End Market Assessment
• Company Snapshots
Quarterly Real GDP Growth
5
Economic Indicators & Outlook
GDP growth likely slowed in 4Q12 as uncertainty over a deal to avoid the fiscal cliff caused companies to keep a lid on spending.
GDP growth should accelerate in 1H13 but will likely remain near 2% as fiscal policy
tightens.
GDP growth should continue to accelerate in 2H13 and may reach levels of 3% or more by year-end as business investment, the housing market and state/local budgets all improve
following the fiscal cliff resolution.
Source: U.S. Department of Commerce , The Conference Board, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
-10%
-8%
-6%
-4%
-2%
0%
2%
4%
6%
8%
10%Recession Real GDP
-4%
-3%
-2%
-1%
0%
1%
2%
3%
4%
5%
6%Recession Real GDP
Annual Real GDP Growth
Capital Goods Orders
6
Economic Indicators & Outlook
Business confidence and investment has been negatively impacted by the recent
fiscal uncertainty but should reaccelerate throughout 2013 now that a deal has
been reached.
Source: U.S. Census Bureau, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
0
10,000
20,000
30,000
40,000
50,000
60,000
70,000
80,000Recession
Nondefense Capital Goods Orders Ex Aircraft ($millions)
Treasury Spread (10YR less 2YR)
7
Economic Indicators & Outlook
The treasury spread remains positive and is consistent with
historical mid-cycle levels.
The yield curve typically inverts several months prior to a recession
and is a strong leading indicator.
Source: FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
-0.5%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%Recession
Yield Curve (10YR - 2YR)
NAHB Housing Market Index
8
Economic Indicators & Outlook
The U.S. housing market is improving and made a positive contribution to GDP
growth in 2012 for the first time since 2005.
This is a critical factor that has been missing in the recovery thus far.
Source: NAHB, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
0
10
20
30
40
50
60
70
80
90
Jan
-85
May
-86
Sep
-87
Jan
-89
May
-90
Sep
-91
Jan
-93
May
-94
Sep
-95
Jan
-97
May
-98
Sep
-99
Jan
-01
May
-02
Sep
-03
Jan
-05
May
-06
Sep
-07
Jan
-09
May
-10
Sep
-11
State & Local Tax Revenue
9
Economic Indicators & Outlook
State and local governments should become less of a drag as tax revenues rise and
budget shortfalls subside.
Source: U.S. Census Bureau, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
State Budget Shortfalls
Source: www.statehealthfacts.org, CL King & Associates
0
10
20
30
40
50
60
$0
$50,000
$100,000
$150,000
$200,000
$250,000
$300,000
FY09 FY10 FY11 FY12 FY13E
No. States Facing a Budget Gap
Total Shortfall Amount (millions)
-15%
-10%
-5%
0%
5%
10%
15%
1Q
87
1Q
88
1Q
89
1Q
90
1Q
91
1Q
92
1Q
93
1Q
94
1Q
95
1Q
96
1Q
97
1Q
98
1Q
99
1Q
00
1Q
01
1Q
02
1Q
03
1Q
04
1Q
05
1Q
06
1Q
07
1Q
08
1Q
09
1Q
10
1Q
11
1Q
12
Recession
State & Local Tax Revenue
-20.0%
-15.0%
-10.0%
-5.0%
0.0%
5.0%
10.0%
15.0%
20.0%Recession
Industrial Production
Industrial Production (YOY % Change)
10
Economic Indicators & Outlook
The YOY change in Industrial Production slowed to 2%-3% in late-2012 from 4%-5% in early-2012 due to reduced confidence in the economic outlook.
Growth should accelerate back to 4%-5% in late-2013 with a recovery in
business confidence and investment.
Source: Federal Reserve, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
ISM’s Purchasing Managers Index (PMI)
11
Economic Indicators & Outlook
The PMI is slightly above 50 at 50.7 in December and indicates expansion. The PMI is up from
49.5 November. The near break-even level of the PMI further evidences the impact of recent
uncertainty regarding government regulations, taxes, and the global economic outlook.
The PMI breaks 50 several months prior to a recession and is a leading indicator. The PMI also
breaks 50 at least once between recessions during the “mid-cycle slowdown”.
Source: Institute of Supply Management, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
30
35
40
45
50
55
60
65
70
Recession ISM PMI
20
30
40
50
60
70
80Recession
ISM PMI
ISM Purchasing Managers Index (PMI)
12
Economic Indicators & Outlook
Mid-cycle
slowdown Mid-cycle
Slowdown #1
Mid-cycle
slowdown
Mid-cycle
slowdown
Mid-cycle
slowdown???
22
months
Dot-com
bubble
35
months
49
months
42
months
43
months
48
months
At 48 months past the trough, the recent drop below 50 would not be
an unusual “mid-cycle slowdown.”
Source: Institute of Supply Management, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
0%
2%
4%
6%
8%
10%
12%Recession
US2YR
30
35
40
45
50
55
60
65
70
Recession ISM PMI PMI and U.S. 2-Yr. Treasury Rate
13
Economic Indicators & Outlook
However, the mid-cycle slowdown
has historically occurred after or
concurrent with a rise in short-
term interest rates.
Source: Institute of Supply Management, Federal Reserve, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
14
Economic Indicators & Outlook
Conclusion 2013 • Real GDP growth likely slowed to less than 1% in 4Q12 due to the fiscal uncertainty. • Real GDP growth should accelerate in 1Q13 and 2Q13 but will likely be just 1%-2% as fiscal policy tightens. • Positively, Real GDP growth should accelerate throughout 2013 and reach levels of 3% or more as…
1) business investment reaccelerates due to more confidence in the global outlook 2) the housing market continues to improve, a critical factor that has been missing this recovery 3) state and local government cutbacks become less of a drag.
• The greatest risk in 2013 remains Europe. • The issues of 2012 including slower economic activity in emerging markets such as China and the fiscal cliff
situation in the United States appear to be resolved. • Accelerating GDP growth and low interest rates has historically been a good environment to own stocks. Conclusion 2013 and beyond • The economic cycle is likely still in the early to middle stage • The moderate economic recovery should strengthen now that housing is contributing and tax revenues are
rising while interest rates remain at historical low levels. • The recent slow-down was not the typical mid-cycle slowdown that many are comparing it to. • Multiple mid-cycle slowdowns are likely this cycle often present good opportunities to buy stocks.
• Last summer’s slowdown was triggered by concerns regarding Europe. • The late-2012 slowdown was caused by uncertainty ahead of the fiscal cliff. • Europe remains fragile and could cause another slowdown in 2013. • The classic mid-cycle slowdown driven by a rise in interest rates is likely several years out.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
15
Industrial Stocks & The PMI
• Classified every month since January 1, 1995 into the following eight buckets based
on the trend in the PMI versus the prior month: • 1) <=45 & Rising; 2) 45-50 & Rising; 3) 50-55 & Rising; 4) >=55 & Rising; 5) >=55
& Falling; 6) 50-55 & Falling; 7) 45-50 & Falling; 8) <=45 & Falling
• Example: The December 2012 PMI was 50.7, up from 49.5 in November. Thus, the
December 2012 return was included in the 2nd bucket “45-50 & Rising”.
