Chemtrade Logistics Income Fund Valuation – Initial Coverage $TSE:CHE.UN

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – December 2016.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Chemtrade Logistics Income Fund (TSE:CHE.UN) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Chemtrade Logistics Income Fund (Chemtrade) provides industrial chemicals and services. Chemtrade operates in four business segments: Sulphur Products & Performance Chemicals (SPPC), Water Solutions & Specialty Chemicals (WSSC), International (Intl) and Corporate (Corp). Its SPPC segment markets, removes and produces merchant, regenerated sulfuric acid, liquid sulfur dioxide, sodium hydrosulfite, elemental sulfur, hydrogen sulfide, and sodium bisulfite and other processing services. Its WSSC segment manufactures and markets a range of inorganic coagulants used in water treatment, including aluminum sulfate, aluminum chlorohydrate, polyaluminum chloride and ferric sulfate, and various specialty chemicals. The Company’s Intl segment provides removal and marketing services for elemental sulfur and sulfuric acid. Its Corp segment provides centralized services, such as treasury, finance, information technology, human resources, legal and risk management.

CHE.UN Chart

CHE.UN data by YCharts

To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.


*Note – This is a Canadian company. The currency in use is the Canadian Dollar.

Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-CHE.UN – December 2016

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $1,275,794,170 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.08 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -94.91% Fail
6. Moderate PEmg Ratio PEmg < 20 134.26 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.61 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.08 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 45.47 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Fail

Stage 2: Determination of Intrinsic Value

EPSmg $0.14
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $1.97
MG Value based on 0% Growth $1.16
Market Implied Growth Rate 62.88%
Current Price $18.26
% of Intrinsic Value N/A

Chemtrade Logistics Income Fund does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the small size, low current ratio, insufficient earnings stability or growth over the last ten years, and the high PEmg ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings stability or growth over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $1.18 in 2012 to an estimated $0.14 for 2016. This level of demonstrated earnings growth does not support the market’s implied estimate of 62.88% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Chemtrade Logistics Income Fund revealed the company was trading above its Graham Number of $11.4. The company pays a dividend of $1.2 per share, for a yield of 6.6%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 134.26, which was above the industry average of 22.46. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-16.45.

Chemtrade Logistics Income Fund scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$16.45
Graham Number $11.40
PEmg 134.26
Current Ratio 1.08
PB Ratio 1.61
Current Dividend $1.20
Dividend Yield 6.57%
Number of Consecutive Years of Dividend Growth 0


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 9/1/2016
Total Current Assets $254,093,000
Total Current Liabilities $236,146,000
Long-Term Debt $816,047,000
Total Assets $2,172,918,000
Intangible Assets $1,099,799,000
Total Liabilities $1,390,323,000
Shares Outstanding (Diluted Average) 69,088,000

Earnings Per Share History

Next Fiscal Year Estimate $0.51
Dec2015 -$0.69
Dec2014 $0.35
Dec2013 $0.13
Dec2012 $0.94
Dec2011 $1.48
Dec2010 $0.92
Dec2009 $1.52
Dec2008 $1.21
Dec2007 $0.61
Dec2006 $0.11
Dec2005 $0.48
Dec2004 $0.71
Dec2003 $0.81
Dec2002 $0.91
Dec2001 $0.46

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $0.14
Dec2015 $0.11
Dec2014 $0.60
Dec2013 $0.81
Dec2012 $1.18
Dec2011 $1.24
Dec2010 $1.04
Dec2009 $1.00
Dec2008 $0.70
Dec2007 $0.48
Dec2006 $0.48
Dec2005 $0.66
Dec2004 $0.70
Dec2003 $0.60
Dec2002 $0.43
Dec2001 $0.15

Recommended Reading:

Other ModernGraham posts about the company

None.  This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

Air Products & Chemicals Inc Valuation – August 2016 $APD
Ashland Inc Valuation – July 2016 $ASH
FMC Corporation Valuation – July 2016 $FMC
Eastman Chemical Company Valuation – July 2016 $EMN
Dow Chemical Co Valuation – July 2016 $DOW
Olin Corporation Valuation – June 2016 $OLN
LyondellBasell Industries Valuation – June 2016 $LYB
Praxair Inc Valuation – June 2016 $PX
Albemarle Corp Valuation – February 2016 $ALB
Airgas Inc Stock Valuation – February 2016 $ARG


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.