NZ Automotive Investments Limited (NZAI) was listed on the New Zealand exchange via a direct listing on 25 February 2021.
NZAI is a used automotive business operating throughout New Zealand. NZAI’s business is split across two divisions: Automotive Retail and Vehicle Finance. The Automotive Retail division was founded in 2011 and it operates under the “2 Cheap Cars” brand. The vehicle finance division was founded in 2019 and operates under the “NZ Motor Finance” brand.
Over FY18-20, on average NZAI sold 11,092 cars each year at a price of NZ$6,845/vehicle to generate a revenue of NZ$76m. As per management estimates, NZAI had an 8% market share of all imported used vehicles sold in New Zealand, for 12 months ending 31 March 2020.
We have covered various aspects of the listing in our earlier note, NZ Automotive Investments Limited Direct Listing – One of the largest used vehicles dealerships.
Based on our estimates of FY21 earnings and a 60% NPAT payout ratio, the shares are trading at an implied 4% cash dividend yield. Please note that this is for illustration purposes only and has not been calculated with any inputs from NZAI. In comparison to Turners Automotive, its closest peer, the shares are trading at a discount on EV/EBITDA basis, however, the are trading at a premium in terms of p/e and offer a lower dividend yield, based on our estimates.
NZAI’s yield appears attractive in our view, with the potential growth of the financing business expected to provide some future upside.
(NZ '000) | FY18 | FY19 | FY20 | 6M20 | 6M21 |
Number of vehicles sold | 10,919 | 11,337 | 11,020 | 5,859 | 3,919 |
Average revenue per vehicle | 6,745 | 6,918 | 6,871 | 6,684 | 7,741 |
Revenue | 73,652 | 78,433 | 76,012 | 39,163 | 30,418 |
Gross profit | 15,645 | 14,886 | 16,875 | 8,349 | 6,829 |
Pro forma EBITDA | 7,133 | 5,943 | 8,637 | 4,393 | 3,950 |
NPAT | 4,392 | 3,386 | 4,229 | 1,884 | 1,867 |
|
| ||||
Dividend | 2,064 | 4,256 | 957 | 532 | 1,064 |
Total assets | 15,434 | 18,889 | 29,413 | 27,459 | 30,491 |
Cash and cash equivalent | 5,623 | 5,024 | 1,775 | 5,868 | 8,304 |
Total debt | 4,066 | 8,000 | 7,999 | 7,439 | 7,870 |
Total liabilities | 27,629 | 31,998 | 39,194 | 39,250 | 39,512 |
Pro forma total liabilities | 7,629 | 11,998 | 19,194 | 19,250 | 19,512 |
Net cash flows from operations | 2,653 | 467 | (56) | 3,392 | 8,577 |
Join 55,000+ investors, including top global asset managers overseeing $13+ trillion.
Upgrade later to our paid plans for full-access.