eyesfoto/E+ through Getty Pictures
Exponent Inc. (NASDAQ:EXPO) is a consulting agency that makes a speciality of sciences and engineering. It was based within the late 60’s and have become public in 1990. It has been an ideal development story over the long term because the returns under present:

dividend channel
In case your timing was close to good, the inventory returned round 200x over the long term.

dividenchannel
Their two working segments break down into Engineering and Different Scientific, then Environmental and Well being. Their income is under:

EXPO 2022 10-Ok
Subsequent are the return on capital metrics versus friends:
Firm |
Rev 10-12 months CAGR |
Median 10-12 months ROE |
Median 10-12 months ROIC |
EPS 10-12 months CAGR |
FCF/Share 10-12 months CAGR |
EXPO |
5.8% |
20.5% |
19.9% |
11.7% |
1.9% |
TTEK |
2.6% |
13.8% |
10.1% |
11.5% |
10.9% |
CLVT |
23.7%* |
n/a |
n/a |
n/a |
n/a |
Capital Allocation
That is an attention-grabbing case the place the management of the corporate is usually led by PHD scientists. As a smaller, development firm, this has been very acceptable. The query is whether or not administration can successfully allocate capital now that the corporate is extra mature and development has slowed.
They started critically returning capital to shareholders through dividends and repurchases in 2013, thus indicating that the quickest development years have been over as the corporate advances via its life cycle.
12 months |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
EBIT |
56 |
64 |
69 |
62 |
72 |
91 |
85 |
83 |
109 |
141 |
FCF |
56 |
43 |
53 |
63 |
75 |
85 |
118 |
66 |
||
Dividends |
8 |
13 |
19 |
22 |
27 |
33 |
34 |
43 |
49.2 |
|
Repurchases |
26 |
31 |
24 |
12 |
28 |
22 |
7 |
155 |
Supply
Sadly, capital allocation can solely be precisely scored in hindsight. To this point I’d say the capital allocation has been good, not nice. I maintain a powerful desire for corporations that return all capital through buybacks as an alternative of dividends, however the ratio that EXPO has used isn’t out of line. For any worthwhile and rising firm to not be seduced right into a steady M&A method is relatively spectacular and to not be ignored. Furthermore, the truth that EXPO hasn’t used extreme debt or dilution is a superb signal. At its core, expertise is the most important asset of this or any consulting agency, so CAPEX may be comparatively low whereas the enterprise grows.
Threat
The corporate has confirmed its high quality, particularly the final decade. Working margins rose from 18.9% to 27.4% and internet margins expanded from 13% to 19.4%. The corporate is clearly profitable of their area of interest, and the danger of rivals taking away vital market share is minimal. The stability sheet is in nice form with $12 million in long run debt and $125 million in money. This leaves the most important threat being associated to valuation and anticipating extra enterprise development than will really occur.
Valuation
First we’ll have a look at the multiples comp adopted by historic multiples:
Firm |
EV/Gross sales |
EV/EBITDA |
EV/FCF |
P/B |
Div Yield |
EXPO |
9.2 |
34.4 |
61.7 |
14.5 |
1% |
TTEK |
2.4 |
22.8 |
35.8 |
6.2 |
0.6% |
CLVT |
3.9 |
10.5 |
22.7 |
0.8 |
n/a |

macrotrends

macrotrends

macrotrends
Whereas I do wish to see aggressive and constant share discount methods, the excessive multiples go away me involved concerning the precise accretion from the repurchases. On one hand it’s good to see an organization admitting that its ROIIC has peaked and it is time to implement shareholder yield. Alternatively, EXPO has been buying and selling at excessive multiples for a few years now. The market has given a deserved premium on this capital-light development firm.
Rates of interest have an effect on equities valuation, and the identical is true for an organization allocating its personal capital with regard to buybacks as a risk. In December 2021, the yield on T-bills bottomed out at 0.05%. Flash ahead to in the present day, that yield has raised to five.3%. Why purchase shares in your personal enterprise when you’ll be able to sit in money and truly earn quite a lot of foundation factors? This can be a determination many allocaters might be compelled to make. There’s no disgrace in letting your money stability construct up, particularly if a perfect M&A deal comes up, however in extra it might probably entice activist traders who wish to see that money distributed. Additionally Exponent shouldn’t be an acquirer, I’d somewhat see them go all in on repurchasing shares persistently, regardless of the multiples being too excessive for me as an investor proper. They’ve, in truth, ramped up repurchases massive time in 2022, however I am ready to see if this new degree stays constant over time.
Subsequent is the DCF mannequin with a average development estimate:

moneychimp
The present dividend yield doesn’t provide a lot assist to the capital appreciation a part of your potential returns at a mere 1%. The market has rewarded the expansion and high quality of this firm, after which some. Shares are down solely 16% because the 2021 peak. Not like so many different excessive flying development shares throughout that point. This exhibits that it didn’t get as overheated as others did through the growth, however there’s little probability this firm will ever have a low a number of once more. So on an intrinsic and multiples foundation, the inventory is clearly overvalued and a maintain for me proper now.
Conclusion
The journey of EXPO is an efficient case research of a capital-light development firm. The returns for long run traders are nice, however the scenario is totally different in the present day. The market has rewarded the corporate mightily, into what I take into account overvalued territory. There isn’t a method that the mixture of elementary development and shareholder yield will present alpha at this valuation. This inventory is a maintain for me proper now nevertheless it ought to undoubtedly be thought of in your watchlist in case you are enthusiastic about high quality.