• Calculated monthly total returns for the S&P 500 and the S&P 500 sub-index for
Industrial Machinery.
• Example: In December 2012 the S&P 500 returned 0.7% and the Industrial Machinery
Industry returned 1.3%.
• Standardized all the monthly total returns and calculated the average for each bucket.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Study Methodology:
-0.25
-0.20
-0.15
-0.10
-0.05
0.00
0.05
0.10
0.15
0.20
0.25
<=45
& R
isin
g
45-5
0 &
Ris
ing
50-5
5 &
Ris
ing
>=55
& R
isin
g
>=55
& F
allin
g
50-5
5 &
Fal
ling
45-5
0 &
Fal
ling
<=45
& F
allin
g
-0.25
-0.20
-0.15
-0.10
-0.05
0.00
0.05
0.10
0.15
0.20
0.25
<=45
& R
isin
g
45-5
0 &
Ris
ing
50-5
5 &
Ris
ing
>=55
& R
isin
g
>=55
& F
allin
g
50-5
5 &
Fal
ling
45-5
0 &
Fal
ling
<=45
& F
allin
g
16
Industrial Stocks & The PMI
The performance of the S&P 500 and
the recent trend in the PMI are not
clearly related. This is expected
given the inclusion of sectors such as
Retail, Healthcare, and Financials
whose performance is not
necessarily related to PMI levels.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
S&P 500 Standardized Return Versus PMI Trend Industrial Machinery Standardized Return Versus PMI Trend
The performance of Industrial
Machinery stocks however, is
clearly related to the recent trend
in the PMI. Industrial Machinery
stocks typically generate above
average returns when the PMI is
above 50.
25
30
35
40
45
50
55
60
65
70
75
80
0
25
50
75
100
125
150
175
200
225
Jan
-96
Au
g-9
6
Mar
-97
Oct
-97
May
-98
De
c-9
8
Jul-
99
Feb
-00
Sep
-00
Ap
r-0
1
No
v-0
1
Jun
-02
Jan
-03
Au
g-0
3
Mar
-04
Oct
-04
May
-05
De
c-0
5
Jul-
06
Feb
-07
Sep
-07
Ap
r-0
8
No
v-0
8
Jun
-09
Jan
-10
Au
g-1
0
Mar
-11
Oct
-11
May
-12
De
c-1
2
PMI
Industrial Machinery Index
Industrial Machinery Index Vs. PMI
17
Industrial Stocks & The PMI
Source: FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Industrial Machinery stocks move before the PMI breaks 50.
20
25
30
35
40
45
50
55
60
65
70
75
80
8
9
10
11
12
13
14
15
16
17
18
19
20
Jan
-96
Au
g-9
6
Mar
-97
Oct
-97
May
-98
De
c-9
8
Jul-
99
Feb
-00
Sep
-00
Ap
r-0
1
No
v-0
1
Jun
-02
Jan
-03
Au
g-0
3
Mar
-04
Oct
-04
May
-05
De
c-0
5
Jul-
06
Feb
-07
Sep
-07
Ap
r-0
8
No
v-0
8
Jun
-09
Jan
-10
Au
g-1
0
Mar
-11
Oct
-11
May
-12
De
c-1
2
PMI (right) Industrial Machinery Sector Fwd P/E Average Fwd P/E
Industrial Machinery Valuation Vs. PMI
18
Industrial Stocks & The PMI
Source: FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
The stocks’ forward valuation rises above historical averages first.
Stocks today are predicting a meaningful acceleration in the PMI.
Periods in which GDP growth is accelerating and interest rates are low have
historically been good times to own stocks.
Periods in which the PMI is above 50 and rising have historically been good
times to own the Industrial Sector.
Valuations are above historical averages so look for pull backs and be selective
when initiating new positions.
Focus on later-cycle names with exposure the mega-trends. These stocks will be
more resilient during the upcoming mid-cycle slowdown.
19
Sector Investment Strategy
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
20
End Market Assessment
Oil & Gas - Upstream:
• North American rig count declined
modestly in late-2012 due to uncertain
global economic outlook.
• However, a reacceleration in 2013 is
likely as North America is becoming
increasingly important due to deep
water, oil sands, and shale resources.
• The shift to oil from gas and to
horizontal/directional methods from
vertical is clear.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
North American Rig Count
Source: Baker Hughes
-150%
-100%
-50%
0%
50%
100%
150%
0
500
1,000
1,500
2,000
2,500
3,000
Jan-01 Jan-02 Jan-03 Jan-04 Jan-05 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12
Oil
24%
Gas
76%
2008
Oil
73%
Gas
27%
2012
Horiz.
51%
Vertical
49%
2008
Horiz.
73%
Vertical
27%
2012
21
End Market Assessment
Oil & Gas Downstream:
• Major projects have failed to release and
oil company and E&C customers have
deferred orders due to the uncertainty
regarding the near-term global economic
outlook.
• Investment should improve in 2013 and
remain at healthy levels over the long-term
due to the significant need for energy
infrastructure over the next 30 years.
• Crude oil prices remain elevated and
support continued investment while natural
gas prices remain depressed but have
recovered.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
0
2
4
6
8
10
12
14
16
0
20
40
60
80
100
120
140
160
Dec
-84
Jan-
86
Feb
-87
Mar
-88
Apr
-89
May
-90
Jun-
91
Jul-9
2
Aug
-93
Sep
-94
Oct
-95
Nov
-96
Dec
-97
Jan-
99
Feb
-00
Mar
-01
Apr
-02
May
-03
Jun-
04
Jul-0
5
Aug
-06
Sep
-07
Oct
-08
Nov
-09
Dec
-10
Jan-
12
WTI ($/bbl - left) Nat Gas ($/Mmbtu - right)
Source: Energy Information Administration
Crude Oil and Natural Gas Prices
Source: FactSet
U.S. Refinery Capacity Utilization
70
75
80
85
90
95
100
Jan-
85
Apr
-86
Jul-8
7
Oct
-88
Jan-
90
Apr
-91
Jul-9
2
Oct
-93
Jan-
95
Apr
-96
Jul-9
7
Oct
-98
Jan-
00
Apr
-01
Jul-0
2
Oct
-03
Jan-
05
Apr
-06
Jul-0
7
Oct
-08
Jan-
10
Apr
-11
Jul-1
2
22
End Market Assessment
Power:
• Global energy demand is expected to rise
by more than 35% by 2035 driven by rising
living standards in China, India, and the
Middle East.
• Capital investment activity will be strongest
in these developing regions while
service/retrofit activity will remain healthy
in the developed markets.
• India’s power infrastructure remains
significantly under-invested.
