Shawcor Ltd Valuation – July 2018 $TSE-SCL

Company Profile (excerpt from Reuters): Shawcor Ltd is a Canada-based energy services company. The Company is engaged in designing, engineering, marketing and selling products and services, such as pipe coating services; flexible composite pipe; onshore and offshore pipeline corrosion and thermal protection; ultrasonic and radiographic inspection services; tubular management services; heat-shrinkable polymer tubing, and control and instrumentation wire and cable. The Company operates through the following segments: Pipeline and Pipe Services, and Petrochemical and Industrial. The Pipeline and Pipe Services segment includes the Bredero Shaw, Canusa-CPS, Shaw Pipeline Services, Flexpipe Systems, Guardian, Desert NDT and Lake Superior Consulting divisions. The Petrochemical and Industrial segment consists of the Connection Systems division. The Company is an applicator of pipeline coatings for the oil and gas industry for both onshore and offshore pipelines.


Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-SCL – July 2018

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 $1,858,276,000 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.21 Pass
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 -136.36% Fail
6. Moderate PEmg Ratio PEmg < 20 197.23 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.69 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 2.21 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.64 Pass
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 $0.13
MG Growth Estimate -4.25%
MG Value $1.00
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $1.89
MG Value based on 0% Growth $1.11
Market Implied Growth Rate 94.37%
Current Price $25.64
% of Intrinsic Value 2562.03%

Shawcor Ltd (USA) 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, insufficient earnings stability or growth over the last ten years, and the high PEmg ratio. The Enterprising Investor has concerns regarding 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 $2.14 in 2014 to an estimated $0.13 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 94.37% 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 Shawcor Ltd (USA) revealed the company was trading above its Graham Number of $10.66. The company pays a dividend of $0.6 per share, for a yield of 2.3%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 197.23, which was above the industry average of 49.12. Finally, the company was trading above its Net Current Asset Value (NCAV) of $1.

Shawcor Ltd (USA) 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) $1.00
Graham Number $10.66
PEmg 197.23
Current Ratio 2.21
PB Ratio 1.69
Current Dividend $0.60
Dividend Yield 2.34%
Number of Consecutive Years of Dividend Growth 2

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 3/1/2018
Total Current Assets $725,918,000
Total Current Liabilities $328,012,000
Long-Term Debt $253,048,000
Total Assets $1,718,928,000
Intangible Assets $503,025,000
Total Liabilities $655,641,000
Shares Outstanding (Diluted Average) 70,223,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.34
Dec2017 $1.02
Dec2016 -$2.80
Dec2015 $1.52
Dec2014 $1.53
Dec2013 $3.51
Dec2012 $2.50
Dec2011 $0.78
Dec2010 $1.33
Dec2009 $1.85
Dec2008 $2.03
Dec2007 $1.19
Dec2006 $1.25
Dec2005 $1.85
Dec2004 -$1.16
Dec2003 $0.34
Dec2002 $0.02
Dec2001 $0.54
Dec2000 $0.39
Dec1999 $0.50
Dec1998 $1.13

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $0.13
Dec2017 $0.34
Dec2016 $0.41
Dec2015 $2.00
Dec2014 $2.14
Dec2013 $2.29
Dec2012 $1.69
Dec2011 $1.33
Dec2010 $1.58
Dec2009 $1.69
Dec2008 $1.41
Dec2007 $0.97
Dec2006 $0.72
Dec2005 $0.41
Dec2004 -$0.19
Dec2003 $0.31
Dec2002 $0.37

Recommended Reading:

Other ModernGraham posts about the company

Shawcor Ltd Valuation – Initial Coverage $TSE:SCL

Other ModernGraham posts about related companies

Imperial Oil Ltd Valuation – July 2018 $IMO
CES Energy Solutions Corp – July 2018 $TSE-CEU
WPX Energy Inc Valuation – July 2018 $WPX
Magellan Midstream Partners LP Valuation – July 2018 $MMP
Ensco PLC Valuation – July 2018 $ESV
Enterprise Products Partners LP Valuation – July 2018 $EPD
Noble Corp PLC Valuation – June 2018 $NE
Rowan Companies PLC Valuation – June 2018 $RDC
Diamond Offshore Drilling Inc Valuation – June 2018 $DO
Transocean Ltd Valuation – June 2018 $RIG


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.