Caffyns (LSE:CFYN) operates from 13 locations selling and servicing cars. It holds the freeholds of large plots in towns in Kent and Sussex, therefore it has valuable real estate. The book value of property stated on the balance sheet has been understated for years; each annual report tells us that property experts have been called in to revalue the estate. For the March 2019 revaluation the directors say that the BS value understates the property by £11.2m. The market capitalisation of the company is about the same number.
The table below shows the estimated market values of the property held. It also shows the considerable sums spent to enhance the property assets – over £5.5m in 2018, the lion’s share of which was £3.9m spent on the 3.7 acre Angmering site.
£000s March yearend | 2019 | 2018 | 2017 | 2016 | 2015 | |||||
Balance sheet value | 35,793 | 37,099 | 32,490 | 34,932 | 34,600 | |||||
Revaluation exercise: excess over BS valuation | 11,200 | 10,300 | 10,100 | 9,500 | 8,490 | |||||
Additional property held in separate “investment property account” – rented out | 8,169 | 6,893 | 6,986 | 1,167 | 0 | |||||
Sums to TOTAL | 55,162 | 54,292 | 49,576 | 45,599 | 43,090 | |||||
More information: | ||||||||||
Additions to property in year | 1,567 | 5,545 | 3,924 | 2,367 | 2,412 | |||||
Disposals | 0 | 43 | 0 | 1,148 | 1,623 |
There is an impressive gap between the company’s market capitalisation, £12.1m, and property assets of £55.2m.
But, before getting carried away we need to consider whether the company is heavily indebted and has negative net working capital, offsetting the value in freehold property. In the following table I tot up the current assets and deduct all the liabilities (including the pension deficit)
Current assets, current liabilities and non-current liabilities
£’000s | 2019 | 2018 | 2017 | 2016 | 2019 with Ben Graham adjustments | |||||
Inventories | 34,468 | 30,398 | 29,904 | 32,925 | 22,956 | |||||
Receivables | 8,796 | 10,191 | 7,838 | 8,449 | 7,037 | |||||
Other | 60 | |||||||||
Cash | 3,908 | 3,375 | 2,321 | 219 | 3,908 | |||||
CURRENT ASSETS | 47,172 | 44,024 | 40,063 | 41,593 | 33,901 | |||||
Minus current liabilities other than overdraft | -39,989 |
…………To read more subscribe to my premium newsletter Deep Value Shares – click here http://newsletters.advfn.com/deepvalueshares/subscribe-1