• Investment in Gas fired plants in the U.S.
will grow meaningfully driven by shale
gas.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Source: International Energy Agency World Energy Outlook 2012
Global Energy Demand
Share of Global Energy Demand
0%
20%
40%
60%
80%
100%
1975 2010 2035
Rest of non-OECD
Middle East
India
China
OECD
0
2,000
4,000
6,000
8,000
10,000
12,000
14,000
16,000
18,000
1975 2010 2035
Source: International Energy Agency World Energy Outlook 2012
23
End Market Assessment
Water/Wastewater:
• Capital investment projects in developed
markets remain weak due to lower
economic activity and lower municipal
budgets.
• Maintenance and replacement work in
developed markets remains resilient.
• Major capital investment projects in
emerging regions continue to rise driven by
population growth and urbanization.
• The need for storm/flood management is
growing (i.e. dewatering) after events such
as Super Storm Sandy.
• Many emerging regions have focused
primarily on clean water infrastructure
thus far and underinvested/not invested in
wastewater infrastructure.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Source: U.S. Census Bureau
U.S. Water & Sewer Construction Spending
-30%
-25%
-20%
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%
30%
$0
$5,000
$10,000
$15,000
$20,000
$25,000
$30,000
$35,000
$40,000
$45,000
$50,000
$55,000
$60,000
Jan
-02
Sep
-02
May
-03
Jan
-04
Sep
-04
May
-05
Jan
-06
Sep
-06
May
-07
Jan
-08
Sep
-08
May
-09
Jan
-10
Sep
-10
May
-11
Jan
-12
Sep
-12
U.S. Water & Sewer Construction Mo. YOY % Chg.
Source: Federal Reserve
60
65
70
75
80
85
90
Jan
-86
Ap
r-8
7
Jul-
88
Oct
-89
Jan
-91
Ap
r-9
2
Jul-
93
Oct
-94
Jan
-96
Ap
r-9
7
Jul-
98
Oct
-99
Jan
-01
Ap
r-0
2
Jul-
03
Oct
-04
Jan
-06
Ap
r-0
7
Jul-
08
Oct
-09
Jan
-11
Ap
r-1
2
24
End Market Assessment
Chemical:
• Investment rebounded faster than most industries after the economic downturn because the chemical industry lagged during the last up-cycle.
• Investment should remain robust over the near to medium term driven by a reacceleration in emerging market growth particularly China.
• Unconventional gas resources/shale is providing the North American chemical industry with a significant cost advantage versus the rest of the world.
• The large volumes of ethane obtained as a by-product in shale gas production is causing idled plants to be restarted and more capacity to be added in North America.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Natural Gas Prices
Source: FactSet
0
2
4
6
8
10
12
14
16
May
-90
May
-91
May
-92
May
-93
May
-94
May
-95
May
-96
May
-97
May
-98
May
-99
May
-00
May
-01
May
-02
May
-03
May
-04
May
-05
May
-06
May
-07
May
-08
May
-09
May
-10
May
-11
May
-12
Natural Gas Futures ($/Mmbtu)
U.S. Chemical Capacity Utilization
25
End Market Assessment
Residential Construction:
• The U.S. housing market is improving
meaningfully with housing starts up more
than 25% versus the prior year in 2Q12
and 3Q12.
• Housing starts are forecast to nearly reach
1.2 million by 2014-2015. We view this as
a critical level in which new construction
demand and remodeling activity
accelerates meaningfully.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Source: National Association of Home Builders (NAHB)
NAHB Housing Market Index
Source: NAHB
U.S. Housing Starts
0
10
20
30
40
50
60
70
80
90
Jan
-85
May
-86
Sep
-87
Jan
-89
May
-90
Sep
-91
Jan
-93
May
-94
Sep
-95
Jan
-97
May
-98
Sep
-99
Jan
-01
May
-02
Sep
-03
Jan
-05
May
-06
Sep
-07
Jan
-09
May
-10
Sep
-11
0100200300400500600700800900
1000110012001300140015001600
2007 2008 2009 2010 2011 2012F 2013F 2014F
New construction demand likely accelerates when starts rise above 1.2M.
26
End Market Assessment
Commercial Construction:
• Non-residential construction activity in the
U.S. is improving but not at the same rates
as the residential market.
• Non-residential construction growth in
2013 is expected to remain modest at
roughly 3% similar to 2012’s 2.9% growth,
according to AIA.
• Improving economic activity and
accelerating GDP growth should enable the
non-residential construction market to post
more significant growth in 2014.
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Architecture Billings Index
Source: The American Institute of Architects
30
35
40
45
50
55
60
65
70
De
c-9
5
Sep
-96
Jun
-97
Mar
-98
De
c-9
8
Sep
-99
Jun
-00
Mar
-01
De
c-0
1
Sep
-02
Jun
-03
Mar
-04
De
c-0
4
Sep
-05
Jun
-06
Mar
-07
De
c-0
7
Sep
-08
Jun
-09
Mar
-10
De
c-1
0
Sep
-11
Jun
-12
Billings Inquiries
27
End Market Assessment
Trends:
• The rising population and expanding
prosperity in developing nations will drive
significant need for investment in energy
infrastructure over the next 30 years.
• The world’s population is expected to
increase from roughly 7 billion in 2010 to
roughly 9 billion in 2040 with the majority
of the growth in developing countries.
• 75% of the world’s population will reside in
the Asia Pacific region (including China
and India) and Africa. India will have the
largest population by 2030.
• Urbanization is expected to continue to
increase in developing countries and
developed countries such as China.
Invest in companies with exposure to the emerging markets
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
450 480 610
1,030
210 280
3,790
550 580 630
1,790
320 270
4,590
-
500
1,000
1,500
2,000
2,500
3,000
3,500
4,000
4,500
5,000
2010 2040
World Population (Millions of people)
Source: ExxonMobil Energy Outlook
28
End Market Assessment
Trends:
• Global energy demand is expected to increase 35% during 2010-2040 driven entirely by
developing/non-OECD nations.
• OECD energy demand is expected to remain relatively flat through 2040 despite an 80%
increase in economic output due to declining energy intensity or a greater use of energy
efficient products and applications.
Energy efficiency is critical in developed markets
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Energy Intensity by Region (Toe per thousand $2011 GDP)
Source: BP Energy Outlook 2013
The global economy must invest significantly in energy infrastructure over the next 30 years.
• The IEA estimates $38T needs to be invested in energy infrastructure by 2035. Approximately two-thirds of this investment is expected in developing regions.
• Oil and gas infrastructure accounts for nearly $20T.
• Power infrastructure accounts for most of the remainder with more than 40% for transmission and distribution networks.
• This is a secular driver for FLS, DRC and SPW, all of which have significant exposure to the oil & gas or power markets and developing regions.
Energy demand in developing/non-OECD nations will rise by 65% during 2010-2040 driven by growing prosperity and expanding economies.
• Global energy demand will grow by 35% during this period as the world population expands from 7 billion to 9 billion led by growth in Africa and India
• Companies with significant exposure to developing markets include AOS, DRC, FLS, and XYL.
Electricity generation will represent the largest driver of demand for energy.
• Through 2040 electricity generation is expected to account for more than half the increase in global energy demand.
• The IEA estimates $1T will need to be invested in the U.S. transmission and distribution infrastructure before 2035 to keep pace with demand.
• The average transformer age in the U.S. today is more than 35 years, while the critical age at which the risk of failure increases significantly is 25 years.
• SPW is a leader in the medium-size power transformer market and recently expanded into the large power transformer market.
Energy efficient products and practices will be key to solving energy challenges in developed/OECD nations
• High-efficiency natural gas power plants, hybrid vehicles, etc. will help keep energy use essentially flat in developed economies despite robust economic growth
• DRC sells and services compressors and turbines for natural gas applications globally.
New technology such as horizontal drilling and hydraulic fracturing has enabled the development of new energy reserves in the United States.
• The U.S. is now the fastest growing producer of oil and natural gas in the world, according to the Manhattan Institute, and there are no signs that production
growth will end over the next decade.
• RBN, GDI, and CIR sell critical equipment into the North American upstream oil & gas markets.
The “Golden Age” for natural gas. Oil will remain the No. 1 global fuel but natural gas will overtake coal for the No. 2 spot.
• The IEA has estimated global consumption of natural gas could rise by more than 50% by 2035 and natural gas could account for more than 25% of global energy
demand versus 21% today.
• DRC and FLS sell, repair and overhaul equipment used in power plants, petrochemical facilities, and fertilizer plants.
The U.S. water and wastewater infrastructure is in need of significant investment
• The EPA’s 2002 Clean Water and Drinking Water Gap Analysis Report estimated that “if investment in water and wastewater infrastructure doesn’t increase to
address anticipated needs, the funding gap over the next 20 years could grow to $122B for Clean Water capital costs and $102B for Drinking Water capital costs.”
XYL generates 90% of its revenue from water infrastructure projects and applications globally.
29
Mega-trends (Now – 2040)
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Dresser-Rand (DRC) – Strong Buy - $70 INVESTMENT THESIS:
• Buy an energy infrastructure investment pure-play. Dresser-Rand generates nearly 80% of its New Unit
bookings from infrastructure investments in the oil, gas, chemical and refining markets (60% in upstream
applications) and roughly 17% of its new units bookings from infrastructure investments in the
environmental and power markets.
• Top-three supplier in its markets. Dresser-Rand maintains a ~20% share in each of its major product lines,
including centrifugal compressors, reciprocating compressors and steam turbines. The company successfully
competes with well-capitalized multinational industrial companies such as GE and Siemens due to its focus
on technology, new products and customer responsiveness.
• Aftermarket revenue comprises 47% of total revenue and can generate operating margins of more than
25%. We believe aftermarket revenue can grow more than 10% annually as management focuses on gaining
market share (servicing competitors installed base) and expanding its network of global service centers to
60-70 from 49 today.
• Outsourced model reduces earnings cyclicality. Dresser-Rand subcontracts/outsources 35%-40% of its
direct labor costs. This flexible operating model enables to appropriately size the highly cyclical New Unit
business during economic downturns and thus reduces earnings volatility.
RISKS:
• Global economic conditions and commodity prices. Dresser-Rand’s customers include oil, gas and
petrochemical companies, all of which are sensitive to economic cycles and commodity prices.
• Large competitors. Dresser-Rand’s competitors include large, well-capitalized, multinational OEMs with
broad product portfolios including General Electric, Siemens and Mitsubishi.
• Debt pay down. Dresser-Rand’s balance sheet is somewhat levered with a net debt-to-capital ratio of 46%.
Oil and Gas
Production32%
Gas
Transmission11%
Refining and
Chemical36%
Environmental
17%
Other
4%
North America
31%
Latin America
18%Europe
22%
Middle
East/Africa14%
Asia
Pacific/Southern Asia15%
30 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Dresser-Rand Robbins & Myers
Ticker DRC
Rating SB
Price Target $70
Trading Data Trading Data
Last Price (1/09/2013) $57.17
52-Week High (1/04/2013) $59.69
52-Week Low (6/26/2012) $41.01
Market Cap. (MM) $4,308
Shares Out. (MM) 75.669
3 Mo. Avg. Vol (MM) 0.521
Earnings Estimates Earnings Estimates
(000) Q1 Q2 Q3 Q4 FY
FY14E $0.99 $1.09 $1.11 $1.35 $4.53
FY13E $0.66 $0.91 $0.94 $1.17 $3.68
FY12E $0.31 $0.45 $0.54 $1.13 $2.43
FY11 $0.00 $0.14 $0.51 $0.90 $1.53
FY10 $0.27 $0.43 $0.46 $0.64 $1.80
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 15.6 12.7 15.4
EV/S 1.5 1.2 1.5
EV/EBITDA 9.1 7.4 8.9
CIRCOR (CIR) – Strong Buy - $50 INVESTMENT THESIS:
• Operational and strategic turnaround is under way. CIRCOR has advanced its implementation of Lean
and supply chain initiatives (particularly in the Energy division), upgraded the management teams in each of
its divisions, and eliminated its asbestos exposure and expense in the last five years. Management now aims
to drive Lean practices throughout the company, expand its highly engineered product offering for the
energy and power markets and complete accretive acquisitions that further enhance the portfolio.
• We see normalized EPS at $5.50 or more. In 2010, CIRCOR set goals to double revenue by 2015 and
ultimately achieve operating margins of 14%-16% in each of the three segments. We believe both targets are
achievable and estimate they would equate to normalized earnings per share of $5.50 or more.
• Well positioned in global oil and gas markets. CIRCOR generates roughly half its revenue and half its
operating income from the global energy markets. The short-cycle North American energy business is a
leading provider of valves used for land-based well hookups. The large international project business is a
leading provider of highly engineered valves for energy infrastructure projects.
RISKS:
• Cyclical end markets including oil & gas, petrochemical, power, aerospace, and HVAC. The oil & gas and
petrochemical markets are the largest and are highly dependent on commodity prices.
• Operational execution. Our financial estimates and investment recommendation for CIRCOR is largely
dependent on management’s ability to improve profitability in all three divisions.
• Pricing. CIRCOR’s North American short-cycle energy business and several product lines within the Flow
Technologies and Aerospace divisions manufacture more standardized products and compete with numerous
industrial companies.
31 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Energy
48%
Flow
Technologies35%
Aerospace
17%
Oil & Gas
Upstream64%
Oil & Gas
Midstream & Downstream
28%
Other
8%
CIRCOR Crane Co.
Ticker CIR
Rating SB
Price Target $50
Trading Data: Trading Data:
Last Price (1/09/2013) $40.32
52-Week High (2/03/2012) $42.79
52-Week Low (8/02/2012) $27.85
Market Cap. (MM) $686
Shares Out. (MM) 17.429
3 Mo. Avg. Vol (MM) 0.069
Earnings Estimates: Earnings Estimates:
(000) Q1 Q2 Q3 Q4 FY
FY14E $0.84 $0.90 $0.94 $0.97 $3.64
FY13E $0.55 $0.70 $0.78 $0.87 $2.90
FY12E $0.49 $0.64 $0.76 $0.51 $2.40
FY11 $0.49 $0.43 $0.62 $0.59 $2.13
FY10 $0.31 $0.44 $0.69 $0.53 $1.96
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 12.3 9.8 13.7
EV/S 0.7 0.6 0.8
EV/EBITDA 7.3 5.0 7.3
Flowserve (FLS) – Buy - $160 INVESTMENT THESIS:
• Organic revenue growth should approximate 6%-7% long-term Flowserve generates 55% of its revenue from infrastructure investments in the global oil & gas and power markets and more than 45% of its revenue from emerging markets. We expect this favorable market exposure to drive organic revenue growth of 6%-7% or more.
• Aftermarket revenue comprises more than 40% of total revenue, is recurring in nature and generates operating margins that are 2x that of OE. Flowserve spent the past 10 years growing its aftermarket presence by establishing a global network of QRCs. The benefits of this investment are higher margins and lower earnings volatility.
• Significant operating margin improvement potential. We estimate operating margin could expand another 300 bps over the next three years as SG&A is reduced to 18% from 20%, IPD operating margins rise to 14%-15% from 8%-9%, volumes increase, and project pricing continues to improve.
• Strong cash generation and commitment to returning cash to shareholders. Flowserve has a policy of returning 40%-50% of running two-year average net income to shareholders through share repurchases and dividends. The company is in the midst of a $1B share repurchase program as part of its new corporate structure in which it is targeting a leverage ratio of 1.5x debt/EBITDA versus 1.0x as of 6/30/2012.
RISKS:
• Exposure to commodity prices. The oil & gas market comprises more than 40% of Flowserve’s revenue. Demand in this market is dependent on the capital budgets of major refiners and oil and gas equipment companies which are ultimately driven by oil prices.
• Foreign currency translation. Flowserve generates more than 70% of its revenue from international markets and is therefore subject to fluctuations in foreign currencies. Flowserve expects to absorb a $1.00 per share impact from foreign currency translation in 2012.
32 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Flowserve Dresser-Rand
Ticker FLS
Rating SB
Price Target $160
Trading Data Trading Data
Last Price (1/09/2013) $154.59
52-Week High (1/08/2013) $155.16
52-Week Low (6/04/2012) $98.41
Market Cap. (MM) $7,749
Shares Out. (MM) 49.984
3 Mo. Avg. Vol (MM) 0.470
Earnings Estimates Earnings Estimates
(000) Q1 Q2 Q3 Q4 FY
FY14E $2.40 $2.82 $2.98 $3.60 $11.79
FY13E $1.99 $2.45 $2.61 $3.18 $10.20
FY12E $1.69 $1.98 $2.07 $2.75 $8.43
FY11 $1.72 $1.76 $1.92 $2.25 $7.64
FY10 $1.42 $1.62 $1.84 $2.00 $6.88
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 15.2 13.1 13.6
EV/S 1.8 1.5 1.5
EV/EBITDA 10.3 8.5 8.7
Industrial
40%
Public Utility
35%
Commercial
13%
Residential
9%
Agricultural
3%
Europe
36%
US
37%
Asia Pacific
11%
Other
16%
Xylem (XYL) – Buy - $34 INVESTMENT THESIS:
• Xylem is a water industry pure-play as it generates more than 90% of its revenue from investments
in water infrastructure and water-related applications. The global water industry grows 3%-5%
annually due to several strong fundamental drivers including population growth and urbanization,
particularly in emerging regions, aging water infrastructure, primarily in developed regions, and globally
increasing government regulation regarding water quality.
• Organic revenue growth should accelerate meaningfully into 2014 as emerging market growth re-
accelerates (20% of revenue) and demand improves in the industrial (40% of revenue), commercial (13%),
and residential (9%) markets. The public utility market (36%) should also remain healthy.
• Acquisitions could add another 4%-6% to revenue growth over each of the next 2-3 years. The global
water industry is highly fragmented and Xylem has a solid acquisition track record, generates strong free
cash flow, and its balance sheet has minimal leverage with a net debt-to-capital ratio of 24%.
• Operating margin can expand 50-75 bps annually driven by higher volumes, management’s operational
initiatives and a mix shift toward higher-margin businesses such as dewatering.
RISKS:
• Exposure to Europe. Xylem generates approximately 36% of its revenue from Europe, including
approximately 8% of revenue from Southern Europe. Economic conditions in this region have deteriorated
markedly over the past two years and are expected to remain depressed near-term.
• Weather conditions: Dewatering and irrigation-related equipment comprises roughly 15% of Xylem’s
total annual revenue. Heavy flooding drives increased demand for dewatering pumps while drought
conditions increase demand for pumps and equipment used in irrigation applications.
33 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Xylem
Ticker XYL
Rating B
Price Target $34
Trading Data:
Last Price (1/09/2013) $27.00
52-Week High (3/16/2012) $28.87
52-Week Low (8/02/2012) $22.43
Market Cap. (MM) $4,947
Shares Out. (MM) 185.794
3 Mo. Avg. Vol (MM) 0.894
Earnings Estimates:
(000) Q1 Q2 Q3 Q4 FY
FY14E $0.46 $0.60 $0.58 $0.64 $2.28
FY13E $0.36 $0.51 $0.52 $0.55 $1.94
FY12E $0.36 $0.49 $0.44 $0.46 $1.76
FY11 $0.43 $0.56 $0.54 $0.40 $1.93
FY10 $0.27 $0.40 $0.43 $0.38 $1.47
Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 13.7 11.7 14.9
EV/S 1.5 1.4 1.6
EV/EBITDA 8.8 7.9 9.1
Crane Co. (CR) – Buy - $49 INVESTMENT THESIS:
• Operating margins in 2012 are likely to be 13%, or 200 bps higher than the 2007 peak on roughly the
same revenue base. Operating margins could expand further as Crane benefits from : 1) the recent
completion of three major Aerospace development programs; 2) the realignment of the Fluid Handling
segment ; and 3) a significant reduction in the structural costs within its shorter-cycle segments.
• Late-cycle exposure attractive today. Crane Co. generates more than 70% of revenue and roughly 80% of
operating income from late-cycle markets served by the Fluid Handling and Aerospace & Electronics
segments. These businesses typically sell into longer lead-time projects that are less sensitive to short-term
disruptions in global economic conditions. Crane Co.’s products are typically incorporated in projects once a
significant investment toward completion has already been made. Thus, cancellation risk is low.
• Asbestos issue remains, but visibility has improved. Crane Co. remains a defendant in numerous asbestos-
related personal injury claims; however, the number of claims continues to decline each year and now stand
at less than 58,000 versus more than 90,000 in 2006. Furthermore, settlement costs per claim have stabilized
and the company’s insurance agreements remain secure. We expect asbestos-related defense costs and
settlements, net of taxes and insurance, to be $40MM-$50MM for the next 10 years and substantially lower
in the subsequent 10-year period as new claims fade.
RISKS:
• Asbestos Litigation. Crane Co. is subject to numerous lawsuits for asbestos-related personal injury. Any
increase in the number of claims filed or an increase in legal defense or settlement costs would adversely
affect the company’s financial results.
• Economic conditions and cyclical end markets. Crane Co. generates roughly 42% of its revenue in the
United States and results are therefore particularly sensitive to trends in domestic economic conditions.
34 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Fluid Handling
45%
Aerospace &
Electronics27%
Merchandising
Systems15%
Engineered
Materials9%
Controls
5%Crane Chem
Pharma26%
Crane Energy23%
Crane Building Systems
27%
Crane Supply
17%
Crane Pumps
& Systems7%
Crane Valve
Group76%
Crane Co. A.O. Smith
Ticker CR
Rating B
Price Target $49
Trading Data: Trading Data:
Last Price (1/09/2013) $47.20
52-Week High (1/20/2012) $51.48
52-Week Low (7/12/2012) $34.89
Market Cap. (MM) $2,761
Shares Out. (MM) 56.925
3 Mo. Avg. Vol (MM) 0.255
Earnings Estimates: Earnings Estimates:
(000) Q1 Q2 Q3 Q4 FY
FY14E $1.10 $1.11 $1.16 $1.17 $4.54
FY13E $0.98 $1.00 $1.06 $1.06 $4.11
FY12E $0.88 $0.93 $0.99 $0.96 $3.76
FY11 $0.81 $0.84 $0.87 $0.89 $3.41
FY10 $0.56 $0.67 $0.70 $0.68 $2.60
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 11.4 10.3 10.8
EV/S 1.1 1.0 1.1
EV/EBITDA 6.8 6.0 6.6
SPX Corp (SPW) – Buy - $77 INVESTMENT THESIS:
• Strategic realignment focused on Flow Technology. SPX has transformed itself since 2004 from a
diversified industrial manufacturer serving multiple industries to a focused supplier of highly engineered
equipment primarily for the power, energy and food and beverage markets. The Flow Technology segment is
the growth driver going forward and management’s continued focus for acquisitions. This segment should
comprise 53% of total revenue in 2012. versus just 14% in 2004. We expect it to become an even larger
portion of the company in the future.
• Organic revenue growth should be 2x global GDP growth going forward. SPX’s realigned portfolio
generates more than 60% of its revenue from several late-cycle infrastructure markets with strong long-term
fundamentals and roughly 30% of its revenue from emerging regions.
• Operating margins should reach 12%-15% versus 11% today and 12% historically. Segment operating
margins should increase by 200- 400 bps over the next 3-5 years, driven by the Flow Technology and
Industrial Products and Services segments. Flow Technology margins should rise from 11.5% in 2012 to
13%-15% as volumes improve and management integrates the recent ClydeUnion acquisition. Industrial
Products and Services margins should rise from 13.5% in 2012 to 15%-20% as transformer volumes and
pricing improve.
RISKS:
• Acquisition integration. The integration of ClydeUnion is behind plan due to a low-margin backlog booked
in the downturn that is now shipping. We believe the issue is largely contained and should negatively impact
only 2012.
• Pricing. SPX operates in several highly competitive markets including the U.S. transformer market. Pricing
in this market deteriorated meaningfully in the downturn due to the businesses’ high fixed-cost nature.
Food & Beverage19%
Power & Energy19%
Industrial15%
Thermal
Equipment & Services
28%
Industrial
Products & Services
19%
Flow Technology
53%
35 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
SPX Corp Colfax
Ticker SPW
Rating B
Price Target $77
Trading Data: Trading Data:
Last Price (1/09/2013) $69.70
52-Week High (5/11/2012) $79.42
52-Week Low (8/02/2012) $56.31
Market Cap. (MM) $3,517
Shares Out. (MM) 50.805
3 Mo. Avg. Vol (MM) 1.022
Earnings Estimates: Earnings Estimates:
(000) Q1 Q2 Q3 Q4 FY
FY14E $0.87 $1.37 $1.84 $2.43 $6.50
FY13E $0.54 $1.01 $1.46 $2.07 $5.07
FY12E $0.01 $0.78 $1.06 $1.53 $3.35
FY11 $0.37 $0.76 $0.99 $1.83 $3.95
FY10 $0.37 $1.00 $1.11 $1.13 $3.62
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 13.7 10.7 11.8
EV/S 1.0 0.6 0.7
EV/EBITDA 9.7 5.8 6.3
IDEX (IEX) – Neutral INVESTMENT THESIS:
• Organic revenue growth targeted at GDP+300 bps or more long-term. IDEX consistently delivers organic
revenue growth that far outpaces GDP growth in its underlying markets through its focus on product innovation
and niche markets such as instrumentation and life sciences, refined fuels, specialty chemicals and water.
• Operational excellence drives industry-leading profitability. IDEX is relentlessly focused on low-cost
sourcing and mixed model lean practices. Each business within the company holds multiple kaizen strategy
events each year to continuously improve. This commitment drives incremental operating margins that average
30%-35%.
• Strong cash flow generation funds proven acquisition-oriented growth strategy. IDEX consistently generates
free cash flow that meets or exceeds net income and then deploys this excess cash to make strategic acquisitions.
IDEX has acquired and successfully integrated more than 25 companies since 2001.
• Diversification by end market and geography provides steady results. IDEX is well diversified across several
end markets with strong secular themes. It generates nearly half its revenue outside North America. Management
is focused on growing its presence in emerging markets, which now account for 17% of revenue.
RISKS:
• Global economic conditions. IDEX’s portfolio is sensitive to global economic conditions. Orders have slowed
during periods of economic uncertainty, such as now, and declined meaningfully during economic downturns.
• U.S. Municipal spending. IDEX’s North American water infrastructure businesses within FMT (about 7% of
revenue) and the Fire Suppression businesses within FSD (about 5% of revenue) are dependent on municipal
budgets and tax revenue in the United States. We expect this market to remain weak into 2013.
Chem/Industrial32%
HST Instrumentation19%Fire & Rescue
10%
Water9%
Energy12%
Paints7%
Agriculture3%
Pharma2%
Other6%
North America53%
Europe26%
Emerging Markets17%
Other4%
36 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
IDEX SPX Corp
Ticker IEX
Rating N
Price Target N/A
Trading Data Trading Data:
Last Price (1/09/2013) $48.22
52-Week High (1/08/2013) $48.61
52-Week Low (7/24/2012) $34.06
Market Cap. (MM) $4,040
Shares Out. (MM) 82.658
3 Mo. Avg. Vol (MM) 0.367
Earnings Estimates Earnings Estimates:
(000) Q1 Q2 Q3 Q4 FY
FY14E $0.77 $0.83 $0.88 $0.93 $3.41
FY13E $0.67 $0.73 $0.77 $0.83 $3.00
FY12E $0.66 $0.67 $0.66 $0.68 $2.67
FY11 $0.58 $0.62 $0.71 $0.65 $2.56
FY10 $0.46 $0.50 $0.50 $0.54 $1.99
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 16.1 14.1 N/A
EV/S 2.3 2.1 N/A
EV/EBITDA 10.4 9.2 N/A
Colfax (CFX) – Neutral INVESTMENT THESIS:
• Organic revenue growth is targeted at GDP+1%-2%. Colfax generates nearly half of its revenue from higher
growth emerging markets (China, Brazil, and Russia) and roughly 60% of its revenue from several strong end
markets with secular drivers (power generation, energy, and mining). Management expects this end market
exposure combined with its focus on new product introduction and aftermarket expansion will drive significant
organic revenue growth over the next several years.
• Operating margins targeted in the mid-teens versus less than 10% currently. The recently acquired ESAB
business (54% of total revenue) generates operating margins of just 9%-10% today, well below the 12%-13%
level achieved in 2006-2008 and the 11%-12% level of its nearest competitor . Several restructuring initiatives
are underway aimed at reducing footprint and headcount and improving operational efficiency..
• Aftermarket work and consumables provide a recurring revenue stream. Aftermarket sales and welding
consumable sales together comprise 55% of total revenue and are largely recurring in nature. Aftermarket parts
and service comprise approximately 35% of Howden revenue and nearly 30% of the legacy pump business’
revenue and generate operating margins that are roughly 20 percentage points higher those of original equipment.
RISKS:
• Global economic conditions. CFX’s portfolio is dependent on global economic conditions. ESAB is
particularly dependent on industrial activity and GDP growth. This business is also short-cycle in nature and
could turn quickly.
• Slowing emerging market growth. Colfax’s organic revenue growth goals are largely dependent on growth in
emerging regions (44% of revenue). Slower-than-anticipated growth in these regions will likely cause Colfax’s
organic revenue growth to fall below management’s 10% target.
Europe32%
North America
20%
South America
14%
Asia17%
ROW17%
ESAB54%
Howden28%
Fluid Handling
18%
37 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Colfax CIRCOR
Ticker CFX
Rating N
Price Target N/A
Trading Data: Trading Data:
Last Price (1/09/2013) $40.91
52-Week High (1/03/2013) $42.44
52-Week Low (7/12/2012) $24.43
Market Cap. (MM) $3,793
Shares Out. (MM) 93.978
3 Mo. Avg. Vol (MM) 0.677
Earnings Estimates: Earnings Estimates:
(000) Q1 Q2 Q3 Q4 FY
FY14E $0.39 $0.51 $0.60 $0.73 $2.24
FY13E $0.29 $0.40 $0.49 $0.62 $1.80
FY12E $0.23 $0.35 $0.33 $0.38 $1.30
FY11 $0.21 $0.29 $0.30 $0.40 $1.19
FY10 $0.14 $0.18 $0.22 $0.39 $0.92
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 22.4 18.1 N/A
EV/S 1.2 1.1 N/A
EV/EBITDA 8.3 7.7 N/A
NA residential47%
NA commercial
18%
Lochinvar11%
China20%
Europe/UK3%
India1%
United States
63%Canada
9%
China
24%
India
1%
Europe/Middle
East3%
Rest of World26%
North America74%
A.O. Smith (AOS) – Neutral INVESTMENT THESIS:
• Strategic portfolio transformation underway. A.O. Smith sold its lower-growth/lower-margin electric motor
business in 2010 and significantly expanded its presence in the higher-growth/higher-margin commercial water
heater market through the 2011 acquisition of Lochinvar. Management estimates it has roughly $800MM in
spending capacity currently and is actively looking for acquisitions. Potential acquisitions must be 1) capable of
growing at rates in excess of U.S. GDP; 2) accretive to margins; and 3) accretive to earnings in first year.
• Organic revenue growth should be 7% or more through 2015. Management is targeting revenue of $2.43B in
2015 versus $1.84B in 2011 driven by A.O. Smith’s continued expansion in China, the trend toward higher
efficiency products in the commercial business (Lochinvar), and a recovery in U.S. construction.
• Operating margins are targeted at 14% in 2015 versus 12.7% in 2012. The increase will be driven by a
greater mix of China and Lochinvar sales and volume leverage within the North American residential business.
• EPS is targeted at $5.00 in 2015, including $0.70 from acquisitions or share repurchases. We believe this
target is achievable assuming: 1) U.S. residential construction recovers and housing starts rise above 1.2 million
units per year; 2) non-residential construction activity improves; and 3) China GDP growth remains robust.
RISKS:
• Housing recovery fails to materialize. A.O. Smith’s 2015 targets assume housing starts rise above 1.2 million.
• Slowing growth in China. China has been a primary growth driver for A.O. Smith over the last decade and
management expects this region to continue to grow at rates of 15% or more.
• Acquisition integration. We see significant risks associated with integrating a large foreign acquisition.
38 Source: Company reports, FactSet, CL King & Associates
CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
A.O. Smith Flowserve
Ticker AOS
Rating N
Price Target N/A
Trading Data: Trading Data:
Last Price (1/09/2013) $64.45
52-Week High (1/02/2013) $65.73
52-Week Low (1/24/2012) $40.44
Market Cap. (MM) $3,004
Shares Out. (MM) 39.542
3 Mo. Avg. Vol (MM) 0.429
Earnings Estimates: Earnings Estimates:
(000) Q1 Q2 Q3 Q4 FY
FY14E $0.88 $0.96 $1.07 $1.16 $4.07
FY13E $0.75 $0.81 $0.89 $0.95 $3.40
FY12E $0.66 $0.75 $0.71 $0.80 $2.93
FY11 $0.54 $0.50 $0.37 $0.68 $2.09
FY10 $0.46 $0.43 $0.35 $0.46 $1.71
Valuation Valuation
Multiple Curr FY Next FY Next FY @ PT
P/E 19.1 15.9 N/A
EV/S 1.5 1.3 N/A
EV/EBITDA 10.3 8.7 N/A
39 CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Risks
CIRCOR International (CIR) SB\$50: CIRCOR serves several highly cyclical end markets including oil, gas, petrochemical, power, aerospace and HVAC.
The oil, gas and petrochemical markets are largely dependent on commodity prices while the petrochemical, power, aerospace and HVAC markets are
highly sensitive to global economic conditions. Our financial estimates and investment recommendation for CIRCOR are largely dependent on
management’s ability to improve profitability in all three divisions. CIRCOR’s North American short-cycle energy business and several product lines within
the Flow Technologies and Aerospace divisions manufacture more standardized products and compete with numerous industrial companies. Decreased
market demand typically results in excess manufacturing capacity and more aggressive pricing among industry participants. The military market comprises
roughly 40% of revenue within CIRCOR’s Aerospace division. This revenue stream is highly dependent on spending by the U.S. military and thus military
defense budgets.
Crane Company (CR) B\$48: Crane Co. is subject to numerous lawsuits for asbestos-related personal injury. Legal costs and settlements associated with
these lawsuits after taxes and insurance has been $35MM-$55MM in each of the last five years; they are expected to be $40MM-$50MM a year for at least
the next 10 years. Any increase in the number of claims filed or an increase in legal defense or settlement costs would cause this figure to rise and could
adversely affect the company’s financial results. Demand for Crane Co.’s products is highly dependent on global economic conditions, thus its results will be
significantly impacted if macroeconomic conditions deteriorate. Crane Co. generates roughly 42% of its revenue in the United States and results are
therefore particularly sensitive to trends in domestic economic conditions. The costs of certain raw materials and Crane Co.’s ability to achieve price
increases can have a significant impact on profitability. The Engineered Materials segment is dependent on the cost of resins and fiberglass material while
the Fluid Handling and Merchandising Systems segments are dependent on the cost of steel and copper.
Dresser-Rand Group, Inc. (DRC) SB\$64: Customers include oil, gas and petrochemical companies, all of which are sensitive to economic cycles and
commodity prices. A global economic slowdown or significant decline in commodity prices will likely cause these customers to cancel or delay large capital
projects, which would negatively impact the sale of Dresser-Rand’s new units. DRC provides 55% of the supplier-provided aftermarket parts and service
needs of its own manufactured products. Increasing this aftermarket capture ratio is a key revenue growth initiative for the company, the success of which is
dependent on its ability to take market share from competitors and its customers’ willingness to outsource more aftermarket services. Dresser-Rand competes
with several large multinational OEMs including General Electric, Siemens and Mitsubishi, which have better access to capital and additional products,
such as large gas turbines, that they can offer in a bundled solution. Dresser-Rand intends to grow in part through acquisitions. Acquisitions and the
integration of new companies within an organization carry risks that could disrupt operations.
Flowserve Corporation (FLS) SB\$145: Flowserve is a global industrial company. A severe global economic recession or downturn could result in the
delay or cancellation of several large capital projects, which would negatively impact results. The oil & gas industry is the company’s largest end market at
more than 40% of revenue. Flowserve has significant exposure to the capital budgets of major refiners and oil and gas equipment companies which have
capital budgets are largely dependent on commodity prices, including the price of crude oil. Flowserve generates nearly three-quarters of its revenue outside
the U.S. and is therefore subject to fluctuations in foreign currencies, particularly the euro. For example, Flowserve expects to absorb a $1.00 per share
impact from foreign currency translation and hedging in 2012.
40 CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Risks
IDEX Corporation (IEX) B\$43: IDEX is a globally diversified industrial company; Europe comprised 26% of revenue in 2011 and revenue, thus earnings
could be negatively impacted by a European-led global economic slowdown. IDEX’s North American water infrastructure businesses within FMT (about 7%
of revenue) and the Fire Suppression businesses within FSD (about 5% of revenue) are dependent on municipal budgets and tax revenue in the U.S. This
exposure has negatively impacted revenue growth in recent years and is likely to remain a drag in 2012. The Dispensing Equipment business within FSD
(about 6% of revenue), severely impacted by the residential housing collapse and economic recession, has continued to struggle .The large order received in
Q1 quarter is encouraging and we believe this business will begin to experience stronger demand and profitability in 2013.
SPX Corporation (SPW) B\$77: SPX, which generates more than half its revenue outside North America, has been and will be adversely impacted by a
global slowdown. The acquisition of ClydeUnion significantly increased SPX’s exposure to the global oil and gas markets ,and management intends to
further increase its presence in these markets, both organically and through acquisitions, going forward. Demand for ClydeUnion’s products are highly
dependent on capital investments and maintenance spending of large oil and gas companies ultimately driven by crude oil and natural gas prices. SPX
operates in several highly competitive markets where participants do become price-aggressive, particularly during difficult economic periods. Acquisitions,
which are a key component of SPX’s long-term growth strategy, are inherently more risky than organic growth.
Xylem (XYL) B\$34: Xylem generates approximately 36% of its revenue from Europe, including approximately 8% from Southern Europe. Economic
conditions in this region have deteriorated markedly over the past two years and are expected to remain depressed near-term. While roughly 40% of Xylem’s
revenue stems from public utility spending and is largely non-cyclical, the remaining 60% of revenue is dependent on economic conditions and will be
negatively impacted by slower GDP global growth. Dewatering and irrigation-related equipment comprises roughly 15% of Xylem’s total annual revenue.
Heavy flooding drives increased demand for dewatering pumps while drought conditions increase demand for pumps and equipment used in irrigation
applications. Thus, weather conditions can cause results to fluctuate meaningfully during a quarterly period. Xylem has stated it intends to deploy roughly
$300MM per year to complete bolt-on acquisitions. Management is targeting acquisitions that can fill certain product gaps in its portfolio or provide it with
greater channel depth. Investors should be aware that the water industry is highly fragmented and it may be difficult for Xylem to achieve this target each
year. Additionally, an acquisition-oriented growth strategy carries significant risks in terms of integration.
41 CL King & Associates Nine Elk Street Albany, New York 12207 (518) 431-3555
Required Disclosures ANALYST CERTIFICATION
I, John R. Moore, CFA, certify that all views expressed by me in this research report regarding the securities, as named herein, and its issuers accurately reflect my personal views. I further certify that I have not and will not receive compensation directly or indirectly related to any specific recommendations or views expressed in this research report.
REQUIRED DISCLOSURES
CL King & Associates, Inc. does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. The information contained herein was obtained from sources, which we believe to be reliable but we do not guarantee its accuracy or completeness. This material is for your information only and does not constitute an offer to buy or sell, or the solicitation of any offer to buy or sell any securities. CL King & Associates, Inc., and/or one or more of its officers or employees may have positions in, and may, as principal or agent, buy or sell the securities mentioned herein, and may from time to time maintain a market in these securities. It can neither be guaranteed nor should it be assumed that future recommendations will equal the performance of past recommendations or be profitable. Member FINRA/SIPC.
** Designates companies in which CL King & Associates currently maintains a market.
^^ The covering analyst owns shares of the company. ‡ CL King & Associates has received compensation from the subject company for investment banking services in the past 12 months.
Additional information available upon request.
Risk Considerations and Ratings Charts for individual stocks can be found in the most recent research note.
CL King Rating System* % of Companies
Under Coverage
With This Rating
% of Companies for which CL King has
performed services for in the last 12 months
Investment Banking Brokerage
Strong Buy (SB)
Analyst believes shares will appreciate by 20% or more over the next 6-12 months
and should significantly outperform the broader market averages.
Analyst believes the risk of long-term capital impairment is below-average.
19.40% 0.75% 1.49%
Buy (B)
Analyst believes shares will appreciate in a range of 10% to the upper teens over
the next 6-12 months and will outperform the broader capital market averages.
Analyst believes the risk of long-term capital impairment is below-average, but
not as low as it is for Strong Buy.
35.07% 0.75% 0.75%
Neutral (N)
Analyst believes the current stock price fairly discounts the company’s prospects
over the next 6-12 months, give or take 10%, and will trade in-line with the
broader market averages.
Analyst believes the risk of permanent capital impairment is about average.
44.03% 0.75% 1.49%
Sell (S) Analyst expects the stock price to decline 10% or more over the next 6-12 months
and to underperform the broader market averages. 1.49% 0.00% 0.00%